快猫短视频 Reports Strong Second Quarter Fiscal Year 2020 Results

DENVER, June 09, 2020 (GLOBE NEWSWIRE) -- 快猫短视频. (Nasdaq: BBCP) (the 鈥淐ompany鈥 or 鈥淐PH鈥), a leading provider of concrete pumping services and waste management services in the U.S. and U.K., today reported financial results for its second fiscal quarter ended April 30, 2020.

Second Quarter Fiscal Year 2020 Summary vs. Second Quarter of Fiscal Year 2019

Revenue increased 19% to $74.0 million.
Gross margin increased 370 basis points to 43.0%.
Net loss available to common shareholders was $59.4 million or $(1.13) per diluted share versus a net loss of $10.1 million or $(0.35) per diluted share.锘
The second quarter of 2020 included a $57.9 million non-cash goodwill and intangibles impairment charge due to the COVID-19 impact on the Company鈥檚 market capitalization.
Excluding the goodwill and intangibles impairment charge, net loss to common shareholders was $3.9 million or $(0.08) per diluted share.
Adjusted EBITDA1 increased 29% to $23.5 million with Adjusted EBITDA margin1 up 240 basis points to 31.8%.
51% Adjusted EBITDA growth in the U.S. Concrete Pumping segment on a 35% increase in revenue.
36% Adjusted EBITDA growth in the U.S. Concrete Waste Management Services segment on a 23% improvement in revenue.
Adjusted EBITDA for the U.K. Operations segment was down 38% on a 34% reduction in revenue due to COVID-19-imposed construction site closures.

Management Commentary

鈥淎s indicated in our second quarter pre-announcement and further supported by today鈥檚 strong results, our business has shown resilience amongst the COVID-19 pandemic, highlighting the agility of our operations and largely essential nature of our work,鈥 said Bruce Young, CEO of CPH. 鈥淒uring this time, we have prioritized the safety of our employees while continuing to deliver exceptional service that our customers demand. We also continue to demonstrate the attractiveness of our business model with second quarter Adjusted EBITDA growth well outpacing our revenue growth. This has allowed us to reduce our leverage while taking other proactive measures to enhance our liquidity.

鈥淒uring the second quarter, we reduced net debt2 by approximately $20 million compared to the end of the first quarter of fiscal 2020 and instituted various cost saving and cash preservation measures to increase available liquidity to $33 million as of April 30th. These included the suspension of uncommitted 2020 capital expenditures and utilizing our roughly 70% variable cost structure to scale back expenses in markets with softer demand. The combination of these measures, along with our healthy operating cash flow and no near-term debt maturities, has us managing our business from a position of strength during these uncertain times.

鈥淚t is important to note that our strong second quarter results were achieved despite COVID-19-imposed construction site shutdowns, primarily in our U.K. and Seattle markets, which partially offset our 19% revenue growth. In the past several weeks, however, these markets have begun to recover. In particular, Seattle is back to pre-COVID-19 revenue levels while our U.K. operations have rebounded from 25% to 60% of pre-COVID-19 revenue levels. We are closely monitoring the velocity of our job volume in all of our markets and are cautiously optimistic in positive demand trends continuing. Nevertheless, we believe the swift actions we have taken in response to the current environment will maximize our financial strength in support of our long-term strategy to drive shareholder value.鈥

1听Adjusted EBITDA and Adjusted EBITDA margin are financial measures that are not calculated in accordance with Generally Accepted Accounting Principles in the United States (鈥淕AAP鈥). See 鈥淣on-GAAP Financial Measures鈥 below for a discussion of the definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to its most comparable GAAP measure.
2听Net debt is a non-GAAP financial measure. See Non-GAAP Financial Measures below for a discussion of the definition of net debt and a reconciliation to its most comparable GAAP measure.

