Âé¶¹¹ÙÍø Reports First Quarter Fiscal Year 2024 Results

- Announces $15 Million Increase to Share Repurchase Plan -

DENVER, March 07, 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 first quarterÌýended January 31, 2024.

First Quarter Fiscal Year 2024 Summary vs. First Quarter of Fiscal Year 2023 (unless otherwise noted)

Ìý â—� Revenue increased 4% to $97.7 million compared to $93.6 million.
Ìý â—� Gross profit decreased 9% to $33.3 million compared to $36.5 million.
Ìý â—� Income from operations decreased to $1.5 million compared to $9.4 million.
Ìý â—� Net loss of $3.8 million compared to net income of $6.5 million.
Ìý â—� Net loss attributable to common shareholders of $4.3 million or $(0.08) per diluted share, compared to net income of $6.0 million or $0.11 per diluted share.
Ìý â—� Adjusted EBITDA1 decreased 23% to $19.3 million compared to $25.0 million, with Adjusted EBITDA margin1 of 19.7% compared to 26.8%.
Ìý â—� Amounts outstanding under debt agreements was $388.0 million with net debt1 of $373.3 million. Total available liquidity was $217.0 million as of January 31, 2024, compared to $216.7 million as of October 31, 2023.

Management Commentary

“In our first quarter, continued double-digit growth in our Concrete Waste Management Services and U.K. operations segments was roughly offset by severe winter weather that impacted our U.S. market,â€� said CPH CEO Bruce Young. “Specifically, heavy rainfall, snow and freezing temperatures in the month of January brought many of our customers' projects to a standstill. In fact, we estimate such weather events lowered the expected volume of our U.S. concrete pumping work by approximately 25% in January, or about $7.0 million.ÌýWork has recently returned to more normalized levels in February, and we are working closely with our customers to accommodate accelerated projectÌýschedules.

“Looking ahead, we remain optimistic about our prospects for continued growth in 2024, led by increasing infrastructure activity and added light commercial and residential projects. Underlying this expectation of growth will be the benefits we receive from our diversified end markets, the high utilization of our fleet and the mission-critical service we offer.�

___________________
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.

First Quarter Fiscal Year 2024ÌýFinancial Results

Revenue in the first quarter of fiscal year 2024 increased 4% to $97.7 million compared to $93.6 million in the first quarter of fiscal year 2023. The increase was attributable to strong growth from the Company's Concrete Waste Management Services and U.K. operations segments thatÌýwas partially offset by a decrease in volumes in U.S. Concrete Pumping due to extreme winter weather events in the month of January.

Gross profit in the first quarter of fiscal year 2024 decreased 9% to $33.3 million compared to $36.5 million in the prior year quarter. Gross margin was 34.1% compared to 39.0% in the prior year quarter, primarily related to lower equipment and labor utilization as a result of the extreme winter weather, in addition to inflationary increases in insurance costs.

General and administrative expenses in the first quarter were $31.9Ìýmillion compared to $27.0Ìýmillion in the prior year quarter. The increase wasÌýprimarily due to (1) a non-recurring charge of $3.5 millionÌýas a result of a state sales tax dispute as discussed in the Company's annual report on Form 10-K, and (2)Ìýhigher labor, health insurance and rent costs. As a percentage of revenue, G&A costs were 32.7% in the firstÌýquarter compared to 28.9% in the prior year quarter.

Net loss in the first quarter of fiscal year 2024 wasÌý$3.8 million compared to net income of $6.5 million in the prior year quarter. Net loss attributable to common shareholders in the first quarter of fiscal year 2024 wasÌý$4.3 million, or $(0.08) per diluted share, compared to net income attributable to common shareholders of $6.0 million, or $0.11 per diluted share, in the prior year quarter.

Adjusted EBITDA in the first quarter of fiscal year 2024 decreased 23.0% to $19.3 million compared to $25.0 million in the prior year quarter. Adjusted EBITDA margin declined to 19.7% compared to 26.8% in the prior year quarter. Both declines were primarily driven by the aforementioned impacts from extreme weather conditions, as well asÌýinflationary increases related to insurance andÌýincreased costs related to labor.Ìý

Liquidity

On January 31, 2024, the Company had debt outstanding of $388.0 million, net debt of $373.3 million and total available liquidity of $217.0 million.

