ITEM 1. FINANCIAL STATEMENTS
NINE ENERGY SERVICE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share amounts)
(Unaudited)
| | | | | | | | | | | |
| September 30, 2022 | | December 31, 2021 |
Assets | | | |
Current assets | | | |
Cash and cash equivalents | $ | 21,490 | | | $ | 21,509 | |
Accounts receivable, net | 103,881 | | | 64,025 | |
Income taxes receivable | 1,184 | | | 1,393 | |
Inventories, net | 52,959 | | | 42,180 | |
Prepaid expenses and other current assets | 9,123 | | | 10,195 | |
Total current assets | 188,637 | | | 139,302 | |
Property and equipment, net | 75,658 | | | 86,958 | |
Operating lease right of use assets, net | 35,934 | | | 35,117 | |
Finance lease right of use assets, net | 598 | | | 1,445 | |
Intangible assets, net | 105,840 | | | 116,408 | |
Other long-term assets | 808 | | | 2,383 | |
Total assets | $ | 407,475 | | | $ | 381,613 | |
Liabilities and Stockholders’ Equity (Deficit) | | | |
Current liabilities | | | |
Accounts payable | $ | 38,145 | | | $ | 28,680 | |
Accrued expenses | 29,374 | | | 18,519 | |
Current portion of long-term debt | 27,281 | | | 2,093 | |
Current portion of operating lease obligations | 7,438 | | | 6,091 | |
Current portion of finance lease obligations | 420 | | | 1,070 | |
Total current liabilities | 102,658 | | | 56,453 | |
Long-term liabilities | | | |
Long-term debt | 305,631 | | | 332,314 | |
Long-term operating lease obligations | 29,612 | | | 30,435 | |
Long-term finance lease obligations | — | | | 65 | |
Other long-term liabilities | 1,659 | | | 1,613 | |
Total liabilities | 439,560 | | | 420,880 | |
Commitments and contingencies (Note 10) | | | |
Stockholders’ equity (deficit) | | | |
Common stock (120,000,000 shares authorized at $0.01 par value; 33,233,106 and 32,826,325 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively) | 332 | | | 328 | |
Additional paid-in capital | 774,510 | | | 773,350 | |
Accumulated other comprehensive loss | (4,926) | | | (4,535) | |
Accumulated deficit | (802,001) | | | (808,410) | |
Total stockholders’ equity (deficit) | (32,085) | | | (39,267) | |
Total liabilities and stockholders’ equity (deficit) | $ | 407,475 | | | $ | 381,613 | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
NINE ENERGY SERVICE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (LOSS)
(In thousands, except share and per share amounts)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2022 | | 2021 | | 2022 | | 2021 |
Revenues | | | | | | | |
Service | $ | 126,634 | | | $ | 65,916 | | | $ | 324,075 | | | $ | 172,932 | |
Product | 40,798 | | | 26,952 | | | 102,638 | | | 71,394 | |
| 167,432 | | | 92,868 | | | 426,713 | | | 244,326 | |
Cost and expenses | | | | | | | |
Cost of revenues (exclusive of depreciation and amortization shown separately below) | | | | | | | |
Service | 92,920 | | | 59,614 | | | 252,812 | | | 160,141 | |
Product | 30,498 | | | 19,265 | | | 77,665 | | | 57,659 | |
General and administrative expenses | 13,475 | | | 11,114 | | | 37,766 | | | 33,505 | |
Depreciation | 6,593 | | | 6,921 | | | 19,608 | | | 22,148 | |
Amortization of intangibles | 2,896 | | | 4,029 | | | 10,568 | | | 12,212 | |
(Gain) loss on revaluation of contingent liability | 46 | | | 21 | | | 237 | | | (124) | |
(Gain) loss on sale of property and equipment | 1,242 | | | (17) | | | 795 | | | 660 | |
Income (loss) from operations | 19,762 | | | (8,079) | | | 27,262 | | | (41,875) | |
Interest expense | 8,125 | | | 7,968 | | | 24,335 | | | 24,534 | |
Interest income | (134) | | | (3) | | | (171) | | | (24) | |
Gain on extinguishment of debt | (2,843) | | | — | | | (2,843) | | | (17,618) | |
Other income | (161) | | | (34) | | | (547) | | | (103) | |
Income (loss) before income taxes | 14,775 | | | (16,010) | | | 6,488 | | | (48,664) | |
Provision for income taxes | 489 | | | 41 | | | 79 | | | 163 | |
Net income (loss) | $ | 14,286 | | | $ | (16,051) | | | $ | 6,409 | | | $ | (48,827) | |
Earnings (loss) per share | | | | | | | |
Basic | $ | 0.46 | | | $ | (0.53) | | | $ | 0.21 | | | $ | (1.61) | |
Diluted | $ | 0.45 | | | $ | (0.53) | | | $ | 0.20 | | | $ | (1.61) | |
Weighted average shares outstanding | | | | | | | |
Basic | 31,100,712 | | | 30,449,286 | | | 30,810,648 | | | 30,252,670 | |
Diluted | 31,932,613 | | | 30,449,286 | | | 31,750,425 | | | 30,252,670 | |
Other comprehensive income (loss), net of tax | | | | | | | |
Foreign currency translation adjustments, net of $0 tax in each period | $ | (225) | | | $ | (102) | | | $ | (391) | | | $ | (32) | |
Total other comprehensive loss, net of tax | (225) | | | (102) | | | (391) | | | (32) | |
Total comprehensive income (loss) | $ | 14,061 | | | $ | (16,153) | | | $ | 6,018 | | | $ | (48,859) | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
NINE ENERGY SERVICE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)
(In thousands, except share amounts)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | Additional Paid-in Capital | | Accumulated Other Comprehensive Income (Loss) | | Retained Earnings (Accumulated Deficit) | | Total Stockholders’ Equity (Deficit) |
| Shares | | Amounts | | | | |
Balance, June 30, 2022 | 33,369,148 | | | $ | 334 | | | $ | 774,335 | | | $ | (4,701) | | | $ | (816,287) | | | $ | (46,319) | |
Issuance of common stock under stock compensation plan, net of forfeitures | (13,174) | | | — | | | — | | | — | | | — | | | — | |
Stock-based compensation expense | — | | | — | | | 521 | | | — | | | — | | | 521 | |
Vesting of restricted stock and stock units | (122,868) | | | (2) | | | (346) | | | — | | | — | | | (348) | |
Other comprehensive loss | — | | — | | | — | | | (225) | | | — | | | (225) | |
Net income | — | | — | | | — | | | — | | | 14,286 | | | 14,286 | |
Balance, September 30, 2022 | 33,233,106 | | | $ | 332 | | | $ | 774,510 | | | $ | (4,926) | | | $ | (802,001) | | | $ | (32,085) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | Additional Paid-in Capital | | Accumulated Other Comprehensive Income (Loss) | | Retained Earnings (Accumulated Deficit) | | Total Stockholders’ Equity (Deficit) |
| Shares | | Amounts | | | | |
Balance, June 30, 2021 | 31,350,677 | | | $ | 314 | | | $ | 770,997 | | | $ | (4,431) | | | $ | (776,611) | | | $ | (9,731) | |
Issuance of common stock under stock compensation plan, net of forfeitures | 1,490,234 | | | 14 | | | (14) | | | — | | | — | | | — | |
Stock-based compensation expense | — | | | — | | | 1,153 | | | — | | | — | | | 1,153 | |
Vesting of restricted stock and stock units | (827) | | | — | | | (1) | | | — | | | — | | | (1) | |
Other comprehensive loss | — | | — | | | — | | | (102) | | | — | | | (102) | |
Net loss | — | | — | | | — | | | — | | | (16,051) | | | (16,051) | |
Balance, September 30, 2021 | 32,840,084 | | | $ | 328 | | | $ | 772,135 | | | $ | (4,533) | | | $ | (792,662) | | | $ | (24,732) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | Additional Paid-in Capital | | Accumulated Other Comprehensive Income (Loss) | | Retained Earnings (Accumulated Deficit) | | Total Stockholders’ Equity (Deficit) |
| Shares | | Amounts | | | | |
Balance, December 31, 2021 | 32,826,325 | | | $ | 328 | | | $ | 773,350 | | | $ | (4,535) | | | $ | (808,410) | | | $ | (39,267) | |
Issuance of common stock under stock compensation plan, net of forfeitures | 634,924 | | | 7 | | | (7) | | | — | | | — | | | — | |
Stock-based compensation expense | — | | | — | | | 1,943 | | | — | | | — | | | 1,943 | |
Vesting of restricted stock and stock units | (228,143) | | | (3) | | | (776) | | | — | | | — | | | (779) | |
Other comprehensive loss | — | | — | | | — | | | (391) | | | — | | | (391) | |
Net income | — | | — | | | — | | | — | | | 6,409 | | | 6,409 | |
Balance, September 30, 2022 | 33,233,106 | | | $ | 332 | | | $ | 774,510 | | | $ | (4,926) | | | $ | (802,001) | | | $ | (32,085) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | Additional Paid-in Capital | | Accumulated Other Comprehensive Income (Loss) | | Retained Earnings (Accumulated Deficit) | | Total Stockholders’ Equity (Deficit) |
| Shares | | Amounts | | | | |
Balance, December 31, 2020 | 31,557,809 | | | $ | 316 | | | $ | 768,429 | | | $ | (4,501) | | | $ | (743,835) | | | $ | 20,409 | |
Issuance of common stock under stock compensation plan, net of forfeitures | 1,471,150 | | | 14 | | | (14) | | | — | | | — | | | — | |
Stock-based compensation expense | — | | | — | | | 4,191 | | | — | | | — | | | 4,191 | |
Vesting of restricted stock and stock units | (188,875) | | | (2) | | | (471) | | | — | | | — | | | (473) | |
Other comprehensive loss | — | | — | | | — | | | (32) | | | — | | | (32) | |
Net loss | — | | — | | | — | | | — | | | (48,827) | | | (48,827) | |
Balance, September 30, 2021 | 32,840,084 | | | $ | 328 | | | $ | 772,135 | | | $ | (4,533) | | | $ | (792,662) | | | $ | (24,732) | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
NINE ENERGY SERVICE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
| | | | | | | | | | | |
| Nine Months Ended September 30, |
| 2022 | | 2021 |
Cash flows from operating activities | | | |
Net income (loss) | $ | 6,409 | | | $ | (48,827) | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | | | |
Depreciation | 19,608 | | | 22,148 | |
Amortization of intangibles | 10,568 | | | 12,212 | |
Amortization of operating leases | 6,268 | | | 6,001 | |
Amortization of deferred financing costs | 1,919 | | | 1,960 | |
Recovery of doubtful accounts | (172) | | | (232) | |
Provision for inventory obsolescence | 2,566 | | | 3,670 | |
Stock-based compensation expense | 1,943 | | | 4,191 | |
Gain on extinguishment of debt | (2,843) | | | (17,618) | |
Loss on sale of property and equipment | 795 | | | 660 | |
(Gain) loss on revaluation of contingent liability | 237 | | | (124) | |
Changes in operating assets and liabilities | | | |
Accounts receivable, net | (39,751) | | | (17,101) | |
Inventories, net | (13,543) | | | (8,284) | |
Prepaid expenses and other current assets | 1,537 | | | 2,956 | |
Accounts payable and accrued expenses | 18,825 | | | 17,759 | |
Income taxes receivable/payable | 212 | | | 187 | |
Other assets and liabilities | (6,347) | | | (6,262) | |
Net cash provided by (used in) operating activities | 8,231 | | | (26,704) | |
Cash flows from investing activities | | | |
Proceeds from sales of property and equipment | 2,939 | | | 2,997 | |
Proceeds from property and equipment casualty losses | 175 | | | — | |
Purchases of property and equipment | (9,361) | | | (4,832) | |
Net cash used in investing activities | (6,247) | | | (1,835) | |
Cash flows from financing activities | | | |
Proceeds from 2018 ABL Credit Facility | 12,000 | | | — | |
Purchases of Senior Notes | (10,081) | | | (8,355) | |
Payments of short-term debt | (968) | | | — | |
Payments on Magnum Promissory Notes | (844) | | | (562) | |
Payments on finance leases | (999) | | | (810) | |
Payments of contingent liability | (135) | | | (110) | |
Vesting of restricted stock and stock units | (779) | | | (473) | |
Net cash used in financing activities | (1,806) | | | (10,310) | |
