Mammoth Energy Services, Inc. Announces Fourth Quarter and Full Year 2024 Operational and Financial Results
OKLAHOMA CITY, March 7, 2025 /PRNewswire/ -- Mammoth Energy Services, Inc. (NASDAQ: TUSK) ("Mammoth" or the "Company") today reported financial and operational results for the fourth quarter and full year ended December 31, 2024.
Phil Lancaster, Chief Executive Officer of Mammoth commented, "There were signs of improvement in our results for the fourth quarter. Despite typical seasonality and budget exhaustion, we experienced increased utilization which helped drive sequential improvement. Although we expect 2025 activity to be relatively steady, we have line of sight for potential upside performance compared to 2024 driven by incremental natural gas-related demand, which may further contribute to improved financial results. While these tailwinds may not materialize until later this year, we are seeing elevated activity from our customers that will lead to additional utilization improvements in the first quarter.
"Looking ahead, we expect to continue building upon our recent positive momentum in 2025. Our focus will be on operational execution, efficiency and unlocking value within our business. We have a debt-free balance sheet with approximately $86 million in cash today (inclusive of $21 million restricted cash) that we plan to strategically utilize to make accretive investments for future growth in Mammoth. We believe there are numerous opportunities to unlock value for our shareholders, and we look forward to sharing these developments with you in the coming quarters."
Financial Overview for the Fourth Quarter and Full Year 2024:
Total revenue was $53.2 million for the fourth quarter of 2024 compared to $52.8 million for the same quarter of 2023 and $40.0 million for the third quarter of 2024. Total revenue for the full year of 2024 was $187.9 million compared to $309.5 million in 2023.
Net loss for the fourth quarter of 2024 was $15.5 million, or $0.32 per diluted share, compared to net loss of $6.0 million, or $0.12 per diluted share, for the same quarter of 2023 and net loss of $24.0 million, or $0.50 per diluted share, for the third quarter of 2024. Net loss for the full year of 2024 was $207.3 million, or $4.31 per diluted share, compared to net loss of $3.2 million, or $0.07 per diluted share for 2023.
Adjusted EBITDA (as defined and reconciled below) was ($4.8) million for the fourth quarter of 2024, compared to $10.5 million for the same quarter of 2023 and ($6.4) million for the third quarter of 2024. Adjusted EBITDA was ($167.5) million for the full year of 2024 compared to $71.0 million for 2023.
Infrastructure Services
Mammoth's infrastructure services division contributed revenue of $27.9 million for the fourth quarter of 2024 compared to $27.2 million for the same quarter of 2023 and $26.0 million for the third quarter of 2024. The average crew count was 86 crews during the fourth quarter of 2024 compared to 78 crews during the same quarter of 2023 and 77 crews during the third quarter of 2024.
The infrastructure services division contributed revenues of $110.4 million for the full year of 2024 compared to $110.5 million for 2023. The average crew count was 79 crews for 2024 compared to 83 crews for 2023.
Well Completion Services
Mammoth's well completion services division contributed revenue (inclusive of inter-segment revenue) of $15.8 million for the fourth quarter of 2024 and the fourth quarter of 2023, compared to $1.4 million for the third quarter of 2024. On average, 1.1 of the Company's fleets were active for the fourth quarter of 2024 compared to an average utilization of 0.9 fleets during the same quarter of 2023. The Company had no pressure pumping fleets active during the third quarter of 2024.
The well completion services division contributed revenues (inclusive of inter-segment revenues) of $34.0 million on 1,454 stages for the full year of 2024, down from $127.4 million on 4,220 stages for 2023. On average, 0.5 of the Company's fleets were active in 2024 compared to 1.8 fleets in 2023.
Natural Sand Proppant Services
Mammoth's natural sand proppant services division contributed revenue (inclusive of inter-segment revenue) of $5.1 million for the fourth quarter of 2024 compared to $4.5 million for the same quarter of 2023 and $4.9 million for the third quarter of 2024. In the fourth quarter of 2024, the Company sold approximately 129,000 tons of sand at an average sales price of $22.54 per ton compared to sales of approximately 104,000 tons of sand at an average sales price of $23.62 per ton during the same quarter of 2023. In the third quarter of 2024, sales were approximately 163,000 tons of sand at an average price of $22.89 per ton.
