Financial
ResultsFor the three-month period ended June 30,
2019, the Corporation realized adjusted EBITDA of $11 million the
highest second quarter adjusted EBITDA (see “Non-GAAP Measures”)
achieved in PHX Energy’s history. This level of adjusted EBITDA is
10 percent greater than the adjusted EBITDA of $10 million in the
respective 2018-quarter. Consolidated revenue for the three-month
period ended June 30, 2019 was $83 million, a 20 percent increase
over the $69 million generated in the second quarter of 2018 and
the second highest consolidated revenue achieved for a second
quarter in the Corporation’s history, with the second quarter of
2014 being the highest. This level of revenue was achieved mainly
as a result of the continued strength in PHX Energy’s US segment,
despite weaker activity in the Canadian industry.
For the three-month period ended June 30, 2019,
PHX Energy capitalized on its strong momentum in the US attaining
the highest quarterly revenue for the US division since the fourth
quarter of 2014. US revenue increased by 30 percent to $67.1
million from $51.6 million in the corresponding 2018-quarter. The
Corporation’s drilling activity in the US improved by 11 percent in
the 2019-quarter, growing to 3,903 operating days in comparison to
3,523 days in the 2018-quarter. This growth is in contrast to the
US industry’s activity which declined 5 percent from 1,039 average
rigs running per day in the second quarter of 2018 to 989 rigs in
the 2019-quarter (Source: Baker Hughes). The Corporation increased
activity in the US by expanding the capacity of its high
performance technology fleets, specifically Velocity Real Time-Time
Systems (“Velocity”), PowerDrive Orbit Rotary Steerable Systems
(“RSS”), and Atlas High Performance (“Atlas”) Motors.
In contrast, the Canadian industry’s outlook
continues to be negatively affected by uncertainty around new
takeaway capacity, which has resulted in prolonged industry
challenges in 2019. The Canadian market’s activity fell 25 percent
quarter-over-quarter with an average of 79 active rigs operating
per day in the second quarter of 2019 (2018 – 105 rigs) (Source:
Baker Hughes). For the three-month period ended June 30, 2019, the
Canadian segment’s revenue was $10.7 million as compared to $12.7
million in the 2018-quarter.
As at June 30, 2019, the Corporation had loans
and borrowings of $16.3 million as well as operating facility
borrowings of $6.6 million. These debt items less cash and cash
equivalents of $7.4 million resulted in net debt of $15.5 million
(December 31, 2018 - $21.5 million). As at June 30, 2019, the
Corporation’s working capital was $56.9 million.
Capital
SpendingFor the six-month period ended June 30,
2019, the Corporation spent $20.4 million in capital expenditures.
Capital expenditures were primarily directed towards Velocity
Systems and Atlas Motors, and were $12.6 million higher than the
$7.8 million spent in the first half of 2018. The Corporation
funded capital spending in the 2019-year through net cash flows
from operations and its working capital and debt facilities.
As at June 30, 2019, the Corporation had $6.3
million of outstanding capital commitments, which is comprised of
$4.5 million for Velocity Systems and $1.8 million for collars,
performance drilling motors and other machine and equipment.
Delivery of these purchases is expected to occur by the end of
2019.
On April 8, 2019, the Corporation announced an
increase to its capital expenditure program from $15 million to $25
million. In the second quarter of 2019, PHX Energy’s Board of
Directors (the “Board”) approved an increase to the 2019 capital
expenditure program that resulted in the budget being set at $30
million as compared to the $25 million previously announced. In the
2019-year, the Corporation expects to spend $21 million growing the
Corporation’s fleet of drilling equipment and $9 million to
maintain the current fleet of drilling and other equipment. The
Corporation anticipates that capital expenditures for the 2019-year
will be allocated as follows: $15 million towards performance
drilling motors primarily relating to Atlas Motors, $12 million on
MWD systems, primarily relating to Velocity, and $3 million
relating to machinery and equipment, and collars.
Normal Course Issuer
BidDuring the third quarter of 2018, the Toronto
Stock Exchange (“TSX”) approved the renewal of PHX Energy’s normal
course issuer bid (the “NCIB“) to purchase for cancellation, from
time-to-time, up to a maximum of 2,915,311 common shares,
representing 5 percent of the outstanding common shares at the time
the NCIB was renewed. The NCIB commenced on August 8, 2018 and will
terminate on August 7, 2019. Purchases of common shares are to be
made on the open market through the facilities of the TSX and
through alternative trading systems. The price which PHX Energy is
to pay for any common shares purchased is to be at the prevailing
market price on the TSX or alternate trading systems at the time of
such purchase. Pursuant to the NCIB, 2,595,300 common shares have
been purchased and cancelled by the Corporation as at July 31,
2019, of which 357,500 common shares were purchased and cancelled
in the second half of 2018. 1,625,000 common shares were purchased
and cancelled in the first half of the 2019 year, and 612,800
common shares were purchased and cancelled subsequent to June 30,
2019.
PHX Energy continues to use the NCIB as an
additional tool to enhance total long-term shareholder returns in
conjunction with management’s disciplined capital allocation
strategy.
(Stated in thousands of dollars except per share
amounts, percentages and shares outstanding)
|
Three-month periods
ended June 30, |
|
Six-month periods
ended June 30, |
|
|
2019 |
|
2018 |
|
% Change |
|
2019 |
|
2018 |
|
% Change |
|
Operating Results |
(unaudited) |
|
(unaudited) |
|
|
|
(unaudited) |
|
(unaudited) |
|
|
Revenue |
82,984 |
|
69,009 |
|
20 |
|
175,104 |
|
139,768 |
|
25 |
|
Net loss |
(2,020 |
) |
(84 |
) |
n.m. |
|
(3,087 |
) |
(4,335 |
) |
(29 |
) |
Loss per share – diluted |
(0.04 |
) |
- |
|
n.m. |
|
(0.05 |
) |
(0.07 |
) |
(29 |
) |
Adjusted EBITDA (1) |
10,995 |
|
10,013 |
|
10 |
|
22,426 |
|
16,781 |
|
34 |
|
Adjusted EBITDA per share – diluted (1) |
0.19 |
|
0.17 |
|
12 |
|
0.38 |
|
0.29 |
|
31 |
|
Adjusted EBITDA as a percentage of revenue (1) |
13% |
|
15% |
|
|
|
13% |
|
12% |
|
|
Cash Flow |
|
|
|
|
|
|
|
Cash flows from operating activities |
21,244 |
|
8,909 |
|
138 |
|
30,944 |
|
9,844 |
|
214 |
|
Funds from operations (1) |
9,785 |
|
7,158 |
|
37 |
|
19,884 |
|
12,914 |
|
54 |
|
Funds from operations per share – diluted(1) |
0.17 |
|
0.12 |
|
42 |
|
0.34 |
|
0.22 |
|
55 |
|
Capital expenditures |
9,090 |
|
4,698 |
|
93 |
|
20,397 |
|
7,765 |
|
163 |
|
|
|
|
|
|
|
|
|
Financial Position (unaudited) |
|
|
|
|
Jun
30, ‘19 |
|
Dec 31,
‘18 |
|
|
Working capital |
|
|
|
|
56,871 |
|
60,316 |
|
(6 |
) |
Long-term debt |
|
|
|
|
16,309 |
|
11,821 |
|
38 |
|
Shareholders’ equity |
|
|
|
|
149,815 |
|
168,414 |
|
(11 |
) |
Common shares outstanding |
|
|
|
|
56,383,720 |
|
57,963,720 |
|
(3 |
) |
n.m. – not meaningful(1) Non-GAAP measure that
does not have any standardized meaning under IFRS and therefore may
not be comparable to similar measures presented by other entities.
