º¬Ð߲ݴ«Ã½ Reports Third Quarter Fiscal Year 2019 Results and Updates its Financial Outlook for Fiscal Year 2019

DENVER, Sept. 16, 2019 (GLOBE NEWSWIRE) -- º¬Ð߲ݴ«Ã½. (Nasdaq: BBCP) (the “Companyâ€� or “CPHâ€�), a leading provider of concrete pumping services and concrete waste management services in the U.S. and U.K., today reported financial results for its third fiscal quarter ended July 31, 2019 and updated its financial outlook for fiscal year 2019.

Third Quarter Fiscal Year 2019 Summary

â—� Revenue increased 18% to $78.7 million compared to the third quarter of fiscal year 2018.
â—� Gross margin increased 430 basis points to 49.6% versus the third quarter of fiscal 2018.
â—� Net income attributable to common shareholders was $2.3 million, or $0.05 per diluted share.
â—� Adjusted EBITDA1 increased 37% to $30.6 million compared to the third quarter of fiscal 2018, with Adjusted EBITDA margin1 increasing 540 basis points to 38.9%.

Management Commentary

“Our 18% revenue growth in the third fiscal quarter was driven largely by the contribution from our successful Capital Pumping acquisition, as well as broad end-market strength in the U.S. and growth in Eco-Pan,â€� said CEO Bruce Young. “This increase in revenue, combined with a 430-basis point expansion in gross margin, were the primary factors responsible for the substantial growth in Adjusted EBITDA over the previous year. Additionally, the steps taken to strengthen our supply chain, such as cost reductions in replacement parts, fuel and operating supplies, contributed to our improved Adjusted EBITDA, and position us well to scale our business in the future.Ìý

“We acquired Capital Pumping on May 15, and the business integration process is tracking on schedule. Additionally, Capital Pumping’s performance in the third quarter was in-line with expectations as we saw strong demand across most of our end markets in Texas. We believe this business will be a positive element of our overall portfolio and expect it will be accretive to our combined financial results, as evidenced in our third quarter Adjusted EBITDA margin of 38.9%.

“As we enter our fourth fiscal quarter, and now that we have completed a significant portion of the Capital Pumping integration, we have updated our fiscal year 2019 financial outlook. We expect construction activity to remain robust over the coming months as we work through our backlog of delayed projects from the first half of the year and as new projects kick off. Looking to fiscal 2020, the current project outlook in the U.S. is much stronger now than this time last year. Combining this with pricing power initiatives and margin-enhancing opportunities we have from Eco-Pan, Capital Pumping and overall business synergies, we have confidence in our growth prospects in fiscal year 2020.�

1Ìý Adjusted EBITDA and Adjusted EBITDA margin are financial measures that are not calculated in accordance with Generally Accepted Accounting Principles in the United States (“GAAPâ€�). See “Non-GAAP Financial Measuresâ€� below for a discussion of the definition of these measures and a reconciliation of Adjusted EBITDA to its most comparable GAAP measure.

Third Quarter Fiscal Year 2019 Financial Results

On May 15, 2019, the Company acquired Capital Pumping, LP (“Capital Pumping�), a concrete pumping provider based in Texas for a purchase price of $129.2 million. The closing of this acquisition provided the Company with complementary assets and operations and significantly expanded the Company’s footprint and business in Texas. In order to finance the acquisition, the Company added $60.0 million of incremental term loans under its term loan B facility and completed a public offering of 18,098,166 shares of its common stock at a price of $4.50 per share, receiving net proceeds of approximately $77.4 million, after deducting underwriting discounts, commissions, and other offering expenses.

Revenue in the third fiscal quarter increased 18% to $78.7 million compared to $66.6 million in the year-ago quarter. The increase was largely attributable to the acquisition of Capital Pumping coupled with growth in many of the Company’s existing core markets. Higher revenue was partially offset by the effect of the strengthening U.S. Dollar on the U.K. segment’s reported results. On a pro forma basis, which includes the results of recent acquisitions both pre and post the transaction date, revenue increased 3% over the previous year. Adjusting the pro forma revenue for a constant currency exchange rate, revenue increased 4% in the third quarter as compared to the prior year.

Gross profit in the third fiscal quarter increased 29% to $39.0 million compared to $30.2 million in the year-ago quarter. Gross margin increased 430 basis points to 49.6% compared to 45.3% 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. The increase in gross margin was partially offset by the step-up in depreciation related to the business combination with Industrea Acquisition Corp. (the “Business Combination�) in December 2018, as depreciation expense related to pumping equipment is included in the Company’s cost of operations.

General and administrative expenses in the third fiscal quarter were $28.2 million compared to $16.8 million in the year-ago quarter. As a percent of revenue, general and administrative expenses were 35.8% compared to 25.2% in the year-ago quarter. The increase was largely due to higher amortization of intangible assets expense of $8.6 million, most of which was the result of the Business Combination. In addition, the Company incurred an additional $1.5 million in stock-based compensation expense as a result of a stock grant in April of 2019. Excluding amortization of intangible assets and stock-based compensation expense, general and administrative expenses were up $1.3 million from $14.9 million in the third fiscal quarter of 2018 to $16.3 million in the third fiscal quarter of 2019. The remainder of the year-over-year increase was mostly attributable to headcount growth, predominantly from the new team members at Capital. General and administrative expenses as a percent of revenue, excluding amortization of intangible assets and stock-based compensation expense, would have improved from 22.4% in the third fiscal quarter of 2018 to 20.7% in the third fiscal quarter of 2019.

Net income attributable to common shareholders in the third fiscal quarter was $2.3 million, or $0.05 per diluted share. Adjusted EBITDA1 in the third fiscal quarter increased 37% to $30.6 million compared to $22.3 million in the year-ago quarter. Adjusted EBITDA margin increased 540 basis points to 38.9%, compared to 33.5% in the year-ago quarter. The increase in revenue, combined with a 430-basis point increase in gross margin, were the primary factors responsible for the substantial growth in Adjusted EBITDA.

