HOUSTON,
March 12,
2025 /PRNewswire/ -- KLX Energy Services Holdings,
Inc. (Nasdaq: KLXE) ("KLX", the "Company", "we", "us" or "our")
today reported financial results for the fourth quarter ended
December 31, 2024.
Full Year 2024 Financial Highlights
- Revenue of $709 million
- Net loss of $(53) million, net
loss margin of (7)% and diluted loss per share of $(3.27)
- Adjusted EBITDA of $90
million
- Adjusted EBITDA margin of 13%
- Subsequent to year end, KLX closed on refinancing its existing
2025 senior secured notes and closed on a new ABL credit
facility
Fourth Quarter 2024 Financial Highlights
- Revenue of $166 million
- Net loss of $(15) million, net
loss margin of (9)% and diluted loss per share of $(0.90)
- Adjusted EBITDA of $23 million
and Adjusted EBITDA margin of 14%
See "Non-GAAP Financial Measures" at the end
of this release for a discussion of Adjusted EBITDA, Adjusted
EBITDA margin, Adjusted Net Income (Loss), Adjusted Diluted
Earnings (Loss) per share, Unlevered and Levered Free Cash Flow,
Net Working Capital, Net Debt and their reconciliations to the most
directly comparable financial measure calculated and presented in
accordance with U.S. generally accepted accounting principles
("GAAP"). We have not provided reconciliations of our future
expectations as to Adjusted EBITDA or Adjusted EBITDA margin as
such reconciliations are not available without unreasonable
efforts.
Chris Baker, KLX
President and Chief Executive Officer, stated, "We finished the
year strong despite typical seasonal headwinds. 2024 fourth quarter
revenue was $166 million, the
midpoint of our guidance, and Adjusted EBITDA margin came in above
our prior guidance. Our companywide focus on cost controls enabled
us to increase our 2024 fourth quarter Adjusted EBITDA margin by
187 basis points over last year's fourth quarter, despite revenue
and rig count being down 15% and 5%, respectively, over the same
period.
"We have seen solid consistency in our
market-leading tech services, rentals and coiled tubing businesses,
which have led to improved and sustainable profitability," added
Baker. "We are closely monitoring potential opportunities for
increased gas-directed activity, driven by LNG export and
datacenter/AI demand. US LNG export capacity is expected to
approximately double by 2030 and, we believe, this increase will
drive incremental natural gas-directed activity within the US
onshore market that will ultimately support and lift OFS pricing
and utilization across all basins.
"Additionally, KLX is extremely pleased to have
successfully completed our refinancing efforts, which will provide
increased financial flexibility as we move forward. Looking forward
to full year 2025, we expect annual revenue to be flat to up
slightly and anticipate our Adjusted EBITDA margin to range between
13% to 15%. As we navigate the evolving energy landscape, our
strategic positioning, operational excellence, and financial
resilience position us to capitalize on emerging opportunities and
deliver sustainable value to our shareholders in the years ahead,"
concluded Baker.
Fourth Quarter 2024 Financial
Results
Revenue for the fourth quarter of 2024 totaled
$165.5 million, a decrease of 12.4%
compared to third quarter revenue of $188.9
million. The decrease in revenue reflects a decrease in
activity in addition to the expected seasonal decline in the fourth
quarter. On a product line basis, drilling, completion, production
and intervention services contributed approximately 22%, 52%, 16%
and 10%, respectively, to revenues for the fourth quarter 2024.
Net loss for the fourth quarter of 2024 was
$(14.7) million, compared to fourth
quarter 2023 net loss of $(9.2)
million. Adjusted net loss for the fourth quarter of 2024
was $(13.1) million, compared to
fourth quarter 2023 adjusted net loss of $(8.7) million. Adjusted EBITDA for the fourth
quarter of 2024 was $22.7 million,
compared to fourth quarter 2023 Adjusted EBITDA of $23.0 million. Adjusted EBITDA margin for the
fourth quarter of 2024 was 13.7%, compared to fourth quarter 2023
Adjusted EBITDA margin of 11.8%.
Fourth Quarter 2024 Segment
Results
The Company reports revenue, operating income
(loss) and Adjusted EBITDA through three geographic business
segments: Rocky Mountains, Southwest and Northeast/Mid-Con. The
Company reports operating activities not attributable to an
individual geographic business segment through the Corporate and
other segment. Segment results are reported after inter-segment
eliminations.
- Rocky Mountains: Revenue, operating income and Adjusted EBITDA
for the Rocky Mountains segment was $54.0
million, $4.7 million and
$11.8 million, respectively, for the
fourth quarter of 2024. Fourth quarter revenue represents a 20.5%
decrease over the third quarter of 2024 largely due to winter
holiday seasonality and budget exhaustion, which affected all of
our regional completion and intervention offerings, including
coiled tubing, frac rentals and wireline services. Segment
operating income and Adjusted EBITDA decreased 51.5% and 28.9%,
respectively, as a function of the seasonal decrease in activity,
which is expected to correct as we exit the first quarter of
2025.
- Southwest: Revenue, operating income and Adjusted EBITDA for
the Southwest segment, which includes the Permian and South Texas, was $61.4
million, $1.1 million and
$9.6 million, respectively, for the
fourth quarter of 2024. Fourth quarter revenue represents a 10.5%
decrease over the third quarter of 2024 largely due to annual
seasonality due to budget exhaustion and winter holiday breaks,
which affected all product service lines in the region, including
our directional drilling and flowback services. Segment operating
income and Adjusted EBITDA increased 57.1% and 10.3%, respectively,
due largely to a shift in revenue mix and reduced overhead,
including headcount and vehicle fleet.
