EX-99.1 2 orn-20240228xex99d1.htm EX-99.1
Graphic

EXHIBIT 99.1

ORION GROUP HOLDINGS REPORTS

FOURTH QUARTER AND FULL YEAR 2023 RESULTS

HOUSTON – February 28, 2024 – Orion Group Holdings, Inc. (NYSE: ORN) (the “Company”), a leading specialty construction company, today reported its financial results for the fourth quarter and full year ended December 31, 2023.

Highlights for the quarter ended December 31, 2023:  

Contract revenues of $201.6 million
GAAP net loss was $4.4 million or $0.13 per diluted share
Adjusted net income was $2.6 million or $0.08 per diluted share
Adjusted EBITDA was $14.8 million
Backlog and contracts awarded subsequent to quarter end totaled $883 million

Highlights for the year ended December 31, 2023:

Contract revenues of $711.8 million
GAAP net loss was $17.9 million or $0.55 per diluted share
Adjusted net loss was $11.4 million or $0.35 per diluted share
Adjusted EBITDA was $23.8 million

See definitions and reconciliation of non-GAAP measures elsewhere in this release.

Management Commentary

“We are pleased that our fourth-quarter results demonstrated progress against our strategic plan to deliver profitable growth. Fourth-quarter 2023 adjusted EBITDA was $14.8 million or a 7.3% adjusted EBITDA margin--a significant year-over-year improvement from fourth quarter 2022 adjusted EBITDA of $3.2 million or an adjusted EBITDA margin of 1.6%,” said Travis Boone, CEO of Orion Group Holdings.

“While our 2023 financial performance improved over the prior year, I think we are in the early stages of what our team can deliver going forward. What we accomplished in 2023 has transformed Orion into a more focused, more competitive and more driven company. In a short time, we implemented a disciplined project bidding and delivery strategy; attracted high-caliber business development executives; invested in systems, training and tools; secured a three-year, $103 million credit facility; and closed over $25 million in equipment and real estate sale-leaseback transactions. With these critical building blocks in place, we are prepared to take advantage of our industry tailwinds.”

“In 2024, we expect our financial performance to continue to improve relative to 2023. Given the positive changes we have implemented, the improving market outlook, the quality of our current backlog and the volume of opportunities in our pipeline, we are confident that 2025 will be even stronger than 2024,” concluded Boone.

1


Fourth Quarter 2023 Results

Contract revenues of $201.6 million increased 2.8% from $196.2 million in the fourth quarter last year, primarily due to an increase in marine segment revenue related to the Pearl Harbor, Hawaii drydock project, partially offset by a decrease in concrete segment revenue reflecting the planned wind down of the Company’s Central Texas concrete operations.  

Gross profit increased to $23.0 million or 11.4% of revenue, up from $10.2 million or 5.2% of revenue in the fourth quarter of 2022. The increase in gross profit dollars and margin was primarily driven by margin improvements in both segments stemming from higher quality projects and improved execution, partially offset by lower margin and mix of dredging revenue.

Selling, general and administrative (“SG&A”) expenses were $17.2 million, up from $13.7 million in the fourth quarter of 2022. As a percentage of total contract revenues, SG&A expenses increased to 8.5% from 7.0%. The increase in SG&A dollars and percentage reflected an increase in IT and business development spending and higher legal costs related to pursuing project-related claims.

Net loss for the fourth quarter was $4.4 million or $0.13 per diluted share compared to net loss of $4.9 million or $0.15 per diluted share in the fourth quarter of 2022.

Fourth quarter 2023 net income included $7.0 million ($0.21 diluted income per share) of non-recurring items. Fourth quarter 2023 adjusted net income was $2.6 million ($0.08 diluted income per share).