Refer to non-GAAP measures section that follows the Outlook section
of this document.
Non-GAAP
MeasuresPHX Energy uses throughout this document
certain measures to analyze operational and financial performance
that do not have standardized meanings prescribed under Canadian
generally accepted accounting principles (“GAAP”). These non-GAAP
measures include adjusted EBITDA, adjusted EBITDA per share, debt
to covenant EBITDA, funds from operations, funds from operations
per share and working capital. Management believes that these
measures provide supplemental financial information that is useful
in the evaluation of the Corporation’s operations and are commonly
used by other oil and natural gas service companies. Investors
should be cautioned, however, that these measures should not be
construed as alternatives to measures determined in accordance with
GAAP as an indicator of PHX Energy’s performance. The Corporation’s
method of calculating these measures may differ from that of other
organizations, and accordingly, such measures may not be
comparable. Please refer to the “Non-GAAP Measures” section
following the Outlook section of this document for applicable
definitions and reconciliations.
Cautionary Statement Regarding
Forward-Looking Information and Statements
This document contains certain forward-looking
information and statements within the meaning of applicable
securities laws. The use of "expect", "anticipate", "continue",
"estimate", "objective", "ongoing", "may", "will", "project",
"could", "should", "can", "believe", "plans", "intends", "strategy"
and similar expressions are intended to identify forward-looking
information or statements.
The forward-looking information and statements
included in this document are not guarantees of future performance
and should not be unduly relied upon. These statements and
information involve known and unknown risks, uncertainties and
other factors that may cause actual results or events to differ
materially from those anticipated in such forward-looking
statements and information. The Corporation believes the
expectations reflected in such forward-looking statements and
information are reasonable, but no assurance can be given that
these expectations will prove to be correct. Such forward-looking
statements and information included in this document should not be
unduly relied upon. These forward-looking statements and
information speak only as of the date of this document.
In particular, forward-looking information and
statements contained in this document include, without limitation,
the timeline for delivery of equipment on order, and the projected
capital expenditures budget and how this budget will be allocated
and funded.
The above are stated under the headings:
“Capital Spending”, and “Cash Requirements for Capital
Expenditures”. Furthermore all statements in the Outlook section of
this document contains forward-looking statements.
In addition to other material factors,
expectations and assumptions which may be identified in this
document and other continuous disclosure documents of the
Corporation referenced herein, assumptions have been made in
respect of such forward-looking statements and information
regarding, among other things: the Corporation will continue to
conduct its operations in a manner consistent with past operations;
the general continuance of current industry conditions; anticipated
financial performance, business prospects, impact of competition,
strategies, the general stability of the economic and political
environment in which the Corporation operates; exchange and
interest rates; the continuance of existing (and in certain
circumstances, the implementation of proposed) tax, royalty and
regulatory regimes; the sufficiency of budgeted capital
expenditures in carrying out planned activities; the availability
and cost of labour and services and the adequacy of cash flow; debt
and ability to obtain financing on acceptable terms to fund its
planned expenditures, which are subject to change based on
commodity prices; market conditions and future oil and natural gas
prices; and potential timing delays. Although Management considers
these material factors, expectations, and assumptions to be
reasonable based on information currently available to it, no
assurance can be given that they will prove to be correct.
Readers are cautioned that the foregoing lists
of factors are not exhaustive. Additional information on these and
other factors that could affect the Corporation's operations and
financial results are included in reports on file with the Canadian
Securities Regulatory Authorities and may be accessed through the
SEDAR website (www.sedar.com) or at the Corporation's website. The
forward-looking statements and information contained in this
document are expressly qualified by this cautionary statement. The
Corporation does not undertake any obligation to publicly update or
revise any forward-looking statements or information, whether as a
result of new information, future events or otherwise, except as
may be required by applicable securities laws.
Revenue
(Stated in thousands of dollars)
|
Three-month
periods ended June 30, |
Six-month periods
ended June 30, |
|
2019 |
2018 |
% Change |
|
2019 |
2018 |
% Change |
Revenue |
82,984 |
69,009 |
20 |
|
175,104 |
139,768 |
25 |
For the three-month period ended June 30, 2019,
the Corporation generated consolidated revenue of $83 million as
compared to $69 million in the 2018-quarter, an increase of 20
percent primarily driven by higher revenue per day in PHX Energy’s
US segment. The average consolidated revenue per day, excluding the
motor rental division in the US and the Stream division, in the
2019-quarter rose by 14 percent to $14,181 relative to $12,447 in
the corresponding 2018-quarter. The higher revenue per day resulted
from the greater volume of premiums and surcharges generated by
high performance technologies and the strengthening of the US
dollar relative to the 2018-quarter. Consolidated operating days
increased 2 percent from 5,443 days in the 2018-quarter to 5,567
days in the 2019-quarter. Strong activity in the US operations was
offset by weaker conditions in Canada, causing consolidated
drilling activity for the Corporation to be relatively flat. For
the three-month period ended June 30, 2019, US revenues represented
81 percent of consolidated revenue (2018 – 75 percent).
During the second quarter, the Western Texas
Intermediate (“WTI”) crude oil price was 12 percent lower than in
the 2018-quarter averaging USD $60/bbl (2018-quarter – USD $68/bbl)
and the Western Canadian Select (“WCS”) oil prices also showed a 5
percent increase averaging CAD $66/bbl (2018-quarter – CAD
$63/bbl). Both the US and Canadian industry’s activity slowed
quarter-over-quarter, however, the 25 percent decline in the
Canadian rig count was far more severe than the 5 percent decrease
in the US. There still remains a stark contrast between the two
industry’s rig count with an average of 989 rigs operating per day
in the US and an average of 79 rigs operating per day in Canada.
Throughout North America the vast majority of wells continued to be
horizontal and directional representing 97 percent of all wells
drilled in Canada and 95 percent of the average number of rigs
operating per day in the US (Sources: Daily Oil Bulletin and Baker
Hughes).
For the six-month period ended June 30, 2019,
the Corporation realized consolidated revenue of $175.1 million, a
25 percent increase, compared to the $139.8 million in the same
2018-period. For the 2019-period, the average consolidated revenue
per day, excluding the motor rental division in the US and the
Stream division, was $13,214 as compared to $11,192 in the
2018-period, an increase of 18 percent. In the six-month period
ended June 30, 2019 there were 12,592 operating days recorded
rising 3 percent relative to 12,212 days in the corresponding
2018-period. Similar to the 2019 quarterly results, the improvement
in revenue for the six-month period ended June 30, 2019 was a
result of high performance technology offerings and the
strengthening of the US dollar in the 2019-period relative to
2018.
