-
Concrete Pumping Holdings Reports Strong Fourth Quarter and Fiscal Year 2021 Results, Provides Financial Outlook for Fiscal Year 2022
ソース: Nasdaq GlobeNewswire / 12 1 2022 15:05:00 America/Chicago
DENVER, Jan. 12, 2022 (GLOBE NEWSWIRE) -- Concrete Pumping Holdings, Inc. (Nasdaq: BBCP) (the “Company” or “CPH”), a leading provider of concrete pumping and waste management services in the U.S. and U.K., reported financial results for the fourth quarter and fiscal year ended October 31, 2021.
Fourth Quarter Fiscal Year 2021 Summary vs. Fourth Quarter of Fiscal Year 2020 (where applicable)
- Revenue increased 11% to $87.8 million compared to $79.2 million.
- Gross profit increased 5% to $37.3 million compared to $35.5 million.
- Income from operations increased 169% to $11.7 million compared to $4.3 million.
- Net income attributable to common shareholders improved to $2.8 million or $0.05 per diluted share, compared to a net loss attributable to common shareholders of $3.1 million or $(0.06) per diluted share.
- Adjusted EBITDA1 was $28.3 million compared to $29.9 million, with Adjusted EBITDA margin at 32.2% compared to 37.8%.
- Amounts outstanding under debt agreements was $376.0 million with net debt1 of $366.7 million. Total available liquidity was $129.9 million as of October 31, 2021, compared to $142.2 million as of July 31, 2021.
- 2021 fourth quarter included growth investments of $14.1 million related to recent asset acquisitions.
Fiscal Year 2021 Summary vs. Fiscal Year 2020
- Revenue increased 4% to $315.8 million compared to $304.3 million.
- Gross profit increased to $137.7 million compared to $137.3 million.
- Income from operations increased to $38.0 million compared to a loss from operations of $31.7 million.
- Net loss attributable to common shareholders improved to $16.8 million or $(0.31) per diluted share, compared to a net loss attributable to common shareholders of $63.2 million or $(1.20) per diluted share.
- Adjusted EBITDA was $104.3 million compared to $107.3 million, with Adjusted EBITDA margin at 33.0% compared to 35.3%.
________________
1Adjusted EBITDA and net debt are financial measures that are not calculated in accordance with Generally Accepted Accounting Principles in the United States (“GAAP”). See “Non-GAAP Financial Measures” below for a discussion of the definition of the non-GAAP financial measures used in this release and a reconciliation to the most comparable GAAP measure.Management Commentary
“In the fourth quarter we grew revenue across all segments and reported double-digit consolidated revenue growth, which we believe is a testament to the continued strength and resilience of our business,” said Bruce Young, CEO of CPH. “While the quarter had some headwinds, particularly inflationary pressures and supply chain constraints, I am proud of our team’s work to produce organic revenue growth and gross profit improvement for the quarter and full year.
“In our U.S. concrete pumping business, we continued to grow market share in the residential and infrastructure end markets. Our U.S. concrete waste management business, operated under our Eco-Pan brand name, returned to double-digit growth as our recently expanded salesforce was able to execute more in-person selling. In the U.K., we saw an increase in the volume of projects as the region continues to recover from the impacts of COVID-19.
“Assessing our recent acquisitions in the U.S., our team has done a great job with integration efforts, especially as it relates to retaining skilled operators. Our September 2021 acquisition of Hi-Tech Concrete Pumping Services has expanded our presence in the growing Houston and southern Texas market and Pioneer Concrete Pumping Service, which we acquired in November 2021, has greatly improved our market positioning in Atlanta, Dallas, and San Antonio. We continue to integrate these companies and are committed to improving the operational efficiencies of each business to drive margin expansion.
“Entering fiscal year 2022, we expect continued strong demand across our residential and infrastructure segments, and we are prepared for a continued dynamic environment in our commercial business given lingering effects of COVID-19 and new variants. We expect to leverage our scale and efficiencies to mitigate cost inflation while also being opportunistic to invest in our equipment to attract top talent and continue to drive profitable growth.”
