Biggest changeConsolidated Years Ended December 31, Reconciliation of net loss to Adjusted EBITDA: 2023 2022 2021 Net loss $ (3,163) $ (619) $ (101,430) Depreciation, depletion, amortization and accretion 45,110 64,271 78,475 Gains on disposal of assets, net (6,041) (3,908) (5,147) Impairment of goodwill 1,810 — 891 Impairment of other long-lived assets — — 1,212 Public offering costs — — 91 Stock based compensation 1,345 923 1,191 Interest expense and financing charges, net 16,196 11,506 6,406 Other income, net (42,015) (40,912) (5,154) Provision (benefit) for income taxes 12,297 13,607 (22,863) Interest on trade accounts receivable 45,440 41,276 34,709 Adjusted EBITDA $ 70,979 $ 86,144 $ (11,619) 63 Well Completion Services Years Ended December 31, Reconciliation of net (loss) income to Adjusted EBITDA: 2023 2022 2021 Net (loss) income $ (3,782) $ 10,194 $ (58,051) Depreciation, depletion, amortization and accretion 16,794 22,103 26,377 Gains on disposal of assets, net (2,091) (615) (770) Public offering costs — — 31 Stock based compensation 508 380 333 Interest expense and financing charges, net 4,502 1,940 1,107 Other expense (income), net 2 (343) 1,843 Interest on trade accounts receivable — — (1,841) Adjusted EBITDA $ 15,933 $ 33,659 $ (30,971) Infrastructure Services Years Ended December 31, Reconciliation of net income (loss) to Adjusted EBITDA: 2023 2022 2021 Net income (loss) $ 8,237 $ 4,933 $ (36,711) Depreciation, depletion, amortization and accretion 8,390 16,171 21,880 Gains on disposal of assets, net (510) (795) (286) Impairment of goodwill — — 891 Impairment of other long-lived assets — — 665 Public offering costs — — 39 Stock based compensation 538 349 500 Interest expense and financing charges, net 9,753 7,390 3,925 Other income, net (39,252) (40,470) (6,499) Provision for income taxes 11,214 13,427 712 Interest on trade accounts receivable 45,440 41,276 36,551 Adjusted EBITDA $ 43,810 $ 42,281 $ 21,667 Natural Sand Proppant Services Years Ended December 31, Reconciliation of net income (loss) to Adjusted EBITDA: 2023 2022 2021 Net income (loss) $ 906 $ (1,945) $ (6,328) Depreciation, depletion, amortization and accretion 7,737 8,732 9,005 Gains on disposal of assets, net (13) (89) (30) Public offering costs — — 12 Stock based compensation 187 119 202 Interest expense and financing charges, net 540 753 474 Other income, net (18) (14) (844) Interest on trade accounts receivable — — (1) Adjusted EBITDA $ 9,339 $ 7,556 $ 2,490 64 Drilling Services Years Ended December 31, Reconciliation of net loss to Adjusted EBITDA: 2023 2022 2021 Net loss $ (4,134) $ (6,071) $ (9,183) Depreciation, depletion, amortization and accretion 4,514 5,811 6,784 Gains on disposal of assets, net (1,577) — (205) Public offering costs — — 1 Stock based compensation 23 11 66 Interest expense and financing charges, net 489 435 237 Other (income) expense, net (33) — 25 Adjusted EBITDA $ (718) $ 186 $ (2,275) Other Services (a) Years Ended December 31, Reconciliation of net (loss) income to Adjusted EBITDA: 2023 2022 2021 Net (loss) income $ (4,390) $ (7,730) $ 8,843 Depreciation, depletion, amortization and accretion 7,675 11,454 14,429 Gains on disposal of assets, net (1,850) (2,409) (3,856) Impairment of goodwill 1,810 — — Impairment of other long-lived assets — — 547 Public offering costs — — 8 Stock based compensation 89 64 90 Interest expense and financing charges, net 912 988 663 Other (income) expense, net (2,714) (85) 321 Provision (benefit) for income taxes 1,083 180 (23,575) Interest on trade accounts receivable — — — Adjusted EBITDA $ 2,615 $ 2,462 $ (2,530) a.
Biggest changeConsolidated Years Ended December 31, Reconciliation of net loss to Adjusted EBITDA: 2024 2023 2022 Net loss $ (207,326) $ (3,163) $ (619) Depreciation, depletion, amortization and accretion 25,079 45,110 64,271 Gains on disposal of assets, net (4,014) (6,041) (3,908) Impairment of goodwill — 1,810 — Stock based compensation 875 1,345 923 Interest expense and financing charges, net 25,204 16,196 11,506 Other expense (income), net 64,621 (42,015) (40,912) (Benefit) provision for income taxes (11,204) 12,297 13,607 Interest on trade accounts receivable (60,686) 45,440 41,276 Adjusted EBITDA $ (167,451) $ 70,979 $ 86,144 62 Well Completion Services Years Ended December 31, Reconciliation of net (loss) income to Adjusted EBITDA: 2024 2023 2022 Net (loss) income $ (21,886) $ (2,043) $ 12,870 Depreciation, depletion, amortization and accretion 10,889 15,374 20,129 Loss (gains) on disposal of assets, net 52 (2,023) (618) Stock based compensation 180 496 369 Interest expense and financing charges, net 1,628 4,133 1,625 Other expense (income), net 2 2 (343) Adjusted EBITDA $ (9,135) $ 15,939 $ 34,032 Infrastructure Services Years Ended December 31, Reconciliation of net (loss) income to Adjusted EBITDA: 2024 2023 2022 Net (loss) income $ (166,089) $ 8,237 $ 4,933 Depreciation, depletion, amortization and accretion 2,774 8,390 16,171 Gains on disposal of assets, net (1,304) (510) (795) Stock based compensation 462 538 349 Interest expense and financing charges, net 21,590 9,753 7,390 Other expense (income), net 64,535 (39,252) (40,470) (Benefit) provision for income taxes (14,785) 11,214 13,427 Interest on trade accounts receivable (60,686) 45,440 41,276 Adjusted EBITDA $ (153,503) $ 43,810 $ 42,281 Natural Sand Proppant Services Years Ended December 31, Reconciliation of net (loss) income to Adjusted EBITDA: 2024 2023 2022 Net (loss) income $ (8,496) $ 1,824 $ (886) Depreciation, depletion, amortization and accretion 5,228 7,737 8,714 Loss (gains) on disposal of assets, net 1 (13) (89) Stock based compensation 145 186 118 Interest expense and financing charges, net 186 317 575 Other expense (income), net 8 (18) (14) Adjusted EBITDA $ (2,928) $ 10,033 $ 8,418 63 Other Services (a) Years Ended December 31, Reconciliation of net loss to Adjusted EBITDA: 2024 2023 2022 Net loss $ (10,855) $ (11,181) $ (17,536) Depreciation, depletion, amortization and accretion 6,188 13,609 19,257 Gains on disposal of assets, net (2,763) (3,495) (2,406) Impairment of goodwill — 1,810 — Stock based compensation 88 125 87 Interest expense and financing charges, net 1,800 1,993 1,916 Other expense (income), net 76 (2,747) (85) Provision for income taxes 3,581 1,083 180 Adjusted EBITDA $ (1,885) $ 1,197 $ 1,413 a.
