Target Hospitality Reports Strong 2024 Results with Continued Focus on Advancing Strategic Diversification and Growth Opportunities
Target Hospitality (NASDAQ: TH) reported its 2024 financial results, showing revenue of $386.3 million and net income of $71.4 million. The company achieved an Adjusted EBITDA of $196.7 million and generated approximately $152 million in operating cash flow.
Key financial highlights include:
- Basic and diluted earnings per share of $0.71 and $0.70
- Total available liquidity of $366 million with zero net debt
- Executed $33.4 million in stock repurchases
- Redeemed all outstanding 10.75% Senior Secured Notes
The company secured two significant contracts: a multi-year Workforce Hub Contract expected to generate $140 million through 2027, and a 5-year $246 million Dilley Contract supporting U.S. government initiatives. For 2025, Target projects revenue between $265-285 million and Adjusted EBITDA between $47-57 million.
Target Hospitality (NASDAQ: TH) ha riportato i risultati finanziari per il 2024, mostrando un fatturato di 386,3 milioni di dollari e un reddito netto di 71,4 milioni di dollari. L'azienda ha raggiunto un EBITDA rettificato di 196,7 milioni di dollari e ha generato circa 152 milioni di dollari in flusso di cassa operativo.
Le principali evidenze finanziarie includono:
- Utili per azione base e diluiti di 0,71 e 0,70 dollari
- Liquidit脿 totale disponibile di 366 milioni di dollari con zero debito netto
- Eseguiti riacquisti di azioni per 33,4 milioni di dollari
- Riscattati tutti i 10,75% Senior Secured Notes in circolazione
L'azienda ha ottenuto due contratti significativi: un contratto multiannuale per il Workforce Hub che si prevede generer脿 140 milioni di dollari entro il 2027, e un contratto di 5 anni del valore di 246 milioni di dollari per Dilley a supporto delle iniziative del governo degli Stati Uniti. Per il 2025, Target prevede un fatturato tra 265 e 285 milioni di dollari e un EBITDA rettificato tra 47 e 57 milioni di dollari.
Target Hospitality (NASDAQ: TH) inform贸 sus resultados financieros de 2024, mostrando ingresos de 386,3 millones de d贸lares y un ingreso neto de 71,4 millones de d贸lares. La compa帽铆a logr贸 un EBITDA ajustado de 196,7 millones de d贸lares y gener贸 aproximadamente 152 millones de d贸lares en flujo de efectivo operativo.
Los principales aspectos financieros incluyen:
- Ganancias por acci贸n b谩sicas y diluidas de 0,71 y 0,70 d贸lares
- Liquidez total disponible de 366 millones de d贸lares con cero deuda neta
- Ejecutados recompras de acciones por 33,4 millones de d贸lares
- Redimidos todos los 10.75% Senior Secured Notes pendientes
La empresa asegur贸 dos contratos significativos: un contrato de Workforce Hub a varios a帽os que se espera genere 140 millones de d贸lares hasta 2027, y un contrato de 5 a帽os por 246 millones de d贸lares para Dilley en apoyo a las iniciativas del gobierno de EE.UU. Para 2025, Target proyecta ingresos entre 265 y 285 millones de d贸lares y un EBITDA ajustado entre 47 y 57 millones de d贸lares.
韮瓴� 順胳姢頂柬儓毽嫲 (NASDAQ: TH)電� 2024雲� 鞛 瓴瓣臣毳� 氚滍憸頃橂┌ 3鞏� 8,630毵� 雼煬鞚� 靾橃澋瓿� 7,140毵� 雼煬鞚� 靾滌澊鞚奠潉 旮半頄堨姷雼堧嫟. 鞚� 須岇偓電� 1鞏� 9,670毵� 雼煬鞚� 臁办爼 EBITDA毳� 雼劚頄堨溂氅� 鞎� 1鞏� 5,200毵� 雼煬鞚� 鞖挫榿 順勱笀 頋愲鞚� 靸濎劚頄堨姷雼堧嫟.
欤检殧 鞛 頃橃澊霛检澊韸鸽姅 雼れ潓瓿� 臧欖姷雼堧嫟:
- 旮半掣 氚� 頋劃 欤茧嫻 靾滌澊鞚奠潃 臧侁皝 0.71雼煬 氚� 0.70雼煬鞛呺媹雼�.
- 靾� 攵毂勱皜 鞐嗠姅 3鞏� 6,600毵� 雼煬鞚� 齑� 臧鞖� 鞙犽彊靹�
- 3,340毵� 雼煬鞚� 鞛愳偓欤� 毵れ瀰鞚� 鞁ろ枆頄堨姷雼堧嫟.
- 氇摖 氙戈舶鞝� 10.75% 靹犾垳鞙� 雼措炒 毂勱秾鞚� 靸來櫂頄堨姷雼堧嫟.
