Biggest changeFINANCIAL STATEMENTS Hallador Energy Company Consolidated Balance Sheets As of December 31, (in thousands) 2023 2022 ASSETS Current assets: Cash and cash equivalents $ 2,842 $ 3,009 Restricted cash 4,281 3,417 Accounts receivable 19,937 29,889 Inventory 23,075 49,796 Parts and supplies 38,877 28,295 Contract asset - coal purchase agreement — 19,567 Prepaid expenses 2,262 4,546 Total current assets 91,274 138,519 Property, plant and equipment: Land and mineral rights 115,486 115,595 Buildings and equipment 537,131 534,129 Mine development 158,642 140,108 Finance lease right-of-use assets 12,346 — Total property, plant and equipment 823,605 789,832 Less - accumulated depreciation, depletion and amortization (334,971 ) (309,370 ) Total property, plant and equipment, net 488,634 480,462 Investment in Sunrise Energy 2,811 3,988 Other assets 7,061 7,585 Total assets $ 589,780 $ 630,554 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Current portion of bank debt, net $ 24,438 $ 33,031 Accounts payable and accrued liabilities 62,908 82,972 Current portion of lease financing 3,933 — Deferred revenue 23,062 35,485 Contract liability - power purchase agreement and capacity payment reduction 43,254 88,114 Total current liabilities 157,595 239,602 Long-term liabilities: Bank debt, net 63,453 49,713 Convertible notes payable 10,000 10,000 Convertible notes payable - related party 9,000 9,000 Long-term lease financing 8,157 — Deferred income taxes 9,235 4,606 Asset retirement obligations 14,538 17,254 Contract liability - power purchase agreement 47,425 84,096 Other 1,789 1,259 Total long-term liabilities 163,597 175,928 Total liabilities 321,192 415,530 Commitments and contingencies Stockholders' equity: Preferred stock, $ .10 par value, 10,000 shares authorized; none issued — — Common stock, $ .01 par value, 100,000 shares authorized; 34,052 and 32,983 issued and outstanding, respectively 341 330 Additional paid-in capital 127,548 118,788 Retained earnings 140,699 95,906 Total stockholders’ equity 268,588 215,024 Total liabilities and stockholders’ equity $ 589,780 $ 630,554 The accompanying notes are an integral part of these Consolidated Financial Statements 46 Table of Contents Hallador Energy Company Consolidated Statements of Operations For the years ended December 31, (in thousands, except per share data) 2023 2022 SALES AND OPERATING REVENUES: Coal sales $ 361,926 $ 289,376 Electric sales 267,927 66,252 Other revenues 4,627 6,363 Total sales and operating revenues 634,480 361,991 OPERATING EXPENSES: Operating expenses 473,390 266,608 Depreciation, depletion and amortization 67,211 46,875 Asset retirement obligations accretion 1,804 1,010 Exploration costs 904 651 General and administrative 26,159 16,417 Total operating expenses 569,468 331,561 INCOME FROM OPERATIONS 65,012 30,430 Interest expense (1) (13,711 ) (11,012 ) Loss on extinguishment of debt (1,491 ) — Equity method investment (loss) income (552 ) 443 INCOME BEFORE INCOME TAXES 49,258 19,861 INCOME TAX EXPENSE (BENEFIT): Current (164 ) — Deferred 4,629 1,756 Total income tax expense 4,465 1,756 NET INCOME $ 44,793 $ 18,105 NET INCOME PER SHARE: Basic $ 1.35 $ 0.57 Diluted $ 1.25 $ 0.55 WEIGHTED AVERAGE SHARES OUTSTANDING: Basic 33,133 32,043 Diluted 36,827 33,649 (1) Interest Expense: Interest on bank debt $ 8,636 $ 7,563 Other interest 1,842 715 Amortization and swap related interest: Payments on interest rate swap, net of changes in value — (867 ) Amortization of debt issuance costs 3,233 3,601 Total amortization and swap related interest 3,233 2,734 Total interest expense $ 13,711 $ 11,012 The accompanying notes are an integral part of these Consolidated Financial Statements 47 Table of Contents Hallador Energy Company Consolidated Statements of Cash Flows For the years ended December 31, (in thousands) 2023 2022 CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 44,793 $ 18,105 Adjustments to reconcile net income to net cash provided by operating activities: Deferred income taxes 4,629 1,756 Equity income (loss) – Sunrise Energy 552 (443 ) Cash distribution - Sunrise Energy 625 — Depreciation, depletion and amortization 67,211 46,875 Loss on extinguishment of debt 1,491 — Loss (gain) on sale of assets 398 (264 ) Payments on interest rate swap, net of changes in value — (867 ) Amortization of debt issuance costs 3,233 3,601 Asset retirement obligations accretion 1,804 1,010 Cash paid on asset retirement obligation reclamation (3,384) (3,162) Stock-based compensation 3,554 1,269 Provision for loss on customer contracts — 159 Amortization of contract asset and contract liabilities (39,791 ) (19,731 ) Change in current assets and liabilities: Accounts receivable 9,952 (16,305 ) Inventory 15,548 (25,863 ) Parts and supplies (10,582 ) (6,271 ) Prepaid expenses 1,186 (5,941 ) Accounts payable and accrued liabilities (18,992 ) 24,037 Deferred revenue (23,423 ) 35,485 Other 610 719 Net cash provided by operating activities $ 59,414 $ 54,169 48 Table of Contents Hallador Energy Company Consolidated Statements of Cash Flows For the years ended December 31, (in thousands) (continued) 2023 2022 CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures $ (75,352 ) $ (54,020 ) Proceeds from sale of equipment 62 655 Net cash used in investing activities (75,290 ) (53,365 ) CASH FLOWS FROM FINANCING ACTIVITIES: Payments on bank debt (59,713 ) (78,225 ) Borrowings of bank debt 66,000 51,700 Proceeds from sale and leaseback arrangement 11,082 — Issuance of convertible notes payable — 11,000 Issuance of related party convertible notes payable — 18,000 Debt issuance costs (6,013 ) (2,097 ) Distributions to redeemable noncontrolling interests — (585 ) ATM offering 7,318 — Taxes paid on vesting of RSUs (2,101 ) — Net cash provided by (used in) financing activities 16,573 (207 ) Increase in cash, cash equivalents, and restricted cash 697 597 Cash, cash equivalents, and restricted cash, beginning of year 6,426 5,829 Cash, cash equivalents, and restricted cash, end of year $ 7,123 $ 6,426 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH: Cash and cash equivalents $ 2,842 $ 3,009 Restricted cash 4,281 3,417 $ 7,123 $ 6,426 SUPPLEMENTAL CASH FLOW INFORMATION: Cash paid for interest $ 9,966 $ 8,123 SUPPLEMENTAL NON-CASH FLOW INFORMATION: Change in capital expenditures included in accounts payable and finance lease $ 1,882 $ 3,440 The accompanying notes are an integral part of these Consolidated Financial Statements 49 Table of Contents Hallador Energy Company Consolidated Statement of Stockholders’ Equity (in thousands) Additional Total Common Stock Issued Paid-in Retained Stockholders' Shares Amount Capital Earnings Equity BALANCE, DECEMBER 31, 2021 30,785 $ 308 $ 104,126 $ 77,801 182,235 Stock-based compensation — — 1,269 — 1,269 Cancellation of redeemable noncontrolling interests — — 3,415 — 3,415 Stock issued on redemption of convertible note 232 2 998 — 1,000 Stock issued on redemption of related party convertible notes 1,966 20 8,980 — 9,000 Net income — — — 18,105 18,105 BALANCE, DECEMBER 31, 2022 32,983 330 118,788 95,906 215,024 Stock-based compensation — — 3,554 — 3,554 Stock issued on vesting of RSUs 473 5 (5 ) — — Taxes paid on vesting of RSUs (198 ) (2 ) (2,099 ) — (2,101 ) Stock issued in ATM offering 794 8 7,310 — 7,318 Net income — — — 44,793 44,793 BALANCE, DECEMBER 31, 2023 34,052 341 127,548 140,699 268,588 The accompanying notes are an integral part of these Consolidated Financial Statements 50 Table of Contents NOTES TO CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022 ( 1 ) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation and Consolidation The consolidated financial statements include the accounts of Hallador Energy Company (hereinafter, “we”, “our” or “us”) and our wholly owned subsidiaries Sunrise Coal, LLC (“Sunrise”), Hallador Power Company, LLC (“Hallador Power”) and Hourglass Sands, LLC (“Hourglass”), as well as Sunrise and Hallador Power's wholly owned subsidiaries.
