Sign In  |  Register  |  About Walnut Creek Guide  |  Contact Us

Walnut Creek, CA
September 01, 2020 1:43pm
7-Day Forecast | Traffic
  • Search Hotels in Walnut Creek Guide

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

Expro Group Holdings N.V. Announces Second Quarter 2024 Results and Updates Full-Year Guidance

Revenue of $470 million, up 22% sequentially and up 18% year-over-year.

Net income of $15 million, as compared to net loss of $3 million for the first quarter of 2024 and net income of $9 million for the second quarter of 2023. Net income margin was 3% for the second quarter of 2024, compared to (1)% for the first quarter of 2024.

Adjusted EBITDA1 of $95 million, up 40% sequentially and up 32% year-over-year. Adjusted EBITDA margin1 of 20%, compared to 18% for the first quarter of 2024.

Increasing full-year 2024 revenue guidance range to $1.70 to $1.75 billion, and refining full-year 2024 Adjusted EBITDA range to $350 to $375 million, supported by strong first half of the year performance, positive market outlook, and the successful early closing of the previously announced Coretrax acquisition.

Expro Group Holdings N.V. (NYSE: XPRO) (the “Company” or “Expro”) today reported financial and operational results for the three and six months ended June 30, 2024.

Second Quarter 2024 Highlights

  • Revenue was $470 million compared to revenue of $383 million in the first quarter of 2024, an increase of $86 million, or 22%. Revenue sequentially increased across all operating segments, with the largest contributions from North and Latin America (“NLA”) and Europe and Sub-Saharan Africa (“ESSA”) segments. Second quarter operating results include $21 million of revenue attributable to Coretrax.
  • Net income for the second quarter of 2024 was $15 million, or $0.13 per diluted share, compared to net loss of $3 million, or $0.02 per diluted share, for the first quarter of 2024. Net income (loss) margin (defined as net income (loss) as a percentage of revenue) was 3% for the three months ended June 30, 2024 compared to (1)% for the three months ended March 31, 2024. Adjusted net income1 for the second quarter of 2024 was $31 million, or $0.27 per diluted share, compared to adjusted net income for the first quarter of 2024 of $10 million, or $0.09 per diluted share.
  • Adjusted EBITDA for the second quarter was $95 million, a sequential increase of $27 million, or 40%, primarily attributable to higher revenue, better activity mix across all operating segments and contributions from the Coretrax acquisition. Adjusted EBITDA margin for the second quarter of 2024 and the first quarter of 2024 was 20% and 18%, respectively.
  • Net cash used in operating activities for the second quarter of 2024 was $13 million, a decrease compared to net cash provided by operating activities of $30 million for the first quarter of 2024, primarily driven by an increase in net working capital, cash paid for merger and integration expense, and cash paid for severance and other expense compared to the prior quarter, partially offset by the increase in Adjusted EBITDA. Consistent with historical seasonal patterns, the increase in net working capital is expected to reverse in the second half of 2024, resulting in an improvement in net cash provided by operating activities.

1. A non-GAAP measure.

Michael Jardon, Chief Executive Officer, noted “We are pleased to report another quarter of strong financial performance, with revenue and Adjusted EBITDA exceeding guidance, including the impact of the early closing of the Coretrax acquisition. Our results reflect our commitment to deliver excellence and innovation across our operations, and positions us for sustained, through-cycle growth.

“Our strategic position in the international and offshore markets continues to anchor the business, with increased activity in mission critical, high value adding services. We continue to maintain a positive outlook based on the fundamental backdrop and increased global demand for services and solutions that support lower-cost, carbon-advantaged incremental production. We believe activity will continue to increase across geo-markets, with long-cycle development providing good business momentum, particularly for our drilling and completions-levered businesses. In the second quarter, we captured $196 million of contract wins and our backlog, while modestly down quarter-over-quarter, remains strong at approximately $2 billion.

“In the second quarter, we completed the previously announced acquisition of Coretrax, a technology leader in performance drilling tools and wellbore cleanup, well integrity, and production optimization solutions. Coretrax has a complementary offering to Expro with little overlap and broadens the services and solutions we offer through our Well Construction and Well Intervention & Integrity product lines, adding significant value to our clients from innovative technologies that reduce risk and cost, improve drilling efficiency, extend the life of existing well stock, and optimize production.

“We are continuing to leverage existing capabilities to grow our Sustainable Energy Solutions business. Expro’s team in Australia successfully executed well intervention services for recompletion of a CO2 injector well for a leading carbon capture, utilization and storage (CCUS) research organization. This is but one example of where we are advancing clean energy solutions.

“In April, we also published our third sustainability report, highlighting Expro’s achievements in 2023, the progress we have made in working toward our environmental, social and governance (ESG) objectives, and our commitment to being a citizen of the world. These efforts resulted in MSCI increasing Expro’s rating from an “A” to “AA” – the second highest rating.

