CALGARY, May 15, 2018 /CNW/ - Zedcor Energy Inc. (the
"Company") (TSX VENTURE: ZDC) today announced its financial and
operating results for the three months ended March 31, 2018.
Highlights
Amounts in the
following tables are presented in thousands of dollars, except for
per share amounts and percentages.
|
|
Three months ended
March 31
|
(in
$000s)
|
2018
|
2017
|
|
|
|
Revenue
|
5,228
|
4,442
|
|
|
|
|
Adjusted
EBITDA1,2
|
1,772
|
1,191
|
|
|
|
|
|
Adjusted
EBIT1,2
|
370
|
(367)
|
|
|
|
|
|
Net loss from
continuing operations
|
(616)
|
(969)
|
|
|
|
|
|
Net loss per share
from continuing operations
|
|
|
|
|
Basic
|
(0.01)
|
(0.02)
|
|
|
Diluted
|
(0.01)
|
(0.02)
|
1
Adjusted for severances and refinancing costs
|
2
See Financial Measures Reconciliations below
|
SELECT FINANCIAL RESULTS
- Revenues for the quarter ended March 31,
2018 increased by $786 or 18%
from $4.4 million to $5.2 million compared to the same quarter in
2017. This increase was due in part to higher rental rates in the
first quarter of 2018 when compared to the same quarter of 2017.
The higher rental rates are due to an increase in drilling and
completions activity in the region stemming from higher year over
year commodity prices.
- In the first quarter of 2018, the Company purchased new hybrid
solar light towers which were equipped with high resolution
security cameras to provide customers with surveillance services.
These new solar light towers and related surveillance services
contributed in part to the 18% increase in revenue quarter over
quarter.
- Adjusted EBITDA for the quarter ended March 31, 2018 was $1.8
million, an increase of $0.6
million from the quarter ended March
31, 2017. This increase is a direct result of the increase
in revenue and a decrease in general and administrative costs, as
$243 of refinancing costs and
$95 of severance costs were incurred
in the first quarter of 2017.
- Net loss for the quarter ended March 31,
2018 was $0.6 million, an
improvement of $0.4 million or 36%
from a loss of $1.0 million for the
quarter end March 31, 2017. The
improvement is a result of increased revenue and a decrease in
general and administrative expenses.
- On March 28, 2018, the Company
renewed the Loan and Security Agreement in the amount of
$17.5 million for an additional 6
months. On the same day the Company also signed a $13.5 million credit facility, comprised of a
$3 million operating loan, a
$2.5 million non-revolving term loan
and an $8 million equipment finance
term loan. See Liquidity and Capital Resources section.
SELECT OPERATING RESULTS
- The first quarter of 2018 saw an improvement in commodity
prices and an associated increase in drilling activity in the oil
and gas sector in Western Canada
compared to the first quarter of 2017. As a result there was an
increase in utilization of rental equipment and an increase in
rental rates for the equipment compared to the prior year quarter.
Despite the increase in drilling activity, there is still strong
competition from other service providers with idle assets which is
preventing a full recovery in rental pricing.
- During the first quarter of 2018, the Company purchased
$1.6 million of new solar hybrid
light towers, with most of these light towers being equipped with
high resolution security cameras to provide customers with
surveillance services. This new equipment and related services has
allowed the Company to expand its customer base to new industry
segments including pipeline construction and as a result increase
its revenue base.
- For the quarter ended March 31,
2018 revenue was $5.2 million,
an increase of $0.8 million compared
to the same period in 2017. Gross margin increased by $0.6 million compared to the three months ended
March 31, 2017 as a result of the
increased revenue.
SELECTED QUARTERLY FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
|
|
(Unaudited – in
$000s)
|
|
Mar
31
2018
|
Dec
31
2017
|
Sept
30
2017
|
Jun
30
2017
|
Mar
31
2017
|
Dec
31
2016
|
Sept
30
2016
|
June
30
2016
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
5,228
|
4,306
|
3,539
|
2,348
|
4,442
|
3,444
|
2,375
|
1,469
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
from continuing
operations
|
|
(616)
|
(2,618)
|
(1,254)
|
(3,529)
|
(969)
|
(3,106)
|
(8,679)
|
(4,684)
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
from
discontinued operation
|
|
—
|
—
|
211
|
—
|
(427)
|
(3,062)
|
(904)
|
(91)
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA¹
|
|
1,772
|
1,417
|
1,497
|
36
|
1,191
|
505
|
463
|
295
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
per share
|
|
|
|
|
|
|
|
|
|
|
-
basic1
|
|
0.03
|
0.03
|
0.03
|
0.00
|
0.03
|
0.01
|
0.01
|
0.01
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
per share from continuing operations
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
(0.01)
|
(0.05)
|
(0.02)
|
(0.07)
|
(0.02)
|
(0.08)
|
(0.21)
|
(0.12)
|
|
Diluted
|
|
(0.01)
|
(0.05)
|
(0.02)
|
(0.07)
|
(0.02)
|
(0.08)
|
(0.21)
|
(0.12)
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
per share from discontinued operation
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
—
|
—
|
0.00
|
—
|
(0.01)
|
(0.08)
|
(0.02)
|
(0.00)
|
|
Diluted
|
|
—
|
—
|
0.00
|
—
|
(0.01)
|
(0.08)
|
(0.02)
|
(0.00)
|
|
|
|
|
|
|
|
|
|
|
Adjusted free cash
flow¹
|
|
(490)
|
168
|
(707)
|
222
|
(315)
|
386
|
(1,089)
|
665
|
|
1 See Financial Measures
Reconciliations below
|
LIQUIDITY AND CAPITAL RESOURCES
Revolving operating facility:
On February 16, 2017, the
Company's Syndicated Credit Facility was amended under the Sixth
Amending Agreement in which the lenders agreed to forbear from
demanding repayment or enforcing its security under the agreement
until April 28, 2017. The sixth
amending agreement included a reduction in the revolving facility
amount from $32.5 million to
$20.97 million.
On April 21, 2017, the Syndicated
Credit Facility was repaid in full and forthwith cancelled.
Loan and security facility:
On April 21, 2017, the Company
entered into a Loan and Security Agreement with a new lender.
The Loan and Security Agreement in the amount of $20.4 million was used to repay the Syndicated
Credit Facility, bears interest at a rate of 12.75% and has a term
of 12 months with an option to extend for an additional 12 months
at the satisfaction of the lender. The Loan and Security
Agreement is serviced by six months of interest only payments,
followed by six months of blended principal and interest
payments. The Loan and Security Agreement does not require
quantitative financial covenants, but imposes restrictions on the
Loan's collateral, being the property and equipment of the
Company.
The Company issued the lender 3,651,501 share purchase
warrants. Each warrant entitles the lender to acquire one
common share in the Company at an exercise price of $0.25 per warrant. The warrants expire 90
days after the term of the loan, July
21, 2019. The warrants fair value of $300 was recorded as a transaction cost of the
loan and will be expensed over the term of the loan.
On March 28, 2018, the Company
renewed the Loan and Security agreement in the amount of
$17.5 million for an additional six
months with an option to renew for an additional six months at the
satisfaction of the lender. The renewed Loan and Security
agreement bears interest at 12.75% and is serviced by six months of
interest only payments, followed by six months of principal and
interest payments in the event that it is renewed. The
Company also entered into a Warrant Amendment Agreement which
amended the exercise price of the warrants to $0.27 per share from $0.25 per share and extended the expiry date to
July 21, 2020. The facility no
longer has any shareholder guarantees pledged as security, and all
covenants and collateral remain the same.
Operating loan, term loan and equipment term loan facility:
On May 10, 2017, the Company
signed a $1 million operating loan
agreement bearing interest at a rate of prime plus 3.3% and secured
by the Company's accounts receivables and restricted cash.
The operating loan facility requires that the Company's current
ratio does not fall below 1.50:1.00 and effective September 30, 2017, the debt service coverage
ratio not be less than 1.50:1.00, calculated in accordance with the
formula set forth in the agreement.
On March 28, 2018, the Company
signed a $13.5 million credit
facility, comprised of a $3 million
operating loan facility, which replaces the $1 million operating loan facility, a
$2.5 million non-revolving term loan
facility, which will be used to pay out the guarantee from the Loan
and Security agreement, and an $8
million equipment finance term loan facility. The
operating loan facility is payable on demand by the lender, bears
interest at a rate of prime plus 3.3% and is secured by the
Company's accounts receivable. The term facility
matures in two years, bears interest at a rate of prime plus 3.3%
and is secured by a shareholder guarantee. The shareholder
guarantee bears interest at a rate of 5.0% per annum and is paid
monthly through the issuance of shares. The equipment finance
loan is amortized over 36 months, bears interest at a rate of 6.1%
and is repayable in equal monthly installments of principal and
interest over the term. The equipment finance loan will be
used to finance 75% of the cost of new equipment purchased.
The credit facility requires that the Company's current ratio does
not fall below 1.50:1.00, the debt service coverage ratio does not
fall below 1.25:1.00 and the share value of the shares pledged
under the shareholder guarantee not be less than 1.25 times the
value of the outstanding term
facility.
As at March 31, 2018, the
Company's current ratio, as defined to exclude the loan and
security facility, was 2.27:1.00 and the debt service coverage
ratio was 1.30:1.00.
OUTLOOK
While global commodity prices increased throughout 2017 and into
2018, oilfield activity levels in Canada only increased marginally year over
year due to take away capacity constraints and uncertainty
surrounding a lack of governmental support for the industry.
This has limited investment in the oil and gas sector in
Canada when compared to other
global opportunities as these other opportunities currently deliver
far superior returns on invested capital. While the Company
was able to achieve some pricing increases in the first half of
2017, the flat demand for rental equipment since then has prevented
the Company from achieving any further pricing improvements.
The Company anticipates that demand for rental equipment in 2018
to support drilling activity in the Western Canadian Sedimentary
Basin ("WCSB") will be flat when compared to the 2017 demand.
Equipment rentals in support of completions activities however is
likely to be stronger in 2018 when compared to 2017. The
Company is thus focusing on expanding customer relationships in
order to capture a greater portion of the completions related
rental equipment demand.
As there is currently much stronger demand for oil and gas
services in the United States,
especially in the Permian Basin, compared to the WCSB, the Company
is reviewing the utilization of all its assets to determine what
underutilized equipment can be sold at reasonable prices. The sale
of such equipment will result in improved equipment utilization in
Canada and a more streamlined
fleet of rental assets which will reduce repairs and maintenance
costs. Proceeds from any assets sales will be used to pay
down debt or reinvested in new equipment for which there is strong
demand in Canada.
The Company continues to expand its market reach and customer
base from beyond its traditional upstream energy services customers
to new industry segments including industrial facilities and
pipeline construction. This strategy includes purchasing new hybrid
solar light towers which reduce both the customers operating costs
for lighting and their carbon footprint. A number of these
light towers are also being equipped with high resolution security
cameras to provide the customer with surveillance
services.
Although Zedcor has just begun to pursue this new service
offering, initial interest from new and existing customers appears
to be strong. As such, on April 24,
2018, the Company announced that it had signed an Amendment
to the Exclusive Distributorship and Supply Agreement previously
entered into with a vendor, wherein the vendor will exclusively
sell Zedcor their hybrid solar powered lighting systems and light
towers. The amendment expands the exclusive territory to
include all of Alberta,
British Columbia, Saskatchewan, Manitoba, Yukon and the Northwest Territories, and extends the
termination date of the Agreement by three years from December 31, 2018 to December 31, 2021.
Developing this market will lead to more diversity in the
Company's revenue streams and help increase the utilization of
existing rental equipment by penetrating market segments that are
less affected by seasonal fluctuations.
NON-IFRS MEASURES RECONCILIATION
The Company uses certain measures in this press release which do
not have any standardized meaning as prescribed by International
Financial Reporting Standards ("IFRS"). These measures which
are derived from information reported in the consolidated
statements of operations and comprehensive income may not be
comparable to similar measures presented by other reporting
issuers. These measures have been described and presented in
this press release in order to provide shareholders and potential
investors with additional information regarding the Company.
Investors are cautioned that EBITDA, adjusted EBITDA and
adjusted EBITDA per share, adjusted free cash flow and payout ratio
are not acceptable alternatives to net income or net income per
share, a measurement of liquidity, or comparable measures as
determined in accordance with IFRS.
EBITDA and Adjusted EBITDA
EBITDA refers to net income before finance costs, income taxes,
depreciation and amortization. Adjusted EBITDA is calculated as
EBITDA before costs associated with severance, refinancing costs
and share based compensation. These measures do not have a
standardized definition prescribed by IFRS and therefore may not be
comparable to similar captioned terms presented by other
issuers.
Management believes that EBITDA and Adjusted EBITDA are useful
measures of performance as they eliminate non-recurring items and
the impact of finance and tax structure variables that exist
between entities. "Adjusted EBITDA per share – basic" refers to
Adjusted EBITDA divided by the weighted average basic number of
shares outstanding during the relevant periods.
A reconciliation of
net income to Adjusted EBITDA is provided below:
|
|
Three months ended
March 31
|
(in
$,000s)
|
2018
|
2017
|
|
|
|
Net
income
|
(616)
|
(969)
|
|
|
|
Add:
|
|
|
|
Finance
costs
|
836
|
714
|
|
Depreciation
|
1,394
|
1,559
|
|
Amortization of
intangibles
|
165
|
165
|
|
Income
taxes
|
(15)
|
(615)
|
|
|
|
EBITDA
|
1,764
|
854
|
|
|
|
Add:
|
|
|
|
Stock based
compensation
|
8
|
(1)
|
|
Refinancing
costs
|
—
|
243
|
|
Severance
costs
|
—
|
95
|
|
|
|
Adjusted
EBITDA
|
1,772
|
1,191
|
Adjusted EBIT
Adjusted EBIT refers to earnings before interest and finance
charges, taxes, amortization, refinancing costs and severance
costs.
A reconciliation of
net income to Adjusted EBIT is provided below:
|
|
Three months ended
March 31
|
(in
$,000s)
|
2018
|
2017
|
|
|
|
Net
income
|
(616)
|
(969)
|
|
|
|
Add:
|
|
|
|
Finance
costs
|
836
|
714
|
|
Amortization of
intangibles
|
165
|
165
|
|
Income
taxes
|
(15)
|
(615)
|
|
Refinancing
costs
|
—
|
243
|
|
Severance
costs
|
—
|
95
|
|
|
|
Adjusted
EBIT
|
370
|
(367)
|
No Conference Call
No conference call will be held in conjunction with this
release. Full details of the Company's financial results, in the
form of the condensed consolidated interim financial statements and
notes for the three months ended March 31,
2018 and Management's Discussion and Analysis of the results
are available on SEDAR at www.sedar.com and on the Company's
website at www.zedcor.ca.
About Zedcor Energy Inc.
Zedcor Energy Inc. is a Canadian public corporation and parent
company to Zedcor Energy Services Corp. ("Zedcor"). Zedcor is
engaged in the rental of surface equipment and accommodations, and
providing security and surveillance services in Western Canada. The Company trades on the TSX
Venture Exchange under the symbol "ZDC".
FORWARD-LOOKING STATEMENTS
Certain statements included or incorporated by reference in this
press release constitute forward-looking statements or
forward-looking information, including management's belief that
improvement in demand should begin to drive improvements in
equipment rental rates and that the expanded market reach and
customer base will lead to more diversity in the Company's revenue
stream and increase utilization. Forward-looking statements
or information may contain statements with the words "anticipate",
"believe", "expect", "plan", "intend", "estimate", "propose",
"budget", "should", "project", "would have realized', "may have
been" or similar words suggesting future outcomes or expectations.
Although the Company believes that the expectations implied in such
forward-looking statements or information are reasonable, undue
reliance should not be placed on these forward-looking statements
because the Company can give no assurance that such statements will
prove to be correct. Forward-looking statements or information are
based on current expectations, estimates and projections that
involve a number of assumptions about the future and uncertainties.
These assumptions include that increased demand for rental
equipment to support drilling activity will protect future margins
and that the Company's new solar hybrid light tower and related
security and surveillance service offerings will lead to more
diversity in revenue streams and protect against future down swings
in the economic environment. Although management believes these
assumptions are reasonable, there can be no assurance that they
will be proved to be correct, and actual results will differ
materially from those anticipated. For this purpose, any
statements herein that are not statements of historical fact may be
deemed to be forward-looking statements. The forward-looking
statements or information contained in this press release are made
as of the date hereof and the Company assumes no obligation to
update publicly or revise any forward-looking statements or
information, whether as a result of new contrary information,
future events or any other reason, unless it is required by any
applicable securities laws. The forward-looking statements or
information contained in this press release are expressly qualified
by this cautionary statement.
Neither TSX Venture Exchange nor its Regulation Services
Provider (as that term is defined in the policies of the TSX
Venture Exchange) accepts responsibility for the adequacy or
accuracy of this release.
SOURCE Zedcor Energy Inc.