º¬Ð߲ݴ«Ã½ Reports Strong Fourth Quarter and Fiscal Year 2021 Results, Provides Financial Outlook for Fiscal Year 2022

DENVER, Jan. 12, 2022 (GLOBE NEWSWIRE) -- º¬Ð߲ݴ«Ã½. (Nasdaq: BBCP) (the “Companyâ€� or “CPHâ€�), a leading provider of concrete pumping and waste management services in the U.S. and U.K., reported financial results for the 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.Ìý
  • 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.Ìý
  • 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 toÌý39.3% 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 toÌý36.5% 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 2020Ìý(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.
ÌýÌý
Conference Call

The 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: 13725805

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 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.

º¬Ð߲ݴ«Ã½ º¬Ð߲ݴ«Ã½

º¬Ð߲ݴ«Ã½ 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 visitÌýÌýor the Company’s brand websites atÌý,Ìý, orÌý.

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
1-303-289-7497
Investor Relations:
Gateway Investor Relations
Cody Slach
1-949-574-3860
BBCP@gatewayir.com Ìý


Ìý
º¬Ð߲ݴ«Ã½.
Consolidated Balance Sheets
Ìý Ìý Ìý Ìý Ìý Ìý
Ìý October 31, Ìý Ìý October 31, Ìý
(in thousands, except per share amounts) 2021 Ìý Ìý 2020 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Current assets: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash and cash equivalents $ 9,298 Ìý Ìý $ 6,736 Ìý
Trade receivables, net Ìý 49,034 Ìý Ìý Ìý 44,343 Ìý
Inventory Ìý 4,902 Ìý Ìý Ìý 4,630 Ìý
Income taxes receivable Ìý 275 Ìý Ìý Ìý 1,602 Ìý
Prepaid expenses and other current assets Ìý 4,110 Ìý Ìý Ìý 2,694 Ìý
Total current assets Ìý 67,619 Ìý Ìý Ìý 60,005 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Property, plant and equipment, net Ìý 337,771 Ìý Ìý Ìý 304,254 Ìý
Intangible assets, net Ìý 158,539 Ìý Ìý Ìý 183,839 Ìý
Goodwill Ìý 224,700 Ìý Ìý Ìý 223,154 Ìý
Other non-current assets Ìý 2,168 Ìý Ìý Ìý 1,753 Ìý
Deferred financing costs Ìý 1,868 Ìý Ìý Ìý 753 Ìý
Total assets $ 792,665 Ìý Ìý $ 773,758 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
Revolving loan $ 990 Ìý Ìý $ 1,741 Ìý
Term loans, current portion Ìý - Ìý Ìý Ìý 20,888 Ìý
Current portion of capital lease obligations Ìý 103 Ìý Ìý Ìý 97 Ìý
Accounts payable Ìý 10,706 Ìý Ìý Ìý 6,587 Ìý
Accrued payroll and payroll expenses Ìý 12,226 Ìý Ìý Ìý 13,065 Ìý
Accrued expenses and other current liabilities Ìý 23,940 Ìý Ìý Ìý 18,879 Ìý
Income taxes payable Ìý 274 Ìý Ìý Ìý 1,055 Ìý
Total current liabilities Ìý 48,239 Ìý Ìý Ìý 62,312 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Long term debt, net of discount for deferred financing costs Ìý 369,084 Ìý Ìý Ìý 343,906 Ìý
Capital lease obligations, less current portion Ìý 278 Ìý Ìý Ìý 380 Ìý
Deferred income taxes Ìý 70,566 Ìý Ìý Ìý 68,019 Ìý
Warrant liability Ìý 16,923 Ìý Ìý Ìý 7,031 Ìý
Total liabilities Ìý 505,090 Ìý Ìý Ìý 481,648 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Zero-dividend convertible perpetual preferred stock, $0.0001 par value, 2,450,980 shares
issued and outstanding as of October 31, 2021 and October 31, 2020
Ìý 25,000 Ìý Ìý Ìý 25,000 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Stockholders' equity Ìý Ìý Ìý Ìý Ìý Ìý Ìý
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, respectively
Ìý 6 Ìý Ìý Ìý 6 Ìý
Additional paid-in capital Ìý 374,272 Ìý Ìý Ìý 367,681 Ìý
Treasury stock Ìý (461 ) Ìý Ìý (131 )
Accumulated other comprehensive income (loss) Ìý 3,671 Ìý Ìý Ìý (606 )
Accumulated deficit Ìý (114,913 ) Ìý Ìý (99,840 )
Total stockholders' equity Ìý 262,575 Ìý Ìý Ìý 267,110 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total liabilities and stockholders' equity $ 792,665 Ìý Ìý $ 773,758 Ìý


