Biggest changeConsolidated EBITDA is defined under the Amended Credit Agreement as net income plus (a) income tax expense, (b) interest expense, (c) depreciation, depletion, and amortization expense, (d) non-cash unrealized derivative expense, (e) any extraordinary, unusual, or non-recurring cash expenses and/or losses not exceeding $500,000 in the aggregate to the extent not included in the determination of operating income on MEH’s consolidated statements of profits and loss, (f) subject to Comerica’s approval, which may be granted or withheld in its reasonable credit judgment, any extraordinary, unusual, or non-recurring cash expenses or losses to the extent not included in the determination of operating income on MEH’s consolidated statements of profits and losses exceeding $500,000 in the aggregate, (g) any extraordinary, unusual, or non-recurring non-cash expenses and/or losses not included in the determination of operating income on MEH’s consolidated statements of profits and loss, and (h) any extraordinary, unusual, or non-recurring non-cash expenses and/or losses included in the determination of operating income on MEH’s consolidated statements of profits and loss, plus, to the extent not included in the calculation of net income, the amount of dividends and distributions paid by the Excluded Entities (as defined in the Amended Credit Agreement) to MEH during such period minus the sum of (j) any non-cash unrealized derivative income during such period, (k) any extraordinary, unusual or non-recurring cash or non-cash income and/or gains not included in the determination of operating income on MEH’s consolidated statements of profits and loss, (l) any extraordinary, unusual, or non-recurring non-cash income and/or gains included in the determination of operating income on MEH’s consolidated statements of profits and loss, all as determined on a consolidated basis for MEH and its subsidiaries (excluding the Excluded Entities except where an Excluded Entity is specifically included in the calculation) in accordance with GAAP.
Biggest changeConsolidated EBITDA is defined under the Amended Credit Agreement as net income plus (a) income tax expense, (b) interest expense, (c) depreciation, depletion, and amortization expense, (d) non-cash unrealized derivative expense and (e) any other extraordinary, unusual, or non-recurring adjustments to certain components of net income, as agreed upon by Comerica in certain circumstances.
We believe that we will have sufficient cash flows from operations and borrowing availability under our credit facility to meet our debt service obligations and anticipated required capital expenditures (including for projects under development) for the next 12 to 24 months. However, we are subject to business and operational risks that could adversely affect our cash flows and liquidity.
We believe that we will have sufficient cash flows from operations and borrowing availability under our credit facility to meet our debt service obligations and anticipated required capital expenditures (including for projects under development) for the next 12 to 24 months. However, we are subject to business, operational, and political risks that could adversely affect our cash flows and liquidity.
Also in the proposed rules is a phase out of avoided methane crediting for dairy and swine manure pathways by 2040 for CNG usage and through 2045 for RNG used to produce hydrogen. The RNG deliverability/book and claim provisions for out-of-region projects will be eliminated for all projects that break ground after 2030.
Also in the rules is a phase out of avoided methane crediting for dairy and swine manure pathways by 2040 for CNG usage and through 2045 for RNG used to produce hydrogen. The RNG deliverability/book and claim provisions for out-of-region projects will be eliminated for all projects that break ground after 2030.
RECs We generate RECs through our production and conversion of landfill methane into Renewable Electricity in various states, including California, Oklahoma, and Texas. These states have various laws requiring utilities to purchase a portion of their energy from renewable resources. Our operating costs are associated with the production of Renewable Electricity.
RECs We generate RECs through our production and conversion of landfill methane into Renewable Electricity in various states, including California and Oklahoma. These states have various laws requiring utilities to purchase a portion of their energy from renewable resources. Our operating costs are associated with the production of Renewable Electricity.
Realized prices for Environmental Attributes monetized in a year may not correspond directly to index prices due to the forward selling of commitments. - 43 - Table of Contents Factors Affecting Operating Expenses Our operating expenses include royalties, transportation, gathering and production fuel expenses, project operating and maintenance expenses, general and administrative expenses, depreciation and amortization, net loss (gain) on sale of assets, impairment loss and transaction costs. • Project Operating and Maintenance Expenses: Operating and maintenance expenses primarily consist of expenses related to the collection and processing of biogas, including biogas collection system operating and maintenance expenses, biogas processing, operating and maintenance expenses, and related labor and overhead expenses.
Realized prices for Environmental Attributes monetized in a year may not correspond directly to index prices due to the forward selling of commitments. - 44 - Table of Contents Factors Affecting Operating Expenses Our operating expenses include royalties, transportation, gathering and production fuel expenses, project operating and maintenance expenses, general and administrative expenses, depreciation and amortization, net loss (gain) on sale of assets, impairment loss and transaction costs. • Operating and Maintenance Expenses: Operating and maintenance expenses primarily consist of expenses related to the collection and processing of biogas, including biogas collection system operating and maintenance expenses, biogas processing, operating and maintenance expenses, and related labor and overhead expenses.
Realized prices for - 44 - Table of Contents Environmental Attributes monetized in a year may not correspond directly with that year’s production as attributes may be carried over and subsequently monetized. We may elect to not commit to transfer all available RINs in a given period which could impact our revenue and operating profit.
Realized prices for - 45 - Table of Contents Environmental Attributes monetized in a year may not correspond directly with that year’s production as attributes may be carried over and subsequently monetized. We may elect to not commit to transfer all available RINs in a given period which could impact our revenue and operating profit.
The Amended Credit Agreement is subject to customary events of default, and contemplates that we would be in default if, for any fiscal quarter (x) the average monthly D3 RIN price (as determined in accordance with the Amended Credit Agreement) is less than $0.80 per RIN and (y) the consolidated EBITDA for such quarter is less than $6.0 million.
The Amended Credit Agreement is subject to customary events of default, and contemplates that we would be in default if, for any fiscal quarter (x) the average monthly D3 RIN price (as determined in accordance with the Amended Credit Agreement) is less than $0.80 per RIN and (y) the consolidated EBITDA for such quarter is less than $6,000.
As to the remaining long lived asset groups, the Company further concluded, based on our annual cashflow assessment conducted for monitoring potential indicators of impairment, that the cashflows to be generated are significantly in excess of their carrying values of our operating sites primarily due to the lengths of the underlying gas rights agreements and the Company did not - 53 - Table of Contents record any other impairments related to its cash flows assessment.
