Third Quarter 2026 Results
- Total revenue was
$511 million compared to second quarter revenue of$498 million - Net loss was
$74 million , in-line with a net loss of$75 million in the second quarter - Adjusted EBITDA¹ was
$65 million compared to$69 million in the second quarter; 13% of revenue in the third quarter compared to 14% of revenue in the second quarter - Net cash provided by operating activities was
$51 million compared to$23 million in the second quarter - Capital expenditures totaled
$40 million compared to$32 million in the second quarter - Free cash flow² was positive
$14 million compared to negative$8 million in the second quarter
“The market backdrop for hydraulic fracturing continues to tighten with limited available capacity, particularly for natural gas capable equipment. We experienced uneven activity in the third quarter, due to unanticipated white space and downtime, however fourth quarter utilization has improved with a more efficient calendar. Due to market tightness driven by limited equipment availability and minimal indications of budget exhaustion, we expect less seasonality next quarter than what we have historically experienced. Pricing is gradually increasing, with single-digit improvement in the third quarter. We remain constructive on supply and demand fundamentals and pricing as we look ahead to 2027,” stated Chief Executive Officer and Executive Chairman
“Over the past several years, the pressure pumping market has witnessed declining investment due to depressed economics, largely a function of weak pricing coupled with rising capital, cost and job intensity in the form of simul-fracs and continuous pumping. More recently, inflationary pressure has impacted full-cycle margins. As a result, across the industry, capital has shifted toward opportunities that provide higher relative returns. Industry demand for services in 2027 currently appears to exceed deployable supply. Further, although hydraulic fracturing economics are improving, we believe capital discipline will exacerbate tightening supply demand balances for equipment. We are actively translating these opportunities into shareholder returns through disciplined contracting, capital allocation, and continuing to strengthen our balance sheet. We are also leveraging our vertically integrated platform and in-house manufacturing to manage equipment costs and timing, while continuing to invest in differentiated equipment and technology,” concluded
Outlook
In Stimulation Services,
In Proppant Production,
Business Segment Information
The Stimulation Services segment generated revenues of
The Proppant Production segment generated revenues of
The Manufacturing segment generated revenues of
Flotek Industries, Inc. (“Flotek”) generated revenues of
Other Business Activities generated revenues of
Capital Expenditures and Capital Allocation
Cash capital expenditures totaled
For full year 2026,
Balance Sheet and Liquidity
Total principal debt outstanding as of
Total cash and cash equivalents as of
As of
In July,
In
In
As of
The Company is pursuing certain initiatives to enhance liquidity and reduce indebtedness, including contemplated dispositions of certain non-core assets that are not necessary to support its ongoing operations and are available for disposition under its debt arrangements. The timing, amount and availability of proceeds from these initiatives are subject to the negotiation and execution of definitive agreements, applicable approvals and other customary closing conditions, and there can be no assurance that these initiatives will be completed on the anticipated terms or timeframe or generate the anticipated proceeds.
