SCHEDULE OF SEGMENT REPORTING INFORMATION |
SCHEDULE OF SEGMENT REPORTING INFORMATION
Segment
Reporting as of and for the year ended December 31, 2024
|
|
Treatment |
|
|
Services |
|
|
Segments Total |
|
|
Corporate
(1) |
|
|
Consolidated Total |
|
Revenue from external customers |
|
$ |
34,953 |
|
|
$ |
24,164 |
|
|
$ |
59,117 |
(4)(5) |
|
$ |
— |
|
|
$ |
59,117 |
|
Cost of Goods Sold: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and benefits expenses |
|
|
16,257 |
|
|
|
9,494 |
|
|
|
25,751 |
|
|
|
— |
|
|
|
25,751 |
|
Material and supplies expenses |
|
|
4,074 |
|
|
|
— |
|
|
|
4,074 |
|
|
|
— |
|
|
|
4,074 |
|
Disposal expenses |
|
|
5,317 |
|
|
|
— |
|
|
|
5,317 |
|
|
|
— |
|
|
|
5,317 |
|
Transportation expenses |
|
|
1,118 |
|
|
|
— |
|
|
|
1,118 |
|
|
|
— |
|
|
|
1,118 |
|
Subcontract expenses |
|
|
— |
|
|
|
7,152 |
|
|
|
7,152 |
|
|
|
— |
|
|
|
7,152 |
|
Other
cost of goods sold (2) |
|
|
9,297 |
|
|
|
6,406 |
|
|
|
15,703 |
|
|
|
— |
|
|
|
15,703 |
|
Total cost of goods sold |
|
|
36,063 |
|
|
|
23,052 |
|
|
|
59,115 |
|
|
|
— |
|
|
|
59,115 |
|
Gross (loss) profit |
|
|
(1,110 |
) |
|
|
1,112 |
|
|
|
2 |
|
|
|
— |
|
|
|
2 |
|
Selling, general and administrative expenses (“SG&A”): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and benefits |
|
|
2,858 |
|
|
|
2,413 |
|
|
|
5,271 |
|
|
|
3,296 |
|
|
|
8,567 |
|
Other
SG&A (3) |
|
|
1,432 |
|
|
|
892 |
|
|
|
2,324 |
|
|
|
3,600 |
|
|
|
5,924 |
|
Total SG&A |
|
|
4,290 |
|
|
|
3,305 |
|
|
|
7,595 |
|
|
|
6,896 |
|
|
|
14,491 |
|
Research and development |
|
|
842 |
|
|
|
111 |
|
|
|
953 |
|
|
|
219 |
|
|
|
1,172 |
|
Loss on disposal of property and equipment |
|
|
18 |
|
|
|
3 |
|
|
|
21 |
|
|
|
— |
|
|
|
21 |
|
Loss from operations |
|
$ |
(6,260 |
) |
|
$ |
(2,307 |
) |
|
$ |
(8,567 |
) |
|
$ |
(7,115 |
) |
|
|
(15,682 |
) |
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
921 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(473 |
) |
Interest expense-financing fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(66 |
) |
Other income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
166 |
|
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,435 |
|
Loss from continuing operations, net of taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(19,569 |
) |
Segment
Reporting as of and for the year ended December 31, 2023
|
|
Treatment |
|
|
Services |
|
|
Segments Total |
|
|
Corporate
(1) |
|
|
Consolidated Total |
|
Revenue from external customers |
|
$ |
43,477 |
|
|
$ |
46,258 |
|
|
|
$89,735 |
(4)(5) |
|
$ |
— |
|
|
$ |
89,735 |
|
Cost of goods sold: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and benefit expenses |
|
|
14,655 |
|
|
|
11,800 |
|
|
|
26,455 |
|
|
|
— |
|
|
|
26,455 |
|
Material and supplies expenses |
|
|
3,747 |
|
|
|
— |
|
|
|
3,747 |
|
|
|
— |
|
|
|
3,747 |
|
Disposal expenses |
|
|
6,576 |
|
|
|
— |
|
|
|
6,576 |
|
|
|
— |
|
|
|
6,576 |
|
Transportation expenses |
|
|
1,457 |
|
|
|
— |
|
|
|
1,457 |
|
|
|
— |
|
|
|
1,457 |
|
Subcontract expenses |
|
|
— |
|
|
|
15,555 |
|
|
|
15,555 |
|
|
|
— |
|
|
|
15,555 |
|
Other
cost of goods sold (2) |
|
|
10,166 |
|
|
|
9,410 |
|
|
|
19,576 |
|
|
|
— |
|
|
|
19,576 |
|
Total cost of goods sold |
|
|
36,601 |
|
|
|
36,765 |
|
|
|
73,366 |
|
|
|
— |
|
|
|
73,366 |
|
Gross profit |
|
|
6,876 |
|
|
|
9,493 |
|
|
|
16,369 |
|
|
|
— |
|
|
|
16,369 |
|
Selling, general and administrative expenses (“SG&A”): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and benefits |
|
|
2,438 |
|
|
|
2,662 |
|
|
|
5,100 |
|
|
|
3,812 |
|
|
|
8,912 |
|
Other
SG&A (3) |
|
|
1,811 |
|
|
|
834 |
|
|
|
2,645 |
|
|
|
3,418 |
|
|
|
6,063 |
|
Total SG&A |
|
|
4,249 |
|
|
|
3,496 |
|
|
|
7,745 |
|
|
|
7,230 |
|
|
|
14,975 |
|
Research and development |
|
|
418 |
|
|
|
38 |
|
|
|
456 |
|
|
|
105 |
|
|
|
561 |
|
Loss on disposal of property and equipment |
|
|
— |
|
|
|
77 |
|
|
|
77 |
|
|
|
— |
|
|
|
77 |
|
Income (loss) from operations |
|
$ |
2,209 |
|
|
$ |
5,882 |
|
|
$ |
8,091 |
|
|
$ |
(7,335 |
) |
|
|
756 |
|
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
606 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(323 |
) |
Interest expense-financing fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(93 |
) |
Other expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11 |
) |
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17 |
|
Income from continuing operations, net of taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
918 |
|
(1) |
Amounts
reflect the activity for corporate headquarters not included in the segment reporting information. |
|
|
(2) |
Other
cost of goods sold for each reportable segment includes: |
|
Treatment
- lab, regulatory, maintenance, depreciation and amortization, travel, outside services
and general expenses. |
|
Services
- material and supplies, disposal and transportation, lab, regulatory, maintenance, depreciation
and amortization, travel, outside services and general expenses. |
|
|
(3) |
Other
SG&A for each reportable segment and Corporate includes: |
|
Treatment-depreciation
and amortization, travel, outside services, maintenance and general expenses. |
|
Services-
travel, outside services, maintenance and general expenses. |
|
Corporate-maintenance,
depreciation and amortization, travel, public company, outside services and general expenses. |
|
|
(4) |
The
Company performed services relating to waste generated by federal government clients, either
directly as a prime contractor or indirectly for others as a subcontractor to federal government
entities, representing approximately $40,550,000 or 68.6% of total revenue for 2024 and $68,595,000
or 76.4% of total revenue for 2023. |
|
|
(5) |
The
following table reflects revenue based on customer location: |
|