As a result of the sale of ARS, we performed an impairment assessment of our goodwill for the Aviation reporting unit. We determined that the carrying value of goodwill for our Aviation reporting unit exceeded the fair value, resulting in impairment expense of $1.8 million for the year ended December 31, 2023.
As a result of the sale of ARS, we performed an impairment assessment of our goodwill for the Aviation reporting unit in 2023. We determined that the carrying value of goodwill for our Aviation reporting unit exceeded the fair value, resulting in impairment expense of $1.8 million for the year ended December 31, 2023.
New Revolving Credit Facility and New Term Credit Facility On October 16, 2023, we entered into the new revolving credit facility and the new term credit facility (each as defined below), which refinanced in full our indebtedness outstanding under, and terminated, the amended and restated revolving credit facility, dated as of October 19, 2018, as amended (the “previous revolving credit facility”), with us and certain of our direct and indirect subsidiaries, as borrowers, the lenders party thereto from time to time, and PNC Bank, National Association, as a lender and as administrative agent for the lenders.
Revolving Credit Facility and Term Credit Facility On October 16, 2023, we entered into a revolving credit facility and a term credit facility (each as defined below), which refinanced in full our indebtedness outstanding under, and terminated, the amended and restated revolving credit facility, dated as of October 19, 2018, as amended (the “previous revolving credit facility”), with us and certain of our direct and indirect subsidiaries, as borrowers, the lenders party thereto from time to time, and PNC Bank, National Association, as a lender and as administrative agent for the lenders.
Also, as noted above in this report, in response to market conditions we have (i) temporarily shut down certain of our oilfield service offerings, including coil tubing, pressure control, flowback, crude oil hauling, cementing, acidizing and land drilling services, (ii) idled certain facilities, including our sand processing plant in Pierce County, Wisconsin and (iii) reduced our workforce across all of our operations.
Also, as noted above in this report, in response to market conditions and reduced demand, we have (i) temporarily shut down certain of our oilfield service offerings, including coil tubing, pressure control, flowback, crude oil hauling, cementing, acidizing and land drilling services, (ii) idled certain facilities, including our sand processing plant in Pierce County, Wisconsin and (iii) reduced our workforce across all of our operations.
We exclude the items listed above from net (loss) income in arriving at Adjusted EBITDA because these amounts can vary substantially from company to company within our industries depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired.
We exclude the items listed above from net loss in arriving at Adjusted EBITDA because these amounts can vary substantially from company to company within our industries depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired.
On June 1, 2022, we entered into another agreement with FNC whereby we sold additional assets from our infrastructure segment to FNC for aggregate proceeds of $4.6 million and entered into a 42-month lease agreement whereby we lease back the assets at a monthly rental rate of $0.1 million.
On June 1, 2022, we entered into another agreement with FNC whereby we sold additional assets from our infrastructure segment to FNC for 68 aggregate proceeds of $4.6 million and entered into a 42-month lease agreement whereby we lease back the assets at a monthly rental rate of $0.1 million.
Our primary business objective is to grow our operations and create value for stockholders through organic growth opportunities and accretive acquisitions. Our suite of services includes well completion services, infrastructure services, natural sand proppant services, drilling services and other services. Our well completion services division provides hydraulic fracturing, sand hauling and water transfer services.
Our primary business objective is to grow our operations and create value for stockholders through organic growth opportunities and accretive acquisitions. Our suite of services includes well completion services, infrastructure services, natural sand proppant services and other services. Our well completion services division provides hydraulic fracturing, sand hauling and water transfer services.
Our primary sources of liquidity have been cash on hand, borrowings under our revolving credit facility and term credit facility and cash flows from operations, as well as the net proceeds received by Cobra under the assignment agreement with SPCP Group relating to the PREPA receivable.
Our primary sources of liquidity have been cash on hand, borrowings under our revolving credit facility and term credit facility and cash flows from operations, as well as the net proceeds received 64 by Cobra under the assignment agreement with SPCP Group relating to the PREPA receivable.
Interest under the new revolving credit facility equals the Tranche Rate (as defined in the new revolving credit facility) plus (i) 1.75%, if the Average Excess Availability Percentage (as defined in the new revolving credit facility) is greater than 66 2/3%, (ii) 2.00% if the Average Excess Availability Percentage is greater than 33 1/3% and less than or equal to 66 2/3%, and (iii) 2.25% if the Average Excess Availability Percentage is less than or equal to 33 1/3%.
Interest under the revolving credit facility equals the Tranche Rate (as defined in the revolving credit facility) plus (i) 1.75%, if the Average Excess Availability Percentage (as defined in the revolving credit facility) is greater than 66 2/3%, (ii) 2.00% if the Average Excess Availability Percentage is greater than 33 1/3% and less than or equal to 66 2/3%, and (iii) 2.25% if the Average Excess Availability Percentage is less than or equal to 33 1/3%.
Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net (loss) income or cash flows from operating activities as determined in accordance with GAAP or as an indicator of our operating performance or liquidity.
Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net loss or cash flows from operating activities as determined in accordance with GAAP or as an indicator of our operating performance or liquidity.
If we seek additional capital for any of the above or other reasons, we may do so through borrowings under a revolving credit facility, joint venture partnerships, sale-leaseback transactions, asset sales, including potential sales of accounts receivable, offerings of debt or equity securities or other means.
If we seek additional capital for any of the above or other reasons, we may do so through borrowings under the revolving credit facility, joint venture partnerships, sale-leaseback transactions, asset sales, including potential sales of accounts receivable or other financing transactions, offerings of debt or equity securities or other means.
Capital expenditures primarily for upgrades to our pressure pumping fleet to reduce greenhouse gas emissions and maintenance for the years ended December 31, 2023, 2022 and 2021. b. Capital expenditures primarily for truck, tooling and other equipment purchases for new infrastructure crews for the years ended December 31, 2023, 2022 and 2021. c.
