Concrete Pumping Holdings Reports Robust Third Quarter Fiscal Year 2020 Results

New York, New York, UNITED STATES


DENVER, Sept. 09, 2020 (GLOBE NEWSWIRE) -- Concrete Pumping Holdings, Inc. (Nasdaq: BBCP) (the “Company” or “CPH”), a leading provider of concrete pumping and waste management services in the U.S. and U.K., reported financial results for its third fiscal quarter ended July 31, 2020.

Third Quarter Fiscal Year 2020 Summary vs. Third Quarter of Fiscal Year 2019 (where applicable)

  • Revenue was $77.1 million compared to $78.7 million.
  • Gross margin was 49.0% compared to 49.6%.
  • Net income available to common shareholders was $2.5 million or $0.04 per diluted share, compared to $2.3 million or $0.05 per diluted share.
  • Adjusted EBITDA1 was $30.0 million compared to $30.6 million with Adjusted EBITDA margin remaining at 38.9%.
  • Net debt2 of $395.3 million and total available liquidity of $43.5 million as of July 31, 2020.

Management Commentary

“As our third quarter results demonstrate, we continue to navigate the evolving impacts of COVID-19 from a position of strength, which is a testament to our great employees, the resiliency of our business model and our highly variable cost structure,” said Bruce Young, CEO of CPH. “Despite some softness in a few of our markets caused by COVID-19, we kept revenue and Adjusted EBITDA essentially flat, while continuing to grow our concrete waste management services business by double-digits. Our team is very proud of this robust performance during an obviously challenging macro environment.

“In addition, our 38.9% Adjusted EBITDA margin remained strong and was driven by our experienced team's ability to control the roughly 70% variable nature of our cost structure, as well as the proactive measures we took across the organization to rationalize expenses. This was accomplished while continuing to strengthen our balance sheet. We reduced net debt by $17.5 million during the third quarter and had access to $43.5 million of total liquidity at the end of the third quarter. Our healthy operating cash flow and no near-term debt maturities has us continuing to feel comfortable with our liquidity during these uncertain times.

“We remain cautiously optimistic about the demand environment for the remainder of our fiscal year. Our diversified revenue exposure creates opportunities for growth, particularly in areas where we’re currently experiencing incremental market share gains, like concrete waste management and residential construction. We look forward to our continued execution in these areas of opportunity while appropriately balancing debt paydown with investment opportunities that support the long-term growth of the business.”

Third Quarter Fiscal Year 2020 Financial Results

Revenue in the third quarter of fiscal year 2020 was $77.1 million compared to $78.6 million in the third quarter of fiscal year 2019. The slight decline was due to lower revenue in the U.K. Operations segment as a result of the continued lingering effect of COVID-19, which drove substantial curtailment of business operations during April and into May. This was mostly offset by 18% growth in the U.S. Concrete Waste Management Services segment.

Gross profit in the third quarter of fiscal year 2020 was $37.8 million compared to $39.0 million in the year-ago quarter. Gross margin was 49.0% compared to 49.6% in the year-ago quarter. The small decline in gross margin was primarily driven by the U.K. Operations segment, which realized lower gross margin as a result of the continuing impacts from COVID-19.

General and administrative expenses in the third quarter of fiscal year 2020 declined to $27.0 million compared to $28.2 million in the year-ago quarter. The primary driver of the decrease year-over-year is due to lower amortization of intangible assets expense.

Net income available to common shareholders in the third quarter of fiscal year 2020 was $2.5 million or $0.04 per diluted share, compared to net income of $2.3 million or $0.05 per diluted share in the third quarter of fiscal year 2019.

Adjusted EBITDA in the third quarter of fiscal year 2020 was $30.0 million compared to $30.6 million in the year-ago quarter. Adjusted EBITDA margin remained consistent at 38.9% compared to the year-ago quarter.

Liquidity

At July 31, 2020, the Company had net debt of $395.3 million and total available liquidity of $43.5 million. Net debt improved by $17.5 million from the end of the second quarter of fiscal 2020.

