EX-99.1 2 ea182957ex99-1_genieenergy.htm PRESS RELEASE, DATED AUGUST 7, 2023, REPORTING THE RESULTS OF OPERATIONS FOR THE QUARTER ENDED JUNE 30, 2023

Exhibit 99.1

 

 

 

Genie Energy Announces Second Quarter 2023 Results

 

Record second quarter Revenue and Income from Operations

 

Strong customer growth at Genie Retail Energy

 

Increases 2023 Adjusted EBITDA1 guidance to $47 million to $55 million (versus prior guidance of $40 million to $50 million)

 

Newark, NJ – August 7, 2023: Genie Energy, Ltd. (NYSE: GNE), a leading retail energy and renewable energy solutions provider, today announced results for the second quarter ended June 30, 2023.

 

Michael Stein, chief executive officer of Genie Energy, commented: "We achieved another quarter of strong financial results while significantly expanding our retail customer base and building out our solar generation pipeline. By quarter’s end, we increased our cash position to over $115 million even after redeeming the final $7.4 million of our outstanding preferred stock.”

 

“Genie Retail Energy took advantage of the relative stability of wholesale energy markets in the second quarter. Revenue, Income from Operations and Adjusted EBITDA reached the highest levels of any second quarter in our history, while our best-in-class marketing programs delivered 45% and 36% year-over-year increases in RCEs and meters, respectively.

 

“Genie Renewables continued adding new projects to its solar development pipeline, crossing the 100-megawatt (MW) threshold while building its platform to drive and support additional expansion.”

 

Second Quarter 2023 Highlights

 

(Versus 2Q22 unless otherwise noted. Excludes discontinued operations of Genie Retail Energy International (GREI) for all periods unless otherwise noted.)

 

Revenue increased 39.6% to $93.5 million from $66.9 million;
   
Gross profit increased 28.1% to $38.2 million; gross margin decreased to 40.9% from 44.6%;
   
Income from operations increased 27.7% to $15.0 million;
   
Adjusted EBITDA1 increased 29.5% to $15.8 million;
   
Net income from continuing operations attributable to GNE common stockholders increased to $11.8 million from $6.8 million and diluted income per share (EPS) from continuing operations increased to $0.45 from $0.26;
   
Net income attributable to GNE common stockholders decreased to $15.0 million from $33.9 million and diluted EPS decreased to $0.57 from $1.30;
   
Net income and EPS attributable to GNE common stockholders included a gain from discontinued operations of $3.2 million, or $0.12, compared to a gain of $27.1 million or $1.04;

 

 

 

 

Cash, restricted cash and marketable equity securities increased to $115.1 million at June 30, 2023, from $113.7 million at March 31, 2023;
   
Genie Energy will pay a $0.075 quarterly dividend to Class A and B common stockholders on or about August 21, 2023, with a record date of August 14, 2023;
   
Genie Energy redeemed the remaining $7.4 million of its preferred stock.

 

1Adjusted EBITDA for all periods presented is a non-GAAP measure intended to provide useful information that supplements the core operating results in accordance with GAAP of Genie Energy or the relevant segment. Please refer to the Reconciliation of Non-GAAP Financial Measure at the end of this release for an explanation of Adjusted EBITDA, as well as reconciliations to its most directly comparable GAAP measure.

 

Select Financial Metrics*

 

(in $M except for EPS)**  2Q23  2Q22  Change 
Total Revenue  $93.5   $66.9    39.6%
Genie Retail (GRE)  $89.7   $63.2    42.1%
Electricity  $80.2   $53.1    51.1%
Natural Gas  $9.0   $10.1    -11.1%
Others  $0.6   $0.0    100.0%
Genie Renewables  $3.7   $3.8    -1.3%
Gross Margin   40.9%   44.5%   (367)bps
Genie Retail (GRE)   41.8%   45.9%   (415)bps
Genie Renewables   19.6%   21.6%   (199)bps
Income from Operations  $15.0   $11.8    27.7%
Operating Margin   16.1%   17.6%   (150)bps
Net Income from Continuing Operations  $12.2   $8.1    51.0%
Income Attributable to Discontinued Operations, net of tax  $3.2   $29.3    -89.2%
Net Income Attributable to GNE Common Stockholders  $15.0   $33.9    -55.8%
Diluted Earnings Per Share  $0.57   $0.70    -18.6%
Adjusted EBITDA  $15.8   $12.2    29.5%
Cash Flow Provided by Continuing Operating Activities  $3.0   $7.7    -60.5%

 

*GREI operations have been classified as a discontinued operation and its results excluded from current and historical results
**Numbers may not add due to rounding

 

Segment Highlights

 

Genie Retail Energy (GRE)

 

GRE income from operations increased 27.8% to $18.4 million, while Adjusted EBITDA increased 27.5% to $18.8 million. The increases were driven by increased customer counts reflecting strong customer acquisitions during the first half of the year.

