XML 54 R41.htm IDEA: XBRL DOCUMENT v3.8.0.1
Operating Segments and Related Information - Schedule of Segment Information (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Segment information                        
Revenue, net $ 47,074 $ 42,467 $ 38,510 $ 33,569 $ 39,183 $ 35,137 $ 35,291 $ 31,233 $ 161,620 $ 140,844 $ 138,302  
Net income from continuing operations                 4,556 2,229 1,539  
Income tax expense 526 930 879 627 1,263 (685) 460 204 2,962 1,242 369  
Interest expense, net 1,312 142 48 37 (98) (14) (12) (29) 1,539 (153) (190)  
EBIT                 9,057 3,318 1,718  
Depreciation of property and equipment 1,107 1,133 1,109 1,220 1,209 1,376 1,216 1,232 4,569 5,033 5,317  
Amortization of intangible assets 1,468 722 722 722 650 393 395 394 3,634 1,832 2,458  
EBITDA                 17,260 10,183 9,493  
Foreign currency transaction (gains) losses on short-term intercompany balances (263) (418) (957) (552) 1,060 (165) 196 (1,007) (2,190) 84 2,165  
Acquisition-related charges                 (2,283)      
Transformation severance and related expenses                 1,666 1,329 1,249  
Other (income) loss 17 $ 17 $ 5 $ (199) 19 $ (168) $ 18 $ 10 (160) (121) 1,191  
Stock-based compensation                 7,052 5,123 3,926  
Adjusted EBITDA                 21,345 16,598 18,024  
Capital expenditures                 9,355 5,887 4,482  
Allocated assets 97,357       73,035       97,357 73,035 59,540  
Cash and cash equivalents 18,823       15,723       18,823 15,723 15,122 $ 25,735
Restricted cash 51       47       51 47    
Deferred loan cost 131       0       131 0 80  
Deferred income taxes 1,538       2,269       1,538 2,269    
Total assets 120,218       93,474       120,218 93,474 80,391  
Long-lived assets 54,006       37,550       54,006 37,550    
Continuing operations                        
Segment information                        
Cash and cash equivalents 18,823       15,723       18,823 15,723 15,122  
Restricted cash 51       47       51 47 48  
Deferred income taxes 1,538       2,269       1,538 2,269 1,361  
Prepaid expenses and other assets 910       800       910 800 2,465  
Discontinued operations                        
Segment information                        
Discontinued operations 1,539       1,600       1,539 1,600 1,775  
United States                        
Segment information                        
Revenue, net                 93,447 80,857 80,484  
Cash and cash equivalents 5,000               5,000      
Long-lived assets 47,371       34,429       47,371 34,429    
United Kingdom                        
Segment information                        
Revenue, net                 23,408 17,501 19,540  
Long-lived assets 5,510       2,047       5,510 2,047    
Canada                        
Segment information                        
Revenue, net                 14,375 14,531 12,388  
Cash and cash equivalents 1,800               1,800      
Australia                        
Segment information                        
Revenue, net                 8,732 7,354 6,111  
France                        
Segment information                        
Revenue, net                 5,987 6,934 6,186  
Mexico                        
Segment information                        
Revenue, net                 5,385 4,900 4,340  
Brazil                        
Segment information                        
Revenue, net                 2,053 1,169 1,223  
Spain                        
Segment information                        
Revenue, net                 1,127 964 1,019  
Ireland                        
Segment information                        
Revenue, net                 929 337 513  
New Zealand                        
Segment information                        
Revenue, net                 899 979 596  
Hong Kong                        
Segment information                        
Revenue, net                 889 824 864  
Colombia                        
Segment information                        
Revenue, net                 709 583 610  
Thailand                        
Segment information                        
Revenue, net                 699 654 933  
Other                        
Segment information                        
Revenue, net                 2,981 3,257 3,495  
Cash and cash equivalents 12,000               12,000      
Other Segments [Member]                        
Segment information                        
