Biggest changeSee further discussion of this transaction in Note 7: Rental Equipment and Property and Equipment and Note 9: Leases as Lessee in the Notes to the Consolidated Financial Statements under Part II, Item 8, Consolidated Results of Operations Year Ended December 31, (in $000s) 2024 % of revenue 2023 % of revenue $ Change % change Rental revenue $ 442,953 24.6% $ 478,910 25.7% $ (35,957) (7.5)% Equipment sales 1,223,036 67.9% 1,253,453 67.2% (30,417) (2.4)% Parts sales and services 136,291 7.6% 132,737 7.1% 3,554 2.7% Total revenue 1,802,280 100.0% 1,865,100 100.0% (62,820) (3.4)% Cost of revenue, excluding rental equipment depreciation 1,228,557 68.2% 1,240,176 66.5% (11,619) (0.9)% Depreciation of rental equipment 183,453 10.2% 170,664 9.2% 12,789 7.5% Gross profit 390,270 21.7% 454,260 24.4% (63,990) (14.1)% Gain on sale leaseback transaction (23,497) — (23,497) Total other operating expenses 287,404 283,312 4,092 Total operating expenses 263,907 283,312 (19,405) Operating income 126,363 170,948 (44,585) Total other expense 155,550 112,872 42,678 Income (loss) before income taxes (29,187) 58,076 (87,263) Income tax expense (532) 7,364 (7,896) Net income (loss) $ (28,655) $ 50,712 $ (79,367) Total Revenue - The decrease in revenue for the year ended December 31, 2024, was primarily due to lower rental revenue and lower volume of used equipment sales.
Biggest changeThe Company continues to monitor the impact on its supply chain, including, but not limited to, the commercial vehicle manufacturers that provide the chassis used in the Company’s production and manufacturing processes, which could potentially limit the ability of these manufacturers to meet demand in future periods. 27 Table of Contents Results of Operations Year Ended December 31, 2025, Compared to the Year Ended December 31, 2024 Consolidated Results of Operations Year Ended December 31, (in $000s) 2025 % of revenue 2024 % of revenue $ Change % Change Rental revenue $ 506,198 26.0% $ 442,953 24.6% $ 63,245 14.3% Equipment sales 1,304,483 67.1% 1,223,036 67.9% 81,447 6.7% Parts sales and services 133,276 6.9% 136,291 7.6% (3,015) (2.2)% Total revenue 1,943,957 100.0% 1,802,280 100.0% 141,677 7.9% Cost of revenue, excluding rental equipment depreciation 1,316,430 67.7% 1,228,557 68.2% 87,873 7.2% Depreciation of rental equipment 215,635 11.1% 183,453 10.2% 32,182 17.5% Gross profit 411,892 21.2% 390,270 21.7% 21,622 5.5% Gain on sale leaseback transaction — (23,497) 23,497 (100.0)% Total other operating expenses 286,949 287,404 (455) (0.2)% Total operating expenses 286,949 263,907 23,042 8.7% Operating income 124,943 126,363 (1,420) (1.1)% Total other expense 153,073 155,550 (2,477) (1.6)% Income (loss) before income taxes (28,130) (29,187) 1,057 (3.6)% Income tax expense (benefit) 2,922 (532) 3,454 (649.2)% Net income (loss) $ (31,052) $ (28,655) $ (2,397) 8.4% Total Revenue - The increase in revenue for the year ended December 31, 2025, is a result of higher rental revenue driven by higher average OEC on rent as well as strong new and used equipment sales.
The rate is also affected by discrete items that may occur in any given year, such as legislative enactments and changes in our corporate structure that may occur. These discrete items may not be consistent from year to year.
The rate is also affected by discrete items that may occur in any given year, such as legislative enactments and changes in our corporate structure. These discrete items may not be consistent from year to year.
The Company presents Net Leverage Ratio, which is equivalent to Consolidated Total Net Leverage Ratio in our ABL Credit Agreement and Consolidated Total Debt Ratio in the Indenture, is defined as Net Debt over Adjusted EBITDA for the previous twelve-month period.
The Company presents Net Leverage Ratio, which is equivalent to Consolidated Total Net Leverage Ratio in our ABL Credit Agreement and Consolidated Total Debt Ratio in the Indenture. Net Leverage Ratio is defined as Net Debt over Adjusted EBITDA for the previous twelve-month period.
Quantitative Impairment Test – The quantitative impairment test involves a comparison of the estimated fair value of a reporting unit to its carrying amount with the fair value of a reporting being unit being estimated by using a discounted cash flow model (the “income approach”) that calculates fair value as the present value of expected cash flows of the reporting unit.
Quantitative Impairment Test – The quantitative impairment test involves a comparison of the estimated fair value of a reporting unit to its carrying amount with the fair value of a reporting unit being estimated by using a discounted cash flow model (the “income approach”) that calculates fair value as the present value of expected cash flows of the reporting unit.
Under the income approach, the discounted cash 35 Table of Contents flow model determines fair value based on the present value of projected cash flows over a specified period and a residual value related to future cash flows beyond the projection period.