 

Meters and RCEs served increased year-over-year by 101,000 and 118,000 to 381,000 and 380,000, respectively, as of June 30, 2023. Average monthly churn decreased to 4.3% sequentially from 4.4% in the first quarter of 2023.

 

2

 

 

Genie Retail Energy (GRE) Select Performance Metrics

 

RCEs and Meters in 1000s*  2Q23  2Q22  Change 
Total RCEs   380    263    44.9%
Electricity   304    185    63.9%
Natural Gas   76    77    -1.0%
Total Meters   381    280    36.1%
Electricity   302    203    48.3%
Natural Gas   80    78    2.4%
Gross Adds   75    34    117.7%
Churn   4.3%   4.4%   (10)bps

 

*Numbers may not add due to rounding

 

Genie Renewables (GREW)

 

GREW increased second quarter revenue year-over-year, driven mainly by services provided to third parties, including its consultative energy services for large commercial customers.

 

Genie Solar added five new projects representing 30MW to its pipeline during the quarter. As of the end of the quarter, Genie Solar had a pipeline of potential projects totaling 108MW in development.

 

Pipeline  Total  Site Control  Permitting  Construction
MW  108  79  25  4
Project Count  15  10  4  1

 

Balance Sheet and Cash Flow Highlights

 

As of June 30, 2023, Genie Energy reported cash, restricted cash and marketable equity securities of $115.1 million, an increase from $113.7 million at March 31, 2023.

 

Total assets as of June 30, 2023 were $286.0 million. Liabilities totaled $90.0 million, and working capital (current assets less current liabilities) totaled $156.0 million. Non-current liabilities were $2.8 million.

 

Net cash provided by operating activities was $3.0 million compared to $7.7 million a year ago.

 

Strategic Update and Commentary

 

Stein added, “At the beginning of the year, we announced a 2023 goal to continue delivering strong financial results while aggressively moving into growth mode at GRE once market volatility subsided. Our year-to-date results demonstrate the wisdom of this strategy. As we look to the second half of the year, we are positioned to continue delivering strong Adjusted EBITDA while adding profitable customers for GRE. As a result, we are increasing our Adjusted EBITDA guidance for the year to $47 million to $55 million from $40 million to $50 million.

 

“At GREW, we have one community solar farm already under construction and a second achieved notice to proceed (NTP) status in July. In addition, during the year, we expect to achieve key development milestones on several other projects and expand the number of potential projects and aggregate MW in our pipeline. Our expanding solar generation portfolio sets GREW up for improving financial performance over the next several years as more projects become operational.”

 

3

 

 

Trended Financial Information:*

 