Fourth Quarter Fiscal Year 2021 Financial Results
Revenue in the fourth quarter of fiscal year 2021 increased 11% to $87.8 million compared to $79.2 million in the fourth quarter of fiscal year 2020. Each of the Company’s segments increased revenue as compared with the prior year fourth quarter.
Gross profit in the fourth quarter of fiscal year 2021 increased 5% to $37.3 million compared to $35.5 million in the prior year quarter. Gross margin was 42.6% compared to 44.8% in the prior year quarter due to inflationary cost pressures, including higher labor and fuel costs.
G&A expenses were $25.6 million compared to $31.1 million in the prior year quarter. As a percent of revenue, G&A expenses in the fourth quarter improved to 29.1% compared to 39.3% in the prior year quarter. The overall decrease was largely due to a $5.9 million decrease in stock-based compensation expense and a $1.5 million decrease in the amortization of intangible assets. Excluding non-cash expenses, G&A expenses were $17.1 million (19.5% of revenue) compared to $15.4 million (19.4% of revenue) in the fourth quarter of 2020.
Income from operations in the fourth quarter of fiscal year 2021 increased 169% to $11.7 million compared to $4.3 million in the prior year quarter. This increase was primarily due to the improvement in G&A expenses and gross profit discussed above.
Net income attributable to common shareholders increased to $2.8 million or $0.05 per diluted share, compared to a net loss attributable to common shareholders of $3.1 million or $(0.06) per diluted share in the prior year quarter.
Adjusted EBITDA in the fourth quarter of fiscal year 2021 was $28.3 million compared to $29.9 million in the prior year quarter. Adjusted EBITDA margin was 32.2% compared to 37.8% in the prior year quarter.
Fiscal Year 2021 Financial Results
Revenue in fiscal year 2021 increased 4% to $315.8 million compared to $304.3 million in fiscal year 2020. The increase was primarily attributable to increased revenue from the Company’s U.K. Operations and U.S. Concrete Waste Management Services segments.
Gross profit in fiscal year 2021 increased to $137.7 million compared to $137.3 million in fiscal year 2020. Gross margin was 43.6% compared to 45.1% in the prior year due to inflationary cost pressures, most notably around higher labor and fuel costs.
G&A expenses were $99.4 million compared to $111.1 million in fiscal year 2020. The overall decrease was largely due to a $4.9 million decrease in stock-based compensation expense and a $6.3 million decrease in the amortization of intangible assets. As a percent of revenue, G&A expenses were 31.5% compared to 36.5% in fiscal year 2020. Excluding non-cash costs for depreciation expense of $2.1 million, amortization of intangibles of $27.1 million, and stock-based compensation expense of $6.6 million, G&A expenses were $63.6 million for the fiscal year 2021 (20.1% of revenue), improving $0.8 million (or 1.2%) from $64.4 million for fiscal 2020 (21.2% of revenue).
Income from operations in the fiscal year 2021 increased to $38.0 million compared to a loss from operations of $31.7 million in fiscal year 2020. This improvement was primarily due to the improvements in G&A expenses discussed above, coupled with the impairment charge of $57.9 million recorded in fiscal year 2020 as compared to no impairment in fiscal year 2021.
Net loss attributable to common shareholders improved to $16.8 million or $(0.31) per diluted share, compared to a net loss attributable to common shareholders of $63.2 million or $(1.20) per diluted share.
Adjusted EBITDA in fiscal year 2021 was $104.3 million compared to $107.3 million in the year-ago. Adjusted EBITDA margin was 33.0% compared to 35.3% in the prior year.
Liquidity
On October 31, 2021, the Company had debt outstanding of $376.0 million, net debt of $366.7 million and total available liquidity of $129.9 million.