“Expro remains focused on achieving excellent results for our customers and is well positioned for continued improvement in profitability, free cash flow and shareholder returns during what we expect will be a multi-year growth phase for energy services. We remain positive on the outlook for the international and offshore energy markets and we are comfortable increasing full-year 2024 guidance range for expected revenues to between $1,700 million and $1,750 million (versus prior guidance of between $1,600 million and $1,700 million) and refining full-year 2024 guidance range for Adjusted EBITDA to between $350 million and $375 million (versus prior guidance of between $325 million and $375 million). Third quarter revenue is expected to be between $410 million and $430 million, implying sequential and year-on-year revenue growth of (11)% and 14%, respectively, with Adjusted EBITDA margin expected to be in a range of 21% to 22%. Our expectation for a sequential decrease in revenue followed by a fourth quarter rebound largely reflects our strong second quarter results, commencing the operations and maintenance phase of our Congo production solutions project, and the expected start-up and completion of other projects.”

Notable Awards and Achievements

In the NLA region, we have seen further success in commercializing our SeaCure® technology, which is designed to provide optimal cement placement during the slurry pumping process when the cementing unit shut down, preventing fluid contamination that could have occurred without the SeaCure® solution.

Good business momentum is continuing in the ESSA region. Our team in Ghana completed a 21 well development campaign using Expro’s subsea landing strings. This job has run for 3 ½ years and was completed with no injuries, no service quality events, no high potential safety incidents, along with sustained operational uptime of 99.7% across the entire campaign.

In the MENA region, Expro commenced operations for a major well test contract onshore Middle East. The five-year contract requires the mobilization of four trailer mounted conventional testing units and four trailer mounted multi-phase meters, along with 150 incremental personnel.

Lastly, in APAC, we successfully completed our 100th job globally with SeaCure®, marking a significant milestone. The job was completed as part of a project in Australia consisting of a five-well subsea batch campaign, highlighting Expro's expertise in providing comprehensive solutions for complex offshore operations. The technology was originally developed by DeltaTek, which Expro acquired in February 2023.

Segment Results

Unless otherwise noted, the following discussion compares the quarterly results for the second quarter of 2024 to the results for the first quarter of 2024.

North and Latin America (NLA)

Revenue for the NLA segment was $157 million for the three months ended June 30, 2024, an increase of $27 million, or 20%, compared to $130 million for the three months ended March 31, 2024. The increase was primarily due to higher revenue from all product lines, in particular from higher well construction activity in the U.S., Guyana and Trinidad and higher well flow management activity in the U.S. and Argentina. The increase was supplemented by $5 million of additional revenue as a result of the Coretrax acquisition.

Segment EBITDA for the NLA segment was $44 million, or 28% of revenues, during the three months ended June 30, 2024, an increase of $10 million, or 29%, compared to $34 million, or 26% of revenues, during the three months ended March 31, 2024. The increase in Segment EBITDA and Segment EBITDA margin was attributable to higher activity and more favorable activity mix during the three months ended June 30, 2024.

Europe and Sub-Saharan Africa (ESSA)

Revenue for the ESSA segment was $168 million for the three months ended June 30, 2024, an increase of $47 million, or 38%, compared to $122 million for the three months ended March 31, 2024. The increase in revenues was primarily driven by increased subsea well access revenue in Angola and higher well flow management revenue in Congo. The increase was supplemented by $4 million of additional revenue as a result of the Coretrax acquisition.

Segment EBITDA for the ESSA segment was $35 million, or 21% of revenues, for the three months ended June 30, 2024, an increase of $10 million, or 39%, compared to $25 million, or 21% of revenues, for the three months ended March 31, 2024. The increase in Segment EBITDA and Segment EBITDA margin was attributable to a combination of a more favorable activity mix and increased activities on higher margin services during the three months ended June 30, 2024.

Middle East and North Africa (MENA)

Revenue for the MENA segment was $81 million for the three months ended June 30, 2024, an increase of $10 million, or 14%, compared to $71 million for the three months ended March 31, 2024. The increase in revenue was driven by $10 million of Coretrax revenue, partially offset by a slight decline in revenue across other product lines.

Segment EBITDA for the MENA segment was $29 million, or 35% of revenues, for the three months ended June 30, 2024, an increase of $4 million, or 17%, compared to $25 million, or 34% of revenues, for the three months ended March 31, 2024. The increase in Segment EBITDA and Segment EBITDA margin was primarily due to increased activity on higher-margin projects and more favorable activity mix during the three months ended June 30, 2024, including impacts of the Coretrax acquisition.

Asia Pacific (APAC)

Revenue for the APAC segment was $63 million for the three months ended June 30, 2024, an increase of $3 million, or 5%, compared to $60 million for the three months ended March 31, 2024. The increase in revenue was due to increased well construction activity in Malaysia and Australia and well flow management activity in Thailand supplemented by $2 million of additional revenue as a result of the Coretrax acquisition, partially offset by lower subsea well access activity in China and Australia.

Segment EBITDA for the APAC segment was $15 million, or 24% of revenues, for the three months ended June 30, 2024, an increase of $4 million compared to $11 million, or 18% of revenues, for the three months ended March 31, 2024. The increase in Segment EBITDA is attributable primarily to higher activity.

Other Financial Information

The Company’s capital expenditures totaled $36 million in the second quarter of 2024, of which approximately 90% were used for the purchase and manufacture of equipment to directly support customer-related activities and approximately 10% for other property, plant and equipment, inclusive of software costs. Expro plans for capital expenditures in the range of approximately $65 million to $75 million for the remainder of 2024.

As of June 30, 2024, Expro’s consolidated cash and cash equivalents, including restricted cash, totaled $135 million. The Company had outstanding long-term borrowings of $121 million as of June 30, 2024. The Company’s total liquidity as of June 30, 2024 was $271 million. Total liquidity includes $136 million available for drawdowns as loans under the Company’s revolving credit facility.