Operating Costs and
Expenses
(Stated in thousands of dollars except
percentages)
|
Three-month periods
ended June 30, |
Six-month periods
ended June 30, |
|
2019 |
|
2018 |
|
% Change |
|
2019 |
|
2018 |
|
% Change |
Direct costs |
72,261 |
|
62,389 |
|
16 |
|
151,051 |
|
128,318 |
|
18 |
Gross profit as a percentage of revenue |
13% |
|
10% |
|
|
|
14% |
|
8% |
|
|
Depreciation & amortization drilling and other equipment
(included in direct costs) |
10,118 |
|
9,801 |
|
3 |
|
20,284 |
|
20,107 |
|
1 |
Depreciation & amortization right-of-use asset (included in
direct costs) |
878 |
|
- |
|
n.m. |
|
1,746 |
|
- |
|
n.m. |
Gross profit as percentage of revenue excluding depreciation &
amortization |
26% |
|
24% |
|
|
|
26% |
|
23% |
|
|
n.m. – not meaningful
Direct costs are comprised of field and shop
expenses, and include depreciation and amortization on the
Corporation’s equipment and right-of-use assets. Depreciation on
right-of-use assets relate to the impact of adopting IFRS 16 Leases
as at January 1, 2019, which required capitalizing the
Corporation’s office, shop and vehicle leases. For the three and
six-month periods ended June 30, 2019, direct costs rose to $72.3
million and $151.1 million, respectively, from $62.4 million and
$128.3 million in the corresponding 2018-periods. In both
2019-periods increased direct costs can be attributed to higher
overall labour costs and a greater number of equipment repair
expenses associated with increased activity in the US.
For both the three and six-month periods ended
June 30, 2019, gross profit as a percent of revenue, excluding
depreciation and amortization, was 26 percent, an increase compared
to 24 percent and 23 percent in the respective 2018-periods.
Improved profitability is mainly due to higher revenue per day in
the US and Canadian segments.
(Stated in thousands of dollars except
percentages)
|
Three-month periods
ended June 30, |
Six-month periods
ended June 30, |
|
2019 |
|
2018 |
|
% Change |
|
2019 |
|
2018 |
|
% Change |
|
Selling, general & administrative (“SG&A”) costs |
11,394 |
|
9,012 |
|
26 |
|
|
24,596 |
|
17,782 |
|
38 |
|
Cash-settled
share-based payments (included in SG&A costs) |
1,095 |
|
1,105 |
|
(1 |
) |
|
4,030 |
|
1,151 |
|
n.m. |
|
Equity-settled share-based payments (included in SG&A
costs) |
215 |
|
399 |
|
(46 |
) |
|
399 |
|
859 |
|
(54 |
) |
Onerous
contracts lease payment (included in SG&A costs) |
- |
|
(20 |
) |
n.m. |
|
|
- |
|
(148 |
) |
n.m. |
|
SG&A costs excluding equity and cash-settled share-based
payments and provision for onerous contracts as a percentage of
revenue |
12% |
|
11% |
|
|
|
12% |
|
11% |
|
|
n.m. – not meaningful
For the three-month period ended June 30, 2019,
SG&A costs were $11.4 million, an increase of 26 percent
compared to the $9 million in respective 2018-quarter. The
increases to SG&A was primarily due to higher personnel-related
costs. For the six-month period ended June 30, 2019, SG&A costs
were $24.6 million relative to the $17.8 million recognized in the
2018-period, a 38 percent increase. Higher SG&A costs for the
six-month period ended June 30, 2019 relate to higher personnel
costs and cash-settled share-based payments in the period.
Cash-settled share-based payments relate to the
Corporation’s Retention Award Plan and are measured at fair value.
In both the second quarter of 2018 and 2019 cash-settled
share-based payments totaled $1.1 million. For the six-month period
ended June 30, 2019, cash settled share-based payments increased to
$4 million as compared to $1.2 million in the 2018-period, mostly
due to fluctuations in the Corporation’s share price in the 2019
and 2018- periods.
Equity-settled share-based payments relate to
the amortization of the fair values of issued options by the
Corporation using the Black-Scholes model. For the three and
six-month periods ended June 30, 2019, equity-settled share-based
payments were $0.2 million and $0.4 million, respectively, as
compared to the corresponding $0.4 million and $0.9 million in the
respective 2018-periods. Lower equity-settled share-based payments
is a result of previously granted options that fully vested in the
2018-year.
Due to adoption of IFRS 16 Leases as of January
1, 2019, onerous contracts lease payments are no longer
recorded.
(Stated in thousands of dollars)
|
Three-month periods
ended June 30, |
Six-month periods
ended June 30, |
|
2019 |
2018 |
% Change |
|
2019 |
2018 |
% Change |
Research & development expense |
880 |
799 |
10 |
|
1,780 |
1,670 |
7 |
Research and development (“R&D”)
expenditures for the three and six-month periods ended June 30,
2019 were $0.9 million (2018 - $0.8 million) and $1.8 million (2018
- $1.7 million), respectively. R&D costs primarily relate to
personnel costs. In order to expand services PHX Energy continues
to focus efforts on developing new technologies, improving
reliability of equipment, and decreasing costs to operations.
(Stated in thousands of dollars)
|
Three-month
periods ended June 30, |
Six-month periods
ended June 30, |
|
2019 |
2018 |
% Change |
|
2019 |
2018 |
% Change |
Finance expense |
400 |
325 |
23 |
|
784 |
665 |
18 |
Finance expense lease liability |
629 |
- |
n.m. |
|
1,275 |
- |
n.m. |
n.m. – not meaningful
Finance expenses relate to interest charges on
the Corporation’s long-term and short-term bank facilities. For the
three and six-month periods ended June 30, 2019, finance charges
rose to $0.4 million (2018 - $0.3 million) and $0.8 million (2018 -
$0.7 million), respectively. Higher finance expenses in the
above-mentioned periods is primarily due to higher long-term loans
outstanding resulting from larger capital expenditures in the
2019-periods as compared to 2018-periods.
Finance expense lease liability relates to
interest expenses incurred on lease liabilities, as a result of the
adoption of IFRS 16 Leases in 2019.
(Stated in thousands of dollars)
|
Three-month periods
ended June 30, |
|
Six-month periods
ended June 30, |
|
|
2019 |
|
2018 |
|
|
2019 |
|
2018 |
|
Net gain on disposition of drilling equipment |
|
(1,596 |
) |
(3,073 |
) |
|
(2,876 |
) |
(3,851 |
) |
Foreign exchange losses (gains) |
|
246 |
|
(88 |
) |
|
512 |
|
(217 |
) |
Provision for (Recovery of) bad debts |
|
280 |
|
- |
|
|
326 |
|
(8 |
) |
Other income |
|
(1,070 |
) |
(3,161 |
) |
|
(2,038 |
) |
(4,076 |
) |
Net gain on disposition of drilling equipment
typically result from insurance programs undertaken whereby
proceeds for the lost equipment are at current replacement values,
which are higher than the respective equipment’s book value. The
recognized gain is net of losses, which typically result from asset
retirements that were made before the end of the equipment’s useful
life and self-insured downhole equipment losses. For the three and
six-month periods ended June 30, 2019, the Corporation incurred a
$1.6 million and $2.9 million gain on dispositions, respectively,
which is lower compared to the $3.1 million and $3.9 million gain
on dispositions realized in the respective 2018-periods. In the
second quarter of 2019, there were fewer occurrences of downhole
equipment losses and a higher number of asset retirements compared
to the 2018-quarter.