(in $M except for EPS, RCEs and Meters)**  1Q22  2Q22  3Q22  4Q22  1Q23  2Q23  2021   2022   TTM 
Total Revenue  $85.9   $66.9   $81.3   $81.4   $105.3   $93.5   $323.3   $315.5   $361.4 
Genie Retail - US (GRE)  $83.9   $63.2   $79.9   $77.0   $101.4   $89.7   $311.8   $304.0   $348.1 
Electricity  $59.4   $53.1   $73.8   $55.6   $74.5   $80.2   $273.0   $241.8   $284.1 
Natural Gas  $24.5   $10.1   $6.2   $21.4   $26.9   $9.0   $38.8   $62.1   $63.4 
Others  $0.0   $0.0   $0.0   $0.0   $0.0   $0.6   $0.0   $0.0   $0.6 
Genie Renewables  $2.0   $3.8   $1.4   $4.4   $3.9   $3.7   $7.5   $11.6   $13.3 
Gross Margin   54.8%   44.5%   53.1%   42.7%   31.6%   40.9%   28.3%   49.1%   41.3%
Genie Retail - US (GRE)   55.5%   45.9%   54.1%   44.4%   32.1%   41.8%   29.1%   50.3%   42.4%
Genie Renewables   25.7%   21.6%   -6.3%   12.4%   19.3%   19.6%   37.1%   15.6%   14.5%
Income from Operations  $27.0   $11.8   $23.5   $15.5   $11.3   $15.0   $24.1   $11.6   $65.3 
Operating Margin   31.4%   17.6%   29.0%   19.0%   10.7%   16.1%   7.5%   3.7%   18.1%
Net (Loss) Income Attributable to Discontinued Operations  $(1.9)  $29.3   ($1.5)  $4.5   $3.1   $3.2   $11.7   $30.4   $9.3 
Net Income Attributable to GNE Common Stockholders  $17.5   $33.9   $18.3   $16.2   $14.3   $15.0   $27.5   $85.9   $63.7 
Diluted Earnings Per Share  $0.7   $1.30   $0.70   $0.61   $0.54   $0.57   $1.05   $3.28   $2.42 
Adjusted EBITDA  $28.0   $12.2   $24.5   $18.5   $12.4   $15.8   $27.8   $83.2   $71.2 
GRE Retail Performance Metrics                                             
RCEs   260    263    251    262    353    380    260    262    380 
Electricity   182    185    174    181    276    304    189    181    304 
Natural Gas   78    77    77    81    77    76    71    81    76 
Meters   286    280    270    275    349    381    285    275    381 
Electricity   209    203    193    196    271    302    210    197    302 
Natural Gas   77    77    77    79    78    80    75    79    80 
Gross Adds   44    34    34    47    129    75    177    159    284 
Churn***   4.5%   4.4%   4.4%   5.5%   4.4%   4.3%   4.5%   4.8%   4.7%

 

*GREI operations have been classified as a discontinued operation and its results excluded from current and historical results
**Numbers may not add due to rounding
***Excludes expiration of low margin aggregation deals

 

Earnings Announcement and Supplemental Information

 

At 8:30 AM Eastern this morning, Genie Energy’s management will host a conference call to discuss financial and operational results, business outlook, and strategy. The call will begin with management’s remarks, followed by Q&A with investors.

 

To participate in the conference call, dial 1-888-506-0062 (toll-free from the US) or 1-973-528-0011 (international) and provide the following participant access code: 382001.

 

Approximately three hours after the call, a call replay will be accessible by dialing 1-877-481-4010 (toll-free from the US) or 1-919-882-2331 (international) and providing the replay passcode: 48785. The replay will remain available through Tuesday, August 22, 2023. In addition, a recording of the call will be available for playback on the “Investors” section of the Genie Energy website.

 

4

 

 

About Genie Energy Ltd.

 

Genie Energy Ltd., (NYSE: GNE) is a retail energy and renewable energy solutions provider. The Genie Retail Energy division supplies electricity, including electricity from renewable resources, and natural gas to residential and small business customers in the United States. The Genie Renewables division is a vertically-integrated provider of commercial, community, and utility-scale solar energy solutions. For more information, visit Genie.com.

 

In this press release, all statements that are not purely about historical facts, including, but not limited to, those in which we use the words "believe," "anticipate," "expect," "plan," "intend," "estimate, "target" and similar expressions, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. While these forward-looking statements represent our current judgment of what may happen in the future, actual results may differ materially from the results expressed or implied by these statements due to numerous important factors, including, but not limited to, those described in our most recent report on SEC Form 10-K (under the headings "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations"), which may be revised or supplemented in subsequent reports on SEC Forms 10-Q and 8-K. We are under no obligation, and expressly disclaim any obligation, to update the forward-looking statements in this press release, whether as a result of new information, future events or otherwise.

 

Contact:

 

Brian Siegel IRC, MBA

Senior Managing Director

Hayden IR

(346) 396-8696

brian@haydenir.com

 

5

 

 

GENIE ENERGY LTD.

