株探米国株
日本語 英語
エドガーで原本を確認する
0001679268FALSE00016792682024-11-012024-11-01



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): November 1, 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 November 1, 2024, Mammoth Energy Services, Inc. (the “Company”) issued a press release announcing its operational and financial results for the third quarter ended September 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 November 1, 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: November 1, 2024 By: /s/ Mark Layton
Mark Layton
Chief Financial Officer and Secretary






EX-99.1 2 a2024-09x30exx991.htm EX-99.1 Document

Exhibit 99.1

image.jpg


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


OKLAHOMA CITY - November 1, 2024 - Mammoth Energy Services, Inc. (NASDAQ: TUSK) (“Mammoth” or the “Company”) today reported financial and operational results for the third quarter ended September 30, 2024.

Arty Straehla, Chief Executive Officer of Mammoth commented, “Softness across our Well Completion Services markets appeared to have bottomed in the third quarter, and we expect a rebound in the fourth quarter. More importantly, we were pleased to have recently received a total of $168.4 million of the $188.4 million owed to our subsidiary through the Settlement Agreement with the Puerto Rico Electric Power Authority, or PREPA. We are now debt free and have plans to invest in both our Infrastructure Services and Well Completion Services divisions over the next year. In Infrastructure Services, we will be investing in additional crews and our engineering services capabilities to better serve our customers. In our Well Completion Services division, we will be upgrading pressure pumping equipment to more efficient dual fuel Tier 4 technology. We believe this investment positions us to capitalize on rising demand as markets are anticipated to improve later next year. Now that we are debt free and have significant capital to invest into our businesses, we believe we have an excellent platform to increase shareholder value.”

Financial Overview for the Third Quarter 2024:
Total revenue was $40.0 million for the third quarter compared to $65.0 million for the same quarter last year.

Net loss for the third quarter was $24.0 million, or $0.50 loss per diluted share, compared to net loss of $1.1 million, or $0.02 loss per diluted share, for the same quarter last year.

Adjusted EBITDA (as defined and reconciled below) was ($6.4) million for the third quarter of 2024, compared to $13.4 million for the same quarter last year.

Well Completion Services
Mammoth’s well completion services division contributed revenue (inclusive of inter-segment revenue) of $2.2 million for the third quarter, compared to $20.3 million for the same quarter of 2023. The Company had no pressure pumping fleets active during the third quarter of 2024 compared to an average utilization of 1.2 pressure pumping fleets during the same quarter of 2023. The third quarter 2024 revenue in the well completion services division was primarily attributable to one active pump-down crew.

Infrastructure Services
Mammoth’s infrastructure services division contributed revenue of $26.0 million for the third quarter compared to $26.7 million for the same quarter of 2023. Average crew count was 77 crews during the third quarter compared to 81 crews during the same quarter of 2023.

Natural Sand Proppant Services
Mammoth’s natural sand proppant services division contributed revenue (inclusive of inter-segment revenue) of $4.9 million for the third quarter compared to $10.6 million for the same quarter of 2023. In the third quarter, the Company sold approximately 163,000 tons of sand at an average sales price of $22.89 per ton compared to sales of approximately 352,000 tons of sand at an average sales price of $30.18 per ton during the same quarter of 2023.



Drilling Services
Mammoth’s drilling services division contributed revenue (inclusive of inter-segment revenue) of $1.6 million for the third quarter compared to $2.3 million for the same quarter of 2023.

Other Services
Mammoth’s other services, including aviation, equipment rentals, remote accommodations and equipment manufacturing, contributed revenue (inclusive of inter-segment revenue) of $7.0 million for the third quarter compared to $6.0 million for the same quarter of 2023.