Expro’s provision for income taxes for both the second quarter of 2024 and the first quarter of 2024 was approximately $14 million and $12 million. The Company’s effective tax rate on a U.S. generally accepted accounting principles (“GAAP”) basis for the three months ended June 30, 2024 also reflects liability for taxes in certain jurisdictions that tax on an other than pre-tax profits basis, including so-called “deemed profits” regimes.

On May 15, 2024, the Company established an incremental facility under its Amended and Restated Facility Agreement, in order to increase its existing $250 million revolving credit facility by an additional $90 million in commitments, to a total of $340 million. The incremental facility has the same terms and conditions as the existing facility provided under the Amended and Restated Facility Agreement. The incremental facility is available for the same general corporate purposes as the existing facility provided under the Amended and Restated Facility Agreement, including acquisitions. On May 15, 2024, the Company drew down on the new facility in the amount of approximately $76 million to partially finance the Coretrax acquisition.

The financial measures provided that are not presented in accordance with GAAP are defined and reconciled to their most directly comparable GAAP measures. Please see “Use of Non-GAAP Financial Measures” and the reconciliations to the nearest comparable GAAP measures.

Additionally, downloadable financials are available on the Investor section of www.expro.com.

Conference Call

The Company will host a conference call to discuss second quarter 2024 results on Thursday, July 25, 2024, at 10:00 a.m. Central Time (11:00 a.m. Eastern Time).

Participants may also join the conference call by dialing:

U.S.: +1 (833) 470-1428

International: +1 (404) 975-4839

Access ID: 661580

To listen via live webcast, please visit the Investor section of www.expro.com.

The second quarter 2024 Investor Presentation is available on the Investor section of www.expro.com.

An audio replay of the webcast will be available on the Investor section of the Company’s website approximately three hours after the conclusion of the call and will remain available for a period of two weeks.

To access the audio replay telephonically:

Dial-In: U.S. +1 (866) 813-9403 or +1 (929) 458-6194

Access ID: 302382

Start Date: July 25, 2024, 1:00 p.m. CT

End Date: August 8, 2024, 10:59 p.m. CT

A transcript of the conference call will be posted to the Investor relations section of the Company’s website as soon as practicable after the conclusion of the call.

ABOUT EXPRO

Working for clients across the entire well life cycle, Expro is a leading provider of energy services, offering cost-effective, innovative solutions and what the Company considers to be best-in-class safety and service quality. The Company’s extensive portfolio of capabilities spans well construction, well flow management, subsea well access, and well intervention and integrity solutions.

With roots dating to 1938, Expro has more than 8,000 employees and provides services and solutions to leading exploration and production companies in both onshore and offshore environments in approximately 60 countries.

For more information, please visit: www.expro.com and connect with Expro on X @ExproGroup and LinkedIn @Expro.

Forward-Looking Statements

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical facts, included in this release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this release include statements, estimates and projections regarding the Company’s future business strategy and prospects for growth, cash flows and liquidity, financial strategy, budget, projections, guidance, operating results, environmental, social and governance goals, targets and initiatives, estimates and projections regarding the benefits of the Coretrax acquisition, and the Company’s ability to achieve the anticipated synergies as a result of the Coretrax acquisition. These statements are based on certain assumptions made by the Company based on management’s experience, expectations and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Forward-looking statements are not guarantees of performance. Although the Company believes the expectations reflected in its forward-looking statements are reasonable and are based on reasonable assumptions, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all) or will prove to have been correct. Moreover, such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. Such assumptions, risks and uncertainties include the amount, nature and timing of capital expenditures, the availability and terms of capital, the level of activity in the oil and gas industry, volatility of oil and gas prices, unique risks associated with offshore operations (including the ability to recover, and to the extent necessary, service and/or economically repair any equipment located on the seabed), political, economic and regulatory uncertainties in international operations, the ability to develop new technologies and products, the ability to protect intellectual property rights, the ability to employ and retain skilled and qualified workers, the level of competition in the Company’s industry, global or national health concerns, including health epidemics, the possibility of a swift and material decline in global crude oil demand and crude oil prices for an uncertain period of time, future actions of foreign oil producers such as Saudi Arabia and Russia, inflationary pressures, the impact of current and future laws, rulings, governmental regulations, accounting standards and statements, and related interpretations, and other guidance.

Such assumptions, risks and uncertainties also include the factors discussed or referenced in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC, as well as other risks and uncertainties set forth from time to time in the reports the Company files with the SEC. Any forward-looking statement speaks only as of the date on which such statement is made, and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events, historical practice or otherwise, except as required by applicable law, and we caution you not to rely on them unduly.

Use of Non-GAAP Financial Measures

This press release and the accompanying schedules include the non-GAAP financial measures of Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, support costs, adjusted net income (loss), and adjusted net income (loss) per diluted share, which may be used periodically by management when discussing financial results with investors and analysts. The accompanying schedules of this press release provide a reconciliation of these non-GAAP financial measures to their most directly comparable financial measure calculated and presented in accordance with GAAP. These non-GAAP financial measures are presented because management believes these metrics provide additional information relative to the performance of the business. These metrics are commonly employed by financial analysts and investors to evaluate the operating and financial performance of Expro from period to period and to compare such performance with the performance of other publicly traded companies within the industry. You should not consider Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, support costs, adjusted net income (loss) and adjusted net income (loss) per diluted share in isolation or as a substitute for analysis of Expro’s results as reported under GAAP. Because Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, support costs, adjusted net income (loss) and adjusted net income (loss) per diluted share may be defined differently by other companies in the industry, the presentation of these non-GAAP financial measures may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.