Segment Results

U.S. Concrete Pumping. Revenue in the third fiscal quarter increased slightly to $58.6 million compared to $58.4 million in the year-ago quarter. Modest organic growth in many of our markets was mostly offset by COVID-19 driven declines in certain other markets. Adjusted EBITDA was $21.2 million in the third quarter of 2020 compared to $22.0 million in the year-ago quarter.

U.K. Operations. Revenue in the third fiscal quarter was $9.2 million compared to $12.5 million in the year-ago quarter. The decline was largely attributable to the lingering effect of COVID-19, which drove substantial curtailment of business operations during April and into May. While COVID-19 economic restrictions continued to affect this segment in a more limited manner throughout the third quarter of fiscal 2020, the impact had lessened considerably on a year-over-year basis by July. Adjusted EBITDA was $3.4 million compared to $4.3 million in the year-ago quarter primarily due to the decline in revenue.

U.S. Concrete Waste Management Services. Revenue in the third fiscal quarter increased 18% to $9.4 million compared to $8.0 million in the year-ago quarter. The increase was primarily due to robust organic growth, pricing improvements, new product offerings, and continuing momentum in newer branch locations established over the last year. Adjusted EBITDA in the third fiscal quarter increased 34% to $4.8 million compared to $3.6 million over the year-ago quarter, with the increase primarily attributable to the strong revenue growth and leveraging scale.

Fiscal Year 2020 Outlook

As previously reported in its second quarter earnings release, CPH believes it is currently well-positioned to navigate the current COVID-19 environment and is fully prepared to leverage an economic recovery. Given the heightened uncertainty about the duration and timing of the economic recovery associated with the pandemic, on May 11, 2020, the Company withdrew its 2020 guidance provided in January 2020. We will continue to monitor the situation closely and will update our investors on our outlook when appropriate.

_______________
1 Adjusted EBITDA and Adjusted EBITDA margin are financial measures that are not calculated in accordance with Generally Accepted Accounting Principles in the United States (“GAAP”). See “Non-GAAP Financial Measures” below for a discussion of the definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to its most comparable GAAP measure.
2 Net debt is a non-GAAP financial measure. See Non-GAAP Financial Measures below for a discussion of the definition of net debt and a reconciliation to its most comparable GAAP measure.

Conference Call

The Company will hold a conference call today at 5:00 p.m. Eastern time to discuss its third quarter results.

Date: Wednesday, September 9, 2020
Time: 5:00 p.m. Eastern time (3:00 p.m. Mountain time)
Toll-free dial-in number: 1-877-407-9039
International dial-in number: 1-201-689-8470
Conference ID: 13708502

Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Gateway Investor Relations at 1-949-574-3860.

The conference call will be broadcast live and available for replay here and via the investor relations section of the Company’s website at www.concretepumpingholdings.com.

A replay of the conference call will be available after 8:00 p.m. Eastern time on the same day through September 30, 2020.

Toll-free replay number: 1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 13708502

About Concrete Pumping Holdings

Concrete Pumping Holdings is the leading provider of concrete pumping services and concrete waste management services in the fragmented U.S. and U.K. markets, primarily operating under what we believe are the only established, national brands in both geographies – Brundage-Bone for concrete pumping in the U.S., Camfaud in the U.K., and Eco-Pan for waste management services in both the U.S. and U.K. The Company’s large fleet of specialized pumping equipment and trained operators position it to deliver concrete placement solutions that facilitate substantial labor cost savings to customers, shorten concrete placement times, enhance worksite safety and improve construction quality. Highly complementary to its core concrete pumping service, Eco-Pan provides a full-service, cost-effective, regulatory-compliant solution to manage environmental issues caused by concrete washout. As of July 31, 2020, the Company provided concrete pumping services in the U.S. from a footprint of approximately 90 locations across 22 states, concrete pumping services in the U.K. from 28 locations, and route-based concrete waste management services from 16 locations in the U.S. and 1 location in the U.K.  For more information, please visit www.concretepumpingholdings.com or the Company’s brand websites at www.brundagebone.com, www.camfaud.co.uk, or www.eco-pan.com.