As to the remaining long lived asset groups, the Company further concluded, based on our annual cashflow assessment conducted for monitoring potential indicators of impairment, that the cashflows to be generated are significantly in excess of their carrying values of our operating sites primarily due to the lengths of the underlying gas rights agreements and the Company did not record any other impairments related to its cash flows assessment.
Montauk Ag Asset Acquisition In 2021, through a wholly-owned subsidiary Montauk Ag Renewables, we completed an asset purchase related to developing technology to recover residual natural resources from the waste streams of modern agriculture and to refine and recycle such waste products through proprietary and other processes in order to produce high quality renewable natural gas and recapture nitrogen, phosphorus, and micronutrient organic fertilizer alternatives (the “Montauk Ag Renewables Acquisition”).
Montauk Ag Asset Acquisition In 2021, through a wholly-owned subsidiary Montauk Ag Renewables, we completed an asset purchase related to developing technology and a centralized processing location to recover residual natural resources from the waste streams of modern agriculture and to refine and recycle such waste products through proprietary and other processes in order to produce high quality renewable natural gas and recapture nitrogen, phosphorus, and micronutrient organic fertilizer alternatives (the “Montauk Ag Renewables Acquisition”).
Blue Granite RNG Project In 2023, we announced the planned entrance into South Carolina with the development of a new landfill gas-to-RNG facility. The planned project is expected to contribute approximately 900 MMBtu per day of production capacity upon commissioning.
Blue Granite RNG Project In 2023, we announced the planned entrance into South Carolina with the development of a new landfill gas-to-RNG facility. The planned project was expected to contribute approximately 900 MMBtu per day of production capacity upon commissioning.
Our RNG revenues from Environmental Attributes are recorded net of a portion of Environmental Attributes shared with off-take counterparties as consideration for such counterparties using the RNG as a transportation fuel. We have certain pathway provider sharing arrangements expiring throughout 2024.
Our RNG revenues from Environmental Attributes are recorded net of a portion of Environmental Attributes shared with off-take counterparties as consideration for such counterparties using the RNG as a transportation fuel. We had certain pathway provider sharing arrangements expiring throughout 2024.
Our debt before issuance costs (in thousands) is as follows: December 31, 2023 December 31, 2022 Term loan $ 64,000 72,000 Revolving credit facility — — Debt before debt issuance costs $ 64,000 $ 72,000 Amended Credit Agreement On December 21, 2021, the Company entered into the Fourth Amendment to the Second Amended and Restated Revolving Credit and Term Loan Agreement (the “Amended Credit Agreement”), with Comerica Bank (“Comerica”) and certain other financial institutions.
Our debt before issuance costs (in thousands) is as follows: December 31, 2024 December 31, 2023 Term loan $ 56,000 64,000 Revolving credit facility — — Debt before debt issuance costs $ 56,000 $ 64,000 Amended Credit Agreement On December 21, 2021, the Company entered into the Fourth Amendment to the Second Amended and Restated Revolving Credit and Term Loan Agreement (the “Amended Credit Agreement”), with Comerica Bank (“Comerica”) and certain other financial institutions.
From time to time, we may be parties to legal proceedings arising in the normal course of business which could increase our legal expenses. We expect increased general and administrative expenses associated with our ongoing development of Montauk Ag Renewables in 2024.
From time to time, we may be parties to legal proceedings arising in the normal course of business which could increase our legal expenses. We continue to expect increased general and administrative expenses associated with our ongoing development of Montauk Ag Renewables in 2025.
See Note 14 to our audited consolidated financial statements for additional information. Intangible Assets Separately identifiable intangible assets are recorded at their fair values upon acquisition. We account for intangible assets in accordance with ASC 350, Intangibles—Goodwill and Other. Finite-lived intangible assets include interconnections, customer contracts, and trade names and trademarks.
See Note 14 to our audited consolidated financial statements for additional information. - 54 - Table of Contents Intangible Assets Separately identifiable intangible assets are recorded at their fair values upon acquisition. We account for intangible assets in accordance with ASC 350, Intangibles—Goodwill and Other. Finite-lived intangible assets include interconnections, customer contracts, and trade names and trademarks.
Under the Amended Credit Agreement, we are required to maintain the following ratios: • a Total Leverage Ratio (as defined in the Amended Credit Agreement) of not more than 3.25 to 1.00 as of the end of any fiscal quarter from June 30, 2023 through June 29, 2024, and 3.00 to 1.00 as of the end of any fiscal quarter from June 30, 2024 and thereafter.; and • as of the end of each fiscal quarter, a Fixed Charge Coverage Ratio (as defined in the Amended Credit Agreement) of not less than 1.2 to 1.0.
Under the Amended Credit Agreement, we are required to maintain the following ratios: • a Total Leverage Ratio (as defined in the Amended Credit Agreement) of not more than 3.00 to 1.00 as of the end of any fiscal quarter from June 30, 2024 and thereafter; and • as of the end of each fiscal quarter, a Fixed Charge Coverage Ratio (as defined in the Amended Credit Agreement) of not less than 1.2 to 1.0.
At two of our projects, we have operating and management agreements by which we earn revenue for managing the wellfield collection systems.
At two of our projects, McCarty and Galveston, we have operating and management agreements by which we earn revenue for managing the wellfield collection systems.
Once construction has been completed on the first phase and the facility has been fully commissioned, the project will provide sufficient capacity to satisfy the Duke REC agreement through the deployment of up to eight operational processing lines at the Turkey Creek facility.
Once the first phase and the facility has been fully commissioned, the project will provide sufficient capacity to satisfy the Duke REC agreement through the deployment of up to eight operational processing lines at the Turkey Creek facility.
Realized prices for Environmental Attributes monetized in a year may not correspond directly to index prices due to the forward selling of commitments. Comparison of Years Ended December 31, 2023 and 2022 The following table summarizes the key operating metrics described above, which metrics we use to measure performance.
Realized prices for Environmental Attributes monetized in a year may not correspond directly to index prices due to the forward selling of commitments. - 46 - Table of Contents Comparison of Years Ended December 31, 2024 and 2023 The following table summarizes the key operating metrics described above, which metrics we use to measure performance.