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

 

   June 30,
2023
   December 31,
2022
 
   (Unaudited)     
Assets        
Current assets:        
Cash and cash equivalents  $110,827   $98,571 
Restricted cash—short-term   3,831    6,007 
Marketable equity securities   452    490 
Trade accounts receivable, net of allowance for doubtful accounts of $6,098 and $4,826 at June 30, 2023 and December 31, 2022, respectively   58,230    55,134 
Inventory   18,186    15,714 
Prepaid expenses   8,793    6,822 
Other current assets   7,059    6,207 
Current assets of discontinued operations   35,865    38,688 
Total current assets   243,243    227,633 
Property and equipment, net   1,422    891 
Goodwill   9,998    9,998 
Other intangibles, net   2,934    3,133 
Deferred income tax assets, net   5,799    5,799 
Other assets   13,183    13,856 
Noncurrent assets of discontinued operations   9,378    16,305 
Total assets  $285,957   $277,615 
Liabilities and equity          
Current liabilities:          
Trade accounts payable   23,815    25,313 
Accrued expenses   33,878    35,659 
Income taxes payable   10,996    22,576 
Due to IDT Corporation, net   144    165 
Other current liabilities   7,395    4,549 
Current liabilities of discontinued operations   10,967    10,936 
Total current liabilities   87,195    99,198 
Other liabilities   2,091    4,087 
Noncurrent liabilities of discontinued operations   686    686 
Total liabilities   89,972    103,971 
Commitments and contingencies        
Equity:          
Genie Energy Ltd. stockholders’ equity:          
Preferred stock, $0.01 par value; authorized shares—10,000:          
Series 2012-A, designated shares—8,750; at liquidation preference, consisting of — and 983 shares issued and outstanding at June 30, 2023 and  December 31, 2022       8,359 
Class A common stock, $0.01 par value; authorized shares—35,000; 1,574 shares issued and outstanding at June 30, 2023 and December 31, 2022   16    16 
Class B common stock, $0.01 par value; authorized shares—200,000; 28,764 and 27,126 shares issued and 25,885 and 24,421 shares outstanding at June 30, 2023 and December 31, 2022, respectively   288    271 
Additional paid-in capital   154,299    146,546 
Treasury stock, at cost, consisting of 2,879 and 2,705 shares of Class B common stock at June 30, 2023 and December 31, 2022   (21,613)   (19,010)
Accumulated other comprehensive income   1,965    1,926 
Retained earnings   74,355    49,010 
Total Genie Energy Ltd. stockholders’ equity   209,310    187,118 
Noncontrolling interests   (13,325)   (13,474)
Total equity   195,985    173,644 
Total liabilities and equity  $285,957   $277,615 

 

6

 

 

GENIE ENERGY LTD.

CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

 

   Three Months Ended
June 30,
   Six Months Ended
June 30,
 
   2023   2022   2023   2022 
   (in thousands, except per share data) 
Revenues:                
Electricity  $80,199   $53,063   $154,686   $112,443 
Natural gas   8,975    10,098    35,900    34,601 
Other   4,289    3,779    8,153    5,821 
Total revenues   93,463    66,940    198,739    152,865 
Cost of revenues   55,255    37,120    127,245    75,939 
Gross profit   38,208    29,820    71,494    76,926 
Operating expenses:                    
Selling, general and administrative (i)   23,173    18,048    45,184    38,192 
Income from operations   15,035    11,772    26,310    38,734 
Interest income   1,008    48    1,982    65 
Interest expense   (30)   (52)   (49)   (102)
(Gain) loss on marketable equity securities and investments   122    (146)   51    (799)
Other (loss) income, net   (104)   (372)   3,142    (869)
Income before income taxes   16,031    11,250    31,436    37,029 
Provision for income taxes   (3,865)   (3,195)   (7,933)   (10,308)
Net income from continuing operations   12,166    8,055    23,503    26,721 
Income from discontinued operations, net of taxes   3,173    29,318    6,227    27,388 
Net income   15,339    37,373    29,730    54,109 
Net income attributable to noncontrolling interests, net   183    2,894    144    1,741 
Net income attributable to Genie Energy Ltd.   15,156    34,479    29,586    52,368 
Dividends on preferred stock   (176)   (624)   (333)   (994)
Net income attributable to Genie Energy Ltd. common stockholders  $14,980   $33,855   $29,253   $51,374 
                     
Amounts attributable to Genie Energy Ltd. common stockholders                    
Continuing operations  $11,807   $6,790   $23,025   $26,109 
Discontinued operations   3,173    27,065    6,228    25,154 
Net income attributable to Genie Energy Ltd. common stockholders  $14,980   $33,855   $29,253   $51,374 
                     
