-
Concrete Pumping Holdings Reports First Quarter Fiscal Year 2022 Results
Источник: Nasdaq GlobeNewswire / 10 мар 2022 15:05:02 America/Chicago
DENVER, March 10, 2022 (GLOBE NEWSWIRE) -- Concrete Pumping Holdings, Inc. (Nasdaq: BBCP) (the “Company” or “CPH”), a leading provider of concrete pumping and waste management services in the U.S. and U.K., reported financial results for the quarter ended January 31, 2022.
First Quarter Fiscal Year 2022 Summary vs. First Quarter Fiscal Year 2021 (unless otherwise noted)
- Revenue increased 21.3% to $85.4 million compared to $70.4 million.
- Gross margin was 39.9% compared to 42.4%.
- Net income available to common shareholders increased to $0.7 million or $0.01 per diluted share, compared to a net loss attributable to common shareholders of $(12.8) million or $(0.24) per diluted share.
- Adjusted EBITDA1 increased 7.3% to $24.0 million compared to $22.4 million, with Adjusted EBITDA margin of 28.1% compared to 31.7%.
- Amounts outstanding under debt agreements was $391.2 million with net debt1 of $388.4 million. Total available liquidity was $108.0 million as of January 31, 2022, compared to $129.9 million as of October 31, 2021.
- 2022 first quarter included growth investments of $19.2 million related to recent acquisition of the assets of Pioneer Concrete Pumping.
Management Commentary
“During the first quarter, we improved revenue across all segments more than 20%, further highlighting the strength and momentum of our business,” said Bruce Young, CEO of the Company. “Our residential and infrastructure work continued to drive the bulk of the outperformance and it is encouraging to see the recovery of commercial projects as the pandemic wanes and people return to work. Similar to last quarter, rapid year-over-year inflation, particularly in diesel fuel, impacted our gross margin. However, our team has done a good job recalibrating our rates and we believe we are well positioned to offset such inflationary headwinds in 2022.
“As we look further into fiscal year 2022, we expect to take full advantage of strong residential and infrastructure end markets, while remaining proactive on opportunities in the rebounding commercial space. We remain committed to maximizing shareholder value by leveraging our unique operational capabilities, market momentum and accretive M&A strategy.”
_______________
1 Adjusted EBITDA and net debt are financial measures that are not calculated in accordance with Generally Accepted Accounting Principles in the United States (“GAAP”). See “Non-GAAP Financial Measures” below for a discussion of the definition of the non-GAAP financial measures used in this release and a reconciliation to the most comparable GAAP measure.First Quarter Fiscal Year 2022 Financial Results
Revenue in the first quarter of fiscal year 2022 increased 21.3% to $85.4 million compared to $70.4 million in the first quarter of fiscal year 2021. The increase was primarily attributable to double-digit growth across each of the Company’s segments. Excluding the revenue contribution from the acquisitions of Hi-Tech Concrete Pumping Services ("Hi-Tech") of $2.6 million and Pioneer Concrete Pumping Service, Inc. ("Pioneer") of $4.1 million in September and November 2021, respectively, organic revenue for the quarter increased 11.8% to $78.7 million.
Gross profit in the first quarter of fiscal year 2022 increased 14.3% to $34.1 million compared to $29.9 million in the first quarter of fiscal year 2021. Gross margin was 39.9% compared to 42.4% in the prior year quarter due to inflationary pressures, primarily in diesel fuel.
G&A expenses for the fiscal 2022 first quarter were $26.7 million compared to $22.4 million in the first quarter of 2021. As a percentage of revenue, G&A expenses improved to 31.3% in the first quarter of 2022 compared to 31.8% in the first quarter of 2021.
Net income available to common shareholders in the first quarter of 2022 improved to $0.7 million or $0.01 per diluted share, compared to a net loss of $(12.8) million or $(0.24) per diluted share in the prior year quarter. In the first quarter of 2021, net loss included a $15.5 million loss on extinguishment of debt relating to the January 2021 refinancing.
Adjusted EBITDA in the first quarter of fiscal year 2022 was $24.0 million compared to $22.4 million in the first quarter of fiscal year 2021. Adjusted EBITDA margin was 28.1% compared to 31.7% in the prior year quarter, with the slight decline primarily attributable to inflationary pressures.
Liquidity
On January 31, 2022, the Company had debt outstanding of $391.2 million, net debt of $388.4 million and total available liquidity of $108.0 million.
