XML 86 R70.htm IDEA: XBRL DOCUMENT v3.25.1
Segments - Income statement (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Operating revenues    
Operating revenues $ 74,154 $ 96,846
Operating costs:    
Operating expenses 63,021 86,657
General and administrative 9,460 12,559
Severance expense 486 2,208
Depreciation and amortization 5,736 8,492
Total operating costs 78,703 109,916
(Loss) income from operations (4,549) (13,070)
Other income (expense):    
Interest income 308 576
Interest expense (159) (103)
Other income (expense), net 288 354
Loss before income tax 4,112 12,243
Income tax benefit (expense) (7) 96
Net loss (4,119) (12,147)
Adjusted EBITDA 1,961 (2,016)
Fee revenue    
Operating revenues    
Operating revenues 53,479 61,447
Operating costs:    
Operating expenses 42,346 51,508
Reimbursable revenue    
Operating revenues    
Operating revenues 20,675 35,399
Operating costs:    
Operating expenses 20,675 35,149
USA Operations    
Operating revenues    
Operating revenues 61,229 83,823
Operating costs:    
Operating expenses 53,278 74,426
General and administrative 8,056 11,001
Severance expense 486 2,208
Depreciation and amortization 4,752 6,566
Total operating costs 66,572 94,201
(Loss) income from operations (5,343) (10,378)
Other income (expense):    
Interest income 260 333
Interest expense (114) (75)
Other income (expense), net 297 295
Loss before income tax 4,900 9,825
Income tax benefit (expense) (7) 96
Net loss (4,907) (9,729)
Adjusted EBITDA 192 (1,309)
USA Operations | Fee revenue    
Operating revenues    
Operating revenues 40,748 49,045
Operating costs:    
Operating expenses 32,797 39,898
USA Operations | Reimbursable revenue    
Operating revenues    
Operating revenues 20,481 34,778
Operating costs:    
Operating expenses 20,481 34,528
Canada Operations    
Operating revenues    
Operating revenues 12,925 13,023
Operating costs:    
Operating expenses 9,743 12,231
General and administrative 1,404 1,558
Depreciation and amortization 984 1,926
Total operating costs 12,131 15,715
(Loss) income from operations 794 (2,692)
Other income (expense):    
Interest income 48 243
Interest expense (45) (28)
Other income (expense), net (9) 59
Loss before income tax (788) 2,418
Net loss 788 (2,418)
Adjusted EBITDA 1,769 (707)
Canada Operations | Fee revenue    
Operating revenues    
Operating revenues 12,731 12,402
Operating costs:    
Operating expenses 9,549 11,610
Canada Operations | Reimbursable revenue    
Operating revenues    
Operating revenues 194 621
Operating costs:    
Operating expenses $ 194 $ 621