Ìý
º¬Ð߲ݴ«Ã½.
Consolidated Statements of Operations
Ìý
Ìý Three Months Ended Ìý Ìý Year Ended Ìý
(in thousands, except share and per share amounts) October 31,
2021
Ìý Ìý October 31,
2020
Ìý Ìý October 31,
2021
Ìý Ìý October 31,
2020
Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Revenue $ 87,753 Ìý Ìý $ 79,190 Ìý Ìý $ 315,808 Ìý Ìý $ 304,301 Ìý
Cost of operations Ìý 50,405 Ìý Ìý Ìý 43,703 Ìý Ìý Ìý 178,081 Ìý Ìý Ìý 166,998 Ìý
Gross profit Ìý 37,348 Ìý Ìý Ìý 35,487 Ìý Ìý Ìý 137,727 Ìý Ìý Ìý 137,303 Ìý
Gross margin Ìý 42.6 % Ìý Ìý 44.8 % Ìý Ìý 43.6 % Ìý Ìý 45.1 %
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
General and administrative expenses Ìý 25,557 Ìý Ìý Ìý 31,145 Ìý Ìý Ìý 99,369 Ìý Ìý Ìý 111,087 Ìý
Goodwill and intangibles impairment Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý 57,944 Ìý
Transaction costs Ìý 117 Ìý Ìý Ìý - Ìý Ìý Ìý 312 Ìý Ìý Ìý - Ìý
Income (loss) from operations Ìý 11,674 Ìý Ìý Ìý 4,342 Ìý Ìý Ìý 38,046 Ìý Ìý Ìý (31,728 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Interest expense, net Ìý (6,107 ) Ìý Ìý (7,777 ) Ìý Ìý (25,190 ) Ìý Ìý (34,408 )
Loss on extinguishment of debt Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý (15,510 ) Ìý Ìý - Ìý
Change in fair value of warrant liabilities Ìý 1,301 Ìý Ìý Ìý (391 ) Ìý Ìý (9,894 ) Ìý Ìý (261 )
Other income, net Ìý 32 Ìý Ìý Ìý 31 Ìý Ìý Ìý 117 Ìý Ìý Ìý 169 Ìý
Income (loss) before income taxes Ìý 6,900 Ìý Ìý Ìý (3,795 ) Ìý Ìý (12,431 ) Ìý Ìý (66,228 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Income tax expense (benefit) Ìý 3,468 Ìý Ìý Ìý (1,147 ) Ìý Ìý 2,642 Ìý Ìý Ìý (4,977 )
Net income (loss) Ìý 3,432 Ìý Ìý Ìý (2,648 ) Ìý Ìý (15,073 ) Ìý Ìý (61,251 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Less preferred shares dividends Ìý (441 ) Ìý Ìý (498 ) Ìý Ìý (1,750 ) Ìý Ìý (1,930 )
Less undistributed earnings allocated to participating securities Ìý (162 ) 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 (loss) available to common shareholders $ 2,829 Ìý Ìý $ (3,146 ) Ìý $ (16,823 ) Ìý $ (63,181 )
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
Basic Ìý 53,522,451 Ìý Ìý Ìý 52,782,663 Ìý Ìý Ìý 53,413,594 Ìý Ìý Ìý 52,752,884 Ìý
Diluted Ìý 54,622,230 Ìý Ìý Ìý 52,782,663 Ìý Ìý Ìý 53,413,594 Ìý Ìý Ìý 52,752,884 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
Basic $ 0.05 Ìý Ìý $ (0.06 ) Ìý $ (0.31 ) Ìý $ (1.20 )
Diluted $ 0.05 Ìý Ìý $ (0.06 ) Ìý $ (0.31 ) Ìý $ (1.20 )


