Âé¶¹¹ÙÍø Reports Strong Fourth Quarter and Fiscal Year 2023 Results, Provides Financial Outlook for Fiscal Year 2024

DENVER, Jan. 11, 2024 (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, 2023.

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

  • Revenue increased 5% to $120.2 million compared to $114.9 million.
  • Gross profit increased 1% to $48.9 million compared to $48.6 million.
  • Income from operations increased 5% to $19.3 million compared to $18.3 million.
  • Net income increased 10% to $9.4Ìýmillion compared to $8.5Ìýmillion.
  • Net income attributable to common shareholders increased 11% to $9.0 million, compared to $8.1 million. Diluted earnings per share increased 14% toÌý$0.16 per diluted share, compared toÌý$0.14 per diluted share.
  • Adjusted EBITDA1 increased slightly to $35.8 million compared to $35.6 million, with Adjusted EBITDA margin1 of 29.8% compared to 31.0%.
  • Amounts outstanding under debt agreements were $394.0 million with net debt1 of $378.1 million. Total available liquidity at quarter end was $216.7 million.
  • Leverage ratio1Ìýat quarter end was 3.0x.
  • On December 6, 2023, CPH announced the expiration of its 13,017,677 warrants.

Fiscal Year 2023 Highlights vs. Fiscal Year 2022

  • Revenue increased 10% to $442.2 million compared to $401.3 million.
  • Gross profit increased 9% to $178.3 million compared to $163.6 million.
  • Income from operations increased 23% to $61.5 million compared to $50.1 million.
  • Net income attributable to common shareholders increased 12% to $30.0 million, compared to $26.9 million. Diluted earnings per share increased 15% toÌý$0.54 per diluted share, compared toÌý$0.47 per diluted share.
  • Adjusted EBITDA1 increased 7% to $124.6 million compared to $116.1 million, with Adjusted EBITDA margin1 of 28.2% compared to 28.9%.

Management Commentary

“We had a record-setting revenue and Adjusted EBITDA year in fiscal 2023 driven by the strength and diversification of our business,â€� said CPH CEO Bruce Young. “Each of our end markets contributed to this performance, particularly as residential construction remained strong, and our expanded footprint enabled us to continue to win infrastructure projects. Our free cash flow generation also allowed us to continue to execute upon efforts to reduce leverage, hitting our 3.0x leverage ratio target byÌýthe end of the year.

“Our outstanding 2023 results, despite persistent cost inflation, underscore the resilience of our business and the diversity of our chosen geographies.Ìý We are encouraged by our ability to adapt to the challenges inherent in the current volatile macroeconomic environment and looking ahead, we believe our end market diversity and mission-critical service in the construction industry positions us well for continued growth. We expect to complement organic growth by continuing to evaluate opportunistic, accretive M&A while strategically reducing our leverage.â€�

_____________________
1 Adjusted EBITDA, Adjusted EBITDA margin,Ìýnet debt and leverage ratio are financial measures that are not calculated in accordance with accounting principles generally accepted in the United States of America (“GAAPâ€�). See “Non-GAAP Financial Measuresâ€� 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 2023 Financial Results

Revenue in the fourth quarter of fiscal year 2023 increased 5% to $120.2 million compared to $114.9 million in the fourth quarter of fiscal year 2022. The increase was attributable toÌýgrowth across each of the Company’s segments as a result of organic growth from higher volumes in certain regions coupled with improved pricing.

Gross profit in the fourth quarter of fiscal year 2023 increased 1% to $48.9 million compared to $48.6 million in the prior year quarter. Gross margin decreased 160 basis points to 40.7% compared to 42.3% in the prior year quarter. The decrease in gross margin was primarily related toÌýlabor inflation and higher insurance costs.

General and administrative expenses in the fourth quarter were $29.6 million compared to $30.3 million in the prior year quarter primarily due to a non-cash decrease in amortization expense.ÌýAs a percentage of revenue, G&A costs were 24.6% in the fourth quarter compared to 26.4% in the prior year quarter.

As of December 6, 2023, the Company's 13,017,677 warrants to acquire shares of its common stockÌýexpired in accordance with their terms. As a result of the expiration, the warrants will no longer be recognized as a liability on the Company's consolidated balance sheet and there are no other warrants outstanding.

Net income in the fourth quarter of fiscal year 2023 increased 10% to $9.4Ìýmillion compared to $8.5 million in the fourth quarter of fiscal year 2022. Net income attributable to common shareholders in the fourth quarter of fiscal year 2023 increased 11% to $9.0Ìýmillion,Ìýcompared to $8.1 million in the prior year quarter. Diluted earnings per share increased 14% toÌý$0.16Ìýper diluted share, compared toÌý$0.14 per diluted shareÌýin theÌýprior year quarter.

Adjusted EBITDA in the fourth quarter of fiscal year 2023 increased slightly to $35.8 million compared to $35.6 million in the prior year quarter. Adjusted EBITDA margin decreased to 29.8% compared to 31.1% in the prior year quarter.

Fiscal Year 2023 Financial Results

Revenue in fiscal year 2023 increased 10% to $442.2 million compared to $401.3 million in fiscal year 2022. The increase was primarily attributable toÌýgrowth 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 the acquisition of Coastal Carolina in the fourth quarter of fiscal 2022, which contributed an incremental $14.6Ìýmillion in revenue year-over-year.ÌýThe U.S. Concrete Waste Management Services increase was primarily due toÌýorganic volume growth due to an increase in demand and pricing improvements.

