HOUSTON, May 1, 2024
/PRNewswire/ -- Independence Contract Drilling, Inc. (the
"Company" or "ICD") (NYSE: ICD) today reported financial results
for the three months ended March 31,
2024.
First quarter 2024 Highlights
- Net loss of $9.0 million, or
$0.62 per share
- Adjusted net loss, as defined below, of $7.3 million, or $0.50 per share
- Adjusted EBITDA, as defined below, of $11.8 million
- Adjusted net debt, as defined below, of $190.3 million
- 15.1 average rigs working during the quarter
- Fully burdened margin per day of $11,829
In the first quarter of 2024, the Company reported revenues of
$46.6 million, net loss of
$9.0 million, or $0.62 per share, adjusted net loss (defined
below) of $7.3 million, or
$0.50 per share, and adjusted EBITDA
(defined below) of $11.8
million. These results compare to revenues of
$63.8 million, net income of
$12.0 thousand, or $0.00 per diluted share, adjusted net income of
$2.4 million, or $0.14 per diluted share, and adjusted EBITDA of
$21.4 million in the first quarter of
2023, and revenues of $45.8 million,
net loss of $26.0 million, or
$1.84 per share, adjusted net loss of
$8.6 million, or $0.61 per share, and adjusted EBITDA of
$9.9 million in the fourth quarter of
2023.
Chief Executive Officer Anthony
Gallegos commented, "Our financial results for the first
quarter came in ahead of expectations driven by strong cost control
across the Company's operating and support functions and
organizational changes made early during the quarter. From an
operational perspective, during the quarter we relocated two
additional rigs from the Haynesville to the Permian Basin and
completed a 200-to-300 series conversion in the process.
Today, all but one of our current operating rigs are 300 series
rigs and we have scheduled our remaining 200 series rig for
conversion later this year. Looking forward, while we expect
our reported net average working rigs during the second quarter to
remain flat compared to the first quarter driven by elevated rig
churn in the market, we continue to be successful in placing rigs
with customers with longer term drilling programs that we believe
will reduce internal rig churn and create opportunities to increase
our average operating rig count during the back half of the
year."
Quarterly Operational Results
In the first quarter of 2024, operating days remained relatively
flat compared to the fourth quarter of 2023. The Company's
marketed fleet operated at 58% utilization and recorded 1,376
revenue days, compared to 1,744 revenue days in the first quarter
of 2023, and 1,370 revenue days in the fourth quarter of 2023.
Operating revenues in the first quarter of 2024 totaled
$46.6 million, compared to
$63.8 million in the first quarter of
2023 and $45.8 million in the fourth
quarter of 2023. Revenue per day in the first quarter of 2024
was $30,313, compared to $34,870 in the first quarter of 2023 and
$31,508 in the fourth quarter of
2023. Sequential decreases in revenue per day were primarily
due to decreases in contractual dayrates as legacy contracts rolled
to current market rates.
Operating costs in the first quarter of 2024 totaled
$30.8 million, compared to
$37.5 million in the first quarter of
2023 and $31.5 million in the fourth
quarter of 2023. Fully burdened operating costs were
$18,484 per day in the first quarter
of 2024, compared to $19,205 in the
first quarter of 2023 and $19,195 in
the fourth quarter of 2023. Reported cost per day excludes
reactivation costs of $2.1 million in
the fourth quarter of 2023. Sequential improvements in cost
per day were primarily driven by organizational changes made during
the first quarter of 2024. There were no reactivation costs in the
first quarter of 2024 or first quarter of 2023.
Fully burdened rig operating margins in the first quarter of
2024 were $11,829 per day, compared
to $15,665 per day in the first
quarter of 2023 and $12,313 per day
in the fourth quarter of 2023. The Company currently expects
per day operating margins in the second quarter of 2024 to fall
approximately 15% sequentially driven primarily by lower average
dayrates as rigs recontract in the current market environment as
well as slightly higher cost per day on a sequential
basis.