Under the income approach, the discounted cash flow model determines fair value based on the present value of projected cash flows over a specified period and a residual value 35 Table of Contents related to future cash flows beyond the projection period.
The verifiable evidence, such as future reversals of existing temporary differences and the ability to carryback, are considered before 36 Table of Contents estimated future taxable income (exclusive of temporary differences and tax planning strategies) is considered because future taxable income estimates are more subjective.
The verifiable evidence, such as future reversals of existing temporary differences and the ability to carryback, are considered before estimated future taxable income (exclusive of temporary differences and tax planning strategies) is considered because future taxable 36 Table of Contents income estimates are more subjective.
Income Tax Expense - Our overall effective tax rate is affected by a number of factors, such as the relative amounts of income we earn in differing tax jurisdictions, tax law changes, certain non-deductible expenses (non-taxable income), such as compensation disallowance and mark-to-market adjustments on derivative financial instruments, and changes in the valuation allowance we establish against deferred tax assets.
Income Tax Expense (Benefit) - Our overall effective tax rate is affected by a number of factors, such as the relative amounts of income we earn in differing tax jurisdictions, tax law changes, certain non-deductible expenses (non-taxable income), such as compensation disallowance and mark-to-market adjustments on derivative financial instruments, and changes in the valuation allowance we establish against deferred tax assets.
Depreciation of Rental Equipment - Depreciation expense of our rental equipment for the year ended December 31, 2024 increased as a result of higher rental equipment levels. Gain on Sale Leaseback Transaction - During 2024, the Company closed on a sale leaseback transaction with an unrelated third party which resulted in a gain of $23.5 million.
Depreciation of Rental Equipment - Depreciation expense of our rental equipment for the year ended December 31, 2025, increased as a result of higher rental equipment levels. Gain on Sale Leaseback Transaction - During 2024, the Company closed on a sale leaseback transaction with an unrelated third party which resulted in a gain of $23.5 million.
Telecom, specifically the continued expansion of 5G, has seen some positive trends over the last few years. Our existing T&D related contactor customers will continue to deliver the roll-out, and our existing equipment portfolio aligns well with the needs of this market. Rail investment, both in the freight and commuter markets, remains robust.
Telecom, specifically the continued expansion of 5G, has seen some positive trends over the last few years. Our existing T&D related contractor customers will continue to deliver the roll-out, and our existing equipment portfolio aligns well with the needs of this market. Rail investment, both in the freight and commuter markets, remains robust.
We enter into purchase agreements with manufacturers and suppliers of chassis, parts and components and attachments, for our rental fleet and inventory. The purchase agreements are cancellable within a specified notification period to the supplier. Such amounts are not estimable as of December 31, 2024. Operating Lease Payments.
We enter into purchase agreements with manufacturers and suppliers of chassis, parts and components and attachments, for our rental fleet and inventory. The purchase agreements are cancellable within a specified notification period to the supplier. Such amounts are not estimable as of December 31, 2025. Operating Lease Payments.
Goodwill is attributable to the synergies and economies of scale expected from the combination of the businesses. There were no material acquisitions made during the years ended December 31, 2024 and 2023. In addition to long-lived fixed assets, we also acquire other assets and assume liabilities.
Goodwill is attributable to the synergies and economies of scale expected from the combination of the businesses. There were no material acquisitions made during the years ended December 31, 2025 and 2024. In addition to long-lived fixed assets, we also acquire other assets and assume liabilities.
As of December 31, 2024, the Company’s Consolidated Total Debt Ratio was not greater than 5.00 to 1.00 and, as a result, the Company determined there were no restrictions on distributions by the Issuer and its restricted subsidiaries by the Indenture.
As of December 31, 2025, the Company’s Consolidated Total Debt Ratio was not greater than 5.00 to 1.00 and, as a result, the Company determined there were no restrictions on distributions by the Issuer and its restricted subsidiaries by the Indenture.
The following is a discussion of the estimates and assumptions from our October 1, 2024 quantitative impairment test for the ERS, TES and APS reporting units: • The risk adjusted cost of capital varies by reporting unit and was in the range of 10.5% to 11.0% and represents our estimate of the overall after-tax rate of return required by equity and debt holders of a business enterprise. • Our projections were based on our assessment of macroeconomic variables, industry trends and market opportunities, as well as our strategic objectives and future growth plans.
The following is a discussion of the estimates and assumptions from our October 1, 2025 quantitative impairment test for the ERS, TES and APS reporting units: • The risk adjusted cost of capital varies by reporting unit and was in the range of 9.5% to 10.0% and represents our estimate of the overall after-tax rate of return required by equity and debt holders of a business enterprise. • Our projections were based on our assessment of macroeconomic variables, industry trends and market opportunities, as well as our strategic objectives and future growth plans.
We allocate the cost of rental equipment generally over the rentable life of the equipment. The depreciation allocation is based upon estimated lives ranging from five to seven years. The cost of equipment is depreciated to an estimated residual value using the straight-line method.