Capital expenditures primarily for upgrades to our pressure pumping fleet to reduce greenhouse gas emissions and maintenance for the years ended December 31, 2024, 2023 and 2022. b. Capital expenditures primarily for truck, tooling and other equipment purchases for new infrastructure crews for the years ended December 31, 2024, 2023 and 2022. c.
As additional information becomes available, we reassess potential liabilities related to pending claims and litigation and may revise previous estimates, which could materially affect our results of operations in a given period. 74
As additional information becomes available, we reassess potential liabilities related to pending claims and litigation and may revise previous estimates, which could materially affect our results of operations in a given period. 72
We define Adjusted EBITDA as net (loss) income before depreciation, depletion, amortization and accretion, gains on disposal of assets, net, impairment of goodwill, impairment of other long-lived assets, public offering costs, stock based compensation, interest expense and financing charges, net, other income, net (which is comprised of interest on trade accounts receivable and certain legal expenses) and provision (benefit) for income taxes, further adjusted to add back interest on trade accounts receivable.
We define Adjusted EBITDA as net loss before depreciation, depletion, amortization and accretion, gains on disposal of assets, net, impairment of goodwill, stock based compensation, interest expense and financing charges, net, other expense (income), net (which is comprised of interest on trade accounts receivable and certain legal expenses) and (benefit) provision for income taxes, further adjusted to add back interest on trade accounts receivable.
Net working capital (less cash and current portion of long-term debt) is a non-GAAP measure and, as of December 31, 2023, is calculated by subtracting total current liabilities of $182.6 million and cash and cash equivalents of $16.6 million from total current assets of $496.9 million.
As of December 31, 2023, net working capital (less cash and current portion of long-term debt) is calculated by subtracting total current liabilities of $182.6 million and cash and cash equivalents of $16.6 million from total current assets of $496.9 million.
Effect of Foreign Exchange Rate on Cash The effect of foreign exchange rate on cash was a nominal amount for the year ended December 31, 2023, ($0.2) million for the year ended December 31, 2022, and was a nominal amount for the year ended December 31, 2021.
Effect of Foreign Exchange Rate on Cash The effect of foreign exchange rate on cash was a ($0.1) million for the year ended December 31, 2024, a nominal amount for the year ended December 31, 2023, and ($0.2) million for the year ended December 31, 2022.
In particular, under the new term credit facility, we are required, among other things, to mandatorily remit to Wexford up to 50% of all amounts that constitute PREPA Claim Proceeds, as such term is defined in the new term credit facility, which will be used to reduce outstanding borrowings under the new term credit facility, as required under the terms thereof.
In particular, under the term credit facility, we were required, among other things, to mandatorily remit to Wexford up to 50% of all amounts that constitute PREPA Claim Proceeds, as such term is defined in the term credit facility, which were used to reduce outstanding borrowings under the term credit facility, as required under the terms thereof.
Interest under the new term credit facility equals the SOFR Interest Rate (as defined in the new term credit facility) plus 7.50%, as such margin may be increased pursuant to the terms of the new term credit facility; provided that we may elect to pay all or a portion of the accrued interest due with respect to any Interest Period (as defined in the new term credit facility) ending on or before April 16, 2025, in kind by adding such accrued interest to the principal amount of the outstanding loans thereunder.
Interest under the term credit facility equaled the SOFR Interest Rate (as defined in the term credit facility) plus 7.50%; provided that we may elect to pay all or a portion of the accrued interest due with respect to any Interest Period (as defined in the new term credit facility) ending on or before April 16, 2025, in kind by adding such accrued interest to the principal amount of the outstanding loans thereunder.
On October 16, 2023, we, as borrower, and certain of our direct and indirect subsidiaries, as guarantors, entered into a revolving credit agreement with the lenders party thereto and Fifth Third Bank, National Association, as a lender and as 68 administrative agent for the lenders (“Fifth Third”), as may be subsequently amended (the “new revolving credit facility”).
On October 16, 2023, we, as borrower, and certain of our direct and indirect subsidiaries, as guarantors, entered into a revolving credit agreement with the lenders party thereto and Fifth Third Bank, National Association, as a lender and as 66 administrative agent for the lenders (“Fifth Third Bank”), as may be subsequently amended (the “revolving credit facility”).
Management believes these measures provide meaningful information about the Company’s performance by excluding certain non-cash charges, such as impairment of goodwill and impairment of other long-lived assets, that may not be indicative of the Company’s ongoing operating results, from net loss.
Management believes these measures provide meaningful information about the Company’s performance by excluding certain non-cash charges, such as impairment of goodwill, that may not be indicative of the Company’s ongoing operating results, from net loss.
The year-over-year effect was driven primarily by a favorable (unfavorable) shift in the weakness (strength) of the Canadian dollar relative to the U.S. dollar for the cash held in Canadian accounts. Working Capital Our working capital totaled $314.4 million and $259.5 million, respectively, at December 31, 2023 and 2022.
The year-over-year effect was driven primarily by a favorable (unfavorable) shift in the weakness (strength) of the Canadian dollar relative to the U.S. dollar for the cash held in Canadian accounts. Working Capital Our working capital totaled $74.1 million and $314.4 million, respectively, at December 31, 2024 and 2023.
The change in operating cash flows from 2022 to 2023 was primarily due to increased receipts on accounts receivable, including the receipt of $22.2 million from PREPA, which was partially offset by an increase in payments on accounts payable and other liabilities as well as a decline in depreciation expense.
The change in operating cash flows from 2022 to 2023 was primarily due to increased receipts on accounts receivable, including the receipt of $22.2 million from PREPA, which was partially offset by an increase in payments on accounts payable and other liabilities.
As discussed above, pricing for crude oil and natural gas declined from levels seen in 2022, which slowed down completion 57 activities and adversely impacted demand for our sand proppant services in the second half of 2023.
As discussed above, pricing for crude oil and natural gas declined from levels seen in 2022, which slowed down completion activities and adversely impacted demand for our sand proppant services in the second half of 2023. Activity remained suppressed throughout 2024.
Gains on the disposal of assets is primarily related to the sale of a drilling rig, trucks, and field equipment for the years ended December 31, 2023 and trucks, land and buildings for the year ended December 31, 2022. Impairment of Goodwill .
Gains on the disposal of assets is primarily related to the sale of dormitories, trucks, and field equipment for the years ended December 31, 2024 and a drilling rig, trucks, and field equipment for the year ended December 31, 2023. Impairment of Goodwill .
In response to market conditions, we temporarily shut down our cementing and acidizing operations and flowback operations beginning in July 2019, our contract drilling operations beginning in December 2019, our rig hauling operations beginning in April 2020, our coil tubing, pressure control and full service transportation operations beginning in July 2020 and our crude oil hauling operations beginning in July 2021.