Selling, general and administrative expenses in the first
quarter of 2024 were $4.3 million
(including $0.3 million of non-cash
compensation), compared to $6.7
million (including $1.8
million of non-cash compensation) in the first quarter of
2023 and $5.7 million (including
$1.2 million of non-cash
compensation) in the fourth quarter of 2023. Sequential decreases
in cash selling, general and administrative expenses primarily
related to cost cutting initiatives implemented early in the first
quarter of 2024. Sequential decreases in non-cash
compensation expenses related to variable accounting on stock-based
compensation that is tied to changes in the market price for the
Company's common stock at period end.
During the first quarter of 2024, the Company recorded interest
expense of $9.9 million, including
$2.7 million relating to non-cash
amortization of Convertible Note debt discount and debt issuance
costs. The Company has excluded this non-cash amortization
when presenting adjusted net loss. During the first quarter
of 2024, the Company redeemed $3.5
million of Convertible Notes at par plus accrued interest
and paid in-kind $13.3 million of
interest on the Convertible Notes. Looking forward, the Company has
elected to pay in-kind interest on the Convertible Notes that will
be due and payable on September 30,
2024.
Drilling Operations Update
The Company currently expects to operate approximately 15 net
average rigs during the second quarter of 2024, with several rigs
transitioning between customers during the quarter. The
Company's backlog of drilling contracts with original terms of six
months or longer is $69.4
million. Approximately 70% of this backlog expires in
2024. This backlog excludes rigs operating on short-term
pad-to-pad drilling contracts with original terms of less than six
months.
Capital Expenditures and Liquidity Update
Cash outlays for capital expenditures in the first quarter of
2024, net of asset sales and recoveries, were $8.2 million, and includes payments of
$8.1 million relating to 2023
deliveries.
As of March 31, 2024, the Company
had cash on hand of $6.9 million and
a revolving line of credit with availability of $13.5 million. The Company reported adjusted net
debt as of March 31, 2024 of
$190.3 million, consisting of the
full face amount of the outstanding Convertible Notes and
outstanding borrowings under the Company's revolving line of
credit. Net working capital at March 31,
2024 was $9.3 million,
representing a $6.3 million increase
compared to December 31, 2023.
Conference Call Details
A conference call for investors will be held today, May 1, 2024, at 11:00 a.m.
Central Time (12:00 p.m. Eastern
Time) to discuss the Company's first quarter 2024
results.
The call can be accessed live over the telephone by dialing
(855) 239-3115 or for international callers, (412) 542-4125.
A replay will be available shortly after the call and can be
accessed by dialing (877) 344-7529 or for international callers,
(412) 317-0088. The passcode for the replay is 1527425.
The replay will be available until May 8,
2024.
Interested parties may also listen to a simultaneous webcast of
the conference call by logging onto the Company's website at
www.icdrilling.com in the Investor Relations section. A
replay of the webcast will also be available for approximately 30
days following the call.
About Independence Contract Drilling, Inc.
Independence Contract Drilling provides land-based contract
drilling services for oil and natural gas producers in the United States. The Company constructs,
owns and operates a fleet of pad-optimal ShaleDriller rigs that are
specifically engineered and designed to accelerate its clients'
production profiles and cash flows from their most technically
demanding and economically impactful oil and gas properties. For
more information, visit www.icdrilling.com.
Forward-Looking Statements
This news release contains certain forward-looking statements
within the meaning of the federal securities laws. Words such as
"anticipated," "estimated," "expected," "planned," "scheduled,"
"targeted," "believes," "intends," "objectives," "projects,"
"strategies" and similar expressions are used to identify such
forward-looking statements. However, the absence of these words
does not mean that a statement is not forward-looking.
Forward-looking statements relating to Independence Contract
Drilling's operations are based on a number of expectations or
assumptions which have been used to develop such information and
statements but which may prove to be incorrect. These statements
are not guarantees of future performance and involve certain risks,
uncertainties and assumptions that are difficult to predict, and
there can be no assurance that actual outcomes and results will not
differ materially from those expected by management of Independence
Contract Drilling. For more information concerning factors that
could cause actual results to differ materially from those conveyed
in the forward-looking statements, please refer to the "Risk
Factors" section of the Company's Annual Report on Form 10-K, filed
with the SEC and the information included in subsequent amendments
and other filings. These forward-looking statements are based on
and include the Company's expectations as of the date hereof.