Ìý
º¬Ð߲ݴ«Ã½.
Consolidated Statements of Cash Flows
Ìý
Ìý Year Ended Ìý
(in thousands, except per share amounts) October 31,
2021
Ìý Ìý October 31,
2020
Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net loss $ (15,073 ) Ìý $ (61,251 )
Adjustments to reconcile net income to net cash provided by operating activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Goodwill and intangibles impairment Ìý - Ìý Ìý Ìý 57,944 Ìý
Depreciation Ìý 28,795 Ìý Ìý Ìý 28,264 Ìý
Deferred income taxes Ìý 2,547 Ìý Ìý Ìý (1,029 )
Amortization of deferred financing costs Ìý 2,335 Ìý Ìý Ìý 4,100 Ìý
Amortization of intangible assets Ìý 27,111 Ìý Ìý Ìý 33,392 Ìý
Stock-based compensation expense Ìý 6,591 Ìý Ìý Ìý 11,454 Ìý
Change in fair value of warrant liabilities Ìý 9,894 Ìý Ìý Ìý 261 Ìý
Loss on extinguishment of debt Ìý 15,510 Ìý Ìý Ìý - Ìý
Net gain on the sale of property, plant and equipment Ìý (1,178 ) Ìý Ìý (1,508 )
Payment of contingent consideration in excess of amounts established in purchase accounting Ìý - Ìý Ìý Ìý (526 )
Net changes in operating assets and liabilities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Trade receivables, net Ìý (4,172 ) Ìý Ìý 1,597 Ìý
Inventory Ìý (200 ) Ìý Ìý 624 Ìý
Prepaid expenses and other current assets Ìý (1,771 ) Ìý Ìý 1,651 Ìý
Income taxes payable, net Ìý 497 Ìý Ìý Ìý (998 )
Accounts payable Ìý 3,972 Ìý Ìý Ìý (796 )
Accrued payroll, accrued expenses and other current liabilities Ìý 977 Ìý Ìý Ìý 5,791 Ìý
Net cash provided by operating activities Ìý 75,835 Ìý Ìý Ìý 78,970 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash flows from investing activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Purchases of property, plant and equipment Ìý (62,792 ) Ìý Ìý (39,339 )
Proceeds from sale of property, plant and equipment Ìý 6,977 Ìý Ìý Ìý 3,486 Ìý
Purchases of intangible assets Ìý (750 ) Ìý Ìý - Ìý
Net cash used in investing activities Ìý (56,565 ) Ìý Ìý (35,853 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash flows from financing activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Proceeds on long term debt Ìý 375,000 Ìý Ìý Ìý - Ìý
Payments on long term debt Ìý (381,206 ) Ìý Ìý (20,888 )
Proceeds on revolving loan Ìý 280,034 Ìý Ìý Ìý 285,861 Ìý
Payments on revolving loan Ìý (280,891 ) Ìý Ìý (307,518 )
Payment of debt issuance costs Ìý (8,464 ) Ìý Ìý - Ìý
Payments on capital lease obligations Ìý (97 ) Ìý Ìý (91 )
Purchase of treasury stock Ìý (330 ) Ìý Ìý (131 )
Payment of contingent consideration established in purchase accounting Ìý - Ìý Ìý Ìý (1,161 )
Net cash used in financing activities Ìý (15,954 ) Ìý Ìý (43,928 )
Effect of foreign currency exchange rate on cash Ìý (754 ) Ìý Ìý 74 Ìý
Net increase (decrease) in cash and cash equivalents Ìý 2,562 Ìý Ìý Ìý (737 )
Cash: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Beginning of period Ìý 6,736 Ìý Ìý Ìý 7,473 Ìý
End of period $ 9,298 Ìý Ìý $ 6,736 Ìý


