CALGARY, Aug. 14, 2018 /CNW/ - Zedcor Energy Inc.
(the "Company") (TSX VENTURE: ZDC) today announced its financial
and operating results for the three and six months ended
June 30, 2018.
Highlights
Amounts in the
following tables are presented in thousands of dollars, except for
per share amounts and percentages.
|
|
Three months ended
June 30
|
Six months ended
June 30
|
(in
$000s)
|
2018
|
2017
|
2018
|
2017
|
Revenue
|
3,408
|
2,348
|
8,636
|
6,791
|
|
Adjusted
EBITDA1,2
|
365
|
36
|
2,137
|
1,517
|
|
Adjusted
EBIT1,2
|
(1,607)
|
(1,493)
|
(1,237)
|
(1,859)
|
|
Net (loss) income
from continuing operations
|
(2,760)
|
(3,529)
|
(3,376)
|
(4,497)
|
|
Net (loss) income
per share from continuing
operations
|
|
|
|
|
|
|
Basic
|
(0.05)
|
(0.07)
|
(0.07)
|
(0.10)
|
|
|
Diluted
|
(0.05)
|
(0.07)
|
(0.07)
|
(0.10)
|
|
1
Adjusted for severances and refinancing costs
|
2
See Financial Measures Reconciliations below
|
SELECT FINANCIAL RESULTS
- Revenues for the quarter ended June 30,
2018 increased by $1.1 million
or 31% from $2.3 million to
$3.4 million compared to the same
quarter in 2017. This increase was due in part to higher rental
rates in the second quarter of 2018 when compared to the same
quarter of 2017 and improved equipment utilization. The higher
rental rates are due to an increase in drilling and completions
activity in the region stemming from higher year over year
commodity prices.
- During the first two quarters of 2018, the Company purchased
new hybrid solar light towers, many of which were equipped with
high resolution security cameras to provide customers with
surveillance services. These new solar light towers and related
surveillance services resulted in 62% of the increase in revenue
quarter over quarter. Net loss for the quarter ended March 31, 2018 was $0.6
million, an improvement of $0.4
million or 36% from a loss of $1.0
million for the quarter end March 31,
2017. The improvement is a result of increased revenue and a
decrease in general and administrative expenses.
- Adjusted EBITDA for the quarter ended June 30, 2018 was $365
thousand, an increase of $329
thousand from the quarter ended June
30, 2017. This increase is a direct result of the increase
in revenue and a decrease in general and administrative costs, as
$796 thousand of refinancing costs
were incurred in the second quarter of 2017.
- Net loss for the quarter ended June 30,
2018 was $2.8 million, an
improvement of $0.7 million or 22%
from a loss of $3.5 million for the
quarter ended June 30, 2017. The
improvement is a result of increased revenue and a decrease in
general and administrative expenses.
- On March 28, 2018, the Company
renewed the Loan and Security Agreement in the amount of
$17.5 million for an additional 6
months. On the same day the Company also signed a $13.5 million credit facility, comprised of a
$3 million operating loan, a
$2.5 million non-revolving term loan
and an $8 million equipment finance
term loan. See Liquidity and Capital Resources section.
SELECT OPERATING RESULTS
- The second quarter of 2018 saw an increase in drilling activity
in the oil and gas sector in Western
Canada compared to the second quarter of 2017 due in part to
improved commodity prices. This resulted in an increase in
utilization of the Company's rental equipment as well as an
increase in daily rental rates for the equipment compared to the
prior year quarter. Despite the increase in drilling activity,
there is still strong competition from other service providers with
idle assets which is preventing a full recovery in rental
pricing.
- During the second quarter of 2018, the Company sold
under-utilized assets with a net book value of $1.0 million. The Company also purchased
$3.0 million of light towers, with
most of these light towers being hybrid solar light towers equipped
with high resolution security cameras to provide customers with
surveillance services. This new equipment and related services has
allowed the Company to expand its customer base to new industry
segments including pipeline construction and as a result increase
its revenue base.
- For the quarter ended June 30,
2018 revenue was $3.4 million,
an increase of $1.1 million compared
to the same period in 2017. This increase results from an increase
in drilling and completion activity in Western Canada in the quarter when compared to
the prior year as well as revenue earned from the newly created
surveillance and security service offering. Gross margin, excluding
loss on sale of assets, increased by $0.5
million compared to the three months ended June 30, 2017 as a result of the increased
revenue.