Independence Contract Drilling does not undertake any obligation to
update or revise such forward-looking statements to reflect events
or circumstances that occur, or which Independence Contract
Drilling becomes aware of, after the date hereof.
INDEPENDENCE
CONTRACT DRILLING, INC. Unaudited (in
thousands, except par value and share data)
CONSOLIDATED BALANCE SHEETS
|
|
|
|
March 31, 2024
|
|
December 31, 2023
|
Assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
6,944
|
|
$
|
5,565
|
Accounts
receivable
|
|
|
27,188
|
|
|
31,695
|
Inventories
|
|
|
1,570
|
|
|
1,557
|
Prepaid expenses and
other current assets
|
|
|
3,697
|
|
|
4,759
|
Total current
assets
|
|
|
39,399
|
|
|
43,576
|
Property, plant and
equipment, net
|
|
|
342,701
|
|
|
348,193
|
Other long-term assets,
net
|
|
|
2,670
|
|
|
2,908
|
Total
assets
|
|
$
|
384,770
|
|
$
|
394,677
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Current portion of
long-term debt (1)
|
|
$
|
1,525
|
|
$
|
1,226
|
Accounts
payable
|
|
|
18,800
|
|
|
22,990
|
Accrued
liabilities
|
|
|
9,783
|
|
|
16,371
|
Total current
liabilities
|
|
|
30,108
|
|
|
40,587
|
Long-term debt, net
(2)
|
|
|
170,378
|
|
|
154,549
|
Deferred income taxes,
net
|
|
|
9,521
|
|
|
9,761
|
Other long-term
liabilities
|
|
|
1,316
|
|
|
8,201
|
Total
liabilities
|
|
|
211,323
|
|
|
213,098
|
Commitments and
contingencies
|
|
|
|
|
|
|
Stockholders'
equity
|
|
|
|
|
|
|
Common stock, $0.01 par
value, 250,000,000 shares authorized; 15,369,536 and 14,523,124
shares issued, respectively, and 15,213,277 and 14,425,864 shares
outstanding, respectively
|
|
|
152
|
|
|
144
|
Additional paid-in
capital
|
|
|
623,174
|
|
|
622,169
|
Accumulated
deficit
|
|
|
(445,780)
|
|
|
(436,794)
|
Treasury stock, at
cost, 156,259 shares and 97,260 shares, respectively
|
|
|
(4,099)
|
|
|
(3,940)
|
Total stockholders'
equity
|
|
|
173,447
|
|
|
181,579
|
Total liabilities and
stockholders' equity
|
|
$
|
384,770
|
|
$
|
394,677
|
________________________
|
(1) As of March 31, 2024 and
December 31, 2023, current portion of long-term debt includes $1.5
million and $1.2 million, respectively, of finance lease
obligations.
|
|
(2) As of
March 31, 2024 and December 31, 2023, long-term
debt includes $2.2 million and $1.7 million, respectively, of
long-term finance lease obligations.
