|
Total Revenue
|
|
$64.4m
|
$79.1m
|
$99.2m
|
$110.8m
|
$109.9m
|
$124.0m
|
$138.2m
|
$138.1m
|
$142.3m
|
$141.6m
|
|
Revenue from Contract with Customer, Including Assessed Tax
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$141.6m
|
|
Cost of Revenue
|
|
$56.8m
|
$71.5m
|
$88.9m
|
$99.6m
|
$98.4m
|
$107.6m
|
$128.6m
|
$128.0m
|
$130.4m
|
$131.6m
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Costs and Expenses
|
|
—
|
—
|
—
|
—
|
$97.2m
|
$105.5m
|
$122.3m
|
$123.2m
|
$126.5m
|
$128.1m
|
|
Operating Income (Loss)
|
|
($300k)
|
($1.4m)
|
$372k
|
($3.5m)
|
($12.0m)
|
$6.9m
|
($878k)
|
$963k
|
$1.4m
|
$330k
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Intangible Assets
|
|
$28k
|
$28k
|
$25k
|
$34k
|
$28k
|
$20k
|
$5k
|
$9k
|
$20k
|
—
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
—
|
—
|
$10.0m
|
—
|
$10.0m
|
—
|
—
|
—
|
|
Income (Loss) from Equity Method Investments
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Interest Income, Other
|
|
$19k
|
$9k
|
$4k
|
$3k
|
$2k
|
—
|
—
|
—
|
—
|
—
|
|
Operating Lease, Lease Income
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$23k
|
—
|
—
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
$18.4m
|
($932k)
|
—
|
$1.3m
|
$274k
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$885k
|
—
|
—
|
|
Net Income (Loss) Attributable to Parent
|
|
($1.3m)
|
($2.3m)
|
($1.0m)
|
($5.1m)
|
($13.9m)
|
$16.8m
|
($2.6m)
|
$11.1m
|
$1.6m
|
$1.0m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
($465k)
|
($1.6m)
|
($17k)
|
($4.2m)
|
($12.8m)
|
$16.8m
|
($2.6m)
|
$11.1m
|
$1.6m
|
$1.0m
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
$856k
|
$650k
|
$1.0m
|
$889k
|
$1.1m
|
$1.6m
|
$1.7m
|
$586k
|
$266k
|
$74k
|
|
Earnings Per Share, Basic
|
|
($0.11)
|
($0.18)
|
($0.08)
|
($0.41)
|
($1.10)
|
$1.32
|
($0.21)
|
$0.94
|
$0.15
|
$0.10
|
|
Earnings Per Share, Diluted
|
|
—
|
—
|
—
|
—
|
($1.10)
|
$1.31
|
($0.21)
|
$0.94
|
$0.14
|
$0.10
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
12.3m
|
—
|
—
|
—
|
—
|
12.7m
|
12.5m
|
11.8m
|
11.0m
|
10.6m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
—
|
—
|
—
|
—
|
—
|
12.8m
|
12.5m
|
11.8m
|
11.1m
|
10.7m
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
General and Administrative Expense
|
|
$6.3m
|
$7.0m
|
$7.9m
|
$9.5m
|
$7.1m
|
$9.4m
|
$10.5m
|
$9.1m
|
$10.5m
|
$9.7m
|
|
Other Nonoperating Income (Expense)
|
|
($57k)
|
$0
|
—
|
—
|
—
|
—
|
$180k
|
—
|
—
|
—
|
|
Interest Expense
|
|
$126k
|
$191k
|
$392k
|
$756k
|
$755k
|
$269k
|
$54k
|
$78k
|
$125k
|
$196k
|
|
Interest Income (Expense), Nonoperating, Net
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($54k)
|
—
|
($125k)
|
—
|
|
Interest Expense (non-operating)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$196k
|
|
Business Combination, Acquisition Related Costs
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Cost, Depreciation and Amortization
|
|
—
|
—
|
$3.7m
|
$4.3m
|
$4.1m
|
$3.8m
|
$3.9m
|
$3.7m
|
—
|
$4.0m
|
|
Current Income Tax Expense (Benefit)
|
|
—
|
—
|
—
|
—
|
—
|
$6k
|
($5k)
|
$4k
|
—
|
—
|
|
Interest Expense, Debt
|
|
—
|
—
|
—
|
—
|
$754k
|
$269k
|
—
|
$31k
|
$108k
|
$191k
|
|
Labor and Related Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$48.7m
|
$49.3m
|
|
Marketing and Advertising Expense
|
|
—
|
$365k
|
$342k
|
$313k
|
$244k
|
$278k
|
$273k
|
$261k
|
$179k
|
$68k
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$54k
|
$29.0m
|
|
Other Cost and Expense, Operating
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$20.3m
|
$20.7m
|
|
Other Cost of Operating Revenue
|
|
$5.7m
|
$7.1m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$504k
|
|
Income Tax Expense (Benefit)
|
|
$0
|
$0
|
$0
|
—
|
—
|
$6k
|
($5k)
|
($10.8m)
|
($624k)
|
($824k)
|
|
Nonoperating Income (Expense)
|
|
($165k)
|
($183k)
|
($389k)
|
($753k)
|
($753k)
|
$11.5m
|
($54k)
|
—
|
—
|
($56k)
|