Expro defines Adjusted EBITDA as net income (loss) adjusted for (a) income tax expense, (b) depreciation and amortization expense, (c) severance and other expense, (d) merger and integration expense, (e) gain on disposal of assets, (f) other (income) expense, net, (g) stock-based compensation expense, (h) foreign exchange (gains) losses and (i) interest and finance (income) expense, net. Adjusted EBITDA margin reflects Adjusted EBITDA expressed as a percentage of total revenue.

Contribution is defined as total revenue less cost of revenue excluding depreciation and amortization expense, adjusted for indirect support costs and stock-based compensation expense included in cost of revenue. Contribution margin is defined as contribution divided by total revenue, expressed as a percentage. Support costs is defined as indirect costs attributable to supporting the activities of the operating segments, research and engineering expenses and product line management costs included in cost of revenue, excluding depreciation and amortization expense, and general and administrative expense, excluding depreciation and amortization expense, which represent costs of running the corporate head office and other central functions, including logistics, sales and marketing and health and safety, and does not include foreign exchange gains or losses and other non-routine expenses.

The Company defines adjusted net income (loss) as net income (loss) before merger and integration expense, severance and other expense, stock-based compensation expense, and gain on disposal of assets, adjusted for corresponding tax benefits of these items. The Company defines adjusted net income (loss) per diluted share as net income (loss) per diluted share before merger and integration expense, severance and other expense, stock-based compensation expense, and gain on disposal of assets, adjusted for corresponding tax benefits of these items, divided by diluted weighted average common shares.

Please see the accompanying financial tables for a reconciliation of these non-GAAP measures to their most directly comparable GAAP measures.

EXPRO GROUP HOLDINGS N.V.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share data)

(Unaudited)

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

June 30,

 

 

2024

 

2024

 

2023

 

2024

 

2023

Total revenue

 

$

469,642

 

 

$

383,489

 

 

$

396,917

 

 

$

853,131

 

 

$

736,196

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue, excluding depreciation and amortization expense

 

 

(366,520

)

 

 

(308,487

)

 

 

(318,948

)

 

 

(675,007

)

 

 

(608,595

)

General and administrative expense, excluding depreciation and amortization expense

 

 

(26,225

)

 

 

(19,213

)

 

 

(16,186

)

 

 

(45,438

)

 

 

(29,471

)

Depreciation and amortization expense

 

 

(40,647

)

 

 

(40,146

)

 

 

(37,235

)

 

 

(80,793

)

 

 

(71,972

)

Merger and integration expense

 

 

(8,789

)

 

 

(2,161

)

 

 

(1,377

)

 

 

(10,950

)

 

 

(3,515

)

Severance and other income (expense)

 

 

236

 

 

 

(5,062

)

 

 

(2,663

)

 

 

(4,826

)

 

 

(3,590

)

Total operating cost and expenses

 

 

(441,945

)

 

 

(375,069

)

 

 

(376,409

)

 

 

(817,014

)

 

 

(717,143

)

Operating income

 

 

27,697

 

 

 

8,420

 

 

 

20,508

 

 

 

36,117

 

 

 

19,053

 

Other income (expense), net

 

 

334

 

 

 

485

 

 

 

(1,462

)

 

 

819

 

 

 

(2,411

)

Interest and finance expense, net

 

 

(3,666

)

 

 

(3,152

)

 

 

(17

)

 

 

(6,818

)

 

 

(1,315

)

Income before taxes and equity in income of joint ventures

 

 

24,365

 

 

 

5,753

 

 

 

19,029

 

 

 

30,118

 

 

 

15,327

 

Equity in income of joint ventures

 

 

4,856

 

 

 

3,858

 

 

 

2,805

 

 

 

8,714

 

 

 

5,241

 

Income before income taxes

 

 

29,221

 

 

 

9,611

 

 

 

21,834

 

 

 

38,832

 

 

 

20,568

 

Income tax expense

 

 

(13,935

)

 

 

(12,288

)

 

 

(12,539

)

 

 

(26,223

)

 

 

(17,624

)

Net income (loss)

 

$

15,286

 

 

$

(2,677

)

 

$

9,295

 

 

$

12,609

 

 

$

2,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.13

 

 

$

(0.02

)

 

$

0.09

 

 

$

0.11

 

 

$

0.03

 

Diluted

 

$

0.13

 

 

$

(0.02

)

 

$

0.08

 

 

$

0.11

 

 

$

0.03

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

113,979,860

 

 

 

110,176,460

 

 

 

108,662,509

 

 

 

112,078,160

 

 

 

108,758,078

 

Diluted

 

 

114,923,702

 

 

 

110,176,460

 

 

 

109,381,977

 

 

 

113,688,752

 

 

 

109,975,739

 

EXPRO GROUP HOLDINGS N.V.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

 

June 30,

 

December 31,

 

 

2024

 

2023

Assets

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

133,459

 

