EX-99.1 2 ex_280846.htm EXHIBIT 99.1 ex_280846.htm
 

Exhibit 99.1

 

expro01.jpg

 

 

PRESS RELEASE

 

FOR IMMEDIATE RELEASE

 

EXPRO GROUP HOLDINGS N.V. ANNOUNCES UNCONSOLIDATED THIRD QUARTER 2021 RESULTS FOR LEGACY EXPRO AND FRANKS

 

On October 1, 2021, the merger between Legacy Expro and Franks was completed; the combined company was re-named Expro Group Holdings N.V. and began trading on the NYSE as XPRO on October 4, 2021

 

Delivered strong results due to higher activity and continued market growth across all regions

 

Provides fourth quarter revenue and Adjusted EBITDA Margin outlook

 

HOUSTON - November 8, 2021 - Expro Group Holdings N.V. (NYSE: XPRO) (the “Company” or “Expro”) today reported financial and operational results for Expro Group Holdings International Limited, (“Legacy Expro”) and Frank’s International N.V. (“Frank’s”) for the three and nine months ended September 30, 2021.

 

Legacy Expro and Frank’s completed their merger on October 1, 2021 and consolidated combined company financial results under Expro Group Holdings N.V. will be reported beginning with the fiscal fourth quarter of 2021. However, the Company noted that third quarter pro forma combined company revenue was $312.5 million, an increase of 10% sequentially, driven primarily by higher activity and continued market growth across all regions. 

 

Frank’s results are detailed in the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2021 which will be filed with the Securities and Exchange Commission.

 

References in this earnings release to “Frank’s” are to the Company prior to the completion of the merger on October 1, 2021 and to “Legacy Expro” are to the Legacy Expro Group that combined with Frank’s in the merger.

 

Franks Third Quarter 2021 Financial Highlights

 

 

Frank’s delivered third quarter revenue of $114.9 million, an improvement of 7% from the second quarter of 2021 and a significant improvement from the third quarter of 2020.

 

Third quarter net loss totaled $15.1 million, as compared to the prior quarter net loss of $12.6 million driven by higher foreign currency losses.

 

As defined by Frank’s, Adjusted EBITDA for the third quarter of 2021 was $13.8 million, a sequential improvement of 11% with improving revenue in the TRS and Tubulars product lines.

 

Legacy Expro Third Quarter 2021 Financial Highlights

 

 

Legacy Expro’s third quarter revenue was $197.5 million, compared to revenue of $176.3 million in the second quarter of 2021, an increase of 12% sequentially.

 

Net loss for the third quarter of 2021 was $11.9 million compared to a net loss of $8.4 million for the second quarter of 2021, primarily driven by incremental merger and integration related costs of $4.9 million incurred during the third quarter of 2021 as compared to the second quarter of 2021.

 

As defined by Legacy Expro, Adjusted EBITDA for the third quarter of 2021 was $30.9 million, a sequential increase of 18%, driven by higher revenue, a more favorable activity mix and lower corporate costs.

 

Legacy Expro achieved substantial growth in Production Services and Subsea, Completion and Intervention Services, capitalizing on improving industry fundamentals.

 

1

 

Michael Jardon, the Company’s Chief Executive Officer, noted, “Expro is a full-cycle energy services leader with scale, a broad offering of services and solutions, a global operating footprint, through-cycle resiliency and a strong financial profile. Frank’s and Legacy Expro ended the quarter in a strong position as we continued to experience growth across all areas of our business, supported by sustained customer demand and improving industry fundamentals.

 

“Our results this quarter are also a testament to the continued hard work, commitment and expertise of our talented employees from both Frank’s and Legacy Expro. Together, we believe that we are well positioned to accelerate growth, improve profitability and enhance value for shareholders, employees, customers and partners. The integration of Frank’s and Legacy Expro is on track, and we are looking forward to what we can achieve as we begin this new journey together.

 

“Looking ahead, we expect another quarter of solid financial performance. The Company’s current outlook for the fourth quarter of 2021 is for flat to mid-single digit revenue growth and an Adjusted EBITDA Margin, consistent with the definition used by Legacy Expro, of 15-17% of consolidated revenue, driven by improved business mix and continued discipline in regard to costs. While the fourth and first quarters are typically seasonally weaker quarters due to reduced activity in the Northern Hemisphere, we continue to see signals of a multi-year recovery, which is expected to gain momentum as 2022 progresses.

 

“With a backdrop of global economic recovery and improving industry fundamentals, Expro is also poised to benefit from increased activity as well as cost and revenue synergies. During the third quarter, we finalized many of our plans for the integration, and we are confident in our ability to achieve previously disclosed synergy targets. Our integration work has confirmed our expectations that we can strengthen our operating model, lower our cost structure and significantly expand margins. We continue to expect approximately $55 million in annual run-rate cost synergies within the first 12 months following the closing of the merger, with the objective of delivering $70 million of total cost savings in 24-36 months. We also expect that revenue synergies will result in $10 million to $30 million of incremental Adjusted EBITDA through complementary customer relationships and operating footprints, increased time on rig and greater exposure to the full life of field.

 

“We believe Expro has an exciting platform with the scale, diversity and financial profile to accelerate growth and provide through-cycle resiliency. Our strategy is already underway, and we look forward to creating significant value on behalf of our shareholders, employees, customers and partners.” concluded Mr. Jardon.

 

2

Notable Awards and Achievements

 

As a demonstration of the combined company’s commitment to produce technologies that improve the integrity of the well and decrease risk of injury to personnel, Frank’s was recognized as 2020 World Oil Award Finalist for two technologies and was the recipient of the 2021 Hart’s E&P Meritorious Award Engineering Innovation in the category of Health Safety and Environment. In the category of Best Well Integrity Technology, the 22” BRUTE® High-Pressure/High-Tensile Service Packer is the newest addition to the BRUTE® System.