During 2023, we had $2,505 of off-balance sheet arrangements of outstanding letters of credit. These letters of credit reduce the borrowing capacity of our revolving credit facility under our Amended Credit Agreement. Certain of our contracts require these letters of credit to be issued to provide additional performance assurances. There have been no usage against these outstanding letters of credit.
During 2024, we had $2,185 of off-balance sheet arrangements of outstanding letters of credit. These letters of credit reduce the borrowing capacity of our revolving credit facility under our Amended Credit Agreement. Certain of our contracts require these letters of credit to be issued to provide additional performance assurances. There have been no usage against these outstanding letters of credit.
The Amended Credit Agreement, which is secured by substantially all of our assets and assets of certain of our subsidiaries, provides for a five-year $80,000 term loan and a five-year $120,000 revolving credit facility. As of December 31, 2023, $64,000 was outstanding under the term loan and we had no outstanding borrowings under the revolving credit facility.
The Amended Credit Agreement, which is secured by substantially all of our assets and assets of certain of our subsidiaries, provides for a five-year $80,000 term loan and a five-year $120,000 revolving credit facility. As of December 31, 2024, $56,000 was outstanding under the term loan and we had no outstanding borrowings under the revolving credit facility.
For discussion and analysis of our results for the year ended December 31, 2022 compared to the year ended December 31, 2021, refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K filed with the SEC on March 16, 2023.
For discussion and analysis of our results for the year ended December 31, 2023 compared to the year ended December 31, 2022 , refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K filed with the SEC on March 14, 2024.
As of December 31, 2023, we were in compliance with all financial covenants related to the Amended Credit Agreement.
As of December 31, 2024, we were in compliance with all financial covenants related to the Amended Credit Agreement.
The term loan amortizes in quarterly installments of $2,000 through December 2024, quarterly installments of $3,000 from 2025 through the maturity, with a final payment of $32,000, on December 21, 2026. Interest rates were 6.11% and 4.12% at December 31, 2023 and 2022, respectively.
The term loan amortizes in quarterly installments of $2,000 through December 2024, quarterly installments of $3,000 from 2025 through maturity, with a final payment of $32,000, on December 21, 2026. Interest rates were 6.01% and 6.11% at December 31, 2024 and 2023, respectively.
This section generally discusses our results of operations for the year ended December 31, 2023 compared to the year ended December 31, 2022.
This section generally discusses our results of operations for the year ended December 31, 2024 compared to the year ended December 31, 2023.
We continue to design and plan for the development of the Turkey, NC facility to be used for - 39 - Table of Contents commercial production. We expect the Magnolia, NC location to be used for various feedstock processing needs. Based on our current development timeline expectations, we expect to commence significant revenue generating activities in 2025.
We continue to design and plan for the development of the Turkey, NC facility to be used for commercial production. We expect the Magnolia, NC location to be used for various feedstock processing needs. Based on our current development timeline expectations, we expect to commence significant revenue generating activities in 2026.
During 2022, we did not have off-balance sheet arrangements other than outstanding letters of credit of approximately $3,905. We have contractual obligations involving operating leases. See Note 19 to our audited consolidated financial statements for further information related to the lease obligations. We have other contractual obligations associated with our fuel supply agreements.
During 2023, we did not have off-balance sheet arrangements other than outstanding letters of credit of approximately $2,505. We have contractual obligations involving operating leases. See Note 19 to our audited consolidated financial statements for further information related to the lease obligations. We have other contractual obligations associated with our fuel supply agreements.
At full first phase capacity, we anticipate the ability to process feedstock from over 120 thousand hog spaces per day, which equates to over 200 tons of daily waste collection.
At full first phase capacity, we anticipate the ability to process feedstock from over 200 hog spaces per day, which equates to over two hundred tons of daily waste collection.
Liquidity and Capital Resources Sources of Liquidity At December 31, 2023 and 2022, our cash and cash equivalents, net of restricted cash, was $73,811 and $105,177, respectively. We intend to fund development projects using cash flows from operations and borrowings under our revolving credit facility.
Liquidity and Capital Resources Sources of Liquidity At December 31, 2024 and 2023, our cash and cash equivalents, net of restricted cash, was $45,621 and $73,811, respectively. We intend to fund development projects using cash flows from operations and borrowings under our revolving credit facility.
Separate from our cash flows assessment, we identified discrete events and recorded impairment of We identified discrete events and recorded impairment of $902 and $4,852 for 2023 and 2022, respectively. See Note 3 to our audited consolidated financial statements for further information related to asset impairments.
Separate from our cash flows assessment, we identified discrete events and recorded impairment of We identified discrete events and recorded impairment of $1,586 and $902 for 2024 and 2023, respectively. See Note 3 to our audited consolidated financial statements for further information related to asset impairments.
We are one of the largest U.S. producers of RNG, having participated in the industry for over 30 years. We established our operating portfolio of 12 RNG and three Renewable Electricity projects through self-development, partnerships, and acquisitions that span six states.
We are one of the largest U.S. producers of RNG, having participated in the industry for over 30 years. We established our currently operating portfolio of 11 RNG and two Renewable Electricity and development projects through self-development, partnerships, and acquisitions that span seven states.
All of our Renewable Electricity production is monetized under fixed-price PPAs from our existing operating projects. • Corporate Revenues: Corporate reports realized and unrealized gains or losses under our gas hedge programs.
All of our Renewable Electricity production is monetized under fixed-price PPAs from our existing operating projects. • Corporate Revenues: Corporate reports realized and unrealized gains or losses under our gas hedge programs. We do not have any active gas hedge programs.
At December 31, 2023, we had debt before debt issuance costs of $64,000, compared to debt before debt issuance costs of $72,000 at December 31, 2022.
At December 31, 2024, we had debt before debt issuance costs of $56,000, compared to debt before debt issuance costs of $64,000 at December 31, 2023.
Our Pico facility earnout increased approximately 12.8% during 2023 compared to 2022 based on our current estimate of the present value of the earnout. Royalties, transportation, gathering and production fuel expenses decreased as a percentage of RNG revenues to 21.0% for 2023 from 21.6% in 2022.
