Latest News by Industry
SPRING, Texas, Feb. 28, 2023 (GLOBE NEWSWIRE) -- Smart Sand, Inc. (NASDAQ: SND) (the “Company” or “Smart Sand”), a fully integrated frac and industrial sand supply and services company, a low-cost producer of high quality Northern White raw frac sand, a provider of high quality industrial product solutions and efficient proppant logistics solutions through both its in-basin transloading terminals and SmartSystems™ products and services, today announced results for the fourth quarter and full year ended December 31, 2022.
“Smart Sand delivered strong fourth quarter and full year 2022 results,” stated Charles Young, Smart Sand’s Chief Executive Officer. “Market activity was strong in the fourth quarter and is carrying on into the first quarter of 2023. The quality of our Northern White Sand coupled with our cost effective, efficient and sustainable logistics capabilities is allowing us to increase our market presence in the key operating basins we serve in the Eastern and Western United States. We are moving forward with the opening of our Blair, Wisconsin mine and processing plant and expect it to be online in the second quarter of 2023. This will allow Smart Sand to offer our quality sand and superior logistics services to the Canadian market. We are excited about the opportunity to begin competing in this important Northern White Sand market. We experienced increased sales and higher utilization of our SmartSystems fleet in 2022 and we expect the utilization of our fleet to continue to increase in 2023. Our industrial sand business continues to grow as well. Overall, Smart Sand delivered solid financial and operating results in 2022. We are focused on continuing to drive value for our shareholders in 2023.”
Full Year 2022 Highlights
Revenues were $255.7 million for the full year 2022, compared to $126.6 million for the full year of 2021, an increase of 102% year-over-year. The increase in revenues over 2021 results was due to higher sales volumes and higher pricing in 2022. Sand sales revenue in 2022 was $243.2 million compared to $117.4 million in 2021, an increase of 107% year-over-year, as a result of increased sand sales volumes and higher prices primarily driven by increased market activity in the operating basins the Company serves.
Total tons sold were 4,333,000 for the full year 2022, compared to full year 2021 total tons sold of 3,189,000, an increase of 36% year-over-year. Sales volumes improved early in 2022 and remained strong throughout the year.
Net loss was $(0.7) million, or $(0.02) per basic and diluted share, for the full year 2022, compared with net loss of $(50.7) million, or $(1.21) per basic and diluted share, for the full year 2021. The decrease in net loss is primarily attributable to an increase in total volumes sold and higher average sales prices for our sand in addition to non-cash bad debt expense recorded in the prior year against the residual balance of accounts receivables that were previously the subject of litigation. Net cash provided by operating activities was $5.4 million for the year ended December 31, 2022, which included a net loss of $(0.7) million, offset by non-cash items of $26.3 million and $(20.2) million in changes in operating assets and liabilities. The net cash provided by operating activities in 2021 was $32.4 million, which included a $35.0 million cash receipt related to the settlement of the U.S. Well litigation.
Contribution margin was $54.6 million, or $12.61 per ton sold, for the full year 2022 compared to $10.5 million, or $3.30 per ton sold, for the full year 2021. The increase in contribution margin was primarily due to increase in pricing and higher overall volumes in the current period.
Adjusted EBITDA was $29.3 million for the full year 2022 compared to Adjusted EBITDA of $(30.5) million for the full year 2021. The increase in Adjusted EBITDA for the year ended December 31, 2022, as compared to the prior year, was primarily due to a decrease in net loss for year ended December 31, 2022 as a result of higher sales volumes and higher average selling prices of our sand.
Fourth Quarter 2022 Highlights
Revenues were $73.8 million in the fourth quarter of 2022, compared to third quarter of 2022 revenues of $71.6 million. Fourth quarter 2022 revenues increased by 110% compared to fourth quarter 2021 revenues of $35.1 million. The Company had lower shortfall revenues in the fourth quarter of 2022, compared to the third quarter of 2022, but this was offset by higher sand sales revenue in the fourth quarter of 2022. The increase in revenue in the fourth quarter of 2022, compared to the fourth quarter of 2021, was primarily due to higher volumes sold at higher average selling prices.