Segment Results
U.S. Concrete Pumping. Revenue in the fourth quarter of fiscal 2021 increased 8% to $63.0 million compared to $58.5 million in the prior year quarter. Excluding $1.7 million in revenue contributions from recent growth investments, revenue increased 5% to $61.3 million. Net income in the fourth quarter improved to $0.8 million compared to a net loss of $4.2 million in the prior year quarter. Adjusted EBITDA was $18.1 million compared to $20.6 million in the prior year quarter.
Revenue in fiscal year 2021 was $229.5 million compared to $229.7 million in fiscal year 2020. Revenue contributions from recent growth investments added $1.7 million to revenue for fiscal year 2021 when compared to 2020. The slight decline in revenue is partly attributable to the impact of COVID-19 in certain markets, especially on commercial work. Additionally, certain markets like Texas, Southeast and the central United States experienced severe weather during fiscal year 2021. Net loss improved to $11.0 million in fiscal year 2021 from a net loss of $50.1 million in fiscal year 2020 largely due to a decrease in G&A expenses of $14.1 million, impairment of $43.5 million recorded in fiscal year 2020 (with no such impairment recorded during fiscal 2021) and a decrease in interest expense of $9.5 million in fiscal year 2021 as compared to fiscal year 2020. This activity was offset by $15.5 million recorded for loss on extinguishment of debt in fiscal 2021. Adjusted EBITDA in fiscal year 2021 was $68.1 million compared to $74.9 million in fiscal year 2020. The decrease in Adjusted EBITDA is primarily attributable to higher inflationary costs that drove a decline in gross margin.
U.K. Operations. Revenue in the fourth quarter of fiscal 2021 increased 27% to $13.8 million compared to $10.9 million in the prior year quarter. Net loss in the fourth quarter was $1.3 million compared to net income of $0.2 million in the prior year quarter. Adjusted EBITDA improved 13% to $4.2 million compared to $3.7 million in the prior year quarter.
Revenue in fiscal year 2021 increased 23% to $48.1 million compared to $39.1 million in fiscal year 2020. The increase in revenue was attributable to the recovery from the impact of COVID-19. Net loss for fiscal year 2021 improved to $1.0 million compared to a net loss of $16.6 million in fiscal year 2020. Adjusted EBITDA in fiscal year 2021 increased 25% to $15.3 million compared to $12.2 million in fiscal year 2020, primarily due to the increase in revenue.
U.S. Concrete Waste Management Services. Revenue in the fourth quarter of fiscal 2021 increased 11% to $11.0 million compared to $9.9 million in the prior year quarter. The increase was primarily due to organic growth and pricing improvements. Net income in the fourth quarter increased to $2.2 million compared to $1.5 million in the prior year fourth quarter. Adjusted EBITDA increased to $5.4 million compared to $5.0 million in the prior year quarter.
Revenue in fiscal year 2021 increased 8% to $38.6 million compared to $35.9 million in fiscal year 2020, with the increase primarily driven by organic growth, pricing improvements, and expansion of other service offerings. Net income increased 25% to $5.5 million in fiscal year 2021 compared to net income of $4.4 million in fiscal year 2020. Adjusted EBITDA in fiscal year 2021 increased to $18.4 million compared to $17.7 million in fiscal year 2020, with the increase primarily attributable to the revenue growth of the business.
Fiscal Year 2022 Outlook
The Company expects fiscal year 2022 revenue to range between $360.0 million to $370.0 million, Adjusted EBITDA to range between $115.0 million to $120.0 million, and free cash flow2 to range between $55.0 million and $60.0 million.
Conference CallThe Company will hold a conference call today at 5:00 p.m. Eastern time to discuss its fourth quarter and fiscal year 2021 results.
Date: Wednesday, January 12, 2022
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: 13725805Please 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 here and 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 February 2, 2022.