The natural sand proppant division contributed revenues (inclusive of inter-segment revenues) of $19.1 million for the full year of 2024 compared to $39.1 million for 2023. The Company sold 578,000 tons of sand during 2024, a decrease from 1.2 million tons of sand sold during 2023. The Company's average sales price for the sand sold during 2024 was $23.15 per ton compared to $29.86 per ton average sales price during 2023.
Other Services
Mammoth's other services, including directional drilling, aviation, equipment rentals, remote accommodations and equipment manufacturing, contributed revenue (inclusive of inter-segment revenue) of $6.2 million for the fourth quarter of 2024 compared to $5.7 million for the same quarter of 2023 and $9.4 million for the third quarter of 2024. The Company's other services contributed revenues of $31.4 million for the full year of 2024 compared to $34.9 million for 2023.
Selling, General and Administrative Expenses
Selling, general and administrative ("SG&A") expenses were $9.9 million for the fourth quarter of 2024 compared to $8.3 million for the same quarter of 2023 and $8.7 million for the third quarter of 2024. SG&A expenses were $124.8 million for the full year of 2024 compared to $37.5 million for 2023.
Following is a breakout of SG&A expense (in thousands):
Three Months Ended | Twelve Months Ended | ||||||||
December 31, | September 30, | December 31, | |||||||
2024 | 2023 | 2024 | 2024 | 2023 | |||||
Cash expenses: | |||||||||
Compensation and benefits | $ 4,054 | $ 3,898 | $ 3,173 | $ 14,448 | $ 15,563 | ||||
Professional services | 3,282 | 2,559 | 3,503 | 12,298 | 13,448 | ||||
Other(a) | 1,896 | 1,808 | 1,775 | 7,146 | 7,693 | ||||
Total cash SG&A expense | 9,232 | 8,265 | 8,451 | 33,892 | 36,704 | ||||
Non-cash expenses: | |||||||||
Change in provision for expected credit | 409 | (177) | 32 | 90,054 | (591) | ||||
Stock based compensation | 219 | 219 | 219 | 875 | 1,345 | ||||
Total non-cash SG&A expense | 628 | 42 | 251 | 90,929 | 754 | ||||
Total SG&A expense | $ 9,860 | $ 8,307 | $ 8,702 | $ 124,821 | $ 37,458 | ||||
a. | Includes travel-related costs, information technology expenses, rent, utilities and other general and administrative-related costs. |
b. | Included in the year ended December 31, 2024 amount is a charge of $89.2 million related to Cobra's Settlement Agreement with PREPA. |
SG&A expenses, as a percentage of total revenue, were 19% for the fourth quarter of 2024 compared to 16% for the same quarter of 2023 and 22% for the third quarter of 2024. SG&A expenses, as a percentage of total revenue, were 66% for the full year of 2024 compared to 12% for 2023.
Interest Expense and Financing Charges, net
Interest expense and financing charges, net were $4.8 million for the fourth quarter of 2024 compared to $6.8 million for the same quarter of 2023 and $9.7 million for the third quarter of 2024. Interest expense and financing charges, net were $25.2 million for the full year of 2024 compared to $16.2 million for 2023. The Company recognized a charge to interest expense of $9.9 million incurred in relation to its sale leaseback agreements and a $5.5 million financing charge incurred in relation to the Assignment Agreement with SPCP Group during 2024.
Liquidity
As of December 31, 2024, Mammoth had unrestricted cash on hand of $61.0 million. As of December 31, 2024, the Company's revolving credit facility was undrawn, the borrowing base was $25.2 million and there was $17.7 million of available borrowing capacity under the revolving credit facility, after giving effect to $7.5 million of outstanding letters of credit. As of December 31, 2024, Mammoth had total liquidity of $78.7 million.
As of March 5, 2025, Mammoth had unrestricted cash on hand of $64.8 million, no outstanding borrowings under its revolving credit facility, and a borrowing base of $33.7 million. As of March 5, 2025, the Company had $26.2 million of available borrowing capacity under its revolving credit facility and total liquidity of $91.0 million.
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, | September 30, | December 31, | |||||||
2024 | 2023 | 2024 | 2024 | 2023 | |||||
Well completion services(a) | $ 4,180 | $ 3,170 | $ 3,812 | $ 12,730 | $ 17,921 | ||||
Infrastructure services(b) | 1,764 | 373 | 88 | 2,815 | 716 | ||||
Natural sand proppant services(c) | — | 223 | — | — | 223 | ||||
Other(d) | 147 | 242 | 338 | 913 | 432 | ||||
Eliminations | 7 | 124 | (2,341) | 607 | 103 | ||||
Total capital expenditures | $ 6,098 | $ 4,132 | $ 1,897 | $ 17,065 | $ 19,395 | ||||
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 equipment for the Company's rental businesses for the periods presented. |
Conference Call Information
Mammoth will host a conference call on Friday, March 7, 2025 at 10:00 a.m. Central time (11:00 a.m. Eastern time) to discuss its fourth quarter and full year 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 [email protected].
