TETRA TECHNOLOGIES, INC. ANNOUNCES STRONG SECOND QUARTER 2025 RESULTS AND PROVIDES FULL YEAR GUIDANCE
TETRA Technologies (NYSE:TTI) reported strong Q2 2025 results with revenue of $174 million, up 11% sequentially, and net income of $11.3 million. The company achieved record Adjusted EBITDA of $35.9 million with 20.6% margins and generated $37.4 million in base business free cash flow.
The Completion Fluids & Products segment delivered exceptional performance with $109 million revenue and 36.7% EBITDA margins, driven by deepwater completion fluids and industrial calcium chloride business. Water & Flowback Services maintained stable revenue at $64 million despite industry headwinds.
TETRA provided full-year 2025 guidance with revenue between $610-630 million and Adjusted EBITDA of $100-110 million. The company continues advancing its Arkansas bromine project and emerging growth initiatives in battery storage and water desalination.
[ "Record first-half 2025 Adjusted EBITDA of $68.1 million, exceeding guidance", "Strong balance sheet with $69 million cash and low 1.2x net leverage ratio", "Completion Fluids segment achieved 36.7% EBITDA margins with 18% sequential revenue growth", "Generated $37.4 million in base business free cash flow in Q2", "Healthy 17.9% return on net capital employed, above cost of capital", "Strategic progress in battery storage and water desalination initiatives" ]TETRA Technologies (NYSE:TTI) ha riportato risultati solidi nel secondo trimestre 2025 con un fatturato di 174 milioni di dollari, in crescita dell'11% rispetto al trimestre precedente, e un utile netto di 11,3 milioni di dollari. L'azienda ha raggiunto un EBITDA rettificato record di 35,9 milioni di dollari con margini del 20,6% e ha generato 37,4 milioni di dollari di flusso di cassa libero nel business di base.
Il segmento Completion Fluids & Products ha mostrato una performance eccezionale con un fatturato di 109 milioni di dollari e margini EBITDA del 36,7%, trainato dai fluidi di completamento per acque profonde e dal business industriale del cloruro di calcio. Il segmento Water & Flowback Services ha mantenuto un fatturato stabile di 64 milioni di dollari nonostante le difficoltà del settore.
TETRA ha fornito le indicazioni per l'intero anno 2025, con un fatturato previsto tra 610 e 630 milioni di dollari e un EBITDA rettificato tra 100 e 110 milioni di dollari. L’azienda continua a portare avanti il progetto di bromuro in Arkansas e le iniziative di crescita emergente nel settore dello stoccaggio di batterie e della desalinizzazione dell'acqua.
- EBITDA rettificato record nella prima metà del 2025 di 68,1 milioni di dollari, superiore alle previsioni
- Solida situazione finanziaria con 69 milioni di dollari in liquidità e un basso rapporto di leva finanziaria netta di 1,2x
- Il segmento Completion Fluids ha raggiunto margini EBITDA del 36,7% con una crescita sequenziale del fatturato del 18%
- Generati 37,4 milioni di dollari di flusso di cassa libero nel business di base nel secondo trimestre
- Rendimento sano del 17,9% sul capitale netto impiegato, superiore al costo del capitale
- Progressi strategici nelle iniziative di stoccaggio di batterie e desalinizzazione dell'acqua
TETRA Technologies (NYSE:TTI) reportó sólidos resultados en el segundo trimestre de 2025 con ingresos de 174 millones de dólares, un aumento del 11% secuencial, y una ganancia neta de 11,3 millones de dólares. La compañía alcanzó un EBITDA ajustado récord de 35,9 millones de dólares con márgenes del 20,6% y generó 37,4 millones de dólares en flujo de caja libre del negocio base.
El segmento Completion Fluids & Products mostró un desempeño excepcional con ingresos de 109 millones de dólares y márgenes EBITDA del 36,7%, impulsado por fluidos de terminación para aguas profundas y el negocio industrial de cloruro de calcio. Water & Flowback Services mantuvo ingresos estables de 64 millones de dólares a pesar de los desafíos de la industria.
TETRA proporcionó una guía para todo el año 2025 con ingresos entre 610 y 630 millones de dólares y un EBITDA ajustado de 100 a 110 millones de dólares. La empresa continúa avanzando en su proyecto de bromo en Arkansas y en iniciativas emergentes de crecimiento en almacenamiento de baterías y desalación de agua.
- EBITDA ajustado récord en la primera mitad de 2025 de 68,1 millones de dólares, superando la guía
- Balance sólido con 69 millones de dólares en efectivo y una baja relación de apalancamiento neto de 1,2x
- El segmento Completion Fluids logró márgenes EBITDA del 36,7% con un crecimiento secuencial de ingresos del 18%
- Generó 37,4 millones de dólares en flujo de caja libre del negocio base en el segundo trimestre
- Retorno saludable del 17,9% sobre el capital neto empleado, por encima del costo de capital
- Progresos estratégicos en iniciativas de almacenamiento de baterías y desalación de agua
TETRA Technologies (NYSE:TTI)� 2025� 2분기� 매출 1� 7,400� 달러� 기록하며 전분� 대� 11% 증가� 강력� 실적� 보고했고, 순이익은 1,130� 달러였습니�. 회사� 20.6% 마진� 조정 EBITDA 3,590� 달러� 기록하며 사상 최고치를 달성했고, 핵심 사업에서 3,740� 달러� 잉여 현금 흐름� 창출했습니다.
Completion Fluids & Products 부문은 심해 완성 유체 � 산업� 염화칼슘 사업� 견인으로 매출 1� 900� 달러와 36.7% EBITDA 마진이라� 뛰어� 성과� 보였습니�. Water & Flowback Services 부문은 업계 역풍에도 불구하고 6,400� 달러� 안정적인 매출� 유지했습니다.
TETRA� 2025� 전체 가이던스를 매출 6� 1,000만~6� 3,000� 달러, 조정 EBITDA 1억~1� 1,000� 달러� 제시했습니다. 회사� 아칸� 브롬 프로젝트와 배터� 저� � 해수 담수� 분야� 신성� 이니셔티브를 계속 추진하고 있습니다.