|
INDEPENDENCE
CONTRACT DRILLING, INC. Unaudited (in
thousands, except per share data)
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
Three Months
Ended
|
|
|
March 31,
|
|
December 31,
|
|
|
2024
|
|
2023
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
46,636
|
|
$
|
63,756
|
|
$
|
45,830
|
Costs and
expenses
|
|
|
|
|
|
|
|
|
|
Operating
costs
|
|
|
30,816
|
|
|
37,460
|
|
|
31,472
|
Selling, general and
administrative
|
|
|
4,337
|
|
|
6,727
|
|
|
5,683
|
Depreciation and
amortization
|
|
|
11,826
|
|
|
10,854
|
|
|
11,055
|
Asset impairment,
net
|
|
|
—
|
|
|
—
|
|
|
14,655
|
Gain on disposition of
assets, net
|
|
|
(1,004)
|
|
|
(14)
|
|
|
(501)
|
Other
expense
|
|
|
—
|
|
|
—
|
|
|
585
|
Total costs and
expenses
|
|
|
45,975
|
|
|
55,027
|
|
|
62,949
|
Operating income
(loss)
|
|
|
661
|
|
|
8,729
|
|
|
(17,119)
|
Interest
expense
|
|
|
(9,878)
|
|
|
(8,719)
|
|
|
(9,763)
|
(Loss) income before
income taxes
|
|
|
(9,217)
|
|
|
10
|
|
|
(26,882)
|
Income tax
benefit
|
|
|
(231)
|
|
|
(2)
|
|
|
(932)
|
Net (loss)
income
|
|
$
|
(8,986)
|
|
$
|
12
|
|
$
|
(25,950)
|
|
|
|
|
|
|
|
|
|
|
(Loss) income per
share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.62)
|
|
$
|
0.00
|
|
$
|
(1.84)
|
Diluted
|
|
$
|
(0.62)
|
|
$
|
0.00
|
|
$
|
(1.84)
|
Weighted average number
of common shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
14,504
|
|
|
13,865
|
|
|
14,072
|
Diluted
|
|
|
14,504
|
|
|
13,881
|
|
|
14,072
|
INDEPENDENCE
CONTRACT DRILLING, INC. Unaudited (in
thousands)
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
Three Months Ended
March 31,
|
|
|
2024
|
|
2023
|
Cash flows from
operating activities
|
|
|
|
|
|
|
Net (loss)
income
|
|
$
|
(8,986)
|
|
$
|
12
|
Adjustments to
reconcile net loss to net cash provided by operating
activities
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
11,826
|
|
|
10,854
|
Stock-based
compensation
|
|
|
216
|
|
|
1,672
|
Gain on disposition of
assets, net
|
|
|
(1,004)
|
|
|
(14)
|
Non-cash interest
expense
|
|
|
6,487
|
|
|
11,619
|
Amortization of
deferred financing costs
|
|
|
27
|
|
|
27
|
Amortization of
Convertible Notes debt discount and issuance costs
|
|
|
2,720
|
|
|
2,378
|
Deferred income
taxes
|
|
|
(231)
|
|
|
(13)
|
Credit loss
expense
|
|
|
—
|
|
|
31
|
Changes in operating
assets and liabilities
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
4,507
|
|
|
(2,094)
|
Inventories
|
|
|
(13)
|
|
|
(35)
|
Prepaid expenses and
other assets
|
|
|
1,208
|
|
|
324
|
Accounts payable and
accrued liabilities
|
|
|
(5,758)
|
|
|
(11,203)
|
Net cash provided by
operating activities
|
|
|
10,999
|
|
|
13,558
|
Cash flows from
investing activities
|
|
|
|
|
|
|
Purchases of property,
plant and equipment
|
|
|
(9,974)
|
|
|
(18,835)
|
Proceeds from the sale
of assets
|
|
|
1,783
|
|
|
748
|
Net cash used in
investing activities
|
|
|
(8,191)
|
|
|
(18,087)
|
Cash flows from
financing activities
|
|
|
|
|
|
|
Payments to redeem
Convertible Notes
|
|
|
(3,500)
|
|
|
—
|
Borrowings under
Revolving ABL Credit Facility
|
|
|
19,624
|
|
|
11,321
|
Repayments under
Revolving ABL Credit Facility
|
|
|
(16,874)
|
|
|
(4,334)
|
Proceeds from issuance
of common stock through at-the-market facility, net of issuance
costs
|
|
|
—
|
|
|
(34)
|
Purchase of treasury
stock
|
|
|
(160)
|
|
|
—
|
Taxes paid for vesting
of RSUs
|
|
|
(12)
|
|
|
(385)
|
Payments for finance
lease obligations
|
|
|
(507)
|
|
|
(650)
|
Net cash (used in)
provided by financing activities
|
|
|
(1,429)
|
|
|
5,918
|
Net increase in cash
and cash equivalents
|
|
|
1,379
|
|
|
1,389
|
Cash and cash
equivalents
|
|
|
|
|
|
|
Beginning of
period
|
|
|
5,565
|
|
|
5,326
|
End of
period
|
|
$
|
6,944
|
|
$
|
6,715
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
Supplemental
disclosure of cash flow information
|
|
|
|
|
|
|
Cash paid during the
period for interest
|
|
$
|
549
|
|
$
|
419
|
Cash paid during the
period for taxes
|
|
$
|
110
|
|
$
|
—
|
Supplemental
disclosure of non-cash investing and financing
activities
|
|
|
|
|
|
|
Change in property,
plant and equipment purchases in accounts payable
|
|
$
|
(4,135)
|
|
$
|
(5,091)
|
Additions to property,
plant and equipment through finance leases
|
|
$
|
1,513
|
|
$
|
51
|
Extinguishment of
finance lease obligations from sale of assets classified as finance
leases
|
|
$
|
(304)
|
|
$
|
—
|
The following table provides various financial and operational
data for the Company's operations for the three months ended
March 31, 2024 and 2023 and
December 31, 2023. This
information contains non-GAAP financial measures of the Company's
operating performance. The Company believes this non-GAAP
information is useful because it provides a means to evaluate the
operating performance of the Company on an ongoing basis using
criteria that are used by the Company's management.
