OKLAHOMA
CITY, Aug. 11, 2023 /PRNewswire/ -- Mammoth
Energy Services, Inc. ("Mammoth" or the "Company") (NASDAQ: TUSK)
today reported financial and operational results for the second
quarter ended June 30, 2023.
Financial Overview for the Second Quarter 2023
Total revenue was $75.4 million
for the second quarter of 2023, a decrease of 16% compared to
$89.7 million for the same quarter
last year and a decrease of 35% compared to $116.3 million for the first quarter of 2023.
Net loss for the second quarter of 2023 was $4.5 million, or $0.09 loss per diluted share, compared to net
income of $1.7 million, or
$0.04 per share, for the same quarter
last year and net income of $8.4
million, or $0.17 per share,
for the first quarter of 2023.
Adjusted EBITDA (as defined and reconciled below) was
$16.4 million for the second quarter
of 2023, a decrease compared to $23.0
million for the same quarter last year and $30.7 million for the first quarter of 2023.
Arty Straehla, Chief Executive Officer of Mammoth commented,
"During the second quarter we experienced a decrease in our
pressure pumping fleet utilization, as lower oil and gas demand
negatively impacted the overall frac market. These market pressures
led to operational softness which impacted our top and bottom line
in the second quarter, as we foreshadowed in our first quarter
conference call. We have again lowered capital expenditures to
align with our current outlook. Our sand division performed
admirably during the second quarter despite the impact of the
wildfires in Canada, and pricing
remained strong.
"While we expect the second half of the year will be
challenging, we are encouraged by recent bid activity in our
Infrastructure Services segment. Initial funds from the
Infrastructure Investment and Jobs Act are being released for
infrastructure projects such as fiber, transmission and
distribution, areas where we are excited participants, which gives
us optimism for improvements later in 2023 and into 2024."
Straehla added, "Today we announced that we have entered into
two non-binding agreements with lenders to refinance and repay our
existing revolving credit facility. In addition, our Board of
Directors has approved a stock repurchase program pursuant to which
Mammoth is authorized to repurchase up to the lesser of
$55 million or 10 million shares of
our common stock, subject to the expected repayment and refinancing
of our existing credit facility and certain other factors discussed
in this release. Also, we were pleased to announce in June that we
received our first payment in more than four years from PREPA in
the amount of $10.75 million. This
payment represents only a portion of what is still owed to us for
the work completed by our subsidiary Cobra in 2019. We continue to
pursue payment of the outstanding amounts owed by PREPA, including
the associated interest that has accrued and is continuing to
accrue."
Well Completion Services
Mammoth's well completion
services division contributed revenue (inclusive of inter-segment
revenue) of $27.6 million on 956
stages for the second quarter of 2023, compared to $43.8 million on 1,716 stages for the same
quarter of 2022 and $67.3 million on
2,018 stages for the first quarter of 2023. On average, 1.6 of the
Company's fleets were active for the second quarter of 2023
compared to an average utilization of 3.5 fleets during the same
quarter of 2022 and 3.6 fleets during the first quarter of
2023.
Infrastructure Services
Mammoth's infrastructure
services division contributed revenue of $28.3 million for the second quarter of 2023
compared to $25.6 million for the
same quarter of 2022 and $28.3
million for the first quarter of 2023. Average crew count
was 86 crews during the second quarter of 2023 compared to 88 crews
during the same quarter of 2022 and 88 crews during the first
quarter of 2023.
Natural Sand Proppant Services
Mammoth's natural sand
proppant services division contributed revenue (inclusive of
inter-segment revenue) of $11.6
million for the second quarter of 2023 compared to
$15.5 million for the same quarter of
2022 and $12.5 million for the first
quarter of 2023. In the second quarter of 2023, the Company sold
approximately 384,000 tons of sand at an average sales price of
$30.08 per ton compared to sales of
approximately 350,000 tons of sand at an average sales price of
$26.86 per ton during the same
quarter of 2022. In the first quarter of 2023, sales were
approximately 391,000 tons of sand at an average price of
$31.02 per ton.
Drilling Services
Mammoth's drilling services division
contributed revenue (inclusive of inter-segment revenue) of
$3.3 million for the second quarter
of 2023 compared to $2.0 million for
the same quarter of 2022 and $1.8
million for the first quarter of 2023. The increase in
drilling services revenue is primarily attributable to increased
utilization for our directional drilling business.
Other Services
Mammoth's other services, including
aviation, equipment rentals, remote accommodations and equipment
manufacturing, contributed revenue (inclusive of inter-segment
revenue) of $5.1 million for the
second quarter of 2023 compared to $5.0
million for the same quarter of 2022 and $7.0 million for the first quarter of 2023.
Selling, General and Administrative Expenses
Selling,
general and administrative ("SG&A") expenses were $10.4 million for the second quarter of 2023
compared to $8.2 million for the same
quarter of 2022 and $8.4 million for
the first quarter of 2023.
