XML 63 R53.htm IDEA: XBRL DOCUMENT v3.22.2.2
Segments - Reconciliation (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Adjusted EBITDA $ 19,209,000 $ 16,364,000 $ 78,385,000 $ 77,584,000
Depreciation (3,576,000) (3,145,000) (10,773,000) (9,419,000)
Amortization (4,602,000) (4,627,000) (13,602,000) (17,682,000)
Interest expense, net (7,276,000) (6,168,000) (19,696,000) (18,693,000)
Goodwill impairment 47,264,000 0 47,264,000 0
Acquisition costs (1,035,000) 0 (1,191,000) (92,000)
Loss on debt extinguishment and related costs 0 0 0 (6,438,000)
Stock based compensation expense (2,238,000) (2,627,000) (8,904,000) (7,188,000)
Non same store adjustment (2,944,000) (6,195,000) (13,575,000) (16,930,000)
Integration costs (200,000) 1,041,000 (943,000) 354,000
Litigation expenses 0 (2,323,000) (3,802,000) (2,886,000)
CFO Transition 0 (331,000) 0 (331,000)
Pretax net loss (49,926,000) (8,011,000) (41,365,000) (1,721,000)
Income tax benefit (expense) 355,000 (317,000) (368,000) (187,000)
Net loss (49,571,000) (8,328,000) (41,733,000) (1,908,000)
Unallocated Corporate        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Adjusted EBITDA (20,651,000) (21,135,000) (60,588,000) (52,018,000)
Products        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Goodwill impairment     0  
Products | Operating Segments        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Adjusted EBITDA 35,634,000 33,678,000 126,923,000 120,657,000
Services        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Goodwill impairment     47,264,000  
Services | Operating Segments        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Adjusted EBITDA $ 4,226,000 $ 3,821,000 $ 12,050,000 $ 8,945,000