小黄书 Reports Robust Third Quarter Fiscal Year 2020 Results

DENVER, Sept. 09, 2020 (GLOBE NEWSWIRE) -- 小黄书. (Nasdaq: BBCP) (the 鈥淐ompany鈥 or 鈥淐PH鈥), a leading provider of concrete pumping and waste management services in the U.S. and U.K., reported financial results for its third fiscal quarter ended July 31, 2020.

Third Quarter Fiscal Year 2020 Summary vs. Third Quarter of Fiscal Year 2019 (where applicable)

  • Revenue was $77.1 million compared to $78.7 million.
  • Gross margin was 49.0% compared to 49.6%.
  • Net income available to common shareholders was $2.5 million or $0.04 per diluted share, compared to $2.3 million or $0.05 per diluted share.
  • Adjusted EBITDA1 was $30.0 million compared to $30.6 million with Adjusted EBITDA margin remaining at 38.9%.
  • Net debt2 of $395.3 million and total available liquidity of $43.5 million as of July 31, 2020.

Management Commentary

鈥淎s our third quarter results demonstrate, we continue to navigate the evolving impacts of COVID-19 from a position of strength, which is a testament to our great employees, the resiliency of our business model and our highly variable cost structure,鈥 said Bruce Young, CEO of CPH. 鈥淒espite some softness in a few of our markets caused by COVID-19, we kept revenue and Adjusted EBITDA essentially flat, while continuing to grow our concrete waste management services business by double-digits. Our team is very proud of this robust performance during an obviously challenging macro environment.

鈥淚n addition, our 38.9% Adjusted EBITDA margin remained strong and was driven by our experienced team's ability to control the roughly 70% variable nature of our cost structure, as well as the proactive measures we took across the organization to rationalize expenses. This was accomplished while continuing to strengthen our balance sheet. We reduced net debt by $17.5 million during the third quarter and had access to $43.5 million of total liquidity at the end of the third quarter. Our healthy operating cash flow and no near-term debt maturities has us continuing to feel comfortable with our liquidity during these uncertain times.

鈥淲e remain cautiously optimistic about the demand environment for the remainder of our fiscal year. Our diversified revenue exposure creates opportunities for growth, particularly in areas where we鈥檙e currently experiencing incremental market share gains, like concrete waste management and residential construction. We look forward to our continued execution in these areas of opportunity while appropriately balancing debt paydown with investment opportunities that support the long-term growth of the business.鈥

Third Quarter Fiscal Year 2020 Financial Results

Revenue in the third quarter of fiscal year 2020 was $77.1 million compared to $78.6 million in the third quarter of fiscal year 2019. The slight decline was due to lower revenue in the U.K. Operations segment as a result of the continued lingering effect of COVID-19, which drove substantial curtailment of business operations during April and into May. This was mostly offset by 18% growth in the U.S. Concrete Waste Management Services segment.

Gross profit in the third quarter of fiscal year 2020 was $37.8 million compared to $39.0 million in the year-ago quarter. Gross margin was 49.0% compared to 49.6% in the year-ago quarter. The small decline in gross margin was primarily driven by the U.K. Operations segment, which realized lower gross margin as a result of the continuing impacts from COVID-19.

General and administrative expenses in the third quarter of fiscal year 2020 declined to $27.0 million compared to $28.2 million in the year-ago quarter. The primary driver of the decrease year-over-year is due to lower amortization of intangible assets expense.

Net income available to common shareholders in the third quarter of fiscal year 2020 was $2.5 million or $0.04 per diluted share, compared to net income of $2.3 million or $0.05 per diluted share in the third quarter of fiscal year 2019.

Adjusted EBITDA in the third quarter of fiscal year 2020 was $30.0 million compared to $30.6 million in the year-ago quarter. Adjusted EBITDA margin remained consistent at 38.9% compared to the year-ago quarter.

Liquidity

At July 31, 2020, the Company had net debt of $395.3 million and total available liquidity of $43.5 million. Net debt improved by $17.5 million from the end of the second quarter of fiscal 2020.