We allocate the cost of rental equipment generally over the rentable life of the equipment. The depreciation allocation is based upon estimated lives ranging from one to seven years. The cost of equipment is depreciated to an estimated residual value using the straight-line method.
As of December 31, 2024, the Company’s distribution conditions were satisfied and, as a result, the Company determined there were no restrictions on distributions by the Borrower and its restricted subsidiaries by the ABL Credit Agreement.
As of December 31, 2025, the Company’s distribution conditions were satisfied and, as a result, the Company determined there were no restrictions on distributions by the Borrower and its restricted subsidiaries by the ABL Credit Agreement.
Year Ended December 31, 2023, Compared to the Year Ended December 31, 2022 For a comparison of our liquidity and capital resources for the year ended December 31, 2023, compared to the year ended December 31, 2022, see “ Part II, Item 7.
Year Ended December 31, 2024, Compared to the Year Ended December 31, 2023 For a comparison of our liquidity and capital resources for the year ended December 31, 2024, compared to the year ended December 31, 2023, see “ Part II, Item 7.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our annual report on Form 10-K for the year ended December 31, 2023 , filed with the Securities and Exchange Commission on March 7, 2024, which is incorporated herein by reference. Critical Accounting Estimates We prepare our consolidated financial statements in accordance with U.S.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our annual report on Form 10-K for the year ended December 31, 2024 , filed with the Securities and Exchange Commission on March 4, 2025, which is incorporated herein by reference. Critical Accounting Estimates We prepare our consolidated financial statements in accordance with U.S.
At December 31, 2024, a 100 basis point increase to our credit loss estimate would increase our allowance for doubtful accounts by approximately $0.9 million.
At December 31, 2025, a 100 basis point increase to our credit loss estimate would increase our allowance for doubtful accounts by approximately $0.9 million.
While we remain in a financial reporting loss position based on a cumulative pre-tax loss for the three-year period ended December 31, 2024, the determination of the valuation allowance is based on our evaluation of the periods over which future taxable items are expected to be utilized to offset tax loss and deduction carryforward items in those future periods.
While we no longer remain in a financial reporting loss position based on a cumulative pre-tax loss for the three-year period ended December 31, 2025, the determination of the valuation allowance is based on our evaluation of the periods over which future taxable items are expected to be utilized to offset tax loss and deduction carryforward items in those future periods.
Equipment Rental Solutions (“ERS”) Segment — We own a broad range of new and used specialty equipment, including truck-mounted aerial lifts, cranes, service trucks, dump trucks, trailers, digger derricks and other machinery and equipment. As of December 31, 2024, this equipment (the “rental fleet”) is comprised of more than 10,000 units.
Equipment Rental Solutions (“ERS”) Segment — We own a broad range of new and used specialty equipment, including truck-mounted aerial lifts, cranes, service trucks, dump trucks, trailers, digger derricks and other machinery and equipment. As of December 31, 2025, this equipment (the “rental fleet”) is comprised of more than 10,400 units.
For the Year Ended December 31, 2023, Compared to the Year Ended December 31, 2022 For a comparison of our results of operations for the year ended December 31, 2023, compared to the year ended December 31, 2022, see “ Part II, Item 7.
For the Year Ended December 31, 2024, Compared to the Year Ended December 31, 2023 For a comparison of our results of operations for the year ended December 31, 2024, compared to the year ended December 31, 2023, see “ Part II, Item 7.
Net debt is defined as total debt (calculated as current and long-term debt, excluding deferred financing fees, plus current and long-term finance lease obligations) minus cash and cash equivalents. 31 Table of Contents Our creditors utilize Adjusted EBITDA and Net Leverage Ratio to assess our compliance with the restrictive covenants in the ABL Credit Agreement and the Indenture.
Net debt is defined as total debt (calculated as current and long-term debt, excluding deferred financing fees, plus current and long-term finance lease obligations) minus cash and cash equivalents. Our creditors utilize Adjusted EBITDA and Net Leverage Ratio to assess our compliance with the restrictive covenants in the ABL Credit Agreement and the Indenture.
We believe that our liquidity sources and operating cash flows are sufficient to address our operating, debt service and capital requirements, including investments in our rental fleet, over the next 12 months and beyond. As of December 31, 2024, we had $3.8 million in cash and cash equivalents compared to $10.3 million as of December 31, 2023.
We believe that our liquidity sources and operating cash flows are sufficient to address our operating, debt service and capital requirements, including investments in our rental fleet, over the next 12 months and beyond. As of December 31, 2025, we had $6.3 million in cash and cash equivalents compared to $3.8 million as of December 31, 2024.
Any change in depreciation expense as a result of a hypothetical change in either useful lives or salvage values would generally result in a proportional increase or decrease in the gross profit we would recognize upon the ultimate sale of the asset.
Any change in 34 Table of Contents depreciation expense as a result of a hypothetical change in either useful lives or salvage values would generally result in a proportional increase or decrease in the gross profit we would recognize upon the ultimate sale of the asset.