Segment Results

U.S. Concrete Pumping. Revenue in the first quarter of fiscal 2024 decreased 0.8% to $66.7 million compared to $67.2 million in the prior year quarter. Severe winter temperatures and freezing rainfall in the month of January stalled manyÌýcustomerÌýprojects, driving a revenue decline of approximately $7.0 million from the loss of volume.ÌýNet loss in the first quarter of fiscal year 2024 was $6.8Ìýmillion compared to a net loss of $0.8 million in the prior year quarter. Adjusted EBITDA was $10.7 million in the first quarter of fiscal year 2024 compared to $16.8 million in the prior year quarter, largely driven by the revenue shortfall and downstreamÌýimpactsÌýon labor utilization.

U.K. Operations.ÌýRevenue in the first quarter of fiscal year 2024 increased 21.2% to $15.4 million compared to $12.7 million in the prior year quarter. Excluding the impact from foreign currency translation, revenue was up 16% year-over-year. The increase was primarily attributable to pricing improvements. Net income in the first quarter of fiscal year 2024 improved to $0.5 million compared to a net loss of $0.1Ìýmillion in the prior year quarter. Adjusted EBITDA was $3.2 million in the first quarter of fiscal year 2024, up 32.8% compared to $2.4 million in the prior year quarter due to rate per hour and fuel price improvements.

U.S. Concrete Waste Management Services. Revenue in the first quarter of fiscal year 2024 increased 14.2% to $15.6 million compared to $13.7 million in the prior year quarter. The increase was driven by strong organic growth and pricing improvements, notwithstanding the Q1 growth rate being hampered by unseasonably harsh January winter weather. Net income in the first quarter of fiscal year 2024 was $2.4 million compared to $2.8 million in the prior year quarter. Adjusted EBITDA in the first quarter of fiscal year 2024 was $5.4 million compared to $5.8 million in the prior year quarter due to the downstream winter weather impact on labor utilization.

Fiscal Year 2024 Outlook

Due to the weather impacted year-to-date start in fiscal 2024, the Company has revised its outlook and now expects fiscal year 2024 revenue to range between $460.0 million to $480.0 million andÌýAdjusted EBITDA to range between $122.0 million to $130.0 million. The Company maintains its original outlook for 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.

Share Repurchase Program

In March 2024, CPH'sÌýboard of directorsÌýapproved a $15.0 million increase to the Company’s share repurchase program. This authorization will expire on March 31, 2025 and is in addition to the repurchase authorization of up to $10.0 million through March 31, 2025, that was previously approved in January 2023.

During the first three months of fiscal year 2024, the Company repurchased 36,094 shares for a total of $0.2 million at an average share price of $6.88 per share. Including the new authorization of $15.0 million under the March 2024 approval, a total of $23.2ÌýmillionÌýwould have beenÌýavailable for purchase under the Company's repurchase program as of January 31, 2024.

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

Conference Call

The Company will hold a conference call today at 5:00 p.m. Eastern time to discuss its first quarter 2024 results.

Date: Thursday, March 7, 2024
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: 13744279

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.

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

A replay of the conference call will be available after 8:00 p.m. Eastern time on the same day through March 14, 2024.

Toll-free replay number: 1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 13744279

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 January 31, 2024, the Company provided concrete pumping services in the U.S. from a footprint of approximately 100 branch locations across approximately 21 states, concrete pumping services in the U.K. from approximately 30 branch locations, and route-based concrete waste management services from 20 operating locations in the U.S. and 1 shared location in the U.K. For more information, please visit www.concretepumpingholdings.com or the Company’s brand websites at www.brundagebone.com, www.camfaud.co.uk, or www.eco-pan.com.

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 2024Ìýoutlook. 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, changes in the fair value of warrant liabilities, 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.