Our Pico facility earnout decreased approximately 33.3% during 2024 compared to 2023 based on our current estimate of the present value of the earnout. Royalties, transportation, gathering and production fuel expenses decreased as a percentage of RNG revenues to 18.7% for 2024 from 21.0% in 2023.
For additional information regarding the Amended Credit Agreement, see the sections entitled “Description of Indebtedness" and Note 13 to our audited consolidated financial statements. Capital Expenditures We have historically funded our growth and capital expenditures with our working capital, cash flow from operations and debt financing. We expect our non-development 2024 capital expenditures to range between $14,000 and $17,000.
For additional information regarding the Amended Credit Agreement, see the sections entitled “Description of Indebtedness" and Note 13 to our audited consolidated financial statements. - 51 - Table of Contents Capital Expenditures We have historically funded our growth and capital expenditures with our working capital, cash flow from operations and debt financing.
All revenue is recognized when we satisfy our performance obligation(s) under the contract (either implicit or explicit) by transferring the promised product to the customer either when (or as) the customer obtains control of the product. A performance obligation is a promise in a contract to transfer a distinct product or service to a customer.
All revenue is recognized when we satisfy our performance obligation(s) - 53 - Table of Contents under the contract (either implicit or explicit) by transferring the promised product to the customer either when (or as) the customer obtains control of the product.
Royalty Payments Royalties, transportation, gathering, and production fuel expenses in 2023 were $34,861, a decrease of 9,302 (21.1%) compared to $44,163 in 2022. We make royalty payments to our fuel supply site partners on the commodities we produce and the associated Environmental Attributes.
Royalty Payments Royalties, transportation, gathering, and production fuel expenses in 2024 were $31,502, a decrease of 3,359 (9.6%) compared to $34,861 in 2023. We make royalty payments to our fuel supply site partners on the commodities we produce and the associated Environmental Attributes.
The PPA at this site expires during 2024 at which time we estimated that the revenues from this site would significantly decrease adversely impacting this sites future cash flows from operations. The effective date of the sale is October 1, 2024.
The proceeds received were in excess of the carrying value of the site. The PPA at this site expired during 2024 at which time we estimated that the revenues from this site would significantly decrease adversely impacting this sites future cash flows from operations. The effective date of the sale was October 1, 2024.
Historically, we have evaluated opportunities which we decided not to pursue further due to the prospective project not meeting our internal investment thresholds or a lack of success in a competitive bidding process.
Historically, we have evaluated opportunities which we decided not to pursue further due to the prospective project not meeting our internal investment thresholds or a lack of success in a competitive bidding process. To the extent we seek to pursue a greater number of projects or bidding for projects becomes more competitive, our expenses may increase.
Our 2024 capital plans include preventative maintenance expenditures, wellfield expansion projects, critical spare expenditures, and other specific facility improvements. Additionally, we currently estimate that our existing 2024 development capital expenditures will range between $135,000 and $150,000.
We expect our non-development 2025 capital expenditures to range between $14,000 and $17,000. Our 2025 non-development capital plans include preventative maintenance expenditures, wellfield expansion projects, critical spare expenditures, other specific facility improvements, and information technology improvements. Additionally, we currently estimate that our existing 2025 development capital expenditures will range between $100,000 and $150,000.
Our net cash flows used in investing activities has historically focused on project development and facility maintenance. For 2023, our capital expenditures were $63,091, of which $18,593, $13,655, and $13,092, were related to the ongoing development of the Montauk Ag Renewables, Pico facility digestion capacity increase and second Apex RNG facility, respectively.
For 2023, our capital expenditures were $63,091, of which $18,593, $13,655, and $13,092, were related to the ongoing development of the Montauk Ag Renewables, Pico facility digestion capacity increase and second Apex RNG facility, respectively.
Bowerman RNG Project In 2023, we announced a planned development of a renewable natural gas landfill project in Irvine, CA at the Frank R. Bowerman Landfill. The project is anticipated to process the large and growing volumes of biogas in excess of the existing capacity of the REG facility.
We intend to contract with additional farms to secure feedstock sources for future production processes. Bowerman RNG Project In 2023, we announced a planned development of a renewable natural gas landfill project in Irvine, CA at the Frank R. Bowerman Landfill to process the large and growing volumes of biogas in excess of the existing capacity of the REG facility.
However, the EPA did not set a new date for a revised eRIN program. The cellulosic biofuel volumes in the final rule for 2024 and 2025 are lower than the proposed volume as they do not include cellulosic biofuel from eRINs.
The cellulosic biofuel volumes in the final rule for 2024 and 2025 are lower than the proposed volume as they do not include cellulosic biofuel from eRINs.
While these project developments continue, we continue to engage with regulatory agencies in North Carolina related to the resulting power generation derived from swine waste to confirm its eligibility for Renewable Energy Credits under North Carolina’s Renewable Energy Portfolio Standards in anticipation of commercial production.
Regulatory update Our progress with regulatory agencies in North Carolina related to the resulting power generation derived from swine waste to confirm its eligibility for RECs under North Carolina’s Renewable Energy Portfolio Standards in anticipation of commercial production remains ongoing.
We manage against the risk of these fluctuations through forward sales of RINs, although currently we only sell RINs in the calendar year they are generated. We have not entered into commitments to transfer significant RINs generated from 2024 production.
The sale of RINs, which is subject to market price fluctuations, accounts for a substantial portion of our revenues. We manage against the risk of these fluctuations through forward sales of RINs, although currently we only sell RINs in the calendar year they are generated. We have not entered into commitments to transfer significant RINs generated from 2025 production.
Development opportunities include: up to five LFG RNG sites, waste water treatment RNG, and CNG distribution opportunities. If we ultimately enter into definitive agreements for any of these opportunities, we expect to incur material capital expenditures related to either acquisitions costs or development costs, or both.
If we ultimately enter into definitive agreements for any of these opportunities, we expect to incur material capital expenditures related to either acquisitions costs or development costs, or both.
RNG Production Our RNG production levels are subject to fluctuations based on numerous factors, including: Disruptions to Production: Disruptions to waste placement operations at our active landfill sites, severe weather events, or failure or degradation of our or a landfill operator’s equipment or interconnection or transmission problems could result in a reduction of our RNG production.
