Mammoth Energy Services, Inc. Announces Fourth Quarter and Full Year 2022 Operational and Financial Results

Q4 Revenue Up 80% and Full Year Revenue Up 58%

OKLAHOMA CITY, Feb. 23, 2023 /PRNewswire/ -- Mammoth Energy Services, Inc. ("Mammoth" or the "Company") (NASDAQ: TUSK) today reported financial and operational results for the fourth quarter and full year ended December 31, 2022.

Financial Overview for the Fourth Quarter and Full Year 2022:

Fourth quarter 2022 total revenue was $102.9 million, an increase of 80% compared to $57.2 million for the same quarter of 2021. Total revenue for the full year of 2022 was $362.1 million, an increase of 58% compared to $229.0 million in 2021.

Net income for the fourth quarter of 2022 was $4.8 million, or $0.10 per share, compared to a net loss of $13.3 million, or a $0.28 loss per share, for the same quarter of 2021. Net loss for the full year of 2022 was $0.6 million, or $0.01 per fully diluted share, compared to net loss of $101.4 million, or $2.18 per fully diluted share for 2021.

Adjusted EBITDA (as defined and reconciled below) was $24.1 million for the fourth quarter of 2022, an increase of 40% compared to $17.2 million for the same quarter of 2021. Adjusted EBITDA increased to $86.1 million for the full year of 2022 compared to ($11.6) million for 2021. During the fourth quarter of 2022, Mammoth recognized bad debt expense of $3.5 million due to a previously disclosed legal settlement. Excluding this expense, adjusted EBITDA would have been $27.6 million for the fourth quarter of 2022 and $89.6 million for the full year 2022.

Arty Straehla, Chief Executive Officer of Mammoth commented, "We are pleased to report significant revenue and Adjusted EBITDA growth in the fourth quarter and for the full year. This growth was driven by strong market demand for our services and enhanced execution by our teams. Despite adverse weather during the quarter and continued supply chain constraints that impacted productivity, I am proud of the hard work and perseverance displayed by our talented teams throughout our organization. Our Well Completion Services division continues to improve performance, generating strong growth as the macro demand in the pressure pumping industry remains robust. We exited 2022 with four of our six pressure pumping spreads operating, and we added a fifth spread into operations in January of 2023. In addition, we have plans to upgrade our sixth spread to Tier 4, dual fuel and put it into operation in the second half of 2023 and upgrade two existing spreads to Tier 2, dual fuel, subject to both market conditions and supply chain constraints. This would give us a total of four dual fuel fleets. In our Infrastructure Services division, operational improvements, team performance and higher utilization of crews and equipment continue to drive enhanced results. There is a healthy bidding and pricing environment for infrastructure projects throughout our footprint supported by the historic federal investment in our Nation's infrastructure through the Infrastructure Investment and Jobs Act. Our sand business also continues to maintain strong demand and we are pleased with our team's performance. As we reported last November, we entered into two strategic sand supply agreements at attractive pricing that are providing a solid foundation for predictable cash flow in our natural sand proppant division. We believe all of our business segments are performing well in high demand environments despite the continued daily challenges presented by supply chain constraints, which we expect to persist through at least the first half of 2023, inflation and higher labor costs. We are bullish on the future of Mammoth and intend to continue to focus on improving operational efficiencies across our business segments and driving financial performance to enhance value for our shareholders."

Commenting further, Straehla said, "As we continue to vigorously pursue payment from the Puerto Rico Electric Power Authority ("PREPA"), last month we reported that two important Determination Memorandums from the Federal Emergency Management Agency ("FEMA") released late last year affirmed the work we completed on the island and that the majority of the costs were eligible for reimbursement. In a January Joint Status Report filed in PREPA's bankruptcy case, PREPA indicated that subject to approximately $21.5 million in offsets asserted by PREPA, approximately $99.2 million in FEMA funding would be available to PREPA for our outstanding invoices.  Both the November and December 2022 Determination Memorandums can be found on our website. In addition, we have sought and obtained bipartisan help from Senate and Congressional members in pursuit of collecting the over $379 million outstanding receivable from PREPA as the Company continues to pursue multiple avenues to collect the money owed from PREPA."

Well Completion Services
Mammoth's well completion services division contributed revenue (inclusive of inter-segment revenue) of $51.4 million on 1,837 stages for the fourth quarter of 2022, compared to $21.3 million on 891 stages for the same quarter of 2021. On average, 3.4 of the Company's fleets were active for the fourth quarter of 2022 compared to an average utilization of 1.6 fleets during the same quarter of 2021.