Segment Results

U.S. Concrete Pumping. Revenue in the third fiscal quarter increased slightly to $58.6 million compared to $58.4 million in the year-ago quarter. Modest organic growth in many of our markets was mostly offset by COVID-19 driven declines in certain other markets. Adjusted EBITDA was $21.2 million in the third quarter of 2020 compared to $22.0 million in the year-ago quarter.

U.K. Operations. Revenue in the third fiscal quarter was $9.2 million compared to $12.5 million in the year-ago quarter. The decline was largely attributable to the lingering effect of COVID-19, which drove substantial curtailment of business operations during April and into May. While COVID-19 economic restrictions continued to affect this segment in a more limited manner throughout the third quarter of fiscal 2020, the impact had lessened considerably on a year-over-year basis by July. Adjusted EBITDA was $3.4 million compared to $4.3 million in the year-ago quarter primarily due to the decline in revenue.

U.S. Concrete Waste Management Services. Revenue in the third fiscal quarter increased 18% to $9.4 million compared to $8.0 million in the year-ago quarter. The increase was primarily due to robust organic growth, pricing improvements, new product offerings, and continuing momentum in newer branch locations established over the last year. Adjusted EBITDA in the third fiscal quarter increased 34% to $4.8 million compared to $3.6 million over the year-ago quarter, with the increase primarily attributable to the strong revenue growth and leveraging scale.

Fiscal Year 2020 Outlook

As previously reported in its second quarter earnings release, 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, on May 11, 2020, the Company withdrew its 2020 guidance provided in January 2020. We will continue to monitor the situation closely and will update our investors on our outlook when appropriate.

_______________
1 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 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.

Conference Call

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

Date: Wednesday, September 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: 13708502

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 September 30, 2020.

Toll-free replay number: 1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 13708502

小黄书 小黄书

小黄书 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 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 July 31, 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.听 For more information, please visit or the Company鈥檚 brand websites at , , 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 小黄书. (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 鈥渙utlook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 impacts of the COVID-19 pandemic and related economic conditions on the Company; the outcome of any legal proceedings or demand letters that may be instituted against or sent to 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

小黄书.
Consolidated Balance Sheets

Successor Successor
July 31, October 31,
(in thousands, except per share amounts) 2020 2019
ASSETS
Current assets:
Cash and cash equivalents $ 4,131 $ 7,473
Trade receivables, net 44,365 45,957
Inventory 5,339 5,254
Income taxes receivable 4,766 697
Prepaid expenses and other current assets 4,631 3,378
Total current assets 63,232 62,759
Property, plant and equipment, net 305,896 307,415
Intangible assets, net 192,228 222,293
Goodwill 223,565 276,088
Other non-current assets 1,782 1,813
Deferred financing costs 814 997
Total assets $ 787,517 $ 871,365
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Revolving loan $ 12,990 $ 23,555
Term loans, current portion 20,888 20,888
Current portion of capital lease obligations 95 91
Accounts payable 5,910 7,408
Accrued payroll and payroll expenses 11,183 9,177
Accrued expenses and other current liabilities 21,493 28,106
Income taxes payable 1,348 1,153
Deferred consideration - 1,708
Total current liabilities 73,907 92,086
Long term debt, net of discount for deferred financing costs 348,183 360,938
Capital lease obligations, less current portion 405 477
Deferred income taxes 69,257 69,049
Total liabilities 491,752 522,550
Zero-dividend convertible perpetual preferred stock, $0.0001 par value, 2,450,980 shares issued and outstanding as of July 31, 2020 and October 31, 2019 25,000 25,000
Stockholders' equity
Common stock, $0.0001 par value, 500,000,000 shares authorized, 58,200,084 and 58,253,220 issued and outstanding as of July 31, 2020 and October 31, 2019, respectively 6 6
Additional paid-in capital 354,696 350,489
Treasury stock (131 ) -
Accumulated other comprehensive income 1,008 (599 )
(Accumulated deficit) retained earnings (84,814 ) (26,081 )
Total stockholders' equity 270,765 323,815
Total liabilities and stockholders' equity $ 787,517 $ 871,365