- Northeast/Mid-Con: Revenue, operating income and Adjusted
EBITDA for the Northeast/Mid-Con segment was $50.1 million, $0.3
million and $9.8 million,
respectively, for the fourth quarter of 2024. Fourth quarter
revenue represents a 4.4% decrease over the third quarter of 2024
driven largely by decreased completion activity due to budget
exhaustion and winter holiday breaks. Segment operating income and
Adjusted EBITDA decreased 85.0% and 10.1%, respectively, as a
function of the decrease in activity.
- Corporate and other: Operating loss and Adjusted EBITDA loss
for the Corporate and other segment were $11.1 million and $8.5
million, respectively, for the fourth quarter of 2024.
Segment operating loss and Adjusted EBITDA loss remained largely in
line with prior quarter.
The following is a tabular summary of revenue,
operating income (loss) and Adjusted EBITDA (loss) for the fourth
quarter ended December 31, 2024, the third quarter ended
September 30, 2024 and the fourth quarter ended
December 31, 2023 ($ in millions).
|
|
Three Months Ended
|
|
|
December 31, 2024
|
|
September 30, 2024
|
|
December 31, 2023
|
Revenue:
|
|
|
|
|
|
|
Rocky Mountains
|
|
$
54.0
|
|
$
67.9
|
|
$
60.0
|
Southwest
|
|
61.4
|
|
68.6
|
|
67.3
|
Northeast/Mid-Con
|
|
50.1
|
|
52.4
|
|
66.9
|
Total
revenue
|
|
$
165.5
|
|
$
188.9
|
|
$
194.2
|
|
|
Three Months Ended
|
|
|
December 31, 2024
|
|
September 30, 2024
|
|
December 31, 2023
|
Operating income (loss):
|
|
|
|
|
|
|
Rocky Mountains
|
|
$
4.7
|
|
$
9.7
|
|
$
6.7
|
Southwest
|
|
1.1
|
|
0.7
|
|
1.7
|
Northeast/Mid-Con
|
|
0.3
|
|
2.0
|
|
4.1
|
Corporate and
other
|
|
(11.1)
|
|
(11.3)
|
|
(10.5)
|
Total operating (loss)
income
|
|
$
(5.0)
|
|
$
1.1
|
|
$
2.0
|
|
|
Three Months Ended
|
|
|
December 31, 2024
|
|
September 30, 2024
|
|
December 31, 2023
|
Adjusted EBITDA (loss)
|
|
|
|
|
|
|
Rocky Mountains
|
|
$
11.8
|
|
$
16.6
|
|
$
12.7
|
Southwest
|
|
9.6
|
|
8.7
|
|
8.8
|
Northeast/Mid-Con
|
|
9.8
|
|
10.9
|
|
10.7
|
Segment
total
|
|
31.2
|
|
36.2
|
|
32.2
|
Corporate and
other
|
|
(8.5)
|
|
(8.4)
|
|
(9.2)
|
Total Adjusted
EBITDA(1)
|
|
$
22.7
|
|
$
27.8
|
|
$
23.0
|
(1) Excludes
one-time costs, as defined in the Reconciliation of Consolidated
Net Income (Loss) to Adjusted EBITDA table below, non-cash
compensation expense and non-cash asset impairment
expense.
|
Balance Sheet and Liquidity
Total debt outstanding as of December 31, 2024 was $285.1 million. As of December 31, 2024, cash and cash equivalents
totaled $91.6 million. Available
liquidity as of December 31, 2024 was
$112.0 million, including
availability of $20.4 million on the
December 2024 asset-based revolving
credit facility (the "Prior ABL Facility") borrowing base
certificate. The senior secured notes bear interest at an annual
rate of 11.5% (the "2025 Senior Notes"), payable semi-annually in
arrears on May 1st and
November 1st. Accrued
interest as of December 31, 2024 was
$4.5 million for the 2025 Senior
Notes and $0.0 million related to
the ABL Facility.
On March 7, 2025,
the Company and certain of its subsidiaries entered into a
Securities Purchase Agreement with certain holders (the
"Investors") of its 2025 Senior Notes, pursuant to which the
Company agreed to issue and sell to the Investors (a) approximately
$232.2 million in aggregate principal
amount of 2030 Senior Notes and (b) warrants to purchase, in the
aggregate, up to 2,373,187 shares of the Company's common stock, at
an exercise price of $0.01 per share,
subject to adjustment (the "Warrants") in exchange for (i)
approximately $78.4 million in
aggregate cash consideration and (ii) approximately $143.6 million aggregate principal amount of the
2025 Senior Notes, which will be cancelled by the Company upon
receipt (collectively, the "Refinancing"). The Company completed
the Refinancing on March 12, 2025,
and deposited with the trustee under the 2025 Senior Notes
indenture $97.1 million in trust and
instructed the trustee to apply such funds to redeem the remaining
2025 Senior Notes plus accrued interest. Upon deposit of the
redemption amount, the 2025 Senior Notes indenture was satisfied
and discharged in accordance with its terms and the Company has
been released from its obligations under the 2025 Senior Notes
indenture except with respect to those provisions of such indenture
that, by their terms, survive the satisfaction and discharge.
In connection with the Refinancing, the Company
also entered into a Credit Agreement, dated as of March 7, 2025 (the "New ABL Facility"), with the
Company, as borrower, Eclipse Business Capital LLC, as
administrative agent, as collateral agent and as FILO
administrative agent and the lenders party thereto. The initial
funding under the New ABL Facility occurred on March 12, 2025, and the proceeds were used to
repay the Company's Prior ABL Facility in full.
Net working capital as of December 31, 2024 was $25.7 million, a 46% decrease from December 31, 2023 driven by reduced activity and
revenue and a reduction in days sales outstanding due to improved
collections.
Other Financial Information
Capital expenditures were $15.3 million during the fourth quarter of 2024,
out of which $3.3 million was
opportunistic and $12.0 million was
recurring spend. Fourth quarter capital expenditures decreased by
$5.7 million or 27.1% compared to
capital expenditures of $21.0 million
in the third quarter of 2024. Capital spending during the fourth
quarter was driven primarily by maintenance capital expenditures
across our segments.
As of December 31,
2024, we had $2.3 million of
assets held for sale related to one facility and select equipment
in the Rocky Mountains and Southwest segments.
Conference Call Information
KLX will conduct its fourth quarter 2024 conference call, which
can be accessed via dial-in or webcast, on Thursday, March 13, 2025 at 10:00 a.m. Eastern Time (9:00 a.m. Central Time) by dialing 1-201-389-0867
and asking for the KLX conference call at least 10 minutes prior to
the start time, or by logging onto the webcast at
https://investor.klx.com/events-and-presentations/events. For
those who cannot listen to the live call, a replay will be
available through March 27, 2025, and
may be accessed by dialing 1-201-612-7415 and using passcode
13751933#. Also, an archive of the webcast will be available
shortly after the call at
https://investor.klx.com/events-and-presentations/events for
90 days. Please submit any questions for management prior to the
call via email to KLXE@dennardlascar.com.
About KLX Energy Services Holdings, Inc.
KLX is a growth-oriented provider of diversified oilfield
services to leading onshore oil and natural gas exploration and
production companies operating in both conventional and
unconventional plays in all of the active major basins throughout
the United States. The Company
delivers mission critical oilfield services focused on drilling,
completion, production, and intervention activities for technically
demanding wells from over 50 service and support facilities located
throughout the United States.
KLX's complementary suite of proprietary products and specialized
services is supported by technically skilled personnel and a broad
portfolio of innovative in-house manufacturing, repair and
maintenance capabilities. More information is available at
www.klx.com.
Forward-Looking Statements and Cautionary
Statements
The Private Securities Litigation Reform Act of 1995 provides a
"safe harbor" for forward-looking statements to encourage companies
to provide prospective information to investors. This news release
(and any oral statements made regarding the subjects of this
release, including on the conference call announced herein)
includes forward-looking statements that reflect our current
expectations and projections about our future results, performance
and prospects. Forward-looking statements include all statements
that are not historical in nature and are not current facts. When
used in this news release (and any oral statements made regarding
the subjects of this release, including on the conference call
announced herein), the words "believe," "expect," "plan," "intend,"
"anticipate," "estimate," "predict," "potential," "continue,"
"may," "might," "should," "could," "will" or the negative of these
terms or similar expressions are intended to identify
forward-looking statements, although not all forward-looking
statements contain such identifying words. These forward-looking
statements are based on our current expectations and assumptions
about future events and are based on currently available
information as to the outcome and timing of future events with
respect to, among other things: our operating cash flows; the
availability of capital and our liquidity; our future revenue,
income and operating performance; our ability to sustain and
improve our utilization, revenue and margins; our ability to
maintain acceptable pricing for our services; future capital
expenditures; our ability to finance equipment, working capital and
capital expenditures; our ability to execute our long-term growth
strategy and to integrate our acquisitions; our ability to
successfully develop our research and technology capabilities and
implement technological developments and enhancements; and the
timing and success of strategic initiatives and special
projects.
Forward-looking statements are not assurances of future
performance and actual results could differ materially from our
historical experience and our present expectations or projections.
These forward-looking statements are based on management's current
expectations and beliefs, forecasts for our existing operations,
experience, expectations and perception of historical trends,
current conditions, anticipated future developments and their
effect on us and other factors believed to be appropriate. Although
management believes the expectations and assumptions reflected in
these forward-looking statements are reasonable as and when made,
no assurance can be given that these assumptions are accurate or
that any of these expectations will be achieved (in full or at
all). Our forward-looking statements involve significant risks,
contingencies and uncertainties, most of which are difficult to
predict and many of which are beyond our control. Known material
factors that could cause actual results to differ materially from
those in the forward-looking statements include, but are not
limited to, risks associated with the following: a decline in
demand for our services, including due to overcapacity and other
competitive factors affecting our industry; the cyclical nature and
volatility of the oil and gas industry, which impacts the level of
exploration, production and development activity and spending
patterns by oil and natural gas exploration and production
companies; a decline in, or substantial volatility of, crude oil
and gas commodity prices, which generally leads to decreased
spending by our customers and negatively impacts drilling,
completion and production activity; inflation; increases in
interest rates; the ongoing war in Ukraine and its continuing effects on global
trade; the ongoing conflict in the Middle
East; supply chain issues; and other risks and uncertainties
listed in our filings with the U.S. Securities and Exchange
Commission, including our Current Reports on Form 8-K that we file
from time to time, Quarterly Reports on Form 10-Q and Annual Report
on Form 10-K. Readers are cautioned not to place undue reliance on
forward-looking statements, which speak only as of the date hereof.
We undertake no obligation to publicly update or revise any
forward-looking statements after the date they are made, whether as
a result of new information, future events or otherwise, except as
required by law.
Contacts:
|
KLX Energy Services
Holdings, Inc.
|
|
Keefer M. Lehner, EVP
& CFO
|
|
832-930-8066
|
|
IR@klx.com
|
|
|
|
Dennard Lascar Investor Relations
|
|
Ken Dennard /
Natalie Hairston
|
|
713-529-6600
|
|
KLXE@dennardlascar.com
|
KLX Energy Services
Holdings, Inc.
Condensed
Consolidated Statements of Operations
(In millions of
U.S. dollars and shares, except per share data)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December
31, 2024
|
|
September
30, 2024
|
|
December
31, 2023
|
|
December
31, 2024
|
|
December
31, 2023
|
Revenues
|
$
165.5
|
|
$
188.9
|
|
$
194.2
|
|
$
709.3
|
|
$
888.4
|
Costs and
expenses:
|
|
|
|
|
|
|
|
|
|
Cost of
sales
|
127.4
|
|
142.3
|
|
152.2
|
|
549.7
|
|
672.5
|
Depreciation and amortization
|
25.1
|
|
23.9
|
|
19.8
|
|
94.0
|
|
72.8
|
Selling,
general and administrative
|
17.6
|
|
21.2
|
|
19.8
|
|
79.6
|
|
86.7
|
Research
and development costs
|
0.4
|
|
0.4
|
|
0.4
|
|
1.4
|
|
1.4
|
Impairment
and other charges
|
—
|
|
—
|
|
—
|
|
0.1
|
|
—
|
Bargain
purchase gain
|
—
|
|
—
|
|
—
|
|
—
|
|
(1.9)
|
Operating (loss)
income
|
(5.0)
|
|
1.1
|
|
2.0
|
|
(15.5)
|
|
56.9
|
Non-operating
expense:
|
|
|
|
|
|
|
|
|
|
Interest
income
|
(0.5)
|
|
(0.7)
|
|
(0.9)
|
|
(2.5)
|
|
(1.8)
|
Interest
expense
|
10.2
|
|
9.8
|
|
9.3
|
|
39.4
|
|
36.5
|
(Loss) income before
income tax
|
(14.7)
|
|
(8.0)
|
|
(6.4)
|
|
(52.4)
|
|
22.2
|
Income tax
expense
|
—
|
|
0.2
|
|
2.8
|
|
0.6
|
|
3.0
|
Net (loss)
income
|
$
(14.7)
|
|
$
(8.2)
|
|
$
(9.2)
|
|
$
(53.0)
|
|
$
19.2
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per
common share:
|
|
|
|
|
|
|
|
|
|
Basic
|
$
(0.90)
|
|
$
(0.51)
|
|
$
(0.58)
|
|
$
(3.27)
|
|
$
1.23
|
Diluted
|
$
(0.90)
|
|
$
(0.51)
|
|
$
(0.58)
|
|
$
(3.27)
|
|
$
1.22
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares:
|
|
|
|
|
|
|
|
|
|
Basic
|
16.3
|
|
16.2
|
|
16.0
|
|
16.2
|
|
15.6
|
Diluted
|
16.3
|
|
16.2
|
|
16.0
|
|
16.2
|
|
15.7
|
KLX Energy Services
Holdings, Inc.
Condensed
Consolidated Balance Sheets
(In millions of
U.S. dollars and shares, except per share data)
(Unaudited)
|
|
|
As of December
31
|
|
2024
|
|
2023
|
ASSETS
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
91.6
|
|
$
112.5
|
Accounts
receivable–trade, net of allowance of $4.2 and $5.5
|
96.9
|
|
127.0
|
Inventories,
net
|
31.0
|
|
33.5
|
Prepaid expenses and
other current assets
|
13.5
|
|
17.3
|
Total current
assets
|
233.0
|
|
290.3
|
Property and equipment,
net(1)
|
197.1
|
|
220.6
|
Operating lease
assets
|
19.6
|
|
22.3
|
Intangible assets,
net
|
1.5
|
|
1.8
|
Other assets
|
5.1
|
|
4.8
|
Total
assets
|
$
456.3
|
|
$
539.8
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
$
74.4
|
|
$
87.9
|
Accrued
interest
|
4.5
|
|
4.6
|
Accrued
liabilities
|
41.3
|
|
42.7
|
Current portion of
operating lease liabilities
|
6.9
|
|
6.9
|
Current portion of
finance lease liabilities
|
13.0
|
|
22.0
|
Total current
liabilities
|
140.1
|
|
164.1
|
Long-term
debt
|
285.1
|
|
284.3
|
Long-term operating
lease liabilities
|
13.5
|
|
16.0
|
Long-term finance lease
liabilities
|
26.4
|
|
36.2
|
Other non-current
liabilities
|
1.7
|
|
0.4
|
Commitments,
contingencies and off-balance sheet arrangements
|
|
|
|
Stockholders'
equity:
|
|
|
|
Common Stock, $0.01
par value; 110.0 authorized; 17.5 and 14.3 issued
|
0.2
|
|
0.1
|
Additional paid-in
capital
|
557.5
|
|
553.4
|
Treasury stock, at
cost, 0.5 shares and 0.4 shares
|
(5.8)
|
|
(5.3)
|
Accumulated
deficit
|
(562.4)
|
|
(509.4)
|
Total stockholders'
(deficit) equity
|
(10.5)
|
|
38.8
|
Total
liabilities and stockholders' equity
|
$
456.3
|
|
$
539.8
|
|
(1)
Includes right-of-use assets - finance leases
|
KLX Energy Services Holdings,
Inc.
Additional Selected Operating
Data
(Unaudited)
Non-GAAP Financial Measures
This release includes Adjusted EBITDA, Adjusted EBITDA margin,
Adjusted Net Income (Loss), Adjusted Diluted Earnings (Loss) per
share, Unlevered and Levered Free Cash Flow, Net Working Capital
and Net Debt measures. Each of the metrics are "non-GAAP financial
measures" as defined in Regulation G of the Securities Exchange Act
of 1934.
Adjusted EBITDA is a supplemental non-GAAP financial measure
that is used by management and external users of our financial
statements, such as industry analysts, investors, lenders and
rating agencies. Adjusted EBITDA is not a measure of net earnings
or cash flows as determined by GAAP. We define Adjusted EBITDA as
net earnings (loss) before interest, taxes, depreciation and
amortization, further adjusted for (i) goodwill and/or long-lived
asset impairment charges, (ii) stock-based compensation expense,
(iii) restructuring charges, (iv) transaction and integration costs
related to acquisitions and (v) other expenses or charges to
exclude certain items that we believe are not reflective of the
ongoing performance of our business. Adjusted EBITDA is used to
calculate the Company's leverage ratio, consistent with the terms
of the Company's ABL Facility.
We believe Adjusted EBITDA is useful because it allows us to
supplement the GAAP measures in order to more effectively evaluate
our operating performance and compare the results of our operations
from period to period without regard to our financing methods or
capital structure. We exclude the items listed above in arriving at
Adjusted EBITDA because these amounts can vary substantially from
company to company within our industry depending upon accounting
methods and book values of assets, capital structures and the
method by which the assets were acquired. Adjusted EBITDA should
not be considered as an alternative to, or more meaningful than,
net income as determined in accordance with GAAP, or as an
indicator of our operating performance or liquidity. Certain items
excluded from Adjusted EBITDA are significant components in
understanding and assessing a company's financial performance, such
as a company's cost of capital and tax structure, as well as the
historic costs of depreciable assets, none of which are components
of Adjusted EBITDA. Our computations of Adjusted EBITDA may not be
comparable to other similarly titled measures of other
companies.
Adjusted EBITDA margin is a supplemental non-GAAP financial
measure that is used by management and external users of our
financial statements, such as industry analysts, investors, lenders
and rating agencies. Adjusted EBITDA margin is not a measure of net
earnings or cash flows as determined by GAAP. Adjusted EBITDA
margin is defined as the quotient of Adjusted EBITDA and total
revenue. We believe Adjusted EBITDA margin is useful because it
allows us to supplement the GAAP measures in order to more
effectively evaluate our operating performance and compare the
results of our operations from period to period without regard to
our financing methods or capital structure, as a percentage of
revenues.
We define Adjusted Net Income (Loss) as consolidated net income
(loss) adjusted for (i) goodwill and/or long-lived asset impairment
charges, (ii) restructuring charges, (iii) transaction and
integration costs related to acquisitions and (iv) other expenses
or charges to exclude certain items that we believe are not
reflective of the ongoing performance of our business. We believe
Adjusted Net Income (Loss) is useful because it allows us to
exclude non-recurring items in evaluating our operating
performance.
We define Adjusted Diluted Earnings (Loss) per share as the
quotient of adjusted net income (loss) and diluted weighted average
common shares. We believe that Adjusted Diluted Earnings (Loss) per
share provides useful information to investors because it allows us
to exclude non-recurring items in evaluating our operating
performance on a diluted per share basis.
We define Unlevered Free Cash Flow as net cash provided by
operating activities less capital expenditures and proceeds from
sale of property and equipment plus interest expense. We define
Levered Free Cash Flow as net cash provided by operating activities
less capital expenditures and proceeds from sale of property and
equipment. Our management uses Unlevered and Levered Free Cash Flow
to assess the Company's liquidity and ability to repay maturing
debt, fund operations and make additional investments. We believe
that each of Unlevered and Levered Free Cash Flow provide useful
information to investors because it is an important indicator of
the Company's liquidity, including our ability to reduce Net Debt
and make strategic investments.
Net Working Capital is calculated as current assets, excluding
cash, less current liabilities, excluding accrued interest and
finance lease obligations. We believe that Net Working Capital
provides useful information to investors because it is an important
indicator of the Company's liquidity.
We define Net Debt as total debt less cash and cash equivalents.
We believe that Net Debt provides useful information to investors
because it is an important indicator of the Company's
indebtedness.
The following tables present a reconciliation of non-GAAP
financial measures to the most directly comparable GAAP financial
measures for the periods indicated:
KLX Energy Services
Holdings, Inc.
Reconciliation of
Consolidated Net (Loss) Income to Adjusted EBITDA*
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December
31, 2024
|
|
September
30, 2024
|
|
December
31, 2023
|
|
December
31, 2024
|
|
December
31, 2023
|
Consolidated net (loss)
income (2)
|
$
(14.7)
|
|
$
(8.2)
|
|
$
(9.2)
|
|
$
(53.0)
|
|
$
19.2
|
Income tax
expense
|
—
|
|
0.2
|
|
2.8
|
|
0.6
|
|
3.0
|
Interest
expense, net
|
9.7
|
|
9.1
|
|
8.4
|
|
36.9
|
|
34.7
|
Operating (loss)
income
|
(5.0)
|
|
1.1
|
|
2.0
|
|
(15.5)
|
|
56.9
|
Bargain
purchase gain
|
—
|
|
—
|
|
—
|
|
—
|
|
(1.9)
|
Impairment
and other charges (1)
|
—
|
|
—
|
|
—
|
|
0.1
|
|
—
|
One-time
net costs, excluding impairment and other charges
(1)
|
1.6
|
|
1.8
|
|
0.5
|
|
7.1
|
|
6.8
|
Adjusted operating
(loss) income
|
(3.4)
|
|
2.9
|
|
2.5
|
|
(8.3)
|
|
61.8
|
Depreciation and amortization
|
25.1
|
|
23.9
|
|
19.8
|
|
94.0
|
|
72.8
|
Non-cash
compensation
|
1.0
|
|
1.0
|
|
0.7
|
|
3.9
|
|
3.0
|
Adjusted
EBITDA
|
$
22.7
|
|
$
27.8
|
|
$
23.0
|
|
$
89.6
|
|
$
137.6
|
|
*Previously announced
quarterly numbers may not sum to the year-end total due to
rounding.
|
(1) The
one-time costs during the fourth quarter of 2024 relate to $1.1 in
legal fees, $0.3 in personnel costs, $0.1 in non-recurring facility
costs and $0.1 in professional services.
|
(2) Cost of
sales includes $2.0 and $8.3 of lease expense associated with five
coiled tubing unit leases for the three and twelve months ended
December 31, 2023, respectively.
|
KLX Energy Services
Holdings, Inc.
Consolidated Net
(Loss) Income Margin(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December
31, 2024
|
|
September
30, 2024
|
|
December
31, 2023
|
|
December
31, 2024
|
|
December
31, 2023
|
Consolidated net (loss)
income
|
$
(14.7)
|
|
$
(8.2)
|
|
$
(9.2)
|
|
$
(53.0)
|
|
$
19.2
|
Revenue
|
165.5
|
|
188.9
|
|
194.2
|
|
709.3
|
|
888.4
|
Consolidated net (loss)
income margin percentage
|
(8.9) %
|
|
(4.3) %
|
|
(4.7) %
|
|
(7.5) %
|
|
2.2 %
|
|
(1)
Consolidated Net (Loss) Income Margin is defined as the quotient of
consolidated net income (loss) and total revenue.
|
KLX Energy Services
Holdings, Inc.
Consolidated
Adjusted EBITDA Margin(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December
31, 2024
|
|
September
30, 2024
|
|
December
31, 2023
|
|
December
31, 2024
|
|
December
31, 2023
|
Adjusted
EBITDA
|
$
22.7
|
|
$
27.8
|
|
$
23.0
|
|
$
89.6
|
|
$
137.6
|
Revenue
|
165.5
|
|
188.9
|
|
194.2
|
|
709.3
|
|
888.4
|
Adjusted EBITDA Margin
Percentage
|
13.7 %
|
|
14.7 %
|
|
11.8 %
|
|
12.6 %
|
|
15.5 %
|
|
(1) Adjusted
EBITDA Margin is defined as the quotient of Adjusted EBITDA and
total revenue. Adjusted EBITDA is operating income (loss) excluding
one-time costs (as defined above), depreciation and amortization
expense, non-cash compensation expense and non-cash asset
impairment expense.
|
Reconciliation of
Rocky Mountains Operating Income to Adjusted EBITDA
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December
31, 2024
|
|
September
30, 2024
|
|
December
31, 2023
|
|
December
31, 2024
|
|
December
31, 2023
|
Rocky Mountains
operating income
|
$
4.7
|
|
$
9.7
|
|
$
6.7
|
|
$
23.8
|
|
$
46.1
|
One-time
costs (1)
|
—
|
|
—
|
|
—
|
|
0.1
|
|
—
|
Adjusted
operating income
|
4.7
|
|
9.7
|
|
6.7
|
|
23.9
|
|
46.1
|
Depreciation and amortization expense
|
7.1
|
|
6.9
|
|
6.0
|
|
27.3
|
|
22.4
|
Non-cash
compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Rocky Mountains
Adjusted EBITDA
|
$
11.8
|
|
$
16.6
|
|
$
12.7
|
|
$
51.2
|
|
$
68.5
|
|
(1) One-time
costs are defined in the Reconciliation of Consolidated Net Income
(Loss) to Adjusted EBITDA table above. For purposes of segment
reconciliation, one-time costs also include impairment and other
charges.
|
Reconciliation of
Southwest Operating Income to Adjusted EBITDA
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December
31, 2024
|
|
September
30, 2024
|
|
December
31, 2023
|
|
December
31, 2024
|
|
December
31, 2023
|
Southwest operating
income
|
$
1.1
|
|
$
0.7
|
|
$
1.7
|
|
$
3.7
|
|
$
19.3
|
One-time
costs (1)
|
0.3
|
|
0.2
|
|
0.3
|
|
0.9
|
|
0.5
|
Adjusted
operating income
|
1.4
|
|
0.9
|
|
2.0
|
|
4.6
|
|
19.8
|
Depreciation and amortization expense
|
8.2
|
|
7.8
|
|
6.8
|
|
30.8
|
|
25.7
|
Non-cash
compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Southwest Adjusted
EBITDA
|
$
9.6
|
|
$
8.7
|
|
$
8.8
|
|
$
35.4
|
|
$
45.5
|
|
(1) One-time
costs are defined in the Reconciliation of Consolidated Net Income
(Loss) to Adjusted EBITDA table above. For purposes of segment
reconciliation, one-time costs also include impairment and other
charges.