The well completion division contributed revenues (inclusive of inter-segment revenues) of $170.7 million on 6,149 stages for the full year of 2022, up from $84.3 million on 2,544 stages for 2021. On average 3.0 of the Company's fleets were active in 2022 compared to 1.1 fleets in 2021.

Infrastructure Services
Mammoth's infrastructure services division contributed revenue of $29.6 million for the fourth quarter of 2022 compared to $19.7 million for the same quarter of 2021. Average crew count grew to 93 crews during the fourth quarter of 2022 compared to 78 crews during the same quarter of 2021.

The infrastructure segment contributed revenues of $111.5 million for the full year of 2022, up from $93.4 million for 2021. The increase in revenue is primarily due to improved operational execution, coupled with an increase in crew count. Our average crew count grew to 91 crews for 2022 compared to 82 crews for 2021.

Natural Sand Proppant Services
Mammoth's natural sand proppant services division contributed revenue (inclusive of inter-segment revenue) of $13.8 million for the fourth quarter of 2022 compared to $10.8 million for the same quarter of 2021. In the fourth quarter of 2022, the Company sold approximately 366,000 tons of sand at an average sales price of $29.80 per ton compared to sales of approximately 270,000 tons of sand at an average sales price of $17.84 per ton during the same quarter of 2021.

The natural sand proppant division contributed revenues (inclusive of inter-segment revenues) of $51.4 million for the full year of 2022 compared to $34.9 million for 2021. The Company sold 1.4 million tons of sand during 2022, an increase from 1.0 million tons of sand during 2021. The Company's average sales price for the sand sold during 2022 was $27.11 per ton, an increase from $16.76 per ton average sales price during 2021.

Drilling Services
Mammoth's drilling services division contributed revenue (inclusive of inter-segment revenue) of $2.4 million for the fourth quarter of 2022 compared to $1.0 million for the same quarter of 2021. The drilling services division contributed revenues of $10.4 million for the full year of 2022, compared to $4.3 million for 2021. The increase in drilling services revenue is primarily attributable to increased utilization for our directional drilling business.

Other Services
Mammoth's other services, including aviation, equipment rentals, remote accommodations and equipment manufacturing, contributed revenue (inclusive of inter-segment revenue) of $6.4 million for the fourth quarter of 2022 compared to $4.9 million for the same quarter of 2021. The Company's other services contributed revenues of $23.1 million for the full year of 2022, compared to $18.5 million for 2021. The increase in revenue is primarily due to improved utilization for our equipment rental and remote accommodations businesses.

Selling, General and Administrative Expenses
Selling, general and administrative ("SG&A") expenses were $13.0 million for the fourth quarter of 2022 compared to $3.5 million for the same quarter of 2021. 

Following is a breakout of SG&A expense (in thousands):

Three Months Ended

Twelve Months Ended

December 31,

December 31,

2022

2021

2022

2021

Cash expenses:

Compensation and benefits

$              3,932

$              3,685

$            13,729

$            15,064

Professional services(a)

3,434

(2,383)

13,501

11,400

Other(b)

1,885

1,994

8,012

9,052

Total cash SG&A expense

9,251

3,296

35,242

35,516

Non-cash expenses:

Bad debt provision(c)

3,501

12

3,389

41,662

Stock based compensation

241

241

923

1,068

Total non-cash SG&A expense

3,742

253

4,312

42,730

Total SG&A expense

$            12,993

$              3,549

$            39,554

$            78,246

a.

Certain legal expenses incurred during 2021 were reclassified to Other, net during the fourth quarter of 2021.

b.

Includes travel-related costs, information technology expenses, rent, utilities and other general and administrative-related costs.

c.

The bad debt provision for the year ended December 31, 2021 includes $41.2 million related to the settlement of our accounts with Gulfport Energy Corporation and its subsidiaries.

SG&A expenses, as a percentage of total revenue, were 13% for the fourth quarter of 2022 compared to 6% for the same quarter of 2021. Excluding bad debt expense, SG&A expenses as a percentage of total revenue were 9% for the fourth quarter of 2022.

Liquidity
As of December 31, 2022, Mammoth had cash on hand of $17.3 million, outstanding borrowings under its revolving credit facility of $83.5 million and $19.7 million of available borrowing capacity under its revolving credit facility, after giving effect to $6.5 million of outstanding letters of credit and the requirement to maintain a $10.0 million reserve out of the available borrowing capacity. As of December 31, 2022, Mammoth had total liquidity of $37.0 million.

As of February 22, 2023, Mammoth had cash on hand of $9.5 million and outstanding borrowings under its revolving credit facility of $79.7 million. As of February 22, 2023, the Company had $22.3 million of available borrowing capacity under its revolving credit facility, after giving effect to $6.4 million of outstanding letters of credit and the requirement to maintain a $10.0 million reserve out of the available borrowing capacity. 