Footnotes
(1) Adjusted EBITDA is a financial measure not presented in accordance with generally accepted accounting principles (“GAAP”) (a “Non-GAAP Financial Measure”). Please see “Non-GAAP Financial Measures” at the end of this news release. |
(2) Free Cash Flow is a Non-GAAP Financial Measure. Please see “Non-GAAP Financial Measures” at the end of this news release. |
(3) Net Debt is a Non-GAAP Financial Measure. Please see “Non-GAAP Financial Measures” at the end of this news release. |
Conference Call
About
Cautionary Statement Regarding Forward-Looking Statements
Certain statements in this press release may be considered “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be accompanied by words such as “may,” “should,” “expect,” “intend,” “will,” “estimate,” “anticipate,” “believe,” “predict,” “momentum,” or similar words. Forward-looking statements relate to future events or the Company’s future financial or operating performance. These forward-looking statements include, among other things, statements regarding: the Company’s strategies and plans for growth; the Company’s positioning, resources, capabilities, and expectations for future performance; customer, market and industry demand and expectations; customer contracts, activity, relations, or pricing; fleet deployment levels; the Company’s expectations about price fluctuations, global activity, market reactions and macroeconomic conditions impacting the industry; competitive conditions in the industry; success of the Company’s ongoing strategic initiatives; the Company’s intention to increase the number of fully integrated fleets; the Company’s currently expected guidance regarding its 2026 financial and operational results; the Company’s ability to earn its targeted rates of return; the Company’s ability to achieve or realize benefits from its asset optimization program; pricing of the Company’s services in light of the prevailing market conditions; the Company’s currently expected guidance regarding its planned capital expenditures; statements regarding the Company’s liquidity position, debt obligations, and anticipated sources and uses of liquidity; the Company’s ability to complete potential sales of non-core equipment and other assets, and the timing and amount of any proceeds therefrom; the availability and terms of financing or other support, including from related parties; the Company’s ability to comply with the covenants and other requirements under its debt agreements and maintain availability under its asset-based credit facility; the Company’s anticipated timing for operationalizing and amount of contribution from its fleets and its sand mines; the amount of capital that may be available to the Company in future periods; any financial or other information based upon or otherwise incorporating judgments or estimates relating to future performance, events or expectations; any estimates and forecasts of financial and other performance metrics; and the Company’s outlook and financial and other guidance. Such forward-looking statements are based upon assumptions made by the Company as of the date hereof and are subject to risks, uncertainties, and other factors that could cause actual results to differ materially from those expressed or implied by such forward-looking statements. Factors that may cause actual results to differ materially from current expectations include, but are not limited to: the ability to achieve the anticipated benefits of the Company’s acquisitions, mining operations, and vertical integration strategy, including risks and costs relating to integrating acquired assets and personnel; risks that the Company’s actions intended to achieve its 2026 financial and operational guidance will be insufficient to achieve that guidance, either alone or in combination with external market, industry or other factors; risks that anticipated improvements in utilization, customer activity, pricing, throughput, and operating performance do not occur or occur more slowly than expected; risks that customer budgets, contracting activity, equipment availability, competitive conditions, seasonality, or other market conditions differ from the Company’s current expectations, including the Company’s expectations regarding supply and demand conditions in 2027; the failure to operationalize or utilize to the extent anticipated the Company’s fleets and sand mines in a timely manner or at all; the Company’s ability to deploy capital in a manner that furthers the Company’s growth strategy, as well as the Company’s general ability to execute its business plans; risks relating to the implementation of the Company’s leadership transition, including the timing of the transition and the Company’s ability to execute its strategy and operational priorities following the transition; the risk that the Company may need more capital than it currently projects or that capital expenditures could increase beyond current expectations; risks regarding the ability to access additional capital on acceptable terms or at all; risks relating to the Company’s liquidity, including its ability to generate sufficient cash flows from operations, maintain sufficient availability under its asset-based credit facility, comply with applicable debt covenants and other requirements, and successfully implement contemplated liquidity initiatives; the Company’s ability to complete potential sales of non-core equipment and other assets on acceptable terms or at all, and uncertainty regarding the timing and amount of proceeds from any such transactions; the availability, timing, and terms of financing or other support from related parties or other sources; industry conditions, including fluctuations in supply, demand and prices for the Company’s products and services and for oil and natural gas; global and regional economic and financial conditions, including as they may be affected by hostilities in the
Forward-looking statements are also subject to the risks and other issues described below under “Non-GAAP Financial Measures,” which could cause actual results to differ materially from current expectations included in the Company’s forward-looking statements included in this press release. Nothing in this press release should be regarded as a representation by any person that the forward-looking statements set forth herein will be achieved, in whole or part, or that any of the contemplated results of such forward-looking statements will be realized, including without limitation any expectations about the Company’s operational and financial performance or achievements through and including 2026. There may be additional risks about which the Company is presently unaware or that the Company currently believes are immaterial that could also cause actual results to differ from those contained in the forward-looking statements. The reader should not place undue reliance on forward-looking statements, which speak only as of the date they are made. The Company anticipates that subsequent events and developments will cause its assessments to change. However, while the Company may elect to update these forward-looking statements at some point in the future, it expressly disclaims any duty to update these forward-looking statements, except as otherwise required by law.
