HOUSTON--(BUSINESS WIRE)--Vertex Energy, Inc. (NASDAQ:VTNR) ("Vertex" or the "Company"), a leading specialty refiner and marketer of high-quality refined products and renewable fuels, today announced its operational and financial results for the second quarter of 2024. The Company also updated its progress in the optimization of its hydrocracking capacity between conventional production and renewables production.
The Company will host a conference call to discuss second quarter 2024 results today, at 9:00 A.M. Eastern Time. Details regarding the conference call are included at the end of this release.
Highlights for the second quarter of 2024 and through the date of this press release include:
- Secured new $15 million and $20 million loans, as previously disclosed, enhancing the Company’s liquidity;
- Modified certain terms and conditions of the current term loan agreement and appointed Seth Bullock as Chief Restructuring Officer;
- Continued safe operation of the Company’s Mobile, Alabama refinery (the “Mobile Refinery”) with second quarter 2024 conventional throughput of 67,758 barrels per day (bpd);
- Reported net loss attributable to the Company of ($53.8) million, or ($0.58) per fully-diluted share;
- Recorded Adjusted EBITDA of ($22.4) million driven by a 28% decrease in crack spreads compared to the first quarter of 2024;
- Decreased selling, general and administrative expense by 6% compared to the first quarter of 2024 and by 12% compared to the second quarter of 2023; and
- Completed running all renewable feedstock and began optimizing the Mobile Refinery hydrocracker capacity from renewable diesel to conventional fuels with expected contribution in Q4 2024.
Note: Schedules reconciling the Company’s generally accepted accounting principles in the United States (“GAAP”) and non-GAAP financial results, including Adjusted EBITDA and certain key performance indicators, are included later in this release (see also “Non-GAAP Financial Measures and Key Performance Indicators”, below).
Mr. Benjamin P. Cowart, Vertex’s Chief Executive Officer, stated, “We continued to demonstrate operational reliability for conventional refining and overall continued strong performance in safety. We saw a difficult crack spread environment driven by a weakening in gasoline and diesel demand in the second quarter that drove our Adjusted EBITDA lower. Consistent with the previously announced pause and pivot strategy, Vertex successfully processed the remaining inventories of renewable feedstock and safely decommissioned the hydrotreater out of renewable service. The Company also continued to manage expenses, seeing moderate reductions in capital and fixed costs across the business.”
“Given continued near-term EBITDA and liquidity constraints, the Company continues its pursuit of strategic pathways, considering alternatives and exploring financing pathways to maximize value. This includes working with our lenders to secure additional $15 and $20 million loans in June and July, as well as naming Seth Bullock as our Chief Restructuring Officer. Seth has significant experience in the industry and understands Vertex’s operational and financial capabilities very well. Seth is being brought in to assist Vertex in managing through a difficult macro-economic environment and providing additional expertise in liquidity management and performance improvement. We believe that continued support from our lenders is key to executing our strategic priorities which are focused on managing our liquidity position, reducing our operating costs, and improving margins.”
Mr. Cowart concluded, “We are focused on navigating through the recent lower crack spreads and continue to believe that the decision and execution to convert the hydrocracking unit to conventional fuels will help us toward accomplishing our strategic priorities for the second half of 2024 and into 2025.”
MOBILE REFINERY OPERATIONS
Total conventional throughput at the Mobile Refinery was 67,758 bpd in the second quarter of 2024. Total production of finished high-value, light products, such as gasoline, diesel, and jet fuel, represented approximately 64% of total production in the second quarter of 2024, flat with the first quarter of 2024, and in line with management’s original expectations, reflecting a continued solid yield at the Mobile conventional refining facility.
The Mobile Refinery’s conventional operations generated a gross profit of $6.4 million and $35.0 million of fuel gross margin (a key performance indicator (KPI) discussed below) or $5.67 per barrel during the second quarter of 2024, versus generating a gross profit of $37.5 million, and fuel gross margin of $73.6 million, or $12.63 per barrel in the first quarter of 2024. The decline in profit and margin was driven by a 28% decrease in crack spreads compared to the first quarter of 2024.
Total renewable throughput at the Mobile Renewable Diesel facility was 3,092 bpd in the second quarter of 2024. Total production of renewable diesel was 3,082 bpd reflecting a product yield of 99.7%.
The Mobile Renewable Diesel facility operations generated a gross loss of $(11.8) million and $4.5 million of fuel gross margin (a KPI discussed below) or $16.08 per barrel during the second quarter of 2024.
Renewable Business Pause and Pivot
As previously announced, Vertex is pausing renewable fuels production and redirecting the hydrocracking unit to conventional fuels and products. The Company had a previously planned catalyst and maintenance turnaround scheduled for 2024. It will use that planned turnaround to load conventional catalyst and bring the unit out of turnaround in conventional service. In addition, the total cost of about $10 million was previously budgeted as part of the planned catalyst and maintenance turnaround and does not represent a material change to our forecasted capital spend.
The Company has ceased renewable production and is on-schedule for the conversion of its Hydrocracker back to conventional service. This focus on the conventional business seeks to capture available margins in a more established market with an on-stream target of the fourth quarter of 2024.
Second Quarter 2024 Mobile Refinery Results Summary ($/millions unless otherwise noted)
Conventional Fuels Refinery |
1Q24 |
2Q24 |
2024 YTD |
|
|
|
|
|
|
Total Throughput (bpd) |
64,065 |
67,758 |
65,911 |
|
Total Throughput (MMbbl) |
5.83 |
6.17 |
12.00 |
|
Conventional Facility Capacity Utilization1 (%) |
85.4% |
90.3% |
87.88% |
|
|
|
|
|
|
Direct Opex Per Barrel ($/bbl) |
$2.75 |
$2.59 |
$2.67 |
|
Fuel Gross Margin ($/MM) |
$73.6 |
$35.0 |
$108.60 |
|
Fuel Gross Margin Per Barrel ($/bbl) |
$12.63 |
$5.67 |
$9.06 |
|
|
|
|
|
|
Production Yield |
|
|
|
|
Gasoline (bpd) |
14,678 |
15,642 |
15,160 |
|
% Production |
22.9% |
22.6% |
22.7% |
|
ULSD (bpd) |
13,441 |
14,174 |
13,808 |
|
% Production |
21.0% |
20.4% |
20.7% |
|
Jet (bpd) |
12,595 |
14,848 |
13,722 |
|
% Production |
19.6% |
21.4% |
20.6% |
|
Total Finished Fuel Products (bpd) |
40,714 |
44,664 |
42,690 |
|
% Production |
63.5% |
64.4% |
64.0% |
|
Other2 (bpd) |
23,428 |
24,683 |
24,056 |
|
% Production |
36.5% |
35.6% |
36.0% |
|
Total Production (bpd) |
64,142 |
69,347 |
66,746 |
|
Total Production (MMbbl) |
5.84 |
6.31 |
12.15 |
|
|
|
|
||
Renewable Fuels Refinery |
1Q24 |
2Q24 |
2024 YTD |
|
|
|
|
|
|
Total Renewable Throughput (bpd) |
4,090 |
3,092 |
3,591 |
|
Total Renewable Throughput (MMbbl) |
0.37 |
0.28 |
0.65 |
|
Renewable Diesel Facility Capacity Utilization3 (%) |
51.1% |
38.7% |
44.9% |
|
|
|
|
|
|
Direct Opex Per Barrel ($/bbl) |
$25.20 |
$31.75 |
$28.03 |
|
Renewable Fuel Gross Margin |
$3.8 |
$4.5 |
$8.4 |
|
Renewable Fuel Gross Margin Per Barrel ($/bbl) |
$10.29 |
16.08 |
$12.78 |
|
|
|
|
|
|
Renewable Diesel Production (bpd) |
4,003 |
3,082 |
3,543 |
|
Renewable Diesel Production (MMbbl) |
0.36 |
0.28 |
0.64 |
|
Renewable Diesel Production Yield (%) |
97.9% |
99.7% |
98.7% |
|
1) Assumes 75,000 barrels per day of conventional operational capacity 2) Other includes naphtha, intermediates, and LNG 3) Assumes 8,000 barrels per day of renewable fuels operational capacity |
||||
Second Quarter 2024 Financial Update
Vertex reported second quarter 2024 net loss attributable to the Company of ($53.8) million, or ($0.58) per fully-diluted share, versus net loss attributable to the Company of ($17.7) million, or ($0.19) per fully-diluted share for the first quarter of 2024. Adjusted EBITDA was $(22.4) million for the second quarter of 2024, compared to Adjusted EBITDA of $18.6 million in the first quarter of 2024. The reduction in quarter-over-quarter results was primarily driven by decreased crack spread pricing across all products.
Balance Sheet and Liquidity Update
As of June 30, 2024, Vertex had total debt outstanding of $303.8 million, including $15.2 million in 6.25% Senior Convertible Notes, $207.2 million outstanding on the Company’s Term Loan, finance lease obligations of $67.5 million, and $13.9 million in other obligations. The Company had total cash and cash equivalents of $18.9 million, including $0.1 million of restricted cash on the balance sheet as of June 30, 2024, for a net debt position of $284.9 million.
As previously disclosed, on July 24, 2024 the Company reached an agreement with its senior lenders to modify certain terms and conditions of the current term loan agreement and agreed to provide a term loan in the amount of $20 million. The new term loan provided an incremental $20.0 million in borrowings.