Additionally, it highlights operating trends and aids analytical
comparisons. However, this information has limitations and
should not be used as an alternative to operating income (loss) or
cash flow performance measures determined in accordance with GAAP,
as this information excludes certain costs that may affect the
Company's operating performance in future periods.
OTHER FINANCIAL
& OPERATING DATA Unaudited
|
|
|
|
Three Months
Ended
|
|
|
March 31,
|
|
December 31,
|
|
|
2024
|
|
2023
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of marketed rigs
end of period
|
|
|
26
|
|
|
|
26
|
|
|
|
26
|
|
Rig operating days
(1)
|
|
|
1,376
|
|
|
|
1,744
|
|
|
|
1,370
|
|
Average number of
operating rigs (2)
|
|
|
15.1
|
|
|
|
19.4
|
|
|
|
14.9
|
|
Rig utilization
(3)
|
|
|
58
|
%
|
|
|
75
|
%
|
|
|
57
|
%
|
Average revenue per
operating day (4)
|
|
$
|
30,313
|
|
|
$
|
34,870
|
|
|
$
|
31,508
|
|
Average cost per
operating day (5)
|
|
$
|
18,484
|
|
|
$
|
19,205
|
|
|
$
|
19,195
|
|
Average rig margin per
operating day
|
|
$
|
11,829
|
|
|
$
|
15,665
|
|
|
$
|
12,313
|
|
_______________________
|
(1)
|
Rig operating days
represent the number of days the Company's rigs are earning revenue
under a contract during the period, including days that standby
revenue is earned. During the three months ended March 31, 2024 and
2023 and December 31, 2023, there were 14.0, 14.6 and 21.3
operating days in which we earned revenue on a standby basis,
respectively.
|
|
|
(2)
|
Average number of
operating rigs is calculated by dividing the total number of rig
operating days in the period by the total number of calendar days
in the period.
|
|
|
(3)
|
Rig utilization is
calculated as rig operating days divided by the total number of
days the Company's marketed drilling rigs are available during the
applicable period.
|
|
|
(4)
|
Average revenue per
operating day represents total contract drilling revenues earned
during the period divided by rig operating days in the
period. Excluded in calculating average revenue per operating
day are revenues associated with the reimbursement of (i)
out-of-pocket costs paid by customers of $4.9 million, $3.0 million
and $2.7 million during the three months ended March 31, 2024 and
2023, and December 31, 2023, respectively.
|
|
|
(5)
|
Average cost per
operating day represents operating costs incurred during the period
divided by rig operating days in the period. The following
costs are excluded in calculating average cost per operating day:
(i) out-of-pocket costs paid by customers of $4.9 million, $3.0
million and $2.7 million during the three months ended
March 31, 2024 and 2023, and December 31, 2023,
respectively; (ii) overhead costs of $0.4 million, $0.4 million and
$0.5 million during the three months ended March 31, 2024
and 2023, and December 31, 2023, respectively; (iii) rig
decommissioning costs of $0.6 million during the three months ended
March 31, 2023; and (iv) reactivation costs of $0.1 million, zero
and $2.1 million during the three months ended March 31, 2024 and
2023, and December 31, 2023, respectively.