Following is a breakout
of SG&A expense (in
thousands):
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
March
31,
|
|
June
30,
|
|
2023
|
|
2022
|
|
2023
|
|
2023
|
|
2022
|
Cash
expenses:
|
|
|
|
|
|
|
|
|
|
Compensation and
benefits
|
$
3,996
|
|
$
3,137
|
|
$
4,277
|
|
$
8,273
|
|
$
6,120
|
Professional
services
|
4,276
|
|
2,724
|
|
1,929
|
|
6,205
|
|
6,361
|
Other(a)
|
1,868
|
|
2,162
|
|
1,911
|
|
3,779
|
|
4,068
|
Total cash SG&A
expense
|
10,140
|
|
8,023
|
|
8,117
|
|
18,257
|
|
16,549
|
Non-cash
expenses:
|
|
|
|
|
|
|
|
|
|
Bad debt
recoveries
|
(44)
|
|
(16)
|
|
(381)
|
|
(425)
|
|
(115)
|
Stock based
compensation
|
261
|
|
199
|
|
647
|
|
908
|
|
440
|
Total non-cash
SG&A expense
|
217
|
|
183
|
|
266
|
|
483
|
|
325
|
Total SG&A
expense
|
$
10,357
|
|
$
8,206
|
|
$
8,383
|
|
$
18,740
|
|
$
16,874
|
|
|
a.
|
Includes travel-related
costs, information technology expenses, rent, utilities and other
general and administrative-related costs.
|
SG&A expenses, as a percentage of total revenue, were 14%
for the second quarter of 2023 compared to 9% for the same quarter
of 2022 and 7% for the first quarter of 2023.
Liquidity
As of June 30, 2023, Mammoth had cash
on hand of $8.8 million, outstanding
borrowings under its revolving credit facility of $59.4 million, a borrowing base of $89.4 million and $13.6
million of available borrowing capacity under its revolving
credit facility, after giving effect to $6.4
million of outstanding letters of credit and the requirement
to maintain a $10.0 million reserve
out of the available borrowing capacity. As of June 30, 2023,
Mammoth had total liquidity of $22.4
million.
As of August 9, 2023, Mammoth had
cash on hand of $10.6 million,
outstanding borrowings under its revolving credit facility of
$72.3 million, and a borrowing base
of $95.6 million. As of August 9, 2023, the Company had $16.9 million of available borrowing capacity
under its revolving credit facility, after giving effect to
$6.4 million of outstanding letters
of credit and the requirement to maintain a $10.0 million reserve out of the available
borrowing capacity.
On August 10, 2023, Mammoth
entered into two non-binding agreements with lenders to repay and
refinance its existing credit facility. The Company expects to
close these refinancing transactions prior to the maturity of its
existing credit facility on October 19,
2023, subject to customary closing conditions and closing
deliverables; however, no assurance can be provided that these
transactions will close on the currently anticipated timeline or at
all.
Stock Repurchase Program
On August 10, 2023, the Mammoth Board of Directors
approved a stock repurchase program pursuant to which Mammoth is
authorized to repurchase up to the lesser of $55 million or 10 million shares of its common
stock, subject to the expected repayment and refinancing of its
credit facility and other factors discussed below. Following the
completion of the refinancing transactions, any stock repurchases
under this program may be made opportunistically from time to time
in open market or privately negotiated transactions in compliance
with Rule 10b-18 under the Securities
Act of 1934, as amended, including any 10b5-1 plan, and will be
subject to market conditions, applicable legal and contractual
restrictions, liquidity requirements and other factors. The
repurchase program has no time limit, does not require Mammoth to
repurchase any specific number of shares and may be suspended from
time to time, modified or discontinued by the Board of Directors at
any time. Any common stock repurchased as part of such stock
repurchase program will be cancelled and retired.
Capital Expenditures
The following table summarizes
Mammoth's capital expenditures by operating division for the
periods indicated (in thousands):
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
March
31,
|
|
June
30,
|
|
2023
|
|
2022
|
|
2023
|
|
2023
|
|
2022
|
Well completion
services(a)
|
$
4,348
|
|
$
2,500
|
|
$
5,772
|
|
$
10,120
|
|
$
3,301
|
Infrastructure
services(b)
|
72
|
|
200
|
|
203
|
|
275
|
|
598
|
Drilling
services(c)
|
—
|
|
12
|
|
—
|
|
—
|
|
14
|
Other(d)
|
—
|
|
161
|
|
—
|
|
—
|
|
221
|
Eliminations
|
83
|
|
(87)
|
|
61
|
|
144
|
|
(166)
|
Total capital
expenditures
|
$
4,503
|
|
$
2,786
|
|
$
6,036
|
|
$
10,539
|
|
$
3,968
|
|
|
a.
|
Capital expenditures
primarily for upgrades and maintenance to our pressure pumping
fleet for the periods presented.
|
b.
|
Capital expenditures
primarily for truck, tooling and equipment purchases for the
periods presented.
|
c.
|
Capital expenditures
primarily for maintenance for the periods presented.
|
d.
|
Capital expenditures
primarily for equipment for the Company's rental businesses for the
periods presented.
|
Conference Call Information
Mammoth will host a
conference call on Friday, August 11,
2023 at 9:00 a.m. Central time
(10:00 a.m. Eastern time) to discuss
its second quarter financial and operational results. The telephone
number to access the conference call is 1-201-389-0872. The
conference call will also be webcast live on
https://ir.mammothenergy.com/events-presentations. Please submit
any questions for management prior to the call via email to
TUSK@dennardlascar.com.
About Mammoth Energy Services, Inc.
Mammoth is an
integrated, growth-oriented energy services company focused on the
providing products and services to enable the exploration and
development of North American onshore unconventional oil and
natural gas reserves as well as the construction and repair of the
electric grid for private utilities, public investor-owned
utilities and co-operative utilities through its infrastructure
services businesses. Mammoth's suite of services and products
include: well completion services, infrastructure services, natural
sand and proppant services, drilling services and other energy
services. For more information, please visit
www.mammothenergy.com.
