株探米国株
日本語 英語
エドガーで原本を確認する
0001679268FALSE00016792682024-08-092024-08-09



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Form 8-K

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): August 9, 2024
 
Mammoth Energy Services, Inc.

(Exact name of registrant as specified in its charter)

001-37917
(Commission File No.)
Delaware 32-0498321
(State or other jurisdiction of incorporation or organization) (I.R.S. Employer Identification No.)
14201 Caliber Drive, Suite 300
Oklahoma City, Oklahoma (405) 608-6007 73134
(Address of principal executive offices) (Registrant’s telephone number, including area code) (Zip Code)
______________________________

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:

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of The Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock TUSK The Nasdaq Stock Market LLC
NASDAQ Global Select Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§232.405 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(s) of the Exchange Act.  ¨






Item 2.02 Results of Operations and Financial Condition

On August 9, 2024, Mammoth Energy Services, Inc. (the “Company”) issued a press release announcing its operational and financial results for the second quarter ended June 30, 2024. A copy of that press release is furnished as Exhibit 99.1 to this report.

The information in this Item 2.02, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and will not be incorporated by reference into any registration statement filed under the Securities Act of 1933, as amended, unless specifically identified as being incorporated by reference in the registration statement.

Item 7.01 Regulation FD Disclosure

On August 9, 2024, the Company posted an investor presentation to the “investors” section of its website (www.mammothenergy.com), where the Company routinely posts announcements, updates, events, investor information and presentations and recent news releases. Information on the Company's website does not constitute part of this Current Report on Form 8-K.

The information in this Item 7.01 shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and will not be incorporated by reference into any registration statement filed under the Securities Act of 1933, as amended, unless specifically identified as being incorporated by reference in the registration statement.

Item 9.01 Financial Statements and Exhibits.

(d)    Exhibits.

104 Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document.





Signature

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
MAMMOTH ENERGY SERVICES, INC.
Date: August 9, 2024 By: /s/ Mark Layton
Mark Layton
Chief Financial Officer and Secretary






EX-99.1 2 a2024-06x30exx991.htm EX-99.1 Document

Exhibit 99.1

imagea.jpg


Mammoth Energy Services, Inc. Announces
Second Quarter 2024 Operational and Financial Results


OKLAHOMA CITY - August 9, 2024 - Mammoth Energy Services, Inc. (“Mammoth” or the “Company”) (NASDAQ: TUSK) today reported financial and operational results for the second quarter ended June 30, 2024.

Financial Overview for the Second Quarter 2024:
Total revenue was $51.5 million for the second quarter of 2024 compared to $43.2 million for the first quarter of 2024.

Net loss for the second quarter of 2024 was $156.0 million, or $3.25 loss per diluted share, compared to net loss of $11.8 million, or $0.25 loss per diluted share, for the first quarter of 2024.

Adjusted EBITDA (as defined and reconciled below) was ($160.7) million for the second quarter of 2024 compared to $4.5 million for the first quarter of 2024. During the second quarter of 2024, the Company recognized expense of $170.7 million related to the settlement between Mammoth’s subsidiary Cobra Acquisitions LLC (“Cobra”) and the Puerto Rico Electric Power Authority (“PREPA”). Excluding this non-recurring expense and interest income previously accrued on the receivable with PREPA, Adjusted EBITDA would have been ($0.3) million for the second quarter of 2024 compared to ($6.0) million for the first quarter of 2024.

Settlement Agreement
As previously announced, on July 22, 2024, Mammoth’s subsidiary Cobra entered into a release and settlement agreement to settle all outstanding matters between Cobra and PREPA (the “Settlement Agreement”). As a result of the Settlement Agreement, the Company expects to receive $188.4 million in total settlement proceeds. During the second quarter of 2024, the Company recorded a non-cash, pre-tax charge of approximately $170.7 million, of which $89.2 million was charged to credit loss expense, which is included in “selling, general and administrative” and $81.5 million was charged to interest on delinquent accounts receivable, which is included in “other income, net” in relation to the Settlement Agreement.

Arty Straehla, Chief Executive Officer of Mammoth commented, “We are pleased to report sequential improvement in our second quarter results, compared to the first quarter, despite continued challenges that persist due to industry activity softness, especially in the natural gas basins that we operate, constraining our Well Completion Services division and other oilfield services. Our Infrastructure Services business continues to perform well and is demonstrating growth both sequentially and year over year. As we enter the second half of the year, our teams across the organization remain focused on efficient and effective cost management to align with the activity levels of our customers. We enter the second half of the year with an undrawn revolver and cash on the balance sheet, as well as a recently announced resolution with PREPA. With the anticipated collection of the PREPA receivable as a result of the Settlement Agreement, we believe Mammoth will be better positioned to capitalize on improved market fundamentals we anticipate in 2025.