Segment Results
U.S. Concrete Pumping. Revenue in the first quarter of fiscal 2022 increased 20.6% to $63.1 million compared to $52.3 million in the year-ago quarter. The improvement was primarily driven by recent acquisitions and increases in the rate per billed hour charge in a number of our markets. Excluding the acquisitions of Hi-Tech of $2.6 million and Pioneer of $4.1 million, revenue for the first quarter of fiscal 2022 increased 8% to $56.4 million. Net loss in the first quarter of fiscal 2022 improved to $(0.7) million compared to a net loss of $(12.7) million in the prior year quarter. Adjusted EBITDA in the first quarter of fiscal 2022 was $15.2 million compared to $15.3 million in the year-ago quarter.
U.K. Operations. Revenue in the first quarter of fiscal 2022 grew 22.9% to $12.0 million compared to $9.8 million in the year-ago quarter. The increase was largely attributable to organic volume growth from COVID-19 recovery tailwinds and an improvement in the rate per job charged across the U.K. region. Net loss in the first quarter of fiscal 2022 improved to $(0.2) million compared to a net loss of $(0.5) million in the prior year first quarter. Adjusted EBITDA in the first quarter of fiscal 2022 improved 20% to $3.3 million compared to $2.7 million in the year-ago quarter.
U.S. Concrete Waste Management Services. Revenue in the first quarter of fiscal 2022 increased 24.2% to $10.5 million compared to $8.4 million in the year-ago quarter. The double-digit improvement was a result of organic growth, rate improvements, and pandemic recovery trends. Net income in the first quarter of fiscal 2022 improved to $1.7 million from net income of $0.6 million in the prior year first quarter. Adjusted EBITDA in the first quarter of fiscal 2022 increased 32.7% to $4.9 million compared to $3.7 million in the year-ago quarter.
Fiscal Year 2022 Outlook
The Company continues to expect fiscal year 2022 revenue to range between $360.0 million to $370.0 million, Adjusted EBITDA to range between $115.0 million to $120.0 million, and free cash flow2 to range between $55.0 million and $60.0 million.
_______________
2 Free cash flow is defined as Adjusted EBITDA less net replacement capital expenditures less cash paid for interest.Conference Call
The Company will hold a conference call today at 5:00 p.m. Eastern time to discuss its first quarter 2022 results.
Date: Thursday, March 10, 2022
Time: 5:00 p.m. Eastern time (3:00 p.m. Mountain time)
Toll-free dial-in number: 1-877-407-9039
International dial-in number: 1-201-689-8470
Conference ID: 13727191Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Gateway Investor Relations at 1-949-574-3860.
The conference call will be broadcast live and available for replay here and via the investor relations section of the Company’s website at www.concretepumpingholdings.com.
A replay of the conference call will be available after 8:00 p.m. Eastern time on the same day through March 31, 2022.
Toll-free replay number: 1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 13727191About Concrete Pumping Holdings
Concrete Pumping Holdings is the leading provider of concrete pumping services and concrete waste management services in the fragmented U.S. and U.K. markets, primarily operating under what we believe are the only established, national brands in both geographies – Brundage-Bone for concrete pumping in the U.S., Camfaud in the U.K., and Eco-Pan for waste management services in both the U.S. and U.K. The Company’s large fleet of specialized pumping equipment and trained operators position it to deliver concrete placement solutions that facilitate labor cost savings to customers, shorten concrete placement times, enhance worksite safety and improve construction quality. Highly complementary to its core concrete pumping service, Eco-Pan seeks to provide a full-service, cost-effective, regulatory-compliant solution to manage environmental issues caused by concrete washout. As of January 31, 2022, the Company provided concrete pumping services in the U.S. from a footprint of approximately 95 locations across 19 states, concrete pumping services in the U.K. from approximately 30 locations, and route-based concrete waste management services from 17 locations in the U.S. and 1 shared location in the U.K. For more information, please visit www.concretepumpingholdings.com or the Company’s brand websites at www.brundagebone.com, www.camfaud.co.uk, or www.eco-pan.com.
