Financial
ResultsIn the third quarter of 2020, despite the
ongoing challenges presented by the COVID-19 pandemic, the
Corporation continued to achieve positive adjusted EBITDA.
For the three-month period ended September 30, 2020, PHX Energy
realized adjusted EBITDA of $7.5 million (19 percent of revenue) as
compared to $15.5 million (17 percent of revenue) in the third
quarter of 2019. Adjusted EBITDA in the 2020-quarter includes a
$1.6 million recovery of bad debts and $1.3 million in government
grants earned as part of the Canada Emergency Wage Subsidy (“CEWS”)
program.
For the three-month period ended September 30,
2020, due to the prolonged reduction in global industry activity,
the Corporation’s consolidated revenue decreased to the lowest
level of quarterly revenue since the third quarter of 2016.
Consolidated revenue in the 2020-quarter was $39.8 million, a
decline of 57 percent from the $93.1 million in the corresponding
2019-quarter. In the third quarter of 2020, consolidated
operating days decreased by 60 percent to 2,650, as compared to the
6,629 days in the 2019-quarter. Average consolidated revenue
per day, excluding the motor rental division in the US, was
$14,503, an 8 percent increase as compared to the 2019-quarter’s
average of $13,434.
During the third quarter of 2020, the
Corporation’s US activity continued to be impacted by the industry
downturn that led the rig count to all-time lows. Despite the weak
environment, the Corporation was resilient to this and experienced
a smaller decline relative to the overall US market evidencing the
positive reputation and capabilities of PHX Energy’s high
performance technology fleet. The US rig count fell 72 percent from
920 average rigs running per day in the third quarter of 2019 to
254 rigs in the 2020-quarter (Source: Baker Hughes). Whereas
PHX Energy’s US operating days declined by 55 percent in the third
quarter of 2020 to 1,747 from 3,850 in the 2019-quarter and US
segment revenue decreased 56 percent to $30.3 million from $68.3
million in the corresponding 2019-quarter. The US division’s
revenue in the 2020-quarter represented 76 percent of consolidated
revenue.
The ongoing challenges and uncertainty in the
Canadian industry persisted in the third quarter with activity
levels falling to multi-decade lows. The rig count dropped 64
percent quarter-over-quarter with an average of 47 active rigs
operating per day in the third quarter of 2020 (2019 - 132)
(Source: Baker Hughes). In parallel to the industry activity, the
Canadian segment’s third quarter revenue declined by 63 percent in
2020 to $7 million relative to $19.1 million in the same
2019-quarter.
The Corporation continued to maintain a strong
balance sheet position, and as at September 30, 2020 had a cash and
cash equivalents balance of $18.9 million with no bank loans and
borrowings outstanding. For the three-month period ended September
30, 2020, the Corporation’s free cash flow decreased to $2.5
million as compared to $11.6 million realized in the corresponding
2019-quarter (see “Non-GAAP Measures”).
Responding to
COVID-19On March 11, 2020, the World Health
Organization declared the novel coronavirus or COVID-19 a global
pandemic and the Corporation adopted heightened safety protocols as
a result of COVID-19. At present, the Corporation’s business is
considered essential in Canada and the US given the important role
that PHX Energy’s activities play in delivering oil and natural gas
to North American markets. The Corporation anticipates that changes
to work practices and other restrictions put in place by
governments and health authorities in response to COVID-19 will
continue to have an impact on business activities going
forward.
COVID-19 has had a significant impact on the
global economy and has resulted in a substantial weakening of
global oil prices and global oil demand. The Corporation continued
to experience reduced drilling activity in the third quarter of
2020 due to the prevailing economic and industry conditions driven
by COVID-19. There are many variables and uncertainties regarding
COVID-19, including the duration and magnitude of the disruption in
the oil and natural gas industry. As such, it is not possible to
precisely estimate the impact of the COVID-19 pandemic on the
Corporation’s financial condition and operations. Management has
been proactive in mitigating these risks, aligning costs with
projected revenues and protecting profit margins. Management
restructured its business costs, primarily during the second
quarter, in line with decreasing drilling activity in North
America, which included the unfortunate necessity to decrease the
size of its workforce as well as actions to lower labour rates,
reduce rental costs, and maximize discounts and efficiencies within
the supply chain. The Corporation continues to monitor, evaluate
and adjust its business costs in line with drilling activity in
North America and will continue to implement changes as required.
In addition, the Corporation will continue to utilize various
government assistance programs available for businesses in North
America.
The Corporation has remained diligent in
protecting its balance sheet and retains financial flexibility with
significant liquidity on its credit facilities and no bank loans
and borrowings outstanding at the end of the 2020-quarter. As at
September 30, 2020, the Corporation has working capital of $56.4
million and has approximately CAD $65 million and USD $15 million
available from its credit facilities, subject to a borrowing base
limit of $67 million. The Corporation has minimized new capital
expenditures wherever it is prudent to do so. Additional
information regarding the risks, uncertainties and impact on the
Corporation’s business can be found throughout this press release,
including under the headings “Capital Spending”, “Operating Costs
and Expenses”, and “Outlook”.
Capital
SpendingFor the three-month period ended
September 30, 2020, the Corporation spent $1.8 million in capital
expenditures, which was lower when compared to the $8.4 million
spent in the same 2019-quarter. Due to COVID-19’s impact on rig
counts in North America, the Corporation significantly reduced new
capital expenditures at the beginning of the second quarter of
2020. Capital expenditures in the third quarter of 2020 were
primarily directed towards Velocity Real Time Systems (“Velocity”)
and Atlas High Performance (“Atlas”) Motors. For the nine-month
period ended September 30, 2020, the Corporation spent $22.2
million in capital expenditures (2019 - $28.8 million), which were
primarily directed towards Atlas motors, PowerDrive Orbit Rotary
Steerable Systems (“RSS”), and Velocity. Of the total capital
expenditures in the 2020-period, $16.8 million was spent growing
the Corporation’s fleet of drilling equipment and the remaining
$5.4 million was spent on maintenance of the current fleet of
drilling and other equipment.
As at September 30, 2020, the Corporation has
capital commitments to purchase drilling and other equipment for
$3.5 million, majority of which is maintenance capital, and which
includes $3 million for Velocity systems, $0.3 million for
performance drilling motors, and $0.2 million for other
equipment.
In 2020, the Corporation expects to spend $27.5
million in capital expenditures as compared to the previously
forecasted $30 million.