As of July 31, 2019, the Company had $4.5 million of cash, $439.1 million of total outstanding debt and $21.8 million of available borrowing capacity under its ABL Credit Agreement.

Segment Results

U.S. Concrete Pumping. Revenue in the third fiscal quarter increased 29% to $58.4 million compared to $45.3 million in the year-ago quarter. The incremental benefit of the Capital Pumping acquisition, which added additional pumping capacity in Texas, represented $12.3 million of the increase in revenue. This segment also had notable improvements in revenue in most markets. Adjusted EBITDA in the third fiscal quarter increased by 66% to $22.0 million over the previous year primarily due to post-acquisition revenue from Capital Pumping, better fuel pricing and better procurement costs.

U.K. Concrete Pumping. Revenue in the third fiscal quarter was $12.5 million compared to $13.9 million in the year-ago quarter. The decline in revenue was largely attributable to appreciation of the U.S. dollar relative to the Pound Sterling. Excluding any impact from foreign exchange rates, revenue for this segment was down by 4% year-over-year given some uncertainties in the U.K. economy attributable to Brexit. Adjusted EBITDA in the third fiscal quarter decreased by 17% to $4.3 million over the previous year primarily due to Ìýthe same factors that affected revenue, predominantly currency translation.

Concrete Waste Management Services – Eco-Pan. Revenue in the third fiscal quarter increased 6% to $8.0 million compared to $7.5 million in the year-ago quarter. The increase was driven primarily by higher volumes. Adjusted EBITDA in the third fiscal quarter increased by 8% to $3.6 million over the previous year due to higher revenue.

Historical Seasonality

The Company has provided below the unaudited quarterly historical financials on both a consolidated basis and by operating segment to provide investors with data to better analyze the effect of seasonality on the Company’s financial performance. See "Quarterly Historical Financial Information" below.

Revised Fiscal Year 2019 Outlook

The Company now expects fiscal year 2019 revenue to be approximately $284 million and Adjusted EBITDA1 to be approximately $95 million. The updated fiscal year 2019 outlook includes the contribution from Capital Pumping starting May 15, 2019, the date the acquisition closed. If the Company owned Capital Pumping since the first day of this fiscal year, it is estimated that its fiscal 2019 pro forma revenue and Adjusted EBITDA would be approximately $311 million and $108 million, respectively.

Conference Call

The Company will hold a conference call today at 5:00 p.m. Eastern time to discuss its third quarter fiscal year 2019 results.

Date: Monday, September 16, 2019
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: 13693916

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’s website at .

A replay of the conference call will be available after 8:00 p.m. Eastern time on the same day through October 7, 2019.

Toll-free replay number: 1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 13693916

º¬Ð߲ݴ«Ã½ º¬Ð߲ݴ«Ã½

The Company is the leading provider of concrete pumping services and concrete waste management services in the fragmented U.S. and U.K. markets, operating under the only established, national brands in both markets (Brundage-Bone and Camfaud, respectively). The Company’s 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. The Company is also the leading provider of concrete waste management services in the U.S. market, operating under the only established, national brand – Eco-Pan. 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, 2019, 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 29 locations, and route-based concrete waste management services from 19 locations in the U.S.Ìý For more information, please visit or the Company’s brand websites at ,Ìý , or .

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 their 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,� 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 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’s 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 (“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 financial reports prepared for 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, gain (loss) on sale of assets, non-recurring adjustments, management fees and other one-time and non-operational expenses. Adjusted EBITDA is not pro forma for acquisitions. Adjusted EBITDA margin is defined as Adjusted EBITDA divided by total revenue for the period presented.

The following tables reconcile Adjusted EBITDA to net income (loss) calculated in accordance with GAAP. 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 differently and therefore this measure 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 three quarters of fiscal year 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 three quarters of fiscal year 2019.

Presentation of Predecessor and Successor Financial Results

As a result of the Business Combination, the Company is the acquirer for accounting purposes and CPH is the acquiree and accounting predecessor. The Company’s financial statement presentation distinguishes the Company’s presentations into two distinct periods, the period up to the Business Combination closing date (labeled “Predecessor�) and the period including and after that date (labeled “Successor�). 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.