Vertex management continuously monitors current market conditions to assess expected cash generation and liquidity needs against its available cash position, using the forward crack spreads in the market. Additionally, the Company continues to evaluate strategic financial opportunities seeking further enhancements to its current liquidity position.
Management Outlook
All guidance presented below is current as of the time of this release and is subject to change. All prior financial guidance should no longer be relied upon.
Conventional Fuels |
3Q 2024 |
||
Operational: |
Low |
|
High |
Mobile Refinery Conventional Throughput Volume (Mbpd) |
55.0 |
|
60.0 |
Capacity Utilization |
73% |
|
80% |
Production Yield Profile: |
|
|
|
Percentage Finished Products1 |
64% |
|
68% |
Intermediate & Other Products2 |
36% |
|
32% |
|
|
|
|
Financial Guidance: |
Low |
|
High |
Direct Operating Expense ($/bbl) |
$5.52 |
|
$6.02 |
Capital Expenditures ($/MM) |
$15.00 |
|
$20.00 |
1) Finished products include gasoline, ULSD, and Jet A |
|||
2) Intermediate & Other products include Vacuum Gas Oil (VGO), Liquified Petroleum Gases (LPGs), and Vacuum Tower Bottoms (VTBs) |
|||
CONFERENCE CALL AND WEBCAST DETAILS
A conference call will be held today, August 8, 2024, at 9:00 A.M. Eastern Time to review the Company’s financial results, discuss recent events. An audio webcast of the conference call and accompanying presentation materials will also be available in the “Events and Presentation” section of Vertex’s website at www.vertexenergy.com. To listen to a live broadcast, visit the site at least 15 minutes prior to the scheduled start time in order to register, download, and install any necessary audio software.
To participate in the live teleconference:
Domestic: (888) 350-3870
International: (646) 960-0308
Conference ID: 8960754
A replay of the teleconference will be available in the “Events and Presentation” section of Vertex’s website at www.vertexenergy.com for up to one year following the conference call.
ABOUT VERTEX ENERGY
Vertex Energy is a leading energy transition company that specializes in producing high-purity refined fuels and products. Our innovative solutions are designed to enhance the performance of our customers and partners while also prioritizing sustainability, safety, and operational excellence. With a commitment to providing superior products and services, Vertex Energy is dedicated to shaping the future of the energy industry.
FORWARD-LOOKING STATEMENTS
Certain of the matters discussed in this communication which are not statements of historical fact constitute forward-looking statements within the meaning of the securities laws, including the Private Securities Litigation Reform Act of 1995, that involve a number of risks and uncertainties. Words such as “strategy,” “expects,” “continues,” “plans,” “anticipates,” “believes,” “would,” “will,” “estimates,” “intends,” “projects,” “goals,” “targets” and other words of similar meaning are intended to identify forward-looking statements but are not the exclusive means of identifying these statements. Any statements made in this news release other than those of historical fact, about an action, event or development, are forward-looking statements. The important factors that may cause actual results and outcomes to differ materially from those contained in such forward-looking statements include, without limitation, the Company’s projected Outlook for the third quarter of 2024, the costs associated with, and outcome of the Company’s plans to optimize conventional fuel and renewable diesel production moving forward; statements concerning: the Company’s engagement of BofA Securities, Inc., as previously disclosed; the review and evaluation of potential joint ventures, divestitures, acquisitions, mergers, business combinations, or other strategic transactions, the outcome of such review, and the impact on any such transactions, or the review thereof, and their impact on shareholder value; the process by which the Company engages in evaluation of strategic transactions; the Company’s ability to identify potential partners; the outcome of potential future strategic transactions and the terms thereof; potential restructuring of the Company, its operations, financials, debts and assets; the future production of the Company’s Mobile Refinery; anticipated and unforeseen events which could reduce future production at the refinery or delay future capital projects, and changes in commodity and credit values; throughput volumes, production rates, yields, operating expenses and capital expenditures at the Mobile Refinery; the ability of the Company to obtain low carbon fuel standard (LCFS) credits, and the amounts thereof; the need for additional capital in the future, including, but not limited to, in order to complete capital projects and satisfy liabilities, including to pay amounts owed under the Company’s outstanding term loan, the Company’s ability to raise such capital in the future, and the terms of such funding, including dilution caused thereby, and steps the Company may be required to take in the future if the Company is unable to raise additional capital, including potentially seeking bankruptcy protection; the timing of capital projects at the Company’s refinery located in Mobile, Alabama (the “Mobile Refinery”) and the outcome of such projects; the future production of the Mobile Refinery, including but not limited to, renewable diesel and conventional production and the breakdown between the two; estimated and actual production and costs associated with the renewable diesel capital project; estimated revenues, margins and expenses, over the course of the agreement with Idemitsu; anticipated and unforeseen events which could reduce future production at the Mobile Refinery or delay planned and future capital projects; changes in commodity and credits values; certain early termination rights associated with third party agreements and conditions precedent to such agreements; certain mandatory redemption provisions of the outstanding senior convertible notes, the conversion rights associated therewith, and dilution caused by conversions and/or the exchanges of convertible notes; the Company’s ability to comply with required covenants under outstanding intermediation facilities, senior notes and a term loan and to pay amounts due under such senior notes and term loan, including interest and other amounts due thereunder; the ability of the Company to retain and hire key personnel; the level of competition in the Company’s industry and its ability to compete; the Company’s ability to respond to changes in its industry; the loss of key personnel or failure to attract, integrate and retain additional personnel; the Company’s ability to protect intellectual property and not infringe on others’ intellectual property; the Company’s ability to scale its business; the Company’s ability to maintain supplier relationships and obtain adequate supplies of feedstocks; the Company’s ability to obtain and retain customers; the Company’s ability to produce products at competitive rates; the Company’s ability to execute its business strategy in a very competitive environment; trends in, and the market for, the price of oil and gas and alternative energy sources; the impact of inflation and interest rates on margins and costs; the volatile nature of the prices for oil and gas caused by supply and demand, including volatility caused by the ongoing Ukraine/Russia conflict and/or the Israel/Hamas conflict, changes in interest rates and inflation, and potential recessions; the Company’s ability to maintain relationships with partners; the outcome of pending and potential future litigation, judgments and settlements; rules and regulations making the Company’s operations more costly or restrictive; volatility in the market price of compliance credits (primarily Renewable Identification Numbers (RINs) needed to comply with the Renewable Fuel Standard (“RFS”)) under renewable and low-carbon fuel programs and emission credits needed under other environmental emissions programs, the requirement for the Company to purchase RINs in the secondary market to the extent it does not generate sufficient RINs internally, liabilities associated therewith and the timing, funding and costs of such required purchases, if any; changes in environmental and other laws and regulations and risks associated with such laws and regulations; economic downturns both in the United States and globally, changes in inflation and interest rates, increased costs of borrowing associated therewith and potential declines in the availability of such funding; risk of increased regulation of the Company’s operations and products; disruptions in the infrastructure that the Company and its partners rely on; interruptions at the Company’s facilities; unexpected and expected changes in the Company’s anticipated capital expenditures resulting from unforeseen and expected required maintenance, repairs, or upgrades; the Company’s ability to acquire and construct new facilities; the Company’s ability to effectively manage growth; decreases in global demand for, and the price of, oil, due to inflation, recessions or other reasons, including declines in economic activity or global conflicts; expected and unexpected downtime at the Company’s facilities; the Company’s level of indebtedness, which could affect its ability to fulfill its obligations, impede the implementation of its strategy, and expose the Company’s interest rate risk; dependence on third party transportation services and pipelines; risks related to obtaining required crude oil supplies, and the costs of such supplies; counterparty credit and performance risk; unanticipated problems at, or downtime effecting, the Company’s facilities and those operated by third parties; risks relating to the Company’s hedging activities or lack of hedging activities; and risks relating to planned and future divestitures, asset sales, joint ventures and acquisitions.
Other important factors that may cause actual results and outcomes to differ materially from those contained in the forward-looking statements included in this communication are described in the Company’s publicly filed reports, including, but not limited to, the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, and the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2024, and future Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q. These reports are available at www.sec.gov. The Company cautions that the foregoing list of important factors is not complete. All subsequent written and oral forward-looking statements attributable to the Company or any person acting on behalf of the Company are expressly qualified in their entirety by the cautionary statements referenced above. Other unknown or unpredictable factors also could have material adverse effects on Vertex’s future results. The forward-looking statements included in this press release are made only as of the date hereof. Vertex cannot guarantee future results, levels of activity, performance or achievements. Accordingly, you should not place undue reliance on these forward-looking statements. Finally, Vertex undertakes no obligation to update these statements after the date of this release, except as required by law, and takes no obligation to update or correct information prepared by third parties that are not paid for by Vertex. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.