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:
GatewayÌýGroup, Inc.
Cody Slach
1-949-574-3860
BBCP@gateway-grp.comÌý


Âé¶¹¹ÙÍø.
CondensedÌýConsolidated Balance Sheets


Ìý Ìý As of January 31, Ìý Ìý As of October 31, Ìý
(in thousands, except per share amounts) Ìý 2024 Ìý Ìý 2023 Ìý
Current assets: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash and cash equivalents Ìý $ 14,688 Ìý Ìý $ 15,861 Ìý
Receivables, net of allowance for doubtful accounts of $1,045 and $978, respectively Ìý Ìý 49,466 Ìý Ìý Ìý 62,976 Ìý
Inventory Ìý Ìý 6,230 Ìý Ìý Ìý 6,732 Ìý
Prepaid expenses and other current assets Ìý Ìý 9,244 Ìý Ìý Ìý 8,701 Ìý
Total current assets Ìý Ìý 79,628 Ìý Ìý Ìý 94,270 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Property, plant and equipment, net Ìý Ìý 432,671 Ìý Ìý Ìý 427,648 Ìý
Intangible assets, net Ìý Ìý 116,779 Ìý Ìý Ìý 120,244 Ìý
Goodwill Ìý Ìý 222,744 Ìý Ìý Ìý 221,517 Ìý
Right-of-use operating lease assets Ìý Ìý 28,772 Ìý Ìý Ìý 24,815 Ìý
Other non-current assets Ìý Ìý 12,489 Ìý Ìý Ìý 14,250 Ìý
Deferred financing costs Ìý Ìý 1,684 Ìý Ìý Ìý 1,781 Ìý
Total assets Ìý $ 894,767 Ìý Ìý $ 904,525 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Current liabilities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Revolving loan Ìý $ 13,021 Ìý Ìý $ 18,954 Ìý
Operating lease obligations, current portion Ìý Ìý 4,903 Ìý Ìý Ìý 4,739 Ìý
Finance lease obligations, current portion Ìý Ìý 39 Ìý Ìý Ìý 125 Ìý
Accounts payable Ìý Ìý 5,344 Ìý Ìý Ìý 8,906 Ìý
Accrued payroll and payroll expenses Ìý Ìý 9,785 Ìý Ìý Ìý 14,524 Ìý
Accrued expenses and other current liabilities Ìý Ìý 36,663 Ìý Ìý Ìý 34,750 Ìý
Income taxes payable Ìý Ìý 2,604 Ìý Ìý Ìý 1,848 Ìý
Warrant liability, current portion Ìý Ìý - Ìý Ìý Ìý 130 Ìý
Total current liabilities Ìý Ìý 72,359 Ìý Ìý Ìý 83,976 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Long term debt, net of discount for deferred financing costs Ìý Ìý 372,216 Ìý Ìý Ìý 371,868 Ìý
Operating lease obligations, non-current Ìý Ìý 24,255 Ìý Ìý Ìý 20,458 Ìý
Finance lease obligations, non-current Ìý Ìý 15 Ìý Ìý Ìý 50 Ìý
Deferred income taxes Ìý Ìý 79,432 Ìý Ìý Ìý 80,791 Ìý
Other liabilities, non-current Ìý Ìý 13,550 Ìý Ìý Ìý 14,142 Ìý
Total liabilities Ìý Ìý 561,827 Ìý Ìý Ìý 571,285 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 January 31, 2024 and October 31, 2023 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, 53,870,084 and 54,757,445 issued and outstanding as of January 31, 2024 and October 31, 2023, respectively Ìý Ìý 6 Ìý Ìý Ìý 6 Ìý
Additional paid-in capital Ìý Ìý 383,822 Ìý Ìý Ìý 383,286 Ìý
Treasury stock Ìý Ìý (16,212 ) Ìý Ìý (15,114 )
Accumulated other comprehensive loss Ìý Ìý (1,403 ) Ìý Ìý (5,491 )
Accumulated deficit Ìý Ìý (58,273 ) Ìý Ìý (54,447 )
Total stockholders' equity Ìý Ìý 307,940 Ìý Ìý Ìý 308,240 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total liabilities and stockholders' equity Ìý $ 894,767 Ìý Ìý $ 904,525 Ìý