Capital Expenditures
The following table summarizes Mammoth's capital expenditures by operating division for the periods indicated (in thousands):

Three Months Ended

Twelve Months Ended

December 31,

December 31,

2022

2021

2022

2021

Well completion services(a)

$              3,374

$              1,135

$            11,421

$              4,327

Infrastructure services(b)

62

153

885

627

Natural sand proppant services(c)

54

55

88

484

Drilling services(d)

55

1

101

44

Other(e)

120

25

395

361

Eliminations

(26)

(153)

Total capital expenditures

$              3,639

$              1,369

$            12,737

$              5,843

a.

Capital expenditures primarily for upgrades and maintenance to our pressure pumping fleet for the periods presented.

b.

Capital expenditures primarily for truck, tooling and equipment purchases for the periods presented.

c.

Capital expenditures primarily for maintenance for the periods presented.

d.

Capital expenditures primarily for maintenance for the periods presented.

e.

Capital expenditures primarily for equipment for the Company's rental businesses for the periods presented.

Conference Call Information
Mammoth will host a conference call on Thursday, February 23, 2023 at 4:00 p.m. Central time (5:00 p.m. Eastern time) to discuss its fourth quarter and full year 2022 financial and operational results. The telephone number to access the conference call is 1-201-389-0872. The conference call will also be webcast live on https://ir.mammothenergy.com/events-presentations. Please submit any questions for management prior to the call via email to TUSK@dennardlascar.com.

About Mammoth Energy Services, Inc.
Mammoth is an integrated, growth-oriented energy services company focused on the providing products and services to enable the exploration and development of North American onshore unconventional oil and natural gas reserves as well as the construction and repair of the electric grid for private utilities, public investor-owned utilities and co-operative utilities through its infrastructure services businesses. Mammoth's suite of services and products include: well completion services, infrastructure services, natural sand and proppant services, drilling services and other energy services. For more information, please visit www.mammothenergy.com.

Contacts:
Mark Layton, CFO
Mammoth Energy Services, Inc
investors@mammothenergy.com

Rick Black / Ken Dennard
Dennard Lascar Investor Relations
TUSK@dennardlascar.com

Forward-Looking Statements and Cautionary Statements
This news release (and any oral statements made regarding the subjects of this release, including on the conference call announced herein) contains certain statements and information that may constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical facts that address activities, events or developments that Mammoth expects, believes or anticipates will or may occur in the future are forward-looking statements. The words "anticipate," "believe," "ensure," "expect," "if," "intend," "plan," "estimate," "project," "forecasts," "predict," "outlook," "aim," "will," "could," "should," "potential," "would," "may," "probable," "likely" and similar expressions, and the negative thereof, are intended to identify forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this press release specifically include statements, estimates and projections regarding the Company's business outlook and plans, future financial position, liquidity and capital resources, operations, performance, acquisitions, returns, capital expenditure budgets, costs and other guidance regarding future developments. Forward-looking statements are not assurances of future performance. These forward-looking statements are based on management's current expectations and beliefs, forecasts for the Company's existing operations, experience and perception of historical trends, current conditions, anticipated future developments and their effect on Mammoth, and other factors believed to be appropriate. Although management believes that the expectations and assumptions reflected in these forward-looking statements are reasonable as and when made, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all). Moreover, the Company's forward-looking statements are subject to significant risks and uncertainties, including those described in its Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other filings it makes with the SEC, including those relating to the Company's acquisitions and contracts, many of which are beyond the Company's control, which may cause actual results to differ materially from historical experience and present expectations or projections which are implied or expressed by the forward-looking statements. Important factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to: any continuing impacts of the COVID-19 pandemic, related global and national health concerns and economic repercussions; demand for our services; the volatility of oil and natural gas prices and actions by OPEC members and other exporting nations affecting commodities prices and production levels; the impact of the war in Ukraine on the global energy and capital markets and global stability; operational challenges relating to the COVID-19 pandemic and efforts to mitigate the spread of the virus, including logistical challenges, protecting the health and well-being of our employees, remote work arrangements, performance of contracts and supply chain disruptions; inflationary pressures; rising interest rates and their impact on the cost of capital; the outcome of ongoing government investigations and other legal proceedings, including those relating to the contracts awarded to the Company's subsidiary Cobra Acquisitions LLC ("Cobra") by the Puerto Rico Electric Power Authority ("PREPA"); the failure to receive or delays in receiving governmental authorizations, approvals and/or payments, including payments with respect to the PREPA account receivable for prior services to PREPA performed by Cobra; the Company's inability to replace the prior levels of work in its business segments, including its infrastructure and well completion services segments; risks relating to economic conditions, including concerns over a potential economic slowdown or recession; impacts of the recent federal infrastructure bill on the infrastructure industry and our infrastructure services business; the loss of or interruption in operations of one or more of Mammoth's significant suppliers or customers; the loss of management and/or crews; the outcome or settlement of our litigation matters and the effect on our financial condition and results of operations; the effects of government regulation, permitting and other legal requirements; operating risks; the adequacy of capital resources and liquidity; Mammoth's ability to (i) continue to comply with or, if applicable, obtain a waiver of forecasted or actual non-compliance with certain financial covenants from its lenders and comply with other terms and conditions under its amended revolving credit facility, as amended, (ii) extend, repay or refinance its revolving credit facility at or prior to maturity on the terms acceptable to Mammoth or at all and (iii) meet its financial projections associated with reducing its debt; weather; natural disasters; litigation; volatility in commodity markets; competition in the oil and natural gas and infrastructure industries; and costs and availability of resources.

