-
Concrete Pumping Holdings Reports Strong Third Quarter Fiscal Year 2022 Results
المصدر: Nasdaq GlobeNewswire / 08 سبتمبر 2022 15:05:01 America/Chicago
DENVER, Sept. 08, 2022 (GLOBE NEWSWIRE) -- Concrete Pumping Holdings, Inc. (Nasdaq: BBCP) (the “Company” or “CPH”), a leading provider of concrete pumping and waste management services in the U.S. and U.K., reported financial results for the quarter ended July 31, 2022.
Third Quarter Fiscal Year 2022 Summary vs. Third Quarter Fiscal Year 2021 (unless otherwise noted)
- Revenue increased 29.4% or $23.7 million to $104.5 million compared to $80.8 million.
- Gross profit increased 16.4% or $6.1 million to $43.3 million compared to $37.2 million.
- Net income available to common shareholders increased to $14.1 million or $0.24 per diluted share compared to $4.1 million or $0.07 per diluted share.
- Adjusted EBITDA1 increased 14.7% to $32.6 million compared to $28.5 million, with Adjusted EBITDA margin of 31.2% compared to 35.2%.
- Amounts outstanding under debt agreements was $391.9 million, with net debt1 of $389.4 million. Total available liquidity at quarter end was $134.1 million.
Management Commentary
“The third quarter marks our fourth consecutive quarter of double-digit revenue growth across all our segments, which we consider a testament to the strength and resilience of our business,” said CPH CEO Bruce Young. “Driving these results was strong organic growth in our commercial end-market due to volume and rate improvements, the contribution from recent accretive acquisitions, and continued momentum in our Eco-Pan business. Rising inflation, particularly in diesel fuel, was a headwind that persisted in the quarter, but we remained successful in recalibrating our rates.
“We also continued to execute upon our organic and M&A growth strategies. In late July, we undertook a greenfield expansion strategy in Washington D.C., an area that has experienced robust growth over the past decade. In August, we strengthened our presence with the acquisition of Coastal Carolina Pumping, Inc., the largest concrete pumping service provider in the Carolinas. We expect to deliver value creation using the same proven approach we have taken with our previous acquisitions.
“Heading into the final quarter of our fiscal year, we expect our sales momentum to continue due to the strength in our end-markets and our diverse business model. While inflationary headwinds have started to ease somewhat since the end of our third quarter, we believe we have proven the inelastic nature of our high-value service, which has us well positioned for 2023 and beyond.”
______________
1 Adjusted 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.Third Quarter Fiscal Year 2022 Financial Results
Revenue in the third quarter of fiscal year 2022 increased 29.4% to $104.5 million compared to $80.8 million in the third quarter of fiscal year 2021. The increase was primarily attributable to double-digit growth across each of the Company’s segments. Excluding an aggregate of $7.2 million of revenue contribution from the acquisitions of Hi-Tech Concrete Pumping Services (Hi-Tech) and Pioneer Concrete Pumping Service, Inc. (Pioneer) in the third quarter of 2022, organic revenue growth for the quarter increased 20.4% to $97.3 million.
Gross profit in the third quarter of fiscal year 2022 increased 16.4% to $43.3 million compared to $37.2 million in the third quarter of fiscal year 2021. Gross margin was 41.5% compared to 46.1% in the prior year quarter due to inflationary pressures, primarily in the price of diesel fuel.
G&A expenses in the third quarter of fiscal year 2022 were $27.2 million compared to $25.0 million in the third quarter of 2021. As a percentage of revenue, G&A expenses improved to 26.1% in the third quarter of 2022 compared to 30.9% in the third quarter of 2021. The increase in G&A expenses was primarily due to: (1) higher labor and health insurance costs of approximately $1.2 million and $0.4 million, respectively, primarily due to additional personnel that joined the Company as a result of recent acquisitions and (2) an additional $0.4 million related to fluctuations in the Pound Sterling. This was offset slightly by lower amortization of intangible assets expense of $1.2 million.