Non-GAAP Financial Measures
Adjusted EBITDA, Free Cash Flow and Net Debt are non-GAAP financial measures and should not be considered as a substitute for net income (loss), net cash from operating activities, or GAAP measurements of debt, respectively, or any other performance measure derived in accordance with GAAP or as an alternative to net cash provided by operating activities as a measure of our profitability or liquidity. Adjusted EBITDA, Free Cash Flow and Net Debt are supplemental measures utilized by our management and other users of our financial statements such as investors, commercial banks, research analysts and others, to assess our financial performance. We believe Adjusted EBITDA is an important supplemental measure because it allows us to compare our operating performance on a consistent basis across periods by removing the effects of our capital structure (such as varying levels of interest expense), asset base (such as depreciation and amortization) and items outside the control of our management team (such as income tax rates). We believe Free Cash Flow is an important supplemental liquidity measure of the cash that is available (if any), after purchases of property and equipment, for operational expenses, investment in our business, and to make acquisitions, and Free Cash Flow is useful to investors as a liquidity measure because it measures our ability to generate or use cash in excess of our capital investments in property and equipment. We believe Net Debt is an important supplemental measure of indebtedness for management and investors because it provides a more complete understanding of our leverage position and borrowing capacity after factoring in cash and cash equivalents.
We define Adjusted EBITDA as our net income (loss), before (i) interest expense, net, (ii) income taxes, (iii) depreciation, depletion and amortization, (iv) acquisition and integration expenses, (v) other operating expense, net, (vi) stock-based compensation, and (vii) other charges, such as gain (loss) on extinguishment of debt, gain (loss) on investments, goodwill impairments, and impairments of long-lived assets. We define Free Cash Flow as net cash provided by or (used in) operating activities less investment in property, plant and equipment plus proceeds from sale of assets.
Net income (loss) is the GAAP measure most directly comparable to Adjusted EBITDA. Adjusted EBITDA should not be considered as an alternative to net income (loss). Adjusted EBITDA has important limitations as an analytical tool because it excludes some but not all items that affect the most directly comparable GAAP financial measure. Because Adjusted EBITDA may be defined differently by other companies in our industry, our definition of this non-GAAP financial measure may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.
Net cash provided by operating activities is the GAAP measure most directly comparable to Free Cash Flow. Free Cash Flow should not be considered as an alternative to net cash provided by operating activities. Free Cash Flow has important limitations as an analytical tool including that Free Cash Flow does not reflect the cash requirements necessary to service our indebtedness and Free Cash Flow is not a reliable measure for actual cash available to the Company at any one time. Because Free Cash Flow may be defined differently by other companies in our industry, our definition of this Non-GAAP Financial Measure may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.
Net Debt is defined as total debt plus unamortized debt discounts, premiums, and issuance costs less cash and cash equivalents. Total debt is the GAAP measure most directly comparable to Net Debt. Net Debt should not be considered as an alternative to total debt. Net Debt has important limitations as a measure of indebtedness because it does not represent the total amount of indebtedness of the Company.
The presentation of Non-GAAP Financial Measures is not intended to be a substitute for, and should not be considered in isolation from, the financial measures reported in accordance with GAAP. The following tables present a reconciliation of the Non-GAAP Financial Measures of Adjusted EBITDA, Free Cash Flow and Net Debt to the most directly comparable GAAP financial measure for the periods indicated.