Second Quarter Fiscal Year 2020 Financial Results

Revenue in the second quarter of fiscal year 2020 increased 19% to $74.0 million compared to $62.0 million in the second quarter of fiscal year 2019. The increase was largely attributable to the acquisition of Capital Pumping in May 2019. In addition, robust organic growth in many of the Company鈥檚 existing core markets in both segments in the U.S. was mostly offset by a decline in revenue in the U.K. Operations segment due to COVID-19-imposed construction site closures.

Gross profit in the second quarter of fiscal year 2020 increased 31% to $31.9 million compared to $24.4 million in year-ago quarter. Gross margin increased 370 basis points to 43.0% compared to 39.3% in the year-ago quarter. The increase in gross margin was primarily due to the post-acquisition contribution from Capital Pumping, more favorable fuel pricing and better procurement costs.

General and administrative expenses in the second quarter of fiscal year 2020 were $26.4 million compared to $21.9 million in the year-ago quarter. The increase was largely due to the acquisition of Capital Pumping, which drove higher amortization of intangible assets expense of $1.6 million and headcount growth, along with $1.0 million in higher stock-based compensation expense as a result of a stock grant in April 2019. Excluding amortization of intangible assets and stock-based compensation expense, G&A expenses were up 13%. As a percent of revenue, general and administrative expenses were 35.6% compared to 35.3% in the year-ago quarter.

Net loss available to common shareholders in the second quarter of fiscal year 2020 was $59.4 million or $(1.13) per diluted share compared to a net loss of $10.1 million or $(0.35) per diluted share in the second quarter of fiscal year 2019. Net loss attributable to common shareholders in the second quarter of 2020 included a $57.9 million non-cash goodwill impairment charge, which was required due to the COVID-19 impact on the Company鈥檚 market capitalization.

Adjusted EBITDA in the second quarter of fiscal year 2020 increased 29% to $23.5 million compared to $18.2 million in the year-ago quarter. Adjusted EBITDA margin increased 240 basis points to 31.8% compared to 29.4% in the year-ago quarter. The increase in revenue, combined with a 370 basis point increase in gross margin, were the primary factors responsible for the strong growth in Adjusted EBITDA.

Liquidity

At April 30, 2020, the Company had net debt of $412.8 million and total available liquidity of $33.1 million. On a sequential basis, net debt improved by $20.1 million from the first quarter of fiscal 2020.

Segment Results

U.S. Concrete Pumping.听 Revenue in the second fiscal quarter increased 35% to $57.5 million compared to $42.5 million in the year-ago quarter. The incremental benefit of the Capital Pumping acquisition, which added additional pumping capacity in Texas, represented $12.0 million of the increase. Excluding the contribution from Capital Pumping, revenue on an organic basis improved 7% over the previous year due to notable improvements in most markets. Adjusted EBITDA in the second fiscal quarter increased 51% to $16.3 million compared to $10.8 in the year-ago quarter due to post-acquisition contributions from Capital Pumping, better fuel pricing and procurement costs.

U.K. Operations. Revenue in the second fiscal quarter was $8.4 million compared to $12.7 million in the year-ago quarter. The decline was largely attributable to COVID-19-imposed construction site shutdowns in the month of April. Adjusted EBITDA in the second fiscal quarter was $2.5 million compared to $4.1 million in the year-ago quarter primarily due to the decline in revenue.

U.S. Concrete Waste Management Services. Revenue in the second fiscal quarter increased 23% to $8.3 million compared to $6.8 million in the year-ago quarter. The increase was driven primarily by robust organic growth and improving operational effectiveness across a majority of the markets served. Adjusted EBITDA in the second fiscal quarter increased 36% to $4.1 million compared to $3.0 million over the year-ago quarter, with the increase primarily attributable to the strong revenue growth.
听听
Fiscal Year 2020 Outlook

As previously reported in its May 11, 2020 second quarter results pre-announcement, CPH believes it is currently well-positioned to navigate the current COVID-19 environment and is fully prepared to leverage an economic recovery. Given the heightened uncertainty about the duration and timing of the economic recovery associated with the pandemic, the Company has withdrawn its 2020 financial outlook provided on January 14, 2020.