 

For the category of Health, Safety, Environmental/Sustainable Development Offshore, Frank’s was also recognized for the Spring ARK™ Anti-Rotation Key (“Spring ARK™”), which is designed to impede vibration induced rotation (movement) of a fully made-up large OD connection that can occur during drilling operations. The Spring ARK™ functions completely hands free on the rig.  It is pre-installed prior to shipment to the well site and self-energizes during makeup, thus eliminating the need for personnel on the rig floor to enter into the red zone around well center. 

 

Further demonstrating our commitment to safety, VIGILANCE™ - truly a step change in safety during well construction operations - was the recipient of the 2021 Hart’s E&P Meritorious Award for Engineering Innovation.  VIGILIANCE™ is a novel surveillance technology that tracks equipment as well as personnel movement through a unified real-time system with a high degree of accuracy and precision.  An early deployment of the system in the Gulf of Mexico proved itself with increased safety measures when the system was able to stop the mechanized tong system twice during operations when personnel entered the critical area in the red zone with multiple moving equipment, thereby avoiding two potential incidents.

 

Frank’s announced during the third quarter that it has received the inaugural 2021 Most Valuable Partner (MVP) Award from a supermajor operator in recognition of its work in Guyana. The customer considered the outstanding performance of Frank's teams across several categories, including Safety, Security, Health and Environment (SSHE) Excellence, demonstrating "reliability; adaptability and proactivity and truly working as a partner" to provide the highest level of service and safety to lower the overall cost of the operator’s well ownership.

 

Known as one of the industry leaders in the deployment of large diameter tubulars utilized for conductor strings and surface casing strings in deepwater and ultra-deepwater environments, a new milestone was achieved with a first deployment of the 38” Xtreme3™ Super Duty (SD) & 22” XT4™ Gas Tight (GT) threaded connections for an operator in the Gulf of Mexico onboard a drillship operating in approximately 6,700 feet of water.

 

Highlighting the Company’s production optimization capabilities, Legacy Expro successfully completed an integrated Plug and Abandonment (P&A) contract in West Africa, utilizing its integrated Open Water Intervention Riser System (OWIRS), which was deployed from a drillship. This system performed over 250 functions during the project with 100% operational uptime and no non-productive time (NPT) incurred, leading to the successful intervention and barrier placement on 15 wells. 

 

In addition, Legacy Expro’s Octopoda™ annulus intervention system achieved world record depth for annular intervention in the Piedemonte region of Colombia. The system successfully reached 300 meters in the annulus and sealed the C annulus of the well. This removed the risk of casing collapse and gas migration to enable the well to produce and significantly extend its production lifespan. Octopoda™ is the latest example of Expro’s commitment to investing in innovation, developing new technologies and working towards reducing its own and its clients’ carbon footprint.

 

3

Other Financial Information

 

In connection with the merger, on October 1, 2021, the Company and certain of its subsidiaries entered into a new credit facility with DNB Bank ASA, London Branch, as agent, and other financial institutions as lenders with an aggregate commitment of $200.0 million with up to $130.0 million available for drawdowns as loans and up to $70.0 million for bonds and guarantees (the “New Credit Facility”). Subject to the terms of the New Credit Facility, the Company has the ability to increase the commitments to $250.0 million. The New Credit Facility is available for general corporate purposes and replaces the credit facilities of Frank’s and Legacy Expro which were terminated on October 1, 2021 in connection with the merger.

 

Frank’s capital expenditures related to property, plant and equipment totaled $3.1 million in the third quarter of 2021 and year to date totaled $7.6 million. Frank’s currently plans for capital expenditures during 2021 of approximately $15 million.

 

Legacy Expro’s capital expenditures related to property, plant and equipment totaled $15.8 million in the third quarter of 2021 and year to date totaled $53.5 million. Legacy Expro continues to plan for capital expenditures during 2021 in the range of $70 to $75 million.

 

As of September 30, 2021, Frank’s consolidated cash and cash equivalents, including restricted cash, totaled $204.7 million. Frank’s had no outstanding debt as of September 30, 2021. 

 

As of September 30, 2021, Legacy Expro’s consolidated cash and cash equivalents, including restricted cash, totaled $65.9 million. Legacy Expro had no outstanding debt as of September 30, 2021.

 

The combined company’s pro forma cash and cash equivalents, including restricted cash, and total liquidity as of September 30, 2021 was $270.6 million and $400.6 million, respectively. Total liquidity includes $130.0 million available for drawdowns as loans under the New Credit Facility.

 

Frank’s provision for income taxes for the current quarter was $4.0 million compared to $6.8 million in the prior quarter.  The change in income taxes was primarily driven by the geographical mix of income.

 

Legacy Expro’s provision for income taxes for the current quarter was $5.1 million compared to $0.7 million in the prior quarter. The change in income taxes was primarily driven by changes in taxable profits in certain jurisdictions, the reduction of deferred tax liabilities due to amortization of intangible assets and derecognition of deferred tax assets in certain jurisdictions during the current quarter.

 

The financial measures provided that are not presented in accordance with U.S. generally accepted accounting principles (“GAAP”) are defined and reconciled to their most directly comparable GAAP measures. Please see “Use of Non-GAAP Financial Measures” and the reconciliations to the nearest comparable GAAP measures.

 

Additionally, the downloadable financials are available on the Investor section of www.expro.com. The downloadable financials include historical results of Frank’s and Legacy Expro, and the combined company, Expro, on a pro forma basis.

 

4

Conference Call

 

The Company will host a conference call to discuss third quarter 2021 results on Monday, November 8, 2021, at 10:00 a.m. Central Time (11:00 a.m. Eastern Time).

 

Participants may also join the conference call by dialing:

 

US: +1 (844) 200-6205

 

International: +1 (929) 526-1599

 

Access ID: 648921

 

To listen via live webcast, please visit the Investor section of www.expro.com.

 

The Q3 2021 Investor Presentation is available on the Investor section of www.expro.com.

 

An audio replay of the webcast will be available on the Investor section of the Company’s website approximately 3 hours after the conclusion of the call and will remain available for a period of approximately 12 months.