Capital expenditures since 2015 have primarily
been dedicated toward expanding and growing the capacity of the
high performance fleets. In addition to the Corporation’s
fleet of conventional measurement while drilling (“MWD”) systems
and drilling motors, the Corporation possesses 350 Atlas motors,
comprised of various configurations including its 7.25", 5.13",
5.76”, 8” and 9" Atlas motors, 77 Velocity systems, and 18
PowerDrive Orbit RSS, the largest independent fleet in North
America.
Normal Course Issuer
BidDuring the third quarter of 2020, the Toronto
Stock Exchange (“TSX”) approved the renewal of PHX Energy’s NCIB to
purchase for cancellation, from time-to-time, up to a maximum of
3,131,388 common shares, representing 10 percent of the
Corporation’s public float of Common Shares as at July 31, 2020.
The NCIB commenced on August 14, 2020 and will terminate on August
13, 2021. 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 current NCIB, in the three-month
period ended September 30, 2020, 2,270,600 common shares were
purchased by the Corporation and cancelled.
Financial Highlights
(Stated in thousands of dollars except per share
amounts, percentages and shares outstanding)
|
Three-month periods ended September 30, |
|
|
Nine-month periods ended September 30, |
|
|
2020 |
|
2019 |
|
% Change |
|
|
2020 |
|
2019 |
|
% Change |
|
Operating Results |
(unaudited) |
|
(unaudited) |
|
|
|
|
(unaudited) |
|
(unaudited) |
|
|
|
Revenue |
39,776 |
|
93,099 |
|
(57 |
) |
|
189,564 |
|
268,204 |
|
(29 |
) |
Net income (loss) |
(1,505 |
) |
2,594 |
|
n.m. |
|
|
(9,725 |
) |
(494 |
) |
n.m. |
|
Earnings (loss) per share – diluted |
(0.03 |
) |
0.05 |
|
n.m. |
|
|
(0.18 |
) |
(0.01 |
) |
n.m. |
|
Adjusted EBITDA (1) |
7,469 |
|
15,536 |
|
(52 |
) |
|
31,462 |
|
37,961 |
|
(17 |
) |
Adjusted EBITDA per share – diluted (1) |
0.14 |
|
0.27 |
|
(48 |
) |
|
0.59 |
|
0.66 |
|
(11 |
) |
Adjusted EBITDA as a percentage of revenue (1) |
19 |
% |
17 |
% |
|
|
17 |
% |
14 |
% |
|
Cash Flow |
|
|
|
|
|
|
|
Cash flows from operating activities |
9,400 |
|
9,721 |
|
(3 |
) |
|
57,781 |
|
40,665 |
|
42 |
|
Funds from operations (1) |
5,481 |
|
14,669 |
|
(63 |
) |
|
29,429 |
|
34,554 |
|
(15 |
) |
Funds from operations per share – diluted (1) |
0.10 |
|
0.26 |
|
(62 |
) |
|
0.55 |
|
0.60 |
|
(8 |
) |
Capital expenditures |
1,816 |
|
8,444 |
|
(78 |
) |
|
22,245 |
|
28,840 |
|
(23 |
) |
Free cash flow (1) |
2,544 |
|
11,569 |
|
(78 |
) |
|
19,883 |
|
22,326 |
|
(11 |
) |
|
|
|
|
|
|
|
|
Financial Position (unaudited) |
|
|
|
|
Sep 30, ‘20 |
|
Dec 31, ‘19 |
|
|
Working capital |
|
|
|
|
56,416 |
|
68,393 |
|
(18 |
) |
Net debt (1) (2) |
|
|
|
|
(18,889 |
) |
14,710 |
|
n.m. |
|
Shareholders’ equity |
|
|
|
|
135,497 |
|
148,944 |
|
(9 |
) |
Common shares outstanding |
|
|
|
|
50,980,820 |
|
53,246,420 |
|
(4 |
) |
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 press release.(2) As at September 30, 2020, the Corporation
had no bank loans and borrowing outstanding and was in a cash
positive position.
Non-GAAP
MeasuresPHX Energy uses throughout this press
release 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, free cash flow, net debt 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 press release 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, the projected
capital expenditures budget for the 2020-year and how this budget
will be allocated and funded, and the anticipated impact of
COVID-19 on the Corporation’s operations, results and the
Corporation’s planned responses thereto.
The above are stated under the headings:
“Capital Spending”, “Responding to COVID-19” and “Cash Requirements
for Capital Expenditures”. In addition, all information contained
under the headings “Responding to COVID-19” and “Outlook” in this
document contains forward-looking statements.
In addition to other material factors,
expectations and assumptions which may be identified in this press
release 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; the continuing
impact of COVID-19 on the global economy, specifically trade,
manufacturing, supply chain and energy consumption, among other
things and the resulting impact on the Corporation’s operations and
future results which remain uncertain; 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
and maintain financing on acceptable terms to fund its ongoing
operations and 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 press
release 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 September 30, |
|
Nine-month periods
ended September 30, |
|
|
2020 |
2019 |
% Change |
|
|
2020 |
2019 |
% Change |
|
Revenue |
39,776 |
93,099 |
(57 |
) |
|
189,564 |
268,204 |
(29 |
) |
Industry activity across all of the
Corporation’s operating segments remained weak as depressed oil
prices and the impact of COVID-19 carried through the third quarter
of 2020. For the three-month period ended September 30, 2020,
consolidated revenue was $39.8 million as compared to $93.1 million
in the third quarter of 2019, a decrease of 57 percent. US revenue
as a percentage of total consolidated revenue remained steady at 76
percent for the 2020-quarter compared to 73 percent in 2019.
Consolidated operating days decreased 60 percent to 2,650 days as
compared to 6,629 days in the 2019-quarter. PHX Energy’s
average revenue per day, excluding the motor rental division in the
US, increased from $13,434 in the 2019-quarter to $14,503 in the
relative 2020-period.
During the third quarter of 2020, Western Texas
Intermediate (“WTI”) spot crude oil price and Western Canadian
Select (“WCS”) oil prices were 27 percent lower than in the
2019-quarter. WTI averaged USD $41/bbl (2019 quarter – USD
$56/bbl) and WCS oil prices averaged USD $32/bbl (2019 – USD
$44/bbl). Due to pressure on the oil prices, Canadian and US
rig counts declined quarter-over-quarter, with the US operating an
average of 254 rigs per day in the third quarter as compared to 920
rigs per day in the 2019-period, and Canada operating an average of
47 rigs per day as compared to 130 rigs per day in the 2019-period.