PROJECTIONS
The financial projections (the “Projections”) included herein were prepared by Vertex in good faith using assumptions believed to be reasonable. A significant number of assumptions about the operations of the business of Vertex were based, in part, on economic, competitive, and general business conditions prevailing at the time the Projections were developed. Any future changes in these conditions, may materially impact the ability of Vertex to achieve the financial results set forth in the Projections. The Projections are based on numerous assumptions, including realization of the operating strategy of Vertex; industry performance; no material adverse changes in applicable legislation or regulations, or the administration thereof, or generally accepted accounting principles; general business and economic conditions; competition; retention of key management and other key employees; absence of material contingent or unliquidated litigation, indemnity, or other claims; minimal changes in current pricing; static material and equipment pricing; no significant increases in interest rates or inflation; and other matters, many of which will be beyond the control of Vertex, and some or all of which may not materialize. The Projections also assume the continued uptime of the Company’s facilities at historical levels and the successful funding of, timely completion of, and successful outcome of, planned capital projects. Additionally, to the extent that the assumptions inherent in the Projections are based upon future business decisions and objectives, they are subject to change. Although the Projections are presented with numerical specificity and are based on reasonable expectations developed by Vertex’s management, the assumptions and estimates underlying the Projections are subject to significant business, economic, and competitive uncertainties and contingencies, many of which will be beyond the control of Vertex. Accordingly, the Projections are only estimates and are necessarily speculative in nature. It is expected that some or all of the assumptions in the Projections will not be realized and that actual results will vary from the Projections. Such variations may be material and may increase over time. In light of the foregoing, readers are cautioned not to place undue reliance on the Projections. The projected financial information contained herein should not be regarded as a representation or warranty by Vertex, its management, advisors, or any other person that the Projections can or will be achieved. Vertex cautions that the Projections are speculative in nature and based upon subjective decisions and assumptions. As a result, the Projections should not be relied on as necessarily predictive of actual future events.
NON-GAAP FINANCIAL MEASURES AND KEY PERFORMANCE INDICATORS
In addition to our results calculated under generally accepted accounting principles in the United States (“GAAP”), in this news release we also present certain non-U.S. GAAP financial measures and key performance indicators. Non-U.S. GAAP financial measures include Adjusted Gross Margin, Fuel Gross Margin and Adjusted EBITDA, for the Company’s Legacy Refining and Marketing segment, and the total Refining and Marketing segment, as a whole, and Net Long-Term Debt and Net Leverage(collectively, the “Non-U.S. GAAP Financial Measures”). Key performance indicators include Adjusted Gross Margin, Fuel Gross Margin and Adjusted EBITDA for Conventional, Renewable and the Mobile Refinery as a whole, and Fuel Gross Margin Per Barrel of Throughput and Adjusted Gross Margin Per Barrel of Throughput for Conventional, Renewable and the Mobile Refinery as a whole (collectively, the “KPIs”). EBITDA represents net income before interest, taxes, depreciation and amortization, for continued and discontinued operations. Adjusted EBITDA represents EBITDA from operations plus or minus unrealized gain or losses on hedging activities, Renewable Fuel Standard (RFS) costs (mainly related to Renewable Identification Numbers (RINs), and inventory adjustments, acquisition costs, gain on change in value of derivative warrant liability, environmental clean-up, stock-based compensation, (gain) loss on sale of assets, and certain other unusual or non-recurring charges included in selling, general, and administrative expenses. Adjusted Gross Margin is defined as gross profit (loss) plus or minus unrealized gain or losses on hedging activities and inventory valuation adjustments. Fuel Gross Margin is defined as Adjusted Gross Margin, plus production costs, operating expenses and depreciation attributable to cost of revenues and other non-fuel items included in costs of revenues including realized and unrealized gain or losses on hedging activities, RFS costs (mainly related to RINs), fuel financing costs and other revenues and cost of sales items. Fuel Gross Margin Per Barrel of Throughput is calculated as fuel gross margin divided by total throughput barrels for the period presented. Operating Expenses Per Barrel of Throughput is defined as total operating expenses divided by total barrels of throughput. RIN Adjusted Fuel Gross Margin is defined as Fuel Gross Margin minus RIN expense divided by total barrels of throughput. RIN Adjusted Fuel Gross Margin Per Barrel of Throughput is calculated as RIN Adjusted Fuel Gross Margin divided by total throughput barrels for the period presented. Net Long-Term Debt is long-term debt and lease obligations, adjusted for unamortized discount and deferred financing costs, insurance premiums financed, less cash and cash equivalents and restricted cash, and various short-term notes including insurance premium financing. Net leverage is defined as Long-Term Debt divided by trailing twelve month Adjusted EBITDA.
Each of the Non-U.S. GAAP Financial Measures and KPIs are discussed in greater detail below. The (a) Non-U.S. GAAP Financial Measures are “non-U.S. GAAP financial measures”, and (b) the KPIs are, presented as supplemental measures of the Company’s performance. They are not presented in accordance with U.S. GAAP. We use the Non-U.S. GAAP Financial Measures and KPIs as supplements to U.S. GAAP measures of performance to evaluate the effectiveness of our business strategies, to make budgeting decisions, to allocate resources and to compare our performance relative to our peers. Additionally, these measures, when used in conjunction with related U.S. GAAP financial measures, provide investors with an additional financial analytical framework which management uses, in addition to historical operating results, as the basis for financial, operational and planning decisions and present measurements that third parties have indicated are useful in assessing the Company and its results of operations. The Non-U.S. GAAP Financial Measures and KPIs are presented because we believe they provide additional useful information to investors due to the various noncash items during the period. Non-U.S. GAAP financial information and KPIs similar to the Non-U.S. GAAP Financial Measures and KPIs are also frequently used by analysts, investors and other interested parties to evaluate companies in our industry. The Non-U.S. GAAP Financial Measures and KPIs are unaudited, and have limitations as analytical tools, and you should not consider them in isolation, or as a substitute for analysis of our operating results as reported under U.S. GAAP. Some of these limitations are: the Non-U.S. GAAP Financial Measures and KPIs do not reflect cash expenditures, or future requirements for capital expenditures, or contractual commitments; the Non-GAAP Financial Measures and KPIs do not reflect changes in, or cash requirements for, working capital needs; the Non-GAAP Financial Measures and KPIs do not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debt or cash income tax payments; although depreciation and amortization are noncash charges, the assets being depreciated and amortized will often have to be replaced in the future, the Non-U.S. GAAP Financial Measures and KPIs do not reflect any cash requirements for such replacements; the Non-U.S. GAAP Financial Measures and KPIs represent only a portion of our total operating results; and other companies in this industry may calculate the Non-U.S. GAAP Financial Measures and KPIs differently than we do, limiting their usefulness as a comparative measure. You should not consider the Non-U.S. GAAP Financial Measures and KPIs in isolation, or as substitutes for analysis of the Company’s results as reported under U.S. GAAP. The Company’s presentation of these measures should not be construed as an inference that future results will be unaffected by unusual or nonrecurring items. We compensate for these limitations by providing a reconciliation of each of these non-U.S. GAAP Financial Measures and KPIs to the most comparable U.S. GAAP measure below. We encourage investors and others to review our business, results of operations, and financial information in their entirety, not to rely on any single financial measure, and to view these non-U.S. GAAP Financial Measures and KPIs in conjunction with the most directly comparable U.S. GAAP financial measure.
For more information on these non-GAAP financial measures and KPIs, please see the sections titled “Unaudited Reconciliation of Gross Profit (Loss) From Continued and Discontinued Operations to Adjusted Gross Margin, Fuel Gross Margin, Fuel Gross Margin Per Barrel of Throughput and Operating Expenses Per Barrel of Throughput”, “Unaudited Reconciliation of Adjusted EBITDA to Net loss from Continued and Discontinued Operations”, and “Unaudited Reconciliation of Long-Term Debt to Net Long-Term Debt and Net Leverage”, at the end of this release.