Presentation of Predecessor and Successor Financial Results

As a result of the business combination between our predecessor, Industrea Acquisition Corp., and the private operating company formerly called Concrete Pumping Holdings, Inc. (the “Business Combination”), the Company is the acquirer for accounting purposes and CPH is the acquiree and accounting predecessor. The Company’s financial statement presentation distinguishes the Company’s presentations into two distinct periods, the period up to the Business Combination closing date (labeled “Predecessor”) and the period including and after that date (labeled “Successor”). The Business Combination was accounted for as a business combination using the acquisition method of accounting, and the Successor financial statements reflect a new basis of accounting that is based on the fair value of the net assets acquired. As a result of the application of the acquisition method of accounting as of the effective time of the Business Combination, the accompanying Consolidated Financial Statements include a black line to distinguish the results for Predecessor and Successor reporting entities shown, as they are presented on a different basis and are therefore, not comparable.

ForwardLooking Statements

This press release includes “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. The Company’s actual results may differ from their expectations, estimates and projections and consequently, you should not rely on these forward-looking statements as predictions of future events. Words such as “expect,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,” “believes,” “predicts,” “potential,” “continue,” “outlook” and similar expressions are intended to identify such forward-looking statements. These forward-looking statements include, without limitation, the Company’s expectations with respect to future performance. These forward-looking statements involve significant risks and uncertainties that could cause the actual results to differ materially from the expected results. Most of these factors are outside the Company’s control and are difficult to predict. Factors that may cause such differences include, but are not limited to: the impacts of the COVID-19 pandemic and related economic conditions on the Company; the outcome of any legal proceedings or demand letters that may be instituted against or sent to the Company or its subsidiaries; the ability to recognize the anticipated benefits of the Business Combination, which may be affected by, among other things, competition, the ability of the Company to grow and manage growth profitably and retain its key employees, and realize the expected benefits from the acquisition of Capital Pumping; changes in applicable laws or regulations; the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; and other risks and uncertainties indicated from time to time in the Company’s filings with the Securities and Exchange Commission. The Company cautions that the foregoing list of factors is not exclusive. The Company cautions readers not to place undue reliance upon any forward-looking statements, which speak only as of the date made. The Company does not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based.

Non-GAAP Financial Measures

Adjusted EBITDA is a financial measure that is not calculated in accordance with Generally Accepted Accounting Principles in the United States (“GAAP”). The Company believes that this non-GAAP financial measure provides useful information to management and investors regarding certain financial and business trends relating to the Company’s financial condition and results of operations. The Company’s management also uses this non-GAAP financial measure to compare the Company’s performance to that of prior periods for trend analyses, determining incentive compensation and for budgeting and planning purposes. Adjusted EBITDA is also used in quarterly and annual financial reports prepared for the Company’s board of directors. The Company believes that this non-GAAP measure provides an additional tool for investors to use in evaluating the Company’s ongoing operating results and in comparing the Company’s financial results with competitors who also present similar non-GAAP financial measures.

Adjusted EBITDA is defined as net income calculated in accordance with GAAP plus interest expense, income taxes, depreciation, amortization, transaction expenses, loss on debt extinguishment, stock-based compensation, other income, net, and other adjustments. Adjusted EBITDA is not pro forma for acquisitions. Adjusted EBITDA margin is defined as Adjusted EBITDA divided by total revenue for the period presented.

See “Non-GAAP Measures (Adjusted EBITDA)” below for a reconciliation of Adjusted EBITDA to net income (loss) calculated in accordance with GAAP.

Net debt is calculated as all amounts outstanding under debt agreements (currently this includes the Company’s term loan and revolving line of credit balances, excluding any offsets for capitalized deferred financing costs) measured in accordance with GAAP less cash. Cash is subtracted from the GAAP measure because it could be used to reduce the Company’s debt obligations. A limitation associated with using net debt is that it subtracts cash and therefore may imply that there is less Company debt than the most comparable GAAP measure indicates. CPH believes this non-GAAP measure provides useful information to management and investors in order to monitor the Company’s leverage and evaluate the Company’s consolidated balance sheet.

