UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
(State or other jurisdiction of | (Commission File Number) | (I.R.S. Employer Identification No.) |
(Address, including zip code, of principal executive offices)
(Registrant’s telephone number, including area code)
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Item 2.02. Results of Operations and Financial Condition.
On May 8, 2024, Target Hospitality Corp. (the “Company”) issued a press release announcing its first quarter 2024 financial results. A copy of the Company’s May 8, 2024 press release is furnished herewith as Exhibit 99.1 and is incorporated herein by reference. The Company’s management will hold an investor audio conference call and webcast today, May 8, 2024, at 8:00 a.m. CT/9:00 a.m. ET, to discuss its first quarter 2024 results and related information. Participants may access the webcast from the Company’s website.
Pursuant to General Instruction B.2 of Form 8-K, the information contained in the press release furnished as an exhibit hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, is not subject to the liabilities of that section and is not deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing. In addition, the press release contains statements intended as “forward-looking statements” which are subject to the cautionary statements about forward-looking statements set forth in such press release.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit No. |
| Exhibit Description |
99.1 | ||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.
| Target Hospitality Corp. | |
|
| |
| By: | /s/ Heidi D. Lewis |
Dated: May 8, 2024 |
| Name: Heidi D. Lewis |
|
| Title: Executive Vice President, General Counsel and Secretary |
Exhibit 99.1
Target Hospitality Reports Strong First Quarter 2024 Results Centered on Strength of Core Service Offering Further Enhancing Financial Position
THE WOODLANDS, Texas, May 8, 2024 (PRNewswire) – Target Hospitality Corp. (“Target Hospitality”, “Target” or the “Company”) (NASDAQ: TH), one of North America’s largest providers of vertically-integrated modular accommodations and value-added hospitality services, today reported results for the three months ended March 31, 2024.
Financial and Operational Highlights
| ● | Revenue of $106.7 million for the three months ended March 31, 2024. |
| ● | Net income of $20.4 million for the three months ended March 31, 2024. |
| ● | Basic and diluted income per share of $0.20 for the three months ended March 31, 2024. |
| ● | Adjusted EBITDA(1) of $53.7 million for the three months ended March 31, 2024. |
| ● | Strong cash generation with approximately $50.6 million of Net Cash Provided by Operating Activities and $47.5 million of Discretionary Cash Flow(1) (“DCF”) for the three months ended March 31, 2024. |
| ● | Significant financial flexibility with approximately $299 million of total available liquidity and a net leverage ratio of 0.2x as of March 31, 2024. |
| ● | Materially enhanced financial position supports growing pipeline of potential growth opportunities, seeking to allocate over $500 million of net growth capital through 2027. |
| ● | Returned approximately $21.2 million to shareholders through the repurchase of approximately 2.3 million shares of common stock during the three months ended March 31, 2024. |
Executive Commentary
“Our first quarter results reflect the strength of our operating platform and network capabilities, which consistently support strong financial performance. We continue to focus on maximizing operational efficiencies, while simultaneously providing world-class solutions to our customers,” stated Brad Archer, President and Chief Executive Officer.
“This commitment has strengthened our balance sheet and materially enhanced our financial position. These attributes create the ideal position to continue providing premier hospitality solutions to our customers, while delivering strong financial results and simultaneously pursuing attractive growth opportunities focused on diversifying our service offerings,” concluded Mr. Archer.
Financial Results
First Quarter Summary Highlights
For the Three Months Ended ($ in '000s, except per share amounts) - (unaudited) | | March 31, 2024 | | March 31, 2023 | | ||
Revenue | | $ | 106,672 | | $ | 147,819 | |
Net income | | $ | 20,383 | | $ | 43,825 | |
Income per share – basic | | $ | 0.20 | | $ | 0.44 | |
Income per share – diluted | | $ | 0.20 | | $ | 0.38 | |
Adjusted EBITDA(1) | | $ | 53,688 | | $ | 90,597 | |
Average utilized beds | | | 14,049 | | | 14,490 | |
Utilization | | | 87 | % | | 93 | % |
TH Q1 2024 Earnings Release
Revenue was $106.7 million for the three months ended March 31, 2024, compared to $147.8 million for the same period in 2023.
Net income was $20.4 million for the three months ended March 31, 2024, compared to $43.8 million for the same period in 2023.
