Âé¶¹¹ÙÍø Reports Strong Fourth Quarter and Fiscal Year 2022 Results, Provides Financial Outlook for Fiscal Year 2023

- Announces $10 Million Increase to Share Repurchase Plan -

DENVER, Jan. 23, 2023 (GLOBE NEWSWIRE) -- Âé¶¹¹ÙÍø. (Nasdaq: BBCP) (the “Companyâ€� or “CPHâ€�), a leading provider of concrete pumping and waste management services in the U.S. and U.K., reported financial results for the fourth quarter and fiscal year ended October 31, 2022.

Fourth Quarter Fiscal Year 2022 Highlights vs. Fourth Quarter of Fiscal Year 2021 (where applicable)

  • Revenue increased 31% to $114.9 million compared to $87.8 million.
  • Gross profit increased 30% to $48.6 million compared to $37.3 million.
  • Income from operations increased 56% to $18.3 million compared to $11.7 million.
  • Net income attributable to common shareholders increased 170% to $8.1 million or $0.14 per diluted share, compared to $3.0 million or $0.05 per diluted share.
  • Adjusted EBITDA1 increased 28% to $36.3 million compared to $28.3 million, with Adjusted EBITDA margin1 at 31.6% compared to 32.2%.
  • Amounts outstanding under debt agreements were $427.1 million with net debt1 of $419.7 million. Total available liquidity was $111.2 million as of October 31, 2022, compared to $134.1 million as of July 31, 2022. The decrease in liquidity was driven by the purchase of Coastal Concrete Pumping in August 2022.

Fiscal Year 2022 Highlights vs. Fiscal Year 2021

  • Revenue increased 27% to $401.3 million compared to $315.8 million.
  • Gross profit increased 19% to $163.6 million compared to $137.7 million.
  • Income from operations increased 32% to $50.1 million compared to $38.0 million.
  • Net income attributable to common shareholders improved by $43.7 million to $26.9 million or $0.47 per diluted share, compared to a net loss attributable to common shareholders of $16.8 million or $(0.31) per diluted share.
  • Adjusted EBITDA1 increased 14% to $118.6 million compared to $104.3 million, with Adjusted EBITDA margin1 at 29.5% compared to 33.0%.

Management Commentary

“In the fourth quarter we grew revenue across all segments and reported our fifth consecutive quarter of double-digit consolidated revenue growth, a testament to our team and the continued strength and resilience of our business,â€� said Bruce Young, CEO of Âé¶¹¹ÙÍø. “As a result, we were able to drive record annual revenue, net income and Adjusted EBITDA performance for the company.

“In our U.S. concrete pumping business, we continued to grow market share in the commercial and infrastructure end markets. Our U.S. concrete waste management business, Eco-Pan, continues to generate double-digit growth, as we have been successful in growing our operations network while our expanded salesforce has done an outstanding job selling its attractive value proposition. In the U.K., we delivered an increase in the volume of projects as the region continues to benefit from commercial and infrastructure development.

“Entering fiscal year 2023, we expect continued strong demand across our commercial and infrastructure segments, and we are prepared for a continued dynamic environment in our residential end market given uncertain macroeconomic conditions. We expect to continue leveraging our scale to mitigate cost inflation, particularly in diesel fuel, while also remaining opportunistic to invest in our equipment to attract top talent in order to drive profitable growth and superior shareholder value.â€�Ìý

_______________
1 Adjusted EBITDA, Adjusted EBITDA margin and net debt are financial measures that are not calculated in accordance with Generally Accepted Accounting Principles in the United States (“GAAP�). See “Non-GAAP Financial Measures� below for a discussion of the non-GAAP financial measures used in this release and a reconciliation to their most comparable GAAP measures.

Fourth Quarter Fiscal Year 2022 Financial Results

Revenue in the fourth quarter of fiscal year 2022 increased 31% to $114.9 million compared to $87.8 million in the fourth quarter of fiscal year 2021. The increase was primarily attributable to strong growth across each of the Company’s segments as a result of organic growth from higher volumes and rate per hour increases, as well as the acquisitions of Hi-Tech Concrete Pumping Services in September 2021, Pioneer Concrete Pumping in November 2021 and Coastal Carolina Pumping in August 2022. These three acquisitions collectively contributed revenue of $11.9 million and $1.8 million during the fourth quarter of fiscal years 2022 and 2021, respectively. Excluding these acquisitions, revenue organically increased 20% to $103.0 million.

Gross profit in the fourth quarter of fiscal year 2022 increased 30% to $48.6 million compared to $37.3 million in the prior year quarter. Gross margin was 42.3%, relatively flat with 42.6% in the prior year quarter.

G&A expenses in the fourth quarter of fiscal year 2022 were $30.1 million compared to $25.6 million in the prior year quarter. As a percent of revenue, G&A expenses in the fourth quarter of fiscal year 2022 improved to 26.2% compared toÌý29.1% in the fourth quarter of fiscal year 2021. The increase in G&A expenses was primarily attributable to higher labor costs as a result of recent acquisitions. Excluding non-cash expenses for depreciation expense of $0.6 million in the fourth quarter of fiscal years 2022 and 2021, respectively, amortization of intangibles of $5.6 million and $6.6 million in the fourth quarter of fiscal years 2022 and 2021, respectively, and stock-based compensation expense of $0.9 million and $1.3 million in the fourth quarter of fiscal years 2022 and 2021, respectively, G&A expenses were $23.0 million (20.0% of revenue) in the fourth quarter of 2022 compared to $17.1 million (19.5% of revenue) in the fourth quarter of 2021.

Net income attributable to common shareholders in the fourth quarter of fiscal year 2022 increased 170% to $8.1 million, or $0.14 per diluted share,Ìýcompared to net income attributable to common shareholders of $3.0 million, or $0.05 per diluted share, in the prior year quarter.

Adjusted EBITDA in the fourth quarter of fiscal year 2022 increased 28% to $36.3 million compared to $28.3 million in the prior year quarter. Adjusted EBITDA margin was 31.6% compared to 32.2% in the prior year quarter.

Fiscal Year 2022 Financial Results

Revenue in fiscal year 2022 increased 27% to $401.3 million compared to $315.8 million in fiscal year 2021. The increase was primarily attributable to double-digit growth across all business segments, with particularly strong growth from the U.S. Concrete Pumping and U.S. Concrete Waste Management Services segments. The U.S. Concrete Pumping growth was primarily attributable to: (1) robust organic growth in most markets as a result of higher volumes and rate per hour increases and (2) the acquisitions of Hi-Tech, Pioneer and Coastal Carolina. These three acquisitions collectively contributed revenue of $32.7 million and $1.8 million during fiscal years 2022 and 2021, respectively. The U.S. Concrete Waste Management Services increase was primarily due to strong organic growth and pricing improvements.

