Schedule of Segment Reporting Information |
Schedule of Segment Reporting Information
Segment
Reporting for the Three Months Ended June 30, 2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treatment |
|
|
Services |
|
|
Segments
Total
|
|
|
Corporate
(1) |
|
|
Consolidated
Total
|
|
Revenue from
external customers |
|
$ |
11,397 |
|
|
$ |
3,189 |
|
|
$ |
14,586 |
|
|
$ |
— |
|
|
$ |
14,586 |
|
Cost of Goods Sold: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll
and benefits expenses |
|
|
4,742 |
|
|
|
1,874 |
|
|
|
6,616 |
|
|
|
— |
|
|
|
6,616 |
|
Material
and supplies expenses |
|
|
1,235 |
|
|
|
— |
|
|
|
1,235 |
|
|
|
— |
|
|
|
1,235 |
|
Disposal
expenses |
|
|
1,095 |
|
|
|
— |
|
|
|
1,095 |
|
|
|
— |
|
|
|
1,095 |
|
Transportation
expenses |
|
|
366 |
|
|
|
— |
|
|
|
366 |
|
|
|
— |
|
|
|
366 |
|
Subcontract
expenses |
|
|
— |
|
|
|
158 |
|
|
|
158 |
|
|
|
— |
|
|
|
158 |
|
Other
cost of goods sold (2) |
|
|
2,393 |
|
|
|
1,176 |
|
|
|
3,569 |
|
|
|
— |
|
|
|
3,569 |
|
Total cost of goods sold |
|
|
9,831 |
|
|
|
3,208 |
|
|
|
13,039 |
|
|
|
— |
|
|
|
13,039 |
|
Gross profit (loss) |
|
|
1,566 |
|
|
|
(19 |
) |
|
|
1,547 |
|
|
|
— |
|
|
|
1,547 |
|
Selling, general and administrative
expenses (“SG&A”): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll
and benefits |
|
|
942 |
|
|
|
647 |
|
|
|
1,589 |
|
|
|
940 |
|
|
|
2,529 |
|
Other
SG&A (3) |
|
|
408 |
|
|
|
176 |
|
|
|
584 |
|
|
|
1,017 |
|
|
|
1,601 |
|
Total SG&A |
|
|
1,350 |
|
|
|
823 |
|
|
|
2,173 |
|
|
|
1,957 |
|
|
|
4,130 |
|
Research and development |
|
|
232 |
|
|
|
4 |
|
|
|
236 |
|
|
|
76 |
|
|
|
312 |
|
Gain on disposal of property
and equipment |
|
|
(1 |
) |
|
|
— |
|
|
|
(1 |
) |
|
|
— |
|
|
|
(1 |
) |
Loss from operations |
|
$ |
(15 |
) |
|
$ |
(846 |
) |
|
$ |
(861 |
) |
|
$ |
(2,033 |
) |
|
|
(2,894 |
) |
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
301 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(124 |
) |
Interest expense-financing
fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(21 |
) |
Other income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
155 |
|
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
Loss from continuing operations,
net of taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(2,583 |
) |
Segment
Reporting for the Three Months Ended June 30, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treatment |
|
|
Services |
|
|
Segments
Total
|
|
|
Corporate
(1) |
|
|
Consolidated
Total
|
|
Revenue
from external customers |
|
$ |
8,343 |
|
|
$ |
5,643 |
|
|
$ |
13,986 |
|
|
$ |
— |
|
|
$ |
13,986 |
|
Cost
of goods sold: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll
and benefit expenses |
|
|
3,943 |
|
|
|
1,977 |
|
|
|
5,920 |
|
|
|
— |
|
|
|
5,920 |
|
Material
and supplies expenses |
|
|
1,078 |
|
|
|
— |
|
|
|
1,078 |
|
|
|
— |
|
|
|
1,078 |
|
Disposal
expenses |
|
|
1,854 |
|
|
|
— |
|
|
|
1,854 |
|
|
|
— |
|
|
|
1,854 |
|
Transportation
expenses |
|
|
217 |
|
|
|
— |
|
|
|
217 |
|
|
|
— |
|
|
|
217 |
|
Subcontract
expenses |
|
|
— |
|
|
|
2,554 |
|
|
|
2,554 |
|
|
|
— |
|
|
|
2,554 |
|
Other
cost of goods sold (2) |
|
|
2,448 |
|
|
|
1,221 |