Overall tons sold were 1,175,000 for the fourth quarter, a 6% increase over 1,110,000 tons for the third quarter of 2022. Tons sold in the fourth quarter of 2022 increased by 35% compared to tons sold in the fourth quarter of 2021 of 872,000. Sales volumes were substantially higher in the fourth quarter 2022, compared to the fourth quarter 2021, due primarily to increased oil and natural gas drilling activity in 2022 driven primarily by higher prices in oil and natural gas.
For the fourth quarter of 2022, the Company had net income of $2.6 million, or $0.06 per basic and diluted share, compared to net income of $2.7 million, or $0.06 per basic and diluted share, for the third quarter of 2022. Net income for the fourth quarter of 2022 was stable compared to the third quarter of 2022. Net income of $2.6 million for the fourth quarter of 2022 represented a significant increase year-over-year compared to a net loss of $(12.2) million, or $(0.29) per basic share and diluted share, for the fourth quarter 2021. The increase in net income year-over-year was driven by higher sales volumes, higher average sales prices for our sand, and higher utilization of our SmartSystems fleet.
Contribution margin was $17.4 million, or $14.77 per ton sold, for the fourth quarter of 2022 compared to $17.8 million, or $16.01 per ton sold, for the third quarter of 2022 and $1.9 million, or $2.18 per ton sold, for the fourth quarter of 2021. The increase in contribution margin for the fourth quarter of 2022 as compared to the fourth quarter of 2021 was primarily due to higher sales volumes and higher average sales prices in the fourth quarter of 2022.
Adjusted EBITDA was $10.7 million for the fourth quarter of 2022, compared to $11.3 million for the third quarter 2022 and $(4.5) million for the fourth quarter of 2021. Lower Adjusted EBITDA in the fourth quarter of 2022, compared to the third quarter or 2022, was primarily due to lower shortfall revenue in the quarter. Fourth quarter 2022 Adjusted EBITDA improved, compared to the fourth quarter 2021 results, due to higher sales volumes, and higher average sales prices.
Capital and Liquidity
For the full year 2022, we had negative free cash flow of $13.9 million, generating $5.4 million in cash flow from operations while spending $12.7 million on capital expenditures and $6.5 million on the acquisition of the Blair, Wisconsin mine and processing facility. For the fourth quarter of 2022, we had $2.4 million in free cash flow, generating $5.6 million in cash flow from operations and spending of $3.2 million on capital expenditures. As of December 31, 2022, we had cash on hand of $5.5 million and $19.0 million in undrawn availability on our existing credit facility.
Conference Call
Smart Sand will host a conference call and live webcast for analysts and investors on March 1, 2023 at 10:00 a.m. Eastern Time to discuss the Company’s fourth quarter and full year 2022 financial results. Investors are invited to listen to a live audio webcast of the conference call, which will be accessible by visiting the “Investors” section of the Company’s website at www.smartsand.com. To access the live webcast, please log in 10 minutes prior to the start of the call to register. Once registration is completed, participants will receive a dial-in number along with a personalized PIN. An archived replay of the call will also be available on our website following the call.
Forward-looking Statements
All statements in this news release other than statements of historical facts are forward-looking statements that contain our Company’s current expectations about our future results. We have attempted to identify any forward-looking statements by using words such as “expect,” “will,” “estimate,” “believe” and other similar expressions. Although we believe that the expectations reflected and the assumptions or bases underlying our forward-looking statements are reasonable, we can give no assurance that such expectations will prove to be correct. Such statements are not guarantees of future performance or events and are subject to known and unknown risks and uncertainties that could cause our actual results, events or financial positions to differ materially from those included within or implied by such forward-looking statements.