Gross profit in fiscal year 2022 increased 19% to $163.6 million compared to $137.7 million in fiscal year 2021. Gross margin was 40.8% down from 43.6% in the prior year due to rapid inflationary cost pressures, most notably higher labor and fuel costs.

G&A expenses in fiscal year 2022 increased to $113.2 million compared to $99.4 million in fiscal year 2021. The overall increase was due to: higher (1) labor costs of $11.1 million and (2) other G&A-related expenses of $8.6 million, which includes automotive, travel, office and rent expenses. These increased costs were predominantly driven by the recent acquisitions discussed above. In addition, G&A expenses were negatively impacted by $2.5 million in non-cash expenses related to fluctuations in the Great British Pound. As a percent of revenue, G&A expenses were 28.2% in fiscal year 2022 compared toÌý31.5% in fiscal year 2021. Excluding non-cash expenses for depreciation of $2.3 million and $2.1 million in fiscal years 2022 and 2021, respectively, amortization of intangibles of $22.6 million and $27.1 million in fiscal years 2022 and 2021, respectively, and stock-based compensation expense of $5.0 million and $6.6 million in fiscal years 2022 and 2021, respectively, G&A expenses were $83.3 million for fiscal year 2022 (20.8% of revenue) compared to $63.6 million for fiscal year 2021 (20.1% of revenue).

Net income attributable to common shareholders in fiscal year 2022 improved $43.7 million to $26.9 million or $0.47 per diluted share, compared to a net loss attributable to common shareholders of $16.8 million or $(0.31) per diluted share in fiscal year 2021.

Adjusted EBITDA in fiscal year 2022 increased 14% to $118.6 million compared to $104.3 million in the prior year. Adjusted EBITDA margin was 29.5% compared to 33.0% in the prior year.

Liquidity

On October 31, 2022, the Company had debt outstanding of $427.1 million, net debt of $419.7 million and total available liquidity of $111.2 million.

Segment Results

U.S. Concrete Pumping. Revenue in the fourth quarter of fiscal year 2022 increased 34% to $84.3 million compared to $63.0 million in the prior year quarter. The increase was primarily due to (1) organic growth and pricing improvements and (2) recent acquisitions that collectively contributed revenue of $11.9 million and $1.8 million during the fourth quarter of fiscal years 2022 and 2021, respectively. Net income in the fourth quarter of fiscal year 2022 improved to $2.8 million compared to $0.8 million in the prior year quarter. Adjusted EBITDA increased 29% to $23.4 million in the fourth quarter of fiscal year 2022 compared to $18.1 million in the prior year quarter.

Revenue in fiscal year 2022 increased 29% to $296.5 million compared to $229.5 million in fiscal year 2021. The U.S. Pumping business successfully delivered record revenue and strong operational efficiency due to execution by the regional teams across all end-markets. In addition, acquisitions contributed $31.0 million more to revenue for fiscal year 2022 when compared to 2021. Net income improved to $6.5 million in fiscal year 2022 compared to a net loss of $11.0 million in fiscal year 2021. Adjusted EBITDA in fiscal year 2022 increased 14% to $77.5 million compared to $68.1 million in fiscal year 2021. The increase in net income and Adjusted EBITDA is primarily attributable to the strong growth in revenue and pricing improvements.

U.K. Operations. Revenue in the fourth quarter of fiscal year 2022 increased 8% to $14.9 million compared to $13.8 million in the prior year quarter. Net income in the fourth quarter of fiscal year 2022 was $1.7 million compared to a net loss of $1.3 million in the prior year quarter. Adjusted EBITDA improved 12% to $4.7 million in the fourth quarter of fiscal year 2022 compared to $4.2 million in the prior year quarter.

Revenue in fiscal year 2022 increased 14% to $54.9 million compared to $48.1 million in fiscal year 2021. Excluding the impact from foreign currency translation of $5.1 million, revenue improved 25% year-over-year. The increase in revenue was primarily attributable to rate per job increases and the recovery from COVID-19 in the commercial and infrastructure end markets. Net income for fiscal year 2022 improved to $2.1 million compared to a net loss of $1.0 million in fiscal year 2021. Adjusted EBITDA in fiscal year 2022 increased to $15.7 million compared to $15.3 million in fiscal year 2021, primarily due to the increase in revenue and disciplined operational execution.

U.S. Concrete Waste Management Services. Revenue in the fourth quarter of fiscal year 2022 increased 42% to $15.6 million compared to $11.0 million in the prior year quarter. The increase was primarily due to the organic growth and market share expansion and strong sales conversion. Net income in the fourth quarter of fiscal year 2022 increased to $3.7 million compared to $2.2 million in the prior year quarter. Adjusted EBITDA in the fourth quarter of fiscal year 2022 increased 41% to $7.6 million compared to $5.4 million in the prior year quarter.

Revenue in fiscal year 2022 increased 30% to $50.2 million compared to $38.6 million in fiscal year 2021, driven by organic growth, pricing improvements, and the market share expansion of concrete waste management service offerings. Net income increased 62% to $8.9 million in fiscal year 2022 compared to $5.5 million in fiscal year 2021. Adjusted EBITDA in fiscal year 2022 increased 24% to $22.8 million compared to $18.4 million in fiscal year 2021, with the increase primarily attributable to robust operational efficiency and organic revenue growth.

Fiscal Year 2023 Outlook

The Company expects fiscal year 2023 revenue to range between $420.0 million to $445.0 million, Adjusted EBITDAÌýto range between $125.0 million to $135.0 million, and free cash flow2 to range between $65.0 million and $75.0 million.Ìý

Share Repurchase Program

In January 2023, the board of directors of the Company approved a $10.0 million increase to the Company’s share repurchase program. This authorization will expire on March 31, 2024 and is in addition to the repurchase authorization of up to $10.0 million through June 15, 2023 that was previously approved in June 2022.

During the fiscal year 2022, the Company repurchased 415,066 shares for a total of $2.7 million at an average share price of $6.48 per share. WithÌýthe new authorization of $10.0 million under the January 2023 approval, a total of $17.3 million would have remained available for purchase under the Company’s repurchase program as of October 31, 2022.

"Today's announcement reflects our commitment to creating superior shareholder value," said Bruce Young. "Our disciplined approach to capital allocation and consistent operational execution have allowed us to support the growth of our businesses while delivering expected shareholder returns and creating long-term value."