Ìý
º¬Ð߲ݴ«Ã½.
Segment Revenue
Ìý
Ìý Three Months Ended Ìý Ìý Change Ìý
(in thousands) October 31,
2021
Ìý Ìý October 31,
2020
Ìý Ìý $ Ìý Ìý % Ìý
U.S. Concrete Pumping $ 62,965 Ìý Ìý $ 58,529 Ìý Ìý $ 4,436 Ìý Ìý Ìý 7.6 %
U.K. Operations Ìý 13,812 Ìý Ìý Ìý 10,852 Ìý Ìý Ìý 2,960 Ìý Ìý Ìý 27.3 %
U.S. Concrete Waste Management Services Ìý 11,040 Ìý Ìý Ìý 9,912 Ìý Ìý Ìý 1,128 Ìý Ìý Ìý 11.4 %
Corporate Ìý 625 Ìý Ìý Ìý 625 Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Intersegment Ìý (689 ) Ìý Ìý (728 ) Ìý Ìý 39 Ìý Ìý Ìý -5.4 %
Ìý $ 87,753 Ìý Ìý $ 79,190 Ìý Ìý $ 8,563 Ìý Ìý Ìý 10.8 %


Ìý Year Ended Ìý Ìý Change Ìý
(in thousands) October 31,
2021
Ìý Ìý October 31,
2020
Ìý Ìý $ Ìý Ìý % Ìý
U.S. Concrete Pumping $ 229,475 Ìý Ìý $ 229,740 Ìý Ìý $ (265 ) Ìý Ìý -0.1 %
U.K. Operations Ìý 48,098 Ìý Ìý Ìý 39,145 Ìý Ìý Ìý 8,953 Ìý Ìý Ìý 22.9 %
U.S. Concrete Waste Management Services Ìý 38,591 Ìý Ìý Ìý 35,890 Ìý Ìý Ìý 2,701 Ìý Ìý Ìý 7.5 %
Corporate Ìý 2,500 Ìý Ìý Ìý 2,500 Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Intersegment Ìý (2,856 ) Ìý Ìý (2,974 ) Ìý Ìý 118 Ìý Ìý Ìý -4.0 %
Ìý $ 315,808 Ìý Ìý $ 304,301 Ìý Ìý $ 11,507 Ìý Ìý Ìý 3.8 %


Ìý
º¬Ð߲ݴ«Ã½.
Segment Adjusted EBITDA and Net Income (Loss)
Ìý
Ìý Net Income (Loss) Ìý Ìý Adjusted EBITDA Ìý
Ìý Three Months Ended Ìý Ìý Three Months Ended Ìý
(in thousands) October 31,
2021
Ìý Ìý October 31,
2020
Ìý Ìý October 31,
2021
Ìý Ìý October 31,
2020
Ìý Ìý $ Change Ìý Ìý % Change Ìý
U.S. Concrete Pumping $ 798 Ìý Ìý $ (4,214 ) Ìý $ 18,095 Ìý Ìý $ 20,550 Ìý Ìý $ (2,455 ) Ìý Ìý -11.9 %
U.K. Operations Ìý (1,281 ) Ìý Ìý 247 Ìý Ìý Ìý 4,191 Ìý Ìý Ìý 3,704 Ìý Ìý Ìý 487 Ìý Ìý Ìý 13.1 %
U.S. Concrete Waste Management Services Ìý 2,218 Ìý Ìý Ìý 1,500 Ìý Ìý Ìý 5,374 Ìý Ìý Ìý 5,035 Ìý Ìý Ìý 339 Ìý Ìý Ìý 6.7 %
Corporate Ìý 1,697 Ìý Ìý Ìý (181 ) Ìý Ìý 625 Ìý Ìý Ìý 625 Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Ìý $ 3,432 Ìý Ìý $ (2,648 ) Ìý $ 28,285 Ìý Ìý $ 29,914 Ìý Ìý Ìý (1,629 ) Ìý Ìý -5.4 %


Ìý Net Income (Loss) Ìý Ìý Adjusted EBITDA Ìý
Ìý Year Ended Ìý Ìý Year Ended Ìý
(in thousands) October 31,
2021
Ìý Ìý October 31,
2020
Ìý Ìý October 31,
2021
Ìý Ìý October 31,
2020
Ìý Ìý $ Change Ìý Ìý % Change Ìý
U.S. Concrete Pumping $ (10,959 ) Ìý $ (50,140 ) Ìý $ 68,091 Ìý Ìý $ 74,886 Ìý Ìý $ (6,795 ) Ìý Ìý -9.1 %
U.K. Operations Ìý (1,028 ) Ìý Ìý (16,620 ) Ìý Ìý 15,339 Ìý Ìý Ìý 12,228 Ìý Ìý Ìý 3,111 Ìý Ìý Ìý 25.4 %
U.S. Concrete Waste Management Services Ìý 5,500 Ìý Ìý Ìý 4,404 Ìý Ìý Ìý 18,411 Ìý Ìý Ìý 17,686 Ìý Ìý Ìý 725 Ìý Ìý Ìý 4.1 %
Corporate Ìý (8,586 ) Ìý Ìý 1,105 Ìý Ìý Ìý 2,501 Ìý Ìý Ìý 2,501 Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Ìý $ (15,073 ) Ìý $ (61,251 ) Ìý $ 104,342 Ìý Ìý $ 107,301 Ìý Ìý Ìý (2,959 ) Ìý Ìý -2.8 %