小黄书.
Consolidated Statements of Operations

S/P Combined
Successor Predecessor (non-GAAP)
(in thousands, except share and per share amounts) Three Months
Ended July 31,
2020
Three Months
Ended July 31,
2019
Nine Months
Ended July 31,
2020
December 6, 2018 through July 31, 2019 November 1, 2018 through
December 5, 2018
Nine Months
Ended July 31,
2019
Revenue $ 77,131 $ 78,655 $ 225,111 $ 174,613 $ 24,396 $ 199,009
Cost of operations 39,330 39,665 123,295 98,396 14,027 112,423
Gross profit 37,801 38,990 101,816 76,217 10,369 86,586
Gross margin 49.0 % 49.6 % 45.2 % 43.6 % 42.5 % 43.5 %
General and administrative expenses 26,954 28,159 79,941 63,693 4,936 68,629
Goodwill and intangibles impairment - - 57,944 - - -
Transaction costs - 176 - 1,458 14,167 15,625
Income (loss) from operations 10,847 10,655 (36,069 ) 11,066 (8,734 ) 2,332
Interest expense, net (8,364 ) (9,843 ) (26,632 ) (24,753 ) (1,644 ) (26,397 )
Loss on extinguishment of debt - - - - (16,395 ) (16,395 )
Other income, net 36 28 139 59 6 65
Income (loss) before income taxes 2,519 840 (62,562 ) (13,628 ) (26,767 ) (40,395 )
Income tax expense (benefit) (462 ) (1,922 ) (3,829 ) (3,115 ) (4,192 ) (7,307 )
Net Income (loss) 2,981 2,762 (58,733 ) (10,513 ) (22,575 ) (33,088 )
Less preferred shares dividends (489 ) (456 ) (1,432 ) (1,159 ) (126 ) (1,285 )
Less undistributed earnings allocated to preferred shares - - - - - -
Income (loss) available to common shareholders $ 2,492 $ 2,306 $ (60,165 ) $ (11,672 ) $ (22,701 ) $ (34,373 )
Weighted average common shares outstanding
Basic 52,782,663 49,940,411 52,752,884 37,155,182 7,576,289
Diluted 55,892,193 53,122,690 52,752,884 37,155,182 7,576,289
Net (loss) income per common share
Basic $ 0.05 $ 0.05 $ (1.14 ) $ (0.31 ) $ (3.00 )
Diluted $ 0.04 $ 0.05 $ (1.14 ) $ (0.31 ) $ (3.00 )