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



º¬Ð߲ݴ«Ã½. Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Consolidated Balance Sheets Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Successor Ìý Ìý Predecessor Ìý
Ìý Ìý July 31, Ìý Ìý October 31, Ìý
(in thousands, except per share amounts) Ìý 2019 Ìý Ìý 2018 Ìý
Ìý Ìý (Unaudited) Ìý Ìý Ìý Ìý Ìý
ASSETS Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Current assets: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash and cash equivalents Ìý $ 4,529 Ìý Ìý $ 8,621 Ìý
Trade receivables, net Ìý Ìý 43,904 Ìý Ìý Ìý 40,118 Ìý
Inventory Ìý Ìý 4,195 Ìý Ìý Ìý 3,810 Ìý
Prepaid expenses and other current assets Ìý Ìý 4,561 Ìý Ìý Ìý 3,947 Ìý
Total current assets Ìý Ìý 57,189 Ìý Ìý Ìý 56,496 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Property, plant and equipment, net Ìý Ìý 297,085 Ìý Ìý Ìý 201,915 Ìý
Intangible assets, net Ìý Ìý 230,676 Ìý Ìý Ìý 36,429 Ìý
Goodwill Ìý Ìý 277,051 Ìý Ìý Ìý 74,656 Ìý
Other non-current assets Ìý Ìý 2,302 Ìý Ìý Ìý - Ìý
Deferred financing costs Ìý Ìý 1,058 Ìý Ìý Ìý 648 Ìý
Total assets Ìý $ 865,361 Ìý Ìý $ 370,144 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
LIABILITIES AND STOCKHOLDERS' EQUITY Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Current liabilities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Revolving loan Ìý $ 31,331 Ìý Ìý $ 62,987 Ìý
Term loans, current portion Ìý Ìý 20,888 Ìý Ìý Ìý - Ìý
Current portion of capital lease obligations Ìý Ìý 89 Ìý Ìý Ìý 85 Ìý
Accounts payable Ìý Ìý 6,788 Ìý Ìý Ìý 5,192 Ìý
Accrued payroll and payroll expenses Ìý Ìý 7,329 Ìý Ìý Ìý 6,705 Ìý
Accrued expenses and other current liabilities Ìý Ìý 18,936 Ìý Ìý Ìý 18,830 Ìý
Income taxes payable Ìý Ìý 1,046 Ìý Ìý Ìý 1,152 Ìý
Deferred consideration Ìý Ìý 1,372 Ìý Ìý Ìý 1,458 Ìý
Total current liabilities Ìý Ìý 87,779 Ìý Ìý Ìý 96,409 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Long term debt, net of discount for deferred financing costs Ìý Ìý 365,164 Ìý Ìý Ìý 173,470 Ìý
Capital lease obligations, less current portion Ìý Ìý 500 Ìý Ìý Ìý 568 Ìý
Deferred income taxes Ìý Ìý 71,179 Ìý Ìý Ìý 39,005 Ìý
Total liabilities Ìý Ìý 524,622 Ìý Ìý Ìý 309,452 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Redeemable preferred stock, $0.001 par value, 2,342,264 shares issued and outstanding as of October 31, 2018 (liquidation preference of $11,239,060) Ìý Ìý - Ìý Ìý Ìý 14,672 Ìý
Zero-dividend convertible perpetual preferred stock, $0.0001 par value, 2,450,980 shares issued and outstanding as of July 31, 2019 Ìý Ìý 25,000 Ìý Ìý Ìý - Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Stockholders' equity Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Common stock, $0.001 par value, 15,000,000 shares authorized, 7,576,289 shares issued and outstanding as of October 31, 2018 Ìý Ìý Ìý Ìý Ìý Ìý 8 Ìý
Common stock, $0.0001 par value, 500,000,000 shares authorized, 58,199,620 shares issued and outstanding as of July 31, 2019 Ìý Ìý 6 Ìý Ìý Ìý Ìý Ìý
Additional paid-in capital Ìý Ìý 348,856 Ìý Ìý Ìý 18,724 Ìý
Accumulated other comprehensive income Ìý Ìý (6,441 ) Ìý Ìý 584 Ìý
(Accumulated deficit) retained earnings Ìý Ìý (26,682 ) Ìý Ìý 26,704 Ìý
Total stockholders' equity Ìý Ìý 315,739 Ìý Ìý Ìý 46,020 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total liabilities and stockholders' equity Ìý $ 865,361 Ìý Ìý $ 370,144 Ìý



