| Schedule of Segment Reporting |
The following tables set forth certain financial information with respect to the Company’s reportable segments (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended September 30, 2026 |
Rentals |
Infrastructure |
Sand |
Accommodations |
Drilling |
Total |
| Revenue from external and related party customers |
$ |
9,625 |
|
$ |
1,120 |
|
$ |
5,154 |
|
$ |
3,390 |
|
$ |
2,057 |
|
$ |
21,346 |
|
| Intersegment revenue |
21 |
|
— |
|
— |
|
— |
|
— |
|
21 |
|
|
9,646 |
|
1,120 |
|
5,154 |
|
3,390 |
|
2,057 |
|
21,367 |
|
| Reconciliation of Revenue |
|
|
|
|
|
|
Other(b)
|
|
|
|
|
|
48 |
|
Eliminations(a)
|
|
|
|
|
|
(69) |
|
| Total consolidated revenue |
|
|
|
|
|
$ |
21,346 |
|
|
|
|
|
|
|
|
| Less segment expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenue, exclusive of depreciation, depletion, amortization and accretion, inclusive of related parties |
2,652 |
|
1,735 |
|
2,980 |
|
2,043 |
|
1,880 |
|
|
| Selling, general and administrative, exclusive of stock based compensation |
2,027 |
|
322 |
|
647 |
|
278 |
|
205 |
|
|
| Segment Adjusted EBITDA |
$ |
4,967 |
|
$ |
(937) |
|
$ |
1,527 |
|
$ |
1,069 |
|
$ |
(28) |
|
$ |
6,598 |
|
|
|
|
|
|
|
|
| Reconciliation of total segment Adjusted EBITDA |
|
|
|
|
|
| Less: |
|
|
|
|
|
|
Other(b)
|
|
|
|
|
|
$ |
774 |
|
| Depreciation, depletion, amortization and accretion |
|
|
|
|
6,557 |
|
| Gains on disposal of assets, net |
|
|
|
|
|
(312) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest income, net |
|
|
(211) |
|
| Gain on marketable securities, net |
|
|
|
|
(1,173) |
|
| Other expense, net |
|
|
|
|
|
533 |
|
| Income from continuing operations before income taxes |
|
|
|
|
$ |
430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended September 30, 2025 |
Rentals |
Infrastructure |
Sand |
Accommodations |
Drilling |
Total |
| Revenue from external and related party customers |
$ |
2,750 |
|
$ |
812 |
|
$ |
2,728 |
|
$ |
2,280 |
|
$ |
2,282 |
|
$ |
10,852 |
|
| Intersegment revenue |
16 |
|
— |
|
— |
|
— |
|
— |
|
16 |
|
|
2,766 |
|
812 |
|
2,728 |
|
2,280 |
|
2,282 |
|
10,868 |
|
| Reconciliation of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
Eliminations(a)
|
|
|
|
|
|
(16) |
|
| Total consolidated revenue |
|
|
|
|
|
$ |
10,852 |
|
|
|
|
|
|
|
|
| Less segment expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenue, exclusive of depreciation, depletion, amortization and accretion, inclusive of related parties |
$ |
1,691 |
|
$ |
1,579 |
|
$ |
4,148 |
|
$ |
1,436 |
|
$ |
1,840 |
|
|
| Selling, general and administrative, exclusive of stock based compensation |
997 |
|
294 |
|
1,157 |
|
483 |
|
308 |
|
|
| Segment Adjusted EBITDA |
$ |
78 |
|
$ |
(1,061) |
|
$ |
(2,577) |
|
$ |
361 |
|
$ |
134 |
|
$ |
(3,065) |
|
|
|
|
|
|
|
|
| Reconciliation of total segment Adjusted EBITDA |
|
|
|
|
|
| Less: |
|
|
|
|
|
|
Other(b)
|
|
|
|
|
|
$ |
1,717 |
|
| Depreciation, depletion, amortization and accretion |
|
|
|
|
2,751 |
|
| Loss on disposal of assets, net |
|
|
|
|
|
1,874 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest income, net |
|
|
(729) |
|
| Gain on marketable securities, net |
|
|
|
|
(73) |
|
| Other expense, net |
|
|
|
|
|
1,903 |
|
| Loss from continuing operations before income taxes |
|
|
|
|
$ |
(10,508) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Nine Months Ended September 30, 2026 |
Rentals |
Infrastructure |
Sand |
Accommodations |
Drilling |
Total |
| Revenue from external and related party customers |
$ |
32,673 |
|
$ |
2,328 |
|
$ |
16,993 |
|
$ |
10,134 |
|
$ |
7,302 |
|
$ |
69,430 |
|
| Intersegment revenue |
161 |
|
— |
|
— |
|
— |
|
— |
|
161 |
|
|
32,834 |
|
2,328 |
|
16,993 |
|
10,134 |
|
7,302 |
|
69,591 |
|
| Reconciliation of Revenue |
|
|
|
|
|
|
Other(b)
|
|
|
|
|
|
144 |
|
Eliminations(a)
|
|
|
|
|
|
(305) |
|
| Total consolidated revenue |
|
|
|
|
|
$ |
69,430 |
|
|
|
|
|
|
|
|