Consolidated Balance Sheets |
|
|
|
|
| ||||
(In millions) |
| 2026 |
|
| 2025 |
| ||
ASSETS |
|
|
|
|
|
| ||
Current assets: |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 43.6 |
|
| $ | 22.9 |
|
Accounts receivable, net |
|
| 348.4 |
|
|
| 266.8 |
|
Accounts receivable — related party, net |
|
| 6.0 |
|
|
| 19.9 |
|
Inventories |
|
| 194.9 |
|
|
| 151.3 |
|
Prepaid expenses and other current assets |
|
| 26.1 |
|
|
| 22.6 |
|
Total current assets |
|
| 619.0 |
|
|
| 483.5 |
|
Property, plant, and equipment, net |
|
| 1,305.2 |
|
|
| 1,464.3 |
|
Operating lease right-of-use assets, net |
|
| 119.0 |
|
|
| 154.3 |
|
|
| 290.2 |
|
|
| 290.2 |
| |
Intangible assets, net |
|
| 85.0 |
|
|
| 111.8 |
|
Deferred tax assets |
|
| 22.4 |
|
|
| 29.0 |
|
Other assets |
|
| 53.1 |
|
|
| 40.0 |
|
Total assets |
| $ | 2,493.9 |
|
| $ | 2,573.1 |
|
|
|
|
|
|
|
| ||
LIABILITIES, MEZZANINE EQUITY, AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
|
| ||
Accounts payable |
| $ | 378.5 |
|
| $ | 257.1 |
|
Accounts payable — related party |
|
| 41.3 |
|
|
| 42.2 |
|
Accrued expenses |
|
| 80.4 |
|
|
| 74.0 |
|
Current portion of long-term debt |
|
| 107.5 |
|
|
| 144.7 |
|
Current portion of long-term debt — related party |
|
| 5.4 |
|
|
| 5.0 |
|
Current portion of operating lease liabilities |
|
| 42.5 |
|
|
| 44.8 |
|
Other current liabilities |
|
| 31.3 |
|
|
| 28.8 |
|
Other current liabilities — related party |
|
| — |
|
|
| 0.8 |
|
Total current liabilities |
|
| 686.9 |
|
|
| 597.4 |
|
Long-term debt |
|
| 905.0 |
|
|
| 832.7 |
|
Long-term debt — related party |
|
| 11.7 |
|
|
| 42.9 |
|
Operating lease liabilities |
|
| 82.3 |
|
|
| 115.5 |
|
Deferred tax liabilities |
|
| 11.8 |
|
|
| 11.8 |
|
Tax receivable agreement liability |
|
| 82.0 |
|
|
| 82.0 |
|
Other liabilities |
|
| 9.2 |
|
|
| 10.1 |
|
Total liabilities |
|
| 1,788.9 |
|
|
| 1,692.4 |
|
|
|
|
|
|
|
| ||
Mezzanine equity: |
|
|
|
|
|
| ||
Series A preferred stock |
|
| 73.0 |
|
|
| 68.8 |
|
|
|
|
|
|
|
| ||
Stockholders' equity: |
|
|
|
|
|
| ||
Class A common stock |
|
| 1.8 |
|
|
| 1.8 |
|
Additional paid-in capital |
|
| 1,361.8 |
|
|
| 1,325.9 |
|
Accumulated deficit |
|
| (858.3 | ) |
|
| (610.2 | ) |
Total stockholders' equity attributable to |
|
| 505.3 |
|
|
| 717.5 |
|
Noncontrolling interests |
|
| 126.7 |
|
|
| 94.4 |
|
Total stockholders' equity |
|
| 632.0 |
|
|
| 811.9 |
|
Total liabilities, mezzanine equity, and stockholders' equity |
| $ | 2,493.9 |
|
| $ | 2,573.1 |
|
Consolidated Statements of Operations |
|
| Three Months Ended |
|
| Nine Months Ended |
| ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
(In millions) |
| 2026 |
|
| 2026 |
|
| 2025 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| ||||||
Total revenues |
