Segment Information | 19. Segment Information The Company allocates resources based on two business operating segments: durable medical equipment and investment management, with general corporate representing unallocated costs and activity to arrive at consolidated operations. Activity not allocated to the segments include, but are not limited to, certain investment and financing activities, professional fees, costs associated with being a public company, acquisition costs and costs associated with executive and corporate management departments, including compensation, benefits, rent and insurance. The following tables illustrate results of operations by segment: For the three months ended March 31, 2022 (in thousands) Durable Medical Equipment Investment Management General Corporate Intercompany Eliminations (1) Consolidated Total Revenue: Total revenue $ 15,634 $ 988 $ 230 $ ( 230 ) $ 16,622 Operating costs and expenses: Cost of durable medical equipment sold and services ( 4,362 ) - - - ( 4,362 ) Cost of durable medical equipment rentals ( 1,708 ) - - - ( 1,708 ) Depreciation and amortization ( 428 ) ( 89 ) - - ( 517 ) Non-cash compensation (3) - ( 262 ) ( 316 ) - ( 578 ) Transaction costs (4) - - ( 92 ) - ( 92 ) Other selling, general and administrative ( 8,875 ) ( 1,372 ) ( 1,287 ) 230 ( 11,304 ) Total operating expenses ( 15,373 ) ( 1,723 ) ( 1,695 ) 230 ( 18,561 ) Other income (expense): Interest expense ( 1,269 ) ( 24 ) ( 1,263 ) 1,202 ( 1,354 ) Other income (expense) ( 5,612 ) ( 3,222 ) 7,174 ( 1,202 ) ( 2,862 ) Total other income (expense), net ( 6,881 ) ( 3,246 ) 5,911 - ( 4,216 ) Total pre-tax income (loss) $ ( 6,620 ) $ ( 3,981 ) $ 4,446 $ - $ ( 6,155 ) For the three months ended March 31, 2021 (in thousands) Durable Medical Equipment Investment Management General Corporate Intercompany Eliminations (1) Consolidated Total Revenue: Total revenue $ 13,117 $ 728 $ 162 $ ( 162 ) $ 13,845 Operating costs and expenses: Cost of durable medical equipment sold and services ( 3,806 ) - - - ( 3,806 ) Cost of durable medical equipment rentals ( 1,657 ) - - - ( 1,657 ) Depreciation and amortization ( 508 ) ( 109 ) ( 1 ) - ( 618 ) Non-cash compensation (3) - ( 181 ) ( 435 ) - ( 616 ) Transaction costs (4) ( 107 ) - ( 155 ) - ( 262 ) Other general and administrative ( 6,023 ) ( 742 ) ( 1,380 ) 162 ( 7,983 ) Total operating expenses ( 12,101 ) ( 1,032 ) ( 1,971 ) 162 ( 14,942 ) Other income (expense): Interest expense ( 1,280 ) ( 25 ) ( 1,287 ) 1,231 ( 1,361 ) Other income (expense) ( 4,795 ) ( 403 ) 6,026 ( 1,231 ) ( 403 ) Total other income (expense), net ( 6,075 ) ( 428 ) 4,739 - ( 1,764 ) Total pre-tax income (loss) $ ( 5,059 ) $ ( 732 ) $ 2,930 $ - $ ( 2,861 ) For the nine months ended March 31, 2022 (in thousands) Durable Medical Equipment Investment Management (1) General Corporate (1) Intercompany Eliminations (2) Consolidated Total Revenue: Total revenue $ 46,917 $ 2,992 $ 645 $ ( 645 ) $ 49,909 Operating costs and expenses: Cost of durable medical equipment sold and services ( 12,731 ) - - - ( 12,731 ) Cost of durable medical equipment rentals ( 5,292 ) - - - ( 5,292 ) Depreciation and amortization ( 1,324 ) ( 306 ) ( 1 ) - ( 1,631 ) Non-cash compensation (3) - ( 1,604 ) ( 968 ) - ( 2,572 ) Transaction costs (4) ( 224 ) - ( 311 ) - ( 535 ) Other selling, general and administrative ( 23,634 ) ( 3,283 ) ( 3,679 ) 645 ( 29,951 ) Total operating expenses ( 43,205 ) ( 5,193 ) ( 4,959 ) 645 ( 52,712 ) Other income (expense): Interest expense ( 3,845 ) ( 72 ) ( 3,801 ) 3,640 ( 4,078 ) Other income (expense) ( 3,468 ) ( 4,479 ) 8,194 ( 3,640 ) ( 3,393 ) Total other income (expense), net ( 7,313 ) ( 4,551 ) 4,393 - ( 7,471 ) Total pre-tax income (loss) $ ( 3,601 ) $ ( 6,752 ) $ 79 $ - $ ( 10,274 ) For the nine months ended March 31, 2021 (in thousands) Durable Medical Equipment Investment Management (1) General Corporate (1) Intercompany Eliminations (2) Consolidated Total Revenue: Total revenue $ 42,270 $ 2,261 $ 298 $ ( 298 ) $ 44,531 Operating costs and expenses: Cost of durable medical equipment sold and services ( 12,716 ) - - - ( 12,716 ) Cost of durable medical equipment rentals ( 5,193 ) - - - ( 5,193 ) Depreciation and amortization ( 1,433 ) ( 364 ) ( 2 ) - ( 1,799 ) Non-cash compensation (3) - ( 572 ) ( 758 ) - ( 1,330 ) Transaction costs (4) ( 194 ) - ( 416 ) - ( 610 ) Other selling, general and administrative ( 21,822 ) ( 2,001 ) ( 3,524 ) 298 ( 27,049 ) Total operating expenses ( 41,358 ) ( 2,937 ) ( 4,700 ) 298 ( 48,697 ) Other income (expense): Interest expense ( 2,676 ) ( 76 ) ( 2,086 ) 1,231 ( 3,607 ) Other income (expense) ( 6,631 ) 2,166 6,035 ( 1,231 ) 339 Total other income (expense), net ( 9,307 ) 2,090 3,949 - ( 3,268 ) Total pre-tax income (loss) $ ( 8,395 ) $ 1,414 $ ( 453 ) $ - $ ( 7,434 ) (1) Previously reported non-operating activity including dividend income and unrealized gains/losses related to managed investments has been reclassified from General Corporate to Investment Management to conform with current segment organization. (2) The Company’s wholly-owned subsidiary, DME Manager, provides advisory services to HC LLC (formerly to DME, Inc.) and receives consulting fees from for those services. DME Manager is part of general corporate operations while HC LLC is part of the durable medical equipment segment. The corresponding expense to HC LLC and revenue to DME Manager are eliminated in consolidation. Beginning December 29, 2020, DME Manager also provides advisory services to Forest and receives a consulting fee from Forest for those services. Both DME Manager and Forest are part of general corporate operations, and the corresponding revenue and expense are eliminated in consolidation. Additionally, Forest owns Series A-1 Preferred Stock and Series A-2 Preferred Stock of HC LLC. Forest is part of general corporate operations while HC LLC is part of the durable medical equipment segment. The corresponding interest expense to HC LLC and interest income to Forest are eliminated in consolidation. (3) Non-cash compensation includes stock-based compensation and compensation in the form of stock in portfolio companies held by the Company. Non-cash compensation attributable to the investment management segment is included in investment management expenses in the condensed consolidated statements of operations. Non-cash compensation attributable to the general corporate segment is included in selling, general and administrative expense in the condensed consolidated statements of operations. (4) Transaction costs, which consist of legal and other professional services incurred in connection with consummated and unconsummated transactions, are included in selling, general and administrative expense in the condensed consolidated statements of operations. The following tables illustrate assets by segment: As of March 31, 2022 (in thousands) Durable Medical Equipment Investment Management General Corporate Total Fixed assets, net $ 7,403 $ 19 $ 1 $ 7,423 Identifiable intangible assets, net 6,209 1,524 - 7,733 Goodwill 52,463 - - 52,463 Other assets 17,171 30,294 22,381 69,846 Total $ 83,246 $ 31,837 $ 22,382 $ 137,465 As of June 30, 2021 (in thousands) Durable Medical Equipment Investment Management General Corporate Total Fixed assets, net $ 8,349 $ 21 $ 2 $ 8,372 Identifiable intangible assets, net 7,104 1,824 - 8,928 Goodwill 50,536 - - 50,536 Other assets 21,150 66,907 5,976 94,033 Total $ 87,139 $ 68,752 $ 5,978 $ 161,869 |