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
[email protected]
Rick Black / Ken Dennard
Dennard Lascar Investor Relations
[email protected]
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 news 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, plans for stock repurchases under its stock repurchase program, 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: 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; conditions of U.S. oil and natural gas industry and the effect of U.S. energy, monetary and trade policies; U.S. and global economic conditions and political and economic developments, including the energy and environmental policies; changes in U.S. and foreign trade regulations and tariffs, including potential increases of tariffs on goods imported into the U.S., and uncertainty regarding the same; performance of contracts and supply chain disruptions; inflationary pressures; higher interest rates and their impact on the cost of capital; the failure to receive or delays in receiving the remaining payment under the settlement agreement with PREPA; 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 comply with the applicable financial covenants and other terms and conditions under its revolving credit facility; 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, | ||
2024 | 2023 | |||
CURRENT ASSETS | (in thousands) | |||
Cash and cash equivalents | $ 60,967 | $ 16,556 | ||
Restricted cash | 21,359 | 7,742 | ||
Accounts receivable, net | 79,020 | 447,202 | ||
Inventories | 15,119 | 12,653 | ||
Prepaid expenses | 1,780 | 1,931 | ||
Other current assets | 10,342 | 10,841 | ||
Total current assets | 188,587 | 496,925 | ||
Property, plant and equipment, net | 115,082 | 113,905 | ||
Sand reserves, net | 57,273 | 58,528 | ||
Operating lease right-of-use assets | 6,417 | 9,551 | ||
Goodwill | 9,214 | 9,214 | ||
Deferred income tax asset | — | 1,844 | ||
Other non-current assets | 7,458 | 8,512 | ||
Total assets | $ 384,031 | $ 698,479 | ||
LIABILITIES AND EQUITY | ||||
CURRENT LIABILITIES | ||||
Accounts payable | $ 32,459 | $ 27,508 | ||
Accrued expenses and other current liabilities | 33,940 | 86,713 | ||
Accrued expenses and other current liabilities - related parties | — | 1,241 | ||
Current operating lease liability | 3,450 | 5,771 | ||
Income taxes payable | 44,658 | 61,320 | ||
Total current liabilities | 114,507 | 182,553 | ||
Long-term debt from related parties | — | 42,809 | ||
Deferred income tax liabilities | 3,021 | 628 | ||
Long-term operating lease liability | 2,792 | 3,534 | ||
Asset retirement obligation | 4,234 | 4,140 | ||
Other long-term liabilities | 6,659 | 4,715 | ||
Total liabilities | 131,213 | 238,379 | ||
COMMITMENTS AND CONTINGENCIES | ||||
EQUITY | ||||
Equity: | ||||
Common stock, $0.01 par value, 200,000,000 shares authorized, 48,127,369 and 47,941,652 | 481 | 479 | ||
Additional paid in capital | 540,431 | 539,558 | ||
Accumulated deficit | (283,643) | (76,317) | ||
Accumulated other comprehensive loss | (4,451) | (3,620) | ||
Total equity | 252,818 | 460,100 | ||
Total liabilities and equity | $ 384,031 | $ 698,479 | ||
MAMMOTH ENERGY SERVICES, INC. | |||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME | |||||||||
Three Months Ended | Twelve Months Ended | ||||||||
December 31, | September 30, | December 31, | |||||||
2024 | 2023 | 2024 | 2024 | 2023 | |||||
(in thousands, except per share amounts) | |||||||||
REVENUE | |||||||||
Services revenue | $ 47,705 | $ 48,087 | $ 34,069 | $ 167,358 | $ 269,227 | ||||
Services revenue - related parties | 377 | 139 | 1,037 | 1,548 | 980 | ||||
Product revenue | 5,118 | 4,556 | 4,909 | 19,026 | 39,285 | ||||