SELECTED QUARTERLY FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
|
(Unaudited – in
$000s)
|
Jun
30
2018
|
Mar
31
2018
|
Dec
31
2017
|
Sept
30
2017
|
Jun
30
2017
|
Mar
31
2017
|
Dec
31
2016
|
Sept
30
2016
|
Revenue
|
3,408
|
5,228
|
4,306
|
3,539
|
2,348
|
4,442
|
3,444
|
2,375
|
Net income (loss)
from continuing operations
|
(2,706)
|
(616)
|
(2,618)
|
(1,254)
|
(3,529)
|
(969)
|
(3,106)
|
(8,679)
|
Net income (loss)
from discontinued operation
|
—
|
—
|
—
|
211
|
—
|
(427)
|
(3,062)
|
(904)
|
Adjusted
EBITDA¹
|
365
|
1,772
|
1,417
|
1,497
|
36
|
1,191
|
505
|
463
|
Adjusted EBITDA
per share
|
|
|
|
|
|
|
|
|
|
-
basic¹
|
0.01
|
0.03
|
0.03
|
0.03
|
0.00
|
0.03
|
0.01
|
0.01
|
Net income (loss)
per share from continuing operations
|
|
|
|
|
|
|
|
|
|
Basic
|
(0.05)
|
(0.01)
|
(0.05)
|
(0.02)
|
(0.07)
|
(0.02)
|
(0.08)
|
(0.21)
|
|
Diluted
|
(0.05)
|
(0.01)
|
(0.05)
|
(0.02)
|
(0.07)
|
(0.02)
|
(0.08)
|
(0.21)
|
Net income (loss)
per share from discontinued operation
|
|
|
|
|
|
|
|
|
|
Basic
|
—
|
—
|
—
|
0.00
|
—
|
(0.01)
|
(0.08)
|
(0.02)
|
|
Diluted
|
—
|
—
|
—
|
0.00
|
—
|
(0.01)
|
(0.08)
|
(0.02)
|
Adjusted free cash
flow¹
|
994
|
(490)
|
168
|
(707)
|
222
|
(315)
|
386
|
(1,089)
|
|
|
|
|
|
|
|
|
|
|
1 See Financial Measures
Reconciliations below
|
LIQUIDITY AND CAPITAL RESOURCES
Loan and security facility:
On April 21, 2017, the Company
entered into a Loan and Security Agreement with a new lender.
The Loan and Security Agreement in the amount of $20.4 million was used to repay the Syndicated
Credit Facility, bears interest at a rate of 12.75% and had a term
of 12 months with an option to extend for an additional 12 months
at the satisfaction of the lender. The Loan and Security Agreement
was to be serviced by six months of interest only payments,
followed by six months of blended principal and interest payments.
The Loan and Security Agreement does not require quantitative
financial covenants, but imposes restrictions on the Loan's
collateral, being the property and equipment of the
Company.
On April 21, 2017, the Company
issued the lender 3,651,501 share purchase warrants. Each warrant
entitles the lender to acquire one common share in the Company at
an exercise price of $0.25 per
warrant. The warrants expire on July
21, 2019. The warrants fair value of $300 was recorded as a transaction cost of the
loan and will be expensed over the term of the loan.
On March 28, 2018, the Company
renewed the Loan and Security agreement in the amount of
$17.5 million for an additional six
months with an option to renew for an additional six months at the
satisfaction of the lender. The renewed Loan and Security agreement
bears interest at 12.75% and is serviced by six months of interest
only payments, followed by six months of principal and interest
payments in the event that it is renewed. The Company also entered
into a Warrant Amendment Agreement which amended the exercise price
of the previously issued warrants to $0.27 per share from $0.25 per share and extended the expiry date to
July 21, 2020. The facility no
longer has any shareholder guarantees pledged as security, and all
covenants and collateral remain the same.
Operating loan, term loan and equipment term loan facility:
On May 10, 2017, the Company
signed a $1 million operating loan
agreement bearing interest at a rate of prime plus 3.3% and secured
by the Company's accounts receivables and restricted cash. The
operating loan facility required that the Company's current ratio
does not fall below 1.50:1.00 and effective September 30, 2017, the debt service coverage
ratio not be less than 1.50:1.00, calculated in accordance with the
formula set forth in the agreement.
On March 28, 2018, the Company
signed a $13.5 million credit
facility, comprised of a $3 million
operating loan facility, which replaces the $1 million operating loan facility, a
$2.5 million non-revolving term loan
facility, which was used to pay out the guarantee from the Loan and
Security agreement, and an $8 million
equipment finance term loan facility. The operating loan facility
is payable on demand by the lender, bears interest at a rate of
prime plus 3.3% and is secured by the Company's accounts
receivable. The term facility matures in two years, bears interest
at a rate of prime plus 3.3% and is secured by a shareholder
guarantee. The shareholder guarantee bears interest at a rate of
5.0% per annum and is paid monthly through the issuance of shares.