Selling, General and Administrative Expenses
Selling, general and administrative (“SG&A”) expenses were $8.7 million for the third quarter compared to $10.4 million for the same quarter of 2023.
Following is a breakout of SG&A expense (in thousands):
Three Months Ended Nine Months Ended
September 30, September 30,
2024 2023 2024 2023
Cash expenses:
Compensation and benefits $ 3,173  $ 3,392  $ 10,394  $ 11,665 
Professional services 3,503  4,684  9,016  10,889 
Other(a)
 1,775  2,105  5,249  5,884 
Total cash SG&A expense 8,451  10,181  24,659  28,438 
Non-cash expenses:
Change in provision for expected credit losses(b)
 32  11  89,645  (414)
Stock based compensation 219  219  657  1,127 
Total non-cash SG&A expense 251  230  90,302  713 
Total SG&A expense $ 8,702  $ 10,411  $ 114,961  $ 29,151 
a.    Includes travel-related costs, information technology expenses, rent, utilities and other general and administrative-related costs.
b.    Included in the nine months ended September 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 22% for the third quarter compared to 16% for the same quarter of 2023.

Interest Expense and Financing Charges, net
Interest expense and financing charges, net were $9.7 million for the third quarter compared to $2.9 million for the same quarter of 2023. The Company recognized a charge to interest expense totaling $7.1 million during the third quarter of 2024 related to its sale leaseback agreements.

Liquidity
As of September 30, 2024, Mammoth had unrestricted cash on hand of $4.2 million. As of September 30, 2024, the Company’s revolving credit facility was undrawn, the borrowing base was $20.4 million and there was $13.7 million of available borrowing capacity under the revolving credit facility, after giving effect to $6.7 million of outstanding letters of credit. As of September 30, 2024, Mammoth had total liquidity of $17.9 million.
As previously announced, Cobra has received the first two installment payments of $150.0 million and $18.4 million, respectively, in connection with the previously disclosed Settlement Agreement with PREPA in October 2024. Subsequent to the receipt of the first installment payment, the Company paid, in full, all amounts owed under the term credit facility with Wexford Capital LP, including the accrued and unpaid interest, in the aggregate amount of $50.9 million, and terminated the facility on October 2, 2024.
2

In connection with the receipt of the second installment payment from PREPA, as required under the terms of the Settlement Agreement, Cobra instructed Fifth Third Bank, National Association (“Fifth Third Bank”) to issue a letter of credit to PREPA in the amount of $18.4 million and transferred a total of $19.3 million to a restricted cash account maintained by Fifth Third Bank as collateral for the letter of credit.

As of October 30, 2024, Mammoth had cash on hand of $86.2 million, no outstanding borrowings under its revolving credit facility, and a borrowing base of $18.2 million. As of October 30, 2024, the Company had $11.5 million of available borrowing capacity under its revolving credit facility and total liquidity of $97.7 million.

Capital Expenditures
The following table summarizes Mammoth’s capital expenditures by operating division for the periods indicated (in thousands):
Three Months Ended Nine Months Ended
September 30, September 30,
2024 2023 2024 2023
Well completion services(a)
 $ 3,812  $ 4,651  $ 8,549  $ 14,762 
Infrastructure services(b)
 88  69  1,051  344 
Drilling services(c)
 15  98  102  97 
Other(d)
 323  72  665  82 
Eliminations(a)
 (2,341) (165) 600  (20)
Total capital expenditures $ 1,897  $ 4,725  $ 10,967  $ 15,265 
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.
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, November 1, 2024 at 9:00 a.m. Central time (10:00 a.m. Eastern time) to discuss its third 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
3

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 news 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 remaining payments under the settlement agreement with PREPA; 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 its revolving credit facility; 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.