Current and prospective investors should review the Company’s audited annual and unaudited interim financial statements, which are filed with the U.S. Securities and Exchange Commission, and not rely on any single financial measure to evaluate the Company’s business. Other companies may calculate Adjusted EBITDA and net debt differently and therefore these measures may not be directly comparable to similarly titled measures of other companies.

As the underlying business and financial results of the Successor and Predecessor entities are expected to be largely consistent, excluding the impact on certain financial statement line items that were impacted by the Business Combination, management has combined the first quarter 2019 results of the Predecessor and Successor periods for comparability in certain tables below. Accordingly, in addition to presenting our results of operations as reported in our consolidated financial statements in accordance with GAAP, the tables below present the non-GAAP combined results for the first quarter of 2019.

Contact:

Company:
Iain Humphries
Chief Financial Officer
1-303-289-7497
Investor Relations:
Gateway Investor Relations
Cody Slach
1-949-574-3860
BBCP@gatewayir.com
  

Concrete Pumping Holdings, Inc.
Consolidated Balance Sheets

 Successor  Successor 
 July 31,  October 31,  
(in thousands, except per share amounts)2020  2019 
ASSETS       
        
Current assets:       
Cash and cash equivalents$4,131  $7,473 
Trade receivables, net 44,365   45,957 
Inventory 5,339   5,254 
Income taxes receivable 4,766   697 
Prepaid expenses and other current assets 4,631   3,378 
Total current assets 63,232   62,759 
        
Property, plant and equipment, net 305,896   307,415 
Intangible assets, net 192,228   222,293 
Goodwill 223,565   276,088 
Other non-current assets 1,782   1,813 
Deferred financing costs 814   997 
Total assets$787,517  $871,365 
        
LIABILITIES AND STOCKHOLDERS' EQUITY       
        
Current liabilities:       
Revolving loan$12,990  $23,555 
Term loans, current portion 20,888   20,888 
Current portion of capital lease obligations 95   91 
Accounts payable 5,910   7,408 
Accrued payroll and payroll expenses 11,183   9,177 
Accrued expenses and other current liabilities 21,493   28,106 
Income taxes payable 1,348   1,153 
Deferred consideration -   1,708 
Total current liabilities 73,907   92,086 
        
Long term debt, net of discount for deferred financing costs 348,183   360,938 
Capital lease obligations, less current portion 405   477 
Deferred income taxes 69,257   69,049 
Total liabilities 491,752   522,550 
        
        
Zero-dividend convertible perpetual preferred stock, $0.0001 par value, 2,450,980 shares issued and outstanding as of July 31, 2020 and October 31, 2019 25,000   25,000 
        
Stockholders' equity       
Common stock, $0.0001 par value, 500,000,000 shares authorized, 58,200,084 and 58,253,220 issued and outstanding as of July 31, 2020 and October 31, 2019, respectively 6   6 
Additional paid-in capital 354,696   350,489 
Treasury stock (131)  - 
Accumulated other comprehensive income 1,008   (599)
(Accumulated deficit) retained earnings (84,814)  (26,081)
Total stockholders' equity 270,765   323,815 
        
Total liabilities and stockholders' equity$787,517  $871,365 
        

Concrete Pumping Holdings, Inc.
Consolidated Statements of Operations

                     S/P Combined 
 Successor  Predecessor  (non-GAAP) 
(in thousands, except share and per share amounts)Three Months
Ended July 31,
2020
  Three Months
Ended July 31,
2019
  Nine Months
Ended July 31,
2020
  December 6, 2018 through July 31, 2019  November 1, 2018 through
December 5, 2018
  Nine Months
Ended July 31,
2019
 
