XML 64 R54.htm IDEA: XBRL DOCUMENT v3.23.3
Segments - Reconciliation (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]          
Segment Adjusted EBITDA $ 31,951 $ 19,209 $ 99,787 $ 78,385  
Depreciation (10,851) (3,576) (18,536) (10,773)  
Amortization (4,546) (4,602) (15,285) (13,602)  
Interest (8,581) (7,276) (26,137) (19,696)  
Goodwill impairment 0 (47,264) 0 (47,264) $ (47,264)
Acquisition costs 122 (1,035) (713) (1,191)  
Stock based compensation expense (2,851) (2,238) (8,059) (8,904)  
Non same-store adjustment (2,791) (2,944) (7,036) (13,575)  
Integration costs (484) (200) (2,078) (943)  
Restructuring (1,200) 0 (1,200) 0  
Litigation expenses (30) 0 (30) (3,802)  
Pretax net income (loss) 739 (49,926) 20,713 (41,365)  
Income tax (expense) benefit (283) 355 (923) (368)  
Net income (loss) 456 (49,571) 19,790 (41,733)  
Operating Segments          
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]          
Corporate expense   20,700   60,600  
Operating Segments | Accelerated depreciation - property, plant and equipment          
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]          
Depreciation (7,300)   (7,300)    
Products | Operating Segments          
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]          
Segment Adjusted EBITDA 29,039 18,282 94,513 74,095  
Corporate expense   17,400   52,800  
Services | Operating Segments          
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]          
Segment Adjusted EBITDA $ 2,912 927 $ 5,274 4,290  
Corporate expense   $ 3,300   $ 7,800