小黄书.
Consolidated Statements of Cash Flows

S/P Combined
Successor Predecessor (non-GAAP)
(in thousands, except per share amounts) Nine Months
Ended July 31,
2020
December 6, 2018 through
July 31, 2019
November 1, 2018 through
December 5, 2018
Nine months
Ended July 31,
2019
Net income (loss) $ (58,733 ) $ (10,513 ) $ (22,575 ) $ (33,088 )
Adjustments to reconcile net income to net cash provided by operating activities:
Goodwill and intangibles impairment 57,944 - - -
Depreciation 19,537 14,125 2,060 16,185
Deferred income taxes 92 (2,983 ) (4,355 ) (7,338 )
Amortization of deferred financing costs 3,094 1,385 152 1,537
Write off deferred debt issuance costs - - 3,390 3,390
Amortization of debt premium - - (11 ) (11 )
Amortization of intangible assets 25,290 22,235 653 22,888
Stock-based compensation expense 4,207 1,986 27 2,013
Prepayment penalty on early extinguishment of debt - - 13,004 13,004
(Gain)/loss on the sale of property, plant and equipment (944 ) 420 (166 ) 254
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 1,668 (4,346 ) 485 (3,861 )
Inventory (63 ) (143 ) (294 ) (437 )
Prepaid expenses and other current assets (3,520 ) (4,209 ) (1,283 ) (5,492 )
Income taxes payable, net (3,899 ) (279 ) 203 (76 )
Accounts payable (1,489 ) (7,666 ) (654 ) (8,320 )
Accrued payroll, accrued expenses and other current liabilities 10,826 (8,587 ) 17,280 8,693
Net cash (used in) provided by operating activities 53,484 1,425 7,916 9,341
Cash flows from investing activities:
Purchases of property, plant and equipment (36,658 ) (29,700 ) (503 ) (30,203 )
Proceeds from sale of property, plant and equipment 6,392 1,546 364 1,910
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 (30,266 ) (239,114 ) (139 ) (239,253 )
Cash flows from financing activities:
Proceeds on long term debt - 417,000 - 417,000
Payments on long term debt (15,666 ) (9,747 ) - (9,747 )
Proceeds on revolving loan 206,420 161,123 4,693 165,816
Payments on revolving loan (217,162 ) (128,932 ) (20,056 ) (148,988 )
Redemption of common shares - (231,415 ) - (231,415 )
Payment of debt issuance costs - (23,708 ) - (23,708 )
Payments on capital lease obligations (67 ) (56 ) (7 ) (63 )
Purchase of treasury stock (131 ) - - -
Issuance of preferred shares - 25,000 - 25,000
Payment of underwriting fees - (8,050 ) - (8,050 )
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 (27,767 ) 202,585 (15,370 ) 187,215
Effect of foreign currency exchange rate on cash 1,207 (3,183 ) (70 ) (3,253 )
Net increase (decrease) in cash (3,342 ) 4,525 (7,663 ) (3,138 )
Cash:
Beginning of period 7,473 4 - -
End of period $ 4,131 $ 4,529 $ 958 $ 4,529

小黄书.
Segment Revenue

Successor Change
(in thousands) Three Months
Ended July 31,
2020
Three Months
Ended July 31,
2019
$ %
Revenue
U.S. Concrete Pumping $ 58,644 $ 58,354 $ 290 0.5 %
U.K. Operations 9,208 12,492 (3,284 ) -26.3 %
U.S. Concrete Waste Management Services 9,390 7,967 1,423 17.9 %
Corporate 625 626 (1 ) -0.2 %
Intersegment (736 ) (784 ) 48 -6.1 %
$ 77,131 $ 78,655 $ (1,524 ) -1.9 %


S/P Combined
Successor Predecessor (non-GAAP) Change
(in thousands) Nine Months
Ended July 31,
2020
December 6, 2018 through
April 30, 2019
November 1, 2018 through
December 5, 2018
Nine Months
Ended July 31,
2019
$ %
Revenue
U.S. Concrete Pumping $ 171,209 $ 124,969 $ 16,659 $ 141,628 $ 29,581 20.9 %
U.K. Operations 28,294 30,996 5,143 36,139 (7,845 ) -21.7 %
U.S. Concrete Waste Management Services 25,978 18,806 2,628 21,434 4,544 21.2 %
Corporate 1,875 1,634 242 1,876 (1 ) -0.1 %
Intersegment (2,245 ) (1,792 ) (276 ) (2,068 ) (177 ) 8.6 %
$ 225,111 $ 174,613 $ 24,396 $ 199,009 $ 26,102 13.1 %

小黄书.
Segment Adjusted EBITDA

Successor Change
(in thousands) Three Months
Ended July 31,
2020
Three Months
Ended July 31,
2019
$ %
Adjusted EBITDA
U.S. Concrete Pumping $ 21,170 $ 22,029 $ (859 ) -3.9 %
U.K. Operations 3,397 4,278 (881 ) -20.6 %
U.S. Concrete Waste Management Services 4,846 3,628 1,218 33.6 %
Corporate 625 625 - 0.0 %
$ 30,038 $ 30,560 $ (522 ) -1.7 %