Âé¶¹¹ÙÍø.
Condensed Consolidated Statements of Operations


Ìý Ìý Three Months Ended January 31, Ìý
(in thousands, except share and per share amounts) Ìý 2024 Ìý Ìý 2023 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Revenue Ìý $ 97,711 Ìý Ìý $ 93,575 Ìý
Cost of operations Ìý Ìý 64,397 Ìý Ìý Ìý 57,121 Ìý
Gross profit Ìý Ìý 33,314 Ìý Ìý Ìý 36,454 Ìý
Gross margin Ìý Ìý 34.1 % Ìý Ìý 39.0 %
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
General and administrative expenses Ìý Ìý 31,858 Ìý Ìý Ìý 27,041 Ìý
Income from operations Ìý Ìý 1,456 Ìý Ìý Ìý 9,413 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Interest expense and amortization of deferred financing costs Ìý Ìý (6,463 ) Ìý Ìý (6,871 )
Change in fair value of warrant liabilities Ìý Ìý 130 Ìý Ìý Ìý 4,556 Ìý
Other income (expense), net Ìý Ìý 40 Ìý Ìý Ìý 21 Ìý
Income (loss) before income taxes Ìý Ìý (4,837 ) Ìý Ìý 7,119 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Income tax expense (benefit) Ìý Ìý (1,011 ) Ìý Ìý 644 Ìý
Net income (loss) Ìý Ìý (3,826 ) Ìý Ìý 6,475 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Less preferred shares dividends Ìý Ìý (440 ) Ìý Ìý (441 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Income (loss) available to common shareholders Ìý $ (4,266 ) Ìý $ 6,034 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Weighted average common shares outstanding Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Basic Ìý Ìý 53,314,654 Ìý Ìý Ìý 53,601,707 Ìý
Diluted Ìý Ìý 53,314,654 Ìý Ìý Ìý 54,457,125 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income per common share Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Basic Ìý $ (0.08 ) Ìý $ 0.11 Ìý
Diluted Ìý $ (0.08 ) Ìý $ 0.11 Ìý


Âé¶¹¹ÙÍø.
Condensed Consolidated Statements of Cash Flows


Ìý Ìý For the Three Months Ended
January 31,
Ìý
(in thousands, except per share amounts) Ìý 2024 Ìý Ìý 2023 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ (3,826 ) Ìý $ 6,475 Ìý
Adjustments to reconcile net income to net cash provided by operating activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Non-cash operating lease expense Ìý Ìý 1,281 Ìý Ìý Ìý 1,113 Ìý
Foreign currency adjustments Ìý Ìý (736 ) Ìý Ìý (816 )
Depreciation Ìý Ìý 10,202 Ìý Ìý Ìý 9,654 Ìý
Deferred income taxes Ìý Ìý (1,825 ) Ìý Ìý 129 Ìý
Amortization of deferred financing costs Ìý Ìý 445 Ìý Ìý Ìý 479 Ìý
Amortization of intangible assets Ìý Ìý 3,895 Ìý Ìý Ìý 4,795 Ìý
Stock-based compensation expense Ìý Ìý 536 Ìý Ìý Ìý 1,140 Ìý
Change in fair value of warrant liabilities Ìý Ìý (130 ) Ìý Ìý (4,556 )
Net gain on the sale of property, plant and equipment Ìý Ìý (305 ) Ìý Ìý (578 )
Other operating activities Ìý Ìý 46 Ìý Ìý Ìý (67 )
Net changes in operating assets and liabilities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Receivables Ìý Ìý 13,894 Ìý Ìý Ìý 10,482 Ìý
Inventory Ìý Ìý 616 Ìý Ìý Ìý (957 )
Other operating assets Ìý Ìý (564 ) Ìý Ìý (7,256 )
Accounts payable Ìý Ìý (3,865 ) Ìý Ìý (3,997 )
Other operating liabilities Ìý Ìý 635 Ìý Ìý Ìý 1,876 Ìý
Net cash provided by operating activities Ìý Ìý 20,299 Ìý Ìý Ìý 17,916 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 (17,766 ) Ìý Ìý (17,120 )
Proceeds from sale of property, plant and equipment Ìý Ìý 1,282 Ìý Ìý Ìý 2,333 Ìý
Net cash used in investing activities Ìý Ìý (16,484 ) Ìý Ìý (14,787 )
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 84,173 Ìý Ìý Ìý 83,812 Ìý
Payments on revolving loan Ìý Ìý (90,107 ) Ìý Ìý (84,980 )
Purchase of treasury stock Ìý Ìý (1,098 ) Ìý Ìý (5,495 )
Other financing activities Ìý Ìý 1,449 Ìý Ìý Ìý (26 )
Net cash provided by (used in) financing activities Ìý Ìý (5,583 ) Ìý Ìý (6,689 )
Effect of foreign currency exchange rate changes on cash Ìý Ìý 595 Ìý Ìý Ìý 127 Ìý
Net increase (decrease) in cash and cash equivalents Ìý Ìý (1,173 ) Ìý Ìý (3,433 )
Cash and cash equivalents: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Beginning of period Ìý Ìý 15,861 Ìý Ìý Ìý 7,482 Ìý
End of period Ìý $ 14,688 Ìý Ìý $ 4,049 Ìý