Net income available to common shareholders in the third quarter of 2022 improved to $14.1 million, or $0.24 per diluted share, compared to net income of $4.1 million or $0.07 per diluted share in the prior year quarter. The improvement was due to the increase in gross profit and a $7.2 million year-over-year change in fair value of warrant liabilities, which reflected a gain of $7.4 million in the third quarter of 2022 as compared to a gain of $0.3 million in the third quarter of fiscal 2021.
Adjusted EBITDA in the third quarter of fiscal year 2022 increased 14.7% to $32.6 million compared to $28.5 million in the third quarter of fiscal year 2021. Adjusted EBITDA margin was 31.2% compared to 35.2% in the prior year quarter. The decrease was primarily attributable to inflationary pressures.
Liquidity
On July 31, 2022, the Company had debt outstanding of $391.9 million, net debt of $389.4 million and total available liquidity of $134.1 million. This reflects the amendment of the Company's existing ABL credit agreement during the third fiscal quarter to provide up to $160.0 million ($125.0 million previously) of commitments.
Segment Results
U.S. Concrete Pumping. Revenue in the third quarter of fiscal 2022 increased 33.3% to $77.4 million compared to $58.0 million in the year-ago quarter. The improvement was primarily driven by revenue generated from Hi-Tech and Pioneer, which were acquired in the fourth quarter of fiscal 2021 and the first quarter of fiscal 2022, respectively, which collectively contributed $7.2 million in revenue in the third quarter. Supplemental revenue growth was a result of organic improvements in volume and rate per hour increases. Net income in the third quarter of fiscal 2022 improved to $4.3 million compared to $1.8 million in the prior year third quarter. Adjusted EBITDA in the third quarter of fiscal 2022 increased 21.6% to $22.4 million compared to $18.4 million in the year-ago quarter.
U.K. Operations. Revenue in the third quarter of fiscal 2022 increased 14.0% to $14.4 million compared to $12.7 million in the year-ago quarter. Excluding the impact from foreign currency fluctuations, revenue would have been up 28.4% from the prior year quarter. Net income in the third quarter of fiscal 2022 was $0.4 million, unchanged compared to the prior year third quarter. Adjusted EBITDA in the third quarter of fiscal 2022 was $4.0 million compared to $4.1 million in the year-ago quarter.
U.S. Concrete Waste Management Services. Revenue in the third quarter of fiscal 2022 increased 26.6% to $12.8 million compared to $10.1 million in the year-ago quarter. The double-digit improvement was a result of organic growth, rate per hour improvements and continued pandemic recovery trends. Net income in the third quarter of fiscal 2022 improved to $2.0 million compared to $1.8 million in the prior year third quarter. Adjusted EBITDA in the third quarter of fiscal 2022 increased 6.5% to $5.7 million compared to $5.3 million in the year-ago quarter.
Management Promotions
Building on its continued strong growth, the Company is announcing the following internal promotions.
Mark Young has been promoted to president of US Concrete Pumping. He previously held the title of general manager of Brundage-Bone, a position he held since 2018. Young brings over 15 years of construction industry experience.
Casey Mendenhall has been promoted to president of Eco-Pan to support this segment’s strong expansion. He has over 25 years of experience in various sectors of the concrete pumping industry and has served as Eco-Pan general manager since 2019.
Commenting on the promotions, CPH CEO Bruce Young said: “Both Mark and Casey are perfect examples of the depth of experience we have on our great team. They have been instrumental in driving growth in their respective businesses, and we look forward to their contributions in these well-deserved new roles.”
Fiscal Year 2022 Outlook
The Company now expects fiscal year 2022 revenue to range between $380.0 million to $390.0 million (versus the $360.0 million to $370.0 million announced in our second quarter earnings release). Adjusted EBITDA is expected to range between $115.0 million to $120.0 million, and free cash flow2 is expected to range between $55.0 million and $60.0 million.
_____________
2 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 2022 results.