S/P Combined
Successor Predecessor (non-GAAP) Change
(in thousands) Nine Months
Ended July 31,
2020
December 6, 2018 through
July 31, 2019
November 1, 2018 through
December 5, 2018
Nine Months
Ended July 31,
2019
$ %
Adjusted EBITDA
U.S. Concrete Pumping $ 54,338 $ 36,707 $ 7,627 $ 44,334 $ 10,004 22.6 %
U.K. Operations 8,524 9,706 1,396 11,102 (2,578 ) -23.2 %
U.S. Concrete Waste Management Services 12,650 8,309 388 8,697 3,953 45.5 %
Corporate 1,875 1,633 177 1,810 65 3.6 %
$ 77,387 $ 56,355 $ 9,588 $ 65,943 $ 11,444 17.4 %

小黄书.
Quarterly Financial Performance

(dollars in millions) Revenue Net Income (Loss) Adjusted听EBITDA1 Capital听Expenditures Adjusted听EBITDA less听Capital听Expenditures
Q1 2017 $ 46 $ (6 ) $ 14 $ 4 $ 9
Q2 2017 $ 51 $ 3 $ 16 $ 3 $ 13
Q3 2017 $ 55 $ 4 $ 18 $ 1 $ 18
Q4 2017 $ 60 $ 1 $ 20 $ 14 $ 6
Q1 2018 $ 53 $ 18 $ 16 $ 7 $ 9
Q2 2018 $ 56 $ 5 $ 18 $ 1 $ 17
Q3 2018 $ 66 $ 5 $ 22 $ 11 $ 11
Q4 2018 $ 68 $ 1 $ 22 $ 9 $ 13
Q1 2019 $ 58 $ (26 ) $ 17 $ 11 $ 6
Q2 2019 $ 62 $ (10 ) $ 18 $ 13 $ 5
Q3 2019 $ 79 $ 3 $ 31 $ 4 $ 27
Q4 2019 $ 84 $ 1 $ 30 $ 5 $ 25
Q1 2020 $ 74 $ (3 ) $ 24 $ 20 $ 4
Q2 2020 $ 74 $ (59 ) $ 24 $ 4 $ 20
Q3 2020 $ 77 $ 3 $ 30 $ 6 $ 24

1听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 above for a discussion of the definition of this measure and reconciliation of such measure to its most comparable GAAP measure.

小黄书.
Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA

S/P Combined
Successor Predecessor (non-GAAP)
(dollars in thousands) Three Months
Ended July 31,
2020
Three Months
Ended July 31,
2019
Nine Months
Ended July 31,
2020
December 6, 2018 through
July 31, 2019
November 1, 2018
through
December 5, 2018
Nine Months
Ended July 31,
2019
Consolidated
Net income (loss) $ 2,981 $ 2,762 $ (58,733 ) $ (10,513 ) $ (22,575 ) $ (33,088 )
Interest expense, net 8,364 9,843 26,632 24,753 1,644 26,397
Income tax expense (benefit) (462 ) (1,922 ) (3,829 ) (3,115 ) (4,192 ) (7,307 )
Depreciation and amortization 14,665 16,477 44,827 36,984 2,713 39,697
EBITDA 25,548 27,160 8,897 48,109 (22,410 ) 25,699
Transaction expenses - 176 - 1,458 14,167 15,625
Loss on debt extinguishment - - - - 16,395 16,395
Stock based compensation 1,357 1,625 4,208 1,986 - 1,986
Other expense (income) (36 ) (28 ) (139 ) (59 ) (6 ) (65 )
Goodwill and intangibles impairment - - 57,944 - - -
Other adjustments 3,169 1,627 6,477 4,861 1,442 6,303
Adjusted EBITDA $ 30,038 $ 30,560 $ 77,387 $ 56,355 $ 9,588 $ 65,943
U.S. Concrete Pumping
Net income (loss) $ 865 $ 1,432 $ (45,925 ) $ (11,532 ) $ (25,252 ) $ (36,784 )
Interest expense, net 7,620 9,046 24,448 22,758 1,154 23,912
Income tax expense (benefit) (368 ) (2,482 ) (4,505 ) (3,414 ) (2,102 ) (5,516 )
Depreciation and amortization 9,745 9,938 29,893 21,471 1,635 23,106
EBITDA 17,862 17,934 3,911 29,283 (24,565 ) 4,718
Transaction expenses - 1,458 - 1,458 14,167 15,625
Loss on debt extinguishment - - - - 16,395 16,395
Stock based compensation 1,357 1,625 4,208 1,986 - 1,986
Other expense (income) 1 (26 ) (16 ) (57 ) (6 ) (63 )
Goodwill and intangibles impairment - - 43,500 - - -
Other adjustments 1,950 1,038 2,735 4,037 1,636 5,673
Adjusted EBITDA $ 21,170 $ 22,029 $ 54,338 $ 36,707 $ 7,627 $ 44,334
U.K. Operations
Net income (loss) $ (20 ) $ 999 $ (16,868 ) $ 230 $ 158 $ 388
Interest expense, net 744 796 2,184 1,994 490 2,484
Income tax expense (benefit) (61 ) 354 333 60 49 109
Depreciation and amortization 2,052 2,864 6,313 7,161 890 8,051
EBITDA 2,715 5,013 (8,038 ) 9,445 1,587 11,032
Transaction expenses - - - - - -
Loss on debt extinguishment - - - - - -
Stock based compensation - - - - - -
Other expense (income) (37 ) - (123 ) - - -
Goodwill and intangibles impairment - - 14,444 - - -
Other adjustments 719 (735 ) 2,241 261 (191 ) 70
Adjusted EBITDA $ 3,397 $ 4,278 $ 8,524 $ 9,706 $ 1,396 $ 11,102