Factors that could cause our actual results to differ materially from the results contemplated by such forward-looking statements include, but are not limited to, fluctuations in product demand, regulatory changes, adverse weather conditions, increased fuel prices, higher transportation costs, access to capital, increased competition, continued effects of the global pandemic, changes in economic or political conditions, and such other factors discussed or referenced in the “Risk Factors” section of our Company’s Form 10-K for the year ended December 31, 2022, to be filed by us with the U.S. Securities and Exchange Commission on February 28, 2023.
You should not place undue reliance on our forward-looking statements. Any forward-looking statement speaks only as of the date on which such statement is made, and we undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, changed circumstances or otherwise, unless required by law.
About Smart Sand
We are a fully integrated frac and industrial sand supply and services company, offering complete mine to wellsite proppant and logistic solutions to our frac sand customers, and a broad offering of products for industrial sand customers. We produce low-cost, high quality Northern White sand, which is a premium sand used as a proppant to enhance hydrocarbon recovery rates in the hydraulic fracturing of oil and natural gas wells. Our sand is also a high-quality product used in a variety of industrial applications, including glass, foundry, building products, filtration, geothermal, renewables, ceramics, turf & landscaping, retail, recreation and more. We also offer logistics solutions to our customers through our in-basin transloading terminals and our SmartSystems wellsite storage capabilities. We own and operate premium sand mines and related processing facilities in Wisconsin and Illinois, which have access to four Class I rail lines, allowing us to deliver products substantially anywhere in the United States and Canada. For more information, please visit www.smartsand.com.
Availability of Information on Smart Sand’s Website
We routinely announce material information using U.S. Securities and Exchange Commission filings, press releases, public conference calls and webcasts and the Smart Sand investor relations website. While not all of the information that we post to the Smart Sand investor relations website is of a material nature, some information could be deemed to be material. Accordingly, we encourage investors, the media, and others interested in Smart Sand to review the information that we share at the “Investors” link located at the top of the page on www.smartsand.com.
SMART SAND, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
| Three Months Ended | |||||||||||
| December 31, 2022 | September 30, 2022 | December 31, 2021 | |||||||||
| (unaudited) | (unaudited) | (unaudited) | |||||||||
| (in thousands, except per share amounts) | |||||||||||
| Revenues: | |||||||||||
| Sand sales revenue | $ | 71,099 | $ | 66,663 | $ | 34,111 | |||||
| Shortfall revenue | 414 | 2,681 | — | ||||||||
| Logistics revenue | 2,316 | 2,248 | 969 | ||||||||
| Total revenue | 73,829 | 71,592 | 35,080 | ||||||||
| Cost of goods sold | 62,657 | 60,163 | 39,432 | ||||||||
| Inventory impairment loss | — | — | 2,170 | ||||||||
| Gross profit | 11,172 | 11,429 | (6,522 | ) | |||||||
| Operating expenses: | |||||||||||
| Salaries, benefits and payroll taxes | 4,771 | 3,554 | 4,108 | ||||||||
| Depreciation and amortization | 598 | 556 | 490 | ||||||||