Adjusted EBITDA was $53.7 million for the three months ended March 31, 2024, compared to $90.6 million for the same period in 2023.
The year over year decreases were primarily driven by non-cash, nonrecurring, infrastructure enhancement revenue amortization (“Infrastructure Revenue Amortization”) associated with the Company’s Pecos Children’s Center (“PCC”) community within the government segment. As previously announced, on July 8, 2022, the Infrastructure Revenue Amortization was associated with material expansion and enhancement of the PCC community and was fully amortized as of November 2023.
Capital Management
The Company had approximately $9.7 million of capital expenditures for the three months ended March 31, 2024. Capital expenditures were predominantly focused on enhancing operational efficiencies through the purchase of previously leased equipment, further optimizing Target’s operational footprint across its network of modular accommodations.
As of March 31, 2024, the Company had approximately $124 million of cash and cash equivalents with approximately $299 million of total available liquidity, no outstanding borrowings on the Company’s $175 million credit facility, and a net leverage ratio of 0.2 times.
As of March 31, 2024, the Company repurchased approximately 2.3 million shares of its common stock for approximately $21.2 million. The stock repurchases, which commenced in January 2024, were executed pursuant to the $100 million stock repurchase program announced in November 2022 and represent approximately 21.2% of total share repurchase authorization executed to date. This repurchase program may be suspended from time to time, modified, extended or discontinued at certain times. Purchases under the repurchase program may be made from time to time in open market or privately negotiated transactions, and will be subject to market conditions, applicable legal requirements, contractual obligations and other factors. Any shares of common stock repurchased will be held as treasury shares.
Business Update
The strength in Target’s core service offering continues to support a high degree of revenue visibility, strong cash generation and a robust liquidity profile. These attributes have established an enhanced financial position, centered on an optimized balance sheet supporting meaningful financial flexibility.
Target’s optimized financial profile allows the Company to pursue capital allocation opportunities focused on diversifying and broadening the Company’s customer base and contract portfolio. Importantly, as Target evaluates these opportunities there remains a sharp focus on maintaining its strong financial position through disciplined capital deployment.
Target continues to actively evaluate a robust pipeline of strategic growth opportunities and seeks to allocate over $500 million of net growth capital through 2027. These opportunities encompass Target’s existing full-turnkey hospitality solutions, as well as broadening Target’s value chain participation through individual elements of existing core competencies.
The strength in Target’s core service offering and enhanced financial profile supports the company’s reiterated preliminary 2024 outlook, excluding acquisitions of:
| ● | Total revenue between $410 and $425 million |
| ● | Adjusted EBITDA(1) between $195 and $210 million |
| ● | Total capital spending between $25 and $30 million, excluding acquisitions |
TH Q1 2024 Earnings Release | Page 2 of 13 |
3
Recent Developments
On March 25, 2024 Target announced that the Board of Directors of Target Hospitality (“the Board”) received an unsolicited non-binding proposal from Arrow Holdings S.à r.l. (“Arrow”), an affiliate of TDR Capital LLP (“TDR”), to acquire all of the outstanding shares of common stock of Target Hospitality that are not owned by any of Arrow, any investment fund managed by TDR or any of their respective affiliates, for cash consideration of $10.80 per share (the “Proposal”).
The Board has established a special committee of independent directors (the “Special Committee”), and the Special Committee has retained Centerview Partners LLC and Ardea Partners LP as its financial advisors and Cravath, Swaine & Moore LLP as its legal advisor. The Special Committee has commenced its review and evaluation of the Proposal.
The Special Committee has made no decision at this time with respect to the Proposal, and the Company does not undertake any obligation to provide any updates with respect to the Proposal or any other transaction, except as required by applicable law or other regulatory requirements. There can be no assurance that any transaction will result from the Special Committee’s evaluation of the Proposal, or, if so, the timing, terms and conditions of such transaction.
Segment Results – First Quarter 2024
Government
Refer to exhibits to this earnings release for definitions and reconciliations of Non-GAAP financial measures to GAAP financial measures
For the Three Months Ended ($ in ‘000s) - (unaudited) |
| March 31, 2024 |
| March 31, 2023 | | ||
Revenue | | $ | 67,607 | | $ | 109,503 |
|
Adjusted gross profit(1) | | $ | 52,433 | | $ | 88,774 |
|
Revenue for the three months ended March 31, 2024, was $67.6 million compared to $109.5 million for the same period in 2023. Adjusted gross profit for the period was $52.4 million compared to $88.8 million in the same period in 2023.
These decreases were primarily driven by non-cash, nonrecurring, Infrastructure Revenue Amortization associated with the Company’s PCC community, which was fully amortized as of November 2023.
Hospitality & Facilities Services - South
Refer to exhibits to this earnings release for definitions and reconciliations of Non-GAAP financial measures to GAAP financial measures
For the Three Months Ended ($ in '000s, except ADR) - (unaudited) |
| March 31, 2024 |
| March 31, 2023 |
| ||
Revenue | | $ | 36,934 | | $ | 35,772 |
|
Adjusted gross profit(1) | | $ | 12,842 | | $ | 11,656 |
|
Average daily rate (ADR) | | $ | 74.89 | | $ | 73.42 | |
Average utilized beds | | | 5,363 | | | 5,339 | |
Utilization | | | 72 | % | | 86 | % |
Revenue for the three months ended March 31, 2024, was $36.9 million compared to $35.8 million for the same period in 2023. Average available beds increased to 7,440, a 19% increase from the prior period, as the Company continues to optimize network availability to align with strong customer demand. Average utilized beds increased to 5,363 for the three months ended March 31, 2024, with ADR of $74.89.
Target continues to benefit from increasing customer demand, as the Company’s expansive network provides added value and superior flexibility in labor allocation while offering world-class service offerings.
TH Q1 2024 Earnings Release | Page 3 of 13 |
3
All Other
Refer to exhibits to this earnings release for definitions and reconciliations of Non-GAAP financial measures to GAAP financial measures
For the Three Months Ended ($ in ‘000s) - (unaudited) |
| March 31, 2024 |
| March 31, 2023 |
| ||
Revenue | | $ | 2,131 | | $ | 2,544 |
|
Adjusted gross profit(1) | | $ | (1,426) | | $ | (870) | |
This segment’s operations consist of hospitality services revenue not included in other segments. Revenue for the three months ended March 31, 2024, was $2.1 million compared to $2.5 million for the same period in 2023.
TH Q1 2024 Earnings Release | Page 4 of 13 |
3
Conference Call
The Company has scheduled a conference call for May 8, 2024, at 8:00 a.m. Central Time (9:00 am Eastern Time) to discuss the first quarter 2024 results.
The conference call will be available by live webcast through the Investors section of Target Hospitality’s website at www.TargetHospitality.com or by connecting via phone through one of the following options:
Please utilize the Direct Phone Dial option to be immediately entered into the conference call once you are ready to connect.
Direct Phone Dial
(RapidConnect URL): | https://emportal.ink/3xslxuA |
Or the traditional, operator assisted dial-in below.
Domestic: | 1-800-836-8184 |
Please register for the webcast or dial into the conference call approximately 15 minutes prior to the scheduled start time.
About Target Hospitality
Target Hospitality is one of North America’s largest providers of vertically integrated modular accommodations and value-added hospitality services in the United States. Target builds, owns and operates a customized and growing network of communities for a range of end users through a full suite of value-added solutions including premium food service management, concierge, laundry, logistics, security and recreational facilities services.
Cautionary Statement Regarding Forward Looking Statements
Certain statements made in this press release (including the financial outlook contained herein) are "forward looking statements" within the meaning of the "safe harbor" provisions of the United States Private Securities Litigation Reform Act of 1995. When used in this press release, the words "estimates," "projected," "expects," "anticipates," "forecasts," "plans," "intends," "believes," "seeks," "may," "will," "should," "future," "propose" and variations of these words or similar expressions (or the negative versions of such words or expressions) are intended to identify forward-looking statements. These forward-looking statements are not guarantees of future performance, conditions or results, and involve a number of known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside our control, that could cause actual results or outcomes to differ materially from those discussed in the forward-looking statements. Important factors, among others, that may affect actual results or outcomes include: operational, economic, including inflation, political and regulatory risks; our ability to effectively compete in the specialty rental accommodations and hospitality services industry, including growing the HFS – South and Government segments; effective management of our communities; natural disasters and other business distributions including outbreaks of epidemic or pandemic disease; the duration of any future public health crisis, related economic repercussions and the resulting negative impact to global economic demand; the effect of changes in state building codes on marketing our buildings; changes in demand within a number of key industry end-markets and geographic regions; changes in end-market demand requirements including variable occupancy levels associated with subcontracts in the Government segment; our reliance on third party manufacturers and suppliers; failure to retain key personnel; increases in raw material and labor costs; the effect of impairment charges on our operating results; our future operating results fluctuating, failing to match performance or to meet expectations; our exposure to various possible claims and the potential inadequacy of our insurance; unanticipated changes in our tax obligations; our obligations under various laws and regulations; the effect of litigation, judgments, orders, regulatory or customer bankruptcy proceedings on our business; our ability to successfully acquire and integrate new operations; global or local economic and political movements, including any changes in policy under the Biden administration or any future administration; federal government budgeting and appropriations; our ability to effectively manage our credit risk and collect on our accounts receivable; our ability to fulfill Target Hospitality’s public company obligations; any failure of our management information systems; our ability to refinance debt on favorable terms and meet our debt service requirements and obligations; and risks related to our outstanding obligations in connection with the Senior Notes. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
TH Q1 2024 Earnings Release | Page 5 of 13 |
3
| (1) | Non-GAAP Financial Measures |
This press release contains historical non-GAAP financial measures including Adjusted gross profit, Discretionary Cash Flow, EBITDA, and Adjusted EBITDA, which are measurements not calculated in accordance with US GAAP, in the discussion of our financial results because they are key metrics used by management to assess financial performance. Our business is capital-intensive, and these additional metrics allow management to further evaluate our operating performance. Reconciliations of these measures to the most directly comparable GAAP financial measures are contained herein. To the extent required, statements disclosing the definitions, utility and purposes of these measures are also set forth herein.
This press release also contains a forward-looking non-GAAP financial measure Adjusted EBITDA. Reconciliations of this forward-looking measure to its most directly comparable GAAP financial measures is unavailable to Target Hospitality without unreasonable effort. We cannot provide a reconciliation of forward-looking Adjusted EBITDA to GAAP financial measures because certain items required for such reconciliation are outside of our control and/or cannot be reasonably predicted, such as the provision for income taxes. Preparation of such reconciliation would require a forward-looking balance sheet, statement of income and statement of cash flow, prepared in accordance with GAAP, and such forward-looking financial statements are unavailable to us without unreasonable effort. Although we provide a minimum of Adjusted EBITDA that we believe will be achieved, we cannot accurately predict all the components of the Adjusted EBITDA calculation. Target Hospitality provides an Adjusted EBITDA outlook because we believe that this measure, when viewed with our results under GAAP, provide useful information for the reasons noted below.
Definitions:
Target Hospitality defines Adjusted gross profit, as Gross profit plus depreciation of specialty rental assets, loss on impairment, and certain severance costs.
Target Hospitality defines EBITDA as net income (loss) before interest expense and loss on extinguishment of debt, income tax expense (benefit), depreciation of specialty rental assets, and other depreciation and amortization. Adjusted EBITDA reflects the following further adjustments to EBITDA to exclude certain non-cash items and the effect of what management considers transactions or events not related to its core business operations:
| ● | Other (income) expense, net: Other (income) expense, net includes miscellaneous cash receipts, gains and losses on disposals of property, plant, and equipment, and other immaterial expenses and non-cash items. |
| ● | Transaction expenses: Target Hospitality incurred certain transaction costs during the first quarter of 2023 and 2024 associated with certain transactions, including the Proposal. |
| ● | Stock-based compensation: Charges associated with stock-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense in our business and an important part of our compensation strategy. |
| ● | Change in fair value of warrant liabilities: Non-cash change in estimated fair value of warrant liabilities. |
| ● | Other adjustments: System implementation costs, including non-cash amortization of capitalized system implementation costs, business development, accounting standard implementation costs and certain severance costs. |
Target Hospitality defines Discretionary Cash Flow as cash flow from operations less maintenance capital expenditures for specialty rental assets.
Utility and Purposes:
EBITDA reflects net income (loss) excluding the impact of interest expense and loss on extinguishment of debt, provision for income taxes, depreciation, and amortization. We believe that EBITDA is a meaningful indicator of operating performance because we use it to measure our ability to service debt, fund capital expenditures, and expand our business. We also use EBITDA, as do analysts, lenders, investors, and others, to evaluate companies because it excludes certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company’s capital structure, debt levels, and credit ratings. Accordingly, the impact of interest expense on earnings can vary significantly among companies. The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate. As a result, effective tax rates and provision for income taxes can vary considerably among companies. EBITDA also excludes depreciation and amortization expense because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets. These differences can result in
TH Q1 2024 Earnings Release | Page 6 of 13 |
3
considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies.
Target Hospitality also believes that Adjusted EBITDA is a meaningful indicator of operating performance. Our Adjusted EBITDA reflects adjustments to exclude the effects of additional items, including certain items, that are not reflective of the ongoing operating results of Target Hospitality. In addition, to derive Adjusted EBITDA, we exclude gains or losses on the sale and disposal of depreciable assets and impairment losses because including them in EBITDA is inconsistent with reporting the ongoing performance of our remaining assets. Additionally, the gain or loss on sale and disposal of depreciable assets and impairment losses represents either accelerated depreciation or excess depreciation in previous periods, and depreciation is excluded from EBITDA.
Target Hospitality also presents Discretionary cash flows because we believe it provides useful information regarding our business as more fully described below. Discretionary cash flows indicate the amount of cash available after maintenance capital expenditures for specialty rental assets for, among other things, investments in our existing business.
Adjusted gross profit, Discretionary Cash Flow, EBITDA and Adjusted EBITDA are not measurements of Target Hospitality’s financial performance under GAAP and should not be considered as alternatives to gross profit, net income, or other performance measures derived in accordance with GAAP, or as alternatives to cash flow from operating activities as measures of Target Hospitality’s liquidity. Adjusted gross profit, Discretionary Cash Flow, EBITDA and Adjusted EBITDA should not be considered as discretionary cash available to Target Hospitality to reinvest in the growth of our business or as measures of cash that is available to it to meet our obligations. In addition, these non-GAAP measures may not be comparable to similarly titled measures of other companies. Target Hospitality’s management believe that Adjusted gross profit, Discretionary Cash Flows, EBITDA and Adjusted EBITDA provides useful information to investors about Target Hospitality and its financial condition and results of operations for the following reasons: (i) they are among the measures used by Target Hospitality’s management team to evaluate its operating performance; (ii) they are among the measures used by Target Hospitality’s management team to make day-to-day operating decisions, (iii) they are frequently used by securities analysts, investors and other interested parties as a common performance measure to compare results across companies in Target Hospitality’s industry.
Investor Contact:
Mark Schuck
(832) 702 – 8009
ir@targethospitality.com
TH Q1 2024 Earnings Release | Page 7 of 13 |
3
Exhibit 1
Target Hospitality Corp.
Consolidated Statements of Comprehensive Income
($ in thousands, except per share amounts)
| | Three Months Ended | ||||
| | March 31, | ||||
| | 2024 | | 2023 | ||
| | | (unaudited) | | | (unaudited) |
Revenue: | | | | | | |
Services income | | $ | 72,398 | | $ | 94,836 |
Specialty rental income | | | 34,274 | | | 52,983 |
Total revenue | | | 106,672 | | | 147,819 |
Costs: | | | | | | |
Services | | | 36,915 | | | 39,700 |
Specialty rental | | | 5,908 | | | 8,559 |
Depreciation of specialty rental assets | | | 14,781 | | | 17,597 |
Gross profit | | | 49,068 | | | 81,963 |
Selling, general and administrative | | | 14,855 | | | 15,199 |
Other depreciation and amortization | | | 3,885 | | | 3,803 |
Other expense (income), net | | | (110) | | | 1,004 |
Operating income | |
| 30,438 | |
| 61,957 |
Loss on extinguishment of debt | | | - | | | 2,128 |
Interest expense, net | | | 4,587 | | | 7,498 |
Change in fair value of warrant liabilities | | | (675) | | | (3,711) |
Income before income tax | |
| 26,526 | |
| 56,042 |
Income tax expense | | | 6,143 | | | 12,217 |
Net income | |
| 20,383 | |
| 43,825 |
Change in fair value of warrant liabilities | | | - | | | (3,711) |
Net income attributable to common stockholders - diluted | | | 20,383 | | | 40,114 |
Other comprehensive loss | | | | | | |
Foreign currency translation | | | (20) | | | (21) |
Comprehensive income | | $ | 20,363 | | $ | 43,804 |
| | | | | | |
Weighted average number shares outstanding - basic | | | 100,657,706 | | | 100,643,271 |
Weighted average number shares outstanding - diluted | | | 102,362,542 | | | 106,257,448 |
| | | | | | |
Net income per share - basic | | $ | 0.20 | | $ | 0.44 |
Net income per share - diluted | | $ | 0.20 | | $ | 0.38 |
TH Q1 2024 Earnings Release | Page 8 of 13 |
3
Exhibit 2
Target Hospitality Corp.
Condensed Consolidated Balance Sheet Data
($ in thousands)
(unaudited)
| | March 31, | | December 31, | ||
| | 2024 | | 2023 | ||
Assets | | | | | | |
Cash and cash equivalents | | $ | 124,302 | | $ | 103,929 |
Accounts receivable, less allowance for credit losses | | | 53,839 | | | 67,092 |
Other current assets | | | 7,927 | | | 9,479 |
Total current assets | | $ | 186,068 | | $ | 180,500 |
| | | | | | |
Specialty rental assets, net | | | 342,985 | | | 349,064 |
Goodwill and other intangibles, net | | | 103,957 | | | 107,320 |
Other non-current assets | | | 54,159 | | | 57,469 |
Total assets | | $ | 687,169 | | $ | 694,353 |
| | | | | | |
Liabilities | | | | | | |
Accounts payable | | $ | 17,275 | | $ | 20,926 |
Deferred revenue and customer deposits | | | 1,794 | | | 1,794 |
Current warrant liabilities | | | — | | | 675 |
Other current liabilities | | | 47,746 | | | 46,935 |
Total current liabilities | | | 66,815 | | | 70,330 |
| | | | | | |
Long-term debt, net | | | 178,627 | | | 178,093 |
Other non-current liabilities | | | 66,193 | | | 68,623 |
Total liabilities | | | 311,635 | | | 317,046 |
| | | | | | |
Stockholders' equity | | | | | | |
Common stock and other stockholders' equity | | | 94,036 | | | 116,193 |
Accumulated earnings | | | 281,498 | | | 261,115 |
Total stockholders' equity | | | 375,534 | | | 377,307 |
Total liabilities and stockholders' equity | | $ | 687,169 | | $ | 694,353 |
TH Q1 2024 Earnings Release | Page 9 of 13 |
3
Exhibit 3
Target Hospitality Corp.
Condensed Consolidated Cash Flow Data
($ in thousands)
(unaudited)
|
| For the Years Ended | ||||
| | March 31, | ||||
|
| 2024 | | 2023 | ||
| | | | | | |
Cash and cash equivalents - beginning of period | | $ | 103,929 | | $ | 181,673 |
| | | | | | |
Cash flows from operating activities | | | | | | |
Net income | | | 20,383 | | | 43,825 |
Adjustments: | | | | | | |
Depreciation | | | 15,303 | | | 18,065 |
Amortization of intangible assets | | | 3,363 | | | 3,335 |
Other non-cash items | | 4,773 | | | 17,990 | |
Changes in operating assets and liabilities | | | 6,769 | | | (68,686) |
Net cash provided by operating activities | | $ | 50,591 | | $ | 14,529 |
| | | | | | |
Cash flows from investing activities | | | | | | |
Purchases of specialty rental assets | | | (8,825) | | | (23,002) |
Other investing activities | | | (93) | | | (5,443) |
Net cash used in investing activities | | $ | (8,918) | | $ | (28,445) |
| | | | | | |
Cash flows from financing activities | | | | | | |
Other financing activities | | | (21,296) | | | (125,325) |
Net cash used in financing activities | | $ | (21,296) | | $ | (125,325) |
| | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | (4) | | | 6 |
| | | | | | |
Change in cash and cash equivalents | | | 20,373 | | | (139,235) |
| | | | | | |
Cash and cash equivalents - end of period | | $ | 124,302 | | $ | 42,438 |
TH Q1 2024 Earnings Release | Page 10 of 13 |
3
Exhibit 4
Target Hospitality Corp.
Reconciliation of Gross profit to Adjusted gross profit
($ in thousands)
(unaudited)
| For the Three Months Ended | ||||
| March 31, | ||||
| 2024 |
| 2023 | ||
| | | | | |
Gross Profit | $ | 49,068 | | $ | 81,963 |
| | | | | |
Adjustments: | | | | | |
Depreciation of specialty rental assets | | 14,781 | | | 17,597 |
Adjusted gross profit | $ | 63,849 | | $ | 99,560 |
TH Q1 2024 Earnings Release | Page 11 of 13 |
3
Exhibit 5
Target Hospitality Corp.
Reconciliation of Net income to EBITDA and Adjusted EBITDA
($ in thousands)
(unaudited)
| For the Three Months Ended | ||||
| March 31, | ||||
| 2024 | | 2023 | ||
| | | | | |
Net income | $ | 20,383 | | $ | 43,825 |
Income tax expense | | 6,143 | | | 12,217 |
Interest expense, net | | 4,587 | | | 7,498 |
Loss on extinguishment of debt | | — | | | 2,128 |
Other depreciation and amortization | | 3,885 | | | 3,803 |
Depreciation of specialty rental assets | | 14,781 | | | 17,597 |
EBITDA | $ | 49,779 | | $ | 87,068 |
| | | | | |
Adjustments | | | | | |
Other expense (income), net | | (110) | | | 1,004 |
Transaction expenses | | 240 | | | 51 |
Stock-based compensation | | 2,748 | | | 5,646 |
Change in fair value of warrant liabilities | | (675) | | | (3,711) |
Other adjustments | | 1,706 | | | 539 |
Adjusted EBITDA | $ | 53,688 | | $ | 90,597 |
TH Q1 2024 Earnings Release | Page 12 of 13 |
3
Exhibit 6
Target Hospitality Corp.
Reconciliation of Net cash provided by operating activities to Discretionary cash flows
($ in thousands)
(unaudited)
| | For the Three Months | ||||
| | Ended | ||||
| | March 31, | ||||
| | 2024 | | 2023 | ||
| | | | | | |
Net cash provided by operating activities | | $ | 50,591 | | $ | 14,529 |
Less: Maintenance capital expenditures for specialty rental assets | | | (3,082) | | | (1,808) |
Discretionary cash flows | | $ | 47,509 | | $ | 12,721 |
| | | | | | |
Purchase of specialty rental assets | | | (8,825) | | | (23,002) |
Purchase of property, plant and equipment | | | (135) | | | (1,015) |
Acquired intangible assets | | | — | | | (4,547) |
Proceeds from sale of specialty rental assets and other property, plant and equipment | | | 42 | | | 119 |
Net cash used in investing activities | | $ | (8,918) | | $ | (28,445) |
| | | | | | |
Principal payments on finance and finance lease obligations | | | (407) | | | (356) |
Repayment of Senior Notes | | | — | | | (125,000) |
Repurchase of Common Stock | | | (21,160) | | | — |
Proceeds from issuance of Common Stock from exercise of warrants | | | 3 | | | 42 |
Proceeds from issuance of Common Stock from exercise of stock options | | | 268 | | | 1,252 |
Payment of deferred financing costs | | | — | | | (1,263) |
Net cash used in financing activities | | $ | (21,296) | | $ | (125,325) |
TH Q1 2024 Earnings Release | Page 13 of 13 |
3
Document and Entity Information |
May 08, 2024 |
|---|---|
| Cover [Abstract] | |
| Document Type | 8-K |
| Amendment Flag | false |
| Document Period End Date | May 08, 2024 |
| Entity Registrant Name | TARGET HOSPITALITY CORP. |
| Entity Incorporation, State or Country Code | DE |
| Entity File Number | 001-38343 |
| Entity Tax Identification Number | 98-1378631 |
| Entity Address, Address Line One | 9320 Lakeside Boulevard |
| Entity Address, Address Line Two | Suite 300 |
| Entity Address, City or Town | The Woodlands |
| Entity Address, State or Province | TX |
| Entity Address, Postal Zip Code | 77381 |
| City Area Code | 800 |
| Local Phone Number | 832-4242 |
| Written Communications | false |
| Soliciting Material | false |
| Pre-commencement Tender Offer | false |
| Pre-commencement Issuer Tender Offer | false |
| Entity Emerging Growth Company | false |
| Entity Central Index Key | 0001712189 |
| Title of 12(b) Security | Common stock, par value $0.0001 per share |
| Trading Symbol | TH |
| Security Exchange Name | NASDAQ |