º¬Ð߲ݴ«Ã½ Reports Strong Third Quarter 2023 Results

Double-Digit Revenue Growth Drives Another Record Quarter

DENVER, Sept. 07, 2023 (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 third quarter ended July 31, 2023.

Third Quarter Fiscal Year 2023 Highlights vs. Third Quarter of Fiscal Year 2022 (where applicable)

Ìý â—� Revenue increased 16% to $120.7 million compared to $104.5 million.
Ìý â—� Gross profit increased 18% to $49.5 million compared to $41.9 million.
Ìý â—� Income from operations increased 38% to $19.5 million compared to $14.1 million.
Ìý â—� Net income was $10.3 million compared to $13.0 million.
Ìý â—� Net income attributable to common shareholders was $9.9 million or $0.18 per diluted share, compared to $12.5 million or $0.22 per diluted share.
Ìý Ìý Ìý â—� Net income included a $0.9 million ($0.01 per diluted share) gain from the change in the fair value of warrants versus a $7.4 million ($0.12 per diluted share) gain in the prior year.
Ìý â—� Adjusted EBITDA1 increased 16% to $34.9 million compared to $30.0 million, with Adjusted EBITDA margin1 of 28.9% compared to 28.8%.
Ìý â—� Amounts outstanding under debt agreements were $410.7 million with net debt1 of $399.2 million. Total available liquidity at quarter end was $195.5 million.
Ìý â—� Leverage ratio2 at quarter end was 3.2x.
Ìý Ìý Ìý

Management Commentary

“The growth we experienced in the first half of the year accelerated in our record-setting third quarter, driven by double-digit revenue growth in every segment of our business,� said CPH CEO Bruce Young. “This was primarily driven by strong organic growth, as well as the results from accretive acquisitions. By end market, our business is also performing well, particularly as demand for new residential housing has reaccelerated, and our expanding U.S. footprint continued to allow us to win infrastructure projects.

“Given the momentum in our business, we are well-positioned to deliver a record-setting year in fiscal 2023. So far this year we have continued to prioritize deleveraging, and we are also on track to reduce our leverage ratio to 3.0x by fiscal year end, which is ahead of our expectation. We believe the combination of our diversified and resilient revenue mix, high value service offering, and our opportunistic, accretive M&A strategy, while strategically balancing our leverage, is the most optimal path to continued shareholder value creation.

_____________________________
1 Adjusted EBITDA, Adjusted EBITDA margin and net debt are financial measures that are not calculated in accordance with accounting principles generally accepted in the United States of America (“GAAP�). See “Non-GAAP Financial Measures� below for a discussion of the non-GAAP financial measures used in this release and a reconciliation to their most comparable GAAP measures. As of the first quarter of fiscal 2023, adjusted EBITDA no longer includes an add-back for director costs and public company expenses.

2 Leverage ratio defined as net debt divided by Adjusted EBITDA over the trailing four quarters.

Third Quarter Fiscal Year 2023 Financial Results

Revenue in the third quarter of fiscal year 2023 increased 16% to $120.7 million compared to $104.5 million in the third quarter of fiscal year 2022. The increase was attributable to strong growth across each of the Company’s segments as a result of organic growth from higher volumes in certain regions coupled with improved pricing, as well as the acquisition of Coastal Carolina Pumping (Coastal) in August 2022. Revenue attributable to the Coastal acquisition was $5.6 million in the third quarter of 2023.

Gross profit in the third quarter of fiscal year 2023 increased 18% to $49.5 million compared to $41.9 million in the prior year quarter. Gross margin increased 90 basis points to 41.0% compared to 40.1% in the prior year quarter. The increase in gross margin was primarily related to the strong revenue growth and the easing of diesel fuel prices compared to the prior year quarter, partially offset by inflationary pressures in labor inflation.

General and administrative expenses in the third quarter were $29.9 million compared to $27.8 million in the prior year quarter due to higher labor costs of approximately $3.0 million as a result of additional headcount from recent acquisitions. As a percentage of revenue, G&A costs were 24.8% in the third quarter compared to 26.6% in the prior year quarter.

During the three-month periods ended July 31, 2023 and 2022, the Company recognized gains of $0.9 million and $7.4 million, respectively, on the fair value remeasurement of its liability-classified warrants. The continued decline in the fair value remeasurement of the public warrants for both periods is due to the Company's share price being below the exercise price as the warrants get closer to expiring in December 2023.

Net income in the third quarter of fiscal year 2023 was $10.3 million compared to $13.0 million in the third quarter of fiscal year 2022. Net income attributable to common shareholders in the third quarter of fiscal year 2023 was $9.9 million, or $0.18 per diluted share,Ìýcompared to $12.5 million, or $0.22 per diluted share, in the prior year quarter.

Adjusted EBITDA in the third quarter of fiscal year 2023 increased 16% to $34.9 million compared to $30.0 million in the prior year quarter. Adjusted EBITDA margin increased to 28.9% compared to 28.8% in the prior year quarter.

Liquidity

On July 31, 2023, the Company had debt outstanding of $410.7 million, net debtÌýof $399.2 million and total available liquidity of $195.5 million.