4
MAMMOTH ENERGY SERVICES, INC.
CONSOLIDATED BALANCE SHEETS

ASSETS September 30, December 31,
2024 2023
CURRENT ASSETS (in thousands)
Cash and cash equivalents $ 4,165  $ 16,556 
Restricted cash 2,000  7,742 
Accounts receivable, net 232,032  447,202 
Inventories 13,498  12,653 
Prepaid expenses 2,912  12,181 
Other current assets 581  591 
Total current assets 255,188  496,925 
Property, plant and equipment, net 109,394  113,905 
Sand reserves, net 57,497  58,528 
Operating lease right-of-use assets 5,010  9,551 
Goodwill 9,214  9,214 
Deferred income tax asset —  1,844 
Other non-current assets 6,675  8,512 
Total assets $ 442,978  $ 698,479 
LIABILITIES AND EQUITY
CURRENT LIABILITIES
Accounts payable $ 30,065  $ 27,508 
Accrued expenses and other current liabilities 35,433  86,713 
Accrued expenses and other current liabilities - related parties —  1,241 
Current operating lease liability 3,428  5,771 
Income taxes payable 44,512  61,320 
Total current liabilities 113,438  182,553 
Long-term debt from related parties 49,009  42,809 
Deferred income tax liabilities 2,272  628 
Long-term operating lease liability 1,556  3,534 
Asset retirement obligation 4,244  4,140 
Other long-term liabilities 3,781  4,715 
Total liabilities 174,300  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 September 30, 2024 and December 31, 2023
 481  479 
Additional paid in capital 540,213  539,558 
Accumulated deficit (268,163) (76,317)
Accumulated other comprehensive loss (3,853) (3,620)
Total equity 268,678  460,100 
Total liabilities and equity $ 442,978  $ 698,479 


5
MAMMOTH ENERGY SERVICES, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME


Three Months Ended Nine Months Ended
September 30, September 30,
2024 2023 2024 2023
(in thousands, except per share amounts)
REVENUE
Services revenue $ 34,069  $ 54,025  $ 119,653  $ 221,140 
Services revenue - related parties 1,037  252  1,171  841 
Product revenue 4,909  10,682  13,908  34,729 
Total revenue 40,015  64,959  134,732  256,710 
COST AND EXPENSES
Services cost of revenue (exclusive of depreciation, depletion, amortization and accretion of $4,495, $8,394, $15,149, $30,426, respectively, for the three months ended September 30, 2024 and 2023 and nine months ended September 30, 2024 and 2023)
 34,468  45,082  107,914  178,905 
Services cost of revenue - related parties 118  120  355  360 
Product cost of revenue (exclusive of depreciation, depletion, amortization and accretion of $1,688, $2,836, $4,105, $6,395, respectively, for the three months ended September 30, 2024 and 2023 and nine months ended September 30, 2024 and 2023)
 3,386  7,615  14,130  22,796 
Selling, general and administrative 8,702  10,411  114,961  29,151 
Depreciation, depletion, amortization and accretion 6,184  11,233  19,256  36,839 
Gains on disposal of assets, net (293) (2,450) (2,496) (3,284)
Impairment of goodwill —  1,810  —  1,810 
Total cost and expenses 52,565  73,821  254,120  266,577 
Operating loss (12,550) (8,862) (119,388) (9,867)
OTHER INCOME (EXPENSE)
Interest expense and financing charges, net (8,088) (2,876) (15,730) (9,385)
Interest expense and financing charges, net - related parties (1,642) —  (4,670) — 
Other (expense) income, net (1,122) 14,088  (64,658) 31,051 
Total other (expense) income (10,852) 11,212  (85,058) 21,666 
(Loss) income before income taxes (23,402) 2,350  (204,446) 11,799 
Provision (benefit) for income taxes 640  3,438  (12,600) 9,006 
Net (loss) income $ (24,042) $ (1,088) $ (191,846) $ 2,793 
OTHER COMPREHENSIVE (LOSS) INCOME
Foreign currency translation adjustment 125  (275) (233) (45)
Comprehensive (loss) income $ (23,917) $ (1,363) $ (192,079) $ 2,748 
Net (loss) income per share (basic) $ (0.50) $ (0.02) $ (3.99) $ 0.06 
Net (loss) income per share (diluted) $ (0.50) $ (0.02) $ (3.99) $ 0.06 
Weighted average number of shares outstanding (basic) 48,127  47,942  48,044  47,721 
Weighted average number of shares outstanding (diluted) 48,127  47,942  48,044  47,973 