須岇偓電� 霊� 臧滌潣 欷戩殧頃� 瓿勳暯鞚� 頇曤炒頄堨姷雼堧嫟: 2027雲勱箤歆 1鞏� 4,000毵� 雼煬毳� 靸濎劚頃� 瓴冹溂搿� 鞓堨儊霅橂姅 雼る厔臧勳潣 Workforce Hub 瓿勳暯瓿� 氙戈淡 鞝曤秬鞚� 鞚措媹靺旐嫲敫岆ゼ 歆鞗愴晿電� 5雲� 2鞏� 4,600毵� 雼煬 攴滊鞚� Dilley 瓿勳暯鞛呺媹雼�. 2025雲勳潉 鞙勴暣 韮瓴熿潃 2鞏� 6,500毵� 雼煬鞐愳劀 2鞏� 8,500毵� 雼煬 靷澊鞚� 靾橃澋瓿� 4,700毵� 雼煬鞐愳劀 5,700毵� 雼煬 靷澊鞚� 臁办爼 EBITDA毳� 鞓堨儊頃橁碃 鞛堨姷雼堧嫟.
Target Hospitality (NASDAQ: TH) a annonc茅 ses r茅sultats financiers pour 2024, affichant un chiffre d'affaires de 386,3 millions de dollars et un b茅n茅fice net de 71,4 millions de dollars. L'entreprise a r茅alis茅 un EBITDA ajust茅 de 196,7 millions de dollars et a g茅n茅r茅 environ 152 millions de dollars de flux de tr茅sorerie d'exploitation.
Les principaux points financiers incluent :
- B茅n茅fice de base et dilu茅 par action de 0,71 et 0,70 dollar
- Liquidit茅 totale disponible de 366 millions de dollars avec aucune dette nette
- Rachats d'actions d'un montant de 33,4 millions de dollars ex茅cut茅s
- Rembours茅 tous les 10,75% Senior Secured Notes en circulation
L'entreprise a obtenu deux contrats significatifs : un contrat multiannuel pour le Workforce Hub, qui devrait g茅n茅rer 140 millions de dollars d'ici 2027, et un contrat de 5 ans d'une valeur de 246 millions de dollars pour Dilley, soutenant les initiatives du gouvernement am茅ricain. Pour 2025, Target pr茅voit un chiffre d'affaires compris entre 265 et 285 millions de dollars et un EBITDA ajust茅 compris entre 47 et 57 millions de dollars.
Target Hospitality (NASDAQ: TH) hat seine finanziellen Ergebnisse f眉r 2024 bekannt gegeben, mit einem Umsatz von 386,3 Millionen Dollar und einem Nettogewinn von 71,4 Millionen Dollar. Das Unternehmen erzielte ein bereinigtes EBITDA von 196,7 Millionen Dollar und generierte etwa 152 Millionen Dollar an operativem Cashflow.
Wesentliche finanzielle Highlights sind:
- Basis- und verw盲sserte Gewinne pro Aktie von 0,71 und 0,70 Dollar
- Gesamt verf眉gbare Liquidit盲t von 366 Millionen Dollar bei null Nettoverschuldung
- Aktienr眉ckk盲ufe in H枚he von 33,4 Millionen Dollar durchgef眉hrt
- Alle ausstehenden 10,75% Senior Secured Notes eingel枚st
Das Unternehmen sicherte sich zwei bedeutende Vertr盲ge: einen mehrj盲hrigen Workforce Hub Vertrag, der voraussichtlich bis 2027 140 Millionen Dollar generieren wird, und einen 5-Jahres-Vertrag 眉ber 246 Millionen Dollar f眉r Dilley zur Unterst眉tzung von Initiativen der US-Regierung. F眉r 2025 prognostiziert Target einen Umsatz zwischen 265 und 285 Millionen Dollar und ein bereinigtes EBITDA zwischen 47 und 57 Millionen Dollar.
- Strong liquidity position with $366M available and zero net debt
- Secured new $246M Dilley Contract and $140M Workforce Hub Contract
- Generated $152M in operating cash flow
- Annual interest expense savings of $19.5M from Senior Notes redemption
- Continued stock repurchase program execution
- Revenue declined from $563.6M in 2023 to $386.3M in 2024
- Net income decreased from $173.7M in 2023 to $71.4M in 2024
- Adjusted EBITDA dropped from $344.2M in 2023 to $196.7M in 2024
- 2025 revenue guidance shows continued decline to $265-285M
Insights
Target Hospitality's 2024 performance shows substantial year-over-year declines across key metrics despite the positive headline. Revenue fell 31.5% to
The 2025 outlook is even more concerning, projecting further deterioration with revenue of
These declines stem primarily from government contract losses, including the termination of the South Texas Family Residential Center Contract and reduced revenue from the Pecos Children's Center. While the company has secured new contracts - a
The balance sheet remains a bright spot with
While management emphasizes operational flexibility and strategic diversification, the financial trajectory reveals a company in transition facing significant revenue and profitability challenges.