Impact of foreign currency exchange on cash | (197) | | | (46) | |
Net decrease in cash and cash equivalents | (19) | | | (38,895) | |
Cash and cash equivalents | | | |
Cash and cash equivalents beginning of period | 21,509 | | | 68,864 | |
Cash and cash equivalents end of period | $ | 21,490 | | | $ | 29,969 | |
| | | |
Supplemental disclosures of cash flow information: | | | |
Cash paid for interest | $ | 15,597 | | | $ | 15,787 | |
| | | | | | | | | | | |
Cash refunded for income taxes | $ | 110 | | | $ | 24 | |
Cash paid for operating leases | $ | 6,340 | | | $ | 6,114 | |
Right of use assets obtained in exchange for operating lease obligations | $ | 6,002 | | | $ | 2,236 | |
Supplemental schedule of non-cash activities: | | | |
Right of use assets obtained in exchange for finance lease obligations | $ | 308 | | | $ | — | |
Capital expenditures in accounts payable and accrued expenses | $ | 1,192 | | | $ | 781 | |
Receivable from property and equipment sale (including insurance) | $ | — | | | $ | 992 | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
NINE ENERGY SERVICE, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1. Company and Organization
Background
Nine Energy Service, Inc. (the “Company” or “Nine”), a Delaware corporation, is an oilfield services business that provides services integral to the completion of unconventional wells through a full range of tools and methodologies. The Company is headquartered in Houston, Texas.
The Company’s chief operating decision maker, which is its Chief Executive Officer, and its board of directors allocate resources and assess performance based on financial information presented at a consolidated level. Accordingly, the Company determined that it operates as one reportable segment, known as Completion Solutions.
Risks and Uncertainties
The Company’s business depends, to a significant extent, on the level of unconventional resource development activity and corresponding capital spending of oil and natural gas companies. These activity and spending levels are strongly influenced by current and expected oil and natural gas prices. Following an extreme decline in activity levels and pricing in 2020, the Company has been focused on strategically implementing price increases and gaining market share. Thus far in 2022, oil and natural gas prices have improved, and activity levels have increased compared to 2021, resulting in higher demand for the Company’s products and services. Due to a heightened competition for qualified labor, an under-supply of equipment, and other supply chain-related constraints, the Company has implemented price increases in most service lines. Finding and retaining qualified labor continues to be a challenge resulting in wage inflation, offsetting some of the price increases. Going forward, the Company’s earnings will be affected by its customers’ activity plans (which are strongly influenced by commodity prices), the Company’s ability to implement further price increases, the impact of wage and labor inflation, and labor shortage and supply chain constraints. Additionally, activity levels could be affected as oilfield service providers continue to raise prices and customers are impacted by cost inflation to drill, complete, and produce oil and natural gas wells.
Historically, the Company has met its liquidity needs principally from cash on hand, cash flow from operations and, if needed, external borrowings and issuances of debt securities. At September 30, 2022, the Company had $21.5 million of cash and cash equivalents and $66.7 million of availability under the 2018 ABL Credit Facility (as defined in Note 8 – Debt Obligations), which resulted in a total liquidity position of $88.2 million. As in the past, the Company expects its liquidity position to be impacted by the Senior Notes’ (as defined in Note 8 – Debt Obligations) semi-annual interest payments ($13.4 million based on amounts outstanding as of September 30, 2022), which recently occurred on November 1, 2022 and will again occur on May 1, 2023.
At September 30, 2022, the Company had $27.0 million of borrowings under the 2018 ABL Credit Facility. The Company has borrowed an additional $5.0 million, net to date in the fourth quarter of 2022. The 2018 ABL Credit Facility will mature on October 25, 2023, or, if earlier, on the date that is 180 days before the scheduled maturity date of the Senior Notes if they have not been redeemed or repurchased by such date. As of September 30, 2022, there were approximately $307.3 million aggregate principal amount of Senior Notes outstanding. The Senior Notes will mature on October 25, 2023, which is less than one year from the issuance date of the Company’s condensed consolidated financial statements. In the absence of management’s ability to redeem or repurchase the Senior Notes, the effective maturity date of the 2018 ABL Credit Facility would be April 28, 2023. As such, the borrowings associated with the 2018 ABL Credit Facility are classified as current in the Company’s Condensed Consolidated Balance Sheet at September 30, 2022.
Management’s plans to satisfy these obligations include refinancing or restructuring the Company’s indebtedness (both the 2018 ABL Credit Facility and the Senior Notes), seeking additional sources of capital, selling assets, or a combination thereof. Any such transactions may involve the issuance of additional equity or convertible debt securities that could result in material dilution to the Company’s stockholders, and these securities could have rights superior to holders of the Company’s common stock and could contain covenants that will restrict its operations. The Company’s ability to successfully execute these plans is dependent on its financial condition and operating performance, which are subject to prevailing economic and competitive conditions and certain financial, business, and other factors, many of which are beyond the Company’s control. There can be no assurance that the Company will succeed in executing these plans. If unsuccessful, the Company will not have sufficient liquidity and capital resources to repay its indebtedness when it matures, or otherwise meet its cash requirements over the next twelve months, which raises substantial doubt about its ability to continue as a going concern.
2. Basis of Presentation
Condensed Consolidated Financial Information
In the opinion of the Company, the accompanying unaudited condensed consolidated financial statements contain all adjustments, consisting of only normal recurring adjustments, necessary for a fair statement of its financial position as of September 30, 2022, and its results of operations for the three and nine months ended September 30, 2022 and 2021, and cash flows for the nine months ended September 30, 2022 and 2021. These condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”), in a manner consistent with the accounting policies described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, unless otherwise disclosed herein, and should be read in conjunction therewith. The Condensed Consolidated Balance Sheet at December 31, 2021 was derived from audited financial statements but does not include all disclosures required by accounting principles generally accepted in the United States of America (“GAAP”). Operating results for interim periods are not necessarily indicative of the results that may be expected for the full year.
Principles of Consolidation
The condensed consolidated financial statements include the accounts of Nine and its wholly owned subsidiaries. All inter-company accounts and transactions have been eliminated in consolidation.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. These estimates are based on management’s best knowledge of current events and actions that the Company may undertake in the future. Such estimates include fair value assumptions used in analyzing long-lived assets for possible impairment, useful lives used in depreciation and amortization expense, recognition of provisions for contingencies, and stock-based compensation fair value. It is at least reasonably possible that the estimates used will change within the next year.
3. New Accounting Standards
In December 2019, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) 2019-12, Income Taxes: Simplifying the Accounting for Income Taxes, which is intended to simplify various aspects related to accounting for income taxes. ASU 2019-12 removes certain exceptions to the general principles and clarifies and amends existing guidance to improve consistent application. ASU 2019-12 is effective for public businesses for fiscal years beginning after December 15, 2020 and interim periods within those fiscal years. As an emerging growth company, the Company is permitted, and plans, to adopt the new standard for fiscal years beginning after December 15, 2021 and interim periods within fiscal years beginning after December 15, 2022. The Company does not expect the standard to have a material impact on its financial position, results of operations, or liquidity.
In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. ASU 2016-13 requires a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The amendments in ASU 2016-13 replace the current incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information. ASU 2016-13 is effective for SEC filers, excluding smaller reporting companies, for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. As an emerging growth company, the Company is permitted, and plans, to adopt the new standard for the fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company does not expect the standard to have a material impact on its financial position, results of operations, or liquidity.
4. Revenues
Disaggregation of Revenue
Disaggregated revenue for the three and nine months ended September 30, 2022 and 2021 was as follows:
| | | | | | | | | | | |
| Three Months Ended September 30, |
| 2022 | | 2021 |
| (in thousands) |
Cement | $ | 63,904 | | | $ | 29,541 | |
Tools | 40,798 | | | 26,952 | |
Wireline | 29,312 | | | 19,246 | |
Coiled tubing | 33,418 | | | 17,129 | |
Total revenues | $ | 167,432 | | | $ | 92,868 | |
| | | | | | | | | | | |
| Nine Months Ended September 30, |
| 2022 | | 2021 |
| (in thousands) |
Cement | $ | 164,372 | | | $ | 79,757 | |
Tools | 102,638 | | | 71,394 | |
Wireline | 77,043 | | | 50,643 | |
Coiled tubing | 82,660 | | | 42,532 | |
Total revenues | $ | 426,713 | | | $ | 244,326 | |
| | | | | | | | | | | |
| Three Months Ended September 30, |
| 2022 | | 2021 |
| (in thousands) |
Service(1) | $ | 126,634 | | | $ | 65,916 | |
Product(1) | 40,798 | | | 26,952 | |
Total revenues | $ | 167,432 | | | $ | 92,868 | |
| | | | | | | | | | | |
| Nine Months Ended September 30, |
| 2022 | | 2021 |
| (in thousands) |
Service(1) | $ | 324,075 | | | $ | 172,932 | |
Product(1) | 102,638 | | | 71,394 | |
Total revenues | $ | 426,713 | | | $ | 244,326 | |
(1) The Company recognizes revenues from the sales of products at a point in time and revenues from the sales of services over time.