 

$

151,741

 

Restricted cash

 

 

1,994

 

 

 

1,425

 

Accounts receivable, net

 

 

533,735

 

 

 

469,119

 

Inventories

 

 

171,493

 

 

 

143,325

 

Income tax receivables

 

 

30,307

 

 

 

27,581

 

Other current assets

 

 

79,693

 

 

 

58,409

 

Total current assets

 

 

950,681

 

 

 

851,600

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

535,538

 

 

 

513,222

 

Investments in joint ventures

 

 

75,431

 

 

 

66,402

 

Intangible assets, net

 

 

321,144

 

 

 

239,716

 

Goodwill

 

 

342,576

 

 

 

247,687

 

Operating lease right-of-use assets

 

 

71,549

 

 

 

72,310

 

Non-current accounts receivable, net

 

 

8,590

 

 

 

9,768

 

Other non-current assets

 

 

11,070

 

 

 

12,302

 

Total assets

 

$

2,316,579

 

 

$

2,013,007

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

334,464

 

 

$

326,125

 

Income tax liabilities

 

 

51,852

 

 

 

45,084

 

Finance lease liabilities

 

 

2,242

 

 

 

1,967

 

Operating lease liabilities

 

 

17,454

 

 

 

17,531

 

Other current liabilities

 

 

93,866

 

 

 

98,144

 

Total current liabilities

 

 

499,878

 

 

 

488,851

 

 

 

 

 

 

 

 

 

 

Long-term borrowings

 

 

121,065

 

 

 

20,000

 

Deferred tax liabilities, net

 

 

47,704

 

 

 

22,706

 

Post-retirement benefits

 

 

7,070

 

 

 

10,445

 

Non-current finance lease liabilities

 

 

15,093

 

 

 

16,410

 

Non-current operating lease liabilities

 

 

54,300

 

 

 

54,976

 

Uncertain tax positions

 

 

68,303

 

 

 

59,544

 

Other non-current liabilities

 

 

43,972

 

 

 

44,202

 

Total liabilities

 

 

857,385

 

 

 

717,134

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

8,481

 

 

 

8,062

 

Treasury stock

 

 

(69,048

)

 

 

(64,697

)

Additional paid-in capital

 

 

2,064,089

 

 

 

1,909,323

 

Accumulated other comprehensive income

 

 

22,196

 

 

 

22,318

 

Accumulated deficit

 

 

(566,524

)

 

 

(579,133

)

Total stockholders’ equity

 

 

1,459,194

 

 

 

1,295,873

 

Total liabilities and stockholders’ equity

 

$

2,316,579

 

 

$

2,013,007

 

EXPRO GROUP HOLDINGS N.V.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

Six Months Ended June 30,

 

 

2024

 

2023

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

12,609

 

 

$

2,944

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

80,793

 

 

 

71,972

 

Equity in income of joint ventures

 

 

(8,714

)

 

 

(5,241

)

Stock-based compensation expense

 

 

12,420

 

 

 

9,748

 

Elimination of unrealized (loss) gain on sales to joint ventures

 

 

(315

)

 

 

450

 

Changes in fair value of contingent consideration

 

 

(6,172

)

 

 

-

 

Deferred taxes

 

 

(618

)

 

 

(6,823

)

Unrealized foreign exchange losses (gains)

 

 

5,413

 

 

 

(1,820

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

(33,756

)

 

 

(17,004

)

Inventories

 

 

(7,521

)

 

 

(1,440

)

Other assets

 

 

(14,127

)

 

 

(14,878

)

Accounts payable and accrued liabilities

 

 

(11,129

)

 

 

31,919

 

Other liabilities

 

 

(12,805

)

 

 

(25,722

)

Income taxes, net

 

 

3,432

 

 

 

2,994

 

Dividends from joint ventures

 

 

-

 

 

 

2,754

 

Other

 

 

(2,745

)

 

 

(3,172

)

Net cash provided by operating activities

 

 

16,765

 

 

 

46,681

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(67,107

)

 

 

(57,968

)

Payment for acquired business, net of cash acquired

 

 

(32,458

)

 

 

(7,536

)

Proceeds from disposal of assets

 

 

2,900

 

 

 

2,013

 

Net cash used in investing activities

 

 

(96,665

)

 

 

(63,491

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Release of collateral deposits, net

 

 

557

 

 

 

494

 

Proceeds from borrowings

 

 

117,269

 

 

 

-

 

Repayment of borrowings

 

 

(44,351

)

 

 

-

 

Repurchase of common stock

 

 

-

 

 

 

(10,011

)

Payment of withholding taxes on stock-based compensation plans

 

 

(4,352

)

 

 

(2,835

)

Repayment of financed insurance premium

 

 

(3,203

)

 

 

(4,277

)

Repayment of finance leases

 

 

(1,042

)

 

 

(1,164

)

Net cash provided by (used in) financing activities

 

 

64,878

 

 

 

(17,793

)

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

(2,691

)

 

 

(2,986

)

Net decrease to cash and cash equivalents and restricted cash

 

 

(17,713

)

 

 

(37,589

)

Cash and cash equivalents and restricted cash at beginning of period

 

 

153,166

 

 

 

218,460

 

Cash and cash equivalents and restricted cash at end of period

 

$

135,453

 

 

$

180,871

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

Cash paid for income taxes, net of refunds

 

$

22,672

 

 

$

21,644

 

Cash paid for interest, net

 

 

5,629

 

 

 

546

 

Change in accounts payable and accrued expenses related to capital expenditures

 

 

6,306

 

 

 

2,809

 

EXPRO GROUP HOLDINGS N.V.