EBITDA for the fourth quarter of 2023 was $6.5 million, representing a 3.2% EBITDA margin, as compared to EBITDA of $2.2 million, or a 1.1% EBITDA margin in the fourth quarter last year. Adjusted for non-recurring items, EBITDA for the fourth quarter of 2023 increased to $14.8 million, representing a 7.3% adjusted EBITDA margin, as compared to adjusted EBITDA for the fourth quarter of 2022 of $3.2 million, representing a 1.6% adjusted EBITDA margin.

Backlog

Total backlog at December 31, 2023 was $762.2 million, compared to $877.5 million at September 30, 2023 and $448.8 million at December 31, 2022. Backlog for the Marine segment was $602.5 million, compared to $699.9 million at September 30, 2023 and $216.7 million at December 31, 2022. Backlog for the Concrete segment was $159.7 million, compared to $177.6 million at September 30, 2023 and $232.1 million at December 31, 2022. In addition, the Company has been awarded $121 million in new project work subsequent to the fourth quarter that is not included in backlog at the end of the quarter.

Balance Sheet Update

As of December 31, 2023, current assets were $271.8 million, including unrestricted cash and cash equivalents of $30.9 million. Total debt outstanding as of December 31, 2023 was $37.2 million. At the end of the quarter, the Company had no outstanding borrowings under its revolving credit facility. On December 1, 2023, the Company and White Oak amended the Company’s credit facility to extend the maturity date for the $15.0 million pre-payment. On February 27, 2024, the Company and White Oak further amended the Company’s credit facility to lower the interest rate on its $65 million revolver by 50 basis points and its $38 million term loan by 100 basis points.

Asset Sales

The Company entered into a contract for the sale of its East West Jones properties in Harris County, Texas.  The purchase price is $34 million and the transaction is expected to close in the second quarter of 2024. The Company expects to use the proceeds to reduce debt and for general corporate purposes.

2


Conference Call Details

Orion Group Holdings will host a conference call to discuss results for the fourth quarter and full year 2023 at 9:00 a.m. Eastern Time/8:00 a.m. Central Time on Thursday, February 29, 2024. To participate, please call (844) 481-2994 and ask for the Orion Group Holdings Conference Call. A live audio webcast of the call will also be available on the Investor Relations section of Orion’s website at https://www.oriongroupholdingsinc.com/investor/ and will be archived for replay.

About Orion Group Holdings

Orion Group Holdings, Inc., a leading specialty construction company serving the infrastructure, industrial and building sectors, provides services both on and off the water in the continental United States, Alaska, Hawaii, Canada and the Caribbean Basin through its marine segment and its concrete segment. The Company’s marine segment provides construction and dredging services relating to marine transportation facility construction, marine pipeline construction, marine environmental structures, dredging of waterways, channels and ports, environmental dredging, design and specialty services. Its concrete segment provides turnkey concrete construction services including place and finish, site prep, layout, forming, and rebar placement for large commercial, structural and other associated business areas. The Company is headquartered in Houston, Texas with regional offices throughout its operating areas. The Company’s website is located at: https://www.oriongroupholdingsinc.com.

Backlog Definition

Backlog consists of projects under contract that have either (a) not been started, or (b) are in progress but are not yet complete. The Company cannot guarantee that the revenue implied by its backlog will be realized, or, if realized, will result in earnings. Backlog can fluctuate from period to period due to the timing and execution of contracts. The typical duration of the Company’s projects ranges from three to nine months on shorter projects to multiple years on larger projects. The Company's backlog at any point in time includes both revenue it expects to realize during the next twelve-month period as well as revenue it expects to realize in future years.

Non-GAAP Financial Measures

This press release includes the financial measures “adjusted net income/loss,” “adjusted earnings/loss per share,” “EBITDA,” "Adjusted EBITDA" and “Adjusted EBITDA margin."  These measurements are “non-GAAP financial measures” under rules of the Securities and Exchange Commission, including Regulation G. The non-GAAP financial information may be determined or calculated differently by other companies. By reporting such non-GAAP financial information, the Company does not intend to give such information greater prominence than comparable GAAP financial information. Investors are urged to consider these non-GAAP measures in addition to and not in substitute for measures prepared in accordance with GAAP.