Cost of Equipment Sales - The increase in cost of equipment sales for the year ended December 31, 2024, compared to the year ended December 31, 2023, was due to an increase in equipment sales volume.
Cost of Equipment Sales - The increase in cost of equipment sales for the year ended December 31, 2025, compared to the year ended December 31, 2024, was due to an increase in equipment sales volume.
At December 31, 2024, our deferred tax asset valuation allowance was $72.4 million. Recent Accounting Pronouncements See Note 2: Summary of Significant Accounting Policies , to our Annual Report on Form 10-K for a discussion of recently issued and adopted accounting pronouncements.
At December 31, 2025, our deferred tax asset valuation allowance was $85.4 million. Recent Accounting Pronouncements See Note 2: Summary of Significant Accounting Policies , to our Annual Report on Form 10-K for a discussion of recently issued and adopted accounting pronouncements.
We rent, produce, sell and service a broad range of new and used equipment, including bucket trucks, digger derricks, dump trucks, cranes, service trucks, and heavy-haul trailers. We manage the business in three reporting segments: Equipment Rental Solutions (“ERS”), Truck and Equipment Sales (“TES”) and Aftermarket Parts and Services (“APS”).
We rent, produce, sell and service a broad range of new and used equipment, including bucket trucks, digger derricks, dump trucks, cranes, service trucks, and heavy-haul trailers. Through December 31, 2025, we managed the business in three reporting segments: Equipment Rental Solutions (“ERS”), Truck and Equipment Sales (“TES”) and Aftermarket Parts and Services (“APS”).
To the extent that the useful lives of our rental equipment were to increase or decrease by one year, we estimate that our annual depreciation expense would increase or decrease by approximately $36.1 million, respectively.
To the extent that the useful lives of our rental equipment were to increase or decrease by one year, we estimate that our annual depreciation expense would increase or decrease by approximately $197.0 million, respectively.
Also included in financing and other expense (income) are the unrealized remeasurement gains and losses related to our interest rate collar and redeemable warrants. 25 Table of Contents Interest expense — Interest expense consists of contractual interest expense on outstanding debt obligations, floor plan financing facilities, amortization of deferred financing costs and other related to derivative financial instruments.
Also included in financing and other expense (income) are the unrealized remeasurement gains and losses related to derivative financial instruments. 25 Table of Contents Interest expense — Interest expense consists of contractual interest expense on outstanding debt obligations, floor plan financing facilities, amortization of deferred financing costs and other related financing expenses.
We have short-term and long-term minimum cash requirements for operating lease payments of $14.4 million and $158.4 million, respectively. The total amounts do not equal the carrying amount due to imputed interest.
We have short-term and long-term minimum cash requirements for operating lease payments of $17.4 million and $176.1 million, respectively. The total amounts do not equal the carrying amount due to imputed interest.
Cost of Revenue, Excluding Rental Equipment Depreciation - The decrease in cost of revenue, excluding rental equipment depreciation was driven primarily by the decrease in equipment sales volume during the year ended December 31, 2024.
Cost of Revenue, Excluding Rental Equipment Depreciation - The increase in cost of revenue, excluding rental equipment depreciation was driven primarily by the increase in equipment sales volume during the year ended December 31, 2025.
We have floor plan payables of $801.3 million at December 31, 2024 that represent financing arrangement to facilitate our purchase of chassis, parts, components and attachments inventory. All floor plan payables are collateralized by the inventory financed. These payables become due and payable upon the sale, transfer, or reclassification of each unit to inventory.
We have floor plan payables of $657.4 million at December 31, 2025 that represent financing arrangements to facilitate our purchase of chassis, parts, components and attachments inventory. All floor plan payables are collateralized by the inventory financed. These payables become due and payable upon the sale, transfer, or reclassification of each unit to inventory.
Our highly variable cost structure adjusts with the utilization of our equipment, thereby reducing our costs to match our revenue. We principally evaluate operational performance based on the following metrics: ending OEC, average OEC on rent, fleet utilization, and OEC on rent yield.
We are able to generate cash flow through our earnings. Our highly variable cost structure adjusts with the utilization of our equipment, thereby reducing our costs to match our revenue. We principally evaluate operational performance based on the following metrics: ending OEC, average OEC on rent, fleet utilization, and OEC on rent yield.
We have short-term and long-term cash requirements of $7.8 million and $1,539.8 million, respectively, for the payment of principal related to notes payable and loans as of December 31, 2024. The total amount does not equal the carrying amount due to unamortized deferred charges.
We have short-term and long-term cash requirements of $25.9 million and $1,634.9 million, respectively, for the payment of principal related to notes payable and loans as of December 31, 2025. The total amount does not equal the carrying amount due to unamortized deferred charges.
Similarly, to the extent the estimated salvage values of our rental equipment were to increase or decrease by one 34 Table of Contents percentage point, we estimate that our annual depreciation expense would change by approximately $1.9 million.