Financial and Operational Highlights
- Revenue of
for the year ended December 31, 2024.$386.3 million - Net income of
for the year ended December 31, 2024.$71.4 million - Basic and diluted income per share of
and$0.71 respectively, for the year ended December 31, 2024.$0.70 - Adjusted EBITDA(1) of
for the year ended December 31, 2024.$196.7 million - Meaningful cash generation with approximately
of Net Cash Provided by Operating Activities and$152 million of Discretionary Cash Flow(1) ("DCF") for the year ended December 31, 2024.$131 million - Achieved approximately
of total available liquidity, a net leverage ratio of 0.0x and zero net debt as of December 31, 2024.$366 million - Executed approximately
of stock repurchases during the year ended December 31, 2024.$33.4 million - On March 25, 2025, redeemed all outstanding
10.75% Senior Secured Notes due 2025 ("Senior Notes"), maintaining financial flexibility as the Company continues pursuing strategic growth initiatives. - Advanced strategic diversification with multi-year workforce hub contract, expected to generate approximately
of revenue through 2027 supporting a North American critical mineral supply chain ("Workforce Hub Contract").$140 million - Announced 5-year
contract award, reactivating strategically located$246 million South Texas assets located inDilley, Texas , supporting criticalU.S. government initiatives ("Dilley Contract"), effective March 5, 2025.
Executive Commentary
"Our 2024 performance further illustrates our ability to deliver strong results through a variety of business cycles and dynamic changes in customer demand.听 This operational flexibility has consistently supported the achievement of our financial goals, while allowing us to simultaneously remain focused on pursuing strategic growth initiatives," stated Brad Archer, President and Chief Executive Officer.听听
This focus supported the multi-year Workforce Hub Contract award, illustrating our commitment to strategically growing and diversifying Target's contract portfolio.听 In addition, our strategically located assets and proven reputation supported the seamless reactivation of our
Financial Results
Full Year Summary Highlights
Refer to exhibits to this earnings release for definitions and reconciliations of Non-GAAP financial measures to GAAP financial measures
For the Years Ended | December 31,听2024 | 顿别肠别尘产别谤听31,听2023 | |||||
Revenue | $ | 386,272 | $ | 563,608 | |||
Net income | $ | 71,407 | $ | 173,700 | |||
Income per share 鈥� basic | $ | 0.71 | $ | 1.71 | |||
Income per share 鈥� diluted | $ | 0.70 | $ | 1.56 | |||
Adjusted EBITDA(1) | $ | 196,717 | $ | 344,217 | |||
Average utilized beds | 13,362 | 14,463 | |||||
Utilization | 83 | % | 90 | % |
Revenue for the year ended December 31, 2024, was
Net income was
Adjusted EBITDA(1) was
The year over year decreases were attributable to the government segment and primarily driven by the previously announced infrastructure enhancement revenue amortization ("Infrastructure Revenue Amortization") associated with the Company's Pecos Children's Center ("PCC") community, which was fully amortized as of November 2023. In addition, these decreases were partially a result of lower PCC minimum lease and variable services revenue and the previously announced termination of the South Texas Family Residential Center Contract ("STFRC Contract") effective August 9, 2024.
Fourth Quarter Summary Highlights
For the Three Months Ended ($ in '000s, except per share amounts) - (unaudited) | 顿别肠别尘产别谤听31,听2024 | 顿别肠别尘产别谤听31,听2023 | |||||
Revenue | $ | 83,688 | $ | 126,220 | |||
Net income | $ | 12,544 | $ | 37,843 | |||
Income per share 鈥� basic | $ | 0.13 | $ | 0.37 | |||
Income per share 鈥� diluted | $ | 0.12 | $ | 0.29 | |||
Adjusted EBITDA(1) | $ | 41,147 | $ | 67,659 | |||
Average utilized beds | 11,911 | 13,981 | |||||
Utilization | 73 | % | 87 | % |
Revenue was
Net income was
Adjusted EBITDA(1) was
The decreases were attributable to the government segment and primarily driven by lower PCC variable services revenue, and no PCC Infrastructure Revenue Amortization, which was fully amortized as of November 2023. In addition, these decreases were partially a result of the termination of the STFRC Contract effective August 9, 2024.
Capital Management
The Company had approximately
As of 顿别肠别尘产别谤听31,听2024, the Company had approximately
On March 25, 2025, the Company redeemed all
During the year ended 顿别肠别尘产别谤听31,听2024, the Company repurchased approximately 3.8 million shares of its common stock for approximately
Business Update and Full Year 2025 Outlook
Target is well positioned, with strong underlying business fundamentals and an efficient operating structure.听 These elements establish a highly durable operating model and support Target's ability to appropriately match customer demand while simultaneously pursuing strategic growth initiatives.