_______________
2 Free cash flow is defined as Adjusted EBITDA less net replacement capital expenditures less cash paid for interest.

Conference Call

The Company will hold a conference call today at 5:00 p.m. Eastern time to discuss its fourth quarter and fiscal year 2022 results.

Date: Monday, January 23, 2023
Time: 5:00 p.m. Eastern time (3:00 p.m. Mountain time)
Toll-free dial-in number: 1-877-407-9039
International dial-in number: 1-201-689-8470
Conference ID: 13734971

Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Gateway Investor Relations at 1-949-574-3860.Ìý

The conference call will be broadcast live and available for replay and via the investor relations section of the Company’s website at .

A replay of the conference call will be available after 8:00 p.m. Eastern time on the same day through February 13, 2023.

Toll-free replay number: 1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 13734971

Âé¶¹¹ÙÍø Âé¶¹¹ÙÍø

Âé¶¹¹ÙÍø is the leading provider of concrete pumping services and concrete waste management services in the fragmented U.S. and U.K. markets, primarily operating under what we believe are the only established, national brands in both geographies – Brundage-Bone for concrete pumping in the U.S., Camfaud in the U.K., and Eco-Pan for waste management services in both the U.S. and U.K. The Company’s large fleet of specialized pumping equipment and trained operators position it to deliver concrete placement solutions that facilitate labor cost savings to customers, shorten concrete placement times, enhance worksite safety and improve construction quality. Highly complementary to its core concrete pumping service, Eco-Pan seeks to provide a full-service, cost-effective, regulatory-compliant solution to manage environmental issues caused by concrete washout. As of October 31, 2022, the Company provided concrete pumping services in the U.S. from a footprint of approximately 100 locations across 20 states, concrete pumping services in the U.K. from approximately 30 locations, and route-based concrete waste management services from 18 locations in the U.S. and 1 shared location in the U.K. For more information, please visitÌýwww.concretepumpingholdings.comÌýor the Company’s brand websites atÌýwww.brundagebone.com,Ìýwww.camfaud.co.uk, orÌýwww.eco-pan.com.

Forward�Looking Statements

This press release includes “forward-looking statements� within the meaning of the “safe harbor� provisions of the Private Securities Litigation Reform Act of 1995. The Company’s actual results may differ from expectations, estimates and projections and consequently, you should not rely on these forward-looking statements as predictions of future events. Words such as “expect,� “estimate,� “project,� “budget,� “forecast,� “anticipate,� “intend,� “plan,� “may,� “will,� “could,� “should,� “believes,� “predicts,� “potential,� “continue,� “outlook� and similar expressions are intended to identify such forward-looking statements. These forward-looking statements include, without limitation, the Company’s expectations with respect to future performance, including the Company's fiscal year 2023 outlook. These forward-looking statements involve significant risks and uncertainties that could cause the actual results to differ materially from the expected results. Most of these factors are outside the Company’s control and are difficult to predict. Factors that may cause such differences include, but are not limited to: the adverse impact of recent inflationary pressures, global economic conditions and developments related to these conditions, such as fluctuations in fuel costs and the ongoing war in Ukraine and the COVID-19 pandemic, on our business; the outcome of any legal proceedings or demand letters that may be instituted against or sent to the Company or its subsidiaries; the ability of the Company to grow and manage growth profitably and retain its key employees; the ability to complete targeted acquisitions and to realize the expected benefits from completed acquisitions; changes in applicable laws or regulations; the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; and other risks and uncertainties indicated from time to time in the Company’s filings with the Securities and Exchange Commission, including the risk factors in the Company's latest Annual Report on Form 10-K and Quarterly Reports on Form 10-Q and Form 10-Q/A. The Company cautions that the foregoing list of factors is not exclusive. The Company cautions readers not to place undue reliance upon any forward-looking statements, which speak only as of the date made. The Company does not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based.

Non-GAAP Financial Measures

Adjusted EBITDA is a financial measure that is not calculated in accordance with Generally Accepted Accounting Principles in the United States (“GAAP�). The Company believes that this non-GAAP financial measure provides useful information to management and investors regarding certain financial and business trends relating to the Company’s financial condition and results of operations. The Company’s management also uses this non-GAAP financial measure to compare the Company’s performance to that of prior periods for trend analyses, determining incentive compensation and for budgeting and planning purposes. Adjusted EBITDA is also used in quarterly and annual financial reports prepared for the Company’s board of directors. The Company believes that this non-GAAP measure provides an additional tool for investors to use in evaluating the Company’s ongoing operating results and in comparing the Company’s financial results with competitors who also present similar non-GAAP financial measures.

Adjusted EBITDA is defined as net income calculated in accordance with GAAP plus interest expense, income taxes, depreciation, amortization, transaction expenses, loss on debt extinguishment, stock-based compensation, other income, net, and other adjustments. Other adjustments includes the adjustment for warrant liabilities revaluation, restructuring costs, director costs, public company expense, extraordinary expenses and gain/loss on currency transactions. Starting in the first quarter of fiscal 2023, we will modify the method in which Adjusted EBITDA is calculated by no longer including in "Other adjustments" an add-back for director costs or public company expense as described above. Adjusted EBITDA margin is defined as Adjusted EBITDA divided by total revenue for the period presented. See below for a reconciliation of Adjusted EBITDA to net income (loss) calculated in accordance with GAAP.

Net debt is calculated as all amounts outstanding under debt agreements (currently this includes the Company’s term loan and revolving line of credit balances, excluding any offsets for capitalized deferred financing costs) measured in accordance with GAAP less cash. Cash is subtracted from the GAAP measure because it could be used to reduce the Company’s debt obligations. A limitation associated with using net debt is that it subtracts cash and therefore may imply that there is less Company debt than the most comparable GAAP measure indicates. CPH believes this non-GAAP measure provides useful information to management and investors in order to monitor the Company’s leverage and evaluate the Company’s consolidated balance sheet. See “Non-GAAP Measures (Reconciliation of Net Debt)� below for a reconciliation of Net Debt to amounts outstanding under debt agreements calculated in accordance with GAAP.

Free cash flow is defined as Adjusted EBITDA less net replacement capital expenditures and cash paid for interest. This measure is not a substitute for cash flow from operations and does not represent the residual cash flow available for discretionary expenditures, since certain non-discretionary expenditures, such as debt servicing payments, are not deducted from the measure. CPH believes this non-GAAP measure provides useful information to management and investors in order to monitor and evaluate the cash flow yield of the business.