SELECTED OPERATING SEGMENT DATA

(In thousands)

(Unaudited)

Segment Revenue and Segment Revenue as Percentage of Total Revenue:
 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

June 30,

 

 

2024

 

2024

 

2023

 

2024

 

2023

NLA

 

$

156,990

 

 

 

34

%

 

$

130,389

 

 

 

34

%

 

$

134,830

 

 

 

34

%

 

$

287,379

 

 

 

34

%

 

$

261,058

 

 

 

36

%

ESSA

 

 

168,431

 

 

 

36

%

 

 

121,746

 

 

 

32

%

 

 

138,062

 

 

 

35

%

 

 

290,177

 

 

 

34

%

 

 

251,710

 

 

 

34

%

MENA

 

 

81,429

 

 

 

17

%

 

 

71,494

 

 

 

19

%

 

 

59,163

 

 

 

15

%

 

 

152,923

 

 

 

18

%

 

 

110,108

 

 

 

15

%

APAC

 

 

62,792

 

 

 

13

%

 

 

59,860

 

 

 

15

%

 

 

64,862

 

 

 

16

%

 

 

122,652

 

 

 

14

%

 

 

113,320

 

 

 

15

%

Total

 

$

469,642

 

 

 

100

%

 

$

383,489

 

 

 

100

%

 

$

396,917

 

 

 

100

%

 

$

853,131

 

 

 

100

%

 

$

736,196

 

 

 

100

%

Segment EBITDA(1), Segment EBITDA Margin(2), Adjusted EBITDA and Adjusted EBITDA Margin(3):
 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

June 30,

 

 

2024

 

2024

 

2023

 

2024

 

2023

NLA

 

$

44,474

 

 

 

28

%

 

$

34,377

 

 

 

26

%

 

$

36,703

 

 

 

27

%

 

$

78,851

 

 

 

27

%

 

$

68,577

 

 

 

26

%

ESSA

 

 

34,997

 

 

 

21

%

 

 

25,201

 

 

 

21

%

 

 

34,964

 

 

 

25

%

 

 

60,198

 

 

 

21

%

 

 

55,749

 

 

 

22

%

MENA

 

 

28,611

 

 

 

35

%

 

 

24,538

 

 

 

34

%

 

 

18,491

 

 

 

31

%

 

 

53,149

 

 

 

35

%

 

 

33,059

 

 

 

30

%

APAC

 

 

15,248

 

 

 

24

%

 

 

10,786

 

 

 

18

%

 

 

3,452

 

 

 

5

%

 

 

26,034

 

 

 

21

%

 

 

754

 

 

 

1

%

Total Segment EBITDA

 

 

123,330

 

 

 

 

 

 

 

94,902

 

 

 

 

 

 

 

93,610

 

 

 

 

 

 

 

218,232

 

 

 

 

 

 

 

158,139

 

 

 

 

 

Corporate costs(4)

 

 

(33,636

)

 

 

 

 

 

 

(31,300

)

 

 

 

 

 

 

(24,810

)

 

 

 

 

 

 

(64,936

)

 

 

 

 

 

 

(49,891

)

 

 

 

 

Equity in income of joint ventures

 

 

4,856

 

 

 

 

 

 

 

3,858

 

 

 

 

 

 

 

2,805

 

 

 

 

 

 

 

8,714

 

 

 

 

 

 

 

5,241

 

 

 

 

 

Adjusted EBITDA

 

$

94,550

 

 

 

20

%

 

$

67,460

 

 

 

18

%

 

$

71,605

 

 

 

18

%

 

$

162,010

 

 

 

19

%

 

$

113,489

 

 

 

15

%

(1)

Expro evaluates its business segment operating performance using Segment Revenue, Segment EBITDA and Segment EBITDA margin. Expros management believes Segment EBITDA and Segment EBITDA margin are useful operating performance measures as they exclude transactions not related to its core operating activities, corporate costs and certain non-cash items and allows Expro to meaningfully analyze the trends and performance of its core operations by segment as well as to make decisions regarding the allocation of resources to segments.

 

 

(2)

Expro defines Segment EBITDA margin as Segment EBITDA divided by Segment Revenue, expressed as a percentage.

 

 

(3)

Expro defines Adjusted EBITDA margin as Adjusted EBITDA divided by total revenue, expressed as a percentage.

 

 

(4)

Corporate costs include the costs of running our corporate head office and other central functions that support the operating segments, including research, engineering and development, logistics, sales and marketing and health and safety and are not attributable to a particular operating segment.

EXPRO GROUP HOLDINGS N.V.