小黄书.
Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA (continued)

S/P Combined
Successor Predecessor (non-GAAP)
(dollars in thousands) Three Months
Ended July 31,
2020
Three Months
Ended July 31,
2019
Nine Months
Ended July 31,
2020
December 6, 2018 through
July 31, 2019
November 1, 2018
through
December 5, 2018
Nine Months
Ended July 31,
2019
U.S. Concrete Waste Management Services
Net income (loss) $ 1,679 $ 321 $ 2,904 $ (65 ) $ 2,009 $ 1,944
Interest expense, net - 1 - 1 - 1
Income tax expense (benefit) 6 8 245 (20 ) (1,784 ) (1,804 )
Depreciation and amortization 2,661 3,257 8,000 7,832 163 7,995
EBITDA 4,346 3,587 11,149 7,748 388 8,136
Transaction expenses - - - - - -
Loss on debt extinguishment - - - - - -
Stock based compensation - - - - - -
Other expense (income) - (2 ) - (2 ) - (2 )
Goodwill and intangibles impairment - - - - - -
Other adjustments 500 43 1,501 563 - 563
Adjusted EBITDA $ 4,846 $ 3,628 $ 12,650 $ 8,309 $ 388 $ 8,697
Corporate
Net income (loss) $ 457 $ 10 $ 1,156 $ 854 $ 510 $ 1,364
Interest expense, net - - - - - -
Income tax expense (benefit) (39 ) 198 98 259 (355 ) (96 )
Depreciation and amortization 207 418 621 520 25 545
EBITDA 625 626 1,875 1,633 180 1,813
Transaction expenses - (1,282 ) - - - -
Loss on debt extinguishment - - - - - -
Stock based compensation - - - - - -
Other expense (income) - - - - - -
Goodwill and intangibles impairment - - - - - -
Other adjustments - 1,281 - - (3 ) (3 )
Adjusted EBITDA $ 625 $ 625 $ 1,875 $ 1,633 $ 177 $ 1,810

小黄书.
Reconciliation of Net Debt

January 31, April 30, July 31, Change in Net
(in thousands) 2020 2020 2020 Debt Q2 to Q3
Term loan outstanding $ 396,871 $ 391,650 $ 386,427 $ (5,223 )
Revolving loan draws outstanding 38,661 39,211 12,990 (26,221 )
Less: Cash (2,636 ) (18,048 ) (4,131 ) 13,917
Net debt $ 432,896 $ 412,813 $ 395,286 $ (17,527 )

Source: 小黄书.