|
|
|
3,669 |
|
|
|
— |
|
|
|
3,669 |
|
Total
cost of goods sold |
|
|
9,540 |
|
|
|
5,752 |
|
|
|
15,292 |
|
|
|
— |
|
|
|
15,292 |
|
Gross
loss |
|
|
(1,197 |
) |
|
|
(109 |
) |
|
|
(1,306 |
) |
|
|
— |
|
|
|
(1,306 |
) |
SG&A: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll
and benefits |
|
|
732 |
|
|
|
501 |
|
|
|
1,233 |
|
|
|
835 |
|
|
|
2,068 |
|
Other
SG&A (3) |
|
|
343 |
|
|
|
165 |
|
|
|
508 |
|
|
|
879 |
|
|
|
1,387 |
|
Total
SG&A |
|
|
1,075 |
|
|
|
666 |
|
|
|
1,741 |
|
|
|
1,714 |
|
|
|
3,455 |
|
Research
and development |
|
|
186 |
|
|
|
24 |
|
|
|
210 |
|
|
|
63 |
|
|
|
273 |
|
Loss
on disposal of property and equiment |
|
|
— |
|
|
|
1 |
|
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
Loss
from operations |
|
$ |
(2,458 |
) |
|
$ |
(800 |
) |
|
$ |
(3,258 |
) |
|
$ |
(1,777 |
) |
|
|
(5,035 |
) |
Interest
income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
213 |
|
Interest
expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(109 |
) |
Interest
expense-financing fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(16 |
) |
Other
income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Income
tax benefit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,161 |
) |
Loss
from continuing operations, net of taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(3,785 |
) |
Segment
Reporting for the Six Months Ended June 30, 2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treatment |
|
|
Services |
|
|
Segments
Total |
|
|
Corporate(1) |
|
|
Consolidated
Total
|
|
Revenue
from external customers |
|
$ |
20,583 |
|
|
$ |
7,922 |
|
|
$ |
28,505 |
|
|
$ |
— |
|
|
$ |
28,505 |
|
Cost
of Goods Sold: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll
and benefits expenses |
|
|
9,179 |
|
|
|
3,887 |
|
|
|
13,066 |
|
|
|
— |
|
|
|
13,066 |
|
Material
and supplies expenses |
|
|
2,586 |
|
|
|
— |
|
|
|
2,586 |
|
|
|
— |
|
|
|
2,586 |
|
Disposal
expenses |
|
|
1,316 |
|
|
|
— |
|
|
|
1,316 |
|
|
|
— |
|
|
|
1,316 |
|
Transportation
expenses |
|
|
861 |
|
|
|
— |
|
|
|
861 |
|
|
|
— |
|
|
|
861 |
|
Subcontract
expenses |
|
|
— |
|
|
|
1,066 |
|
|
|
1,066 |
|
|
|
— |
|
|
|
1,066 |
|
Other
cost of goods sold (2) |
|
|
4,825 |
|
|
|
2,581 |
|
|
|
7,406 |
|
|
|
— |
|
|
|
7,406 |
|
Total
cost of goods sold |
|
|
18,767 |
|
|
|
7,534 |
|
|
|
26,301 |
|
|
|
— |
|
|
|
26,301 |
|
Gross
profit |
|
|
1,816 |
|
|
|
388 |
|
|
|
2,204 |
|
|
|
— |
|
|
|
2,204 |
|
SG&A: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll
and benefits |
|
|
1,815 |
|
|
|
1,185 |
|
|
|
3,000 |
|
|
|
1,871 |
|
|
|
4,871 |
|
Other
SG&A (3) |
|
|
891 |
|
|
|
374 |
|
|
|
1,265 |
|
|
|
2,009 |
|
|
|
3,274 |
|
Total
SG&A |
|
|
2,706 |
|
|
|
1,559 |
|
|
|
4,265 |
|
|
|
3,880 |
|
|
|
8,145 |
|
Research
and development |
|
|
523 |
|
|
|
27 |
|
|
|
550 |
|
|
|
145 |
|
|
|
695 |
|
Gain
on disposal of property and equipment |
|
|
(1 |
) |
|
|
(5 |
) |
|
|
(6 |
) |
|
|
— |
|
|
|
(6 |
) |
Loss
from operations |
|
$ |
(1,412 |
) |
|
$ |
(1,193 |
) |
|
$ |
(2,605 |
) |
|
$ |
(4,025 |
) |
|
|
(6,630 |
) |
Interest
income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
636 |
|
Interest
expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(236 |
) |
Interest
expense-financing fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(41 |
) |
Other
income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
188 |
|
Income
tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
Loss
from continuing operations, net of taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(6,083 |
) |
Segment
Reporting for the Six Months Ended June 30, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treatment |
|
|
Services |
|
|
Segments
Total |
|
|
Corporate(1) |
|
|
Consolidated
Total
|
|
Revenue from external
customers |
|
$ |
17,052 |
|
|
$ |
10,551 |
|
|
$ |
27,603 |
|
|
$ |
— |
|
|
$ |
27,603 |
|
Cost of goods sold: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll
and benefit expenses |
|
|
7,695 |
|
|
|
4,429 |
|
|
|
12,124 |
|
|
|
— |
|
|
|
12,124 |
|
Material
and supplies expenses |
|
|
1,841 |
|
|
|
— |
|
|
|
1,841 |
|
|
|
— |
|
|
|
1,841 |
|
Disposal
expenses |
|
|
3,423 |
|
|
|
— |
|
|
|
3,423 |
|
|
|
— |
|
|
|
3,423 |
|
Transportation
expenses |
|
|
515 |
|
|
|
— |
|
|
|
515 |
|
|
|
— |
|
|
|
515 |
|
Subcontract
expenses |
|
|
— |
|
|
|
4,364 |
|
|
|
4,364 |
|
|
|
— |
|
|
|
4,364 |
|
Other
cost of goods sold (2) |
|
|
4,827 |
|
|
|
2,435 |
|
|
|
7,262 |
|
|
|
— |
|
|
|
7,262 |
|
Total cost of goods sold |
|
|
18,301 |
|
|
|
11,228 |
|
|
|
29,529 |
|
|
|
— |
|
|
|
29,529 |
|
Gross loss |
|
|
(1,249 |
) |
|
|
(677 |
) |
|
|
(1,926 |
) |
|
|
— |
|
|
|
(1,926 |
) |
SG&A: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll
and benefits |
|
|
1,402 |
|
|
|
1,156 |
|
|
|
2,558 |
|
|
|
1,669 |
|
|
|
4,227 |
|
Other
SG&A (3) |
|
|
738 |
|
|
|
302 |
|
|
|
1,040 |
|
|
|
1,732 |
|
|
|
2,772 |
|
Total SG&A |
|
|
2,140 |
|
|
|
1,458 |
|
|
|
3,598 |
|
|
|
3,401 |
|
|
|
6,999 |
|
Research and development |
|
|
404 |
|
|
|
52 |
|
|
|
456 |
|
|
|
113 |
|
|
|
569 |
|
Loss on disposal of property
and equiment |
|
|
— |
|
|
|
1 |
|
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
Loss from operations |
|
$ |
(3,793 |
) |
|
$ |
(2,188 |
) |
|
$ |
(5,981 |
) |
|
$ |
(3,514 |
) |
|
|
(9,495 |
) |
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
387 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(225 |
) |
Interest expense-financing
fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(29 |
) |
Other income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
Income tax benefit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,117 |
) |
Loss from continuing operations,
net of taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(7,243 |
) |
(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, repair and maintenance, depreciation and amortization, travel, outside services and general expenses.
Services
- material and supplies, disposal, transportation, lab, regulatory, repair and 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, repair and maintenance and general expenses. |
|
Services-
travel, outside services, repair and maintenance and general expenses. |
|
Corporate-repair
and maintenance, depreciation and amortization, travel, public company, outside services and general
expenses. |
|