| $ | 511.1 |
|
| $ | 498.1 |
|
| $ | 403.1 |
|
| $ | 501.9 |
|
| $ | 1,458.8 |
|
| $ | 1,505.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Cost of revenues, exclusive of depreciation, depletion and amortization |
|
| 402.8 |
|
|
| 388.1 |
|
|
| 324.1 |
|
|
| 374.7 |
|
|
| 1,145.3 |
|
|
| 1,118.2 |
|
Selling, general, and administrative |
|
| 45.0 |
|
|
| 43.7 |
|
|
| 43.0 |
|
|
| 51.4 |
|
|
| 132.3 |
|
|
| 148.0 |
|
Depreciation, depletion and amortization |
|
| 96.7 |
|
|
| 97.0 |
|
|
| 103.0 |
|
|
| 104.7 |
|
|
| 290.8 |
|
|
| 313.7 |
|
Acquisition and integration costs |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 0.1 |
|
|
| — |
|
|
| 0.2 |
|
Other operating expense, net |
|
| 1.0 |
|
|
| 7.2 |
|
|
| 11.8 |
|
|
| 29.0 |
|
|
| 9.1 |
|
|
| 46.0 |
|
Total operating costs and expenses |
|
| 545.5 |
|
|
| 536.0 |
|
|
| 481.9 |
|
|
| 559.9 |
|
|
| 1,577.5 |
|
|
| 1,626.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Operating loss |
|
| (34.4 | ) |
|
| (37.9 | ) |
|
| (78.8 | ) |
|
| (58.0 | ) |
|
| (118.7 | ) |
|
| (120.8 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense, net |
|
| (33.4 | ) |
|
| (33.2 | ) |
|
| (34.5 | ) |
|
| (35.1 | ) |
|
| (99.4 | ) |
|
| (105.5 | ) |
Loss on extinguishment of debt |
|
| (3.2 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (3.2 | ) |
|
| — |
|
Other income (expense), net |
|
| — |
|
|
| — |
|
|
| 0.7 |
|
|
| (9.7 | ) |
|
| — |
|
|
| (4.2 | ) |
Loss before income taxes |
|
| (71.0 | ) |
|
| (71.1 | ) |
|
| (112.6 | ) |
|
| (102.8 | ) |
|
| (221.3 | ) |
|
| (230.5 | ) |
Income tax benefit (expense) |
|
| (3.0 | ) |
|
| (3.6 | ) |
|
| 20.2 |
|
|
| (4.4 | ) |
|
| (8.2 | ) |
|
| 15.5 |
|
Net loss |
|
| (74.0 | ) |
|
| (74.7 | ) |
|
| (92.4 | ) |
|
| (107.2 | ) |
|
| (229.5 | ) |
|
| (215.0 | ) |
Less: net income attributable to noncontrolling interests |
|
| (6.7 | ) |
|
| (5.0 | ) |
|
| (8.5 | ) |
|
| (0.8 | ) |
|
| (14.4 | ) |
|
| (11.4 | ) |
Net loss attributable to |
| $ | (80.7 | ) |
| $ | (79.7 | ) |
| $ | (100.9 | ) |
| $ | (108.0 | ) |
| $ | (243.9 | ) |
| $ | (226.4 | ) |
Net loss attributable to Class A common shareholders |
| $ | (82.2 | ) |
| $ | (81.0 | ) |
| $ | (102.2 | ) |
| $ | (109.3 | ) |
| $ | (248.1 | ) |
| $ | (230.3 | ) |
Consolidated Statements of Cash Flows |
|
| Three Months Ended |
|
| Nine Months Ended |
| ||||||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||
(In millions) |
| 2026 |
|
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| |||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net loss |
| $ | (74.0 | ) |
| $ | (74.7 | ) |
| $ | (92.4 | ) |
| $ | (229.5 | ) |
| $ | (215.0 | ) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Depreciation, depletion and amortization |
|
| 96.7 |