Forward‐Looking Statements
This press release includes “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. The Company’s actual results may differ from expectations, estimates and projections and consequently, you should not rely on these forward-looking statements as predictions of future events. Words such as “expect,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,” “believes,” “predicts,” “potential,” “continue,” “outlook” and similar expressions are intended to identify such forward-looking statements. These forward-looking statements include, without limitation, the Company’s expectations with respect to future performance, including the Company's fiscal year 2022 outlook. These forward-looking statements involve significant risks and uncertainties that could cause the actual results to differ materially from the expected results. Most of these factors are outside the Company’s control and are difficult to predict. Factors that may cause such differences include, but are not limited to: the impacts of recent inflationary pressures, global economic conditions and events elated to these conditions, such as military hostilities commenced by Russia in Ukraine and the COVID-19 pandemic; the outcome of any legal proceedings or demand letters that may be instituted against or sent to the Company or its subsidiaries; the ability of the Company to grow and manage growth profitably and retain its key employees; the ability to complete targeted acquisitions and realize the expected benefits from the acquisitions of the assets of Hi-Tech Concrete Pumping Services and Pioneer Concrete Pumping Service; changes in applicable laws or regulations; the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; and other risks and uncertainties indicated from time to time in the Company’s filings with the Securities and Exchange Commission, including the risk factors in the Company's latest Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. The Company cautions that the foregoing list of factors is not exclusive. The Company cautions readers not to place undue reliance upon any forward-looking statements, which speak only as of the date made. The Company does not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based.
Non-GAAP Financial Measures
Adjusted EBITDA is a financial measure that is not calculated in accordance with Generally Accepted Accounting Principles in the United States (“GAAP”). The Company believes that this non-GAAP financial measure provides useful information to management and investors regarding certain financial and business trends relating to the Company’s financial condition and results of operations. The Company’s management also uses this non-GAAP financial measure to compare the Company’s performance to that of prior periods for trend analyses, determining incentive compensation and for budgeting and planning purposes. Adjusted EBITDA is also used in quarterly and annual financial reports provided to the Company’s board of directors. The Company believes that this non-GAAP measure provides an additional tool for investors to use in evaluating the Company’s ongoing operating results and in comparing the Company’s financial results with competitors who also present similar non-GAAP financial measures.
Adjusted EBITDA is defined as net income calculated in accordance with GAAP plus interest expense, income taxes, depreciation, amortization, transaction expenses, loss on debt extinguishment, stock-based compensation, other income, net, and other adjustments. Adjusted EBITDA is not pro forma for acquisitions. Adjusted EBITDA margin is defined as Adjusted EBITDA divided by total revenue for the period presented. See below for a reconciliation of Adjusted EBITDA to net income (loss) calculated in accordance with GAAP.
Net debt is calculated as all amounts outstanding under debt agreements (currently this includes the Company’s senior notes and revolving line of credit balances, excluding any offsets for capitalized deferred financing costs) measured in accordance with GAAP less cash. Cash is subtracted from the GAAP measure because it could be used to reduce the Company’s debt obligations. A limitation associated with using net debt is that it subtracts cash and therefore may imply that there is less Company debt than the most comparable GAAP measure indicates. CPH believes this non-GAAP measure provides useful information to management and investors in order to monitor the Company’s leverage and evaluate the Company’s consolidated balance sheet. See “Non-GAAP Measures (Reconciliation of Net Debt)” below for a reconciliation of net debt to amounts outstanding under debt agreements calculated in accordance with GAAP.
Free cash flow is defined as Adjusted EBITDA less net replacement capital expenditures and cash paid for interest. Replacement capital expenditures are investments in replacing existing equipment. This measure is not a substitute for cash flow from operations and does not represent the residual cash flow available for discretionary expenditures, since certain non-discretionary expenditures, such as debt servicing payments, are not deducted from the measure. CPH believes this non-GAAP measure provides useful information to management and investors in order to monitor and evaluate the cash flow yield of the business.
The financial statement tables that accompany this press release include a reconciliation of Adjusted EBITDA and net debt to the applicable most comparable U.S. GAAP financial measure. However, the Company has not reconciled the forward-looking Adjusted EBITDA guidance range and free cash flow range included in this press release to the most directly comparable forward-looking GAAP measures because this cannot be done without unreasonable effort due to the lack of predictability regarding the various reconciling items such as provision for income taxes and depreciation and amortization.
Current and prospective investors should review the Company’s audited annual and unaudited interim financial statements, which are filed with the U.S. Securities and Exchange Commission, and not rely on any single financial measure to evaluate the Company’s business. Other companies may calculate Adjusted EBITDA, net debt and free cash flow differently and therefore these measures may not be directly comparable to similarly titled measures of other companies.