Total revenue | 53,200 | 52,782 | 40,015 | 187,932 | 309,492 | ||||
COST AND EXPENSES | |||||||||
Services cost of revenue (exclusive of depreciation, depletion, | 43,560 | 40,972 | 34,468 | 151,474 | 219,876 | ||||
Services cost of revenue - related parties | 11 | 114 | 118 | 366 | 475 | ||||
Product cost of revenue (exclusive of depreciation, depletion, | 4,781 | 4,692 | 3,386 | 18,911 | 27,489 | ||||
Selling, general and administrative | 9,860 | 8,307 | 8,702 | 124,821 | 37,458 | ||||
Depreciation, depletion, amortization and accretion | 5,822 | 8,271 | 6,184 | 25,079 | 45,110 | ||||
Gains on disposal of assets, net | (1,518) | (2,757) | (293) | (4,014) | (6,041) | ||||
Impairment of goodwill | — | — | — | — | 1,810 | ||||
Total cost and expenses | 62,516 | 59,599 | 52,565 | 316,637 | 326,177 | ||||
Operating loss | (9,316) | (6,817) | (12,550) | (128,705) | (16,685) | ||||
OTHER INCOME (EXPENSE) | |||||||||
Interest expense and financing charges, net | (4,766) | (5,570) | (8,088) | (20,497) | (14,955) | ||||
Interest expense and financing charges, net - related parties | (36) | (1,241) | (1,642) | (4,707) | (1,241) | ||||
Other income (expense), net | 37 | 10,964 | (1,122) | (64,621) | 42,015 | ||||
Total other (expense) income | (4,765) | 4,153 | (10,852) | (89,825) | 25,819 | ||||
(Loss) income before income taxes | (14,081) | (2,664) | (23,402) | (218,530) | 9,134 | ||||
Provision (benefit) for income taxes | 1,393 | 3,291 | 640 | (11,204) | 12,297 | ||||
Net loss | $ (15,474) | $ (5,955) | $ (24,042) | $ (207,326) | $ (3,163) | ||||
OTHER COMPREHENSIVE LOSS | |||||||||
Foreign currency translation adjustment | (598) | 266 | 125 | (831) | 221 | ||||
Comprehensive loss | $ (16,072) | $ (5,689) | $ (23,917) | $ (208,157) | $ (2,942) | ||||
Net loss per share (basic and diluted) | $ (0.32) | $ (0.12) | $ (0.50) | $ (4.31) | $ (0.07) | ||||
Weighted average number of shares outstanding (basic and diluted) | 48,127 | 47,942 | 48,127 | 48,065 | 47,777 | ||||
MAMMOTH ENERGY SERVICES, INC. | |||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||
Twelve Months Ended | |||
December 31, | |||
2024 | 2023 | ||
(in thousands) | |||
Cash flows from operating activities: | |||
Net loss | $ (207,326) | $ (3,163) | |
Adjustments to reconcile net loss to cash provided by operating activities: | |||
Stock based compensation | 875 | 1,345 | |
Depreciation, depletion, accretion and amortization | 25,079 | 45,110 | |
Amortization of debt origination costs | 3,131 | 1,288 | |
Change in provision for expected credit losses | 171,517 | (591) | |
Gains on disposal of assets | (4,014) | (6,041) | |
Gains from sales of equipment damaged or lost down-hole | (157) | (335) | |
Impairment of goodwill | — | 1,810 | |
Gain on sale of business | — | (2,080) | |
Deferred income taxes | 4,237 | (1,687) | |
Other | 160 | (693) | |
Changes in assets and liabilities: | |||
Accounts receivable, net | 195,639 | 11,275 | |
Inventories | (2,563) | (3,770) | |
Prepaid expenses and other assets | 195 | 354 | |
Accounts payable | 2,675 | (18,485) | |
Accrued expenses and other liabilities | 3,277 | (6,949) | |
Accrued expenses and other liabilities - related parties | 4,647 | 1,241 | |
Income taxes payable | (16,655) | 12,757 | |
Net cash provided by operating activities | 180,717 | 31,386 | |
Cash flows from investing activities: | |||
Purchases of property and equipment | (17,065) | (19,395) | |
Business divestitures, net of cash transferred | — | 3,276 | |
Proceeds from disposal of property and equipment | 6,633 | 7,333 | |
Net cash used in investing activities | (10,432) | (8,786) | |
Cash flows from financing activities: | |||