Gross profit in fiscal year 2023 increased 9% to $178.3 million compared to $163.6 million in fiscal year 2022. Gross margin was 40.3% versus 40.8% in the prior year.

G&A expenses in fiscal year 2023 increased to $116.9 million compared to $113.5 million in fiscal year 2022 due to: (1) higher labor costs of approximately $6.5 million primarily due to additional personnel that joined the Company as a result of recent acquisitions and labor inflation; (2) higher rent, utilities and office expenses aggregating $1.3 million primarily due to recent acquisitions; and (3) higher legal and accounting expenses, partially offset by non-cash decreases in amortization expense of $3.6 million, $2.7 million related to fluctuations in the GBP and lower stock-based compensation expense of $1.2 million. G&A expenses as a percent of revenue were 26.4% for fiscal 2023 compared to 28.2% for the same period a year ago.

Net income attributable to common shareholders in fiscal year 2023 increased 12% to $30.0Ìýmillion, compared to a net income attributable to common shareholders of $26.9 million in fiscal year 2022. Diluted earnings per share increased 15% to $0.54Ìýper diluted share, compared to $0.47 per diluted share in fiscal year 2022.

Adjusted EBITDA in fiscal year 2023 increased 7% to $124.6 million compared to $116.1 million in the prior year. Adjusted EBITDA margin was 28.2% compared to 28.9% in the prior year.

Liquidity

On October 31, 2023, the Company had debt outstanding of $394.0 million, net debtÌýof $378.1Ìýmillion and total available liquidity of $216.7Ìýmillion.

Segment Results

U.S. Concrete Pumping.ÌýRevenue in the fourth quarter of fiscal year 2023 increased 1% to $85.0 million compared to $84.3 million in the prior year quarter.ÌýNet income in the fourthÌýquarter of fiscal year 2023 decreased 21% to $2.2Ìýmillion compared to $2.8 million in the prior year quarter. Adjusted EBITDA was $21.2 million in the fourth quarter of fiscal year 2023 compared to $22.7 million in the prior year quarter.

Revenue in fiscal year 2023 increased 7% to $317.9 million compared to $296.5 million in fiscal year 2022. The Company's acquisition of CoastalÌýin fiscal 2022 drove an incremental year-over-year increase in revenue of $14.6Ìýmillion. The remaining increase was driven by organic growth in certain markets.ÌýNet income decreased to $4.7 million in fiscal year 2023 compared toÌýnet income of $6.5 million in fiscal year 2022, primarily due to higher labor costs as a result of labor inflation.ÌýAdjusted EBITDA in fiscal year 2023 decreased 2% to $73.6 million compared to $75.0 million in fiscal year 2022, primarily attributable to labor inflation.

U.K. Operations. Revenue in the fourth quarter of fiscal year 2023 increased 17% to $17.4 million compared to $14.9 million in the prior year quarter. Excluding the impact from foreign currency translation, revenue was up 10% year-over-year, due primarily to pricing improvements. Net income in the fourth quarter of fiscal year 2023 and the fourth quarter of fiscal year 2022 was flat at $1.7 million. Adjusted EBITDA increased 9% to $5.1 million in the fourth quarter of fiscal year 2023 compared to $4.7 million in the prior year quarter.

Revenue in fiscal year 2023 increased 14% to $62.6 million compared to $54.9 million in fiscal year 2022. Excluding the impact from foreign currency translation, revenue improved 16% year-over-year. The increase in revenue was primarily attributable to improved pricing across the U.K. region. Net income for fiscal year 2023 improved to $4.2 million compared toÌýnet income of $2.1 million in fiscal year 2022. Adjusted EBITDA in fiscal year 2023 increased 18% to $18.5 million compared to $15.7 million in fiscal year 2022, primarily due to the increase in revenue.

U.S. Concrete Waste Management Services. Revenue in the fourth quarter of fiscal year 2023 increased 15% to $18.0 million compared to $15.6 million in the prior year quarter. The increase was due to organic growth and pricing improvements. Net income in the fourth quarter of fiscal year 2023 increased 30% to $4.8 million compared to $3.7 million in the prior year quarter. Adjusted EBITDA in the fourth quarter of fiscal year 2023 increased 16% to $8.8 million compared to $7.6 million in the prior year quarter.

Revenue in fiscal year 2023 increased 24% to $62.4 million compared to $50.2 million in fiscal year 2022, driven by organic growth, pricing improvements, and the market share expansion of concrete waste management service offerings. Net income increased 61% to $14.3 million in fiscal year 2023 compared to $8.9 million in fiscal year 2022. Adjusted EBITDA in fiscal year 2023 increased 32% to $30.0 million compared to $22.8 million in fiscal year 2022, with the increase primarily attributable to robust organic revenue growth.

Fiscal Year 2024 Outlook

The Company expects fiscal year 2024 revenue to range between $465.0 million to $490.0 million, Adjusted EBITDA to range between $127.0 million to $137.0 million, and free cash flow2 to be at least $75.0 million.

_____________________
2ÌýFree 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 2023 results.

Date: Thursday, January 11, 2024

Time: 5:00 p.m. Eastern time (3:00 p.m. Mountain time)

Toll-free dial-in number:Ìý1-877-407-9039
International dial-in number:Ìý1-201-689-8470
Conference ID: 13742421

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 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 January 18, 2024.