In response to market conditions and reduced demand, we idled our cementing and acidizing operations and flowback operations beginning in July 2019, our contract drilling operations beginning in December 2019, our rig hauling operations beginning in April 2020, our coil tubing, pressure control and full service transportation operations beginning in July 2020 and our crude oil hauling operations beginning in July 2021.
For a discussion of the results of operations for the year ended December 31, 2022 as compared to the year ended December 31, 2021, please refer to “Part II, Item 7.
For a discussion of the results of operations for the year ended December 31, 2023 as compared to the year ended December 31, 2022, please refer to Part II, Item 7.
We did not recognize any impairment of goodwill in 2022. Operating Loss. We reported an operating loss of $16.7 million for 2023 compared to $16.4 million for 2022.
We did not recognize any impairment of goodwill in 2024. Operating Loss. We reported an operating loss of $128.7 million for 2024 compared to $16.7 million for 2023.
The increase as a percentage of revenue is primarily due to a decrease in utilization of our pressure pumping services, resulting in a higher ratio of fixed costs to variable costs. Infrastructure Services. Infrastructure services division cost of revenue, exclusive of depreciation and amortization expense, decreased $1.0 million from $91.6 million for 2022 to $90.6 million for 2023.
The increase as a percentage of revenue is primarily due to a decrease in utilization of our pressure pumping services, resulting in a higher ratio of fixed costs to variable costs. Infrastructure Services. Infrastructure services division cost of revenue, exclusive of depreciation and amortization expense, increased $1.5 million from $90.6 million for 2023 to $92.1 million for 2024.
We have not repurchased any shares of our common stock under the stock repurchase program as of December 31, 2023 or to date. See also Item 1.A.
We have not repurchased any shares of our common stock under the stock repurchase program as of December 31, 2024 or to date. See also Item 1A.
Inspections LLC—January 2015 • Mammoth Equipment Leasing LLC—November 2016 • Bison Sand Logistics LLC—January 2018 • Aquahawk Energy LLC—June 2018 Infrastructure Services Segment • Cobra Acquisitions LLC, or Cobra—January 2017 • Lion Power Services LLC, formerly Cobra Energy LLC—January 2017 • Higher Power Electrical LLC—April 2017 • 5 Star Electric LLC—July 2017 • Python Equipment LLC—December 2018 • Aquawolf LLC—September 2019 • Falcon Fiber Solutions LLC—May 2021 55 Natural Sand Proppant Services Segment • Muskie Proppant LLC—September 2011 • Barracuda Logistics LLC—October 2014 • Piranha Proppant LLC—May 2017 • Sturgeon Acquisitions LLC—June 2017 • Taylor Frac, LLC—June 2017 • Taylor Real Estate Investments, LLC—June 2017 • South River Road, LLC—June 2017 Drilling Services Segment • Bison Drilling and Field Services, LLC—November 2010 • Panther Drilling Systems LLC—December 2012 Other • Great White Sand Tiger Lodging Ltd.—October 2007 • Redback Energy Services, LLC—October 2011 • Redback Coil Tubing, LLC—May 2012 • Bison Trucking—August 2013 • Anaconda Rentals LLC, formerly White Wing Tubular Services LLC—September 2014 • WTL Oil LLC, or WTL, formerly Silverback—June 2016 • Mammoth Energy Services Inc.—June 2016 • Mammoth Energy Partners, LLC—October 2016 • Mako Acquisitions LLC—March 2017 • Stingray Energy Services LLC, or Stingray Energy Services—June 2017 • Stingray Cementing LLC—June 2017 • Tiger Shark Logistics LLC—October 2017 • Cobra Aviation Services LLC—January 2018 • Black Mamba Energy LLC—March 2018 • Stingray Cementing and Acidizing LLC, formerly RTS Energy Services LLC—June 2018 • Ivory Freight Solutions LLC—July 2018 • IFX Transport LLC—December 2018 • Air Rescue Systems LLC (“ARS”)—December 2018 through July 13, 2023 • Leopard Aviation LLC—April 2019 • Anaconda Manufacturing LLC—September 2019 On July 13, 2023, the Company sold its equity interests in ARS.
Inspections LLC—January 2015 • Mammoth Equipment Leasing LLC—November 2016 Infrastructure Services Segment • Cobra Acquisitions LLC, or Cobra—January 2017 • Lion Power Services LLC, formerly Cobra Energy LLC—January 2017 • Higher Power Electrical LLC—April 2017 • 5 Star Electric LLC—July 2017 • Python Equipment LLC—December 2018 54 • Aquawolf LLC—September 2019 • Falcon Fiber Solutions LLC—May 2021 Natural Sand Proppant Services Segment • Muskie Proppant LLC—September 2011 • Piranha Proppant LLC—May 2017 • Sturgeon Acquisitions LLC—June 2017 • Taylor Frac, LLC—June 2017 • Taylor Real Estate Investments, LLC—June 2017 • South River Road, LLC—June 2017 Other • Great White Sand Tiger Lodging Ltd.—October 2007 • Bison Drilling and Field Services, LLC—November 2010 • Panther Drilling Systems LLC—December 2012 • Bison Trucking—August 2013 • Mammoth Energy Services Inc.—June 2016 • Mammoth Energy Partners, LLC—October 2016 • Mako Acquisitions LLC—March 2017 • Stingray Energy Services LLC, or Stingray Energy Services—June 2017 • Tiger Shark Logistics LLC—October 2017 • Cobra Aviation Services LLC—January 2018 • Dire Wolf Energy Services LLC—January 2018 • Black Mamba Energy LLC—March 2018 • Stingray Cementing and Acidizing LLC, formerly RTS Energy Services LLC—June 2018 • Air Rescue Systems LLC (“ARS”)—December 2018 through July 13, 2023 • Leopard Aviation LLC—April 2019 • Predator Aviation LLC—April 2019 • Anaconda Manufacturing LLC—September 2019 • Orca Energy Services LLC—December 2024 On July 13, 2023, the Company sold its equity interests in ARS.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2022 (filed with the SEC on February 24, 2023), which is incorporated in this report by reference from such prior report on Form 10-K.
“Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2023 (filed with the SEC on March 1, 2024), which is incorporated in this report by reference from such prior report on Form 10-K.
The increased operating loss in 2023 was primarily due to reduced utilization across our well completions and natural sand proppant divisions, partially offset by a decline in depreciation, depletion, amortization and accretion expense. Interest Expense and financing charges, net .
The increased loss was coupled with reduced utilization across our well completions and natural sand proppant divisions, and partially offset by a decline in depreciation, depletion, amortization and accretion expense. Interest Expense and financing charges, net .