- 2025� 상반� 조정 EBITDA 사상 최대� 6,810� 달러, 가이던� 초과 달성
- 현금 6,900� 달러와 낮은 1.2� 순부채비율로 견고� 재무구조
- Completion Fluids 부문은 18% 분기 매출 성장� 함께 36.7% EBITDA 마진 달성
- 2분기 핵심 사업에서 3,740� 달러 잉여 현금 흐름 창출
- 자본 비용� 상회하는 17.9%� 순투자자� 수익� 기록
- 배터� 저� � 해수 담수� 이니셔티브에� 전략� 진전
TETRA Technologies (NYSE:TTI) a annoncé de solides résultats pour le deuxième trimestre 2025 avec un chiffre d'affaires de 174 millions de dollars, en hausse de 11 % par rapport au trimestre précédent, et un bénéfice net de 11,3 millions de dollars. La société a atteint un EBITDA ajusté record de 35,9 millions de dollars avec des marges de 20,6 % et a généré 37,4 millions de dollars de flux de trésorerie disponible dans son activité de base.
Le segment Completion Fluids & Products a réalisé une performance exceptionnelle avec un chiffre d'affaires de 109 millions de dollars et des marges EBITDA de 36,7 %, porté par les fluides de complétion en eaux profondes et l'activité industrielle du chlorure de calcium. Les services Water & Flowback ont maintenu un chiffre d'affaires stable de 64 millions de dollars malgré les vents contraires du secteur.
TETRA a fourni ses prévisions pour l'année complète 2025 avec un chiffre d'affaires compris entre 610 et 630 millions de dollars et un EBITDA ajusté de 100 à 110 millions de dollars. La société poursuit ses avancées dans son projet de brome en Arkansas ainsi que dans ses initiatives de croissance émergente dans le stockage des batteries et la désalinisation de l'eau.
- EBITDA ajusté record au premier semestre 2025 de 68,1 millions de dollars, dépassant les prévisions
- Situation financière solide avec 69 millions de dollars en liquidités et un faible ratio d'endettement net de 1,2x
- Le segment Completion Fluids a atteint des marges EBITDA de 36,7 % avec une croissance séquentielle des revenus de 18 %
- Génération de 37,4 millions de dollars de flux de trésorerie disponible dans l'activité de base au deuxième trimestre
- Rendement sain de 17,9 % sur le capital net employé, supérieur au coût du capital
- Progrès stratégiques dans les initiatives de stockage des batteries et de désalinisation de l'eau
TETRA Technologies (NYSE:TTI) meldete starke Ergebnisse für das zweite Quartal 2025 mit einem Umsatz von 174 Millionen US-Dollar, was einem Anstieg von 11 % gegenüber dem Vorquartal entspricht, und einem Nettogewinn von 11,3 Millionen US-Dollar. Das Unternehmen erreichte ein Rekord-Adjusted EBITDA von 35,9 Millionen US-Dollar bei einer Marge von 20,6 % und generierte 37,4 Millionen US-Dollar freien Cashflow aus dem Basigeschäft.
Das Segment Completion Fluids & Products erzielte mit 109 Millionen US-Dollar Umsatz und einer EBITDA-Marge von 36,7 % eine herausragende Leistung, angetrieben von Tiefsee-Completion-Fluids und dem industriellen Calciumchloridgeschäft. Water & Flowback Services hielt trotz Branchengegensätzen stabile Umsätze von 64 Millionen US-Dollar.
TETRA gab eine Prognose für das Gesamtjahr 2025 ab mit Umsatzerwartungen zwischen 610 und 630 Millionen US-Dollar und einem Adjusted EBITDA von 100 bis 110 Millionen US-Dollar. Das Unternehmen macht weiterhin Fortschritte bei seinem Bromprojekt in Arkansas sowie bei aufstrebenden Wachstumsinitiativen im Bereich Batteriespeicherung und Wasserentsalzung.
- Rekord-Adjusted EBITDA in der ersten Hälfte 2025 von 68,1 Millionen US-Dollar, übertrifft die Prognose
- Starke Bilanz mit 69 Millionen US-Dollar in bar und einem niedrigen Nettoverschuldungsgrad von 1,2x
- Completion Fluids Segment erreichte 36,7 % EBITDA-Margen bei 18 % sequentiellem Umsatzwachstum
- Generierte 37,4 Millionen US-Dollar freien Cashflow aus dem Basigeschäft im zweiten Quartal
- Gesunder Return on Net Capital Employed von 17,9 %, über den Kapitalkosten
- Strategische Fortschritte bei Initiativen zur Batteriespeicherung und Wasserentsalzung
- None.
- Water & Flowback Services segment reported $1.3 million net loss before taxes
- Water segment EBITDA margins declined from 13% to 10% quarter-over-quarter
- $2 million in unexpected costs impacted Water segment performance
- Facing headwinds from sixteen-month decline in U.S. rig count and lower oil prices
Insights
Strong Q2 results with record H1 adjusted EBITDA of $68.1M and 20.6% margins, demonstrating resilience despite industry headwinds.
TETRA delivered exceptional Q2 2025 results that exceeded management expectations across key metrics. Revenue reached
The Completion Fluids & Products segment was the standout performer, with revenue of
Water & Flowback Services showed resilience by maintaining flat revenue despite a
TETRA's balance sheet remains solid with
Management provided full-year 2025 guidance of
Beyond the core business, TETRA is advancing two promising growth initiatives: electrolytes for battery energy storage systems (leveraging their partnership with Eos Energy) and produced water desalination technology (TETRA TDS Oasis) to address the oil and gas industry's massive wastewater challenge. These emerging opportunities could significantly reshape the company's business profile while maintaining the cash-generating capabilities of their established segments.
TETRA navigates energy market headwinds with technology-led strategy, positioning for growth in energy transition opportunities.
TETRA's Q2 performance demonstrates remarkable resilience in challenging energy market conditions, with the company effectively executing a diversification strategy that balances traditional oilfield services with emerging energy transition opportunities.