REVENUE BY AREAS OF CAPABILITIES AND SELECTED CASH FLOW INFORMATION

(In thousands)

(Unaudited)

Revenue by areas of capabilities:

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

June 30,

 

 

2024

 

2024

 

2023

 

2024

 

2023

Well construction

 

$

148,476

 

 

 

32

%

 

$

120,030

 

 

 

31

%

 

$

143,719

 

 

 

36

%

 

$

268,507

 

 

 

31

%

 

$

271,984

 

 

 

37

%

Well management(1)

 

 

321,166

 

 

 

68

%

 

 

263,459

 

 

 

69

%

 

 

253,198

 

 

 

64

%

 

 

584,624

 

 

 

69

%

 

 

464,212

 

 

 

63

%

Total

 

$

469,642

 

 

 

100

%

 

$

383,489

 

 

 

100

%

 

$

396,917

 

 

 

100

%

 

$

853,131

 

 

 

100

%

 

$

736,196

 

 

 

100

%

Supplementary information on specific amounts included in cash provided by operating activities:
 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

June 30,

 

 

2024

 

2024

 

2023

 

2024

 

 

2023

Net cash (used in) provided by operating activities

 

$

(13,173

)

 

$

29,938

 

 

$

25,358

 

 

$

16,765

 

 

$

46,681

 

Cash paid for interest, net

 

 

2,719

 

 

 

2,910

 

 

 

(420

)

 

 

5,629

 

 

 

546

 

Cash paid for merger and integration expense

 

 

9,712

 

 

 

2,280

 

 

 

9,076

 

 

 

11,992

 

 

 

11,400

 

Cash paid for severance and other expense

 

 

6,334

 

 

 

3,148

 

 

 

1,999

 

 

 

9,482

 

 

 

4,571

 

(1) Well management consists of well flow management, subsea well access, and well intervention and integrity.

EXPRO GROUP HOLDINGS N.V.

GROSS PROFIT, GROSS MARGIN, CONTRIBUTION, CONTRIBUTION MARGIN AND SUPPORT COSTS

(In thousands)

(Unaudited)

Gross Profit, Contribution(1), Gross Margin and Contribution Margin(2):
 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

June 30,

 

 

2024

 

2024

 

2023

 

2024

 

2023

Total revenue

 

$

469,642

 

 

$

383,489

 

 

$

396,917

 

 

$

853,131

 

 

$

736,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Cost of revenue, excluding depreciation and amortization

 

 

(366,520

)

 

 

(308,487

)

 

 

(318,948

)

 

 

(675,007

)

 

 

(608,595

)

Less: Depreciation and amortization related to cost of revenue

 

 

(40,571

)

 

 

(40,070

)

 

 

(37,074

)

 

 

(80,641

)

 

$

(71,831

)

Gross profit

 

 

62,551

 

 

 

34,932

 

 

 

40,895

 

 

 

97,483

 

 

 

55,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Indirect costs (included in cost of revenue)

 

 

69,645

 

 

 

68,434

 

 

 

56,605

 

 

 

138,079

 

 

 

121,426

 

Add: Stock-based compensation expenses

 

 

2,785

 

 

 

1,646

 

 

 

2,049

 

 

 

4,431

 

 

 

3,423

 

Add: Depreciation and amortization related to cost of revenue

 

 

40,571

 

 

 

40,070

 

 

 

37,074

 

 

 

80,641

 

 

 

71,831

 

Contribution

 

$

175,552

 

 

$

145,082

 

 

$

136,623

 

 

$

320,634

 

 

$

252,450

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

13

%

 

 

9

%

 

 

10

%

 

 

11

%

 

 

8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contribution margin

 

 

37

%

 

 

38

%

 

 

34

%

 

 

38

%

 

 

34

%

Support Costs(4):

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

June 30,

 

 

2024

 

2024

 

2023

 

2024

 

2023

Cost of revenue, excluding depreciation and amortization expense

 

 

366,520

 

 

 

308,487

 

 

 

318,948

 

 

$

675,007

 

 

$

608,595

 

Direct costs (excluding depreciation and amortization expense)(3)

 

 

(294,090

)

 

 

(238,407

)

 

 

(260,294

)

 

 

(532,497

)

 

 

(483,746

)

Stock-based compensation expense

 

 

(2,785

)

 

 

(1,646

)

 

 

(2,049

)

 

 

(4,431

)

 

 

(3,423

)

Indirect costs (included in cost of revenue)

 

 

69,645

 

 

 

68,434

 

 

 

56,605

 

 

 

138,079

 

 

 

121,426

 

General and administrative expense (excluding depreciation and amortization expense, foreign exchange, and other non-routine costs)

 

 

16,034

 

 

 

13,046

 

 

 

11,288

 

 

 

29,080

 

 

 

22,788

 

Total support costs

 

$

85,679

 

 

$

81,480

 

 

$

67,893

 

 

$

167,159

 

 

$

144,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total support costs as a percentage of revenue

 

 

18

%

 

 

21

%

 

 

17

%

 

 

20

%

 

 

20

%

(1)

Expro defines Contribution as Total Revenue less Cost of Revenue, excluding depreciation and amortization expense, adjusted for indirect support costs and stock-based compensation expense included in Cost of Revenue.

 

 

(2)

Contribution margin is defined as Contribution as a percentage of Revenue.

 

 

(3)

Direct costs include personnel costs, sub-contractor costs, equipment costs, repairs and maintenance, facilities, and other costs directly incurred to generate revenue.

 

 

(4)

Support costs includes indirect costs attributable to support the activities of the operating segments, research and engineering expenses and product line management costs included in Cost of revenue, excluding depreciation and amortization expense, and General and administrative expenses representing costs of running our corporate head office and other central functions including logistics, sales and marketing and health and safety and does not include foreign exchange gains or losses and other non-routine expenses.