Toll-free replay number:Ìý1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 13742421

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, 2023, the Company provided concrete pumping services in the U.S. from a footprint of approximately 100 branch locations across approximately 21Ìýstates, 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 statementsâ€� within the meaning of the “safe harborâ€� 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,â€� “estimate,â€� “project,â€� “budget,â€� “forecast,â€� “anticipate,â€� “intend,â€� “plan,â€� “may,â€� “will,â€� “could,â€� “should,â€� “believes,â€� “predicts,â€� “potential,â€� “continue,â€� “outlookâ€� 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 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;Ìýthe 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. 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.

EBITDA is calculatedÌýby taking GAAP net income and adding back interest expense, income taxes, depreciation and amortization. Adjusted EBITDA is calculated by taking EBITDA and adding back transaction expenses, loss on debt extinguishment, stock-based compensation, other income, net, goodwill and intangibles impairment and other adjustments. Transaction expenses represent expenses for legal, accounting, and other professionals that were engaged in the completion of various acquisitions. Transaction expenses can be volatile as they are primarily driven by the size of a specific acquisition. As such, the CompanyÌýexcludes these amounts from Adjusted EBITDA for comparability across periods. Other adjustments include the adjustments for warrant liabilities revaluation, non-recurring expenses and non-cash currency gains/losses. As of the first quarter of fiscal 2023, the CompanyÌýmodified the method in which adjusted EBITDA is calculated by no longer including an add-back for director costs and public company expenses. Adjusted EBITDA for the fiscal year ended October 31, 2022 is recast by $2.5 million for these expenses to reflect this change.

The Company believes these non-GAAP measures of financial results provide useful supplemental information to management and investors regarding certain financial and business trends related to our financial condition and results of operations, and as a supplemental tool for investors to use in evaluating our ongoing operating results and trends and in comparing our financial measures with competitors who also present similar non-GAAP financial measures. In addition, these measures (1) are used in quarterly and annual financial reports and presentationsÌýprepared for management, our board of directors and investors, and (2) help management to determine incentive compensation. EBITDA and Adjusted EBITDA have limitations and should not be considered in isolation or as a substitute for performance measures calculated under GAAP. These non-GAAP measures exclude certain cash expenses that the CompanyÌýisÌýobligated to make. In addition, other companies in our industry may calculate EBITDA and Adjusted EBITDA differently or may not calculate it at all, which limits the usefulness of EBITDA and Adjusted EBITDA as comparative measures. 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.

The leverage ratio is defined as the ratio of net debt to Adjusted EBITDA for the trailing four quarters. The Company believes its leverage ratio measures its ability to service its debt and its ability to make capital expenditures. Additionally, the leverage ratio is a standard measurement used by investors to gauge the creditworthiness of an institution.