On average, 178 rooms were utilized per night during 2023, a 3% increase from an average of 172 rooms utilized per night in 2022. Cost of Revenue (exclusive of depreciation, depletion, amortization and accretion expense) .
On average, 216 rooms were utilized per night during 2024, a 21% increase from an average of 178 rooms utilized per night in 2023. Cost of Revenue (exclusive of depreciation, depletion, amortization and accretion expense) .
Throughout 2023, pricing for crude oil and natural gas declined from levels seen in 2022, which slowed down completion activities for our customers, in particular, in the Utica and Marcellus Shale natural gas plays, and, as a result, reduced demand for our well completion services. These factors have continued into the first quarter of 2024.
Throughout 2023, pricing for crude oil and natural gas declined from levels seen in 2022, which slowed down completion activities for our customers, in particular, in the Utica and Marcellus Shale natural gas plays, and, as a result, reduced demand for our well completion services.
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion expense, decreased $30.8 million from $278.6 million, or 77% of total revenue, for 2022 to $247.8 million, or 80% of total revenue, for 2023. Cost of revenue by operating division was as follows: Well Completion Services .
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion expense, decreased $77.0 million from $247.8 million, or 80% of total revenue, for 2023 to $170.8 million, or 91% of total revenue, for 2024. Cost of revenue by operating division was as follows: Well Completion Services .
Demand for our natural sand proppant was adversely impacted in the second quarter of 2023 by the wildfires in Canada, which hindered our ability to transport sand. Notwithstanding the foregoing, our sand business remained resilient during the second quarter of 2023.
Demand for our natural sand proppant was adversely impacted in the second quarter of 2023 by the wildfires in Canada, which hindered our ability to transport sand.
Our revenues, operating (loss) income and identifiable assets are primarily attributable to four reportable segments: well completion services; infrastructure services; natural sand proppant services; and drilling services. Prior to 2023, we included Bison Trucking LLC, or Bison Trucking, in our drilling segment.
Our revenues, operating (loss) income and identifiable assets are primarily attributable to three reportable segments: well completion services; infrastructure services; and natural sand proppant services. Prior to 2024, we included Bison Drilling and Field Services, LLC, or Bison Drilling, and Panther Drilling Systems LLC, or Panther, in our drilling reportable segment.
See Note 7 to our consolidated financial statements for details regarding the facts and circumstances that led to this impairment and how the fair value of each reporting unit was estimated, including significant assumptions used and other details. Other Long-Lived Assets.
“Impairments” to our consolidated financial statements included elsewhere in this annual report for details regarding the facts and circumstances that led to this impairment and how the fair value of each reporting unit was estimated, including significant assumptions used and other details. Other Long-Lived Assets.
Infrastructure services division revenue decreased $1.0 million, or 1%, to $110.5 million for 2023 from $111.5 million for 2022 primarily due to a decline in average crew count from 91 crews during the year ended December 31, 2022 to an average of 83 crews during the year ended December 31, 2023.
Infrastructure services division revenue decreased marginally by $0.1 million to $110.4 million for 2024 from $110.5 million for 2023 primarily due to a decline in average crew count from 83 crews during the year ended December 31, 2023 to an average of 79 crews during the year ended December 31, 2024.
Activity for ARS through the date of sale is included in the accompanying results of operations. 2023 Financial Overview and Highlights • Net loss of $3.2 million, or $0.07 per diluted share, for the year ended December 31, 2023 as compared to net loss of $0.6 million, or $0.01 per diluted share, for the year ended December 31, 2022. • Adjusted EBITDA of $71.0 million for the year ended December 31, 2023 as compared to $86.1 million for the year ended December 31, 2022.
Activity for ARS through the date of sale is included in the accompanying results of operations. 2024 Financial Overview and Highlights • Net loss of $207.3 million, or $4.31 per diluted share, for the year ended December 31, 2024 as compared to net loss of $3.2 million, or $0.07 per diluted share, for the year ended December 31, 2023.
We believe that our cash on hand, operating cash flow and available borrowings under our credit facility and term loan facility will be sufficient to meet our short-term and long-term funding requirements, including funding our current operations, planned capital expenditures, debt service obligations and known contingencies.
We believe that our cash on hand, including the cash payments received to date under the Settlement Agreement with PREPA, operating cash flow and available borrowings under our currently undrawn credit facility will be sufficient to meet our short-term and long-term funding requirements, including funding our current operations, planned capital expenditures, debt service obligations and known contingencies.
Revenue for 2023 decreased $52.6 million, or 15%, to $309.5 million from $362.1 million for 2022. The decline in total revenue is primarily attributable to a decrease in utilization in our well completion services division as well as a decline in tons sold in our natural sand proppant services division.
Revenue for 2024 decreased $121.6 million, or 39%, to $187.9 million from $309.5 million for 2023. The decline in total revenue is primarily attributable to a decrease in utilization in our well completion services division as well as a decline in tons sold in our natural sand proppant services division.
On October 16, 2023, we, as borrower, and certain of our direct and indirect subsidiaries, as guarantors, also entered into a loan and security agreement with the lenders party thereto and Wexford Capital LP, an affiliate of the Company, as administrative agent for the lenders “Wexford”), as may be subsequently amended (the “new term credit facility”).
On October 16, 2023, we, as borrower, and certain of our direct and indirect subsidiaries, as guarantors, also entered into a loan and security agreement with the lenders party thereto and Wexford Capital LP, an affiliate of the Company (the “term credit facility”).
Liquidity and Cash Flows The following table sets forth our cash flows for the years indicated (in thousands): Years Ended December 31, 2023 2022 2021 Net cash provided by (used in) operating activities $ 31,386 $ 15,266 $ (18,865) Net cash (used in) provided by investing activities (8,786) (2,124) 5,507 Net cash (used in) provided by financing activities (15,586) (5,601) 8,428 Effect of foreign exchange rate on cash 2 (158) 7 Net change in cash $ 7,016 $ 7,383 $ (4,923) Operating Activities Net cash provided by (used in) operating activities was $31.4 million, $15.3 million and ($18.9) million, respectively, for the years ended December 31, 2023, 2022 and 2021.
Liquidity and Cash Flows The following table sets forth our cash flows for the years indicated (in thousands): Years Ended December 31, 2024 2023 2022 Net cash provided by operating activities $ 180,717 $ 31,386 $ 15,266 Net cash used in investing activities (10,432) (8,786) (2,124) Net cash used in financing activities (112,113) (15,586) (5,601) Effect of foreign exchange rate on cash (144) 2 (158) Net change in cash $ 58,028 $ 7,016 $ 7,383 Operating Activities Net cash provided by operating activities was $180.7 million, $31.4 million and $15.3 million, respectively, for the years ended December 31, 2024, 2023 and 2022.