Date: Thursday September 8, 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: 13732403Please 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 at here and via the investor relations section of the Company’s website at www.concretepumpingholdings.com.
A replay of the conference call will be available after 8:00 p.m. Eastern time on the same day through September 29, 2022.
Toll-free replay number: 1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 13732403About Concrete Pumping Holdings
Concrete Pumping Holdings is the leading provider of concrete pumping services and concrete waste management services in the fragmented U.S. and U.K. markets, primarily operating under what we believe are the only established, national brands in both geographies – Brundage-Bone for concrete pumping in the U.S., Camfaud in the U.K., and Eco-Pan for waste management services in both the U.S. and U.K. The Company’s large fleet of specialized pumping equipment and trained operators position it to deliver concrete placement solutions that facilitate labor cost savings to customers, shorten concrete placement times, enhance worksite safety and improve construction quality. Highly complementary to its core concrete pumping service, Eco-Pan seeks to provide a full-service, cost-effective, regulatory-compliant solution to manage environmental issues caused by concrete washout. As of July 31, 2022, the Company provided concrete pumping services in the U.S. from a footprint of approximately 95 locations across 20 states, concrete pumping services in the U.K. from approximately 30 locations, and route-based concrete waste management services from 18 locations in the U.S. and 1 shared location in the U.K. For more information, please visit www.concretepumpingholdings.com or the Company’s brand websites at www.brundagebone.com, www.camfaud.co.uk, or www.eco-pan.com.
Forward‐Looking Statements
This press release includes “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. The Company’s actual results may differ from expectations, estimates and projections and consequently, you should not rely on these forward-looking statements as predictions of future events. Words such as “expect,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,” “believes,” “predicts,” “potential,” “continue,” “outlook” and similar expressions are intended to identify such forward-looking statements. These forward-looking statements include, without limitation, the Company’s expectations with respect to future performance, including the Company's fiscal year 2022 outlook. 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 adverse impact of recent inflationary pressures, global economic conditions and events related to these conditions, such as the ongoing war in Ukraine and the COVID-19 pandemic, on our business, including fluctuations in fuel costs; 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. The Company cautions that the foregoing list of factors is not exclusive. The Company cautions readers not to place undue reliance upon any forward-looking statements, which speak only as of the date made. The Company does not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based.
Non-GAAP Financial Measures
Adjusted EBITDA is a financial measure that is not calculated in accordance with Generally Accepted Accounting Principles in the United States (“GAAP”). The Company believes that this non-GAAP financial measure provides useful information to management and investors regarding certain financial and business trends relating to the Company’s financial condition and results of operations. The Company’s management also uses this non-GAAP financial measure to compare the Company’s performance to that of prior periods for trend analyses, determining incentive compensation and for budgeting and planning purposes. Adjusted EBITDA is also used in quarterly and annual financial reports provided to the Company’s board of directors. The Company believes that this non-GAAP measure provides an additional tool for investors to use in evaluating the Company’s ongoing operating results and in comparing the Company’s financial results with competitors who also present similar non-GAAP financial measures.
Adjusted EBITDA is defined as net income calculated in accordance with GAAP plus interest expense, income taxes, depreciation, amortization, transaction expenses, loss on debt extinguishment, stock-based compensation, other income, net, and other adjustments. Adjusted EBITDA is not pro forma for acquisitions. Adjusted EBITDA margin is defined as Adjusted EBITDA divided by total revenue for the period presented. See below for a reconciliation of Adjusted EBITDA to net income (loss) calculated in accordance with GAAP.
Net debt is calculated as all amounts outstanding under debt agreements (currently this includes the Company’s senior notes and revolving line of credit balances, excluding any offsets for capitalized deferred financing costs) measured in accordance with GAAP less cash. Cash is subtracted from the GAAP measure because it could be used to reduce the Company’s debt obligations. A limitation associated with using net debt is that it subtracts cash and therefore may imply that there is less Company debt than the most comparable GAAP measure indicates. CPH believes this non-GAAP measure provides useful information to management and investors in order to monitor the Company’s leverage and evaluate the Company’s consolidated balance sheet. See “Non-GAAP Measures (Reconciliation of Net Debt)” below for a reconciliation of net debt to amounts outstanding under debt agreements calculated in accordance with GAAP.