On June 1, 2023, the ABL Facility was amended to, among other changes, (1) increase the maximum revolver borrowingsÌýavailable to be drawn thereunder from $160.0 million to $225.0 million, (2) increase the letter of credit sublimit from $10.5 million to $22.5 million and (3) extend the maturity of the ABL Facility to the earlier of (a) June 1, 2028 and (b) the date that is 180 days prior to (i) the final stated maturity date of the Senior Notes or (ii) the date the Senior Notes become due and payable. The ABL Facility also provides for an uncommitted accordion feature under which the borrowers under the ABL Facility can, subject toÌýspecified conditions, increase the ABL Facility by up to an additional $75.0 million. The $65.0 million in incremental commitments were provided by JPMorgan Chase Bank, N.A. and PNC Bank, N.A.

Segment Results

U.S. Concrete Pumping.ÌýRevenue in the third quarter of fiscal year 2023 increased 13% to $87.3 million compared to $77.4 million in the prior year quarter. The increase was due to organic volume growth in the segment and revenue contributionÌýin the third quarter of 2023 from the Coastal acquisition. Net income in the third quarter of fiscal year 2023 increased 25% to $3.5 million compared to $2.8 million in the prior year quarter. Adjusted EBITDA was $20.5 million in the third quarter of fiscal year 2023 compared to $19.8 million in the prior year quarter.

U.K. Operations. Revenue in the third quarter of fiscal year 2023 increased 20% to $17.3 million compared to $14.4 million in the prior year quarter. Excluding the impact from foreign currency translation, revenue was up 18% year-over-year, due primarily to pricing improvements. Net income in the third quarter of fiscal year 2023 improved to $1.6 million compared to $0.4 million in the prior year quarter. Adjusted EBITDA increased 41% to $5.6 million in the third quarter of fiscal year 2023 compared to $4.0 million in the prior year quarter.

U.S. Concrete Waste Management Services. Revenue in the third quarter of fiscal year 2023 increased 29% to $16.5 million compared to $12.8 million in the prior year quarter. The increase was due to organic growth and pricing improvements. Net income in the third quarter of fiscal year 2023 increased 100% to $4.0 million compared to $2.0 million in the prior year quarter. Adjusted EBITDA in the third quarter of fiscal year 2023 increased 44% to $8.2 million compared to $5.7 million in the prior year quarter.

Fiscal Year 2023 Outlook

The Company now expects fiscal year 2023 revenue of approximately $440.0 million, Adjusted EBITDA of approximately $125.0 million, and free cash flow3 of approximately $70.0 million.

_____________________
3 Free cash flow is defined as Adjusted EBITDA less net replacement capital expenditures less cash paid for interest.

Conference Call

The Company will hold a conference call today at 5:00 p.m. Eastern time to discuss its third quarter 2023 results.

Date: Thursday, September 7, 2023
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: 13739666

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.Ìý

The conference call will be broadcast live and available for replay at Ìýand via the investor relations section of the Company’s website at .Ìý

A replay of the conference call will be available after 8:00 p.m. Eastern time on the same day through September 14, 2023.

Toll-free replay number: 1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 13739666

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 July 31, 2023, the Company provided concrete pumping services in the U.S. from a footprint of approximately 100 branch locations across approximately 20 states, concrete pumping services in the U.K. from approximately 30 branch locations, and route-based concrete waste management services from 19 operating locations in the U.S. and 1 shared location in the U.K. For more information, please visitÌýÌýor the Company’s brand websites atÌýÌýÌýorÌý.Ìý

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, including the Company's fiscal year 2023 outlook. These forward-looking statements involve significant risks and uncertainties that could cause actual results to differ materially from 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 adverse impact of recent inflationary pressures, global economic conditions and developments related to these conditions, such as fluctuations in fuel costs and the ongoing war in Ukraine and the COVID-19 pandemic, on our business; 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 to realize the expected benefits from completed acquisitions; 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 and Form 10-Q/A. 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

This press release presents Adjusted EBITDA, Adjusted EBITDA margin, net debt and free cash flow, all of which are important financial measures for the Company, but are not financial measures defined by GAAP.

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 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, loss on debt extinguishment, stock-based compensation, other income, net, and other adjustments. Other adjustments includes the adjustment for warrant liabilities revaluation, non-recurring expenses and non-cash currency gains/losses. As of the first quarter of fiscal 2023, we have modified the method in which Adjusted EBITDA is calculated by no longer including an add-back for director costs and public company expenses. Adjusted EBITDA in the three and nine months ended July 31, 2022 is recast by $0.6 million and $1.9 million, respectively, for these expenses to reflect this change. 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 term loan and revolving line of credit balances, excluding any offsets for capitalized deferred financing costs) measured in accordance with GAAP less cash. Cash is subtracted from the GAAP measure because it could be used to reduce the Company’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. 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 leverage ratio is defined as the ratio of net debt to Adjusted EBITDA for the trailing four quarters. The Company believes its leverage ratio measures its ability to service its debt and its ability to make capital expenditures. Additionally, the leverage ratio is a standard measurement used by investors to gauge the creditworthiness of an institution.