We place a primary focus on managing production volumes and operating and maintenance expenses as these factors are more controllable by us. - 43 - Table of Contents RNG Production Our RNG production levels are subject to fluctuations based on numerous factors, including: Disruptions to Production: Disruptions to waste placement operations at our active landfill sites, severe weather events, or failure or degradation of our or a landfill operator’s equipment or interconnection or transmission problems could result in a reduction of our RNG production.
The proposed rules will increase the stringency of CI reduction targets from 20% to 30% in 2030 and create a 2045 target of 90%. This reduction would have the potential impact of reducing the number of net credits in the program. However, the industry may see pricing volatility including potential increase to LCFS credit prices.
In December 2023, CARB released the formal proposal for new LCFS rules. The proposed rules will increase the stringency of CI reduction targets from 20% to 30% in 2030 and create a 2045 target of 90%. This reduction would have the potential impact of reducing the number of net credits in the program.
Utility interconnection, both inbound to and outbound from our centralized Turkey, NC processing facility is dependent on factors outside of our control. Our current construction timeline and costs are subject to delays or costs increases, respectively.
Utility interconnection, both inbound to and outbound from our centralized Turkey, NC processing facility is dependent on factors outside of our control. Regulatory development and offtake negotiations could delay our ability to fully optimize or meet the timing expectations related to revenue producing activities. Our current construction timeline and costs are subject to delays or costs increases, respectively.
The RINs are government incentives that are generated through our renewable operating projects and not a result of physical attributes of our RNG production. The RINs that we generate are able to be separated and sold as credits independently from the energy produced. Therefore, no cost is allocated to the RIN when it is generated.
The RINs that we generate are able to be separated and sold as credits independently from the energy produced. Therefore, no cost is allocated to the RIN when it is generated.
We currently estimate the first phase of the project will annually produce approximately 45 to 50 thousand MWh equivalents through the combination of 190 to 200 thousand MMBtu and 25 to 30 thousand MWh.
We currently estimate the first phase of the project will annually produce approximately 45 to 50 MWh equivalents through the combination of 190 to 200 MMBtu and 25 to 30 MWh. We also estimate that at full processing capabilities, the first phase of the project will additionally produce annually 17 to 20 tons of organic fertilizer alternatives.
Revenue Recognition Our revenues are comprised of renewable energy and the related Environmental Attribute sales provided under a variety of short-term and medium-term agreements with our customers.
Actual results may differ from these estimates, and such estimates may change if the underlying conditions or assumptions change. Revenue Recognition Our revenues are comprised of renewable energy and the related Environmental Attribute sales provided under a variety of short-term and medium-term agreements with our customers.
With target commissioning in 2026, we continue to expect the capital investment to range between $85,000 - $95,000, which is anticipated to have production nameplate capacity of approximately 3,600 MMBtu per day, assuming currently forecasted biogas feedstock volumes that are projected to be available from the host landfill at the time of commissioning.
The project is anticipated to have production nameplate capacity of approximately 3,600 MMBtu per day, assuming currently forecasted biogas feedstock volumes projected to be available from the host landfill at the time of commissioning. We continue to incur capital expenditures for this project.
We intend to utilize these transition periods, which may make it difficult to compare our financial statements to those of non-emerging growth companies and other emerging growth companies that have opted out of the transition periods afforded under the JOBS Act.
We intend to utilize these transition periods, which may make it difficult to compare our financial statements to those of non-emerging growth companies and other emerging growth companies that have opted out of the transition periods afforded under the JOBS Act. - 55 - Table of Contents Recent Accounting Pronouncements For a description of our recently adopted accounting pronouncements and recently issued accounting standards not yet adopted, see Note 2 to our consolidated financial statements.
The revolving and term loans under the Amended Credit Agreement bear interest at the BSBY Margin or Base Rate Margin based on our Total Leverage Ratio (in each case, as those terms are defined in the Amended Credit Agreement). - 49 - Table of Contents The Amended Credit Agreement contains customary covenants applicable to us and certain of our subsidiaries, including financial covenants.
The revolving and term loans under the Amended Credit Agreement bore interest at the BSBY Margin or Base Rate Margin based on our Total Leverage Ratio (in each case, as those terms are defined in the Amended Credit Agreement) as of September 30, 2024.
Our fuel supply agreements are typically structured as 20-year contracts, providing long-term visibility into the margin impact of future royalty payments. - 47 - Table of Contents Depreciation Depreciation and amortization in 2023 was $21,158, an increase of $458 (2.2%) compared to $20,700 in 2022. The increase is associated with the timing of capital investments placed into service in 2023.
Our fuel supply agreements are typically structured as 20-year contracts, providing long-term visibility into the margin impact of future royalty payments. Depreciation, Depletion and Amortization Depreciation, depletion and amortization in 2024 was $23,515, an increase of $2,357 (11.1%) compared to $21,158 in 2023 .
RNG operating profit for 2023 was $59,286, a decrease of $35,153 (37.2%) compared to $94,439 in 2022. Renewable Electricity Generation operating loss for 2022 was $595, a decrease of $6,424 (91.5%) compared to $7,019 in 2022. Non-GAAP Financial Measures: The following table presents EBITDA and Adjusted EBITDA, non-GAAP financial measures for each of the periods presented below.
RNG operating profit for 2024 was $56,032, a decrease of $3,254 (5.5%) compared to $59,286 in 2023. Renewable Electricity Generation operating loss for 2024 was $2,823, an increase of $2,228 (374.5%) compared to $595 in 2023. Non-GAAP Financial Measures: The following table presents EBITDA and Adjusted EBITDA, non-GAAP financial measures for each of the periods presented below.
Key drivers for the long-term growth of RNG include the following factors: • Regulatory or policy initiatives, including the federal RFS program and state-level low-carbon fuel programs in states such as California and Oregon, that drive demand for RNG and its derivative Environmental Attributes (as further described below). • Efficiency, mobility and capital cost flexibility in RNG operations enable it to compete successfully in multiple markets.