Throughout North America the vast majority of the wells continued
to be dominated by horizontal and directional drilling which
represented 95 percent of drilling activity in the third quarter of
2020. (Source: Daily Oil Bulletin and Baker Hughes).
For the nine-month period ended September 30,
2020, the Corporation’s consolidated revenue decreased by 29
percent to $189.6 million compared to $268.2 million in the
2019-period. There were 12,881 consolidated operating days in the
nine-month period ended September 30, 2020, which is 33 percent
lower than the 19,221 days reported in the 2019-period. Excluding
the motor rental division in the US, the average consolidated
revenue per day for the 2020 nine-month period was $14,104, an
increase of 6 percent compared to the average of $13,290 in the
2019-period.
Operating Costs and
Expenses
(Stated in thousands of dollars except
percentages)
|
Three-month periods ended September 30, |
|
Nine-month periods ended September 30, |
|
|
2020 |
|
2019 |
|
% Change |
|
|
2020 |
|
2019 |
|
% Change |
|
Direct costs |
35,607 |
|
77,090 |
|
(54 |
) |
|
163,837 |
|
228,141 |
|
(28 |
) |
Gross profit as a percentage of revenue |
10 |
% |
17 |
% |
|
|
14 |
% |
15 |
% |
|
Depreciation & amortization drilling and other
equipment (included in direct costs) |
6,977 |
|
9,894 |
|
(29 |
) |
|
22,794 |
|
30,178 |
|
(24 |
) |
Depreciation & amortization right-of-use asset
(included in direct costs) |
861 |
|
896 |
|
(4 |
) |
|
2,723 |
|
2,641 |
|
3 |
|
Gross profit as percentage of revenue excluding
depreciation & amortization |
30 |
% |
29 |
% |
|
|
27 |
% |
27 |
% |
|
Direct costs are comprised of field and shop
expenses and include depreciation and amortization on the
Corporation’s equipment and right-of-use assets. For the three and
nine-month periods ended September 30, 2020, direct costs decreased
by 54 percent and 28 percent, respectively. In both 2020-periods,
the Corporation incurred lower labour costs, less equipment repair
expenses and fewer equipment rentals primarily due to decreased
activity levels in all operating regions.
For the three and nine-month periods ended
September 30, 2020, gross profit as a percentage of revenue,
excluding depreciation and amortization, was 30 percent and 27
percent, respectively, which are the same levels as in the
corresponding 2019-periods. Despite reduced activity,
profitability was sustained as a result of Management’s efforts to
align the cost structure as well as continued close monitoring of
expenses.
For the three and nine-month periods ended
September 30, 2020, the Corporation’s depreciation and amortization
on drilling and other equipment decreased by 29 percent and 24
percent, respectively. In line with the 2020 capital
expenditure program, the decrease in depreciation and amortization
of drilling and other equipment in the respective periods is mainly
due to slower replacement of fully depreciated fixed assets.
(Stated in thousands of dollars except
percentages)
|
Three-month periods ended September 30, |
|
Nine-month periods ended September 30, |
|
|
2020 |
|
2019 |
|
% Change |
|
|
2020 |
|
2019 |
|
% Change |
|
SG&A costs |
6,204 |
|
10,616 |
|
(42 |
) |
|
20,537 |
|
35,212 |
|
(42 |
) |
Cash-settled share-based payments (included in SG&A
costs) |
888 |
|
1,078 |
|
(18 |
) |
|
(1,149 |
) |
5,108 |
|
(122 |
) |
Equity-settled share-based payments (included in SG&A
costs) |
66 |
|
160 |
|
(59 |
) |
|
214 |
|
559 |
|
(62 |
) |
SG&A costs excluding equity and cash-settled share-based
payments and provision for onerous contracts as a percentage
of revenue |
13 |
% |
10 |
% |
|
|
11 |
% |
11 |
% |
|
For the three and nine-month periods ended
September 30, 2020, SG&A costs were $6.2 million and $20.5
million, respectively, as compared to $10.6 million and $35.2
million in the corresponding 2019-periods. The decrease in SG&A
costs in both periods mainly relates to the lower number of
personnel required to support reduced drilling activity and the
decline in cash-settled share-based payments, particularly in the
2020 nine-month period. In addition, reduced SG&A costs also
resulted from initiatives carried out to restrict costs which
included tightened policies on travel, entertainment, and marketing
related costs.
Cash-settled share-based payments relate to the
Corporation’s Retention Award Plan and are measured at fair value.
For the three-month period ended September 30, 2020, cash-settled
share-based payments decreased by 18 percent to $0.9 million from
$1.1 million in the 2019-quarter. For the nine-month period ended
September 30, 2020, cash-settled share-based payments decreased by
122 percent to a recovery of $1.1 million from an expense of $5.1
million in the same 2019-period. Changes in cash-settled
share-based payments in the respective periods are mainly
attributable to fluctuations in the Corporation’s share price
period-over-period.
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
nine-month periods ended September 30, 2020, equity-settled
share-based payments decreased by 59 percent and 62 percent,
respectively, as compared to the corresponding 2019-periods,
generally due to stock option grants from prior years fully vesting
in 2019 and 2020-years.
(Stated in thousands of dollars)
|
Three-month periods ended September 30, |
|
|
Nine-month periods ended September 30, |
|
|
2020 |
2019 |
% Change |
|
|
2020 |
2019 |
% Change |
|
Research & development expense |
216 |
1,193 |
(82 |
) |
|
1,796 |
2,973 |
(40 |
) |
Research and development (“R&D”)
expenditures for the three and nine-month periods ended September
30, 2020 were $0.2 million (2019 - $1.2 million) and $1.8 million
(2019 - $3 million), respectively. The decrease in R&D costs
primarily relate to lower personnel costs resulting from certain
R&D initiatives being scaled down in response to cost reduction
measures taken by Management.