Adjusted net income/loss and adjusted earnings/loss per share should not be viewed as an equivalent financial measure to net income/loss or earnings/loss per share. Adjusted net income/loss and adjusted earnings/loss per share exclude certain items that management believes impairs a meaningful evaluation of the Company’s financial performance. The Company believes these adjusted financial measures are a useful supplement to earnings/loss calculated in accordance with GAAP because they better inform our common stockholders as to the Company's operational trends and performance relative to other companies. Generally, items excluded are one-time items or items whose timing or amount cannot be reasonably estimated. Accordingly, any guidance provided by the Company generally excludes information regarding these types of items.

Orion Group Holdings defines EBITDA as net income/loss before net interest expense, income taxes, depreciation and amortization. Adjusted EBITDA is calculated by adjusting EBITDA for certain items that management believes impairs a meaningful comparison of operating results. Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA for the period by contract revenues for the period. The GAAP financial measure that is most directly

3


comparable to EBITDA and Adjusted EBITDA is net income, while the GAAP financial measure that is most directly comparable to Adjusted EBITDA margin is operating margin, which represents operating income divided by contract revenues. EBITDA, Adjusted EBITDA and Adjusted EBITDA margin are used internally to evaluate current operating expense, operating efficiency, and operating profitability on a variable cost basis, by excluding the depreciation and amortization expenses, primarily related to capital expenditures and acquisitions, and net interest and tax expenses. Additionally, EBITDA, Adjusted EBITDA and Adjusted EBITDA margin provide useful information regarding the Company's ability to meet future debt service and working capital requirements while providing an overall evaluation of the Company's financial condition. In addition, EBITDA is used internally for incentive compensation purposes. The Company includes EBITDA, Adjusted EBITDA and Adjusted EBITDA margin to provide transparency to investors as they are commonly used by investors and others in assessing performance. EBITDA, Adjusted EBITDA and Adjusted EBITDA margin have certain limitations as analytical tools and should not be used as a substitute for operating margin, net income, cash flows, or other data prepared in accordance with GAAP, or as a measure of the Company's profitability or liquidity.

Forward-Looking Statements

The matters discussed in this press release may constitute or include projections or other forward-looking statements within the meaning of the “safe harbor” provisions of Section 27A of the Securities Exchange Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, of which provisions the Company is availing itself. Certain forward-looking statements can be identified by the use of forward-looking terminology, such as 'believes', 'expects', 'may', 'will', 'could', 'should', 'seeks', 'approximately', 'intends', 'plans', 'estimates', or 'anticipates', or the negative thereof or other comparable terminology, or by discussions of strategy, plans, objectives, intentions, estimates, forecasts, outlook, assumptions, or goals. In particular, statements regarding future operations or results, including those set forth in this press release, and any other statement, express or implied, concerning future operating results or the future generation of or ability to generate revenues, income, net income, gross profit, EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, or cash flow, including to service debt, and including any estimates, forecasts or assumptions regarding future revenues or revenue growth, are forward-looking statements. Forward-looking statements also include project award announcements, estimated project start dates, anticipated revenues, and contract options which may or may not be awarded in the future. Forward-looking statements involve risks, including those associated with the Company's fixed price contracts that impacts profits, unforeseen productivity delays that may alter the final profitability of the contract, cancellation of the contract by the customer for unforeseen reasons, delays or decreases in funding by the customer, levels and predictability of government funding or other governmental budgetary constraints, and any potential contract options which may or may not be awarded in the future, and are at the sole discretion of award by the customer. Past performance is not necessarily an indicator of future results. In light of these and other uncertainties, the inclusion of forward-looking statements in this press release should not be regarded as a representation by the Company that the Company's plans, estimates, forecasts, goals, intentions, or objectives will be achieved or realized. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. The Company assumes no obligation to update information contained in this press release whether as a result of new developments or otherwise, except as required by law.