Conference Call

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

Date: Tuesday, June 9, 2020
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: 13704097

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 replay and via the investor relations section of the Company鈥檚 website at .

A replay of the conference call will be available after 8:00 p.m. Eastern time on the same day through June 30, 2020.

Toll-free replay number: 1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 13704097

快猫短视频 快猫短视频

快猫短视频 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 鈥 Brundage-Bone for 快猫短视频 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鈥檚 large fleet of specialized pumping equipment and trained operators position it to deliver concrete placement solutions that facilitate substantial 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 provides a full-service, cost-effective, regulatory-compliant solution to manage environmental issues caused by concrete washout. As of April 30, 2020, the Company provided concrete pumping services in the U.S. from a footprint of approximately 90 locations across 22 states, concrete pumping services in the U.K. from 28 locations, and route-based concrete waste management services from 16 locations in the U.S. and 1 location in the U.K. For more information, please visit or the Company鈥檚 brand websites at ,听, or .

Presentation of Predecessor and Successor Financial Results

As a result of the business combination between our predecessor, Industrea Acquisition Corp., and the private operating company formerly called 快猫短视频. (the 鈥淏usiness Combination鈥), the Company is the acquirer for accounting purposes and CPH is the acquiree and accounting predecessor. The Company鈥檚 financial statement presentation distinguishes the Company鈥檚 presentations into two distinct periods, the period up to the Business Combination closing date (labeled 鈥淧redecessor鈥) and the period including and after that date (labeled 鈥淪uccessor鈥). The Business Combination was accounted for as a business combination using the acquisition method of accounting, and the Successor financial statements reflect a new basis of accounting that is based on the fair value of the net assets acquired. As a result of the application of the acquisition method of accounting as of the effective time of the Business Combination, the accompanying Consolidated Financial Statements include a black line to distinguish the results for Predecessor and Successor reporting entities shown, as they are presented on a different basis and are therefore, not comparable.

ForwardLooking Statements

This press release includes 鈥渇orward-looking statements鈥 within the meaning of the 鈥渟afe harbor鈥 provisions of the Private Securities Litigation Reform Act of 1995. The Company鈥檚 actual results may differ from their expectations, estimates and projections and consequently, you should not rely on these forward-looking statements as predictions of future events. Words such as 鈥渆xpect,鈥 鈥渆stimate,鈥 鈥減roject,鈥 鈥渂udget,鈥 鈥渇orecast,鈥 鈥渁nticipate,鈥 鈥渋ntend,鈥 鈥減lan,鈥 鈥渕ay,鈥 鈥渨ill,鈥 鈥渃ould,鈥 鈥渟hould,鈥 鈥渂elieves,鈥 鈥減redicts,鈥 鈥減otential,鈥 鈥渃ontinue,鈥 and similar expressions are intended to identify such forward-looking statements. These forward-looking statements include, without limitation, the Company鈥檚 expectations with respect to future performance. These forward-looking statements involve significant risks and uncertainties that could cause the actual results to differ materially from the expected results. Most of these factors are outside the Company鈥檚 control and are difficult to predict. Factors that may cause such differences include, but are not limited to: the outcome of any legal proceedings that may be instituted against the Company or its subsidiaries; the ability to recognize the anticipated benefits of the Business Combination, which may be affected by, among other things, competition, the ability of the Company to grow and manage growth profitably and retain its key employees, and realize the expected benefits from the acquisition of Capital Pumping; 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鈥檚 filings with the Securities and Exchange Commission. The Company cautions that the foregoing list of factors is not exclusive. The Company cautions readers not to place undue reliance upon any forward-looking statements, which speak only as of the date made. The Company does not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based.