Similarly, to the extent the estimated salvage values of our rental equipment were to increase or decrease by one percentage point, we estimate that our annual depreciation expense would change by approximately $4.3 million.
Cash Flows from Investing Activities Net cash used in investing activities was $187.5 million for the year ended December 31, 2024, as compared to cash used in investing activities of $176.6 million in 2023.
Cash Flows for Investing Activities Net cash used in investing activities was $282.5 million for the year ended December 31, 2025, as compared to cash used in investing activities of $187.5 million in 2024.
As a result of completing our October 1, 2024 quantitative impairment test, we determined that the fair value of the ERS, TES and APS reporting units exceeded their carrying values by 13%, 82% and 33%, respectively.
As a result of completing our October 1, 2025 quantitative impairment test, we determined that the fair value of the ERS, TES and APS reporting units exceeded their carrying values by 34%, 14% and 81%, respectively.
Our expected material contractual cash requirements over the next twelve months primarily consist of minimum operating lease obligations of $14.4 million, debt principal and interest payments of $7.8 million and $99.5 million, respectively, and the repayment of floor plan borrowings.
Our expected material contractual cash requirements over the next twelve months primarily consist of minimum operating lease obligations of $17.4 million, debt principal and interest payments of $25.9 million and $100.2 million, respectively, and the repayment of floor plan borrowings.
Sales order backlog should not be considered an accurate measure of future net sales. Operating Segments We operate in three reportable operating segments: Equipment Rental Solutions, Truck and Equipment Sales and Aftermarket Parts and Services.
Sales order backlog should not be considered an accurate measure of future net sales. Operating Segments Through December 31, 2025, we reported our results under three reportable operating segments: Equipment Rental Solutions, Truck and Equipment Sales and Aftermarket Parts and Services.
Cost of Revenue - The decrease in total cost of revenue for the year ended December 31, 2024, compared to the year ended December 31, 2023, was largely due to the decrease in rental equipment sales volume.
Cost of Equipment Sales - The increase in cost of equipment sales for the year ended December 31, 2025, compared to the year ended December 31, 2024, was largely due to the increase in equipment sales volume.
On July 31, 2024, all of the Company’s stock purchase warrants expired and unexercised. 32 Table of Contents The following table presents the calculation of Net Debt and Net Leverage Ratio: (in $000s) December 31, 2024 December 31, 2023 Current maturities of long-term debt $ 7,842 $ 8,257 Long-term debt, net 1,519,882 1,487,136 Deferred financing fees 19,926 22,406 Less: cash and cash equivalents (3,805) (10,309) Net Debt $ 1,543,845 $ 1,507,490 Divided by: Adjusted EBITDA 339,657 426,930 Net Leverage Ratio 4.55 3.53 Future Contractual Obligations Our estimated future obligations as of December 31, 2024 include both short-term (over the next 12 months) and long-term obligations.
On July 31, 2024, all of the Company’s stock purchase warrants expired and unexercised. 32 Table of Contents The following table presents the calculation of Net Debt and Net Leverage Ratio: (in $000s) December 31, 2025 December 31, 2024 Current maturities of long-term debt $ 25,858 $ 7,842 Long-term debt, net 1,619,352 1,519,882 Deferred financing fees 15,549 19,926 Less: cash and cash equivalents (6,273) (3,805) Net Debt $ 1,654,486 $ 1,543,845 Divided by: Adjusted EBITDA 383,558 339,657 Net Leverage Ratio 4.31 4.55 Future Contractual Obligations Our estimated future obligations as of December 31, 2025 include both short-term (over the next 12 months) and long-term obligations.
Cash Flows from Operating Activities Net cash from operating activities was $122.0 million for the year ended December 31, 2024, as compared to $30.9 million used for operating activities in the same period of 2023. The change year over year is driven by lower levels of inventory production throughout 2024 compared to 2023.
Cash Flows from Operating Activities Net cash from operating activities was $310.1 million for the year ended December 31, 2025, as compared to $122.0 million in 2024. The increase in net cash from operating activities is driven by lower levels of inventory production throughout 2025 compared to 2024.
Cash Flows from Financing Activities Net cash provided by financing activities was $58.3 million for the year ended December 31, 2024, as compared to $202.9 million in 2023.
Cash Flows (for) from Financing Activities Net cash used in financing activities was $25.3 million for the year ended December 31, 2025, as compared to net cash from financing activities of $58.3 million in 2024.
The following table provides the calculation of Adjusted EBITDA pursuant to the ABL Credit Agreement and the Indenture for the years ended December 31, 2024 and 2023: Year Ended December 31, (in $000s) 2024 2023 Net income (loss) $ (28,655) $ 50,712 Interest expense 105,895 94,694 Income tax expense (benefit) (532) 7,364 Depreciation and amortization 235,807 218,993 EBITDA 312,515 371,763 Adjustments: Non-cash purchase accounting impact (1) 16,833 19,742 Transaction and other costs (2) 17,915 14,143 Sales-type lease adjustment (3) 4,559 10,458 Gain on sale leaseback transaction (4) (23,497) — Share-based payments (5) 11,859 13,309 Change in fair value of derivative and warrants (6) (527) (2,485) Adjusted EBITDA $ 339,657 $ 426,930 (1) Represents the non-cash impact of purchase accounting, net of accumulated depreciation, on the cost of equipment and inventory sold.