Contacts:
Mark Layton, CFO
Mammoth Energy Services, Inc
investors@mammothenergy.com
Rick Black / Ken Dennard
Dennard Lascar Investor
Relations
TUSK@dennardlascar.com
Forward-Looking Statements and Cautionary
Statements
This news release (and any oral statements
made regarding the subjects of this release, including on the
conference call announced herein) contains certain statements and
information that may constitute "forward-looking statements" within
the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of
1934, as amended, and the Private Securities Litigation Reform Act
of 1995. All statements, other than statements of historical facts
that address activities, events or developments that Mammoth
expects, believes or anticipates will or may occur in the future
are forward-looking statements. The words "anticipate," "believe,"
"ensure," "expect," "if," "intend," "plan," "estimate," "project,"
"forecasts," "predict," "outlook," "aim," "will," "could,"
"should," "potential," "would," "may," "probable," "likely" and
similar expressions, and the negative thereof, are intended to
identify forward-looking statements. Without limiting the
generality of the foregoing, forward-looking statements contained
in this press release specifically include statements, estimates
and projections regarding the Company's business outlook and plans,
future financial position, liquidity and capital resources,
operations, performance, acquisitions, returns, capital expenditure
budgets, plans for stock repurchases under its stock repurchase
program, costs and other guidance regarding future developments.
Forward-looking statements are not assurances of future
performance. These forward-looking statements are based on
management's current expectations and beliefs, forecasts for the
Company's existing operations, experience and perception of
historical trends, current conditions, anticipated future
developments and their effect on Mammoth, and other factors
believed to be appropriate. Although management believes that the
expectations and assumptions reflected in these forward-looking
statements are reasonable as and when made, no assurance can be
given that these assumptions are accurate or that any of these
expectations will be achieved (in full or at all). Moreover, the
Company's forward-looking statements are subject to significant
risks and uncertainties, including those described in its Annual
Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current
Reports on Form 8-K and other filings it makes with the SEC,
including those relating to the Company's acquisitions and
contracts, many of which are beyond the Company's control, which
may cause actual results to differ materially from historical
experience and present expectations or projections which are
implied or expressed by the forward-looking statements. Important
factors that could cause actual results to differ materially from
those in the forward-looking statements include, but are not
limited to: any continuing impacts of the COVID-19 pandemic,
related global and national health concerns and economic
repercussions; demand for our services; the volatility of oil and
natural gas prices and actions by OPEC members and other exporting
nations affecting commodities prices and production levels; the
impact of the war in Ukraine on
the global energy and capital markets and global stability;
performance of contracts and supply chain disruptions; inflationary
pressures; rising interest rates and their impact on the cost of
capital; instability in the banking and financial services sectors;
the outcome of ongoing government investigations and other legal
proceedings, including those relating to the contracts awarded to
the Company's subsidiary Cobra Acquisitions LLC ("Cobra") by the
Puerto Rico Electric Power Authority ("PREPA"); the failure to
receive or delays in receiving governmental authorizations,
approvals and/or payments, including payments with respect to the
PREPA account receivable for prior services to PREPA performed by
Cobra; the Company's inability to replace the prior levels of work
in its business segments, including its infrastructure and well
completion services segments; risks relating to economic
conditions, including concerns over a potential economic slowdown
or recession; impacts of the recent federal infrastructure bill on
the infrastructure industry and our infrastructure services
business; the loss of or interruption in operations of one or more
of Mammoth's significant suppliers or customers; the loss of
management and/or crews; the outcome or settlement of our
litigation matters and the effect on our financial condition and
results of operations; the effects of government regulation,
permitting and other legal requirements; operating risks; the
adequacy of capital resources and liquidity; Mammoth's ability to
(i) continue to comply with or, if applicable, obtain a waiver of
forecasted or actual non-compliance with certain financial
covenants from its lenders and comply with other terms and
conditions under its existing or any replacement revolving credit
facility, (ii) extend, repay or refinance its existing revolving
credit facility at or prior to the October
19, 2023 maturity on the terms acceptable to Mammoth or at
all and (iii) meet its financial projections associated with
refinancing or reducing its debt; weather; natural disasters;
litigation; volatility in commodity markets; competition in the oil
and natural gas and infrastructure industries; and costs and
availability of resources.
Investors are cautioned not to place undue reliance on any
forward-looking statement which speaks only as of the date on which
such statement is made. We undertake no obligation to correct,
revise or update any forward-looking statement after the date such
statement is made, whether as a result of new information, future
events or otherwise, except as required by applicable law.