Litigation and Contingencies As discussed in Note 20 of our consolidated financial statements, we are involved in various litigation matters arising in the ordinary course of business. Accruals for litigation and contingencies are based on our assessment, including advice of legal counsel, of the expected outcome of litigation or other dispute resolution proceedings and/or the expected resolution of contingencies.
“Commitments and Contingencies” to our consolidated financial statements included elsewhere in this annual report, we are involved in various litigation matters arising in the ordinary course of business. Accruals for litigation and contingencies are based on our assessment, including advice of legal counsel, of the expected outcome of litigation or other dispute resolution proceedings and/or the expected resolution of contingencies.
The new term credit facility was approved by the audit committee of our board of directors, consisting entirely of independent directors, as a transaction with a related party. The new term credit facility provides for term commitments in an aggregate amount equal to $45 million.
The term credit facility was approved by the audit committee of our board of directors, consisting entirely of independent directors, as a transaction with a related party. The term credit facility provided for term commitments in an aggregate amount equal to $45 million. Borrowings under the term credit facility were secured by our assets, inclusive of the subsidiary companies.
Our corporate related activities do not generate revenue. 65 Adjusted Net Loss and Adjusted Loss per Share Adjusted net loss and adjusted basic and diluted loss per share are supplemental non-GAAP financial measures that are used by management to evaluate our operating and financial performance.
Adjusted Net Loss and Adjusted Loss per Share Adjusted net loss and adjusted basic and diluted loss per share are supplemental non-GAAP financial measures that are used by management to evaluate our operating and financial performance.
Under the agreements, we have the option to purchase the assets at the end of the lease term. We recorded a liability for the proceeds received and will continue to depreciate the assets.
Under the agreements, we have the option to purchase the assets at the end of the lease term, which caused us to fail true sale treatment. As a result, we recorded a liability for the proceeds received and will continue to depreciate the assets.
Financing Activities Net cash (used in) provided by financing activities was ($15.6) million, ($5.6) million and $8.4 million, respectively, for the years ended December 31, 2023, 2022 and 2021.
Financing Activities Net cash used in financing activities was $112.1 million, $15.6 million and $5.6 million, respectively, for the years ended December 31, 2024, 2023 and 2022.
This could result in the recognition of future material impairment charges on the same, or additional, property and equipment if future cash flow estimates, based upon information then available to management, indicate that their carrying values are not recoverable.
This could result in the recognition of future material impairment charges if future cash flow estimates, based upon information then available to management, indicate that their carrying values are not recoverable. Litigation and Contingencies As discussed in Note 20.
Further, under the term loan and security agreement with Wexford, Mammoth is required, among other things, to mandatorily remit to Wexford up to 50% of all amounts that constitute PREPA Claim proceeds, to reduce outstanding borrowings under such term loan and security agreement. In connection with the Assignment Agreement, Wexford waived this requirement until the Assignment Agreement is terminated.
Further, under the term loan and security agreement with Wexford, Mammoth was required, among other things, to mandatorily remit to Wexford up to 50% of all amounts that constitute PREPA Claim proceeds, including the proceeds received by Cobra under the Assignment Agreement, to reduce outstanding borrowings under such term loan and security agreement.
The lenders, as applicable, (i) would not be required to lend any additional amounts to us under the new revolving credit facility, (ii) could elect to increase the interest rate by (x) 200 basis points in connection with an event of default under the new revolving credit facility or (y) 300 basis points with respect to an event of default under the new term credit facility, (iii) could elect to declare all outstanding borrowings, together with accrued and unpaid interest and fees, to be due and payable, (iv) may have the ability to require us to apply all of our available cash to repay outstanding borrowings, and (v) may foreclose on substantially all of our assets.
The lenders, as applicable, (i) would not be required to lend any additional amounts to the Company, (ii) could elect to increase the interest rate by 200 basis points, (iii) could elect to declare all outstanding borrowings, together with accrued and unpaid interest and fees, to be due and payable, (iv) may have the ability to require the Company to apply all of its available cash to repay outstanding borrowings, and (v) may 67 foreclose on substantially all of the Company’s assets.
Includes results for our aviation, equipment rentals, remote accommodations and equipment manufacturing and corporate related activities.
Includes results for our directional drilling, aviation, equipment rentals, remote accommodations and equipment manufacturing and corporate related activities. Our corporate related activities do not generate revenue.
Concurrent with the sale of assets, we entered into a 36-month lease agreement whereby we will lease back the assets at a monthly rental rate of $0.1 million.
Concurrent with the sale of assets, we entered into a 36-month lease agreement whereby we lease back the assets at a monthly rental rate of $0.1 million. On December 30, 2023, this lease was extended 12 months.
We also provide storm repair and restoration services in response to storms and other disasters. We provide infrastructure services primarily in the northeastern, southwestern, midwestern and western portions of the United States. We currently have agreements in place with private utilities, public IOUs and Co-Ops.
We also provide storm repair and restoration services in response to storms and other disasters. We provide infrastructure services primarily in the northeastern, southwestern, midwestern and western portions of the United States.
This was partially offset by an increase in storm restoration activity of $4.5 million during the year ended December 31, 2023 compared to the year ended December 31, 2022. Natural Sand Proppant Services. Natural sand proppant services division revenue decreased $12.3 million, or 24%, to $39.1 million for 2023, from $51.4 million for 2022.
This was offset by an increase in storm, transmission and engineering activity of $4.7 million during the year ended December 31, 2024 compared to the year ended December 31, 2023. Natural Sand Proppant Services. Natural sand proppant services division revenue decreased $20.0 million, or 51%, to $19.1 million for 2024, from $39.1 million for 2023.
See Note 2 to our consolidated financial statements for additional detail regarding our allowance for expected credit losses. Valuation of Long-Lived Assets Long-lived assets on our balance sheet include property, plant and equipment, goodwill and intangible assets. We test goodwill for impairment annually, or more frequently if events or changes in circumstances indicate that an impairment may 73 exist.
Valuation of Long-Lived Assets Long-lived assets on our balance sheet include property, plant and equipment, goodwill and intangible assets. We test goodwill for impairment annually, or more frequently if events or changes in circumstances indicate that an impairment may exist.
Cash (used in) provided by investing activities is primarily comprised of purchases of property and equipment and proceeds from the disposal of property and equipment and business divestitures. 67 The following table summarizes our capital expenditures by operating division for the periods indicated (in thousands): Years Ended December 31, 2023 2022 2021 Well completion services (a) $ 17,931 $ 11,421 $ 4,327 Infrastructure services (b) 716 885 627 Natural sand proppant services (c) 223 88 484 Drilling services (c) 110 95 23 Other (d) 312 401 382 Eliminations 103 (153) — Total capital expenditures $ 19,395 $ 12,737 $ 5,843 a.