Investors are cautioned not to place undue reliance on any forward-looking statement which speaks only as of the date on which such statement is made. We undertake no obligation to correct, revise or update any forward-looking statement after the date such statement is made, whether as a result of new information, future events or otherwise, except as required by applicable law.

 

MAMMOTH ENERGY SERVICES, INC.

CONSOLIDATED BALANCE SHEETS

ASSETS

December 31,

December 31,

2022

2021

CURRENT ASSETS

(in thousands)

Cash and cash equivalents

$                     17,282

$                       9,899

Short-term investment

1,762

Accounts receivable, net

456,465

407,550

Receivables from related parties, net

223

88

Inventories

8,883

8,366

Prepaid expenses

13,219

12,381

Other current assets

620

737

Total current assets

496,692

440,783

Property, plant and equipment, net

138,066

176,586

Sand reserves

61,830

64,641

Operating lease right-of-use assets

10,656

12,168

Intangible assets, net

1,782

2,561

Goodwill

11,717

11,717

Deferred income tax asset

8,094

Other non-current assets

3,935

4,342

Total assets

$                   724,678

$                   720,892

LIABILITIES AND EQUITY

CURRENT LIABILITIES

Accounts payable

$                     47,391

$                     37,560

Accrued expenses and other current liabilities

52,297

62,516

Current operating lease liability

5,447

5,942

Current portion of long-term debt

83,520

1,468

Income taxes payable

48,557

42,748

Total current liabilities

237,212

150,234

Long-term debt, net of current portion

85,240

Deferred income tax liabilities

471

865

Long-term operating lease liability

4,913

5,918

Asset retirement obligation

3,981

3,720

Other long-term liabilities

15,485

11,693

Total liabilities

262,062

257,670

COMMITMENTS AND CONTINGENCIES

EQUITY

Equity:

Common stock, $0.01 par value, 200,000,000 shares authorized, 47,312,270 and 46,684,065
issued and outstanding at December 31, 2022 and 2021

473

467

Additional paid in capital

539,138

538,221

Accumulated deficit

(73,154)

(72,535)

Accumulated other comprehensive loss

(3,841)

(2,931)

Total equity

462,616

463,222

Total liabilities and equity

$                   724,678

$                   720,892

 

MAMMOTH ENERGY SERVICES, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

Three Months Ended

Twelve Months Ended

December 31,

December 31,

2022

2021

2022

2021

(in thousands, except per share amounts)

REVENUE

Services revenue

$               88,963

$               46,262

$             311,968

$             182,236

Services revenue - related parties

110

104

1,133

15,782

Product revenue

13,836

10,867

48,985

28,799

Product revenue - related parties

2,145

Total revenue

102,909

57,233

362,086

228,962

COST AND EXPENSES

Services cost of revenue (exclusive of depreciation,
depletion, amortization and accretion of $11,819,
$15,953,$55,546 and $69,401, respectively, for the three
months ended December 31, 2022 and December 31, 2021
and years ended December 31, 2022 and 2021)

67,502

41,572

241,323

170,275

Services cost of revenue - related parties (exclusive of depreciation, depletion, amortization and accretion of $0, $0, $0 and $0, respectively, for the three months ended December 31, 2022 and December 31, 2021 and years ended December 31, 2022 and 2021)

135

134

541

531

Product cost of revenue (exclusive of depreciation, depletion, amortization and accretion of $2,014, $1,943, $8,725 and $8,993, respectively, for the three months ended December 31, 2022 and December 31, 2021 and years ended December 31, 2022 and 2021)