Performance Obligations
At September 30, 2022 and December 31, 2021, the amount of remaining performance obligations was not material.
Contract Balances
At September 30, 2022 and December 31, 2021, the amount of contract assets and contract liabilities was not material.
5. Inventories
Inventories, consisting primarily of finished goods and raw materials, are stated at the lower of cost or net realizable value. Cost is determined on an average cost basis. The Company reviews its inventory balances and writes down its inventory for estimated obsolescence or excess inventory equal to the difference between the cost of inventory and the estimated market
value based upon assumptions about future demand and market conditions. The reserve for obsolescence was $9.5 million and $9.0 million at September 30, 2022 and December 31, 2021, respectively.
Inventories, net as of September 30, 2022 and December 31, 2021 were comprised of the following:
| | | | | | | | | | | |
| September 30, 2022 | | December 31, 2021 |
| (in thousands) |
Raw materials | $ | 37,888 | | | $ | 31,153 | |
Work in progress | 111 | | | 675 | |
Finished goods | 24,464 | | | 19,323 | |
Inventories | 62,463 | | | 51,151 | |
Reserve for obsolescence | (9,504) | | | (8,971) | |
Inventories, net | $ | 52,959 | | | $ | 42,180 | |
6. Intangible Assets
The gross carrying amount and accumulated amortization of intangible assets as of September 30, 2022 and December 31, 2021 was as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| September 30, 2022 |
| Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Amount | | Weighted Average Amortization Period |
| (in thousands, except weighted average amortization period information) |
Customer relationships | $ | 63,270 | | | $ | (49,150) | | | $ | 14,120 | | | 5.1 |
Non-compete agreements | 6,500 | | | (6,066) | | | 434 | | | 1.1 |
Technology | 125,110 | | | (34,824) | | | 90,286 | | | 11.0 |
In-process research and development | 1,000 | | | — | | | 1,000 | | | Indefinite |
Total | $ | 195,880 | | | $ | (90,040) | | | $ | 105,840 | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 |
| Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Amount | | Weighted Average Amortization Period |
| (in thousands, except weighted average amortization period information) |
Customer relationships | $ | 63,270 | | | $ | (45,187) | | | $ | 18,083 | | | 5.3 |
Non-compete agreements | 6,500 | | | (5,766) | | | 734 | | | 2.0 |
Technology | 125,110 | | | (28,519) | | | 96,591 | | | 11.7 |
In-process research and development | 1,000 | | | — | | | 1,000 | | | Indefinite |
Total | $ | 195,880 | | | $ | (79,472) | | | $ | 116,408 | | | |
Amortization of intangibles expense was $2.9 million and $10.6 million for the three and nine months ended September 30, 2022, respectively. Amortization of intangibles expense was $4.0 million and $12.2 million for the three and nine months ended September 30, 2021, respectively.
Future estimated amortization of intangibles is as follows:
| | | | | |
Year Ending December 31, | (in thousands) |
Remainder of 2022 | $ | 2,895 | |
2023 | 11,516 | |
2024 | 11,183 | |
2025 | 11,183 | |
2026 | 11,082 | |
2027 | 10,315 | |
Thereafter | 46,666 | |
Total | $ | 104,840 | |
7. Accrued Expenses
Accrued expenses as of September 30, 2022 and December 31, 2021 consisted of the following:
| | | | | | | | | | | |
| September 30, 2022 | | December 31, 2021 |
| (in thousands) |
Accrued interest | $ | 11,635 | | | $ | 4,980 | |
Accrued compensation and benefits | 6,506 | | | 6,897 | |
Accrued bonus | 4,458 | | | 1,125 | |
Accrued legal fees and settlements | 198 | | | 1,076 | |
Other accrued expenses | 6,577 | | | 4,441 | |
Accrued expenses | $ | 29,374 | | | $ | 18,519 | |
8. Debt Obligations
The Company’s debt obligations as of September 30, 2022 and December 31, 2021 were as follows:
| | | | | | | | | | | |
| September 30, 2022 | | December 31, 2021 |
| (in thousands) |
Senior Notes | $ | 307,339 | | | $ | 320,343 | |
2018 ABL Credit Facility | 27,000 | | | 15,000 | |
Magnum Promissory Notes | 281 | | | 1,125 | |
Other short-term debt | — | | | 968 | |
Total debt before deferred financing costs | $ | 334,620 | | | $ | 337,436 | |
Deferred financing costs | (1,708) | | | (3,029) | |
Total debt | $ | 332,912 | | | $ | 334,407 | |
Less: Current portion of long-term debt | (27,281) | | | (2,093) | |
Long-term debt | $ | 305,631 | | | $ | 332,314 | |
Senior Notes
Background
On October 25, 2018, the Company issued $400.0 million principal amount of 8.750% Senior Notes due 2023 (the “Senior Notes”). The Senior Notes were issued under an indenture, dated as of October 25, 2018 (the “Indenture”), by and among the Company, certain subsidiaries of the Company and Wells Fargo, National Association, as trustee. The Senior Notes bear interest at an annual rate of 8.750% payable on May 1 and November 1 of each year, and the first interest payment was due on May 1, 2019. The Senior Notes are senior unsecured obligations of the Company and are fully and unconditionally guaranteed on a senior unsecured basis by each of the Company’s current domestic subsidiaries and by certain future subsidiaries.
The Indenture contains covenants that limit the Company’s ability and the ability of its restricted subsidiaries to
engage in certain activities. The Company was in compliance with the provisions of the Indenture at September 30, 2022.
Upon an event of default, the trustee or the holders of at least 25% in aggregate principal amount of then outstanding Senior Notes may declare the Senior Notes immediately due and payable, except that a default resulting from certain events of bankruptcy or insolvency with respect to the Company, any restricted subsidiary of the Company that is a significant subsidiary or any group of restricted subsidiaries that, taken together, would constitute a significant subsidiary, will automatically cause all outstanding Senior Notes to become due and payable.
Unamortized deferred financing costs associated with the Senior Notes were $1.7 million and $3.0 million at September 30, 2022 and December 31, 2021, respectively. These costs are direct deductions from the carrying amount of the Senior Notes and are being amortized through interest expense through the maturity date of the Senior Notes using the effective interest method.
Extinguishment of Debt
During the three and nine months ended September 30, 2022, the Company repurchased approximately $13.0 million of Senior Notes at a repurchase price of approximately $10.1 million in cash. Deferred financing costs associated with these transactions were $0.1 million for the three months and nine months ended September 30, 2022. As a result, the Company recorded a $2.8 million gain on the extinguishment of debt for the three months ended September 30, 2022, which was calculated as the difference between the repurchase price and the carrying amount of the Senior Notes partially offset by the deferred financing costs. The gain on extinguishment of debt is included as a separate line item in the Company’s Condensed Consolidated Statements of Income and Comprehensive Income (Loss) for the three and nine months ended September 30, 2022.
During the three months ended March 31, 2021, the Company repurchased approximately $26.3 million of Senior Notes at a repurchase price of approximately $8.4 million in cash. Deferred financing costs associated with these transactions were $0.3 million. As a result, the Company recorded a $17.6 million gain on the extinguishment of debt, which was calculated as the difference between the repurchase price and the carrying amount of the Senior Notes partially offset by the deferred financing costs. The gain on extinguishment of debt is included as a separate line item in the Company’s Condensed Consolidated Statement of Income and Comprehensive Income (Loss) for the nine months ended September 30, 2021. The Company did not repurchase any Senior Notes during the three months ended June 30, 2021 or during the three months ended September 30, 2021.
2018 ABL Credit Facility
On October 25, 2018, the Company entered into a credit agreement dated as of October 25, 2018 (the “2018 ABL Credit Agreement”), by and among the Company, Nine Energy Canada, Inc., JP Morgan Chase Bank, N.A., as administrative agent and as an issuing lender, and certain other financial institutions party thereto as lenders and issuing lenders. The 2018 ABL Credit Agreement permits aggregate borrowings of up to $200.0 million, subject to a borrowing base, including a Canadian tranche with a sub-limit of up to $25.0 million and a sub-limit of $50.0 million for letters of credit (the “2018 ABL Credit Facility”). The 2018 ABL Credit Facility will mature on October 25, 2023 or, if earlier, on the date that is 180 days before the scheduled maturity date of the Senior Notes if they have not been redeemed or repurchased by such date.
At September 30, 2022, the Company had $27.0 million outstanding borrowings under the 2018 ABL Credit Facility, and its availability under the 2018 ABL Credit Facility was approximately $66.7 million, net of outstanding letters of credit of $1.3 million. The Company has borrowed an additional $5.0 million, net to date in the fourth quarter of 2022.
Loans to the Company and its domestic related subsidiaries (the “U.S. Credit Parties”) under the 2018 ABL Credit Facility may be base rate loans or London Interbank Offered Rate (“LIBOR”) loans; and loans to Nine Energy Canada Inc., a corporation organized under the laws of Alberta, Canada, and its restricted subsidiaries (the “Canadian Credit Parties”) under the Canadian tranche may be Canadian Dollar Offered Rate (“CDOR”) loans or Canadian prime rate loans. The applicable margin for base rate loans and Canadian prime rate loans varies from 0.75% to 1.25%, and the applicable margin for LIBOR loans or CDOR loans varies from 1.75% to 2.25%, in each case depending on the Company’s leverage ratio. In addition, a commitment fee of 0.50% per annum will be charged on the average daily unused portion of the revolving commitments.
The 2018 ABL Credit Agreement contains various affirmative and negative covenants, including financial reporting requirements and limitations on indebtedness, liens, mergers, consolidations, liquidations and dissolutions, sales of assets, dividends and other restricted payments, investments (including acquisitions), and transactions with affiliates. In addition, the 2018 ABL Credit Agreement contains a minimum fixed charge ratio covenant of 1.00 to 1.00 that is tested quarterly when the availability under the 2018 ABL Credit Facility drops below $18.75 million or a default has occurred until the availability
exceeds such threshold for 30 consecutive days and such default is no longer outstanding. The Company was in compliance with all covenants under the 2018 ABL Credit Agreement at September 30, 2022.