                        
Revenue$77,131  $78,655  $225,111  $174,613  $24,396  $199,009 
Cost of operations 39,330   39,665   123,295   98,396   14,027   112,423 
Gross profit 37,801   38,990   101,816   76,217   10,369   86,586 
Gross margin 49.0%  49.6%  45.2%  43.6%  42.5%  43.5%
                        
General and administrative expenses 26,954   28,159   79,941   63,693   4,936   68,629 
Goodwill and intangibles impairment -   -   57,944   -   -   - 
Transaction costs -   176   -   1,458   14,167   15,625 
Income (loss) from operations 10,847   10,655   (36,069)  11,066   (8,734)  2,332 
                        
Interest expense, net (8,364)  (9,843)  (26,632)  (24,753)  (1,644)  (26,397)
Loss on extinguishment of debt -   -   -   -   (16,395)  (16,395)
Other income, net 36   28   139   59   6   65 
Income (loss) before income taxes 2,519   840   (62,562)  (13,628)  (26,767)  (40,395)
                        
Income tax expense (benefit) (462)  (1,922)  (3,829)  (3,115)  (4,192)  (7,307)
Net Income (loss) 2,981   2,762   (58,733)  (10,513)  (22,575)  (33,088)
                        
Less preferred shares dividends (489)  (456)  (1,432)  (1,159)  (126)  (1,285)
Less undistributed earnings allocated to preferred shares -   -   -   -   -   - 
                        
Income (loss) available to common shareholders$2,492  $2,306  $(60,165) $(11,672) $(22,701) $(34,373)
                        
Weighted average common shares outstanding                       
Basic 52,782,663   49,940,411   52,752,884   37,155,182   7,576,289     
Diluted 55,892,193   53,122,690   52,752,884   37,155,182   7,576,289     
                        
Net (loss) income per common share                       
Basic$0.05  $0.05  $(1.14) $(0.31) $(3.00)    
Diluted$0.04  $0.05  $(1.14) $(0.31) $(3.00)    
                        

Concrete Pumping Holdings, Inc.
Consolidated Statements of Cash Flows

              S/P Combined 
  Successor  Predecessor  (non-GAAP) 
(in thousands, except per share amounts) Nine Months
Ended July 31,
2020
  December 6, 2018 through
July 31, 2019
  November 1, 2018 through
December 5, 2018
  Nine months
Ended July 31,
2019
 
                 
Net income (loss) $(58,733) $(10,513) $(22,575) $(33,088)
Adjustments to reconcile net income to net cash provided by operating activities:                
Goodwill and intangibles impairment  57,944   -   -   - 
Depreciation  19,537   14,125   2,060   16,185 
Deferred income taxes  92   (2,983)  (4,355)  (7,338)
Amortization of deferred financing costs  3,094   1,385   152   1,537 
Write off deferred debt issuance costs  -   -   3,390   3,390 
Amortization of debt premium  -   -   (11)  (11)
Amortization of intangible assets  25,290   22,235   653   22,888 
Stock-based compensation expense  4,207   1,986   27   2,013 
Prepayment penalty on early extinguishment of debt  -   -   13,004   13,004 
(Gain)/loss on the sale of property, plant and equipment  (944)  420   (166)  254 
Payment of contingent consideration in excess of amounts established in purchase accounting  (526)  -   -   - 
Net changes in operating assets and liabilities (net of acquisitions):                
Trade receivables, net  1,668   (4,346)  485   (3,861)
Inventory  (63)  (143)  (294)  (437)
Prepaid expenses and other current assets  (3,520)  (4,209)  (1,283)  (5,492)
Income taxes payable, net  (3,899)  (279)  203   (76)
Accounts payable  (1,489)  (7,666)  (654)  (8,320)
Accrued payroll, accrued expenses and other current liabilities  10,826   (8,587)  17,280   8,693 
Net cash (used in) provided by operating activities  53,484   1,425   7,916   9,341 
                 
Cash flows from investing activities:                
Purchases of property, plant and equipment  (36,658)  (29,700)  (503)  (30,203)
Proceeds from sale of property, plant and equipment  6,392   1,546   364   1,910 
Cash withdrawn from Industrea Trust Account  -   238,474   -   238,474 
Acquisition of net assets, net of cash acquired - CPH acquisition  -   (449,434)  -     
Net cash (used in) investing activities  (30,266)  (239,114)  (139)  (239,253)
                 
Cash flows from financing activities:                
Proceeds on long term debt  -   417,000   -   417,000 
Payments on long term debt  (15,666)  (9,747)  -   (9,747)
Proceeds on revolving loan  206,420   161,123   4,693   165,816 
Payments on revolving loan  (217,162)  (128,932)  (20,056)  (148,988)
Redemption of common shares  -   (231,415)  -   (231,415)
Payment of debt issuance costs  -   (23,708)  -   (23,708)
Payments on capital lease obligations  (67)  (56)  (7)  (63)
Purchase of treasury stock  (131)  -   -   - 
Issuance of preferred shares  -   25,000   -   25,000 
Payment of underwriting fees  -   (8,050)  -   (8,050)
Payment of contingent consideration established in purchase accounting  (1,161)  -   -   - 
Proceeds on exercise of rollover incentive options  -   1,370   -   1,370 
Net cash provided by (used in) financing activities  (27,767)  202,585   (15,370)  187,215 
Effect of foreign currency exchange rate on cash  1,207   (3,183)  (70)  (3,253)
Net increase (decrease) in cash  (3,342)  4,525   (7,663)  (3,138)
Cash:                
Beginning of period  7,473   4   -   - 
End of period $4,131  $4,529  $958  $4,529 
                 

Concrete Pumping Holdings, Inc.
Segment Revenue

  Successor  Change 
(in thousands) Three Months
Ended July 31,
2020
  Three Months
Ended July 31,
2019
   $   % 
Revenue                
U.S. Concrete Pumping $58,644  $58,354  $290   0.5%
U.K. Operations  9,208   12,492   (3,284)  -26.3%
U.S. Concrete Waste Management Services  9,390   7,967   1,423   17.9%
Corporate  625   626   (1)  -0.2%
Intersegment  (736)  (784)  48   -6.1%
  $77,131  $78,655  $(1,524)  -1.9%


              S/P Combined         
  Successor  Predecessor  (non-GAAP)  Change 
(in thousands) Nine Months
Ended July 31,
2020
  December 6, 2018 through
April 30, 2019
  November 1, 2018 through
December 5, 2018
  Nine Months
Ended July 31,
2019
   $   % 
Revenue                        
U.S. Concrete Pumping $171,209  $124,969  $16,659  $141,628  $29,581   20.9%
U.K. Operations  28,294   30,996   5,143   36,139   (7,845)  -21.7%
U.S. Concrete Waste Management Services  25,978   18,806   2,628   21,434   4,544   21.2%
Corporate  1,875   1,634   242   1,876   (1)  -0.1%
Intersegment  (2,245)  (1,792)  (276)  (2,068)  (177)  8.6%
  $225,111  $174,613  $24,396  $199,009  $26,102   13.1%
                         

Concrete Pumping Holdings, Inc.
Segment Adjusted EBITDA

  Successor  Change 
(in thousands) Three Months
Ended July 31,
2020
  Three Months
Ended July 31,
2019
   $   % 
Adjusted EBITDA                
U.S. Concrete Pumping $21,170  $22,029  $(859)  -3.9%
U.K. Operations  3,397   4,278   (881)  -20.6%
U.S. Concrete Waste Management Services  4,846   3,628   1,218   33.6%
Corporate  625   625   -   0.0%
  $30,038  $30,560  $(522)  -1.7%


              S/P Combined         
  Successor  Predecessor  (non-GAAP)  Change 
(in thousands) Nine Months
Ended July 31,
2020
  December 6, 2018 through
July 31, 2019
  November 1, 2018 through
December 5, 2018
  Nine Months
Ended July 31,
2019
   $   % 
Adjusted EBITDA                        
U.S. Concrete Pumping $54,338  $36,707  $7,627  $44,334  $10,004   22.6%
U.K. Operations  8,524   9,706   1,396   11,102   (2,578)  -23.2%
U.S. Concrete Waste Management Services  12,650   8,309   388   8,697   3,953   45.5%
Corporate  1,875   1,633   177   1,810   65   3.6%
  $77,387  $56,355  $9,588  $65,943  $11,444   17.4%
                         

Concrete Pumping Holdings, Inc.
Quarterly Financial Performance

(dollars in millions) Revenue   Net Income (Loss)  Adjusted EBITDA1  Capital Expenditures  Adjusted EBITDA less Capital Expenditures 
                     
Q1 2017 $46  $(6) $14  $4  $9 
Q2 2017 $51  $3  $16  $3  $13 
Q3 2017 $55  $4  $18  $1  $18 
Q4 2017 $60  $1  $20  $14  $6 
Q1 2018 $53  $18  $16  $7  $9 
Q2 2018 $56  $5  $18  $1  $17 
Q3 2018 $66  $5  $22  $11  $11 
Q4 2018 $68  $1  $22  $9  $13 
Q1 2019 $58  $(26) $17  $11  $6 
Q2 2019 $62  $(10) $18  $13  $5 
Q3 2019 $79  $3  $31  $4  $27 
Q4 2019 $84  $1  $30  $5  $25 
Q1 2020 $74  $(3) $24  $20  $4 
Q2 2020 $74  $(59) $24  $4  $20 
Q3 2020 $77  $3  $30  $6  $24 
                     

1 Adjusted EBITDA is a financial measure that is not calculated in accordance with Generally Accepted Accounting Principles in the United States (“GAAP”). See “Non-GAAP Financial Measures” above for a discussion of the definition of this measure and reconciliation of such measure to its most comparable GAAP measure.

Concrete Pumping Holdings, Inc.
Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA

                      S/P Combined 
  Successor  Predecessor  (non-GAAP) 
(dollars in thousands) Three Months
Ended July 31,
2020
  Three Months
Ended July 31,
2019
  Nine Months
Ended July 31,
2020
  December 6, 2018 through
July 31, 2019
  November 1, 2018
through
December 5, 2018
  Nine Months
Ended July 31,
2019
 
Consolidated                        
Net income (loss) $2,981  $2,762  $(58,733) $(10,513) $(22,575) $(33,088)
Interest expense, net  8,364   9,843   26,632   24,753   1,644   26,397 
Income tax expense (benefit)  (462)  (1,922)  (3,829)  (3,115)  (4,192)  (7,307)
Depreciation and amortization  14,665   16,477   44,827   36,984   2,713   39,697 
EBITDA  25,548   27,160   8,897   48,109   (22,410)  25,699 
Transaction expenses  -   176   -   1,458   14,167   15,625 
Loss on debt extinguishment  -   -   -   -   16,395   16,395 
Stock based compensation  1,357   1,625   4,208   1,986   -   1,986 
Other expense (income)  (36)  (28)  (139)  (59)  (6)  (65)
Goodwill and intangibles impairment  -   -   57,944   -   -   - 
Other adjustments  3,169   1,627   6,477   4,861   1,442   6,303 
Adjusted EBITDA $30,038  $30,560  $77,387  $56,355  $9,588  $65,943 
                         
U.S. Concrete Pumping                        
Net income (loss) $865  $1,432  $(45,925) $(11,532) $(25,252) $(36,784)
Interest expense, net  7,620   9,046   24,448   22,758   1,154   23,912 
Income tax expense (benefit)  (368)  (2,482)  (4,505)  (3,414)  (2,102)  (5,516)
Depreciation and amortization  9,745   9,938   29,893   21,471   1,635   23,106 
EBITDA  17,862   17,934   3,911   29,283   (24,565)  4,718 
Transaction expenses  -   1,458   -   1,458   14,167   15,625 
Loss on debt extinguishment  -   -   -   -   16,395   16,395 
Stock based compensation  1,357   1,625   4,208   1,986   -   1,986 
Other expense (income)  1   (26)  (16)  (57)  (6)  (63)
Goodwill and intangibles impairment  -   -   43,500   -   -   - 
Other adjustments  1,950   1,038   2,735   4,037   1,636   5,673 
Adjusted EBITDA $21,170  $22,029  $54,338  $36,707  $7,627  $44,334 
                         