| Selling, general and administrative | 4,147 | 3,542 | 3,873 | ||||||||
| Total operating expenses | 9,516 | 7,652 | 8,471 | ||||||||
| Operating income (loss) | 1,656 | 3,777 | (14,993 | ) | |||||||
| Other income (expenses): | |||||||||||
| Interest expense, net | (364 | ) | (411 | ) | (452 | ) | |||||
| Other income | 412 | 148 | 316 | ||||||||
| Total other income (expenses), net | 48 | (263 | ) | (136 | ) | ||||||
| Income (loss) before income tax benefit | 1,704 | 3,514 | (15,129 | ) | |||||||
| Income tax (benefit) expense | (923 | ) | 831 | (2,896 | ) | ||||||
| Net income (loss) | $ | 2,627 | $ | 2,683 | $ | (12,233 | ) | ||||
| Net income (loss) per common share: | |||||||||||
| Basic | $ | 0.06 | $ | 0.06 | $ | (0.29 | ) | ||||
| Diluted | $ | 0.06 | $ | 0.06 | $ | (0.29 | ) | ||||
| Weighted-average number of common shares: | |||||||||||
| Basic | 42,833 | 42,522 | 41,869 | ||||||||
| Diluted | 42,862 | 42,524 | 41,869 | ||||||||
SMART SAND, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
| Year Ended December 31, | |||||||
| 2022 | 2021 | ||||||
| (in thousands, except per share amount) | |||||||
| Revenues: | |||||||
| Sand sales revenue | $ | 243,162 | $ | 117,402 | |||
| Shortfall revenue | 5,010 | 4,421 | |||||
| Logistics revenue | 7,568 | 4,825 | |||||
| Total revenue | 255,740 | 126,648 | |||||
| Cost of goods sold | 226,149 | 140,384 | |||||
| Inventory impairment loss | — | 2,170 | |||||
| Gross profit | 29,591 | (15,906 | ) | ||||
| Operating expenses: | |||||||
| Salaries, benefits and payroll taxes | 14,942 | 11,258 | |||||
| Depreciation and amortization | 2,244 | 1,980 | |||||
| Selling, general and administrative | 15,532 | 14,749 | |||||
| Bad debt expense | 1 | 19,592 | |||||
| Total operating expenses | 32,719 | 47,579 | |||||
| Operating loss | (3,128 | ) | (63,485 | ) | |||
| Other (expenses) income: | |||||||
| Interest expense, net | (1,608 | ) | (1,979 | ) | |||
| Other income | 828 | 5,773 | |||||
| Total other (expenses) income, net | (780 | ) | 3,794 | ||||
| Loss before income tax benefit | (3,908 | ) | (59,691 | ) | |||
| Income tax benefit | (3,205 | ) | (9,017 | ) | |||
| Net loss | $ | (703 | ) | $ | (50,674 | ) | |
| Net loss per common share: | |||||||
| Basic | $ | (0.02 | ) | $ | (1.21 | ) | |
| Diluted | $ | (0.02 | ) | $ | (1.21 | ) | |
| Weighted-average number of common shares: | |||||||
| Basic | 42,408 | 41,775 | |||||
| Diluted | 42,408 | 41,775 | |||||
SMART SAND, INC.
CONSOLIDATED BALANCE SHEETS
| December 31, | |||||||
| 2022 | 2021 | ||||||
| (in thousands) | |||||||
| Assets | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 5,510 | $ | 25,588 | |||
| Accounts receivable | 35,746 | 17,481 | |||||
| Unbilled receivables | 79 | 1,884 | |||||
| Inventory | 20,185 | 15,024 | |||||
| Prepaid expenses and other current assets | 6,593 | 13,886 | |||||
| Total current assets | 68,113 | 73,863 | |||||
| Property, plant and equipment, net | 258,843 | 262,465 | |||||
| Operating lease right-of-use assets | 26,075 | 29,828 | |||||
| Intangible assets, net | 6,669 | 7,461 | |||||
| Other assets | 303 | 402 | |||||
| Total assets | $ | 360,003 | $ | 374,019 | |||
| Liabilities and Stockholders’ Equity | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 14,435 | $ | 8,479 | |||
| Accrued expenses and other liabilities | 13,430 | 14,073 | |||||
| Current portion of deferred revenue | 6,959 | 9,842 | |||||
| Current portion of long-term debt | 6,183 | 7,127 | |||||