(Stated in thousands of dollars)
|
Three-month periods ended September 30, |
|
|
Nine-month periods ended September 30, |
|
|
2020 |
2019 |
% Change |
|
|
2020 |
2019 |
% Change |
|
Finance expense |
133 |
306 |
(57 |
) |
|
661 |
1,090 |
(39 |
) |
Finance expense lease liability |
573 |
622 |
(8 |
) |
|
1,799 |
1,897 |
(5 |
) |
Finance expenses relate to interest charges on
the Corporation’s long-term and short-term bank facilities. For the
three and nine-month periods ended September 30, 2020, finance
charges decreased to $0.1 million (2019 - $0.3 million) and $0.7
million (2019 - $1.1 million), respectively. In the second quarter
of 2020, the Corporation paid down all bank loans and borrowings
outstanding and over the course of the third quarter of 2020,
maintained minimal levels of borrowing, resulting in decreased
interest charges in the respective 2020 periods.
Finance expense lease liability relates to
interest expenses incurred on lease liabilities. For the three and
nine-month periods ended September 30, 2020, finance expense lease
liability decreased by 8 percent and 5 percent, respectively,
reflecting the reduction in lease liabilities as lease obligations
are fulfilled.
(Stated in thousands of dollars)
|
Three-month periods ended September 30, |
|
|
Nine-month periods ended September 30, |
|
|
2020 |
|
2019 |
|
|
2020 |
|
2019 |
|
Net gain on disposition of drilling equipment |
(136 |
) |
(514 |
) |
|
(2,545 |
) |
(3,390 |
) |
Foreign exchange losses (gains) |
226 |
|
44 |
|
|
(3 |
) |
557 |
|
Provision for (Recovery of) bad debts |
(1,608 |
) |
62 |
|
|
2,344 |
|
388 |
|
Other income |
(1,518 |
) |
(408 |
) |
|
(204 |
) |
(2,445 |
) |
Net gain on disposition of drilling equipment is
comprised of gains on disposition of drilling equipment that
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
nine-month periods ended September 30, 2020, the Corporation
recognized gain on dispositions of $0.1 million and $2.5 million,
respectively, compared to the $0.5 million and $3.4 million gain on
dispositions realized in the respective 2019-periods. In both
2020-periods, the Corporation had fewer occurrences of downhole
equipment losses resulting in lower net gain on disposition of
drilling equipment.
Foreign exchange gains and losses relate to
unrealized and realized exchange fluctuations in the period. For
the three and nine-month periods ended September 30, 2020, the
Corporation recognized foreign exchange losses of $0.2 million and
foreign exchange gains of $3 thousand, respectively, relative to
foreign exchange losses of $44 thousand and $0.6 million in the
corresponding 2019-periods. The foreign exchange losses in the
2020-quarter primarily relate to the settlement of CAD-denominated
intercompany payable in the US segment.
For the nine-month period ended September 30,
2020, the provision for bad debts was $2.3 million compared to $0.4
million in the 2019 nine-month period. The higher amount in 2020
resulted from provisions recognized in the first quarter of the
year. Greater provisions in 2020 reflect increased credit
risks of the Corporation’s customers that stemmed primarily from
the global impacts of COVID-19. During the third quarter of 2020,
PHX Energy recognized a bad debt recovery of $1.6 million relating
to certain receivables in the international segment.
(Stated in thousands of dollars)
|
Three-month periods ended September 30, |
Nine-month periods ended September 30, |
|
2020 |
2019 |
% Change |
|
2020 |
2019 |
% Change |
Impairment loss |
- |
- |
n.m. |
|
10,730 |
- |
n.m. |
n.m. – not meaningful
For the nine-month period ended September 30,
2020, the Corporation recognized $10.7 million in impairment losses
(2019 - nil). In the first quarter of 2020, due to COVID-19
and the decline in global oil and natural gas prices, the
Corporation determined that indicators of impairment existed in its
Canadian, US, and International segments. Goodwill that was
allocated to PHX Energy’s Canadian segment was tested for
impairment, and as a result, the Corporation recognized an
impairment expense of $8.9 million equivalent to the full amount of
goodwill. The Corporation also determined no further economic
benefits are expected from the future use or future disposal of
Stream’s EDR equipment. The Corporation has substantially
closed all of its operations in Stream. As a result, EDR equipment
with a carrying amount of $1.2 million was derecognized, as well as
working capital of $0.1 million. In the second quarter of
2020, additional international EDR equipment and inventory of $0.5
million were identified as impaired and derecognized. As at
September 30, 2020, management determined no indicators of
impairment exist, from the time when impairment testing was last
completed.
(Stated in thousands of dollars, except
percentages)
|
Three-month periods ended September 30, |
Nine-month periods ended September 30, |
|
2020 |
2019 |
|
2020 |
2019 |
Provision for (Recovery of) income taxes |
66 |
1,086 |
|
133 |
1,830 |
Effective tax rates |
n.m. |
n.m. |
|
n.m. |
n.m. |
n.m. – not meaningful
Provisions for income taxes for the three and
nine-month periods ended September 30, 2020 were $66 thousand and
$0.1 million, respectively, as compared to $1.1 million and $1.8
million in the respective 2019-periods. Deferred taxes in the
2020 and 2019-periods were impacted by unrecognized deferred tax
assets with respect to deductible temporary differences in the
Canadian jurisdictions. Lower provisions in both 2020-periods
was mainly due to decreased profits in the Corporation’s operating
regions.
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 September 30, |
|
Nine-month periods ended September 30, |
|
|
2020 |
|
2019 |
|
% Change |
|
|
2020 |
2019 |
|
% Change |
|
Revenue |
7,044 |
|
19,123 |
|
(63 |
) |
|
36,210 |
54,651 |
|
(34 |
) |
Reportable segment profit (loss) before tax |
(328 |
) |
(77 |
) |
n.m. |
|
|
95 |
(4,328 |
) |
n.m. |
|
n.m. – not meaningful
For the three and nine-month periods ended
September 30, 2020, the Corporation’s Canadian revenue was $7
million and $36.2 million, respectively, in comparison to revenue
of $19.1 million and $54.7 million in the corresponding
2019-periods, a decrease of 63 percent and 34 percent,
respectively. The decrease in PHX Energy’s Canada segment revenue
was mainly due to lower industry drilling activity. For the
three-month period ended September 30, 2020, the Corporation’s
Canadian operating days declined 65 percent to 721 operating days,
compared to 2,056 days in the relative 2019-quarter. The decline in
the Canadian segment’s activity was consistent with the decline in
industry activity. The industry’s horizontal and directional
drilling activity contracted 70 percent as measured by drilling
days shrinking from 12,109 days in the 2019-quarter to 3,649 days
in the 2020-quarter (Source: Daily Oil Bulletin). For the
nine-month period ended September 30, 2020, operating days declined
36 percent to 3,774 days, compared to 5,890 days in the same
2019-period. The Canadian industry activity decreased 35 percent to
22,183 horizontal and directional drilling days reported in the
nine-month period of 2020 as compared to 33,955 horizontal and
directional drilling days in 2019 (Sources: Daily Oil
Bulletin).