|
Reconciliation of
Northeast/Mid-Con Operating Income to Adjusted
EBITDA
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December
31, 2024
|
|
September
30, 2024
|
|
December
31, 2023
|
|
December
31, 2024
|
|
December
31, 2023
|
Northeast/Mid-Con
operating income
|
$
0.3
|
|
$
2.0
|
|
$
4.1
|
|
$
2.3
|
|
$
40.6
|
One-time
costs (1)
|
0.1
|
|
—
|
|
0.1
|
|
0.6
|
|
0.1
|
Adjusted
operating income
|
0.4
|
|
2.0
|
|
4.2
|
|
2.9
|
|
40.7
|
Depreciation and amortization expense
|
9.3
|
|
8.9
|
|
6.4
|
|
34.1
|
|
22.9
|
Non-cash
compensation
|
0.1
|
|
—
|
|
0.1
|
|
0.3
|
|
0.2
|
Northeast/Mid-Con
Adjusted EBITDA
|
$
9.8
|
|
$
10.9
|
|
$
10.7
|
|
$
37.3
|
|
$
63.8
|
|
(1) One-time
costs are defined in the Reconciliation of Consolidated Net Income
(Loss) to Adjusted EBITDA table above. For purposes of segment
reconciliation, one-time costs also include impairment and other
charges.
|
Reconciliation of
Corporate and Other Operating Loss to Adjusted EBITDA
Loss
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December
31, 2024
|
|
September
30, 2024
|
|
December
31, 2023
|
|
December
31, 2024
|
|
December
31, 2023
|
Corporate and other
operating loss
|
$
(11.1)
|
|
$
(11.3)
|
|
$
(10.5)
|
|
$
(45.3)
|
|
$
(49.1)
|
Bargain purchase
gain
|
—
|
|
—
|
|
—
|
|
—
|
|
(1.9)
|
Impairment and other
charges
|
—
|
|
—
|
|
—
|
|
0.1
|
|
—
|
One-time
costs, excluding impairment and other charges
(1)
|
1.2
|
|
1.6
|
|
0.1
|
|
5.5
|
|
6.2
|
Adjusted
operating loss
|
(9.9)
|
|
(9.7)
|
|
(10.4)
|
|
(39.7)
|
|
(44.8)
|
Depreciation and amortization expense
|
0.5
|
|
0.3
|
|
0.5
|
|
1.8
|
|
1.8
|
Non-cash
compensation
|
0.9
|
|
1.0
|
|
0.7
|
|
3.6
|
|
2.8
|
Corporate and other
Adjusted EBITDA loss
|
$
(8.5)
|
|
$
(8.4)
|
|
$
(9.2)
|
|
$
(34.3)
|
|
$
(40.2)
|
|
(1) One-time
costs are defined in the Reconciliation of Consolidated Net Income
(Loss) to Adjusted EBITDA table above. For purposes of segment
reconciliation, one-time costs also include impairment and other
charges.
|
KLX Energy Services
Holdings, Inc.
Segment Operating
Income Margin(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December
31, 2024
|
|
September
30, 2024
|
|
December
31, 2023
|
|
December
31, 2024
|
|
December
31, 2023
|
Rocky
Mountains
|
|
|
|
|
|
|
|
|
|
Operating
income
|
$
4.7
|
|
$
9.7
|
|
$
6.7
|
|
$
23.8
|
|
$
46.1
|
Revenue
|
54.0
|
|
67.9
|
|
60.0
|
|
228.9
|
|
271.3
|
Segment operating
income margin percentage
|
8.7 %
|
|
14.3 %
|
|
11.2 %
|
|
10.4 %
|
|
17.0 %
|
Southwest
|
|
|
|
|
|
|
|
|
|
Operating
income
|
1.1
|
|
0.7
|
|
1.7
|
|
3.7
|
|
19.3
|
Revenue
|
61.4
|
|
68.6
|
|
67.3
|
|
269.3
|
|
304.9
|
Segment operating
income margin percentage
|
1.8 %
|
|
1.0 %
|
|
2.5 %
|
|
1.4 %
|
|
6.3 %
|
Northeast/Mid-Con
|
|
|
|
|
|
|
|
|
|
Operating
income
|
0.3
|
|
2.0
|
|
4.1
|
|
2.3
|
|
40.6
|
Revenue
|
50.1
|
|
52.4
|
|
66.9
|
|
211.1
|
|
312.2
|
Segment operating
income margin percentage
|
0.6 %
|
|
3.8 %
|
|
6.1 %
|
|
1.1 %
|
|
13.0 %
|
|
(1) Segment
operating income margin is defined as the quotient of segment
operating income and segment revenue.
|
KLX Energy Services
Holdings, Inc.
Segment Adjusted
EBITDA Margin(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December
31, 2024
|
|
September
30, 2024
|
|
December
31, 2023
|
|
December
31, 2024
|
|
December
31, 2023
|
Rocky
Mountains
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
11.8
|
|
$
16.6
|
|
$
12.7
|
|
$
51.2
|
|
$
68.5
|
Revenue
|
54.0
|
|
67.9
|
|
60.0
|
|
228.9
|
|
271.3
|
Adjusted EBITDA Margin
Percentage
|
21.9 %
|
|
24.4 %
|
|
21.2 %
|
|
22.4 %
|
|
25.2 %
|
Southwest
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
9.6
|
|
8.7
|
|
8.8
|
|
35.4
|
|
45.5
|
Revenue
|
61.4
|
|
68.6
|
|
67.3
|
|
269.3
|
|
304.9
|
Adjusted EBITDA Margin
Percentage
|
15.6 %
|
|
12.7 %
|
|
13.1 %
|
|
13.1 %
|
|
14.9 %
|
Northeast/Mid-Con
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
9.8
|
|
10.9
|
|
10.7
|
|
37.3
|
|
63.8
|
Revenue
|
50.1
|
|
52.4
|
|
66.9
|
|
211.1
|
|
312.2
|
Adjusted EBITDA Margin
Percentage
|
19.6 %
|
|
20.8 %
|
|
16.0 %
|
|
17.7 %
|
|
20.4 %
|
|
(1) Segment
Adjusted EBITDA Margin is defined as the quotient of Segment
Adjusted EBITDA and total segment revenue. Segment Adjusted EBITDA
is segment operating income (loss) excluding one-time costs (as
defined above), non-cash compensation expense and non-cash asset
impairment expense.
|
KLX Energy Services
Holdings, Inc.