The following table provides the calculation of Adjusted EBITDA pursuant to the ABL Credit Agreement and the Indenture for the years ended December 31, 2025 and 2024: Year Ended December 31, (in $000s) 2025 2024 Net income (loss) $ (31,052) $ (28,655) Interest expense 104,882 105,895 Income tax expense (benefit) 2,922 (532) Depreciation and amortization 264,998 235,807 EBITDA 341,750 312,515 Adjustments: Non-cash purchase accounting impact (1) 15,469 16,833 Transaction and other costs (2) 16,639 17,915 Sales-type lease adjustment (3) 1,229 4,559 Gain on sale leaseback transaction (4) — (23,497) Share-based payments (5) 8,471 11,859 Change in fair value of warrants (6) — (527) Adjusted EBITDA $ 383,558 $ 339,657 (1) Represents the non-cash impact of purchase accounting, net of accumulated depreciation, on the cost of equipment and inventory sold.
Year Ended December 31, (in $000s) 2024 2023 Equipment sales $ (9,849) $ (58,064) Cost of equipment sales 9,425 55,716 Gross profit (424) (2,348) Interest income (11,285) (16,065) Rental invoiced 16,268 28,871 Sales-type lease adjustment $ 4,559 $ 10,458 (4) During Q4 2024, the Company closed on a sale leaseback transaction with an unrelated third party.
Year Ended December 31, (in $000s) 2025 2024 Equipment sales $ (5,989) $ (9,849) Cost of equipment sales 4,789 9,425 Gross profit (1,200) (424) Interest income (4,580) (11,285) Rental invoiced 7,009 16,268 Sales-type lease adjustment $ 1,229 $ 4,559 (4) During Q4 2024, the Company closed on a sale leaseback transaction with an unrelated third party.
As of December 31, 2024, we had 30 Table of Contents $582.9 million of outstanding borrowings under our ABL Facility compared to $552.4 million of outstanding borrowings as of December 31, 2023.
As of December 31, 2025, we had $698.0 million of outstanding borrowings under our ABL Facility compared to $582.9 million of outstanding borrowings as of December 31, 2024.
Neither Adjusted EBITDA or Net Leverage Ratio is calculated in accordance with GAAP and may not conform to the calculation of Adjusted EBITDA or Net Leverage Ratio used by other companies. Neither Adjusted EBITDA or Net leverage Ratio should be considered as a substitute for a measure of our financial performance or liquidity prepared in accordance with GAAP.
Neither Adjusted EBITDA or Net leverage Ratio should be considered as a substitute for a measure of our financial performance or liquidity prepared in accordance with GAAP.
Sources and Uses of Cash The following table summarizes our sources and uses of cash: Year Ended December 31, (in $000s) 2024 2023 Net cash flow from operating activities $ 121,985 $ (30,883) Net cash flow from investing activities (187,485) (176,598) Net cash flow from financing activities 58,283 202,876 Effect of exchange rate changes on cash and cash equivalents 713 554 Net change in cash and cash equivalents $ (6,504) $ (4,051) 33 Table of Contents As of December 31, 2024, we had cash and cash equivalents of $3.8 million, a decrease of $6.5 million from December 31, 2023.
Sources and Uses of Cash The following table summarizes our sources and uses of cash: Year Ended December 31, (in $000s) 2025 2024 Net cash flow from operating activities $ 310,112 $ 121,985 Net cash flow for investing activities (282,463) (187,485) Net cash flow (for) from financing activities (25,268) 58,283 Effect of exchange rate changes on cash and cash equivalents 87 713 Net change in cash and cash equivalents $ 2,468 $ (6,504) 33 Table of Contents As of December 31, 2025, we had cash and cash equivalents of $6.3 million, an increase of $2.5 million from December 31, 2024.
For the year ended December 31, 2024, the changes in the effective tax rates were primarily due to pre-tax book loss and the effects of permanent 28 Table of Contents adjustments in the current period, resulting in an overall effective tax rate in the period of 1.8%, $0.5 million of tax expense being recognized.
For the year ended December 31, 2024, pre-tax book loss and the effects of permanent adjustments in the period resulted in an overall effective tax rate of 1.8%, with a $0.5 million tax benefit recognized.
The increase in cash used in investing activities is due to an increase in purchases for rental equipment of $34.1 million, cash paid for acquisitions of businesses (net of cash acquired) of $6.0 million, and a decrease in proceeds from sales and disposals of rental equipment of $25.0 million partially offset by proceeds from the sale leaseback transaction (net of expenses) of $52.5 million.
The increase in cash used in investing activities is due to an increase in purchases of rental equipment of $58.7 million and a decrease in proceeds from sale leaseback transaction (net of expenses) of $52.5 million, partially offset by a decrease in purchases of non-rental property and cloud computing arrangements of $8.7 million.