MAMMOTH ENERGY
SERVICES, INC. CONSOLIDATED BALANCE SHEETS
|
|
ASSETS
|
|
June
30,
|
|
December
31,
|
|
|
2023
|
|
2022
|
CURRENT
ASSETS
|
|
(in
thousands)
|
Cash and cash
equivalents
|
|
$
8,850
|
|
$
17,282
|
Accounts receivable,
net
|
|
449,189
|
|
456,465
|
Receivables from
related parties, net
|
|
205
|
|
223
|
Inventories
|
|
10,189
|
|
8,883
|
Prepaid
expenses
|
|
7,993
|
|
13,219
|
Other current
assets
|
|
613
|
|
620
|
Total current
assets
|
|
477,039
|
|
496,692
|
|
|
|
|
|
Property, plant and
equipment, net
|
|
127,190
|
|
138,066
|
Sand
reserves
|
|
60,539
|
|
61,830
|
Operating lease
right-of-use assets
|
|
11,513
|
|
10,656
|
Intangible assets,
net
|
|
1,393
|
|
1,782
|
Goodwill
|
|
11,717
|
|
11,717
|
Other non-current
assets
|
|
3,372
|
|
3,935
|
Total
assets
|
|
$
692,763
|
|
$
724,678
|
LIABILITIES AND
EQUITY
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
|
Accounts
payable
|
|
$
49,863
|
|
$
47,391
|
Accrued expenses and
other current liabilities
|
|
36,788
|
|
52,297
|
Current operating
lease liability
|
|
6,051
|
|
5,447
|
Current portion of
long-term debt
|
|
59,356
|
|
83,520
|
Income taxes
payable
|
|
53,089
|
|
48,557
|
Total current
liabilities
|
|
205,147
|
|
237,212
|
|
|
|
|
|
Deferred income tax
liabilities
|
|
425
|
|
471
|
Long-term operating
lease liability
|
|
5,213
|
|
4,913
|
Asset retirement
obligation
|
|
4,068
|
|
3,981
|
Other long-term
liabilities
|
|
11,194
|
|
15,485
|
Total
liabilities
|
|
226,047
|
|
262,062
|
|
|
|
|
|
COMMITMENTS AND
CONTINGENCIES
|
|
|
|
|
|
|
|
|
|
EQUITY
|
|
|
|
|
Equity:
|
|
|
|
|
Common stock, $0.01
par value, 200,000,000 shares authorized, 47,941,652 and 47,312,270
issued and outstanding at June 30, 2023 and December 31,
2022
|
|
479
|
|
473
|
Additional paid in
capital
|
|
539,121
|
|
539,138
|
Accumulated
deficit
|
|
(69,273)
|
|
(73,154)
|
Accumulated other
comprehensive loss
|
|
(3,611)
|
|
(3,841)
|
Total
equity
|
|
466,716
|
|
462,616
|
Total liabilities and
equity
|
|
$
692,763
|
|
$
724,678
|
MAMMOTH ENERGY
SERVICES, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
March
31,
|
|
June
30,
|
|
2023
|
|
2022
|
|
2023
|
|
2023
|
|
2022
|
|
(in thousands,
except per share amounts)
|
REVENUE
|
|
Services
revenue
|
$
63,478
|
|
$
75,459
|
|
$ 103,637
|
|
$ 167,115
|
|
$ 129,126
|
Services revenue -
related parties
|
369
|
|
395
|
|
220
|
|
589
|
|
669
|
Product
revenue
|
11,584
|
|
13,824
|
|
12,463
|
|
24,047
|
|
22,181
|
Total
revenue
|
75,431
|
|
89,678
|
|
116,320
|
|
191,751
|
|
151,976
|
|
|
|
|
|
|
|
|
|
|
COST AND
EXPENSES
|
|
|
|
|
|
|
|
|
|
Services cost of
revenue (exclusive of depreciation, depletion,
amortization and accretion of $10,270, $15,404, $11,762, $22,032,
and
$30,759, respectively, for the three months ended June 30, 2023,
June
30, 2022, and March 31, 2023 and six months ended June 30, 2023
and
2022)
|
52,846
|
|
58,433
|
|
80,977
|
|
133,823
|
|
105,000
|
Services cost of
revenue - related parties
|
210
|
|
128
|
|
31
|
|
240
|
|
263
|
Product cost of
revenue (exclusive of depreciation, depletion,
amortization and accretion of $2,373, $2,055, $1,186, $3,559,
and
$3,847, respectively, for the three months ended June 30, 2023,
June
30, 2022, and March 31, 2023 and six months ended June 30, 2023
and
2022)
|
7,196
|
|
10,225
|
|
7,985
|
|
15,181
|
|
18,003
|
Selling, general and
administrative
|
10,357
|
|
8,206
|
|
8,383
|
|
18,740
|
|
16,874
|
Depreciation,
depletion, amortization and accretion
|
12,650
|
|
17,476
|
|
12,956
|
|
25,606
|
|
34,643
|
Gains on disposal of
assets, net
|
(473)
|
|
(2,943)
|
|
(361)
|
|
(834)
|
|
(3,139)
|
Total cost and
expenses
|
82,786
|
|
91,525
|
|
109,971
|
|
192,756
|
|
171,644
|
Operating (loss)
income
|
(7,355)
|
|
(1,847)
|
|
6,349
|
|
(1,005)
|
|
(19,668)
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME
(EXPENSE)
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
(3,220)
|
|
(2,659)
|
|
(3,289)
|
|
(6,509)
|
|
(5,008)
|
Other income,
net
|
8,339
|
|
10,144
|
|
8,624
|
|
16,963
|
|
19,185
|
Total other
income
|
5,119
|
|
7,485
|
|
5,335
|
|
10,454
|
|
14,177
|
(Loss) income before
income taxes
|
(2,236)
|
|
5,638
|
|
11,684
|
|
9,449
|
|
(5,491)
|
Provision for income
taxes
|
2,234
|
|
3,935
|
|
3,333
|