6
MAMMOTH ENERGY SERVICES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS

Nine Months Ended
September 30,
2024 2023
(in thousands)
Cash flows from operating activities:
Net (loss) income $ (191,846) $ 2,793 
Adjustments to reconcile net (loss) income to cash provided by operating activities:
Stock based compensation 657  1,127 
Depreciation, depletion, accretion and amortization 19,256  36,839 
Amortization of debt origination costs 1,076  565 
Change in provision for expected credit losses 171,108  (414)
Gains on disposal of assets (2,496) (3,284)
Gains from sales of equipment damaged or lost down-hole (160) (335)
Impairment of goodwill —  1,810 
Gain on sale of business —  (2,080)
Deferred income taxes 3,488  (70)
Other 724  (273)
Changes in assets and liabilities:
Accounts receivable, net 43,107  1,445 
Inventories (845) (2,896)
Prepaid expenses and other assets 9,252  8,990 
Accounts payable 1,938  (7,537)
Accrued expenses and other liabilities (3,796) (19,679)
Accrued expenses and other liabilities - related parties 4,647  — 
Income taxes payable (16,809) 7,950 
Net cash provided by operating activities 39,301  24,951 
Cash flows from investing activities:
Purchases of property and equipment (10,967) (15,265)
Business divestitures, net of cash transferred —  3,276 
Proceeds from disposal of property and equipment 5,047  4,304 
Net cash used in investing activities (5,920) (7,685)
Cash flows from financing activities:
Borrowings on long-term debt —  168,800 
Repayments of long-term debt —  (183,291)
Payments on financing transaction (46,837) — 
Payments on sale-leaseback transaction (3,206) (3,711)
Principal payments on financing leases and equipment financing notes (1,403) (4,872)
Debt issuance costs (37) — 
Other —  (919)
Net cash used in financing activities (51,483) (23,993)
Effect of foreign exchange rate on cash (31) (28)
Net change in cash, cash equivalents and restricted cash (18,133) (6,755)
Cash, cash equivalents and restricted cash at beginning of period 24,298  17,282 
Cash, cash equivalents and restricted cash at end of period $ 6,165  $ 10,527 
Supplemental disclosure of cash flow information:
Cash paid for interest $ 2,096  $ 8,951 
Cash paid for income taxes, net of refunds received $ 716  $ 788 
Supplemental disclosure of non-cash transactions:
Interest paid in kind - related parties $ 5,888  $ — 
Purchases of property and equipment included in accounts payable $ 3,964  $ 4,197 
Right-of-use assets obtained for financing lease liabilities $ 2,971  $ 507 

7
MAMMOTH ENERGY SERVICES, INC.
SEGMENT INCOME STATEMENTS
(in thousands)
Three Months Ended September 30, 2024 Well Completion Infrastructure Sand Drilling All Other Eliminations Total
Revenue from external customers $ 2,124  $ 26,043  $ 4,909  $ 1,557  $ 5,382  $ —  $ 40,015 
Intersegment revenues 108  —  —  —  1,641  (1,749) — 
Total revenue 2,232  26,043  4,909  1,557  7,023  (1,749) 40,015 
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion 7,099  22,539  3,110  1,478  3,746  —  37,972 
Intersegment cost of revenues 185  —  —  1  1,565  (1,751) — 
Total cost of revenue 7,284  22,539  3,110  1,479  5,311  (1,751) 37,972 
Selling, general and administrative 887  5,557  1,211  230  817  —  8,702 
Depreciation, depletion, amortization and accretion 2,546  626  1,688  587  737  —  6,184 
Gains on disposal of assets, net (60) (41) —  —  (192) —  (293)
Operating (loss) income (8,425) (2,638) (1,100) (739) 350  2  (12,550)
Interest expense and financing charges, net 533  8,742  135  127  193  —  9,730 
Other expense (income), net 1  1,491  3  —  (373) —  1,122 
(Loss) income before income taxes $ (8,959) $ (12,871) $ (1,238) $ (866) $ 530  $ 2  $ (23,402)
Three Months Ended September 30, 2023 Well Completion Infrastructure Sand Drilling All Other Eliminations Total
Revenue from external customers $ 20,166  $ 26,712  $ 10,633  $ 2,337  $ 5,111  $ —  $ 64,959 
Intersegment revenues 161  —  —  —  909  (1,070) — 
Total revenue 20,327  26,712  10,633  2,337  6,020  (1,070) 64,959 
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion 17,528  22,042  6,977  2,194  4,076  —  52,817 
Intersegment cost of revenues 325  10  —  —  735  (1,070) — 
Total cost of revenue 17,853  22,052  6,977  2,194  4,811  (1,070) 52,817 
Selling, general and administrative 1,579  6,495  1,224  215  898  —  10,411 
Depreciation, depletion, amortization and accretion 3,971  1,557  2,836  1,114  1,755  —  11,233 
Gains on disposal of assets, net (2,016) (311) —  —  (123) —  (2,450)
Impairment of goodwill —  —  —  —  1,810  —  1,810 
Operating loss (1,060) (3,081) (404) (1,186) (3,131) —  (8,862)
Interest expense and financing charges, net 774  1,647  117  117  221  —  2,876 
Other income, net —  (11,348) (6) —  (2,734) —  (14,088)
(Loss) income before income taxes $ (1,834) $ 6,620  $ (515) $ (1,303) $ (618) $ —  $ 2,350 