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 Group, Inc.
Cody Slach
1-949-574-3860
BBCP@gateway-grp.com


º¬Ð߲ݴ«Ã½.
Consolidated Balance Sheets


Ìý As of July 31, Ìý Ìý As of October 31, Ìý
(in thousands, except per share amounts) 2023 Ìý Ìý 2022 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Current assets: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash and cash equivalents $ 11,532 Ìý Ìý $ 7,482 Ìý
Trade receivables, net Ìý 67,201 Ìý Ìý Ìý 62,882 Ìý
Inventory, net Ìý 6,672 Ìý Ìý Ìý 5,532 Ìý
Income taxes receivable Ìý - Ìý Ìý Ìý 485 Ìý
Prepaid expenses and other current assets Ìý 12,496 Ìý Ìý Ìý 5,175 Ìý
Total current assets Ìý 97,901 Ìý Ìý Ìý 81,556 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Property, plant and equipment, net Ìý 427,084 Ìý Ìý Ìý 419,377 Ìý
Intangible assets, net Ìý 125,363 Ìý Ìý Ìý 137,754 Ìý
Goodwill Ìý 222,998 Ìý Ìý Ìý 220,245 Ìý
Right-of-use operating lease assets Ìý 25,487 Ìý Ìý Ìý 24,833 Ìý
Other non-current assets Ìý 13,295 Ìý Ìý Ìý 2,026 Ìý
Deferred financing costs Ìý 1,878 Ìý Ìý Ìý 1,698 Ìý
Total assets $ 914,006 Ìý Ìý $ 887,489 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 $ 35,699 Ìý Ìý $ 52,133 Ìý
Operating lease obligations, current portion Ìý 4,649 Ìý Ìý Ìý 4,001 Ìý
Finance lease obligations, current portion Ìý 114 Ìý Ìý Ìý 109 Ìý
Accounts payable Ìý 7,247 Ìý Ìý Ìý 8,362 Ìý
Accrued payroll and payroll expenses Ìý 15,190 Ìý Ìý Ìý 13,341 Ìý
Accrued expenses and other current liabilities Ìý 36,254 Ìý Ìý Ìý 32,156 Ìý
Income taxes payable Ìý 737 Ìý Ìý Ìý 178 Ìý
Warrant liability, current portion Ìý 391 Ìý Ìý Ìý - Ìý
Total current liabilities Ìý 100,281 Ìý Ìý Ìý 110,280 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Long term debt, net of discount for deferred financing costs Ìý 371,520 Ìý Ìý Ìý 370,476 Ìý
Operating lease obligations, non-current Ìý 21,177 Ìý Ìý Ìý 20,984 Ìý
Finance lease obligations, non-current Ìý 82 Ìý Ìý Ìý 169 Ìý
Deferred income taxes Ìý 79,360 Ìý Ìý Ìý 74,223 Ìý
Other liabilities, non-current Ìý 12,836 Ìý Ìý Ìý - Ìý
Warrant liability, non-current Ìý - Ìý Ìý Ìý 7,030 Ìý
Total liabilities Ìý 585,256 Ìý Ìý Ìý 583,162 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 July 31, 2023 and October 31, 2022 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, 54,806,913 and 56,226,191 issued and outstanding as of July 31, 2023 and October 31, 2022, respectively Ìý 6 Ìý Ìý Ìý 6 Ìý
Additional paid-in capital Ìý 382,533 Ìý Ìý Ìý 379,395 Ìý
Treasury stock Ìý (14,288 ) Ìý Ìý (4,609 )
Accumulated other comprehensive loss Ìý (663 ) Ìý Ìý (9,228 )
Accumulated deficit Ìý (63,838 ) Ìý Ìý (86,237 )
Total stockholders' equity Ìý 303,750 Ìý Ìý Ìý 279,327 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Total liabilities and stockholders' equity $ 914,006 Ìý Ìý $ 887,489 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý


º¬Ð߲ݴ«Ã½.
Consolidated Statements of Operations


Ìý Three Months Ended July 31, Ìý Ìý Nine Months Ended July 31, Ìý
(in thousands, except share and per share amounts) 2023 Ìý Ìý 2022 Ìý Ìý 2023 Ìý Ìý 2022 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Revenue $ 120,671 Ìý Ìý $ 104,469 Ìý Ìý $ 322,037 Ìý Ìý $ 286,398 Ìý
Cost of operations Ìý 71,187 Ìý Ìý Ìý 62,535 Ìý Ìý Ìý 192,625 Ìý Ìý Ìý 171,400 Ìý
Gross profit Ìý 49,484 Ìý Ìý Ìý 41,934 Ìý Ìý Ìý 129,412 Ìý Ìý Ìý 114,998 Ìý
Gross margin Ìý 41.0 % Ìý Ìý 40.1 % Ìý Ìý 40.2 % Ìý Ìý 40.2 %
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
General and administrative expenses Ìý 29,937 Ìý Ìý Ìý 27,847 Ìý Ìý Ìý 87,236 Ìý Ìý Ìý 83,156 Ìý
Income from operations Ìý 19,547 Ìý Ìý Ìý 14,087 Ìý Ìý Ìý 42,176 Ìý Ìý Ìý 31,842 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Interest expense, net Ìý (7,066 ) Ìý Ìý (6,517 ) Ìý Ìý (21,285 ) Ìý Ìý (19,126 )
Change in fair value of warrant liabilities Ìý 911 Ìý Ìý Ìý 7,420 Ìý Ìý Ìý 6,639 Ìý Ìý Ìý 9,894 Ìý
Other income, net Ìý 262 Ìý Ìý Ìý 16 Ìý Ìý Ìý 296 Ìý Ìý Ìý 69 Ìý
Income before income taxes Ìý 13,654 Ìý Ìý Ìý 15,006 Ìý Ìý Ìý 27,826 Ìý Ìý Ìý 22,679 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Income tax expense Ìý 3,318 Ìý Ìý Ìý 2,030 Ìý Ìý Ìý 5,427 Ìý Ìý Ìý 2,535 Ìý
Net income Ìý 10,336 Ìý Ìý Ìý 12,976 Ìý Ìý Ìý 22,399 Ìý Ìý Ìý 20,144 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Less preferred shares dividends Ìý (441 ) Ìý Ìý (441 ) Ìý Ìý (1,309 ) Ìý Ìý (1,309 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Income available to common shareholders $ 9,895 Ìý Ìý $ 12,535 Ìý Ìý $ 21,090 Ìý Ìý $ 18,835 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
Basic Ìý 53,198,637 Ìý Ìý Ìý 54,012,404 Ìý Ìý Ìý 53,377,157 Ìý Ìý Ìý 53,859,874 Ìý
Diluted Ìý 54,104,738 Ìý Ìý Ìý 57,286,563 Ìý Ìý Ìý 54,262,940 Ìý Ìý Ìý 54,772,441 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income per common share Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Basic $ 0.18 Ìý Ìý $ 0.22 Ìý Ìý $ 0.38 Ìý Ìý $ 0.33 Ìý
Diluted $ 0.18 Ìý Ìý $ 0.22 Ìý Ìý $ 0.38 Ìý Ìý $ 0.33 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý


º¬Ð߲ݴ«Ã½.
Consolidated Statements of Cash Flows


Ìý For the Nine Months Ended July 31, Ìý
(in thousands, except per share amounts) 2023 Ìý Ìý 2022 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income $ 22,399 Ìý Ìý $ 20,144 Ìý
Adjustments to reconcile net income to net cash provided by operating activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Non-cash operating lease expense Ìý 3,526 Ìý Ìý Ìý 1,786 Ìý
Foreign currency adjustments Ìý (1,421 ) Ìý Ìý - Ìý
Depreciation Ìý 29,541 Ìý Ìý Ìý 25,547 Ìý
Deferred income taxes Ìý 4,140 Ìý Ìý Ìý 2,210 Ìý
Amortization of deferred financing costs Ìý 1,414 Ìý Ìý Ìý 1,374 Ìý
Amortization of intangible assets Ìý 14,336 Ìý Ìý Ìý 16,958 Ìý
Stock-based compensation expense Ìý 3,138 Ìý Ìý Ìý 4,164 Ìý
Change in fair value of warrant liabilities Ìý (6,639 ) Ìý Ìý (9,894 )
Net gain on the sale of property, plant and equipment Ìý (1,472 ) Ìý Ìý (1,460 )
Provision for bad debt Ìý (93 ) Ìý Ìý 239 Ìý
Net changes in operating assets and liabilities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Trade receivables, net Ìý (3,199 ) Ìý Ìý (11,024 )
Inventory Ìý (970 ) Ìý Ìý (265 )
Prepaid expenses and other assets Ìý (875 ) Ìý Ìý (1,239 )
Accounts payable Ìý (2,050 ) Ìý Ìý (2,311 )
Accrued payroll, accrued expenses and other liabilities Ìý 4,457 Ìý Ìý Ìý 7,498 Ìý
Net cash provided by operating activities Ìý 66,232 Ìý Ìý Ìý 53,727 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 (43,166 ) Ìý Ìý (80,967 )
Proceeds from sale of property, plant and equipment Ìý 8,043 Ìý Ìý Ìý 6,197 Ìý
Purchases of intangible assets Ìý (800 ) Ìý Ìý (1,450 )
Net cash used in investing activities Ìý (35,923 ) Ìý Ìý (76,220 )
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Cash flows from financing activities: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Proceeds on revolving loan Ìý 239,911 Ìý Ìý Ìý 252,925 Ìý
Payments on revolving loan Ìý (256,345 ) Ìý Ìý (236,856 )
Payment of debt issuance costs Ìý (550 ) Ìý Ìý (290 )
Purchase of treasury stock Ìý (9,679 ) Ìý Ìý (1,394 )
Other financing activities Ìý (81 ) Ìý Ìý (31 )
Net cash provided by (used in) financing activities Ìý (26,744 ) Ìý Ìý 14,354 Ìý
Effect of foreign currency exchange rate changes on cash Ìý 485 Ìý Ìý Ìý 1,286 Ìý
Net increase (decrease) in cash and cash equivalents Ìý 4,050 Ìý Ìý Ìý (6,853 )
Cash and cash equivalents: Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Beginning of period Ìý 7,482 Ìý Ìý Ìý 9,298 Ìý
End of period $ 11,532 Ìý Ìý $ 2,445 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý


º¬Ð߲ݴ«Ã½.
Segment Revenue


Ìý Three Months Ended July 31, Ìý Ìý Change Ìý
(in thousands) 2023 Ìý Ìý 2022 Ìý Ìý $ Ìý Ìý % Ìý
U.S. Concrete Pumping Ìý 87,323 Ìý Ìý $ 77,352 Ìý Ìý $ 9,971 Ìý Ìý Ìý 12.9 %
U.K. Operations Ìý 17,260 Ìý Ìý Ìý 14,417 Ìý Ìý Ìý 2,843 Ìý Ìý Ìý 19.7 %
U.S. Concrete Waste Management Services Ìý 16,505 Ìý Ìý Ìý 12,813 Ìý Ìý Ìý 3,692 Ìý Ìý Ìý 28.8 %
Corporate Ìý 625 Ìý Ìý Ìý 625 Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Intersegment Ìý (1,042 ) Ìý Ìý (738 ) Ìý Ìý (304 ) Ìý Ìý 41.2 %
Total Revenue $ 120,671 Ìý Ìý $ 104,469 Ìý Ìý $ 16,202 Ìý Ìý Ìý 15.5 %
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý


Ìý Nine Months Ended July 31, Ìý Ìý Change Ìý
(in thousands) 2023 Ìý Ìý 2022 Ìý Ìý $ Ìý Ìý % Ìý
U.S. Concrete Pumping $ 232,896 Ìý Ìý $ 212,189 Ìý Ìý $ 20,707 Ìý Ìý Ìý 9.8 %
U.K. Operations Ìý 45,207 Ìý Ìý Ìý 39,980 Ìý Ìý Ìý 5,227 Ìý Ìý Ìý 13.1 %
U.S. Concrete Waste Management Services Ìý 44,445 Ìý Ìý Ìý 34,551 Ìý Ìý Ìý 9,894 Ìý Ìý Ìý 28.6 %
Corporate Ìý 1,875 Ìý Ìý Ìý 1,875 Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Intersegment Ìý (2,386 ) Ìý Ìý (2,197 ) Ìý Ìý (189 ) Ìý Ìý 8.6 %
Total Revenue $ 322,037 Ìý Ìý $ 286,398 Ìý Ìý $ 35,639 Ìý Ìý Ìý 12.4 %
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý


º¬Ð߲ݴ«Ã½.
Segment Adjusted EBITDA and Net Income


Ìý Net Income Ìý Ìý Adjusted EBITDA Ìý
Ìý Three Months Ended July 31, Ìý Ìý Three Months Ended July 31, Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(in thousands, except percentages) 2023 Ìý Ìý 2022 Ìý Ìý 2023 Ìý Ìý 2022 Ìý Ìý $ Change Ìý Ìý % Change Ìý
U.S. Concrete Pumping $ 3,517 Ìý Ìý $ 2,812 Ìý Ìý $ 20,535 Ìý Ìý $ 19,776 Ìý Ìý $ 759 Ìý Ìý Ìý 3.8 %
U.K. Operations Ìý 1,616 Ìý Ìý Ìý 441 Ìý Ìý Ìý 5,566 Ìý Ìý Ìý 3,955 Ìý Ìý Ìý 1,611 Ìý Ìý Ìý 40.7 %
U.S. Concrete Waste Management Services Ìý 3,986 Ìý Ìý Ìý 2,010 Ìý Ìý Ìý 8,190 Ìý Ìý Ìý 5,681 Ìý Ìý Ìý 2,509 Ìý Ìý Ìý 44.2 %
Corporate Ìý 1,217 Ìý Ìý Ìý 7,713 Ìý Ìý Ìý 625 Ìý Ìý Ìý 625 Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Total $ 10,336 Ìý Ìý $ 12,976 Ìý Ìý $ 34,916 Ìý Ìý $ 30,037 Ìý Ìý $ 4,879 Ìý Ìý Ìý 16.2 %
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 Ìý Ìý Adjusted EBITDA Ìý
Ìý Nine Months Ended July 31, Ìý Ìý Nine Months Ended July 31, Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(in thousands, except percentages) 2023 Ìý Ìý 2022 Ìý Ìý 2023 Ìý Ìý 2022 Ìý Ìý $ Change Ìý Ìý % Change Ìý
U.S. Concrete Pumping $ 2,867 Ìý Ìý $ 3,772 Ìý Ìý $ 52,363 Ìý Ìý $ 52,285 Ìý Ìý $ 78 Ìý Ìý Ìý 0.1 %
U.K. Operations Ìý 2,449 Ìý Ìý Ìý 358 Ìý Ìý Ìý 13,349 Ìý Ìý Ìý 11,017 Ìý Ìý Ìý 2,332 Ìý Ìý Ìý 21.2 %
U.S. Concrete Waste Management Services Ìý 9,526 Ìý Ìý Ìý 5,205 Ìý Ìý Ìý 21,208 Ìý Ìý Ìý 15,233 Ìý Ìý Ìý 5,975 Ìý Ìý Ìý 39.2 %
Corporate Ìý 7,557 Ìý Ìý Ìý 10,809 Ìý Ìý Ìý 1,875 Ìý Ìý Ìý 1,875 Ìý Ìý Ìý - Ìý Ìý Ìý 0.0 %
Total $ 22,399 Ìý Ìý $ 20,144 Ìý Ìý $ 88,795 Ìý Ìý $ 80,410 Ìý Ìý $ 8,385 Ìý Ìý Ìý 10.4 %
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý


º¬Ð߲ݴ«Ã½.
Quarterly Financial Performance


(dollars in millions) Revenue Ìý Ìý Net Income Ìý Ìý Adjusted EBITDA1 Ìý Ìý Capital Expenditures2 Ìý Ìý Adjusted EBITDA less Capital Expenditures Ìý Ìý Earnings Per Diluted Share Ìý
Q1 2022 $ 85 Ìý Ìý $ 1 Ìý Ìý $ 23 Ìý Ìý $ 35 Ìý Ìý $ (12 ) Ìý $ 0.01 Ìý
Q2 2022 $ 96 Ìý Ìý $ 6 Ìý Ìý $ 27 Ìý Ìý $ 22 Ìý Ìý $ 5 Ìý Ìý $ 0.10 Ìý
Q3 2022 $ 105 Ìý Ìý $ 13 Ìý Ìý $ 30 Ìý Ìý $ 19 Ìý Ìý $ 11 Ìý Ìý $ 0.22 Ìý
Q4 2022 $ 115 Ìý Ìý $ 9 Ìý Ìý $ 36 Ìý Ìý $ 48 Ìý Ìý $ (12 ) Ìý $ 0.14 Ìý
Q1 2023 $ 94 Ìý Ìý $ 6 Ìý Ìý $ 25 Ìý Ìý $ 15 Ìý Ìý $ 10 Ìý Ìý $ 0.11 Ìý
Q2 2023 $ 108 Ìý Ìý $ 6 Ìý Ìý $ 29 Ìý Ìý $ 16 Ìý Ìý $ 13 Ìý Ìý $ 0.09 Ìý
Q3 2023 $ 120 Ìý Ìý $ 10 Ìý Ìý $ 35 Ìý Ìý $ 5 Ìý Ìý $ 30 Ìý Ìý $ 0.18 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� for a discussion of the definition of the measure and below for a reconciliation of the current period such measure to its most comparable GAAP measure.
2 Information on M&A or growth investments included in capital expenditures have been included for relevant quarters below:
*Q1 2022 capex includes approximately $19 million M&A and $2 million growth investment.
*Q2 2022 capex includes approximately $11 million M&A and $5 million growth investment.
*Q3 2022 capex includes approximately $7 million growth investment.
*Q4 2022 capex includes approximately $31 million M&A and $13 million growth investment.
*Q1 2023 capex includes approximately $3 million growth investment.
*Q2 2023 capex includes approximately $6 million M&A and $1 million growth investment.
*Q3 2023 capex includes approximately $1 million growth investment.