Target's HFS - South segment continues to benefit from consistent customer activity and constructive market dynamics.听 Target is encouraged by the positive momentum in this segment, where its world-class customers continue to find added value in the Company's premium hospitality solutions and unique capabilities.听 听听
These distinct core competencies supported the Company's recently announced multi-year Workforce Hub Contract, providing an estimated
Regarding the Government segment, the recently announced 5-year
These proven capabilities, coupled with the
Target's business fundamentals, including its network capabilities and commitment to maximizing operational efficiencies, have established a strong financial position.听 These elements support the Company's revised 2025 outlook, of:听听
- Total revenue between
and$265 $285 million - Adjusted EBITDA(1) between
and$47 $57 million
Target's revised 2025 outlook gives effect to the previously announced PCC contract termination, effective February 21, 2025, and the recently announced Dilley Contract award, effective March 5, 2025.
Segment Results 鈥� Fourth Quarter 2024
Government
Refer to exhibits to this earnings release for definitions and reconciliations of Non-GAAP financial measures to GAAP financial measures
For the Three Months Ended ($ in '000s) - (unaudited) | 顿别肠别尘产别谤听31,听2024 | 顿别肠别尘产别谤听31,听2023 | |||||
Revenue | $ | 43,702 | $ | 87,501 | |||
Adjusted gross profit(1) | $ | 37,712 | $ | 65,655 |
Revenue for the three months ended 顿别肠别尘产别谤听31,听2024, was
The decreases were primarily driven by lower PCC variable services revenue, and no PCC Infrastructure Revenue Amortization, which was fully amortized as of November 2023. In addition, these decreases were partially a result of the termination of the STFRC Contract effective August 9, 2024.
Hospitality & Facilities Services - South
Refer to exhibits to this earnings release for definitions and reconciliations of Non-GAAP financial measures to GAAP financial measures
For the Three Months Ended ($ in '000s, except ADR) - (unaudited) | 顿别肠别尘产别谤听31,听2024 | 顿别肠别尘产别谤听31,听2023 | |||||
Revenue | $ | 36,733 | $ | 36,225 | |||
Adjusted gross profit(1) | $ | 12,581 | $ | 12,416 | |||
Average daily rate (ADR) | $ | 72.14 | $ | 76.58 | |||
Average utilized beds | 5,474 | 5,105 | |||||
Utilization | 73 | % | 70 | % |
Revenue for the three months ended 顿别肠别尘产别谤听31,听2024, was
Target continues to benefit from consistent customer demand and supportive market dynamics, as its customers find added value in its premier service offering and expansive network capabilities.
All Other
Refer to exhibits to this earnings release for definitions and reconciliations of Non-GAAP financial measures to GAAP financial measures
For the Three Months Ended ($ in '000s) - (unaudited) | 顿别肠别尘产别谤听31,听2024 | 顿别肠别尘产别谤听31,听2023 | |||||
Revenue | $ | 3,253 | $ | 2,494 | |||
Adjusted gross profit(1) | $ | 259 | $ | (448) |
This category of operating segments consists of hospitality services revenue not included in other segments. Revenue for the three months ended 顿别肠别尘产别谤听31,听2024, was
Conference Call
The Company has scheduled a conference call for March 26, 2025, at 8:00 a.m. Central Time (9:00 am Eastern Time) to discuss the fourth quarter and full year 2024 results.
The conference call will be available by live webcast through the Investors section of Target Hospitality's website at or by connecting via phone through one of the following options:
Please utilize the Direct Phone Dial option to be immediately entered into the conference call once you are ready to connect.
Direct Phone Dial
(RapidConnect URL): 听听听听听
Or the traditional, operator assisted dial-in below.
Domestic:听 听 听 听 听 听 听 听 听 听 听 听 听1-800-836-8184
Please register for the webcast or dial into the conference call approximately 15 minutes prior to the scheduled start time.