Please refer to the Company's 2022 Annual Report on Form 10-K, filed on March 16, 2023, which is available on its website at www.oriongroupholdingsinc.com or at the SEC's website at www.sec.gov, for additional and more detailed discussion of risk factors that could cause actual results to differ materially from our current expectations, estimates or forecasts.

Contacts:

Financial Profiles, Inc.

Margaret Boyce 310-622-8247

orn@finprofiles.com

4


Orion Group Holdings, Inc. and Subsidiaries

Condensed Statements of Operations

(In Thousands, Except Share and Per Share Information)

(Unaudited)

Three months ended

Twelve months ended

December 31, 

December 31, 

    

2023

    

2022

    

2023

    

2022

Contract revenues

 

201,594

 

196,195

 

711,778

 

748,322

Costs of contract revenues

 

178,627

 

186,032

 

650,115

 

697,580

Gross profit

 

22,967

 

10,163

 

61,663

 

50,742

Selling, general and administrative expenses

 

17,160

 

13,720

 

69,431

 

62,503

Amortization of intangible assets

 

44

 

310

 

427

 

1,239

Gain on disposal of assets, net

(540)

 

(409)

 

(8,455)

 

(4,970)

Intangible asset impairment loss

 

6,890

 

 

6,890

 

Operating loss

 

(587)

 

(3,458)

 

(6,630)

 

(8,030)

Other (expense) income:

 

  

 

  

 

  

 

  

Other income

 

49

 

52

 

641

 

199

Interest income

 

13

 

33

 

103

 

104

Interest expense

 

(3,985)

 

(1,543)

 

(11,659)

 

(4,456)

Other expense, net

 

(3,923)

 

(1,458)

 

(10,915)

 

(4,153)

Loss before income taxes

 

(4,510)

 

(4,916)

 

(17,545)

 

(12,183)

Income tax expense

 

(145)

 

33

 

330

 

429

Net loss

$

(4,365)

$

(4,949)

$

(17,875)

$

(12,612)

Basic loss per share

$

(0.13)

$

(0.15)

$

(0.55)

$

(0.40)

Diluted loss per share

$

(0.13)

$

(0.15)

$

(0.55)

$

(0.40)

Shares used to compute loss per share:

 

  

 

  

 

  

 

  

Basic

 

32,528,213

32,060,822

 

32,346,992

31,402,328

Diluted

 

32,528,213

32,060,822

 

32,346,992

31,402,328

5


Orion Group Holdings, Inc. and Subsidiaries

Selected Results of Operations

(In Thousands, Except Share and Per Share Information)

(Unaudited)

Three months ended December 31, 

2023

2022

    

Amount

    

Percent

    

Amount

    

Percent

    

(dollar amounts in thousands)

Contract revenues

Marine segment

 

Public sector

$

98,275

72.7

%  

$

73,006

75.8

%  

Private sector

36,888

27.3

%  

23,310

24.2

%  

Marine segment total

$

135,163

100.0

%  

$

96,316

100.0

%  

Concrete segment

 

 

Public sector

$

2,635

4.0

%  

$

7,216

7.2

%  

Private sector

63,796

96.0

%  

92,663

92.8

%  

Concrete segment total

$

66,431

100.0

%  

$

99,879

100.0

%  

Total

$

201,594

 

$

196,195

 

Operating income (loss)

 

  

 

  

 

  

 

  

Marine segment

$

4,257

 

3.1

%  

$

234

 

0.2

%  

Concrete segment

 

(4,844)

 

(7.3)

%  

 

(3,692)

 

(3.7)

%  

Total

$

(587)

$

(3,458)

 

  

Twelve months ended December 31, 

2023

2022

    

Amount

    

Percent

    

Amount

    