|
5,568
|
|
7,623
|
Net (loss)
income
|
$
(4,470)
|
|
$
1,703
|
|
$
8,351
|
|
$
3,881
|
|
$ (13,114)
|
|
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE
INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation adjustment
|
227
|
|
(448)
|
|
3
|
|
230
|
|
(250)
|
Comprehensive (loss)
income
|
$
(4,243)
|
|
$
1,255
|
|
$
8,354
|
|
$
4,111
|
|
$ (13,364)
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income per
share (basic)
|
$
(0.09)
|
|
$
0.04
|
|
$
0.18
|
|
$
0.08
|
|
$
(0.28)
|
Net (loss) income per
share (diluted)
|
$
(0.09)
|
|
$
0.04
|
|
$
0.17
|
|
$
0.08
|
|
$
(0.28)
|
Weighted average number
of shares outstanding (basic)
|
47,718
|
|
47,225
|
|
47,443
|
|
47,581
|
|
47,036
|
Weighted average number
of shares outstanding (diluted)
|
47,718
|
|
47,634
|
|
48,002
|
|
47,966
|
|
47,036
|
MAMMOTH ENERGY
SERVICES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
Six Months
Ended
|
|
June
30,
|
|
2023
|
|
2022
|
|
(in
thousands)
|
Cash flows from
operating activities:
|
|
|
|
Net income
(loss)
|
$
3,881
|
|
$
(13,114)
|
Adjustments to
reconcile net income (loss) to cash provided by (used in) operating
activities:
|
|
|
|
Stock based
compensation
|
908
|
|
441
|
Depreciation,
depletion, accretion and amortization
|
25,606
|
|
34,643
|
Amortization of debt
origination costs
|
377
|
|
375
|
Bad debt
recoveries
|
(425)
|
|
(115)
|
Gains on disposal of
assets, net
|
(834)
|
|
(3,139)
|
Gains from sales of
equipment damaged or lost down-hole
|
(46)
|
|
(511)
|
Deferred income
taxes
|
(46)
|
|
6,612
|
Other
|
387
|
|
449
|
Changes in assets and
liabilities:
|
|
|
|
Accounts receivable,
net
|
7,862
|
|
(22,480)
|
Receivables from
related parties, net
|
18
|
|
(105)
|
Inventories
|
(1,306)
|
|
366
|
Prepaid expenses and
other assets
|
5,162
|
|
4,567
|
Accounts
payable
|
466
|
|
(2,132)
|
Accrued expenses and
other liabilities
|
(13,924)
|
|
(7,407)
|
Income taxes
payable
|
4,523
|
|
912
|
Net cash provided by
(used in) operating activities
|
32,609
|
|
(638)
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
Purchases of property
and equipment
|
(10,539)
|
|
(3,968)
|
Proceeds from disposal
of property and equipment
|
806
|
|
7,447
|
Net cash (used in)
provided by investing activities
|
(9,733)
|
|
3,479
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
Borrowings on
long-term debt
|
118,900
|
|
83,000
|
Repayments of
long-term debt
|
(143,064)
|
|
(84,241)
|
Proceeds from
sale-leaseback transaction
|
—
|
|
4,589
|
Payments on
sale-leaseback transaction
|
(2,449)
|
|
(2,094)
|
Principal payments on
financing leases and equipment financing notes
|
(3,791)
|
|
(1,197)
|
Other
|
(919)
|
|
—
|
Net cash (used in)
provided by financing activities
|
(31,323)
|
|
57
|
Effect of foreign
exchange rate on cash
|
15
|
|
(68)
|
Net change in cash and
cash equivalents
|
(8,432)
|
|
2,830
|
Cash and cash
equivalents at beginning of period
|
17,282
|
|
9,899
|
Cash and cash
equivalents at end of period
|
$
8,850
|
|
$
12,729
|
|
|
|
|
Supplemental disclosure
of cash flow information:
|
|
|
|
Cash paid for
interest
|
$
6,321
|
|
$
3,792
|
Cash paid for income
taxes, net of refunds received
|
$
752
|
|
$
98
|
Supplemental disclosure
of non-cash transactions:
|
|
|
|
Purchases of property
and equipment included in accounts payable
|
$
6,732
|
|
$
4,733
|
Right-of-use assets
obtained for financing lease liabilities
|
$
306
|
|
$
—
|
MAMMOTH ENERGY
SERVICES, INC.
SEGMENT INCOME STATEMENTS
(in thousands)
|
|
Three months ended June
30, 2023
|
Well
Completion
|
Infrastructure
|
Sand
|
Drilling
|
All
Other
|
Eliminations
|
Total
|
Revenue from external
customers
|
$
27,466
|
$
28,315
|
$
11,567
|
$
3,329
|
$
4,754
|
$
—
|
$
75,431
|
Intersegment
revenues
|
118
|
—
|
—
|
6
|
365
|
(489)
|
—
|
Total
revenue
|
27,584
|
28,315
|
11,567
|
3,335
|
5,119
|
(489)
|
75,431
|
Cost of revenue,
exclusive of depreciation, depletion, amortization and
accretion
|
23,594
|
23,292
|
7,067
|
2,725
|
3,574
|
—
|
60,252
|
Intersegment cost of
revenues
|
227
|
9
|
—
|
108
|
145
|
(489)
|
—
|
Total cost of
revenue
|
23,821
|
23,301
|
7,067
|
2,833
|
3,719
|
(489)
|
60,252
|
Selling, general and
administrative
|
1,776
|
6,385
|
954
|
337
|
905
|
—
|
10,357
|
Depreciation,
