Infrastructure and Energy Alternatives, Inc. (Nasdaq: IEA) (“IEA”
or the “Company”), a leading infrastructure company with renewable
energy and specialty civil expertise, today announced results for
the first quarter 2022.
FIRST QUARTER 2022
HIGHLIGHTS(As compared to the First Quarter 2021)
- Record Total Revenues of $360.1
million, +30.3% y/y
- Record Renewables Backlog of $2.1
billion, +7.0% y/y
- Record Total Backlog of $2.9
billion, +10.1% y/y
- Net Loss of ($27.1) million, versus
a Net Loss of ($20.4) million
- Adjusted EBITDA of ($17.1) million,
versus $3.4 million
- Increased 2022 Revenue Guidance to
between $2.3 billion and $2.5 billion
Revenue increased by 30% on a year-over-year
basis in the first quarter 2022, supported by growth across both
the Renewables and Specialty Civil segments.
Renewables segment revenue increased 35% on a year-over-year basis
in the first quarter, and within Renewables, first quarter solar
revenue increased by 275% and represented more than half of total
Renewables revenues, while wind revenue declined by 20%. Specialty
Civil segment revenue increased 21% on a year-over-year basis in
the first quarter, driven by continued strength in environmental
revenue, including an increase in projects under construction
compared to the prior year and steady growth in heavy civil,
partially offset by a decline in rail revenue.
For the three months ended March 31, 2022, the
Company reported a net loss of ($27.1) million, or ($0.56) per
diluted share, versus a net loss of ($20.4) million, or ($0.91) per
diluted share, in the first quarter 2021.
Adjusted EBITDA declined to ($17.1) million in
the first quarter 2022, versus $3.4 million in the prior-year
period. First quarter Adjusted EBITDA was impacted by lower project
gross margins in both the Renewables and Specialty Civil segments,
due to inflationary pressures on project costs, particularly in our
Renewables business, combined with increased close out costs on
certain heavy civil projects. For a reconciliation of net income to
Adjusted EBITDA, please see the appendix to this release.
As of March 31, 2022, total backlog increased to
$2,946 million, versus $2,916 million at the end of the fourth
quarter 2021. Next twelve-month backlog was $2,085 million, a
decline from $2,152 million at the end of fourth quarter 2021, but
still up 12.6% from the prior-year period.
MANAGEMENT COMMENTARY
“The IEA team delivered 30% year-over-year
organic revenue growth, achieving record total revenue in the first
quarter and record total backlog. I am happy to report that demand
is strong across both our Renewables and Specialty Civil segments,”
stated JP Roehm, President and CEO of IEA. “Markets for our core
renewables and environmental services remain robust, while bidding
activity in our heavy civil and rail businesses accelerated into
the second quarter.”
“Despite strong revenue growth, our margins were
adversely impacted by inflationary costs for fuel, supply chain
cost increases and delays, and availability of local labor,”
continued Roehm. “While we expect that many of these challenges
will remain throughout the rest of 2022, we believe that we will
see improvements to our project margins and overall profitability
and continue to expect record revenue and Adjusted EBITDA for the
full year. It’s worth noting first quarter for our business has
historically been our slowest, with projects ramping up quickly in
the following three quarters, we expect that cadence to continue
this year.”
“Our solar customers are effectively navigating
market-wide concerns regarding both the availability and rising
cost of panels,” noted Roehm. “At this juncture, many of our solar
customers have successfully sourced panel inventory and anticipate
limited, if any, impact from current market volatility. In some
instances where panels remain on order, we are being asked to
complete civil and mechanical work ahead of panel delivery, to
ensure that projects remain on-schedule or experience only modest
delays. Across the organization, we continue to have a strong
backlog of additional projects to fill in any gaps in project
cadence and support full utilization of our teams, which provides
further confidence to our full-year outlook.”