9,226

4,581

36,723

27,520

Selling, general and administrative

12,993

3,549

39,554

77,861

Selling, general and administrative - related parties

385

Depreciation, depletion, amortization and accretion

13,786

17,916

64,271

78,475

Gains on disposal of assets, net

(170)

(515)

(3,908)

(5,147)

Impairment of goodwill

891

891

Impairment of other long-lived assets

665

1,212

Total cost and expenses

103,472

68,793

378,504

352,003

Operating (loss) income

(563)

(11,560)

(16,418)

(123,041)

OTHER INCOME (EXPENSE)

Interest expense, net

(3,237)

(2,528)

(11,506)

(6,406)

Other income, net

10,737

4,298

40,912

5,669

Other expense, net - related parties

(515)

Total other income (expense)

7,500

1,770

29,406

(1,252)

Income (loss) before income taxes

6,937

(9,790)

12,988

(124,293)

Provision (benefit) for income taxes

2,165

3,507

13,607

(22,863)

Net income (loss)

$                4,772

$             (13,297)

$                 (619)

$           (101,430)

OTHER COMPREHENSIVE INCOME (LOSS)

Foreign currency translation adjustment, net of tax of $0, $0, $0 and ($36), respectively, for the three months ended December 31, 2022 and December 31, 2021 and years ended December 31, 2022 and 2021)

(59)

16

(910)

134

Comprehensive income (loss)

$                4,713

$             (13,281)

$               (1,529)

$           (101,296)

Net income (loss) per share (basic)

$                  0.10

$                (0.28)

$                (0.01)

$                (2.18)

Net income (loss) per share (diluted)

$                  0.10

$                (0.28)

$                (0.01)

$                (2.18)

Weighted average number of shares outstanding (basic)

47,312

46,683

47,175

46,428

Weighted average number of shares outstanding (diluted)

47,963

46,683

47,175

46,428

 

MAMMOTH ENERGY SERVICES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

Twelve Months Ended

December 31,

2022

2021

(in thousands)

Cash flows from operating activities:

Net loss

$                            (619)

$                      (101,430)

Adjustments to reconcile net loss to cash provided by (used in) operating activities:

Stock based compensation

923

1,191

Depreciation, depletion, accretion and amortization

64,271

78,475

Amortization of debt origination costs

777

665

Bad debt (recoveries) expense

3,389

41,662

Gains on disposal of assets

(3,908)

(5,147)

Gains from sales of equipment damaged or lost down-hole

(604)

(288)

Impairment of goodwill

891

Impairment of other long-lived assets

1,212

Deferred income taxes

7,700

(32,005)

Other

(117)

280

Changes in assets and liabilities:

Accounts receivable, net

(52,392)

(55,898)

Receivables from related parties, net

(135)

28,373

Inventories

(517)

3,654

Prepaid expenses and other assets

(710)

1,444

Accounts payable

6,680

(2,982)

Accrued expenses and other liabilities

(15,272)

12,380

Income taxes payable

5,800

8,658

Net cash provided by (used in) operating activities

15,266

(18,865)

Cash flows from investing activities:

Purchases of property and equipment

(12,737)

(5,843)

Proceeds from disposal of property and equipment

10,613

11,350

Net cash (used in) provided by investing activities

(2,124)

5,507

Cash flows from financing activities:

Borrowings on long-term debt

197,975

73,100

Repayments of long-term debt

(199,430)

(68,911)

Proceeds from sale-leaseback transaction

4,589

9,473

Payments on sale-leaseback transaction

(4,429)

(2,951)

Principal payments on financing leases and equipment financing notes

(4,306)

(2,283)

Net cash (used in) provided by financing activities

(5,601)

8,428

Effect of foreign exchange rate on cash

(158)

7

Net change in cash and cash equivalents

7,383

(4,923)

Cash and cash equivalents at beginning of period

9,899

14,822

Cash and cash equivalents at end of period

$                         17,282

$                           9,899

Supplemental disclosure of cash flow information:

Cash paid for interest

$                         10,164

$                           4,827

Cash paid for income taxes, net of refunds received

$                              106

$                              829

Supplemental disclosure of non-cash transactions:

Purchases of property and equipment included in accounts payable

$                           4,736

$                           1,535

Right-of-use assets obtained for financing lease liabilities

$                           3,058

$                           1,750

 

MAMMOTH ENERGY SERVICES, INC.