Biggest changeFINANCIAL STATEMENTS Hallador Energy Company Consolidated Balance Sheets As of December 31, (in thousands) 2024 2023 ASSETS Current assets: Cash and cash equivalents $ 7,232 $ 2,842 Restricted cash 4,921 4,281 Accounts receivable 15,438 19,937 Inventory 36,685 23,075 Parts and supplies 39,104 38,877 Prepaid expenses 1,478 2,262 Assets held-for-sale — 1,540 Total current assets 104,858 92,814 Property, plant and equipment: Land and mineral rights 70,307 115,486 Buildings and equipment 429,857 537,131 Mine development 92,458 158,642 Finance lease right-of-use assets 13,034 12,346 Total property, plant and equipment 605,656 823,605 Less - accumulated depreciation, depletion and amortization (347,952) (334,971) Total property, plant and equipment, net 257,704 488,634 Equity method investments 2,607 2,811 Other assets 3,951 5,521 Total assets $ 369,120 $ 589,780 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Current portion of bank debt, net $ 4,095 $ 24,438 Accounts payable and accrued liabilities 44,298 62,908 Current portion of lease financing 6,912 3,933 Contract liabilities - current 97,598 66,316 Total current liabilities 152,903 157,595 Long-term liabilities: Bank debt, net 37,394 63,453 Convertible notes payable — 10,000 Convertible notes payable - related party — 9,000 Long-term lease financing 8,749 8,157 Deferred income taxes — 9,235 Asset retirement obligations 14,957 14,538 Contract liabilities - long-term 49,121 47,425 Other 1,711 1,789 Total long-term liabilities 111,932 163,597 Total liabilities 264,835 321,192 Commitments and contingencies (Note 22) Stockholders' equity: Preferred stock, $.10 par value, 10,000 shares authorized; none issued — — Common stock, $.01 par value, 100,000 shares authorized; 42,621 and 34,052 issued and outstanding, as of December 31, 2024 and December 31, 2023, respectively 426 341 Additional paid-in capital 189,298 127,548 Retained earnings (deficit) (85,439) 140,699 Total stockholders’ equity 104,285 268,588 Total liabilities and stockholders’ equity $ 369,120 $ 589,780 The accompanying notes are an integral part of these Consolidated Financial Statements 65 Table of Contents Hallador Energy Company Consolidated Statements of Operations For the years ended December 31, (in thousands, except per share data) 2024 2023 SALES AND OPERATING REVENUES: Electric sales $ 261,527 $ 267,927 Coal sales 137,448 361,926 Other revenues 5,419 5,025 Total sales and operating revenues 404,394 634,878 EXPENSES: Fuel 49,343 103,388 Other operating and maintenance costs 118,364 199,855 Cost of purchased power 10,888 — Utilities 15,914 17,730 Labor 116,164 152,417 Depreciation, depletion and amortization 65,626 67,211 Asset retirement obligations accretion 1,628 1,804 Exploration costs 260 904 General and administrative 26,527 26,159 Asset impairment 215,136 — (Gain) loss on disposal or abandonment of assets, net (50) 398 Settlement of litigation 2,750 — Total operating expenses 622,550 569,866 INCOME (LOSS) FROM OPERATIONS (218,156) 65,012 Interest expense (1) (13,850) (13,711) Loss on extinguishment of debt (2,790) (1,491) Equity method investment (loss) (746) (552) NET INCOME (LOSS) BEFORE INCOME TAXES (235,542) 49,258 INCOME TAX EXPENSE (BENEFIT): Current (169) (164) Deferred (9,235) 4,629 Total income tax expense (benefit) (9,404) 4,465 NET INCOME (LOSS) $ (226,138) $ 44,793 NET INCOME (LOSS) PER SHARE: Basic $ (5.72) $ 1.35 Diluted $ (5.72) $ 1.25 WEIGHTED AVERAGE SHARES OUTSTANDING Basic 39,504 33,133 Diluted 39,504 36,827 (1) Interest Expense: Interest on bank debt $ 9,286 $ 8,636 Other interest 2,817 1,842 Amortization: Amortization of debt issuance costs 1,747 3,233 Total amortization 1,747 3,233 Total interest expense $ 13,850 $ 13,711 The accompanying notes are an integral part of these Consolidated Financial Statements 66 Table of Contents Hallador Energy Company Consolidated Statements of Cash Flows For the years ended December 31, (in thousands) 2024 2023 CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ (226,138) $ 44,793 Adjustments to reconcile net income to net cash provided by operating activities: Deferred income tax (benefit) (9,235) 4,629 Equity method investment (loss) 746 552 Cash distribution - equity method investment — 625 Depreciation, depletion and amortization 65,626 67,211 Asset impairment 215,136 — Loss on extinguishment of debt 2,790 1,491 (Gain) loss on disposal or abandonment of assets, net (50) 398 Amortization of debt issuance costs 1,747 3,233 Asset retirement obligations accretion 1,628 1,804 Cash paid on asset retirement obligation reclamation (1,407) (3,384) Stock-based compensation 4,454 3,554 Amortization of contract asset and contract liabilities (70,203) (97,018) Director fees paid in stock 150 — Change in current assets and liabilities: Accounts receivable 4,499 9,952 Inventory (13,610) 15,548 Parts and supplies (227) (10,582) Prepaid expenses 784 1,186 Accounts payable and accrued liabilities (14,580) (18,992) Contract liabilities 103,181 33,804 Other 643 610 Net cash provided by operating activities $ 65,934 $ 59,414 67 Table of Contents Hallador Energy Company Consolidated Statements of Cash Flows For the years ended December 31, (in thousands) (continued) 2024 2023 CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures $ (53,367) $ (75,352) Proceeds from sale of equipment 4,239 62 Proceeds from held-for-sale assets 3,200 — Investment in equity method investments (542) — Net cash used in investing activities (46,470) (75,290) CASH FLOWS FROM FINANCING ACTIVITIES: Payments on bank debt (147,000) (59,713) Borrowings of bank debt 99,500 66,000 Payments on lease financing (5,633) — Proceeds from sale and leaseback arrangement 5,134 11,082 Issuance of related party notes payable 5,000 — Payments on related party notes payable (5,000) — Debt issuance costs (673) (6,013) ATM offering 34,515 7,318 Taxes paid on vesting of RSUs (277) (2,101) Net cash provided by (used in) financing activities (14,434) 16,573 Increase in cash, cash equivalents, and restricted cash 5,030 697 Cash, cash equivalents, and restricted cash, beginning of year 7,123 6,426 Cash, cash equivalents, and restricted cash, end of year $ 12,153 $ 7,123 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH: Cash and cash equivalents $ 7,232 $ 2,842 Restricted cash 4,921 4,281 $ 12,153 $ 7,123 SUPPLEMENTAL CASH FLOW INFORMATION: Cash paid for interest $ 10,511 $ 9,966 SUPPLEMENTAL NON-CASH FLOW INFORMATION: Change in capital expenditures included in accounts payable and prepaid expense $ 356 $ 1,882 The accompanying notes are an integral part of these Consolidated Financial Statements 68 Table of Contents Hallador Energy Company Consolidated Statement of Stockholders’ Equity (in thousands) Additional Retained Total Common Stock Issued Paid-in Earnings Stockholders’ Shares Amount Capital (Deficit) Equity BALANCE, DECEMBER 31, 2022 32,983 $ 330 $ 118,788 $ 95,906 $ 215,024 Stock-based compensation — — 3,554 — 3,554 Stock issued on vesting of RSUs 473 5 (5) — — Taxes paid on vesting of RSUs (198) (2) (2,099) — (2,101) Stock issued in ATM offering 794 8 7,310 — 7,318 Net income — — — 44,793 44,793 BALANCE, DECEMBER 31, 2023 34,052 $ 341 $ 127,548 $ 140,699 $ 268,588 Stock-based compensation — — 4,454 — 4,454 Stock issued on vesting of RSUs 380 4 (4) — — Taxes paid on vesting of RSUs (159) (2) (275) — (277) Stock issued on redemption of convertible notes 3,672 36 22,957 — 22,993 Stock issued in ATM offering 4,655 47 34,468 — 34,515 Stock issued for director fees 21 — 150 — 150 Net loss — — — (226,138) (226,138) BALANCE, DECEMBER 31, 2024 42,621 $ 426 $ 189,298 $ (85,439) $ 104,285 The accompanying notes are an integral part of these Consolidated Financial Statements 69 Table of Contents NOTES TO CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 2024 AND 2023 (1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation and Consolidation The consolidated financial statements include the accounts of Hallador Energy Company (hereinafter, “we”, “our” or “us”) and our wholly owned subsidiaries Hallador Power Company, LLC (“Hallador Power”), Sunrise Coal, LLC (“Sunrise”), and Hourglass Sands, LLC (“Hourglass”), as well as Hallador Power and Sunrise’s wholly owned subsidiaries.