About Target Hospitality
Target Hospitality is one of
Cautionary Statement Regarding Forward Looking Statements
Certain statements made in this press release (including the financial outlook contained herein) are "forward looking statements" within the meaning of the "safe harbor" provisions of the United States Private Securities Litigation Reform Act of 1995. When used in this press release, the words "estimates," "projected," "expects," "anticipates," "forecasts," "plans," "intends," "believes," "seeks," "may," "will," "should," "future," "propose" and variations of these words or similar expressions (or the negative versions of such words or expressions) are intended to identify forward-looking statements. These forward-looking statements are not guarantees of future performance, conditions or results, and involve a number of known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside our control, that could cause actual results or outcomes to differ materially from those discussed in the forward-looking statements. Important factors, among others, that may affect actual results or outcomes include: operational, economic, including inflation, political and regulatory risks; our ability to effectively compete in the specialty rental accommodations and hospitality services industry, including growing the HFS 鈥� South and Government segments; effective management of our communities; natural disasters and other business distributions including outbreaks of epidemic or pandemic disease; the duration of any future public health crisis, related economic repercussions and the resulting negative impact to global economic demand; the effect of changes in state building codes on marketing our buildings; changes in demand within a number of key industry end-markets and geographic regions; changes in end-market demand requirements that could lead to cancelation of contracts for convenience in the Government segment; our reliance on third party manufacturers and suppliers; failure to retain key personnel; increases in raw material and labor costs; the effect of impairment charges on our operating results; our future operating results fluctuating, failing to match performance or to meet expectations; our exposure to various possible claims and the potential inadequacy of our insurance; unanticipated changes in our tax obligations; our obligations under various laws and regulations; the effect of litigation, judgments, orders, regulatory or customer bankruptcy proceedings on our business; our ability to successfully acquire and integrate new operations; global or local economic and political movements, including any changes in policy under the Trump administration or any future administration; federal government budgeting and appropriations; our ability to effectively manage our credit risk and collect on our accounts receivable; our ability to fulfill Target Hospitality's public company obligations; any failure of our management information systems;听 our ability to refinance debt on favorable terms and meet our debt service requirements and obligations; and risks related to our outstanding debt obligations.听 We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.听
(1)听听 Non-GAAP Financial Measures
This press release contains historical non-GAAP financial measures including Adjusted gross profit, Discretionary Cash Flow, EBITDA, and Adjusted EBITDA, which are measurements not calculated in accordance with US GAAP, in the discussion of our financial results because they are key metrics used by management to assess financial performance. Our business is capital-intensive, and these additional metrics allow management to further evaluate our operating performance.听 Reconciliations of these measures to the most directly comparable GAAP financial measures are contained herein. To the extent required, statements disclosing the definitions, utility and purposes of these measures are also set forth herein.
This press release also contains a forward-looking non-GAAP financial measure Adjusted EBITDA. Reconciliations of this forward-looking measure to its most directly comparable GAAP financial measures is unavailable to Target Hospitality without unreasonable effort. We cannot provide a reconciliation of forward-looking Adjusted EBITDA to GAAP financial measures because certain items required for such reconciliation are outside of our control and/or cannot be reasonably predicted, such as the provision for income taxes. Preparation of such reconciliation would require a forward-looking balance sheet, statement of income and statement of cash flow, prepared in accordance with GAAP, and such forward-looking financial statements are unavailable to us without unreasonable effort. Although we provide a minimum of Adjusted EBITDA that we believe will be achieved, we cannot accurately predict all the components of the Adjusted EBITDA calculation. Target Hospitality provides an Adjusted EBITDA outlook because we believe that this measure, when viewed with our results under GAAP, provide useful information for the reasons noted below.
Definitions:
Target Hospitality defines Adjusted gross profit, as Gross profit plus depreciation of specialty rental assets, loss on impairment, and certain severance costs.
Target Hospitality defines EBITDA as net income (loss) before interest expense and loss on extinguishment of debt, income tax expense (benefit), depreciation of specialty rental assets, and other depreciation and amortization. Adjusted EBITDA reflects the following further adjustments to EBITDA to exclude certain non-cash items and the effect of what management considers transactions or events not related to its core business operations:
- Other (income) expense, net: Other (income) expense, net includes miscellaneous cash receipts, gains and losses on disposals of property, plant, and equipment, and other immaterial expenses and non-cash items.
- Transaction expenses: During 2023, Target Hospitality incurred transaction cost primarily related to legal, advisory and underwriter fees, associated with debt related transaction activity and, to a lesser extent, other business development project related transaction activity. During 2024, Target Hospitality incurred expenses associated with certain transactions, primarily driven by the previously announced unsolicited non-binding proposal from Arrow Holdings S.脿 r.l. ("Arrow"), an affiliate of TDR, to acquire all of the outstanding shares of Common Stock of the Company that are not owned by any of Arrow, any investment fund managed by TDR or any of their respective affiliates (the "Unaffiliated Shares"), for cash consideration of
per share (the "Proposal").$10.80 - Stock-based compensation: Charges associated with stock-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense in our business and an important part of our compensation strategy.
- Change in fair value of warrant liabilities: Non-cash change in estimated fair value of warrant liabilities.
- Other adjustments: System implementation costs, including non-cash amortization of capitalized system implementation costs, business development, accounting standard implementation costs and certain severance costs.
Target Hospitality defines Discretionary cash flow as Cash flow from operations less maintenance capital expenditures for specialty rental assets.