The financial statement tables that accompany this press release include a reconciliation of Adjusted EBITDA and net debt to the applicable most comparable U.S. GAAP financial measure. However, the Company has not reconciled the forward-looking Adjusted EBITDA guidance range and free cash flow range included in this press release to the most directly comparable forward-looking GAAP measures because this cannot be done without unreasonable effort due to the lack of predictability regarding the various reconciling items such as provision for income taxes and depreciation and amortization.

Current and prospective investors should review the Company’s audited annual and unaudited interim financial statements, which are filed with the U.S. Securities and Exchange Commission, and not rely on any single financial measure to evaluate the Company’s business. Other companies may calculate Adjusted EBITDA, net debt and free cash flow differently and therefore these measures may not be directly comparable to similarly titled measures of other companies.

Contact:

Company:
Iain Humphries
Chief Financial Officer
1-303-289-7497
Investor Relations:
Gateway Investor Relations
Cody Slach
1-949-574-3860
µþµþ°ä±Ê°ª²µ²¹³Ù±ð·É²¹²â¾±°ù.³¦´Ç³¾Ìý


Âé¶¹¹ÙÍø.

Consolidated Balance Sheets

Ìý October 31, Ìý Ìý October 31, Ìý
(in thousands, except per share amounts) 2022 Ìý Ìý 2021 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Current assets: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash and cash equivalents $ 7,482 Ìý Ìý $ 9,298 Ìý
Trade receivables, net Ìý 62,882 Ìý Ìý Ìý 49,034 Ìý
Inventory, net Ìý 5,532 Ìý Ìý Ìý 4,902 Ìý
Income taxes receivable Ìý 485 Ìý Ìý Ìý 275 Ìý
Prepaid expenses and other current assets Ìý 5,175 Ìý Ìý Ìý 4,110 Ìý
Total current assets Ìý 81,556 Ìý Ìý Ìý 67,619 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Property, plant and equipment, net Ìý 419,377 Ìý Ìý Ìý 337,771 Ìý
Intangible assets, net Ìý 137,754 Ìý Ìý Ìý 158,539 Ìý
Goodwill Ìý 220,245 Ìý Ìý Ìý 224,700 Ìý
Right-of-use operating lease assets Ìý 24,833 Ìý Ìý Ìý - Ìý
Other non-current assets Ìý 2,026 Ìý Ìý Ìý 2,168 Ìý
Deferred financing costs Ìý 1,698 Ìý Ìý Ìý 1,868 Ìý
Total assets $ 887,489 Ìý Ìý $ 792,665 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Current liabilities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Revolving loan $ 52,133 Ìý Ìý $ 990 Ìý
Operating lease obligations, current portion Ìý 4,001 Ìý Ìý Ìý - Ìý
Finance lease obligations, current portion Ìý 109 Ìý Ìý Ìý 103 Ìý
Accounts payable Ìý 8,362 Ìý Ìý Ìý 10,706 Ìý
Accrued payroll and payroll expenses Ìý 13,341 Ìý Ìý Ìý 12,226 Ìý
Accrued expenses and other current liabilities Ìý 32,156 Ìý Ìý Ìý 23,940 Ìý
Income taxes payable Ìý 178 Ìý Ìý Ìý 274 Ìý
Total current liabilities Ìý 110,280 Ìý Ìý Ìý 48,239 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Long term debt, net of discount for deferred financing costs Ìý 370,476 Ìý Ìý Ìý 369,084 Ìý
Operating lease obligations, non-current Ìý 20,984 Ìý Ìý Ìý - Ìý
Finance lease obligations, non-current Ìý 169 Ìý Ìý Ìý 278 Ìý
Deferred income taxes Ìý 74,223 Ìý Ìý Ìý 70,566 Ìý
Warrant liability Ìý 7,030 Ìý Ìý Ìý 16,923 Ìý
Total liabilities Ìý 583,162 Ìý Ìý Ìý 505,090 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Zero-dividend convertible perpetual preferred stock, $0.0001 par value, 2,450,980 shares issued and outstanding as of October 31, 2022 and October 31, 2021 Ìý 25,000 Ìý Ìý Ìý 25,000 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Stockholders' equity Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Common stock, $0.0001 par value, 500,000,000 shares authorized, 56,226,191 and 56,564,642 issued and outstanding as of October 31, 2022 and October 31, 2021, respectively Ìý 6 Ìý Ìý Ìý 6 Ìý
Additional paid-in capital Ìý 379,395 Ìý Ìý Ìý 374,272 Ìý
Treasury stock Ìý (4,609 ) Ìý Ìý (461 )
Accumulated other comprehensive income (loss) Ìý (9,228 ) Ìý Ìý 3,671 Ìý
Accumulated deficit Ìý (86,237 ) Ìý Ìý (114,913 )
Total stockholders' equity Ìý 279,327 Ìý Ìý Ìý 262,575 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total liabilities and stockholders' equity $ 887,489 Ìý Ìý $ 792,665 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Âé¶¹¹ÙÍø.
Consolidated Statements of Operations