 

To access the audio replay telephonically:

 

Dial-In: US +1 (866) 813- 9403 or +44 (204) 525-0658

 

Access ID: 183236

 

Start Date: November 8, 2021, 2:00 p.m. CT

 

End Date: November 15, 2021, 11:00 p.m. CT

 

A transcript of the conference call will be posted to the Investor relations section of the Company’s website after the conclusion of the call.

 

5

ABOUT EXPRO

 

Working for clients across the entire well life cycle, Expro is a leading provider of energy services, offering cost-effective, innovative solutions and best-in-class safety and service quality. The Company’s extensive portfolio of capabilities spans well construction, well flow management, subsea well access, and well integrity and intervention.

 

Founded in 1938, Expro has more than 6,600 employees and provides services and solutions to leading exploration and production companies in both onshore and offshore environments in approximately 60 countries with over 100 locations.

 

For more information, please visit: expro.com and connect with Expro on Twitter @ExproGroup and LinkedIn @Expro.

 

Investors contact:

 

Karen David-Green - Chief Communications, Stakeholder & Sustainability Officer

InvestorRelations@expro.com

+1 281 994 1056

 

Media contact:

 

Hannah Rumbles - Global Marketing and Communications Manager

MediaRelations@expro.com

+44 1224 796729

 

6

Forward Looking Statements

 

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical facts, included in this release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this release include statements, estimates and projections regarding the Company’s future business strategy and prospects for growth, cash flows and liquidity, financial strategy, budget, projections and operating results. These statements are based on certain assumptions made by the Company based on management’s experience, expectations and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Forward-looking statements are not guarantees of performance. Although the Company believes the expectations reflected in its forward-looking statements are reasonable and are based on reasonable assumptions, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all) or will prove to have been correct. Moreover, such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. Such assumptions, risks and uncertainties include the outcome and results of the integration process associated with the Company’s recent merger, the amount, nature and timing of capital expenditures, the availability and terms of capital, the level of activity in the oil and gas industry, volatility of oil and gas prices, unique risks associated with offshore operations, political, economic and regulatory uncertainties in international operations, the ability to develop new technologies and products, the ability to protect intellectual property rights, the ability to employ and retain skilled and qualified workers, the level of competition in the Company’s industry, global or national health concerns, including health epidemics, such as COVID-19 and any variants thereof, the possibility of a swift and material decline in global crude oil demand and crude oil prices for an uncertain period of time, the length of time it will take for the United States and the rest of the world to slow the spread of COVID-19 to the point where applicable authorities are comfortable easing current restrictions on various commercial and economic activities, future actions of foreign oil producers such as Saudi Arabia and Russia, the timing, pace and extent of an economic recovery in the United States and elsewhere, the impact of current and future laws, rulings, governmental regulations, accounting standards and statements, and related interpretations, and other guidance.

 

Such assumptions, risks and uncertainties also include the factors discussed or referenced in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended December 31, 2020 and the Company’s proxy statement/prospectus dated August 5, 2021 filed with the Securities and Exchange Commission and the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2021 that will be filed with the Securities and Exchange Commission. Any forward-looking statement speaks only as of the date on which such statement is made, and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law, and we caution you not to rely on them unduly.

 

7

Use of Non-GAAP Financial Measures

 

This press release and the accompanying schedules include the non-GAAP financial measures of free cash flow, Adjusted EBITDA and Adjusted EBITDA margin for Frank’s, and Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, support costs, adjusted cash flow from operations and cash conversion for Legacy Expro, which may be used periodically by management when discussing financial results with investors and analysts. The accompanying schedules of this press release provide a reconciliation of these non-GAAP financial measures to their most directly comparable financial measure calculated and presented in accordance with GAAP. These non-GAAP financial measures are presented because management believes these metrics provide additional information relative to the performance of the referenced business. These metrics are commonly employed by financial analysts and investors to evaluate the operating and financial performance of Frank’s or Legacy Expro, as applicable, from period to period and to compare such performance with the performance of other publicly traded companies within the industry. You should not consider free cash flow, Adjusted EBITDA and Adjusted EBITDA margin for Frank’s, and Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, support costs, adjusted cash flow from operations and cash conversion for Legacy Expro in isolation or as a substitute for analysis of Frank’s or Legacy Expro’s results as reported under GAAP. Because free cash flow, Adjusted EBITDA and Adjusted EBITDA margin for Frank’s, and Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, support costs, adjusted cash flow from operations and cash conversion for Legacy Expro may be defined differently by other companies in the industry, the presentation of these non-GAAP financial measures may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.

 

Frank’s historically defined free cash flow as net cash provided by (used in) operating activities less purchases of property, plant and equipment. Frank’s historically defined Adjusted EBITDA as net income (loss) before interest income or expense, net, depreciation and amortization, income tax benefit or expense, asset impairments, gain or loss on disposal of assets, foreign currency gain or loss, equity-based compensation, unrealized and realized gains or losses and other non-cash adjustments and other charges or credits. Frank’s used Adjusted EBITDA to assess its financial performance because it allowed Frank’s to compare its operating performance on a consistent basis across periods by removing the effects of its capital structure (such as varying levels of interest expense), asset base (such as depreciation and amortization), income tax, foreign currency exchange rates and other charges and credits. Frank’s historically defined Adjusted EBITDA margin as Adjusted EBITDA divided by total revenue.

 

Legacy Expro historically defined Adjusted EBITDA as net (loss) income adjusted for (a) income tax (benefit) expense, (b) depreciation and amortization, (c) impairment charges, (d) severance and other charges, net, (e) merger and integration costs, (f) equity-based compensation expense, (g) other (income) expenses, net, and (h) interest and finance charges (income), net. Adjusted EBITDA margin reflects Legacy Expro’s Adjusted EBITDA as a percentage of revenues.

 

Contribution is defined as total revenue less cost of revenue excluding depreciation and amortization and indirect support costs included in cost of revenue. Contribution margin is defined as contribution divided by total revenue, expressed as a percentage. Support costs is defined as indirect costs attributable to support the activities of the operating segments, research and engineering expenses and product line management costs included in cost of revenue, and general and administrative expenses representing costs of running the corporate head office and other central functions including, logistics, sales and marketing and health and safety and does not include foreign exchange gains or losses, depreciation and amortization and other non-routine expenses. Adjusted cash flow from operations is defined as net cash provided by operating activities adjusted for cash paid during the period for interest, net, severance and other charges and merger and integration costs. Cash conversion is defined as adjusted cash flow from operations divided by Adjusted EBITDA.