Key Trends Market Trends Affecting the Renewable Fuel Market We believe rising demand for RNG is attributable to a variety of factors, including growing public support for renewable energy, U.S. governmental actions to increase energy independence, environmental concerns increasing demand for natural gas-powered vehicles, job creation, and increasing investment in the renewable energy sector. - 41 - Table of Contents Key drivers for the long-term growth of RNG include the following factors: • Regulatory or policy initiatives, including the federal RFS program and state-level low-carbon fuel programs in states such as California and Oregon, that drive demand for RNG and its derivative Environmental Attributes (as further described below). • Efficiency, mobility and capital cost flexibility in RNG operations enable it to compete successfully in multiple markets.
In connection with the sale, we secured fuel supply agreement amendments to extend the terms of our existing RNG operating facilities, Atascocita and Coastal Plains.
In connection with the sale, we secured fuel supply agreement amendments to extend the terms of our existing RNG operating facilities, Atascocita and Coastal Plains. RNG Facility Sale In December 2024, we entered into an asset purchase agreement to sell an RNG site for a purchase price of $1,000.
We are working with the landfill host but have currently experienced lower volumes of feedstock available to be processed at the McCarty facility. • Our processing of increased Pico feedstock during first half of 2024 may be impacted while we expand the receiving capacity associated with the Pico digestion capacity increase. • Quality of Biogas: We are reliant upon the quality and availability of biogas from our site partners.
We are working with the landfill host but continue to have lower volumes of feedstock available to be processed at the McCarty facility. • Quality of Biogas: We are reliant upon the quality and availability of biogas from our site partners.
Delays in commencement of production or extended commissioning issues at a new project or a conversion project would delay any realization of production from that project. Pricing Our Renewable Natural Gas and Renewable Electricity Generation segments’ revenues are primarily driven by the prices under our off-take agreements and PPAs and the amount of RNG and Renewable Electricity that we produce.
Pricing Our Renewable Natural Gas and Renewable Electricity Generation segments’ revenues are primarily driven by the prices under our off-take agreements and PPAs and the amount of RNG and Renewable Electricity that we produce.
The increase is primarily related to the Fourth Amended and Restated Loan Agreement and Secured Promissory Note amended during 2023. Contractual Obligations and Commitments Off-balance sheet arrangements comprise those arrangements that may potentially impact our liquidity, capital resources and results of operations, even though such arrangements are not recorded as liabilities under GAAP.
Contractual Obligations and Commitments Off-balance sheet arrangements comprise those arrangements that may potentially impact our liquidity, capital resources and results of operations, even though such arrangements are not recorded as liabilities under GAAP. Our off-balance sheet arrangements are limited to the outstanding letters of credit and operating leases described below.
For the year ended December 31, Change 2023 2022 Change % (in thousands, unless otherwise indicated) Revenues Renewable Natural Gas Total Revenues $ 156,455 $ 196,218 $ (39,763 ) (20.3 %) Renewable Electricity Generation Total Revenues $ 18,449 $ 17,170 $ 1,279 7.4 % RNG Metrics CY RNG production volumes (MMBtu) 5,499 5,522 (23 ) (0.4 %) Less: Current period RNG volumes under fixed/floor- price contracts (1,287 ) (1,278 ) (9 ) 0.7 % Plus: Prior period RNG volumes dispensed in current period 368 372 (4 ) (1.1 %) Less: Current period RNG production volumes not dispensed (358 ) (378 ) 20 (5.3 %) Total RNG volumes available for RIN generation (1) 4,222 4,238 (16 ) (0.4 %) RIN Metrics Current RIN generation ( x 11.727) (2) 49,508 49,697 (189 ) (0.4 %) Less: Counterparty share (RINs) (5,203 ) (5,275 ) 72 (1.4 %) Plus: Prior period RINs carried into current period 739 140 599 427.9 % Less: CY RINs carried into next CY (108 ) (739 ) 631 (85.4 %) Total RINs available for sale (3) 44,936 43,823 1,113 2.5 % Less: RINs sold (44,936 ) (43,823 ) (1,113 ) 2.5 % RIN Inventory — — — 0.0 % RNG Inventory (volumes not dispensed for RINs) (4) 358 368 (10 ) (2.7 %) Average Realized RIN price $ 2.71 $ 3.25 $ (0.54 ) (16.6 %) Operating Expenses Renewable Natural Gas Operating Expenses $ 80,762 $ 86,068 $ (5,306 ) (6.2 %) Operating Expenses per MMBtu (actual) $ 14.69 $ 15.59 $ (0.90 ) (5.8 %) REG Operating Expenses $ 13,730 $ 14,910 $ (1,180 ) (7.9 %) $/MWh (actual) $ 70.77 $ 78.47 $ (7.70 ) (9.8 %) Other Metrics Renewable Electricity Generation Volumes Produced (MWh) 194 190 4 2.1 % Average Realized Price $/MWh (actual) $ 95.10 $ 90.37 $ 4.73 5.2 % (1) RINs are generated the month following the month gas is produced and dispensed.
For the year ended December 31, Change 2024 2023 Change % (in thousands, unless otherwise indicated) Revenues Renewable Natural Gas Total Revenues $ 157,983 $ 156,455 $ 1,528 1.0 % Renewable Electricity Generation Total Revenues $ 17,753 $ 18,449 $ (696 ) (3.8 %) RNG Metrics CY RNG production volumes (MMBtu) 5,587 5,499 88 1.6 % Less: Current period RNG volumes under fixed/floor-price contracts (1,546 ) (1,287 ) (259 ) 20.1 % Plus: Prior period RNG volumes dispensed in current period 358 368 (10 ) (2.7 %) Less: Current period RNG production volumes not dispensed (291 ) (358 ) 67 (18.7 %) Total RNG volumes available for RIN generation (1) 4,108 4,222 (114 ) (2.7 %) RIN Metrics Current RIN generation ( x 11.727) (2) 48,177 49,508 (1,331 ) (2.7 %) Less: Counterparty share (RINs) (4,824 ) (5,203 ) 379 (7.3 %) Plus: Prior period RINs carried into current period 108 739 (631 ) (85.4 %) Less: CY RINs carried into next CY (6,822 ) (108 ) (6,714 ) 6216.7 % Total RINs available for sale (3) 36,639 44,936 (8,297 ) (18.5 %) Less: RINs sold (36,639 ) (44,936 ) 8,297 (18.5 %) RIN Inventory — — — 0.0 % RNG Inventory (volumes not dispensed for RINs) (4) 291 358 (67 ) (18.7 %) Average Realized RIN price $ 3.28 $ 2.71 $ 0.57 21.0 % Operating Expenses Renewable Natural Gas Operating Expenses $ 82,916 $ 80,762 $ 2,154 2.7 % Operating Expenses per MMBtu (actual) $ 14.84 $ 14.69 $ 0.15 1.1 % REG Operating Expenses $ 14,734 $ 13,730 $ 1,004 7.3 % $/MWh (actual) $ 79.22 $ 70.77 $ 8.45 11.9 % Other Metrics Renewable Electricity Generation Volumes Produced (MWh) 186 194 (8 ) (4.1 %) Average Realized Price $/MWh (actual) $ 95.45 $ 95.10 $ 0.35 0.4 % (1) RINs are generated the month following the month gas is produced and dispensed.