Long-lived assets 1,125       1,074       1,125 1,074    
Recovery Audit Services – Americas                        
Segment information                        
Revenue, net                 113,122 99,861 97,009  
EBIT                 29,163 25,476 22,539  
Depreciation of property and equipment                 3,165 3,750 4,036  
Amortization of intangible assets                 1,919 1,477 1,728  
EBITDA                 34,247 30,703 28,303  
Foreign currency transaction (gains) losses on short-term intercompany balances                 (249) 31 807  
Acquisition-related charges                 0      
Transformation severance and related expenses                 313 517 322  
Other (income) loss                 751 0 0  
Stock-based compensation                 0 0 0  
Adjusted EBITDA                 35,062 31,251 29,432  
Capital expenditures                 2,389 4,393 3,669  
Allocated assets 65,397       47,690       65,397 47,690 44,588  
Total assets 65,397       47,690       65,397 47,690 44,588  
Recovery Audit Services – Europe/Asia- Pacific                        
Segment information                        
Revenue, net                 44,372 37,335 36,264  
EBIT                 11,700 6,455 2,573  
Depreciation of property and equipment                 599 529 647  
Amortization of intangible assets                 142 0 600  
EBITDA                 12,441 6,984 3,820  
Foreign currency transaction (gains) losses on short-term intercompany balances                 (1,769) 107 1,533  
Acquisition-related charges                 0      
Transformation severance and related expenses                 655 312 589  
Other (income) loss                 184 0 0  
Stock-based compensation                 0 0 0  
Adjusted EBITDA                 11,511 7,403 5,942  
Capital expenditures                 2,383 600 543  
Allocated assets 22,474       14,813       22,474 14,813 13,922  
Total assets 22,474       14,813       22,474 14,813 13,922  
Adjacent Services                        
Segment information                        
Revenue, net                 4,126 3,648 5,029  
EBIT                 (7,942) (4,617) (5,131)  
Depreciation of property and equipment                 805 754 634  
Amortization of intangible assets                 1,573 355 130  
EBITDA                 (5,564) (3,508) (4,367)  
Foreign currency transaction (gains) losses on short-term intercompany balances                 (9) 17 12  
Acquisition-related charges                 0      
Transformation severance and related expenses                 320 258 30  
Other (income) loss                 (195) (121) 1,191  
Stock-based compensation                 0 0 0  
Adjusted EBITDA                 (5,448) (3,354) (3,134)  
Capital expenditures                 1,335 894 270  
Allocated assets 9,486       10,532       9,486 10,532 1,030  
Total assets 9,486       10,532       9,486 10,532 1,030  
Corporate Support                        
Segment information                        
Revenue, net                 0 0 0  
EBIT                 (23,864) (23,996) (18,263)  
Depreciation of property and equipment                 0 0 0  
Amortization of intangible assets                 0 0 0  
EBITDA                 (23,864) (23,996) (18,263)  
Foreign currency transaction (gains) losses on short-term intercompany balances                 (163) (71) (187)  
Acquisition-related charges                 (2,283)      
Transformation severance and related expenses                 378 242 308  
Other (income) loss                 (900) 0 0  
Stock-based compensation                 7,052 5,123 3,926  
Adjusted EBITDA                 (19,780) (18,702) (14,216)  
Capital expenditures                 3,248 0 0  
Allocated assets 0       0       0 0 0  
Total assets 22,861       20,439       22,861 20,439 20,851  
Corporate Support | Continuing operations                        
Segment information                        
Cash and cash equivalents 18,823       15,723       18,823 15,723 15,122  
Restricted cash 51       47       51 47 48  
Deferred loan cost                     80  
Deferred income taxes 1,538       2,269       1,538 2,269 1,361  
Prepaid expenses and other assets 910               910   2,465  
Corporate Support | Discontinued operations                        
Segment information                        
Prepaid expenses and other assets         800         800    
Discontinued operations $ 1,539       $ 1,600       $ 1,539 $ 1,600 $ 1,775