Ìý
º¬Ð߲ݴ«Ã½.
Quarterly Financial Performance
Ìý
(dollars in millions) Revenue Ìý Ìý Net Income
(Loss)
Ìý Ìý Adjusted
EBITDA
1
Ìý Ìý Capital
Expenditures
2
Ìý Ìý Adjusted
EBITDA less
Capital
Expenditures
Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Q1 2020 $ 74 Ìý Ìý $ (3 ) Ìý $ 24 Ìý Ìý $ 20 Ìý Ìý $ 4 Ìý
Q2 2020 $ 74 Ìý Ìý $ (59 ) Ìý $ 24 Ìý Ìý $ 4 Ìý Ìý $ 20 Ìý
Q3 2020 $ 77 Ìý Ìý $ 3 Ìý Ìý $ 30 Ìý Ìý $ 6 Ìý Ìý $ 24 Ìý
Q4 2020 $ 79 Ìý Ìý $ (2 ) Ìý $ 30 Ìý Ìý $ 6 Ìý Ìý $ 24 Ìý
Q1 2021 $ 70 Ìý Ìý $ (12 ) Ìý $ 22 Ìý Ìý $ 8 Ìý Ìý $ 15 Ìý
Q2 2021 $ 77 Ìý Ìý $ (11 ) Ìý $ 25 Ìý Ìý $ 5 Ìý Ìý $ 20 Ìý
Q3 2021 $ 81 Ìý Ìý $ 5 Ìý Ìý $ 28 Ìý Ìý $ 17 Ìý Ìý $ 11 Ìý
Q4 2021 $ 88 Ìý Ìý $ 3 Ìý Ìý $ 28 Ìý Ìý $ 27 Ìý Ìý $ 1 Ìý

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.Ìý


Ìý
º¬Ð߲ݴ«Ã½.
Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA
Ìý
(dollars in thousands) Q1 2020 Ìý Ìý Q2 2020 Ìý Ìý Q3 2020 Ìý Ìý Q4 2020 Ìý
Consolidated Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) $ (3,137 ) Ìý $ (55,714 ) Ìý $ 247 Ìý Ìý $ (2,648 )
Interest expense, net Ìý 9,503 Ìý Ìý Ìý 8,765 Ìý Ìý Ìý 8,364 Ìý Ìý Ìý 7,777 Ìý
Income tax expense (benefit) Ìý (1,147 ) Ìý Ìý (2,221 ) Ìý Ìý (462 ) Ìý Ìý (1,147 )
Depreciation and amortization Ìý 15,085 Ìý Ìý Ìý 15,076 Ìý Ìý Ìý 14,665 Ìý Ìý Ìý 16,827 Ìý
EBITDA Ìý 20,304 Ìý Ìý Ìý (34,094 ) Ìý Ìý 22,814 Ìý Ìý Ìý 20,809 Ìý
Transaction expenses Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Loss on debt extinguishment Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Stock based compensation Ìý 1,467 Ìý Ìý Ìý 1,383 Ìý Ìý Ìý 1,357 Ìý Ìý Ìý 7,247 Ìý
Change in fair value of warrant liabilities Ìý 391 Ìý Ìý Ìý (3,254 ) Ìý Ìý 2,734 Ìý Ìý Ìý 391 Ìý
Other expense (income) Ìý (69 ) Ìý Ìý (33 ) Ìý Ìý (36 ) Ìý Ìý (31 )
Goodwill and intangibles impairment Ìý - Ìý Ìý Ìý 57,944 Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Other adjustments Ìý 1,741 Ìý Ìý Ìý 1,569 Ìý Ìý Ìý 3,169 Ìý Ìý Ìý 1,498 Ìý
Adjusted EBITDA $ 23,834 Ìý Ìý $ 23,515 Ìý Ìý $ 30,038 Ìý Ìý $ 29,914 Ìý