VERTEX ENERGY, INC. |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(in thousands, except number of shares and par value) |
|||||||
(UNAUDITED) |
|||||||
|
June 30, 2024 |
|
December 31, 2023 |
||||
ASSETS |
|
|
|
||||
Current assets |
|
|
|
||||
Cash and cash equivalents |
$ |
18,763 |
|
|
$ |
76,967 |
|
Restricted cash |
|
100 |
|
|
|
3,606 |
|
Accounts receivable, net |
|
80,526 |
|
|
|
36,164 |
|
Inventory |
|
126,319 |
|
|
|
182,120 |
|
Prepaid expenses and other current assets |
|
50,613 |
|
|
|
53,174 |
|
Total current assets |
|
276,321 |
|
|
|
352,031 |
|
|
|
|
|
||||
Fixed assets, net |
|
343,341 |
|
|
|
326,111 |
|
Finance lease right-of-use assets |
|
62,519 |
|
|
|
64,499 |
|
Operating lease right-of use assets |
|
76,370 |
|
|
|
96,394 |
|
Intangible assets, net |
|
9,773 |
|
|
|
11,541 |
|
Other assets |
|
4,044 |
|
|
|
4,048 |
|
TOTAL ASSETS |
$ |
772,368 |
|
|
$ |
854,624 |
|
|
|
|
|
||||
LIABILITIES AND EQUITY |
|
|
|
||||
Current liabilities |
|
|
|
||||
Accounts payable |
$ |
36,484 |
|
|
$ |
75,004 |
|
Accrued expenses and other current liabilities |
|
137,043 |
|
|
|
73,636 |
|
Finance lease liability-current |
|
2,541 |
|
|
|
2,435 |
|
Operating lease liability-current |
|
12,524 |
|
|
|
20,296 |
|
Current portion of long-term debt, net |
|
197,235 |
|
|
|
16,362 |
|
Obligations under inventory financing agreements, net |
|
108,728 |
|
|
|
141,093 |
|
Total current liabilities |
|
494,555 |
|
|
|
328,826 |
|
|
|
|
|
||||
Long-term debt, net |
|
14,530 |
|
|
|
170,701 |
|
Finance lease liability-long-term |
|
64,918 |
|
|
|
66,206 |
|
Operating lease liability-long-term |
|
62,702 |
|
|
|
74,444 |
|
Deferred tax liabilities |
|
2,776 |
|
|
|
2,776 |
|
Derivative warrant liability |
|
1,961 |
|
|
|
9,907 |
|
Other liabilities |
|
1,377 |
|
|
|
1,377 |
|
Total liabilities |
|
642,819 |
|
|
|
654,237 |
|
|
|
|
|
||||
EQUITY |
|
|
|
||||
Common stock, $0.001 par value per share; 750,000,000 shares authorized; 93,514,346 shares issued and outstanding at June 30, 2024 and December 31, 2023. |
|
94 |
|
|
|
94 |
|
Additional paid-in capital |
|
384,493 |
|
|
|
383,632 |
|
Accumulated deficit |
|
(258,886 |
) |
|
|
(187,379 |
) |
Total Vertex Energy, Inc. shareholders' equity |
|
125,701 |
|
|
|
196,347 |
|
Non-controlling interest |
|
3,848 |
|
|
|
4,040 |
|
Total equity |
|
129,549 |
|
|
|
200,387 |
|
TOTAL LIABILITIES AND EQUITY |
$ |
772,368 |
|
|
$ |
854,624 |
|
VERTEX ENERGY, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share amounts) (UNAUDITED) |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenues |
|
$ |
750,061 |
|
|
$ |
734,893 |
|
|
$ |
1,445,387 |
|
|
$ |
1,426,035 |
|
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
|
|
741,202 |
|
|
|
729,649 |
|
|
|
1,393,236 |
|
|
|
1,349,001 |
|
Depreciation and amortization attributable to costs of revenues |
|
|
8,613 |
|
|
|
6,630 |
|
|
|
16,799 |
|
|
|
10,967 |
|
Gross profit (loss) |
|
|
246 |
|
|
|
(1,386 |
) |
|
|
35,352 |
|
|
|
66,067 |
|
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses (exclusive of depreciation and amortization shown separately below) |
|
|
37,441 |
|
|
|
42,636 |
|
|
|
77,223 |
|
|
|
84,578 |
|
Depreciation and amortization attributable to operating expenses |
|
|
1,125 |
|
|
|
1,028 |
|
|
|
2,229 |
|
|
|
2,044 |
|
Total operating expenses |
|
|
38,566 |
|
|
|
43,664 |
|
|
|
79,452 |
|
|
|
86,622 |
|
Loss from operations |
|
|
(38,320 |
) |
|
|
(45,050 |
) |
|
|
(44,100 |
) |
|
|
(20,555 |
) |
Other income (expense): |
|
|
|
|
|
|
|
|
||||||||
Other income (expenses) |
|
|
520 |
|
|
|
(496 |
) |
|
|
(529 |
) |
|
|
1,156 |
|
Gain on change in value of derivative warrant liability |
|
|
1,680 |
|
|
|
9,600 |
|
|
|
8,338 |
|
|
|
415 |
|
Interest expense |
|
|
(17,725 |
) |
|
|
(77,536 |
) |
|
|
(35,408 |
) |
|
|
(90,013 |
) |
Total other expense |
|
|
(15,525 |
) |
|
|
(68,432 |
) |
|
|
(27,599 |
) |
|
|
(88,442 |
) |
Loss from continuing operations before income tax |
|
|
(53,845 |
) |
|
|
(113,482 |
) |
|
|
(71,699 |
) |
|
|
(108,997 |
) |
Income tax expense |
|
|
— |
|
|
|
28,688 |
|
|
|
— |
|
|
|
27,676 |
|
Loss from continuing operations |
|
|
(53,845 |
) |
|
|
(84,794 |
) |
|
|
(71,699 |
) |
|
|
(81,321 |
) |
Income from discontinued operations, net of tax (see note 22) |
|
|
— |
|
|
|
3,340 |
|
|
|
— |
|
|
|
53,680 |
|
Net loss |
|
|
(53,845 |
) |
|
|
(81,454 |
) |
|
|
(71,699 |
) |
|
|
(27,641 |
) |
Net loss attributable to non-controlling interest from continuing operations |
|
|
(72 |
) |
|
|
(53 |
) |
|
|
(192 |
) |
|
|
(103 |
) |
Net loss attributable to Vertex Energy, Inc. |
|
$ |
(53,773 |
) |
|
$ |
(81,401 |
) |
|
$ |
(71,507 |
) |
|
$ |
(27,538 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net income loss attributable to common shareholders from continuing operations |
|
$ |
(53,773 |
) |
|
$ |
(84,741 |
) |
|
$ |
(71,507 |
) |
|
$ |
(81,218 |
) |
Net income attributable to common shareholders from discontinued operations, net of tax |
|
|
— |
|
|
|
3,340 |
|
|
|
— |
|
|
|
53,680 |
|
Net loss attributable to common shareholders |
|
$ |
(53,773 |
) |
|
$ |
(81,401 |
) |
|
$ |
(71,507 |
) |
|
$ |
(27,538 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Basic loss per common share |
|
|
|
|
|
|
|
|
||||||||
Continuing operations |
|
$ |
(0.58 |
) |
|
$ |
(1.07 |
) |
|
$ |
(0.76 |
) |
|
$ |
(1.05 |
) |
Discontinued operations, net of tax |
|
|
— |
|
|
|
0.03 |
|
|
|
— |
|
|
|
0.69 |
|
Basic loss per common share |
|
$ |
(0.58 |
) |
|
$ |
(1.04 |
) |
|
$ |
(0.76 |
) |
|
$ |
(0.36 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Diluted income (loss) per common share |
|
|
|
|
|
|
|
|
||||||||
Continuing operations |
|
$ |
(0.58 |
) |
|
$ |
(1.07 |
) |
|
$ |
(0.76 |
) |
|
$ |
(1.05 |
) |
Discontinued operations, net of tax |
|
|
— |
|
|
|
0.03 |
|
|
|
— |
|
|
|
0.69 |
|
Diluted income (loss) per common share |
|
$ |
(0.58 |
) |
|
$ |
(1.04 |
) |
|
$ |
(0.76 |
) |
|
$ |
(0.36 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Shares used in computing earnings per share |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
93,514 |
|
|
|
79,519 |
|
|
|
93,514 |
|
|
|
77,615 |
|
Diluted |
|
|
93,514 |
|
|
|
79,519 |
|
|
|
93,514 |
|
|
|
77,615 |
|
VERTEX ENERGY, INC. CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (in thousands, except par value) (UNAUDITED) |
|||||||||||||||||||
Six Months Ended June 30, 2024 |
|||||||||||||||||||
|
Common Stock |
|
|
|
|
|
|
|
|
||||||||||
|
Shares |
|
$0.001 Par |
|
Additional
|
|
Accumulated
|
|
Non-
|
|
Total Equity |
||||||||
Balance on January 1, 2024 |
93,515 |
|
$ |
94 |
|
$ |
383,632 |
|
$ |
(187,379 |
) |
|
$ |
4,040 |
|
|
$ |
200,387 |
|
Stock based compensation expense |
— |
|
|
— |
|
|
431 |
|
|
— |
|
|
|
— |
|
|
|
431 |
|
Net loss |
— |
|
|
— |
|
|
— |
|
|
(17,734 |
) |
|
|
(120 |