º¬Ð߲ݴ«Ã½.
Reconciliation of Net Income to Reported EBITDA to Adjusted EBITDA


Ìý Three Months Ended July 31, Ìý Ìý Nine Months Ended July 31, Ìý
(dollars in thousands) 2023 Ìý Ìý 2022 Ìý Ìý 2023 Ìý Ìý 2022 Ìý
Consolidated Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income $ 10,336 Ìý Ìý $ 12,976 Ìý Ìý $ 22,399 Ìý Ìý $ 20,144 Ìý
Interest expense, net Ìý 7,066 Ìý Ìý Ìý 6,517 Ìý Ìý Ìý 21,285 Ìý Ìý Ìý 19,126 Ìý
Income tax expense Ìý 3,318 Ìý Ìý Ìý 2,030 Ìý Ìý Ìý 5,427 Ìý Ìý Ìý 2,535 Ìý
Depreciation and amortization Ìý 14,707 Ìý Ìý Ìý 14,190 Ìý Ìý Ìý 43,877 Ìý Ìý Ìý 42,505 Ìý
EBITDA Ìý 35,427 Ìý Ìý Ìý 35,713 Ìý Ìý Ìý 92,988 Ìý Ìý Ìý 84,310 Ìý
Transaction expenses Ìý 5 Ìý Ìý Ìý 20 Ìý Ìý Ìý 32 Ìý Ìý Ìý 59 Ìý
Stock based compensation Ìý 934 Ìý Ìý Ìý 1,333 Ìý Ìý Ìý 3,138 Ìý Ìý Ìý 4,164 Ìý
Change in fair value of warrant liabilities Ìý (911 ) Ìý Ìý (7,420 ) Ìý Ìý (6,639 ) Ìý Ìý (9,894 )
Other income, net Ìý (262 ) Ìý Ìý (16 ) Ìý Ìý (296 ) Ìý Ìý (69 )
Other adjustments(1) Ìý (277 ) Ìý Ìý 407 Ìý Ìý Ìý (428 ) Ìý Ìý 1,840 Ìý
Adjusted EBITDA $ 34,916 Ìý Ìý $ 30,037 Ìý Ìý $ 88,795 Ìý Ìý $ 80,410 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 $ 3,517 Ìý Ìý $ 2,812 Ìý Ìý $ 2,867 Ìý Ìý $ 3,772 Ìý
Interest expense, net Ìý 6,337 Ìý Ìý Ìý 5,795 Ìý Ìý Ìý 19,163 Ìý Ìý Ìý 16,879 Ìý
Income tax expense Ìý 1,318 Ìý Ìý Ìý 961 Ìý Ìý Ìý 1,026 Ìý Ìý Ìý 258 Ìý
Depreciation and amortization Ìý 10,498 Ìý Ìý Ìý 9,927 Ìý Ìý Ìý 31,464 Ìý Ìý Ìý 29,615 Ìý
EBITDA Ìý 21,670 Ìý Ìý Ìý 19,495 Ìý Ìý Ìý 54,520 Ìý Ìý Ìý 50,524 Ìý
Transaction expenses Ìý 5 Ìý Ìý Ìý 20 Ìý Ìý Ìý 32 Ìý Ìý Ìý 59 Ìý
Stock based compensation Ìý 934 Ìý Ìý Ìý 1,333 Ìý Ìý Ìý 3,138 Ìý Ìý Ìý 4,164 Ìý
Other income, net Ìý (257 ) Ìý Ìý (6 ) Ìý Ìý (273 ) Ìý Ìý (43 )
Other adjustments(1) Ìý (1,817 ) Ìý Ìý (1,066 ) Ìý Ìý (5,054 ) Ìý Ìý (2,419 )
Adjusted EBITDA $ 20,535 Ìý Ìý $ 19,776 Ìý Ìý $ 52,363 Ìý Ìý $ 52,285 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 $ 1,616 Ìý Ìý $ 441 Ìý Ìý $ 2,449 Ìý Ìý $ 358 Ìý
Interest expense, net Ìý 729 Ìý Ìý Ìý 722 Ìý Ìý Ìý 2,122 Ìý Ìý Ìý 2,247 Ìý
Income tax expense Ìý 545 Ìý Ìý Ìý 153 Ìý Ìý Ìý 831 Ìý Ìý Ìý 122 Ìý
Depreciation and amortization Ìý 1,879 Ìý Ìý Ìý 1,881 Ìý Ìý Ìý 5,555 Ìý Ìý Ìý 5,892 Ìý
EBITDA Ìý 4,769 Ìý Ìý Ìý 3,197 Ìý Ìý Ìý 10,957 Ìý Ìý Ìý 8,619 Ìý
Other income, net Ìý (6 ) Ìý Ìý (5 ) Ìý Ìý (23 ) Ìý Ìý (11 )
Other adjustments Ìý 803 Ìý Ìý Ìý 763 Ìý Ìý Ìý 2,415 Ìý Ìý Ìý 2,409 Ìý
Adjusted EBITDA $ 5,566 Ìý Ìý $ 3,955 Ìý Ìý $ 13,349 Ìý Ìý $ 11,017 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

(1) Other adjustments include the adjustment for warrant liabilities revaluation, restructuring costs, non-recurring expenses and non-cash currency gains/losses. As of the first quarter of fiscal 2023, we have modified the method in which adjusted EBITDA is calculated by no longer including an add-back for director costs and public company expenses. Adjusted EBITDA in theÌýthree and nine months ended July 31, 2022 is recast by $0.6 million and $1.9 million, respectively, for these expenses to reflect this change.

Ìý Three Months Ended July 31, Ìý Ìý Nine Months Ended July 31, Ìý
(dollars in thousands) 2023 Ìý Ìý 2022 Ìý Ìý 2023 Ìý Ìý 2022 Ìý
U.S. Concrete Waste Management Services Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net income $ 3,986 Ìý Ìý $ 2,010 Ìý Ìý $ 9,526 Ìý Ìý $ 5,205 Ìý
Income tax expense Ìý 1,352 Ìý Ìý Ìý 796 Ìý Ìý Ìý 3,257 Ìý Ìý Ìý 1,832 Ìý
Depreciation and amortization Ìý 2,114 Ìý Ìý Ìý 2,170 Ìý Ìý Ìý 6,214 Ìý Ìý Ìý 6,361 Ìý
EBITDA Ìý 7,452 Ìý Ìý Ìý 4,976 Ìý Ìý Ìý 18,997 Ìý Ìý Ìý 13,398 Ìý
Other income, net Ìý 1 Ìý Ìý Ìý (5 ) Ìý Ìý - Ìý Ìý Ìý (15 )
Other adjustments Ìý 737 Ìý Ìý Ìý 710 Ìý Ìý Ìý 2,211 Ìý Ìý Ìý 1,850 Ìý
Adjusted EBITDA $ 8,190 Ìý Ìý $ 5,681 Ìý Ìý $ 21,208 Ìý Ìý $ 15,233 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 $ 1,217 Ìý Ìý $ 7,713 Ìý Ìý $ 7,557 Ìý Ìý $ 10,809 Ìý
Income tax expense Ìý 103 Ìý Ìý Ìý 120 Ìý Ìý Ìý 313 Ìý Ìý Ìý 323 Ìý
Depreciation and amortization Ìý 216 Ìý Ìý Ìý 212 Ìý Ìý Ìý 644 Ìý Ìý Ìý 637 Ìý
EBITDA Ìý 1,536 Ìý Ìý Ìý 8,045 Ìý Ìý Ìý 8,514 Ìý Ìý Ìý 11,769 Ìý
Change in fair value of warrant liabilities Ìý (911 ) Ìý Ìý (7,420 ) Ìý Ìý (6,639 ) Ìý Ìý (9,894 )
Adjusted EBITDA $ 625 Ìý Ìý $ 625 Ìý Ìý $ 1,875 Ìý Ìý $ 1,875 Ìý


