XML 51 R36.htm IDEA: XBRL DOCUMENT v3.24.0.1

Note 5 - Business Segment Reporting (Tables)

12 Months Ended

Dec. 31, 2023

Notes Tables

Reconciliation of Revenue from Segments to Consolidated [Table Text Block]

		Year Ended December 31,
		2023				2022				2021
NLA		$	511,800			$	499,813			$	193,156
ESSA			520,951				389,342				300,557
MENA			233,528				201,495				171,136
APAC			246,485				188,768				160,913
Total		$	1,512,764			$	1,279,418			$	825,762

Reconciliation of Adjusted Earnings before Interest, Taxes, Depreciation, and Amortization from Segments to Consolidated [Table Text Block]

		Year Ended December 31,
		2023				2022				2021
NLA		$	132,869			$	135,236			$	32,254
ESSA			136,007				74,681				53,336
MENA			71,201				63,315				56,312
APAC			1,805				4,850				33,444
Total Segment EBITDA		$	341,882			$	278,082			$	175,346
Corporate costs			(105,855	)			(87,580	)			(66,153	)
Equity in income of joint ventures			12,853				15,731				16,747
Depreciation and amortization expense			(172,260	)			(139,767	)			(123,866	)
Merger and integration expense			(9,764	)			(13,620	)			(47,593	)
Severance and other expense			(14,388	)			(7,825	)			(7,826	)
Stock-based compensation expense			(19,574	)			(18,486	)			(54,162	)
Foreign exchange losses			(9,238	)			(8,341	)			(4,314	)
Other income, net			1,234				3,149				3,992
Gain on disposal of assets			-				-				1,000
Interest and finance expense, net			(3,943	)			(241	)			(8,795	)
Income (loss) before income taxes		$	20,947			$	21,102			$	(115,624	)

Long-Lived Assets by Geographic Areas [Table Text Block]

		December 31,
		2023				2022
NLA		$	709,600			$	633,644
ESSA			519,939				444,368
MENA			351,379				294,742
APAC			190,398				232,812
Assets held centrally			241,691				331,586
Total		$	2,013,007			$	1,937,152

Schedule of Segment Reporting Information, by Segment [Table Text Block]

		Year Ended December 31,
		2023				2022
NLA		$	34,955			$	18,435
ESSA			25,232				17,574
MENA			38,673				27,354
APAC			18,056				13,457
Assets held centrally			5,194				5,084
Total		$	122,110			$	81,904

X

- Definition

Tabular disclosure of long-lived assets, excluding financial instruments, long-term customer relationships of a financial institution, mortgage rights, deferred policy acquisition costs, and deferred tax assets, by geographic areas located in the entity's country of domicile and foreign countries in which the entity holds assets.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 41
-Subparagraph b
-SubTopic 10
-Topic 280
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-41

+ Details

Name:	us-gaap_LongLivedAssetsByGeographicAreasTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of all significant reconciling items in the reconciliation of total revenues from reportable segments to the entity's consolidated revenues.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 31
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-31

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 30
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-30

+ Details

Name:	us-gaap_ReconciliationOfRevenueFromSegmentsToConsolidatedTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 350
-SubTopic 20
-Section 50
-Paragraph 1
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482573/350-20-50-1

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 25
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-25

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 22
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-22

Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 30
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482810/280-10-50-30

+ Details

Name:	us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_TableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the reconciliation of adjusted earnings before interest, taxes, depreciation, and amortization from segments to consolidated.

+ References

No definition available.

+ Details

Name:	xpro_ReconciliationOfAdjustedEarningsBeforeInterestTaxesDepreciationAndAmortizationFromSegmentsToConsolidatedTableTextBlock
Namespace Prefix:	xpro_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration