Natural Gas Services Group, Inc. (NYSE:NGS) (the
"Company" or "NGS"), a leading provider of gas compression
equipment, technology and services to the energy industry,
announces its financial results for the three months and full year
ended December 31, 2023. Financial results contained herein
reflect the consolidated financial statements included in the
Company's Form 10-K that will be filed on April 1, 2024.
2023 Full Year and
Fourth Quarter Highlights
- Full
year 2023 rental revenue
increased 43% to
$106.2 million; fourth quarter 2023 rental
revenue increased 54% year over
year to $31.6 million
- Full
year 2023 GAAP net income was $4.7
million or $0.39
per basic share and $0.38
per diluted share
- Full
year 2023 Adjusted EBITDA1
increased 57.0%
to $45.8 million; fourth
quarter 2023 Adjusted EBITDA1
increased 110% year over
year to $16.3 million
- Rental
fleet utilization increased on both a horsepower basis
(80.8% at year-end
2023 vs. 74.8%
at year-end 2022) and a
unit basis (66.5% at
year-end 2023 vs.
65.3% at year-end
2022)
“Our fourth quarter of 2023 was the best quarter
of the year in what was a historic year for the Company. I would
like to thank our Chairman, Steve Taylor, and the entire NGS team,
for their hard work and dedication in driving these results for our
shareholders,” said Justin Jacobs, Chief Executive Officer. “We
finished the year with approximately 420,000 of rented horsepower
while generating adjusted EBITDA of $45.8 million all while
maintaining a prudent level of leverage. I’m excited about the
coming years for NGS to generate even more earnings from our
existing assets as well as expanding the size of our fleet.”
Financial and Operating Details for the
Three and Twelve Months Ended December 31,
2023
Revenue: Total revenue
increased by 43% to $121.2 million for the year ended
December 31, 2023, compared to $84.8 million for year ended in
December 31, 2022. This increase was primarily due to a 43%
increase in rental revenue to $106.2 million from $74.5 million
during the same period. In addition, sales revenues increased by 4%
to $8.9 million in 2023 compared to $8.6 million in 2022. Total
revenue increased 61% to $36.2 million for the three months ended
December 31, 2023, from $22.5 million for the three months
ended December 31, 2022. This increase was primarily related to a
$11.1 million increase in rental revenue driven by new unit set
activity, rental rate increases, and surcharges. Total revenue
increased 15% to $36.2 million for the three months ended
December 31, 2023 from $31.4 million for the three months
ended September 30, 2023. This increase was primarily related to a
$3.9 million or 14% increase in rental revenue.
Gross Margin: Total gross
margin increased to $32.9 million for the year ended
December 31, 2023, from $14.9 million for the year ended
December 31, 2022. Total adjusted gross margin, exclusive of
depreciation, increased to $58.7 million for the year ended
December 31, 2023, from $38.5 million for the same period
ended December 31, 2022. Total gross margin increased to $13.3
million for the three months ended December 31, 2023, from
$4.9 million for the three months ended December 31, 2022. Total
adjusted gross margin, exclusive of depreciation, increased to
$20.3 million for the three months ended December 31, 2023,
from $10.7 million for the three months ended December 31, 2022.
Sequentially, total gross margin increased to $13.3 million for the
three months ended December 31, 2023 from $7.9 million for the
three months ended September 30, 2023. Sequentially, total adjusted
gross margin increased to $20.3 million for the three months ended
December 31, 2023, from $14.6 million for the three months
ended September 30, 2023. All of these increases are primarily
attributable to increased rental revenues in excess of increased
costs of rentals. Please see discussions of Non-GAAP Financial
Measures - Adjusted Gross Margin, below.
Operating Income: The Company
posted operating income for the year ended December 31, 2023,
of $10.5 million, compared to operating income of $0.4 million for
the year ended December 31, 2022. This improvement in operating
income is primarily due to an increase in gross margin of $17.9
million driven by increased rental revenues. The improvement in the
fourth quarter of 2023 versus 2022 operating income was primarily
driven by a $6.9 million increase in rental gross margin.
Sequentially, total operating income for the three months ended
December 31, 2023 was $4.4 million compared to $4.9 million
for the three months ended September 30, 2023. This decrease was
due to an inventory allowance of $4.0 million related to our
decision to cease new unit fabrication at our Midland, Texas
fabrication facility.
Net Income (Loss): The Company
reported net income of $4.7 million for the year ended
December 31, 2023, compared to a net loss of $0.6 million for
the year ended December 31, 2022. The improvement in 2023 annual
net income, when compared to the full year 2022 results, is
primarily due to our increased operating income, as discussed
above, partially offset by an increase of $1.3 million in income
tax expense in 2023. For the three months ended December 31,
2023, the Company reported net income of $1.7 million compared to a
net loss of $0.8 million for the three months ended December 31,
2022. The improvement in net income was primarily attributable to
an increase in operating income, as discussed above. Sequentially,
the Company's net income decreased $0.5 million to $1.7 million
from $2.2 million primarily due to the inventory allowance of $4.0
million offset by higher rental and sales gross margins.
Earnings (loss) per share: For
the year ended December 31, 2023, the Company reported
earnings per basic share of $0.39 and per diluted share of $0.38,
compared to loss per basic and diluted share of $0.05 for the year
ended December 31, 2022. For the three months ended
December 31, 2023, the Company reported earnings per basic and
diluted share of $0.14 compared to a net loss per basic and diluted
share of $0.06 for the three months ended December 31, 2022, and
earnings per basic and diluted share of $0.18 for the three months
ended September 30, 2023.
Adjusted
EBITDA1: Adjusted EBITDA
increased $16.6 million to $45.8 million for the year ended
December 31, 2023, compared to $29.2 million for the year
ended December 31, 2022. This increase was primarily due to
increased rental adjusted gross margin. Adjusted EBITDA increased
to $16.3 million for the three months ended December 31, 2023,
as compared to $7.8 million for the three months ended December 31,
2022, primarily due to an increase in rental adjusted gross margin
(including higher than expected adjusted gross margin percentage)
but also from an increase in sales adjusted gross margin.
Sequentially, Adjusted EBITDA increased to $16.3 million from $11.8
million for the three months ended September 30, 2023, primarily
due to an increase in rental adjusted gross margin (including
higher than expected adjusted gross margin percentage) but also
from an increase in sales adjusted gross margin. Please see
discussion of Non-GAAP Financial Measures - Adjusted EBITDA,
below.
Cash flow: At December 31,
2023, cash and cash equivalents were approximately $2.7 million,
while working capital was $43.6 million with $164.0 million of
outstanding bank borrowings. Cash flow from operating activities
was $18.0 million for the year ended December 31, 2023. A
significant build in accounts receivable materially reduced cash
flow from operations; we expect this build to reduce over the
course of 2024. Cash flow used in investing activities (consisting
of our capital expenditures) was $153.9 million during 2023. Cash
flow provided by financing activities was $135.2 million for the
year ended December 31, 2023, which included $139.0 million of
net borrowings under our revolving credit facility.
2024 Outlook
NGS’s full year 2024 Outlook is as follows:
|
FY 2024 Outlook |
Adjusted EBITDA |
$58 million - $65 million |
New Unit Capital Expenditures |
$40 million - $50 million |
Target Return on Invested Capital |
At least 20% |
Our current outlook for 2024 Fiscal Year
Adjusted EBITDA is a range of $58 million to $65 million, a
material increase from our previously announced outlook. The low
end of this range reflects our current view as to the approximate
amount of fourth quarter 2023 Adjusted EBITDA that is “run-rate” or
likely to recur, then annualized for a full year number.
After a substantial capital expenditure program
in 2023, we have a lower but still significant amount of capital
expenditures for new units in 2024. Of the total current expected
range of $40 million to $50 million, approximately $15 million
relates to holdover from the 2023 new unit plan that will be
completed and installed in 2024; the balance is the 2024 new unit
plan that is expected to be completed and installed in late 2024
and/or early 2025. We are reviewing our capital plans to see if we
will further increase new unit capital expenditures in 2024
although no decision has been made. Overall, our target is to
generate at least a 20% return on growth capital expenditures.
Selected data: The tables below
show, for the three months and year ended December 31, 2023 and
2022 revenues and percentage of total revenues, along with our
gross margin and adjusted gross margin (exclusive of depreciation
and amortization), as well as, related percentages of revenue for
each of our product lines. Adjusted gross margin is the difference
between revenue and cost of sales, exclusive of depreciation and
amortization.
|
Revenue |
|
Three Months Ended December 31, |
|
Year Ended December 31, |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
(in thousands) |
Rental |
$ |
31,626 |
|
87 |
% |
|
$ |
20,561 |
|
91 |
% |
|
$ |
106,159 |
|
88 |
% |
|
$ |
74,465 |
|
88 |
% |
Sales |
|
2,921 |
|
8 |
% |
|
|
1,297 |
|
6 |
% |
|
|
8,921 |
|
7 |
% |
|
|
8,568 |
|
10 |
% |
Aftermarket services |
|
1,674 |
|
5 |
% |
|
|
662 |
|
4 |
% |
|
|
6,087 |
|
5 |
% |
|
|
1,792 |
|
2 |
% |
Total |
$ |
36,221 |
|
|
|
$ |
22,520 |
|
|
|
$ |
121,167 |
|
|
|
$ |
84,825 |
|
|
Revenue |
|
|
|
Three Months Ended December 31, |
|
Three Months Ended September 30, |
|
|
|
2023 |
|
|
|
2023 |
|
|
(in thousands) |
Rental |
|
31,626 |
|
87 |
% |
|
|
27,705 |
|
88 |
% |
Sales |
$ |
2,921 |
|
8 |
% |
|
|
1,413 |
|
5 |
% |
Aftermarket services |
|
1,674 |
|
5 |
% |
|
|
2,251 |
|
7 |
% |
Total |
$ |
36,221 |
|
|
|
$ |
31,369 |
|
|
|
Gross Margin |
|
Three Months Ended December 31, |
|
Year Ended December 31, |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
(in thousands) |
Rental |
$ |
12,368 |
|
39 |
% |
|
$ |
5,488 |
|
|
27 |
% |
|
$ |
31,775 |
|
|
30 |
% |
|
$ |
13,472 |
|
18 |
% |
Sales |
|
553 |
|
19 |
% |
|
|
(909 |
) |
|
(70) % |
|
|
(258 |
) |
|
(3) % |
|
|
643 |
|
8 |
% |
Aftermarket services |
|
419 |
|
25 |
% |
|
|
288 |
|
|
44 |
% |
|
|
1,340 |
|
|
22 |
% |
|
|
802 |
|
45 |
% |
Total |
$ |
13,340 |
|
37 |
% |
|
$ |
4,867 |
|
|
22 |
% |
|
$ |
32,857 |
|
|
27 |
% |
|
$ |
14,917 |
|
18 |
% |
|
Gross Margin |
|
|
Three Months Ended December 31, |
|
Three Months Ended September 30, |
|
|
2023 |
|
|
|
2023 |
|
|
(in thousands) |
Rental |
$ |
12,368 |
|
39 |
% |
|
$ |
7,683 |
|
|
28 |
% |
Sales |
|
553 |
|
19 |
% |
|
|
(156 |
) |
|
(11) % |
Aftermarket services |
|
419 |
|
25 |
% |
|
|
373 |
|
|
17 |
% |
Total |
$ |
13,340 |
|
37 |
% |
|
$ |
7,900 |
|
|
25 |
% |
|
Adjusted Gross Margin
(2) |
|
Three Months Ended December 31, |
|
Year Ended December 31, |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
(in thousands) |
Rental |
$ |
19,199 |
|
61 |
% |
|
$ |
11,271 |
|
|
55 |
% |
|
$ |
57,282 |
|
54 |
% |
|
$ |
36,715 |
|
49 |
% |
Sales |
|
620 |
|
21 |
% |
|
|
(842 |
) |
|
(65) % |
|
|
2 |
|
— |
% |
|
|
918 |
|
11 |
% |
Aftermarket services |
|
440 |
|
26 |
% |
|
|
298 |
|
|
45 |
% |
|
|
1,429 |
|
23 |
% |
|
|
835 |
|
47 |
% |
Total |
$ |
20,259 |
|
56 |
% |
|
$ |
10,727 |
|
|
48 |
% |
|
$ |
58,713 |
|
48 |
% |
|
$ |
38,468 |
|
45 |
% |
|
Adjusted Gross Margin
(2) |
|
|
Three Months Ended December 31, |
|
Three Months Ended September 30, |
|
|
2023 |
|
|
|
2022 |
|
|
(in thousands) |
Rental |
$ |
19,199 |
|
61 |
% |
|
$ |
14,243 |
|
|
51 |
% |
Sales |
|
620 |
|
21 |
% |
|
|
(92 |
) |
|
(7) % |
Aftermarket services |
|
440 |
|
26 |
% |
|
|
405 |
|
|
18 |
% |
Total |
$ |
20,259 |
|
56 |
% |
|
$ |
14,556 |
|
|
46 |
% |
(2) For a
reconciliation of adjusted gross margin to its most directly
comparable financial measure calculated and presented in accordance
GAAP, please read "Non-GAAP Financial Measures - Adjusted Gross
Margin" below.
Non-GAAP Financial Measure - Adjusted
Gross Margin: We define “Adjusted Gross Margin” as total
revenue less cost of sales (excluding depreciation and amortization
expense). Adjusted gross margin is included as a supplemental
disclosure because it is a primary measure used by management as it
represents the results of revenue and cost of sales (excluding
depreciation and amortization expense), which are key operating
components. Adjusted gross margin differs from gross margin in that
gross margin includes depreciation expense. We believe adjusted
gross margin is important because it focuses on the current
operating performance of our operations and excludes the impact of
the prior historical costs of the assets acquired or constructed
that are utilized in those operations. Depreciation expense
reflects the systematic allocation of historical property and
equipment values over the estimated useful lives.
Adjusted gross margin has certain material
limitations associated with its use as compared to gross margin.
Depreciation expense is a necessary element of our costs and our
ability to generate revenue. Management uses this non-GAAP measure
as a supplemental measure to other GAAP results to provide a more
complete understanding of the company's performance. As an
indicator of operating performance, adjusted gross margin should
not be considered an alternative to, or more meaningful than,
operating income as determined in accordance with GAAP. Adjusted
Gross margin may not be comparable to a similarly titled measure of
another company because other entities may not calculate adjusted
gross margin in the same manner.
The following table calculates gross margin, the
most directly comparable GAAP financial measure, and reconciles it
to adjusted gross margin:
|
Three months ended December 31, |
|
Year ended December 31, |
|
(in thousands) |
|
(in thousands) |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
Total revenue |
$ |
36,221 |
|
|
$ |
22,520 |
|
|
$ |
121,167 |
|
|
$ |
84,825 |
|
Costs of revenue, exclusive of depreciation and amortization |
|
(15,962 |
) |
|
|
(11,793 |
) |
|
|
(62,454 |
) |
|
|
(46,357 |
) |
Depreciation allocable to costs of revenue |
|
(6,919 |
) |
|
|
(5,860 |
) |
|
|
(25,856 |
) |
|
|
(23,551 |
) |
Gross margin |
|
13,340 |
|
|
|
4,867 |
|
|
|
32,857 |
|
|
|
14,917 |
|
Depreciation allocable to costs of revenue |
|
6,919 |
|
|
|
5,860 |
|
|
|
25,856 |
|
|
|
23,551 |
|
Adjusted Gross Margin |
$ |
20,259 |
|
|
$ |
10,727 |
|
|
$ |
58,713 |
|
|
$ |
38,468 |
|
|
Three months ended December 31, |
|
Three months ended September 30, |
|
|
(in thousands) |
|
|
2023 |
|
|
|
2023 |
|
Total revenue |
$ |
36,221 |
|
|
$ |
31,369 |
|
Costs of revenue, exclusive of depreciation and amortization |
|
(15,962 |
) |
|
|
(16,813 |
) |
Depreciation allocable to costs of revenue |
|
(6,919 |
) |
|
|
(6,656 |
) |
Gross margin |
|
13,340 |
|
|
|
7,900 |
|
Depreciation allocable to costs of revenue |
|
6,919 |
|
|
|
6,656 |
|
Adjusted Gross Margin |
$ |
20,259 |
|
|
$ |
14,556 |
|
(1) Non-GAAP Financial Measures -
Adjusted EBITDA: “Adjusted EBITDA” reflects net income or
loss before interest, taxes, depreciation and amortization,
non-recurring severance expenses, non-cash stock compensation
expense, an increase in inventory allowance and write-off and
retirement of rental equipment and assets. Adjusted EBITDA is a
measure used by management, analysts and investors as an indicator
of operating cash flow since it excludes the impact of movements in
working capital items, non-cash charges and financing costs.
Therefore, Adjusted EBITDA gives the investor information as to the
cash generated from the operations of a business. However, Adjusted
EBITDA is not a measure of financial performance under accounting
principles (GAAP) and should not be considered a substitute for
other financial measures of performance. Adjusted EBITDA as
calculated by NGS may not be comparable to Adjusted EBITDA as
calculated and reported by other companies. The most comparable
GAAP measure to Adjusted EBITDA is net (loss) income.
The following table reconciles our net (loss)
income, the most directly comparable GAAP financial measure, to
Adjusted EBITDA:
|
Three months ended December 31, |
|
Year ended December 31, |
|
(in thousands) |
|
(in thousands) |
|
|
2023 |
|
|
2022 |
|
|
|
2023 |
|
|
2022 |
|
Net income (loss) |
$ |
1,702 |
|
$ |
(756 |
) |
|
$ |
4,747 |
|
$ |
(569 |
) |
Interest expense |
|
2,297 |
|
|
291 |
|
|
|
4,082 |
|
|
364 |
|
Income tax expense |
|
431 |
|
|
240 |
|
|
|
1,873 |
|
|
528 |
|
Depreciation and amortization |
|
7,160 |
|
|
5,997 |
|
|
|
26,550 |
|
|
24,116 |
|
Impairment expense |
|
— |
|
|
— |
|
|
|
779 |
|
|
— |
|
Inventory allowance |
|
3,965 |
|
|
83 |
|
|
|
3,965 |
|
|
83 |
|
Retirement of rental equipment |
|
505 |
|
|
196 |
|
|
|
505 |
|
|
196 |
|
Severance expenses |
|
— |
|
|
1,130 |
|
|
|
1,224 |
|
|
2,537 |
|
Stock compensation expense |
|
228 |
|
|
573 |
|
|
|
2,054 |
|
|
1,910 |
|
Adjusted EBITDA |
$ |
16,288 |
|
$ |
7,754 |
|
|
$ |
45,779 |
|
$ |
29,165 |
|
|
Three months ended December 31, |
|
Three months ended September 30, |
|
|
(in thousands) |
|
|
2023 |
|
|
2023 |
Net income (loss) |
$ |
1,702 |
|
$ |
2,171 |
Interest expense |
|
2,297 |
|
|
1,600 |
Income tax expense |
|
431 |
|
|
1,046 |
Depreciation and amortization |
|
7,160 |
|
|
6,807 |
Impairment expense |
|
— |
|
|
— |
Inventory allowance |
|
3,965 |
|
|
— |
Retirement of rental equipment |
|
505 |
|
|
— |
Severance expenses |
|
— |
|
|
— |
Stock compensation expense |
|
228 |
|
|
209 |
Adjusted EBITDA |
$ |
16,288 |
|
$ |
11,833 |
Conference Call Details:
Teleconference: Tuesday, April
2, 2024 at 7:30 a.m. Central (8:30 a.m. Eastern). Live
via phone by dialing 800-550-9745, conference ID
167298. All attendees and participants to the conference
call should arrange to call in at least 5 minutes prior to the
start time. Please note that using the provided dial-in number is
necessary for participation in the Q&A portion of the call.
Live Webcast: The webcast will
be available in listen only mode via our website www.ngsgi.com,
investor relations section.
Webcast Reply: For those unable
to attend or participate, a replay of the conference call will be
available within 24 hours on the NGS website at www.ngsgi.com.
About Natural Gas Services Group, Inc.
(NGS): NGS is a leading provider of gas compression
equipment, technology and services to the energy industry. The
Company manufactures, fabricates, rents, sells and maintains
natural gas compressors for oil and natural gas production and
plant facilities. NGS is headquartered in Midland, Texas, with a
fabrication facility located in Tulsa, Oklahoma and a rebuild shop
located in Midland, Texas, as well as service facilities located in
major oil and natural gas producing basins in the U.S. Additional
information can be found at www.ngsgi.com.