 

Please see the accompanying financial tables for a reconciliation of these non-GAAP measures to their most directly comparable GAAP measures.

 

8

 

EXPRO GROUP HOLDINGS N.V. (formerly named Frank's International N.V.)

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 

Revenue:

                                       

Services

  $ 95,821     $ 90,520     $ 66,418     $ 267,864     $ 246,084  

Products

    19,120       17,321       17,999       49,729       47,926  

Total revenue

    114,941       107,841       84,417       317,593       294,010  

Operating expenses:

                                       

Cost of revenue, exclusive of depreciation and amortization

                                       

Services

    70,627       68,619       56,574       203,181       197,005  

Products

    15,489       14,408       13,733       40,811       36,007  

General and administrative expenses

    18,591       16,427       18,665       51,465       67,634  

Depreciation and amortization

    14,092       15,332       15,950       45,531       52,920  

Goodwill impairment

                            57,146  

Severance and other charges, net

    2,958       3,399       3,549       13,733       29,436  

Gain on disposal of assets

    (72 )     (1,479 )     (308 )     (1,733 )     (898 )

Operating loss

    (6,744 )     (8,865 )     (23,746 )     (35,395 )     (145,240 )

Other income (expense):

                                       

Other income, net

    347       404       109       877       2,291  

Interest income (expense), net

    (167 )     (101 )     (93 )     (555 )     618  

Foreign currency gain (loss)

    (4,548 )     2,718       2,334       (4,698 )     (5,865 )

Total other income (expense)

    (4,368 )     3,021       2,350       (4,376 )     (2,956 )

Loss before income taxes

    (11,112 )     (5,844 )     (21,396 )     (39,771 )     (148,196 )

Income tax expense (benefit)

    3,969       6,773       6,395       11,812       (182 )

Net loss

  $ (15,081 )   $ (12,617 )   $ (27,791 )   $ (51,583 )   $ (148,014 )

Loss per common share:

                                       

Basic and diluted (1)

  $ (0.40 )   $ (0.33 )   $ (0.74 )   $ (1.36 )   $ (3.93 )

Weighted average common shares outstanding:

                                       

Basic and diluted (1)

    38,066       38,002       37,691       37,957       37,659  

 

(1)

On September 30, 2021, Frank’s board of directors unanimously approved a 1-for-6 reverse stock split of Frank’s common stock, which was effected on October 1, 2021. All of the outstanding Company Common Stock share numbers, nominal value, share prices and per share amounts in these condensed consolidated financial statements have been retroactively adjusted to reflect a 1-for-6 reverse stock split for all periods presented.

 

9

 

EXPRO GROUP HOLDINGS N.V. (formerly named Frank's International N.V.)

SELECTED OPERATING SEGMENT DATA

(In thousands)

(Unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 

Revenue

                                       

Tubular Running Services

  $ 77,625     $ 71,895     $ 52,926     $ 215,805     $ 204,750  

Tubulars

    18,784       16,566       16,483       47,019       37,766  

Cementing Equipment

    18,532       19,380       15,008       54,769       51,494  

Total

  $ 114,941     $ 107,841     $ 84,417     $ 317,593     $ 294,010  
                                         

Segment Adjusted EBITDA:

                                       

Tubular Running Services

  $ 11,912     $ 9,750     $ 982     $ 29,790     $ 18,336  

Tubulars

    2,735       4,108       1,806       7,481       3,883  

Cementing Equipment

    6,389       4,851       3,376       16,036       6,806  

Corporate

    (7,258 )     (6,297 )     (7,151 )     (20,464 )     (24,645 )

Total

  $ 13,778     $ 12,412     $ (987 )   $ 32,843     $ 4,380  

 

10

 

EXPRO GROUP HOLDINGS N.V. (formerly named Frank's International N.V.)

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

   

September 30,

   

December 31,

 
   

2021

   

2020

 

Assets

               

Current assets:

               

Cash and cash equivalents

  $ 202,997     $ 209,575  

Restricted cash

    1,742       1,672  

Short-term investments

    1,882       2,252  

Accounts receivables, net

    130,585       110,607  

Inventories, net

    91,776       81,718  

Assets held for sale

    7,998       2,939  

Other current assets

    6,554       7,744  

Total current assets

    443,534       416,507  

Property, plant and equipment, net

    228,994       272,707  

Goodwill

    42,785       42,785  

Intangible assets, net

    8,756       7,897  

Deferred tax assets, net

    15,008       18,030  

Operating lease right-of-use assets

    26,646       28,116  

Other assets

    21,409       30,859  

Total assets

  $ 787,132     $ 816,901  
                 

Liabilities and Equity

               

Current liabilities:

               

Accounts payable and accrued liabilities

  $ 114,962     $ 99,986  

Current portion of operating lease liabilities

    8,215       7,832  

Deferred revenue

    89       586  

Other current liabilities

          1,674  

Total current liabilities

    123,266       110,078  

Deferred tax liabilities

          1,548  

Non-current operating lease liabilities

    19,303       21,208  

Other non-current liabilities

    23,123       22,818  

Total liabilities

    165,692       155,652  

Stockholders’ equity:

               

Common stock

    2,900       2,866  

Additional paid-in capital

    1,098,236       1,087,733  

Accumulated deficit

    (428,930 )     (377,346 )

Accumulated other comprehensive loss

    (28,798 )     (31,966 )

Treasury stock

    (21,968 )     (20,038 )

Total stockholders’ equity

    621,440       661,249  

Total liabilities and equity

  $ 787,132     $ 816,901  

 

11

 

EXPRO GROUP HOLDINGS N.V. (formerly named Frank's International N.V.)