Year Ended December 31, (in $000s) 2024 2023 Change % Change Ending OEC (as of period end) $ 1,515,461 $ 1,455,708 $ 59,753 4.1 % Average OEC on rent $ 1,101,417 $ 1,183,253 $ (81,836) (6.9) % Fleet utilization 74.3 % 80.4 % (6.1) % (7.6) % OEC on rent yield 39.0 % 40.4 % (1.4) % (3.5) % Sales order backlog (as of period end) $ 368,779 $ 688,559 $ (319,780) (46.4) % Operating Results by Segment The following segment information compares results by segment for years ended December 31, 2024 and December 31, 2023.
Year Ended December 31, (in $000s) 2025 2024 Change % Change Ending OEC (as of period end) $ 1,637,115 $ 1,515,461 $ 121,654 8.0 % Average OEC on rent $ 1,256,266 $ 1,101,417 $ 154,849 14.1 % Fleet utilization 79.4 % 74.3 % 5.1 % 6.9 % OEC on rent yield 38.3 % 39.0 % (0.7) % (1.8) % Sales order backlog (as of period end) $ 335,265 $ 368,779 $ (33,514) (9.1) % Operating Results by Segment The following segment information compares results by segment for years ended December 31, 2025 and December 31, 2024.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our annual report on Form 10-K for the year ended December 31, 2023 , filed with the Securities and Exchange Commission on March 7, 2024, which is incorporated herein by reference.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our annual report on Form 10-K for the year ended December 31, 2024 , filed with the Securities and Exchange Commission on March 4, 2025, which is incorporated herein by reference. 30 Table of Contents Liquidity and Capital Resources For the Year Ended December 31, 2025, Compared to the Year Ended December 31, 2024 Our principal sources of liquidity include cash generated by operating activities and borrowings under revolving credit facilities as described below.
Gross Profit - The increase in gross profit for the year ended December 31, 2024, compared to the year ended December 31, 2023, was due to higher volume of equipment sales.
Depreciation of Rental Equipment - The increase in depreciation for the year ended December 31, 2025, compared to the year ended December 31, 2024, was a result of higher rental equipment levels.
Cost of Revenue - The increase in cost of revenue for the year ended December 31, 2024, compared to the year ended December 31, 2023, as a result of higher costs of materials.
Cost of Rental Revenue - The increase in cost of rental revenue for the year ended December 31, 2025, compared to the year ended December 31, 2024, was largely due to the increase in rental activity.
Revenue growth rates assumed ranged from approximately 7% to 14% for 2025 and from approximately 3% to 14% for 2026 and beyond. EBITDA Margin assumed ranged from approximately 6% to 43% for 2025 and from approximately 8% to 48% for 2026 and beyond.
Revenue growth rates assumed ranged from approximately 4% to 10% for 2026 and from approximately 3% to 12% for 2027 and beyond. EBITDA Margin assumed ranged from approximately 4% to 45% for 2026 and from approximately 5% to 47% for 2027 and beyond.
Aftermarket Parts and Services (APS) Segment Year Ended December 31, (in $000s) 2024 2023 Rental revenue $ 12,786 $ 15,771 Parts and services revenue 136,291 132,737 Total revenue 149,077 148,508 Cost of revenue: Cost of revenue 111,560 105,791 Depreciation of rental equipment 3,945 3,465 Total cost of revenue 115,505 109,256 Gross profit $ 33,572 $ 39,252 Total Revenue - Total revenue increased for the year ended December 31, 2024, compared to the year ended December 31, 2023, due to the increase in parts and services revenue partially offset by a decrease in rentals of tools and accessories tied to the decline in rental revenue in the ERS segment.
Aftermarket Parts and Services (APS) Segment Year Ended December 31, (in $000s) 2025 2024 Rental revenue $ 14,408 $ 12,786 Parts and services revenue 133,276 136,291 Total revenue 147,684 149,077 Cost of revenue: Cost of revenue 109,775 111,560 Depreciation of rental equipment 2,910 3,945 Total cost of revenue 112,685 115,505 Gross profit $ 34,999 $ 33,572 Total Revenue - The decrease in total revenue for the year ended December 31, 2025, compared to the year ended December 31, 2024, was driven by a decrease in parts and services revenue primarily due to softer demand across parts, tools and accessories, and lower service activity.
Gross Profit - The decrease in gross profit for the year ended December 31, 2024, compared to the year ended December 31, 2023, was primarily driven by the decrease in tools and accessories rentals with an increase in costs of materials driving gross profit down.
Gross Profit - The increase in gross profit for the year ended December 31, 2025, compared to the year ended December 31, 2024, was primarily driven by the increase in rental revenue which has lower costs associated with it.
Availability under the senior secured credit facility was $364.0 million as of December 31, 2024, and based on our borrowing base, we have an additional $158.3 million of suppressed availability that we can potentially utilize by upsizing our existing facility.