Non-GAAP Financial Measures

Adjusted EBITDA is a financial measure that is not calculated in accordance with Generally Accepted Accounting Principles in the United States (鈥淕AAP鈥). 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鈥檚 financial condition and results of operations. The Company鈥檚 management also uses this non-GAAP financial measure to compare the Company鈥檚 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鈥檚 board of directors. The Company believes that this non-GAAP measure provides an additional tool for investors to use in evaluating the Company鈥檚 ongoing operating results and in comparing the Company鈥檚 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. Adjusted EBITDA is not pro forma for acquisitions. Adjusted EBITDA margin is defined as Adjusted EBITDA divided by total revenue for the period presented.

See 鈥淣on-GAAP Measures (Adjusted EBITDA)鈥 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鈥檚 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鈥檚 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鈥檚 leverage and evaluate the Company鈥檚 consolidated balance sheet.

Current and prospective investors should review the Company鈥檚 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鈥檚 business. Other companies may calculate Adjusted EBITDA and net debt differently and therefore these measures may not be directly comparable to similarly titled measures of other companies.

As the underlying business and financial results of the Successor and Predecessor entities are expected to be largely consistent, excluding the impact on certain financial statement line items that were impacted by the Business Combination, management has combined the first quarter 2019 results of the Predecessor and Successor periods for comparability in certain tables below. Accordingly, in addition to presenting our results of operations as reported in our consolidated financial statements in accordance with GAAP, the tables below present the non-GAAP combined results for the first quarter of 2019.

Contact:

Company:
Iain Humphries
Chief Financial Officer
1-303-289-7497
Investor Relations:
Gateway Investor Relations
Cody Slach
1-949-574-3860
BBCP@gatewayir.com




快猫短视频.
Consolidated Balance Sheets


Successor Successor
April 30, October 31,
(in thousands, except per share amounts) 2020 2019
ASSETS
Current assets:
Cash and cash equivalents $ 18,048 $ 7,473
Trade receivables, net 41,739 45,957
Inventory 5,094 5,254
Income taxes receivable 421 697
Prepaid expenses and other current assets 6,967 3,378
Total current assets 72,269 62,759
Property, plant and equipment, net 307,113 307,415
Intangible assets, net 199,601 222,293
Goodwill 222,475 276,088
Other non-current assets 1,839 1,813
Deferred financing costs 875 997
Total assets $ 804,172 $ 871,365
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Revolving loan $ 39,211 $ 23,555
Term loans, current portion 20,888 20,888
Current portion of capital lease obligations 94 91
Accounts payable 7,220 7,408
Accrued payroll and payroll expenses 9,150 9,177
Accrued expenses and other current liabilities 20,642 28,106
Income taxes payable 1,148 1,153
Deferred consideration - 1,708
Total current liabilities 98,353 92,086
Long term debt, net of discount for deferred financing costs 352,448 360,938
Capital lease obligations, less current portion 430 477
Deferred income taxes 65,335 69,049
Total liabilities 516,566 522,550
Zero-dividend convertible perpetual preferred stock, $0.0001 par value, 2,450,980 shares issued and outstanding as of April 30, 2020 and October 31, 2019 25,000 25,000
Stockholders' equity
Common stock, $0.0001 par value, 500,000,000 shares authorized, 58,221,934 issued and outstanding as of April 30, 2020 and October 31, 2019, respectively 6 6
Additional paid-in capital 353,339 350,489
Treasury stock (131 ) -
Accumulated other comprehensive income (2,813 ) (599 )
(Accumulated deficit) retained earnings (87,795 ) (26,081 )
Total stockholders' equity 262,606 323,815
Total liabilities and stockholders' equity $ 804,172 $ 871,365