| Current portion of operating lease liabilities | 10,910 | 9,029 | |||||
| Total current liabilities | 51,917 | 48,550 | |||||
| Long-term deferred revenue | — | 6,428 | |||||
| Long-term debt | 9,807 | 15,353 | |||||
| Long-term operating lease liabilities | 17,642 | 23,690 | |||||
| Deferred tax liabilities, long-term, net | 18,238 | 22,434 | |||||
| Asset retirement obligation | 18,888 | 16,155 | |||||
| Other non-current liabilities | 40 | 249 | |||||
| Total liabilities | 116,532 | 132,859 | |||||
| Commitments and contingencies | |||||||
| Stockholders’ equity | |||||||
| Common stock | 43 | 42 | |||||
| Treasury stock, at cost | (5,075 | ) | (4,535 | ) | |||
| Additional paid-in capital | 178,386 | 174,486 | |||||
| Retained earnings | 69,890 | 70,593 | |||||
| Accumulated other comprehensive income | 227 | 574 | |||||
| Total stockholders’ equity | 243,471 | 241,160 | |||||
| Total liabilities and stockholders’ equity | $ | 360,003 | $ | 374,019 | |||
SMART SAND, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
| Three Months Ended | |||||||||||
| December 31, 2022 | September 30, 2022 | December 31, 2021 | |||||||||
| (unaudited) | (unaudited) | (unaudited) | |||||||||
| (in thousands) | |||||||||||
| Operating activities: | |||||||||||
| Net income (loss) | $ | 2,627 | $ | 2,683 | $ | (12,233 | ) | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation, depletion and accretion of asset retirement obligation | 6,584 | 6,698 | 6,371 | ||||||||
| Impairment loss | — | — | 2,170 | ||||||||
| Amortization of intangible assets | 196 | 198 | 199 | ||||||||
| Loss (gain) on disposal of assets | 188 | (466 | ) | 332 | |||||||
| Amortization of deferred financing cost | 26 | 26 | 26 | ||||||||
| Accretion of debt discount | 46 | 47 | 43 | ||||||||
| Deferred income taxes | (1,412 | ) | 480 | (3,004 | ) | ||||||
| Stock-based compensation | 748 | 808 | 1,030 | ||||||||
| Employee stock purchase plan compensation | 7 | 7 | 10 | ||||||||
| Changes in assets and liabilities: | |||||||||||
| Accounts receivable | (4,027 | ) | (3,264 | ) | (1,892 | ) | |||||
| Unbilled receivables | 2,398 | 6,042 | (898 | ) | |||||||
| Inventories | 433 | (3,744 | ) | (1,813 | ) | ||||||
| Prepaid expenses and other assets | 3,452 | 1,218 | 2,637 | ||||||||
| Deferred revenue | (2,946 | ) | (1,823 | ) | (179 | ) | |||||
| Accounts payable | 2,460 | (445 | ) | 2,944 | |||||||
| Accrued expenses and other liabilities | (5,191 | ) | 2,315 | (848 | ) | ||||||
| Net cash provided (used) by operating activities | 5,589 | 10,780 | (5,105 | ) | |||||||
| Investing activities: | |||||||||||
| Purchases of property, plant and equipment | (3,196 | ) | (4,398 | ) | (4,244 | ) | |||||
| Proceeds from disposal of assets | 75 | 995 | — | ||||||||
| Net cash used in investing activities | (3,121 | ) | (3,403 | ) | (4,244 | ) | |||||
| Financing activities: | |||||||||||
| Repayments of notes payable | (1,851 | ) | (1,893 | ) | (1,602 | ) | |||||
| Payments under equipment financing obligations | (28 | ) | (28 | ) | (31 | ) | |||||
| Proceeds from revolving credit facility | 4,000 | 3,000 | — | ||||||||
| Repayment of revolving credit facility | (10,000 | ) | — | — | |||||||
| Proceeds from equity issuance | — | 27 | — | ||||||||
| Royalty stock issuance | 639 | — | — | ||||||||
| Purchase of treasury stock | (89 | ) | (210 | ) | (108 | ) | |||||
| Net cash used in (provided by) financing activities | (7,329 | ) | 896 | (1,741 | ) | ||||||
| Net increase in cash and cash equivalents | (4,861 | ) | 8,273 | (11,090 | ) | ||||||