|
Non-GAAP Financial Measures
Adjusted net debt, adjusted net (loss) income, EBITDA and
adjusted EBITDA are supplemental non-GAAP financial measures that
are used by management and external users of the Company's
financial statements, such as industry analysts, investors, lenders
and rating agencies. In addition, adjusted EBITDA is
consistent with how EBITDA is calculated under the Company's credit
facility for purposes of determining the Company's compliance with
various financial covenants. The Company defines "adjusted
net debt" as long-term notes (excluding long-term capital leases)
plus accrued interest on its Convertible Notes less
cash. The Company defines "adjusted net (loss) income" as net
(loss) income before: asset impairment, net; gain or loss on
disposition of assets, net; amortization of debt discount;
amortization of issuance costs; gain or loss on extinguishment of
debt; change in fair value of embedded derivative liability, gain
on extinguishment of derivative and other adjustments. The
Company defines "EBITDA" as earnings (or loss) before interest,
taxes, depreciation and amortization, and asset impairment, net and
the Company defines "adjusted EBITDA" as EBITDA before stock-based
compensation, gain or loss on disposition of assets, gain or loss
on extinguishment of debt, gain on extinguishment of derivative and
other non-recurring items added back to, or subtracted from, net
income for purposes of calculating EBITDA under the Company's
credit facilities. Neither adjusted net (loss) income, EBITDA
or adjusted EBITDA is a measure of net (loss) income as determined
by U.S. generally accepted accounting principles ("GAAP").
Management believes adjusted net debt, adjusted net (loss)
income, EBITDA and adjusted EBITDA are useful because they allow
the Company's stockholders to more effectively evaluate the
Company's operating performance and compliance with various
financial covenants under the Company's credit facility and compare
the results of the Company's operations from period to period and
against the Company's peers without regard to the Company's
financing methods or capital structure or non-recurring, non-cash
transactions. The Company excludes the items listed above from net
income (loss) in calculating adjusted net (loss) income, EBITDA and
adjusted EBITDA because these amounts can vary substantially from
company to company within the Company's industry depending upon
accounting methods and book values of assets, capital structures
and the method by which the assets were acquired. None of adjusted
net (loss) income, EBITDA or adjusted EBITDA should be considered
an alternative to, or more meaningful than, net income (loss), the
most closely comparable financial measure calculated in accordance
with GAAP, or as an indicator of the Company's operating
performance or liquidity. Certain items excluded from adjusted net
(loss) income, EBITDA and adjusted EBITDA are significant
components in understanding and assessing a company's financial
performance, such as a company's return on assets, cost of capital
and tax structure. The Company's presentation of adjusted net debt,
adjusted net (loss) income, EBITDA and adjusted EBITDA should not
be construed as an inference that the Company's results will be
unaffected by unusual or non-recurring items. The Company's
computations of adjusted net debt, adjusted net (loss) income,
EBITDA and adjusted EBITDA may not be comparable to other similarly
titled measures of other companies.