听听



快猫短视频.
Consolidated Statements of Operations


S/P
Combined
Successor Predecessor (non-
GAAP)
(in thousands, except share and per share amounts) Three Months
Ended
April 30, 2020
Three Months
Ended
April 30, 2019
Six Months
Ended
April 30, 2020
December 6,
2018
through
April 30, 2019
November 1,
2018
through
December 5, 2018
Six Months
Ended
April 30, 2019
Revenue $ 74,041 $ 61,988 $ 147,980 $ 95,958 $ 24,396 $ 120,354
Cost of operations 42,174 37,628 83,965 58,731 14,027 72,758
Gross profit 31,867 24,360 64,015 37,227 10,369 47,596
Gross margin 43.0 % 39.3 % 43.3 % 38.8 % 42.5 % 39.5 %
General and administrative expenses 26,381 21,853 52,988 35,534 4,936 40,470
Goodwill and intangibles impairment 57,944 - 57,944 - - -
Transaction costs - 1,282 - 1,282 14,167 15,449
Income (loss) from operations (52,458 ) 1,225 (46,917 ) 411 (8,734 ) (8,323 )
Interest expense, net (8,765 ) (9,318 ) (18,268 ) (14,910 ) (1,644 ) (16,554 )
Loss on extinguishment of debt - - - - (16,395 ) (16,395 )
Other income, net 34 20 103 31 6 37
Loss before income taxes (8,731 ) (9,298 ) (18,165 ) (14,879 ) (18,033 ) (32,912 )
Income tax expense (benefit) (2,221 ) 1,572 (3,368 ) (1,193 ) (4,192 ) (5,385 )
Net loss (58,968 ) (9,645 ) (61,714 ) (13,275 ) (22,575 ) (35,850 )
Less preferred shares dividends (470 ) (434 ) (943 ) (703 ) - -
Less undistributed earnings allocated to preferred shares - - - - - -
Loss available to common shareholders $ (59,438 ) $ (10,079 ) $ (62,657 ) $ (13,978 ) $ (22,575 ) $ (35,850 )
Weighted average common shares outstanding
Basic 52,782,663 29,166,165 52,752,884 29,043,174 7,576,289
Diluted 52,782,663 29,166,165 52,752,884 29,043,174 7,576,289
Net (loss) income per common share
Basic $ (1.13 ) $ (0.35 ) $ (1.19 ) $ (0.48 ) $ (3.00 )
Diluted $ (1.13 ) $ (0.35 ) $ (1.19 ) $ (0.48 ) $ (3.00 )