Toll-free replay number: 1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 13725805________________
2 Free cash flow is a non-GAAP measure and is defined as Adjusted EBITDA less net replacement capital expenditures less cash paid for interest.About Concrete Pumping Holdings
Concrete Pumping Holdings is the leading provider of concrete pumping services and concrete waste management services in the fragmented U.S. and U.K. markets, primarily operating under what we believe are the only established, national brands in both geographies – Brundage-Bone for concrete pumping in the U.S., Camfaud in the U.K., and Eco-Pan for waste management services in both the U.S. and U.K. The Company’s large fleet of specialized pumping equipment and trained operators position it to deliver concrete placement solutions that facilitate labor cost savings to customers, shorten concrete placement times, enhance worksite safety and improve construction quality. Highly complementary to its core concrete pumping service, Eco-Pan seeks to provide a full-service, cost-effective, regulatory-compliant solution to manage environmental issues caused by concrete washout. As of October 31, 2021, the Company provided concrete pumping services in the U.S. from a footprint of approximately 90 locations across 19 states, concrete pumping services in the U.K. from approximately 30 locations, and route-based concrete waste management services from 17 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 statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. The Company’s actual results may differ from expectations, estimates and projections and consequently, you should not rely on these forward-looking statements as predictions of future events. Words such as “expect,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,” “believes,” “predicts,” “potential,” “continue,” “outlook” and similar expressions are intended to identify such forward-looking statements. These forward-looking statements include, without limitation, the Company’s expectations with respect to future performance. 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’s 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 of the Company to grow and manage growth profitably and retain its key employees; the ability to complete targeted acquisitions and realize the expected benefits from recent acquisitions, including the Company’s acquisitions of the assets of Hi-Tech Concrete Pumping Services and Pioneer Concrete Pumping Service described above; changes in applicable laws or regulations; the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; and other risks and uncertainties indicated from time to time in the Company’s filings with the Securities and Exchange Commission, including the risk factors in the Company's latest Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. 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 (“GAAP”). The Company believes that this non-GAAP financial measure provides useful information to management and investors regarding certain financial and business trends relating to the Company’s financial condition and results of operations. The Company’s management also uses this non-GAAP financial measure to compare the Company’s performance to that of prior periods for trend analyses, determining incentive compensation and for budgeting and planning purposes. Adjusted EBITDA is also used in quarterly and annual financial reports provided to the Company’s board of directors. The Company believes that this non-GAAP measure provides an additional tool for investors to use in evaluating the Company’s ongoing operating results and in comparing the Company’s financial results with competitors who also present similar non-GAAP financial measures.
Adjusted EBITDA is defined as net income calculated in accordance with GAAP plus interest expense, income taxes, depreciation, amortization, transaction expenses, loss on debt extinguishment, stock-based compensation, other income, net, and other adjustments. 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 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 senior notes and revolving line of credit balances, excluding any offsets for capitalized deferred financing costs) measured in accordance with GAAP less cash. Cash is subtracted from the GAAP measure because it could be used to reduce the Company’s debt obligations. A limitation associated with using net debt is that it subtracts cash and therefore may imply that there is less Company debt than the most comparable GAAP measure indicates. CPH believes this non-GAAP measure provides useful information to management and investors in order to monitor the Company’s leverage and evaluate the Company’s consolidated balance sheet. See “Non-GAAP Measures (Reconciliation of Net Debt)” below for a reconciliation of Net Debt to amounts outstanding under debt agreements calculated in accordance with GAAP.