Utility and Purposes:
EBITDA reflects Net income (loss) excluding the impact of interest expense and loss on extinguishment of debt, provision for income taxes, depreciation, and amortization. We believe that EBITDA is a meaningful indicator of operating performance because we use it to measure our ability to service debt, fund capital expenditures, and expand our business. We also use EBITDA, as do analysts, lenders, investors, and others, to evaluate companies because it excludes certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company's capital structure, debt levels, and credit ratings. Accordingly, the impact of interest expense on earnings can vary significantly among companies. The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate. As a result, effective tax rates and provision for income taxes can vary considerably among companies. EBITDA also excludes depreciation and amortization expense because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets. These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies.
Target Hospitality also believes that Adjusted EBITDA is a meaningful indicator of operating performance. Our Adjusted EBITDA reflects adjustments to exclude the effects of additional items, including certain items, that are not reflective of the ongoing operating results of Target Hospitality.听 In addition, to derive Adjusted EBITDA, we exclude gains or losses on the sale and disposal of depreciable assets and impairment losses because including them in EBITDA is inconsistent with reporting the ongoing performance of our remaining assets. Additionally, the gain or loss on sale and disposal of depreciable assets and impairment losses represents either accelerated depreciation or excess depreciation in previous periods, and depreciation is excluded from EBITDA.
Target Hospitality also presents Discretionary cash flows because we believe it provides useful information regarding our business as more fully described below. Discretionary cash flows indicate the amount of cash available after maintenance capital expenditures for specialty rental assets for, among other things, investments in our existing business.
Adjusted gross profit, Discretionary cash flow, EBITDA and Adjusted EBITDA are not measurements of Target Hospitality's financial performance under GAAP and should not be considered as alternatives to Gross profit, Net income, or other performance measures derived in accordance with GAAP, or as alternatives to Cash flow from operating activities as measures of Target Hospitality's liquidity.听 Adjusted gross profit, Discretionary cash flow, EBITDA and Adjusted EBITDA should not be considered as discretionary cash available to Target Hospitality to reinvest in the growth of our business or as measures of cash that is available to it to meet our obligations. In addition, these non-GAAP measures may not be comparable to similarly titled measures of other companies. Target Hospitality's management believe that Adjusted gross profit, Discretionary cash flows, EBITDA and Adjusted EBITDA provides useful information to investors about Target Hospitality and its financial condition and results of operations for the following reasons: (i) they are among the measures used by Target Hospitality's management team to evaluate its operating performance; (ii) they are among the measures used by Target Hospitality's management team to make day-to-day operating decisions, (iii) they are frequently used by securities analysts, investors and other interested parties as a common performance measure to compare results across companies in Target Hospitality's industry.
Investor Contact:
Mark Schuck
(832) 702 鈥� 8009
[email protected]
Exhibit 1 | ||||||||||||
Target Hospitality Corp. Consolidated Statements of Comprehensive Income ($ in thousands, except per share amounts) | ||||||||||||
Three Months Ended | For the Years Ended | |||||||||||
顿别肠别尘产别谤听31,听 | 顿别肠别尘产别谤听31,听 | |||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||
Revenue: | ||||||||||||
Services income | $ | 60,227 | $ | 84,730 | $ | 265,912 | $ | 365,627 | ||||
Specialty rental income | 23,461 | 41,490 | 120,360 | 197,981 | ||||||||
Total revenue | 83,688 | 126,220 | 386,272 | 563,608 | ||||||||
Costs: | ||||||||||||
Services | 30,408 | 42,105 | 132,142 | 151,574 | ||||||||
Specialty rental | 2,728 | 6,492 | 18,787 | 30,084 | ||||||||