快猫短视频.
Consolidated Statements of Cash Flows


S/P
Combined
Successor Predecessor (non-
GAAP)
(in thousands, except per share amounts) Six Months
Ended
April 30, 2020
December 6, 2018
through
April 30, 2019
November 1,
2018
through
December 5, 2018
Six months
ended
April 30, 2019
Net income (loss) $ (61,714 ) $ (13,275 ) $ (22,575 ) $ (35,850 )
Adjustments to reconcile net income to net cash provided by operating activities:
Goodwill and intangibles impairment 57,944 - - -
Depreciation 13,015 8,668 2,060 10,728
Deferred income taxes (3,515 ) 475 (4,355 ) (3,880 )
Amortization of deferred financing costs 2,076 1,832 152 1,984
Write off deferred debt issuance costs - - 3,390 3,390
Amortization of debt premium - - (11 ) (11 )
Amortization of intangible assets 17,147 11,838 653 12,491
Stock-based compensation expense 2,850 361 27 388
Prepayment penalty on early extinguishment of debt - - 13,004 13,004
(Gain)/loss on the sale of property, plant and equipment (477 ) (137 ) (166 ) (303 )
Payment of contingent consideration in excess of amounts established in purchase accounting (526 ) - - -
Net changes in operating assets and liabilities (net of acquisitions):
Trade receivables, net 4,009 1,235 485 1,720
Inventory 127 147 (294 ) (147 )
Prepaid expenses and other current assets (5,209 ) (2,869 ) (1,283 ) (4,152 )
Income taxes payable, net 301 1,836 203 2,039
Accounts payable (101 ) (7,850 ) (654 ) (8,504 )
Accrued payroll, accrued expenses and other current liabilities 1,060 (6,351 ) 17,280 10,929
Net cash (used in) provided by operating activities 26,987 (4,090 ) 7,916 3,826
Cash flows from investing activities:
Purchases of property, plant and equipment (23,305 ) (25,007 ) (503 ) (25,510 )
Proceeds from sale of property, plant and equipment 3,607 1,031 364 1,395
Cash withdrawn from Industrea Trust Account - 238,474 - 238,474
Acquisition of net assets, net of cash acquired - CPH acquisition - (449,434 ) -
Net cash (used in) investing activities (19,698 ) (234,936 ) (139 ) (235,075 )
Cash flows from financing activities:
Proceeds on long term debt - 357,000 - 357,000
Payments on long term debt (10,444 ) (4,463 ) - (4,463 )
Proceeds on revolving loan 143,559 73,659 4,693 78,352
Payments on revolving loan (127,404 ) (41,810 ) (20,056 ) (61,866 )
Redemption of common shares - (231,415 ) - (231,415 )
Payment of debt issuance costs - (21,049 ) - (21,049 )
Payments on capital lease obligations (45 ) (34 ) (7 ) (41 )
Issuance of common stock related to stock plans - - - -
Purchase of treasury stock (131 ) - - -
Issuance of preferred shares - 25,000 - 25,000
Payment of underwriting fees - (8,050 ) - (8,050 )
Issuance of common shares - 96,901 - 96,901
Payment of contingent consideration established in purchase accounting (1,161 ) - - -
Proceeds on exercise of rollover incentive options - 1,370 - 1,370
Net cash provided by (used in) financing activities 4,374 247,109 (15,370 ) 231,739
Effect of foreign currency exchange rate on cash (1,088 ) (2,894 ) (70 ) (2,964 )
Net increase (decrease) in cash 10,575 2,932 (7,663 ) (4,731 )
Cash:
Beginning of period 7,473 4 - -
End of period $ 18,048 $ 2,936 $ 958 $ 2,936




快猫短视频.
Segment Revenue


Successor Change
(in thousands) Three Months
Ended
April 30, 2020
Three Months
Ended
April 30, 2019
$ %
Revenue
U.S. Concrete Pumping $ 57,459 $ 42,548 $ 14,911 35.0 %
U.K. Operations 8,401 12,689 (4,288 ) -33.8 %
U.S. Concrete Waste Management Services 8,306 6,751 1,555 23.0 %
Corporate 625 - 625 0.0 %
Intersegment (750 ) - (750 ) 0.0 %
$ 74,041 $ 61,988 $ 12,053 19.4 %


S/P
Combined
Successor Predecessor (non-
GAAP)
Change
(in thousands) Six Months
Ended
April 30, 2020
December 6, 2018
through
April 30, 2019
November 1, 2018
through
December 5, 2018
Six Months
Ended
April 30, 2019
$ %
Revenue
U.S. Concrete Pumping $ 112,564 $ 66,615 $ 16,659 $ 83,274 $ 29,290 35.2 %
U.K. Operations 19,086 18,504 5,143 23,647 (4,561 ) -19.3 %
U.S. Concrete Waste Management Services 16,589 10,839 2,628 13,467 3,122 23.2 %
Corporate 1,250 - 242 242 1,008 416.5 %
Intersegment (1,509 ) - (276 ) (276 ) (1,233 ) 446.7 %
$ 147,980 $ 95,958 $ 24,396 $ 120,354 $ 27,626 23.0 %


快猫短视频.
Segment Adjusted EBITDA


Successor Change
(in thousands) Three Months
Ended
April 30, 2020
Three Months
Ended
April 30, 2019
$ %
Adjusted EBITDA
U.S. Concrete Pumping $ 16,319 $ 10,803 $ 5,516 51.1 %
U.K. Operations 2,516 4,081 (1,565 ) -38.3 %
U.S. Concrete Waste Management Services 4,055 2,977 1,078 36.2 %
Corporate 625 371 254 68.5 %
$ 23,515 $ 18,232 $ 5,283 29.0 %