Free cash flow is defined as Adjusted EBITDA less net replacement capital expenditures and cash paid for interest. Replacement capital expenditures are investments in replacing existing equipment. 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
1-303-289-7497Investor Relations:
Gateway Investor Relations
Cody Slach
1-949-574-3860
BBCP@gatewayir.comConcrete Pumping Holdings, Inc. Consolidated Balance Sheets October 31, October 31, (in thousands, except per share amounts) 2021 2020 Current assets: Cash and cash equivalents $ 9,298 $ 6,736 Trade receivables, net 49,034 44,343 Inventory 4,902 4,630 Income taxes receivable 275 1,602 Prepaid expenses and other current assets 4,110 2,694 Total current assets 67,619 60,005 Property, plant and equipment, net 337,771 304,254 Intangible assets, net 158,539 183,839 Goodwill 224,700 223,154 Other non-current assets 2,168 1,753 Deferred financing costs 1,868 753 Total assets $ 792,665 $ 773,758 Current liabilities: Revolving loan $ 990 $ 1,741 Term loans, current portion - 20,888 Current portion of capital lease obligations 103 97 Accounts payable 10,706 6,587 Accrued payroll and payroll expenses 12,226 13,065 Accrued expenses and other current liabilities 23,940 18,879 Income taxes payable 274 1,055 Total current liabilities 48,239 62,312 Long term debt, net of discount for deferred financing costs 369,084 343,906 Capital lease obligations, less current portion 278 380 Deferred income taxes 70,566 68,019 Warrant liability 16,923 7,031 Total liabilities 505,090 481,648 Zero-dividend convertible perpetual preferred stock, $0.0001 par value, 2,450,980 shares
issued and outstanding as of October 31, 2021 and October 31, 202025,000 25,000 Stockholders' equity Common stock, $0.0001 par value, 500,000,000 shares authorized, 56,564,642 and
56,463,992 issued and outstanding as of October 31, 2021 and October 31, 2020, respectively6 6 Additional paid-in capital 374,272 367,681 Treasury stock (461 ) (131 ) Accumulated other comprehensive income (loss) 3,671 (606 ) Accumulated deficit (114,913 ) (99,840 ) Total stockholders' equity 262,575 267,110 Total liabilities and stockholders' equity $ 792,665 $ 773,758 Concrete Pumping Holdings, Inc. Consolidated Statements of Operations Three Months Ended Year Ended (in thousands, except share and per share amounts) October 31,
2021October 31,
2020October 31,
2021October 31,
2020Revenue $ 87,753 $ 79,190 $ 315,808 $ 304,301 Cost of operations 50,405 43,703 178,081 166,998 Gross profit 37,348 35,487 137,727 137,303 Gross margin 42.6 % 44.8 % 43.6 % 45.1 % General and administrative expenses 25,557 31,145 99,369 111,087 Goodwill and intangibles impairment - - - 57,944 Transaction costs 117 - 312 - Income (loss) from operations 11,674 4,342 38,046 (31,728 ) Interest expense, net (6,107 ) (7,777 ) (25,190 ) (34,408 ) Loss on extinguishment of debt - - (15,510 ) - Change in fair value of warrant liabilities 1,301 (391 ) (9,894 ) (261 ) Other income, net 32 31 117 169 Income (loss) before income taxes 6,900 (3,795 ) (12,431 ) (66,228 ) Income tax expense (benefit) 3,468 (1,147 ) 2,642 (4,977 ) Net income (loss) 3,432 (2,648 ) (15,073 ) (61,251 ) Less preferred shares dividends (441 ) (498 ) (1,750 ) (1,930 ) Less undistributed earnings allocated to participating securities (162 ) - - - Income (loss) available to common shareholders $ 2,829 $ (3,146 ) $ (16,823 ) $ (63,181 ) Weighted average common shares outstanding Basic 53,522,451 52,782,663 53,413,594 52,752,884 Diluted 54,622,230 52,782,663 53,413,594 52,752,884 Net (loss) income per common share Basic $ 0.05 $ (0.06 ) $ (0.31 ) $ (1.20 ) Diluted $ 0.05 $ (0.06 ) $ (0.31 ) $ (1.20 ) Concrete Pumping Holdings, Inc. Consolidated Statements of Cash Flows Year Ended (in thousands, except per share amounts) October 31,
2021October 31,