º¬Ð߲ݴ«Ã½.
Consolidated Income Statements

Ìý Ìý Successor Ìý Ìý Predecessor Ìý Ìý Successor Ìý Ìý Predecessor Ìý Ìý Successor /
Predecessor
Combined
(non-GAAP)
Ìý Ìý Predecessor Ìý
(in thousands, except share and per share amounts) Ìý Three Months
Ended July 31,
2019
Ìý Ìý Three Months
Ended July 31,
2018
Ìý Ìý December 6,
2018
through
July 31,
2019
Ìý Ìý November 1,
2018
through
December 5,
2018
Ìý Ìý Nine Months
Ended July 31,
2019
Ìý Ìý Nine Months
Ended July 31,
2018
Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Revenue Ìý $ 78,655 Ìý Ìý $ 66,649 Ìý Ìý $ 174,613 Ìý Ìý $ 24,396 Ìý Ìý $ 199,009 Ìý Ìý $ 175,854 Ìý
Cost of operations Ìý Ìý 39,665 Ìý Ìý Ìý 36,467 Ìý Ìý Ìý 98,396 Ìý Ìý Ìý 14,027 Ìý Ìý Ìý 112,423 Ìý Ìý Ìý 98,430 Ìý
Gross profit Ìý Ìý 38,990 Ìý Ìý Ìý 30,182 Ìý Ìý Ìý 76,217 Ìý Ìý Ìý 10,369 Ìý Ìý Ìý 86,586 Ìý Ìý Ìý 77,424 Ìý
Gross margin Ìý Ìý 49.6 % Ìý Ìý 45.3 % Ìý Ìý 43.6 % Ìý Ìý 42.5 % Ìý Ìý 43.5 % Ìý Ìý 44.0 %
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
General and administrative expenses Ìý Ìý 28,159 Ìý Ìý Ìý 16,798 Ìý Ìý Ìý 63,693 Ìý Ìý Ìý 4,936 Ìý Ìý Ìý 68,629 Ìý Ìý Ìý 42,887 Ìý
Transaction costs Ìý Ìý 176 Ìý Ìý Ìý 1,395 Ìý Ìý Ìý 1,458 Ìý Ìý Ìý 14,167 Ìý Ìý Ìý 15,625 Ìý Ìý Ìý 2,520 Ìý
Income (loss) from operations Ìý Ìý 10,655 Ìý Ìý Ìý 11,989 Ìý Ìý Ìý 11,066 Ìý Ìý Ìý (8,734 ) Ìý Ìý 2,332 Ìý Ìý Ìý 32,017 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Interest expense, net Ìý Ìý (9,843 ) Ìý Ìý (5,477 ) Ìý Ìý (24,753 ) Ìý Ìý (1,644 ) Ìý Ìý (26,397 ) Ìý Ìý (15,690 )
Loss on extinguishment of debt Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý (16,395 ) Ìý Ìý (16,395 ) Ìý Ìý - Ìý
Other income, net Ìý Ìý 28 Ìý Ìý Ìý 14 Ìý Ìý Ìý 59 Ìý Ìý Ìý 6 Ìý Ìý Ìý 65 Ìý Ìý Ìý 34 Ìý
Income (loss) before income taxes Ìý Ìý 840 Ìý Ìý Ìý 6,526 Ìý Ìý Ìý (13,628 ) Ìý Ìý (26,767 ) Ìý Ìý (40,395 ) Ìý Ìý 16,361 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Income tax expense (benefit) Ìý Ìý (1,922 ) Ìý Ìý 1,701 Ìý Ìý Ìý (3,115 ) Ìý Ìý (4,192 ) Ìý Ìý (7,307 ) Ìý Ìý (10,632 )
Net (loss) income attributable to º¬Ð߲ݴ«Ã½. Ìý Ìý 2,762 Ìý Ìý Ìý 4,825 Ìý Ìý Ìý (10,513 ) Ìý Ìý (22,575 ) Ìý Ìý (33,088 ) Ìý Ìý 26,993 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Less preferred shares dividends Ìý Ìý (456 ) Ìý Ìý (1,050 ) Ìý Ìý (1,159 ) Ìý Ìý (126 ) Ìý Ìý Ìý Ìý Ìý Ìý (1,050 )
Less undistributed earnings allocated to preferred shares Ìý Ìý - Ìý Ìý Ìý (892 ) Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý Ìý Ìý Ìý Ìý (6,127 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Undistributed (loss) income available to common shareholders Ìý $ 2,306 Ìý Ìý $ 2,883 Ìý Ìý $ (11,672 ) Ìý $ (22,701 ) Ìý Ìý Ìý Ìý Ìý $ 19,816 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Weighted average common shares outstanding Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Basic Ìý Ìý 49,940,411 Ìý Ìý Ìý 7,576,289 Ìý Ìý Ìý 37,155,182 Ìý Ìý Ìý 7,576,289 Ìý Ìý Ìý Ìý Ìý Ìý Ìý 7,576,289 Ìý
Diluted Ìý Ìý 53,122,690 Ìý Ìý Ìý 8,510,779 Ìý Ìý Ìý 37,155,182 Ìý Ìý Ìý 7,576,289 Ìý Ìý Ìý Ìý Ìý Ìý Ìý 8,510,779 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net (loss) income per common share Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Basic Ìý $ 0.05 Ìý Ìý $ 0.38 Ìý Ìý $ (0.31 ) Ìý $ (3.00 ) Ìý Ìý Ìý Ìý Ìý $ 2.62 Ìý
Diluted Ìý $ 0.05 Ìý Ìý $ 0.34 Ìý Ìý $ (0.31 ) Ìý $ (3.00 ) Ìý Ìý Ìý Ìý Ìý $ 2.33 Ìý