(dollars in thousands) Q1 2021 Ìý Ìý Q2 2021 Ìý Ìý Q3 2021 Ìý Ìý Q4 2021 Ìý
Consolidated Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) $ (12,290 ) Ìý $ (10,853 ) Ìý $ 4,638 Ìý Ìý $ 3,432 Ìý
Interest expense, net Ìý 6,900 Ìý Ìý Ìý 6,029 Ìý Ìý Ìý 6,153 Ìý Ìý Ìý 6,107 Ìý
Income tax expense (benefit) Ìý (2,648 ) Ìý Ìý 170 Ìý Ìý Ìý 1,652 Ìý Ìý Ìý 3,468 Ìý
Depreciation and amortization Ìý 13,838 Ìý Ìý Ìý 14,007 Ìý Ìý Ìý 13,838 Ìý Ìý Ìý 14,220 Ìý
EBITDA Ìý 5,800 Ìý Ìý Ìý 9,353 Ìý Ìý Ìý 26,281 Ìý Ìý Ìý 27,227 Ìý
Transaction expenses Ìý 29 Ìý Ìý Ìý 55 Ìý Ìý Ìý 111 Ìý Ìý Ìý 117 Ìý
Loss on debt extinguishment Ìý 15,510 Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Stock based compensation Ìý 672 Ìý Ìý Ìý 3,350 Ìý Ìý Ìý 1,258 Ìý Ìý Ìý 1,311 Ìý
Change in fair value of warrant liabilities Ìý - Ìý Ìý Ìý 11,456 Ìý Ìý Ìý (260 ) Ìý Ìý (1,301 )
Other expense (income) Ìý (26 ) Ìý Ìý (26 ) Ìý Ìý (32 ) Ìý Ìý (32 )
Goodwill and intangibles impairment Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Other adjustments Ìý 373 Ìý Ìý Ìý 859 Ìý Ìý Ìý 1,091 Ìý Ìý Ìý 963 Ìý
Adjusted EBITDA $ 22,358 Ìý Ìý $ 25,047 Ìý Ìý $ 28,449 Ìý Ìý $ 28,285 Ìý