Contact:
Company:
Iain Humphries
Chief Financial Officer
1-303-289-7497Investor Relations:
Gateway Investor Relations
Cody Slach
1-949-574-3860
BBCP@gatewayir.comConcrete Pumping Holdings, Inc.
Consolidated Balance SheetsJanuary 31, October 31, (in thousands, except per share amounts) 2022 2021 Current assets: Cash and cash equivalents $ 2,787 $ 9,298 Trade receivables, net 48,203 49,034 Inventory 5,142 4,902 Income taxes receivable 314 275 Prepaid expenses and other current assets 10,420 4,110 Total current assets 66,866 67,619 Property, plant and equipment, net 357,671 337,771 Intangible assets, net 153,572 158,539 Goodwill 224,193 224,700 Other non-current assets 2,056 2,168 Deferred financing costs 1,758 1,868 Total assets $ 806,116 $ 792,665 Current liabilities: Revolving loan $ 16,208 $ 990 Current portion of capital lease obligations 104 103 Accounts payable 7,462 10,706 Accrued payroll and payroll expenses 8,768 12,226 Accrued expenses and other current liabilities 28,094 23,940 Income taxes payable 393 274 Total current liabilities 61,029 48,239 Long term debt, net of discount for deferred financing costs 369,432 369,084 Capital lease obligations, less current portion 251 278 Deferred income taxes 70,215 70,566 Warrant liability 16,923 16,923 Total liabilities 517,850 505,090 Zero-dividend convertible perpetual preferred stock, $0.0001 par value, 2,450,980 shares issued and outstanding as of January 31, 2022 and October 31, 2021 25,000 25,000 Stockholders' equity Common stock, $0.0001 par value, 500,000,000 shares authorized, 56,700,048 and 56,564,642 issued and outstanding as of January 31, 2022 and October 31, 2021, respectively 6 6 Additional paid-in capital 375,754 374,272 Treasury stock (995 ) (461 ) Accumulated other comprehensive income 2,231 3,671 Accumulated deficit (113,730 ) (114,913 ) Total stockholders' equity 263,266 262,575 Total liabilities and stockholders' equity $ 806,116 $ 792,665 Concrete Pumping Holdings, Inc.
Consolidated Statements of OperationsThree Months Ended January 31, (in thousands, except share and per share amounts) 2022 2021 Revenue $ 85,448 $ 70,421 Cost of operations 51,321 40,558 Gross profit 34,127 29,863 Gross margin 39.9 % 42.4 % General and administrative expenses 26,721 22,388 Transaction costs 21 29 Income from operations 7,385 7,446 Interest expense, net (6,261 ) (6,900 ) Loss on extinguishment of debt - (15,510 ) Change in fair value of warrant liabilities - - Other income, net 37 26 Income (loss) before income taxes 1,161 (14,938 ) Income tax benefit (22 ) (2,648 ) Net income (loss) 1,183 (12,290 ) Less accretion of liquidation preference on preferred stock (441 ) (507 ) Income (loss) available to common shareholders $ 742 $ (12,797 ) Weighted average common shares outstanding Basic 53,667,290 53,146,103 Diluted 54,712,478 53,146,103 Net income (loss) per common share Basic $ 0.01 $ (0.24 ) Diluted $ 0.01 $ (0.24 ) Concrete Pumping Holdings, Inc.
Consolidated Statements of Cash FlowsFor the Three Months Ended January 31, (in thousands, except per share amounts) 2022 2021 Net income (loss) $ 1,183 $ (12,290 ) Adjustments to reconcile net income to net cash provided by operating activities: Depreciation 8,341 6,925 Deferred income taxes (175 ) (2,855 ) Amortization of deferred financing costs 458 961 Amortization of intangible assets 5,739 6,913 Stock-based compensation expense 1,480 672 Change in fair value of warrant liabilities - - Loss on extinguishment of debt - 15,510 Net gain on the sale of property, plant and equipment (444 ) (593 ) Net changes in operating assets and liabilities: Trade receivables, net 676 5,656 Inventory (265 ) (10 ) Prepaid expenses and other current assets (6,232 ) (4,287 ) Income taxes payable, net 80 (512 ) Accounts payable (3,460 ) (1,157 ) Accrued payroll, accrued expenses and other current liabilities 5,807 (2,353 ) Net cash provided by operating activities 13,188 12,580 Cash flows from investing activities: Purchases of property, plant and equipment (35,431 ) (9,434 ) Proceeds from sale of property, plant and equipment 1,950 1,894 Purchases of intangible assets (1,050 ) - Net cash used in investing activities (34,531 ) (7,540 ) Cash flows from financing activities: Proceeds on long term debt - 375,000 Payments on long term debt - (381,206 ) Proceeds on revolving loan 92,164 80,945 Payments on revolving loan (76,928 ) (75,122 ) Payment of debt issuance costs - (8,464 ) Payments on capital lease obligations (25 ) (23 ) Purchase of treasury stock (534 ) (330 ) Net cash provided by (used in) financing activities 14,677 (9,200 ) Effect of foreign currency exchange rate on cash 155 (304 ) Net decrease in cash and cash equivalents (6,511 ) (4,463 ) Cash and cash equivalents: Beginning of period 9,298 6,736 End of period $ 2,787 $ 2,273 Concrete Pumping Holdings, Inc.