“We look forward to receiving the PREPA settlement proceeds and plan to use a portion of the $188.4 million to pay off our term credit facility, which had a balance of approximately $49.3 million as of June 30, 2024. The remaining amount of approximately $139.1 million will be cash on our balance sheet to be used to invest back into our business and for general corporate purposes,” concluded Straehla.




Well Completion Services
Mammoth’s well completion services division contributed revenue (inclusive of inter-segment revenue) of $10.0 million on 292 stages for the second quarter of 2024 compared to $8.3 million on 380 stages for the first quarter of 2024. On average, 0.3 of the Company’s fleets were active for the second quarter of 2024 compared to an average utilization of 0.6 fleets during the first quarter of 2024.

Infrastructure Services
Mammoth’s infrastructure services division contributed revenue of $31.4 million for the second quarter of 2024 compared to $25.0 million for the first quarter of 2024. Average crew count increased to 79 crews during the second quarter of 2024 compared to 75 crews during the first quarter of 2024.

Natural Sand Proppant Services
Mammoth’s natural sand proppant services division contributed revenue (inclusive of inter-segment revenue) of $4.7 million for the second quarter of 2024 compared to $4.3 million for the first quarter of 2024. In the second quarter of 2024, the Company sold approximately 141,000 tons of sand at an average sales price of $22.73 per ton compared to sales of approximately 146,000 tons of sand at an average price of $24.38 per ton during the first quarter of 2024. Additionally, during the second quarter of 2024, the Company recognized shortfall revenue totaling $1.1 million.

Drilling Services
Mammoth’s drilling services division contributed revenue (inclusive of inter-segment revenue) of $0.7 million for the second quarter of 2024 compared to $0.5 million for the first quarter of 2024. The increase in drilling services revenue is primarily attributable to an increase in utilization for our directional drilling business.

Other Services
Mammoth’s other services, including aviation, equipment rentals, remote accommodations and equipment manufacturing, contributed revenue (inclusive of inter-segment revenue) of $7.1 million for the second quarter of 2024 compared to $6.2 million for the first quarter of 2024.

Selling, General and Administrative Expenses
Selling, general and administrative (“SG&A”) expenses were $97.5 million for the second quarter of 2024 compared to $8.8 million for the first quarter of 2024. Included in the amount for the second quarter of 2024 are credit loss charges totaling $89.2 million related to Cobra’s Settlement Agreement with PREPA.
2


Following is a breakout of SG&A expense (in thousands):
Three Months Ended Six Months Ended
June 30, March 31, June 30,
2024 2023 2024 2024 2023
Cash expenses:
Compensation and benefits $ 3,116  $ 3,996  $ 4,104  $ 7,220  $ 8,273 
Professional services 3,056  4,276  2,457  5,513  6,205 
Other(a)
1,702  1,868  1,773  3,475  3,779 
Total cash SG&A expense 7,874  10,140  8,334  16,208  18,257 
Non-cash expenses:
Change in provision for expected credit losses(b)
89,383  (44) 229  89,612  (425)
Stock based compensation 219  261  219  438  908 
Total non-cash SG&A expense 89,602  217  448  90,050  483 
Total SG&A expense $ 97,476  $ 10,357  $ 8,782  $ 106,258  $ 18,740 
a.    Includes travel-related costs, information technology expenses, rent, utilities and other general and administrative-related costs.
b.    Included in the three and six months ended June 30, 2024 amounts is a charge of $89.2 million related to Cobra's Settlement Agreement with PREPA.
    

SG&A expenses, as a percentage of total revenue, were 189% for the second quarter of 2024 compared to 20% for the first quarter of 2024.

Interest Expense and Financing Charges, net
Interest expense and financing charges, net were $2.5 million for the second quarter of 2024 compared to $8.1 million for the first quarter of 2024. The Company recognized a financing charge totaling $5.5 million during the first quarter of 2024 related to the termination of the Assignment Agreement with SPCP Group LLC.