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

   

Nine Months Ended September 30,

 
   

2021

   

2020

 

Cash flows from operating activities

               

Net loss

  $ (51,583 )   $ (148,014 )

Adjustments to reconcile net loss to cash from operating activities

               

Depreciation and amortization

    45,531       52,920  

Equity-based compensation expense

    9,604       8,434  

Goodwill impairment

          57,146  

Loss on asset impairments and retirements

    307       20,532  

Amortization of deferred financing costs

    291       291  

Deferred tax provision (benefit)

    1,474       (1,783 )

Provision for bad debts

    852       980  

Gain on disposal of assets

    (1,733 )     (898 )

Changes in fair value of investments

    (863 )     218  

Other

          (380 )

Changes in operating assets and liabilities

               

Accounts receivable

    (23,149 )     63,307  

Inventories

    (7,969 )     (3,625 )

Other current assets

    1,137       2,567  

Other assets

    756       667  

Accounts payable and accrued liabilities

    15,910       (22,486 )

Deferred revenue

    (498 )     (513 )

Other non-current liabilities

    (2,263 )     (4,048 )

Net cash provided by (used in) operating activities

    (12,196 )     25,315  
                 

Cash flows from investing activities

               

Purchases of property, plant and equipment

    (7,613 )     (25,722 )

Proceeds from sale of assets

    4,300       7,037  

Proceeds from sale of investments

    11,603       2,832  

Purchase of investments

    (1,294 )      

Investment in intellectual property

    (1,608 )      

Other

    (799 )     (356 )

Net cash provided by (used in) investing activities

    4,589       (16,209 )
                 

Cash flows from financing activities

               

Repayments of borrowings

    (1,674 )      

Treasury shares withheld for taxes

    (1,930 )     (1,125 )

Treasury share repurchase

          (1,498 )

Proceeds from the issuance of ESPP shares

    933       934  

Net cash used in financing activities

    (2,671 )     (1,689 )
                 

Effect of exchange rate changes on cash

    3,770       3,267  

Net increase (decrease) in cash, cash equivalents and restricted cash

    (6,508 )     10,684  

Cash, cash equivalents and restricted cash at beginning of period

    211,247       196,740  

Cash, cash equivalents and restricted cash at end of period

  $ 204,739     $ 207,424  

 

12

 

EXPRO GROUP HOLDINGS N.V. (formerly named Frank's International N.V.)

NON-GAAP FINANCIAL MEASURES AND RECONCILIATION

(In thousands)

(Unaudited)

 
ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN RECONCILIATION

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 
                                         

Revenue

  $ 114,941     $ 107,841     $ 84,417     $ 317,593     $ 294,010  
                                         

Net loss

  $ (15,081 )   $ (12,617 )   $ (27,791 )   $ (51,583 )   $ (148,014 )

Goodwill impairment

                            57,146  

Severance and other charges, net

    2,958       3,399       3,549       13,733       29,436  

Interest (income) expense, net

    167       101       93       555       (618 )

Depreciation and amortization

    14,092       15,332       15,950       45,531       52,920  

Income tax expense (benefit)

    3,969       6,773       6,395       11,812       (182 )

Gain on disposal of assets

    (72 )     (1,479 )     (308 )     (1,733 )     (898 )

Foreign currency (gain) loss

    4,548       (2,718 )     (2,334 )     4,698       5,865  

Charges and credits (1)

    3,197       3,621       3,459       9,830       8,725  

Adjusted EBITDA

  $ 13,778     $ 12,412     $ (987 )   $ 32,843     $ 4,380  

Adjusted EBITDA margin

    12.0 %     11.5 %     (1.2 )%     10.3 %     1.5 %

 


(1)

Comprised of Equity-based compensation expense (for the three months ended September 30, 2021, June 30, 2021 and September 30, 2020: $3,307, $3,399 and $2,773, respectively, and for the nine months ended September 30, 2021 and 2020: $9,604 and $8,434, respectively), Unrealized and realized (gains) losses (for the three months ended September 30, 2021, June 30, 2021 and September 30, 2020: $(199), $108 and $113, respectively, and for the nine months ended September 30, 2021 and 2020: $7 and $(1,480), respectively) and Investigation-related matters (for the three months ended September 30, 2021, June 30, 2021 and September 30, 2020: $89, $88 and $573, respectively, and for the nine months ended September 30, 2021 and 2020: $219 and $1,771, respectively).

 

13

 

EXPRO GROUP HOLDINGS N.V. (formerly named Frank's International N.V.)

NON-GAAP FINANCIAL MEASURES AND RECONCILIATION

(In thousands)

(Unaudited)

 
SEGMENT ADJUSTED EBITDA RECONCILIATION

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 

Segment Adjusted EBITDA:

                                       

Tubular Running Services

  $ 11,912     $ 9,750     $ 982     $ 29,790     $ 18,336  

Tubulars

    2,735       4,108       1,806       7,481       3,883  

Cementing Equipment

    6,389       4,851       3,376       16,036       6,806  

Corporate

    (7,258 )     (6,297 )     (7,151 )     (20,464 )     (24,645 )
      13,778       12,412       (987 )     32,843       4,380  

Goodwill impairment

                            (57,146 )

Severance and other charges, net

    (2,958 )     (3,399 )     (3,549 )     (13,733 )     (29,436 )

Interest income (expense), net

    (167 )     (101 )     (93 )     (555 )     618  

Depreciation and amortization

    (14,092 )     (15,332 )     (15,950 )     (45,531 )     (52,920 )

Income tax (expense) benefit

    (3,969 )     (6,773 )     (6,395 )     (11,812 )     182  

Gain on disposal of assets

    72       1,479       308       1,733       898  

Foreign currency gain (loss)

    (4,548 )     2,718       2,334       (4,698 )     (5,865 )

Charges and credits (1)

    (3,197 )     (3,621 )     (3,459 )     (9,830 )     (8,725 )

Net loss

  $ (15,081 )   $ (12,617 )   $ (27,791 )   $ (51,583 )   $ (148,014 )

 


(1)

Comprised of Equity-based compensation expense (for the three months ended September 30, 2021, June 30, 2021 and September 30, 2020: $3,307, $3,399 and $2,773, respectively, and for the nine months ended September 30, 2021 and 2020: $9,604 and $8,434, respectively), Unrealized and realized gains (losses) (for the three months ended September 30, 2021, June 30, 2021 and September 30, 2020: $199, $(108) and $(113), respectively, and for the nine months ended September 30, 2021 and 2020: $(7) and $1,480, respectively) and Investigation-related matters (for the three months ended September 30, 2021, June 30, 2021 and September 30, 2020: $89, $88 and $573, respectively, and for the nine months ended September 30, 2021 and 2020: $219 and $1,771, respectively).

 

14

 

EXPRO GROUP HOLDINGS N.V. (formerly named Frank's International N.V.)

NON-GAAP FINANCIAL MEASURES AND RECONCILIATION

(In thousands)

(Unaudited)

 

FREE CASH FLOW RECONCILIATION

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 
                                         

Net cash provided by (used in) operating activities

  $ 3,864     $ (579 )   $ 21,169     $ (12,196 )   $ 25,315  

Less: purchases of property, plant and equipment

    3,096       2,171       5,463       7,613       25,722  

Free cash flow

  $ 768     $ (2,750 )   $ 15,706     $ (19,809 )   $ (407 )

 

15

 

EXPRO GROUP HOLDINGS INTERNATIONAL LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 
                                         
                                         

Total revenue

  $ 197,547     $ 176,251     $ 149,006     $ 530,093     $ 520,836  

Operating costs and expenses:

                                       

Cost of revenue(1)

    (189,510 )     (174,008 )     (148,812 )     (528,248 )     (519,448 )

General and administrative(1)

    (6,199 )     (6,297 )     (7,507 )     (19,234 )     (18,685 )

Impairment charges

    -       -       (259 )     -       (275,853 )

Merger and integration costs

    (9,617 )     (4,703 )     -       (19,143 )     -  

Severance and other charges

    (3,905 )     (1,637 )     (5,272 )     (6,097 )     (11,135 )

Total operating cost and expenses

    (209,231 )     (186,645 )     (161,850 )     (572,722 )     (825,121 )

Operating loss(1)

    (11,684 )     (10,394 )     (12,844 )     (42,629 )     (304,285 )

Other income, net

    685       387       2,261       1,311       982  

Interest and finance (charges) income, net

    678       (1,604 )     (4,573 )     (2,553 )     (1,329 )

Loss before taxes and equity in income of joint ventures

    (10,321 )     (11,611 )     (15,156 )     (43,871 )     (304,632 )

Equity in income of joint ventures

    3,459       3,957       2,562       11,508       9,169  

Loss before income taxes

    (6,862 )     (7,654 )     (12,594 )     (32,363 )     (295,463 )

Income tax (expenses) benefit

    (5,051 )     (727 )     (225 )     (8,323 )     4,135  

Net loss

  $ (11,913 )   $ (8,381 )   $ (12,819 )   $ (40,686 )   $ (291,328 )
                                         

Loss per common share:

                                       

Basic and diluted

  $ (0.20 )   $ (0.14 )   $ (0.22 )   $ (0.70 )   $ (4.98 )

Weighted average common shares outstanding:

                                       

Basic and diluted

    58,489,895       58,489,895       58,489,895       58,489,895       58,489,895  

 

(1)

Depreciation and amortization included in cost of revenue for the three months ended September 30, 2021, June 30, 2021, September 30, 2020 and the nine months ended September 30, 2021 and September 30, 2020 was $25.5 million, $26.3 million, $27.0 million, $79.5 million, $84.1 million. Depreciation and amortization included in General and administrative expense for the three months ended September 30, 2021, June 30, 2021, September 30, 2020 and the nine months ended September 30, 2021 and September 30, 2020 was $0.1 million, $0.1 million, $0.5 million, $0.3 million, $0.7 million.

 

16

 

EXPRO GROUP HOLDINGS INTERNATIONAL LIMITED

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

   

September 30,

   

December 31,

 
   

2021

   

2020

 

Assets

               

Current assets

               

Cash and cash equivalents

  $ 64,849     $ 116,924  

Restricted cash

    1,023       3,785  

Accounts receivable, net

    230,603       193,600  

Inventories, net

    53,857       53,359  

Income tax receivables

    18,288       20,327  

Other current assets

    35,719       39,957  

Total current assets

    404,339       427,952  
                 

Property, plant and equipment, net

    280,172       294,723  

Investments in joint ventures

    55,555       45,088  

Intangible assets, net

    155,725       173,168  

Goodwill

    25,504       25,504  

Operating lease right-of-use assets

    59,430       57,247  

Non-current accounts receivable, net

    10,109       11,321  

Other non-current assets

    5,605       4,748  

Total assets

  $ 996,439     $ 1,039,751  
                 
                 

Liabilities and stockholders equity

               

Current liabilities

               

Accounts payable and accrued liabilities

  $ 154,570     $ 136,242  

Income tax liabilities

    9,648       13,657  

Finance lease liabilities

    1,120       1,220  

Operating lease liabilities

    12,734       14,057  

Other current liabilities

    50,267       59,043  

Total current liabilities

    228,339       224,219  
                 

Deferred tax liabilities, net

    27,095       26,817  

Post-retirement benefits

    53,418       57,946  

Non-current finance lease liabilities

    16,056       16,974  

Non-current operating lease liabilities

    57,415       58,585  

Other non-current liabilities

    43,001       43,226  

Total liabilities

    425,324       427,767  
                 
                 

Stockholders equity:

               
                 

Common stock

    585       585  

Warrants

    10,530       10,530  

Additional paid-in capital

    1,006,100       1,006,100  

Accumulated other comprehensive loss

    (1,677 )     (1,494 )

Accumulated deficit

    (444,423 )     (403,737 )

Total stockholders equity

    571,115       611,984  

Total liabilities and stockholders equity

  $ 996,439     $ 1,039,751  

 

17

 

EXPRO GROUP HOLDINGS INTERNATIONAL LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

   

Nine Months Ended September 30,

 

Cash flows from operating activities:

 

2021

   

2020

 

Net loss

  $ (40,686 )   $ (291,328 )

Adjustments to reconcile net loss to net cash provided by operating activities:

               

Impairment charges

    -       275,853  

Depreciation and amortization

    79,754       84,753  

Equity in income of joint ventures

    (11,508 )     (9,169 )

Elimination of unrealized profit on sales to joint ventures

    118       1,512  

Deferred tax credit

    278       (17,416 )

Unrealized foreign exchange loss

    1,331       139  

Changes in assets and liabilities:

               

Accounts receivable, net

    (38,138 )     45,565  

Inventories, net

    (498 )     (1,603 )

Other assets

    3,260       (1,094 )

Accounts payable and accrued liabilities

    24,793       (20,833 )

Other liabilities

    (7,084 )     7,809  

Income taxes, net

    (3,888 )     (4,655 )

Other, net

    (8,202 )     (8,500 )

Dividends received from joint ventures

    924       1,354  

Net cash provided by operating activities

    454       62,387  
                 

Cash flows from investing activities:

               

Capital expenditures

    (53,463 )     (86,965 )

Proceeds from disposal of property, plant and equipment

    -       107  

Net cash used in investing activities

    (53,463 )     (86,858 )
                 

Cash flows from financing activities:

               

Release of collateral deposits

    122       1,787  

Payment of debt issuance and other transaction costs

    (452 )     (787 )

Repayment of finance leases

    (871 )     (1,205 )

Net cash used in financing activities

    (1,201 )     (205 )
                 

Effect of exchange rate changes on cash and cash equivalents

    (627 )     (1,517 )

Net decrease to cash and cash equivalents and restricted cash

    (54,837 )     (26,193 )

Cash and cash equivalents and restricted cash at beginning of year

    120,709       147,085  

Cash and cash equivalents and restricted cash at end of period

  $ 65,872     $ 120,892  
                 

Supplemental disclosure of cash flow information:

               

Cash paid for income taxes, net of refunds

  $ (11,933 )   $ (17,932 )

Cash paid for interest, net

  $ (3,016 )   $ (3,000 )

Change in accounts payable and accrued expenses related to capital expenditures

  $ (5,699 )   $ (3,999 )

 

18

 

EXPRO GROUP HOLDINGS INTERNATIONAL LIMITED

SELECTED OPERATING SEGMENT DATA

(In thousands)

(Unaudited)

 

Legacy Expro manages its business and reports financial results using four operating segments based on its geographical regions: Europe and Sub-Saharan Africa (“ESSA”); Asia (“ASIA”); Middle East and North Africa (“MENA”) and North and Latin America (“NLA”).

 

Segment Revenue and Segment Revenue as Percentage of Total Revenue:

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 

ESSA

  $ 87,428       44 %   $ 65,177       37 %   $ 45,100       30 %   $ 206,235       39 %   $ 170,569       33 %

ASIA

    40,318       20 %     37,959       22 %     38,354       26 %     109,424       21 %     109,888       21 %

MENA

    38,032       19 %     42,485       24 %     44,534       30 %     121,672       23 %     148,231       28 %

NLA

    31,769       16 %     30,630       17 %     21,018       14 %     92,762       17 %     92,148       18 %

Total

  $ 197,547       100 %   $ 176,251       100 %   $ 149,006       100 %   $ 530,093       100 %   $ 520,836       100 %

 

Segment Adjusted EBITDA(1), Segment Adjusted EBITDA Margin(2), Adjusted EBITDA and Adjusted EBITDA Margin(3):

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 

ESSA

  $ 17,796       20 %   $ 10,315       16 %   $ 9,552       21 %   $ 33,477       16 %   $ 28,971       17 %

ASIA

    7,755       19 %     8,317       22 %     10,888       28 %     21,238       19 %     26,463       24 %

MENA

    11,099       29 %     14,079       33 %     16,686       37 %     40,236       33 %     59,812       40 %

NLA

    5,309       17 %     3,355       11 %     (1,504 )     (7 %)     11,092       12 %     1,286       1 %
                                                                                 

Corporate costs(4)

    (14,516 )     -       (13,730 )     -       (15,468 )     -       (43,678 )     -       (49,076 )     -  

Equity in income of joint ventures

    3,459       -       3,957       -       2,562       -       11,508       -       9,169       -  

Adjusted EBITDA

  $ 30,902       16 %   $ 26,293       15 %   $ 22,716       15 %   $ 73,873       14 %   $ 76,625       15 %

 

(1)

Expro evaluates its business segment operating performance using Segment Revenue, Segment Adjusted EBITDA and Segment Adjusted EBITDA Margin. Expros management believes Segment Adjusted EBITDA and Segment Adjusted EBITDA Margin are useful operating performance measures as they exclude transactions not related to its core cash operating activities and corporate costs and allows Expro to meaningfully analyze the trends and performance of its core cash operations by segment as well as to make decisions regarding the allocation of resources to segments. 

 

 

(2)

Expro defines Segment Adjusted EBITDA Margin as Segment EBITDA divided by Segment Revenue, expressed as a percentage.

 

 

(3)

Expro defines Adjusted EBITDA Margin as Adjusted EBITDA divided by total revenue, expressed as a percentage.

 

 

(4)

Corporate costs include the costs of running our corporate head office and other central functions that support the operating segments, including research, engineering and development, logistics, sales and marketing and health and safety and are not attributable to a particular operating segment.