“Entering 2022, we recognized the potential for
some near-term margin headwinds and considered these factors in our
full-year 2022 financial guidance,” continued Roehm. “These
headwinds were exacerbated in the first quarter because of rapid
increases in fuel costs primarily resulting from the unexpected
Russian invasion of Ukraine and the recently announced Department
of Commerce investigation. As a result of our first quarter
results, our confidence in our current backlog and the status of
panel availability for our solar projects, we are updating our
full-year 2022 financial guidance by increasing our revenue
guidance to a range of $2.3 to $2.5 billion, while maintaining our
Adjusted EBITDA guidance range of $140 million to $150 million.
This change reflects the reality of current margin headwinds
impacting our business, which we anticipate will be offset with
higher revenue. We will continue to monitor the factors that could
impact our ability to achieve our previously forecasted
results.”
“Our core investment thesis, which highlights
the benefits of our diverse, renewables-weighted revenue mix,
strong customer relationships, track record of successful execution
and simplified capital structure, remains unchanged,” concluded
Roehm. “IEA continues to grow across all sectors and is seeing
particularly strong growth in our solar business. We believe that
we are well-equipped to overcome the near-term margin headwinds
that impacted our first quarter performance, while remaining
on-track to achieve another year of strong performance, highlighted
by record revenue and EBITDA.”
BUSINESS UPDATE
IEA has continued to execute on its core
strategic priorities, while positioning the organization for
sustained, profitable growth and long-term value creation. The
Company’s strategic priorities and recent successes against these
strategies are as follows:
- Develop a leading position
of scale within markets where IEA is competitively
advantaged. IEA intends to leverage its technical
expertise, geographic reach, scale, and strong customer
relationships across its key business lines to drive continued
backlog growth and market share gains through a combination of
organic and inorganic growth. Over the last twelve months, IEA
generated total organic revenue growth of 29%, while the renewables
segment revenue increased 42% on an organic basis, versus the prior
twelve-month period.
- Capitalize on favorable
long-term fundamentals within renewables, environmental, and
infrastructure markets. In 2021, approximately 70% of
IEA’s revenue was derived from solar and wind-related EPC services.
Over the next five years, IEA expects more than 100 GW of new
utility-scale solar capacity to be installed within the United
States, an increase of more than 80% versus the prior, five-year
period. Onshore wind installations are also anticipated to remain
strong, with 110 GW of new, installed capacity expected to be
online by 2030. Within the Company’s non-renewable, environmental
services markets, demand conditions are robust, and we believe
there is a multi-decade potential opportunity of $50-150 billion
for coal ash remediation. With a strong track record of execution,
experienced skilled work force, and broad geographic presence, IEA
is well-positioned to take advantage of these trends as highlighted
by our recent backlog strength.
- Maintain bidding
discipline, drive economies of scale, and execute on operational
efficiencies to support margin expansion. IEA intends
to pursue higher-value, margin-enhancing opportunities, while
leveraging its size and scale to deliver exceptional value for our
customers. The Company entered the solar business in 2019 and
believes that, while challenged in 2022, margins will continue to
improve as the business grows and realizes the benefits of
economies of scale.
- Further simplify capital
structure, while maintaining a strong balance sheet and sufficient
liquidity to support growth. During 2021, IEA
undertook a capital structure simplification plan that resulted in
lower debt costs, a more flexible capital structure, and reduced
leverage. As part of this plan, in November 2021, IEA’s Board of
Directors authorized a program to repurchase up to $25 million of
outstanding warrants (Nasdaq: IEAWW) to further streamline the
Company’s capital structure. Since announcing this program, IEA has
repurchased nearly 65% of the outstanding warrants at a total cost
of $14.8 million through the end of Q1 2022. The program will end
no later than the expiration of the warrants on March 26, 2023. IEA
intends to exercise a disciplined approach to repurchases until the
program is complete or the warrants expire. As of March 31, 2022,
IEA had more than $161.4 million in available cash and availability
on its credit facilities to support the growth of the
business.
- Pursue disciplined capital
allocation strategy. IEA intends to prioritize
capital allocation to optimize its return on invested capital. The
Company expects to continue to invest in organic growth initiatives
by expanding product and services offerings to better serve
customers, further developing industry-leading technical expertise,
and growing its skilled labor workforce. The Company also intends
to pursue complementary, bolt-on acquisitions that further
strengthen the Company’s position in high-growth and attractive end
markets, increase its service capabilities in adjacent markets,
expand its geographic presence and enhance its blended margin
profile.
SEGMENT PERFORMANCE
Revenue and Gross Profit by segment was as
follows:
|
For the quarters ended March 31, |
(in
thousands) |
|
2022 |
|
|
|
2021 |
|
Segment |
Revenue |
% of TotalRevenue |
|
Revenue |
% of TotalRevenue |
Renewables |
$ |
243,614 |
67.7 |
% |
|
$ |
180,374 |
65.3 |
% |
Specialty Civil |
|
116,481 |
32.3 |
% |
|
|
96,038 |
34.7 |
% |
Total revenue |
$ |
360,095 |
100.0 |
% |
|
$ |
276,412 |
100.0 |
% |
|
For the quarters ended March 31, |
(in
thousands) |
|
2022 |
|
|
|
2021 |
|
Segment |
Gross Profit |
Gross ProfitMargin |
|
Gross Profit |
Gross ProfitMargin |
Renewables |
$ |
1,301 |
0.5 |
% |
|
$ |
12,180 |
6.8 |
% |
Specialty Civil |
|
2,529 |
2.2 |
% |
|
|
4,361 |
4.5 |
% |
Total gross profit |
$ |
3,830 |
1.1 |
% |
|
$ |
16,541 |
6.0 |
% |
Renewables Segment revenue totaled $243.6
million during the first quarter 2022, an increase of 35.1%
compared to the prior year. The strength in the Company’s solar
business continued, with revenues up nearly four-fold during the
first quarter, while wind revenues declined during the first
quarter. Renewables Segment gross profit was $1.3 million, or 0.5%
of revenue, for the first quarter of 2022, compared to $12.2
million, or 6.8% of revenue, for the same period in 2021. The
decrease in gross profit margin percentage for the Renewables
Segment was primarily due to the inflationary impact of labor,
supply chain, fuel, and certain commodities which increased
estimated future costs and decreased project margins; and to a
lesser extent, increased training costs as the Company continues to
grow our labor force to execute our backlog.
Specialty Civil Segment revenue totaled $116.5
million, an increase of 21.3% year-over-year, due to growth in
environmental and heavy civil. While rail revenues remained under
pressure during the first quarter, bidding activity has started to
improve. Specialty Civil Segment gross profit was $2.5 million, or
2.2% of revenue, for the first quarter of 2022, as compared to $4.4
million, or 4.5% of revenue, for the same period in 2021. The
decrease in gross profit percentage was primarily due to
inflationary pressures discussed above. Additionally, we recorded
increased close out costs related to certain projects.
FINANCIAL RESOURCES AND
LIQUIDITY
As of March 31, 2022, the Company had $28.7
million of cash and cash equivalents and total debt of $366.5
million, consisting of the $300.0 million senior unsecured notes,
$3.0 million of commercial equipment notes, and $63.5 million of
obligations, exclusive of associated interest, recognized under
various finance leases for equipment. At the end of the quarter,
the Company had $132.7 million of availability under its credit
facility, net of letters of credit. Combined with cash, total
liquidity was $161.4 million.
BACKLOG
IEA defines “backlog” as the amount of revenue
the Company expects to realize from the uncompleted portions of
existing construction contracts, including new contracts under
which work has not begun and awarded contracts for which the
definitive project documentation is being prepared. Backlog is not
a term recognized under GAAP, although it is a common measurement
used in the Company’s industry. IEA’s methodology for determining
backlog may not be comparable to the methodologies used by others.
See Item 1A. Risk Factors in the Company’s Annual Report for a
discussion of the risks associated with IEA’s backlog.
The following table summarizes the Company’s backlog by segment
for the periods below:
(in
millions) |
|
|
Segments |
March 31, 2022 |
December 31, 2021 |
Renewables |
$ |
2,084.8 |
$ |
2,034.8 |
Specialty Civil |
|
861.2 |
|
881.3 |
Total |
$ |
2,946.0 |
$ |
2,916.1 |
Total backlog at March 31, 2022 was $2.9
billion, an increase of $270.2 million, or 10.1% compared to the
year-ago period. Renewables Segment backlog at March 31, 2022 was
$2.1 billion, an increase of 7.0% compared to the prior year, as a
result of strong growth in the solar market combined with steady
performance in wind.
Specialty Civil backlog at March 31, 2021 was
$861.2 million, up 18.4% compared last year due in large part to
favorable market trends in environmental.
The Company expects to realize approximately
$2.1 billion of its estimated backlog during the next twelve
months, an increase of $233 million from the year-ago period.
FINANCIAL GUIDANCE
IEA has provided the following updated financial
guidance for the full-year 2022. Full-year guidance accounts for
normal factors that may impact our business, including but not
limited to weather, permitting delays and project timing, supply
chain disruptions, labor constraints, and inflationary factors. All
guidance is current as of May 9, 2022 and is subject to change.
- Total revenue of between $2.3
billion and $2.5 billion
- Total Adjusted EBITDA of between
$140 million and $150 million
For a reconciliation of projected Adjusted
EBITDA to projected net income, please see the table at the end of
this release.
FIRST QUARTER 2022 CONFERENCE
CALL
Management will conduct a conference call on
Tuesday, May 10, 2022 at 11:00 am Eastern Time to discuss the
quarterly results for the first quarter 2022.
A webcast of the conference call and
accompanying presentation materials will be available in the
Investor Relations section of the Company’s corporate website at
https://ir.iea.net. To listen to a live broadcast, go to the site
at least 15 minutes prior to the scheduled start time in order to
register and download and install any necessary audio software.
To participate in the live teleconference:
Domestic Live: |
|
1-877-407-0784 |
International Live: |
|
1-201-689-8560 |
To listen to a replay of the teleconference,
which will be available through June 10, 2022:
Domestic Replay: |
|
1-844-512-2921 |
International Replay: |
|
1-412-317-6671 |
Conference ID: |
|
13728728 |
ABOUT IEA
Infrastructure and Energy Alternatives, Inc. is
a leading infrastructure construction company with renewable energy
and specialty civil expertise. Headquartered in Indianapolis,
Indiana, with operations throughout the country, IEA’s service
offering spans the entire construction process. The Company offers
a full spectrum of delivery models including full engineering,
procurement, and construction, turnkey, design-build, balance of
plant, and subcontracting services. IEA is one of the larger
providers in the renewable energy industry and has completed more
than 260 utility scale wind and solar projects across North
America. In the heavy-civil space, IEA offers a number of specialty
services including environmental remediation, industrial
maintenance, specialty transportation infrastructure and other site
development for public and private projects. For more information,
please visit IEA’s website at www.iea.net or follow IEA on
Facebook, LinkedIn and Twitter for the latest company
news and events.
FORWARD-LOOKING STATEMENTS
This release contains forward-looking statements
within the meaning of the Private Securities Litigation Reform Act
of 1995. The use of words such as “anticipate,” “expect,” “could,”
“may,” “will,” “intend,” “plan” and “believe,” among others,
generally identify forward-looking statements. Forward-looking
statements in this press release include, without limitation,
statements regarding market conditions and market volatility, IEA’s
projected financial results, IEA’s ability to fund its growth
initiatives and achieve sustained, profitable growth and long-term
value creation, and IEA’s strategic priorities and plans to achieve
those priorities. These forward-looking statements are based on
currently available operating, financial, economic and other
information, and are subject to a number of risks and
uncertainties. Readers are cautioned that these forward-looking
statements are only predictions and may differ materially from
actual future events or results. A variety of factors, many of
which are beyond our control, could cause actual future results or
events to differ materially from those projected in the
forward-looking statements in this release. For a description of
risks and uncertainties that could cause actual results to differ
from our forward-looking statements, please refer to IEA’s periodic
filings with the Securities and Exchange Commission, including the
risks and uncertainties described as “Risk Factors” in IEA’s annual
report on Form 10-K filed on March 7, 2022 and in any quarterly
reports on Form 10-Q filed thereafter. IEA does not undertake any
obligation to update forward-looking statements whether as a result
of new information, future events or otherwise, except as may be
required under applicable law. All forward-looking statements are
expressly qualified in their entirety by this cautionary
statement.
INVESTOR CONTACT
Peter J. Moerbeek |
Chief Financial Officer |
|
Aaron Reddington, CFA |
Vice President of Investor
Relations |
investors@iea.net |
INFRASTRUCTURE AND ENERGY ALTERNATIVES,
INC.Consolidated Statements of
Operations($ in thousands, except per share
data)(Unaudited)
|
Three Months Ended |
|
March 31, |
|
|
2022 |
|
|
|
2021 |
|
Revenue |
$ |
360,095 |
|
|
$ |
276,412 |
|
Cost of revenue |
|
356,265 |
|
|
|
259,871 |
|
Gross profit |
|
3,830 |
|
|
|
16,541 |
|
|
|
|
|
Selling, general and
administrative expenses |
|
34,882 |
|
|
|
24,846 |
|
Loss from operations |
|
(31,052 |
) |
|
|
(8,305 |
) |
|
|
|
|
Other income (expense),
net: |
|
|
|
Interest expense, net |
|
(6,026 |
) |
|
|
(14,359 |
) |
Warrant liability fair value adjustment |
|
(1,428 |
) |
|
|
(300 |
) |
Other income |
|
11 |
|
|
|
138 |
|
Loss before benefit for income
taxes |
|
(38,495 |
) |
|
|
(22,826 |
) |
|
|
|
|
Benefit for income taxes |
|
11,424 |
|
|
|
2,392 |
|
|
|
|
|
Net loss |
|
(27,071 |
) |
|
|
(20,434 |
) |
Less: Convertible Preferred Stock dividends |
|
— |
|
|
|
(656 |
) |
Net loss available for common
stockholders |
$ |
(27,071 |
) |
|
$ |
(21,090 |
) |
|
|
|
|
Net loss per common share -
basic and diluted |
|
(0.56 |
) |
|
|
(0.91 |
) |
Weighted average shares -
basic and diluted |
|
48,129,331 |
|
|
|
23,057,731 |
|
INFRASTRUCTURE AND ENERGY ALTERNATIVES,
INC.Consolidated Balance Sheets($
in thousands, except per share
data)(Unaudited)
|
March 31, |
|
|
2022 |
|
|
|
2021 |
|
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
28,732 |
|
|
$ |
124,027 |
|
Accounts receivable, net |
|
254,540 |
|
|
|
280,700 |
|
Contract assets |
|
220,119 |
|
|
|
214,298 |
|
Prepaid expenses and other current assets |
|
73,070 |
|
|
|
42,774 |
|
Total current assets |
|
576,461 |
|
|
|
661,799 |
|
|
|
|
|
Property, plant and equipment,
net |
|
148,486 |
|
|
|
138,605 |
|
Operating lease assets |
|
35,904 |
|
|
|
37,292 |
|
Intangible assets, net |
|
17,352 |
|
|
|
18,969 |
|
Goodwill |
|
37,373 |
|
|
|
37,373 |
|
Company-owned life
insurance |
|
4,786 |
|
|
|
4,944 |
|
Deferred income taxes |
|
3,226 |
|
|
|
— |
|
Other assets |
|
771 |
|
|
|
771 |
|
Total assets |
$ |
824,359 |
|
|
$ |
899,753 |
|
|
|
|
|
Liabilities and
Stockholders' Equity |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
$ |
131,415 |
|
|
$ |
164,925 |
|
Accrued liabilities |
|
128,832 |
|
|
|
163,364 |
|
Contract liabilities |
|
148,452 |
|
|
|
126,128 |
|
Current portion of finance lease obligations |
|
24,778 |
|
|
|
24,345 |
|
Current portion of operating lease obligations |
|
10,401 |
|
|
|
10,254 |
|
Current portion of long-term debt |
|
1,573 |
|
|
|
1,960 |
|
Total current liabilities |
|
445,451 |
|
|
|
490,976 |
|
|
|
|
|
Finance lease obligations,
less current portion |
|
38,714 |
|
|
|
30,096 |
|
Operating lease obligations,
less current portion |
|
27,049 |
|
|
|
28,540 |
|
Long-term debt, less current
portion |
|
290,891 |
|
|
|
290,730 |
|
Warrant obligations |
|
7,395 |
|
|
|
5,967 |
|
Deferred compensation |
|
7,658 |
|
|
|
7,988 |
|
Deferred income taxes |
|
— |
|
|
|
8,199 |
|
Total liabilities |
|
817,158 |
|
|
|
862,496 |
|
|
|
|
|
Commitments and
contingencies: |
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
Common stock, par value, $0.0001 per share; 150,000,000 and