Âé¶¹¹ÙÍø.
Segment Revenue


Ìý Ìý Three Months Ended
January 31,
Ìý Ìý Change Ìý
(in thousands) Ìý 2024 Ìý Ìý 2023 Ìý Ìý $ Ìý Ìý % Ìý
U.S. Concrete Pumping Ìý Ìý 66,683 Ìý Ìý $ 67,187 Ìý Ìý $ (504 ) Ìý Ìý -0.8 %
U.K. Operations Ìý Ìý 15,408 Ìý Ìý Ìý 12,708 Ìý Ìý Ìý 2,700 Ìý Ìý Ìý 21.2 %
U.S. Concrete Waste Management Services - Third parties Ìý Ìý 15,620 Ìý Ìý Ìý 13,680 Ìý Ìý Ìý 1,940 Ìý Ìý Ìý 14.2 %
U.S. Concrete Waste Management Services - Intersegment Ìý Ìý 100 Ìý Ìý Ìý 92 Ìý Ìý Ìý 8 Ìý Ìý Ìý 8.7 %
Intersegment eliminations Ìý Ìý (100 ) Ìý Ìý (92 ) Ìý Ìý (8 ) Ìý Ìý 8.7 %
Reportable segment revenue Ìý $ 97,711 Ìý Ìý $ 93,575 Ìý Ìý $ 4,136 Ìý Ìý Ìý 4.4 %


Âé¶¹¹ÙÍø.
Segment Adjusted EBITDA and Net Income

During the first quarter of fiscal year 2024, the CompanyÌýmoved certain assets and associated revenues and expenses, whichÌýwas previously categorized in the Company's Other activities, into the U.S. Concrete Pumping segment in order to better align its placement with the manner in which the Company now allocates resources and measures performance.ÌýAs a result, segment results for prior periods have been reclassified to conform to theÌýcurrent period presentation. In addition, in order to appropriately distribute the use of corporateÌýresources and better align measures with segment performance, beginning in the first quarter of fiscal year 2024, the CompanyÌýis no longer adding back intercompany allocations to segment Adjusted EBITDA. The Company recast segment results for the quarter ended January 31, 2023 below:

Ìý Ìý Three Months Ended January 31, 2023 Ìý
(in thousands) Ìý U.S.
Concrete
Pumping
Ìý Ìý U.K.
Operations
Ìý Ìý U.S.
Concrete
Waste
Management
Services
Ìý Ìý Other Ìý
As Previously Reported Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ (1,100 ) Ìý $ (100 ) Ìý $ 2,812 Ìý Ìý $ 4,862 Ìý
Income tax expense (benefit) Ìý Ìý (390 ) Ìý Ìý (40 ) Ìý Ìý 968 Ìý Ìý Ìý 105 Ìý
Depreciation and amortization Ìý Ìý 10,374 Ìý Ìý Ìý 1,827 Ìý Ìý Ìý 2,035 Ìý Ìý Ìý 213 Ìý
EBITDA Ìý Ìý 15,063 Ìý Ìý Ìý 2,380 Ìý Ìý Ìý 5,815 Ìý Ìý Ìý 5,180 Ìý
Other Adjustments Ìý Ìý (1,505 ) Ìý Ìý 812 Ìý Ìý Ìý 737 Ìý Ìý Ìý - Ìý
Adjusted EBITDA Ìý Ìý 14,688 Ìý Ìý Ìý 3,186 Ìý Ìý Ìý 6,547 Ìý Ìý Ìý 625 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Recast Adjustment Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ 307 Ìý Ìý $ - Ìý Ìý $ - Ìý Ìý $ (307 )
Income tax expense (benefit) Ìý Ìý 105 Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý (105 )
Depreciation and amortization Ìý Ìý 213 Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý (213 )
EBITDA Ìý Ìý 625 Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý (625 )
Other Adjustments Ìý Ìý 1,511 Ìý Ìý Ìý (774 ) Ìý Ìý (737 ) Ìý Ìý - Ìý
Adjusted EBITDA Ìý Ìý 2,136 Ìý Ìý Ìý (774 ) Ìý Ìý (737 ) Ìý Ìý (625 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Current Report As Adjusted Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ (793 ) Ìý $ (100 ) Ìý $ 2,812 Ìý Ìý $ 4,556 Ìý
Income tax expense (benefit) Ìý Ìý (284 ) Ìý Ìý (40 ) Ìý Ìý 968 Ìý Ìý Ìý Ìý Ìý
Depreciation and amortization Ìý Ìý 10,587 Ìý Ìý Ìý 1,827 Ìý Ìý Ìý 2,035 Ìý Ìý Ìý Ìý Ìý
EBITDA Ìý Ìý 15,688 Ìý Ìý Ìý 2,380 Ìý Ìý Ìý 5,815 Ìý Ìý Ìý 4,556 Ìý
Other Adjustments Ìý Ìý 6 Ìý Ìý Ìý 38 Ìý Ìý Ìý - Ìý Ìý Ìý Ìý Ìý
Adjusted EBITDA Ìý Ìý 16,824 Ìý Ìý Ìý 2,412 Ìý Ìý Ìý 5,810 Ìý Ìý Ìý - Ìý


Âé¶¹¹ÙÍø.
Segment Adjusted EBITDA and Net Income Continued


Ìý Ìý Net Income Ìý Ìý Adjusted EBITDA Ìý
Ìý Ìý Three Months Ended
January 31,
Ìý Ìý Three Months Ended
January 31,
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(in thousands, except percentages) Ìý 2024 Ìý Ìý 2023 Ìý Ìý 2024 Ìý Ìý 2023 Ìý Ìý $ Change Ìý Ìý % Change Ìý
U.S. Concrete Pumping Ìý $ (6,845 ) Ìý $ (793 ) Ìý $ 10,706 Ìý Ìý $ 16,824 Ìý Ìý $ (6,118 ) Ìý Ìý -36.4 %
U.K. Operations Ìý Ìý 484 Ìý Ìý Ìý (100 ) Ìý Ìý 3,202 Ìý Ìý Ìý 2,412 Ìý Ìý Ìý 790 Ìý Ìý Ìý 32.8 %
U.S. Concrete Waste Management Services Ìý Ìý 2,405 Ìý Ìý Ìý 2,812 Ìý Ìý Ìý 5,373 Ìý Ìý Ìý 5,810 Ìý Ìý Ìý (437 ) Ìý Ìý -7.5 %
Other Ìý Ìý 130 Ìý Ìý Ìý 4,556 Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Total Ìý $ (3,826 ) Ìý $ 6,475 Ìý Ìý $ 19,281 Ìý Ìý $ 25,046 Ìý Ìý $ (5,765 ) Ìý Ìý -23.0 %