2020Net loss $ (15,073 ) $ (61,251 ) Adjustments to reconcile net income to net cash provided by operating activities: Goodwill and intangibles impairment - 57,944 Depreciation 28,795 28,264 Deferred income taxes 2,547 (1,029 ) Amortization of deferred financing costs 2,335 4,100 Amortization of intangible assets 27,111 33,392 Stock-based compensation expense 6,591 11,454 Change in fair value of warrant liabilities 9,894 261 Loss on extinguishment of debt 15,510 - Net gain on the sale of property, plant and equipment (1,178 ) (1,508 ) Payment of contingent consideration in excess of amounts established in purchase accounting - (526 ) Net changes in operating assets and liabilities: Trade receivables, net (4,172 ) 1,597 Inventory (200 ) 624 Prepaid expenses and other current assets (1,771 ) 1,651 Income taxes payable, net 497 (998 ) Accounts payable 3,972 (796 ) Accrued payroll, accrued expenses and other current liabilities 977 5,791 Net cash provided by operating activities 75,835 78,970 Cash flows from investing activities: Purchases of property, plant and equipment (62,792 ) (39,339 ) Proceeds from sale of property, plant and equipment 6,977 3,486 Purchases of intangible assets (750 ) - Net cash used in investing activities (56,565 ) (35,853 ) Cash flows from financing activities: Proceeds on long term debt 375,000 - Payments on long term debt (381,206 ) (20,888 ) Proceeds on revolving loan 280,034 285,861 Payments on revolving loan (280,891 ) (307,518 ) Payment of debt issuance costs (8,464 ) - Payments on capital lease obligations (97 ) (91 ) Purchase of treasury stock (330 ) (131 ) Payment of contingent consideration established in purchase accounting - (1,161 ) Net cash used in financing activities (15,954 ) (43,928 ) Effect of foreign currency exchange rate on cash (754 ) 74 Net increase (decrease) in cash and cash equivalents 2,562 (737 ) Cash: Beginning of period 6,736 7,473 End of period $ 9,298 $ 6,736 Concrete Pumping Holdings, Inc. Segment Revenue Three Months Ended Change (in thousands) October 31,
2021October 31,
2020$ % U.S. Concrete Pumping $ 62,965 $ 58,529 $ 4,436 7.6 % U.K. Operations 13,812 10,852 2,960 27.3 % U.S. Concrete Waste Management Services 11,040 9,912 1,128 11.4 % Corporate 625 625 - 0.0 % Intersegment (689 ) (728 ) 39 -5.4 % $ 87,753 $ 79,190 $ 8,563 10.8 % Year Ended Change (in thousands) October 31,
2021October 31,
2020$ % U.S. Concrete Pumping $ 229,475 $ 229,740 $ (265 ) -0.1 % U.K. Operations 48,098 39,145 8,953 22.9 % U.S. Concrete Waste Management Services 38,591 35,890 2,701 7.5 % Corporate 2,500 2,500 - 0.0 % Intersegment (2,856 ) (2,974 ) 118 -4.0 % $ 315,808 $ 304,301 $ 11,507 3.8 % Concrete Pumping Holdings, Inc. Segment Adjusted EBITDA and Net Income (Loss) Net Income (Loss) Adjusted EBITDA Three Months Ended Three Months Ended (in thousands) October 31,
2021October 31,
2020October 31,
2021October 31,
2020$ Change % Change U.S. Concrete Pumping $ 798 $ (4,214 ) $ 18,095 $ 20,550 $ (2,455 ) -11.9 % U.K. Operations (1,281 ) 247 4,191 3,704 487 13.1 % U.S. Concrete Waste Management Services 2,218 1,500 5,374 5,035 339 6.7 % Corporate 1,697 (181 ) 625 625 - 0.0 % $ 3,432 $ (2,648 ) $ 28,285 $ 29,914 (1,629 ) -5.4 % Net Income (Loss) Adjusted EBITDA Year Ended Year Ended (in thousands) October 31,
2021October 31,
2020October 31,
2021October 31,
2020$ Change % Change U.S. Concrete Pumping $ (10,959 ) $ (50,140 ) $ 68,091 $ 74,886 $ (6,795 ) -9.1 % U.K. Operations (1,028 ) (16,620 ) 15,339 12,228 3,111 25.4 % U.S. Concrete Waste Management Services 5,500 4,404 18,411 17,686 725 4.1 % Corporate (8,586 ) 1,105 2,501 2,501 - 0.0 % $ (15,073 ) $ (61,251 ) $ 104,342 $ 107,301 (2,959 ) -2.8 % Concrete Pumping Holdings, Inc. Quarterly Financial Performance (dollars in millions) Revenue Net Income
(Loss)Adjusted
EBITDA1Capital
Expenditures2Adjusted
EBITDA less
Capital
ExpendituresQ1 2020 $ 74 $ (3 ) $ 24 $ 20 $ 4 Q2 2020 $ 74 $ (59 ) $ 24 $ 4 $ 20 Q3 2020 $ 77 $ 3 $ 30 $ 6 $ 24 Q4 2020 $ 79 $ (2 ) $ 30 $ 6 $ 24 Q1 2021 $ 70 $ (12 ) $ 22 $ 8 $ 15 Q2 2021 $ 77 $ (11 ) $ 25 $ 5 $ 20 Q3 2021 $ 81 $ 5 $ 28 $ 17 $ 11 Q4 2021 $ 88 $ 3 $ 28 $ 27 $ 1 1 Adjusted EBITDA is a financial measure that is not calculated in accordance with Generally Accepted Accounting Principles in the United States (“GAAP”). See “Non-GAAP Financial Measures” below for a reconciliation of such measure to its most comparable GAAP measure.