All of the obligations under the 2018 ABL Credit Facility are secured by first priority perfected security interests (subject to permitted liens) in substantially all of the personal property of U.S. Credit Parties, excluding certain assets. The obligations under the Canadian tranche are further secured by first priority perfected security interests (subject to permitted liens) in substantially all of the personal property of Canadian Credit Parties, excluding certain assets. The 2018 ABL Credit Facility is guaranteed by the U.S. Credit Parties, and the Canadian tranche is further guaranteed by the Canadian Credit Parties and the U.S. Credit Parties.
Magnum Promissory Notes
On October 25, 2018, pursuant to the terms of a Securities Purchase Agreement, dated October 15, 2018 (as amended on June 7, 2019, the “Magnum Purchase Agreement”), the Company acquired all of the equity interests of Magnum Oil Tools International, LTD, Magnum Oil Tools GP, LLC, and Magnum Oil Tools Canada Ltd. (such entities collectively, “Magnum”). The Magnum Purchase Agreement included the potential for additional future payments in cash of (i) up to 60% of net income (before interest, taxes, and certain gains or losses) for the “E-Set” tools business in 2019 through 2026 and (ii) up to $25.0 million based on sales of certain dissolvable plug products in 2019 (the “Magnum Earnout”).
On June 30, 2020, pursuant to an amendment to the Magnum Purchase Agreement to terminate the remaining Magnum Earnout and all obligations related thereto, the Company issued promissory notes with an aggregated principal amount of $2.3 million (the “Magnum Promissory Notes”) to the sellers of Magnum. The Magnum Promissory Notes bear interest at a rate of 6.0% per annum. The principal amount of the Magnum Promissory Notes is paid in equal quarterly installments which began January 1, 2021. The entire unpaid principal amount will be due and payable on the maturity date, which is the earlier of October 1, 2022 or the business day after the date on which the Company sells, transfers, or otherwise disposes of the “E-Set” tools business to an unaffiliated third party, unless such sale, transfer, or disposition is made, directly or indirectly, as part of the sale, transfer, or disposition of the Dissolvable Plugs Business or due to the occurrence of a Change of Control Event (each as defined in the Magnum Purchase Agreement).
Other Short-Term Debt
In the fourth quarter of 2021, the Company renewed certain insurance policies and financed the premium for its excess policy for $1.5 million. At September 30, 2022, there is no outstanding balance on this premium.
Fair Value of Debt Instruments
The estimated fair value of the Company’s debt obligations as of September 30, 2022 and December 31, 2021 was as follows:
| | | | | | | | | | | |
| September 30, 2022 | | December 31, 2021 |
| (in thousands) |
Senior Notes | $ | 233,578 | | | $ | 153,765 | |
2018 ABL Credit Facility | $ | 27,000 | | | $ | 15,000 | |
Magnum Promissory Notes | $ | 281 | | | $ | 1,125 | |
Other short-term debt | $ | — | | | $ | 968 | |
The fair value of the Senior Notes, 2018 ABL Credit Facility, the Magnum Promissory Notes, and other short-term debt is classified as Level 2 in the fair value hierarchy. The fair value of the Senior Notes is established based on observable inputs in less active markets. The fair value of the 2018 ABL Credit Facility, the Magnum Promissory Notes, and other short-term debt approximates their carrying value.
9. Related Party Transactions
The Company leases office space, yard facilities, and equipment and purchases building maintenance services from entities owned by David Crombie, an executive officer of the Company. Total lease expense and building maintenance expense associated with these entities was $0.2 million and $0.6 million for the three and nine months ended September 30, 2022, respectively, and $0.2 million and $0.6 million for the three and nine months ended September 30, 2021, respectively. The Company also purchased $0.8 million and $2.2 million of products and services during the three and nine months ended September 30, 2022, respectively, and $0.9 million and $1.7 million for the three and nine months ended September 30, 2021,
respectively, from an entity in which Mr. Crombie is a limited partner. There were outstanding payables due to this entity relating to equipment purchases of $0.5 million and $0.7 million at September 30, 2022 and December 31, 2021, respectively.
In addition, the Company leases office space in Corpus Christi and Midland, Texas from an entity affiliated with Warren Lynn Frazier, a beneficial owner of more than 5% of the Company’s stock. In the third quarter of 2020, another entity affiliated with Mr. Frazier began to sub-lease a portion of such space in Corpus Christi, Texas from the Company. Total rental expense associated with this office space, net of sub-leasing income, was $0.4 million and $1.1 million for the three and nine months ended September 30, 2022, respectively, and $0.3 million and $1.0 million for the three and nine months ended September 30, 2021, respectively. Additionally, on June 30, 2020, the Company issued the Magnum Promissory Notes to the sellers of Magnum, including Mr. Frazier. At September 30, 2022 and December 31, 2021, the outstanding principal balance payable to Mr. Frazier was $0.3 million and $1.1 million, respectively. For additional information regarding the Magnum Promissory Notes, see Note 8 – Debt Obligations.
The Company purchases chemical additives used in cementing from Select Energy Services, Inc. (“Select”). One of the Company’s directors also serves as a director of Select. The Company was billed $0.4 million and $1.2 million for the three and nine months ended September 30, 2022, respectively, and $0.2 million and $0.8 million for the three and nine months ended September 30, 2021, respectively. There were outstanding payables due to Select of $0.1 million at both September 30, 2022 and December 31, 2021.
The Company provides products and rentals to National Energy Reunited Corp. (“NESR”), where one of the Company’s directors serves as a director. The Company billed NESR $0.4 million and $0.6 million for the three and nine months ended September 30, 2022, respectively, and $0.3 million and $1.3 million for the three and nine months ended September 30, 2021, respectively. During the fourth quarter of 2019, the Company sold coiled tubing equipment for $5.9 million to NESR with payments due in 24 equal monthly installments beginning on January 31, 2020. Total outstanding receivables due to the Company from NESR (inclusive of the equipment sale above) were $0.5 million at both September 30, 2022 and December 31, 2021.
Ann G. Fox, President and Chief Executive Officer and a director of the Company, is a director of Devon Energy Corporation (“Devon”). The Company generated revenue from Devon of $0.2 million and $1.3 million for the three and nine months ended September 30, 2022, respectively, and $0.6 million and $2.2 million for the three and nine months ended September 30, 2021, respectively. There were outstanding receivables due from Devon of $0.1 million and $0.4 million at September 30, 2022 and December 31, 2021, respectively.
10. Commitments and Contingencies
Litigation
From time to time, the Company has various claims, lawsuits, and administrative proceedings that are pending or threatened with respect to personal injury, workers’ compensation, contractual matters, and other matters. Although no assurance can be given with respect to the outcome of these claims, lawsuits, or proceedings or the effect such outcomes may have, the Company believes any ultimate liability resulting from the outcome of such claims, lawsuits, or administrative proceedings, to the extent not otherwise provided for or covered by insurance, will not have a material adverse effect on its business, operating results, or financial condition.
Self-insurance
The Company uses a combination of third-party insurance and self-insurance for health insurance claims. The self-insured liability represents an estimate of the undiscounted ultimate cost of uninsured claims incurred as of the balance sheet date. The estimate is based on an analysis of trailing months of incurred medical claims to project the amount of incurred but not reported claims liability. The estimated liability for self-insured medical claims was $1.2 million and $1.0 million at September 30, 2022 and December 31, 2021, respectively, and is included under the caption “Accrued expenses” in the Company’s Condensed Consolidated Balance Sheets.
Although the Company does not expect the amounts ultimately paid to differ significantly from the estimates, the self-insurance liability could be affected if future claims experience differs significantly from historical trends and actuarial assumptions.
Contingent Liabilities
On October 1, 2018, pursuant to the terms and conditions of a Securities Purchase Agreement (the “Frac Tech Purchase Agreement”), the Company acquired Frac Technology AS, a Norwegian private limited company (“Frac Tech”)
focused on the development of downhole technology, including a casing flotation tool and a number of patented downhole completion tools. The Frac Tech Purchase Agreement, as amended, includes, among other things, the potential for additional future payments, based on certain Frac Tech revenue metrics through December 31, 2025 (the “Frac Tech Earnout”).
The Company’s contingent liability (Level 3) associated with the Frac Tech Earnout at September 30, 2022 and 2021 was as follows:
| | | | | |
| Frac Tech |
| (in thousands) |
Balance at December 31, 2021 | $ | 910 | |
Revaluation adjustments | 237 | |
Payments | (135) | |
Balance at September 30, 2022 | $ | 1,012 | |
| | | | | |
| Frac Tech |
| (in thousands) |
Balance at December 31, 2020 | $ | 604 | |
Revaluation adjustments | (124) | |
Payments | (110) | |
Balance at September 30, 2021 | $ | 370 | |
All contingent liabilities that relate to contingent consideration are reported at fair value, based on a Monte Carlo simulation model. Significant inputs used in the fair value measurement include estimated gross margin related to forecasted sales of the plugs, term of the agreement, and a risk adjusted discount factor. Contingent liabilities include $0.4 million and $0.1 million reported in “Accrued expenses” at September 30, 2022 and December 31, 2021, respectively, and $0.6 million and $0.8 million reported in “Other long-term liabilities” at September 30, 2022 and December 31, 2021, respectively, in the Company’s Condensed Consolidated Balance Sheets. The impact of the revaluation adjustments is included in the Company’s Condensed Consolidated Statements of Income and Comprehensive Income (Loss).
11. Taxes
The Company’s provision (benefit) for income taxes included in its Condensed Consolidated Statements of Income and Comprehensive Income (Loss) was as follows:
| | | | | | | | | | | |
| Three Months Ended September 30, |
| 2022 | | 2021 |
| (in thousands, except percentages) |
Provision for income taxes | $ | 489 | | | $ | 41 | |
Effective tax rate | 3.3 | % | | (0.3) | % |
| | | | | | | | | | | |
| Nine Months Ended September 30, |
| 2022 | | 2021 |
| (in thousands, except percentages) |
Provision for income taxes | $ | 79 | | | $ | 163 | |
Effective tax rate | 1.2 | % | | (0.3) | % |
The Company’s provision (benefit) for income taxes for the three and nine months ended September 30, 2022 was primarily attributed to state and non-U.S. income taxes. At September 30, 2022, the Company continues to record a full valuation allowance against its net deferred tax asset positions in the U.S. and Canada.
12. Earnings (Loss) Per Share
Basic earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of common shares outstanding for the period. Diluted earnings (loss) per share is based on the weighted average number of shares outstanding during each period and the exercise of potentially dilutive stock options assumed to be purchased from the proceeds using the average market price of the Company’s stock for each of the periods presented as well as the potentially dilutive restricted stock, restricted stock units, and performance stock units.