8
MAMMOTH ENERGY SERVICES, INC.
SEGMENT INCOME STATEMENTS
(in thousands)
Nine Months ended September 30, 2024 Well Completion Infrastructure Sand Drilling All Other Eliminations Total
Revenue from external customers $ 20,218  $ 82,514  $ 13,908  $ 2,804  $ 15,288  $ —  $ 134,732 
Intersegment revenues 331  —  27  —  5,005  (5,363) $ — 
Total revenue 20,549  82,514  13,935  2,804  20,293  (5,363) 134,732 
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion 25,533  68,704  13,540  3,683  10,939  —  122,399 
Intersegment cost of revenues 638  26  —  4  4,695  (5,363) $ — 
Total cost of revenue 26,171  68,730  13,540  3,687  15,634  (5,363) 122,399 
Selling, general and administrative 3,156  105,625  3,185  618  2,377  —  114,961 
Depreciation, depletion, amortization and accretion 8,501  1,972  4,105  2,075  2,603  —  19,256 
Losses (gains) on disposal of assets, net 85  (984) (110) —  (1,487) —  (2,496)
Operating (loss) income (17,364) (92,829) (6,785) (3,576) 1,166  —  (119,388)
Interest expense and financing charges, net 1,624  17,417  408  377  574  —  20,400 
Other expense, net 2  63,919  2  —  735  —  64,658 
Loss before income taxes $ (18,990) $ (174,165) $ (7,195) $ (3,953) $ (143) $ —  $ (204,446)
Nine Months ended September 30, 2023 Well Completion Infrastructure Sand Drilling All Other Eliminations Total
Revenue from external customers $ 114,810  $ 83,308  $ 34,643  $ 6,501  $ 17,448  $ —  $ 256,710 
Intersegment revenues 400  —  25  —  1,743  (2,168) — 
Total revenue 115,210  83,308  34,668  6,501  19,191  (2,168) 256,710 
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion 93,158  67,810  21,905  6,035  13,153  —  202,061 
Intersegment cost of revenues 1,029  29  —  26  1,084  (2,168) — 
Total cost of revenue 94,187  67,839  21,905  6,061  14,237  (2,168) 202,061 
Selling, general and administrative 5,847  17,091  2,682  554  2,977  —  29,151 
Depreciation, depletion, amortization and accretion 13,288  7,366  6,397  3,497  6,291  —  36,839 
Gains on disposal of assets, net (2,016) (439) (16) —  (813) —  (3,284)
Impairment of goodwill —  —  —  —  1,810  —  1,810 
Operating income (loss) 3,904  (8,549) 3,700  (3,611) (5,311) —  (9,867)
Interest expense and financing charges, net 2,527  5,361  422  376  699  —  9,385 
Other expense (income), net 1  (28,713) (12) —  (2,327) —  (31,051)
Income (loss) before income taxes $ 1,376  $ 14,803  $ 3,290  $ (3,987) $ (3,683) $ —  $ 11,799 