2 Capital expenditures included $5.9 million and $14.1 million related to growth investments for fiscal 2021 third and fourth quarters, respectively.Concrete Pumping Holdings, Inc. Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA (dollars in thousands) Q1 2020 Q2 2020 Q3 2020 Q4 2020 Consolidated Net income (loss) $ (3,137 ) $ (55,714 ) $ 247 $ (2,648 ) Interest expense, net 9,503 8,765 8,364 7,777 Income tax expense (benefit) (1,147 ) (2,221 ) (462 ) (1,147 ) Depreciation and amortization 15,085 15,076 14,665 16,827 EBITDA 20,304 (34,094 ) 22,814 20,809 Transaction expenses - - - - Loss on debt extinguishment - - - - Stock based compensation 1,467 1,383 1,357 7,247 Change in fair value of warrant liabilities 391 (3,254 ) 2,734 391 Other expense (income) (69 ) (33 ) (36 ) (31 ) Goodwill and intangibles impairment - 57,944 - - Other adjustments 1,741 1,569 3,169 1,498 Adjusted EBITDA $ 23,834 $ 23,515 $ 30,038 $ 29,914 (dollars in thousands) Q1 2021 Q2 2021 Q3 2021 Q4 2021 Consolidated Net income (loss) $ (12,290 ) $ (10,853 ) $ 4,638 $ 3,432 Interest expense, net 6,900 6,029 6,153 6,107 Income tax expense (benefit) (2,648 ) 170 1,652 3,468 Depreciation and amortization 13,838 14,007 13,838 14,220 EBITDA 5,800 9,353 26,281 27,227 Transaction expenses 29 55 111 117 Loss on debt extinguishment 15,510 - - - Stock based compensation 672 3,350 1,258 1,311 Change in fair value of warrant liabilities - 11,456 (260 ) (1,301 ) Other expense (income) (26 ) (26 ) (32 ) (32 ) Goodwill and intangibles impairment - - - - Other adjustments 373 859 1,091 963 Adjusted EBITDA $ 22,358 $ 25,047 $ 28,449 $ 28,285 Concrete Pumping Holdings, Inc. Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA Three Months Ended Year Ended (dollars in thousands) October 31,
2021October 31,
2020October 31,
2021October 31,
2020Consolidated Net income (loss) $ 3,432 $ (2,648 ) $ (15,073 ) $ (61,251 ) Interest expense, net 6,107 7,777 25,190 34,408 Income tax expense (benefit) 3,468 (1,147 ) 2,642 (4,977 ) Depreciation and amortization 14,220 16,827 55,906 61,655 EBITDA 27,227 20,809 68,665 29,835 Transaction expenses 117 - 312 - Loss on debt extinguishment - - 15,510 - Stock based compensation 1,311 7,247 6,591 11,455 Change in fair value of warrant liabilities (1,301 ) 391 9,894 261 Other expense (income) (32 ) (31 ) (117 ) (169 ) Goodwill and intangibles impairment - - - 57,944 Other adjustments 963 1,498 3,487 7,975 Adjusted EBITDA $ 28,285 $ 29,914 $ 104,342 $ 107,301 U.S. Concrete Pumping Net income (loss) $ 798 $ (4,214 ) $ (10,959 ) $ (50,140 ) Interest expense, net 5,313 7,005 22,031 31,452 Income tax expense (benefit) 1,469 (1,450 ) (956 ) (5,955 ) Depreciation and