Basic and diluted earnings (loss) per common share was computed as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2022 | | Three Months Ended September 30, 2021 |
| Net Income | | Average Shares Outstanding | | Earnings Per Share | | Net Loss | | Average Shares Outstanding | | Loss Per Share |
| (in thousands, except share and per share amounts) |
Basic | $ | 14,286 | | | 31,100,712 | | | $ | 0.46 | | | $ | (16,051) | | | 30,449,286 | | | $ | (0.53) | |
Assumed exercise of stock options | — | | | — | | | — | | | — | | | — | | | — | |
Unvested restricted stock and stock units | — | | | 831,901 | | | — | | | — | | | — | | | — | |
Diluted | $ | 14,286 | | | 31,932,613 | | | $ | 0.45 | | | $ | (16,051) | | | 30,449,286 | | | $ | (0.53) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2022 | | Nine Months Ended September 30, 2021 |
| Net Income | | Average Shares Outstanding | | Earnings Per Share | | Net Loss | | Average Shares Outstanding | | Loss Per Share |
| (in thousands, except share and per share amounts) |
Basic | $ | 6,409 | | | 30,810,648 | | | $ | 0.21 | | | $ | (48,827) | | | 30,252,670 | | | $ | (1.61) | |
Assumed exercise of stock options | — | | | — | | | — | | | — | | | — | | | — | |
Unvested restricted stock and stock units | — | | | 934,614 | | | — | | | — | | | — | | | — | |
Unvested performance stock units | — | | | 5,163 | | | — | | | — | | | — | | | — | |
Diluted | $ | 6,409 | | | 31,750,425 | | | $ | 0.20 | | | $ | (48,827) | | | 30,252,670 | | | $ | (1.61) | |
The diluted earnings (loss) per share calculation excludes all stock options, unvested restricted stock, unvested restricted stock units, and unvested performance stock units for the three and nine months ended September 30, 2021 because their inclusion would be anti-dilutive given the Company was in a net loss position. The average number of securities that were excluded from diluted earnings (loss) per share that would potentially dilute earnings (loss) per share for the periods in which the Company experienced a net loss were as follows:
| | | | | | | | | | | |
| 2022 | | 2021 |
Three months ended September 30, | — | | 719,381 |
Nine months ended September 30, | — | | 692,689 |
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying unaudited condensed consolidated financial statements for the three and nine months ended September 30, 2022, included in Item 1 of Part I of this Quarterly Report on Form 10-Q and the consolidated financial statements and “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” including “Critical Accounting Estimates,” included in our Annual Report on Form 10-K for the year ended December 31, 2021.
This section contains forward-looking statements based on our current expectations, estimates, and projections about our operations and the industry in which we operate. Our actual results may differ materially from those discussed in any forward-looking statement because of various risks and uncertainties, including those described in the sections titled “Cautionary Note Regarding Forward-Looking Statements” in this Quarterly Report on Form 10-Q and “Risk Factors” in Item 1A of Part I of our Annual Report on Form 10-K for the year ended December 31, 2021.
OVERVIEW
Company Description
Nine Energy Service, Inc. (either individually or together with its subsidiaries, as the context requires, the “Company,” “Nine,” “we,” “us,” and “our”) is a leading completion services provider that targets unconventional oil and gas resource development within North America and abroad. We partner with our exploration and production (“E&P”) customers across all major onshore basins in the U.S., as well as within Canada and abroad, to design and deploy downhole solutions and technology to prepare horizontal, multistage wells for production. We focus on providing our customers with cost-effective and comprehensive completion solutions designed to maximize their production levels and operating efficiencies. We believe our success is a product of our culture, which is driven by our intense focus on performance and wellsite execution as well as our commitment to forward-leaning technologies that aid us in the development of smarter, customized applications that drive efficiencies.
We provide (i) cementing services, which consist of blending high-grade cement and water with various solid and liquid additives to create a cement slurry that is pumped between the casing and the wellbore of the well, (ii) an innovative portfolio of completion tools, including technologies used for completing the toe stage of a horizontal well, liner installations used in refrac operations, casing flotation devices, and fully-composite, dissolvable, and extended range frac plugs to isolate stages during plug-and-perf operations, (iii) wireline services, the majority of which consist of plug-and-perf completions, which is a multistage well completion technique for cased-hole wells that consists of deploying perforating guns and isolation tools to a specified depth, and (iv) coiled tubing services, which perform wellbore intervention operations utilizing a continuous steel pipe that is transported to the wellsite wound on a large spool, providing a cost-effective solution for well work due to the ability to deploy efficiently and safely into a live well.
How We Generate Revenue and the Costs of Conducting Our Business
We generate our revenues by providing completion services to E&P customers across all major onshore basins in the U.S., as well as within Canada and abroad. We primarily earn our revenues pursuant to work orders entered into with our customers on a job-by-job basis. We typically enter into a Master Service Agreement (“MSA”) with each customer that provides a framework of general terms and conditions of our services that will govern any future transactions or jobs awarded to us. Each specific job is obtained through competitive bidding or as a result of negotiations with customers. The rate we charge is determined by location, complexity of the job, operating conditions, duration of the contract, and market conditions. In addition to MSAs, we have entered into a select number of longer-term contracts with certain customers relating to our wireline and cementing services, and we may enter into similar contracts from time to time to the extent beneficial to the operation of our business. These longer-term contracts address pricing and other details concerning our services, but each job is performed on a standalone basis.
The principal expenses involved in conducting our business include labor costs, materials and freight, the costs of maintaining our equipment, and fuel costs. Our direct labor costs vary with the amount of equipment deployed and the utilization of that equipment. Another key component of labor costs relates to the ongoing training of our field service employees, which improves safety rates and reduces employee attrition.
How We Evaluate Our Operations
We evaluate our performance based on a number of financial and non-financial measures, including the following:
•Revenue: We compare actual revenue achieved each month to the most recent projection for that month and to the annual plan for the month established at the beginning of the year. We monitor our revenue to analyze trends in the performance of our operations compared to historical revenue drivers or market metrics. We are particularly interested in identifying positive or negative trends and investigating to understand the root causes.
•Adjusted Gross Profit (Loss): Adjusted gross profit (loss) is a key metric that we use to evaluate operating performance. We define adjusted gross profit (loss) as revenues less direct and indirect costs of revenues (excluding depreciation and amortization). Costs of revenues include direct and indirect labor costs, costs of materials, maintenance of equipment, fuel and transportation freight costs, contract services, crew cost, and other miscellaneous expenses. For additional information, see “Non-GAAP Financial Measures” below.
•Adjusted EBITDA: We define Adjusted EBITDA as net income (loss) before interest, taxes, and depreciation and amortization, further adjusted for (i) goodwill, intangible asset, and/or property and equipment impairment charges, (ii) transaction and integration costs related to acquisitions, (iii) loss or gain on revaluation of contingent liabilities, (iv) loss or gain on extinguishment of debt, (v) loss or gain on the sale of subsidiaries, (vi) restructuring charges, (vii) stock-based compensation and cash award expense, (viii) loss or gain on sale of property and equipment, and (ix) other expenses or charges to exclude certain items which we believe are not reflective of ongoing performance of our business, such as legal expenses and settlement costs related to litigation outside the ordinary course of business. For additional information, see “Non-GAAP Financial Measures” below.
•Return on Invested Capital (“ROIC”): We define ROIC as after-tax net operating profit (loss), divided by average total capital. We define after-tax net operating profit (loss) as net income (loss) plus (i) goodwill, intangible asset, and/or property and equipment impairment charges, (ii) transaction and integration costs related to acquisitions, (iii) interest expense (income), (iv) restructuring charges, (v) loss (gain) on the sale of subsidiaries, (vi) loss (gain) on extinguishment of debt, and (vii) the provision (benefit) for deferred income taxes. We define total capital as book value of equity (deficit) plus the book value of debt less balance sheet cash and cash equivalents. We compute the average of the current and prior period-end total capital for use in this analysis. For additional information, see “Non-GAAP Financial Measures” below.
•Safety: We measure safety by tracking the total recordable incident rate (“TRIR”), which is reviewed on a monthly basis. TRIR is a measure of the rate of recordable workplace injuries, defined below, normalized and stated on the basis of 100 workers for an annual period. The factor is derived by multiplying the number of recordable injuries in a calendar year by 200,000 (i.e., the total hours for 100 employees working 2,000 hours per year) and dividing this value by the total hours actually worked in the year. A recordable injury includes occupational death, nonfatal occupational illness, and other occupational injuries that involve loss of consciousness, restriction of work or motion, transfer to another job, or medical treatment other than first aid.
Recent Events, Industry Trends, and Outlook
Our business depends, to a significant extent, on the level of unconventional resource development activity and corresponding capital spending of oil and natural gas companies. These activity and spending levels are strongly influenced by current and expected oil and natural gas prices. In 2020, oil and natural gas prices as well as E&P capital spending reached historic lows. In the first quarter of 2021, oil and natural gas prices began to rebound and steadily increased throughout 2021 and have remained supportive into the third quarter of 2022, with oil prices reaching a 13-year high in March 2022, primarily as a result of the conflict between Russia and Ukraine igniting fears of shortages. In July 2022, oil prices began to decline in response to some indications of slowing economic growth, which would reduce demand, although oil and natural gas prices continue to be higher year-over-year. With supportive commodity prices, activity levels have improved through the third quarter of 2022, and U.S. completions increased approximately 26% as compared to the first three quarters of 2021 according to the Energy Information Administration, and activity levels are expected to continue to increase into 2023, although likely not at the same rate as 2022.
With this improved environment, we remain optimistic looking into 2023. Underinvestment in oil and gas development during the coronavirus pandemic and an increase in overall global demand coming out of the pandemic, the recent production cut announced by OPEC, international conflict, specifically between Russia and Ukraine, and public U.S. producers’
commitment to capital discipline rather than increased drilling, are together creating supportive commodity prices. Most U.S. operators completed their premium drilled but uncompleted wells inventory in 2021 and will need to drill more wells in order to maintain or increase production levels in 2023, and North American capital spending in 2023 will likely increase in comparison to 2022, although likely not at the same rate we anticipate for 2022 over 2021. At the same time, the oilfield services industry is facing labor shortages, as well as equipment and supply chain constraints, which is limiting availability for customers. As a result, we have implemented price increases across many service lines thus far in 2022. Depending on the rate and quantity of rig and frac crew additions in 2023, we expect further pricing increases in 2023; however, the magnitude and timing of potential price increases will depend on a number of factors.
Labor constraints will likely remain problematic for the industry, and we expect further wage and labor inflation. If activity continues to increase, we would expect further labor and equipment shortages in the market, which could lead to additional price increases across the industry. However, some of these price increases could potentially be offset by labor and material cost inflation, as well as an inability to complete work due to labor shortages or supply chain constraints. Additionally, as oilfield services companies continue to increase costs, our customers’ activity levels could be negatively impacted due to their own cost inflation.
Furthermore, even with supportive commodity prices, the majority of public E&P companies have remained focused on capital discipline and have not added incremental activity above pre-announced budgets thus far in 2022, despite oil prices averaging over $93 per barrel through the third quarter of 2022. Because of operators’ commitment to capital discipline, activity levels remain lower than those of previous years. In 2019, the average West Texas Intermediate (“WTI”) price was $56.99, and the average U.S. rig count was 943. Through the third quarter of 2022, the average WTI price was $93.06, approximately 63% higher than 2019, with an average U.S. rig count of 761, approximately 19% lower than 2019.
Significant factors that are likely to affect commodity prices moving forward include actions of the members of OPEC and other oil exporting nations that relate to or impact oil production or supply; the effect of energy, monetary, and trade policies of the U.S.; the pace of economic growth in the U.S. and throughout the world, including the potential for macro weakness; geopolitical and economic developments in the U.S. and globally, including conflicts, instability, acts of war or terrorism in oil producing countries or regions, particularly Russia, the Middle East, South America and Africa; changes to energy regulations and policies, including those of the U.S. Environmental Protection Agency and other governmental bodies; and overall North American oil and natural gas supply and demand fundamentals, including the pace at which export capacity grows. As noted above, even with price improvements in oil and natural gas, operator activity may not materially increase, as operators remain focused on operating within their capital plans, and uncertainty remains around supply and demand fundamentals.
In addition, the coronavirus pandemic and any resurgence and efforts to mitigate its effects may have a material adverse impact on demand for oil, commodity prices, and our business generally. See “Risk Factors – Risks Related to the Coronavirus Pandemic” in Item 1A of Part I of our Annual Report on Form 10-K for the year ended December 31, 2021 for more information.
Results of Operations
Results for the Three Months Ended September 30, 2022 Compared to the Three Months Ended September 30, 2021
| | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | |
| 2022 | | 2021 | | Change |
| (in thousands) |
Revenues | $ | 167,432 | | | $ | 92,868 | | | $ | 74,564 | |
Cost of revenues (exclusive of depreciation and amortization shown separately below) | 123,418 | | | 78,879 | | | 44,539 | |
Adjusted gross profit | $ | 44,014 | | | $ | 13,989 | | | $ | 30,025 | |
| | | | | |
General and administrative expenses | $ | 13,475 | | | $ | 11,114 | | | $ | 2,361 | |
Depreciation | 6,593 | | | 6,921 | | | (328) | |
Amortization of intangibles | 2,896 | | | 4,029 | | | (1,133) | |
Loss on revaluation of contingent liability | 46 | | | 21 | | | 25 | |
(Gain) loss on sale of property and equipment | 1,242 | | | (17) | | | 1,259 | |
Income (loss) from operations | 19,762 | | | (8,079) | | | 27,841 | |
Non-operating expense | 4,987 | | | 7,931 | | | (2,944) | |
Income (loss) before income taxes | 14,775 | | | (16,010) | | | 30,785 | |
Provision for income taxes | 489 | | | 41 | | | 448 | |
Net income (loss) | $ | 14,286 | | | $ | (16,051) | | | $ | 30,337 | |
Revenues
Revenues increased $74.6 million, or 80%, to $167.4 million for the third quarter of 2022. The increase in comparison to the third quarter of 2021 was prevalent across all lines of service and was due to activity and pricing improvements. As compared to the third quarter of 2021, the average U.S. rig count increased 53%. Cementing revenue (including pump downs) increased by $34.4 million, or 116%, as total cement job count increased 49% in comparison to the third quarter of 2021. In addition, coiled tubing revenue increased $16.3 million, or 95%, as total days worked increased by 36%, tools revenue increased $13.8 million, or 51%, as completion tools stages increased by 57%, and wireline revenue increased $10.1 million, or 52%, as total completed wireline stages increased by 19%, each in comparison to the third quarter of 2021.
Cost of Revenues (Exclusive of Depreciation and Amortization)
Cost of revenues increased $44.5 million, or 56%, to $123.4 million for the third quarter of 2022. The increase in comparison to the third quarter of 2021 was prevalent across all lines of service and was related to increased activity, noted above, coupled with cost inflation associated with both labor and materials as well as headcount increases. More specifically, the increase was related to a $24.3 million increase in materials installed and consumed while performing services, a $15.5 million increase in employee costs, and a $4.7 million increase in other costs such as repairs and maintenance, travel, and vehicle expenses, in comparison to the third quarter of 2021.
Adjusted Gross Profit (Loss)
Adjusted gross profit increased $30.0 million to $44.0 million for the third quarter of 2022 due to the factors described above under “Revenues” and “Cost of Revenues.”
General and Administrative Expenses
General and administrative expenses increased $2.4 million to $13.5 million for the third quarter of 2022. The increase was primarily related to a $2.6 million increase in employee costs due to increases in headcount and compensation.
Depreciation
Depreciation expense decreased $0.3 million to $6.6 million for the third quarter of 2022. The decrease in comparison to the third quarter of 2021 was primarily related to certain assets becoming fully depreciated in the last twelve months.
Amortization of Intangibles
Amortization of intangibles, which is primarily comprised of technology and customer relationships, decreased $1.1 million to $2.9 million for the third quarter of 2022. The decrease in comparison to the third quarter of 2021 was related to certain intangible assets being fully amortized in the last twelve months.
(Gain) Loss on Revaluation of Contingent Liability
We recorded a less than $0.1 million loss on revaluation of contingent liability for both the third quarter of 2022 and the third quarter of 2021 associated with an increase in the fair value of the earnout associated with our acquisition of Frac Technology AS.
(Gain) Loss on Sale of Property and Equipment
We recorded a $1.2 million loss on sale of property and equipment for the third quarter of 2022 compared to a less than $0.1 million gain on sale of property and equipment for the third quarter of 2021. The $1.3 million increase was primarily associated with certain equipment damaged and fully disposed of in the third quarter of 2022 that did not occur in the third quarter of 2021.
Non-Operating (Income) Expenses
Non-operating expenses decreased $2.9 million to $5.0 million for the third quarter of 2022. The decrease in comparison to the third quarter of 2021 is primarily related to a $2.8 million gain on the extinguishment of debt related to the repurchase of Senior Notes (as defined and described in “Liquidity and Capital Resources”) in the third quarter of 2022 that did not occur in the third quarter of 2021.
Provision (Benefit) for Income Taxes
We recorded an income tax provision of $0.5 million for the third quarter of 2022 compared to an income tax provision of less than $0.1 million for the third quarter of 2021. The difference between the periods was primarily attributed to our income tax position in state and foreign tax jurisdictions.
Adjusted EBITDA
Adjusted EBITDA increased $28.1 million to $32.6 million for the third quarter of 2022. The Adjusted EBITDA increase was primarily due to the changes in revenues and expenses discussed above. See “Non-GAAP Financial Measures” below for further explanation.
Results for the Nine Months Ended September 30, 2022 Compared to the Nine Months Ended September 30, 2021
| | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, | | |
| 2022 | | 2021 | | Change |
| (in thousands) |
Revenues | $ | 426,713 | | | $ | 244,326 | | | $ | 182,387 | |
Cost of revenues (exclusive of depreciation and amortization shown separately below) | 330,477 | | | 217,800 | | | 112,677 | |
Adjusted gross profit | $ | 96,236 | | | $ | 26,526 | | | $ | 69,710 | |
| | | | | |
General and administrative expenses | $ | 37,766 | | | $ | 33,505 | | | $ | 4,261 | |
Depreciation | 19,608 | | | 22,148 | | | (2,540) | |
Amortization of intangibles | 10,568 | | | 12,212 | | | (1,644) | |
(Gain) loss on revaluation of contingent liability | 237 | | | (124) | | | 361 | |
Loss on sale of property and equipment | 795 | | | 660 | | | 135 | |
Income (loss) from operations | 27,262 | | | (41,875) | | | 69,137 | |
Non-operating expense | 20,774 | | | 6,789 | | | 13,985 | |
Income (loss) before income taxes | 6,488 | | | (48,664) | | | 55,152 | |
Provision for income taxes | 79 | | | 163 | | | (84) | |
Net income (loss) | $ | 6,409 | | | $ | (48,827) | | | $ | 55,236 | |
Revenues
Revenues increased $182.4 million, or 75%, to $426.7 million for the first nine months of 2022. The increase in comparison to the first nine months of 2021 was prevalent across all lines of service and was due to activity and pricing improvements. As compared to the first nine months of 2021, the average U.S. rig count increased 57%. Cementing revenue (including pump downs) increased by $84.6 million, or 106%, as total cement job count increased 63% in comparison to the first nine months of 2021. In addition, coiled tubing revenue increased $40.1 million, or 94%, as total days worked increased by 39%, tools revenue increased $31.3 million, or 44%, as completion tools stages increased by 43%, and wireline revenue increased $26.4 million, or 52%, as total completed wireline stages increased by 25%, in each case, in comparison to the first nine months of 2021.
Cost of Revenues (Exclusive of Depreciation and Amortization)
Cost of revenues increased $112.7 million, or 52%, to $330.5 million for the first nine months of 2022. The increase in comparison to the first nine months of 2021 was prevalent across all lines of service and was related to increased activity, noted above, coupled with cost inflation associated with both labor and materials as well as headcount increases. More specifically, the increase was related to a $62.2 million increase in materials installed and consumed while performing services, a $39.2 million increase in employee costs, and a $11.3 million increase in other costs such as repairs and maintenance, travel, and vehicle expenses, in comparison to the first nine months of 2021.
Adjusted Gross Profit (Loss)
Adjusted gross profit increased $69.7 million to $96.2 million for the first nine months of 2022 due to the factors described above under “Revenues” and “Cost of Revenues.”
General and Administrative Expenses
General and administrative expenses increased $4.3 million to $37.8 million for the first nine months of 2022. The increase was primarily related to a $6.3 million increase in employee costs due to increases in headcount and compensation. The overall increase was partially offset by a $1.9 million decrease in professional fees in comparison to the first nine months of 2021.
Depreciation
Depreciation expense decreased $2.5 million to $19.6 million for the first nine months of 2022. The decrease in
comparison to the first nine months of 2021 was associated with all lines of service and was primarily due to certain assets becoming fully depreciated in the last twelve months.