Liquidity
As of June 30, 2024, Mammoth had cash on hand of $10.3 million. As of June 30, 2024, the Company’s revolving credit facility was undrawn, the borrowing base was $21.0 million and there was $14.3 million of available borrowing capacity under the revolving credit facility, after giving effect to $6.7 million of outstanding letters of credit. As of June 30, 2024, Mammoth had total liquidity of $24.6 million.
As of August 7, 2024, Mammoth had cash on hand of $9.1 million, no outstanding borrowings under its revolving credit facility, and a borrowing base of $25.7 million. As of August 7, 2024, the Company had $19.0 million of available borrowing capacity under its revolving credit facility and total liquidity of $28.1 million.

Capital Expenditures
The following table summarizes Mammoth’s capital expenditures by operating division for the periods indicated (in thousands):
Three Months Ended Six Months Ended
June 30, March 31, June 30,
2024 2023 2024 2024 2023
Well completion services(a)
$ 2,081  $ 4,348  $ 2,663  $ 4,738  $ 10,120 
Infrastructure services(b)
275  72  683  963  275 
Drilling services(c)
85  —  —  87  — 
Other(d)
196  —  146  342  — 
Eliminations(a)
2,282  83  659  2,940  144 
Total capital expenditures $ 4,919  $ 4,503  $ 4,151  $ 9,070  $ 10,539 
a.     Capital expenditures primarily for upgrades and maintenance to our pressure pumping fleet for the periods presented.
b.    Capital expenditures primarily for truck, tooling and equipment purchases for the periods presented.
3


c.     Capital expenditures primarily for maintenance for the periods presented.
d.    Capital expenditures primarily for equipment for the Company’s rental businesses for the periods presented.

Conference Call Information
Mammoth will host a conference call on Friday, August 9, 2024 at 9:00 a.m. Central time (10:00 a.m. Eastern time) to discuss its second quarter financial and operational results. The telephone number to access the conference call is 1-201-389-0872. The conference call will also be webcast live on https://ir.mammothenergy.com/events-presentations. Please submit any questions for management prior to the call via email to TUSK@dennardlascar.com.

About Mammoth Energy Services, Inc.
Mammoth is an integrated, growth-oriented energy services company focused on the providing products and services to enable the exploration and development of North American onshore unconventional oil and natural gas reserves as well as the construction and repair of the electric grid for private utilities, public investor-owned utilities and co-operative utilities through its infrastructure services businesses. Mammoth’s suite of services and products include: well completion services, infrastructure services, natural sand and proppant services, drilling services and other energy services. For more information, please visit www.mammothenergy.com.

Contacts:
Mark Layton, CFO
Mammoth Energy Services, Inc
investors@mammothenergy.com

Rick Black / Ken Dennard
Dennard Lascar Investor Relations
TUSK@dennardlascar.com

Forward-Looking Statements and Cautionary Statements
This news release (and any oral statements made regarding the subjects of this release, including on the conference call announced herein) contains certain statements and information that may constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical facts that address activities, events or developments that Mammoth expects, believes or anticipates will or may occur in the future are forward-looking statements. The words “anticipate,” “believe,” “ensure,” “expect,” “if,” “intend,” “plan,” “estimate,” “project,” “forecasts,” “predict,” “outlook,” “aim,” “will,” “could,” “should,” “potential,” “would,” “may,” “probable,” “likely” and similar expressions, and the negative thereof, are intended to identify forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this press release specifically include statements, estimates and projections regarding the Company’s business outlook and plans, future financial position, liquidity and capital resources, operations, performance, acquisitions, returns, capital expenditure budgets, plans for stock repurchases under its stock repurchase program, costs and other guidance regarding future developments. Forward-looking statements are not assurances of future performance. These forward-looking statements are based on management’s current expectations and beliefs, forecasts for the Company’s existing operations, experience and perception of historical trends, current conditions, anticipated future developments and their effect on Mammoth, and other factors believed to be appropriate. Although management believes that the expectations and assumptions reflected in these forward-looking statements are reasonable as and when made, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all). Moreover, the Company’s forward-looking statements are subject to significant risks and uncertainties, including those described in its Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other filings it makes with the SEC, including those relating to the Company’s acquisitions and contracts, many of which are beyond the Company’s control, which may cause actual results to differ materially from historical experience and present expectations or projections which are implied or expressed by the forward-looking statements. Important factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to: demand for our services; the volatility of oil and natural gas prices and actions by OPEC members and other exporting nations affecting commodities prices and production levels; the impact of the war in Ukraine and the Israel-Hamas war on the global energy and capital markets and global stability; performance of contracts and supply chain disruptions; inflationary pressures; higher interest rates and their impact on the cost of capital; instability in the banking and financial services sectors; the outcome of ongoing government investigations and other legal proceedings; the failure to receive or delays in receiving the Title III Court approval relating to the settlement agreement between Cobra ,PREPA and the Financial
4