Foreign exchange losses (gains) relate to
unrealized and realized exchange losses in the period. For the
three and six-month periods ended June 30, 2019, the Corporation
recognized $0.2 million and $0.5 million in losses, respectively,
relative to $0.1 million and $0.2 million gains in the
corresponding 2018-periods. Losses in the 2019-periods primarily
relate to settlement of US-denominated payables in the
international segment and the revaluation of Canadian dollar
denominated intercompany payables in the US.
Provision for bad debts for the three and
six-month periods ended June 30, 2019 primarily relate to bad debt
provisions for a few customers in the US division.
(Stated in thousands of dollars, except
percentages)
|
Three-month periods
ended June 30, |
|
Six-month periods
ended June 30, |
|
2019 |
2018 |
|
|
2019 |
2018 |
|
Provision for (Recovery of) income taxes |
510 |
(271) |
|
|
744 |
(257) |
|
Effective tax rates |
n.m. |
76% |
|
|
n.m. |
6% |
|
n.m. – not meaningful
Provision for income taxes for the three and
six-month periods ended June 30, 2019, were $0.5 million and $0.7
million, respectively, as compared to recovery of income taxes of
$0.3 million in both the comparable 2018-periods. Deferred taxes in
the 2019-periods was impacted by unrecognized deferred tax assets
with respect to deductible temporary differences in the Canadian
jurisdictions, which were recognized in the corresponding
2018-periods.
Segmented
Information
The Corporation reports three operating segments
on a geographical basis throughout the Canadian provinces of
Alberta, Saskatchewan, British Columbia, and Manitoba; throughout
the Gulf Coast, Northeast and Rocky Mountain regions of the US; and
internationally, in Russia and Albania.
Canada
(Stated in thousands of dollars)
|
Three-month periods
ended June 30, |
|
Six-month periods
ended June 30, |
|
|
2019 |
|
2018 |
|
% Change |
|
|
2019 |
|
2018 |
|
% Change |
|
Revenue |
10,664 |
|
12,687 |
|
(16 |
) |
|
35,528 |
|
40,662 |
|
(13 |
) |
Reportable segment loss before tax |
(2,208 |
) |
(4,811 |
) |
(54 |
) |
|
(955 |
) |
(3,300 |
) |
(71 |
) |
In Canada, the second quarter is spring break-up
period and typically activity levels are lower as compared to the
other quarters of the year. For the three and six-month periods
ended June 30, 2019, PHX Energy’s Canadian revenues were $10.7
million and $35.5 million, respectively, in comparison to revenues
of $12.7 million and $40.7 million in the same 2018-periods. Even
though revenue per day increased for the three and six-month
periods ended June 30, 2019 to $8,860 (2018 - $8,684) and $8,642
(2018 - $8,115), respectively, revenue declined mainly due to lower
drilling activity in the Canadian division.
For the three-month period ended June 30, 2019,
operating days declined 21 percent to 1,097 days, compared to 1,390
days in the relative 2018-quarter. The decline in the Canadian
segment’s activity is in line with slower industry activity. The
industry’s horizontal and directional drilling activity contracted
20 percent as measured by drilling days shrinking from 9,180 days
in the 2018-quarter to 7,356 days in the 2019-quarter (Source:
Daily Oil Bulletin).
During the second quarter of 2019, oil drilling,
as measured by drilling days, represented approximately 39 percent
of PHX Energy’s Canadian activity and the Corporation remained
active in the Montney, Wilrich, Charlie Lake, Duvernay, Cardium,
and Notekiwin areas.
For the six-month period ended June 30, 2019,
operating days declined 20 percent to 3,834 days, compared to 4,772
days in the same 2018-period. The Canadian industry activity
declined sharper than PHX Energy’s activity, dropping 31 percent to
21,884 horizontal and directional drilling days reported in the
first half of 2019 as compared to 31,683 horizontal and directional
drilling days in 2018 (Sources: Daily Oil Bulletin).
In the Canadian division, despite the decline in
activity, profitability improved for the three and six-month
periods ended June 30, 2019. Better profitability is mainly
attributed to lower depreciation expense and overall costs in the
2019-periods as more drilling and other equipment was moved to the
US division. Higher revenue per day also had a positive impact to
improved profitability in the 2019-periods.
Stream
ServicesIncluded in the Canadian segment’s
revenues is the Stream division, which realized revenues in the
three and six-month periods ending June 30, 2019 of $0.9 million
and $2.4 million, respectively, as compared to $0.6 million and
$1.9 million realized in the corresponding 2018-periods. The
improvement in Stream’s revenue is primarily driven by higher
operating days, and in the three and six-month periods ended June
30, 2019 operating days increased to 1,644 days (2018 – 822 days)
and 4,569 days (2018 – 2,741 days), respectively. This is partially
offset by lower revenue per day due to higher share of lower rate
services being provided in 2019. For the three and six-month period
ended June 30, 2019, Stream’s revenue per day was $575 and $525,
respectively, comparatively revenue per day in the 2018-periods was
$750 and $708.
As a result of higher operating days and
disciplined cost management, reportable segment losses before tax
decreased to $0.4 million and $0.8 million for the three and
six-month periods ended June 30, 2019, respectively.
United
States
(Stated in thousands of dollars)
|
Three-month periods ended June 30, |
|
Six-month periods ended June 30, |
|
2019 |
2018 |
% Change |
|
2019 |
2018 |
|
% Change |
Revenue |
67,137 |
51,647 |
30 |
|
|
130,133 |
89,714 |
|
45 |
Reportable segment income (loss) before tax |
3,431 |
3,887 |
(12 |
) |
|
5,827 |
(281 |
) |
n.m. |
n.m. – not meaningful
For the three-month period ended June 30, 2019,
the US division achieved the highest quarterly revenue since the
fourth quarter of 2014. US revenue in the 2019-quarter improved by
30 percent to $67.1 million as compared to $51.6 million in the
corresponding 2018-quarter. Drilling activity increased by 11
percent in the quarter to 3,903 days compared to 3,523 days in the
same 2018-quarter. In comparison, the US industry rig count
decreased by 4 percent quarter-over-quarter with an average of 939
active horizontal and directional rigs per day in 2019 compared to
an average of 981 active horizontal and directional rigs per
day in the 2018-quarter (Source: Baker Hughes). PHX Energy’s
US division continues to outperform the industry as a result of the
demand for the Corporation’s high performance technologies,
increased capacity of the fleet, superior operational performance
of personnel and equipment, and targeted marketing efforts. For the
three-month period ended June 30, 2019, revenue per day, excluding
the Corporation’s US motor rental division, rose to CAD $16,409
relative to CAD $14,477 in the corresponding 2018-quarter. The 13
percent increase to revenue per day is attributable to the premiums
and surcharges generated by Corporation’s high performance
technologies and a strengthening of the US dollar. The
US-denominated average revenue per day increased 9 percent
quarter-over-quarter. Reportable segment income was $3.4 million in
the 2019-quarter down 12 percent when compared to the $3.9 million
in the 2018-quarter. This decrease was primarily due to a
greater volume of drilling and other equipment utilized in the US
division which resulted in a $1.7 million increase to the
depreciation expense quarter-over-quarter.