|
|
| 97.0 |
|
|
| 103.0 |
|
|
| 290.8 |
|
|
| 313.7 |
|
Amortization of acquired unfavorable contracts |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (7.6 | ) |
Stock-based compensation |
|
| 2.0 |
|
|
| 2.5 |
|
|
| 4.7 |
|
|
| 5.4 |
|
|
| 6.6 |
|
Loss on insurance recoveries |
|
| — |
|
|
| — |
|
|
| 0.3 |
|
|
| — |
|
|
| 0.3 |
|
Loss on disposal of assets, net |
|
| 0.4 |
|
|
| 4.5 |
|
|
| 5.5 |
|
|
| 2.9 |
|
|
| 14.1 |
|
Non-cash loss on extinguishment of debt |
|
| 3.2 |
|
|
| — |
|
|
| — |
|
|
| 3.2 |
|
|
| — |
|
Amortization of debt issuance costs |
|
| 3.1 |
|
|
| 2.8 |
|
|
| 2.9 |
|
|
| 8.7 |
|
|
| 8.9 |
|
Loss on investments, net |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 6.8 |
|
Provision for credit losses, net of recoveries |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 12.8 |
|
Deferred tax expense (benefit) |
|
| 2.0 |
|
|
| 3.2 |
|
|
| (16.5 | ) |
|
| 6.6 |
|
|
| (16.5 | ) |
Other non-cash items, net |
|
| 0.3 |
|
|
| 0.2 |
|
|
| 0.2 |
|
|
| 0.5 |
|
|
| 0.4 |
|
Changes in operating assets and liabilities |
|
| 17.4 |
|
|
| (12.6 | ) |
|
| (3.1 | ) |
|
| (5.3 | ) |
|
| 15.5 |
|
Net cash provided by operating activities |
|
| 51.1 |
|
|
| 22.9 |
|
|
| 4.6 |
|
|
| 83.3 |
|
|
| 140.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Investment in property, plant & equipment |
|
| (39.7 | ) |
|
| (31.7 | ) |
|
| (38.0 | ) |
|
| (112.1 | ) |
|
| (133.3 | ) |
Proceeds from sale of assets |
|
| 2.1 |
|
|
| 0.9 |
|
|
| 4.2 |
|
|
| 9.2 |
|
|
| 4.9 |
|
Other |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 0.4 |
|
Net cash used in investing activities |
|
| (37.6 | ) |
|
| (30.8 | ) |
|
| (33.8 | ) |
|
| (102.9 | ) |
|
| (128.0 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Proceeds from issuance of long-term debt |
|
| 74.1 |
|
|
| — |
|
|
| 16.9 |
|
|
| 99.1 |
|
|
| 38.5 |
|
Repayments of long-term debt |
|
| (52.3 | ) |
|
| (34.7 | ) |
|
| (31.8 | ) |
|
| (122.3 | ) |
|
| (103.7 | ) |
Borrowings from revolving credit agreements |
|
| 527.3 |
|
|
| 427.5 |
|
|
| 427.6 |
|
|
| 1,371.3 |
|
|
| 1,344.3 |
|
Repayments of revolving credit agreements |
|
| (542.8 | ) |
|
| (375.7 | ) |
|
| (430.2 | ) |
|
| (1,287.2 | ) |
|
| (1,324.6 | ) |
Payment of debt issuance costs |
|
| (13.6 | ) |
|
| (1.3 | ) |
|
| (0.2 | ) |
|
| (16.2 | ) |
|
| (0.6 | ) |
Cash settlement of vested stock awards |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (1.2 | ) |
Tax withholding related to net share settlement of noncontrolling interest equity awards |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (0.5 | ) |
|
| — |
|
Proceeds from issuance of common stock |
|
| — |
|
|
| — |
|
|
| 82.4 |
|
|
| — |
|
|
| 82.4 |
|
Payment of common stock issuance costs |
|
| — |
|
|
| — |
|