Oversight and Management Board for Puerto Rico, in its capacity as Title III representative for PREPA, to settle all outstanding litigation and other dispute matters between Cobra and PREPA, and/or any payments under the settlement agreement discussed in this news release; the Company’s inability to replace the prior levels of work in its business segments, including its infrastructure and well completion services segments; risks relating to economic conditions, including concerns over a potential economic slowdown or recession; impacts of the recent federal infrastructure bill on the infrastructure industry and our infrastructure services business; the loss of or interruption in operations of one or more of Mammoth’s significant suppliers or customers; the loss of management and/or crews; the outcome or settlement of our litigation matters and the effect on our financial condition and results of operations; the effects of government regulation, permitting and other legal requirements; operating risks; the adequacy of capital resources and liquidity; Mammoth's ability to comply with the applicable financial covenants and other terms and conditions under Mammoth's revolving credit facility and term loan; weather; natural disasters; litigation; volatility in commodity markets; competition in the oil and natural gas and infrastructure industries; and costs and availability of resources.

Investors are cautioned not to place undue reliance on any forward-looking statement which speaks only as of the date on which such statement is made. We undertake no obligation to correct, revise or update any forward-looking statement after the date such statement is made, whether as a result of new information, future events or otherwise, except as required by applicable law.

5

MAMMOTH ENERGY SERVICES, INC.
CONSOLIDATED BALANCE SHEETS

ASSETS June 30, December 31,
2024 2023
CURRENT ASSETS (in thousands)
Cash and cash equivalents $ 10,266  $ 16,556 
Restricted cash —  7,742 
Accounts receivable, net 235,795  447,202 
Inventories 12,387  12,653 
Prepaid expenses 6,450  12,181 
Other current assets 589  591 
Total current assets 265,487  496,925 
Property, plant and equipment, net 109,517  113,905 
Sand reserves 58,215  58,528 
Operating lease right-of-use assets 6,403  9,551 
Goodwill 9,214  9,214 
Deferred income tax asset —  1,844 
Other non-current assets 6,671  8,512 
Total assets $ 455,507  $ 698,479 
LIABILITIES AND EQUITY
CURRENT LIABILITIES
Accounts payable $ 24,136  $ 27,508 
Accrued expenses and other current liabilities 31,151  86,713 
Accrued expenses and other current liabilities - related parties —  1,241 
Current operating lease liability 4,352  5,771 
Income taxes payable 43,625  61,320 
Total current liabilities 103,264  182,553 
Long-term debt from related parties 47,275  42,809 
Deferred income tax liabilities 2,505  628 
Long-term operating lease liability 1,983  3,534 
Asset retirement obligation 4,194  4,140 
Other long-term liabilities 3,910  4,715 
Total liabilities 163,131  238,379 
COMMITMENTS AND CONTINGENCIES
EQUITY
Equity:
Common stock, $0.01 par value, 200,000,000 shares authorized, 48,127,369 and 47,941,652 issued and outstanding at June 30, 2024 and December 31, 2023
481  479 
Additional paid in capital 539,994  539,558 
Accumulated deficit (244,121) (76,317)
Accumulated other comprehensive loss (3,978) (3,620)
Total equity 292,376  460,100 
Total liabilities and equity $ 455,507  $ 698,479 