) |
|
|
(17,854 |
) |
Balance on March 31, 2024 |
93,515 |
|
|
94 |
|
|
384,063 |
|
|
(205,113 |
) |
|
|
3,920 |
|
|
|
182,964 |
|
Stock based compensation expense |
— |
|
|
— |
|
|
430 |
|
|
— |
|
|
|
— |
|
|
|
430 |
|
Net loss |
— |
|
|
— |
|
|
— |
|
|
(53,773 |
) |
|
|
(72 |
) |
|
|
(53,845 |
) |
Balance on June 30, 2024 |
93,515 |
|
$ |
94 |
|
$ |
384,493 |
|
$ |
(258,886 |
) |
|
$ |
3,848 |
|
|
$ |
129,549 |
|
Six Months Ended June 30, 2023 |
|||||||||||||||||||
|
Common Stock |
|
|
|
|
|
|
|
|
||||||||||
|
Shares |
|
$0.001 Par |
|
Additional
|
|
Accumulated
|
|
Non-
|
|
Total Equity |
||||||||
Balance on January 1, 2023 |
75,670 |
|
$ |
76 |
|
$ |
279,552 |
|
$ |
(115,893 |
) |
|
$ |
1,685 |
|
|
$ |
165,420 |
|
Exercise of options |
166 |
|
|
— |
|
|
209 |
|
|
— |
|
|
|
— |
|
|
|
209 |
|
Stock based compensation expense |
— |
|
|
— |
|
|
365 |
|
|
— |
|
|
|
— |
|
|
|
365 |
|
Non-controlling shareholder contribution |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
980 |
|
|
|
980 |
|
Net income (loss) |
— |
|
|
— |
|
|
— |
|
|
53,863 |
|
|
|
(50 |
) |
|
|
53,813 |
|
Balance on March 31, 2023 |
75,836 |
|
|
76 |
|
|
280,126 |
|
|
(62,030 |
) |
|
|
2,615 |
|
|
|
220,787 |
|
Exercise of options |
195 |
|
|
— |
|
|
169 |
|
|
— |
|
|
|
— |
|
|
|
169 |
|
Stock based compensation expense |
— |
|
|
— |
|
|
368 |
|
|
— |
|
|
|
— |
|
|
|
368 |
|
Non-controlling shareholder contribution |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
490 |
|
|
|
490 |
|
Senior Note converted |
17,206 |
|
|
17 |
|
|
101,113 |
|
|
— |
|
|
|
— |
|
|
|
101,130 |
|
Net income (loss) |
— |
|
|
— |
|
|
— |
|
|
(81,401 |
) |
|
|
(53 |
) |
|
|
(81,454 |
) |
Balance on June 30, 2023 |
93,237 |
|
$ |
93 |
|
$ |
381,776 |
|
$ |
(143,431 |
) |
|
$ |
3,052 |
|
|
$ |
241,490 |
|
VERTEX ENERGY, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (UNAUDITED) |
|||||||
|
Six Months Ended |
||||||
|
June 30,
|
|
June 30,
|
||||
Cash flows from operating activities |
|
|
|
||||
Net loss |
$ |
(71,699 |
) |
|
$ |
(27,641 |
) |
Income from discontinued operations, net of tax |
|
— |
|
|
|
53,680 |
|
Loss from continuing operations |
|
(71,699 |
) |
|
|
(81,321 |
) |
Adjustments to reconcile loss from continuing operations to cash used in operating activities from continuing operations |
|
|
|
||||
Stock based compensation expense |
|
861 |
|
|
|
733 |
|
Depreciation and amortization |
|
19,028 |
|
|
|
13,011 |
|
Deferred income tax expense |
|
— |
|
|
|
(27,676 |
) |
Loss on lease modification |
|
35 |
|
|
|
— |
|
Loss (gain) on sale of assets |
|
684 |
|
|
|
(2 |
) |
Increase (decrease) in allowance for credit losses |
|
(704 |
) |
|
|
93 |
|
Decrease in fair value of derivative warrant liability |
|
(8,338 |
) |
|
|
(415 |
) |
Loss on commodity derivative contracts |
|
1,551 |
|
|
|
2,123 |
|
Net cash settlements on commodity derivatives contracts |
|
(1,547 |
) |
|
|
1,269 |
|
Amortization of debt discount and deferred costs |
|
9,416 |
|
|
|
70,948 |
|
Changes in operating assets and liabilities |
|
|
|
||||
Accounts receivable and other receivables |
|
(43,658 |
) |
|
|
(18,589 |
) |
Inventory |
|
55,801 |
|
|
|
(80,199 |
) |
Prepaid expenses and other current assets |
|
3,001 |
|
|
|
(16,546 |
) |
Accounts payable |
|
(38,518 |
) |
|
|
20,376 |
|
Accrued expenses |
|
53,183 |
|
|
|
5,932 |
|
Right-of use operating lease liabilities change |
|
475 |
|
|
|
— |
|
Other assets |
|
4 |
|
|
|
(1,090 |
) |
Net cash used in operating activities from continuing operations |
|
(20,425 |
) |
|
|
(111,353 |
) |
Cash flows from investing activities |
|
|
|
||||
Software purchase |
|
— |
|
|
|
(2,500 |
) |
Purchase of fixed assets |
|
(25,996 |
) |
|
|
(105,344 |
) |
Proceeds from sale of discontinued operations |
|
— |
|
|
|
92,034 |
|
Proceeds from sale of fixed assets |
|
2,584 |
|
|
|
5 |
|
Net cash used in investing activities from continuing operations |
|
(23,412 |
) |
|
|
(15,805 |
) |
Cash flows from financing activities |
|
|
|
||||
Payments on finance leases |
|
(1,187 |
) |
|
|
(908 |
) |
Proceeds from exercise of options and warrants to common stock |
|
— |
|
|
|
378 |
|
Contributions received from noncontrolling interest |
|
— |
|
|
|
1,470 |
|
Net change on inventory financing agreements |
|
(32,615 |
) |
|
|
43,657 |
|
Proceeds from note payable |
|
28,997 |
|
|
|
13,081 |
|
Payments on note payable |
|
(13,068 |
) |
|
|
(24,422 |
) |
Net cash provided by (used in) financing activities from continuing operations |
|
(17,873 |
) |
|
|
33,256 |
|
|
|
|
|
||||
Discontinued operations: |
|
|
|
||||
Net cash used in operating activities |
|
— |
|
|
|
(150 |
) |
Net cash used in discontinued operations |
|
— |
|
|
|
(150 |
) |
|
|
|
|
||||
Net decrease in cash, cash equivalents and restricted cash |
|
(61,710 |
) |
|
|
(94,052 |
) |
Cash, cash equivalents, and restricted cash at beginning of the period |
|
80,573 |
|
|
|
146,187 |
|
Cash, cash equivalents, and restricted cash at end of period |
$ |
18,863 |
|
|
$ |
52,135 |
|
VERTEX ENERGY, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (UNAUDITED) (Continued) |
||||||
|
Six Months Ended |
|||||
|
June 30,
|
|
June 30,
|
|||
|
|
|
|
|||
Cash and cash equivalents |
$ |
18,763 |
|
|
$ |
48,532 |
Restricted cash |
|
100 |
|
|
|
3,603 |
Cash and cash equivalents and restricted cash as shown in the consolidated statements of cash flows |
$ |
18,863 |
|
|
$ |
52,135 |
|
|
|
|
|||
SUPPLEMENTAL INFORMATION |
|
|
|
|||
Cash paid for interest |
$ |
27,772 |
|
|
$ |
24,755 |
Cash paid for taxes |
$ |
— |
|
|
$ |
— |
|
|
|
|
|||
NON-CASH INVESTING AND FINANCING TRANSACTIONS |
|
|
|
|||
Warrants issued with debt |
$ |
(392 |
) |
|
$ |
— |
Conversion of Convertible Senior Notes to common stock |
$ |
— |
|
|
$ |
79,948 |
ROU assets obtained from new finance leases |
$ |
16 |
|
|
$ |
23,990 |
ROU assets obtained from new operating leases |
$ |
1,084 |
|
|
$ |
38,945 |
ROU assets disposed under operating leases |
$ |
(9,747 |
) |
|
$ |
— |
Unaudited segment information for the three and six months ended June 30, 2024 and 2023 is as follows (in thousands): |
||||||||||||||||
|
|
Three Months Ended June 30, 2024 |
||||||||||||||
|
|
Refining &
|
|
Black Oil &
|
|
Corporate and
|
|
Total |
||||||||
Revenues: |
|
|
|
|
|
|
|
|
||||||||
Refined products |
|
$ |
707,622 |
|
|
$ |
26,682 |
|
|
$ |
(1,892 |
) |
|
$ |
732,412 |
|
Re-refined products |
|
|
4,877 |
|
|
|
5,346 |
|
|
|
— |
|
|
|
10,223 |
|
Services |
|
|
4,504 |
|
|
|
2,922 |
|
|
|
— |
|
|
|
7,426 |
|
Total revenues |
|
|
717,003 |
|
|
|
34,950 |
|
|
|
(1,892 |
) |
|
|
750,061 |
|
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
|
|
714,003 |
|
|
|
29,091 |
|
|
|
(1,892 |
) |
|
|
741,202 |
|
Depreciation and amortization attributable to costs of revenues |
|
|
6,945 |
|
|
|
1,668 |
|
|
|
— |
|
|
|
8,613 |