Depreciation of specialty rental assets | 13,521 | 15,384 | 57,164 | 68,626 | ||||||||
Gross profit | 37,031 | 62,239 | 178,179 | 313,324 | ||||||||
Selling, general and administrative | 12,626 | 12,197 | 54,258 | 56,126 | ||||||||
Other depreciation and amortization | 3,947 | 3,869 | 15,642 | 15,351 | ||||||||
Other expense (income), net | (344) | (3) | (502) | 1,241 | ||||||||
Operating income | 20,802 | 46,176 | 108,781 | 240,606 | ||||||||
Loss on extinguishment of debt | 鈥� | 151 | 鈥� | 2,279 | ||||||||
Interest expense, net | 3,946 | 4,913 | 16,619 | 22,639 | ||||||||
Change in fair value of warrant liabilities | 鈥� | (7,253) | (675) | (9,062) | ||||||||
Income before income tax | 16,856 | 48,365 | 92,837 | 224,750 | ||||||||
Income tax expense | 4,312 | 10,522 | 21,430 | 51,050 | ||||||||
Net income | 12,544 | 37,843 | 71,407 | 173,700 | ||||||||
Less: Net income attributable to the noncontrolling interest | 42 | 鈥� | 142 | 鈥� | ||||||||
Net income attributable to Target Hospitality Corp. common stockholders - basic | 12,502 | 37,843 | 71,265 | 173,700 | ||||||||
Change in fair value of warrant liabilities | 鈥� | (7,253) | 鈥� | (9,062) | ||||||||
Net income attributable to Target Hospitality Corp. common stockholders - diluted | 12,502 | 30,590 | 71,265 | 164,638 | ||||||||
Other comprehensive loss | ||||||||||||
Foreign currency translation | (95) | (17) | (147) | (64) | ||||||||
Comprehensive income | $ | 12,449 | $ | 37,826 | $ | 71,260 | $ | 173,636 | ||||
Weighted average number shares outstanding - basic | 99,189,824 | 101,660,601 | 100,135,249 | 101,350,910 | ||||||||
Weighted average number shares outstanding - diluted | 100,156,485 | 104,538,888 | 101,434,754 | 105,319,405 | ||||||||
Net income per share attributable to Target Hospitality Corp. common stockholders - basic | $ | 0.13 | $ | 0.37 | $ | 0.71 | $ | 1.71 | ||||
Net income per share attributable to Target Hospitality Corp. common stockholders - diluted | $ | 0.12 | $ | 0.29 | $ | 0.70 | $ | 1.56 |
听
Exhibit 2 | ||||||
Target Hospitality Corp. Condensed Consolidated Balance Sheet Data ($ in thousands) (unaudited) | ||||||
顿别肠别尘产别谤听31,听 | 顿别肠别尘产别谤听31,听 | |||||
2024 | 2023 | |||||
Assets | ||||||
Cash and cash equivalents | $ | 190,668 | $ | 103,929 | ||
Accounts receivable, less allowance for credit losses | 49,342 | 67,092 | ||||
Other current assets | 9,326 | 9,479 | ||||
Total current assets | 249,336 | 180,500 | ||||
Specialty rental assets, net | 320,852 | 349,064 | ||||
Goodwill and other intangibles, net | 93,845 | 107,320 | ||||
Other non-current assets | 61,741 | 57,469 | ||||
Total assets | $ | 725,774 | $ | 694,353 | ||
Liabilities | ||||||
Accounts payable | $ | 16,187 | $ | 20,926 | ||
Deferred revenue and customer deposits | 699 | 1,794 | ||||
Current warrant liabilities | 鈥� | 675 | ||||
Current portion of long-term debt, net | 180,328 | 鈥� | ||||
Other current liabilities | 36,190 | 46,935 | ||||
Total current liabilities | 233,404 | 70,330 | ||||
Long-term debt, net | 鈥� | 178,093 | ||||
Other non-current liabilities | 71,280 | 68,623 | ||||
Total liabilities | 304,684 | 317,046 | ||||
Stockholders' equity | ||||||
Common stock and other stockholders' equity | 88,701 | 116,192 | ||||
Accumulated earnings | 332,380 | 261,115 | ||||
Total stockholders' equity attributable to Target Hospitality Corp. stockholders | 421,081 | 377,307 | ||||
Noncontrolling interest in consolidated subsidiaries | 9 | 鈥� | ||||
Total stockholders' equity | 421,090 | 377,307 | ||||
Total liabilities and stockholders' equity | $ | 725,774 | $ | 694,353 |
听
Exhibit 3 | ||||||
Target Hospitality Corp. Condensed Consolidated Cash Flow Data ($ in thousands) (unaudited) | ||||||
For the Years Ended | ||||||
顿别肠别尘产别谤听31,听 | ||||||
2024 | 2023 | |||||
Cash and cash equivalents - beginning of year | $ | 103,929 | $ | 181,673 | ||
Cash flows from operating activities | ||||||
Net income | 71,407 | 173,700 | ||||
Adjustments: | ||||||
Depreciation | 59,331 | 70,530 | ||||
Amortization of intangible assets | 13,475 | 13,447 | ||||
Other non-cash items | 16,583 | 64,579 | ||||
Changes in operating assets and liabilities | (9,121) | (165,455) | ||||
Net cash provided by operating activities | $ | 151,675 | $ | 156,801 | ||
Cash flows from investing activities | ||||||
Purchases of specialty rental assets | (29,557) | (60,808) | ||||