Horizontal and directional rigs represented 95
percent of the average number of US rigs running per day (2018 – 94
percent). The Permian basin continued to be the dominate play in
the US industry, representing 46 percent of the average operating
rigs per day in the 2019-quarter (2018 quarter – 45 percent);
although, the Permian did see a decline in activity that was in
line with the overall rate of decline in the US rig count. (Source:
Baker Hughes). During the three-month period ended June 30,
2019, the Permian basin represented approximately 77 percent of the
wells drilled by the Corporation and all of PHX Energy’s US
activity was oil well drilling. In addition to the Permian basin,
Phoenix USA continued to be active in the Eagle Ford, Granite
Wash, SCOOP/STACK, Marcellus, Bakken and Niobrara basins.
US revenue in the period grew to $130.1 million,
an increase of 45 percent as compared to the $89.7 million in the
same 2018-period. Consistent with the second quarter of 2019, for
the six-month period ended June 30, 2019, the Corporation
capitalized on high performance technologies attributing to higher
operational days and higher revenue per day. Drilling activity for
the six-month period ended June 30, 2019, increased 23 percent to
7,652 days as compared to 6,235 days in the same 2018-period. In
comparison, US industry activity, as measured by the average number
of horizontal and directional rigs running on a daily basis, was
relatively flat with 960 rigs in the first half of 2019 as compared
to an average of 942 rigs in the comparable 2018-period (Source:
Baker Hughes). Permian activity represented 77 percent of
Phoenix USA’s activity in the first half of 2019. For the six-month
period ended June 30, 2019, revenue per day, excluding the
Corporation’s motor rental division, was CAD $16,181, which is 14
percent higher than the CAD $14,204 in the 2018-period. For the
six-month period ended June 30, 2019, the US-denominated revenue
per day increased 9 percent versus the 2018-period. For the
six-month period ended June 30, 2019, a reportable segment income
of $5.8 million was realized as compared to a reportable segment
loss of $0.3 million in the corresponding 2018-period. Higher
profitability in the period is mainly attributed to the rise in
activity levels and revenue per day.
International
(Stated in thousands of dollars)
|
Three-month periods
ended June 30, |
Six-month periods
ended June 30, |
|
2019 |
2018 |
|
% Change |
|
2019 |
2018 |
|
% Change |
Revenue |
5,183 |
4,675 |
|
11 |
|
9,443 |
9,392 |
|
1 |
Reportable segment income (loss) before tax |
170 |
(30 |
) |
n.m. |
|
65 |
(390 |
) |
n.m. |
n.m. – not
meaningful
For the three-month period ended June 30, 2019, the international
segment’s revenue was $5.2 million, an 11 percent increase over the
$4.7 million in the 2018-quarter. The improvement in revenue in the
2019-quarter is mainly attributable to increased drilling activity
in Albania. For the six-month period ended June 30, 2019, the
international segment’s revenue was $9.4 million flat compared to
the same 2018-period.
For the three-month period ended June 30, 2019,
PHX Energy’s Russia division recognized revenue of $3.1 million as
compared to $3.8 million in the 2018-quarter. The division
experienced lower activity in the region from some of its key
clients resulting in lower operating days, 312 days, in the
2019-quarter compared to in the corresponding 2018-quarter, 428
days.
For the three-month period ended June 30, 2019,
PHX Energy’s Albania division achieved revenue of $2.1 million as
compared to $0.8 million in the 2018-quarter. The Albania division
was operating on three rigs in the second quarter of 2019 compared
to one operational rig for most of the 2018-quarter with a second
rig added in the latter half of that quarter. As a result,
operating days increased to 256 days in the 2019-quarter relative
to 103 days in the corresponding 2018-quarter.
The international segment recognized reportable
segment income for the three and six-month periods ended June 30,
2019 of $0.2 million (2018 - $30,000 loss) and $0.1 million (2018 -
$0.4 million loss), respectively. The improved margins in both
2019-periods were mainly due to higher activity levels in Albania.
Investing
Activities
For the three-month period ended June 30, 2019,
PHX Energy used $7.5 million of net cash in investing activities as
compared to $1.4 million of net cash from investing activities in
2018. During the 2019-quarter, PHX Energy received proceeds of $3.5
million (2018 - $5.3 million) primarily from the involuntary
disposal of drilling equipment in well bores. In addition, the
Corporation spent $9.1 million on capital expenditures in the
2019-quarter compared to $4.7 million in the 2018-quarter.
2019-quarter expenditures were comprised of:
- $5.3 million in downhole performance drilling motors,
- $3 million in MWD systems and spare components; and
- $0.8 million in machining and equipment, RSS, and other
assets.
The capital expenditure program undertaken in
the period was financed generally from cash flow from operating
activities. Of the total capital expenditures in the 2019-quarter
$5.5 million was used to grow the Corporation’s fleet of drilling
equipment and the remaining $3.6 million was used to maintain the
current fleet of drilling and other equipment.
The change in non-cash working capital balance
of $1.9 million (use of cash) for the three-month period ended June
30, 2019, relates to the net change in the Corporation’s trade
payables that are associated with the acquisition of capital
assets. This compares to a $0.8 million (source of cash) for the
three-month period ended June 30, 2018.
Financing
Activities
The Corporation reported cash flows used in
financing activities of $10.3 million in the three-month period
ended June 30, 2019 as compared to $6.5 million in the 2018-period.
In the 2019-quarter the Corporation:
- repurchased $4.7 million of shares under the NCIB,
- made repayments of $4.9 million to its operating and syndicated
facilities; and
- made payment of $0.8 million towards it lease liability in line
with the newly adopted IFRS 16 Leases standard.
Capital
Resources
As of June 30, 2019, the Corporation had $16.3
million drawn on its syndicated facility, $6.6 million drawn on its
operating facility, and a cash balance of $7.4 million. As at June
30, 2019, the Corporation had approximately CAD $41.4 million and
USD $4 million available to be drawn from its credit facilities.
The credit facilities are secured by substantially all of the
Corporation’s assets.
As at June 30, 2019, the Corporation was
in compliance with all its financial covenants. On July 29, 2019,
the Corporation extended the maturity date of the syndicated loan
agreement to December 11, 2022. The Corporation also increased the
borrowing amounts in the syndicated facility from CAD $48 million
to CAD $50 million and in the US operating facility from USD $5
million to USD $15 million.
Cash Requirements for Capital
ExpendituresHistorically, the Corporation has
financed its capital expenditures and acquisitions through cash
flows from operating activities, debt and equity. In the second
quarter of 2019, the Board approved an increase to PHX Energy’s
2019 capital expenditure program from $25 million to $30 million.
The increase to the capital expenditure program was primarily
dedicated to increasing the capacity of the Velocity fleet for
activity in early 2020. The remainder of the increase to the
capital expenditure program is anticipated to be allocated toward
maintenance of the Velocity and performance motor drilling fleets,
including Atlas Motors.
These planned expenditures are expected to be
financed from a combination of one or more of the following: cash
flow from operations, the Corporation’s unused credit facilities or
equity, if necessary. However, if a sustained period of market
uncertainty and financial market volatility persists in 2019, the
Corporation's activity levels, cash flows and access to credit may
be negatively impacted, and the expenditure level would be reduced
accordingly. Conversely, if future growth opportunities present
themselves, the Corporation would look at expanding this planned
capital expenditure amount.