|
Gross profit (loss) |
|
|
(3,945 |
) |
|
|
4,191 |
|
|
|
— |
|
|
|
246 |
|
Selling, general and administrative expenses |
|
|
25,457 |
|
|
|
5,327 |
|
|
|
6,657 |
|
|
|
37,441 |
|
Depreciation and amortization attributable to operating expenses |
|
|
815 |
|
|
|
72 |
|
|
|
238 |
|
|
|
1,125 |
|
Loss from operations |
|
|
(30,217 |
) |
|
|
(1,208 |
) |
|
|
(6,895 |
) |
|
|
(38,320 |
) |
Other income (expenses) |
|
|
|
|
|
|
|
|
||||||||
Other income (expense) |
|
|
— |
|
|
|
(56 |
) |
|
|
576 |
|
|
|
520 |
|
Gain on change in derivative liability |
|
|
— |
|
|
|
— |
|
|
|
1,680 |
|
|
|
1,680 |
|
Interest expense |
|
|
(5,353 |
) |
|
|
(141 |
) |
|
|
(12,231 |
) |
|
|
(17,725 |
) |
Total other expense |
|
|
(5,353 |
) |
|
|
(197 |
) |
|
|
(9,975 |
) |
|
|
(15,525 |
) |
Loss from continuing operations before income tax |
|
$ |
(35,570 |
) |
|
$ |
(1,405 |
) |
|
$ |
(16,870 |
) |
|
$ |
(53,845 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures |
|
$ |
9,102 |
|
|
$ |
2,168 |
|
|
$ |
— |
|
|
$ |
11,270 |
|
|
|
Three Months Ended June 30, 2023 |
||||||||||||||
|
|
Refining &
|
|
Black Oil &
|
|
Corporate and
|
|
Total |
||||||||
Revenues: |
|
|
|
|
|
|
|
|
||||||||
Refined products |
|
$ |
702,606 |
|
|
$ |
21,797 |
|
|
$ |
(2,411 |
) |
|
$ |
721,992 |
|
Re-refined products |
|
|
5,011 |
|
|
|
3,536 |
|
|
|
— |
|
|
|
8,547 |
|
Services |
|
|
3,802 |
|
|
|
552 |
|
|
|
— |
|
|
|
4,354 |
|
Total revenues |
|
|
711,419 |
|
|
|
25,885 |
|
|
|
(2,411 |
) |
|
|
734,893 |
|
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
|
|
710,958 |
|
|
|
23,263 |
|
|
|
(4,572 |
) |
|
|
729,649 |
|
Depreciation and amortization attributable to costs of revenues |
|
|
5,568 |
|
|
|
1,062 |
|
|
|
— |
|
|
|
6,630 |
|
Gross profit (loss) |
|
|
(5,107 |
) |
|
|
1,560 |
|
|
|
2,161 |
|
|
|
(1,386 |
) |
Selling, general and administrative expenses |
|
|
32,969 |
|
|
|
4,504 |
|
|
|
5,163 |
|
|
|
42,636 |
|
Depreciation and amortization attributable to operating expenses |
|
|
822 |
|
|
|
38 |
|
|
|
168 |
|
|
|
1,028 |
|
Loss from operations |
|
|
(38,898 |
) |
|
|
(2,982 |
) |
|
|
(3,170 |
) |
|
|
(45,050 |
) |
Other income (expenses) |
|
|
|
|
|
|
|
|
||||||||
Other income (expense) |
|
|
— |
|
|
|
(499 |
) |
|
|
3 |
|
|
|
(496 |
) |
Loss on change in derivative liability |
|
|
— |
|
|
|
— |
|
|
|
9,600 |
|
|
|
9,600 |
|
Interest expense |
|
|
(4,529 |
) |
|
|
(28 |
) |
|
|
(72,979 |
) |
|
|
(77,536 |
) |
Total other expense |
|
|
(4,529 |
) |
|
|
(527 |
) |
|
|
(63,376 |
) |
|
|
(68,432 |
) |
Loss from continuing operations before income tax |
|
$ |
(43,427 |
) |
|
$ |
(3,509 |
) |
|
$ |
(66,546 |
) |
|
$ |
(113,482 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures |
|
$ |
27,762 |
|
|
$ |
2,827 |
|
|
$ |
— |
|
|
$ |
30,589 |
|
|
|
Six Months Ended June 30, 2024 |
||||||||||||||
|
|
Refining &
|
|
Black Oil &
|
|
Corporate and
|
|
Total |
||||||||
Revenues: |
|
|
|
|
|
|
|
|
||||||||
Refined products |
|
$ |
1,358,381 |
|
|
$ |
58,406 |
|
|
$ |
(2,914 |
) |
|
$ |
1,413,873 |
|
Re-refined products |
|
|
8,744 |
|
|
|
10,561 |
|
|
|
— |
|
|
|
19,305 |
|
Services |
|
|
7,585 |
|
|
|
4,624 |
|
|
|
— |
|
|
|
12,209 |
|
Total revenues |
|
|
1,374,710 |
|
|
|
73,591 |
|
|
|
(2,914 |
) |
|
|
1,445,387 |
|
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
|
|
1,336,978 |
|
|
|
59,172 |
|
|
|
(2,914 |
) |
|
|
1,393,236 |
|
Depreciation and amortization attributable to costs of revenues |
|
|
13,485 |
|
|
|
3,314 |
|
|
|
— |
|
|
|
16,799 |
|
Gross profit |
|
|
24,247 |
|
|
|
11,105 |
|
|
|
— |
|
|
|
35,352 |
|
Selling, general and administrative expenses |
|
|
51,604 |
|
|
|
10,724 |
|
|
|
14,895 |
|
|
|
77,223 |
|
Depreciation and amortization attributable to operating expenses |
|
|
1,608 |
|
|
|
144 |
|
|
|
477 |
|
|
|
2,229 |
|
Income (loss) from operations |
|
|
(28,965 |
) |
|
|
237 |
|
|
|
(15,372 |
) |
|
|
(44,100 |
) |
Other income (expenses) |
|
|
|
|
|
|
|
|
||||||||
Other income (expense) |
|
|
(685 |
) |
|
|
(415 |
) |
|
|
571 |
|
|
|
(529 |
) |
Gain on change in derivative liability |
|
|
— |
|
|
|
— |
|
|
|
8,338 |
|
|
|
8,338 |
|
Interest expense |
|
|
(10,100 |
) |
|
|
(237 |
) |
|
|
(25,071 |
) |
|
|
(35,408 |
) |
Total other expense |
|
|
(10,785 |
) |
|
|
(652 |
) |
|
|
(16,162 |
) |
|
|
(27,599 |
) |
Loss from continuing operations before income tax |
|
$ |
(39,750 |
) |
|
$ |
(415 |
) |
|
$ |
(31,534 |
) |
|
$ |
(71,699 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures |
|
$ |
20,401 |
|
|
$ |
5,595 |
|
|
$ |
— |
|
|
$ |
25,996 |
|
|
|
Six Months Ended June 30, 2023 |
||||||||||||||
|
|
Refining &
|
|
Black Oil &
|
|
Corporate and
|
|
Total |
||||||||
Revenues: |
|
|
|
|
|
|
|
|
||||||||
Refined products |
|
$ |
1,356,166 |
|
|
$ |
51,220 |
|
|
$ |
(5,143 |
) |
|
$ |
1,402,243 |
|
Re-refined products |
|
|
8,847 |
|
|
|
7,947 |
|
|
|
— |
|
|
|
16,794 |
|
Services |
|
|
5,734 |
|
|
|
1,264 |
|
|
|
— |
|
|
|
6,998 |
|
Total revenues |
|
|
1,370,747 |
|
|
|
60,431 |
|
|
|
(5,143 |
) |
|
|
1,426,035 |
|
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
|
|
1,300,770 |
|
|
|
53,681 |
|
|
|
(5,450 |
) |
|
|
1,349,001 |
|
Depreciation and amortization attributable to costs of revenues |
|
|
8,862 |
|
|
|
2,105 |
|
|
|
— |
|
|
|
10,967 |
|
Gross profit |
|
|
61,115 |
|
|
|
4,645 |
|
|
|
307 |
|
|
|
66,067 |
|
Selling, general and administrative expenses |
|
|
59,455 |
|
|
|
9,303 |
|
|
|
15,820 |
|
|
|
84,578 |
|
Depreciation and amortization attributable to operating expenses |
|
|
1,630 |
|
|
|
76 |
|
|
|
338 |
|
|
|
2,044 |
|
Income (loss) from operations |
|
|
30 |
|
|
|
(4,734 |
) |
|
|
(15,851 |
) |
|
|
(20,555 |
) |
Other income (expenses) |
|
|
|
|
|
|
|
|
||||||||
Other income |
|
|
— |
|
|
|
1,156 |
|
|
|
— |
|
|
|
1,156 |
|
Loss on change in derivative liability |
|
|
— |
|
|
|
— |
|
|
|
415 |
|
|
|
415 |
|
Interest expense |
|
|
(8,405 |
) |
|
|
(85 |
) |
|
|
(81,523 |
) |
|
|
(90,013 |
) |
Total other income (expense) |
|
|
(8,405 |
) |
|
|
1,071 |
|
|
|
(81,108 |
) |
|
|
(88,442 |
) |
Loss from continuing operations before income tax |
|
$ |
(8,375 |
) |
|
$ |
(3,663 |
) |
|
$ |
(96,959 |
) |
|
$ |
(108,997 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures |
|
$ |
97,670 |
|
|
$ |
7,674 |
|
|
$ |
— |
|
|
$ |
105,344 |
|
Unaudited Reconciliation of Gross Profit (Loss) From Continued and Discontinued Operations to Adjusted Gross Margin, Fuel Gross Margin, Fuel Gross Margin Per Barrel of Throughput and Operating Expenses Per Barrel of Throughput. |
|||||||||
Three Months Ended June 30, 2024 |
|||||||||
In thousands |
Conventional |
Renewable |
Mobile Refinery
|
||||||
Gross profit |
$ |
6,407 |
|
$ |
(11,847 |
) |
$ |
(5,440 |
) |
Unrealized (gain) loss on hedging activities |
|
353 |
|
|
(302 |
) |
|
51 |
|
Inventory valuation adjustments |
|
3,233 |