Borrowings on long-term debt | — | 201,091 | |
Borrowings on long-term debt - related parties | — | 43,874 | |
Repayments of long-term debt | — | (284,610) | |
Repayments of long-term debt - related parties | (50,888) | — | |
Proceeds from financing transaction | — | 46,120 | |
Payments on financing transaction | (46,837) | — | |
Payments on sale-leaseback transaction | (12,407) | (4,958) | |
Principal payments on financing leases and equipment financing notes | (1,944) | (12,212) | |
Debt issuance costs | (37) | (3,972) | |
Other | — | (919) | |
Net cash used in financing activities | (112,113) | (15,586) | |
Effect of foreign exchange rate on cash | (144) | 2 | |
Net change in cash, cash equivalents and restricted cash | 58,028 | 7,016 | |
Cash, cash equivalents and restricted cash at beginning of period | 24,298 | 17,282 | |
Cash, cash equivalents and restricted cash at end of period | $ 82,326 | $ 24,298 | |
Supplemental disclosure of cash flow information: | |||
Cash paid for interest | $ 15,526 | $ 12,017 | |
Cash paid for income taxes, net of refunds received | $ 1,173 | $ 897 | |
Supplemental disclosure of non-cash transactions: | |||
Interest paid in kind - related parties | $ 5,888 | $ — | |
Purchases of property and equipment included in accounts payable | $ 5,650 | $ 3,339 | |
Right-of-use assets obtained for financing lease liabilities | $ 6,896 | $ 1,417 | |
MAMMOTH ENERGY SERVICES, INC. | ||||||
SEGMENT INCOME STATEMENTS | ||||||
(in thousands) | ||||||
Three Months Ended December 31, 2024 | Well | Infrastructure | Sand | All Other | Eliminations | Total |
Revenue from external customers | $ 15,714 | $ 27,870 | $ 5,118 | $ 4,498 | $ — | $ 53,200 |
Intersegment revenues | 67 | — | 4 | 1,662 | (1,733) | — |
Total revenue | 15,781 | 27,870 | 5,122 | 6,160 | (1,733) | 53,200 |
Cost of revenue, exclusive of depreciation, depletion, | 15,918 | 23,377 | 4,307 | 4,750 | — | 48,352 |
Intersegment cost of revenues | 233 | 24 | — | 1,476 | (1,733) | — |
Total cost of revenue | 16,151 | 23,401 | 4,307 | 6,226 | (1,733) | 48,352 |
Selling, general and administrative | 1,672 | 5,905 | 1,157 | 1,126 | — | 9,860 |
Depreciation, depletion, amortization and accretion | 2,710 | 803 | 1,123 | 1,186 | — | 5,822 |
Operating loss excluding (gains) loss on disposal of | (4,752) | (2,239) | (1,465) | (2,378) | — | (10,834) |
(Gains) loss on disposal of assets, net | (74) | (320) | 56 | (1,180) | — | (1,518) |
Operating loss | (4,678) | (1,919) | (1,521) | (1,198) | — | (9,316) |
Interest expense and financing charges, net | 271 | 4,172 | (52) | 411 | — | 4,802 |
Other expense (income), net | — | 615 | 6 | (658) | — | (37) |
Loss before income taxes | $ (4,949) | $ (6,706) | $ (1,475) | $ (951) | $ — | $ (14,081) |
Three Months Ended December 31, 2023 | Well | Infrastructure | Sand | All Other | Eliminations | Total |
Revenue from external customers | $ 15,741 | $ 27,229 | $ 4,464 | $ 5,348 | $ — | $ 52,782 |
Intersegment revenues | 109 | — | — | 375 | (484) | — |
Total revenue | 15,850 | 27,229 | 4,464 | 5,723 | (484) | 52,782 |
Cost of revenue, exclusive of depreciation, depletion, | 13,775 | 22,668 | 4,255 | 5,080 | — | 45,778 |
Intersegment cost of revenues | 215 | 119 | — | 150 | (484) | — |
Total cost of revenue | 13,990 | 22,787 | 4,255 | 5,230 | (484) | 45,778 |
Selling, general and administrative | 1,301 | 4,987 | 969 | 1,050 | — | 8,307 |
Depreciation, depletion, amortization and accretion | 3,303 | 1,023 | 1,339 | 2,606 | — | 8,271 |
Operating loss excluding (gains) loss on disposal of | (2,744) | (1,568) | (2,099) | (3,163) | — | (9,574) |
(Gains) loss on disposal of assets, net | (75) | (71) | 3 | (2,614) | — | (2,757) |