Outlook
In the second quarter, PHX Energy’s focus on the
US market and providing premium technologies continued to propel
greater revenue and improved profitability. Adjusted EBITDA was the
highest in the Corporation’s history for a second quarter driven by
strong US activity. Today, the majority of PHX Energy’s activity is
in the US market, with Phoenix USA representing 75 percent of
revenue in the first half of 2019 which is a strategic shift from
five years prior when the US operations represented 54 percent of
the revenue in the first half of the 2014-year.
In the US, despite the industry rig count
slowing, PHX Energy continued to see growth, with both revenue and
operating days increasing over the 2018-quarter. Revenue was the
highest quarterly level since the fourth quarter in 2014 and these
gains can be be attributed to increased capacity in the high
performance fleet, superior drilling results and targeted marketing
efforts. Deliveries of new equipment are on schedule and are
anticipated to arrive in upcoming quarters and into 2020. With this
greater capacity and additional technologies in development, the
Corporation is optimistic that this positive momentum will continue
in the US.
The second quarter is typically a slower period
in Canada due to the spring break-up period, however, the
persisting challenges made the second quarter of 2019 the slowest
in many years for both the Corporation and the industry. Without
any firm resolution for the issues surrounding the industry and the
ambiguity around the energy sector, PHX Energy believes the outlook
for Canada is at a standstill. GMP First Energy states that, “In
the context of history, the activity forecast is putrid with both
2019e and 2020e in the bottom quartile of the last 56 years”
(Source: GMP First Energy, Energy Service Update - July 8, 2019).
Despite this industry environment, PHX Energy remains committed to
delivering solutions, including premium technologies, to its
clients that will aide them in their efforts to operate in this
ongoing industry recession. Currently the Canadian rig count is
approximately 40 percent lower than at this time last year, and
this slower activity level is anticipated to impact the
Corporation’s activity in upcoming quarters.
Activity levels in PHX Energy’s international
operations remained steady throughout the second quarter. The
Corporation focused on the MWD rental business in Russia and
Phoenix Albania continued to operate on three rigs. The increased
activity level in Albania aided the increased profitability
quarter-over-quarter in the international segment.
Technology
UpdateAs the industry demands greater
efficiencies, the Corporation remains strategically focused on
developing, manufacturing and deploying differentiating technology.
Today the Corporation offers Atlas High Performance Motors, the
Velocity Real-Time System and PowerDrive Orbit RSS, and is
expanding upon this offering by developing enhancements to these
products and new technologies.
Downhole technologies, including those in the
Corporation’s fleet, have become increasingly impactful on the
overall efficiency and costs of a drilling project. These
technologies drive faster drilling rates and more precise well
paths in addition to delivering other advantages. These new
capabilities are instrumental for operators to reduce the number of
days they need to drill longer and deeper wells which reduces their
overall drilling costs as the majority of the services provided on
a drilling project are based on day rates. The positive impact that
PHX Energy’s high performance technologies have on a drilling
projects’ efficiency is proven by the operational records that are
now being frequently achieved. Examples of these records include
the fastest rate of drilling in a particular area and the most
meters drilled in a set period of time. This performance further
solidifies PHX Energy’s reputation as a leading technology provider
and the Corporation remains strategically focused on furthering its
competitive position.
PHX Energy has built a strong financial
position, maintaining historically low debt levels and generating
free cash flow in the quarter while it continues to invest in
technology development. The North American industry remains
divided, and PHX Energy will continue to leverage areas of
strength, such as the US market and its high performance
technologies to strive towards new financial and operational
benchmarks.
Michael Buker, President
July 31, 2019
Non-GAAP
Measures
Adjusted
EBITDAAdjusted EBITDA, defined as earnings before
finance expense and finance expense lease liability, income taxes,
depreciation and amortization, impairment losses on goodwill and
intangible assets, equity share-based payments, and unrealized
foreign exchange gains or losses, does not have a standardized
meaning and is not a financial measure that is recognized under
GAAP. However, Management believes that adjusted EBITDA provides
supplemental information to net earnings that is useful in
evaluating the results of the Corporation’s principal business
activities before considering certain charges, how it was financed
and how it was taxed in various countries. Investors should be
cautioned, however, that adjusted EBITDA should not be construed as
an alternative measure to net earnings determined in accordance
with GAAP. PHX Energy’s method of calculating adjusted EBITDA may
differ from that of other organizations and, accordingly, its
adjusted EBITDA may not be comparable to that of other
companies.
The following is a reconciliation of net
earnings to adjusted EBITDA:
(Stated in thousands of dollars)
|
Three-month periods
ended June 30, |
|
Six-month periods
ended June 30, |
|
|
2019 |
|
2018 |
|
|
2019 |
|
2018 |
|
Net loss |
(2,020 |
) |
(84 |
) |
|
(3,087 |
) |
(4,335 |
) |
Add (deduct): |
|
|
|
|
|
Depreciation and amortization drilling and
other equipment |
10,118 |
|
9,801 |
|
|
20,284 |
|
20,107 |
|
Depreciation and amortization right-of-use asset |
878 |
|
- |
|
|
1,746 |
|
- |
|
Provision for (Recovery of) income taxes |
510 |
|
(271 |
) |
|
744 |
|
(257 |
) |
Finance expense |
400 |
|
325 |
|
|
784 |
|
665 |
|
Finance expense lease liability |
629 |
|
- |
|
|
1,275 |
|
- |
|
Equity-settled share-based payments |
215 |
|
399 |
|
|
399 |
|
859 |
|
Unrealized foreign exchange (gain) loss |
265 |
|
(157 |
) |
|
281 |
|
(258 |
) |
Adjusted EBITDA as reported |
10,995 |
|
10,013 |
|
|
22,426 |
|
16,781 |
|
Adjusted EBITDA per share - diluted is
calculated using the treasury stock method whereby deemed proceeds
on the exercise of the share options are used to reacquire common
shares at an average share price. The calculation of adjusted
EBITDA per share on a dilutive basis does not include anti-dilutive
options.
Funds from
OperationsFunds from operations is defined as
cash flows generated from operating activities before changes in
non-cash working capital, interest paid, and income taxes paid.
This non-GAAP measure does not have a standardized meaning and is
not a financial measure recognized under GAAP. Management uses
funds from operations as an indication of the Corporation’s ability
to generate funds from its operations before considering changes in
working capital balances and interest and taxes paid. Investors
should be cautioned, however, that this financial measure should
not be construed as an alternative measure to cash flows from
operating activities determined in accordance with GAAP. PHX
Energy’s method of calculating funds from operations may differ
from that of other organizations and, accordingly, it may not be
comparable to that of other companies.