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



Âé¶¹¹ÙÍø.
Consolidated Balance Sheets
Ìý
Ìý As of October 31, Ìý Ìý As of October 31, Ìý
(in thousands, except per share amounts) 2023 Ìý Ìý 2022 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Current assets: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash and cash equivalents $ 15,861 Ìý Ìý $ 7,482 Ìý
Trade receivables, net of allowance for doubtful accounts of $978 and $941, respectively Ìý 62,976 Ìý Ìý Ìý 62,882 Ìý
Inventory Ìý 6,732 Ìý Ìý Ìý 5,532 Ìý
Income taxes receivable Ìý - Ìý Ìý Ìý 485 Ìý
Prepaid expenses and other current assets Ìý 8,701 Ìý Ìý Ìý 5,175 Ìý
Total current assets Ìý 94,270 Ìý Ìý Ìý 81,556 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Property, plant and equipment, net Ìý 427,648 Ìý Ìý Ìý 419,377 Ìý
Intangible assets, net Ìý 120,244 Ìý Ìý Ìý 137,754 Ìý
Goodwill Ìý 221,517 Ìý Ìý Ìý 220,245 Ìý
Right-of-use operating lease assets Ìý 24,815 Ìý Ìý Ìý 24,833 Ìý
Other non-current assets Ìý 14,250 Ìý Ìý Ìý 2,026 Ìý
Deferred financing costs Ìý 1,781 Ìý Ìý Ìý 1,698 Ìý
Total assets $ 904,525 Ìý Ìý $ 887,489 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 $ 18,954 Ìý Ìý $ 52,133 Ìý
Operating lease obligations, current portion Ìý 4,739 Ìý Ìý Ìý 4,001 Ìý
Finance lease obligations, current portion Ìý 125 Ìý Ìý Ìý 109 Ìý
Accounts payable Ìý 8,906 Ìý Ìý Ìý 8,362 Ìý
Accrued payroll and payroll expenses Ìý 14,524 Ìý Ìý Ìý 13,341 Ìý
Accrued expenses and other current liabilities Ìý 34,750 Ìý Ìý Ìý 32,156 Ìý
Income taxes payable Ìý 1,848 Ìý Ìý Ìý 178 Ìý
Warrant liability, current portion Ìý 130 Ìý Ìý Ìý - Ìý
Total current liabilities Ìý 83,976 Ìý Ìý Ìý 110,280 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Long term debt, net of discount for deferred financing costs Ìý 371,868 Ìý Ìý Ìý 370,476 Ìý
Operating lease obligations, non-current Ìý 20,458 Ìý Ìý Ìý 20,984 Ìý
Finance lease obligations, non-current Ìý 50 Ìý Ìý Ìý 169 Ìý
Deferred income taxes Ìý 80,791 Ìý Ìý Ìý 74,223 Ìý
Other liabilities, non-current Ìý 14,142 Ìý Ìý Ìý - Ìý
Warrant liability, non-current Ìý - Ìý Ìý Ìý 7,030 Ìý
Total liabilities Ìý 571,285 Ìý Ìý Ìý 583,162 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, 2023 and 2022 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, 54,757,445 and 56,226,191 issued and outstanding as of October 31, 2023 and 2022, respectively Ìý 6 Ìý Ìý Ìý 6 Ìý
Additional paid-in capital Ìý 383,286 Ìý Ìý Ìý 379,395 Ìý
Treasury stock Ìý (15,114 ) Ìý Ìý (4,609 )
Accumulated other comprehensive loss Ìý (5,491 ) Ìý Ìý (9,228 )
Accumulated deficit Ìý (54,447 ) Ìý Ìý (86,237 )
Total stockholders' equity Ìý 308,240 Ìý Ìý Ìý 279,327 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total liabilities and stockholders' equity $ 904,525 Ìý Ìý $ 887,489 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) 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
Revenue $ 120,204 Ìý Ìý $ 114,894 Ìý Ìý $ 442,241 Ìý Ìý $ 401,292 Ìý
Cost of operations Ìý 71,312 Ìý Ìý Ìý 66,282 Ìý Ìý Ìý 263,937 Ìý Ìý Ìý 237,682 Ìý
Gross profit Ìý 48,892 Ìý Ìý Ìý 48,612 Ìý Ìý Ìý 178,304 Ìý Ìý Ìý 163,610 Ìý
Gross margin Ìý 40.7 % Ìý Ìý 42.3 % Ìý Ìý 40.3 % Ìý Ìý 40.8 %
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
General and administrative expenses Ìý 29,616 Ìý Ìý Ìý 30,343 Ìý Ìý Ìý 116,852 Ìý Ìý Ìý 113,499 Ìý
Income from operations Ìý 19,276 Ìý Ìý Ìý 18,269 Ìý Ìý Ìý 61,452 Ìý Ìý Ìý 50,111 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Interest expense, net Ìý (6,834 ) Ìý Ìý (6,765 ) Ìý Ìý (28,119 ) Ìý Ìý (25,891 )
Change in fair value of warrant liabilities Ìý 260 Ìý Ìý Ìý - Ìý Ìý Ìý 6,899 Ìý Ìý Ìý 9,894 Ìý
Other income, net Ìý 34 Ìý Ìý Ìý 19 Ìý Ìý Ìý 330 Ìý Ìý Ìý 88 Ìý
Income before income taxes Ìý 12,736 Ìý Ìý Ìý 11,523 Ìý Ìý Ìý 40,562 Ìý Ìý Ìý 34,202 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Income tax expense Ìý 3,345 Ìý Ìý Ìý 2,991 Ìý Ìý Ìý 8,772 Ìý Ìý Ìý 5,526 Ìý
Net income Ìý 9,391 Ìý Ìý Ìý 8,532 Ìý Ìý Ìý 31,790 Ìý Ìý Ìý 28,676 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Less preferred shares dividends 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
Income available to common shareholders $ 8,950 Ìý Ìý $ 8,091 Ìý Ìý $ 30,040 Ìý Ìý $ 26,926 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
Basic Ìý 53,128,408 Ìý Ìý Ìý 54,075,846 Ìý Ìý Ìý 53,276,450 Ìý Ìý Ìý 53,914,311 Ìý
Diluted Ìý 54,050,969 Ìý Ìý Ìý 54,950,155 Ìý Ìý Ìý 54,173,731 Ìý Ìý Ìý 54,851,308 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
Basic $ 0.16 Ìý Ìý $ 0.14 Ìý Ìý $ 0.54 Ìý Ìý $ 0.48 Ìý
Diluted $ 0.16 Ìý Ìý $ 0.14 Ìý Ìý $ 0.54 Ìý Ìý $ 0.47 Ìý