º¬Ð߲ݴ«Ã½. Ìý
Segment Revenue Ìý

Ìý Ìý Successor Ìý Ìý Predecessor Ìý Ìý Change Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(in thousands) Ìý Three Months
Ended July 31,
2019
Ìý Ìý Three Months
Ended July 31,
2018
Ìý Ìý $ Ìý Ìý % Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
U.S. Concrete Pumping Ìý $ 58,354 Ìý Ìý $ 45,288 Ìý Ìý $ 13,066 Ìý Ìý Ìý 28.9 % Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
U.K. Concrete Pumping Ìý Ìý 12,492 Ìý Ìý Ìý 13,877 Ìý Ìý $ (1,385 ) Ìý Ìý -10.0 % Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Eco-Pan Ìý Ìý 7,967 Ìý Ìý Ìý 7,548 Ìý Ìý $ 419 Ìý Ìý Ìý 5.6 % Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Corporate Ìý Ìý 626 Ìý Ìý Ìý 625 Ìý Ìý $ 1 Ìý Ìý Ìý 0.2 % Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Intersegment Ìý Ìý (784 ) Ìý Ìý (689 ) Ìý $ (95 ) Ìý Ìý 13.8 % Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý $ 78,655 Ìý Ìý $ 66,649 Ìý Ìý $ 12,006 Ìý Ìý Ìý 18.0 % Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Ìý Ìý Successor Ìý Ìý Predecessor Ìý Ìý S/P Combined
(non-GAAP)
Ìý Ìý Predecessor Ìý Ìý Change Ìý
(in thousands) Ìý December 6,
2018
through
July 31,
2019
Ìý Ìý November 1,
2018
through
December 5,
2018
Ìý Ìý Nine Months
Ended July 31,
2019
Ìý Ìý Nine Months
Ended July 31,
2018
Ìý Ìý $ Ìý Ìý % Ìý
U.S. Concrete Pumping Ìý Ìý 124,969 Ìý Ìý $ 16,659 Ìý Ìý $ 141,628 Ìý Ìý $ 118,424 Ìý Ìý $ 23,204 Ìý Ìý Ìý 19.6 %
U.K. Concrete Pumping Ìý Ìý 30,996 Ìý Ìý Ìý 5,143 Ìý Ìý Ìý 36,139 Ìý Ìý Ìý 36,705 Ìý Ìý Ìý (566 ) Ìý Ìý -1.5 %
Eco-Pan Ìý Ìý 18,806 Ìý Ìý Ìý 2,628 Ìý Ìý Ìý 21,434 Ìý Ìý Ìý 20,885 Ìý Ìý Ìý 549 Ìý Ìý Ìý 2.6 %
Corporate Ìý Ìý 1,634 Ìý Ìý Ìý 242 Ìý Ìý Ìý 1,876 Ìý Ìý Ìý 1,875 Ìý Ìý Ìý 1 Ìý Ìý Ìý 0.0 %
Intersegment Ìý Ìý (1,792 ) Ìý Ìý (276 ) Ìý Ìý (2,068 ) Ìý Ìý (2,035 ) Ìý Ìý (33 ) Ìý Ìý 1.6 %
Ìý Ìý $ 174,613 Ìý Ìý $ 24,396 Ìý Ìý $ 199,009 Ìý Ìý $ 175,854 Ìý Ìý $ 23,154 Ìý Ìý Ìý 13.2 %