SEGMENT INCOME STATEMENTS

(in thousands)

Three months ended December 31, 2022

Well Completion

Infrastructure

Sand

Drilling

All Other

Eliminations

Total

Revenue from external customers

$           51,292

$           29,559

$           13,817

$            2,425

$            5,816

$                 —

$         102,909

Intersegment revenues

147

25

570

(742)

Total revenue

51,439

29,559

13,842

2,425

6,386

(742)

102,909

Cost of revenue, exclusive of depreciation, depletion, amortization and accretion

36,108

24,387

10,081

2,158

4,129

76,863

Intersegment cost of revenues

475

23

109

133

(740)

Total cost of revenue

36,583

24,410

10,081

2,267

4,262

(740)

76,863

Selling, general and administrative

2,328

5,091

4,397

367

810

12,993

Depreciation, depletion, amortization and accretion

4,140

3,675

2,015

1,539

2,417

13,786

(Gains) losses on disposal of assets, net

(68)

1

113

(216)

(170)

Operating income (loss)

8,456

(3,617)

(2,652)

(1,861)

(887)

(2)

(563)

Interest expense, net

617

2,046

201

166

207

3,237

Other expense (income), net

1

(10,522)

(4)

(212)

(10,737)

Income (loss) before income taxes

$            7,838

$            4,859

$           (2,849)

$           (2,027)

$             (882)

$                 (2)

$            6,937

Three months ended December 31, 2021

Well Completion

Infrastructure

Sand

Drilling

All Other

Eliminations

Total

Revenue from external customers

$           21,251

$           19,714

$           10,849

$               963

$            4,456

$                 —

$           57,233

Intersegment revenues

25

69

414

(508)

Total revenue

21,276

19,714

10,849

1,032

4,870

(508)

57,233

Cost of revenue, exclusive of depreciation, depletion, amortization and accretion

16,443

20,096

4,601

1,363

3,784

46,287

Intersegment cost of revenues

321

31

156

(508)

Total cost of revenue

16,764

20,127

4,601

1,363

3,940

(508)

46,287

Selling, general and administrative

2,164

(1,017)

1,243

309

850

3,549

Depreciation, depletion, amortization and accretion

6,709

4,380

1,946

1,812

3,069

17,916

(Gains) losses on disposal of assets, net

(122)

(31)

12

(11)

(363)

(515)

Impairment of goodwill

891

891

Impairment of other long-lived assets

665

665

Operating (loss) income

(4,239)

(5,301)

3,047

(2,441)

(2,626)

(11,560)

Interest expense, net

419

1,613

183

116

197

2,528

Other expense (income), net

1

(4,100)

6

34

(239)

(4,298)

(Loss) income before income taxes

$           (4,659)

$           (2,814)

$            2,858

$           (2,591)

$           (2,584)

$                 —

$           (9,790)

Year ended December 31, 2022

Well Completion

Infrastructure

Sand

Drilling

All Other

Eliminations

Total

Revenue from external customers

$        169,872

$        111,452

$          48,916

$          10,346

$          21,500

$                —

$        362,086

Intersegment revenues

791

2,475

22

1,614

(4,902)

Total revenue

170,663

111,452

51,391

10,368

23,114

(4,902)

362,086

Cost of revenue, exclusive of depreciation, depletion, amortization and accretion

124,848

91,577

36,783

9,259

16,120

278,587

Intersegment cost of revenues

3,894

72

538

398

(4,902)

Total cost of revenue

128,742

91,649

36,783

9,797

16,518

(4,902)

278,587

Selling, general and administrative

8,642

19,147

7,171

1,241

3,353

39,554

Depreciation, depletion, amortization and accretion

22,103

16,171

8,732

6,467

10,798

64,271

Gains on disposal of assets, net

(615)

(795)

(89)

(172)

(2,237)

(3,908)

Operating income (loss)

11,791

(14,720)

(1,206)

(6,965)

(5,318)

(16,418)

Interest expense, net

1,940

7,390

753

545

878

11,506

Other income, net

(343)

(40,470)

(14)

(85)

(40,912)

Income (loss) before income taxes

$          10,194

$          18,360

$          (1,945)

$          (7,510)

$          (6,111)

$                —

$          12,988

Year ended December 31, 2021

Well Completion

Infrastructure

Sand

Drilling

All Other

Eliminations

Total

Revenue from external customers

$          84,190

$          93,403

$          30,880

$            4,197

$          16,292

$                —

$        228,962

Intersegment revenues

144

3,980

124

2,218

(6,466)

Total revenue

84,334

93,403

34,860

4,321

18,510

(6,466)

228,962

Cost of revenue, exclusive of depreciation, depletion, amortization and accretion

58,782

90,363

27,232

6,102

15,847

198,326

Intersegment cost of revenues

5,770

196

500

(6,466)

Total cost of revenue

64,552

90,559

27,232

6,102

16,347

(6,466)

198,326

Selling, general and administrative

49,275

18,267

5,351

1,414

3,939

78,246

Depreciation, depletion, amortization and accretion

26,377

21,880

9,005

7,996

13,217

78,475

Gains on disposal of assets, net

(770)