Ìý
Âé¶¹¹ÙÍø.
Consolidated Statements of Cash Flows
Ìý
Ìý For the Year Ended October 31, Ìý
(in thousands, except per share amounts) 2023 Ìý Ìý 2022 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income $ 31,790 Ìý Ìý $ 28,676 Ìý
Adjustments to reconcile net income to net cash provided by operating activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Non-cash operating lease expense Ìý 5,506 Ìý Ìý Ìý 3,913 Ìý
Foreign currency adjustments Ìý (566 ) Ìý Ìý 2,091 Ìý
Depreciation Ìý 39,756 Ìý Ìý Ìý 34,934 Ìý
Deferred income taxes Ìý 6,137 Ìý Ìý Ìý 5,205 Ìý
Amortization of deferred financing costs Ìý 1,859 Ìý Ìý Ìý 1,852 Ìý
Amortization of intangible assets Ìý 18,910 Ìý Ìý Ìý 22,528 Ìý
Stock-based compensation expense Ìý 3,847 Ìý Ìý Ìý 5,034 Ìý
Change in fair value of warrant liabilities Ìý (6,899 ) Ìý Ìý (9,894 )
Net gain on the sale of property, plant and equipment Ìý (2,247 ) Ìý Ìý (2,759 )
Provision for bad debt Ìý 18 Ìý Ìý Ìý - Ìý
Net changes in operating assets and liabilities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Trade receivables, net Ìý 328 Ìý Ìý Ìý (15,310 )
Inventory Ìý (1,142 ) Ìý Ìý (870 )
Prepaid expenses and other assets Ìý 1,338 Ìý Ìý Ìý (550 )
Income taxes payable, net Ìý 2,168 Ìý Ìý Ìý (324 )
Accounts payable Ìý (464 ) Ìý Ìý (3,039 )
Accrued payroll, accrued expenses and other liabilities Ìý (3,464 ) Ìý Ìý 5,208 Ìý
Net cash provided by operating activities Ìý 96,875 Ìý Ìý Ìý 76,695 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash flows from investing activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Purchases of property, plant and equipment Ìý (54,505 ) Ìý Ìý (101,932 )
Proceeds from sale of property, plant and equipment Ìý 11,147 Ìý Ìý Ìý 10,023 Ìý
Purchases of intangible assets Ìý (800 ) Ìý Ìý (1,450 )
Acquisition of net assets - Coastal acquisition Ìý - Ìý Ìý Ìý (30,762 )
Net cash used in investing activities Ìý (44,158 ) Ìý Ìý (124,121 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash flows from financing activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Proceeds on revolving loan Ìý 317,989 Ìý Ìý Ìý 377,375 Ìý
Payments on revolving loan Ìý (351,167 ) Ìý Ìý (326,945 )
Payment of debt issuance costs Ìý (550 ) Ìý Ìý (290 )
Purchase of treasury stock Ìý (10,505 ) Ìý Ìý (4,148 )
Other financing activities Ìý (63 ) Ìý Ìý (14 )
Net cash provided by (used in) financing activities Ìý (44,296 ) Ìý Ìý 45,978 Ìý
Effect of foreign currency exchange rate changes on cash Ìý (42 ) Ìý Ìý (368 )
Net increase (decrease) in cash and cash equivalents Ìý 8,379 Ìý Ìý Ìý (1,816 )
Cash and cash equivalents: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Beginning of period Ìý 7,482 Ìý Ìý Ìý 9,298 Ìý
End of period $ 15,861 Ìý Ìý $ 7,482 Ìý


Ìý
Âé¶¹¹ÙÍø.
Segment Revenue
Ìý
Ìý Three Months Ended October 31, Ìý Ìý Change Ìý
(in thousands) 2023 Ìý Ìý 2022 Ìý Ìý $ Ìý Ìý % Ìý
U.S. Concrete Pumping Ìý 84,981 Ìý Ìý $ 84,317 Ìý Ìý $ 664 Ìý Ìý Ìý 0.8 %
U.K. Operations Ìý 17,381 Ìý Ìý Ìý 14,946 Ìý Ìý Ìý 2,435 Ìý Ìý Ìý 16.3 %
U.S. Concrete Waste Management Services Ìý 17,960 Ìý Ìý Ìý 15,640 Ìý Ìý Ìý 2,320 Ìý Ìý Ìý 14.8 %
Reportable segment revenue Ìý 120,322 Ìý Ìý Ìý 114,903 Ìý Ìý Ìý 5,419 Ìý Ìý Ìý 4.7 %
Other Ìý 625 Ìý Ìý Ìý 625 Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Intersegment Ìý (743 ) Ìý Ìý (634 ) Ìý Ìý (109 ) Ìý Ìý 17.2 %
Total Revenue $ 120,204 Ìý Ìý $ 114,894 Ìý Ìý $ 5,310 Ìý Ìý Ìý 4.6 %


Ìý Year Ended October 31, Ìý Ìý Change Ìý
(in thousands) 2023 Ìý Ìý 2022 Ìý Ìý $ Ìý Ìý % Ìý
U.S. Concrete Pumping $ 317,877 Ìý Ìý $ 296,506 Ìý Ìý $ 21,371 Ìý Ìý Ìý 7.2 %
U.K. Operations Ìý 62,588 Ìý Ìý Ìý 54,926 Ìý Ìý Ìý 7,662 Ìý Ìý Ìý 13.9 %
U.S. Concrete Waste Management Services Ìý 62,405 Ìý Ìý Ìý 50,191 Ìý Ìý Ìý 12,214 Ìý Ìý Ìý 24.3 %
Reportable segment revenue Ìý 442,870 Ìý Ìý Ìý 401,623 Ìý Ìý Ìý 41,247 Ìý Ìý Ìý 10.3 %
Other Ìý 2,500 Ìý Ìý Ìý 2,500 Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Intersegment Ìý (3,129 ) Ìý Ìý (2,831 ) Ìý Ìý (298 ) Ìý Ìý 10.5 %
Total Revenue $ 442,241 Ìý Ìý $ 401,292 Ìý Ìý $ 40,949 Ìý Ìý Ìý 10.2 %


Ìý
Âé¶¹¹ÙÍø.
Segment Adjusted EBITDA and Net Income
Ìý
Ìý Net Income Ìý Ìý Adjusted EBITDA 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) 2023 Ìý Ìý 2022 Ìý Ìý 2023 Ìý Ìý 2022 Ìý Ìý $ Change Ìý Ìý % Change Ìý
U.S. Concrete Pumping $ 2,239 Ìý Ìý $ 2,769 Ìý Ìý $ 21,220 Ìý Ìý $ 22,716 Ìý Ìý $ (1,496 ) Ìý Ìý -6.6 %
U.K. Operations Ìý 1,711 Ìý Ìý Ìý 1,722 Ìý Ìý Ìý 5,137 Ìý Ìý Ìý 4,700 Ìý Ìý Ìý 437 Ìý Ìý Ìý 9.3 %
U.S. Concrete Waste Management Services Ìý 4,822 Ìý Ìý Ìý 3,693 Ìý Ìý Ìý 8,822 Ìý Ìý Ìý 7,605 Ìý Ìý Ìý 1,217 Ìý Ìý Ìý 16.0 %
Other Ìý 619 Ìý Ìý Ìý 348 Ìý Ìý Ìý 626 Ìý Ìý Ìý 624 Ìý Ìý Ìý 2 Ìý Ìý Ìý 0.3 %
Total $ 9,391 Ìý Ìý $ 8,532 Ìý Ìý $ 35,805 Ìý Ìý $ 35,645 Ìý Ìý $ 160 Ìý Ìý Ìý 0.4 %


