Âé¶¹¹ÙÍø Reports Strong Second Quarter 2023 Results

Double-Digit RevenueÌýGrowth Drives Record Second Quarter

DENVER, June 08, 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 second quarter ended April 30, 2023.

Second Quarter Fiscal Year 2023 Highlights vs. Second Quarter of Fiscal Year 2022 (where applicable)

  • Revenue increased 12% to $107.8 million compared to $96.5 million.ÌýÌý
  • Gross profit increased 12% to $43.5 million compared to $38.9 million.ÌýÌý
  • Income from operations increased 27% to $13.2 million compared to $10.4 million.ÌýÌý
  • Net income was $5.6 million compared to $6.0 million.ÌýÌý
  • Net income attributable to common shareholders was $5.2 million or $0.09 per diluted share, compared to $5.6 million or $0.10 per diluted share.ÌýÌý
  • Adjusted EBITDA1 increased 7% to $28.8 million compared to $27.1 million, with Adjusted EBITDA margin1 at 26.7% compared to 28.0%.ÌýÌý
  • Amounts outstanding under debt agreements were $435.9 million with net debt1 of $429.3 million. Total available liquidity at quarter end was $100.4 million.

Management Commentary

“We delivered another strong quarter driven by continued growth in every segment, particularly double-digit increases in our U.K. operations and in Eco-Pan,â€� said CPH CEO Bruce Young. “In fact, Eco-Pan experienced another quarter of exceptional growth with a 26% increase in revenue as we continued to leverage the organic growth in our operations network and an expanded salesforce. Within our U.S. concrete pumping business, we continued to experience improvement in our commercial and infrastructure projects. However, above average precipitation and colder temperaturesÌýin most of our regions west of the Rockies, as well as Colorado, impacted sales as well as profitability given lower equipment utilization.

“Looking ahead, we anticipate ongoing growth in our infrastructure and commercial end markets given our expanded footprint and momentum with heavy commercial projects. Our focus remains on optimizing end market mix to continue to deliver strong top and bottom-line growth as we move into the peak summer construction season. We will also continue to focus on maximizing shareholder value by leveraging our unique operational capabilities, high-value service offering, and opportunistic, accretive M&A while strategically balancing our leverage. And, our ABL upsize this month to $225.0 million and five year extended maturity further enhances our ability to pursue accretive investment opportunities and support our overall long-term growth."

_____________
1 Adjusted EBITDA, Adjusted EBITDA margin and net debt are financial measures that are not calculated in accordance with accounting principles generally accepted in the United States of America (“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. As of the first quarter of fiscal 2023, adjusted EBITDA no longer includes an add-back for director costs and public company expenses.

Second Quarter Fiscal Year 2023 Financial Results

Revenue in the second quarter of fiscal year 2023 increased 12% to $107.8 million compared to $96.5 million in the second quarter of fiscal year 2022. The increase was attributable to strong growth across each of the Company’s segments as a result of organic growth from some higher volumes in certain regions coupled with improved pricing, as well as the acquisition of Coastal Carolina Pumping (Coastal) in August 2022. Revenue attributable to the Coastal acquisition was $5.0 million in the second quarter of 2023.

Gross profit in the second quarter of fiscal year 2023 increased 12% to $43.5 million compared to $38.9 million in the prior year quarter. Gross margin was 40.3% compared to 40.4% in the prior year quarter. While there was stabilization of certain input costs, particularly in diesel fuel, this was offset by slightly lower equipment utilization as a result of inclement weather conditions affecting the fiscal 2023 second quarter, particularly in locations west of the Rocky Mountains.

General and administrative expenses in Q2 were $30.3 million, up $1.7 million from $28.6 million in the same year-ago quarter as a result of higher labor costs related to recent acquisitions. As a percentage of revenue, G&A costs were 28.1% in the second quarter compared to 29.6% in the same year-ago quarter.

During the three-month periods ended April 30, 2023 and 2022, the Company recognized gains of $1.2 million and $2.5 million, respectively, on the fair value remeasurement of its liability-classified warrants. The continued decline in the fair value remeasurement of the public warrants for both periods is due to the Company's share price being below the exercise price as the warrants get closer to expiring in December 2023.

Net income in the second quarter of fiscal year 2023 was $5.6 million compared to $6.0 million in the second quarter of fiscal year 2022. Net income attributable to common shareholders in the second quarter of fiscal year 2023 was $5.2 million, or $0.09 per diluted share,Ìýcompared to $5.6 million, or $0.10 per diluted share, in the prior year quarter.

Adjusted EBITDA in the second quarter of fiscal year 2023 increased 7% to $28.8 million compared to $27.1 million in the prior year quarter. Adjusted EBITDA margin declined to 26.7% compared to 28.0% in the prior year quarter, primarily due to the severe winter weather impacts on operating leverage.

Liquidity

On April 30, 2023, the Company had debt outstanding of $435.9 million, net debtÌýof $429.3 million and total available liquidity of $100.4 million.

On June 1, 2023, the Company amended and upsized its ABL Facility to, among other things, (1) increase the maximum revolver borrowings available to be drawn thereunder from $160.0 million to $225.0 million and (2) extend the maturity of the ABL Facility to June 1, 2028 (a five-year extension from closing). The $65.0 million in incremental commitments included the introduction of PNC Bank N.A. providing a new commitment of $50.0 million and JPMorgan Chase Bank, N.A. increasing their existing commitment by $15.0 million.

Segment Results

U.S. Concrete Pumping.ÌýRevenue in the second quarter of fiscal year 2023 increased 9% to $78.4 million compared to $71.8 million in the prior year quarter. The increase was primarily due to revenue contributionÌýin the second quarter of 2023 from the Coastal acquisition.ÌýNet income in the second quarter of fiscal year 2023 was $0.5 million compared to $1.7 million in the prior year quarter. Adjusted EBITDA was $17.1 million in the second quarter of fiscal year 2023 compared to $18.0 million in the prior year quarter.

U.K. Operations. Revenue in the second quarter of fiscal year 2023 increased 13% to $15.2 million compared to $13.5 million in the prior year quarter. Excluding the impact from foreign currency translation, revenue was up 22% year-over-year. The increase was primarily attributable to pricing improvements. Net income in the second quarter of fiscal year 2023 improved to $0.9 million compared to $0.1 million in the prior year quarter. Adjusted EBITDA was $4.6 million in the second quarter of fiscal year 2023 compared to $3.8 million in the prior year quarter.

U.S. Concrete Waste Management Services. Revenue in the second quarter of fiscal year 2023 increased 26% to $14.2 million compared to $11.3 million in the prior year quarter. The increase was due to organic growth and pricing improvements. Net income in the second quarter of fiscal year 2023 increased 89% to $2.7 million compared to $1.4 million in the prior year quarter. Adjusted EBITDA in the second quarter of fiscal year 2023 increased 39% to $6.5 million compared to $4.6 million in the prior year quarter.

Fiscal Year 2023 Outlook

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

_____________
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 second quarter 2023 results.

Date: Thursday, June 8, 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: 13737461

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 at Ìýand 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 June 15, 2023.

Toll-free replay number: 1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 13737461

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 April 30, 2023, the Company provided concrete pumping services in the U.S. from a footprint of approximately 100 branch locations across approximately 20 states, concrete pumping services in the U.K. from approximately 30 branch locations, and route-based concrete waste management services from 19 operating locations in the U.S. and 1 shared location in the U.K. For more information, please visitÌýÌýor the Company’s brand websites atÌý,Ìý, orÌý.

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 actual results to differ materially from 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

This press release presents Adjusted EBITDA, Adjusted EBITDA margin, net debt and free cash flow, all of which are important financial measures for the Company, but are not financial measures defined by GAAP.

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, extraordinary expenses and non-cash currency gains/losses. As of the first quarter of fiscal 2023, we have modified the method in which adjusted EBITDA is calculated by no longer including an add-back for director costs and public company expenses. Adjusted EBITDA in theÌýthree and six months ended April 30, 2022 is recast by $0.6 million and $1.3 million, respectively, for these expenses to reflect this change. 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 Group, Inc.
Cody Slach
1-949-574-3860
BBCP@gateway-grp.com
Ìý Ìý


Ìý
Âé¶¹¹ÙÍø.
Consolidated Balance Sheets
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý As of April 30, Ìý Ìý As of October 31, Ìý
(in thousands, except per share amounts) Ìý 2023 Ìý Ìý 2022 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Current assets: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash and cash equivalents Ìý $ 6,643 Ìý Ìý $ 7,482 Ìý
Trade receivables, net Ìý Ìý 62,834 Ìý Ìý Ìý 62,882 Ìý
Inventory, net Ìý Ìý 6,349 Ìý Ìý Ìý 5,532 Ìý
Income taxes receivable Ìý Ìý - Ìý Ìý Ìý 485 Ìý
Prepaid expenses and other current assets Ìý Ìý 10,176 Ìý Ìý Ìý 5,175 Ìý
Total current assets Ìý Ìý 86,002 Ìý Ìý Ìý 81,556 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Property, plant and equipment, net Ìý Ìý 429,154 Ìý Ìý Ìý 419,377 Ìý
Intangible assets, net Ìý Ìý 129,835 Ìý Ìý Ìý 137,754 Ìý
Goodwill Ìý Ìý 222,434 Ìý Ìý Ìý 220,245 Ìý
Right-of-use operating lease assets Ìý Ìý 25,444 Ìý Ìý Ìý 24,833 Ìý
Other non-current assets Ìý Ìý 1,973 Ìý Ìý Ìý 2,026 Ìý
Deferred financing costs Ìý Ìý 1,437 Ìý Ìý Ìý 1,698 Ìý
Total assets Ìý $ 896,279 Ìý Ìý $ 887,489 Ìý
Ìý 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 Ìý
Revolving loan Ìý $ 60,947 Ìý Ìý $ 52,133 Ìý
Operating lease obligations, current portion Ìý Ìý 4,651 Ìý Ìý Ìý 4,001 Ìý
Finance lease obligations, current portion Ìý Ìý 113 Ìý Ìý Ìý 109 Ìý
Accounts payable Ìý Ìý 7,721 Ìý Ìý Ìý 8,362 Ìý
Accrued payroll and payroll expenses Ìý Ìý 11,959 Ìý Ìý Ìý 13,341 Ìý
Accrued expenses and other current liabilities Ìý Ìý 23,323 Ìý Ìý Ìý 32,156 Ìý
Income taxes payable Ìý Ìý 746 Ìý Ìý Ìý 178 Ìý
Warrant liability, current portion Ìý Ìý 1,302 Ìý Ìý Ìý - Ìý
Total current liabilities Ìý Ìý 110,762 Ìý Ìý Ìý 110,280 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Long term debt, net of discount for deferred financing costs Ìý Ìý 371,172 Ìý Ìý Ìý 370,476 Ìý
Operating lease obligations, non-current Ìý Ìý 21,069 Ìý Ìý Ìý 20,984 Ìý
Finance lease obligations, non-current Ìý Ìý 112 Ìý Ìý Ìý 169 Ìý
Deferred income taxes Ìý Ìý 76,125 Ìý Ìý Ìý 74,223 Ìý
Warrant liability, non-current Ìý Ìý - Ìý Ìý Ìý 7,030 Ìý
Total liabilities Ìý Ìý 579,240 Ìý Ìý Ìý 583,162 Ìý
Ìý 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 April 30, 2023 and October 31, 2022 Ìý Ìý 25,000 Ìý Ìý Ìý 25,000 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Stockholders' equity Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Common stock, $0.0001 par value, 500,000,000 shares authorized, 55,015,572 and 56,226,191 issued and outstanding as of April 30, 2023 and October 31, 2022, respectively Ìý Ìý 6 Ìý Ìý Ìý 6 Ìý
Additional paid-in capital Ìý Ìý 381,599 Ìý Ìý Ìý 379,395 Ìý
Treasury stock Ìý Ìý (12,894 ) Ìý Ìý (4,609 )
Accumulated other comprehensive loss Ìý Ìý (2,498 ) Ìý Ìý (9,228 )
Accumulated deficit Ìý Ìý (74,174 ) Ìý Ìý (86,237 )
Total stockholders' equity Ìý Ìý 292,039 Ìý Ìý Ìý 279,327 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total liabilities and stockholders' equity Ìý $ 896,279 Ìý Ìý $ 887,489 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý


Ìý
Âé¶¹¹ÙÍø.
Consolidated Statements of Operations
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Three Months Ended April 30, Ìý Ìý Six Months Ended April 30, Ìý
(in thousands, except share and per share amounts) Ìý 2023 Ìý Ìý 2022 Ìý Ìý 2023 Ìý Ìý 2022 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Revenue Ìý $ 107,791 Ìý Ìý $ 96,482 Ìý Ìý $ 201,366 Ìý Ìý $ 181,930 Ìý
Cost of operations Ìý Ìý 64,317 Ìý Ìý Ìý 57,544 Ìý Ìý Ìý 121,438 Ìý Ìý Ìý 108,866 Ìý
Gross profit Ìý Ìý 43,474 Ìý Ìý Ìý 38,938 Ìý Ìý Ìý 79,928 Ìý Ìý Ìý 73,064 Ìý
Gross margin Ìý Ìý 40.3 % Ìý Ìý 40.4 % Ìý Ìý 39.7 % Ìý Ìý 40.2 %
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
General and administrative expenses Ìý Ìý 30,258 Ìý Ìý Ìý 28,567 Ìý Ìý Ìý 57,299 Ìý Ìý Ìý 55,308 Ìý
Income from operations Ìý Ìý 13,216 Ìý Ìý Ìý 10,371 Ìý Ìý Ìý 22,629 Ìý Ìý Ìý 17,756 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Interest expense, net Ìý Ìý (7,348 ) Ìý Ìý (6,346 ) Ìý Ìý (14,219 ) Ìý Ìý (12,608 )
Change in fair value of warrant liabilities Ìý Ìý 1,172 Ìý Ìý Ìý 2,474 Ìý Ìý Ìý 5,728 Ìý Ìý Ìý 2,474 Ìý
Other income, net Ìý Ìý 13 Ìý Ìý Ìý 13 Ìý Ìý Ìý 34 Ìý Ìý Ìý 52 Ìý
Income before income taxes Ìý Ìý 7,053 Ìý Ìý Ìý 6,512 Ìý Ìý Ìý 14,172 Ìý Ìý Ìý 7,674 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Income tax expense Ìý Ìý 1,465 Ìý Ìý Ìý 527 Ìý Ìý Ìý 2,109 Ìý Ìý Ìý 506 Ìý
Net income Ìý Ìý 5,588 Ìý Ìý Ìý 5,985 Ìý Ìý Ìý 12,063 Ìý Ìý Ìý 7,168 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Less preferred shares dividends Ìý Ìý (427 ) Ìý Ìý (427 ) Ìý Ìý (868 ) Ìý Ìý (868 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Income available to common shareholders Ìý $ 5,161 Ìý Ìý $ 5,558 Ìý Ìý $ 11,195 Ìý Ìý $ 6,300 Ìý
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 53,329,576 Ìý Ìý Ìý 53,901,278 Ìý Ìý Ìý 53,467,897 Ìý Ìý Ìý 53,782,345 Ìý
Diluted Ìý Ìý 54,224,611 Ìý Ìý Ìý 54,795,262 Ìý Ìý Ìý 54,343,461 Ìý Ìý Ìý 54,738,504 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income per common share Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Basic Ìý $ 0.09 Ìý Ìý $ 0.10 Ìý Ìý $ 0.20 Ìý Ìý $ 0.11 Ìý
Diluted Ìý $ 0.09 Ìý Ìý $ 0.10 Ìý Ìý $ 0.20 Ìý Ìý $ 0.11 Ìý
Ìý 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 Ìý Ìý
Ìý Ìý For the Six Months Ended April 30, Ìý
(in thousands, except per share amounts) Ìý 2023 Ìý Ìý 2022 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income Ìý $ 12,063 Ìý Ìý $ 7,168 Ìý
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 2,317 Ìý Ìý Ìý 1,134 Ìý
Foreign currency adjustments Ìý Ìý (1,106 ) Ìý Ìý - Ìý
Depreciation Ìý Ìý 19,523 Ìý Ìý Ìý 16,843 Ìý
Deferred income taxes Ìý Ìý 1,128 Ìý Ìý Ìý 236 Ìý
Amortization of deferred financing costs Ìý Ìý 957 Ìý Ìý Ìý 916 Ìý
Amortization of intangible assets Ìý Ìý 9,647 Ìý Ìý Ìý 11,471 Ìý
Stock-based compensation expense Ìý Ìý 2,204 Ìý Ìý Ìý 2,831 Ìý
Change in fair value of warrant liabilities Ìý Ìý (5,728 ) Ìý Ìý (2,474 )
Net gain on the sale of property, plant and equipment Ìý Ìý (640 ) Ìý Ìý (910 )
Provision for bad debt Ìý Ìý (70 ) Ìý Ìý 50 Ìý
Net changes in operating assets and liabilities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Trade receivables, net Ìý Ìý 867 Ìý Ìý Ìý (8,381 )
Inventory Ìý Ìý (681 ) Ìý Ìý (553 )
Prepaid expenses and other assets Ìý Ìý (3,216 ) Ìý Ìý (3,882 )
Accounts payable Ìý Ìý (1,112 ) Ìý Ìý (1,249 )
Accrued payroll, accrued expenses and other liabilities Ìý Ìý (5,061 ) Ìý Ìý (1,809 )
Net cash provided by operating activities Ìý Ìý 31,092 Ìý Ìý Ìý 21,391 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 (34,745 ) Ìý Ìý (60,332 )
Proceeds from sale of property, plant and equipment Ìý Ìý 4,416 Ìý Ìý Ìý 4,636 Ìý
Purchases of intangible assets Ìý Ìý (800 ) Ìý Ìý (1,450 )
Net cash used in investing activities Ìý Ìý (31,129 ) Ìý Ìý (57,146 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash flows from financing activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Proceeds on revolving loan Ìý Ìý 174,504 Ìý Ìý Ìý 179,933 Ìý
Payments on revolving loan Ìý Ìý (167,213 ) Ìý Ìý (150,759 )
Purchase of treasury stock Ìý Ìý (8,285 ) Ìý Ìý (1,012 )
Other financing activities Ìý Ìý (58 ) Ìý Ìý (5 )
Net cash provided by (used in) financing activities Ìý Ìý (1,052 ) Ìý Ìý 28,157 Ìý
Effect of foreign currency exchange rate on cash Ìý Ìý 250 Ìý Ìý Ìý 970 Ìý
Net decrease in cash and cash equivalents Ìý Ìý (839 ) Ìý Ìý (6,628 )
Cash and cash equivalents: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Beginning of period Ìý Ìý 7,482 Ìý Ìý Ìý 9,298 Ìý
End of period Ìý $ 6,643 Ìý Ìý $ 2,670 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý


Ìý
Âé¶¹¹ÙÍø.
Segment Revenue
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Three Months Ended April 30, Ìý Ìý Change Ìý
(in thousands) Ìý 2023 Ìý Ìý 2022 Ìý Ìý $ Ìý Ìý % Ìý
U.S. Concrete Pumping Ìý Ìý 78,386 Ìý Ìý $ 71,767 Ìý Ìý $ 6,619 Ìý Ìý Ìý 9.2 %
U.K. Operations Ìý Ìý 15,239 Ìý Ìý Ìý 13,541 Ìý Ìý Ìý 1,698 Ìý Ìý Ìý 12.5 %
U.S. Concrete Waste Management Services Ìý Ìý 14,167 Ìý Ìý Ìý 11,281 Ìý Ìý Ìý 2,886 Ìý Ìý Ìý 25.6 %
Corporate Ìý Ìý 625 Ìý Ìý Ìý 625 Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Intersegment Ìý Ìý (626 ) Ìý Ìý (732 ) Ìý Ìý 106 Ìý Ìý Ìý -14.5 %
Total Revenue Ìý $ 107,791 Ìý Ìý $ 96,482 Ìý Ìý $ 11,309 Ìý Ìý Ìý 11.7 %


Ìý Ìý Six Months Ended April 30, Ìý Ìý Change Ìý
(in thousands) Ìý 2023 Ìý Ìý 2022 Ìý Ìý $ Ìý Ìý % Ìý
U.S. Concrete Pumping Ìý $ 145,573 Ìý Ìý $ 134,837 Ìý Ìý $ 10,736 Ìý Ìý Ìý 8.0 %
U.K. Operations Ìý Ìý 27,947 Ìý Ìý Ìý 25,563 Ìý Ìý Ìý 2,384 Ìý Ìý Ìý 9.3 %
U.S. Concrete Waste Management Services Ìý Ìý 27,940 Ìý Ìý Ìý 21,738 Ìý Ìý Ìý 6,202 Ìý Ìý Ìý 28.5 %
Corporate Ìý Ìý 1,250 Ìý Ìý Ìý 1,250 Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Intersegment Ìý Ìý (1,344 ) Ìý Ìý (1,458 ) Ìý Ìý 114 Ìý Ìý Ìý -7.8 %
Total Revenue Ìý $ 201,366 Ìý Ìý $ 181,930 Ìý Ìý $ 19,436 Ìý Ìý Ìý 10.7 %
Ìý 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 Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Net Income (Loss) Ìý Ìý Adjusted EBITDA Ìý
Ìý Ìý Three Months Ended April 30, Ìý Ìý Three Months Ended April 30, Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(in thousands, except percentages) Ìý 2023 Ìý Ìý 2022 Ìý Ìý 2023 Ìý Ìý 2022 Ìý Ìý $ Change Ìý Ìý % Change Ìý
U.S. Concrete Pumping Ìý $ 450 Ìý Ìý $ 1,663 Ìý Ìý $ 17,140 Ìý Ìý $ 18,017 Ìý Ìý $ (877 ) Ìý Ìý -4.9 %
U.K. Operations Ìý Ìý 933 Ìý Ìý Ìý 89 Ìý Ìý Ìý 4,597 Ìý Ìý Ìý 3,776 Ìý Ìý Ìý 821 Ìý Ìý Ìý 21.7 %
U.S. Concrete Waste Management Services Ìý Ìý 2,728 Ìý Ìý Ìý 1,446 Ìý Ìý Ìý 6,471 Ìý Ìý Ìý 4,641 Ìý Ìý Ìý 1,830 Ìý Ìý Ìý 39.4 %
Corporate Ìý Ìý 1,477 Ìý Ìý Ìý 2,787 Ìý Ìý Ìý 625 Ìý Ìý Ìý 624 Ìý Ìý Ìý 1 Ìý Ìý Ìý 0.2 %
Total Ìý $ 5,588 Ìý Ìý $ 5,985 Ìý Ìý $ 28,833 Ìý Ìý $ 27,058 Ìý Ìý $ 1,775 Ìý Ìý Ìý 6.6 %


Ìý Ìý Net Income (Loss) Ìý Ìý Adjusted EBITDA Ìý
Ìý Ìý Six Months Ended April 30, Ìý Ìý Six Months Ended April 30, Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(in thousands, except percentages) Ìý 2023 Ìý Ìý 2022 Ìý Ìý 2023 Ìý Ìý 2022 Ìý Ìý $ Change Ìý Ìý % Change Ìý
U.S. Concrete Pumping Ìý $ (650 ) Ìý $ 961 Ìý Ìý $ 31,828 Ìý Ìý $ 32,508 Ìý Ìý $ (680 ) Ìý Ìý -2.1 %
U.K. Operations Ìý Ìý 833 Ìý Ìý Ìý (85 ) Ìý Ìý 7,783 Ìý Ìý Ìý 7,062 Ìý Ìý Ìý 721 Ìý Ìý Ìý 10.2 %
U.S. Concrete Waste Management Services Ìý Ìý 5,540 Ìý Ìý Ìý 3,194 Ìý Ìý Ìý 13,018 Ìý Ìý Ìý 9,552 Ìý Ìý Ìý 3,466 Ìý Ìý Ìý 36.3 %
Corporate Ìý Ìý 6,340 Ìý Ìý Ìý 3,098 Ìý Ìý Ìý 1,250 Ìý Ìý Ìý 1,250 Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Total Ìý $ 12,063 Ìý Ìý $ 7,168 Ìý Ìý $ 53,879 Ìý Ìý $ 50,372 Ìý Ìý $ 3,507 Ìý Ìý Ìý 7.0 %
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
Âé¶¹¹ÙÍø.
Quarterly Financial Performance
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(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 Earnings Per Diluted Share Ìý
Q1 2022 Ìý $ 85 Ìý Ìý $ 1 Ìý Ìý $ 23 Ìý Ìý $ 35 Ìý Ìý $ (12 ) Ìý $ 0.01 Ìý
Q2 2022 Ìý $ 96 Ìý Ìý $ 6 Ìý Ìý $ 27 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 $ 36 Ìý Ìý $ 48 Ìý Ìý $ (12 ) Ìý $ 0.14 Ìý
Q1 2023 Ìý $ 94 Ìý Ìý $ 6 Ìý Ìý $ 25 Ìý Ìý $ 15 Ìý Ìý $ 10 Ìý Ìý $ 0.11 Ìý
Q2 2023 Ìý $ 108 Ìý Ìý $ 6 Ìý Ìý $ 29 Ìý Ìý $ 16 Ìý Ìý $ 13 Ìý Ìý $ 0.09 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� for a discussion of the definition of the measure and below for a reconciliation of the current period such measure to its most comparable GAAP measure.
2 Information on M&A or growth investments included in capital expenditures have been included for relevant quarters below:
Ìý Ìý*Q1 2022 capex includes approximately $19 million M&A and $2 million growth investment.
Ìý Ìý*Q2 2022 capex includes approximately $11 million M&A and $5 million growth investment.
Ìý Ìý*Q3 2022 capex includes approximately $7 million growth investment.
Ìý Ìý*Q4 2022 capex includes approximately $31 million M&A and $13 million growth investment.
Ìý Ìý*Q1 2023 capex includes approximately $3 million growth investment.
Ìý Ìý*Q2 2023 capex includes approximately $6 million M&A and $1 million growth investment.

Ìý
Âé¶¹¹ÙÍø.
Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Three Months Ended April 30, Ìý Ìý Six Months Ended April 30, Ìý
(dollars in thousands) Ìý 2023 Ìý Ìý 2022 Ìý Ìý 2023 Ìý Ìý 2022 Ìý
Consolidated Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income Ìý $ 5,588 Ìý Ìý $ 5,985 Ìý Ìý $ 12,063 Ìý Ìý $ 7,168 Ìý
Interest expense, net Ìý Ìý 7,348 Ìý Ìý Ìý 6,346 Ìý Ìý Ìý 14,219 Ìý Ìý Ìý 12,608 Ìý
Income tax expense Ìý Ìý 1,465 Ìý Ìý Ìý 527 Ìý Ìý Ìý 2,109 Ìý Ìý Ìý 506 Ìý
Depreciation and amortization Ìý Ìý 14,721 Ìý Ìý Ìý 14,236 Ìý Ìý Ìý 29,170 Ìý Ìý Ìý 28,314 Ìý
EBITDA Ìý Ìý 29,122 Ìý Ìý Ìý 27,094 Ìý Ìý Ìý 57,561 Ìý Ìý Ìý 48,596 Ìý
Transaction expenses Ìý Ìý 24 Ìý Ìý Ìý 20 Ìý Ìý Ìý 27 Ìý Ìý Ìý 38 Ìý
Stock based compensation Ìý Ìý 1,064 Ìý Ìý Ìý 1,351 Ìý Ìý Ìý 2,204 Ìý Ìý Ìý 2,831 Ìý
Change in fair value of warrant liabilities Ìý Ìý (1,172 ) Ìý Ìý (2,474 ) Ìý Ìý (5,728 ) Ìý Ìý (2,474 )
Other income, net Ìý Ìý (13 ) Ìý Ìý (13 ) Ìý Ìý (34 ) Ìý Ìý (52 )
Other adjustments (1) Ìý Ìý (192 ) Ìý Ìý 1,080 Ìý Ìý Ìý (151 ) Ìý Ìý 1,433 Ìý
Adjusted EBITDA Ìý $ 28,833 Ìý Ìý $ 27,058 Ìý Ìý $ 53,879 Ìý Ìý $ 50,372 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 $ 450 Ìý Ìý $ 1,663 Ìý Ìý $ (650 ) Ìý $ 961 Ìý
Interest expense, net Ìý Ìý 6,648 Ìý Ìý Ìý 5,599 Ìý Ìý Ìý 12,826 Ìý Ìý Ìý 11,083 Ìý
Income tax expense (benefit) Ìý Ìý 97 Ìý Ìý Ìý (64 ) Ìý Ìý (292 ) Ìý Ìý (703 )
Depreciation and amortization Ìý Ìý 10,592 Ìý Ìý Ìý 9,880 Ìý Ìý Ìý 20,966 Ìý Ìý Ìý 19,688 Ìý
EBITDA Ìý Ìý 17,787 Ìý Ìý Ìý 17,078 Ìý Ìý Ìý 32,850 Ìý Ìý Ìý 31,029 Ìý
Transaction expenses Ìý Ìý 24 Ìý Ìý Ìý 20 Ìý Ìý Ìý 27 Ìý Ìý Ìý 38 Ìý
Stock based compensation Ìý Ìý 1,064 Ìý Ìý Ìý 1,351 Ìý Ìý Ìý 2,204 Ìý Ìý Ìý 2,831 Ìý
Other income, net Ìý Ìý (6 ) Ìý Ìý (6 ) Ìý Ìý (16 ) Ìý Ìý (37 )
Other adjustments (1) Ìý Ìý (1,729 ) Ìý Ìý (426 ) Ìý Ìý (3,237 ) Ìý Ìý (1,353 )
Adjusted EBITDA Ìý $ 17,140 Ìý Ìý $ 18,017 Ìý Ìý $ 31,828 Ìý Ìý $ 32,508 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 $ 933 Ìý Ìý $ 89 Ìý Ìý $ 833 Ìý Ìý $ (85 )
Interest expense, net Ìý Ìý 700 Ìý Ìý Ìý 747 Ìý Ìý Ìý 1,393 Ìý Ìý Ìý 1,525 Ìý
Income tax expense (benefit) Ìý Ìý 326 Ìý Ìý Ìý 51 Ìý Ìý Ìý 286 Ìý Ìý Ìý (30 )
Depreciation and amortization Ìý Ìý 1,849 Ìý Ìý Ìý 2,026 Ìý Ìý Ìý 3,676 Ìý Ìý Ìý 4,011 Ìý
EBITDA Ìý Ìý 3,808 Ìý Ìý Ìý 2,913 Ìý Ìý Ìý 6,188 Ìý Ìý Ìý 5,421 Ìý
Other income, net Ìý Ìý (11 ) Ìý Ìý (3 ) Ìý Ìý (17 ) Ìý Ìý (5 )
Other adjustments Ìý Ìý 800 Ìý Ìý Ìý 866 Ìý Ìý Ìý 1,612 Ìý Ìý Ìý 1,646 Ìý
Adjusted EBITDA Ìý $ 4,597 Ìý Ìý $ 3,776 Ìý Ìý $ 7,783 Ìý Ìý $ 7,062 Ìý

(1) Other adjustments include the adjustment for warrant liabilities revaluation, restructuring costs, extraordinary expenses and non-cash currency gains/losses. As of the first quarter of fiscal 2023, we have modified the method in which adjusted EBITDA is calculated by no longer including an add-back for director costs and public company expenses. Adjusted EBITDA in theÌýthree and six months ended April 30, 2022 is recast by $0.6 million and $1.3 million, respectively, for these expenses to reflect this change.

Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Three Months Ended April 30, Ìý Ìý Six Months Ended April 30, Ìý
(dollars in thousands) Ìý 2023 Ìý Ìý 2022 Ìý Ìý 2023 Ìý Ìý 2022 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 $ 2,728 Ìý Ìý $ 1,446 Ìý Ìý $ 5,540 Ìý Ìý $ 3,194 Ìý
Income tax expense Ìý Ìý 937 Ìý Ìý Ìý 442 Ìý Ìý Ìý 1,905 Ìý Ìý Ìý 1,037 Ìý
Depreciation and amortization Ìý Ìý 2,065 Ìý Ìý Ìý 2,117 Ìý Ìý Ìý 4,100 Ìý Ìý Ìý 4,191 Ìý
EBITDA Ìý Ìý 5,730 Ìý Ìý Ìý 4,005 Ìý Ìý Ìý 11,545 Ìý Ìý Ìý 8,422 Ìý
Other income, net Ìý Ìý 4 Ìý Ìý Ìý (4 ) Ìý Ìý (1 ) Ìý Ìý (10 )
Other adjustments Ìý Ìý 737 Ìý Ìý Ìý 640 Ìý Ìý Ìý 1,474 Ìý Ìý Ìý 1,140 Ìý
Adjusted EBITDA Ìý $ 6,471 Ìý Ìý $ 4,641 Ìý Ìý $ 13,018 Ìý Ìý $ 9,552 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 Ìý $ 1,477 Ìý Ìý $ 2,787 Ìý Ìý $ 6,340 Ìý Ìý $ 3,098 Ìý
Income tax expense Ìý Ìý 105 Ìý Ìý Ìý 98 Ìý Ìý Ìý 210 Ìý Ìý Ìý 202 Ìý
Depreciation and amortization Ìý Ìý 215 Ìý Ìý Ìý 213 Ìý Ìý Ìý 428 Ìý Ìý Ìý 424 Ìý
EBITDA Ìý Ìý 1,797 Ìý Ìý Ìý 3,098 Ìý Ìý Ìý 6,978 Ìý Ìý Ìý 3,724 Ìý
Change in fair value of warrant liabilities Ìý Ìý (1,172 ) Ìý Ìý (2,474 ) Ìý Ìý (5,728 ) Ìý Ìý (2,474 )
Adjusted EBITDA Ìý $ 625 Ìý Ìý $ 624 Ìý Ìý $ 1,250 Ìý Ìý $ 1,250 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý


Ìý
Âé¶¹¹ÙÍø.
Reconciliation of Net Debt
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý April 30, Ìý Ìý July 31, Ìý Ìý October 31, Ìý Ìý January 31, Ìý Ìý April 30, Ìý
(in thousands) Ìý 2022 Ìý Ìý 2022 Ìý Ìý 2022 Ìý Ìý 2023 Ìý Ìý 2023 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
Revolving loan draws outstanding Ìý Ìý 29,867 Ìý Ìý Ìý 16,884 Ìý Ìý Ìý 52,133 Ìý Ìý Ìý 50,247 Ìý Ìý Ìý 60,947 Ìý
Less: Cash Ìý Ìý (2,670 ) Ìý Ìý (2,445 ) Ìý Ìý (7,482 ) Ìý Ìý (4,049 ) Ìý Ìý (6,643 )
Net debt Ìý Ìý 402,197 Ìý Ìý Ìý 389,439 Ìý Ìý Ìý 419,650 Ìý Ìý Ìý 421,198 Ìý Ìý Ìý 429,304 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.
Reconciliation of Historical Adjusted EBITDA
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(dollars in thousands) Ìý Q1 2022 Ìý Ìý Q2 2022 Ìý Ìý Q3 2022 Ìý Ìý Q4 2022 Ìý Ìý Q1 2023 Ìý Ìý Q2 2023 Ìý
Consolidated Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ 1,183 Ìý Ìý $ 5,985 Ìý Ìý $ 12,976 Ìý Ìý $ 8,532 Ìý Ìý $ 6,475 Ìý Ìý $ 5,588 Ìý
Interest expense, net Ìý Ìý 6,261 Ìý Ìý Ìý 6,346 Ìý Ìý Ìý 6,517 Ìý Ìý Ìý 6,765 Ìý Ìý Ìý 6,871 Ìý Ìý Ìý 7,348 Ìý
Income tax expense (benefit) Ìý Ìý (22 ) Ìý Ìý 527 Ìý Ìý Ìý 2,030 Ìý Ìý Ìý 2,991 Ìý Ìý Ìý 644 Ìý Ìý Ìý 1,465 Ìý
Depreciation and amortization Ìý Ìý 14,080 Ìý Ìý Ìý 14,236 Ìý Ìý Ìý 14,190 Ìý Ìý Ìý 14,957 Ìý Ìý Ìý 14,449 Ìý Ìý Ìý 14,721 Ìý
EBITDA Ìý Ìý 21,502 Ìý Ìý Ìý 27,094 Ìý Ìý Ìý 35,713 Ìý Ìý Ìý 33,245 Ìý Ìý Ìý 28,439 Ìý Ìý Ìý 29,122 Ìý
Transaction expenses Ìý Ìý 21 Ìý Ìý Ìý 20 Ìý Ìý Ìý 20 Ìý Ìý Ìý 259 Ìý Ìý Ìý 3 Ìý Ìý Ìý 24 Ìý
Stock based compensation Ìý Ìý 1,480 Ìý Ìý Ìý 1,351 Ìý Ìý Ìý 1,333 Ìý Ìý Ìý 870 Ìý Ìý Ìý 1,140 Ìý Ìý Ìý 1,064 Ìý
Change in fair value of warrant liabilities Ìý Ìý - Ìý Ìý Ìý (2,474 ) Ìý Ìý (7,420 ) Ìý Ìý - Ìý Ìý Ìý (4,556 ) Ìý Ìý (1,172 )
Other expense (income) Ìý Ìý (37 ) Ìý Ìý (13 ) Ìý Ìý (16 ) Ìý Ìý (19 ) Ìý Ìý (21 ) Ìý Ìý (13 )
Other adjustments (1) Ìý Ìý 353 Ìý Ìý Ìý 1,080 Ìý Ìý Ìý 407 Ìý Ìý Ìý 1,292 Ìý Ìý Ìý 41 Ìý Ìý Ìý (192 )
Adjusted EBITDA Ìý $ 23,319 Ìý Ìý $ 27,058 Ìý Ìý $ 30,037 Ìý Ìý $ 35,647 Ìý Ìý $ 25,046 Ìý Ìý $ 28,833 Ìý

(1) See note above.


Source: Âé¶¹¹ÙÍø.