Forward-Looking
Statements
Certain statements herein (and oral statements
made regarding the subjects of this release) constitute
“forward-looking statements” within the meaning of the federal
securities laws. Words such as “may,” “might,” “should,” “believe,”
“expect,” “anticipate,” “estimate,” “continue,” “predict,”
“forecast,” “project,” “plan,” “intend” or similar expressions, or
statements regarding intent, belief, or current expectations, are
forward-looking statements. These forward-looking statements are
based upon current estimates and assumptions.
These forward–looking statements rely on a
number of assumptions concerning future events and are subject to a
number of uncertainties and factors that could cause actual results
to differ materially from such statements, many of which are
outside the control of the Company. Forward–looking information
includes, but is not limited to statements regarding: guidance or
estimates related to EBITDA growth, projected capital expenditures;
returns on invested capital, fundamentals of the compression
industry and related oil and gas industry, valuations, compressor
demand assumptions and overall industry outlook, and the ability of
the Company to capitalize on any potential opportunities.While the
Company believes that the assumptions concerning future events are
reasonable, investors are cautioned that there are inherent
difficulties in predicting certain important factors that could
impact the future performance or results of its business. Some of
these factors that could cause results to differ materially from
those indicated by such forward-looking statements include, but are
not limited to: (i) achieving increased utilization of assets,
including rental fleet utilization and unlocking other non-cash
balance sheet assets; (ii) failure of projected organic growth due
to adverse changes in the oil and gas industry, including depressed
oil and gas prices, oppressive environmental regulations and
competition; (iii) inability to finance capital expenditures; (iv)
adverse changes in customer, employee or supplier relationships;
(v) adverse regional and national economic and financial market
conditions, including in our key operating areas; (vi) impacts of
world events, including pandemics; the financial condition of the
Company’s customers and failure of significant customers to perform
their contractual obligations; (vii) the Company’s ability to
economically develop and deploy new technologies and services,
including technology to comply with health and environmental laws
and regulations; and (viii) failure to achieve accretive financial
results in connection with any acquisitions the Company may
make.
In addition, these forward-looking statements are
subject to other various risks and uncertainties, including without
limitation those set forth in the Company’s filings with the
Securities and Exchange Commission, including the Company's Annual
Report on Form 10-K for the year ended December 31, 2023. Thus,
actual results could be materially different. The Company
expressly disclaims any obligation to update or alter statements
whether as a result of new information, future events or otherwise,
except as required by law.
For More Information, Contact: |
Investor Relations |
|
(432) 262-2700IR@ngsgi.com |
|
www.ngsgi.com |
NATURAL GAS SERVICES GROUP,
INC.CONSOLIDATED BALANCE SHEETS(in
thousands)(unaudited) |
|
December 31, |
|
|
2023 |
|
|
|
2022 |
|