Other investing activities | 715 | (7,372) | ||||
Net cash used in investing activities | $ | (28,842) | $ | (68,180) | ||
Cash flows from financing activities | ||||||
Other financing activities | (36,064) | (166,369) | ||||
Net cash used in financing activities | $ | (36,064) | $ | (166,369) | ||
Effect of exchange rate changes on cash and cash equivalents | (30) | 4 | ||||
Change in cash and cash equivalents | 86,739 | (77,744) | ||||
Cash and cash equivalents - end of year | $ | 190,668 | $ | 103,929 |
听
Exhibit 4 | |||||||||||
Target Hospitality Corp. Reconciliation of Gross profit to Adjusted gross profit ($ in thousands) (unaudited) | |||||||||||
For the Three Months Ended | For the Years Ended | ||||||||||
顿别肠别尘产别谤听31,听 | 顿别肠别尘产别谤听31,听 | ||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||
Gross Profit | $ | 37,031 | $ | 62,239 | $ | 178,179 | $ | 313,324 | |||
Adjustments: | |||||||||||
Depreciation of specialty rental assets | 13,521 | 15,384 | 57,164 | 68,626 | |||||||
Adjusted gross profit | $ | 50,552 | $ | 77,623 | $ | 235,343 | $ | 381,950 |
听
Exhibit 5 | |||||||||||
Target Hospitality Corp. Reconciliation of Net income to EBITDA and Adjusted EBITDA ($ in thousands) (unaudited) | |||||||||||
For the Three Months Ended | For the Years Ended | ||||||||||
顿别肠别尘产别谤听31,听 | 顿别肠别尘产别谤听31,听 | ||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||
Net income | $ | 12,544 | $ | 37,843 | $ | 71,407 | $ | 173,700 | |||
Income tax expense | 4,312 | 10,522 | 21,430 | 51,050 | |||||||
Interest expense, net | 3,946 | 4,913 | 16,619 | 22,639 | |||||||
Loss on extinguishment of debt | 鈥� | 151 | 鈥� | 2,279 | |||||||
Other depreciation and amortization | 3,947 | 3,869 | 15,642 | 15,351 | |||||||
Depreciation of specialty rental assets | 13,521 | 15,384 | 57,164 | 68,626 | |||||||
EBITDA | $ | 38,270 | $ | 72,682 | $ | 182,262 | $ | 333,645 | |||
Adjustments | |||||||||||
Other (income) expense, net | (344) | (3) | (502) | 1,241 | |||||||
Transaction expenses | 780 | 4,282 | 4,899 | 4,875 | |||||||
Stock-based compensation | 1,623 | (2,774) | 7,306 | 11,174 | |||||||
Change in fair value of warrant liabilities | 鈥� | (7,253) | (675) | (9,062) | |||||||
Other adjustments | 818 | 725 | 3,427 | 2,344 | |||||||
Adjusted EBITDA | $ | 41,147 | $ | 67,659 | $ | 196,717 | $ | 344,217 |
听
Exhibit 6 | ||||||||||||
Target Hospitality Corp. Reconciliation of Net cash provided by operating activities to Discretionary cash flows ($ in thousands) (unaudited) | ||||||||||||
For the Three Months Ended | For the Years Ended | |||||||||||
顿别肠别尘产别谤听31,听 | 顿别肠别尘产别谤听31,听 | |||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||
Net cash provided by operating activities | $ | 30,552 | $ | 38,289 | $ | 151,675 | $ | 156,801 | ||||
Less: Maintenance capital expenditures for specialty rental assets | (2,765) | (3,493) | (20,747) | (14,218) | ||||||||
Discretionary cash flows | $ | 27,787 | $ | 34,796 | $ | 130,928 | $ | 142,583 | ||||
Purchase of specialty rental assets | (5,919) | (7,146) | (29,557) | (60,808) | ||||||||
Purchase of property, plant and equipment | (363) | (125) | (687) | (3,066) | ||||||||
Acquired intangible assets | 鈥� | 鈥� | 鈥� | (4,547) | ||||||||
Proceeds from sale of specialty rental assets and other property, plant and equipment | 861 | 鈥� | 1,402 | 241 | ||||||||
Net cash used in investing activities | $ | (5,421) | $ | (7,271) | $ | (28,842) | $ | (68,180) | ||||
Principal payments on finance and finance lease obligations | (473) | (367) | (1,695) | (1,404) | ||||||||
Repayment of Senior Notes | 鈥� | (28,054) | 鈥� | (153,054) | ||||||||
Repurchase of Common Stock | (11,602) | 鈥� | (33,496) | 鈥� | ||||||||
Distribution paid to noncontrolling interest | (65) | 鈥� | (65) | 鈥� | ||||||||
Payment of issuance costs from warrant exchange | 鈥� | 鈥� | 鈥� | (1,504) | ||||||||
Proceeds from issuance of Common Stock from exercise of warrants | 鈥� | 鈥� | 3 | 209 | ||||||||
Proceeds from issuance of Common Stock from exercise of stock options | 鈥� | 鈥� | 1,850 | 1,396 | ||||||||
Payment of deferred financing costs | 鈥� | (3,771) | 鈥� | (5,194) | ||||||||
Taxes paid related to net share settlement of equity awards | (46) | 鈥� | (2,661) | (6,818) | ||||||||
Net cash used in financing activities | $ | (12,186) | $ | (32,192) | $ | (36,064) | $ | (166,369) |
听
View original content:
SOURCE Target Hospitality