During the third quarter of 2020, the
Corporation remained active in the Montney and Duvernay.
Despite the decline in revenue in the
2020-periods, reportable segment loss in the third quarter of 2020
was minimized to $0.3 million and in the 2020 nine-month period,
reportable segment income of $0.1 million was realized compared to
a loss of $4.3 million in the corresponding 2019-period. The
increase in profitability in the 2020 nine-month period is mainly
attributable to lower depreciation, less equipment repair costs,
and grants earned from the CEWS program of $2.1 million.
United
States
(Stated in thousands of dollars)
|
Three-month periods ended September 30, |
|
|
Nine-month periods ended September 30, |
|
|
2020 |
2019 |
% Change |
|
|
2020 |
2019 |
% Change |
|
Revenue |
30,337 |
68,265 |
(56 |
) |
|
143,074 |
198,399 |
(28 |
) |
Reportable segment income before tax |
678 |
6,623 |
(90 |
) |
|
9,835 |
15,746 |
(38 |
) |
PHX Energy’s US operations continued to gain
market share and remain profitable in a quarter when the industry
hit its lowest activity level in history. In the third quarter of
2020, revenue from PHX Energy’s US operations decreased by 56
percent to $30.3 million from $68.3 million in the
2019-quarter. The US division’s revenue represented 76
percent of consolidated revenue in the third quarter of 2020 (2019
- 73 percent). Lower revenue in the 2020-quarter mainly
resulted from the significantly reduced industry rig count.
The US industry rig count for the third quarter of 2020 saw
horizontal and directional rigs running per day decrease by 72
percent from an average of 920 horizontal and directional drilling
rigs running per day during the 2019-quarter to 254 in the
2020-quarter. (Source: Baker Hughes). In comparison,
the Corporation’s US activity only declined 55 percent in this
challenging environment, decreasing from 3,850 operating days in
the 2019-quarter to 1,747 in the 2020-quarter. During the
third quarter of 2020, Phoenix USA remained active in the Permian,
Granite Wash, SCOOP/STACK, Marcellus, Bakken and Niobrara
basins.
For the three-month period ended September 30,
2020, average revenue per day, excluding the Corporation’s US motor
rental division, decreased 3 percent to $16,597 relative to $17,032
in the corresponding 2019-quarter. Reportable segment income
decreased from $6.6 million in the 2019-quarter to $0.7 million in
the third quarter of 2020. This reduced profitability primarily
resulted from the drop in activity in the US.
For the nine-month period ended September 30,
2020, Phoenix USA’s revenue declined to $143.1 million, a decrease
of 28 percent compared to the $198.4 million recognized in the
2019-period. Operating days for the nine-month period ended
September 30, 2020 declined by 31 percent to 7,946 days as compared
to 11,502 days in the same 2019-period. PHX Energy’s operations
showed resilience to the industry downturn as the Corporation’s
activity decline was not as sharp as the industry’s and Phoenix USA
gained market share. US industry activity, as measured by the
average number of horizontal and directional rigs running on a
daily basis, fell 49 percent from 930 rigs in the corresponding
2019 period to an average of 477 rigs in the comparable 2020-period
(Source: Baker Hughes).
For the nine-month period ended September 30,
2020, Phoenix USA’s average revenue per day, excluding the
Corporation’s motor rental division, was $17,139, which is 4
percent higher than the $16,465 in the 2019-period. The increase in
average revenue per day was mainly realized in the first quarter of
2020 and was primarily a result of increased utilization of the
Corporation’s high performance technologies. For the
nine-month period ended September 30, 2020, despite lower revenues,
PHX Energy’s US division realized reportable segment income of $9.8
million (2019 – $15.7 million). The strong volume of activity
and profitability in the first quarter of 2020 and lower
depreciation expense greatly contributed to this result.
International
(Stated in thousands of dollars)
|
Three-month periods ended September 30, |
|
|
Nine-month periods ended September 30, |
|
|
2020 |
|
2019 |
% Change |
|
|
2020 |
|
2019 |
% Change |
|
Revenue |
2,395 |
|
5,711 |
(58 |
) |
|
10,280 |
|
15,154 |
(32 |
) |
Reportable segment income (loss) before tax |
(1,464 |
) |
304 |
n.m. |
|
|
(1,447 |
) |
369 |
n.m. |
|
n.m. – not
meaningful
For the three-month period ended September 30, 2020, the
International segment’s revenue was $2.4 million, a 58 percent
decrease from the $5.7 million in the 2019-quarter. PHX
Energy generated 6 percent of its consolidated revenue from its
International operations in the 2020-quarter which is the same
percentage as in the third quarter of 2019. For the
nine-month period ended September 30, 2020, the International
segment’s revenue was $10.3 million, a 32 percent decrease compared
to $15.2 million in the same 2019-period. The decrease in revenue
in both 2020-periods is mainly a result of Albanian operations
being suspended since the first quarter of 2020.
For the three-month period ended September 30,
2020, the Russian division’s revenue was 23 percent lower compared
to the 2019-quarter. The division had fewer operating days in
the 2020-quarter, generating 183 days compared to 455 in the
2019-quarter. The decrease in activity was partially offset
by an improvement in MWD rental revenue.
For the three and nine-month periods ended
September 30, 2020, the International segment recognized reportable
segment losses of $1.5 million and $1.4 million, respectively,
compared to reportable segment income in 2019 of $0.3 million and
$0.4 million, respectively. Lower margins in both 2020-periods were
mainly due to suspended operations in Albania.
Investing
Activities
Net cash used in investing activities for the
three-month period ended September 30, 2020 was $1.3 million as
compared to $4.4 million in 2019. In the third quarter of 2020, PHX
Energy added $1.8 million in drilling and other equipment (2019 -
$8.4 million) and received proceeds from involuntary disposal of
drilling equipment in well bores of $0.8 million (2019 - $5.8
million). The expenditures in the 2020-quarter included:
- $1.7 million in MWD systems and spare components; and
- $0.1 million in downhole performance drilling motors.