Free cash flow is defined as Adjusted EBITDA less net replacement capital expenditures and cash paid for interest. Replacement capital expenditures are investments in replacing existing equipment. This measure is not a substitute for cash flow from operations and does not represent the residual cash flow available for discretionary expenditures, since certain non-discretionary expenditures, such as debt servicing payments, are not deducted from the measure. CPH believes this non-GAAP measure provides useful information to management and investors in order to monitor and evaluate the cash flow yield of the business.
The financial statement tables that accompany this press release include a reconciliation of Adjusted EBITDA and net debt to the applicable most comparable U.S. GAAP financial measure. However, the Company has not reconciled the forward-looking Adjusted EBITDA guidance range and free cash flow range included in this press release to the most directly comparable forward-looking GAAP measures because this cannot be done without unreasonable effort due to the lack of predictability regarding the various reconciling items such as provision for income taxes and depreciation and amortization.
Current and prospective investors should review the Company’s audited annual and unaudited interim financial statements, which are filed with the U.S. Securities and Exchange Commission, and not rely on any single financial measure to evaluate the Company’s business. Other companies may calculate Adjusted EBITDA, net debt and free cash flow differently and therefore these measures may not be directly comparable to similarly titled measures of other companies.
Contact:
Company:
Iain Humphries
Chief Financial Officer
1-303-289-7497Investor Relations:
Gateway Group, Inc.
Cody Slach
1-949-574-3860
BBCP@gatewayir.comConcrete Pumping Holdings, Inc. Consolidated Balance Sheets July 31, October 31, (in thousands) 2022 2021 Current assets: Cash and cash equivalents $ 2,445 $ 9,298 Trade receivables, net 58,815 49,034 Inventory 5,006 4,902 Income taxes receivable 391 275 Prepaid expenses and other current assets 5,678 4,110 Total current assets 72,335 67,619 Property, plant and equipment, net 385,247 337,771 Intangible assets, net 141,467 158,539 Goodwill 221,615 224,700 Other non-current assets 1,975 2,168 Deferred financing costs 1,829 1,868 Total assets $ 824,468 $ 792,665 Current liabilities: Revolving loan $ 16,884 $ 990 Current portion of capital lease obligations 108 103 Accounts payable 9,063 10,706 Accrued payroll and payroll expenses 9,334 12,226 Accrued expenses and other current liabilities 35,998 23,940 Income taxes payable 219 274 Total current liabilities 71,606 48,239 Long term debt, net of discount for deferred financing costs 370,128 369,084 Capital lease obligations, less current portion 196 278 Deferred income taxes 72,182 70,566 Warrant liability 7,030 16,923 Total liabilities $ 521,142 $ 505,090 Zero-dividend convertible perpetual preferred stock, $0.0001 par value, 2,450,980 shares issued and outstanding as of July 31, 2022 and October 31, 2021 25,000 25,000 Stockholders' equity Common stock, $0.0001 par value, 500,000,000 shares authorized, 56,599,833 and 56,564,642 issued and outstanding as of July 31, 2022 and October 31, 2021, respectively 6 6 Additional paid-in capital 378,481 374,272 Treasury stock (1,856 ) (461 ) Accumulated other comprehensive income (loss) (5,056 ) 3,671 Accumulated deficit (93,249 ) (114,913 ) Total stockholders' equity 278,326 262,575 Total liabilities and stockholders' equity $ 824,468 $ 792,665 Concrete Pumping Holdings, Inc. Consolidated Statements of Operations Three Months Ended July 31, Nine Months Ended July 31, (in thousands, except share and per share amounts) 2022 2021 2022 2021 Revenue $ 104,469 $ 80,761 $ 286,398 $ 228,054 Cost of operations 61,135 43,548 170,000 127,676 Gross profit 43,334 37,213 116,398 100,378 Gross margin 41.5 % 46.1 % 40.6 % 44.0 % General and administrative expenses 27,227 24,951 82,497 73,812 Transaction costs 20 111 59 195 Income from operations 16,087 12,151 33,842 26,371 Interest expense, net (6,517 ) (6,153 ) (19,126 ) (19,082 ) Loss on extinguishment of debt - - - (15,510 ) Change in fair value of warrant liabilities 7,420 260 9,894 (11,195 ) Other income, net 16 32 69 85 Income (loss) before income taxes 17,006 6,290 24,679 (19,331 ) Income tax expense (benefit) 2,510 1,652 3,015 (826 ) Net income (loss) 14,496 4,638 21,664 (18,505 ) Less accretion of liquidation preference on preferred stock (441 ) (525 ) (1,309 ) (1,530 ) Income (loss) available to common shareholders $ 14,055 $ 4,113 $ 20,355 $ (20,035 ) Weighted average common shares outstanding Basic 54,012,404 53,522,089 53,859,874 53,377,032 Diluted 57,286,563 54,547,494 54,772,441 53,377,032 Net income (loss) per common share Basic $ 0.25 $ 0.07 $ 0.36 $ (0.38 ) Diluted $ 0.24 $ 0.07 $ 0.35 $ (0.38 ) Concrete Pumping Holdings, Inc. Consolidated Statements of Cash Flows For the Nine Months Ended July 31, (in thousands) 2022 2021 Net income (loss) $ 21,664 $ (18,505 ) Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation 25,547 21,169 Deferred income taxes 2,690 (1,417 ) Amortization of deferred financing costs 1,374 1,877 Amortization of intangible assets 16,958 20,517 Stock-based compensation expense 4,164 5,280 Change in fair value of warrant liabilities (9,894 ) 11,195 Loss on extinguishment of debt - 15,510 Net gain on the sale of property, plant and equipment (1,460 ) (1,125 ) Net changes in operating assets and liabilities: Trade receivables, net (10,784 ) 475 Inventory (265 ) 122 Prepaid expenses and other current assets (1,206 ) (1,331 ) Income taxes payable, net (171 ) 750 Accounts payable (2,311 ) (93 ) Accrued payroll, accrued expenses and other current liabilities 7,421 5,920 Net cash provided by operating activities 53,727 60,344 Cash flows from investing activities: Purchases of property, plant and equipment (80,967 ) (34,558 ) Proceeds from sale of property, plant and equipment 6,197 5,070 Purchases of intangible assets (1,450 ) - Net cash used in investing activities (76,220 ) (29,488 ) Cash flows from financing activities: Proceeds on long term debt - 375,000 Payments on long term debt - (381,206 ) Proceeds on revolving loan 252,925 201,125 Payments on revolving loan (236,856 ) (202,977 ) Payment of debt issuance costs (290 ) (8,464 ) Payments on capital lease obligations (76 ) (72 ) Purchase of treasury stock (1,394 ) (330 ) Proceeds on exercise of options 45 - Net cash provided by (used in) financing activities 14,354 (16,924 ) Effect of foreign currency exchange rate on cash 1,286 (464 ) Net increase (decrease) in cash and cash equivalents (6,853 ) 13,468 Cash and cash equivalents: Beginning of period 9,298 6,736 End of period $ 2,445 $ 20,204 Concrete Pumping Holdings, Inc.