|
| (3.4 | ) |
|
| — |
|
|
| (3.4 | ) |
Other |
|
| — |
|
|
| (0.5 | ) |
|
| (0.1 | ) |
|
| (0.4 | ) |
|
| (0.5 | ) |
Net cash provided by (used in) financing activities |
|
| (7.3 | ) |
|
| 15.3 |
|
|
| 61.2 |
|
|
| 43.8 |
|
|
| 31.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net increase in cash, cash equivalents, and restricted cash |
|
| 6.2 |
|
|
| 7.4 |
|
|
| 32.0 |
|
|
| 24.2 |
|
|
| 43.2 |
|
Cash, cash equivalents, and restricted cash beginning of period |
|
| 40.9 |
|
|
| 33.5 |
|
|
| 26.0 |
|
|
| 22.9 |
|
|
| 14.8 |
|
Cash, cash equivalents, and restricted cash end of period |
| $ | 47.1 |
|
| $ | 40.9 |
|
| $ | 58.0 |
|
| $ | 47.1 |
|
| $ | 58.0 |
|
Reconciliation of Net Income (Loss) to Adjusted EBITDA |
|
| Three Months Ended |
|
| Nine Months Ended |
| ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
(In millions) |
| 2026 |
|
| 2026 |
|
| 2025 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| ||||||
Net loss |
| $ | (74.0 | ) |
| $ | (74.7 | ) |
| $ | (92.4 | ) |
| $ | (107.2 | ) |
| $ | (229.5 | ) |
| $ | (215.0 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income tax expense (benefit) |
|
| 3.0 |
|
|
| 3.6 |
|
|
| (20.2 | ) |
|
| 4.4 |
|
|
| 8.2 |
|
|
| (15.5 | ) |
Interest expense, net |
|
| 33.4 |
|
|
| 33.2 |
|
|
| 34.5 |
|
|
| 35.1 |
|
|
| 99.4 |
|
|
| 105.5 |
|
Depreciation, depletion and amortization |
|
| 96.7 |
|
|
| 97.0 |
|
|
| 103.0 |
|
|
| 104.7 |
|
|
| 290.8 |
|
|
| 313.7 |
|
Acquisition and integration costs |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 0.1 |
|
|
| — |
|
|
| 0.2 |
|
Other operating expense, net |
|
| 1.0 |
|
|
| 7.2 |
|
|
| 11.8 |
|
|
| 29.0 |
|
|
| 9.1 |
|
|
| 46.0 |
|
Stock-based compensation |
|
| 2.1 |
|
|
| 3.1 |
|
|
| 4.2 |
|
|
| 2.0 |
|
|
| 7.6 |
|
|
| 7.3 |
|
Loss on extinguishment of debt |
|
| 3.2 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 3.2 |
|
|
| — |
|
Loss on investments, net |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 10.5 |
|
|
| — |
|
|
| 6.8 |
|
Adjusted EBITDA |
| $ | 65.4 |
|
| $ | 69.4 |
|
| $ | 40.9 |
|
| $ | 78.6 |
|
| $ | 188.8 |
|
| $ | 249.0 |
|
Segment Information |
|
| Three Months Ended |
|
| Nine Months Ended |
| ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
(In millions) |
| 2026 |
|
| 2026 |
|
| 2025 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| ||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Stimulation services |
| $ | 421.3 |
|
| $ | 429.5 |
|
| $ | 342.9 |
|
| $ | 432.0 |
|
| $ | 1,257.8 |
|
| $ | 1,299.4 |
|
Proppant production |
|
| 101.0 |
|
|
| 121.3 |
|
|
| 76.4 |
|
|
| 77.5 |
|
|
| 341.9 |
|
|
| 221.2 |
|
Manufacturing |
|
| 53.4 |
|
|
| 47.8 |
|
|
| 48.1 |
|
|
| 55.8 |
|
|
| 149.6 |
|
|
| 169.7 |
|
|
| 116.7 |
|
|
| 101.8 |
|
|
| 57.4 |