Future Maturities (in thousands): 2024 26,000 2025 26,000 2026 39,500 Total $ 91,500 56 Table of Contents ( 5 ) ACCOUNTS PAYABLE AND ACCRUED LIABILITIES (IN THOUSANDS) December 31, 2023 2022 Accounts payable $ 43,636 $ 62,306 Accrued property taxes 2,987 1,917 Accrued payroll 6,575 5,933 Workers' compensation reserve 3,629 3,440 Group health insurance 2,300 2,250 Asset retirement obligation - current portion 2,150 3,580 Other 1,631 3,546 Total accounts payable and accrued liabilities $ 62,908 $ 82,972 ( 6 ) REVENUE Revenue from Contracts with Customers We account for a contract with a customer when the parties have approved the contract and are committed to performing their respective obligations, the rights of each party are identified, payment terms are identified, the contract has commercial substance, and it is probable substantially all of the consideration will be collected.
As of December 31, 2024, we were paying SOFR plus 5.00% on the outstanding bank debt which equates to an all-in rate of 9.48%. Future Maturities (in thousands): 2025 $ 6,000 2026 38,000 2027 — Total $ 44,000 78 Table of Contents (5) ACCOUNTS PAYABLE AND ACCRUED LIABILITIES (IN THOUSANDS) December 31, 2024 2023 Accounts payable $ 24,291 $ 43,636 Accrued property taxes 4,185 2,987 Accrued payroll 3,258 6,575 Workers' compensation reserve 4,321 3,629 Group health insurance 1,700 2,300 Asset retirement obligation - current portion 1,952 2,150 Other 4,591 1,631 Total accounts payable and accrued liabilities $ 44,298 $ 62,908 (6) REVENUE Revenue from Contracts with Customers We account for a contract with a customer when the parties have approved the contract and are committed to performing their respective obligations, the rights of each party are identified, payment terms are identified, the contract has commercial substance, and it is probable substantially all of the consideration will be collected.
The reasons for and effects of such differences for the years ended December 31 are below (in thousands): 2023 2022 Expected amount $ 10,344 $ 4,171 State income taxes, net of federal benefit 1,246 391 Percentage depletion (3,348 ) (2,081 ) Change in valuation allowance (3,681 ) (970 ) Stock-based compensation (844 ) — Return to provision adjustments 159 153 Other 589 92 Total income tax expense $ 4,465 $ 1,756 The deferred tax assets and liabilities resulting from temporary differences between book and tax basis are comprised of the following at December 31 (in thousands): 2023 2022 Deferred tax assets: Net operating loss $ 20,029 $ 26,570 Power contracts 23,302 34,233 Compensation 2,287 1,344 Accrued liabilities 570 556 Other 2,016 471 Total deferred tax assets 48,204 63,174 Valuation allowance — (3,681 ) Deferred tax assets, net of valuation allowance 48,204 59,493 Deferred tax liabilities: Coal properties (25,764 ) (27,700 ) Power properties (31,126 ) (35,702 ) Investment partnerships (549 ) (494 ) Other — (203 ) Total deferred tax liabilities (57,439 ) (64,099 ) Net deferred tax liability $ (9,235 ) $ (4,606 ) 59 Table of Contents Our effective tax rate (“ETR”) for 2023 and 2022 was approximately 9%.
The reasons for and effects of such differences for the years ended December 31st are below (in thousands): 2024 2023 Expected amount $ (49,464) $ 10,344 State income taxes, net of federal benefit (9,059) 1,246 Percentage depletion — (3,348) Change in valuation allowance 49,695 (3,681) Stock-based compensation 121 (844) Return to provision adjustments (722) 159 Nondeductible items 175 — Other (150) 589 Total income tax expense $ (9,404) $ 4,465 82 Table of Contents The deferred tax assets and liabilities resulting from temporary differences between book and tax basis are comprised of the following at December 31st (in thousands): 2024 2023 Deferred tax assets: Net operating loss $ 32,725 $ 20,029 Power contracts 10,828 23,302 Compensation 1,955 2,287 Accrued liabilities 423 570 ARO liabilities 2,293 2,798 Lease liabilities 3,938 3,044 Coal properties 26,191 — Other 5,215 2,016 Total deferred tax assets 83,568 54,046 Valuation allowance (49,695) — Deferred tax assets, net of valuation allowance 33,873 54,046 Deferred tax liabilities: Coal properties — (28,535) Power properties (27,960) (31,126) Investment partnerships (531) (549) ROU assets (5,382) (3,071) Total deferred tax liabilities (33,873) (63,281) Net deferred tax liability $ — $ (9,235) Our effective tax rate (“ETR”) for 2024 and 2023 was approximately 4% and 9% respectively.