Calculation of
Adjusted Net Debt:
|
|
|
|
|
(in
thousands)
|
|
March 31, 2024
|
Convertible
Notes
|
|
$
|
189,023
|
Revolving ABL Credit
Facility
|
|
|
8,250
|
Less: Cash
|
|
|
(6,944)
|
Adjusted net
debt
|
|
$
|
190,329
|
Reconciliation of
Adjusted Net Debt to Reported Long-Term Debt:
|
|
(in
thousands)
|
|
March 31, 2024
|
Adjusted net
debt
|
|
$
|
190,329
|
Add back:
|
|
|
|
Cash
|
|
|
6,944
|
Long-term portion of
finance lease obligations
|
|
|
2,204
|
Less:
|
|
|
|
Debt discount and
issuance costs, net of amortization
|
|
|
(29,099)
|
Total reported
long-term debt
|
|
$
|
170,378
|
Reconciliation of
Net (Loss) Income to Adjusted Net Loss:
|
|
|
|
(Unaudited)
|
|
|
Three Months
Ended
|
|
|
March 31,
|
|
December 31,
|
|
|
2024
|
|
2023
|
|
2023
|
|
|
Amount
|
|
Amount
|
|
Amount
|
(in thousands, except
per share data)
|
|
|
|
|
|
|
|
|
|
Net (loss)
income
|
|
$
|
(8,986)
|
|
$
|
12
|
|
$
|
(25,950)
|
Add back:
|
|
|
|
|
|
|
|
|
|
Asset impairment, net
(1)
|
|
|
—
|
|
|
—
|
|
|
14,655
|
Gain on disposition of
assets, net (2)
|
|
|
(1,004)
|
|
|
(14)
|
|
|
(501)
|
Amortization of debt
discount and issuance costs - Convertible Notes
|
|
|
2,720
|
|
|
2,378
|
|
|
2,567
|
Charge related to
contract modification (3)
|
|
|
—
|
|
|
—
|
|
|
585
|
Adjusted net
loss
|
|
$
|
(7,270)
|
|
$
|
2,376
|
|
$
|
(8,644)
|
Add back dilutive
effect of:
|
|
|
|
|
|
|
|
|
|
After-tax interest
expense of Convertible Notes
|
|
|
—
|
|
|
4,622
|
|
|
—
|
Adjusted net loss -
Diluted
|
|
$
|
(7,270)
|
|
$
|
6,998
|
|
$
|
(8,644)
|
|
|
|
|
|
|
|
|
|
|
Adjusted net (loss)
income per share - Basic
|
|
$
|
(0.50)
|
|
$
|
0.17
|
|
$
|
(0.61)
|
Adjusted net (loss)
income per share - Diluted
|
|
$
|
(0.50)
|
|
$
|
0.14
|
|
$
|
(0.61)
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of common shares outstanding - Basic
|
|
|
14,504
|
|
|
13,865
|
|
|
14,072
|
Weighted average
number of common shares outstanding - Diluted
|
|
|
14,504
|
|
|
51,642
|
|
|
14,072
|
Reconciliation of
Net (Loss) Income to EBITDA and Adjusted EBITDA:
|
|
|
|
(Unaudited)
|
|
|
Three Months
Ended
|
|
|
March 31,
|
|
December 31,
|
|
|
2024
|
|
2023
|
|
2023
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
Net (loss)
income
|
|
$
|
(8,986)
|
|
$
|
12
|
|
$
|
(25,950)
|
Add back:
|
|
|
|
|
|
|
|
|
|
Income tax
benefit
|
|
|
(231)
|
|
|
(2)
|
|
|
(932)
|
Interest
expense
|
|
|
9,878
|
|
|
8,719
|
|
|
9,763
|
Depreciation and
amortization
|
|
|
11,826
|
|
|
10,854
|
|
|
11,055
|
Asset impairment, net
(1)
|
|
|
—
|
|
|
—
|
|
|
14,655
|
EBITDA
|
|
|
12,487
|
|
|
19,583
|
|
|
8,592
|
Gain on disposition of
assets, net (2)
|
|
|
(1,004)
|
|
|
(14)
|
|
|
(501)
|
Stock-based and
deferred compensation cost
|
|
|
293
|
|
|
1,838
|
|
|
1,201
|
Charge related to
contract modification (3)
|
|
|
—
|
|
|
—
|
|
|
585
|
Adjusted
EBITDA
|
|
$
|
11,776
|
|
$
|
21,407
|
|
$
|
9,877
|
____________________
|
(1)
|
During the three months
ended December 31, 2023, we recorded an asset impairment charge of
$14.7 million relating to idle equipment and capital
spares.
|
|
|
(2)
|
Gain on disposition of
assets, net, represents recognition of the sale or disposition of
miscellaneous drilling equipment in each respective
period.
|
|
|
(3)
|
Represents a contract
modification and extension with a customer.
|
INVESTOR CONTACTS:
Independence Contract Drilling, Inc.
E-mail inquiries to: Investor.relations@icdrilling.com
Phone inquiries: (281) 598-1211
View original content to download
multimedia:https://www.prnewswire.com/news-releases/independence-contract-drilling-inc-reports-financial-results-for-the-first-quarter-ended-march-31-2024-302132301.html
SOURCE Independence Contract Drilling, Inc.