(286)

(30)

(202)

(3,859)

(5,147)

Impairment of goodwill

891

891

Impairment of other long-lived assets

665

547

1,212

Operating loss

(55,100)

(38,573)

(6,698)

(10,989)

(11,681)

(123,041)

Interest expense, net

1,107

3,925

474

293

607

6,406

Other expense (income), net

1,843

(6,499)

(844)

25

321

(5,154)

Loss before income taxes

$        (58,050)

$        (35,999)

$          (6,328)

$        (11,307)

$        (12,609)

$                —

$      (124,293)

 

MAMMOTH ENERGY SERVICES, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Adjusted EBITDA

Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of the Company's financial statements, such as industry analysts, investors, lenders and rating agencies. Mammoth defines Adjusted EBITDA as net income (loss) before depreciation, depletion, amortization and accretion expense, gains on disposal of assets, net, impairment of goodwill, impairment of other long-lived assets, public offering costs, stock based compensation, interest expense, net, other (income) expense, net (which is comprised of interest on trade accounts receivable and certain legal expenses) and provision (benefit) for income taxes, further adjusted to add back interest on trade accounts receivable. The Company excludes the items listed above from net income (loss) in arriving at Adjusted EBITDA because these amounts can vary substantially from company to company within the energy service industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net income (loss) or cash flows from operating activities as determined in accordance with GAAP or as an indicator of Mammoth's operating performance or liquidity. Certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a company's financial performance, such as a company's cost of capital and tax structure, as well as the historic costs of depreciable assets. Mammoth's computations of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. The Company believes that Adjusted EBITDA is a widely followed measure of operating performance and may also be used by investors to measure its ability to meet debt service requirements.

The following tables provide a reconciliation of Adjusted EBITDA to the GAAP financial measure of net income (loss) on a consolidated basis and for each of the Company's segments (in thousands):

 

Consolidated

Three Months Ended

Years Ended

December 31,

December 31,

Reconciliation of Adjusted EBITDA to net income (loss):

2022

2021

2022

2021

Net income (loss)

$             4,772

$          (13,297)

$              (619)

$        (101,430)

Depreciation, depletion, amortization and accretion expense

13,786

17,916

64,271

78,475

Gains on disposal of assets, net

(170)

(515)

(3,908)

(5,147)

Impairment of goodwill

891

891

Impairment of other long-lived assets

665

1,212

Public offering costs

91

Stock based compensation

241

242

923

1,191

Interest expense, net

3,237

2,528

11,506

6,406

Other income, net

(10,737)

(4,298)

(40,912)

(5,154)

Provision (benefit) for income taxes

2,165

3,507

13,607

(22,863)

Interest on trade accounts receivable

10,785

9,571

41,276

34,709

Adjusted EBITDA

$           24,079

$           17,210

$           86,144

$          (11,619)

Well Completion Services

Three Months Ended

Years Ended

December 31,

December 31,

Reconciliation of Adjusted EBITDA to net income (loss):

2022

2021

2022

2021

Net income (loss)

$             7,838

$           (4,659)

$           10,194

$          (58,051)

Depreciation and amortization expense

4,140

6,709

22,103

26,377

Gains on disposal of assets, net

(68)

(122)

(615)

(770)

Public offering costs

31

Stock based compensation

106

80

380

333

Interest expense

617

419

1,940

1,107

Other expense (income), net

1

1

(343)

1,843

Interest on trade accounts receivable

(1,841)

Adjusted EBITDA

$           12,634

$             2,428

$           33,659

$          (30,971)

Infrastructure Services

Three Months Ended

Years Ended

December 31,

December 31,

Reconciliation of Adjusted EBITDA to net income (loss):

2022

2021

2022

2021

Net income (loss)

$             1,609

$            (5,992)

$             4,933

$          (36,711)

Depreciation and amortization expense

3,675

4,380

16,171

21,880

(Gains) losses on disposal of assets, net

(31)

(795)

(286)

Impairment of goodwill

891

891

Impairment of other long-lived assets

665

665

Public offering costs

39

Stock based compensation

88

100

349

500

Interest expense

2,046

1,613

7,390

3,925

Other income, net

(10,522)

(4,100)

(40,470)

(6,499)

Provision for income taxes

3,250

3,175

13,427

712

Interest on trade accounts receivable

10,785

9,571

41,276

36,551

Adjusted EBITDA

$           10,931

$           10,272

$           42,281

$           21,667

Natural Sand Proppant Services

Three Months Ended

Years Ended

December 31,

December 31,

Reconciliation of Adjusted EBITDA to net (loss) income:

2022

2021

2022

2021

Net (loss) income

$            (2,849)

$             2,858

$            (1,945)

$            (6,328)

Depreciation, depletion, amortization and accretion expense

2,015

1,946

8,732

9,005

Losses (gains) on disposal of assets, net

1

12

(89)

(30)

Public offering costs

12

Stock based compensation

29

39

119

202

Interest expense

201

183

753

474

Other (income) expense, net

(4)

6

(14)

(844)

Interest on trade accounts receivable

(1)

Adjusted EBITDA

$              (607)

$             5,044

$             7,556

$             2,490

Drilling Services

Three Months Ended

Years Ended

December 31,

December 31,

Reconciliation of Adjusted EBITDA to net loss:

2022

2021

2022

2021

Net loss

$            (2,027)

$            (2,590)

$            (7,510)

$          (11,307)

Depreciation expense

1,539

1,812

6,467

7,996

Losses (gains) on disposal of assets, net

113

(11)

(172)

(202)

Public offering costs

2

Stock based compensation

5

5

18

76

Interest expense

166

116

545

293

Other expense, net

34

25

Adjusted EBITDA

$              (204)

$              (634)

$              (652)

$            (3,117)

Other Services(a)

Three Months Ended

Years Ended

December 31,

December 31,

Reconciliation of Adjusted EBITDA to net income (loss):

2022

2021

2022

2021

Net income (loss)

$                201

$            (2,915)

$            (6,291)

$           10,967

Depreciation, amortization and accretion expense

2,417

3,069

10,798

13,217

Gains on disposal of assets, net

(216)

(363)

(2,237)

(3,859)

Impairment of other long-lived assets

547

Public offering costs

7

Stock based compensation

13

18

57

80

Interest expense, net

207

197

878

607

Other (income) expense, net

(212)

(239)

(85)

321

(Benefit) provision for income taxes

(1,085)

332

180

(23,575)

Adjusted EBITDA

$             1,325

$                  99

$             3,300

$            (1,688)

a.

Includes results for Mammoth's aviation, equipment rentals, remote accommodations and equipment manufacturing and corporate related activities. The Company's corporate related activities do not generate revenue.

 

Adjusted Net Income (Loss) and Adjusted Earnings (Loss) per Share

Adjusted net income (loss) and adjusted basic and diluted earnings (loss) per share are supplemental non-GAAP financial measures that are used by management to evaluate the Company's operating and financial performance. Mammoth defines adjusted net income (loss) as net income (loss) before impairment of goodwill and impairment of other long-lived assets. Mammoth defines adjusted basic and diluted earnings (loss) per share as earnings (loss) per share before the effects of impairment of goodwill and impairment of other long-lived assets. Management believes these measures provide meaningful information about the Company's performance by excluding certain non-cash charges, such as impairment of goodwill and impairment of other long-lived assets, that may not be indicative of the Company's ongoing operating results. Adjusted net income (loss) and adjusted earnings (loss) per share should not be considered in isolation or as a substitute for net income (loss) and earnings (loss) per share prepared in accordance with GAAP and may not be comparable to other similarly titled measures of other companies. The following tables provide a reconciliation of adjusted net income (loss) and adjusted earnings (loss) per share to the GAAP financial measures of net income (loss) and earnings (loss) per share for the periods specified.

Three Months Ended

Years Ended

December 31,

December 31,

2022

2021

2022

2021

(in thousands, except per share amounts)

Net income (loss), as reported

$             4,772

$          (13,297)

$              (619)

$        (101,430)

Impairment of goodwill

891

891

Impairment of other long-lived assets

665

1,212

Adjusted net income (loss)

$             4,772

$          (11,741)

$              (619)

$          (99,327)

Basic earnings (loss) per share, as reported

$               0.10

$              (0.28)

$              (0.01)

$              (2.18)

Impairment of goodwill

0.02

0.02

Impairment of other long-lived assets

0.01

0.03

Adjusted basic earnings (loss) per share

$               0.10

$              (0.25)

$              (0.01)

$              (2.13)

Diluted earnings (loss) per share, as reported

$               0.10

$              (0.28)

$              (0.01)

$              (2.18)

Impairment of goodwill

0.02

0.02

Impairment of other long-lived assets

0.01

0.03

Adjusted diluted earnings (loss) per share

$               0.10

$              (0.25)

$              (0.01)

$              (2.13)

 

 

Cision View original content:https://www.prnewswire.com/news-releases/mammoth-energy-services-inc-announces-fourth-quarter-and-full-year-2022-operational-and-financial-results-301754864.html

SOURCE Mammoth Energy Services, Inc.