Amortization of Intangibles
Amortization of intangibles, which is comprised primarily of technology and customer relationships, decreased $1.6 million to $10.6 million for the first nine months of 2022. The decrease in comparison to the first nine months of 2021 was related to certain intangible assets being fully amortized in the last twelve months.
(Gain) Loss on Revaluation of Contingent Liability
In the first nine months of 2022, we recorded a $0.2 million loss on revaluation of the contingent liability as compared to a $0.1 million gain on revaluation of the contingent liability in the first nine months of 2021. The change was due to an increase in fair value of the earnout associated with our acquisition of Frac Technology AS between periods.
(Gain) Loss on Sale of Property and Equipment
Loss on sale of property and equipment was relatively flat period over period, with a change of $0.1 million as we recorded an $0.8 million loss on sale of property and equipment in the first nine months of 2022 compared to a $0.7 million loss on sale of property and equipment in the first nine months of 2021.
Non-Operating (Income) Expenses
We recorded $20.8 million in non-operating expenses for the first nine months of 2022 compared to $6.8 million in non-operating expenses for the first nine months of 2021. The $14.0 million increase in non-operating expenses in comparison to the first nine months of 2022 was primarily related to a $14.8 million decrease in gains on the extinguishment of debt related to the repurchase of Senior Notes between periods. The overall increase in non-operating expenses is partially offset by a $0.6 million increase in interest and other income and a $0.2 million decrease in interest expense between periods.
Provision (Benefit) for Income Taxes
We recorded an income tax provision of less than $0.1 million for the first nine months of 2022 compared to an income tax provision of $0.2 million for the first nine months of 2021. The difference between periods was primarily attributed to our income tax position in state and foreign tax jurisdictions.
Adjusted EBITDA
Adjusted EBITDA increased $63.0 million to $63.7 million for the first nine months of 2022. The Adjusted EBITDA increase was primarily due to the changes in revenues and expenses discussed above. See “Non-GAAP Financial Measures” below for further explanation.
Non-GAAP Financial Measures
Adjusted EBITDA
Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of our financial statements, such as industry analysts, investors, lenders, and rating agencies.
We define Adjusted EBITDA as EBITDA (which is net income (loss) before interest, taxes, depreciation, and amortization) further adjusted for (i) goodwill, intangible asset, and/or property and equipment impairment charges, (ii) transaction and integration costs related to acquisitions, (iii) loss or gain on revaluation of contingent liabilities, (iv) loss or gain on extinguishment of debt, (v) loss or gain on the sale of subsidiaries, (vi) restructuring charges, (vii) stock-based compensation and cash award expense, (viii) loss or gain on sale of property and equipment, and (ix) other expenses or charges to exclude certain items which we believe are not reflective of ongoing performance of our business, such as legal expenses and settlement costs related to litigation outside the ordinary course of business.
Management believes Adjusted EBITDA is useful because it allows us to more effectively evaluate our operating performance and compare the results of our operations from period to period without regard to our financing methods or capital structure. We exclude the items listed above from net income (loss) in arriving at these measures because these amounts can vary substantially from company to company within our 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 income (loss) as determined in accordance with accounting principles generally accepted in the United States of America (“GAAP”) or as an indicator of our operating performance. 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, none of which are components of these measures. Our computations of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.
The following table presents a reconciliation of the non-GAAP financial measures of Adjusted EBITDA to the GAAP financial measure of net income (loss) for the three and nine months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2022 | | 2021 | | 2022 | | 2021 |
| (in thousands) | | (in thousands) |
Adjusted EBITDA reconciliation: | | | | | | | |
Net income (loss) | $ | 14,286 | | | $ | (16,051) | | | $ | 6,409 | | | $ | (48,827) | |
Interest expense | 8,125 | | | 7,968 | | | 24,335 | | | 24,534 | |
Interest income | (134) | | | (3) | | | (171) | | | (24) | |
Provision for income taxes | 489 | | | 41 | | | 79 | | | 163 | |
Depreciation | 6,593 | | | 6,921 | | | 19,608 | | | 22,148 | |
Amortization of intangibles | 2,896 | | | 4,029 | | | 10,568 | | | 12,212 | |
EBITDA | $ | 32,255 | | | $ | 2,905 | | | $ | 60,828 | | | $ | 10,206 | |
(Gain) loss on revaluation of contingent liability (1) | 46 | | | 21 | | | 237 | | | (124) | |
Gain on extinguishment of debt | (2,843) | | | — | | | (2,843) | | | (17,618) | |
Restructuring charges | 729 | | | 375 | | | 1,819 | | | 1,588 | |
Stock-based compensation and cash award expense | 1,113 | | | 1,153 | | | 2,798 | | | 4,191 | |
(Gain) loss on sale of property and equipment | 1,242 | | | (17) | | | 795 | | | 660 | |
Legal fees and settlements (2) | 10 | | | 17 | | | 55 | | | 1,764 | |
Adjusted EBITDA | $ | 32,552 | | | $ | 4,454 | | | $ | 63,689 | | | $ | 667 | |
(1)Amounts relate to the revaluation of a contingent liability associated with a 2018 acquisition. The impact is included in our Condensed Consolidated Statements of Income and Comprehensive Income (Loss). For additional information on contingent liabilities, see Note 10 – Commitments and Contingencies included in Item 1 of Part I of this Quarterly Report on Form 10-Q.
(2)Amounts represent fees, legal settlements and/or accruals associated with legal proceedings brought pursuant to the Fair Labor Standards Act and/or similar state laws.
Return on Invested Capital
ROIC is a supplemental non-GAAP financial measure. We define ROIC as after-tax net operating profit (loss), divided by average total capital. We define after-tax net operating profit (loss) as net income (loss) plus (i) goodwill, intangible asset, and/or property and equipment impairment charges, (ii) transaction and integration costs related to acquisitions, (iii) interest expense (income), (iv) restructuring charges, (v) loss (gain) on the sale of subsidiaries, (vi) loss (gain) on extinguishment of debt, and (vii) the provision (benefit) for deferred income taxes. We define total capital as book value of equity (deficit) plus the book value of debt less balance sheet cash and cash equivalents. We compute the average of the current and prior period-end total capital for use in this analysis.
Management believes ROIC is a meaningful measure because it quantifies how well we generate operating income relative to the capital we have invested in our business and illustrates the profitability of a business or project taking into account the capital invested. Management uses ROIC to assist them in capital resource allocation decisions and in evaluating business performance. Although ROIC is commonly used as a measure of capital efficiency, definitions of ROIC differ, and our computation of ROIC may not be comparable to other similarly titled measures of other companies.
The following table provides an explanation of our calculation of ROIC for the three and nine months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2022 | | 2021 | | 2022 | | 2021 |
| (in thousands) | | (in thousands) |
Net income (loss) | $ | 14,286 | | | $ | (16,051) | | | $ | 6,409 | | | $ | (48,827) | |
Add back: | | | | | | | |
Interest expense | 8,125 | | | 7,968 | | | 24,335 | | | 24,534 | |
Interest income | (134) | | | (3) | | | (171) | | | (24) | |
Restructuring charges | 729 | | | 375 | | | 1,819 | | | 1,588 | |
Gain on extinguishment of debt | (2,843) | | | — | | | (2,843) | | | (17,618) | |
After-tax net operating income (loss) | $ | 20,163 | | | $ | (7,711) | | | $ | 29,549 | | | $ | (40,347) | |
Total capital as of prior period-end: | | | | | | | |
Total stockholders’ equity (deficit) | $ | (46,319) | | | $ | (9,731) | | | $ | (39,267) | | | $ | 20,409 | |
Total debt | 348,148 | | | 322,031 | | | 337,436 | | | 348,637 | |
Less cash and cash equivalents | (22,408) | | | (33,128) | | | (21,509) | | | (68,864) | |
Total capital as of prior period-end | $ | 279,421 | | | $ | 279,172 | | | $ | 276,660 | | | $ | 300,182 | |
Total capital as of period-end: | | | | | | | |
Total stockholders’ deficit | $ | (32,085) | | | $ | (24,732) | | | $ | (32,085) | | | $ | (24,732) | |
Total debt | 334,620 | | | 321,750 | | | 334,620 | | | 321,750 | |
Less cash and cash equivalents | (21,490) | | | (29,969) | | | (21,490) | | | (29,969) | |
Total capital as of period-end | $ | 281,045 | | | $ | 267,049 | | | $ | 281,045 | | | $ | 267,049 | |
Average total capital | $ | 280,233 | | | $ | 273,111 | | | $ | 278,853 | | | $ | 283,616 | |
ROIC | 28.8% | | (11.3)% | | 14.1% | | (19.0)% |
Adjusted Gross Profit (Loss)
GAAP defines gross profit (loss) as revenues less cost of revenues and includes depreciation and amortization in costs of revenues. We define adjusted gross profit (loss) as revenues less direct and indirect costs of revenues (excluding depreciation and amortization). This measure differs from the GAAP definition of gross profit (loss) because we do not include the impact of depreciation and amortization, which represent non-cash expenses.
Management uses adjusted gross profit (loss) to evaluate operating performance. We prepare adjusted gross profit (loss) to eliminate the impact of depreciation and amortization because we do not consider depreciation and amortization indicative of our core operating performance. Adjusted gross profit (loss) should not be considered as an alternative to gross profit (loss), operating income (loss), or any other measure of financial performance calculated and presented in accordance with GAAP. Adjusted gross profit (loss) may not be comparable to similarly titled measures of other companies because other companies may not calculate adjusted gross profit (loss) or similarly titled measures in the same manner as we do.