| Cash and cash equivalents at beginning of period | 10,371 | 2,098 | 36,678 | ||||||||
| Cash and cash equivalents at end of period | $ | 5,510 | $ | 10,371 | $ | 25,588 | |||||
SMART SAND, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
| Year Ended December 31, | |||||||
| 2022 | 2021 | ||||||
| (audited) | (audited) | ||||||
| (in thousands) | |||||||
| Operating activities: | |||||||
| Net (loss) income | $ | (703 | ) | $ | (50,674 | ) | |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
| Depreciation, depletion and accretion of asset retirement obligation | 26,488 | 25,308 | |||||
| Impairment loss | — | 2,170 | |||||
| Amortization of intangible assets | 792 | 792 | |||||
| (Gain) loss on disposal of assets | (294 | ) | 555 | ||||
| Provision for bad debt | 1 | 19,592 | |||||
| Amortization of deferred financing cost | 105 | 105 | |||||
| Accretion of debt discount | 186 | 183 | |||||
| Deferred income taxes | (4,196 | ) | (10,547 | ) | |||
| Stock-based compensation | 3,184 | 3,161 | |||||
| Employee stock purchase plan compensation | 25 | 34 | |||||
| Changes in assets and liabilities: | |||||||
| Accounts receivable | (18,265 | ) | 32,899 | ||||
| Unbilled receivables | 1,805 | (2,011 | ) | ||||
| Inventories | (5,161 | ) | 1,942 | ||||
| Prepaid expenses and other assets | 6,524 | 751 | |||||
| Deferred revenue | (9,311 | ) | 5,913 | ||||
| Accounts payable | 5,244 | 4,508 | |||||
| Accrued and other expenses | (1,004 | ) | (2,243 | ) | |||
| Net cash provided by operating activities | 5,420 | 32,438 | |||||
| Investing activities: | |||||||
| Acquisition of businesses, net of cash acquired | (6,547 | ) | — | ||||
| Purchases of property, plant and equipment | (12,731 | ) | (11,220 | ) | |||
| Proceeds from disposal of assets | 1,070 | 78 | |||||
| Net cash used in investing activities | (18,208 | ) | (11,142 | ) | |||
| Financing activities: | |||||||
| Repayments of notes payable | (7,325 | ) | (6,771 | ) | |||
| Payments under equipment financing obligations | (116 | ) | (123 | ) | |||
| Proceeds from revolving credit facility | 10,000 | — | |||||
| Repayment of revolving credit facility | (10,000 | ) | — | ||||
| Payment of contingent consideration | — | (180 | ) | ||||
| Proceeds from equity issuance | 52 | 42 | |||||
| Royalty stock issuance | 639 | — | |||||
| Purchase of treasury stock | (540 | ) | (401 | ) | |||
| Net cash used in financing activities | (7,290 | ) | (7,433 | ) | |||
| Net increase in cash and cash equivalents | (20,078 | ) | 13,863 | ||||
| Cash and cash equivalents at beginning of period | 25,588 | 11,725 | |||||
| Cash and cash equivalents at end of period | $ | 5,510 | $ | 25,588 | |||
Non-GAAP Financial Measures
Contribution Margin
We also use contribution margin, which we define as total revenues less costs of goods sold excluding depreciation, depletion and accretion of asset retirement obligations, to measure its financial and operating performance. Contribution margin excludes other operating expenses and income, including costs not directly associated with the operations of the Company’s business such as accounting, human resources, information technology, legal, sales and other administrative activities.
Historically, we have reported production costs and production cost per ton as non-GAAP financial measures. As we expand our logistics activities and continue to sell sand closer to the wellhead, our sand production costs will only be a portion of our overall cost structure.
