Schedule of Segment Reporting Information |
Schedule of Segment Reporting Information
Segment
Reporting for the Quarter Ended March 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treatment |
|
|
Services |
|
|
Segments
Total |
|
|
Corporate
(1) |
|
|
Consolidated
Total |
|
Revenue
from external customers |
|
$ |
9,186 |
|
|
$ |
4,733 |
|
|
$ |
13,919 |
|
|
$ |
— |
|
|
$ |
13,919 |
|
Cost
of Goods Sold: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll
and benefits expenses |
|
|
4,437 |
|
|
|
2,013 |
|
|
|
6,450 |
|
|
|
— |
|
|
|
6,450 |
|
Material
and supplies expenses |
|
|
1,351 |
|
|
|
— |
|
|
|
1,351 |
|
|
|
— |
|
|
|
1,351 |
|
Disposal
expenses |
|
|
220 |
|
|
|
— |
|
|
|
220 |
|
|
|
— |
|
|
|
220 |
|
Transportation
expenses |
|
|
495 |
|
|
|
— |
|
|
|
495 |
|
|
|
— |
|
|
|
495 |
|
Subcontract
expenses |
|
|
— |
|
|
|
908 |
|
|
|
908 |
|
|
|
— |
|
|
|
908 |
|
Other
cost of goods sold (2) |
|
|
2,433 |
|
|
|
1,405 |
|
|
|
3,838 |
|
|
|
— |
|
|
|
3,838 |
|
Total
cost of goods sold |
|
|
8,936 |
|
|
|
4,326 |
|
|
|
13,262 |
|
|
|
— |
|
|
|
13,262 |
|
Gross
profit |
|
|
250 |
|
|
|
407 |
|
|
|
657 |
|
|
|
— |
|
|
|
657 |
|
Selling,
general and administrative expenses (“SG&A”): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll
and benefits |
|
|
873 |
|
|
|
538 |
|
|
|
1,411 |
|
|
|
931 |
|
|
|
2,342 |
|
Other
SG&A (3) |
|
|
483 |
|
|
|
198 |
|
|
|
681 |
|
|
|
992 |
|
|
|
1,673 |
|
Total
SG&A |
|
|
1,356 |
|
|
|
736 |
|
|
|
2,092 |
|
|
|
1,923 |
|
|
|
4,015 |
|
Research
and development |
|
|
291 |
|
|
|
23 |
|
|
|
314 |
|
|
|
69 |
|
|
|
383 |
|
Gain
on disposal of property and equipment |
|
|
— |
|
|
|
(5 |
) |
|
|
(5 |
) |
|
|
— |
|
|
|
(5 |
) |
Loss
from operations |
|
$ |
(1,397 |
) |
|
$ |
(347 |
) |
|
$ |
(1,744 |
) |
|
$ |
(1,992 |
) |
|
|
(3,736 |
) |
Interest
income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
335 |
|
Interest
expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(112 |
) |
Interest
expense-financing fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(20 |
) |
Other
income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33 |
|
Income
tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
Loss
from continuing operations, net of taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(3,500 |
) |
Segment
Reporting for the quarter ended March 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treatment |
|
|
Services |
|
|
Segments
Total |
|
|
Corporate
(1) |
|
|
Consolidated
Total |
|
Revenue
from external customers |
|
$ |
8,709 |
|
|
$ |
4,908 |
|
|
$ |
13,617 |
|
|
$ |
— |
|
|
$ |
13,617 |
|
Cost
of goods sold: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll
and benefit expenses |
|
|
3,751 |
|
|
|
2,452 |
|
|
|
6,203 |
|
|
|
— |
|
|
|
6,203 |
|
Material
and supplies expenses |
|
|
763 |
|
|
|
— |
|
|
|
763 |
|
|
|
— |
|
|
|
763 |
|
Disposal
expenses |
|
|
1,569 |
|
|
|
— |
|
|
|
1,569 |
|
|
|
— |
|
|
|
1,569 |
|
Transportation
expenses |
|
|
298 |
|
|
|
— |
|
|
|
298 |
|
|
|
— |
|
|
|
298 |
|
Subcontract
expenses |
|
|
— |
|
|
|
1,810 |
|
|
|
1,810 |
|
|
|
— |
|
|
|
1,810 |
|
Other
cost of goods sold (2) |
|
|
2,380 |
|
|
|
1,214 |
|
|
|
3,594 |
|
|
|
— |
|
|
|
3,594 |
|
Total
cost of goods sold |
|
|
8,761 |
|
|
|
5,476 |
|
|
|
14,237 |
|
|
|
— |
|
|
|
14,237 |
|
Gross
loss |
|
|
(52 |
) |
|
|
(568 |
) |
|
|
(620 |
) |
|
|
— |
|
|
|
(620 |
) |
SG&A: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll
and benefits |
|
|
670 |
|
|
|
655 |
|
|
|
1,325 |
|
|
|
834 |
|
|
|
2,159 |
|
Other
SG&A (3) |
|
|
395 |
|
|
|
137 |
|
|
|
532 |
|
|
|
853 |
|
|
|
1,385 |
|
Total
SG&A |
|
|
1,065 |
|
|
|
792 |
|
|
|
1,857 |
|
|
|
1,687 |
|
|
|
3,544 |
|
Research
and development |
|
|
218 |
|
|
|
28 |
|
|
|
246 |
|
|
|
50 |
|
|
|
296 |
|
Loss
from operations |
|
$ |
(1,335 |
) |
|
$ |
(1,388 |
) |
|
$ |
(2,723 |
) |
|
$ |
(1,737 |
) |
|
|
(4,460 |
) |
Interest
income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
174 |
|
Interest
expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(116 |
) |
Interest
expense-financing fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13 |
) |
Other
income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Income
tax benefit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(956 |
) |
Loss
from continuing operations, net of taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(3,458 |
) |
(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, 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. |
|