Despite a
The company's deepwater completion fluids business represents a particularly attractive niche, with 2025 segment revenue projected to reach a ten-year high. The proprietary TETRA CS Neptune completion fluid demonstrated strong commercial traction with successful deployment in Gulf of America deepwater wells. This proprietary technology commands premium pricing and delivers superior margins compared to conventional completion fluids.
In the challenged onshore services market, TETRA is actively pursuing automation technologies like TETRA SandStorm and Auto-Drillout units that both improve margins and address the industry's labor challenges by reducing wellsite personnel requirements and enhancing safety by removing workers from hazardous "red zone" areas. This technology-focused approach provides differentiation in a commoditized service sector.
The company's vertical integration strategy through the Arkansas bromine project addresses a critical supply chain vulnerability while potentially transforming their cost structure and margin profile. By securing direct access to bromine—a key input for both completion fluids and battery electrolytes—TETRA is positioning for both supply security and margin expansion.
Perhaps most significant is TETRA's strategic pivot toward energy transition applications. Their zinc-bromide electrolyte solution for grid-scale energy storage directly addresses the growing challenge of grid stability amid exponential data center growth. Meanwhile, their TETRA TDS Oasis water desalination technology targets the massive produced water management challenge in U.S. shale basins, with regulatory tailwinds emerging as evidenced by recent EPA reconsideration of wastewater regulations and new Texas legislation enabling treated produced water commercialization.
This balanced approach—optimizing traditional energy services while developing energy transition applications—provides multiple growth vectors while maintaining the strong cash flow generation needed to fund these initiatives without overleveraging the balance sheet.
Second Quarter 2025 Financial Highlights
- Revenue of
increased$174 million 11% sequentially - Net income before taxes of
increased$19.4 million sequentially$14.4 million - Adjusted EBITDA of
increased$35.9 million sequentially from$3.6 million $32.3 million - GAAP earnings per share were
. Adjusted earnings per share were$0.08 $0.09 - Net cash provided by operating activities was
, while free cash flow from the base business was$48.3 million $37.4 million - Capital expenditures were
, including$19 million related to TETRA's$10.9 million Arkansas project
Brady
"Compared to the first quarter of 2025, Completion Fluids & Products adjusted EBITDA margin increased by 100 basis points to
"On the balance sheet, we ended the second quarter with cash on hand of
"On the emerging growth initiatives, we are very encouraged by the progress of the Eos Energy Enterprises, Inc. automated manufacturing assembly line and the projected volumes of electrolyte to meet their planned ramp-up. We have completed the installation of our bulk electrolyte tanker loading system at our plant in
"On the back of the
Full Year Guidance
For the full year 2025, TETRA expects GAAP net income before taxes to be between
Second Quarter Highlights
Three Months Ended | |||||
June 30, | March 31, 2025 | June 30, | |||
(in thousands, except per share amounts) | |||||
Revenue | $ 173,872 | $ 157,140 | $ 171,935 | ||
Net income | $ 11,305 | $ 4,049 | $ 7,640 | ||
Adjusted EBITDA | $ 35,879 | $ 32,267 | $ 30,234 | ||
Net income per share attributable to TETRA stockholders | $ 0.08 | $ 0.03 | $ 0.06 | ||
Adjusted net income per share | $ 0.09 | $ 0.11 | $ 0.07 | ||
Net cash provided by operating activities | $ 48,333 | $ 3,935 | $ 24,831 | ||
Total adjusted free cash flow(1) | $ 26,492 | $ 4,241 | $ 8,089 |
(1) | For the three months ended June30, 2025, March 31, 2025 and June30, 2024, total adjusted free cash flow includes |
Completion Fluids & Products
- Revenue of
$109 million - Net income before taxes of
$38.1 million - Adjusted EBITDA of
and Adjusted EBITDA margins of$40.1 million 36.7%
Completion Fluids & Products revenue increased
The long-term outlook for the Completion Fluids & Products business remains solid driven by strong deepwater completion activity, and exceptional performance in our industrial chemicals business - which achieved a new high for the tenth consecutive quarter. Although the pace of deepwater completions fluctuates by quarter, our full year 2025 segment revenue is projected to be at a ten year high. Starting in 2026, we expect to see a material increase in battery electrolyte revenue as Eos ramps up deliveries from the first automated production line.
Water & Flowback Services
- Revenue of
$64 million - Net loss before taxes of
$1.3 million - Adjusted EBITDA of
and Adjusted EBITDA margins of$6.4 million 9.9%
Water and Flowback Services revenue increased slightly from the first quarter despite weaker frac activity, which declined
Our focus on cost reductions, automation, technology, plus a favorable customer mix of super majors and large independent oil & gas operators is expected to result in less pronounced volatility than what we have experienced in prior cycles. In the near-term, we continue to take proactive actions to reduce costs, right size our support structure, minimize capital expenditures and close underperforming service lines within Water and Flowback Services.
Advancing the Arkansas Evergreen Bromine Project to Meet Growing Demand
Demand for our deepwater completion fluids and battery storage electrolyte is growing with elemental bromine serving as a critical feedstock for these products. To meet this accelerating demand, reduce reliance on third-party suppliers and gain access to lower cost supply, we continue to advance the bromine processing facility project with critical milestone investments historically funded from our base business free cash flow.
Since embarking on this project in 2024, we have invested
The economics of our bromine processing plant discussed in this release are based on a number of key assumptions, which are further discussed in the DFS. Please read the DFS and the assumptions discussed therein for further information. Such assumptions are based on information known to RESPEC Company, LLC and TETRA as of the date of the DFS, are subject to change and actual results may differ materially from the economics and assumptions presented in the DFS.
Emerging Growth Initiatives
Consistent execution in our base business has enabled us to generate significant recurring cash flow which we will use to leverage our proven expertise in fluid chemistry to expand into two emerging growth markets: energy storage and produced water recycling. These emerging sectors have the potential to significantly reshape our Company's business profile.
Electrolytes for Utility Scale Battery Energy Storage Systems (BESS)
According to the
Produced Water Desalination - Unlocking A New Revenue Stream
The
With the commercial launch of TETRA TDS Oasis and our previously announced collaboration with EOG, we are very encouraged by our prospects to provide a solution that will enable the industry to desalinate, and reuse produced water for agricultural, industrial purposes and other beneficial purposes.