The capital expenditure program undertaken in
the period was financed generally from cash flow from operating
activities. Of the total capital expenditures in the 2020-quarter
$0.1 million was used to grow the Corporation’s fleet of drilling
equipment and the remaining $1.7 million was used to maintain the
current fleet of drilling and other equipment.
The change in non-cash working capital balance
of $0.3 million (use of cash) for the three-month period ended
September 30, 2020, relates to the net change in the Corporation’s
trade payables that are associated with the acquisition of capital
assets. This compares to $1.6 million (use of cash) for the
three-month period ended September 30, 2019.
Financing
Activities
The Corporation reported cash flows used in
financing activities of $3.9 million in the three-month period
ended September 30, 2020 as compared to $6.1 million in the
2019-period. In the 2020-quarter the Corporation:
- repurchased 2,270,600 common shares for $3.2 million under the
NCIB; and
- made payments of $0.7 million towards lease
liability.
Capital
Resources
As of September 30, 2020, the Corporation had
nothing drawn on its syndicated and operating facilities, and a
cash balance of $18.9 million. As at September 30, 2020, the
Corporation had approximately CAD $65 million and USD $15 million
available from its credit facilities. The credit facilities are
subject to a borrowing base limit which is $67 million as at
September 30, 2020. The credit facilities are secured by
substantially all of the Corporation’s assets.
As at September 30, 2020, the Corporation was in compliance with
all its financial covenants.
Cash Requirements for Capital
ExpendituresHistorically, the Corporation has
financed its capital expenditures and acquisitions through cash
flows from operating activities, debt and equity. The 2020 capital
expenditures are expected to be $27.5 million, subject to quarterly
review of the Board.
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 2020, 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.
As at September 30, 2020, the Corporation has
commitments to purchase drilling and other equipment for $3.5
million, with delivery expected to occur by the end of the
year.
Outlook
During the third quarter, we achieved positive
adjusted EBITDA, gained market share and maintained a cash positive
position with zero bank debt despite the global COVID-19 pandemic
and muted demand for energy continuing to impact our financial
results. We remained diligently focused on cost management
strategies and operational excellence which allowed us to produce
these achievements in an extremely challenging environment.
With the prolonged duration of this pandemic,
safety remains at the forefront of our activities. As new
waves of COVID-19 develop, we continue to monitor the situation and
the safety and health guidelines set out by government and health
officials, adapting our operations and protocols as needed.
While the rig counts in North America fell to
all-time lows during the third quarter, our strong reputation
continued to position us as one of the most active providers in our
sector. Today we work for 12 of the largest 15 operators in the US
market. In this depressed environment, client mix is even more
vital than ever as fewer operators account for a larger portion of
the active rigs. In the US, the industry decline was greater than
that experienced by our operations and in Canada we paralleled the
industry decline. This resilience in a down market is testament to
our strong marketing relationships, the performance of our premium
technology and the expertise of our personnel.
We continue to focus on our strategic
initiatives that are positioning us to outlast and survive this
downturn and to grow when a meaningful market recovery
occurs. Our priorities remain focused on building our balance
sheet strength, maintaining positive adjusted EBITDA and cash flows
despite declining revenue and activity and protecting our position
as a technology leader. We continue to monitor, evaluate and
adjust our business costs in line with drilling activity in North
America and will continue to implement changes as required.
In the fourth quarter rig counts are slightly
increasing, and our activity levels are also seeing a slight uptick
from the third quarter as we have gained additional work from both
existing and new clients. We are hopeful this trend will continue
into 2021, given the recent strength in natural gas prices. That
said, this is a very volatile time surrounded with uncertainty and
conditions can change rapidly. Although we are in an enviable
position both operationally and financially, any recovery will be
gradual, and challenges, such as pricing pressure, will remain
especially if the competitive landscape in our sector does not
change.
We believe we are positioned to grow and protect
our place both as an operational and financial leader in our sector
as we all navigate the road ahead.
November 4, 2020Michael Buker, President
Non-GAAP
Measures
Adjusted
EBITDAAdjusted EBITDA, defined as earnings before
finance expense, finance expense lease liability, income taxes,
depreciation and amortization, impairment losses on drilling and
other equipment and goodwill, equity share-based payments,
severance payouts relating to the Corporation’s restructuring cost,
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. Starting in the
first quarter of 2020, due to the impact of COVID-19 and the
downturn in the oil and natural gas industry, the Corporation
included impairment expenses and severance costs, which were not
present in the relative 2019-quarter. Severance costs related to
restructuring were not present, and therefore were not included in
the 2019 Annual Report. 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 September 30, |
|
|
Nine-month periods ended September 30, |
|
|
2020 |
|
2019 |
|
|
2020 |
|
2019 |
|
Net income (loss) |
(1,505 |
) |
2,594 |
|
|
(9,725 |
) |
(494 |
) |
Add (deduct): |
|
|
|
|
|
Depreciation and amortization drilling and other
equipment |
6,977 |
|
9,894 |
|
|
22,794 |
|
30,178 |
|
Depreciation and amortization right-of-use asset |
861 |
|
896 |
|
|
2,723 |
|
2,642 |
|
Impairment loss |
- |
|
- |
|
|
10,730 |
|
- |
|
Severance expense |
102 |
|
- |
|
|
2,033 |
|
- |
|
Provision for income taxes |
66 |
|
1,086 |
|
|
133 |
|
1,830 |
|
Finance expense |
133 |
|
306 |
|
|
661 |
|
1,090 |
|
Finance expense lease liability |
573 |
|
622 |
|
|
1,799 |
|
1,897 |
|
Equity-settled share-based payments |
66 |
|
160 |
|
|
214 |
|
559 |
|
Unrealized foreign exchange (gain) loss |
196 |
|
(22 |
) |
|
100 |
|
259 |
|
Adjusted EBITDA as reported |
7,469 |
|
15,536 |
|
|
31,462 |
|
37,961 |
|
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 September 30, |
|
Nine-month periods ended September 30, |
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|
Cash flows from operating activities |
9,400 |
|
9,721 |
|
57,781 |
|
40,665 |
|
Add (deduct): |
|
|
|
|
|
Changes in non-cash working capital |
(3,989 |
) |
4,699 |
|
(28,277 |
) |
(6,756 |
) |
Interest paid |
47 |
|
172 |
|
335 |
|
668 |
|
Income taxes paid (received) |
23 |
|
77 |
|
(410 |
) |
(23 |
) |
Funds from operations |
5,481 |
|
14,669 |
|
29,429 |
|
34,554 |
|
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.