150,000,000 shares authorized; 48,323,406 and 48,027,359 shares
issued and 48,323,406 and 48,027,359 outstanding at March 31,
2022 and December 31, 2021, respectively |
|
4 |
|
|
|
4 |
|
Additional paid-in capital |
|
243,465 |
|
|
|
246,450 |
|
Accumulated deficit |
|
(236,268 |
) |
|
|
(209,197 |
) |
Total stockholders' equity |
|
7,201 |
|
|
|
37,257 |
|
Total liabilities and stockholders' equity |
$ |
824,359 |
|
|
$ |
899,753 |
|
INFRASTRUCTURE AND ENERGY ALTERNATIVES,
INC.Condensed Consolidated Statements of Cash
Flows($ in
thousands)(Unaudited)
|
Three Months Ended March 31, |
|
|
2022 |
|
|
|
2021 |
|
Cash flows from
operating activities: |
|
|
|
Net loss |
$ |
(27,071 |
) |
|
$ |
(20,434 |
) |
Adjustments to reconcile net loss to net cash used in operating
activities: |
|
|
|
Depreciation and amortization |
|
12,286 |
|
|
|
10,799 |
|
Warrant liability fair value adjustment |
|
1,428 |
|
|
|
300 |
|
Amortization of debt discounts and issuance costs |
|
377 |
|
|
|
2,859 |
|
Share-based compensation expense |
|
1,630 |
|
|
|
727 |
|
Deferred income taxes |
|
(11,424 |
) |
|
|
(2,392 |
) |
Other, net |
|
(572 |
) |
|
|
(902 |
) |
Changes in operating assets and liabilities: |
|
|
|
Accounts receivable |
|
26,160 |
|
|
|
(7,513 |
) |
Contract assets |
|
(5,821 |
) |
|
|
(1,513 |
) |
Prepaid expenses and other assets |
|
(30,296 |
) |
|
|
(27,304 |
) |
Accounts payable and accrued liabilities |
|
(68,042 |
) |
|
|
(31,593 |
) |
Contract liabilities |
|
22,324 |
|
|
|
23,186 |
|
Net cash used in operating activities |
|
(79,021 |
) |
|
|
(53,780 |
) |
|
|
|
|
Cash flows from
investing activities: |
|
|
|
Company-owned life insurance |
|
158 |
|
|
|
(269 |
) |
Purchases of property, plant and equipment |
|
(4,788 |
) |
|
|
(3,920 |
) |
Proceeds from sale of property, plant and equipment |
|
553 |
|
|
|
667 |
|
Net cash used in investing activities |
|
(4,077 |
) |
|
|
(3,522 |
) |
|
|
|
|
Cash flows from
financing activities: |
|
|
|
Proceeds from line of credit - long term |
|
10,000 |
|
|
|
— |
|
Payments on line of credit - long term |
|
(10,000 |
) |
|
|
— |
|
Payments on long-term debt |
|
(603 |
) |
|
|
(686 |
) |
Payments on finance lease obligations |
|
(6,979 |
) |
|
|
(7,971 |
) |
Shares for tax withholding on release of restricted stock
units |
|
(1,810 |
) |
|
|
(2,909 |
) |
Repurchases of public warrants |
|
(2,805 |
) |
|
|
— |
|
Net cash used in financing activities |
|
(12,197 |
) |
|
|
(11,566 |
) |
|
|
|
|
Net change in cash and cash
equivalents |
|
(95,295 |
) |
|
|
(68,868 |
) |
|
|
|
|
Cash and cash equivalents,
beginning of the period |
|
124,027 |
|
|
|
164,041 |
|
|
|
|
|
Cash and cash equivalents, end
of the period |
$ |
28,732 |
|
|
$ |
95,173 |
|
Non-U.S. GAAP Financial Measures
We define EBITDA as net income (loss),
determined in accordance with GAAP, for the period presented,
before depreciation and amortization, interest expense and
provision (benefit) for income taxes. We define Adjusted EBITDA as
EBITDA plus restructuring expenses, acquisition or disposition
related expenses, non-cash stock compensation expense, and certain
other non-cash charges, unusual, non-operating or non-recurring
items and other items that we believe are not representative of our
core business or future operating performance.