Balance Sheet, Cash Flow, and Return on Net Capital Employed (RONCE)
Cash from operating activities generated during the second quarter of 2025 was
Liquidity at the end of the second quarter was
As of June 30, 2025, TETRA had cash and cash equivalents of
Return on net capital employed ("RONCE") was
Non-recurring Charges and Expenses (see Schedules E and F)
Non-recurring credits, net of charges and expenses were
Management believes that the exclusion of the special charges and credits from the historical results of operations enables management to evaluate more effectively the Company's operations over the prior periods and to identify operating trends that could be obscured by the excluded items.
Conference Call
TETRA will host a conference call to discuss these results tomorrow, July 30, 2025, at 10:30 a.m. Eastern Time. The phone number for the call is 1-800-836-8184. The conference call will also be available by live audio webcast. A replay of the conference call will be available at 1-888-660-6345 conference number 41357#, for one week following the conference call and the archived webcast will be available through the Company's website for thirty days following the conference call.
Investor Day Registration
TETRA's executive team will be hosting an Investor Day on Thursday, September 25, 2025, at The New York Stock Exchange ("NYSE"). During the session, attendees will gain insights into the Company's operational performance, innovative technologies, emerging growth initiatives and financial prospects.
Investor Contact
For further information, please contact Elijio Serrano, CFO, TETRA Technologies, Inc. at (281) 367-1983or via email at [email protected]or Kurt Hallead, Treasurer and Vice President of Investor Relations at (281) 367-1983or via email at [email protected]
This press release includes the following financial measures that are not presented in accordance with generally accepted accounting principles in
Company Overview
TETRA Technologies, Inc. is an energy services and solutions company focused on developing environmentally conscious services and solutions that help make people's lives better. With operations on six continents, the Company's portfolio consists of Energy Services, Industrial Chemicals, and Critical Minerals. In addition to providing products and services to the oil and gas industry and calcium chloride for diverse applications, TETRA is expanding into the low-carbon energy market with chemistry expertise, key mineral acreage, and global infrastructure, helping to meet the demand for sustainable energy in the twenty-first century. Visit the Company's website at for more information or connect with us on LinkedIn.
Financial Statements, Schedules and Non-GAAP Reconciliation Schedules (Unaudited)
Schedule A: Consolidated Income Statement
Schedule B: Condensed Consolidated Balance Sheet
Schedule C: Consolidated Statements of Cash Flows
Schedule D: Statement Regarding Use of Non-GAAP Financial Measures
Schedule E: Non-GAAP Reconciliation of Adjusted Net Income
Schedule F: Non-GAAP Reconciliation of Adjusted EBITDA
Schedule G: Non-GAAP Reconciliation to Adjusted Free Cash Flow
Schedule H: Non-GAAP Reconciliation of Net Debt
Schedule I: Non-GAAP Reconciliation to Net Leverage Ratio
Schedule J: Non-GAAP Reconciliation to Return on Net Capital Employed
Schedule K: Non-GAAP Reconciliation of Adjusted EBITDA for Projected FY 2025 and Actual FY 2024
Schedule A: Consolidated Income Statement (Unaudited) | |||||
� | |||||
Three Months Ended | |||||
June 30, | March 31, | June 30, | |||
(in thousands, except per share amounts) | |||||
Revenues | $ 173,872 | $ 157,140 | $ 171,935 | ||
� | |||||
Cost of sales, services and rentals | 116,346 | 104,565 | 119,908 | ||
Depreciation, amortization and accretion | 9,189 | 9,151 | 8,774 | ||
Impairments and other charges | 93 | 518 | � | ||
Total cost of revenues | 125,628 | 114,234 | 128,682 | ||
Gross profit | 48,244 | 42,906 | 43,253 | ||
General and administrative expense | 25,259 | 24,134 | 22,137 | ||
Interest expense, net | 4,194 | 4,724 | 6,185 | ||
Other (income) expense, net | (645) | 8,962 | 2,452 | ||
Income before taxes | 19,436 | 5,086 | 12,479 | ||
Provision for income taxes | 8,131 | 1,037 | 4,839 | ||
Net income | 11,305 | 4,049 | 7,640 | ||
Loss attributable to noncontrolling interest | � | � | 3 | ||
Net income attributable to TETRA stockholders | $ 11,305 | $ 4,049 | $ 7,643 | ||
� | |||||
Basic per share information: | |||||
Net income attributable to TETRA stockholders | $ 0.08 | $ 0.03 | $ 0.06 | ||
Weighted average shares outstanding | 133,152 | 132,350 | 131,263 | ||
� | |||||
Diluted per share information: | |||||
Net income attributable to TETRA stockholders | $ 0.08 | $ 0.03 | $ 0.06 | ||
Weighted average shares outstanding | 133,422 | 133,757 | 132,169 |
Schedule B: Condensed Consolidated Balance Sheet (Unaudited) | |||
� | |||
June 30, | December 31, | ||
(in thousands) | |||
(unaudited) | |||
ASSETS | |||
Current assets: | |||
Cash and cash equivalents | $ 68,749 | $ 36,987 | |
Restricted cash | 52 | 221 | |
Trade accounts receivable | 110,302 | 104,813 | |
Inventories | 108,537 | 101,697 | |
Prepaid expenses and other current assets | 23,993 | 25,910 | |
Total current assets | 311,633 | 269,628 | |
Property, plant and equipment, net | 162,385 | 142,160 | |
Other intangible assets, net | 23,235 | 24,923 | |
Deferred tax assets, net | 94,702 | 98,149 | |
Operating lease right-of-use assets | 32,394 | 29,797 | |
Investments | 8,971 | 28,159 | |
Other assets | 12,256 | 12,379 | |
Total long-term assets | 333,943 | 335,567 | |
Total assets | $ 645,576 | $ 605,195 | |
LIABILITIES AND EQUITY | |||
Current liabilities: | |||
Trade accounts payable | $ 52,145 | $ 43,103 | |
Compensation and employee benefits | 19,942 | 23,022 | |
Operating lease liabilities, current portion | 10,730 | 8,861 | |
Accrued taxes | 12,782 | 12,493 | |