º¬Ð߲ݴ«Ã½. Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Segment Adjusted EBITDA Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Successor Ìý Ìý Predecessor Ìý Ìý Change Ìý
(in thousands, except percentages) Ìý Three Months Ended July 31, 2019 Ìý Ìý Three Months Ended July 31, 2018 Ìý Ìý Ìý Ìý Ìý Ìý % Ìý
U.S. Concrete Pumping Ìý $ 22,029 Ìý Ìý $ 13,277 Ìý Ìý Ìý 8,752 Ìý Ìý Ìý 65.9 %
U.K. Concrete Pumping Ìý Ìý 4,278 Ìý Ìý Ìý 5,136 Ìý Ìý Ìý (858 ) Ìý Ìý -16.7 %
Eco-Pan Ìý Ìý 3,628 Ìý Ìý Ìý 3,369 Ìý Ìý Ìý 259 Ìý Ìý Ìý 7.7 %
Corporate Ìý Ìý 625 Ìý Ìý Ìý 520 Ìý Ìý Ìý 105 Ìý Ìý Ìý 20.2 %
Ìý Ìý $ 30,560 Ìý Ìý $ 22,302 Ìý Ìý $ 8,258 Ìý Ìý Ìý 37.0 %

Ìý Ìý Successor Ìý Ìý Predecessor Ìý Ìý S/P Combined
(non-GAAP)
Ìý Ìý Predecessor Ìý Ìý Change Ìý
(in thousands, except percentages) Ìý December 6,
2018
through
July 31,
2019
Ìý Ìý November 1,
2018
through
December 5,
2018
Ìý Ìý Nine months
ended July 31,
2019
Ìý Ìý Nine months
ended July 31,
2018
Ìý Ìý $ Ìý Ìý % Ìý
U.S. Concrete Pumping Ìý $ 36,707 Ìý Ìý $ 6,752 Ìý Ìý $ 43,459 Ìý Ìý $ 33,740 Ìý Ìý Ìý 9,719 Ìý Ìý Ìý 28.8 %
U.K. Concrete Pumping Ìý Ìý 9,706 Ìý Ìý Ìý 1,660 Ìý Ìý Ìý 11,366 Ìý Ìý Ìý 12,169 Ìý Ìý Ìý (803 ) Ìý Ìý -6.6 %
Eco-Pan Ìý Ìý 8,309 Ìý Ìý Ìý 999 Ìý Ìý Ìý 9,308 Ìý Ìý Ìý 9,218 Ìý Ìý Ìý 90 Ìý Ìý Ìý 1.0 %
Corporate Ìý Ìý 1,633 Ìý Ìý Ìý 177 Ìý Ìý Ìý 1,810 Ìý Ìý Ìý 1,770 Ìý Ìý Ìý 40 Ìý Ìý Ìý 2.3 %
Ìý Ìý $ 56,355 Ìý Ìý $ 9,588 Ìý Ìý $ 65,943 Ìý Ìý $ 56,897 Ìý Ìý $ 9,046 Ìý Ìý Ìý 15.9 %


º¬Ð߲ݴ«Ã½.
Quarterly Historical Financial Information

(dollars in millions) Ìý Revenue Ìý Ìý Adjusted EBITDA1 Ìý Ìý Capital Expenditures Ìý Ìý Adjusted EBITDA less Capital Expenditures Ìý
Q1 2017 Ìý $ 46 Ìý Ìý $ 14 Ìý Ìý $ 4 Ìý Ìý $ 9 Ìý
Q2 2017 Ìý $ 51 Ìý Ìý $ 16 Ìý Ìý $ 3 Ìý Ìý $ 13 Ìý
Q3 2017 Ìý $ 55 Ìý Ìý $ 18 Ìý Ìý $ 1 Ìý Ìý $ 18 Ìý
Q4 2017 Ìý $ 60 Ìý Ìý $ 20 Ìý Ìý $ 14 Ìý Ìý $ 6 Ìý
Q1 2018 Ìý $ 53 Ìý Ìý $ 16 Ìý Ìý $ 7 Ìý Ìý $ 9 Ìý
Q2 2018 Ìý $ 56 Ìý Ìý $ 18 Ìý Ìý $ 1 Ìý Ìý $ 17 Ìý
Q3 2018 Ìý $ 66 Ìý Ìý $ 22 Ìý Ìý $ 11 Ìý Ìý $ 11 Ìý
Q4 2018 Ìý $ 68 Ìý Ìý $ 22 Ìý Ìý $ 9 Ìý Ìý $ 13 Ìý
Q1 2019 Ìý $ 58 Ìý Ìý $ 17 Ìý Ìý $ 11 Ìý Ìý $ 6 Ìý
Q2 2019 Ìý $ 62 Ìý Ìý $ 18 Ìý Ìý $ 13 Ìý Ìý $ 5 Ìý
Q3 2019 Ìý $ 79 Ìý Ìý $ 31 Ìý Ìý $ 4 Ìý Ìý $ 27 Ìý
Q4 20192 Ìý $ 85 Ìý Ìý $ 29 Ìý Ìý $ 6 Ìý Ìý $ 23 Ìý

¹ Adjusted EBITDA is a financial measure that is not calculated in accordance with GAAP. See “Non-GAAP Financial Measures� below for a discussion of the definition of this measure and reconciliation of such measure to its most comparable GAAP measure.
² Implied by full-year fiscal 2019 guidance effective September 16, 2019.