ASSETS |
|
|
|
Current Assets: |
|
|
|
Cash and cash equivalents |
$ |
2,746 |
|
|
$ |
3,372 |
|
Trade accounts receivable, net of allowance for doubtful accounts
of $823 and $338, respectively |
|
39,186 |
|
|
|
14,668 |
|
Inventory, net of allowance for obsolescence of $2,836 and $0,
respectively |
|
21,639 |
|
|
|
23,414 |
|
Federal income tax receivable |
|
11,538 |
|
|
|
11,538 |
|
Prepaid expenses and other |
|
1,162 |
|
|
|
1,155 |
|
Total current assets |
|
76,271 |
|
|
|
54,147 |
|
Long-term inventory, net of allowance for obsolescence of $1,168
and $120, respectively |
|
701 |
|
|
|
1,557 |
|
Rental equipment, net of accumulated depreciation of $191,745 and
$177,729, respectively |
|
373,649 |
|
|
|
246,450 |
|
Property and equipment, net of accumulated depreciation of $17,649
and $16,981, respectively |
|
20,550 |
|
|
|
22,176 |
|
Intangibles, net of accumulated amortization of $2,384 and $2,259,
respectively |
|
775 |
|
|
|
900 |
|
Other assets |
|
6,783 |
|
|
|
3,016 |
|
Total assets |
$ |
478,729 |
|
|
$ |
328,246 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
Current Liabilities: |
|
|
|
Accounts payable |
$ |
17,628 |
|
|
$ |
6,481 |
|
Accrued liabilities |
|
15,085 |
|
|
|
23,918 |
|
Total current liabilities |
|
32,713 |
|
|
|
30,399 |
|
Credit facility |
|
164,000 |
|
|
|
25,000 |
|
Deferred income tax liability |
|
41,636 |
|
|
|
39,798 |
|
Other long-term liabilities |
|
4,486 |
|
|
|
2,973 |
|
Total liabilities |
|
242,835 |
|
|
|
98,170 |
|
Commitments and contingencies |
|
|
|
Stockholders’ Equity: |
|
|
|
Preferred stock, 5,000 shares authorized, no shares issued or
outstanding |
|
— |
|
|
|
— |
|
Common stock, 30,000 shares authorized, par value $0.01; 13,688 and
13,519 shares issued, respectively |
|
137 |
|
|
|
135 |
|
Additional paid-in capital |
|
116,480 |
|
|
|
115,411 |
|
Retained earnings |
|
134,281 |
|
|
|
129,534 |
|
Treasury shares, at cost, 1,310 shares |
|
(15,004 |
) |
|
|
(15,004 |
) |
Total stockholders' equity |
|
235,894 |
|
|
|
230,076 |
|
Total liabilities and stockholders' equity |
$ |
478,729 |
|
|
$ |
328,246 |
|
NATURAL GAS SERVICES GROUP,
INC.CONSOLIDATED STATEMENTS OF
OPERATIONS(in thousands, except per share
amounts)(unaudited) |
|
For the Years Ended December 31, |
|
|
2023 |
|
|
|
2022 |
|
Revenue: |
|
|
|
Rental income |
$ |
106,159 |
|
|
$ |
74,465 |
|
Sales |
|
8,921 |
|
|
|
8,568 |
|
Aftermarket services |
|
6,087 |
|
|
|
1,792 |
|
Total revenue |
|
121,167 |
|
|
|
84,825 |
|
Operating costs and expenses: |
|
|
|
Cost of rentals, exclusive of depreciation stated separately
below |
|
48,877 |
|
|
|
37,750 |
|
Cost of sales, exclusive of depreciation stated separately
below |
|
8,919 |
|
|
|
7,650 |
|
Cost of aftermarket services, exclusive of depreciation stated
separately below |
|
4,658 |
|
|
|
957 |
|
Selling, general and administrative expenses |
|
16,457 |
|
|
|
13,642 |
|
Depreciation and amortization |
|
26,550 |
|
|
|
24,116 |
|
Impairment expense |
|
779 |
|
|
|
— |
|
Inventory allowance |
|
3,965 |
|
|
|
83 |
|
Retirement of rental equipment |
|
505 |
|
|
|
196 |
|
Total operating costs and expenses |
|
110,710 |
|
|
|
84,394 |
|
Operating income |
|
10,457 |
|
|
|
431 |
|
Other income (expense): |
|
|
|
Interest expense |
|
(4,082 |
) |
|
|
(364 |
) |
Other income (expense) |
|
245 |
|
|
|
(108 |
) |
Total other income, net |
|
(3,837 |
) |
|
|
(472 |
) |
Income (loss) before income taxes: |
|
6,620 |
|
|
|
(41 |
) |