Adjusted EBITDA is a supplemental non-GAAP
financial measure and, when considered along with other performance
measures, is a useful measure as it reflects certain drivers of the
business, such as revenue growth and operating costs. We believe
Adjusted EBITDA can be useful in providing an understanding of the
underlying operating results and trends and an enhanced overall
understanding of our financial performance and prospects for the
future. While Adjusted EBITDA is not a recognized measure under
GAAP, management uses this financial measure to evaluate and
forecast business performance. Adjusted EBITDA is not intended to
be a measure of liquidity or cash flows from operations or a
measure comparable to net income as it does not consider certain
requirements, such as capital expenditures and depreciation,
principal and interest payments, and tax payments. Adjusted EBITDA
is not a presentation made in accordance with GAAP, and our use of
the term Adjusted EBITDA may vary from the use of similarly-titled
measures by others in our industry due to the potential
inconsistencies in the method of calculation and differences due to
items subject to interpretation.
The presentation of non-GAAP financial
information should not be considered in isolation or as a
substitute for, or superior to, the financial information prepared
and presented in accordance with GAAP.
The following table outlines the reconciliation
from net loss to Adjusted EBITDA for the periods indicated:
|
Three Months Ended |
(in thousands) |
March 31, |
|
|
2022 |
|
|
|
2021 |
|
Net
loss |
$ |
(27,071 |
) |
|
$ |
(20,434 |
) |
Interest
expense, net |
|
6,026 |
|
|
|
14,359 |
|
Benefit
for income taxes |
|
(11,424 |
) |
|
|
(2,392 |
) |
Depreciation and amortization |
|
12,286 |
|
|
|
10,799 |
|
EBITDA |
|
(20,183 |
) |
|
|
2,332 |
|
|
|
|
|
Non-cash
stock compensation expense |
|
1,630 |
|
|
|
727 |
|
Warrant
liability fair value adjustment (1) |
|
1,428 |
|
|
|
300 |
|
Adjusted
EBITDA |
$ |
(17,125 |
) |
|
$ |
3,359 |
|
(1) Reflects an adjustment to the fair value of the Company’s
Series B Preferred Stock - anti-dilution warrants and private
merger warrant liability. The liabilities are fair value
adjustments using different valuation methods.
The following table outlines the reconciliation
from 2022 projected net income to 2022 projected Adjusted EBITDA
using estimated amounts:
|
|
Guidance |
|
|
For the year ended December 31, 2022 |
(in
thousands) |
|
Low Estimate |
|
High Estimate |
|
|
|
|
|
Net income |
|
$ |
45,000 |
|
$ |
51,000 |
|
|
|
|
|
Interest
expense, net |
|
|
25,000 |
|
|
26,000 |
Depreciation and amortization |
|
|
47,000 |
|
|
48,000 |
Expense
for income taxes |
|
|
18,000 |
|
|
19,000 |
EBITDA |
|
|
135,000 |
|
|
144,000 |
|
|
|
|
|
Non-cash
stock compensation expense |
|
|
5,000 |
|
|
6,000 |
Adjusted
EBITDA |
|
$ |
140,000 |
|
$ |
150,000 |
|
|
|
|
|
Infrastructure and Energ... (NASDAQ:IEA)
Historical Stock Chart
From Dec 2024 to Jan 2025
Infrastructure and Energ... (NASDAQ:IEA)
Historical Stock Chart
From Jan 2024 to Jan 2025