Operating loss | (2,669) | (1,497) | (2,102) | (549) | — | (6,817) |
Interest expense and financing charges, net | 1,892 | 4,394 | 64 | 461 | — | 6,811 |
Other expense (income), net | 1 | (10,539) | (5) | (421) | — | (10,964) |
(Loss) income before income taxes | $ (4,562) | $ 4,648 | $ (2,161) | $ (589) | $ — | $ (2,664) |
Three Months Ended September 30, 2024 | Well | Infrastructure | Sand | All Other | Eliminations | Total |
Revenue from external customers | $ 1,305 | $ 26,043 | $ 4,909 | $ 7,758 | $ — | $ 40,015 |
Intersegment revenues | 109 | — | — | 1,610 | (1,719) | — |
Total revenue | 1,414 | 26,043 | 4,909 | 9,368 | (1,719) | 40,015 |
Cost of revenue, exclusive of depreciation, depletion, | 5,573 | 22,539 | 3,164 | 6,696 | — | 37,972 |
Intersegment cost of revenues | 156 | — | — | 1,565 | (1,721) | — |
Total cost of revenue | 5,729 | 22,539 | 3,164 | 8,261 | (1,721) | 37,972 |
Selling, general and administrative | 783 | 5,557 | 1,211 | 1,151 | — | 8,702 |
Depreciation, depletion, amortization and accretion | 2,493 | 626 | 1,688 | 1,377 | — | 6,184 |
Operating loss excluding gains on disposal of | (7,591) | (2,679) | (1,154) | (1,421) | 2 | (12,843) |
Gains on disposal of assets, net | (60) | (41) | — | (192) | — | (293) |
Operating loss | (7,531) | (2,638) | (1,154) | (1,229) | 2 | (12,550) |
Interest expense and financing charges, net | 441 | 8,742 | 78 | 469 | — | 9,730 |
Other expense (income), net | 1 | 1,491 | 3 | (373) | — | 1,122 |
Loss before income taxes | $ (7,973) | $ (12,871) | $ (1,235) | $ (1,325) | $ 2 | $ (23,402) |
Year Ended December 31, 2024 | Well | Infrastructure | Sand | All Other | Eliminations | Total |
Revenue from external customers | $ 33,622 | $ 110,383 | $ 19,026 | $ 24,901 | $ — | $ 187,932 |
Intersegment revenues | 393 | — | 31 | 6,548 | (6,972) | $ — |
Total revenue | 34,015 | 110,383 | 19,057 | 31,449 | (6,972) | 187,932 |
Cost of revenue, exclusive of depreciation, depletion, | 38,005 | 92,081 | 17,790 | 22,875 | — | 170,751 |
Intersegment cost of revenues | 756 | 51 | — | 6,165 | (6,972) | $ — |
Total cost of revenue | 38,761 | 92,132 | 17,790 | 29,040 | (6,972) | 170,751 |
Selling, general and administrative | 4,569 | 111,530 | 4,340 | 4,382 | — | 124,821 |
Depreciation, depletion, amortization and accretion | 10,889 | 2,774 | 5,228 | 6,188 | — | 25,079 |
Operating loss excluding losses (gains) on disposal of | (20,204) | (96,053) | (8,301) | (8,161) | — | (132,719) |
Losses (gains) on disposal of assets, net | 52 | (1,304) | 1 | (2,763) | — | (4,014) |
Operating loss | (20,256) | (94,749) | (8,302) | (5,398) | — | (128,705) |
Interest expense and financing charges, net | 1,628 | 21,590 | 186 | 1,800 | — | 25,204 |
Other expense, net | 2 | 64,535 | 8 | 76 | — | 64,621 |
Loss before income taxes | $ (21,886) | $ (180,874) | $ (8,496) | $ (7,274) | $ — | $ (218,530) |
Year Ended December 31, 2023 | Well | Infrastructure | Sand | All Other | Eliminations | Total |
Revenue from external customers | $ 126,932 | $ 110,537 | $ 39,106 | $ 32,917 | $ — | $ 309,492 |
Intersegment revenues | 440 | — | 25 | 2,029 | (2,494) | — |
Total revenue | 127,372 | 110,537 | 39,131 | 34,946 | (2,494) | 309,492 |
Cost of revenue, exclusive of depreciation, depletion, | 103,880 | 90,478 | 25,666 | 27,816 | — | 247,840 |
Intersegment cost of revenues | 1,182 | 149 | — | 1,163 | (2,494) | — |
Total cost of revenue | 105,062 | 90,627 | 25,666 | 28,979 | (2,494) | 247,840 |
Selling, general and administrative | 6,867 | 22,078 | 3,618 | 4,895 | — | 37,458 |
Depreciation, depletion, amortization and accretion | 15,374 | 8,390 | 7,737 | 13,609 | — | 45,110 |