Provision for income taxes: |
|
|
|
Current |
|
(35 |
) |
|
|
(17 |
) |
Deferred |
|
(1,838 |
) |
|
|
(511 |
) |
Total income tax expense |
|
(1,873 |
) |
|
|
(528 |
) |
Net income |
$ |
4,747 |
|
|
$ |
(569 |
) |
Earnings (loss) per share: |
|
|
|
Basic |
$ |
0.39 |
|
|
$ |
(0.05 |
) |
Diluted |
$ |
0.38 |
|
|
$ |
(0.05 |
) |
Weighted average shares outstanding: |
|
|
|
Basic |
|
12,316 |
|
|
|
12,305 |
|
Diluted |
|
12,383 |
|
|
|
12,305 |
|
NATURAL GAS SERVICES GROUP,
INC.CONSOLIDATED STATEMENTS OF CASH
FLOWS(in thousands, except per share
amounts)(unaudited) |
|
For the Years Ended December 31, |
|
|
2023 |
|
|
|
2022 |
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
Net income (loss) |
$ |
4,747 |
|
|
$ |
(569 |
) |
Adjustments to reconcile net income (loss) to net cash
provided by operating activities: |
|
|
|
Depreciation and amortization |
|
26,550 |
|
|
|
24,116 |
|
Amortization of debt issuance costs |
|
425 |
|
|
|
48 |
|
Deferred taxes |
|
1,838 |
|
|
|
511 |
|
Gain on disposal of assets |
|
(481 |
) |
|
|
(250 |
) |
Impairment expense |
|
779 |
|
|
|
— |
|
Retirement of rental equipment |
|
505 |
|
|
|
196 |
|
Provision for credit losses |
|
492 |
|
|
|
— |
|
Inventory allowance |
|
3,965 |
|
|
|
83 |
|
Stock-based compensation |
|
2,054 |
|
|
|
1,910 |
|
Loss on company owned life insurance |
|
235 |
|
|
|
389 |
|
Changes in operating assets and liabilities: |
|
|
|
Trade accounts receivables |
|
(25,010 |
) |
|
|
(4,279 |
) |
Inventory |
|
(669 |
) |
|
|
(4,143 |
) |
Prepaid income taxes and prepaid expenses |
|
(7 |
) |
|
|
(250 |
) |
Accounts payable and accrued liabilities |
|
2,436 |
|
|
|
10,033 |
|
Deferred income |
|
— |
|
|
|
Other |
|
174 |
|
|
|
(31 |
) |
NET CASH PROVIDED BY OPERATING ACTIVITIES |
|
18,033 |
|
|
|
27,764 |
|
CASH FLOWS USED IN INVESTING ACTIVITIES: |
|
|
|
Purchase of rental equipment, property and other equipment |
|
(153,943 |
) |
|
|
(65,122 |
) |
Purchase of company owned life insurance |
|
(422 |
) |
|
|
(329 |
) |
Proceeds from sale of property and equipment |
|
477 |
|
|
|
372 |
|
NET CASH USED IN INVESTING ACTIVITIES |
|
(153,888 |
) |
|
|
(65,079 |
) |
CASH FLOWS USED IN FINANCING ACTIVITIES: |
|
|
|
Proceeds from line of credit |
|
139,000 |
|
|
|
25,000 |
|
Proceeds of other long-term liabilities |
|
— |
|
|
|
(3 |
) |
Payments of other long term liabilities |
|
(95 |
) |
|
|
— |
|
Payments of debt issuance costs |
|
(2,693 |
) |
|
|
(77 |
) |
Purchase of treasury shares |
|
|
|
(6,660 |
) |
Taxes paid related to net share settlement of equity awards |
|
(983 |
) |
|
|
(515 |
) |
NET CASH PROVIDED BY FINANCING ACTIVITIES |
|
135,229 |
|
|
|
17,745 |
|
NET CHANGE IN CASH AND CASH EQUIVALENTS |
|
(626 |
) |
|
|
(19,570 |
) |
CASH AND CASH EQUIVALENTS AT BEGINNING OF
PERIOD |
|
3,372 |
|
|
|
22,942 |
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
$ |
2,746 |
|
|
$ |
3,372 |
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW
INFORMATION: |
|
|
|
Interest paid |
$ |
7,053 |
|
|
$ |
276 |
|
NON-CASH TRANSACTIONS |
|
|
|
Transfer of rental equipment to inventory |
$ |
665 |
|
|
$ |
— |
|
Right of use asset acquired through a finance lease |
|
1,146 |
|
|
|
— |
|
Right of use asset acquired through an operating lease |
$ |
63 |
|
|
$ |
229 |
|
Investor Relations
IR@ngsgi.com
432-262-2700
Natural Gas Services (NYSE:NGS)
Historical Stock Chart
From Oct 2024 to Nov 2024
Natural Gas Services (NYSE:NGS)
Historical Stock Chart
From Nov 2023 to Nov 2024