Earnings per share attributable to Genie Energy Ltd. common stockholders:                    
Basic:                    
Continuing operations  $0.46   $0.27   $0.90   $1.02 
Discontinued operations   0.12    1.06    0.25    0.99 
Earnings per share attributable to Genie Energy Ltd. common stockholders  $0.58   $1.33   $1.15   $2.01 
Diluted                    
Continuing operations  $0.45   $0.26   $0.88   $1.00 
Discontinued operations   0.12    1.04    0.24    0.97 
Earnings per share attributable to Genie Energy Ltd. common stockholders  $0.57   $1.30   $1.12   $7 
                     
Weighted-average number of shares used in calculation of earnings per share:                    
Basic   25,708    25,463    25,516    25,613 
Diluted   26,321    26,070    26,073    26,088 
                     
Dividends declared per common share  $0.075   $0.075   $0.150   $0.150 
(i) Stock-based compensation included in selling, general and administrative expenses  $756   $730   $1,605   $1,570 

 

7

 

 

GENIE ENERGY LTD. 

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited) 

 

   Six Months Ended
June 30,
 
   2023   2022 
   (in thousands) 
Operating activities        
Net income  $29,730   $54,109 
Net income from discontinued operations, net of tax   6,227    27,388 
Net income from continuing operations   23,503    26,721 
Adjustments to reconcile net income to net cash provided by (used in) operating activities:          
Depreciation and amortization   191    191 
Impairment of assets   19     
Provision for doubtful accounts receivable   1,372    1,290 
Unrealized (gain) loss on marketable equity securities and investment   (51)   799 
Stock-based compensation   1,648    1,519 
Equity in the net (income) loss in equity method investees   (111)   249 
Change in assets and liabilities:          
Trade accounts receivable   (4,468)   (297)
Inventory   (2,472)   1,677 
Prepaid expenses   (1,971)   (2,430)
Other current assets and other assets   941    (7,904)
Trade accounts payable, accrued expenses and other liabilities   (2,430)   2,680 
Due to IDT Corporation, net   (21)   (384)
Income taxes payable   (11,581)   1,803 
Net cash provided by operating activities of continuing operations   4,569    25,914 
Net cash provided by operating activities of discontinued operations   15,671    1,637 
Net cash provided by operating activities   20,240    27,551 
Investing activities          
Capital expenditures   (561)   (60)
Proceeds from the sale of marketable equity securities and other investments   8,009     
Purchase of marketable equity securities and other investments   (9,312)   (800)
Proceeds from equity method investments   282     
Investment in notes receivables with related party       (1,388)
Repayment of notes receivable   19    19 
Net cash used in investing activities of continuing operations   (1,563)   (2,229)
Net cash used in investing activities of discontinued operations       (49,446)
Net cash used in investing activities   (1,563)   (51,675)
Financing activities          
Dividends paid   (4,763)   (4,669)
Repurchases of Class B common stock from employees   (1,475)   (71)
Proceeds from the exercise of warrants   5,000     
Repurchase of Class B common stock       (4,414)
Redemption of preferred stock   (8,359)   (2,000)
Net cash used in financing activities   (9,597)   (11,154)
Effect of exchange rate changes on cash, cash equivalents, and restricted cash   (37)   (120)
Net increase (decrease) in cash, cash equivalents, and restricted cash   9,043    (35,398)
Cash, cash equivalents, and restricted cash (including cash held at discontinued operations) at beginning of period   106,080    102,149 
Cash, cash equivalents and restricted cash (including cash held at discontinued operations) at end of the period   115,123    66,751 
Less: Cash held at of discontinued operations at end of period   465    2,693 
Cash, cash equivalents, and restricted cash (excluding cash held at discontinued operations) at end of period  $114,658   $64,058 

 

8

 

 

Reconciliation of Non-GAAP Financial Measure for the Second Quarter 2023

 

In addition to disclosing financial results that are determined in accordance with generally accepted accounting principles in the United States of America (GAAP), Genie Energy disclosed Adjusted EBITDA on a consolidated basis and for GRE. Adjusted EBITDA is a non-GAAP measure.

 

Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP.

 

Genie’s measure of consolidated Adjusted EBITDA starts with income (loss) from operations and adds back depreciation, amortization, and stock-based compensation and subtracts out impairment of assets and equity in the net loss of equity method investees, net.