As we self-market a significant portion of our RINs, a decision not to commit to transfer available RINs during a period will impact our revenue and operating profit. We determined not to transfer a significant amount of D3 RINs generated and available for transfer during the first quarter of 2024.
Recent Developments RINs Generated but Unsold Our profitability is highly dependent on the market price of Environmental Attributes, including the market price for RINs. As we self-market a significant portion of our RINs, a decision not to commit to transfer available RINs during a period will impact our revenue and operating profit.
A contract’s transaction price is allocated to each distinct performance obligation. We allocate the contract’s transaction price to each performance obligation using the product’s observable market standalone selling price for each distinct product in the contract. Revenue is measured as the amount of consideration we expect to receive in exchange for transferring our products.
A performance obligation is a promise in a contract to transfer a distinct product or service to a customer. A contract’s transaction price is allocated to each distinct performance obligation. We allocate the contract’s transaction price to each performance obligation using the product’s observable market standalone selling price for each distinct product in the contract.
For the year ended December 31, 2023 and 2022, income tax expense was $3,418 and $8,048, respectively and has been calculated resulting in an annual effective tax rate (“AETR”) of 18.61%, respectively. Operating Profit (Loss) for the Years Ended December 31, 2023 and 2022 Operating profit in 2023 was $23,640, a decrease of $20,926 (47.0%) compared to $44,566 in 2022.
For the year ended December 31, 2024 and 2023, income tax expense was $2,443 and $3,418, respectively. The 2024 effective tax rate was 20.1% and the 2023 effective tax rate was 18.6%. Operating Profit (Loss) for the Years Ended December 31, 2024 and 2023 Operating profit in 2024 was $16,123, a decrease of $7,517 (31.8%) compared to $23,640 in 2023.
At the project level, this includes all labor and benefit costs, ongoing corrective and proactive maintenance, project level utility charges, rent, health and safety, employee communication, and other general project level expenses.
At the project level, this includes all labor and benefit costs, ongoing corrective and proactive maintenance, project level utility charges, rent, health and safety, employee communication, and other general project level expenses. Unanticipated feedstock processing or gas conditioning equipment failures occurring outside our planned preventative maintenance program can increase project operating and maintenance expenses and reduce production volumes.
Also, our Tulsa facility operating and maintenance expenses increased approximately $532 as a result of scheduled preventative maintenance interval costs and wellfield operational maintenance Royalties, transportation, gathering and production fuel expenses for our Renewable Electricity facilities for 2023 were $1,985, an increase of $161 (8.8%) compared to $1,824 in 2022 and as a percentage of Renewable Electricity Generation segment revenues increased from 10.6% to 10.8%.
Royalties, transportation, gathering and production fuel expenses for our Renewable Electricity facilities for 2024 were $1,973, a decrease of $12 (0.6%) compared to $1,985 in 2023, and as a percentage of Renewable Electricity Generation segment revenues increased from 10.8% for 2023 to 11.1% for 2024.
Historically, we have taken advantage of these opportunities on a gradual basis at our merchant electricity facilities, such as Atascocita and Coastal Plains.
Upon completion of a conversion, we expect that the increase in revenue upon commencement of RNG production will more than offset the loss of revenue from Renewable Electricity production. Historically, we have taken advantage of these opportunities on a gradual basis at our merchant electricity facilities, such as Atascocita and Coastal Plains.
As such, revenue is recorded net of allowances and customer discounts as well as net of transportation and gathering costs incurred. To the extent applicable, sales, value add, and other taxes collected from customers and remitted to governmental authorities are accounted for on a net (excluded from revenues) basis.
To the extent applicable, sales, value add, and other taxes collected from customers and remitted to governmental authorities are accounted for on a net (excluded from revenues) basis. The nature of our contracts may give rise to several types of variable consideration, such as periodic price increases.
The evaluation of deferred tax assets requires judgment in assessing the likely future tax consequences of events that have been recognized in our financial statements or tax returns and forecasting future profitability by tax jurisdiction. - 52 - Table of Contents We evaluate our deferred tax assets at reporting periods on a jurisdictional basis to determine whether adjustments to the valuation allowance are appropriate considering changes in facts or circumstances.
The evaluation of deferred tax assets requires judgment in assessing the likely future tax consequences of events that have been recognized in our financial statements or tax returns and forecasting future profitability by tax jurisdiction.
Our operating revenues are priced based on published index prices which can be influenced by factors outside our control, such as market impacts on commodity pricing and regulatory developments. Strategic decisions to not monetize RINs available to be transferred will have an impact on our operating revenues and operating profit.
Our operating revenues are priced based on published index prices which can be influenced by factors outside our control, such as market impacts on commodity pricing and regulatory developments. With our royalty payments structured as a percentage of revenue, royalty payments fluctuate with changes in revenues.
Unanticipated feedstock processing or gas conditioning equipment failures occurring outside our planned preventative maintenance program can increase project operating and maintenance expenses and reduce production volumes. • Royalties, Transportation, Gathering and Production Fuel Expenses: Royalties represent payments made to our facility hosts, typically structured as a percentage of revenue.
The timing of gas conditioning and process equipment preventative maintenance intervals could impact the timing and amount of our operating and maintenance expenses within a given quarter. • Royalties, Transportation, Gathering and Production Fuel Expenses: Royalties represent payments made to our facility hosts, typically structured as a percentage of revenue.