depletion, amortization and accretion
|
4,500
|
2,436
|
2,374
|
1,284
|
2,056
|
—
|
12,650
|
Gains on disposal of
assets, net
|
—
|
—
|
—
|
—
|
(473)
|
—
|
(473)
|
Operating (loss)
income
|
(2,513)
|
(3,807)
|
1,172
|
(1,119)
|
(1,088)
|
—
|
(7,355)
|
Interest expense,
net
|
824
|
1,869
|
149
|
170
|
208
|
—
|
3,220
|
Other expense (income),
net
|
1
|
(8,557)
|
(4)
|
—
|
221
|
—
|
(8,339)
|
(Loss) income before
income taxes
|
$
(3,338)
|
$
2,881
|
$
1,027
|
$
(1,289)
|
$
(1,517)
|
$
—
|
$
(2,236)
|
|
Three months ended June
30, 2022
|
Well
Completion
|
Infrastructure
|
Sand
|
Drilling
|
All
Other
|
Eliminations
|
Total
|
Revenue from external
customers
|
$
43,574
|
$
25,587
|
$
13,841
|
$
1,952
|
$
4,724
|
$
—
|
$
89,678
|
Intersegment
revenues
|
243
|
—
|
1,618
|
19
|
306
|
(2,186)
|
—
|
Total
revenue
|
43,817
|
25,587
|
15,459
|
1,971
|
5,030
|
(2,186)
|
89,678
|
Cost of revenue,
exclusive of depreciation, depletion, amortization and
accretion
|
31,486
|
21,808
|
9,707
|
2,034
|
3,751
|
—
|
68,786
|
Intersegment cost of
revenues
|
1,985
|
15
|
—
|
160
|
103
|
(2,263)
|
—
|
Total cost of
revenue
|
33,471
|
21,823
|
9,707
|
2,194
|
3,854
|
(2,263)
|
68,786
|
Selling, general and
administrative
|
1,884
|
4,443
|
870
|
277
|
732
|
—
|
8,206
|
Depreciation,
depletion, amortization and accretion
|
6,747
|
4,211
|
2,058
|
1,651
|
2,809
|
—
|
17,476
|
Gains on disposal of
assets, net
|
(157)
|
(863)
|
(16)
|
—
|
(1,907)
|
—
|
(2,943)
|
Operating income
(loss)
|
1,872
|
(4,027)
|
2,840
|
(2,151)
|
(458)
|
77
|
(1,847)
|
Interest expense,
net
|
422
|
1,755
|
178
|
121
|
183
|
—
|
2,659
|
Other income,
net
|
—
|
(10,062)
|
(3)
|
—
|
(79)
|
—
|
(10,144)
|
Income (loss) before
income taxes
|
$
1,450
|
$
4,280
|
$
2,665
|
$
(2,272)
|
$
(562)
|
$
77
|
$
5,638
|
|
Three months ended
March 31, 2023
|
Well
Completion
|
Infrastructure
|
Sand
|
Drilling
|
All
Other
|
Eliminations
|
Total
|
Revenue from external
customers
|
$
67,179
|
$
28,280
|
$
12,442
|
$
1,824
|
$
6,595
|
$
—
|
$
116,320
|
Intersegment
revenues
|
121
|
—
|
25
|
1
|
437
|
(584)
|
—
|
Total
revenue
|
67,300
|
28,280
|
12,467
|
1,825
|
7,032
|
(584)
|
116,320
|
Cost of revenue,
exclusive of depreciation, depletion, amortization and
accretion
|
52,037
|
22,476
|
7,860
|
1,922
|
4,698
|
—
|
88,993
|
Intersegment cost of
revenues
|
478
|
11
|
—
|
109
|
(14)
|
(584)
|
—
|
Total cost of
revenue
|
52,515
|
22,487
|
7,860
|
2,031
|
4,684
|
(584)
|
88,993
|
Selling, general and
administrative
|
2,492
|
4,211
|
503
|
313
|
864
|
—
|
8,383
|
Depreciation,
depletion, amortization and accretion
|
4,817
|
3,374
|
1,187
|
1,367
|
2,211
|
—
|
12,956
|
(Gains) losses on
disposal of assets, net
|
—
|
(127)
|
(16)
|
—
|
(218)
|
—
|
(361)
|
Operating income
(loss)
|
7,476
|
(1,665)
|
2,933
|
(1,886)
|
(509)
|
—
|
6,349
|
Interest expense,
net
|
929
|
1,845
|
156
|
160
|
199
|
—
|
3,289
|
Other (income) expense,
net
|
—
|
(8,808)
|
(2)
|
—
|
186
|
—
|
(8,624)
|
Income (loss) before
income taxes
|
$
6,547
|
$
5,298
|
$
2,779
|
$
(2,046)
|
$
(894)
|
$
—
|
$
11,684
|
|
Six months ended June
30, 2023
|
Well
Completion
|
Infrastructure
|
Sand
|
Drilling
|
All
Other
|
Eliminations
|
Total
|
Revenue from external
customers
|
$
94,644
|
$
56,596
|
$
24,009
|
$
5,153
|
$
11,349
|
$
—
|
$
191,751
|
Intersegment
revenues
|
240
|
—
|
25
|
7
|
801
|
(1,073)
|
$
—
|
Total
revenue
|
94,884
|
56,596
|
24,034
|
5,160
|
12,150
|
(1,073)
|
191,751
|
Cost of revenue,
exclusive of depreciation, depletion, amortization and
accretion
|
75,630
|
45,768
|
14,927
|
4,648
|
8,271
|
—
|
149,244
|
Intersegment cost of
revenues
|
704
|
20
|
—
|
217
|
132
|
(1,073)
|
$
—
|
Total cost of
revenue
|
76,334
|
45,788
|
14,927
|
4,865
|
8,403
|
(1,073)
|
149,244
|
Selling, general and
administrative
|
4,268
|
10,595
|
1,458
|
650
|
1,769
|
—
|
18,740
|
Depreciation,
depletion, amortization and accretion
|
9,317
|
5,810
|
3,561
|
2,651
|
4,267
|
—
|
25,606
|
Gains on disposal of
assets, net
|
—
|
(127)
|
(16)
|
—
|
(691)
|
—
|
(834)
|
Operating income
(loss)
|
4,965
|
(5,470)
|
4,104
|
(3,006)
|
(1,598)
|
—
|
(1,005)
|
Interest expense,
net
|
1,753
|
3,714
|
305
|
330
|
407
|
—
|
6,509
|
Other expense (income),
net
|
1
|
(17,365)
|
(6)
|
—
|
407
|
—
|
(16,963)
|