6

MAMMOTH ENERGY SERVICES, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME


Three Months Ended Six Months Ended
June 30, March 31, June 30,
2024 2023 2024 2024 2023
(in thousands, except per share amounts)
REVENUE
Services revenue $ 46,770  $ 63,478  $ 38,814  $ 85,584  $ 167,115 
Services revenue - related parties 66  369  68  133  589 
Product revenue 4,693  11,584  4,307  8,999  24,047 
Total revenue 51,529  75,431  43,189  94,716  191,751 
COST AND EXPENSES
Services cost of revenue (exclusive of depreciation, depletion, amortization and accretion of $4,780, $10,270, $5,874, $10,654, $22,032, respectively, for the three months ended June 30, 2024, June 30, 2023, and March 31, 2024 and six months ended June 30, 2024 and 2023)
38,962  52,846  34,483  73,445  133,823 
Services cost of revenue - related parties 118  210  118  236  240 
Product cost of revenue (exclusive of depreciation, depletion, amortization and accretion of $1,271, $2,373, $1,146, $2,417, $3,559, respectively, for the three months ended June 30, 2024, June 30, 2023, and March 31, 2024 and six months ended June 30, 2024 and 2023)
4,761  7,196  5,983  10,744  15,181 
Selling, general and administrative 97,476  10,357  8,782  106,258  18,740 
Depreciation, depletion, amortization and accretion 6,051  12,650  7,021  13,073  25,606 
Gains on disposal of assets, net (1,036) (473) (1,166) (2,203) (834)
Total cost and expenses 146,332  82,786  55,221  201,553  192,756 
Operating loss (94,803) (7,355) (12,032) (106,837) (1,005)
OTHER INCOME (EXPENSE)
Interest expense and financing charges, net (1,005) (3,220) (6,637) (7,642) (6,509)
Interest expense and financing charges, net - related parties (1,529) —  (1,500) (3,028) — 
Other (expense) income, net (73,678) 8,339  10,143  (63,536) 16,963 
Total other (expense) income (76,212) 5,119  2,006  (74,206) 10,454 
(Loss) income before income taxes (171,015) (2,236) (10,026) (181,043) 9,449 
(Benefit) provision for income taxes (15,022) 2,234  1,785  (13,239) 5,568 
Net (loss) income $ (155,993) $ (4,470) $ (11,811) $ (167,804) $ 3,881 
OTHER COMPREHENSIVE (LOSS) INCOME
Foreign currency translation adjustment (114) 227  (244) (358) 230 
Comprehensive (loss) income $ (156,107) $ (4,243) $ (12,055) $ (168,162) $ 4,111 
Net (loss) income per share (basic) $ (3.25) $ (0.09) $ (0.25) $ (3.50) $ 0.08 
Net (loss) income per share (diluted) $ (3.25) $ (0.09) $ (0.25) $ (3.50) $ 0.08 
Weighted average number of shares outstanding (basic) 48,040  47,718  47,964  48,002  47,581 
Weighted average number of shares outstanding (diluted) 48,040  47,718  47,964  48,002  47,966 

7

MAMMOTH ENERGY SERVICES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS

Six Months Ended
June 30,
2024 2023
(in thousands)
Cash flows from operating activities:
Net (loss) income $ (167,804) $ 3,881 
Adjustments to reconcile net (loss) income to cash provided by operating activities:
Stock based compensation 438  908 
Depreciation, depletion, accretion and amortization 13,073  25,606 
Amortization of debt origination costs 714  377 
Change in provision for expected credit losses 171,076  (425)
Gains on disposal of assets (2,203) (834)
Gains from sales of equipment damaged or lost down-hole —  (46)
Deferred income taxes 3,722  (46)
Other 1,099  387 
Changes in assets and liabilities:
Accounts receivable, net 39,073  7,880 
Inventories 265  (1,306)
Prepaid expenses and other assets 5,703  5,162 
Accounts payable (2,276) 466 
Accrued expenses and other liabilities (7,688) (13,924)
Accrued expenses and other liabilities - related parties 3,028  — 
Income taxes payable (17,692) 4,523 
Net cash provided by operating activities 40,528  32,609 
Cash flows from investing activities:
Purchases of property and equipment (9,070) (10,539)
Proceeds from disposal of property and equipment 4,548  806 
Net cash used in investing activities (4,522) (9,733)
Cash flows from financing activities:
Borrowings on long-term debt —  118,900 
Repayments of long-term debt —  (143,064)
Payments on financing transaction (46,837) — 
Payments on sale-leaseback transaction (2,148) (2,449)
Principal payments on financing leases and equipment financing notes (966) (3,791)
Debt issuance costs (37) — 
Other —  (919)
Net cash used in financing activities (49,988) (31,323)
Effect of foreign exchange rate on cash (50) 15 
Net change in cash, cash equivalents and restricted cash (14,032) (8,432)
Cash, cash equivalents and restricted cash at beginning of period 24,298  17,282 
Cash, cash equivalents and restricted cash at end of period $ 10,266  $ 8,850 
Supplemental disclosure of cash flow information:
Cash paid for interest $ 1,440  $ 6,321 
Cash paid for income taxes, net of refunds received $ 722  $ 752 
Supplemental disclosure of non-cash transactions:
Interest paid in kind - related parties $ 4,269  $ — 
Purchases of property and equipment included in accounts payable $ 2,258  $ 6,732 
Right-of-use assets obtained for financing lease liabilities $ 1,369  $ 306 