Percent

    

(dollar amounts in thousands)

Contract revenues

Marine segment

 

Public sector

$

292,088

73.8

%  

$

237,363

70.0

%  

Private sector

103,829

26.2

%  

101,850

30.0

%  

Marine segment total

$

395,917

100.0

%  

$

339,213

100.0

%  

Concrete segment

 

 

Public sector

$

20,297

6.4

%  

$

30,284

7.4

%  

Private sector

295,564

93.6

%  

378,825

92.6

%  

Concrete segment total

$

315,861

100.0

%  

$

409,109

100.0

%  

Total

$

711,778

 

$

748,322

 

Operating income (loss)

 

  

 

  

 

  

 

  

Marine segment

$

3,670

 

0.9

%  

$

9,787

 

2.9

%  

Concrete segment

 

(10,300)

 

(3.3)

%  

 

(17,817)

 

(4.4)

%  

Total

$

(6,630)

$

(8,030)

 

  

6


Orion Group Holdings, Inc. and Subsidiaries

Reconciliation of Adjusted Net Income (Loss)

(In thousands except per share information)

(Unaudited)

Three months ended

Twelve months ended

December 31, 

December 31, 

    

2023

    

2022

    

2023

    

2022

Net loss

$

(4,365)

$

(4,949)

$

(17,875)

$

(12,612)

One-time charges and the tax effects:

Net gain on Port Lavaca South Yard property sale

(5,202)

ERP implementation

568

308

 

1,378

 

1,867

Severance

 

683

 

4

 

809

 

948

Intangible asset impairment loss

6,890

6,890

Professional fees related to management transition

 

 

 

 

1,118

Tax rate applied to one-time charges (1)

 

(1,456)

 

(265)

 

(642)

 

(544)

Total one-time charges and the tax effects

 

6,685

 

47

 

3,233

 

3,389

Federal and state tax valuation allowances

 

277

 

1,158

 

3,238

 

2,114

Adjusted net income (loss)

$

2,597

$

(3,744)

$

(11,404)

$

(7,109)

Adjusted EPS

$

0.08

$

(0.12)

$

(0.35)

$

(0.23)


(1)Items are taxed discretely using the Company's effective tax rate which differs from the Company’s statutory federal rate primarily due to state income taxes and the non-deductibility of other permanent items.

7


Orion Group Holdings, Inc. and Subsidiaries

Adjusted EBITDA and Adjusted EBITDA Margin Reconciliations

(In Thousands, Except Margin Data)

(Unaudited)

Three months ended

Year ended

 

December 31, 

December 31, 

 

    

2023

    

2022

    

2023

    

2022

 

Net loss

$

(4,365)

$

(4,949)

$

(17,875)

$

(12,612)

Income tax (benefit) expense

 

(145)

 

33

 

330

 

429

Interest expense, net

 

3,972

 

1,510

 

11,556

 

4,352

Depreciation and amortization

 

6,996

 

5,631

 

23,878

 

24,057

EBITDA (1)

 

6,458

 

2,225

 

17,889

 

16,226

Stock-based compensation

209

639

2,042

2,754

Net gain on Port Lavaca South Yard property sale

(5,202)

ERP implementation

568

308

1,378

1,867

Professional fees related to management transition

 

 

 

 

1,118

Severance

 

683

 

4

 

809

 

948

Intangible asset impairment loss

6,890

6,890

Adjusted EBITDA(2)

$

14,808

$

3,176

$

23,806

$

22,913

Operating income margin

 

(0.3)

%  

 

(1.8)

%  

 

(0.9)

%  

 

(1.1)

%

Impact of depreciation and amortization

 

3.5

%  

 

2.9

%  

 

3.3

%  

 

3.2

%

Impact of stock-based compensation

0.1

%  

0.3

%  

0.3

%  

0.4

%

Impact of net gain on Port Lavaca South Yard property sale

%  

%  

(0.7)