Income (loss) before
income taxes
|
$
3,211
|
$
8,181
|
$
3,805
|
$
(3,336)
|
$
(2,412)
|
$
—
|
$
9,449
|
|
Six months ended June
30, 2022
|
Well
Completion
|
Infrastructure
|
Sand
|
Drilling
|
All
Other
|
Eliminations
|
Total
|
Revenue from external
customers
|
$
67,202
|
$
48,596
|
$
22,189
|
$
4,804
|
$
9,185
|
$
—
|
$
151,976
|
Intersegment
revenues
|
489
|
—
|
2,450
|
22
|
576
|
(3,537)
|
—
|
Total
revenue
|
67,691
|
48,596
|
24,639
|
4,826
|
9,761
|
(3,537)
|
151,976
|
Cost of revenue,
exclusive of depreciation, depletion, amortization and
accretion
|
53,325
|
40,695
|
17,495
|
4,406
|
7,345
|
—
|
123,266
|
Intersegment cost of
revenues
|
3,016
|
31
|
—
|
321
|
172
|
(3,540)
|
—
|
Total cost of
revenue
|
56,341
|
40,726
|
17,495
|
4,727
|
7,517
|
(3,540)
|
123,266
|
Selling, general and
administrative
|
3,923
|
9,088
|
1,698
|
569
|
1,596
|
—
|
16,874
|
Depreciation,
depletion, amortization and accretion
|
13,191
|
8,525
|
3,852
|
3,331
|
5,744
|
—
|
34,643
|
Gains on disposal of
assets, net
|
(206)
|
(868)
|
(91)
|
—
|
(1,974)
|
—
|
(3,139)
|
Operating (loss)
income
|
(5,558)
|
(8,875)
|
1,685
|
(3,801)
|
(3,122)
|
3
|
(19,668)
|
Interest expense,
net
|
793
|
3,298
|
340
|
225
|
352
|
—
|
5,008
|
Other (income) expense,
net
|
—
|
(19,644)
|
(7)
|
—
|
466
|
—
|
(19,185)
|
(Loss) income before
income taxes
|
$
(6,351)
|
$
7,471
|
$
1,352
|
$
(4,026)
|
$
(3,940)
|
$
3
|
$
(5,491)
|
MAMMOTH ENERGY SERVICES, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
Adjusted EBITDA
Adjusted EBITDA is a supplemental non-GAAP financial measure
that is used by management and external users of the Company's
financial statements, such as industry analysts, investors, lenders
and rating agencies. Mammoth defines Adjusted EBITDA as net (loss)
income before depreciation, depletion, amortization and accretion
expense, gains on disposal of assets, net, stock based
compensation, interest expense, net, other (income) expense, net
(which is comprised of interest on trade accounts receivable and
certain legal expenses) and provision (benefit) for income taxes,
further adjusted to add back interest on trade accounts receivable.
The Company excludes the items listed above from net (loss) income
in arriving at Adjusted EBITDA because these amounts can vary
substantially from company to company within the energy service
industry depending upon accounting methods and book values of
assets, capital structures and the method by which the assets were
acquired. Adjusted EBITDA should not be considered as an
alternative to, or more meaningful than, net (loss) income or cash
flows from operating activities as determined in accordance with
GAAP or as an indicator of Mammoth's operating performance or
liquidity. Certain items excluded from Adjusted EBITDA are
significant components in understanding and assessing a company's
financial performance, such as a company's cost of capital and tax
structure, as well as the historic costs of depreciable assets.
Mammoth's computations of Adjusted EBITDA may not be comparable to
other similarly titled measures of other companies. The Company
believes that Adjusted EBITDA is a widely followed measure of
operating performance and may also be used by investors to measure
its ability to meet debt service requirements.
The following tables provide a reconciliation of Adjusted EBITDA
to the GAAP financial measure of net (loss) income on a
consolidated basis and for each of the Company's segments (in
thousands):
Consolidated
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
March
31,
|
|
June
30,
|
Reconciliation of
net (loss) income to Adjusted EBITDA:
|
2023
|
|
2022
|
|
2023
|
|
2023
|
|
2022
|
Net (loss)
income
|
$
(4,470)
|
|
$
1,703
|
|
$
8,351
|
|
$
3,881
|
|
$
(13,114)
|
Depreciation,
depletion, amortization and accretion expense
|
12,650
|
|
17,476
|
|
12,956
|
|
25,606
|
|
34,643
|
Gains on disposal of
assets, net
|
(473)
|
|
(2,943)
|
|
(361)
|
|
(834)
|
|
(3,139)
|
Stock based
compensation
|
261
|
|
200
|
|
647
|
|
908
|
|
441
|
Interest expense,
net
|
3,220
|
|
2,659
|
|
3,289
|
|
6,509
|
|
5,008
|
Other income,
net
|
(8,339)
|
|
(10,144)
|
|
(8,624)
|
|
(16,963)
|
|
(19,185)
|
Provision for income
taxes
|
2,234
|
|
3,935
|
|
3,333
|
|
5,568