8

MAMMOTH ENERGY SERVICES, INC.
SEGMENT INCOME STATEMENTS
(in thousands)
Three Months Ended June 30, 2024 Well Completion Infrastructure Sand Drilling All Other Eliminations Total
Revenue from external customers $ 9,935  $ 31,433  $ 4,693  $ 736  $ 4,732  $ —  $ 51,529 
Intersegment revenues 109  —  27  —  2,359  (2,495) — 
Total revenue 10,044  31,433  4,720  736  7,091  (2,495) 51,529 
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion 10,096  24,630  4,589  1,155  3,371  —  43,841 
Intersegment cost of revenues 234  —  2,257  (2,493) — 
Total cost of revenue 10,330  24,631  4,589  1,156  5,628  (2,493) 43,841 
Selling, general and administrative 1,196  94,450  943  176  711  —  97,476 
Depreciation, depletion, amortization and accretion 2,691  627  1,271  613  849  —  6,051 
Gains on disposal of assets, net (105) (460) (110) (1) (360) —  (1,036)
Operating (loss) income (4,068) (87,815) (1,973) (1,208) 263  (2) (94,803)
Interest expense and financing charges, net 522  1,577  131  121  183  —  2,534 
Other expense (income), net —  72,687  (1) —  992  —  73,678 
Loss before income taxes $ (4,590) $ (162,079) $ (2,103) $ (1,329) $ (912) $ (2) $ (171,015)
Three Months Ended June 30, 2023 Well Completion Infrastructure Sand Drilling All Other Eliminations Total
Revenue from external customers $ 27,466  $ 28,315  $ 11,567  $ 2,810  $ 5,273  $ —  $ 75,431 
Intersegment revenues 118  —  —  —  383  (501) — 
Total revenue 27,584  28,315  11,567  2,810  5,656  (501) 75,431 
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion 23,594  23,292  7,067  2,375  3,924  —  60,252 
Intersegment cost of revenues 227  —  12  253  (501) — 
Total cost of revenue 23,821  23,301  7,067  2,387  4,177  (501) 60,252 
Selling, general and administrative 1,776  6,385  954  193  1,049  —  10,357 
Depreciation, depletion, amortization and accretion 4,500  2,436  2,374  1,154  2,186  —  12,650 
Gains on disposal of assets, net —  —  —  —  (473) —  (473)
Operating (loss) income (2,513) (3,807) 1,172  (924) (1,283) —  (7,355)
Interest expense and financing charges, net 824  1,869  149  133  245  —  3,220 
Other expense (income), net (8,557) (4) —  221  —  (8,339)
(Loss) income before income taxes $ (3,338) $ 2,881  $ 1,027  $ (1,057) $ (1,749) $ —  $ (2,236)
Three Months Ended March 31, 2024 Well Completion Infrastructure Sand Drilling All Other Eliminations Total
Revenue from external customers $ 8,159  $ 25,038  $ 4,307  $ 511  $ 5,174  $ —  $ 43,189 
Intersegment revenues 114  —  —  —  1,005  (1,119) — 
Total revenue 8,273  25,038  4,307  511  6,179  (1,119) 43,189 
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion 8,338  21,533  5,840  1,050  3,823  —  40,584 
Intersegment cost of revenues 218  25  —  874  (1,119) — 
Total cost of revenue 8,556  21,558  5,840  1,052  4,697  (1,119) 40,584 
Selling, general and administrative 1,073  5,617  1,031  212  849  —  8,782 
Depreciation, depletion, amortization and accretion 3,264  718  1,146  874  1,019  —  7,021 
Losses (gains) on disposal of assets, net 250  (483) —  (935) —  (1,166)
Operating (loss) income (4,870) (2,372) (3,710) (1,629) 549  —  (12,032)
Interest expense and financing charges, net 569  7,099  142  128  199  —  8,137 
Other (income) expense, net —  (10,258) (1) —  116  —  (10,143)
(Loss) income before income taxes $ (5,439) $ 787  $ (3,851) $ (1,757) $ 234  $ —  $ (10,026)
9