S/P
Combined
Successor Predecessor (non-
GAAP)
Change
(in thousands) Six Months
Ended
April 30, 2020
December 6, 2018
through
April 30, 2019
November 1, 2018
through
December 5, 2018
Six Months
Ended
April 30, 2019
$ %
Adjusted EBITDA
U.S. Concrete Pumping $ 33,166 $ 15,539 $ 7,627 $ 23,166 $ 10,000 43.2 %
U.K. Operations 5,127 4,566 1,396 5,962 (835 ) -14.0 %
U.S. Concrete Waste Management Services 7,804 4,681 388 5,069 2,735 54.0 %
Corporate 1,250 1,008 177 1,185 65 5.5 %
$ 47,347 $ 25,794 $ 9,588 $ 35,382 $ 11,965 33.8 %




快猫短视频.
Quarterly Financial Performance


(dollars in millions) Revenue Adjusted
EBITDA1
Capital
Expenditures
Adjusted
EBITDA less
Capital Expenditures
Q1 2017 $ 46 $ 14 $ 4 $ 9
Q2 2017 $ 51 $ 16 $ 3 $ 13
Q3 2017 $ 55 $ 18 $ 1 $ 18
Q4 2017 $ 60 $ 20 $ 14 $ 6
Q1 2018 $ 53 $ 16 $ 7 $ 9
Q2 2018 $ 56 $ 18 $ 1 $ 17
Q3 2018 $ 66 $ 22 $ 11 $ 11
Q4 2018 $ 68 $ 22 $ 9 $ 13
Q1 2019 $ 58 $ 17 $ 11 $ 6
Q2 2019 $ 62 $ 18 $ 13 $ 5
Q3 2019 $ 79 $ 31 $ 4 $ 27
Q4 2019 $ 84 $ 30 $ 5 $ 25
Q1 2020 $ 74 $ 24 $ 16 $ 8
Q2 2020 $ 74 $ 24 $ 4 $ 20


鹿Adjusted EBITDA is a financial measure that is not calculated in accordance with Generally Accepted Accounting Principles in the United States (鈥淕AAP鈥). See 鈥淣on-GAAP Financial Measures鈥 below for a discussion of the definition of this measure and reconciliation of such measure to its most comparable GAAP measure.