%  

%

Impact of ERP implementation

0.3

%  

0.2

%  

0.2

%  

0.3

%

Impact of professional fees related to management transition

 

%  

 

%  

 

%  

 

0.1

%

Impact of severance

 

0.3

%  

 

%  

 

0.1

%  

 

0.2

%

Impact of intangible asset impairment loss

3.4

%  

 

%  

 

1.0

%  

 

%

Adjusted EBITDA margin(2)

 

7.3

%  

 

1.6

%  

 

3.3

%  

 

3.1

%


(1)EBITDA is a non-GAAP measure that represents earnings before interest, taxes, depreciation and amortization.

(2)Adjusted EBITDA is a non-GAAP measure that represents EBITDA adjusted for stock-based compensation, net gain on Port Lavaca South Yard property sale, ERP implementation, professional fees related to management transition, severance and intangible asset impairment loss. Adjusted EBITDA margin is a non-GAAP measure calculated by dividing Adjusted EBITDA by contract revenues.

8


Orion Group Holdings, Inc. and Subsidiaries

Adjusted EBITDA and Adjusted EBITDA Margin Reconciliations by Segment

(In Thousands, Except Margin Data)

(Unaudited)

    

Marine

Concrete

 

Three months ended

Three months ended

 

December 31, 

December 31, 

 

    

2023

    

2022

    

2023

    

2022

 

Operating income (loss)

 

4,257

 

234

 

(4,844)

 

(3,692)

Other income

 

49

 

52

 

 

Depreciation and amortization

 

5,801

 

3,841

 

1,195

 

1,790

EBITDA (1)

 

10,107

 

4,127

 

(3,649)

 

(1,902)

Stock-based compensation

175

636

34

3

ERP implementation

352

160

216

148

Severance

 

683

 

4

 

 

Intangible asset impairment loss

6,890

Adjusted EBITDA(2)

$

11,317

$

4,927

$

3,491

$

(1,751)

Operating income margin

 

3.1

%  

 

0.2

%  

 

(7.3)

%  

 

(3.7)

%  

Impact of other income

%  

 

%  

 

%  

 

%  

Impact of depreciation and amortization

 

4.3

%  

 

4.0

%  

 

1.8

%  

 

1.8

%  

Impact of stock-based compensation

0.1

%  

0.7

%  

0.1

%  

%  

Impact of ERP implementation

0.3

%  

0.2

%  

0.3

%  

0.1

%  

Impact of severance

 

0.5

%  

 

%  

 

%  

 

%  

Impact of intangible asset impairment loss

0.1

%  

 

%  

 

10.4

%  

 

%  

Adjusted EBITDA margin (2)

 

8.4

%  

 

5.1

%  

 

5.3

%  

 

(1.8)

%  

Marine

Concrete

 

Year ended

Year ended

 

December 31, 

December 31, 

 

    

2023

    

2022

    

2023

    

2022

 

Operating income (loss)

 

3,670

 

9,787

 

(10,300)

 

(17,817)

Other income

 

641

 

199

 

 

Depreciation and amortization

 

18,219

 

16,592

 

5,659

 

7,465

EBITDA (1)

 

22,530

 

26,578

 

(4,641)

 

(10,352)

Stock-based compensation

1,958

2,671

84

83

Net gain on Port Lavaca South Yard property sale

(5,202)

ERP implementation

766

846

612

1,021

Professional fees related to management transition

 

 

494

 

 

624

Severance

 

721

 

948

 

88

 

Intangible asset impairment loss

6,890

Adjusted EBITDA(2)

$

20,773

$

31,537

$

3,033

$

(8,624)

Operating income margin

 

0.8

%  

 

2.9

%  

 

(3.3)

%  

 

(4.4)

%

Impact of other income

0.2

%  

 

%  

 

%  

 

%

Impact of depreciation and amortization

 

4.6

%  

 