The following is a reconciliation of cash flows
from operating activities to funds from operations:
(Stated in thousands of dollars)
|
Three-month periods
ended June 30, |
|
Six-month periods
ended June 30, |
|
|
2019 |
|
2018 |
|
|
2019 |
|
2018 |
|
Cash flows from operating activities |
21,244 |
|
8,909 |
|
|
30,944 |
|
9,844 |
|
Add (deduct): |
|
|
|
|
|
Changes in non-cash working capital |
(11,436 |
) |
(1,962 |
) |
|
(11,454 |
) |
3,126 |
|
Interest paid |
218 |
|
120 |
|
|
495 |
|
348 |
|
Income taxes paid (received) |
(241 |
) |
91 |
|
|
(101 |
) |
(404 |
) |
Funds from (used in) operations |
9,785 |
|
7,158 |
|
|
19,884 |
|
12,914 |
|
Funds from operations per share - diluted is
calculated using the treasury stock method whereby deemed proceeds
on the exercise of the share options are used to reacquire common
shares at an average share price. The calculation of funds from
operations per share on a dilutive basis does not include
anti-dilutive options.
Debt to Covenant EBITDA
RatioDebt is represented by loans and borrowings.
Covenant EBITDA, for purposes of the calculation of this covenant
ratio, is represented by net earnings for a rolling four quarter
period, adjusted for finance expense and finance expense lease
liability, provision for income taxes, depreciation and
amortization, equity-settled share-based payments, impairment
losses on goodwill and intangible assets, onerous contracts, and
IFRS 16 adjustment to restate cash payments to expense, subject to
the restrictions provided in the amended credit agreement.
Working
CapitalWorking capital is defined as the
Corporation’s current assets less its current liabilities and is
used to assess the Corporation’s short-term liquidity. This
non-GAAP measure does not have a standardized meaning and is not a
financial measure recognized under GAAP. Management uses working
capital to provide insight as to the Corporation’s ability to meet
obligations as at the reporting date. PHX Energy’s method of
calculating working capital may differ from that of other
organizations and, accordingly, it may not be comparable to that of
other companies.
About PHX Energy Services
Corp.The Corporation, through its directional drilling
subsidiary entities, provides horizontal and directional drilling
technology and services to oil and natural gas producing companies
in Canada, the US, Russia and Albania. PHX Energy also provides
electronic drilling recorder (“EDR”) technology and services.
PHX Energy’s Canadian directional drilling
operations are conducted through Phoenix Technology Services LP.
The Corporation maintains its corporate head office, research and
development, Canadian sales, service and operational centres in
Calgary, Alberta. In addition, PHX Energy has a facility in
Estevan, Saskatchewan. PHX Energy’s US operations, conducted
through the Corporation’s wholly-owned subsidiary, Phoenix
Technology Services USA Inc. (“Phoenix USA”), is headquartered in
Houston, Texas. Phoenix USA has sales and service facilities in
Houston, Texas; Denver, Colorado; Casper, Wyoming; Midland, Texas;
Bellaire, Ohio; and Oklahoma City, Oklahoma. Internationally, PHX
Energy has sales offices and service facilities in Albania and
Russia, and administrative offices in Nicosia, Cyprus; Dublin,
Ireland; and Luxembourg City, Luxembourg.
PHX Energy markets its EDR technology and
services in Canada through its division, Stream Services
(“Stream”), which has an office and operations center in Calgary,
Alberta. EDR technology is marketed worldwide, outside Canada,
through Stream’s wholly-owned subsidiary Stream Services
International Inc.
The common shares of PHX Energy trade on the
Toronto Stock Exchange under the symbol PHX.
For further information please contact:John
Hooks, CEO; Michael Buker, President; or Cameron Ritchie, Senior
Vice President Finance and CFO
PHX Energy Services Corp.Suite 1400, 250 2nd
Street SWCalgary, Alberta T2P 0C1Tel:
403-543-4466 Fax:
403-543-4485 www.phxtech.com
Consolidated Statements of
Financial Position
(unaudited)
|
June 30, 2019 |
|
December 31, 2018 |
|
ASSETS |
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
$ |
7,405,638 |
|
|
$ |
3,643,418 |
|
|
Trade and
other receivables |
|
80,372,412 |
|
|
|
103,987,716 |
|
|
Inventories |
|
29,864,168 |
|
|
|
27,558,003 |
|
|
Prepaid
expenses |
|
3,913,752 |
|
|
|
2,428,221 |
|
|
Current tax assets |
|
80,882 |
|
|
|
625,964 |
|
|
Total
current assets |
|
121,636,852 |
|
|
|
138,243,322 |
|
Non-current
assets: |
|
|
|
|
|
|
Drilling and
other equipment |
|
90,229,376 |
|
|
|
94,164,880 |
|
|
Right-of-use
asset |
|
32,037,115 |
|
|
|
- |
|
|
Intangible
assets |
|
20,869,496 |
|
|
|
22,301,680 |
|
|
Goodwill |
|
8,876,351 |
|
|
|
8,876,351 |
|
|
Deferred tax
assets |
|
710,953 |
|
|
|
594,049 |
|
|
Total non-current assets |
|
152,723,291 |
|
|
|
125,936,960 |
|
Total assets |
$ |
274,360,143 |
|
|
$ |
264,180,282 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Operating
facility |
$ |
6,558,245 |
|
|
$ |
13,348,562 |
|
|
Lease
liability |
|
2,785,457 |
|
|
|
- |
|
|
Trade and other payables |
|
55,422,171 |
|
|
|
64,578,428 |
|
|
Total
current liabilities |
|
64,765,873 |
|
|
|
77,926,990 |
|
Non-current liabilities: |
|
|
|
|
|
|
Lease
liability |
|
41,200,714 |
|
|
|
- |
|
|
Loans and
borrowings |
|
16,308,700 |
|
|
|
11,821,000 |
|
|
Deferred tax
liability |
|
2,269,585 |
|
|
|
2,886,606 |
|
|
Provision
for onerous contracts |
|
- |
|
|
|
1,832,000 |
|
|
Deferred income |
|
- |
|
|
|
1,300,007 |
|
|
Total
non-current liabilities |
|
59,778,999 |
|
|
|
17,839,613 |
|
Equity: |
|
|
|
|
|
|
Share
capital |
|
260,545,530 |
|
|
|
265,760,391 |
|
|
Contributed
surplus |
|
10,988,213 |
|
|
|
10,631,982 |
|
|
Retained
earnings |
|
(136,462,917 |
) |
|
|
(125,385,208 |