Operating income (loss) excluding gains on | 69 | (10,558) | 2,110 | (12,537) | — | (20,916) |
Gains on disposal of assets, net | (2,023) | (510) | (13) | (3,495) | — | (6,041) |
Impairment of goodwill | — | — | — | 1,810 | — | 1,810 |
Operating income (loss) | 2,092 | (10,048) | 2,123 | (10,852) | — | (16,685) |
Interest expense and financing charges, net | 4,133 | 9,753 | 317 | 1,993 | — | 16,196 |
Other expense (income), net | 2 | (39,252) | (18) | (2,747) | — | (42,015) |
(Loss) income before income taxes | $ (2,043) | $ 19,451 | $ 1,824 | $ (10,098) | $ — | $ 9,134 |
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 (loss) income before depreciation, depletion, amortization and accretion expense, gains on disposal of assets, net, impairment of goodwill, stock based compensation, interest expense and financing charges, 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 (loss) income 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 (loss) income 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 (loss) income on a consolidated basis and for each of the Company's segments (in thousands):
Consolidated | |||||||||
Three Months Ended | Twelve Months Ended | ||||||||
December 31, | September 30, | December 31, | |||||||
Reconciliation of net loss to Adjusted EBITDA: | 2024 | 2023 | 2024 | 2024 | 2023 | ||||
Net loss | $ (15,474) | $ (5,955) | $ (24,042) | $ (207,326) | $ (3,163) | ||||
Depreciation, depletion, amortization and | 5,822 | 8,271 | 6,184 | 25,079 | 45,110 | ||||
Gains on disposal of assets, net | (1,518) | (2,757) | (293) | (4,014) | (6,041) | ||||
Impairment of goodwill | — | — | — | — | 1,810 | ||||
Stock based compensation | 219 | 219 | 219 | 875 | 1,345 | ||||
Interest expense and financing charges, net | 4,802 | 6,811 | 9,730 | 25,204 | 16,196 | ||||
Other (income) expense, net | (37) | (10,964) | 1,122 | 64,621 | (42,015) | ||||
Provision (benefit) for income taxes | 1,393 | 3,291 | 640 | (11,204) | 12,297 | ||||
Interest on trade accounts receivable | — | 11,543 | — | (60,686) | 45,440 | ||||
Adjusted EBITDA | $ (4,793) | $ 10,459 | $ (6,440) | $ (167,451) | $ 70,979 | ||||
Well Completion Services | |||||||||
Three Months Ended | Twelve Months Ended | ||||||||
December 31, | September 30, | December 31, | |||||||
Reconciliation of net loss to Adjusted EBITDA: | 2024 | 2023 | 2024 | 2024 | 2023 | ||||
Net loss | $ (4,949) | $ (4,562) | $ (7,973) | $ (21,886) | $ (2,043) | ||||
Depreciation and amortization expense | 2,710 | 3,303 | 2,493 | 10,889 | 15,374 | ||||
(Gains) losses on disposal of assets, net | (74) | (75) | (60) | 52 | (2,023) | ||||
Stock based compensation | 65 | 55 | 29 | 180 | 496 | ||||
Interest expense and financing charges, net | 271 | 1,892 | 441 | 1,628 | 4,133 | ||||
Other expense, net | — | 1 | 1 | 2 | 2 | ||||
Adjusted EBITDA | $ (1,977) | $ 614 | $ (5,069) | $ (9,135) | $ 15,939 | ||||
Infrastructure Services | |||||||||
Three Months Ended | Twelve Months Ended | ||||||||
December 31, | September 30, | December 31, | |||||||
Reconciliation of net (loss) income to Adjusted EBITDA: | 2024 | 2023 | 2024 | 2024 | 2023 | ||||
Net (loss) income | $ (7,320) | $ 1,844 | $ (13,500) | $ (166,089) | $ 8,237 | ||||
Depreciation and amortization expense | 803 | 1,023 | 626 | 2,774 | 8,390 | ||||
Gains on disposal of assets, net | (320) | (71) | (41) | (1,304) | (510) | ||||
Stock based compensation | 98 | 103 | 124 | 462 | 538 | ||||
Interest expense and financing charges, net | 4,172 | 4,394 | 8,742 | 21,590 | 9,753 | ||||
Other expense (income), net | 615 | (10,539) | 1,491 | 64,535 | (39,252) | ||||
Provision (benefit) for income taxes | 614 | 2,804 | 629 | (14,785) | 11,214 | ||||