 

19

 

EXPRO GROUP HOLDINGS INTERNATIONAL LIMITED

REVENUE BY MAIN AREA OF CAPABILITIES

(In thousands)

(Unaudited)

 

Historical Presentation of Legacy Expro Supplemental Data:  

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 

Well testing and appraisal services

  $ 83,449       42 %   $ 89,821       51 %   $ 72,932       48 %   $ 249,200       47 %   $ 267,220       51 %

Subsea, completion and intervention services

    74,317       38 %     66,286       38 %     59,385       40 %     203,942       38 %     203,945       39 %

Production services

    39,781       20 %     20,144       10 %     16,689       11 %     76,951       15 %     49,671       10 %

Total

  $ 197,547       100 %   $ 176,251       100 %   $ 149,006       100 %   $ 530,093       100 %   $ 520,836       100 %

 

Presentation of Supplemental Data Subsequent to the Completion of Business Combination with Franks:

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 

Well flow management

  $ 123,146       62 %   $ 110,534       63 %   $ 90,051       60 %   $ 327,172       62 %   $ 311,541       60 %

Subsea well access

    29,762       15 %     24,550       14 %     29,593       20 %     83,786       16 %     108,493       21 %

Well intervention and integrity

    44,639       23 %     41,167       23 %     29,362       20 %     119,135       22 %     100,802       19 %

Well construction

    -       0 %     -       0 %     -       0 %     -       0 %     -       0 %

Total

  $ 197,547       100 %   $ 176,251       100 %   $ 149,006       100 %   $ 530,093       100 %   $ 520,836       100 %

 

20

 

EXPRO GROUP HOLDINGS INTERNATIONAL LIMITED

CONTRIBUTION, CONTRIBUTION MARGIN AND SUPPORT COSTS

(In thousands)

(Unaudited)

 

Contribution(1) and Contribution Margin(2):

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 
                                         
                                         

Total revenue

  $ 197,547     $ 176,251     $ 149,006     $ 530,093     $ 520,836  
                                         

Cost of revenue

    (189,510 )     (174,008 )     (148,812 )     (528,248 )     (519,448 )

Depreciation and amortization

    25,506       26,290       26,972       79,455       84,076  

Indirect costs (included in cost of revenue)

    35,466       35,658       34,016       107,133       119,388  

Direct costs (excluding depreciation and amortization) (3)

    (128,538 )     (112,060 )     (87,824 )     (341,660 )     (315,984 )

Contribution

  $ 69,009     $ 64,191     $ 61,182     $ 188,433     $ 204,852  

Contribution margin

    35 %     36 %     41 %     36 %     39 %

 

Support Costs(4):

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 
                                         

Cost of revenue

  $ 189,510     $ 174,008     $ 148,812     $ 528,248     $ 519,448  

Depreciation and amortization

    (25,506 )     (26,290 )     (26,972 )     (79,455 )     (84,076 )

Direct costs (excluding depreciation and amortization)

    (128,538 )     (112,060 )     (87,824 )     (341,660 )     (315,984 )

Indirect costs (included in cost of revenue)

    35,466       35,658       34,016       107,133       119,388  

General and administrative (excluding foreign exchange, central depreciation and other non-routine costs)

    5,818       5,891       4,447       17,552       17,211  

Total support costs

  $ 41,284     $ 41,549     $ 38,463     $ 124,685     $ 136,599  

Total support costs as a percentage of revenue

    21 %     24 %     26 %     24 %     26 %

 

(1)

Expro defines Contribution as Total Revenue less Cost of Revenue excluding depreciation and amortization and indirect support costs included in Cost of Revenue. 

(2)

Contribution margin is defined as Contribution as a percentage of Revenue.

(3) Direct Costs include include personnel costs, sub-contractor costs, equipment costs, repairs and maintenance, facilities, and other costs directly incurred to generate revenue.
(4)

Support costs includes indirect costs attributable to support the activities of the operating segments, research and engineering expenses and product line management costs included in Cost of revenue, and General and administrative expenses representing costs of running our corporate head office and other central functions including, logistics, sales and marketing and health and safety and does not include foreign exchange gains or losses, depreciation and other non-routine expenses.

 

21

 

EXPRO GROUP HOLDINGS INTERNATIONAL LIMITED

NON-GAAP FINANCIAL MEASURES AND RECONCILIATION

(In thousands)

(Unaudited)

 

Adjusted EBITDA Reconciliation and Adjusted EBITDA Margin:

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 
                                         
                                         

Total revenue

  $ 197,547     $ 176,251     $ 149,006     $ 530,093     $ 520,836  
                                         

Net loss

  $ (11,913 )   $ (8,381 )   $ (12,819 )   $ (40,686 )   $ (291,328 )
                                         

Interest and finance (income) charges, net

    (678 )     1,604       4,573       2,553       1,329  

Income tax expense (benefits)

    5,051       727       225       8,323       (4,135 )

Depreciation and amortization

    25,605       26,390       27,467       79,754       84,753  

Impairment charges

    -       -       259       -       275,853  

Severance and other charges

    3,905       1,637       5,272       6,097       11,135  

Merger and integration costs

    9,617       4,703       -       19,143       -  

Other (income) expenses, net

    (685 )     (387 )     (2,261 )     (1,311 )     (982 )

Adjusted EBITDA

  $ 30,902     $ 26,293     $ 22,716     $ 73,873     $ 76,625  

Adjusted EBITDA margin

    16 %     15 %     15 %     14 %     15 %

 

22

 

EXPRO GROUP HOLDINGS INTERNATIONAL LIMITED

NON-GAAP FINANCIAL MEASURES AND RECONCILIATION

(In thousands)

(Unaudited)

 

Adjusted Cash Flow from Operations Reconciliation:

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

   

September 30,

 
   

2021

   

2021

   

2020

   

2021

   

2020

 
                                         

Net cash (used in) provided by operating activities

  $ (1,941 )   $ (7,246 )   $ 38,988     $ 454     $ 62,387  

Cash paid during the period for interest, net

    1,019       1,016       1,700       3,016       3,000  

Cash paid during the period for severance and other charges

    4,022       1,702       5,377       6,216       12,243  

Cash paid during the period for merger and integration costs

    8,353       1,654       -       14,531       -  

Adjusted Cash Flow from Operations

  $ 11,453     $ (2,875 )   $ 46,065     $ 24,217     $ 77,630  
                                         

Adjusted EBITDA

  $ 30,902     $ 26,293     $ 22,716     $ 73,873     $ 76,625  

Cash conversion (1)

    37 %     (11 )%     203 %     33 %     101 %

 

(1)

Expro defines Cash Conversion as Adjusted Cash Flow from Operations divided by Adjusted EBITDA, expressed as a percentage.

 

23