|
|
| 59.8 |
|
|
| 290.8 |
|
|
| 174.0 |
| |
Other |
|
| 4.0 |
|
|
| 3.6 |
|
|
| 3.4 |
|
|
| 5.2 |
|
|
| 10.5 |
|
|
| 14.0 |
|
|
|
| 696.4 |
|
|
| 704.0 |
|
|
| 528.2 |
|
|
| 630.3 |
|
|
| 2,050.6 |
|
|
| 1,878.3 |
|
Eliminations |
|
| (185.3 | ) |
|
| (205.9 | ) |
|
| (125.1 | ) |
|
| (128.4 | ) |
|
| (591.8 | ) |
|
| (373.0 | ) |
Total revenues |
| $ | 511.1 |
|
| $ | 498.1 |
|
| $ | 403.1 |
|
| $ | 501.9 |
|
| $ | 1,458.8 |
|
| $ | 1,505.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Stimulation services |
| $ | 37.1 |
|
| $ | 39.3 |
|
| $ | 19.6 |
|
| $ | 51.1 |
|
| $ | 108.4 |
|
| $ | 175.3 |
|
Proppant production |
|
| 2.4 |
|
|
| 6.3 |
|
|
| 8.0 |
|
|
| 14.8 |
|
|
| 15.2 |
|
|
| 41.1 |
|
Manufacturing |
|
| 5.6 |
|
|
| 6.1 |
|
|
| 3.6 |
|
|
| 7.3 |
|
|
| 18.5 |
|
|
| 14.9 |
|
|
| 21.8 |
|
|
| 19.1 |
|
|
| 11.4 |
|
|
| 8.7 |
|
|
| 52.2 |
|
|
| 28.1 |
| |
Other |
|
| 1.1 |
|
|
| 0.4 |
|
|
| 0.6 |
|
|
| (0.3 | ) |
|
| 1.4 |
|
|
| — |
|
|
|
| 68.0 |
|
|
| 71.2 |
|
|
| 43.2 |
|
|
| 81.6 |
|
|
| 195.7 |
|
|
| 259.4 |
|
Eliminations |
|
| (2.6 | ) |
|
| (1.8 | ) |
|
| (2.3 | ) |
|
| (3.0 | ) |
|
| (6.9 | ) |
|
| (10.4 | ) |
Total adjusted EBITDA |
| $ | 65.4 |
|
| $ | 69.4 |
|
| $ | 40.9 |
|
| $ | 78.6 |
|
| $ | 188.8 |
|
| $ | 249.0 |
|
Net Debt |
|
|
|
|
| ||||
(In millions) |
| 2026 |
|
| 2025 |
| ||
Current portion of long-term debt |
| $ | 107.5 |
|
| $ | 144.7 |
|
Current portion of long-term debt — related party |
|
| 5.4 |
|
|
| 5.0 |
|
Long-term debt |
|
| 905.0 |
|
|
| 832.7 |
|
Long-term debt — related party |
|
| 11.7 |
|
|
| 42.9 |
|
Total debt |
|
| 1,029.6 |
|
|
| 1,025.3 |
|
|
|
|
|
|
|
| ||
Plus: unamortized debt discounts, premiums, and issuance costs |
|
| 21.5 |
|
|
| 22.8 |
|
Total principal amount of debt |
|
| 1,051.1 |
|
|
| 1,048.1 |
|
|
|
|
|
|
|
| ||
Less: cash and cash equivalents |
|
| (43.6 | ) |
|
| (22.9 | ) |
Net debt |
| $ | 1,007.5 |
|
| $ | 1,025.2 |
|
Free Cash Flow |
|
| Three Months Ended |
|
| Nine Months Ended |
| ||||||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||
(In millions) |
| 2026 |
|
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| |||||
Net cash provided by operating activities |
| $ | 51.1 |
|
| $ | 22.9 |
|
| $ | 4.6 |
|
| $ | 83.3 |
|
| $ | 140.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Investment in property, plant & equipment |
|
| (39.7 | ) |
|
| (31.7 | ) |
|
| (38.0 | ) |
|
| (112.1 | ) |
|
| (133.3 | ) |
Proceeds from sale of assets |
|
| 2.1 |
|
|
| 0.9 |
|
|
| 4.2 |
|
|
| 9.2 |
|
|
| 4.9 |
|
Free cash flow |
| $ | 13.5 |
|
| $ | (7.9 | ) |
| $ | (29.2 | ) |
| $ | (19.6 | ) |
| $ | 11.6 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20261105496545/en/
investors@pfholdingscorp.com
PFHoldingsIR@icrinc.com
Source: