Biggest changeThe following table presents a reconciliation of Target Hospitality’s consolidated gross profit to Adjusted gross profit: For the Years Ended ($ in thousands) December 31, 2023 2022 2021 Gross Profit $ 313,324 $ 247,128 $ 101,350 Depreciation of specialty rental assets 68,626 52,833 53,609 Adjusted gross profit $ 381,950 $ 299,961 $ 154,959 The following table presents a reconciliation of Target Hospitality’s consolidated net income (loss) to EBITDA and Adjusted EBITDA: For the Years Ended ($ in thousands) December 31, 2023 2022 2021 Net income (loss) $ 173,700 $ 73,939 $ (4,576) Income tax expense 51,050 32,370 1,904 Interest expense, net 22,639 36,323 38,704 Loss on extinguishment of debt 2,279 - - Other depreciation and amortization 15,351 14,832 16,910 Depreciation of specialty rental assets 68,626 52,833 53,609 EBITDA 333,645 210,297 106,551 Adjustments Other expense, net 1,241 36 878 Transaction expenses 4,875 283 1,198 Stock-based compensation 11,174 19,121 5,082 Change in fair value of warrant liabilities (9,062) 31,735 1,067 Other adjustments 2,344 3,242 4,400 Adjusted EBITDA $ 344,217 $ 264,714 $ 119,176 63 Table of Contents The following table presents a reconciliation of Target Hospitality’s Net cash provided by operating activities to Discretionary cash flows: For the Years Ended ($ in thousands) December 31, 2023 2022 2021 Net cash provided by operating activities $ 156,801 $ 305,612 $ 104,599 Less: Maintenance capital expenditures for specialty rental assets (14,218) (12,314) (11,659) Discretionary cash flows $ 142,583 $ 293,298 $ 92,940 Purchase of specialty rental assets (60,808) (120,287) (35,488) Purchase of property, plant and equipment (3,066) (20,556) (427) Acquired intangible assets (4,547) - - Proceeds from sale of specialty rental assets and other property, plant and equipment 241 615 - Net cash used in investing activities $ (68,180) $ (140,228) $ (35,915) Principal payments on finance and finance lease obligations (1,404) (1,008) (4,172) Principal payments on borrowings from ABL - (70,000) (76,000) Proceeds from borrowings on ABL - 70,000 28,000 Repayment of Senior Notes (153,054) (5,500) - Payment of issuance costs from warrant exchange (1,504) (774) - Proceeds from issuance of Common Stock from exercise of warrants 209 80 - Proceeds from issuance of Common Stock from exercise of stock options 1,396 225 - Payment of deferred financing costs (5,194) - - Taxes paid related to net share settlement of equity awards (6,818) (121) (99) Net cash used in financing activities $ (166,369) $ (7,098) $ (52,271)
Biggest changeTarget Hospitality’s management believe that Adjusted gross profit, EBITDA, Adjusted EBITDA, and Discretionary cash flows provide useful information to investors about Target Hospitality and its financial condition and results of operations for the following reasons: (i) they are among the measures used by Target Hospitality’s management team to evaluate its operating performance; (ii) they are among the measures used by Target Hospitality’s management team to make day-to-day operating decisions, (iii) they are frequently used by securities analysts, investors and other interested parties as a common performance measure to compare results across companies in Target Hospitality’s industry. 65 Table of Contents The following table presents a reconciliation of Target Hospitality’s consolidated gross profit to Adjusted gross profit: For the Years Ended ($ in thousands) December 31, 2024 2023 2022 Gross Profit $ 178,179 $ 313,324 $ 247,128 Depreciation of specialty rental assets 57,164 68,626 52,833 Adjusted gross profit $ 235,343 $ 381,950 $ 299,961 The following table presents a reconciliation of Target Hospitality’s consolidated net income to EBITDA and Adjusted EBITDA: For the Years Ended ($ in thousands) December 31, 2024 2023 2022 Net income $ 71,407 $ 173,700 $ 73,939 Income tax expense 21,430 51,050 32,370 Interest expense, net 16,619 22,639 36,323 Loss on extinguishment of debt - 2,279 - Other depreciation and amortization 15,642 15,351 14,832 Depreciation of specialty rental assets 57,164 68,626 52,833 EBITDA 182,262 333,645 210,297 Adjustments Other (income) expense, net (502) 1,241 36 Transaction expenses 4,899 4,875 283 Stock-based compensation 7,306 11,174 19,121 Change in fair value of warrant liabilities (675) (9,062) 31,735 Other adjustments 3,427 2,344 3,242 Adjusted EBITDA $ 196,717 $ 344,217 $ 264,714 66 Table of Contents The following table presents a reconciliation of Target Hospitality’s Net cash provided by operating activities to Discretionary cash flows: For the Years Ended ($ in thousands) December 31, 2024 2023 2022 Net cash provided by operating activities $ 151,675 $ 156,801 $ 305,612 Less: Maintenance capital expenditures for specialty rental assets (20,747) (14,218) (12,314) Discretionary cash flows $ 130,928 $ 142,583 $ 293,298 Purchase of specialty rental assets (29,557) (60,808) (120,287) Purchase of property, plant and equipment (687) (3,066) (20,556) Acquired intangible assets - (4,547) - Proceeds from sale of specialty rental assets and other property, plant and equipment 1,402 241 615 Net cash used in investing activities $ (28,842) $ (68,180) $ (140,228) Principal payments on finance and finance lease obligations (1,695) (1,404) (1,008) Principal payments on borrowings from ABL - - (70,000) Proceeds from borrowings on ABL - - 70,000 Repayment of Senior Notes - (153,054) (5,500) Payment of issuance costs from warrant exchange - (1,504) (774) Repurchase of Common Stock (33,496) - - Distributions paid to noncontrolling interest (65) - - Proceeds from issuance of Common Stock from exercise of warrants 3 209 80 Proceeds from issuance of Common Stock from exercise of stock options 1,850 1,396 225 Payment of deferred financing costs - (5,194) - Taxes paid related to net share settlement of equity awards (2,661) (6,818) (121) Net cash used in financing activities $ (36,064) $ (166,369) $ (7,098)
We have identified two reportable business segments: HFS – South and Government: HFS - South The HFS – South segment reflects our facilities and operations in the HFS – South region from customers in the natural resources development industry and includes our 16 communities located across Texas and New Mexico.
Segments We have identified two reportable business segments: HFS – South and Government: HFS - South The HFS – South segment reflects our facilities and operations in the HFS – South region from customers in the natural resources development industry and includes our 16 communities located across Texas and New Mexico.
During the year ended December 31, 2023, the Company executed the New PCC Contract, pursuant to an Indefinite Delivery, Indefinite Quantity Task Order between our NP Partner and the U.S. Government, that replaced the Expanded Humanitarian Contract and became effective on November 16, 2023.
During the year ended December 31, 2023, the Company executed the New PCC Contract, pursuant to an Indefinite Delivery, Indefinite Quantity Task Order between our NP Partner and the U.S. government, that replaced the Expanded Contract and became effective on November 16, 2023.
Inclusive of all potential occupancy-based variable services revenue, the Expanded Humanitarian Contract provided for a maximum initial annual total contract amount of approximately $575 million.
Inclusive of all potential occupancy-based variable services revenue, the Expanded Contract provided for a maximum initial annual total contract amount of approximately $575 million.
(2) Represents interest on operating lease obligations calculated using the appropriate discount rate for each lease as noted in Note 13 of the notes to our audited consolidated financial statements located in Part II, Item 8 within this Annual Report on Form 10-K. 60 Table of Contents Critical Accounting Policies and Estimates Our management’s discussion and analysis of our financial condition and results of operations is based on our audited consolidated financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles (“US GAAP”).
(2) Represents interest on operating lease obligations calculated using the appropriate discount rate for each lease as noted in Note 13 of the notes to our audited consolidated financial statements located in Part II, Item 8 within this Annual Report on Form 10-K. Critical Accounting Policies and Estimates Our management’s discussion and analysis of our financial condition and results of operations is based on our audited consolidated financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles (“US GAAP”).
On May 15, 2023, the Company executed a six-month extension of the Expanded Humanitarian Contract, which extended the period of performance through November 15, 2023 and increased the contract value, with no change to contract structure or any other existing economic terms. The Expanded Humanitarian Contract terminated as of November 15, 2023.
On May 15, 2023, the Company executed a six-month extension of the Expanded Contract, which extended the period of performance through November 15, 2023 and increased the contract value, with no change to contract structure or any other existing economic terms. The Expanded Contract terminated on November 15, 2023.
The Company had no significant contracts with lease terms or contract terms determined to have been over or under-estimated during the reporting periods included herein. Principles of Consolidation Refer to Note 1 of the notes to our audited consolidated financial statements included in Part II, Item 8 within this Annual Report on Form 10-K for a discussion of principles of consolidation. Recently Issued and Adopted Accounting Standards Refer to Note 1 of the notes to our audited consolidated financial statements included in Part II, Item 8 within this Annual Report on Form 10-K for our assessment of recently issued and adopted accounting standards. Non-GAAP Financial Measures We have included Adjusted gross profit, EBITDA, Adjusted EBITDA, and Discretionary cash flows which are measurements not calculated in accordance with US GAAP, in the discussion of our financial results because they are key metrics used by management to assess financial performance.
The Company had no significant contracts determined to have been over or under-allocated during the reporting periods included herein. Principles of Consolidation Refer to Note 1 of the notes to our audited consolidated financial statements included in Part II, Item 8 within this Annual Report on Form 10-K for a discussion of principles of consolidation. Recently Issued and Adopted Accounting Standards Refer to Note 1 of the notes to our audited consolidated financial statements included in Part II, Item 8 within this Annual Report on Form 10-K for our assessment of recently issued and adopted accounting standards. Non-GAAP Financial Measures We have included Adjusted gross profit, EBITDA, Adjusted EBITDA, and Discretionary cash flows which are measurements not calculated in accordance with US GAAP, in the discussion of our financial results because they are key metrics used by management to assess financial performance.
Interest is payable semi-annually on March 15 and September 15 of each year, beginning March 15, 2024. Following this issuance and related transactions, approximately $28.1 million aggregate principal amount of 2024 Senior Secured Notes remained outstanding, which were subsequently redeemed on November 21, 2023 resulting in an outstanding balance of $0 as of December 31, 2023.
Interest is payable semi-annually on March 15 and September 15 of each year, beginning March 15, 2024. Following this issuance and related transactions, approximately $28.1 million aggregate principal amount of 2024 Senior Secured Notes remained outstanding, which were subsequently redeemed on November 21, 2023 resulting in an outstanding balance of $0.
Adjusted EBITDA is a non-GAAP measure. The GAAP measure most comparable to Adjusted EBITDA is Net income (loss).
Adjusted EBITDA is a non-GAAP measure. The GAAP measure most comparable to Adjusted EBITDA is Net income.
We primarily review the following profit and loss information when assessing our performance: Revenue We analyze our revenues by comparing actual revenues to our internal budgets and projections for a given period and to prior periods to assess our performance. We believe that revenues are a meaningful indicator of the demand and pricing 51 Table of Contents for our services.
We primarily review the following profit and loss information when assessing our performance: Revenue We analyze our revenues by comparing actual revenues to our internal budgets and projections for a given period and to prior periods to assess our performance. We believe that revenues are a meaningful indicator of the demand and pricing for our services.
The following section is a summary of certain aspects of those accounting policies involving estimates or assumptions that (1) involve a significant level of estimation uncertainty and (2) have had or are reasonably likely to have a material impact on our financial condition or results of operations.
The following section is a summary of certain aspects of those accounting policies involving estimates or assumptions that (1) 63 Table of Contents involve a significant level of estimation uncertainty and (2) have had or are reasonably likely to have a material impact on our financial condition or results of operations.
Maintenance capital expenditures for specialty rental assets amounted to approximately $14.2 million, $12.3 million, and $11.7 million for the years ended December 31, 2023, 2022 and 2021, respectively. As we pursue growth, we monitor which capital resources, including equity and debt financings, are available to us to meet our future financial obligations, planned capital expenditure activities and liquidity requirements.
Maintenance capital expenditures for specialty rental assets amounted to approximately $20.7 million, $14.2 million, and $12.3 million for the years ended December 31, 2024, 2023 and 2022, respectively. As we pursue growth, we monitor which capital resources, including equity and debt financings, are available to us to meet our future financial obligations, planned capital expenditure activities and liquidity requirements.
Regulatory Compliance We are subject to extensive federal, state, local, and foreign environmental, health and safety laws and regulations concerning matters such as air emissions, wastewater discharges, solid, and hazardous waste handling and disposal and 50 Table of Contents the investigation and remediation of contamination.
Regulatory Compliance We are subject to extensive federal, state, local, and foreign environmental, health and safety laws and regulations concerning matters such as air emissions, wastewater discharges, solid, and hazardous waste handling and disposal and the investigation and remediation of contamination.
Additionally, the Expanded Humanitarian Contract included occupancy-based variable services revenue that aligned with active community population. The minimum revenue commitments, which consisted of annual recurring lease revenue and nonrecurring infrastructure enhancement revenue, provided for a minimum annual revenue contribution of approximately $390 million and was fully committed over its initial contract term.
Additionally, the Expanded Contract included occupancy-based variable services revenue that aligned with active community population. The minimum revenue amount, which consisted of annual lease revenue and nonrecurring infrastructure enhancement revenue, provided for a minimum annual revenue contribution of approximately $390 million and was fully committed over its initial contract term.
Loss on extinguishment of debt was $2.3 million for the year ended December 31, 2023 as compared to $0 for the year ended December 31, 2022.
Loss on extinguishment of debt was $0 for the year ended December 31, 2024 as compared to $2.3 million for the year ended December 31, 2023.
While reviewing this section, refer to Note 1 of the notes to our audited consolidated financial statements included in Part II, Item 8 within this Annual Report on Form 10-K, including terms defined herein. Revenue Recognition For contracts that contain both a lease component and a services or non-lease component, the Company adopted an accounting policy to account for and present the lease component under ASC 842 and the non-lease component under ASC 606.
While reviewing this section, refer to Note 1 of the notes to our audited consolidated financial statements included in Part II, Item 8 within this Annual Report on Form 10-K, including terms defined herein. Revenue Recognition For contracts that contain both a lease component and a services or non-lease component, the Company adopted an accounting policy to account for and present the lease component under ASC 842 and the non-lease component under the authoritative guidance for revenue recognition (“ASC 606” or “Topic 606”).
Public Policy We derive a significant portion of our revenues from our subcontracts with government contractors. The U.S. government and, by extension, our U.S. government contractor customers, may from time to time adopt, implement or modify certain policies or directives that may adversely affect our business.
Public Policy We have derived, and in the future may derive, a significant portion of our revenues from our subcontracts with U.S. government contractors. The U.S. government and, by extension, our U.S. government contractor customers, may from time to time adopt, implement or modify certain policies or directives that may adversely affect our business.
The Company’s finance lease and other financing obligations as of December 31, 2022, consisted of approximately $2.2 million of finance leases related to commercial-use vehicles with the same terms as described above.
The Company’s finance lease and other financing obligations as of December 31, 2023, consisted of approximately $2.4 million of finance leases related to commercial-use vehicles with the same terms as described above.
Comparison of the Years Ended December 31, 2022 and 2021 For discussion of the comparison of our operating results for the years ended December 31, 2022 and 2021, please read the “Comparison of Years Ended December 31, 2022 and 2021” section located in the Management Discussion & Analysis section in the our Annual Report on Form 10-K for the year ended December 31, 2022 filed on March 10, 2023 and is incorporated herein by reference.
Comparison of the Years Ended December 31, 2023 and 2022 For discussion of the comparison of our operating results for the years ended December 31, 2023 and 2022, please read the “Comparison of Years Ended December 31, 2023 and 2022” section located in the Management Discussion & Analysis section in the our Annual Report on Form 10-K for the year ended December 31, 2023 filed on March 13, 2024 and is incorporated herein by reference.
Assuming all option periods are exercised, the 5-year cumulative minimum revenue commitment of the New PCC Contract is expected to be approximately $892 million through 2028.
Assuming all option periods are exercised, the 5-year cumulative minimum revenue amount of the New PCC Contract is expected to be approximately $851 million through 2028.
Refer to Note 8 of the notes to our audited consolidated financial statements in Part II, Item 8 within this Annual Report on Form 10-K for further discussion regarding extinguishment of debt and the Notes Exchange Offer. Interest expense, net.
No such activity occurred in the current period. Refer to Note 8 of the notes to our audited consolidated financial statements in Part II, Item 8 within this Annual Report on Form 10-K for further discussion regarding extinguishment of debt and the Notes Exchange Offer. Interest expense, net.
Although growth capital expenditures are largely discretionary, our long-lived specialty rental assets require a certain level of maintenance capital expenditures, which have ranged from approximately 0.4% to 4.0% of annual revenue between 2019 and 2023, with an average cost of approximately 2% of annual revenue.
Although growth capital expenditures are largely discretionary, our long-lived specialty rental assets require a certain level of maintenance capital expenditures, which have ranged from approximately 0.4% to 5.4% of annual revenue between 2020 and 2024, with an average cost of approximately 2.9% of annual revenue.
Adjusted Gross Profit We analyze our adjusted gross profit, which is a Non-GAAP measure, which we define as revenues less cost of sales, excluding impairment and depreciation of specialty rental assets to measure our financial performance. Please see “Non-GAAP Financial Measures” for a definition and reconciliation to the most comparable GAAP measure.
Adjusted Gross Profit We analyze our adjusted gross profit, which is a Non-GAAP measure, which we define as revenues less services and specialty rentals costs, excluding impairment, certain severance costs, and depreciation of specialty rental assets to measure our financial performance. Please see “Non-GAAP Financial Measures” for a definition and reconciliation to the most comparable GAAP measure.
Liquidity and Capital Resources We depend on cash flow from operations, cash on hand and borrowings under our ABL Facility to finance our acquisition strategy, working capital needs, and capital expenditures. As of December 31, 2023, the ABL Facility had unused available borrowing capacity of $175 million.
Liquidity and Capital Resources We depend on cash flow from operations, cash on hand and borrowings under our ABL Facility to finance our acquisition strategy, working capital needs, principal debt payments, debt service requirements, and capital expenditures. As of December 31, 2024, the ABL Facility had unused available borrowing capacity of $175 million.
The change in fair value of the warrant liabilities was ($9.1) million for the year ended December 31, 2023 as compared 55 Table of Contents to $31.7 million for the year ended December 31, 2022. The change in the fair value of the warrant liabilities is the result of changes in market prices deriving the value of the financial instruments.
The change in fair value of the warrant liabilities was ($0.7) million for the year ended December 31, 2024 as compared to ($9.1) million for the year ended December 31, 2023. The change in the fair value of the warrant liabilities is the result of changes in market prices deriving the value of the financial instruments.
Net cash used in financing activities was $166.4 million for the year ended December 31, 2023 compared to $7.1 million for the year ended December 31, 2022.
Net cash used in financing activities was $36.1 million for the year ended December 31, 2024 compared to $166.4 million for the year ended December 31, 2023.
The Expanded Humanitarian Contract provided for a significant scope expansion and term extension for the continuation of services provided under the agreement that originated in March 2021. The Expanded Humanitarian Contract operated with similar structure to the Company’s prior and existing government services subcontracts, which are centered around minimum revenue commitments supported by the United States Government.
The Expanded Contract provided for a significant scope expansion and term extension for the continuation of services provided under the prior agreement that originated in March 2021. The Expanded Contract operated with similar structure to the Company’s prior government services subcontracts, which are centered around minimum revenue amounts supported by the U.S. government.
The remainder of the change relates to the write-off of approximately $0.2 million of the remaining unamortized deferred financing costs and unamortized original issue discount associated with the redemption on November 21, 2023 of the remaining portion of the 2024 Senior Secured Notes that were not exchanged for the new 2025 Senior Secured Notes in the Notes Exchange Offer.
The remainder of the change relates to the write-off of approximately $0.2 million of the remaining unamortized deferred financing costs and unamortized original issue discount associated with the redemption on November 21, 2023 of the remaining portion of the 2024 Senior Secured Notes that were not exchanged for the new 2025 Senior Secured Notes in Arrow Bidco’s offer to exchange (the “Notes Exchange Offer”) any and all of its outstanding 2024 Senior Secured Notes for cash and for the 2025 Senior Secured Notes.
Additionally, this segment also includes facilities and operations provided under a lease and services agreement with our NP Partner, backed by a committed U.S. Government contract, to provide a suit of comprehensive service offerings in support of their humanitarian aid efforts.
Government The Government segment includes facilities and operations provided under a lease and services agreement with our NP Partner, backed by a committed U.S. government contract, to provide a suite of comprehensive service offerings in support of their aid efforts.
The increase in loss on extinguishment of debt is primarily due to the partial redemption of the 2024 Senior Secured Notes on March 15, 2023, which was accounted for as a partial extinguishment of debt and resulted in a charge of approximately $1.7 million related to the write-off of unamortized deferred financing costs and unamortized original issue discount.
The decrease in loss on extinguishment of debt is due to the partial redemption of Arrow Bidco’s 9.50% Senior Secured Notes due 2024 (the “2024 Senior Secured Notes”) on March 15, 2023, which was accounted for as a partial extinguishment of debt and resulted in a charge of approximately $1.7 million related to the write-off of unamortized deferred financing costs and unamortized original issue discount.
Income tax expense. Income tax expense was $51.1 million for the year ended December 31, 2023 as compared to $32.4 million for the year ended December 31, 2022.
Income tax expense was $21.4 million for the year ended December 31, 2024 as compared to $51.1 million for the year ended December 31, 2023.
Interest expense, net was $22.6 million for the year ended December 31, 2023 as compared to interest expense, net of $36.3 million for the year ended December 31, 2022.
Interest expense, net was $16.6 million for the year ended December 31, 2024 as compared to interest expense, net of $22.6 million for the year ended December 31, 2023.
The change in interest expense, net was primarily driven by a decrease in interest expense on the Senior Secured Notes driven by a lower average outstanding debt balance in current year compared to the prior year as approximately $153.1 million of the Senior Secured Notes were paid off during the year ended December 31, 2023, whereas approximately $5.5 million of the Senior Secured Notes were repaid during the year ended December 31, 2022.
The change in interest expense, net was primarily driven by a decrease in interest expense on the Senior Secured Notes by approximately $2.9 million driven by a lower outstanding debt balance in current year as approximately $153.1 million of the Senior Secured Notes were paid off during the year ended December 31, 2023.
Indebtedness The Company’s finance lease and other financing obligations as of December 31, 2023 consisted of $2.4 million of finance leases. The finance leases pertain to leases entered into during 2019 through 2023, for commercial-use vehicles with 36-month terms (and continue on a month-to-month basis thereafter) expiring through 2026.
Indebtedness The Company’s finance lease and other financing obligations as of December 31, 2024 consisted of $3.3 million of finance leases. The finance leases pertain to leases entered into during 2022 through December 31, 2024, for commercial-use vehicles with 48 to 36-month terms (and continue on a month-to-month basis thereafter) expiring through 2028.
Approximately 64.9% of our revenue was earned from specialty rental with vertically integrated hospitality services, specifically lodging and related ancillary services, whereas the remaining 35.1% of revenues were earned through leasing of lodging facilities for the year ended December 31, 2023.
Approximately 68.8% of our revenue was earned from specialty rental with vertically integrated hospitality services, specifically lodging and related ancillary services, whereas the remaining 31.2% of revenues were earned through leasing of lodging facilities for the year ended December 31, 2024.
We enter into arrangements with multiple deliverables for which arrangement consideration is allocated between lodging and services based on the relative estimated standalone selling price of each deliverable. The estimated price of lodging and services deliverables is based on the prices of lodging and services when sold separately or based upon the best estimate of selling price.
We enter into arrangements with multiple deliverables for which arrangement consideration is allocated between lodging and services based on the relative estimated standalone selling price of each deliverable.
This decrease in net cash used in investing activities was partially offset by an increase in growth capital expenditures in the HFS – South segment with the largest single driver being the $18.6 million acquisition of community assets and related intangibles in January 2023, supporting continued customer demand.
This decrease in net cash used in investing activities was primarily related to a decrease in growth capital expenditures in the HFS – South segment with the largest single driver being the $18.6 million acquisition of community assets and related intangibles in January 2023, 61 Table of Contents supporting continued customer demand.
Adjusted EBITDA reflects the following further adjustments to EBITDA to exclude certain non-cash items and the effect of what management considers transactions or events not related to its core business operations: ● Other expense, net: Other expense, net includes miscellaneous cash receipts, gains and losses on disposals of property, plant, and equipment, COVID-19 related expenses, and other immaterial expenses and non-cash items. ● Transaction expenses: Target Hospitality incurred certain transaction costs during 2021, 2022 and 2023, including legal and professional fees, associated with the Proposal (previously defined in the Item 7.
Adjusted EBITDA reflects the following further adjustments to EBITDA to exclude certain non-cash items and the effect of what management considers transactions or events not related to its core business operations: ● Other (income) expense, net: Other (income) expense, net includes miscellaneous cash receipts, gains and losses on disposals of property, plant, and equipment, and other immaterial expenses and non-cash items. ● Transaction expenses: Target Hospitality incurred certain transaction costs during 2022, 2023 and 2024, including immaterial items during 2022.
Net cash provided by operating activities was $156.8 million for the year ended December 31, 2023 compared to $305.6 million for the year ended December 31, 2022.
Net cash provided by operating activities was $151.7 million for the year ended December 31, 2024 compared to $156.8 million for the year ended December 31, 2023.
The following table sets forth general information derived from our audited consolidated statements of cash flows: For the Years Ended ($ in thousands) December 31, 2023 2022 2021 Net cash provided by operating activities $ 156,801 $ 305,612 $ 104,599 Net cash used in investing activities (68,180) (140,228) (35,915) Net cash used in financing activities (166,369) (7,098) (52,271) Effect of exchange rate changes on cash and cash equivalents 4 (19) 14 Net increase (decrease) in cash and cash equivalents $ (77,744) $ 158,267 $ 16,427 Comparison of Years Ended December 31, 2023 and 2022 Cash flows provided by operating activities .
The following table sets forth general information derived from our audited consolidated statements of cash flows: For the Years Ended ($ in thousands) December 31, 2024 2023 2021 Net cash provided by operating activities $ 151,675 $ 156,801 $ 305,612 Net cash used in investing activities (28,842) (68,180) (140,228) Net cash used in financing activities (36,064) (166,369) (7,098) Effect of exchange rate changes on cash and cash equivalents (30) 4 (19) Net increase (decrease) in cash and cash equivalents $ 86,739 $ (77,744) $ 158,267 Comparison of Years Ended December 31, 2024 and 2023 Cash flows provided by operating activities .
Total revenue was $563.6 million for the year ended December 31, 2023 as compared to $502.0 million for the year ended December 31, 2022, and consisted of $365.6 million of services income and $198.0 million of specialty rental income.
Total revenue for the year ended December 31, 2023 consisted of $365.6 million of services income and $198.0 million of specialty rental income.
Selling, general and administrative was $56.1 million for the year ended December 31, 2023 as compared to $57.9 million for the year ended December 31, 2022.
Selling, general and administrative. Selling, general and administrative was $54.3 million for the year ended December 31, 2024 as compared to $56.1 million for the year ended December 31, 2023.
This decrease was partially offset by an increase in average daily rate. Comparison of the Years Ended December 31, 2022 and 2021 For discussion of the comparison of our operating results for the years ended December 31, 2022 and 2021, please read the “Comparison of Years Ended December 31, 2022 and 2021” section located in the Management Discussion & Analysis section in our Annual Report on Form 10-K for the year ended December 31, 2022 filed on March 10, 2023 and is incorporated herein by reference.
The increase in revenue noted above also partially offset this decrease. Comparison of the Years Ended December 31, 2023 and 2022 For discussion of the comparison of our operating results for the years ended December 31, 2023 and 2022, please read the “Comparison of Years Ended December 31, 2023 and 2022” section located in the Management Discussion & Analysis section in our Annual Report on Form 10-K for the year ended December 31, 2023 filed on March 13, 2024 and is incorporated herein by reference.
During the year ended December 31, 2022, $70 million was drawn and $70 million was repaid on the ABL Facility resulting in an outstanding balance of $0 as of December 31, 2022.
During the year ended December 31, 2022, $70 million was drawn and $70 million was repaid on the ABL Facility. During the years ended December 31, 2024 and 2023, respectively no amounts were drawn or repaid on the ABL Facility resulting in an outstanding balance of $0 as of December 31, 2024 and 2023, respectively.
Hospitality & Facilities Services - South Revenue for the HFS – South segment was $148.7 million for the year ended December 31, 2023, as compared to $132.4 million for the year ended December 31, 2022. Adjusted gross profit for the HFS – South segment was $51.4 million for the year ended December 31, 2023, as compared to $54.6 million for the year ended December 31, 2022.
Hospitality & Facilities Services - South Revenue for the HFS – South segment was $149.9 million for the year ended December 31, 2024, as compared to $148.7 million for the year ended December 31, 2023. Adjusted gross profit for the HFS – South segment was $50.8 million for the year ended December 31, 2024, as compared to $51.4 million for the year ended December 31, 2023.
Cost of services was $151.6 million for the year ended December 31, 2023 as compared to $174.2 million for the year ended December 31, 2022.
Cost of services. Cost of services was $132.1 million for the year ended December 31, 2024 as compared to $151.6 million for the year ended December 31, 2023.
Under the New PCC Contract, the Company will maintain similar facility size and operational scope compared to the Expanded Humanitarian Contract. The New PCC Contract operates with similar structure to the Company’s prior and existing government services subcontracts, which are centered around minimum revenue commitments supported by the United States Government.
Under the New PCC Contract, the Company maintains similar facility size and operational scope compared to the Expanded Contract. The New PCC Contract operates with similar structure to the Company’s prior government services subcontracts, which are centered around minimum revenue amounts supported by the U. S. government.
The increase in net cash used in financing activities was driven primarily by approximately $153.1 million of combined repayments related to the 2024 Senior Secured Notes on March 15, 2023 and November 21, 2023, whereas the prior period only included an elective $5.5 million repayment of the 2024 Senior Secured Notes.
The decrease in net cash used in financing activities was driven primarily by the prior year including approximately $153.1 million of combined repayments related to the 2024 Senior Secured Notes on March 15, 2023 and November 21, 2023.
Average daily rate is calculated based on specialty rental income and services income received over the period indicated, divided by utilized bed nights. Comparison of Years Ended December 31, 2023 and 2022 Government Revenue for the Government segment was $403.8 million for the year ended December 31, 2023 as compared to $360.3 million for the year ended December 31, 2022. 56 Table of Contents Adjusted gross profit for the Government segment was $332.5 million for the year ended December 31, 2023 as compared to $246.6 million for the year ended December 31, 2022.
Average daily rate is calculated based on specialty rental income and services income received over the period indicated, divided by utilized bed nights. Comparison of Years Ended December 31, 2024 and 2023 Government Revenue for the Government segment was $224.7 million for the year ended December 31, 2024 as compared to $403.8 million for the year ended December 31, 2023.
The current period had payment of deferred financing costs of approximately $5.2 million associated with the First Amendment and Third Amendment to the ABL Facility on February 1, 2023 and October 12, 2023, respectively, and the issuance of the 2025 Senior Secured Notes on November 1, 2023 in connection with the Notes Exchange Offer, whereas the prior period had no such payments.
The prior year also included payments of deferred financing costs of approximately $5.2 million associated with the ABL Facility amendments and the issuance of the 2025 Senior Secured Notes on November 1, 2023 in connection with the Notes Exchange Offer, whereas the current year had no such payments.
Specialty rental income consists primarily of revenues from leasing rooms and other facilities at certain communities that include contractual arrangements with customers that are considered leases under the authoritative accounting guidance for leases. Specialty rental income increased primarily as a result of growth in the Government segment. Cost of services.
Specialty rental income consists primarily of revenues from leasing rooms and other facilities at certain communities that include contractual arrangements with customers that are considered leases under the authoritative accounting guidance 56 Table of Contents for leases.
Target Hospitality defines Adjusted gross profit, as gross profit plus depreciation of specialty rental assets, loss on impairment, and certain severance costs. 61 Table of Contents Target Hospitality defines EBITDA as net income (loss) before interest expense and loss on extinguishment of debt, income tax expense (benefit), depreciation of specialty rental assets, and other depreciation and amortization.
Target Hospitality defines EBITDA as net income (loss) before interest expense and loss on extinguishment of debt, income tax expense (benefit), depreciation of specialty rental assets, and other depreciation and amortization.
To a lesser extent, the net decrease in net cash used in investing activities was partially offset by a $5.0 million acquisition of community assets in April 2023 and $1.3 million worth of land acquisitions during 2023, supporting Government segment growth. Cash flows used in financing activities .
To a lesser extent, the net decrease was related to a $5.0 million acquisition of community assets in April 2023 and $1.3 million worth of land acquisitions during the year ended December 31, 2023, supporting Government segment growth.
Total revenue for the year ended December 31, 2022 consisted of $333.7 million of services income and $168.3 million of specialty rental income. Services income consists primarily of specialty rental and vertically integrated and comprehensive hospitality services including catering and food services, maintenance, housekeeping, grounds-keeping, security, overall workforce community management services, health and recreation facilities, concierge services, and laundry service.
Services income consists primarily of specialty rental and vertically integrated and comprehensive hospitality services including room revenue, catering and food services, maintenance, housekeeping, grounds-keeping, security, overall workforce community management services, health and recreation facilities, concierge services, and laundry service.
The table below presents information on payments coming due under the most significant categories of our needs for cash (excluding operating cash flows pertaining to normal business operations, other than operating lease obligations) as of December 31, 2023 ($ in thousands): Total 2024 2025 2026 2027 Interest Payments (1) $ 31,696 $ 17,067 $ 14,629 $ — $ — 2025 Senior Secured Notes 181,446 — 181,446 — — Operating lease obligations, including imputed interest (2) 21,838 12,518 5,429 3,283 608 Total $ 234,980 $ 29,585 $ 201,504 $ 3,283 $ 608 (1) We will incur and pay interest expense at 10.75% of the face value of $181.4 million annually, or $19.5 million in connection with our 2025 Senior Secured Notes due June 15, 2025.
The table below presents information on payments coming due under the most significant categories of our needs for cash (excluding operating cash flows pertaining to normal business operations, other than operating lease obligations) as of December 31, 2024 ($ in thousands): Total 2025 2026 2027 2028 2029 Interest Payments (1) $ 14,629 $ 14,629 $ — $ — $ — $ — 2025 Senior Secured Notes 181,446 181,446 — — — — Operating lease obligations, including imputed interest (2) 30,948 8,927 9,325 6,181 5,467 1,048 Total $ 227,023 $ 205,002 $ 9,325 $ 6,181 $ 5,467 $ 1,048 (1) We will incur and pay interest expense at 10.75% of the remaining face value of $181.4 million annually in connection with our 2025 Senior Secured Notes due June 15, 2025.
There was also a lower number of average outstanding Private Warrants throughout the current year compared to the prior year as a result of the Warrant Exchange that closed on December 22, 2022 as discussed in Note 17 of the notes to our audited consolidated financial statements in Part II, Item 8 within this Annual Report on Form 10-K.
There was also a lower number of outstanding Private Warrants in the current year compared to the prior year given the Private Warrants expired March 15, 2024 as discussed in Note 9 of the notes to our audited consolidated financial statements in Part II, Item 8 within this Annual Report on Form 10-K. Income tax expense.
Discretionary cash flows indicate the amount of cash available after maintenance capital expenditures for specialty rental assets for, among other things, investments in our existing business. 62 Table of Contents Adjusted gross profit, EBITDA, Adjusted EBITDA, and Discretionary cash flows are not measurements of Target Hospitality’s financial performance under GAAP and should not be considered as alternatives to gross profit, net income (loss) or other performance measures derived in accordance with GAAP, or as alternatives to cash flow from operating activities as measures of Target Hospitality’s liquidity.
Adjusted gross profit, EBITDA, Adjusted EBITDA, and Discretionary cash flows are not measurements of Target Hospitality’s financial performance under GAAP and should not be considered as alternatives to Gross profit, Net income (loss) or other performance measures derived in accordance with GAAP, or as alternatives to Cash flow from operating activities as measures of Target Hospitality’s liquidity.
Segment Results The following table sets forth our selected results of operations for each of our reportable segments for the years ended December 31, 2023, 2022 and 2021 ($ in thousands, except for Average Daily Rate amounts). For the Years Ended December 31, Amount of Increase (Decrease) Percentage Change Increase (Decrease) Amount of Increase (Decrease) Percentage Change Increase (Decrease) Revenue: 2023 2022 2021 2023 vs. 2022 2023 vs. 2022 2022 vs. 2021 2022 vs. 2021 Government $ 403,724 $ 360,294 $ 156,250 $ 43,430 12% $ 204,044 131% HFS - South 148,677 132,373 116,958 16,304 12% 15,415 13% All Other 11,207 9,318 18,129 1,889 20% (8,811) (49)% Total revenues $ 563,608 $ 501,985 $ 291,337 $ 61,623 12% $ 210,648 72% Adjusted Gross Profit Government $ 332,480 $ 246,598 $ 94,801 $ 85,882 35% $ 151,797 160% HFS - South 51,444 54,558 52,344 (3,114) (6)% 2,214 4% All Other (1,974) (1,195) 7,814 (779) 65% (9,009) (115)% Total Adjusted Gross Profit $ 381,950 $ 299,961 $ 154,959 $ 81,989 27% $ 145,002 94% Average Daily Rate HFS - South $ 75.22 $ 73.39 $ 74.64 $ 1.83 $ (1.25) Note: Adjusted gross profit for the chief operating decision maker’s (“CODM”) analysis includes the services and rental costs recognized in the financial statements and excludes depreciation on specialty rental assets, certain severance costs, and loss on impairment.
Segment Results The following table sets forth our selected results of operations for each of our reportable segments for the years ended December 31, 2024, 2023 and 2022 ($ in thousands, except for Average Daily Rate amounts). For the Years Ended December 31, Amount of Increase (Decrease) Percentage Change Increase (Decrease) Amount of Increase (Decrease) Percentage Change Increase (Decrease) Revenue: 2024 2023 2022 2024 vs. 2023 2024 vs. 2023 2023 vs. 2022 2023 vs. 2022 Government $ 224,650 $ 403,724 $ 360,294 $ (179,074) (44)% $ 43,430 12% HFS - South 149,931 148,677 132,373 1,254 1% 16,304 12% All Other 11,691 11,207 9,318 484 4% 1,889 20% Total revenues $ 386,272 $ 563,608 $ 501,985 $ (177,336) (31)% $ 61,623 12% Adjusted Gross Profit Government $ 185,268 $ 332,480 $ 246,598 $ (147,212) (44)% $ 85,882 35% HFS - South 50,822 51,444 54,558 (622) (1)% (3,114) (6)% All Other (747) (1,974) (1,195) 1,227 (62)% (779) 65% Total Adjusted Gross Profit $ 235,343 $ 381,950 $ 299,961 $ (146,607) (38)% $ 81,989 27% Average Daily Rate HFS - South $ 73.57 $ 75.22 $ 73.39 $ (1.65) $ 1.83 Note: Adjusted gross profit for the chief operating decision maker’s (“CODM”) analysis includes the services and rental costs recognized in the financial statements and excludes depreciation on specialty rental assets, certain severance costs, and loss on impairment.
The increase in net cash used in financing activities was also driven by an increase in taxes paid related to net share settlement of equity awards of approximately $6.7 million, an increase in payment of accrued issuance costs from the warrant exchange that closed on December 22, 2022 of approximately $0.7 million, and increased principal payments on vehicle finance leases of approximately $0.4 million.
The decrease in net cash used in financing activities was also driven by the prior year including the payment of accrued issuance costs from the warrant exchange of $1.5 million that closed in December of 2022, and taxes paid related to net share settlement of equity awards of approximately $6.8 million.
Please see “Non-GAAP Financial Measures” for a definition and reconciliation to the most comparable GAAP measure. Our Government segment, including the South Texas Family Residential Center and several communities in West, Texas supporting critical United States government humanitarian aid efforts, deliver essential services and accommodations near the southern United States border where there is insufficient housing and infrastructure solutions to appropriately care for asylum-seeking families and unaccompanied minor immigrants.
Please see “Non-GAAP Financial Measures” for a definition and reconciliation to the most comparable GAAP measure. Our Government segment, including several communities in West, Texas supporting critical U.S. government efforts, deliver essential services and accommodations near the southern U.S. border where there is insufficient housing and infrastructure solutions to appropriately address immigration and deportation. Our proximity to customer activities influences occupancy and demand.
Commodity prices are volatile and influenced by numerous factors beyond our control, including the domestic and global supply of and demand for natural resources, the commodities trading markets, as well as other supply and demand factors that may influence commodity prices.
Commodity prices are volatile and influenced by numerous factors beyond our control, including the domestic and global supply of and demand for natural resources, the commodities trading markets, as well as other supply and demand factors that may influence commodity prices. 52 Table of Contents Availability and Cost of Capital Capital markets conditions could affect our ability to access the debt and equity capital markets to the extent necessary to fund our future growth.
For additional discussion of risks related to our liquidity and capital resources, refer to the section titled “ Risk Factors ” in Part I Item 1A of this Annual Report on Form 10-K . 57 Table of Contents Capital Requirements During the year ended December 31, 2023, we incurred approximately $65.6 million in capital expenditures, which decreased by approximately $75.3 million compared to the year ended December 31, 2022 as the prior period included growth projects to increase community capacity, mainly in the Government segment, which was largely completed in the prior year .
For additional discussion of risks related to our liquidity and capital resources, refer to the section titled “ Risk Factors ” in Part I Item 1A of this Annual Report on Form 10-K . 60 Table of Contents Capital Requirements During the year ended December 31, 2024, we incurred approximately $32.5 million in capital expenditures, which decreased by approximately $33.1 million compared to the year ended December 31, 2023 largely driven by lower growth capital expenditures, led by the HFS-South segment and partially driven by the Government segment, partially offset by higher maintenance capital expenditures of approximately $6.5 million, and an increase in finance lease assets of approximately $1 million.
Other depreciation and amortization expense was $15.4 million for the year ended December 31, 2023 as compared to $14.8 million for the year ended December 31, 2022. The increase in other depreciation and amortization is primarily driven by an increase in depreciation associated with an increase in finance leases. Other expense, net.
The increase in other depreciation and amortization is primarily driven by an increase in depreciation associated with an increase in finance leases for commercial use vehicles. 57 Table of Contents Other expense, net. Other expense (income), net was ($0.5) million for the year ended December 31, 2024 as compared to $1.2 million for the year ended December 31, 2023.
Approximately $2.6 million of this decrease was driven by interest income earned on cash equivalents funded by the increase in available cash due to growth of the business, led by the Government segment.
Approximately $2.6 million of this decrease was driven by an increase in interest income earned on cash equivalents funded by the increase in available cash as a result of cash flows from operations.
Results of Operations The period to period comparisons of our results of operations have been prepared using the historical periods included in our audited consolidated financial statements.
Additionally, the termination of the STFRC Contract as well as the change from the prior Expanded Contract to the New PCC Contract impacts comparability between periods. Results of Operations The period to period comparisons of our results of operations have been prepared using the historical periods included in our audited consolidated financial statements.
Refer to Note 8 of the notes to our audited consolidated financial statements located in Part II, Item 8 within this Annual Report on Form 10-K for additional information on the ABL Facility.
Refer to Note 8 of the notes to our audited consolidated financial statements located in Part II, Item 8 within this Annual Report on Form 10-K for additional information on the ABL Facility. 62 Table of Contents Senior Secured Notes On March 15, 2019, Arrow Bidco issued $340 million in aggregate principal amount of 2024 Senior Secured Notes under an indenture dated March 15, 2019 (the “2024 Notes Indenture”).
The increase in income tax expense is primarily attributable to an increase in income before income tax as well as an increase in state tax expense based off of gross receipts as a result of the increase in revenues due to improvements in overall operations and growth in the business from the Government segment. Comparison of the Years Ended December 31, 2022 and 2021 For discussion of the comparison of our operating results for the years ended December 31, 2022 and 2021, please read the “Comparison of Years Ended December 31, 2022 and 2021” section located in the Management Discussion & Analysis section in our Annual Report on From 10-K for the year ended December 31, 2022 filed on March 10, 2023 and is incorporated herein by reference.
The decrease in income tax expense is primarily attributable to a decrease in income before income tax for the year ended December 31, 2024 led by a decrease in revenue, partially offset by cost decreases previously mentioned. 58 Table of Contents Comparison of the Years Ended December 31, 2023 and 2022 For discussion of the comparison of our operating results for the years ended December 31, 2023 and 2022, please read the “Comparison of Years Ended December 31, 2023 and 2022” section located in the Management Discussion & Analysis section in our Annual Report on From 10-K for the year ended December 31, 2023 filed on March 13, 2024 and is incorporated herein by reference.
Interest was not capitalized during the year ended December 31, 2023 as there were no such expansion activities during that period. Change in fair value of warrant liabilities. Change in fair value of warrant liabilities represents the fair value adjustments to the outstanding Private Warrant liabilities based on the change in their estimated fair value at each reporting period end.
Change in fair value of warrant liabilities represents the fair value adjustments to the outstanding Private Warrant liabilities based on the change in their estimated fair value at each reporting period end.
The following discussion should be read in conjunction with the audited consolidated financial statements and related notes included elsewhere in this document. 53 Table of Contents Consolidated Results of Operations for the years ended December 31, 2023, 2022 and 2021($ in thousands) : For the Years Ended December 31, Amount of Increase (Decrease) Percentage Change Increase (Decrease) Amount of Increase (Decrease) Percentage Change Increase (Decrease) Revenues: 2023 2022 2021 2023 vs. 2022 2023 vs. 2022 2022 vs. 2021 2022 vs. 2021 Services income $ 365,627 $ 333,702 $ 203,134 $ 31,925 10% $ 130,568 64% Specialty rental income 197,981 168,283 76,909 29,698 18% 91,374 119% Construction fee income - - 11,294 - 0% (11,294) (100)% Total revenues 563,608 501,985 291,337 61,623 12% 210,648 72% Costs: Services 151,574 174,200 120,192 (22,626) (13)% 54,008 45% Specialty rental 30,084 27,824 16,186 2,260 8% 11,638 72% Depreciation of specialty rental assets 68,626 52,833 53,609 15,793 30% (776) (1)% Gross profit 313,324 247,128 101,350 66,196 27% 145,778 144% Selling, general and administrative 56,126 57,893 46,461 (1,767) (3)% 11,432 25% Other depreciation and amortization 15,351 14,832 16,910 519 3% (2,078) (12)% Other expense, net 1,241 36 880 1,205 3347% (844) (96)% Operating income 240,606 174,367 37,099 66,239 38% 137,268 370% Loss on extinguishment of debt 2,279 - - 2,279 100% - 0% Interest expense, net 22,639 36,323 38,704 (13,684) (38)% (2,381) (6)% Change in fair value of warrant liabilities (9,062) 31,735 1,067 (40,797) (129)% 30,668 2874% Income (loss) before income tax 224,750 106,309 (2,672) 118,441 111% 108,981 (4,079)% Income tax expense 51,050 32,370 1,904 18,680 58% 30,466 1600% Net income (loss) $ 173,700 $ 73,939 $ (4,576) $ 99,761 135% $ 78,515 (1,716)% Comparison of Years Ended December 31, 2023 and 2022 Total Revenue.
Consolidated Results of Operations for the years ended December 31, 2024, 2023 and 2022($ in thousands) : For the Years Ended December 31, Amount of Increase (Decrease) Percentage Change Increase (Decrease) Amount of Increase (Decrease) Percentage Change Increase (Decrease) Revenues: 2024 2023 2022 2024 vs. 2023 2024 vs. 2023 2023 vs. 2022 2023 vs. 2022 Services income $ 265,912 $ 365,627 $ 333,702 $ (99,715) (27)% $ 31,925 10% Specialty rental income 120,360 197,981 168,283 (77,621) (39)% 29,698 18% Total revenues 386,272 563,608 501,985 (177,336) (31)% 61,623 12% Costs: Services 132,142 151,574 174,200 (19,432) (13)% (22,626) (13)% Specialty rental 18,787 30,084 27,824 (11,297) (38)% 2,260 8% Depreciation of specialty rental assets 57,164 68,626 52,833 (11,462) (17)% 15,793 30% Gross profit 178,179 313,324 247,128 (135,145) (43)% 66,196 27% Selling, general and administrative 54,258 56,126 57,893 (1,868) (3)% (1,767) (3)% Other depreciation and amortization 15,642 15,351 14,832 291 2% 519 3% Other (income) expense, net (502) 1,241 36 (1,743) (140)% 1,205 3347% Operating income 108,781 240,606 174,367 (131,825) (55)% 66,239 38% Loss on extinguishment of debt - 2,279 - (2,279) (100)% 2,279 (100)% Interest expense, net 16,619 22,639 36,323 (6,020) (27)% (13,684) (38)% Change in fair value of warrant liabilities (675) (9,062) 31,735 8,387 (93)% (40,797) (129)% Income before income tax 92,837 224,750 106,309 (131,913) (59)% 118,441 111% Income tax expense 21,430 51,050 32,370 (29,620) (58)% 18,680 58% Net income $ 71,407 $ 173,700 $ 73,939 $ (102,293) (59)% $ 99,761 135% Less: Net income attributable to the noncontrolling interest 142 - - 142 100% - 0% Net income attributable to Target Hospitality Corp. common stockholders $ 71,265 $ 173,700 $ 73,939 $ (102,435) (59)% $ 99,761 135% Comparison of Years Ended December 31, 2024 and 2023 Total Revenue.