5.0

%  

 

1.9

%  

 

1.9

%

Impact of stock-based compensation

0.5

%  

0.8

%  

%  

%

Impact of net gain on Tampa property sale

(1.3)

%  

%  

%  

%

Impact of ERP implementation

0.2

%  

0.2

%  

0.2

%  

0.2

%

Impact of professional fees related to management transition

 

%  

 

0.1

%  

 

%  

 

0.2

%

Impact of severance

 

0.2

%  

 

0.3

%  

 

%  

 

%

Impact of intangible asset impairment loss

%  

 

%  

 

2.2

%  

 

%

Adjusted EBITDA margin (2)

 

5.2

%  

 

9.3

%  

 

1.0

%  

 

(2.1)

%


(1)EBITDA is a non-GAAP measure that represents earnings before interest, taxes, depreciation and amortization.

(2)Adjusted EBITDA is a non-GAAP measure that represents EBITDA adjusted for stock-based compensation, net gain on Port Lavaca South Yard property sale, ERP implementation, professional fees related to management transition, severance and intangible asset impairment loss. Adjusted EBITDA margin is a non-GAAP measure calculated by dividing Adjusted EBITDA by contract revenues.

9


Orion Group Holdings, Inc. and Subsidiaries

Condensed Statements of Cash Flows Summarized

(In Thousands)

(Unaudited)

Three months ended

Year ended

December 31, 

December 31, 

    

2023

    

2022

    

2023

    

2022

Net loss

$

(4,365)

$

(4,949)

$

(17,875)

$

(12,612)

Adjustments to remove non-cash and non-operating items

16,248

7,249

32,641

27,413

Cash flow from net loss after adjusting for non-cash and non-operating items

11,883

2,300

14,766

14,801

Change in operating assets and liabilities (working capital)

33,796

(1,836)

2,412

(5,236)

Cash flows provided by operating activities

$

45,679

$

464

$

17,178

$

9,565

Cash flows (used in) provided by investing activities

$

(3,221)

$

(3,549)

$

2,170

$

(9,704)

Cash flows (used in) provided by financing activities

$

(15,401)

$

4,132

$

7,806

$

(8,370)

Capital expenditures (included in investing activities above)

$

(2,231)

$

(3,957)

$

(8,909)

$

(14,584)

10


Orion Group Holdings, Inc. and Subsidiaries

Condensed Statements of Cash Flows

(In Thousands)

(Unaudited)

Year ended December 31, 

    

2023

    

2022

Cash flows from operating activities

 

  

 

  

Net loss

$

(17,875)

$

(12,612)

Adjustments to reconcile net loss to net cash used in operating activities:

Depreciation and amortization

 

18,844

 

20,915

Amortization of ROU operating leases

 

6,763

 

4,813

Amortization of ROU finance leases

 

5,034

 

3,142

Write-off of debt issuance costs upon debt modification

 

119

 

Amortization of deferred debt issuance costs

 

1,616

 

424

Deferred income taxes

 

(103)

 

13

Stock-based compensation

 

2,042

 

2,754

Gain on disposal of assets, net

 

(8,455)

 

(4,970)

Intangible asset impairment loss

6,890

Allowance for credit losses

(109)

322

Change in operating assets and liabilities:

Accounts receivable

 

14,129

 

(28,660)

Income tax receivable

 

(224)

 

3

Inventory

 

(729)

 

(1,485)

Prepaid expenses and other

 

(55)

 

1,645

Contract assets

 

(37,619)

 

(15,374)

Accounts payable

 

(4,507)

 

39,370

Accrued liabilities

 

11,817

 

(6,630)

Operating lease liabilities

 

(6,807)

(4,748)

Income tax payable

 

48

 

(79)

Contract liabilities

 

26,359

 

10,722

Net cash provided by operating activities

 

17,178

 

9,565

Cash flows from investing activities:

Proceeds from sale of property and equipment

 