º¬Ð߲ݴ«Ã½.
Reconciliation of Net Debt


Ìý July 31, Ìý Ìý October 31, Ìý Ìý January 31, Ìý Ìý April 30, Ìý Ìý July 31, Ìý
(in thousands) 2022 Ìý Ìý 2022 Ìý Ìý 2023 Ìý Ìý 2023 Ìý Ìý 2023 Ìý
Senior Notes Ìý 375,000 Ìý Ìý Ìý 375,000 Ìý Ìý Ìý 375,000 Ìý Ìý Ìý 375,000 Ìý Ìý Ìý 375,000 Ìý
Revolving loan draws outstanding Ìý 16,884 Ìý Ìý Ìý 52,133 Ìý Ìý Ìý 50,247 Ìý Ìý Ìý 60,947 Ìý Ìý Ìý 35,699 Ìý
Less: Cash Ìý (2,445 ) Ìý Ìý (7,482 ) Ìý Ìý (4,049 ) Ìý Ìý (6,643 ) Ìý Ìý (11,532 )
Net debt $ 389,439 Ìý Ìý $ 419,650 Ìý Ìý $ 421,198 Ìý Ìý $ 429,304 Ìý Ìý $ 399,167 Ìý


º¬Ð߲ݴ«Ã½.
Reconciliation of Historical Adjusted EBITDA


(dollars in thousands) Q1 2022 Ìý Ìý Q2 2022 Ìý Ìý Q3 2022 Ìý Ìý Q4 2022 Ìý Ìý Q1 2023 Ìý Ìý Q2 2023 Ìý Ìý Q3 2023 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
Net income $ 1,183 Ìý Ìý $ 5,985 Ìý Ìý $ 12,976 Ìý Ìý $ 8,532 Ìý Ìý $ 6,475 Ìý Ìý $ 5,588 Ìý Ìý $ 10,336 Ìý
Interest expense, net Ìý 6,261 Ìý Ìý Ìý 6,346 Ìý Ìý Ìý 6,517 Ìý Ìý Ìý 6,765 Ìý Ìý Ìý 6,871 Ìý Ìý Ìý 7,348 Ìý Ìý Ìý 7,066 Ìý
Income tax expense (benefit) Ìý (22 ) Ìý Ìý 527 Ìý Ìý Ìý 2,030 Ìý Ìý Ìý 2,991 Ìý Ìý Ìý 644 Ìý Ìý Ìý 1,465 Ìý Ìý Ìý 3,318 Ìý
Depreciation and amortization Ìý 14,080 Ìý Ìý Ìý 14,236 Ìý Ìý Ìý 14,190 Ìý Ìý Ìý 14,957 Ìý Ìý Ìý 14,449 Ìý Ìý Ìý 14,721 Ìý Ìý Ìý 14,707 Ìý
EBITDA Ìý 21,502 Ìý Ìý Ìý 27,094 Ìý Ìý Ìý 35,713 Ìý Ìý Ìý 33,245 Ìý Ìý Ìý 28,439 Ìý Ìý Ìý 29,122 Ìý Ìý Ìý 35,427 Ìý
Transaction expenses Ìý 21 Ìý Ìý Ìý 20 Ìý Ìý Ìý 20 Ìý Ìý Ìý 259 Ìý Ìý Ìý 3 Ìý Ìý Ìý 24 Ìý Ìý Ìý 5 Ìý
Stock based compensation Ìý 1,480 Ìý Ìý Ìý 1,351 Ìý Ìý Ìý 1,333 Ìý Ìý Ìý 870 Ìý Ìý Ìý 1,140 Ìý Ìý Ìý 1,064 Ìý Ìý Ìý 934 Ìý
Change in fair value of warrant liabilities Ìý - Ìý Ìý Ìý (2,474 ) Ìý Ìý (7,420 ) Ìý Ìý - Ìý Ìý Ìý (4,556 ) Ìý Ìý (1,172 ) Ìý Ìý (911 )
Other income, net Ìý (37 ) Ìý Ìý (13 ) Ìý Ìý (16 ) Ìý Ìý (19 ) Ìý Ìý (21 ) Ìý Ìý (13 ) Ìý Ìý (262 )
Other adjustments (1) Ìý 353 Ìý Ìý Ìý 1,080 Ìý Ìý Ìý 407 Ìý Ìý Ìý 1,292 Ìý Ìý Ìý 41 Ìý Ìý Ìý (192 ) Ìý Ìý (277 )
Adjusted EBITDA $ 23,319 Ìý Ìý $ 27,058 Ìý Ìý $ 30,037 Ìý Ìý $ 35,647 Ìý Ìý $ 25,046 Ìý Ìý $ 28,833 Ìý Ìý $ 34,916 Ìý

(1) See note above.


Source: º¬Ð߲ݴ«Ã½.