) |
|
Accumulated other comprehensive income |
|
14,744,445 |
|
|
|
17,406,514 |
|
|
Total
equity |
|
149,815,271 |
|
|
|
168,413,679 |
|
|
|
|
|
|
|
|
Total liabilities and equity |
$ |
274,360,143 |
|
|
$ |
264,180,282 |
|
Consolidated Statements of
Comprehensive Income (Loss)
(unaudited)
|
Three-month periods
ended June 30, |
|
Six-month periods
ended June 30, |
|
|
|
2019 |
|
|
2018 |
|
|
|
2019 |
|
|
2018 |
|
Revenue |
$ |
82,983,644 |
|
$ |
69,009,023 |
|
|
$ |
175,104,348 |
|
$ |
139,767,577 |
|
Direct costs |
|
72,260,718 |
|
|
62,388,547 |
|
|
|
151,050,936 |
|
|
128,318,004 |
|
Gross profit |
|
10,722,926 |
|
|
6,620,476 |
|
|
|
24,053,412 |
|
|
11,449,573 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
11,394,219 |
|
|
9,011,684 |
|
|
|
24,596,157 |
|
|
17,782,409 |
|
Research and development expenses |
|
880,017 |
|
|
799,281 |
|
|
|
1,779,603 |
|
|
1,669,611 |
|
Finance expense |
|
400,025 |
|
|
325,244 |
|
|
|
783,625 |
|
|
664,971 |
|
Finance expense lease liability |
|
628,522 |
|
|
- |
|
|
|
1,274,683 |
|
|
- |
|
Other income |
|
(1,069,532 |
) |
|
(3,161,398 |
) |
|
|
(2,037,788 |
) |
|
(4,076,017 |
) |
|
|
12,233,251 |
|
|
6,974,811 |
|
|
|
26,396,280 |
|
|
16,040,974 |
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
(1,510,325 |
) |
|
(354,335 |
) |
|
|
(2,342,868 |
) |
|
(4,591,401 |
) |
|
|
|
|
|
|
|
|
|
|
Provision for (Recovery of) income taxes |
|
|
|
|
|
|
|
|
|
Current |
|
120,312 |
|
|
2,071,290 |
|
|
|
468,784 |
|
|
1,926,457 |
|
Deferred |
|
389,463 |
|
|
(2,341,955 |
) |
|
|
275,413 |
|
|
(2,183,188 |
) |
|
|
509,775 |
|
|
(270,665 |
) |
|
|
744,197 |
|
|
(256,731 |
) |
Net loss |
|
(2,020,100 |
) |
|
(83,670 |
) |
|
|
(3,087,065 |
) |
|
(4,334,670 |
) |
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
Foreign currency translation |
|
(1,803,995 |
) |
|
649,403 |
|
|
|
(2,662,069 |
) |
|
3,295,370 |
|
Total comprehensive income (loss) for the period |
$ |
(3,824,095 |
) |
$ |
565,733 |
|
|
$ |
(5,749,134 |
) |
$ |
(1,039,300 |
) |
Loss per share – basic |
$ |
(0.04 |
) |
$ |
- |
|
|
$ |
(0.05 |
) |
$ |
(0.07 |
) |
Loss per share – diluted |
$ |
(0.04 |
) |
$ |
- |
|
|
$ |
(0.05 |
) |
$ |
(0.07 |
) |
Consolidated Statements of Cash
Flows
(unaudited)
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
|
2019 |
|
|
2018 |
|
|
|
2019 |
|
|
2018 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
Net loss |
$ |
(2,020,100 |
) |
$ |
(83,670 |
) |
|
$ |
(3,087,065 |
) |
$ |
(4,334,670 |
) |
Adjustments for: |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
10,117,493 |
|
|
9,801,024 |
|
|
|
20,284,764 |
|
|
20,107,270 |
|
Depreciation and amortization right-of-use asset |
|
878,319 |
|
|
- |
|
|
|
1,745,522 |
|
|
- |
|
Provision for (Recovery of) income taxes |
|
509,775 |
|
|
(270,665 |
) |
|
|
744,197 |
|
|
(256,731 |
) |
Unrealized foreign exchange loss (gain) |
|
264,934 |
|
|
(157,362 |
) |
|
|
281,009 |
|
|
(258,431 |
) |
Gain on disposition of drilling equipment |
|
(1,596,318 |
) |
|
(3,072,595 |
) |
|
|
(2,876,496 |
) |
|
(3,851,254 |
) |
Equity-settled share-based payments |
|
215,100 |
|
|
398,594 |
|
|
|
399,057 |
|
|
858,796 |
|
Finance expense |
|
400,025 |
|
|
325,244 |
|
|
|
783,625 |
|
|
664,971 |
|
Provision for (Recovery of) bad debts |
|
279,567 |
|
|
- |
|
|
|
326,138 |
|
|
(7,888 |
) |
Provision for inventory obsolescence |
|
735,901 |
|
|
271,846 |
|
|
|
1,283,302 |
|
|
207,108 |
|
Provision for onerous contracts |
|
- |
|
|
(20,000 |
) |
|
|
- |
|
|
(148,000 |
) |
Amortization of deferred income |
|
- |
|
|
(33,333 |
) |
|
|
- |
|
|
(66,666 |
) |
Interest paid |
|
(217,750 |
) |
|
(120,348 |
) |
|
|
(495,288 |
) |
|
(347,891 |
) |
Income taxes received (paid) |
|
240,811 |
|
|
(91,368 |
) |
|
|
100,871 |
|
|
404,123 |
|
Change in non-cash working capital |
|
11,436,637 |
|
|
1,961,562 |
|
|
|
11,454,051 |
|
|
(3,126,281 |
) |
Net cash from operating activities |
|
21,244,394 |
|
|
8,908,929 |
|
|
|
30,943,687 |
|
|
9,844,456 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
Proceeds on disposition of drilling equipment |
|
3,510,292 |
|
|
5,261,241 |
|
|
|
6,044,065 |
|
|
7,968,105 |
|
Acquisition of drilling and other equipment |
|
(9,090,137 |
) |
|
(4,698,055 |
) |
|
|
(20,396,683 |
) |
|
(7,764,625 |
) |
Acquisition of intangible assets |
|
- |
|
|
(2,902 |
) |
|
|
- |
|
|
(6,598 |
) |
Change in non-cash working capital |
|
(1,958,066 |
) |
|
807,860 |
|
|
|
(3,713,201 |
) |
|
(1,199,610 |
) |
Net cash from (used in) investing activities |
|
(7,537,911 |
) |
|
1,368,144 |
|
|
|
(18,065,819 |
) |
|
(1,002,728 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
Proceeds from (Repayment of) operating facility |
|
(2,196,552 |
) |
|
(3,453,314 |
) |
|
|
(6,790,317 |
) |
|
628,165 |
|
Repurchase of shares under the NCIB |
|
(4,674,837 |
) |
|
- |
|
|
|
(5,345,437 |
) |
|
(237,500 |
) |
Proceeds from (Repayment of) loans and borrowings |
|
(2,700,200 |
) |
|
(3,000,000 |
) |
|
|
4,487,700 |
|
|
(5,000,000 |
) |
Payments of Lease Liability |
|
(760,281 |
) |
|
- |
|
|
|
(1,555,344 |
) |
|
- |
|
Proceeds from issuance of share capital |
|
- |
|
|
- |
|
|
|
87,750 |
|
|
- |
|
Net cash used in financing activities |
|
(10,331,870 |
) |
|
(6,453,314 |
) |
|
|
(9,115,648 |
) |
|
(4,609,335 |
) |
Net increase in cash and cash equivalents |
|
3,374,613 |
|
|
3,823,759 |
|
|
|
3,762,220 |
|
|
4,232,393 |
|
Cash and cash equivalents, beginning of period |
|
4,031,025 |
|
|
4,531,173 |
|
|
|
3,643,418 |
|
|
4,122,539 |
|
Cash and cash equivalents, end of period |
$ |
7,405,638 |
|
$ |
8,354,932 |
|
|
$ |
7,405,638 |
|
$ |
8,354,932 |
|
PHX Energy Services (TSX:PHX)
Gráfica de Acción Histórica
De Dic 2024 a Ene 2025
PHX Energy Services (TSX:PHX)
Gráfica de Acción Histórica
De Ene 2024 a Ene 2025