Ìý
º¬Ð߲ݴ«Ã½.
Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA
Ìý
Ìý Three Months Ended Ìý Ìý Year Ended Ìý
(dollars in thousands) October 31,
2021
Ìý Ìý October 31,
2020
Ìý Ìý October 31,
2021
Ìý Ìý October 31,
2020
Ìý
Consolidated Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) $ 3,432 Ìý Ìý $ (2,648 ) Ìý $ (15,073 ) Ìý $ (61,251 )
Interest expense, net Ìý 6,107 Ìý Ìý Ìý 7,777 Ìý Ìý Ìý 25,190 Ìý Ìý Ìý 34,408 Ìý
Income tax expense (benefit) Ìý 3,468 Ìý Ìý Ìý (1,147 ) Ìý Ìý 2,642 Ìý Ìý Ìý (4,977 )
Depreciation and amortization Ìý 14,220 Ìý Ìý Ìý 16,827 Ìý Ìý Ìý 55,906 Ìý Ìý Ìý 61,655 Ìý
EBITDA Ìý 27,227 Ìý Ìý Ìý 20,809 Ìý Ìý Ìý 68,665 Ìý Ìý Ìý 29,835 Ìý
Transaction expenses Ìý 117 Ìý Ìý Ìý - Ìý Ìý Ìý 312 Ìý Ìý Ìý - Ìý
Loss on debt extinguishment Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý 15,510 Ìý Ìý Ìý - Ìý
Stock based compensation Ìý 1,311 Ìý Ìý Ìý 7,247 Ìý Ìý Ìý 6,591 Ìý Ìý Ìý 11,455 Ìý
Change in fair value of warrant liabilities Ìý (1,301 ) Ìý Ìý 391 Ìý Ìý Ìý 9,894 Ìý Ìý Ìý 261 Ìý
Other expense (income) Ìý (32 ) Ìý Ìý (31 ) Ìý Ìý (117 ) Ìý Ìý (169 )
Goodwill and intangibles impairment Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý 57,944 Ìý
Other adjustments Ìý 963 Ìý Ìý Ìý 1,498 Ìý Ìý Ìý 3,487 Ìý Ìý Ìý 7,975 Ìý
Adjusted EBITDA $ 28,285 Ìý Ìý $ 29,914 Ìý Ìý $ 104,342 Ìý Ìý $ 107,301 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
U.S. Concrete Pumping Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) $ 798 Ìý Ìý $ (4,214 ) Ìý $ (10,959 ) Ìý $ (50,140 )
Interest expense, net Ìý 5,313 Ìý Ìý Ìý 7,005 Ìý Ìý Ìý 22,031 Ìý Ìý Ìý 31,452 Ìý
Income tax expense (benefit) Ìý 1,469 Ìý Ìý Ìý (1,450 ) Ìý Ìý (956 ) Ìý Ìý (5,955 )
Depreciation and amortization Ìý 9,496 Ìý Ìý Ìý 11,824 Ìý Ìý Ìý 37,381 Ìý Ìý Ìý 41,717 Ìý
EBITDA Ìý 17,076 Ìý Ìý Ìý 13,165 Ìý Ìý Ìý 47,497 Ìý Ìý Ìý 17,074 Ìý
Transaction expenses Ìý 117 Ìý Ìý Ìý - Ìý Ìý Ìý 312 Ìý Ìý Ìý - Ìý
Loss on debt extinguishment Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý 15,510 Ìý Ìý Ìý - Ìý
Stock based compensation Ìý 1,311 Ìý Ìý Ìý 7,247 Ìý Ìý Ìý 6,591 Ìý Ìý Ìý 11,455 Ìý
Other expense (income) Ìý - Ìý Ìý Ìý (22 ) Ìý Ìý (42 ) Ìý Ìý (37 )
Goodwill and intangibles impairment Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý 43,500 Ìý
Other adjustments Ìý (409 ) Ìý Ìý 160 Ìý Ìý Ìý (1,777 ) Ìý Ìý 2,894 Ìý
Adjusted EBITDA $ 18,095 Ìý Ìý $ 20,550 Ìý Ìý $ 68,091 Ìý Ìý $ 74,886 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
U.K. Operations Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) $ (1,281 ) Ìý $ 247 Ìý Ìý $ (1,028 ) Ìý $ (16,620 )
Interest expense, net Ìý 794 Ìý Ìý Ìý 771 Ìý Ìý Ìý 3,159 Ìý Ìý Ìý 2,955 Ìý
Income tax expense (benefit) Ìý 1,707 Ìý Ìý Ìý (252 ) Ìý Ìý 1,759 Ìý Ìý Ìý 80 Ìý
Depreciation and amortization Ìý 2,114 Ìý Ìý Ìý 2,109 Ìý Ìý Ìý 8,238 Ìý Ìý Ìý 8,422 Ìý
EBITDA Ìý 3,334 Ìý Ìý Ìý 2,875 Ìý Ìý Ìý 12,128 Ìý Ìý Ìý (5,163 )
Transaction expenses Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Loss on debt extinguishment Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Stock based compensation Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Other expense (income) Ìý (15 ) Ìý Ìý (9 ) Ìý Ìý (53 ) Ìý Ìý (132 )
Goodwill and intangibles impairment Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý 14,444 Ìý
Other adjustments Ìý 872 Ìý Ìý Ìý 838 Ìý Ìý Ìý 3,264 Ìý Ìý Ìý 3,079 Ìý
Adjusted EBITDA $ 4,191 Ìý Ìý $ 3,704 Ìý Ìý $ 15,339 Ìý Ìý $ 12,228 Ìý