We continue to design and plan for the development and location of the facility as we continue to incur capital expenditures. We continue to review various alternatives related to interconnection opportunities as part of our considerations for offtake options with the understanding those alternatives may differ from initial development project assumptions.
We continue to review various alternatives related to interconnection opportunities as part of our considerations for offtake options with the understanding those alternatives may differ from initial development project assumptions, included but not limited to physical and virtual and fixed interconnections. We are also reviewing alternatives for this site around producing energy other than RNG.
The majority of our 2024 development capital expenditures are related to our ongoing development of Montauk Ag Renewables, the second Apex facility, the Blue Granite RNG project Bowerman RNG project, and our EENA CO2 project.
For 2024, our capital expenditures were $62,323, of which $27,847, $12,643, and $8,759, were related to the ongoing development of the Montauk Ag Renewables, second Apex RNG facility, and Bowerman RNG project, respectively.
(4) Represents gas production on which RINs are not generated. - 45 - Table of Contents Results of Operations Comparison of Years Ended December 31, 2023 and 2022 The following table summarizes our revenues, expenses and net income for the periods set forth below: For the year ended December 31, Change 2023 2022 Change % Total operating revenues $ 174,904 $ 205,559 $ (30,655 ) (14.9 )% Operating expenses: Operating and maintenance expenses 59,762 57,267 2,495 4.4 % General and administrative expenses 34,403 34,139 264 0.8 % Royalties, transportation, gathering and production fuel 34,861 44,163 (9,302 ) (21.1 )% Depreciation, depletion and amortization 21,158 20,700 458 2.2 % Gain on insurance proceeds — (313 ) 313 (100.0 )% Impairment loss 902 4,852 (3,950 ) (81.4 )% Transaction costs 178 185 (7 ) (3.8 )% Total operating expenses 151,264 160,993 (9,729 ) (6.0 )% Operating income $ 23,640 $ 44,566 $ (20,926 ) (47.0 )% Other expenses (income): 5,274 1,324 3,950 298.4 % Income before income taxes: 18,366 43,242 (24,876 ) (57.5 )% Income tax expense 3,418 8,048 (4,630 ) (57.5 )% Net income $ 14,948 $ 35,194 $ (20,246 ) (57.5 )% Revenues for the Years Ended December 31, 2023 and 2022 Total revenues in 2023 were $174,904, a decrease of $30,655 (14.9%) compared to $205,559 in 2022.
(4) Represents gas production on which RINs are not generated. - 47 - Table of Contents Results of Operations Comparison of Years Ended December 31, 2024 and 2023 The following table summarizes our revenues, expenses and net income for the periods set forth below: For the year ended December 31, Change 2024 2023 Change % Total operating revenues $ 175,736 $ 174,904 $ 832 0.5 % Operating expenses: Operating and maintenance expenses 66,663 59,762 6,901 11.5 % General and administrative expenses 36,286 34,403 1,883 5.5 % Royalties, transportation, gathering and production fuel 31,502 34,861 (3,359 ) (9.6 )% Depreciation, depletion and amortization 23,515 21,158 2,357 11.1 % Impairment loss 1,586 902 684 75.8 % Transaction costs 61 178 (117 ) (65.7 )% Total operating expenses 159,613 151,264 8,349 5.5 % Operating income $ 16,123 $ 23,640 $ (7,517 ) (31.8 )% Other expenses: 3,946 5,274 (1,328 ) (25.2 )% Net income before income taxes: 12,177 18,366 (6,189 ) (33.7 )% Income tax expense 2,443 3,418 (975 ) (28.5 )% Net income $ 9,734 $ 14,948 $ (5,214 ) (34.9 )% Revenues for the Years Ended December 31, 2024 and 2023 Total revenues in 2024 were $175,736, an increase of $832 (0.5%) compared to $174,904 in 2023.
We have approximately $13,042 in federal tax credit carryforwards that expire 20 years from the date incurred, which will begin to expire in tax year 2026. We have pre-tax state net operating loss carryforwards of $18,059 which will begin to expire in tax year 2026.
As of December 31, 2024 and 2023, we had approximately $12,274 and $13,042, respectively, federal tax credit carryforwards that expire 20 years from the date incurred, which will begin to expire in tax year 2026. As of December 2024, we continue to carry state NOL balances in Pennsylvania and Florida from 2023.
As the landfill host continues to increase waste intake, we believe that the additional 2,100 MMBtu per day of production capacity will allow us to process the currently forecasted increase in biogas feedstock volumes from this increase in waste intake.
As the landfill host increases waste intake, we believe the additional 2,100 MMBtu per day of production capacity will enable us to process the forecasted increase in biogas feedstock volumes. We continue to expect there will be a period where we have excess availability capacity after the second facility is commissioned while the landfill host increases their waste intake.
This strategy has been an increasingly attractive avenue for growth since 2014 when RNG from landfills became eligible for D3 RINs. However, during the conversion of a project, there is a gap in production while the electricity project is offline until it commences operation as an RNG facility, which can adversely affect us.
However, during the conversion of a project, there is a gap in production while the electricity project is offline until it commences operation as an RNG facility, which can adversely affect us. This timing effect may adversely affect our operating results as a result of our potential conversion of Renewable Electricity projects.
Internal Control Over Financial Reporting There were no changes during 2023 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. - 51 - Table of Contents Critical Accounting Policies and Estimates Our consolidated financial statements are prepared in conformity with GAAP and require our management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, costs and expenses and related disclosures.
Critical Accounting Policies and Estimates Our consolidated financial statements are prepared in conformity with GAAP and require our management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, costs and expenses and related disclosures. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances.
Final volumes for cellulosic biofuel were set at 838, 1,090 and 1,376 million RINs for the three years 2023, 2024 and 2025, respectively. The EPA did not finalize the eRIN program in this ruling, however, it indicated that it will continue to work on potential paths forward for the eRIN program.
The EPA did not finalize the eRIN program in this ruling, however, it indicated that it will continue to work on potential paths forward for the eRIN program. However, the EPA did not set a new date for a revised eRIN program.