Availability under the ABL Facility was $248.1 million as of December 31, 2025, and based on our borrowing base, we have an additional $200.8 million of suppressed availability that we can potentially utilize by upsizing our existing facility. For further information on the ABL Facility, see Note 8: Long-Term Debt in the Notes to the Consolidated Financial Statements.
Equipment Rental Solutions (ERS) Segment Year Ended December 31, (in $000s) 2024 2023 Rental revenue $ 430,167 $ 463,139 Equipment sales 167,638 263,028 Total revenue 597,805 726,167 Cost of revenue: Cost of rental revenue 116,790 118,236 Cost of equipment sales 123,229 198,510 Depreciation of rental equipment 179,508 167,199 Total cost of revenue 419,527 483,945 Gross profit $ 178,278 $ 242,222 Total Revenue - The decrease in total revenue for the ERS segment for the year ended December 31, 2024, compared to the year ended December 31, 2023, was driven by a decrease in equipment sales due to fewer rental asset sales of used equipment, as well as a decrease in rental revenue as a result of a reduction in fleet utilization of 6.1%.
Equipment Rental Solutions (ERS) Segment Year Ended December 31, (in $000s) 2025 2024 Rental revenue $ 491,790 $ 430,167 Equipment sales 209,255 167,638 Total revenue 701,045 597,805 Cost of revenue: Cost of rental revenue 121,357 116,790 Cost of equipment sales 157,846 123,229 Depreciation of rental equipment 212,725 179,508 Total cost of revenue 491,928 419,527 Gross profit $ 209,117 $ 178,278 Total Revenue - The increase in total revenue for the ERS segment for the year ended December 31, 2025, compared to the year ended December 31, 2024, was due to an increase in rental revenue as well as rental equipment sales.
The decrease in cash provided by financing activities is primarily due to a decrease in proceeds of $152.1 million, net of repayments, from floor plan financing and long term debt arrangements, and an increase in cash paid for the repurchase of common stock of $9.9 million.
The increase in cash used in financing activities is primarily due to an increase in repayments on floorplan liabilities and long-term debt of $45.8 million and lower proceeds from floorplan liabilities and long-term debt of $34.1 million.
We also provide truck and equipment maintenance and repair services, which are executed throughout our nationwide branch network and fleet of mobile technicians supported by our 24/7 call center based in Kansas City, Missouri. Overview of Markets We continue to focus on six primary end-markets: Electric Utility Transmission and Distribution, or T&D, Telecom, Rail, Forestry, Waste Management, and Infrastructure.
Overview of Markets We continue to focus on six primary end-markets: Electric Utility Transmission and Distribution, or T&D, Telecom, Rail, Forestry, Waste Management, and Infrastructure.
Gross Profit - The decrease in gross profit for the year ended December 31, 2024, compared to the year ended December 31, 2023, was due to the decrease in rental revenues and rental equipment sales. 29 Table of Contents Truck and Equipment Sales (TES) Segment Year Ended December 31, (in $000s) 2024 2023 Equipment sales $ 1,055,398 $ 990,425 Cost of equipment sales 876,978 817,639 Gross profit $ 178,420 $ 172,786 Equipment Sales - Equipment sales increased for the year ended December 31, 2024, compared to the year ended December 31, 2023.
Gross Profit - The increase in gross profit for the year ended December 31, 2025, compared to the year ended December 31, 2024, was due to the mix of equipment on rent for the period. 29 Table of Contents Truck and Equipment Sales (TES) Segment Year Ended December 31, (in $000s) 2025 2024 Equipment sales $ 1,095,228 $ 1,055,398 Cost of equipment sales 927,452 876,978 Gross profit $ 167,776 $ 178,420 Equipment Sales - The increase in equipment sales for the year ended December 31, 2025, compared to the year ended December 31, 2024, was due to an increase in new equipment sales, driven by robust demand for vocational vehicles across our end markets, particularly demand from local and regional customers.
Operating Metrics We believe that our operating model, together with our highly variable cost structure, enables us to sustain high margins, strong cash flow generation and stable financial performance throughout various economic cycles. We are able to generate cash flow through our earnings.
Net Income (Loss) - The increase in net loss for the year ended December 31, 2025, was primarily due to the gain on a sale leaseback transaction that occurred in the fourth quarter of 2024, partially offset by an increase in gross profit as a result of strong new equipment sales as well as higher rental revenue driven by higher average OEC on rent. 28 Table of Contents Operating Metrics We believe that our operating model, together with our highly variable cost structure, enables us to sustain high margins, strong cash flow generation and stable financial performance throughout various economic cycles.
For the year ended December 31, 2023, the impact of state income taxes and a tax benefit from the reduction to the valuation allowance resulted in an overall effective tax rate in the period of 12.7%, $7.4 million of tax expense recognized.
For the year ended December 31, 2025, the changes in the effective tax rates were primarily due to taxable income in states that do not follow federal deductibility rules and foreign sourced income, resulting in an overall effective tax rate of (10.4)%, with $2.9 million of tax expense being recognized.