|
|
2,524 |
|
|
5,757 |
|
Adjusted gross margin |
$ |
9,993 |
|
$ |
(9,625 |
) |
$ |
368 |
|
Variable production costs attributable to cost of revenues |
|
19,671 |
|
|
12,182 |
|
|
31,853 |
|
Depreciation and amortization attributable to cost of revenues |
|
2,960 |
|
|
3,933 |
|
|
6,893 |
|
RINs |
|
9,099 |
|
|
- |
|
|
9,099 |
|
Realized (gain) loss on hedging activities |
|
(56 |
) |
|
158 |
|
|
102 |
|
Financing costs |
|
(4,397 |
) |
|
85 |
|
|
(4,312 |
) |
Other revenues |
|
(2,296 |
) |
|
(2,208 |
) |
|
(4,504 |
) |
Fuel gross margin |
$ |
34,974 |
|
$ |
4,525 |
|
$ |
39,499 |
|
Throughput (bpd) |
|
67,758 |
|
|
3,092 |
|
|
70,850 |
|
Fuel gross margin per barrel of throughput |
$ |
5.67 |
|
$ |
16.08 |
|
$ |
6.13 |
|
Total OPEX |
$ |
15,942 |
|
$ |
8,934 |
|
$ |
24,876 |
|
Operating expenses per barrel of throughput |
$ |
2.59 |
|
$ |
31.75 |
|
$ |
3.86 |
|
Three Months Ended March 31, 2024 |
|||||||||
In thousands |
Conventional |
Renewable |
Mobile Refinery
|
||||||
Gross profit |
$ |
37,508 |
|
$ |
(10,462 |
) |
$ |
27,046 |
|
Unrealized (gain) loss on hedging activities |
|
(555 |
) |
|
934 |
|
|
379 |
|
Inventory valuation adjustments |
|
9,657 |
|
|
4,592 |
|
|
14,249 |
|
Adjusted gross margin |
$ |
46,610 |
|
$ |
(4,936 |
) |
$ |
41,674 |
|
Variable production costs attributable to cost of revenues |
|
25,651 |
|
|
6,846 |
|
|
32,497 |
|
Depreciation and amortization attributable to cost of revenues |
|
2,558 |
|
|
3,932 |
|
|
6,490 |
|
RINs |
|
(857 |
) |
|
- |
|
|
(857 |
) |
Realized (gain) loss on hedging activities |
|
2,577 |
|
|
(1,783 |
) |
|
794 |
|
Financing costs |
|
(172 |
) |
|
132 |
|
|
(40 |
) |
Other revenues |
|
(2,719 |
) |
|
(362 |
) |
|
(3,081 |
) |
Fuel gross margin |
$ |
73,648 |
|
$ |
3,829 |
|
$ |
77,477 |
|
Throughput (bpd) |
|
64,065 |
|
|
4,090 |
|
|
68,155 |
|
Fuel gross margin per barrel of throughput |
$ |
12.63 |
|
$ |
10.29 |
|
$ |
12.49 |
|
Total OPEX |
$ |
16,061 |
|
$ |
9,382 |
|
$ |
25,443 |
|
Operating expenses per barrel of throughput |
$ |
2.75 |
|
$ |
25.21 |
|
$ |
4.10 |
|
Six Months Ended June 30, 2024 |
|||||||||
In thousands |
Conventional |
Renewable |
Mobile Refinery
|
||||||
Gross profit |
$ |
43,917 |
|
$ |
(22,310 |
) |
$ |
21,607 |
|
Unrealized (gain) loss on hedging activities |
|
(202 |
) |
|
632 |
|
|
430 |
|
Inventory valuation adjustments |
|
12,890 |
|
|
7,117 |
|
|
20,007 |
|
Adjusted gross margin |
$ |
56,605 |
|
$ |
(14,561 |
) |
$ |
42,044 |
|
Variable production costs attributable to cost of revenues |
|
45,322 |
|
|
19,029 |
|
|
64,351 |
|
Depreciation and amortization attributable to cost of revenues |
|
5,518 |
|
|
7,865 |
|
|
13,383 |
|
RINs |
|
8,242 |
|
|
- |
|
|
8,242 |
|
Realized (gain) loss on hedging activities |
|
2,521 |
|
|
(1,625 |
) |
|
896 |
|
Financing costs |
|
(4,569 |
) |
|
217 |
|
|
(4,352 |
) |
Other revenues |
|
(5,015 |
) |
|
(2,570 |
) |
|
(7,585 |
) |
Fuel gross margin |
$ |
108,624 |
|
$ |
8,355 |
|
$ |
116,979 |
|
Throughput (bpd) |
|
65,911 |
|
|
3,591 |
|
|
69,502 |
|
Fuel gross margin per barrel of throughput |
$ |
9.06 |
|
$ |
12.78 |
|
$ |
9.25 |
|
Total OPEX |
$ |
32,002 |
|
$ |
18,316 |
|
$ |
50,318 |
|
Operating expenses per barrel of throughput |
$ |
2.67 |
|
$ |
28.03 |
|
$ |
3.98 |
|
Unaudited Reconciliation of Adjusted EBITDA to Net loss from Continued and Discontinued Operations. |
||||||||||||||||||
In thousands |
Three Months Ended |
Six Months Ended |
Twelve Months Ended |
|||||||||||||||
|
|
|
|
|||||||||||||||
June 30, 2024 |
June 30, 2023 |
June 30, 2024 |
June 30, 2023 |
June 30, 2024 |
June 30, 2023 |
|||||||||||||
Net income (loss) |
$ |
(53,845 |
) |
$ |
(81,454 |
) |
$ |
(71,699 |
) |
$ |
(27,641 |
) |
$ |
(116,031 |
) |
$ |
38,947 |
|
Depreciation and amortization |
|
9,738 |
|
|
7,658 |
|
|
19,028 |
|
|
13,156 |
|
|
37,182 |
|
|
24,541 |
|
Income tax expense (benefit) |
|
- |
|
|
(27,236 |
) |
|
- |
|
|
(8,477 |
) |
|
13,774 |
|
|
(10,966 |
) |
Interest expense |
|
17,725 |
|
|
77,536 |
|
|
35,408 |
|
|
90,013 |
|
|
64,961 |
|
|
118,008 |
|
EBITDA |
$ |
(26,381 |
) |
$ |
(23,496 |
) |
$ |
(17,263 |
) |
$ |
67,051 |
|
$ |
(114 |
) |
$ |
170,530 |
|
Unrealized (gain) loss on hedging activities |
|
8 |
|
|
3,370 |
|
|
453 |
|
|
3,115 |
|
|
(2,914 |
) |
|
(43,664 |
) |
Inventory valuation adjustments |
|
5,757 |
|
|
(501 |
) |
|
20,007 |
|
|
(2,033 |
) |
|
28,132 |
|
|
25,553 |
|
Gain on change in value of derivative warrant liability |
|
(1,680 |
) |
|
(9,600 |
) |
|
(8,338 |
) |
|
(415 |
) |
|
(15,915 |
) |
|
(12,760 |
) |
Stock-based compensation |
|
430 |
|
|
368 |
|
|
861 |
|
|
733 |
|
|
2,412 |
|
|
1,733 |
|
(Gain) loss on sale of assets |
|
(8 |
) |
|
(4,291 |
) |
|
684 |
|
|
(72,032 |
) |
|
686 |
|
|
(71,109 |
) |
Acquisition costs |
|
- |
|
|
- |
|
|
- |
|
|
4,308 |
|
|
- |
|
|
7,197 |
|
Environmental clean-up reserve |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Other |
|
(512 |
) |
|
- |
|
|
(154 |
) |
|
- |
|
|
366 |
|
|
(3 |
) |
Adjusted EBITDA |
$ |
(22,386 |
) |
$ |
(34,150 |
) |
$ |
(3,750 |
) |
$ |
727 |
|
$ |
12,654 |
|
$ |
77,477 |
|
|
Three Months Ended June 30, 2024 |
|||||||||||||||||||
Mobile Refinery |
Legacy
|
Total Refining
|
Black Oil and
|
Corporate |
Consolidated |
|||||||||||||||
In thousands |
Conventional |
Renewable |
||||||||||||||||||
Net income (loss) |
$ |
(13,046 |
) |
$ |
(23,438 |
) |
$ |
914 |
$ |
(35,570 |
) |
$ |
(1,405 |
) |
$ |
(16,870 |
) |
$ |
(53,845 |
) |
Depreciation and amortization |
|
3,754 |
|
|
3,954 |
|
|
52 |
|
7,760 |
|
|
1,740 |
|
|
238 |
|
|
9,738 |
|
Income tax expense (benefit) |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Interest expense |
|
2,717 |
|
|
2,636 |
|
|
- |
|
5,353 |
|
|
141 |
|
|
12,231 |
|
|
17,725 |
|
EBITDA |
$ |
(6,575 |
) |
$ |
(16,848 |
) |
$ |
966 |
$ |
(22,457 |
) |
$ |
476 |
|
$ |
(4,401 |
) |
$ |
(26,382 |
) |
Unrealized (gain) loss on hedging activities |
|
353 |
|
|
(302 |
) |
|
- |
|
51 |
|
|
(42 |
) |
|
- |
|
|
9 |
|
Inventory valuation adjustments |
|
3,233 |
|
|
2,524 |
|
|
- |
|
5,757 |
|
|
- |
|
|
- |
|
|
5,757 |
|
Gain on change in value of derivative warrant liability |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
(1,680 |
) |
|
(1,680 |
) |
Stock-based compensation |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
430 |
|
|
430 |
|
(Gain) loss on sale of assets |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
(8 |
) |
|
(8 |
) |
Other |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
56 |
|
|
(568 |
) |
|
(512 |
) |
Adjusted EBITDA |
$ |
(2,989 |
) |
$ |
(14,626 |
) |
$ |
966 |
$ |
(16,649 |
) |
$ |
490 |
|
$ |
(6,227 |
) |
$ |
(22,386 |
) |
|
Six Months Ended June 30, 2024 |
|||||||||||||||||||
Mobile Refinery |
Legacy
|
Total Refining & Marketing |
Black Oil and Recovery |
Corporate |
Consolidated |
|||||||||||||||