 

Adjusted EBITDA should be considered in addition to, not as a substitute for, or superior to, revenue, gross profit, income from operations, cash flow from operating activities, net income, basic and diluted earnings per share or other measures of liquidity and financial performance prepared in accordance with GAAP. In addition, Genie’s measurement of Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies.

 

Management believes that Genie’s measure of Adjusted EBITDA provides useful information to both management and investors by excluding certain expenses that may not be indicative of Genie’s or GRE’s core operating results. Management uses Adjusted EBITDA, among other measures, as a relevant indicator of core operational strengths in its financial and operational decision-making.

 

Management also uses Adjusted EBITDA to evaluate operating performance in relation to Genie’s competitors. Disclosure of this non-GAAP financial measure may be useful to investors in evaluating performance and allows for greater transparency to the underlying supplemental information used by management in its financial and operational decision-making. In addition, Genie Energy has historically reported Adjusted EBITDA and believes it is commonly used by readers of financial information in assessing performance. Therefore, the inclusion of comparative numbers provides consistency in financial reporting at this time.

 

Management refers to Adjusted EBITDA as well as the GAAP measures revenue, gross profit, and income (loss) from operations, as well as net income (loss), on a consolidated level to facilitate internal and external comparisons to Genie's historical operating results, in making operating decisions, for budget and planning purposes, and to form the basis upon which management is compensated.

 

Although depreciation and amortization are considered operating costs under GAAP, they primarily represent the non-cash current period allocation of costs associated with long-lived assets acquired or constructed in prior periods. Genie’s operating results exclusive of depreciation and amortization are therefore useful indicators of its current performance.

 

Stock-based compensation recognized by Genie Energy and other companies may not be comparable because of the various valuation methodologies, subjective assumptions and the variety of types of awards that are permitted under GAAP. Stock-based compensation is excluded from Genie’s calculation of Adjusted EBITDA because management believes this allows investors to make more meaningful comparisons of the operating results of Genie’s core business with the results of other companies. However, stock-based compensation will continue to be a significant expense for Genie Energy for the foreseeable future and an important part of employees’ compensation that impacts their performance.

 

9

 

 

Impairment of goodwill is a component of (loss) income from operations that is excluded from the calculation of Adjusted EBITDA. The impairment of goodwill is primarily dictated by events and circumstances outside the control of management that trigger an impairment analysis. While there may be similar charges in other periods, the nature and magnitude of these charges can fluctuate markedly and do not reflect the performance of Genie's continuing operations.

 

Following are the reconciliations of Adjusted EBITDA on a consolidated basis to its most directly comparable GAAP measure. Adjusted EBITDA is reconciled to income (loss) from operations for Genie Energy on a consolidated basis and to income from operations for GRE.

 

Non-GAAP Reconciliation - Consolidated Adjusted EBITDA

 

   1Q22   2Q22   3Q22   4Q22   1Q23   2Q23   2021   2022   TTM 
Income (loss) from Operations  $27.0   $11.8   $23.5   $15.5   $11.3   $15.0   $24.1   $77.8   $65.3 
Add back                                             
Depreciation and Amortization  $0.1   $0.1   $0.1   $0.1   $0.1   $0.1   $0.4   $0.4   $0.4 
Non-Cash Compensation  $0.8   $0.7   $0.7   $0.7   $0.8   $0.8   $2.8   $3.0   $3.1 
Impairment  $0.0   $0.0   $0.0   $2.1   $0.0   $0.0   $0.0   $2.1   $2.1 
Equity in the Loss of AMSO/GEUK  $0.1   $(0.4)  $0.2   $0.1   $0.2   $(0.1)  $0.4   $(0.0)  $0.3 
Adjusted EBITDA  $28.0   $12.2   $24.5   $18.5   $12.4   $15.8   $27.8   $83.2   $71.2 

 

Non-GAAP Reconciliation - GRE Adjusted EBITDA    

 

(in millions)  2Q23  2Q22  TTM   2022   2021 
Income (loss) from Operations  $18.4   $14.4   $82.8   $92.6   $34.7 
Add back                         
Depreciation and Amortization  $0.1   $0.1   $0.3   $0.3   $0.4 
Stock-based Compensation  $0.3   $0.2   $1.0   $1.0   $0.9 
Adjusted EBITDA  $18.8   $14.7   $84.2   $93.8   $36.0 

 

# # #

 

 

10