Free Cash
FlowFree cash flow is defined as funds from
operations (as defined above) less maintenance capital expenditures
and cash payment on leases. This non-GAAP measure does not have a
standardized meaning and is not a financial measure recognized
under GAAP. Management uses free cash flow as an indication of the
Corporation’s ability to generate funds from its operations to
support operations and maintain the Corporation’s drilling and
other equipment. This performance measure is useful to investors
for assessing the Corporation’s operating and financial
performance, leverage and liquidity. 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 free cash flow 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 funds from
operations to free cash flow:
(Stated in thousands of dollars)
|
Three-month periods ended September 30, |
|
|
Nine-month periods ended September 30, |
|
|
2020 |
|
2019 |
|
|
2020 |
|
2019 |
|
Funds from operations (1) |
5,481 |
|
14,669 |
|
|
29,429 |
|
34,554 |
|
Deduct: |
|
|
|
|
|
Maintenance capital expenditures |
(1,691 |
) |
(1,658 |
) |
|
(5,478 |
) |
(7,956 |
) |
Cash payment on leases |
(1,246 |
) |
(1,442 |
) |
|
(4,068 |
) |
(4,272 |
) |
Free cash flow |
2,544 |
|
11,569 |
|
|
19,883 |
|
22,326 |
|
(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 press
release.
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 drilling and other equipment and goodwill, unrealized
foreign exchange gains or losses, 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.
Net DebtNet
debt is defined as the Corporation’s syndicate loans and borrowings
and operating facility borrowings less cash and cash equivalents.
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’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; Casper, Wyoming; Midland, Texas; 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.
In the first quarter of 2020, the Corporation
closed substantially all of its operations in its Stream Services
(“Stream”) division which marketed electronic drilling recorder
(“EDR”) technology and services.
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)
|
September 30, 2020 |
|
|
December 31, 2019 |
|
ASSETS |
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
$ |
18,889,321 |
|
|
$ |
10,582,296 |
|
|
Trade and other receivables |
|
30,231,680 |
|
|
|
93,641,885 |
|
|
Inventories |
|
31,089,870 |
|
|
|
30,826,700 |
|
|
Prepaid expenses |
|
2,119,286 |
|
|
|
2,569,046 |
|
|
Current tax assets |
|
449,254 |
|
|
|
- |
|
|
Total current assets |
|
82,779,411 |
|
|
|
137,619,927 |
|
Non-current assets: |
|
|
|
|
|
|
Drilling and other equipment |
|
76,545,462 |
|
|
|
78,416,229 |
|
|
Right-of-use asset |
|
29,912,917 |
|
|
|
32,825,964 |
|
|
Intangible assets |
|
16,906,645 |
|
|
|
18,901,559 |
|
|
Goodwill |
|
- |
|
|
|
8,876,351 |
|
|
Deferred tax assets |
|
670,800 |
|
|
|
613,355 |
|
|
Total non-current assets |
|
124,035,824 |
|
|
|
139,633,458 |
|
Total assets |
$ |
206,815,235 |
|
|
$ |
277,253,385 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Operating facility |
$ |
- |
|
|
$ |
11,395,835 |
|
|
Lease liability |
|
3,316,277 |
|
|
|
2,765,633 |
|
|
Trade and other payables |
|
23,046,780 |
|
|
|
54,892,277 |
|
|
Current tax liability |
|
- |
|
|
|
172,766 |
|
|
Total current liabilities |
|
26,363,057 |
|
|
|
69,226,511 |
|
Non-current liabilities: |
|
|
|
|
|
|
Lease liability |
|
36,821,093 |
|
|
|
39,753,860 |
|
|
Loans and borrowings |
|
- |
|
|
|
13,896,400 |
|
|
Deferred tax liability |
|
8,134,294 |
|
|
|
5,432,527 |
|
|
Total non-current liabilities |
|
44,955,387 |
|
|
|
59,082,787 |
|
Equity: |
|
|
|
|
|
|
Share capital |
|
248,027,502 |
|
|
|
251,815,183 |
|
|
Contributed surplus |
|
10,153,802 |
|
|
|
10,854,650 |
|
|
Retained earnings |
|
(137,627,915 |
) |
|
|
(127,902,593 |
) |
|
Accumulated other comprehensive income |
|
14,943,402 |
|
|
|
14,176,847 |
|
|
Total equity |
|
135,496,791 |
|
|
|
148,944,087 |
|
|
|
|
|
|
|
|
Total liabilities and equity |
$ |
206,815,235 |
|
|
$ |
277,253,385 |
|
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive
Loss
(unaudited)
|
|
Three-month periods ended September 30, |
|
|
|
Nine-month periods ended September 30, |
|
|
|
2020 |
|
|
2019 |
|
|
|
2020 |
|
|
2019 |
|
Revenue |
$ |
39,775,807 |
|
$ |
93,099,227 |
|
|
$ |
189,564,243 |
|
$ |
268,203,575 |
|
Direct costs |
|
35,606,558 |
|
|
77,089,805 |
|
|
|
163,837,043 |
|
|
228,140,741 |
|
Gross profit |
|
4,169,249 |
|
|
16,009,422 |
|
|
|
25,727,200 |
|
|
40,062,834 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
6,203,506 |
|
|
10,615,982 |
|
|
|
20,537,315 |
|
|
35,212,139 |
|
Research and development expenses |
|
216,019 |
|
|
1,193,183 |
|
|
|
1,795,964 |
|
|
2,972,786 |
|
Finance expense |
|
132,827 |
|
|
306,097 |
|
|
|
661,426 |
|
|
1,089,722 |
|
Finance expense lease liability |