| Less segment expenses: |
|
|
|
|
|
|
| Cost of revenue, exclusive of depreciation, depletion, amortization and accretion, inclusive of related parties |
$ |
15,435 |
|
$ |
3,786 |
|
$ |
15,146 |
|
$ |
6,299 |
|
$ |
6,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Selling, general and administrative, exclusive of stock based compensation |
5,070 |
|
797 |
|
2,185 |
|
898 |
|
687 |
|
|
| Segment Adjusted EBITDA |
$ |
12,329 |
|
$ |
(2,255) |
|
$ |
(338) |
|
$ |
2,937 |
|
$ |
571 |
|
$ |
13,244 |
|
|
|
|
|
|
|
|
| Reconciliation of total segment Adjusted EBITDA |
| Less: |
|
|
|
|
|
|
Other(b)
|
|
|
|
|
|
$ |
2,872 |
|
| Depreciation, depletion, amortization and accretion |
|
|
|
|
14,661 |
|
| Gains on disposal of assets, net |
|
|
|
|
|
(5,628) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Equity based compensation |
|
|
|
|
|
544 |
|
|
|
|
|
|
|
|
| Interest expense, net |
|
|
59 |
|
| Gain on marketable securities, net |
|
|
|
|
(7,161) |
|
| Other expense, net |
|
|
|
|
|
670 |
|
| Income from continuing operations before income taxes |
|
|
|
|
$ |
7,227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Nine Months Ended September 30, 2025 |
Rentals |
Infrastructure |
Sand |
Accommodations |
Drilling |
Total |
| Revenue from external and related party customers |
$ |
7,744 |
|
$ |
2,914 |
|
$ |
14,843 |
|
$ |
6,127 |
|
$ |
3,207 |
|
$ |
34,835 |
|
| Intersegment revenue |
54 |
|
— |
|
— |
|
— |
|
— |
|
54 |
|
|
7,798 |
|
2,914 |
|
14,843 |
|
6,127 |
|
3,207 |
|
34,889 |
|
| Reconciliation of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
Eliminations(a)
|
|
|
|
|
|
(54) |
|
| Total consolidated revenue |
|
|
|
|
|
$ |
34,835 |
|
|
|
|
|
|
|
|
| Less segment expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenue, exclusive of depreciation, depletion, amortization and accretion, inclusive of related parties |
$ |
4,675 |
|
$ |
3,807 |
|
$ |
14,886 |
|
$ |
4,110 |
|
$ |
2,994 |
|
|
| Selling, general and administrative, exclusive of stock based compensation |
2,485 |
|
616 |
|
3,973 |
|
1,280 |
|
727 |
|
|
| Segment Adjusted EBITDA |
$ |
638 |
|
$ |
(1,509) |
|
$ |
(4,016) |
|
$ |
737 |
|
$ |
(514) |
|
$ |
(4,664) |
|
|
|
|
|
|
|
|
| Reconciliation of total segment Adjusted EBITDA |
| Less: |
|
|
|
|
|
|
Other(b)
|
|
|
|
|
|
$ |
5,965 |
|
| Depreciation, depletion, amortization and accretion |
|
|
|
|
7,661 |
|
| Gains on disposal of assets, net |
|
|
|
|
|
(2,675) |
|
|
|
|
|
|
|
|
| Impairment of other long-lived assets |
|
|
|
|
31,669 |
|
| Stock based compensation |
|
|
|
|
|
412 |
|
| Interest income, net |
|
|
(1,112) |
|
| Gain on marketable securities, net |
|
|
|
|
(73) |
|
| Other expense, net |
|
|
|
|
|
2,863 |
|
| Loss from continuing operations before income taxes |
|
|
|
|
$ |
(49,374) |
|
|
|
|
|
|
|
(a) Includes eliminations for intersegment transactions.
|
(b) Includes activity related to non-operating legacy services that are no longer active.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rentals |
Infrastructure |
Sand |
Accommodations |
Drilling |
Total |
| As of September 30, 2026: |
|
|
|
|
|
|
| Total assets for reportable segments |
$ |
164,205 |
|
$ |
12,808 |
|
$ |
70,307 |
|
$ |
13,569 |
|
$ |
3,075 |
|
$ |
263,964 |
|
Other assets(a)
|
|
|
|
|
|
76,356 |
|
| Total consolidated assets, excluding discontinued operations |
|
|
|
$ |
340,320 |
|
|
|
|
|
|
|
|
| As of December 31, 2025: |
|
|
|
|
|
|
| Total assets for reportable segments |
$ |
75,004 |
|
$ |
2,598 |
|
$ |
68,028 |
|
$ |
14,309 |
|
$ |
1,859 |
|
$ |
161,798 |
|
Other assets(a)
|
|
|
|
|
|
167,900 |
|
| Total consolidated assets, excluding discontinued operations |
|
|
|
$ |
329,698 |
|
|
|
|
|
|
|
|
(a) Includes assets related to non-operating legacy services that are no longer active as well as corporate related assets, which include cash and cash equivalents, marketable securities, restricted cash and other current assets.
|
|