NON-GAAP MEASURES (ADJUSTED EBITDA)

We calculate EBITDA by taking GAAP net income and adding back interest expense, income taxes, depreciation and amortization. Adjusted EBITDA is calculated by taking EBITDA and adding back transaction expenses, other adjustments, management fees and other expenses. We believe these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends related to our financial condition and results of operations, as a tool for investors to use in evaluating our ongoing operating results and trends and in comparing our financial measures with competitors who also present similar non-GAAP financial measures. In addition, these measures (1) are used in quarterly financial reports prepared for management and our board of directors and (2) help management to determine incentive compensation. EBITDA and Adjusted EBITDA have limitations and should not be considered in isolation or as a substitute for performance measures calculated under GAAP. This non-GAAP measure excludes certain cash expenses that we are obligated to make. In addition, other companies in our industry may calculate EBITDA and Adjusted EBITDA differently or may not calculate it at all, which limits the usefulness of EBITDA and Adjusted EBITDA as comparative measures. Transaction expenses represent expenses for legal, accounting, and other professionals that were engaged in the completion of various acquisitions. Other adjustments include severance expenses, director fees, and other significant non-recurring costs. Furthermore, a quantitative reconciliation of our estimated fiscal 2019 pro forma Adjusted EBITDA mentioned above to its most directly comparable GAAP financial measure has not been provided due to the lack of predictability regarding the various reconciling items such as provision for income taxes and depreciation and amortization, which are expected to have a material impact on these measures and cannot be predicted without unreasonable efforts. We believe that these items may have a significant impact on our final GAAP financial results for that period. See also “Non-GAAP Financial Measures� above.

Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA
Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Predecessor
Ìý Ìý Ìý Successor Ìý Ìý Ìý S&P Combined (non-GAAP) Ìý Ìý Ìý Successor
Ìý Ìý Ìý Predecessor Ìý Ìý Ìý S&P Combined (non-GAAP) Ìý
(dollars in thousands) Ìý Ìý Q1 2017 Ìý Ìý Ìý Q2 2017 Ìý Ìý Ìý Q3 2017 Ìý Ìý Ìý Q4 2017 Ìý Ìý Ìý Q1 2018 Ìý Ìý Ìý Ìý Q2 2018 Ìý Ìý Ìý Q3 2018 Ìý Ìý Ìý Q4 2018 Ìý Ìý Ìý November 1, 2018
through
December 5,
2018
Ìý Ìý Ìý December 6, 2018
through
July 31,
2019
Ìý Ìý Ìý Q1 2019 Ìý Ìý Ìý Q2 2019 Ìý Ìý Ìý Q3 2019 Ìý Ìý Ìý YTD Q3 2018 Ìý Ìý Ìý YTD Q3 2019 Ìý
Consolidated Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ (6,296 ) Ìý $ 2,556 Ìý Ìý $ 3,923 Ìý Ìý $ 730 Ìý Ìý $ 17,558 Ìý Ìý Ìý $ 4,610 Ìý Ìý $ 4,825 Ìý Ìý $ 1,389 Ìý Ìý $ (22,575 ) Ìý $ (10,513 ) Ìý $ (26,205 ) Ìý $ (9,645 ) Ìý $ 2,762 Ìý Ìý $ 26,993 Ìý Ìý $ (33,088 )
Interest expense, net Ìý Ìý 6,386 Ìý Ìý Ìý 6,095 Ìý Ìý Ìý 5,456 Ìý Ìý Ìý 4,811 Ìý Ìý Ìý 5,087 Ìý Ìý Ìý Ìý 5,126 Ìý Ìý Ìý 5,477 Ìý Ìý Ìý 5,735 Ìý Ìý Ìý 1,644 Ìý Ìý Ìý 24,753 Ìý Ìý Ìý 7,236 Ìý Ìý Ìý 9,318 Ìý Ìý Ìý 9,843 Ìý Ìý Ìý 15,690 Ìý Ìý Ìý 26,397 Ìý
Income tax expense (benefit) Ìý Ìý 646 Ìý Ìý Ìý 592 Ìý Ìý Ìý 1,822 Ìý Ìý Ìý 697 Ìý Ìý Ìý (13,544 ) Ìý Ìý Ìý 1,211 Ìý Ìý Ìý 1,701 Ìý Ìý Ìý 848 Ìý Ìý Ìý (4,192 ) Ìý Ìý (3,115 ) Ìý Ìý (6,957 ) Ìý Ìý 1,572 Ìý Ìý Ìý (1,922 ) Ìý Ìý (10,632 ) Ìý Ìý (7,307 )
Depreciation and amortization Ìý Ìý 6,229 Ìý Ìý Ìý 5,919 Ìý Ìý Ìý 6,390 Ìý Ìý Ìý 8,616 Ìý Ìý Ìý 6,110 Ìý Ìý Ìý Ìý 6,293 Ìý Ìý Ìý 6,150 Ìý Ìý Ìý 7,070 Ìý Ìý Ìý 2,713 Ìý Ìý Ìý 36,984 Ìý Ìý Ìý 11,087 Ìý Ìý Ìý 12,132 Ìý Ìý Ìý 16,477 Ìý Ìý Ìý 18,553 Ìý Ìý Ìý 39,697 Ìý
EBITDA Ìý Ìý 6,965 Ìý Ìý Ìý 15,162 Ìý Ìý Ìý 17,591 Ìý Ìý Ìý 14,854 Ìý Ìý Ìý 15,211 Ìý Ìý Ìý Ìý 17,240 Ìý Ìý Ìý 18,153 Ìý Ìý Ìý 15,041 Ìý Ìý Ìý (22,410 ) Ìý Ìý 48,109 Ìý Ìý Ìý (14,839 ) Ìý Ìý 13,377 Ìý Ìý Ìý 27,160 Ìý Ìý Ìý 50,604 Ìý Ìý Ìý 25,699 Ìý
Transaction expenses Ìý Ìý 5,304 Ìý Ìý Ìý - Ìý Ìý Ìý (465 ) Ìý Ìý (349 ) Ìý Ìý 8 Ìý Ìý Ìý Ìý 1,117 Ìý Ìý Ìý 1,395 Ìý Ìý Ìý 5,070 Ìý Ìý Ìý 14,167 Ìý Ìý Ìý 1,458 Ìý Ìý Ìý 14,167 Ìý Ìý Ìý 1,282 Ìý Ìý Ìý 176 Ìý Ìý Ìý 2,520 Ìý Ìý Ìý 15,625 Ìý
Loss on debt extinguishment Ìý Ìý - Ìý Ìý Ìý 213 Ìý Ìý Ìý 279 Ìý Ìý Ìý 4,669 Ìý Ìý Ìý - Ìý Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý 16,395 Ìý Ìý Ìý - Ìý Ìý Ìý 16,395 Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý 16,395 Ìý
Stock based compensation Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý 92 Ìý Ìý Ìý Ìý 94 Ìý Ìý Ìý 94 Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý 1,986 Ìý Ìý Ìý - Ìý Ìý Ìý 361 Ìý Ìý Ìý 1,625 Ìý Ìý Ìý 280 Ìý Ìý Ìý 1,986 Ìý
Other expense (income) Ìý Ìý (39 ) Ìý Ìý (32 ) Ìý Ìý (19 ) Ìý Ìý (84 ) Ìý Ìý (12 ) Ìý Ìý Ìý (8 ) Ìý Ìý (14 ) Ìý Ìý (21 ) Ìý Ìý (6 ) Ìý Ìý (59 ) Ìý Ìý (17 ) Ìý Ìý (20 ) Ìý Ìý (28 ) Ìý Ìý (34 ) Ìý Ìý (65 )
Other adjustments Ìý Ìý 1,172 Ìý Ìý Ìý 1,108 Ìý Ìý Ìý 1,051 Ìý Ìý Ìý 985 Ìý Ìý Ìý 1,324 Ìý Ìý Ìý Ìý (471 ) Ìý Ìý 2,674 Ìý Ìý Ìý 2,161 Ìý Ìý Ìý 1,442 Ìý Ìý Ìý 4,861 Ìý Ìý Ìý 1,442 Ìý Ìý Ìý 3,234 Ìý Ìý Ìý 1,627 Ìý Ìý Ìý 3,527 Ìý Ìý Ìý 6,303 Ìý
Adjusted EBITDA Ìý $ 13,402 Ìý Ìý $ 16,451 Ìý Ìý $ 18,437 Ìý Ìý $ 20,075 Ìý Ìý $ 16,623 Ìý Ìý Ìý $ 17,972 Ìý Ìý $ 22,302 Ìý Ìý $ 22,251 Ìý Ìý $ 9,588 Ìý Ìý $ 56,355 Ìý Ìý $ 17,148 Ìý Ìý $ 18,234 Ìý Ìý $ 30,560 Ìý Ìý $ 56,897 Ìý Ìý $ 65,943 Ìý



Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA by Segment Ìý Successor Ìý Ìý Predecessor Ìý Ìý Successor Ìý Ìý Predecessor Ìý Ìý S/P Combined
(non-GAAP)
Ìý Ìý Predecessor Ìý
(dollars in thousands) Ìý Three Months Ended July 31, 2019 Ìý Ìý Three Months Ended July 31, 2018 Ìý Ìý December 6, 2018
through
July 31,
2019
Ìý Ìý November 1, 2018
through
December 5,
2018
Ìý Ìý Nine months ended July 31, 2019 Ìý Ìý Nine months ended July 31, 2018 Ìý
U.S. Concrete Pumping Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ 1,432 Ìý Ìý $ 2,497 Ìý Ìý $ (11,532 ) Ìý $ (25,252 ) Ìý $ (36,784 ) Ìý $ 16,693 Ìý
Interest expense, net Ìý Ìý 9,046 Ìý Ìý Ìý 4,449 Ìý Ìý Ìý 22,758 Ìý Ìý Ìý 1,154 Ìý Ìý Ìý 23,912 Ìý Ìý Ìý 12,527 Ìý
Income tax expense (benefit) Ìý Ìý (2,482 ) Ìý Ìý (210 ) Ìý Ìý (3,414 ) Ìý Ìý (2,102 ) Ìý Ìý (5,516 ) Ìý Ìý (11,425 )
Depreciation and amortization Ìý Ìý 9,938 Ìý Ìý Ìý 3,561 Ìý Ìý Ìý 21,471 Ìý Ìý Ìý 1,635 Ìý Ìý Ìý 23,106 Ìý Ìý Ìý 10,781 Ìý
EBITDA Ìý Ìý 17,934 Ìý Ìý Ìý 10,297 Ìý Ìý Ìý 29,283 Ìý Ìý Ìý (24,565 ) Ìý Ìý 4,718 Ìý Ìý Ìý 28,576 Ìý
Transaction expenses Ìý Ìý 1,458 Ìý Ìý Ìý 1,395 Ìý Ìý Ìý 1,458 Ìý Ìý Ìý 14,167 Ìý Ìý Ìý 15,625 Ìý Ìý Ìý 2,520 Ìý
Loss on debt extinguishment Ìý Ìý Ìý Ìý Ìý Ìý - Ìý Ìý Ìý Ìý Ìý Ìý Ìý 16,395 Ìý Ìý Ìý 16,395 Ìý Ìý Ìý - Ìý
Stock based compensation Ìý Ìý 1,625 Ìý Ìý Ìý 94 Ìý Ìý Ìý 1,986 Ìý Ìý Ìý Ìý Ìý Ìý Ìý 1,986 Ìý Ìý Ìý 280 Ìý
Other expense (income) Ìý Ìý (26 ) Ìý Ìý (14 ) Ìý Ìý (57 ) Ìý Ìý (6 ) Ìý Ìý (63 ) Ìý Ìý (34 )
Other adjustments Ìý Ìý 1,038 Ìý Ìý Ìý 1,505 Ìý Ìý Ìý 4,037 Ìý Ìý Ìý 761 Ìý Ìý Ìý 4,798 Ìý Ìý Ìý 2,399 Ìý
Adjusted EBITDA Ìý $ 22,029 Ìý Ìý $ 13,277 Ìý Ìý $ 36,707 Ìý Ìý $ 6,752 Ìý Ìý $ 43,459 Ìý Ìý $ 33,741 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
U.K. Concrete Pumping Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ 999 Ìý Ìý $ 604 Ìý Ìý $ 230 Ìý Ìý $ 158 Ìý Ìý $ 388 Ìý Ìý $ 1,276 Ìý
Interest expense, net Ìý Ìý 796 Ìý Ìý Ìý 1,024 Ìý Ìý Ìý 1,994 Ìý Ìý Ìý 490 Ìý Ìý Ìý 2,484 Ìý Ìý Ìý 3,159 Ìý
Income tax expense (benefit) Ìý Ìý 354 Ìý Ìý Ìý 355 Ìý Ìý Ìý 60 Ìý Ìý Ìý 49 Ìý Ìý Ìý 109 Ìý Ìý Ìý 532 Ìý
Depreciation and amortization Ìý Ìý 2,864 Ìý Ìý Ìý 1,992 Ìý Ìý Ìý 7,161 Ìý Ìý Ìý 890 Ìý Ìý Ìý 8,051 Ìý Ìý Ìý 6,042 Ìý
EBITDA Ìý Ìý 5,013 Ìý Ìý Ìý 3,975 Ìý Ìý Ìý 9,445 Ìý Ìý Ìý 1,587 Ìý Ìý Ìý 11,032 Ìý Ìý Ìý 11,009 Ìý
Other adjustments Ìý Ìý (735 ) Ìý Ìý 1,161 Ìý Ìý Ìý 261 Ìý Ìý Ìý 73 Ìý Ìý Ìý 334 Ìý Ìý Ìý 1,160 Ìý
Adjusted EBITDA Ìý $ 4,278 Ìý Ìý $ 5,136 Ìý Ìý $ 9,706 Ìý Ìý $ 1,660 Ìý Ìý $ 11,366 Ìý Ìý $ 12,169 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Eco-Pan Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ 321 Ìý Ìý $ 2,312 Ìý Ìý $ (65 ) Ìý $ 2,009 Ìý Ìý $ 1,944 Ìý Ìý $ 7,357 Ìý
Interest expense, net Ìý Ìý 1 Ìý Ìý Ìý - Ìý Ìý Ìý 1 Ìý Ìý Ìý Ìý Ìý Ìý Ìý 1 Ìý Ìý Ìý - Ìý
Income tax expense (benefit) Ìý Ìý 8 Ìý Ìý Ìý 514 Ìý Ìý Ìý (20 ) Ìý Ìý (1,784 ) Ìý Ìý (1,804 ) Ìý Ìý 308 Ìý
Depreciation and amortization Ìý Ìý 3,257 Ìý Ìý Ìý 535 Ìý Ìý Ìý 7,832 Ìý Ìý Ìý 163 Ìý Ìý Ìý 7,995 Ìý Ìý Ìý 1,545 Ìý
EBITDA Ìý Ìý 3,587 Ìý Ìý Ìý 3,361 Ìý Ìý Ìý 7,748 Ìý Ìý Ìý 388 Ìý Ìý Ìý 8,136 Ìý Ìý Ìý 9,210 Ìý
Other expense (income) Ìý Ìý (2 ) Ìý Ìý - Ìý Ìý Ìý (2 ) Ìý Ìý Ìý Ìý Ìý Ìý (2 ) Ìý Ìý - Ìý
Other adjustments Ìý Ìý 43 Ìý Ìý Ìý 8 Ìý Ìý Ìý 563 Ìý Ìý Ìý 611 Ìý Ìý Ìý 1,174 Ìý Ìý Ìý 7 Ìý
Adjusted EBITDA Ìý $ 3,628 Ìý Ìý $ 3,369 Ìý Ìý $ 8,309 Ìý Ìý $ 999 Ìý Ìý $ 9,308 Ìý Ìý $ 9,217 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Corporate Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) Ìý $ 10 Ìý Ìý $ (588 ) Ìý $ 854 Ìý Ìý $ 510 Ìý Ìý $ 1,364 Ìý Ìý $ 1,667 Ìý
Interest expense, net Ìý Ìý Ìý Ìý Ìý Ìý 4 Ìý Ìý Ìý - Ìý Ìý Ìý Ìý Ìý Ìý Ìý - Ìý Ìý Ìý 4 Ìý
Income tax expense (benefit) Ìý Ìý 198 Ìý Ìý Ìý 1,042 Ìý Ìý Ìý 259 Ìý Ìý Ìý (355 ) Ìý Ìý (96 ) Ìý Ìý (47 )
Depreciation and amortization Ìý Ìý 418 Ìý Ìý Ìý 62 Ìý Ìý Ìý 520 Ìý Ìý Ìý 25 Ìý Ìý Ìý 545 Ìý Ìý Ìý 185 Ìý
EBITDA Ìý Ìý 626 Ìý Ìý Ìý 520 Ìý Ìý Ìý 1,633 Ìý Ìý Ìý 180 Ìý Ìý Ìý 1,813 Ìý Ìý Ìý 1,809 Ìý
Transaction expenses Ìý Ìý (1,282 ) Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Other adjustments Ìý Ìý 1,281 Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý (3 ) Ìý Ìý (3 ) Ìý Ìý (39 )
Adjusted EBITDA Ìý $ 625 Ìý Ìý $ 520 Ìý Ìý $ 1,633 Ìý Ìý $ 177 Ìý Ìý $ 1,810 Ìý Ìý $ 1,770 Ìý

Ìý

Source: º¬Ð߲ݴ«Ã½.