Accrued liabilities and other | 24,908 | 30,040 | |
Current liabilities associated with discontinued operations | 5,830 | 5,830 | |
Total current liabilities | 126,337 | 123,349 | |
Long-term debt, net | 180,504 | 179,696 | |
Operating lease liabilities | 25,687 | 25,041 | |
Asset retirement obligations | 15,286 | 14,786 | |
Deferred income taxes | 4,575 | 4,912 | |
Other liabilities | 3,569 | 4,104 | |
Total long-term liabilities | 229,621 | 228,539 | |
Commitments and contingencies | |||
TETRA stockholders' equity | 290,879 | 254,568 | |
Noncontrolling interests | (1,261) | (1,261) | |
Total equity | 289,618 | 253,307 | |
Total liabilities and equity | $ 645,576 | $ 605,195 |
Schedule C: Consolidated Statements of Cash Flows (Unaudited) | |||||
� | |||||
Three Months Ended | |||||
June 30, | March 31, | June 30, | |||
� | (in thousands) | ||||
Operating activities: | |||||
Net income | $ 11,305 | $ 4,049 | $ 7,640 | ||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||
Depreciation, amortization and accretion | 9,189 | 9,151 | 8,775 | ||
Impairments and other charges | 93 | 518 | � | ||
Gain (loss) on investments | 299 | (257) | (46) | ||
Equity-based compensation expense | 1,747 | 1,860 | 1,800 | ||
Recovery of credit losses | (32) | (85) | (52) | ||
Amortization and expense of financing costs | 484 | 495 | 504 | ||
Gain on sale of assets | (23) | (113) | (38) | ||
Non-cash cumulative foreign currency translation adjustment loss from dissolution of Canadian subsidiary | � | 9,516 | � | ||
Provision (benefit) for deferred income taxes | 3,142 | (134) | 109 | ||
Other non-cash charges (credits) | (230) | 6 | (242) | ||
Changes in operating assets and liabilities: | |||||
Accounts receivable | 11,089 | (15,584) | (4,020) | ||
Inventories | 574 | (2,663) | 10,453 | ||
Prepaid expenses and other current assets | (1,496) | 6,158 | 758 | ||
Trade accounts payable and accrued expenses | 11,033 | (9,277) | (913) | ||
Other | 1,159 | 295 | 103 | ||
Net cash provided by operating activities | 48,333 | 3,935 | 24,831 | ||
Investing activities: | |||||
Purchases of property, plant and equipment, net | (19,487) | (17,956) | (15,392) | ||
Proceeds from sale of investments | � | 19,011 | � | ||
Proceeds from sale of property, plant and equipment | 65 | 182 | 121 | ||
Other investing activities | (198) | 108 | (22) | ||
Net cash provided by (used in) investing activities | (19,620) | 1,345 | (15,293) | ||
Financing activities: | |||||
Proceeds from credit agreements and long-term debt | 98 | 96 | 157 | ||
Principal payments on credit agreements and long-term debt | (98) | (96) | (157) | ||
Payments on financing lease obligations | (1,139) | (931) | (363) | ||
Debt issuance costs | � | � | (679) | ||
Shares withheld for taxes on equity-based compensation | (76) | (1,158) | (48) | ||
Other financing activities | (1,280) | � | (1,280) | ||
Net cash used in financing activities | (2,495) | (2,089) | (2,370) | ||
Effect of exchange rate changes on cash | 1,533 | 651 | (355) | ||
Increase in cash and cash equivalents | 27,751 | 3,842 | 6,813 | ||
Cash, cash equivalents and restricted cash at beginning of period | 41,050 | 37,208 | 35,939 | ||
Cash, cash equivalents and restricted cash at end of period | $ 68,801 | $ 41,050 | $ 42,752 | ||
� | |||||
Supplemental cash flow information: | |||||
Interest paid | $ 5,047 | $ 4,999 | $ 5,424 | ||
Income taxes paid | $ 2,829 | $ 3,360 | $ 2,558 | ||
Accrued capital expenditures at end of period | $ 4,050 | $ 5,292 | $ 8,073 |
Schedule D: Statement Regarding Use ofNon-GAAP Financial Measures
In addition to financial results determined in accordance with
Schedule E: Non-GAAP Reconciliation of Adjusted Net Income (Unaudited)
The following table presents the reconciliation of Adjusted net income to the most directly comparable GAAP measure, income before taxes and discontinued operations for the periods indicated:
Three Months Ended | |||||
June 30, | March 31, | June 30, | |||
(in thousands, except per share amounts) | |||||
� | |||||
Net income before taxes and discontinued operations | $ 19,436 | $ 5,086 | $ 12,479 | ||
Provision for income taxes | 8,131 | 1,037 | 4,839 | ||
Loss attributed to noncontrolling interest | � | � | 3 | ||
Net income attributable to TETRA stockholders | 11,305 | 4,049 | 7,643 | ||
Cost of product sales and services adjustments | � | 477 | � | ||
Impairments and other charges | 93 | 518 | � | ||
Former CEO stock appreciation right credit | (22) | (151) | (428) | ||
Transaction, restructuring and other expenses | 1,242 | 1,086 | 37 | ||
Non-cash foreign currency translation adjustment loss | � | 9,516 | 1,387 | ||
Unusual tax benefit | � | (1,159) | � | ||
Adjusted net income | $ 12,618 | $ 14,336 | $ 8,639 | ||
� | |||||
Diluted per share information | |||||
Net income attributable to TETRA stockholders | $ 0.08 | $ 0.03 | $ 0.06 | ||
Adjusted net income per share | $ 0.09 | $ 0.11 | $ 0.07 | ||
Diluted weighted average shares outstanding | 133,422 | 133,757 | 132,169 |
Adjusted net income is defined as the Company's net income (loss) before taxes and discontinued operations, excluding certain special or other charges (or credits), and including noncontrolling interest attributable to continued operations. Adjusted net income is used by management as a supplemental financial measure to assess financial performance, without regard to charges or credits that are considered by management to be outside of its normal operations. Adjusted net income per share is defined as the Company's diluted net income per share attributable to TETRA stockholders excluding certain special or other charges (or credits). Adjusted net income per share is used by management as a supplemental financial measure to assess financial performance, without regard to charges or credits that are considered by management to be outside of its normal operations.