Gross profit is the GAAP measure most directly comparable to contribution margin. Contribution margin should not be considered an alternative to gross profit presented in accordance with GAAP. Because contribution margin may be defined differently by other companies in the industry, our definition of contribution margin may not be comparable to similarly titled measures of other companies, thereby diminishing its utility. The following table presents a reconciliation of contribution margin to gross profit.
| Three Months Ended | |||||||||||
| December 31, 2022 | September 30, 2022 | December 31, 2021 | |||||||||
| (in thousands) | |||||||||||
| Revenue | $ | 73,829 | $ | 71,592 | $ | 35,080 | |||||
| Cost of goods sold | 62,657 | 60,163 | 39,432 | ||||||||
| Gross profit | 11,172 | 11,429 | (4,352 | ) | |||||||
| Depreciation, depletion, and accretion of asset retirement obligations included in cost of goods sold | 6,184 | 6,340 | 6,249 | ||||||||
| Contribution margin | $ | 17,356 | $ | 17,769 | $ | 1,897 | |||||
| Contribution margin per ton | $ | 14.77 | $ | 16.01 | $ | 2.18 | |||||
| Total tons sold | 1,175 | 1,110 | 872 | ||||||||
| Year Ended December 31, | |||||||
| 2022 | 2021 | ||||||
| (in thousands) | |||||||
| Revenue | $ | 255,740 | $ | 126,648 | |||
| Cost of goods sold | 226,149 | 140,384 | |||||
| Gross profit | 29,591 | (13,736 | ) | ||||
| Depreciation, depletion, and accretion of asset retirement obligations included in cost of goods sold | 25,038 | 24,258 | |||||
| Contribution margin | $ | 54,629 | $ | 10,522 | |||
| Contribution margin per ton | $ | 12.61 | $ | 3.30 | |||
| Total tons sold | 4,333 | 3,189 | |||||
EBITDA and Adjusted EBITDA
We define EBITDA as net income, plus: (i) depreciation, depletion and amortization expense; (ii) income tax expense (benefit); (iii) interest expense; and (iv) franchise taxes. We define Adjusted EBITDA as EBITDA, plus: (i) gain or loss on sale of fixed assets or discontinued operations; (ii) integration and transition costs associated with specified transactions; (iii) equity compensation; (iv) acquisition and development costs; (v) non-recurring cash charges related to restructuring, retention and other similar actions; (vi) earn-out, contingent consideration obligations and other acquisition and development costs; and (vii) non-cash charges and unusual or non-recurring charges. Adjusted EBITDA is used as a supplemental financial measure by management and by external users of our financial statements, such as investors and commercial banks, to assess:
We believe that our presentation of EBITDA and Adjusted EBITDA will provide useful information to investors in assessing our financial condition and results of operations. Net income is the GAAP measure most directly comparable to EBITDA and Adjusted EBITDA. EBITDA and Adjusted EBITDA should not be considered alternatives to net income presented in accordance with GAAP. Because EBITDA and Adjusted EBITDA may be defined differently by other companies in our industry, our definitions of EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures of other companies, thereby diminishing their utility. The following table presents a reconciliation of EBITDA and Adjusted EBITDA to net income for each of the periods indicated.
The following tables present a reconciliation of EBITDA and Adjusted EBITDA to net income for each of the periods indicated:
| Three Months Ended | |||||||||||
| December 31, 2022 | September 30, 2022 | December 31, 2021 | |||||||||
| (in thousands) | |||||||||||
| Net income (loss) | $ | 2,627 | $ | 2,683 | $ | (12,233 | ) | ||||
| Depreciation, depletion and amortization | 6,590 | 6,705 | 6,554 | ||||||||
| Income tax benefit | (923 | ) | 831 | (2,896 | ) | ||||||
| Interest expense | 379 | 431 | 460 | ||||||||
| Franchise taxes | 85 | 77 | 53 | ||||||||
| EBITDA | $ | 8,758 | $ | 10,727 | $ | (8,062 | ) | ||||
| Loss (gain) on sale of fixed assets | 188 | (466 | ) | 332 | |||||||
| Equity compensation | 706 | 713 | 883 | ||||||||
| Royalty stock issuance | 639 | — | — | ||||||||
| Acquisition and development costs (1) | 241 | 97 | 11 | ||||||||
| Non-cash impairment loss (2) | — | — | 2,170 | ||||||||
| Cash charges related to restructuring and retention | — | 31 | — | ||||||||
| Accretion of asset retirement obligations | 189 | 189 | 182 | ||||||||
| Adjusted EBITDA | $ | 10,721 | $ | 11,291 | $ | (4,484 | ) | ||||
(1) Represents costs incurred related to the business combinations and current development project activities.