Cash used in investing activities is primarily comprised of purchases of property and equipment and proceeds from the disposal of property and equipment and business divestitures. 65 The following table summarizes our capital expenditures by operating division for the periods indicated (in thousands): Years Ended December 31, 2024 2023 2022 Well completion services (a) $ 12,730 $ 17,921 $ 11,421 Infrastructure services (b) 2,815 716 885 Natural sand proppant services (c) — 223 88 Other (d) 913 432 496 Eliminations (e) 607 103 (153) Total capital expenditures $ 17,065 $ 19,395 $ 12,737 a.
See Note 14 to our consolidated financial statements for additional detail regarding our change in tax expense. Non-GAAP Financial Measures Adjusted EBITDA Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies.
Non-GAAP Financial Measures Adjusted EBITDA Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies.
A continued period of low oil and natural gas prices or continued reductions in capital expenditures by our customers would likely have an adverse impact on our utilization and the prices that we receive for our services.
The assumptions used in the impairment evaluation for goodwill and other long-lived assets are inherently uncertain and require management’s judgment. A continued period of low oil and natural gas prices or continued reductions in capital expenditures by our customers would likely have an adverse impact on our utilization and the prices that we receive for our services.
The decrease is primarily due to a decline in property and equipment depreciation expense as a result of lower capital expenditures and existing assets being fully depreciated or impaired. Gains on Disposal of Assets, Net. Gains on the disposal of assets increased $2.1 million, or 54%, to $6.0 million for 2023 from $3.9 million in 2022.
Depreciation, depletion, amortization and accretion decreased $20.0 million, or 44%, to $25.1 million for 2024 from $45.1 million in 2023. The decrease is primarily due to a decline in property and equipment depreciation expense as a result of lower capital expenditures and existing assets being fully depreciated. Gains on Disposal of Assets, Net.
During the years ended December 31, 2023, and 2021, we recorded goodwill impairment charges of $1.8 million and $0.9 million, respectively. We did not recognize any impairment of goodwill for the year ended December 31, 2022.
During the year ended December 31, 2023, we recorded a goodwill impairment charge of $1.8 million. We did not recognize any impairment of goodwill for the years ended December 31, 2024 and 2022. See Note 7.
Borrowings under the new revolving credit facility are secured by our assets, inclusive of the subsidiary companies, and are subject to a borrowing base calculation prepared monthly which includes a requirement to maintain certain reserves as specified in the new revolving credit facility. The new revolving credit facility also contains various affirmative and restrictive covenants.
The revolving credit facility provides for revolving commitments in an aggregate amount of up to $75 million. Borrowings under the revolving credit facility are secured by our assets, inclusive of the subsidiary companies, and are subject to a borrowing base calculation prepared monthly which includes a requirement to maintain certain reserves as specified in the revolving credit facility.
Years Ended December 31, 2023 2022 2021 (in thousands, except per share amounts) Net loss, as reported $ (3,163) $ (619) $ (101,430) Impairment of goodwill 1,810 — 891 Impairment of other long-lived assets — — 1,212 Adjusted net loss $ (1,353) $ (619) $ (99,327) Basic loss per share, as reported $ (0.07) $ (0.01) $ (2.18) Impairment of goodwill 0.04 — 0.02 Impairment of other long-lived assets — — 0.03 Adjusted basic loss per share $ (0.03) $ (0.01) $ (2.13) Diluted loss per share, as reported $ (0.07) $ (0.01) $ (2.18) Impairment of goodwill 0.04 — 0.02 Impairment of other long-lived assets — — 0.03 Adjusted diluted loss per share $ (0.03) $ (0.01) $ (2.13) Liquidity and Capital Resources We require capital to fund ongoing operations including maintenance expenditures on our existing fleet of equipment, organic growth initiatives, investments and acquisitions, and the litigation settlement obligations described in Note 20 “Commitments and Contingencies” of the Notes to the Consolidated Financial Statements and under “Capital Requirements and Sources of Liquidity” below.
Years Ended December 31, 2024 2023 2022 (in thousands, except per share amounts) Net loss, as reported $ (207,326) $ (3,163) $ (619) Impairment of goodwill — 1,810 — Adjusted net loss $ (207,326) $ (1,353) $ (619) Basic loss per share, as reported $ (4.31) $ (0.07) $ (0.01) Impairment of goodwill — 0.04 — Adjusted basic loss per share $ (4.31) $ (0.03) $ (0.01) Diluted loss per share, as reported $ (4.31) $ (0.07) $ (0.01) Impairment of goodwill — 0.04 — Adjusted diluted loss per share $ (4.31) $ (0.03) $ (0.01) Liquidity and Capital Resources We require capital to fund ongoing operations including maintenance expenditures on our existing fleet of equipment, organic growth initiatives, investments and acquisitions, and the litigation settlement obligations described in Note 20.
On May 26, 2018, Cobra and PREPA entered into a second one-year master services agreement, which provided for payments of up to $900 million, to provide additional repair services and begin the initial phase of reconstruction of the electrical power system in Puerto Rico (the “second contract”).
On May 26, 2018, Cobra and PREPA entered into a second one-year, $900 million master services agreement to provide additional repair services and begin the initial phase of reconstruction of the electrical power system in Puerto Rico. Our work under each of the contracts with PREPA ended on March 31, 2019.
During 2023, we recorded income tax expense of $12.3 million on pre-tax income of $9.1 million compared to income tax expense of $13.6 million on pre-tax income of $13.0 million for 2022. Our effective tax rate was 134.6% for 2023 compared to 104.8% for 2022.
During 2024, we recorded income tax benefit of $11.2 million on pre-tax loss of $218.5 million compared to income tax expense of $12.3 million on pre-tax income of $9.1 million for 2023. Our effective tax rate was 5.1% for 2024 compared to 134.6% for 2023.
Our unrestricted cash balances totaled $16.6 million and $17.3 million, respectively, at December 31, 2023 and 2022. Included in working capital are receivables due from PREPA totaling $402.3 million and $379.0 million and corresponding liabilities of $60.6 million and $47.6 million at December 31, 2023 and 2022, respectively.
Our unrestricted cash balances totaled $61.0 million and $16.6 million, respectively, at December 31, 2024 and 2023. Included in working capital are receivables due from PREPA totaling $20.0 million and $402.3 million and tax liabilities related to our work in Puerto Rico of $43.3 million and $60.6 million at December 31, 2024 and 2023, respectively.