|
|
7,623
|
Interest on trade
accounts receivable
|
11,341
|
|
10,160
|
|
11,112
|
|
22,454
|
|
20,022
|
Adjusted
EBITDA
|
$
16,424
|
|
$
23,046
|
|
$
30,703
|
|
$
47,129
|
|
$
32,299
|
|
Well Completion
Services
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
March
31,
|
|
June
30,
|
Reconciliation of
net (loss) income to Adjusted EBITDA:
|
2023
|
|
2022
|
|
2023
|
|
2023
|
|
2022
|
Net (loss)
income
|
$
(3,338)
|
|
$
1,450
|
|
$
6,547
|
|
$
3,211
|
|
$
(6,351)
|
Depreciation and
amortization expense
|
4,500
|
|
6,747
|
|
4,817
|
|
9,317
|
|
13,191
|
Gains on disposal of
assets, net
|
—
|
|
(157)
|
|
—
|
|
—
|
|
(206)
|
Stock based
compensation
|
97
|
|
84
|
|
291
|
|
387
|
|
171
|
Interest
expense
|
824
|
|
422
|
|
929
|
|
1,753
|
|
793
|
Other expense,
net
|
1
|
|
—
|
|
—
|
|
1
|
|
—
|
Adjusted
EBITDA
|
$
2,084
|
|
$
8,546
|
|
$
12,584
|
|
$
14,669
|
|
$
7,598
|
|
Infrastructure
Services
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
March
31,
|
|
June
30,
|
Reconciliation of
net income to Adjusted EBITDA:
|
2023
|
|
2022
|
|
2023
|
|
2023
|
|
2022
|
Net income
|
$
697
|
|
$
572
|
|
$
2,452
|
|
$
3,151
|
|
$
695
|
Depreciation and
amortization expense
|
2,436
|
|
4,211
|
|
3,374
|
|
5,810
|
|
8,525
|
Gains on disposal of
assets, net
|
—
|
|
(863)
|
|
(127)
|
|
(127)
|
|
(868)
|
Stock based
compensation
|
107
|
|
74
|
|
230
|
|
337
|
|
172
|
Interest
expense
|
1,869
|
|
1,755
|
|
1,845
|
|
3,714
|
|
3,298
|
Other income,
net
|
(8,557)
|
|
(10,062)
|
|
(8,808)
|
|
(17,365)
|
|
(19,644)
|
Provision for income
taxes
|
2,184
|
|
3,708
|
|
2,847
|
|
5,030
|
|
6,776
|
Interest on trade
accounts receivable
|
11,341
|
|
10,160
|
|
11,112
|
|
22,454
|
|
20,022
|
Adjusted
EBITDA
|
$
10,077
|
|
$
9,555
|
|
$
12,925
|
|
$
23,004
|
|
$
18,976
|
|
Natural
Sand Proppant Services
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
March
31,
|
|
June
30,
|
Reconciliation of
net income to Adjusted EBITDA:
|
2023
|
|
2022
|
|
2023
|
|
2023
|
|
2022
|
Net income
|
$
1,027
|
|
$
2,665
|
|
$
2,779
|
|
$
3,805
|
|
$
1,352
|
Depreciation,
depletion, amortization and accretion expense
|
2,374
|
|
2,058
|
|
1,187
|
|
3,561
|
|
3,852
|
Gains on disposal of
assets, net
|
—
|
|
(16)
|
|
(16)
|
|
(16)
|
|
(91)
|
Stock based
compensation
|
36
|
|
26
|
|
77
|
|
113
|
|
60
|
Interest
expense
|
149
|
|
178
|
|
156
|
|
305
|
|
340
|
Other income,
net
|
(4)
|
|
(3)
|
|
(2)
|
|
(6)
|
|
(7)
|
Adjusted
EBITDA
|
$
3,582
|
|
$
4,908
|
|
$
4,181
|
|
$
7,762
|
|
$
5,506
|
|
Drilling
Services
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
March
31,
|
|
June
30,
|
Reconciliation of
net loss to Adjusted EBITDA:
|
2023
|
|
2022
|
|
2023
|
|
2023
|
|
2022
|
Net loss
|
$
(1,289)
|
|
$
(2,272)
|
|
$
(2,046)
|
|
$
(3,336)
|
|
$
(4,026)
|
Depreciation
expense
|
1,284
|
|
1,651
|
|
1,367
|
|
2,651
|
|
3,331
|
Stock based
compensation
|
6
|
|
4
|
|
11
|
|
18
|
|
9
|
Interest
expense
|
170
|
|
121
|
|
160
|
|
330
|
|
225
|
Adjusted
EBITDA
|
$
171
|
|
$
(496)
|
|
$
(508)
|
|
$
(337)
|
|
$
(461)
|
|
Other
Services(a)
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
March
31,
|
|
June
30,
|
Reconciliation of
net loss to Adjusted EBITDA:
|
2023
|
|
2022
|
|
2023
|
|
2023
|
|
2022
|
Net loss
|
$
(1,567)
|
|
$
(788)
|
|
$
(1,381)
|
|
$
(2,950)
|
|
$
(4,786)
|
Depreciation,
amortization and accretion expense
|
2,056
|
|
2,809
|
|
2,211
|
|
4,267
|
|
5,744
|
Gains on disposal of
assets, net
|
(473)
|
|
(1,907)
|
|
(218)
|
|
(691)
|
|
(1,974)
|
Stock based
compensation
|
15
|
|
12
|
|
38
|
|
53
|
|
29
|
Interest expense,
net
|
208
|
|
183
|
|
199
|
|
407
|
|
352
|
Other expense (income),
net
|
221
|
|
(79)
|
|
186
|
|
407
|
|
466
|
Provision for income
taxes
|
50
|
|
226
|
|
486
|
|
538
|
|
846
|
Adjusted
EBITDA
|
$
510
|
|
$
456
|
|
$
1,521
|
|
$
2,031
|
|
$
677
|
|
|
a.
|
Includes results for
Mammoth's aviation, equipment rentals, remote accommodations and
equipment manufacturing and corporate related activities. The
Company's corporate related activities do not generate
revenue.
|
View original
content:https://www.prnewswire.com/news-releases/mammoth-energy-services-inc-announces-second-quarter-2023-operational-and-financial-results-301898545.html
SOURCE Mammoth Energy Services, Inc.