Ìý Ìý Three Months Ended October 31, Ìý Ìý Year Ended October 31, Ìý
(in thousands, except share and per share amounts) Ìý 2022 Ìý Ìý 2021 Ìý Ìý 2022 Ìý Ìý 2021 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Revenue Ìý $ 114,894 Ìý Ìý $ 87,753 Ìý Ìý $ 401,292 Ìý Ìý $ 315,808 Ìý
Cost of operations Ìý Ìý 66,282 Ìý Ìý Ìý 50,405 Ìý Ìý Ìý 237,682 Ìý Ìý Ìý 178,081 Ìý
Gross profit Ìý Ìý 48,612 Ìý Ìý Ìý 37,348 Ìý Ìý Ìý 163,610 Ìý Ìý Ìý 137,727 Ìý
Gross margin Ìý Ìý 42.3 % Ìý Ìý 42.6 % Ìý Ìý 40.8 % Ìý Ìý 43.6 %
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
General and administrative expenses Ìý Ìý 30,084 Ìý Ìý Ìý 25,557 Ìý Ìý Ìý 113,181 Ìý Ìý Ìý 99,369 Ìý
Transaction costs Ìý Ìý 259 Ìý Ìý Ìý 117 Ìý Ìý Ìý 318 Ìý Ìý Ìý 312 Ìý
Income from operations Ìý Ìý 18,269 Ìý Ìý Ìý 11,674 Ìý Ìý Ìý 50,111 Ìý Ìý Ìý 38,046 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Interest expense, net Ìý Ìý (6,765 ) Ìý Ìý (6,107 ) Ìý Ìý (25,891 ) Ìý Ìý (25,190 )
Loss on extinguishment of debt Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý (15,510 )
Change in fair value of warrant liabilities Ìý Ìý - Ìý Ìý Ìý 1,301 Ìý Ìý Ìý 9,894 Ìý Ìý Ìý (9,894 )
Other income, net Ìý Ìý 19 Ìý Ìý Ìý 32 Ìý Ìý Ìý 88 Ìý Ìý Ìý 117 Ìý
Income (loss) before income taxes Ìý Ìý 11,523 Ìý Ìý Ìý 6,900 Ìý Ìý Ìý 34,202 Ìý Ìý Ìý (12,431 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Income tax expense Ìý Ìý 2,991 Ìý Ìý Ìý 3,468 Ìý Ìý Ìý 5,526 Ìý Ìý Ìý 2,642 Ìý
Net income (loss) Ìý Ìý 8,532 Ìý Ìý Ìý 3,432 Ìý Ìý Ìý 28,676 Ìý Ìý Ìý (15,073 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý - Ìý Ìý Ìý Ìý Ìý
Less accretion of liquidation preference on preferred stock Ìý Ìý (441 ) Ìý Ìý (441 ) Ìý Ìý (1,750 ) Ìý Ìý (1,750 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Income (loss) available to common shareholders Ìý $ 8,091 Ìý Ìý $ 2,991 Ìý Ìý $ 26,926 Ìý Ìý $ (16,823 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Weighted average common shares outstanding Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Basic Ìý Ìý 54,075,846 Ìý Ìý Ìý 53,522,451 Ìý Ìý Ìý 53,914,311 Ìý Ìý Ìý 53,413,594 Ìý
Diluted Ìý Ìý 54,950,155 Ìý Ìý Ìý 57,023,676 Ìý Ìý Ìý 54,851,308 Ìý Ìý Ìý 53,413,594 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) per common share Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Basic Ìý $ 0.14 Ìý Ìý $ 0.05 Ìý Ìý $ 0.48 Ìý Ìý $ (0.31 )
Diluted Ìý $ 0.14 Ìý Ìý $ 0.05 Ìý Ìý $ 0.47 Ìý Ìý $ (0.31 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Âé¶¹¹ÙÍø.
Consolidated Statements of Cash Flows

Ìý Ìý For the Year Ended October 31, Ìý
(in thousands, except per share amounts) Ìý 2022 Ìý Ìý 2021 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ 28,676 Ìý Ìý $ (15,073 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Non-cash operating lease expense Ìý Ìý 3,913 Ìý Ìý Ìý - Ìý
Right-of-use asset amortization for finance lease Ìý Ìý 22 Ìý Ìý Ìý - Ìý
Foreign currency adjustments Ìý Ìý 2,091 Ìý Ìý Ìý - Ìý
Depreciation Ìý Ìý 34,912 Ìý Ìý Ìý 28,795 Ìý
Deferred income taxes Ìý Ìý 5,205 Ìý Ìý Ìý 2,547 Ìý
Amortization of deferred financing costs Ìý Ìý 1,852 Ìý Ìý Ìý 2,335 Ìý
Amortization of intangible assets Ìý Ìý 22,528 Ìý Ìý Ìý 27,111 Ìý
Stock-based compensation expense Ìý Ìý 5,034 Ìý Ìý Ìý 6,591 Ìý
Change in fair value of warrant liabilities Ìý Ìý (9,894 ) Ìý Ìý 9,894 Ìý
Loss on extinguishment of debt Ìý Ìý - Ìý Ìý Ìý 15,510 Ìý
Net gain on the sale of property, plant and equipment Ìý Ìý (2,759 ) Ìý Ìý (1,178 )
Net changes in operating assets and liabilities: Ìý Ìý - Ìý Ìý Ìý - Ìý
Trade receivables, net Ìý Ìý (15,310 ) Ìý Ìý (4,172 )
Inventory Ìý Ìý (870 ) Ìý Ìý (200 )
Prepaid expenses and other current assets Ìý Ìý (550 ) Ìý Ìý (1,771 )
Operating lease liability Ìý Ìý (3,728 ) Ìý Ìý - Ìý
Income taxes payable, net Ìý Ìý (324 ) Ìý Ìý 497 Ìý
Accounts payable Ìý Ìý (3,039 ) Ìý Ìý 3,972 Ìý
Accrued payroll, accrued expenses and otherÌý liabilities Ìý Ìý 8,936 Ìý Ìý Ìý 977 Ìý
Net cash provided by operating activities Ìý Ìý 76,695 Ìý Ìý Ìý 75,835 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash flows from investing activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Purchases of property, plant and equipment Ìý Ìý (101,932 ) Ìý Ìý (62,792 )
Proceeds from sale of property, plant and equipment Ìý Ìý 10,023 Ìý Ìý Ìý 6,977 Ìý
Purchases of intangible assets Ìý Ìý (1,450 ) Ìý Ìý (750 )
Acquisition of net assets - Coastal acquisition Ìý Ìý (30,762 ) Ìý Ìý - Ìý
Net cash used in investing activities Ìý Ìý (124,121 ) Ìý Ìý (56,565 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash flows from financing activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Proceeds on long term debt Ìý Ìý - Ìý Ìý Ìý 375,000 Ìý
Payments on long term debt Ìý Ìý - Ìý Ìý Ìý (381,206 )
Proceeds on revolving loan Ìý Ìý 377,375 Ìý Ìý Ìý 280,034 Ìý
Payments on revolving loan Ìý Ìý (326,945 ) Ìý Ìý (280,891 )
Payment of debt issuance costs Ìý Ìý (290 ) Ìý Ìý (8,464 )
Payments on finance lease obligations Ìý Ìý (103 ) Ìý Ìý (97 )
Purchase of treasury stock Ìý Ìý (4,148 ) Ìý Ìý (330 )
Proceeds on exercise of options Ìý Ìý 89 Ìý Ìý Ìý - Ìý
Net cash provided by (used in) financing activities Ìý Ìý 45,978 Ìý Ìý Ìý (15,954 )
Effect of foreign currency exchange rate on cash Ìý Ìý (368 ) Ìý Ìý (754 )
Net increase (decrease) in cash and cash equivalents Ìý Ìý (1,816 ) Ìý Ìý 2,562 Ìý
Cash and cash equivalents: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Beginning of period Ìý Ìý 9,298 Ìý Ìý Ìý 6,736 Ìý
End of period Ìý $ 7,482 Ìý Ìý $ 9,298 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Âé¶¹¹ÙÍø.
Segment Revenue