Over the remaining term of the 2025 Senior Secured Notes, interest payments total approximately $31.7 million, which includes any accrued interest due at the maturity date.
Over the remaining term of the 2025 Senior Secured Notes, interest payments total approximately $14.6 million.
When analyzing adjusted gross profit, we compare actual adjusted gross profit to our budgets and internal projections and to prior period results for a given period in order to assess our performance. We also use Non-GAAP measures such as EBITDA, Adjusted EBITDA, and Discretionary cash flows to evaluate the operating performance of our business.
We also use Non-GAAP measures such as EBITDA, Adjusted EBITDA, and Discretionary cash flows to evaluate the operating performance of our business. For a more in-depth discussion of the Non-GAAP measures, please refer to the "Non-GAAP Financial Measures" section.
Management Discussion and Analysis of Financial Condition and Results of Operations section in our Annual Report on Form 10-K for the year ended December 31, 2022 filed on March 10, 2023 and is incorporated herein by reference) and Warrant restatement in 2021, legal, advisory and underwriter fees, associated with debt related transaction activity and other business development project related transaction activity in 2023 as well as other immaterial items in 2022. ● Stock-based compensation: Charges associated with stock-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense in our business and an important part of our compensation strategy. ● Change in fair value of warrant liabilities: Non-cash change in estimated fair value of warrant liabilities. ● Other adjustments: System implementation costs, including primarily non-cash amortization of capitalized system implementation costs, claim settlement, business development, accounting standard implementation costs and certain severance costs.
During 2024, such transaction costs were primarily driven by the Proposal described in “Recent Developments” in Note 1 of the notes to our audited consolidated financial statements in Part II, Item 8 within this Annual Report on Form 10-K. 64 Table of Contents ● Stock-based compensation: Charges associated with stock-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense in our business and an important part of our compensation strategy. ● Change in fair value of warrant liabilities: Non-cash change in estimated fair value of warrant liabilities. ● Other adjustments: System implementation costs, including primarily non-cash amortization of capitalized system implementation costs, claim settlement, business development, accounting standard implementation costs and certain severance costs.
Net cash used in investing activities was $68.2 million for the year ended December 31, 2023 compared to $140.2 million for the year ended December 31, 2022. This decrease in net cash used in investing activities was primarily related to a decrease in growth capital expenditures in the Government segment compared to the prior period.
Net cash used in investing activities was $28.8 million for the year ended December 31, 2024 compared to $68.2 million for the year ended December 31, 2023.
During the year ended December 31, 2022, the Company executed the Expanded Humanitarian Contract to provide enhanced infrastructure and comprehensive facility services that support the critical hospitality solutions the Company provides to the NP Partner and the U.S. Government in their humanitarian aid missions.
Key Factors Impacting the Comparability of Results The historical results of operations for the periods presented may not be comparable, either to each other or to our future results of operations, for the reasons described below: Government Segment During the year ended December 31, 2022, the Company executed the Expanded Contract that went into effect in May 2022 to provide enhanced infrastructure and comprehensive facility services that support the critical hospitality solutions the Company provides to the NP Partner and the U.S. government in their missions.
All Other Our other facilities and operations which do not meet the criteria to be a separate reportable segment are consolidated and reported as “All Other” which represents the facilities and operations of one community in Canada, three communities in North Dakota, and the catering and other services provided to communities and other workforce accommodation facilities for the natural resource development industries not owned by us. 52 Table of Contents Key Factors Impacting the Comparability of Results The historical results of operations for the periods presented may not be comparable, either to each other or to our future results of operations, for the reasons described below: Termination of the TCPL Keystone Contract In January 2021, the TCPL project was suspended due to the Keystone XL Presidential Permit being revoked.
Additionally, this segment includes the facilities and operations of the DIPC provided under the STFRC Contract, which was terminated effective August 9, 2024, but was reactivated under the DIPC Contract effective March 5, 2025. 54 Table of Contents All Other Our other facilities and operations which do not meet the criteria to be a separate reportable segment are consolidated and reported as “All Other” which represents the facilities and operations of one community in Canada, three communities in North Dakota, and the catering and other services provided to communities and other workforce accommodation facilities for the natural resource development industries not owned by us.
The decrease in selling, general and administrative expenses of $1.8 million was primarily driven by a decrease in stock compensation expense of approximately $8 million largely from the liability-based stock appreciation right awards (“SARs”) led primarily by vesting and exercises of approximately 50% of the prior period outstanding awards that occurred during March 2023, which reduced the number of liability-based SAR awards outstanding in the current year and generated lower expense, while a portion of this decrease was driven by a reduction in the estimated value of the SARs year over year.
The decrease in selling, general and administrative expenses of ($1.9) million was primarily driven by a decrease in stock compensation expense of approximately $3.9 million largely from the liability-based stock appreciation right awards (“SARs”) driven by a lower number of SAR awards outstanding during the current period compared to the prior period as approximately 50% of such awards were outstanding as of December 31, 2023 compared to 0% in the current period as there are no remaining awards outstanding as of December 31, 2024 as these awards vested and were exercised as of December 31, 2024.
The prior period included expansion related activities associated with the Expanded Humanitarian Contract that became effective on May 16, 2022 and drove a significant amount of capital expenditure 58 Table of Contents spend, which was largely incurred and paid by the end of the third quarter in 2022 as the Company received the upfront payment for the construction in August 2022.
The remainder of the decrease was driven by a decrease in other growth capital expenditures in the Government segment as the prior period included expansion related activities associated with the Expanded Contract that became effective on May 16, 2022 and drove a significant amount of capital expenditure spend into 2023. Cash flows used in financing activities .
We believe adjusted gross profit is a meaningful metric because it provides insight on financial performance of our revenue streams without consideration of company overhead. Additionally, using adjusted gross profit gives us insight on factors impacting cost of sales, such as efficiencies of our direct labor and material costs.
We believe adjusted gross profit is a meaningful metric because it provides insight on financial performance of our revenue streams without consideration of company overhead, noncash impairment and depreciation expenses, and certain severance costs not reflective of the ongoing results of Target Hospitality.
The increase in specialty rental costs is primarily due to an increase in costs related to growth in the Government segment. 54 Table of Contents Depreciation of specialty rental assets. Depreciation of specialty rental assets was $68.6 million for the year ended December 31, 2023 as compared to $52.8 million for the year ended December 31, 2022.
Depreciation of specialty rental assets was $57.2 million for the year ended December 31, 2024 as compared to $68.6 million for the year ended December 31, 2023.
Changes in government policy, presidential administration or other changes in the political landscape relating to immigration policies may similarly result in a decline in our revenues in the Government segment. Natural Disasters or Other Significant Disruption An operational disruption in any of our facilities could negatively impact our financial results.
Natural Disasters or Other Significant Disruption An operational disruption in any of our facilities could negatively impact our financial results.