The following table presents a reconciliation of adjusted gross profit (loss) to GAAP gross profit (loss) for the three and nine months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2022 | | 2021 | | 2022 | | 2021 |
| (in thousands) | | (in thousands) |
Calculation of gross profit (loss): | | | | | | | |
Revenues | $ | 167,432 | | | $ | 92,868 | | | $ | 426,713 | | | $ | 244,326 | |
Cost of revenues (exclusive of depreciation and amortization shown separately below) | 123,418 | | | 78,879 | | | 330,477 | | | 217,800 | |
Depreciation (related to cost of revenues) | 6,131 | | | 6,437 | | | 18,235 | | | 20,598 | |
Amortization of intangibles | 2,896 | | | 4,029 | | | 10,568 | | | 12,212 | |
Gross profit (loss) | $ | 34,987 | | | $ | 3,523 | | | $ | 67,433 | | | $ | (6,284) | |
| | | | | | | |
Adjusted gross profit reconciliation: | | | | | | | |
Gross profit (loss) | $ | 34,987 | | | $ | 3,523 | | | $ | 67,433 | | | $ | (6,284) | |
Depreciation (related to cost of revenues) | 6,131 | | | 6,437 | | | 18,235 | | | 20,598 | |
Amortization of intangibles | 2,896 | | | 4,029 | | | 10,568 | | | 12,212 | |
Adjusted gross profit | $ | 44,014 | | | $ | 13,989 | | | $ | 96,236 | | | $ | 26,526 | |
Liquidity and Capital Resources
Sources and Uses of Liquidity
Historically, we have met our liquidity needs principally from cash on hand, cash flow from operations and, if needed, external borrowings and issuances of debt securities. Our principal uses of cash are to fund capital expenditures, service our outstanding debt, fund our working capital requirements and, historically, fund acquisitions. Due to our high level of variable costs and the asset-light make-up of our business, we have historically been able to quickly implement cost-cutting measures and will continue to adapt as the market dictates. We have also used cash to make open market repurchases of our debt and may, from time to time, continue to make such repurchases (including with respect to our Senior Notes) when it is opportunistic to do so to manage our debt maturity profile. In addition, we continually monitor potential capital sources, including equity and debt financing, to meet our investment and target liquidity requirements. Our future success and growth will be highly dependent on our ability to continue to access outside sources of capital.
At September 30, 2022, we had $21.5 million of cash and cash equivalents and $66.7 million of availability under the 2018 ABL Credit Facility, which resulted in a total liquidity position of $88.2 million. As in the past, we expect our liquidity position to be impacted by the Senior Notes’ semi-annual interest payments ($13.4 million based on amounts outstanding as of September 30, 2022), which recently occurred on November 1, 2022 and will again occur on May 1, 2023.
At September 30, 2022, we had $27.0 million of borrowings under the 2018 ABL Credit Facility. We have borrowed an additional $5.0 million, net to date in the fourth quarter of 2022. The 2018 ABL Credit Facility will mature on October 25, 2023, or, if earlier, on the date that is 180 days before the scheduled maturity date of the Senior Notes if they have not been redeemed or repurchased by such date. As of September 30, 2022, there were approximately $307.3 million aggregate principal amount of Senior Notes outstanding. The Senior Notes will mature on October 25, 2023. In the absence of our ability to redeem or repurchase the Senior Notes, the effective maturity date of the 2018 ABL Credit Facility would be April 28, 2023.
Our plans to satisfy these obligations include refinancing or restructuring our indebtedness, seeking additional sources of capital, selling assets, or a combination thereof. Any such transactions may involve the issuance of additional equity or convertible debt securities that could result in material dilution to our stockholders, and these securities could have rights superior to holders of our common stock and could contain covenants that will restrict our operations. Our ability to successfully execute these plans is dependent on our financial condition and operating performance, which are subject to prevailing economic and competitive conditions, and certain financial, business, and other factors, many of which are beyond our control. There can be no assurance that we will succeed in executing these plans. If unsuccessful, we will not have sufficient liquidity and capital resources to repay our indebtedness when it matures, or otherwise meet our cash requirements over the next twelve months, which raises substantial doubt about our ability to continue as a going concern.
Senior Notes
On October 25, 2018, we issued $400.0 million of 8.750% Senior Notes due 2023 (the “Senior Notes”) under an indenture, dated as of October 25, 2018 (the “Indenture”), by and among us, including certain of our subsidiaries, and Wells Fargo, National Association, as trustee. As of September 30, 2022, there were approximately $307.3 million aggregate principal amount of Senior Notes outstanding. The Senior Notes bear interest at an annual rate of 8.750% payable on May 1 and November 1 of each year, and the first interest payment was due on May 1, 2019. Based on current amounts outstanding as of September 30, 2022, the semi-annual interest payments are $13.4 million each. The Senior Notes are senior unsecured obligations and are fully and unconditionally guaranteed on a senior unsecured basis by each of our current domestic subsidiaries and by certain future subsidiaries.
The Indenture contains covenants that limit our ability and the ability of our restricted subsidiaries to engage in certain activities. We were in compliance with the provisions of the Indenture at September 30, 2022.
Upon an event of default, the trustee or the holders of at least 25% in aggregate principal amount of then outstanding Senior Notes may declare the Senior Notes immediately due and payable, except that a default resulting from certain events of bankruptcy or insolvency with respect to us, any of our restricted subsidiaries that are a significant subsidiary or any group of restricted subsidiaries that, taken together, would constitute a significant subsidiary, will automatically cause all outstanding Senior Notes to become due and payable.
During the three months ended September 30, 2022, we repurchased approximately $13.0 million of Senior Notes at a repurchase price of approximately $10.1 million in cash. During the first six months of 2022, we did not repurchase any Senior Notes.
During the nine months ended September 30, 2021, we repurchased approximately $26.3 million of Senior Notes at a repurchase price of approximately $8.4 million in cash.
For additional information on the Senior Notes, see Note 8 – Debt Obligations included in Item 1 of Part I of this Quarterly Report on Form 10-Q.
2018 ABL Credit Facility
On October 25, 2018, we entered into a credit agreement dated as of October 25, 2018 (the “2018 ABL Credit Agreement”) that permits aggregate borrowings of up to $200.0 million, subject to a borrowing base, including a Canadian tranche with a sub-limit of up to $25.0 million and a sub-limit of $50.0 million for letters of credit (the “2018 ABL Credit Facility”). The 2018 ABL Credit Facility will mature on October 25, 2023 or, if earlier, on the date that is 180 days before the scheduled maturity date of the Senior Notes if they have not been redeemed or repurchased by such date.
At September 30, 2022, we had $27.0 million of outstanding borrowings under the 2018 ABL Credit Facility, and our availability under the 2018 ABL Credit Facility was approximately $66.7 million, net of outstanding letters of credit of $1.3 million. We have borrowed an additional $5.0 million, net to date in the fourth quarter of 2022.
Loans to us and our domestic related subsidiaries (the “U.S. Credit Parties”) under the 2018 ABL Credit Facility may be base rate loans or London Interbank Offered Rate (“LIBOR”) loans; and loans to Nine Energy Canada Inc., a corporation organized under the laws of Alberta, Canada, and its restricted subsidiaries (the “Canadian Credit Parties”) under the Canadian tranche may be Canadian Dollar Offered Rate (“CDOR”) loans or Canadian prime rate loans. The applicable margin for base rate loans and Canadian prime rate loans varies from 0.75% to 1.25%, and the applicable margin for LIBOR loans or CDOR loans varies from 1.75% to 2.25%, in each case depending on our leverage ratio. In addition, a commitment fee of 0.50% per annum will be charged on the average daily unused portion of the revolving commitments.
The 2018 ABL Credit Agreement contains various affirmative and negative covenants, including financial reporting requirements and limitations on indebtedness, liens, mergers, consolidations, liquidations and dissolutions, sales of assets, dividends and other restricted payments, investments (including acquisitions) and transactions with affiliates. In addition, the 2018 ABL Credit Agreement contains a minimum fixed charge ratio covenant of 1.00 to 1.00 that is tested quarterly when the availability under the 2018 ABL Credit Facility drops below $18.75 million or a default has occurred, until the availability exceeds such threshold for 30 consecutive days and such default is no longer outstanding. We were in compliance with all covenants under the 2018 ABL Credit Agreement at September 30, 2022.
All of the obligations under the 2018 ABL Credit Facility are secured by first priority perfected security interests (subject to permitted liens) in substantially all of the personal property of U.S. Credit Parties, excluding certain assets. The obligations under the Canadian tranche are further secured by first priority perfected security interests (subject to permitted
liens) in substantially all of the personal property of Canadian Credit Parties excluding certain assets. The 2018 ABL Credit Facility is guaranteed by the U.S. Credit Parties, and the Canadian tranche is further guaranteed by the Canadian Credit Parties and the U.S. Credit Parties.
Cash Flows
Cash flows provided by (used in) operations by type of activity were as follows for the nine months ended September 30, 2022 and 2021:
| | | | | | | | | | | |
| Nine Months Ended September 30, |
| 2022 | | 2021 |
| (in thousands) |
Operating activities | $ | 8,231 | | | $ | (26,704) | |
Investing activities | (6,247) | | | (1,835) | |
Financing activities | (1,806) | | | (10,310) | |
Impact of foreign exchange rate on cash | (197) | | | (46) | |
Net change in cash and cash equivalents | $ | (19) | | | $ | (38,895) | |
Operating Activities
Net cash provided by operating activities was $8.2 million in the first nine months of 2022 compared to $26.7 million in net cash used in the first nine months of 2021. The change was primarily a result of a $63.2 million increase in cash flow provided by operations, adjusted for any non-cash items, in comparison to the first nine months of 2021, which was offset by a $28.3 million decrease in cash provided by working capital, including an increase in accounts receivable from increased product and service sales, which has the effect of lagging cash collections, in comparison to the first nine months of 2021.
Investing Activities
Net cash used in investing activities was $6.2 million during the first nine months of 2022 compared to $1.8 million in the first nine months of 2021. The $4.4 million increase was primarily due to a $4.5 million increase in cash purchases of property and equipment, partially offset by a $0.1 million increase in proceeds from the sale of property and equipment (including insurance), in each case, in comparison to the first nine months of 2021.
Financing Activities
Net cash used in financing activities was $1.8 million during the first nine months of 2022 compared to $10.3 million in the first nine months of 2021. The $8.5 million decrease was primarily related to $12.0 million in proceeds from the 2018 ABL Credit Facility in the first nine months of 2022 that did not occur in the first nine months of 2021. The overall decrease was partially offset by a $1.7 million increase in purchases of the Senior Notes in the first nine months of 2022 as compared to the first nine months of 2021. The overall decrease was also partially offset by $1.0 million in payments on short-term debt in the first nine months of 2022 that did not occur in the first nine months of 2021, as well as a $0.3 million increase in payments on the Magnum Promissory Notes (as defined in Note 8 – Debt Obligations included in Item 1 of Part I of this Quarterly Report on Form 10-Q), a $0.3 million increase in the vesting of restricted stock and stock units, and a $0.2 million increase in payments on finance leases, all in comparison to the first nine months of 2021.
Critical Accounting Estimates
The discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with GAAP. The preparation of our financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. Our critical accounting estimates, which are estimates made in accordance with GAAP that involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on our financial condition or results of operations, are described in “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Estimates” in Item 7 of Part II of our Annual Report on Form 10-K for the year ended December 31, 2021. There have been no material changes to our critical accounting estimates as described therein.
Recent Accounting Pronouncements
See Note 3 – New Accounting Standards included in Item 1 of Part I of this Quarterly Report on Form 10-Q for a
summary of recently issued accounting pronouncements.