EXPRO GROUP HOLDINGS N.V.

NON-GAAP FINANCIAL MEASURES AND RECONCILIATION

(In thousands)

(Unaudited)

Adjusted EBITDA Reconciliation and Adjusted EBITDA Margin:
 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

June 30,

 

 

2024

 

2024

 

2023

 

2024

 

2023

Total revenue

 

$

469,642

 

 

$

383,489

 

 

$

396,917

 

 

$

853,131

 

 

$

736,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

15,286

 

 

$

(2,677

)

 

$

9,295

 

 

$

12,609

 

 

$

2,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

13,935

 

 

 

12,288

 

 

 

12,539

 

 

 

26,223

 

 

 

17,624

 

Depreciation and amortization expense

 

 

40,647

 

 

 

40,146

 

 

 

37,235

 

 

 

80,793

 

 

 

71,972

 

Severance and other (income) expense

 

 

(236

)

 

 

5,062

 

 

 

2,663

 

 

 

4,826

 

 

 

3,590

 

Merger and integration expense

 

 

8,789

 

 

 

2,161

 

 

 

1,377

 

 

 

10,950

 

 

 

3,515

 

Other (income) expense, net

 

 

(334

)

 

 

(485

)

 

 

1,462

 

 

 

(819

)

 

 

2,411

 

Stock-based compensation expense

 

 

7,350

 

 

 

5,070

 

 

 

5,577

 

 

 

12,420

 

 

 

9,748

 

Foreign exchange loss

 

 

5,447

 

 

 

2,743

 

 

 

1,440

 

 

 

8,190

 

 

 

370

 

Interest and finance expense, net

 

 

3,666

 

 

 

3,152

 

 

 

17

 

 

 

6,818

 

 

 

1,315

 

Adjusted EBITDA

 

$

94,550

 

 

$

67,460

 

 

$

71,605

 

 

$

162,010

 

 

$

113,489

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) margin

 

 

3

%

 

 

(1

)%

 

 

2

%

 

 

1

%

 

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA margin

 

 

20

%

 

 

18

%

 

 

18

%

 

 

19

%

 

 

15

%

EXPRO GROUP HOLDINGS N.V.

NON-GAAP FINANCIAL MEASURES AND RECONCILIATION

(In thousands, except per share amounts)

(Unaudited)

 

Reconciliation of Adjusted Net Income:

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

June 30,

 

 

2024

 

2024

 

2023

 

2024

 

2023

Net income (loss)

 

$

15,286

 

 

$

(2,677

)

 

$

9,295

 

 

$

12,609

 

 

$

2,944

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger and integration expense

 

 

8,789

 

 

 

2,161

 

 

 

1,377

 

 

 

10,950

 

 

 

3,515

 

Severance and other (income) expense

 

 

(236

)

 

 

5,062

 

 

 

2,663

 

 

 

4,826

 

 

 

3,590

 

Stock-based compensation expense

 

 

7,350

 

 

 

5,070

 

 

 

5,577

 

 

 

12,420

 

 

 

9,748

 

Total adjustments, before taxes

 

 

15,903

 

 

 

12,293

 

 

 

9,617

 

 

 

28,196

 

 

 

16,853

 

Tax benefit

 

 

(75

)

 

 

(9

)

 

 

(32

)

 

 

(84

)

 

 

(43

)

Total adjustments, net of taxes

 

 

15,828

 

 

 

12,284

 

 

 

9,585

 

 

 

28,112

 

 

 

16,810

 

Adjusted net income

 

$

31,114

 

 

$

9,607

 

 

$

18,880

 

 

$

40,721

 

 

$

19,754

 

Reconciliation of Adjusted Net Income per Diluted Share:

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

June 30,

 

 

2024

 

2024

 

2023

 

2024

 

2023

Net income (loss)

 

$

0.13

 

 

$

(0.02

)

 

$

0.08

 

 

$

0.11

 

 

$

0.03

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger and integration expense

 

 

0.08

 

 

 

0.02

 

 

 

0.01

 

 

 

0.10

 

 

 

0.03

 

Severance and other (income) expense

 

 

(0.00

)

 

 

0.05

 

 

 

0.02

 

 

 

0.04

 

 

 

0.03

 

Stock-based compensation expense

 

 

0.06

 

 

 

0.05

 

 

 

0.05

 

 

 

0.11

 

 

 

0.09

 

Total adjustments, before taxes

 

 

0.14

 

 

 

0.11

 

 

 

0.09

 

 

 

0.25

 

 

 

0.15

 

Tax benefit

 

 

(0.00

)

 

 

(0.00

)

 

 

(0.00

)

 

 

(0.00

)

 

 

(0.00

)

Total adjustments, net of taxes

 

 

0.14

 

 

 

0.11

 

 

 

0.09

 

 

 

0.25

 

 

 

0.15

 

Adjusted net income

 

$

0.27

 

 

$

0.09

 

 

$

0.17

 

 

$

0.36

 

 

$

0.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported diluted weighted average common shares outstanding

 

 

114,923,702

 

 

 

110,176,460

 

 

 

109,381,977

 

 

 

113,688,752

 

 

 

109,975,739

 

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Copyright © 2010-2020 WalnutCreekGuide.com & California Media Partners, LLC. All rights reserved.