|
573,301 |
|
|
622,196 |
|
|
|
1,799,316 |
|
|
1,896,879 |
|
Other income |
|
(1,517,516 |
) |
|
(407,597 |
) |
|
|
(204,350 |
) |
|
(2,445,385 |
) |
Impairment loss |
|
- |
|
|
- |
|
|
|
10,729,587 |
|
|
- |
|
|
|
|
5,608,137 |
|
|
12,329,861 |
|
|
|
35,319,258 |
|
|
38,726,141 |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) before income taxes |
|
(1,438,888 |
) |
|
3,679,561 |
|
|
|
(9,592,058 |
) |
|
1,336,693 |
|
|
|
|
|
|
|
|
|
|
|
|
Provision for (Recovery of) income taxes |
|
|
|
|
|
|
|
|
|
Current |
|
4,786 |
|
|
121,492 |
|
|
|
(741,788 |
) |
|
590,276 |
|
Deferred |
|
61,503 |
|
|
964,563 |
|
|
|
875,052 |
|
|
1,239,976 |
|
|
|
|
66,289 |
|
|
1,086,055 |
|
|
|
133,264 |
|
|
1,830,252 |
|
Net earnings (loss) |
|
(1,505,177 |
) |
|
2,593,506 |
|
|
|
(9,725,322 |
) |
|
(493,559 |
) |
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
Foreign currency translation |
|
(3,889,876 |
) |
|
1,001,351 |
|
|
|
766,555 |
|
|
(1,660,718 |
) |
Total comprehensive income (loss) for the period |
$ |
(5,395,053 |
) |
$ |
3,594,857 |
|
|
$ |
(8,958,767 |
) |
$ |
(2,154,277 |
) |
Loss per share – basic |
$ |
(0.03 |
) |
$ |
0.05 |
|
|
$ |
(0.18 |
) |
$ |
(0.01 |
) |
Loss per share – diluted |
$ |
(0.03 |
) |
$ |
0.05 |
|
|
$ |
(0.18 |
) |
$ |
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash
Flows
(unaudited)
|
|
Three-month periods ended September 30, |
|
|
|
Nine-month periods ended September 30, |
|
|
|
2020 |
|
|
2019 |
|
|
|
2020 |
|
|
2019 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
Net earnings (loss) |
$ |
(1,505,177 |
) |
$ |
2,593,506 |
|
|
$ |
(9,725,322 |
) |
$ |
(493,559 |
) |
Adjustments for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
6,977,324 |
|
|
9,893,523 |
|
|
|
22,794,025 |
|
|
30,178,287 |
|
Depreciation and amortization right-of-use asset |
|
860,942 |
|
|
895,878 |
|
|
|
2,723,376 |
|
|
2,641,400 |
|
Impairment loss |
|
- |
|
|
- |
|
|
|
10,729,587 |
|
|
- |
|
Provision for income taxes |
|
66,289 |
|
|
1,086,055 |
|
|
|
133,264 |
|
|
1,830,252 |
|
Unrealized foreign exchange loss (gain) |
|
196,489 |
|
|
(21,904 |
) |
|
|
100,158 |
|
|
259,105 |
|
Gain on disposition of drilling equipment |
|
(136,060 |
) |
|
(513,628 |
) |
|
|
(2,544,631 |
) |
|
(3,390,124 |
) |
Equity-settled share-based payments |
|
65,888 |
|
|
160,260 |
|
|
|
214,009 |
|
|
559,317 |
|
Finance expense |
|
132,827 |
|
|
306,097 |
|
|
|
661,426 |
|
|
1,089,722 |
|
Provision for (Recovery of) bad debts |
|
(1,608,021 |
) |
|
61,590 |
|
|
|
2,343,733 |
|
|
387,728 |
|
Provision for inventory obsolescence |
|
431,190 |
|
|
207,958 |
|
|
|
2,000,430 |
|
|
1,491,260 |
|
Interest paid |
|
(47,314 |
) |
|
(172,424 |
) |
|
|
(335,375 |
) |
|
(667,712 |
) |
Income taxes received (paid) |
|
(23,362 |
) |
|
(77,482 |
) |
|
|
409,602 |
|
|
23,389 |
|
Change in non-cash working capital |
|
3,988,970 |
|
|
(4,698,171 |
) |
|
|
28,276,583 |
|
|
6,755,880 |
|
Net cash from operating activities |
|
9,399,985 |
|
|
9,721,258 |
|
|
|
57,780,865 |
|
|
40,664,945 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
Proceeds on disposition of drilling equipment |
|
837,528 |
|
|
5,779,886 |
|
|
|
5,472,487 |
|
|
11,823,951 |
|
Acquisition of drilling and other equipment |
|
(1,815,513 |
) |
|
(8,443,739 |
) |
|
|
(22,245,353 |
) |
|
(28,840,422 |
) |
Acquisition of intangible assets |
|
- |
|
|
(66,180 |
) |
|
|
- |
|
|
(66,180 |
) |
Change in non-cash working capital |
|
(295,943 |
) |
|
(1,631,833 |
) |
|
|
(373,126 |
) |
|
(5,345,034 |
) |
Net cash used in investing activities |
|
(1,273,928 |
) |
|
(4,361,866 |
) |
|
|
(17,145,992 |
) |
|
(22,427,685 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from (repayment of) loans and
borrowings |
|
- |
|
|
(1,308,700 |
) |
|
|
(13,960,400 |
) |
|
3,179,000 |
|
Proceeds from (repayment of) operating facility |
|
- |
|
|
9,827 |
|
|
|
(11,395,835 |
) |
|
(6,780,490 |
) |
Payments of lease liability |
|
(672,480 |
) |
|
(819,493 |
) |
|
|
(2,269,075 |
) |
|
(2,374,837 |
) |
Surrender value cash payment |
|
- |
|
|
- |
|
|
|
(1,518,042 |
) |
|
- |
|
Repurchase of shares under the NCIB |
|
(3,192,246 |
) |
|
(3,978,754 |
) |
|
|
(3,192,246 |
) |
|
(9,324,191 |
) |
Proceeds from issuance of share capital |
|
- |
|
|
- |
|
|
|
7,750 |
|
|
87,750 |
|
Net cash used in financing activities |
|
(3,864,726 |
) |
|
(6,097,120 |
) |
|
|
(32,327,848 |
) |
|
(15,212,768 |
) |
Net increase (decrease) in cash and cash
equivalents |
|
4,261,331 |
|
|
(737,728 |
) |
|
|
8,307,025 |
|
|
3,024,492 |
|
Cash and cash equivalents, beginning of period |
|
14,627,990 |
|
|
7,405,638 |
|
|
|
10,582,296 |
|
|
3,643,418 |
|
Cash and cash equivalents, end of period |
$ |
18,889,321 |
|
$ |
6,667,910 |
|
|
$ |
18,889,321 |
|
$ |
6,667,910 |
|
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