MAMMOTH ENERGY SERVICES, INC.
SEGMENT INCOME STATEMENTS
(in thousands)
Six Months ended June 30, 2024 Well Completion Infrastructure Sand Drilling All Other Eliminations Total
Revenue from external customers $ 18,093  $ 56,471  $ 8,999  $ 1,247  $ 9,906  $ —  $ 94,716 
Intersegment revenues 222  —  28  —  3,364  (3,614) $ — 
Total revenue 18,315  56,471  9,027  1,247  13,270  (3,614) 94,716 
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion 18,434  46,164  10,430  2,203  7,194  —  84,425 
Intersegment cost of revenues 452  26  —  3,131  (3,612) $ — 
Total cost of revenue 18,886  46,190  10,430  2,206  10,325  (3,612) 84,425 
Selling, general and administrative 2,269  100,068  1,974  388  1,559  —  106,258 
Depreciation, depletion, amortization and accretion 5,955  1,346  2,417  1,488  1,867  —  13,073 
Losses (gains) on disposal of assets, net 145  (943) (110) (1,296) —  (2,203)
Operating (loss) income (8,940) (90,190) (5,684) (2,836) 815  (2) (106,837)
Interest expense and financing charges, net 1,091  8,675  273  250  381  —  10,670 
Other expense (income), net 62,429  (1) —  1,107  —  63,536 
Loss before income taxes $ (10,032) $ (161,294) $ (5,956) $ (3,086) $ (673) $ (2) $ (181,043)
Six Months ended June 30, 2023 Well Completion Infrastructure Sand Drilling All Other Eliminations Total
Revenue from external customers $ 94,644  $ 56,596  $ 24,009  $ 4,165  $ 12,337  $ —  $ 191,751 
Intersegment revenues 240  —  25  —  833  (1,098) — 
Total revenue 94,884  56,596  24,034  4,165  13,170  (1,098) 191,751 
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion 75,630  45,768  14,927  3,841  9,078  —  149,244 
Intersegment cost of revenues 704  20  —  26  348  (1,098) — 
Total cost of revenue 76,334  45,788  14,927  3,867  9,426  (1,098) 149,244 
Selling, general and administrative 4,268  10,595  1,458  339  2,080  —  18,740 
Depreciation, depletion, amortization and accretion 9,317  5,810  3,561  2,383  4,535  —  25,606 
Gains on disposal of assets, net —  (127) (16) —  (691) —  (834)
Operating income (loss) 4,965  (5,470) 4,104  (2,424) (2,180) —  (1,005)
Interest expense and financing charges, net 1,753  3,714  305  259  478  —  6,509 
Other expense (income), net (17,365) (6) —  407  —  (16,963)
Income (loss) before income taxes $ 3,211  $ 8,181  $ 3,805  $ (2,683) $ (3,065) $ —  $ 9,449 




10

MAMMOTH ENERGY SERVICES, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Adjusted EBITDA

Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of the Company’s financial statements, such as industry analysts, investors, lenders and rating agencies. Mammoth defines Adjusted EBITDA as net (loss) income before depreciation, depletion, amortization and accretion expense, gains on disposal of assets, net, stock based compensation, interest expense and financing charges, net, other (income) expense, net (which is comprised of interest on trade accounts receivable and certain legal expenses) and provision (benefit) for income taxes, further adjusted to add back interest on trade accounts receivable. The Company excludes the items listed above from net (loss) income in arriving at Adjusted EBITDA because these amounts can vary substantially from company to company within the energy service industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net (loss) income or cash flows from operating activities as determined in accordance with GAAP or as an indicator of Mammoth’s operating performance or liquidity. Certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax structure, as well as the historic costs of depreciable assets. Mammoth’s computations of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. The Company believes that Adjusted EBITDA is a widely followed measure of operating performance and may also be used by investors to measure its ability to meet debt service requirements.

The following tables provide a reconciliation of Adjusted EBITDA to the GAAP financial measure of net (loss) income on a consolidated basis and for each of the Company’s segments (in thousands):

Consolidated
Three Months Ended Years Ended
June 30, March 31, June 30,
Reconciliation of net (loss) income to Adjusted EBITDA: 2024 2023 2024 2024 2023
Net (loss) income $ (155,993) $ (4,470) $ (11,811) $ (167,804) $ 3,881 
Depreciation, depletion, amortization and accretion expense 6,051  12,650  7,021  13,073  25,606 
Gains on disposal of assets, net (1,036) (473) (1,166) (2,203) (834)
Stock based compensation 219  261  219  438  908 
Interest expense and financing charges, net 2,534  3,220  8,137  10,670  6,509 
Other expense (income), net 73,678  (8,339) (10,143) 63,536  (16,963)
(Benefit) provision for income taxes (15,022) 2,234  1,785  (13,239) 5,568 
Interest on trade accounts receivable (71,171) 11,341  10,485  (60,686) 22,454 
Adjusted EBITDA $ (160,740) $ 16,424  $ 4,527  $ (156,215) $ 47,129 

