XML 41 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Operating Segments and Related Information (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Jun. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Segment information          
Revenue $ 42,467 $ 35,137 $ 35,137 $ 114,546 $ 101,661
Net income from continuing operations 1,077 2,150 2,150 (1,096) 2,052
Income tax expense (benefit) 930 (685) (685) 2,436 (21)
Interest expense (income), net 142 (14) (14) 227 (55)
EBIT 2,149   1,451 1,567 1,976
Depreciation of property and equipment 1,133 1,376 1,376 3,462 3,824
Amortization of intangible assets 722 393 393 2,166 1,182
EBITDA 4,004   3,220 7,195 6,982
Other (income) loss 17 (168) (168) (177) (140)
Foreign currency transaction (gains) losses on short-term intercompany balances (418) $ (165) (165) (1,927) (976)
Transformation severance and related expenses 692   420 1,592 1,179
Stock-based compensation 2,107   1,424 5,362 3,224
Adjusted EBITDA 6,402   4,731 12,045 10,269
Recovery Audit Services - Americas [Member]          
Segment information          
Revenue 30,705   25,719 81,641 72,408
EBIT 8,539   7,371 20,110 17,364
Depreciation of property and equipment 789   935 2,478 2,863
Amortization of intangible assets 329   373 986 1,118
EBITDA 9,657   8,679 23,574 21,345
Other (income) loss (11)   0 (11) 0
Foreign currency transaction (gains) losses on short-term intercompany balances (155)   120 (396) (108)
Transformation severance and related expenses 49   95 313 516
Stock-based compensation 0     0 0
Adjusted EBITDA 9,540   8,894 23,480 21,753
Recovery Audit Services - Europe/Asia-Pacific [Member]          
Segment information          
Revenue 10,837   8,736 29,441 26,683
EBIT 2,289   1,274 5,754 4,032
Depreciation of property and equipment 161   141 453 379
Amortization of intangible assets     0 0 0
EBITDA 2,450   1,415 6,207 4,411
Other (income) loss 0   0   0
Foreign currency transaction (gains) losses on short-term intercompany balances (377)   (227) (1,566) (787)
Transformation severance and related expenses 360   188 582 284
Stock-based compensation 0     0 0
Adjusted EBITDA 2,433   1,376 5,223 3,908
Adjacent Services [Member]          
Segment information          
Revenue 925   682 3,464 2,570
EBIT (2,026)   (1,089) (5,681) (2,645)
Depreciation of property and equipment 183   300 531 582
Amortization of intangible assets 393   20 1,180 64
EBITDA (1,450)   (769) (3,970) (1,999)
Other (income) loss (2)   (168) (195) (140)
Foreign currency transaction (gains) losses on short-term intercompany balances (6)   1 (10) (7)
Transformation severance and related expenses 260   139 305 138
Stock-based compensation 0     0 0
Adjusted EBITDA (1,198)   (797) (3,870) (2,008)
Corporate Support [Member]          
Segment information          
EBIT (6,653)   (6,105) (18,616) (16,775)
Depreciation of property and equipment       0 0
Amortization of intangible assets       0 0
EBITDA (6,653)   (6,105) (18,616) (16,775)
Other (income) loss 30   0 29 0
Foreign currency transaction (gains) losses on short-term intercompany balances 120   (59) 45 (74)
Transformation severance and related expenses 23   (2) 392 241
Stock-based compensation 2,107   1,424 5,362 3,224
Adjusted EBITDA $ (4,373)   $ (4,742) $ (12,788) $ (13,384)