Interest on trade accounts receivable | — | 11,543 | — | (60,686) | 45,440 | ||||
Adjusted EBITDA | $ (1,338) | $ 11,101 | $ (1,929) | $ (153,503) | $ 43,810 | ||||
Natural Sand Proppant Services | |||||||||
Three Months Ended | Twelve Months Ended | ||||||||
December 31, | September 30, | December 31, | |||||||
Reconciliation of net (loss) income to Adjusted EBITDA: | 2024 | 2023 | 2024 | 2024 | 2023 | ||||
Net (loss) income | $ (1,475) | $ (2,161) | $ (1,235) | $ (8,496) | $ 1,824 | ||||
Depreciation, depletion, amortization and accretion expense | 1,123 | 1,339 | 1,688 | 5,228 | 7,737 | ||||
Losses (gains) on disposal of assets, net | 56 | 3 | — | 1 | (13) | ||||
Stock based compensation | 36 | 38 | 39 | 145 | 186 | ||||
Interest expense and financing charges, net | (52) | 64 | 78 | 186 | 317 | ||||
Other expense (income), net | 6 | (5) | 3 | 8 | (18) | ||||
Adjusted EBITDA | $ (306) | $ (722) | $ 573 | $ (2,928) | $ 10,033 | ||||
Other Services(a) | |||||||||
Three Months Ended | Twelve Months Ended | ||||||||
December 31, | September 30, | December 31, | |||||||
Reconciliation of net loss to Adjusted EBITDA: | 2024 | 2023 | 2024 | 2024 | 2023 | ||||
Net loss | $ (1,730) | $ (1,076) | $ (1,336) | $ (10,855) | $ (11,181) | ||||
Depreciation, amortization and accretion expense | 1,186 | 2,606 | 1,377 | 6,188 | 13,609 | ||||
Gains on disposal of assets, net | (1,180) | (2,614) | (192) | (2,763) | (3,495) | ||||
Impairment of goodwill | — | — | — | — | 1,810 | ||||
Stock based compensation | 20 | 23 | 27 | 88 | 125 | ||||
Interest expense and financing charges, net | 411 | 461 | 469 | 1,800 | 1,993 | ||||
Other (income) expense, net | (658) | (421) | (373) | 76 | (2,747) | ||||
Provision for income taxes | 779 | 487 | 11 | 3,581 | 1,083 | ||||
Adjusted EBITDA | $ (1,172) | $ (534) | $ (17) | $ (1,885) | $ 1,197 | ||||
a. | Includes results for Mammoth's directional drilling, aviation, equipment rentals, remote accommodations and equipment manufacturing and corporate related activities. The Company's corporate related activities do not generate revenue. |
Adjusted Net Loss and Adjusted Loss per Share
Adjusted net loss and adjusted basic and diluted 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 loss as net loss before impairment of goodwill. Mammoth defines adjusted basic and diluted loss per share as 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 loss and adjusted loss per share should not be considered in isolation or as a substitute for net loss and 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 loss and adjusted loss per share to the GAAP financial measures of net loss and loss per share for the periods specified.
Three Months Ended | Years Ended | ||||||||
December 31, | September 30, | December 31, | |||||||
2024 | 2023 | 2024 | 2024 | 2023 | |||||
(in thousands, except per share amounts) | |||||||||
Net loss, as reported | $ (15,474) | $ (5,955) | $ (24,042) | $ (207,326) | $ (3,163) | ||||
Impairment of goodwill | — | — | — | — | 1,810 | ||||
Adjusted net loss | $ (15,474) | $ (5,955) | $ (24,042) | $ (207,326) | $ (1,353) | ||||
Basic loss per share, as reported | $ (0.32) | $ (0.12) | $ (0.50) | $ (4.31) | $ (0.07) | ||||
Impairment of goodwill | — | — | — | — | 0.04 | ||||
Adjusted basic loss per share | $ (0.32) | $ (0.12) | $ (0.50) | $ (4.31) | $ (0.03) | ||||
Diluted loss per share, as reported | $ (0.32) | $ (0.12) | $ (0.50) | $ (4.31) | $ (0.07) | ||||
Impairment of goodwill | — | — | — | — | 0.04 | ||||
Adjusted diluted loss per share | $ (0.32) | $ (0.12) | $ (0.50) | $ (4.31) | $ (0.03) | ||||
SOURCE Mammoth Energy Services, Inc.
Share this article