Ìý Net Income Ìý Ìý Adjusted EBITDA 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) 2023 Ìý Ìý 2022 Ìý Ìý 2023 Ìý Ìý 2022 Ìý Ìý $ Change Ìý Ìý % Change Ìý
U.S. Concrete Pumping $ 5,106 Ìý Ìý $ 6,541 Ìý Ìý $ 73,583 Ìý Ìý $ 75,002 Ìý Ìý $ (1,419 ) Ìý Ìý -1.9 %
U.K. Operations Ìý 4,160 Ìý Ìý Ìý 2,080 Ìý Ìý Ìý 18,486 Ìý Ìý Ìý 15,717 Ìý Ìý Ìý 2,769 Ìý Ìý Ìý 17.6 %
U.S. Concrete Waste Management Services Ìý 14,348 Ìý Ìý Ìý 8,898 Ìý Ìý Ìý 30,030 Ìý Ìý Ìý 22,838 Ìý Ìý Ìý 7,192 Ìý Ìý Ìý 31.5 %
Other Ìý 8,176 Ìý Ìý Ìý 11,157 Ìý Ìý Ìý 2,501 Ìý Ìý Ìý 2,499 Ìý Ìý Ìý 2 Ìý Ìý Ìý 0.1 %
Total $ 31,790 Ìý Ìý $ 28,676 Ìý Ìý $ 124,600 Ìý Ìý $ 116,056 Ìý Ìý $ 8,544 Ìý Ìý Ìý 7.4 %


Ìý
Âé¶¹¹ÙÍø.
Quarterly Financial Performance
Ìý
(dollars in millions) Revenue Ìý Ìý Net Income Ìý Ìý Adjusted
EBITDA
1
Ìý Ìý Capital
Expenditures
2
Ìý Ìý Adjusted
EBITDA less
Capital
Expenditures
Ìý Ìý Earnings
Per Diluted
Share
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Q1 2022 $ 85 Ìý Ìý $ 1 Ìý Ìý $ 23 Ìý Ìý $ 35 Ìý Ìý $ (12 ) Ìý $ 0.01
Q2 2022 $ 96 Ìý Ìý $ 6 Ìý Ìý $ 27 Ìý Ìý $ 22 Ìý Ìý $ 5 Ìý Ìý $ 0.10
Q3 2022 $ 105 Ìý Ìý $ 13 Ìý Ìý $ 30 Ìý Ìý $ 19 Ìý Ìý $ 11 Ìý Ìý $ 0.22
Q4 2022 $ 115 Ìý Ìý $ 9 Ìý Ìý $ 36 Ìý Ìý $ 48 Ìý Ìý $ (12 ) Ìý $ 0.14
Q1 2023 $ 94 Ìý Ìý $ 6 Ìý Ìý $ 25 Ìý Ìý $ 15 Ìý Ìý $ 10 Ìý Ìý $ 0.11
Q2 2023 $ 108 Ìý Ìý $ 6 Ìý Ìý $ 29 Ìý Ìý $ 16 Ìý Ìý $ 13 Ìý Ìý $ 0.09
Q3 2023 $ 120 Ìý Ìý $ 10 Ìý Ìý $ 35 Ìý Ìý $ 5 Ìý Ìý $ 30 Ìý Ìý $ 0.18
Q4 2023 $ 120 Ìý Ìý $ 9 Ìý Ìý $ 36 Ìý Ìý $ 8 Ìý Ìý $ 28 Ìý Ìý $ 0.16
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 discussion of the definition of this measure and reconciliation of such measure to its most comparable GAAP measure.
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 Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
2Information on M&A or growth investments included in net capital expenditures have been included for relevant quarters below:
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
*Q1 2022 capex includes approximately $19 million M&A and $2 million growth investment.
*Q2 2022 capex includes approximately $11 million M&A and $5 million growth investment.
*Q3 2022 capex includes approximately $7 million growth investment.
*Q4 2022 capex includes approximately $31 million M&A and $13 million growth investment.
*Q1 2023 capex includes approximately $3 million growth investment.
*Q2 2023 capex includes approximately $6 million M&A and $1 million growth investment.
*Q3 2023 capex includes approximately $3 million growth investment.
*Q4 2023 capex includes approximately $3 million growth investment.