The equipment finance loan is amortized over 36 months, bears
interest at a rate of 6.1% and is repayable in equal monthly
installments of principal and interest over the term. The
equipment finance loan will be used to finance 75% of the cost of
new equipment purchased. The credit facility requires that the
Company's current ratio does not fall below 1.50:1.00, the debt
service coverage ratio does not fall below 1.25:1.00 and the share
value of the shares pledged under the shareholder guarantee not be
less than 1.25 times the value of the outstanding term
facility.
As at June 30, 2018, the Company's
current ratio, as defined to exclude the loan and security
facility, was 1.50:1.00 and the debt service coverage ratio was
1.34:1.00.
OUTLOOK
Despite the strong global oil and gas industry, drilling and
completion activity levels in Canada have only increased marginally year
over year due to take away capacity constraints and uncertainty
surrounding a lack of governmental support for the industry.
This has resulted in limited investment in the oil and gas sector
in Canada when compared to other
global investment opportunities. While the Company was able
to achieve some pricing increases in the first half of 2018, the
flat demand for rental equipment since then has prevented the
Company from achieving any further pricing improvements.
The Company anticipates that demand for rental equipment through
the remainder of 2018 to support drilling activity in the Western
Canadian Sedimentary Basin ("WCSB") will be flat when compared to
the prior year demand. Equipment rentals in support of
completions activities continue to be stronger in 2018 when
compared to 2017. As such, the Company continues to focus on
expanding customer relationships in order to capture a greater
portion of the completions related rental equipment demand.
The Company continues to review the utilization of each of its
assets to determine what underutilized equipment can be sold at
reasonable prices. The sale of such equipment will result in
improved equipment utilization in Canada and a more streamlined fleet of rental
assets which will reduce repairs and maintenance costs. Proceeds
from these asset sales will be used to pay down debt or reinvested
in new equipment for which there is strong demand in Canada.
The Company continues to expand its market reach and customer
base from beyond its traditional upstream energy services customers
with the launch of its surveillance and security service
offering. These services are targeted to alternative industry
segments including industrial facilities, pipeline and commercial
construction, and high value operations. Under this strategy the
Company will continue to purchase new hybrid solar light towers
that are equipped with high resolution security cameras to meet
anticipated demand for services.
Following the April 24, 2018
announcement that the Company had signed an Amendment to the
Exclusive Distributorship and Supply Agreement which provided
Zedcor exclusivity in selling hybrid solar powered lighting systems
in Western Canada; on July 17, 2018 the Company announced it had signed
a Security Services Contract with a Canadian based pipeline company
to provide exclusive surveillance and security services for a
pipeline replacement project. This project is scheduled to commence
in mid-August and continue well into 2019, utilizing almost half of
the fleet of new hybrid solar light towers in support of the
surveillance and security services provided.
NON-IFRS MEASURES RECONCILIATION
The Company uses certain measures in this press release which do
not have any standardized meaning as prescribed by International
Financial Reporting Standards ("IFRS"). These measures which
are derived from information reported in the consolidated
statements of operations and comprehensive income may not be
comparable to similar measures presented by other reporting
issuers. These measures have been described and presented in
this press release in order to provide shareholders and potential
investors with additional information regarding the Company.
Investors are cautioned that EBITDA, adjusted EBITDA, adjusted
EBITDA per share, adjusted EBIT and adjusted free cash flow are not
acceptable alternatives to net income or net income per share, a
measurement of liquidity, or comparable measures as determined in
accordance with IFRS.
EBITDA and Adjusted EBITDA
EBITDA refers to net income before finance costs, income taxes,
depreciation and amortization. Adjusted EBITDA is calculated as
EBITDA before costs associated with severance, refinancing costs
and share based compensation. These measures do not have a
standardized definition prescribed by IFRS and therefore may not be
comparable to similar captioned terms presented by other
issuers.
Management believes that EBITDA and Adjusted EBITDA are useful
measures of performance as they eliminate non-recurring items and
the impact of finance and tax structure variables that exist
between entities. "Adjusted EBITDA per share – basic" refers to
Adjusted EBITDA divided by the weighted average basic number of
shares outstanding during the relevant periods.