Âé¶¹¹ÙÍø.
Quarterly Financial Performance


(dollars in millions) Ìý 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 Ìý Ìý 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
Q3 2023 Ìý $ 120 Ìý Ìý $ 10 Ìý Ìý $ 35 Ìý Ìý $ 5 Ìý Ìý $ 30 Ìý Ìý $ 0.18 Ìý
Q4 2023 Ìý $ 120 Ìý Ìý $ 9 Ìý Ìý $ 36 Ìý Ìý $ 8 Ìý Ìý $ 28 Ìý Ìý $ 0.16 Ìý
Q1 2024 Ìý $ 98 Ìý Ìý $ (4 ) Ìý $ 19 Ìý Ìý $ 16 Ìý Ìý $ 3 Ìý Ìý $ (0.08 )
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 (“GAAPâ€�). See “Non-GAAP Financial Measuresâ€� 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 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 Ìý Ìý Ìý
*Q2 2022 capex includes approximately $11 million M&A and $5 million growth investment. Ìý
*Q3 2022 capex includes approximately $7 million growth investment. Ìý
*Q4 2022 capex includes approximately $31 million M&A and $13 million growth investment. Ìý
*Q1 2023 capex includes approximately $3 million growth investment. Ìý
*Q2 2023 capex includes approximately $6 million M&A and $1 million growth investment. Ìý
*Q3 2023 capex includes approximately $3 million growth investment. Ìý
*Q4 2023 capex includes approximately $3 million growth investment. Ìý
*Q1 2024 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 January 31, Ìý
(dollars in thousands) Ìý 2024 Ìý Ìý 2023 Ìý
Consolidated Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ (3,826 ) Ìý $ 6,475 Ìý
Interest expense and amortization of deferred financing costs Ìý Ìý 6,463 Ìý Ìý Ìý 6,871 Ìý
Income tax expense Ìý Ìý (1,011 ) Ìý Ìý 644 Ìý
Depreciation and amortization Ìý Ìý 14,097 Ìý Ìý Ìý 14,449 Ìý
EBITDA Ìý Ìý 15,723 Ìý Ìý Ìý 28,439 Ìý
Stock based compensation Ìý Ìý 536 Ìý Ìý Ìý 1,140 Ìý
Change in fair value of warrant liabilities Ìý Ìý (130 ) Ìý Ìý (4,556 )
Other expense (income), net Ìý Ìý (39 ) Ìý Ìý (21 )
Other adjustments(1) Ìý Ìý 3,191 Ìý Ìý Ìý 44 Ìý
Adjusted EBITDA Ìý $ 19,281 Ìý Ìý $ 25,046 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
U.S. Concrete Pumping Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ (6,845 ) Ìý $ (793 )
Interest expense and amortization of deferred financing costs Ìý Ìý 5,754 Ìý Ìý Ìý 6,178 Ìý
Income tax expense Ìý Ìý (2,103 ) Ìý Ìý (284 )
Depreciation and amortization Ìý Ìý 10,230 Ìý Ìý Ìý 10,587 Ìý
EBITDA Ìý Ìý 7,036 Ìý Ìý Ìý 15,688 Ìý
Stock based compensation Ìý Ìý 536 Ìý Ìý Ìý 1,140 Ìý
Other expense (income), net Ìý Ìý (19 ) Ìý Ìý (10 )
Other adjustments(1) Ìý Ìý 3,153 Ìý Ìý Ìý 6 Ìý
Adjusted EBITDA Ìý $ 10,706 Ìý Ìý $ 16,824 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
U.K. Operations Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ 484 Ìý Ìý $ (100 )
Interest expense and amortization of deferred financing costs Ìý Ìý 709 Ìý Ìý Ìý 693 Ìý
Income tax expense Ìý Ìý 176 Ìý Ìý Ìý (40 )
Depreciation and amortization Ìý Ìý 1,808 Ìý Ìý Ìý 1,827 Ìý
EBITDA Ìý Ìý 3,177 Ìý Ìý Ìý 2,380 Ìý
Other expense (income), net Ìý Ìý (13 ) Ìý Ìý (6 )
Other adjustments Ìý Ìý 38 Ìý Ìý Ìý 38 Ìý
Adjusted EBITDA Ìý $ 3,202 Ìý Ìý $ 2,412 Ìý

(1) Other adjustments include the adjustment for non-recurring expenses and non-cash currency gains/losses. For the three months ended January 31, 2024, other adjustments includes a $3.5 million non-recurring charge related to sales tax litigation.Ìý Ìý

Ìý Ìý Three Months Ended January 31, Ìý
(dollars in thousands) Ìý 2024 Ìý Ìý 2023 Ìý
U.S. Concrete Waste Management Services Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income Ìý $ 2,405 Ìý Ìý $ 2,812 Ìý
Income tax expense Ìý Ìý 916 Ìý Ìý Ìý 968 Ìý
Depreciation and amortization Ìý Ìý 2,059 Ìý Ìý Ìý 2,035 Ìý
EBITDA Ìý Ìý 5,380 Ìý Ìý Ìý 5,815 Ìý
Other expense (income), net Ìý Ìý (7 ) Ìý Ìý (5 )
Adjusted EBITDA Ìý $ 5,373 Ìý Ìý $ 5,810 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Other Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income Ìý $ 130 Ìý Ìý $ 4,556 Ìý
EBITDA Ìý Ìý 130 Ìý Ìý Ìý 4,556 Ìý
Change in fair value of warrant liabilities Ìý Ìý (130 ) Ìý Ìý (4,556 )
Adjusted EBITDA Ìý $ - Ìý Ìý $ - Ìý