Schedule F: Non-GAAP Reconciliation of Adjusted EBITDA (Unaudited) | |||||||||
� | |||||||||
Three Months Ended June 30, 2025 | |||||||||
Completion | Water & | Corporate | Corporate | Total | |||||
(in thousands, except percents) | |||||||||
Revenues | $ 109,445 | $ 64,427 | $ � | $ � | $ 173,872 | ||||
Net income (loss) before taxes | 38,133 | (1,271) | (13,544) | (3,882) | 19,436 | ||||
Impairments and other charges | � | 93 | � | � | 93 | ||||
Former CEO stock appreciation right credit | � | � | (22) | � | (22) | ||||
Transaction, restructuring and other expenses | 69 | 685 | 488 | � | 1,242 | ||||
Interest (income) expense, net | (302) | 13 | � | 4,483 | 4,194 | ||||
Depreciation, amortization and accretion | 2,214 | 6,881 | � | 94 | 9,189 | ||||
Equity-based compensation expense | � | � | 1,747 | � | 1,747 | ||||
Adjusted EBITDA | $ 40,114 | $ 6,401 | $ (11,331) | $ 695 | $ 35,879 | ||||
� | |||||||||
Adjusted EBITDA as a % of revenue | 36.7% | 9.9% | 20.6% | ||||||
Three Months Ended March 31, 2025 | |||||||||
Completion | Water & | Corporate | Corporate | Total | |||||
(in thousands, except percents) | |||||||||
Revenues | $ 93,018 | $ 64,122 | $ � | $ � | $ 157,140 | ||||
Net income (loss) before taxes | 30,677 | (8,888) | (11,716) | (4,987) | 5,086 | ||||
Cost of product sales and services adjustments | 477 | � | � | � | 477 | ||||
Impairments and other charges | � | 518 | � | � | 518 | ||||
Former CEO stock appreciation right credit | � | � | (151) | � | (151) | ||||
Transaction, restructuring and other expenses | � | 302 | 784 | � | 1,086 | ||||
Non-cash cumulative foreign currency translation adjustment loss from dissolution of Canadian subsidiary | � | 9,516 | � | � | 9,516 | ||||
Interest (income) expense, net | (115) | (7) | � | 4,846 | 4,724 | ||||
Depreciation, amortization and accretion | 2,177 | 6,880 | � | 94 | 9,151 | ||||
Equity-based compensation expense | � | � | 1,860 | � | 1,860 | ||||
Adjusted EBITDA | $ 33,216 | $ 8,321 | $ (9,223) | $ (47) | $ 32,267 | ||||
Adjusted EBITDA as a % of revenue | 35.7% | 13.0% | 20.5% | ||||||
Three Months Ended June 30, 2024 | |||||||||
Completion | Water & | Corporate | Corporate | Total | |||||
(in thousands, except percents) | |||||||||
Revenues | $ 100,019 | $ 71,916 | $ � | $ � | $ 171,935 | ||||
Net income (loss) before taxes | 26,653 | 3,156 | (10,689) | (6,641) | 12,479 | ||||
Former CEO stock appreciation right credit | � | � | (428) | � | (428) | ||||
Transaction, restructuring and other expenses | 37 | � | � | � | 37 | ||||
Unusual foreign exchange loss | � | 1,387 | � | � | 1,387 | ||||
Interest (income) expense, net | (135) | 68 | � | 6,252 | 6,185 | ||||
Depreciation, amortization and accretion | 2,361 | 6,329 | � | 84 | 8,774 | ||||
Equity-based compensation expense | � | � | 1,800 | � | 1,800 | ||||
Adjusted EBITDA | $ 28,916 | $ 10,940 | $ (9,317) | $ (305) | $ 30,234 | ||||
Adjusted EBITDA as a % of revenue | 28.9% | 15.2% | 17.6% |
Adjusted EBITDA is defined as net income (loss) before taxes and discontinued operations, excluding impairments, certain special, non-recurring or other charges (or credits), including loss on debt extinguishment, interest, depreciation and amortization and certain non-cash items such as equity-based compensation expense. The most directly comparable GAAP financial measure is net income (loss) before taxes and discontinued operations. Adjustments to long-term incentives represent cumulative adjustments to valuation of long-term cash incentive compensation awards that are related to prior years. These costs are excluded from Adjusted EBITDA because they do not relate to the current year and are considered to be outside of normal operations. Long-term incentives are earned over a three-year period and the costs are recorded over the three-year period they are earned. The amounts accrued or incurred are based on a cumulative of the three-year period. Equity-based compensation expense represents compensation that has been or will be paid in equity and is excluded from Adjusted EBITDA because it is a non-cash item. Adjusted EBITDA is used by management as a supplemental financial measure to assess financial performance, without regard to charges or credits that are considered by management to be outside of its normal operations and without regard to financing methods, capital structure or historical cost basis, and to assess the Company's ability to incur and service debt and fund capital expenditures.