Ìý
º¬Ð߲ݴ«Ã½.
Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA (continued)
Ìý
Ìý Three Months Ended Ìý Ìý Year Ended Ìý
(dollars in thousands) October 31,
2021
Ìý Ìý October 31,
2020
Ìý Ìý October 31,
2021
Ìý Ìý October 31,
2020
Ìý
U.S. Concrete Waste Management Services Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income (loss) $ 2,218 Ìý Ìý $ 1,500 Ìý Ìý $ 5,500 Ìý Ìý $ 4,404 Ìý
Interest expense, net Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Income tax expense (benefit) Ìý 276 Ìý Ìý Ìý 348 Ìý Ìý Ìý 1,486 Ìý Ìý Ìý 593 Ìý
Depreciation and amortization Ìý 2,397 Ìý Ìý Ìý 2,687 Ìý Ìý Ìý 9,447 Ìý Ìý Ìý 10,687 Ìý
EBITDA Ìý 4,891 Ìý Ìý Ìý 4,535 Ìý Ìý Ìý 16,433 Ìý Ìý Ìý 15,684 Ìý
Transaction expenses Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Loss on debt extinguishment Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Stock based compensation Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Other expense (income) Ìý (17 ) Ìý Ìý - Ìý Ìý Ìý (22 ) Ìý Ìý - Ìý
Goodwill and intangibles impairment Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Other adjustments Ìý 500 Ìý Ìý Ìý 500 Ìý Ìý Ìý 2,000 Ìý Ìý Ìý 2,002 Ìý
Adjusted EBITDA $ 5,374 Ìý Ìý $ 5,035 Ìý Ìý $ 18,411 Ìý Ìý $ 17,686 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
Net income (loss) $ 1,697 Ìý Ìý $ (181 ) Ìý $ (8,586 ) Ìý $ 1,105 Ìý
Interest expense, net Ìý - Ìý Ìý Ìý 1 Ìý Ìý Ìý - Ìý Ìý Ìý 1 Ìý
Income tax expense (benefit) Ìý 16 Ìý Ìý Ìý 207 Ìý Ìý Ìý 353 Ìý Ìý Ìý 305 Ìý
Depreciation and amortization Ìý 213 Ìý Ìý Ìý 207 Ìý Ìý Ìý 840 Ìý Ìý Ìý 829 Ìý
EBITDA Ìý 1,926 Ìý Ìý Ìý 234 Ìý Ìý Ìý (7,393 ) Ìý Ìý 2,240 Ìý
Transaction expenses Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Loss on debt extinguishment Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Stock based compensation Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Change in fair value of warrant liabilities Ìý (1,301 ) Ìý Ìý 391 Ìý Ìý Ìý 9,894 Ìý Ìý Ìý 261 Ìý
Other expense (income) Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Goodwill and intangibles impairment Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Other adjustments Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý
Adjusted EBITDA $ 625 Ìý Ìý $ 625 Ìý Ìý $ 2,501 Ìý Ìý $ 2,501 Ìý


Ìý
º¬Ð߲ݴ«Ã½.
Reconciliation of Net Debt
Ìý
Ìý October 31, Ìý Ìý January 31, Ìý Ìý April 30, Ìý Ìý July 31, Ìý Ìý October 31, Ìý Ìý Change in Net Debt Ìý
(in thousands) 2020 Ìý Ìý 2021 Ìý Ìý 2021 Ìý Ìý 2021 Ìý Ìý 2021 Ìý Ìý Q3 to Q4 Ìý YoY Ìý
Term loan outstanding Ìý 381,205 Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý Ìý - Ìý Ìý (381,205 )
Senior notes Ìý - Ìý Ìý Ìý 375,000 Ìý Ìý Ìý 375,000 Ìý Ìý Ìý 375,000 Ìý Ìý Ìý 375,000 Ìý Ìý Ìý - Ìý Ìý 375,000 Ìý
Revolving loan draws outstanding Ìý 1,741 Ìý Ìý Ìý 7,687 Ìý Ìý Ìý 1,087 Ìý Ìý Ìý - Ìý Ìý Ìý 990 Ìý Ìý Ìý 990 Ìý Ìý (751 )
Less: Cash Ìý (6,736 ) Ìý Ìý (2,273 ) Ìý Ìý (13,714 ) Ìý Ìý (20,204 ) Ìý Ìý (9,298 ) Ìý Ìý 10,906 Ìý Ìý (2,562 )
Net debt Ìý 376,210 Ìý Ìý Ìý 380,414 Ìý Ìý Ìý 362,373 Ìý Ìý Ìý 354,796 Ìý Ìý Ìý 366,692 Ìý Ìý Ìý 11,896 Ìý Ìý (9,518 )

Source: º¬Ð߲ݴ«Ã½.