In thousands |
Conventional |
Renewable |
||||||||||||||||||
Net income (loss) |
$ |
4,492 |
|
$ |
(45,596 |
) |
$ |
1,354 |
$ |
(39,750 |
) |
$ |
(415 |
) |
$ |
(31,534 |
) |
$ |
(71,699 |
) |
Depreciation and amortization |
|
7,084 |
|
|
7,907 |
|
|
102 |
|
15,093 |
|
|
3,458 |
|
|
477 |
|
|
19,028 |
|
Income tax expense (benefit) |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Interest expense |
|
5,172 |
|
|
4,928 |
|
|
- |
|
10,100 |
|
|
237 |
|
|
25,071 |
|
|
35,408 |
|
EBITDA |
$ |
16,748 |
|
$ |
(32,761 |
) |
$ |
1,456 |
$ |
(14,557 |
) |
$ |
3,280 |
|
$ |
(5,986 |
) |
$ |
(17,263 |
) |
Unrealized (gain) loss on hedging activities |
|
(202 |
) |
|
632 |
|
|
20 |
|
450 |
|
|
4 |
|
|
- |
|
|
454 |
|
Inventory valuation adjustments |
|
12,890 |
|
|
7,117 |
|
|
- |
|
20,007 |
|
|
- |
|
|
- |
|
|
20,007 |
|
Gain on change in value of derivative warrant liability |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
(8,338 |
) |
|
(8,338 |
) |
Stock-based compensation |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
861 |
|
|
861 |
|
(Gain) loss on sale of assets |
|
685 |
|
|
- |
|
|
- |
|
685 |
|
|
5 |
|
|
(7 |
) |
|
683 |
|
Other |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
410 |
|
|
(564 |
) |
|
(154 |
) |
Adjusted EBITDA |
$ |
30,121 |
|
$ |
(25,012 |
) |
$ |
1,476 |
$ |
6,585 |
|
$ |
3,699 |
|
$ |
(14,034 |
) |
$ |
(3,750 |
) |
|
Three Months Ended June 30, 2023 |
|||||||||||||||||
In thousands |
Mobile
|
Legacy
|
Total Refining
|
Black Oil and
|
Corporate |
Consolidated |
||||||||||||
Net income (loss) |
$ |
(42,116 |
) |
$ |
(1,312 |
) |
$ |
(43,428 |
) |
$ |
(3,667 |
) |
$ |
(34,359 |
) |
$ |
(81,454 |
) |
Depreciation and amortization |
|
6,119 |
|
|
272 |
|
|
6,391 |
|
|
1,100 |
|
|
167 |
|
|
7,658 |
|
Income tax expense (benefit) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(27,236 |
) |
|
(27,236 |
) |
Interest expense |
|
4,529 |
|
|
- |
|
|
4,529 |
|
|
28 |
|
|
72,979 |
|
|
77,536 |
|
EBITDA |
$ |
(31,468 |
) |
$ |
(1,040 |
) |
$ |
(32,508 |
) |
$ |
(2,539 |
) |
$ |
11,551 |
|
$ |
(23,496 |
) |
Unrealized (gain) loss on hedging activities |
|
3,762 |
|
|
25 |
|
|
3,787 |
|
|
(417 |
) |
|
- |
|
|
3,370 |
|
Inventory valuation adjustments |
|
(501 |
) |
|
- |
|
|
(501 |
) |
|
- |
|
|
- |
|
|
(501 |
) |
Gain on change in value of derivative warrant liability |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(9,600 |
) |
|
(9,600 |
) |
Stock-based compensation |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
368 |
|
|
368 |
|
(Gain) loss on sale of assets |
|
- |
|
|
- |
|
|
- |
|
|
499 |
|
|
(4,790 |
) |
|
(4,291 |
) |
Adjusted EBITDA |
$ |
(28,207 |
) |
$ |
(1,015 |
) |
$ |
(29,222 |
) |
$ |
(2,457 |
) |
$ |
(2,471 |
) |
$ |
(34,150 |
) |
|
Six Months Ended June 30, 2023 |
|||||||||||||||||
In thousands |
Mobile
|
Legacy
|
Total Refining
|
Black Oil and
|
Corporate |
Consolidated |
||||||||||||
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
$ |
(5,939 |
) |
$ |
(2,437 |
) |
$ |
(8,376 |
) |
$ |
(1,663 |
) |
$ |
(17,602 |
) |
$ |
(27,641 |
) |
Depreciation and amortization |
|
9,999 |
|
|
494 |
|
|
10,493 |
|
|
2,326 |
|
|
337 |
|
|
13,156 |
|
Income tax expense (benefit) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(8,477 |
) |
|
(8,477 |
) |
Interest expense |
|
8,405 |
|
|
- |
|
|
8,405 |
|
|
85 |
|
|
81,523 |
|
|
90,013 |
|
EBITDA |
$ |
12,465 |
|
$ |
(1,943 |
) |
$ |
10,522 |
|
$ |
748 |
|
$ |
55,781 |
|
$ |
67,051 |
|
Unrealized (gain) loss on hedging activities |
|
3,192 |
|
|
(42 |
) |
|
3,150 |
|
|
(35 |
) |
|
- |
|
|
3,115 |
|
Inventory valuation adjustments |
|
(2,033 |
) |
|
- |
|
|
(2,033 |
) |
|
- |
|
|
- |
|
|
(2,033 |
) |
Gain on change in value of derivative warrant liability |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(415 |
) |
|
(415 |
) |
Stock-based compensation |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
733 |
|
|
733 |
|
(Gain) loss on sale of assets |
|
- |
|
|
- |
|
|
- |
|
|
(1,156 |
) |
|
(70,876 |
) |
|
(72,032 |
) |
Acquisition costs |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
4,308 |
|
|
4,308 |
|
Adjusted EBITDA |
$ |
13,624 |
|
$ |
(1,985 |
) |
$ |
11,639 |
|
$ |
(443 |
) |
$ |
(10,469 |
) |
$ |
727 |
|
|
Three Months Ended March 31, 2024 |
||||||||||||||||||
Mobile Refinery |
Legacy
|
Total Refining
|
Black Oil and
|
Corporate |
Consolidated |
||||||||||||||
In thousands |
Conventional |
Renewable |
|||||||||||||||||
Net income (loss) |
$ |
17,535 |
|
$ |
(22,157 |
) |
$ |
442 |
$ |
(4,180 |
) |
$ |
990 |
$ |
(14,664 |
) |
$ |
(17,854 |
) |
Depreciation and amortization |
|
3,330 |
|
|
3,953 |
|
|
51 |
|
7,334 |
|
|
1,717 |
|
239 |
|
|
9,290 |
|
Income tax expense (benefit) |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
- |
|
|
- |
|
Interest expense |
|
2,455 |
|
|
2,292 |
|
|
- |
|
4,747 |
|
|
96 |
|
12,840 |
|
|
17,683 |
|
EBITDA |
$ |
23,320 |
|
$ |
(15,912 |
) |
$ |
493 |
$ |
7,901 |
|
$ |
2,803 |
$ |
(1,585 |
) |
$ |
9,119 |
|
Unrealized (gain) loss on hedging activities |
|
(555 |
) |
|
934 |
|
|
20 |
|
399 |
|
|
46 |
|
- |
|
|
445 |
|
Inventory valuation adjustments |
|
9,657 |
|
|
4,592 |
|
|
- |
|
14,249 |
|
|
- |
|
- |
|
|
14,249 |
|
Gain on change in value of derivative warrant liability |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
(6,658 |
) |
|
(6,658 |
) |
Stock-based compensation |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
430 |
|
|
430 |
|
(Gain) loss on sale of assets |
|
685 |
|
|
- |
|
|
- |
|
685 |
|
|
5 |
|
1 |
|
|
691 |
|
Other |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
354 |
|
4 |
|
|
358 |
|
Adjusted EBITDA |
$ |
33,107 |
|
$ |
(10,386 |
) |
$ |
513 |
$ |
23,234 |
|
$ |
3,208 |
$ |
(7,808 |
) |
$ |
18,634 |
|
Unaudited Reconciliation of Long-Term Debt to Net Long-Term Debt and Net Leverage. |
||||||
In thousands |
As of |
|||||
|
June 30, 2024 |
June 30, 2023 |
||||
Long-Term Debt: |
|
|
||||
Senior Convertible Note |
$ |
15,230 |
|
$ |
15,230 |
|
Term Loan 2025 |
|
207,169 |
|
|
150,075 |
|
Promissory Note |
|
4,414 |
|
|
- |
|
Finance lease liability long-term |
|
64,918 |
|
|
67,290 |
|
Finance lease liability short-term |
|
2,541 |
|
|
2,320 |
|
Various short term note including insurance premium financing |
|
9,500 |
|
|
9,995 |
|
Long-Term Debt and Lease Obligations |
$ |
303,772 |
|
$ |
244,910 |
|
Unamortized discount and deferred financing costs |
|
(24,548 |
) |
|
(33,402 |
) |
Long-Term Debt and Lease Obligations per Balance Sheet |
$ |
279,224 |
|
$ |
211,508 |
|
Cash and Cash Equivalents |
|
(18,763 |
) |
|
(48,532 |
) |
Restricted Cash |
|
(100 |
) |
|
(3,603 |
) |
Total Cash and Cash Equivalents |
$ |
(18,863 |
) |
$ |
(52,135 |
) |
Net Long-Term Debt |
$ |
284,909 |
|
$ |
192,775 |
|
TTM Adjusted EBITDA |
$ |
12,654 |
|
$ |
77,477 |
|
Net Leverage |
22.5x |
2.5x |
||||