11

MAMMOTH ENERGY SERVICES, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES


Well Completion Services
Three Months Ended Six Months Ended
June 30, March 31, June 30,
Reconciliation of net (loss) income to Adjusted EBITDA: 2024 2023 2024 2024 2023
Net (loss) income $ (4,590) $ (3,338) $ (5,439) $ (10,032) $ 3,211 
Depreciation and amortization expense 2,691  4,500  3,264  5,955  9,317 
(Gains) losses on disposal of assets, net (105) —  250  145  — 
Stock based compensation 46  97  44  90  387 
Interest expense and financing charges, net 522  824  569  1,091  1,753 
Other expense, net —  — 
Adjusted EBITDA $ (1,436) $ 2,084  $ (1,312) $ (2,750) $ 14,669 

Infrastructure Services
Three Months Ended Six Months Ended
June 30, March 31, June 30,
Reconciliation of net (loss) income to Adjusted EBITDA: 2024 2023 2024 2024 2023
Net (loss) income $ (144,861) $ 697  $ (405) $ (145,267) $ 3,151 
Depreciation and amortization expense 627  2,436  718  1,346  5,810 
Gains on disposal of assets, net (460) —  (483) (943) (127)
Stock based compensation 123  107  117  240  337 
Interest expense and financing charges, net 1,577  1,869  7,099  8,675  3,714 
Other expense (income), net 72,687  (8,557) (10,258) 62,429  (17,365)
(Benefit) provision for income taxes (17,218) 2,184  1,192  (16,027) 5,030 
Interest on trade accounts receivable (71,171) 11,341  10,485  (60,686) 22,454 
Adjusted EBITDA $ (158,696) $ 10,077  $ 8,465  $ (150,233) $ 23,004 

Natural Sand Proppant Services
Three Months Ended Six Months Ended
June 30, March 31, June 30,
Reconciliation of net (loss) income to Adjusted EBITDA: 2024 2023 2024 2024 2023
Net (loss) income $ (2,103) $ 1,027  $ (3,851) $ (5,956) $ 3,805 
Depreciation, depletion, amortization and accretion expense 1,271  2,374  1,146  2,417  3,561 
Gains on disposal of assets, net (110) —  —  (110) (16)
Stock based compensation 32  36  38  69  113 
Interest expense and financing charges, net 131  149  142  273  305 
Other income, net (1) (4) (1) (1) (6)
Adjusted EBITDA $ (780) $ 3,582  $ (2,526) $ (3,308) $ 7,762 

12

MAMMOTH ENERGY SERVICES, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Drilling Services
Three Months Ended Six Months Ended
June 30, March 31, June 30,
Reconciliation of net loss to Adjusted EBITDA: 2024 2023 2024 2024 2023
Net loss $ (1,329) $ (1,057) $ (1,757) $ (3,086) $ (2,683)
Depreciation expense 613  1,154  874  1,488  2,383 
(Gains) losses on disposal of assets, net (1) —  — 
Stock based compensation 10  13 
Interest expense and financing charges, net 121  133  128  250  259 
Adjusted EBITDA $ (591) $ 235  $ (748) $ (1,337) $ (28)


Other Services(a)
Three Months Ended Six Months Ended
June 30, March 31, June 30,
Reconciliation of net loss to Adjusted EBITDA: 2024 2023 2024 2024 2023
Net loss $ (3,108) $ (1,799) $ (359) $ (3,461) $ (3,603)
Depreciation, amortization and accretion expense 849  2,186  1,019  1,867  4,535 
Gains on disposal of assets, net (360) (473) (935) (1,296) (691)
Stock based compensation 13  16  15  29  58 
Interest expense and financing charges, net 183  245  199  381  478 
Other expense, net 992  221  116  1,107  407 
Provision for income taxes 2,196  50  593  2,788  538 
Adjusted EBITDA $ 765  $ 446  $ 648  $ 1,415  $ 1,722 
a.    Includes results for Mammoth’s aviation, equipment rentals, remote accommodations and equipment manufacturing and corporate related activities. The Company’s corporate related activities do not generate revenue.


13