11,079

 

4,880

Purchase of property and equipment

 

(8,909)

 

(14,584)

Net cash provided by (used in) investing activities

 

2,170

 

(9,704)

Cash flows from financing activities:

Borrowings on credit

 

106,958

 

24,000

Payments made on borrowings on credit

 

(104,431)

 

(28,274)

Proceeds from failed sale-leaseback arrangement

 

14,702

 

Proceeds from sale-leaseback financing

 

2,397

 

Loan costs from Credit Facility

(6,537)

(664)

Payments of finance lease liabilities

(4,791)

(2,992)

Payments related to tax withholding for share-based compensation

(492)

(440)

Net cash provided by (used in) financing activities

 

7,806

 

(8,370)

Net change in cash, cash equivalents and restricted cash

 

27,154

 

(8,509)

Cash, cash equivalents and restricted cash at beginning of period

 

3,784

 

12,293

Cash, cash equivalents and restricted cash at end of period

$

30,938

$

3,784

11


Orion Group Holdings, Inc. and Subsidiaries

Condensed Balance Sheets

(In Thousands, Except Share and Per Share Information)

    

December 31, 

    

December 31, 

2023

2022

(Unaudited)

ASSETS

 

  

 

  

Current assets:

 

  

 

  

Cash and cash equivalents

$

30,938

 

3,784

Accounts receivable:

 

 

Trade, net of allowance for credit losses of $361 and $606, respectively

 

101,229

 

106,758

Retainage

 

42,044

 

50,873

Income taxes receivable

 

626

 

402

Other current

 

3,864

 

3,526

Inventory

 

2,699

 

2,862

Contract assets

 

81,522

 

43,903

Prepaid expenses and other

 

8,894

 

8,229

Total current assets

 

271,816

 

220,337

Property and equipment, net of depreciation

 

87,834

 

100,977

Operating lease right-of-use assets, net of amortization

 

25,696

 

14,978

Financing lease right-of-use assets, net of amortization

 

23,602

 

15,839

Inventory, non-current

 

6,361

 

5,469

Intangible assets, net of amortization

 

 

7,317

Deferred income tax asset

26

70

Other non-current

 

1,558

 

2,168

Total assets

$

416,893

$

367,155

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

  

 

  

Current liabilities:

 

  

 

  

Current debt, net of issuance costs

$

13,453

$

34,956

Accounts payable:

 

 

Trade

 

80,294

 

87,605

Retainage

 

2,527

 

1,198

Accrued liabilities

 

37,074

 

18,466

Income taxes payable

 

570

 

522

Contract liabilities

 

64,079

 

37,720

Current portion of operating lease liabilities

 

9,254

 

4,738

Current portion of financing lease liabilities

 

8,665

 

4,031

Total current liabilities

 

215,916

 

189,236

Long-term debt, net of debt issuance costs

 

23,740

 

716

Operating lease liabilities

 

16,632

 

11,018

Financing lease liabilities

 

13,746

 

11,102

Other long-term liabilities

 

25,320

 

17,072

Deferred income tax liability

 

64

 

211

Total liabilities

 

295,418

 

229,355

Stockholders’ equity:

 

  

 

  

Preferred stock -- $0.01 par value, 10,000,000 authorized, none issued

 

 

Common stock -- $0.01 par value, 50,000,000 authorized, 33,260,011 and 32,770,550 issued; 32,548,780 and 32,059,319 outstanding at December 31, 2023 and December 31, 2022, respectively

 

333

 

328

Treasury stock, 711,231 shares, at cost, as of December 31, 2023 and December 31, 2022, respectively

 

(6,540)

 

(6,540)

Additional paid-in capital

 

189,729

 

188,184

Retained loss

 

(62,047)

 

(44,172)

Total stockholders’ equity

 

121,475

 

137,800

Total liabilities and stockholders’ equity

$

416,893

$

367,155

12