快猫短视频.
Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA


S/P
Combined
Successor Predecessor (non-
GAAP)
(dollars in thousands) Three Months
Ended
April 30, 2020
Three Months
Ended
April 30, 2019
Six Months
Ended
April 30, 2020
December 6, 2018
through
April 30, 2019
November 1, 2018
through
December 5,
2018
Six Months
Ended
April 30, 2019
Consolidated
Net income (loss) $ (58,968 ) $ (9,645 ) $ (61,714 ) $ (13,275 ) $ (22,575 ) $ (35,850 )
Interest expense, net 8,765 9,318 18,268 14,910 1,644 16,554
Income tax expense (benefit) (2,221 ) 1,572 (3,368 ) (1,193 ) (4,192 ) (5,385 )
Depreciation and amortization 15,076 12,132 30,162 20,506 2,713 23,219
EBITDA (37,348 ) 13,377 (16,652 ) 20,948 (22,410 ) (1,462 )
Transaction expenses - 1,282 - 1,282 14,167 15,449
Loss on debt extinguishment - - - - 16,395 16,395
Stock based compensation 1,383 361 2,850 361 - 361
Other expense (income) (33 ) (20 ) (103 ) (31 ) (6 ) (37 )
Goodwill and intangibles impairment 57,944 - 57,944 - - -
Other adjustments 1,569 3,232 3,308 3,234 1,442 4,676
Adjusted EBITDA $ 23,515 $ 18,232 $ 47,347 $ 25,794 $ 9,588 $ 35,382
U.S. Concrete Pumping
Net income (loss) $ (44,303 ) $ (10,900 ) $ (46,790 ) $ (12,962 ) $ (25,252 ) $ (38,214 )
Interest expense, net 8,096 8,578 16,828 13,712 1,154 14,866
Income tax expense (benefit) (2,751 ) 1,428 (4,138 ) (934 ) (2,102 ) (3,036 )
Depreciation and amortization 10,144 6,706 20,148 11,532 1,635 13,167
EBITDA (28,814 ) 5,812 (13,952 ) 11,348 (24,565 ) (13,217 )
Transaction expenses - 1,282 - 1,282 14,167 15,449
Loss on debt extinguishment - - - - 16,395 16,395
Stock based compensation 1,383 361 2,850 361 - 361
Other expense (income) (7 ) (20 ) (17 ) (31 ) (6 ) (37 )
Goodwill and intangibles impairment 43,500 - 43,500 - - -
Other adjustments 257 3,368 785 2,579 1,636 4,215
Adjusted EBITDA $ 16,319 $ 10,803 $ 33,166 $ 15,539 $ 7,627 $ 23,166
U.K. Operations
Net income (loss) $ (15,955 ) $ 789 $ (16,848 ) $ (770 ) $ 158 $ (612 )
Interest expense, net 669 740 1,440 1,198 490 1,688
Income tax expense (benefit) 509 110 394 (294 ) 49 (245 )
Depreciation and amortization 2,065 2,659 4,261 4,297 890 5,187
EBITDA (12,712 ) 4,298 (10,753 ) 4,431 1,587 6,018
Transaction expenses - - - - - -
Loss on debt extinguishment - - - - - -
Stock based compensation - - - - - -
Other expense (income) (26 ) - (86 ) - - -
Goodwill and intangibles impairment 14,444 - 14,444 - - -
Other adjustments 810 (217 ) 1,522 135 (191 ) (56 )
Adjusted EBITDA $ 2,516 $ 4,081 $ 5,127 $ 4,566 $ 1,396 $ 5,962
U.S. Concrete Waste Management Services
Net income (loss) $ 859 $ (96 ) $ 1,225 $ (387 ) $ 2,009 $ 1,622
Interest expense, net - - - - - -
Income tax expense (benefit) 34 (27 ) 239 (27 ) (1,784 ) (1,811 )
Depreciation and amortization 2,660 2,703 5,339 4,575 163 4,738
EBITDA 3,553 2,580 6,803 4,161 388 4,549
Transaction expenses - - - - - -
Loss on debt extinguishment - - - - - -
Stock based compensation - - - - - -
Other expense (income) - - - - - -
Goodwill and intangibles impairment - - - - - -
Other adjustments 502 397 1,001 520 - 520
Adjusted EBITDA $ 4,055 $ 2,977 $ 7,804 $ 4,681 $ 388 $ 5,069
Corporate
Net income (loss) $ 431 $ 562 $ 699 $ 844 $ 510 $ 1,354
Interest expense, net - - - - - -
Income tax expense (benefit) (13 ) 61 137 62 (355 ) (293 )
Depreciation and amortization 207 64 414 102 25 127
EBITDA 625 687 1,250 1,008 180 1,188
Transaction expenses - - - - - -
Loss on debt extinguishment - - - - - -
Stock based compensation - - - - - -
Other expense (income) - - - - - -
Goodwill and intangibles impairment - - - - - -
Other adjustments - (316 ) - - (3 ) (3 )
Adjusted EBITDA $ 625 $ 371 $ 1,250 $ 1,008 $ 177 $ 1,185




快猫短视频.
Reconciliation of Net Debt


October 31, January 31, April 30, Change in Net
(in thousands) 2019 2020 2020 Debt Q1 toQ2
Term loan outstanding 402,094 396,871 391,650 (5,221 )
Revolving loan draws outstanding 23,555 38,661 39,211 550
Less: Cash (7,473 ) (2,636 ) (18,048 ) (15,412 )
Net debt 418,176 432,896 412,813 20,083

Source: 快猫短视频.