ScheduleG:Non-GAAP Reconciliation toTotal Adjusted Free Cash Flow and Base Business Adjusted Free Cash Flow (Unaudited) | |||||||||
Three Months Ended | Six Months Ended | ||||||||
June 30, 2025 | March 31, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 | |||||
(in thousands) | |||||||||
Net cash provided by operating activities | $ 48,333 | $ 3,935 | $ 24,831 | $ 52,268 | $ 11,015 | ||||
Capital expenditures, net of proceeds from asset sales | (19,422) | (17,774) | (15,271) | (37,196) | (30,847) | ||||
Payments on financing lease obligations | (1,139) | (931) | (363) | (2,070) | (640) | ||||
Payments on seller financed purchases | (1,280) | � | (1,280) | (1,280) | (1,280) | ||||
Distributions from investments | � | � | 172 | � | 224 | ||||
Cash received from sale of investments | � | 19,011 | � | 19,011 | � | ||||
Total Adjusted Free Cash Flow | $ 26,492 | $ 4,241 | $ 8,089 | $ 30,733 | $ (21,528) | ||||
Total Adjusted Free Cash Flow | $ 26,492 | $ 4,241 | $ 8,089 | $ 30,733 | $ (21,528) | ||||
Less Investments in | (10,861) | (11,168) | (9,829) | (22,029) | (13,932) | ||||
Base Business Adjusted Free Cash Flow | $ 37,353 | $ 15,409 | $ 17,918 | $ 52,762 | $ (7,596) |
Total adjusted free cash flow is defined as cash from operations less capital expenditures net of sales proceeds and cost of equipment sold, less payments on financing lease obligations and including cash distributions to TETRA from investments and cash from sales of investments. Total adjusted free cash flow does not necessarily imply residual cash flow available for discretionary expenditures, as they exclude cash requirements for debt service or other non-discretionary expenditures that are not deducted. Base business adjusted free cash flow is defined as Total adjusted free cash flow excluding TETRA's investments in the
- assess the Company's ability to retire debt;
- evaluate the capacity of the Company to further invest and grow; and
- to measure the performance of the Company as compared to its peer group.
Schedule H: Non-GAAP Reconciliation of Net Debt (Unaudited)
The following reconciliation of net debt is presented as a supplement to financial results prepared in accordance with GAAP.
June 30, | December 31, | ||
(in thousands) | |||
Unrestricted Cash | $ 68,749 | $ 36,987 | |
Term Credit Agreement | $ 180,504 | $ 179,696 | |
Net debt | $ 111,755 | $ 142,709 |
Net debt is defined as the sum of the carrying value of long-term and short-term debt on its consolidated balance sheet, less cash, excluding restricted cash on the balance sheet. Management views net debt as a measure of TETRA's ability to reduce debt, add to cash balances, pay dividends, repurchase stock, and fund investing and financing activities.
Schedule I: Non-GAAP Reconciliation to Net Leverage Ratio (Unaudited) | |||||||||
Three Months Ended | Twelve | ||||||||
June 30, | March 31, | December 31, | September 30, | June 30, | |||||
(in thousands) | |||||||||
Net income before taxes and discontinued operations | $ 19,436 | $ 5,086 | $ 7,392 | $ 7,576 | $ 39,490 | ||||
Cost of product sales and services adjustment | � | 477 | (1,776) | � | (1,299) | ||||
Impairments and other charges | 93 | 518 | � | 109 | 720 | ||||
Former CEO stock appreciation right expense (credit) | (22) | (151) | 103 | (190) | (260) | ||||
Transaction, restructuring and other expenses | 1,242 | 1,086 | 852 | 592 | 3,772 | ||||
Unusual foreign currency loss | � | 9,516 | � | � | 9,516 | ||||
Interest expense, net | 4,194 | 4,724 | 5,232 | 5,096 | 19,246 | ||||
Depreciation, amortization and accretion | 9,189 | 9,151 | 9,354 | 8,837 | 36,531 | ||||
Equity-based compensation expense | 1,747 | 1,860 | 1,668 | 1,481 | 6,756 | ||||
(Gain) loss on investments | 299 | (257) | (5,013) | (750) | (5,721) | ||||
Gain on sale of assets | (23) | (113) | (196) | (75) | (407) | ||||
Other debt covenant adjustments | 121 | 82 | 384 | 362 | 949 | ||||
Debt covenant adjusted EBITDA | $ 36,276 | $ 31,979 | $ 18,000 | $ 23,038 | $ 109,293 | ||||
June 30, 2025 | |||||||||
(in thousands, | |||||||||
Term credit agreement | $ 190,000 | ||||||||
Capital lease obligations | 7,629 | ||||||||
Letters of credit and guarantees | 187 | ||||||||
Total debt and commitments | 197,816 | ||||||||
Unrestricted cash | 68,749 | ||||||||
Debt covenant net debt and commitments | $ 129,067 | ||||||||
Net leverage ratio | 1.2 |
Net leverage ratio is defined as debt excluding financing fees & discount on term loan and including letters of credit and guarantees, less cash divided by trailing twelve months adjusted EBITDA for credit facilities. Adjusted EBITDA for credit facilities consists of adjusted EBITDA described above, less non-cash (gain) loss on sale of investments, (gain) loss on sales of assets and excluding certain special or other charges (or credits). Management primarily uses this metric to assess TETRA's ability to borrow, reduce debt, add to cash balances, pay distributions, and fund investing and financing activities.
Schedule J: Non-GAAP Reconciliation to Return on Net Capital Employed (Unaudited) | |||||||||
Three Months Ended | Twelve | ||||||||
June 30, | March 31, | December 31, | September 30, | June 30, | |||||
(in thousands) | |||||||||
Net income before taxes and discontinued operations | $ 19,436 | $ 5,086 | $ 7,392 | $ 7,576 | $ 39,490 | ||||
Cost of product sales and services adjustment | � | 477 | (1,776) | � | (1,299) | ||||
Impairments and other charges | 93 | 518 | � | 109 | 720 | ||||
Former CEO stock appreciation right expense (credit) | (22) | (151) | 103 | (190) | (260) | ||||
Transaction, restructuring and other expenses | 1,242 | 1,086 | 852 | 592 | 3,772 | ||||
Unusual foreign currency loss | � | 9,516 | � | � | 9,516 | ||||
Interest expense, net | 4,194 | 4,724 | 5,232 | 5,096 | 19,246 | ||||
Adjusted EBIT | $ 24,943 | $ 21,256 | $ 11,803 | $ 13,183 | $ 71,185 | ||||
June 30, | June 30, | ||||||||
(in thousands, except ratio) | |||||||||
Consolidated total assets | $ 645,576 | $ 499,725 | |||||||
Plus: assets impaired in last twelve months | 720 | 2,189 | |||||||
Less: cash, cash equivalents and restricted cash | 68,801 | 42,752 | |||||||
Adjusted assets employed | $ 577,495 | $ 459,162 | |||||||
Consolidated current liabilities | $ 126,337 | $ 120,336 | |||||||
Less: current liabilities associated with discontinued operations | 5,830 | � | |||||||
Adjusted current liabilities | $ 120,507 | $ 120,336 | |||||||
Net capital employed | $ 456,988 | $ 338,826 | |||||||
Average net capital employed | $ 397,907 | ||||||||
Return on net capital employed for the twelve months ended March 31, 2025 | 17.9% |
Return on net capital employed is defined as Adjusted EBIT divided by average net capital employed. Adjusted EBIT is defined as net income (loss) before taxes and discontinued operations, interest, and certain non-cash charges, and non-recurring adjustments. Net capital employed is defined as assets, plus impaired assets, less cash and cash equivalents and restricted cash, and less current liabilities, excluding current liabilities associated with discontinued operations. Average net capital employed is calculated as the average of the beginning and ending net capital employed for the respective periods. Return on net capital employed is used by management as a supplemental financial measure to assess the financial performance of the Company relative to assets, without regard to financing methods or capital structure.
Schedule K: Non-GAAP Reconciliation of Adjusted EBITDA for Projected Fiscal Year 2025 and Actual Fiscal Year 2024 | |||||
Twelve Months Ended | |||||
December 31, | December 31, 2025 | ||||
(in thousands) | Actual | Projected Range - Low to High | |||
Revenues | $ 599,111 | $ 610,000 | $ 630,000 | ||
Net income before taxes and discontinued operations | 28,742 | 21,000 | 34,000 | ||
Impairments and other charges | 109 | 611 | 611 | ||
Former CEO stock appreciation right credit | (701) | (173) | (173) | ||
Transaction, restructuring and other expenses | 1,349 | 4,569 | 4,569 | ||
Non-cash cumulative foreign currency translation adjustment loss from dissolution of Canadian subsidiary | � | 9,516 | 9,516 | ||
Cost of product sales and services adjustments | � | 477 | 477 | ||
Completion fluids buy-back allowance adjustment | (1,776) | ||||
Loss on debt extinguishment | 5,535 | � | � | ||
Unusual foreign currency loss | 1,387 | � | � | ||
Adjusted net income before taxes | 34,645 | 36,000 | 49,000 | ||
Interest expense, net | 22,465 | 18,000 | 17,000 | ||
Depreciation, amortization and accretion | 35,721 | 39,000 | 37,000 | ||
Equity-based compensation expense | 6,572 | 7,000 | 7,000 | ||
Adjusted EBITDA | $ 99,403 | $ 100,000 | $ 110,000 |
Cautionary Statement Regarding Forward Looking Statements
This news release includes certain statements that are deemed to be forward-looking statements. Generally, the use of words such as "may," "see," "expectation," "expect," "intend," "estimate," "projects," "anticipate," "believe," "assume," "could," "should," "plans," "targets" or similar expressions that convey the uncertainty of future events, activities, expectations or outcomes identify forward-looking statements that the Company intends to be included within the safe harbor protections provided by the federal securities laws. These forward-looking statements include statements concerning economic and operating conditions that are outside of our control, including statements concerning the oil and gas industry; potential revenue associated with our electrolyte products and prospective energy storage projects; measured, indicated and inferred mineral resources of lithium and/or bromine, the potential extraction of lithium, bromine and other minerals, including potential extraction of those minerals designated as critical minerals, from our Evergreen Unit and other leased acreage, the economic viability thereof, the demand for such resources, the timing and costs of such activities, and the expected revenues, including any royalties, profits and returns from such activities; the timing and success of our bromine production wells and the construction of our bromine processing facility and related engineering activities and estimated revenues and profitability thereof; projections or forecasts concerning the Company's business activities, including the completion of new projects, profitability, estimated earnings, earnings per share, and statements regarding the Company's beliefs, expectations, plans, goals, future events and performance, and other statements that are not purely historical. With respect to the Company's disclosures of measured, indicated and inferred mineral resources, including bromine, lithium carbonate equivalent concentrations, and other minerals, it is uncertain if all such resources will ever be economically developed. Investors are cautioned that mineral resources do not have demonstrated economic value and further exploration may not result in the estimation of a mineral reserve. Further, there are a number of uncertainties related to processing lithium, which is an inherently difficult process. Therefore, you are cautioned not to assume that all or any part of our resources can be economically or legally commercialized. These forward-looking statements are based on certain assumptions and analyses made by the Company in light of its experience and its perception of historical trends, current conditions, expected future developments and other factors it believes are appropriate in the circumstances. Such statements are subject to several risks and uncertainties, many of which are beyond the control of the Company. With respect to the Company's disclosures regarding the potential joint venture for the Evergreen Unit, it is uncertain about the ability of the parties to successfully negotiate one or more definitive agreements, the future relationship between the parties, and the ability to successfully and economically produce lithium and bromine from the Evergreen Unit. Investors are cautioned that any such statements are not guarantees of future performance or results and that actual results or developments may differ materially from those projected in the forward-looking statements. Factors which may cause actual results to differ materially from current expectations include, but are not limited to: changes in general economic conditions; opportunity risks, such as mineral extraction, demand therefor, or realizing industrial and other benefits expected from bromine processing; our ability to develop a bromine processing facility and risks inherent in the construction such facility; the accuracy of our resources report or the timing of future updates to our resources report, feasibility study and economic assessment regarding our lithium, bromine and other mineral acreage; our ability to obtain any necessary additional capital to finance our development plans, including the construction of our bromine processing plant; equipment supply, equipment defects and/or our ability to timely obtain equipment components; competition from existing or new competitors; risks associated with changes in laws and regulations, or the imposition of economic or trade sanctions affecting international commercial transactions, including legislative, regulatory and policy changes, such as unexpected changes in tariffs, trade barriers, price and exchange controls; and other the factors described in the section titled "Risk Factors" contained in the Company's Annual Reports on Form 10-K, as well as other risks identified from time to time in its reports on Form 10-Q and Form 8-K filed with the Securities and Exchange Commission. Investors should not place undue reliance on forward-looking statements. Each forward-looking statement speaks only as of the date of the particular statement, and the Company undertakes no obligation to update or revise any forward-looking statements, except as may be required by law.
View original content to download multimedia:
SOURCE TETRA Technologies, Inc.