U.K. Operations                        
Net income (loss) $(20) $999  $(16,868) $230  $158  $388 
Interest expense, net  744   796   2,184   1,994   490   2,484 
Income tax expense (benefit)  (61)  354   333   60   49   109 
Depreciation and amortization  2,052   2,864   6,313   7,161   890   8,051 
EBITDA  2,715   5,013   (8,038)  9,445   1,587   11,032 
Transaction expenses  -   -   -   -   -   - 
Loss on debt extinguishment  -   -   -   -   -   - 
Stock based compensation  -   -   -   -   -   - 
Other expense (income)  (37)  -   (123)  -   -   - 
Goodwill and intangibles impairment  -   -   14,444   -   -   - 
Other adjustments  719   (735)  2,241   261   (191)  70 
Adjusted EBITDA $3,397  $4,278  $8,524  $9,706  $1,396  $11,102 
                         

Concrete Pumping Holdings, Inc.
Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA (continued)

                      S/P Combined 
  Successor  Predecessor  (non-GAAP) 
(dollars in thousands) Three Months
Ended July 31,
2020
  Three Months
Ended July 31,
2019
  Nine Months
Ended July 31,
2020
  December 6, 2018 through
July 31, 2019
  November 1, 2018
through
December 5, 2018
  Nine Months
Ended July 31,
2019
 
U.S. Concrete Waste Management Services                     
Net income (loss) $1,679  $321  $2,904  $(65) $2,009  $1,944 
Interest expense, net  -   1   -   1   -   1 
Income tax expense (benefit)  6   8   245   (20)  (1,784)  (1,804)
Depreciation and amortization  2,661   3,257   8,000   7,832   163   7,995 
EBITDA  4,346   3,587   11,149   7,748   388   8,136 
Transaction expenses  -   -   -   -   -   - 
Loss on debt extinguishment  -   -   -   -   -   - 
Stock based compensation  -   -   -   -   -   - 
Other expense (income)  -   (2)  -   (2)  -   (2)
Goodwill and intangibles impairment  -   -   -   -   -   - 
Other adjustments  500   43   1,501   563   -   563 
Adjusted EBITDA $4,846  $3,628  $12,650  $8,309  $388  $8,697 
                         
Corporate                        
Net income (loss) $457  $10  $1,156  $854  $510  $1,364 
Interest expense, net  -   -   -   -   -   - 
Income tax expense (benefit)  (39)  198   98   259   (355)  (96)
Depreciation and amortization  207   418   621   520   25   545 
EBITDA  625   626   1,875   1,633   180   1,813 
Transaction expenses  -   (1,282)  -   -   -   - 
Loss on debt extinguishment  -   -   -   -   -   - 
Stock based compensation  -   -   -   -   -   - 
Other expense (income)  -   -   -   -   -   - 
Goodwill and intangibles impairment  -   -   -   -   -   - 
Other adjustments  -   1,281   -   -   (3)  (3)
Adjusted EBITDA $625  $625  $1,875  $1,633  $177  $1,810 
                         

Concrete Pumping Holdings, Inc.
Reconciliation of Net Debt

  January 31,  April 30,  July 31,  Change in Net 
(in thousands) 2020  2020  2020  Debt Q2 to Q3  
Term loan outstanding $396,871  $391,650  $386,427  $(5,223)
Revolving loan draws outstanding  38,661   39,211   12,990   (26,221)
Less: Cash  (2,636)  (18,048)  (4,131)  13,917 
Net debt  $432,896   $412,813   $395,286   $(17,527)