Ìý
Âé¶¹¹ÙÍø.
Reconciliation of Net Income to Reported EBITDA to Adjusted EBITDA
Ìý
Ìý Three Months Ended
October 31,
Ìý Year Ended October 31, Ìý
(dollars in thousands) 2023 Ìý Ìý 2022 Ìý 2023 Ìý Ìý 2022 Ìý
Consolidated Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) $ 9,391 Ìý Ìý $ 8,532 Ìý Ìý $ 31,790 Ìý Ìý $ 28,676 Ìý
Interest expense, net Ìý 6,834 Ìý Ìý Ìý 6,765 Ìý Ìý Ìý 28,119 Ìý Ìý Ìý 25,891 Ìý
Income tax expense Ìý 3,345 Ìý Ìý Ìý 2,991 Ìý Ìý Ìý 8,772 Ìý Ìý Ìý 5,526 Ìý
Depreciation and amortization Ìý 14,789 Ìý Ìý Ìý 14,957 Ìý Ìý Ìý 58,666 Ìý Ìý Ìý 57,462 Ìý
EBITDA Ìý 34,359 Ìý Ìý Ìý 33,245 Ìý Ìý Ìý 127,347 Ìý Ìý Ìý 117,555 Ìý
Transaction expenses Ìý 29 Ìý Ìý Ìý 259 Ìý Ìý Ìý 61 Ìý Ìý Ìý 318 Ìý
Stock based compensation Ìý 709 Ìý Ìý Ìý 870 Ìý Ìý Ìý 3,847 Ìý Ìý Ìý 5,034 Ìý
Change in fair value of warrant liabilities Ìý (260 ) Ìý Ìý - Ìý Ìý Ìý (6,899 ) Ìý Ìý (9,894 )
Other income, net Ìý (34 ) Ìý Ìý (19 ) Ìý Ìý (330 ) Ìý Ìý (88 )
Other adjustments(1) Ìý 1,002 Ìý Ìý Ìý 1,290 Ìý Ìý Ìý 574 Ìý Ìý Ìý 3,131 Ìý
Adjusted EBITDA $ 35,805 Ìý Ìý $ 35,645 Ìý Ìý $ 124,600 Ìý Ìý $ 116,056 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
Net income $ 2,239 Ìý Ìý $ 2,769 Ìý Ìý $ 5,106 Ìý Ìý $ 6,541 Ìý
Interest expense, net Ìý 6,131 Ìý Ìý Ìý 6,089 Ìý Ìý Ìý 25,294 Ìý Ìý Ìý 22,968 Ìý
Income tax expense Ìý 2,291 Ìý Ìý Ìý 2,207 Ìý Ìý Ìý 3,317 Ìý Ìý Ìý 2,465 Ìý
Depreciation and amortization Ìý 10,406 Ìý Ìý Ìý 10,689 Ìý Ìý Ìý 41,870 Ìý Ìý Ìý 40,304 Ìý
EBITDA Ìý 21,067 Ìý Ìý Ìý 21,754 Ìý Ìý Ìý 75,587 Ìý Ìý Ìý 72,278 Ìý
Transaction expenses Ìý 29 Ìý Ìý Ìý 259 Ìý Ìý Ìý 61 Ìý Ìý Ìý 318 Ìý
Stock based compensation Ìý 709 Ìý Ìý Ìý 870 Ìý Ìý Ìý 3,847 Ìý Ìý Ìý 5,034 Ìý
Other income, net Ìý (11 ) Ìý Ìý (6 ) Ìý Ìý (284 ) Ìý Ìý (49 )
Other adjustments(1) Ìý (574 ) Ìý Ìý (161 ) Ìý Ìý (5,628 ) Ìý Ìý (2,579 )
Adjusted EBITDA $ 21,220 Ìý Ìý $ 22,716 Ìý Ìý $ 73,583 Ìý Ìý $ 75,002 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
Net income $ 1,711 Ìý Ìý $ 1,722 Ìý Ìý $ 4,160 Ìý Ìý $ 2,080 Ìý
Interest expense, net Ìý 703 Ìý Ìý Ìý 676 Ìý Ìý Ìý 2,825 Ìý Ìý Ìý 2,923 Ìý
Income tax expense Ìý (79 ) Ìý Ìý (252 ) Ìý Ìý 752 Ìý Ìý Ìý (130 )
Depreciation and amortization Ìý 1,980 Ìý Ìý Ìý 1,817 Ìý Ìý Ìý 7,535 Ìý Ìý Ìý 7,709 Ìý
EBITDA Ìý 4,315 Ìý Ìý Ìý 3,963 Ìý Ìý Ìý 15,272 Ìý Ìý Ìý 12,582 Ìý
Other income, net Ìý (17 ) Ìý Ìý (4 ) Ìý Ìý (40 ) Ìý Ìý (15 )
Other adjustments Ìý 839 Ìý Ìý Ìý 741 Ìý Ìý Ìý 3,254 Ìý Ìý Ìý 3,150 Ìý
Adjusted EBITDA $ 5,137 Ìý Ìý $ 4,700 Ìý Ìý $ 18,486 Ìý Ìý $ 15,717 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

(1) Other adjustments include the adjustment for warrant liabilities revaluation, restructuring costs, non-recurring expenses and non-cash currency gains/losses. As of the first quarter of fiscal 2023, we 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 twelve months ended October 31, 2022 is recast by $0.6 million and $2.5 million, respectively, for these expenses to reflect this change.

Ìý Three Months Ended
October 31,
Ìý Ìý Year Ended October 31, Ìý
(dollars in thousands) 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
Net income $ 4,822 Ìý Ìý $ 3,693 Ìý Ìý $ 14,348 Ìý Ìý $ 8,898 Ìý
Income tax expense Ìý 1,082 Ìý Ìý Ìý 971 Ìý Ìý Ìý 4,339 Ìý Ìý Ìý 2,803 Ìý
Depreciation and amortization Ìý 2,187 Ìý Ìý Ìý 2,240 Ìý Ìý Ìý 8,401 Ìý Ìý Ìý 8,601 Ìý
EBITDA Ìý 8,091 Ìý Ìý Ìý 6,904 Ìý Ìý Ìý 27,088 Ìý Ìý Ìý 20,302 Ìý
Other income, net Ìý (6 ) Ìý Ìý (9 ) Ìý Ìý (6 ) Ìý Ìý (24 )
Other adjustments Ìý 737 Ìý Ìý Ìý 710 Ìý Ìý Ìý 2,948 Ìý Ìý Ìý 2,560 Ìý
Adjusted EBITDA $ 8,822 Ìý Ìý $ 7,605 Ìý Ìý $ 30,030 Ìý Ìý $ 22,838 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Other Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income $ 619 Ìý Ìý $ 348 Ìý Ìý $ 8,176 Ìý Ìý $ 11,157 Ìý
Income tax expense Ìý 51 Ìý Ìý Ìý 65 Ìý Ìý Ìý 364 Ìý Ìý Ìý 388 Ìý
Depreciation and amortization Ìý 216 Ìý Ìý Ìý 211 Ìý Ìý Ìý 860 Ìý Ìý Ìý 848 Ìý
EBITDA Ìý 886 Ìý Ìý Ìý 624 Ìý Ìý Ìý 9,400 Ìý Ìý Ìý 12,393 Ìý
Change in fair value of warrant liabilities Ìý (260 ) Ìý Ìý - Ìý Ìý Ìý (6,899 ) Ìý Ìý (9,894 )
Adjusted EBITDA $ 626 Ìý Ìý $ 624 Ìý Ìý $ 2,501 Ìý Ìý $ 2,499 Ìý


Ìý
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
(in thousands) 2022 Ìý Ìý 2023 Ìý Ìý 2023 Ìý Ìý 2023 Ìý Ìý 2023 Ìý
Senior Notes 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 52,133 Ìý Ìý Ìý 50,247 Ìý Ìý Ìý 60,947 Ìý Ìý Ìý 35,699 Ìý Ìý Ìý 18,954 Ìý
Less: Cash Ìý (7,482 ) Ìý Ìý (4,049 ) Ìý Ìý (6,643 ) Ìý Ìý (11,532 ) Ìý Ìý (15,861 )
Net debt $ 419,650 Ìý Ìý $ 421,198 Ìý Ìý $ 429,304 Ìý Ìý $ 399,167 Ìý Ìý $ 378,093 Ìý


Ìý
Âé¶¹¹ÙÍø.
Reconciliation of Historical Adjusted EBITDA
Ìý
(dollars in thousands) Q1 2022 Ìý Ìý Q2 2022 Ìý Ìý Q3 2022 Ìý Ìý Q4 2022 Ìý Ìý Q1 2023 Ìý Ìý Q2 2023 Ìý Ìý Q3 2023 Ìý Ìý Q4 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 Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income $ 1,183 Ìý Ìý $ 5,985 Ìý Ìý $ 12,976 Ìý Ìý $ 8,532 Ìý Ìý $ 6,475 Ìý Ìý $ 5,588 Ìý Ìý $ 10,336 Ìý Ìý $ 9,391 Ìý
Interest expense, net 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 Ìý Ìý 7,066 Ìý Ìý Ìý 6,834 Ìý
Income tax expense (benefit) 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 Ìý Ìý 3,318 Ìý Ìý Ìý 3,345 Ìý
Depreciation and amortization 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 Ìý Ìý 14,707 Ìý Ìý Ìý 14,789 Ìý
EBITDA 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 Ìý Ìý 35,427 Ìý Ìý Ìý 34,359 Ìý
Transaction expenses Ìý 21 Ìý Ìý Ìý 20 Ìý Ìý Ìý 20 Ìý Ìý Ìý 259 Ìý Ìý Ìý 3 Ìý Ìý Ìý 24 Ìý Ìý Ìý 5 Ìý Ìý Ìý 29 Ìý
Loss on debt extinguishment Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Stock based compensation 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 Ìý Ìý 934 Ìý Ìý Ìý 709 Ìý
Change in fair value of warrant liabilities Ìý - Ìý Ìý Ìý (2,474 ) Ìý Ìý (7,420 ) Ìý Ìý - Ìý Ìý Ìý (4,556 ) Ìý Ìý (1,172 ) Ìý Ìý (911 ) Ìý Ìý (260 )
Other income, net Ìý (37 ) Ìý Ìý (13 ) Ìý Ìý (16 ) Ìý Ìý (19 ) Ìý Ìý (21 ) Ìý Ìý (13 ) Ìý Ìý (262 ) Ìý Ìý (34 )
Goodwill and intangibles impairment Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Other adjustments(1) Ìý 353 Ìý Ìý Ìý 1,080 Ìý Ìý Ìý 407 Ìý Ìý Ìý 1,292 Ìý Ìý Ìý 41 Ìý Ìý Ìý (192 ) Ìý Ìý (277 ) Ìý Ìý 1,002 Ìý
Adjusted EBITDA $ 23,319 Ìý Ìý $ 27,058 Ìý Ìý $ 30,037 Ìý Ìý $ 35,647 Ìý Ìý $ 25,046 Ìý Ìý $ 28,833 Ìý Ìý $ 34,916 Ìý Ìý $ 35,805 Ìý

(1) See note above.


Source: Âé¶¹¹ÙÍø.