Âé¶¹¹ÙÍø.
Reconciliation of Net Debt


Ìý Ìý January 31, Ìý Ìý April 30, Ìý Ìý July 31, Ìý Ìý October 31, Ìý Ìý January 31, Ìý
(in thousands) Ìý 2023 Ìý Ìý 2023 Ìý Ìý 2023 Ìý Ìý 2023 Ìý Ìý 2024 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 50,247 Ìý Ìý Ìý 60,947 Ìý Ìý Ìý 35,699 Ìý Ìý Ìý 18,954 Ìý Ìý Ìý 13,021 Ìý
Less: Cash Ìý Ìý (4,049 ) Ìý Ìý (6,643 ) Ìý Ìý (11,532 ) Ìý Ìý (15,861 ) Ìý Ìý (14,688 )
Net debt Ìý $ 421,198 Ìý Ìý $ 429,304 Ìý Ìý $ 399,167 Ìý Ìý $ 378,093 Ìý Ìý $ 373,333 Ìý


Âé¶¹¹ÙÍø.
Reconciliation of Historical Adjusted EBITDA


(dollars in thousands) Ìý Q1 2023 Ìý Ìý Q2 2023 Ìý Ìý Q3 2023 Ìý Ìý Q4 2023 Ìý Ìý Q1 2024 Ìý
Consolidated Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income Ìý $ 6,475 Ìý Ìý $ 5,588 Ìý Ìý $ 10,336 Ìý Ìý $ 9,391 Ìý Ìý $ (3,826 )
Interest expense and amortization of deferred financing costs Ìý Ìý 6,871 Ìý Ìý Ìý 7,348 Ìý Ìý Ìý 7,066 Ìý Ìý Ìý 6,834 Ìý Ìý Ìý 6,463 Ìý
Income tax expense (benefit) Ìý Ìý 644 Ìý Ìý Ìý 1,465 Ìý Ìý Ìý 3,318 Ìý Ìý Ìý 3,345 Ìý Ìý Ìý (1,011 )
Depreciation and amortization Ìý Ìý 14,449 Ìý Ìý Ìý 14,721 Ìý Ìý Ìý 14,707 Ìý Ìý Ìý 14,789 Ìý Ìý Ìý 14,097 Ìý
EBITDA Ìý Ìý 28,439 Ìý Ìý Ìý 29,122 Ìý Ìý Ìý 35,427 Ìý Ìý Ìý 34,359 Ìý Ìý Ìý 15,723 Ìý
Transaction expenses Ìý Ìý 3 Ìý Ìý Ìý 24 Ìý Ìý Ìý 5 Ìý Ìý Ìý 29 Ìý Ìý Ìý - Ìý
Stock based compensation Ìý Ìý 1,140 Ìý Ìý Ìý 1,064 Ìý Ìý Ìý 934 Ìý Ìý Ìý 709 Ìý Ìý Ìý 536 Ìý
Change in fair value of warrant liabilities Ìý Ìý (4,556 ) Ìý Ìý (1,172 ) Ìý Ìý (911 ) Ìý Ìý (260 ) Ìý Ìý (130 )
Other expense (income), net Ìý Ìý (21 ) Ìý Ìý (13 ) Ìý Ìý (262 ) Ìý Ìý (34 ) Ìý Ìý (39 )
Other adjustments(1) Ìý Ìý 41 Ìý Ìý Ìý (192 ) Ìý Ìý (277 ) Ìý Ìý 1,002 Ìý Ìý Ìý 3,191 Ìý
Adjusted EBITDA Ìý $ 25,046 Ìý Ìý $ 28,833 Ìý Ìý $ 34,916 Ìý Ìý $ 35,805 Ìý Ìý $ 19,281 Ìý

(1) See note above.

Ìý


Source: Âé¶¹¹ÙÍø.