Segment RevenueThree Months Ended July 31, Change (in thousands) 2022 2021 $ % U.S. Concrete Pumping 77,352 $ 58,025 $ 19,327 33.3 % U.K. Operations 14,417 12,652 1,765 14.0 % U.S. Concrete Waste Management Services 12,813 10,122 2,691 26.6 % Corporate 625 625 - 0.0 % Intersegment (738 ) (663 ) (75 ) 11.3 % $ 104,469 $ 80,761 $ 23,708 29.4 % Nine Months Ended July 31, Change (in thousands) 2022 2021 $ % U.S. Concrete Pumping $ 212,189 $ 166,509 $ 45,680 27.4 % U.K. Operations 39,980 34,285 5,695 16.6 % U.S. Concrete Waste Management Services 34,551 27,552 6,999 25.4 % Corporate 1,875 1,875 - 0.0 % Intersegment (2,197 ) (2,167 ) (30 ) 1.4 % $ 286,398 $ 228,054 $ 58,344 25.6 % Concrete Pumping Holdings, Inc.
Segment Adjusted EBITDA and Net Income (Loss)Net Income (Loss) Adjusted EBITDA Three Months Ended July 31, Three Months Ended July 31, Change (in thousands, except percentages) 2022 2021 2022 2021 $ % U.S. Concrete Pumping $ 4,332 $ 1,844 $ 22,379 $ 18,403 $ 3,976 21.6 % U.K. Operations 441 384 3,955 4,087 (132 ) -3.2 % U.S. Concrete Waste Management Services 2,010 1,832 5,681 5,334 347 6.5 % Corporate 7,713 578 625 625 - 0.0 % $ 14,496 $ 4,638 $ 32,640 $ 28,449 $ 4,191 14.7 % Net Income (Loss) Adjusted EBITDA Nine Months Ended July 31, Nine Months Ended July 31, Change (in thousands, except percentages) 2022 2021 2022 2021 $ % U.S. Concrete Pumping $ 5,292 $ (11,759 ) $ 56,163 $ 49,995 $ 6,168 12.3 % U.K. Operations 358 254 11,017 10,948 69 0.6 % U.S. Concrete Waste Management Services 5,205 3,282 15,233 13,037 2,196 16.8 % Corporate 10,809 (10,282 ) 1,875 1,877 (2 ) -0.1 % $ 21,664 $ (18,505 ) $ 84,288 $ 75,857 $ 8,431 11.1 % Concrete Pumping Holdings, Inc. Quarterly Financial Performance (dollars in millions) Revenue Net Income
(Loss)Adjusted
EBITDA1Capital
Expenditures2Adjusted
EBITDA less
Capital
ExpendituresDiluted
Earnings
Per ShareQ1 2020 $ 74 $ (3 ) $ 24 $ 20 $ 4 $ (0.06 ) Q2 2020 $ 74 $ (59 ) $ 24 $ 4 $ 20 $ (1.06 ) Q3 2020 $ 77 $ 3 $ 30 $ 6 $ 24 $ 0.00 Q4 2020 $ 79 $ (2 ) $ 30 $ 6 $ 24 $ (0.06 ) Q1 2021 $ 70 $ (12 ) $ 22 $ 8 $ 15 $ (0.24 ) Q2 2021 $ 77 $ (11 ) $ 25 $ 5 $ 20 $ (0.21 ) Q3 2021 $ 81 $ 5 $ 28 $ 17 $ 11 $ 0.07 Q4 2021 $ 88 $ 3 $ 28 $ 27 $ 1 $ 0.05 Q1 2022 $ 85 $ 1 $ 24 $ 35 $ (11 ) $ 0.01 Q2 2022 $ 96 $ 6 $ 28 $ 23 $ 5 $ 0.10 Q3 2022 $ 104 $ 14 $ 33 $ 14 $ 19 $ 0.24 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 $10.6 million of cash outflows related to growth investment for the fiscal 2022 second quarter, $19.1 million related to growth investments for the fiscal 2022 first quarter and $5.9 million and $14.1 million related to growth investments for the fiscal 2021 third and fourth quarters, respectively.Concrete Pumping Holdings, Inc. Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA Three Months Ended July 31, Nine Months Ended July 31, (dollars in thousands) 2022 2021 2022 2021 Consolidated Net income (loss) $ 14,496 $ 4,638 $ 21,664 $ (18,505 ) Interest expense, net 6,517 6,153 19,126 19,082 Income tax expense (benefit) 2,510 1,652 3,015 (826 ) Depreciation and amortization 14,190 13,838 42,505 41,686 EBITDA 37,713 26,281 86,310 41,437 Transaction expenses 20 111 59 195 Loss on debt extinguishment - - - 15,510 Stock based compensation 1,333 1,258 4,164 5,280 Change in fair value of warrant liabilities (7,420 ) (260 ) (9,894 ) 11,195 Other income, net (16 ) (32 ) (69 ) (85 ) Other adjustments 1,010 1,091 3,718 2,325 Adjusted EBITDA $ 32,640 $ 28,449 $ 84,288 $ 75,857 U.S. Concrete Pumping Net income (loss) $ 4,332 $ 1,844 $ 5,292 $ (11,759 ) Interest expense, net 5,795 5,347 16,879 16,717 Income tax expense (benefit) 1,441 781 738 (2,424 ) Depreciation and amortization 9,927 9,206 29,615 27,885 EBITDA 21,495 17,178 52,524 30,419 Transaction expenses 20 111 59 195 Loss on debt extinguishment - - - 15,510 Stock based compensation 1,333 1,258 4,164 5,280 Other income, net (6 ) (17 ) (43 ) (42 ) Other adjustments (463 ) (127 ) (541 ) (1,367 ) Adjusted EBITDA $ 22,379 $ 18,403 $ 56,163 $ 49,995 U.K. Operations Net income $ 441 $ 384 $ 358 $ 254 Interest expense, net 722 806 2,247 2,365 Income tax expense 153 149 122 51 Depreciation and amortization 1,881 2,042 5,892 6,124 EBITDA 3,197 3,381 8,619 8,794 Transaction expenses - - - - Stock based compensation - - - - Other income, net (5 ) (12 ) (11 ) (38 ) Other adjustments 763 718 2,409 2,192 Adjusted EBITDA $ 3,955 $ 4,087 $ 11,017 $ 10,948 U.S. Concrete Waste Management Services Net income $ 2,010 $ 1,832 $ 5,205 $ 3,282 Interest expense, net - - - - Income tax expense 796 626 1,832 1,210 Depreciation and amortization 2,170 2,379 6,361 7,050 EBITDA 4,976 4,837 13,398 11,542 Transaction expenses - - - - Stock based compensation - - - - Other income, net (5 ) (3 ) (15 ) (5 ) Other adjustments 710 500 1,850 1,500 Adjusted EBITDA $ 5,681 $ 5,334 $ 15,233 $ 13,037 Corporate Net income (loss) $ 7,713 $ 578 $ 10,809 $ (10,282 ) Interest expense, net - - - - Income tax expense 120 96 323 337 Depreciation and amortization 212 211 637 627 EBITDA 8,045 885 11,769 (9,318 ) Transaction expenses - - - - Stock based compensation - - - - Change in fair value of warrant liabilities (7,420 ) (260 ) (9,894 ) 11,195 Other income, net - - - - Other adjustments - - - - Adjusted EBITDA $ 625 $ 625 $ 1,875 $ 1,877 Concrete Pumping Holdings, Inc. Reconciliation of Net Debt January 31, April 30, July 31, October 31, January 31, April 30, July 31, Change in Net Debt (in thousands) 2021 2021 2021 2021 2022 2022 2022 Q2'22 to Q3'22 YoY Senior Notes 375,000 375,000 375,000 375,000 375,000 375,000 375,000 - - Revolving loan draws outstanding 7,687 1,087 - 990 16,208 29,867 16,884 (12,983 ) 16,884 Less: Cash (2,273 ) (13,714 ) (20,204 ) (9,298 ) (2,787 ) (2,670 ) (2,445 ) 225 17,759 Net debt 380,414 362,373 354,796 366,692 388,421 402,197 389,439 (12,758 ) 34,643 