A reconciliation of
net income to Adjusted EBITDA is provided below:
|
|
Three months ended
June 30
|
Six months ended
June 30
|
(in
$,000s)
|
2018
|
2017
|
2018
|
2017
|
Net
income
|
(2,760)
|
(3,529)
|
(3,376)
|
(4,497)
|
Add:
|
|
|
|
|
|
Finance
costs
|
926
|
1,052
|
1,762
|
1,766
|
|
Depreciation
|
1,961
|
1,527
|
3,355
|
3,086
|
|
Amortization of
intangibles
|
165
|
165
|
330
|
330
|
|
Income
taxes
|
—
|
22
|
(15)
|
(593)
|
EBITDA
|
292
|
(763)
|
2,056
|
92
|
Add:
|
|
|
|
|
|
Stock based
compensation
|
11
|
2
|
19
|
1
|
|
Severance
costs
|
62
|
1
|
62
|
96
|
|
Refinancing
costs
|
—
|
796
|
—
|
1,039
|
Adjusted
EBITDA
|
365
|
36
|
2,137
|
1,228
|
Adjusted EBIT
Adjusted EBIT refers to earnings before interest and finance
charges, taxes, amortization, refinancing costs and severance
costs.
A reconciliation of
net income to Adjusted EBIT is provided below:
|
|
Three months ended
June 30
|
Six months ended
June 30
|
(in
$,000s)
|
2018
|
2017
|
2018
|
2017
|
Net
income
|
(2,760)
|
(3,529)
|
(3,376)
|
(4,497)
|
Add:
|
|
|
|
|
|
Finance
costs
|
926
|
1,052
|
1,762
|
1,766
|
|
Amortization of
intangibles
|
165
|
165
|
330
|
330
|
|
Income
taxes
|
—
|
22
|
(15)
|
(593)
|
|
Severance
costs
|
62
|
1
|
62
|
96
|
|
Refinancing
costs
|
—
|
796
|
—
|
1,039
|
Adjusted
EBIT
|
(1,607)
|
(1,493)
|
(1,237)
|
(1,859)
|
No Conference Call
No conference call will be held in conjunction with this
release. Full details of the Company's financial results, in the
form of the condensed consolidated interim financial statements and
notes for the three and six months ended June 30, 2018 and Management's Discussion and
Analysis of the results are available on SEDAR at
www.sedar.com and on the Company's website
at www.zedcor.ca.
About Zedcor Energy Inc.
Zedcor Energy Inc. is a Canadian public corporation and parent
company to Zedcor Energy Services Corp. ("Zedcor"). Zedcor is
engaged in the rental of surface equipment and accommodations, and
providing security and surveillance services in Western Canada. The Company trades on the TSX
Venture Exchange under the symbol "ZDC".
FORWARD-LOOKING STATEMENTS
Certain statements included or incorporated by reference in this
press release constitute forward-looking statements or
forward-looking information, including management's belief that
improvement in demand should begin to drive improvements in
equipment rental rates and that the expanded market reach and
customer base will lead to more diversity in the Company's revenue
stream and increase utilization. Forward-looking statements
or information may contain statements with the words "anticipate",
"believe", "expect", "plan", "intend", "estimate", "propose",
"budget", "should", "project", "would have realized', "may have
been" or similar words suggesting future outcomes or expectations.
Although the Company believes that the expectations implied in such
forward-looking statements or information are reasonable, undue
reliance should not be placed on these forward-looking statements
because the Company can give no assurance that such statements will
prove to be correct. Forward-looking statements or information are
based on current expectations, estimates and projections that
involve a number of assumptions about the future and uncertainties.
These assumptions include that increased demand for rental
equipment to support drilling activity will protect future margins
and that the Company's new solar hybrid light tower and related
security and surveillance service offerings will lead to more
diversity in revenue streams and protect against future down swings
in the economic environment. Although management believes these
assumptions are reasonable, there can be no assurance that they
will be proved to be correct, and actual results may differ
materially from those anticipated. For this purpose, any
statements herein that are not statements of historical fact may be
deemed to be forward-looking statements. The forward-looking
statements or information contained in this press release are made
as of the date hereof and the Company assumes no obligation to
update publicly or revise any forward-looking statements or
information, whether as a result of new contrary information,
future events or any other reason, unless it is required by any
applicable securities laws. The forward-looking statements or
information contained in this press release are expressly qualified
by this cautionary statement.
Neither TSX Venture Exchange nor its Regulation Services
Provider (as that term is defined in the policies of the TSX
Venture Exchange) accepts responsibility for the adequacy or
accuracy of this release.
SOURCE Zedcor Energy Inc.