Ìý Ìý Three Months Ended October 31, Ìý Ìý Change Ìý
(in thousands) Ìý 2022 Ìý Ìý 2021 Ìý Ìý Ìý $ Ìý Ìý % Ìý
U.S. Concrete Pumping Ìý Ìý 84,317 Ìý Ìý $ 62,965 Ìý Ìý $ 21,352 Ìý Ìý Ìý 33.9 %
U.K. Operations Ìý Ìý 14,946 Ìý Ìý Ìý 13,812 Ìý Ìý Ìý 1,134 Ìý Ìý Ìý 8.2 %
U.S. Concrete Waste Management Services Ìý Ìý 15,640 Ìý Ìý Ìý 11,040 Ìý Ìý Ìý 4,600 Ìý Ìý Ìý 41.7 %
Corporate Ìý Ìý 625 Ìý Ìý Ìý 625 Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Intersegment Ìý Ìý (634 ) Ìý Ìý (689 ) Ìý Ìý 55 Ìý Ìý Ìý -8.0 %
Ìý Ìý $ 114,894 Ìý Ìý $ 87,753 Ìý Ìý $ 27,141 Ìý Ìý Ìý 30.9 %


Ìý Ìý Year Ended October 31, Ìý Ìý Change Ìý
(in thousands) Ìý 2022 Ìý Ìý 2021 Ìý Ìý Ìý $ Ìý Ìý % Ìý
U.S. Concrete Pumping Ìý $ 296,506 Ìý Ìý $ 229,475 Ìý Ìý $ 67,031 Ìý Ìý Ìý 29.2 %
U.K. Operations Ìý Ìý 54,926 Ìý Ìý Ìý 48,098 Ìý Ìý Ìý 6,828 Ìý Ìý Ìý 14.2 %
U.S. Concrete Waste Management Services Ìý Ìý 50,191 Ìý Ìý Ìý 38,591 Ìý Ìý Ìý 11,600 Ìý Ìý Ìý 30.1 %
Corporate Ìý Ìý 2,500 Ìý Ìý Ìý 2,500 Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Intersegment Ìý Ìý (2,831 ) Ìý Ìý (2,856 ) Ìý Ìý 25 Ìý Ìý Ìý -0.9 %
Ìý Ìý $ 401,292 Ìý Ìý $ 315,808 Ìý Ìý $ 85,484 Ìý Ìý Ìý 27.1 %
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Âé¶¹¹ÙÍø.
Segment Adjusted EBITDA and Net Income (Loss)

Ìý Ìý Net Income (Loss) Ìý Ìý Adjusted EBITDA Ìý
Ìý Ìý Three Months Ended October 31, Ìý Ìý Three Months Ended October 31, Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(in thousands, except percentages) Ìý 2022 Ìý Ìý 2021 Ìý Ìý 2022 Ìý Ìý 2021 Ìý Ìý $ Change Ìý Ìý % Change Ìý
U.S. Concrete Pumping Ìý $ 2,769 Ìý Ìý $ 798 Ìý Ìý $ 23,360 Ìý Ìý $ 18,095 Ìý Ìý $ 5,265 Ìý Ìý Ìý 29.1 %
U.K. Operations Ìý Ìý 1,722 Ìý Ìý Ìý (1,281 ) Ìý Ìý 4,700 Ìý Ìý Ìý 4,191 Ìý Ìý Ìý 509 Ìý Ìý Ìý 12.1 %
U.S. Concrete Waste Management Services Ìý Ìý 3,693 Ìý Ìý Ìý 2,218 Ìý Ìý Ìý 7,605 Ìý Ìý Ìý 5,374 Ìý Ìý Ìý 2,231 Ìý Ìý Ìý 41.5 %
Corporate Ìý Ìý 348 Ìý Ìý Ìý 1,697 Ìý Ìý Ìý 624 Ìý Ìý Ìý 625 Ìý Ìý Ìý (1 ) Ìý Ìý -0.2 %
Ìý Ìý $ 8,532 Ìý Ìý $ 3,432 Ìý Ìý $ 36,289 Ìý Ìý $ 28,285 Ìý Ìý $ 8,004 Ìý Ìý Ìý 28.3 %


Ìý Ìý Net Income (Loss) Ìý Ìý Adjusted EBITDA Ìý
Ìý Ìý Year Ended October 31, Ìý Ìý Year Ended October 31, Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(in thousands, except percentages) Ìý 2022 Ìý Ìý 2021 Ìý Ìý 2022 Ìý Ìý 2021 Ìý Ìý $ Change Ìý Ìý % Change Ìý
U.S. Concrete Pumping Ìý $ 6,541 Ìý Ìý $ (10,959 ) Ìý $ 77,523 Ìý Ìý $ 68,091 Ìý Ìý $ 9,432 Ìý Ìý Ìý 13.9 %
U.K. Operations Ìý Ìý 2,080 Ìý Ìý Ìý (1,028 ) Ìý Ìý 15,717 Ìý Ìý Ìý 15,339 Ìý Ìý Ìý 378 Ìý Ìý Ìý 2.5 %
U.S. Concrete Waste Management Services Ìý Ìý 8,898 Ìý Ìý Ìý 5,500 Ìý Ìý Ìý 22,838 Ìý Ìý Ìý 18,411 Ìý Ìý Ìý 4,427 Ìý Ìý Ìý 24.0 %
Corporate Ìý Ìý 11,157 Ìý Ìý Ìý (8,586 ) Ìý Ìý 2,499 Ìý Ìý Ìý 2,501 Ìý Ìý Ìý (2 ) Ìý Ìý -0.1 %
Ìý Ìý $ 28,676 Ìý Ìý $ (15,073 ) Ìý $ 118,577 Ìý Ìý $ 104,342 Ìý Ìý $ 14,235 Ìý Ìý Ìý 13.6 %
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Âé¶¹¹ÙÍø.
Quarterly Financial Performance

(dollars in millions) Ìý Revenue Ìý Ìý Net Income (Loss) Ìý Ìý Adjusted EBITDA1 Ìý Ìý Capital Expenditures2 Ìý Ìý Adjusted EBITDA less Capital Expenditures Ìý Ìý Diluted Earnings Per Share Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Q1 2020 Ìý $ 74 Ìý Ìý $ (3 ) Ìý $ 24 Ìý Ìý $ 20 Ìý Ìý $ 4 Ìý Ìý $ (0.06 )
Q2 2020 Ìý $ 74 Ìý Ìý $ (59 ) Ìý $ 24 Ìý Ìý $ 4 Ìý Ìý $ 20 Ìý Ìý $ (1.06 )
Q3 2020 Ìý $ 77 Ìý Ìý $ 3 Ìý Ìý $ 30 Ìý Ìý $ 6 Ìý Ìý $ 24 Ìý Ìý $ 0.00 Ìý
Q4 2020 Ìý $ 79 Ìý Ìý $ (2 ) Ìý $ 30 Ìý Ìý $ 6 Ìý Ìý $ 24 Ìý Ìý $ (0.06 )
Q1 2021 Ìý $ 70 Ìý Ìý $ (12 ) Ìý $ 22 Ìý Ìý $ 8 Ìý Ìý $ 15 Ìý Ìý $ (0.24 )
Q2 2021 Ìý $ 77 Ìý Ìý $ (11 ) Ìý $ 25 Ìý Ìý $ 5 Ìý Ìý $ 20 Ìý Ìý $ (0.21 )
Q3 2021 Ìý $ 81 Ìý Ìý $ 5 Ìý Ìý $ 28 Ìý Ìý $ 17 Ìý Ìý $ 11 Ìý Ìý $ 0.07 Ìý
Q4 2021 Ìý $ 88 Ìý Ìý $ 3 Ìý Ìý $ 28 Ìý Ìý $ 27 Ìý Ìý $ 1 Ìý Ìý $ 0.05 Ìý
Q1 2022 Ìý $ 85 Ìý Ìý $ 1 Ìý Ìý $ 24 Ìý Ìý $ 35 Ìý Ìý $ (11 ) Ìý $ 0.01 Ìý
Q2 2022 Ìý $ 96 Ìý Ìý $ 6 Ìý Ìý $ 28 Ìý Ìý $ 22 Ìý Ìý $ 5 Ìý Ìý $ 0.10 Ìý
Q3 2022 Ìý $ 105 Ìý Ìý $ 13 Ìý Ìý $ 30 Ìý Ìý $ 19 Ìý Ìý $ 11 Ìý Ìý $ 0.22 Ìý
Q4 2022 Ìý $ 115 Ìý Ìý $ 9 Ìý Ìý $ 37 Ìý Ìý $ 48 Ìý Ìý $ (11 ) Ìý $ 0.14 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

1 Adjusted EBITDA is a financial measure that is not calculated in accordance with Generally Accepted Accounting Principles in the United States (“GAAP�). See “Non-GAAP Financial Measures� below for a reconciliation of such measure to its most comparable GAAP measure.
2 Total capital expenditures for the 2022 fiscal year was approximately $124 million which includes approximately $36 million of replacement capex.
*Q4 2022 capex includes approximately $31 million M&A and $13 million growth investment.
*Q3 2022 capex includes approximately $7 million growth investment.
*Q2 2022 capex includes approximately $11 million M&A and $5 million growth investment.
*Q1 2022 capex includes approximately $19 million M&A and $2 million growth investment.

Âé¶¹¹ÙÍø.
Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA

Ìý Ìý Three Months Ended October 31, Ìý Ìý Year Ended October 31, Ìý
(dollars in thousands) Ìý 2022 Ìý Ìý 2021 Ìý Ìý 2022 Ìý Ìý 2021 Ìý
Consolidated Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ 8,532 Ìý Ìý $ 3,432 Ìý Ìý $ 28,676 Ìý Ìý $ (15,073 )
Interest expense, net Ìý Ìý 6,765 Ìý Ìý Ìý 6,107 Ìý Ìý Ìý 25,891 Ìý Ìý Ìý 25,190 Ìý
Income tax expense Ìý Ìý 2,991 Ìý Ìý Ìý 3,468 Ìý Ìý Ìý 5,526 Ìý Ìý Ìý 2,642 Ìý
Depreciation and amortization Ìý Ìý 14,957 Ìý Ìý Ìý 14,220 Ìý Ìý Ìý 57,462 Ìý Ìý Ìý 55,906 Ìý
EBITDA Ìý Ìý 33,245 Ìý Ìý Ìý 27,227 Ìý Ìý Ìý 117,555 Ìý Ìý Ìý 68,665 Ìý
Transaction expenses Ìý Ìý 259 Ìý Ìý Ìý 117 Ìý Ìý Ìý 318 Ìý Ìý Ìý 312 Ìý
Loss on debt extinguishment Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý 15,510 Ìý
Stock based compensation Ìý Ìý 870 Ìý Ìý Ìý 1,311 Ìý Ìý Ìý 5,034 Ìý Ìý Ìý 6,591 Ìý
Change in fair value of warrant liabilities Ìý Ìý - Ìý Ìý Ìý (1,301 ) Ìý Ìý (9,894 ) Ìý Ìý 9,894 Ìý
Other income, net Ìý Ìý (19 ) Ìý Ìý (32 ) Ìý Ìý (88 ) Ìý Ìý (117 )
Other adjustments1 Ìý Ìý 1,934 Ìý Ìý Ìý 963 Ìý Ìý Ìý 5,652 Ìý Ìý Ìý 3,487 Ìý
Adjusted EBITDA Ìý $ 36,289 Ìý Ìý $ 28,285 Ìý Ìý $ 118,577 Ìý Ìý $ 104,342 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
U.S. Concrete Pumping Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ 2,769 Ìý Ìý $ 798 Ìý Ìý $ 6,541 Ìý Ìý $ (10,959 )
Interest expense, net Ìý Ìý 6,089 Ìý Ìý Ìý 5,313 Ìý Ìý Ìý 22,968 Ìý Ìý Ìý 22,031 Ìý
Income tax expense (benefit) Ìý Ìý 2,207 Ìý Ìý Ìý 1,469 Ìý Ìý Ìý 2,465 Ìý Ìý Ìý (956 )
Depreciation and amortization Ìý Ìý 10,689 Ìý Ìý Ìý 9,496 Ìý Ìý Ìý 40,304 Ìý Ìý Ìý 37,381 Ìý
EBITDA Ìý Ìý 21,754 Ìý Ìý Ìý 17,076 Ìý Ìý Ìý 72,278 Ìý Ìý Ìý 47,497 Ìý
Transaction expenses Ìý Ìý 259 Ìý Ìý Ìý 117 Ìý Ìý Ìý 318 Ìý Ìý Ìý 312 Ìý
Loss on debt extinguishment Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý 15,510 Ìý
Stock based compensation Ìý Ìý 870 Ìý Ìý Ìý 1,311 Ìý Ìý Ìý 5,034 Ìý Ìý Ìý 6,591 Ìý
Other income, net Ìý Ìý (6 ) Ìý Ìý - Ìý Ìý Ìý (49 ) Ìý Ìý (42 )
Other adjustments1 Ìý Ìý 483 Ìý Ìý Ìý (409 ) Ìý Ìý (58 ) Ìý Ìý (1,777 )
Adjusted EBITDA Ìý $ 23,360 Ìý Ìý $ 18,095 Ìý Ìý $ 77,523 Ìý Ìý $ 68,091 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
U.K. Operations Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ 1,722 Ìý Ìý $ (1,281 ) Ìý $ 2,080 Ìý Ìý $ (1,028 )
Interest expense, net Ìý Ìý 676 Ìý Ìý Ìý 794 Ìý Ìý Ìý 2,923 Ìý Ìý Ìý 3,159 Ìý
Income tax expense (benefit) Ìý Ìý (252 ) Ìý Ìý 1,707 Ìý Ìý Ìý (130 ) Ìý Ìý 1,759 Ìý
Depreciation and amortization Ìý Ìý 1,817 Ìý Ìý Ìý 2,114 Ìý Ìý Ìý 7,709 Ìý Ìý Ìý 8,238 Ìý
EBITDA Ìý Ìý 3,963 Ìý Ìý Ìý 3,334 Ìý Ìý Ìý 12,582 Ìý Ìý Ìý 12,128 Ìý
Transaction expenses Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Loss on debt extinguishment Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Stock based compensation Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Other income, net Ìý Ìý (4 ) Ìý Ìý (15 ) Ìý Ìý (15 ) Ìý Ìý (53 )
Other adjustments Ìý Ìý 741 Ìý Ìý Ìý 872 Ìý Ìý Ìý 3,150 Ìý Ìý Ìý 3,264 Ìý
Adjusted EBITDA Ìý $ 4,700 Ìý Ìý $ 4,191 Ìý Ìý $ 15,717 Ìý Ìý $ 15,339 Ìý