amortization 9,496 11,824 37,381 41,717 EBITDA 17,076 13,165 47,497 17,074 Transaction expenses 117 - 312 - Loss on debt extinguishment - - 15,510 - Stock based compensation 1,311 7,247 6,591 11,455 Other expense (income) - (22 ) (42 ) (37 ) Goodwill and intangibles impairment - - - 43,500 Other adjustments (409 ) 160 (1,777 ) 2,894 Adjusted EBITDA $ 18,095 $ 20,550 $ 68,091 $ 74,886 U.K. Operations Net income (loss) $ (1,281 ) $ 247 $ (1,028 ) $ (16,620 ) Interest expense, net 794 771 3,159 2,955 Income tax expense (benefit) 1,707 (252 ) 1,759 80 Depreciation and amortization 2,114 2,109 8,238 8,422 EBITDA 3,334 2,875 12,128 (5,163 ) Transaction expenses - - - - Loss on debt extinguishment - - - - Stock based compensation - - - - Other expense (income) (15 ) (9 ) (53 ) (132 ) Goodwill and intangibles impairment - - - 14,444 Other adjustments 872 838 3,264 3,079 Adjusted EBITDA $ 4,191 $ 3,704 $ 15,339 $ 12,228 Concrete Pumping Holdings, Inc. Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA (continued) Three Months Ended Year Ended (dollars in thousands) October 31,
2021October 31,
2020October 31,
2021October 31,
2020U.S. Concrete Waste Management Services Net income (loss) $ 2,218 $ 1,500 $ 5,500 $ 4,404 Interest expense, net - - - - Income tax expense (benefit) 276 348 1,486 593 Depreciation and amortization 2,397 2,687 9,447 10,687 EBITDA 4,891 4,535 16,433 15,684 Transaction expenses - - - - Loss on debt extinguishment - - - - Stock based compensation - - - - Other expense (income) (17 ) - (22 ) - Goodwill and intangibles impairment - - - - Other adjustments 500 500 2,000 2,002 Adjusted EBITDA $ 5,374 $ 5,035 $ 18,411 $ 17,686 Corporate Net income (loss) $ 1,697 $ (181 ) $ (8,586 ) $ 1,105 Interest expense, net - 1 - 1 Income tax expense (benefit) 16 207 353 305 Depreciation and amortization 213 207 840 829 EBITDA 1,926 234 (7,393 ) 2,240 Transaction expenses - - - - Loss on debt extinguishment - - - - Stock based compensation - - - - Change in fair value of warrant liabilities (1,301 ) 391 9,894 261 Other expense (income) - - - - Goodwill and intangibles impairment - - - - Other adjustments - - - - Adjusted EBITDA $ 625 $ 625 $ 2,501 $ 2,501 Concrete Pumping Holdings, Inc. Reconciliation of Net Debt October 31, January 31, April 30, July 31, October 31, Change in Net Debt (in thousands) 2020 2021 2021 2021 2021 Q3 to Q4 YoY Term loan outstanding 381,205 - - - - - (381,205 ) Senior notes - 375,000 375,000 375,000 375,000 - 375,000 Revolving loan draws outstanding 1,741 7,687 1,087 - 990 990 (751 ) Less: Cash (6,736 ) (2,273 ) (13,714 ) (20,204 ) (9,298 ) 10,906 (2,562 ) Net debt 376,210 380,414 362,373 354,796 366,692 11,896 (9,518 ) 