(2) The year ended December 31, 2021 represents a write-down of our inventory based on expected yield.
| Year Ended December 31, | |||||||
| 2022 | 2021 | ||||||
| (in thousands) | |||||||
| Net (loss) income | $ | (703 | ) | $ | (50,674 | ) | |
| Depreciation, depletion and amortization | 26,521 | 25,495 | |||||
| Income tax benefit | (3,205 | ) | (9,017 | ) | |||
| Interest expense | 1,661 | 2,014 | |||||
| Franchise taxes | 353 | 290 | |||||
| EBITDA | $ | 24,627 | $ | (31,892 | ) | ||
| (Gain) loss on sale of fixed assets | (294 | ) | 555 | ||||
| Equity compensation | 2,729 | 2,933 | |||||
| Royalty stock issuance | 639 | — | |||||
| Employee retention credit | — | (5,026 | ) | ||||
| Acquisition and development costs (1) | 675 | 28 | |||||
| Non-cash impairment loss (2) | — | 2,170 | |||||
| Cash charges related to restructuring and retention of employees | 137 | 9 | |||||
| Accretion of asset retirement obligations | 758 | 740 | |||||
| Adjusted EBITDA | $ | 29,271 | $ | (30,483 | ) | ||
(1) Represents costs incurred related to the business combinations and current development project activities.
(2) The year ended December 31, 2021 represents a write-down of our inventory based on expected yield.
Free Cash Flow
Free cash flow, which we define as net cash provided by operating activities less purchases of property, plant and equipment, is used as a supplemental financial measure by our management and by external users of our financial statements, such as investors and commercial banks, to measure the liquidity of our business.
Net cash provided by operating activities is the GAAP measure most directly comparable to free cash flow. Free cash flow should not be considered an alternative to net cash provided by operating activities presented in accordance with GAAP. Because free cash flows may be defined differently by other companies in our industry, our definition of free cash flow may not be comparable to similarly titled measures of other companies, thereby diminishing its utility. The following table presents a reconciliation of free cash flow to net cash provided by operating activities.
| Three Months Ended | |||||||||||
| December 31, 2022 | September 30, 2022 | December 31, 2021 | |||||||||
| (in thousands) | |||||||||||
| Net cash provided by (used in) operating activities | $ | 5,589 | $ | 10,780 | $ | (5,105 | ) | ||||
| Purchases of property, plant and equipment | (3,196 | ) | (4,398 | ) | (4,244 | ) | |||||
| Free cash flow | $ | 2,393 | $ | 6,382 | $ | (9,349 | ) | ||||
| Year Ended December 31, | |||||||
| 2022 | 2021 | ||||||
| (in thousands) | |||||||
| Net cash provided by (used in) operating activities | $ | 5,420 | $ | 32,438 | |||
| Acquisition of Blair facility | (6,547 | ) | — | ||||
| Purchases of property, plant and equipment | (12,731 | ) | (11,220 | ) | |||
| Free cash flow | $ | (13,858 | ) | $ | 21,218 | ||
Investor Contacts:
Lee Beckelman
Chief Financial Officer
(281) 231-2660
lbeckelman@smartsand.com