Reconciliation of
Consolidated Net (Loss) Income to Adjusted Net (Loss) Income
and
Adjusted
Diluted (Loss) Earnings per Share
(In millions of
U.S. dollars and shares, except per share
amounts)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December
31, 2024
|
|
September
30, 2024
|
|
December
31, 2023
|
|
December
31, 2024
|
|
December
31, 2023
|
Consolidated net (loss)
income(2)
|
$
(14.7)
|
|
$
(8.2)
|
|
$
(9.2)
|
|
$
(53.0)
|
|
$
19.2
|
Bargain
purchase gain
|
—
|
|
—
|
|
—
|
|
—
|
|
(1.9)
|
Impairment
and other charges
|
—
|
|
—
|
|
—
|
|
0.1
|
|
—
|
One-time
costs(1)
|
1.6
|
|
1.8
|
|
0.5
|
|
7.1
|
|
6.8
|
Adjusted net (loss)
income
|
$
(13.1)
|
|
$
(6.4)
|
|
$
(8.7)
|
|
$
(45.8)
|
|
$
24.1
|
Diluted
weighted average common shares
|
16.3
|
|
16.2
|
|
16.0
|
|
16.2
|
|
15.7
|
Adjusted Diluted (Loss)
Earnings per share(3)
|
$
(0.80)
|
|
$
(0.40)
|
|
$
(0.54)
|
|
$
(2.83)
|
|
$
1.54
|
|
*Previously announced
quarterly numbers may not sum to the year-end total due to
rounding.
|
(1) The
one-time costs during the fourth quarter of 2024 relate to $1.1 in
legal fees, $0.3 in personnel costs, $0.1 in non-recurring facility
costs and $0.1 in professional services.
|
(2) Cost of
sales includes $2.0 and $8.3 of lease expense associated with five
coiled tubing unit leases for the three and twelve months ended
December 31, 2023, respectively.
|
(3) Adjusted
Diluted (Loss) Earnings per share is defined as the quotient of
Adjusted Net (Loss) Income and diluted weighted average common
shares.
|
KLX Energy Services
Holdings, Inc.
Reconciliation of
Net Cash Flow Provided by Operating Activities to Free Cash
Flow
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December
31, 2024
|
|
September
30, 2024
|
|
December
31, 2023
|
|
December
31, 2024
|
|
December
31, 2023
|
Net cash flow provided
by operating activities
|
$
26.0
|
|
$
16.8
|
|
$
38.6
|
|
$
54.2
|
|
$
115.6
|
Capital
expenditures
|
(15.3)
|
|
(21.0)
|
|
(12.8)
|
|
(65.1)
|
|
(57.1)
|
Proceeds
from sale of property and equipment
|
4.8
|
|
2.6
|
|
3.0
|
|
14.0
|
|
16.3
|
Cash from
acquisition
|
—
|
|
—
|
|
—
|
|
—
|
|
1.1
|
Levered Free Cash
Flow
|
15.5
|
|
(1.6)
|
|
28.8
|
|
3.1
|
|
75.9
|
Add: Interest expense,
net
|
9.7
|
|
9.1
|
|
8.4
|
|
36.9
|
|
34.7
|
Unlevered Free Cash
Flow
|
$
25.2
|
|
$
7.5
|
|
$
37.2
|
|
$
40.0
|
|
$
110.6
|
KLX Energy Services
Holdings, Inc.
Reconciliation of
Current Assets and Current Liabilities to Net Working
Capital
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
As of
|
|
December 31,
2024
|
|
September 30,
2024
|
|
December 31,
2023
|
Current
assets
|
$
233.0
|
|
$
254.8
|
|
$
290.3
|
Less: Cash
|
91.6
|
|
82.7
|
|
112.5
|
Net current
assets
|
141.4
|
|
172.1
|
|
177.8
|
Current
liabilities
|
140.1
|
|
205.1
|
|
164.1
|
Less: Current portion
of long-term debt
|
—
|
|
50.0
|
|
—
|
Less: Accrued
interest
|
4.5
|
|
11.4
|
|
4.6
|
Less: Operating lease
obligations
|
6.9
|
|
6.7
|
|
6.9
|
Less: Finance lease
obligations
|
13.0
|
|
15.9
|
|
22.0
|
Net current
liabilities
|
115.7
|
|
121.1
|
|
130.6
|
Net working
capital
|
$
25.7
|
|
$
51.0
|
|
$
47.2
|
KLX Energy Services
Holdings, Inc.
Reconciliation of
Net Debt(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
As of
|
|
December 31,
2024
|
|
September 30,
2024
|
|
December 31,
2023
|
Total Debt
|
$
285.1
|
|
$
285.2
|
|
$
284.3
|
Cash
|
91.6
|
|
82.7
|
|
112.5
|
Net Debt
|
$
193.5
|
|
$
202.5
|
|
$
171.8
|
|
(1) Net Debt
is defined as total debt less cash and cash equivalents.
|
View original
content:https://www.prnewswire.com/news-releases/klx-energy-services-holdings-inc-reports-fourth-quarter-and-full-year-2024-results-302400365.html
SOURCE KLX Energy Services Holdings, Inc.