During 2023, our capital expenditures totaled $19.4 million, including $17.9 million in our well completion segment primarily related to upgrades to our pressure pumping fleet, $0.7 million in our infrastructure segment primarily related to truck, tooling and equipment purchases for new crews, $0.2 million in our natural sand proppant services segment for equipment maintenance and $0.6 million for our other divisions primarily related to equipment additions for our remote accommodations and equipment rental businesses.
During the year ended December 31, 2024, our capital expenditures totaled $17.1 million, including $12.7 million in our well completion segment primarily related to upgrades to our pressure pumping fleet, $2.8 million in our infrastructure segment primarily related to truck, tooling and equipment purchases for new crews and $1.6 million for our other divisions primarily related to equipment additions for our remote accommodations and equipment rental businesses.
If such evaluations indicate that the future undiscounted cash flow from the assets is not sufficient to recover the carrying value of such assets, the assets are adjusted to their estimated fair values. During the year ended December 31, 2021, we recorded impairment charges of other long-lived assets totaling $1.2 million.
If such evaluations indicate that the future undiscounted cash flow from the assets is not sufficient to recover the carrying value of such assets, the assets are adjusted to their estimated fair values. We did not recognize any impairment of other long-lived assets for the years ended December 31, 2024, 2023 or 2022.
This note was secured by the seven pressure pumping units and bore interest at an imputed rate of approximately 15.0%. This equipment note was paid off on December 22, 2023.
Under this arrangement, we agreed to make monthly principal and interest payments totaling $0.3 million over the term of the agreement. This note was secured by the seven pressure pumping units and bore interest at an imputed rate of approximately 15.0%. This equipment note was paid off on December 22, 2023.
The net proceeds received by Cobra in connection with the Assignment Agreement were $46.1 million. Subsequent to December 31, 2023, PREPA paid $64.0 million with respect to the outstanding PREPA receivable.
In connection with the Assignment Agreement, Wexford waived this requirement. The net proceeds received by Cobra in connection with the Assignment Agreement were $46.1 million. During the three months ended March 31, 2024, PREPA paid $64.0 million with respect to the outstanding PREPA receivable.
If an event of default occurs under the new revolving credit facility or the new term credit facility, as applicable, and remains uncured, it could have a material adverse effect on our business, financial condition, liquidity and results of operations.
In connection with the payoff of the term credit facility, Wexford waived the 1% early termination penalty. If an event of default occurs under the revolving credit facility and remains uncured, it could have a material adverse effect on the Company’s business, financial condition, liquidity and results of operations.
Intersegment revenue, consisting primarily of revenue derived from our well completion segment, was a nominal amount for 2023 and $2.5 million, or 5% of total sand revenue, for 2022.
Intersegment revenue, consisting primarily of revenue derived from our well completion segment, was a nominal amount for each of 2024 and 2023, respectively.
Revenue derived from related parties was $1.0 million for 2023 compared to $1.1 million for 2022. Revenue by division was as follows: Well Completion Services . Well completion services division revenue decreased $39.4 million, or 23%, to $131.3 million for 2023 from $170.7 million for 2022.
Revenue derived from related parties was $1.5 million for 2024 compared to $1.0 million for 2023. Revenue by division was as follows: Well Completion Services . Well completion services division revenue decreased $93.4 million, or 73%, to $34.0 million for 2024 from $127.4 million for 2023.
The following is a breakout of SG&A expenses for the periods indicated (in thousands): Years Ended December 31, 2023 December 31, 2022 Cash expenses: Compensation and benefits $ 15,563 $ 13,729 Professional services 13,448 13,501 Other (a) 7,693 8,012 Total cash SG&A expense 36,704 35,242 Non-cash expenses: Change in provision for expected credit losses (591) 3,389 Stock based compensation 1,345 923 Total non-cash SG&A expense 754 4,312 Total SG&A expense $ 37,458 $ 39,554 a.
The following is a breakout of SG&A expenses for the periods indicated (in thousands): Years Ended December 31, 2024 December 31, 2023 Cash expenses: Compensation and benefits $ 14,448 $ 15,563 Professional services 12,298 13,448 Other (a) 7,146 7,693 Total cash SG&A expense 33,892 36,704 Non-cash expenses: Change in provision for expected credit losses (b) 90,054 (591) Stock based compensation 875 1,345 Total non-cash SG&A expense 90,929 754 Total SG&A expense $ 124,821 $ 37,458 a.
We rented an average of 241 pieces of equipment to customers during 2023, a decrease of 3% from an average of 249 pieces of equipment rented to customers during 2022. This was offset by an increase in utilization for remote accommodations business.
We rented an average of 210 pieces of equipment per month to customers during 2024, a decrease of 13% from an average of 241 pieces of equipment per month rented to customers during 2023. These declines were offset by an increase in utilization for our remote accommodations business.
As of February 28, 2024, we had cash on hand of $10.5 million, no outstanding borrowings under our new revolving credit facility and a borrowing base of $23.3 million, leaving an aggregate of $17.0 million of available borrowing capacity under this facility, after giving effect to $6.3 million of outstanding letters of credit.
As of March 5, 2025, we had unrestricted cash on hand of $64.8 million, no outstanding borrowings under our revolving credit facility and a borrowing base of $33.7 million, leaving an aggregate of $26.2 million of available borrowing capacity under this facility, after giving effect to $7.5 million of outstanding letters of credit.
Well completion services division cost of revenue, exclusive of depreciation and amortization expense, decreased $20.0 million, or 16%, from $128.7 million for 2022 to $108.7 million for 2023 primarily due to a decline in utilization.
Well completion services division cost of revenue, exclusive of depreciation and amortization expense, decreased $66.3 million, or 63%, from $105.1 million for 2023 to $38.8 million for 2024 primarily due to a decline in utilization.
As a percentage of revenue, cost of revenue, exclusive of depreciation and amortization expense of $8.4 million in 2023 and $16.2 million in 2022, was 82% for each of 2023 and 2022, respectively. Natural Sand Proppant Services.
As a percentage of revenue, cost of revenue, exclusive of depreciation and amortization expense of $2.8 million in 2024 and $8.4 million in 2023, was 83% and 82% for 2024 and 2023, respectively. The increase as a percentage of revenue is primarily due to an increase in contract labor costs as a percentage of revenue. Natural Sand Proppant Services.
As a percentage of revenue, our well completion services division cost of revenue, exclusive of depreciation and amortization expense of $16.8 million in 2023 and $22.1 million in 2022, was 83% and 75%, for 2023 and 2022, respectively.
As a percentage of revenue, our well completion services division cost of revenue, exclusive of depreciation and amortization expense of $10.9 million in 2024 and $15.4 million in 2023, was 114% and 82%, for 2024 and 2023, respectively.