9
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, impairment of goodwill, 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 Nine Months Ended
September 30, September 30,
Reconciliation of net (loss) income to Adjusted EBITDA: 2024 2023 2024 2023
Net (loss) income $ (24,042) $ (1,088) $ (191,846) $ 2,793 
Depreciation, depletion, amortization and accretion expense 6,184  11,233  19,256  36,839 
Gains on disposal of assets, net (293) (2,450) (2,496) (3,284)
Impairment of goodwill —  1,810  —  1,810 
Stock based compensation 219  219  657  1,127 
Interest expense and financing charges, net 9,730  2,876  20,400  9,385 
Other expense (income), net 1,122  (14,088) 64,658  (31,051)
Provision (benefit) for income taxes 640  3,438  (12,600) 9,006 
Interest on trade accounts receivable —  11,443  (60,686) 33,897 
Adjusted EBITDA $ (6,440) $ 13,393  $ (162,657) $ 60,522 

10
MAMMOTH ENERGY SERVICES, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES


Well Completion Services
Three Months Ended Nine Months Ended
September 30, September 30,
Reconciliation of net (loss) income to Adjusted EBITDA: 2024 2023 2024 2023
Net (loss) income $ (8,959) $ (1,834) $ (18,990) $ 1,376 
Depreciation and amortization expense 2,546  3,971  8,501  13,288 
(Gains) losses on disposal of assets, net (60) (2,016) 85  (2,016)
Stock based compensation 33  64  122  451 
Interest expense and financing charges, net 533  774  1,624  2,527 
Other expense, net 1  —  2  1 
Adjusted EBITDA $ (5,906) $ 959  $ (8,656) $ 15,627 

Infrastructure Services
Three Months Ended Nine Months Ended
September 30, September 30,
Reconciliation of net (loss) income to Adjusted EBITDA: 2024 2023 2024 2023
Net (loss) income $ (13,500) $ 3,239  $ (158,767) $ 6,392 
Depreciation and amortization expense 626  1,557  1,972  7,366 
Gains on disposal of assets, net (41) (311) (984) (439)
Stock based compensation 124  99  364  436 
Interest expense and financing charges, net 8,742  1,647  17,417  5,361 
Other expense (income), net 1,491  (11,348) 63,919  (28,713)
Provision (benefit) for income taxes 629  3,381  (15,398) 8,411 
Interest on trade accounts receivable —  11,443  (60,686) 33,897 
Adjusted EBITDA $ (1,929) $ 9,707  $ (152,163) $ 32,711 

Natural Sand Proppant Services
Three Months Ended Nine Months Ended
September 30, September 30,
Reconciliation of net (loss) income to Adjusted EBITDA: 2024 2023 2024 2023
Net (loss) income $ (1,238) $ (515) $ (7,195) $ 3,290 
Depreciation, depletion, amortization and accretion expense 1,688  2,836  4,105  6,397 
Gains on disposal of assets, net —  —  (110) (16)
Stock based compensation 39  37  109  149 
Interest expense and financing charges, net 135  117  408  422 
Other expense (income), net 3  (6) 2  (12)
Adjusted EBITDA $ 627  $ 2,469  $ (2,681) $ 10,230 

11
MAMMOTH ENERGY SERVICES, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Drilling Services
Three Months Ended Nine Months Ended
September 30, September 30,
Reconciliation of net loss to Adjusted EBITDA: 2024 2023 2024 2023
Net loss $ (866) $ (1,303) $ (3,953) $ (3,987)
Depreciation expense 587  1,114  2,075  3,497 
Stock based compensation 5  5  15  18 
Interest expense and financing charges, net 127  117  377  376 
Adjusted EBITDA $ (147) $ (67) $ (1,486) $ (96)


Other Services(a)
Three Months Ended Nine Months Ended
September 30, September 30,
Reconciliation of net income (loss) to Adjusted EBITDA: 2024 2023 2024 2023
Net income (loss) $ 519  $ (675) $ (2,941) $ (4,278)
Depreciation, amortization and accretion expense 737  1,755  2,603  6,291 
Gains on disposal of assets, net (192) (123) (1,487) (813)
Impairment of goodwill —  1,810  —  1,810 
Stock based compensation 18  14  47  73 
Interest expense and financing charges, net 193  221  574  699 
Other (income) expense, net (373) (2,734) 735  (2,327)
Provision for income taxes 11  57  2,798  595 
Adjusted EBITDA $ 913  $ 325  $ 2,329  $ 2,050 
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.


12