U.S. Concrete Waste Management Services Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income Ìý $ 3,693 Ìý Ìý $ 2,218 Ìý Ìý $ 8,898 Ìý Ìý $ 5,500 Ìý
Interest expense, net Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Income tax expense Ìý Ìý 971 Ìý Ìý Ìý 276 Ìý Ìý Ìý 2,803 Ìý Ìý Ìý 1,486 Ìý
Depreciation and amortization Ìý Ìý 2,240 Ìý Ìý Ìý 2,397 Ìý Ìý Ìý 8,601 Ìý Ìý Ìý 9,447 Ìý
EBITDA Ìý Ìý 6,904 Ìý Ìý Ìý 4,891 Ìý Ìý Ìý 20,302 Ìý Ìý Ìý 16,433 Ìý
Transaction expenses Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Loss on debt extinguishment Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Stock based compensation Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Other income, net Ìý Ìý (9 ) Ìý Ìý (17 ) Ìý Ìý (24 ) Ìý Ìý (22 )
Other adjustments Ìý Ìý 710 Ìý Ìý Ìý 500 Ìý Ìý Ìý 2,560 Ìý Ìý Ìý 2,000 Ìý
Adjusted EBITDA Ìý $ 7,605 Ìý Ìý $ 5,374 Ìý Ìý $ 22,838 Ìý Ìý $ 18,411 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Corporate Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ 348 Ìý Ìý $ 1,697 Ìý Ìý $ 11,157 Ìý Ìý $ (8,586 )
Interest expense, net Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Income tax expense Ìý Ìý 65 Ìý Ìý Ìý 16 Ìý Ìý Ìý 388 Ìý Ìý Ìý 353 Ìý
Depreciation and amortization Ìý Ìý 211 Ìý Ìý Ìý 213 Ìý Ìý Ìý 848 Ìý Ìý Ìý 840 Ìý
EBITDA Ìý Ìý 624 Ìý Ìý Ìý 1,926 Ìý Ìý Ìý 12,393 Ìý Ìý Ìý (7,393 )
Transaction expenses Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Loss on debt extinguishment Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Stock based compensation Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Change in fair value of warrant liabilities Ìý Ìý - Ìý Ìý Ìý (1,301 ) Ìý Ìý (9,894 ) Ìý Ìý 9,894 Ìý
Other income, net Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Other adjustments1 Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Adjusted EBITDA Ìý $ 624 Ìý Ìý $ 625 Ìý Ìý $ 2,499 Ìý Ìý $ 2,501 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

1 Other adjustments includes the adjustment for warrant liabilities revaluation, restructuring costs, director costs, public company expense, extraordinary expenses and gain/loss on currency transactions. Starting in the first quarter of fiscal 2023, we will modify the method in which Adjusted EBITDA is calculated by no longer including in "Other adjustments" an add-back for director costs (which were $2.0 million in 2022 and $2.4 million in 2021) or expenses related to being a publicly-traded company (which were $0.5 million in both 2022 and 2021).

Âé¶¹¹ÙÍø.
Reconciliation of Net Debt

Ìý Ìý October 31, Ìý Ìý January 31, Ìý Ìý April 30, Ìý Ìý July 31, Ìý Ìý October 31, Ìý Ìý Change in Net Debt Ìý
(in thousands) Ìý 2021 Ìý Ìý 2022 Ìý Ìý 2022 Ìý Ìý 2022 Ìý Ìý 2022 Ìý Ìý Q4'21 to Q4 '22 Ìý Ìý YoY Ìý
Senior Notes Ìý Ìý 375,000 Ìý Ìý Ìý 375,000 Ìý Ìý Ìý 375,000 Ìý Ìý Ìý 375,000 Ìý Ìý Ìý 375,000 Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Revolving loan draws outstanding Ìý Ìý 990 Ìý Ìý Ìý 16,208 Ìý Ìý Ìý 29,867 Ìý Ìý Ìý 16,884 Ìý Ìý Ìý 52,133 Ìý Ìý Ìý 35,249 Ìý Ìý Ìý 51,143 Ìý
Less: Cash Ìý Ìý (9,298 ) Ìý Ìý (2,787 ) Ìý Ìý (2,670 ) Ìý Ìý (2,445 ) Ìý Ìý (7,482 ) Ìý Ìý (5,037 ) Ìý Ìý 1,816 Ìý
Net debt Ìý Ìý 366,692 Ìý Ìý Ìý 388,421 Ìý Ìý Ìý 402,197 Ìý Ìý Ìý 389,439 Ìý Ìý Ìý 419,652 Ìý Ìý Ìý 30,213 Ìý Ìý Ìý 52,960 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Source: Âé¶¹¹ÙÍø.