Segment RevenueThree Months Ended January 31, Change (in thousands) 2022 2021 $ % U.S. Concrete Pumping 63,069 $ 52,316 $ 10,753 20.6 % U.K. Operations 12,022 9,780 2,242 22.9 % U.S. Concrete Waste Management Services 10,457 8,422 2,035 24.2 % Corporate 625 625 - 0.0 % Intersegment (725 ) (722 ) (3 ) 0.4 % $ 85,448 $ 70,421 $ 15,027 21.3 % Concrete Pumping Holdings, Inc.
Segment Adjusted EBITDA and Net Income (Loss)Net Income (Loss) Adjusted EBITDA Three Months Ended January 31, Three Months Ended January 31, (in thousands, except percentages) 2022 2021 2022 2021 $ Change % Change U.S. Concrete Pumping $ (701 ) $ (12,676 ) $ 15,156 $ 15,287 $ (131 ) -0.9 % U.K. Operations (172 ) (532 ) 3,287 2,746 541 19.7 % U.S. Concrete Waste Management Services 1,749 616 4,911 3,700 1,211 32.7 % Corporate 307 302 625 625 - 0.0 % $ 1,183 $ (12,290 ) $ 23,979 $ 22,358 $ 1,621 7.3 % Concrete Pumping Holdings, Inc.
Quarterly Financial Performance(dollars in millions) Revenue Net Income (Loss) Adjusted EBITDA1 Capital Expenditures2 Adjusted EBITDA less Capital Expenditures Q1 2020 $ 74 $ (3 ) $ 24 $ 20 $ 4 Q2 2020 $ 74 $ (59 ) $ 24 $ 4 $ 20 Q3 2020 $ 77 $ 3 $ 30 $ 6 $ 24 Q4 2020 $ 79 $ (2 ) $ 30 $ 6 $ 24 Q1 2021 $ 70 $ (12 ) $ 22 $ 8 $ 15 Q2 2021 $ 77 $ (11 ) $ 25 $ 5 $ 20 Q3 2021 $ 81 $ 5 $ 28 $ 17 $ 11 Q4 2021 $ 88 $ 3 $ 28 $ 27 $ 1 Q1 2022 $ 85 $ 1 $ 24 $ 35 $ (11 ) 1 Adjusted EBITDA is a financial measure that is not calculated in accordance with Generally Accepted Accounting Principles in the United States (“GAAP”). See “Non-GAAP Financial Measures” below for a reconciliation of such measure to its most comparable GAAP measure.
2 Capital expenditures included $19.2 million related to growth investments for fiscal 2022 first quarter and $5.9 million and $14.1 million related to growth investments for fiscal 2021 third and fourth quarters, respectively.Concrete Pumping Holdings, Inc.
Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDA(dollars in thousands) Q1 2020 Q2 2020 Q3 2020 Q4 2020 Consolidated Net income (loss) $ (3,137 ) $ (55,714 ) $ 247 $ (2,648 ) Interest expense, net 9,503 8,765 8,364 7,777 Income tax expense (benefit) (1,147 ) (2,221 ) (462 ) (1,147 ) Depreciation and amortization 15,085 15,076 14,665 16,827 EBITDA 20,304 (34,094 ) 22,814 20,809 Transaction expenses - - - - Loss on debt extinguishment - - - - Stock based compensation 1,467 1,383 1,357 7,247 Change in fair value of warrant liabilities 391 (3,254 ) 2,734 391 Other expense (income) (69 ) (33 ) (36 ) (31 ) Goodwill and intangibles impairment - 57,944 - - Other adjustments 1,741 1,569 3,169 1,498 Adjusted EBITDA $ 23,834 $ 23,515 $ 30,038 $ 29,914 Q1 2021 Q2 2021 Q3 2021 Q4 2021 Q1 2022 Consolidated Net income (loss) $ (12,290 ) $ (10,853 ) $ 4,638 $ 3,432 $ 1,183 Interest expense, net 6,900 6,029 6,153 6,107 6,261 Income tax expense (benefit) (2,648 ) 170 1,652 3,468 (22 ) Depreciation and amortization 13,838 14,007 13,838 14,220 14,080 EBITDA 5,800 9,353 26,281 27,227 21,502 Transaction expenses 29 55 111 117 21 Loss on debt extinguishment 15,510 - - - - Stock based compensation 672 3,350 1,258 1,311 1,480 Change in fair value of warrant liabilities - 11,456 (260 ) (1,301 ) - Other expense (income) (26 ) (26 ) (32 ) (32 ) (37 ) Goodwill and intangibles impairment - - - - - Other adjustments 373 859 1,091 963 1,013 Adjusted EBITDA $ 22,358 $ 25,047 $ 28,449 $ 28,285 $ 23,979 Concrete Pumping Holdings, Inc.
Reconciliation of Net Income (Loss) to Reported EBITDA to Adjusted EBITDAThree Months Ended January 31, (dollars in thousands) 2022 2021 Consolidated Net income (loss) $ 1,183 $ (12,290 ) Interest expense, net 6,261 6,900 Income tax expense (benefit) (22 ) (2,648 ) Depreciation and amortization 14,080 13,838 EBITDA 21,502 5,800 Transaction expenses 21 29 Loss on debt extinguishment - 15,510 Stock based compensation 1,480 672 Change in fair value of warrant liabilities - - Other expense (income) (37 ) (26 ) Other adjustments 1,013 373 Adjusted EBITDA $ 23,979 $ 22,358 U.S. Concrete Pumping Net income (loss) $ (701 ) $ (12,676 ) Interest expense, net 5,483 6,123 Income tax expense (benefit) (639 ) (2,822 ) Depreciation and amortization 9,808 9,271 EBITDA 13,951 (104 ) Transaction expenses 21 29 Loss on debt extinguishment - 15,510 Stock based compensation 1,480 672 Other expense (income) (29 ) (12 ) Other adjustments (267 ) (808 ) Adjusted EBITDA $ 15,156 $ 15,287 U.K. Operations Net income (loss) $ (172 ) $ (532 ) Interest expense, net 778 777 Income tax expense (benefit) (82 ) (177 ) Depreciation and amortization 1,985 2,011 EBITDA 2,509 2,079 Transaction expenses - - Loss on debt extinguishment - - Stock based compensation - - Other expense (income) (2 ) (14 ) Other adjustments 780 681 Adjusted EBITDA $ 3,287 $ 2,746 U.S. Concrete Waste Management Services Net income (loss) $ 1,749 $ 616 Interest expense, net - - Income tax expense (benefit) 594 236 Depreciation and amortization 2,074 2,348 EBITDA 4,417 3,200 Transaction expenses - - Loss on debt extinguishment - - Stock based compensation - - Other expense (income) (6 ) - Other adjustments 500 500 Adjusted EBITDA $ 4,911 $ 3,700 Corporate Net income (loss) $ 307 $ 302 Interest expense, net - - Income tax expense (benefit) 105 115 Depreciation and amortization 213 208 EBITDA 625 625 Transaction expenses - - Loss on debt extinguishment - - Stock based compensation - - Change in fair value of warrant liabilities - - Other expense (income) - - Other adjustments - - Adjusted EBITDA $ 625 $ 625 Concrete Pumping Holdings, Inc.
Reconciliation of Net DebtJanuary 31, April 30, July 31, October 31, January 31, Change in Net Debt (in thousands) 2021 2021 2021 2021 2022 Q4'21 to Q1'22 YoY Senior Notes 375,000 375,000 375,000 375,000 375,000 - - Revolving loan draws outstanding 7,687 1,087 - 990 16,208 15,218 8,521 Less: Cash (2,273 ) (13,714 ) (20,204 ) (9,298 ) (2,787 ) 6,511 (514 ) Net debt 380,414 362,373 354,796 366,692 388,421 21,729 8,007