Mammoth Energy Services, Inc. Announces Second Quarter 2025 Operational and Financial Results

OKLAHOMA CITY, Aug. 8, 2025 /PRNewswire/ -- Mammoth Energy Services, Inc. (NASDAQ: TUSK) ("Mammoth" or the "Company") today reported financial and operational results for the second quarter ended June 30, 2025.

Mark Layton, Chief Financial Officer of Mammoth commented, "We were pleased to have executed three pivotal transactions during the second quarter that further demonstrated our ability to unlock value and initiated a strategic transformation toward a more demand-centric portfolio. At a time when uncertainty is broadly impacting demand and customer decision making, we remain proactive in repositioning Mammoth to perform through cycles.

"In April, we announced the sale of three infrastructure subsidiaries for an aggregate sales price of $108.7 million. This transaction unlocked meaningful value at a very attractive multiple from our transmission, distribution and substation operations, which we originally purchased for less than $10 million in 2017, and then grew organically within our enterprise. Our second transaction was the purchase of eight small passenger aircraft to expand and diversify our rental services segment. Each of these planes are under leases with a commuter airline and provide us with a stable and predictable recurring stream of revenue. Finally, in June, we sold all of the equipment used in our hydraulic fracturing business for proceeds of $15 million. We view this transaction as a natural next step as we look to reposition our portfolio of services and emphasize a demand-driven approach to our operations.

"As we look forward, we continue to prioritize value creation across the business. Our robust cash position gives us the opportunity to execute strategic, value-enhancing transactions. We will use the tools at our disposal to add accretive assets, which will drive expansion and diversify our operations. We will also look to invest in our existing businesses to stimulate organic growth. These strategic steps are transforming the Company and establishing solid footing as we aim to build a more resilient business for the future," concluded Layton.

Financial Overview for the Second Quarter 2025:
Total revenue from continuing operations was $16.4 million for the second quarter of 2025 compared to $16.0 million for the second quarter of 2024 and $15.6 million for the first quarter of 2025.

Net loss from continuing operations for the second quarter of 2025 was $35.7 million, or $0.74 per diluted share, compared to $155.6 million, or $3.24 per diluted share, for the second quarter of 2024 and $1.6 million, or $0.03 per diluted share, for the first quarter of 2025.

Adjusted EBITDA from continuing operations (as defined and reconciled in the tables below) was ($2.8) million for the second quarter of 2025, compared to ($164.6) million for the second quarter of 2024 and ($1.7) million for the first quarter of 2025.

Infrastructure Services
Mammoth's infrastructure services segment contributed revenue of $5.4 million for the second quarter of 2025 compared to $4.5 million for the second quarter of 2024 and $4.7 million for the first quarter of 2025. The increase in revenue was primarily due to an increase in fiber optic activity.

Rental Services
Mammoth's rental services segment contributed revenue (inclusive of inter-segment revenue) of $3.1 million for the second quarter of 2025 compared to $1.8 million for the second quarter of 2024 and $1.9 million for the first quarter of 2025. The average number of pieces of equipment rented to customers was 296 for the second quarter of 2025 compared to 223 during the second quarter of 2024 and 231 during the first quarter of 2025. Additionally, during the second quarter of 2025, the Company expanded its aviation rental offerings, which contributed to the increased revenue.

Natural Sand Proppant Services
Mammoth's natural sand proppant services segment contributed revenue of $5.4 million for the second quarter of 2025 compared to $4.7 million for the second quarter of 2024 and $6.7 million for the first quarter of 2025. In the second quarter of 2025, the Company sold approximately 242,000 tons of sand at an average sales price of $21.41 per ton compared to sales of approximately 141,000 tons of sand at an average sales price of $22.73 per ton during the second quarter of 2024. In the first quarter of 2025, sales were approximately 189,000 tons of sand at an average price of $21.49 per ton.

Accommodation Services
Mammoth's accommodation services segment contributed revenue of $1.8 million for the second quarter of 2025 compared to $2.7 million for the second quarter of 2024 and $2.1 million for the first quarter of 2025. On average, 145 rooms utilized for the second quarter of 2025 compared to 212 during the second quarter of 2024 and 179 during the first quarter of 2025 for our accommodations services.

Drilling Services
Mammoth's drilling services division contributed revenue of $0.7 million for the second quarter of 2025 compared to $0.7 million for the second quarter of 2024 and $0.2 million for the first quarter of 2025. The increase in drilling services revenue for the second quarter of 2025 compared to the first quarter of 2025 is primarily attributable to an increase in utilization.

Selling, General and Administrative Expense
Selling, general and administrative ("SG&A") expense was $5.3 million for the second quarter of 2025 compared to $95.3 million for the second quarter of 2024 and $4.5 million for the first quarter of 2025. The Company incurred an $89.2 million charge in relation to the Settlement Agreement with PREPA during second quarter of 2024 with no similar activity in 2025. SG&A expense excluding the PREPA related charge, as a percentage of total revenue, was 32% for the second quarter of 2025 compared to 38% for the second quarter of 2024 and 29% for the first quarter of 2025.

Liquidity
As of June 30, 2025, Mammoth had unrestricted cash on hand of $127.3 million. As of June 30, 2025, the Company's revolving credit facility was undrawn, the borrowing base was $75.0 million and there was $67.5 million of available borrowing capacity under the revolving credit facility, after giving effect to $7.5 million of outstanding letters of credit. As of June 30, 2025, Mammoth had total liquidity of $194.8 million.

As of August 6, 2025, Mammoth had unrestricted cash on hand of $118.5 million, no outstanding borrowings under its revolving credit facility, and a borrowing base of $50.0 million. As of August 6, 2025, the Company had $42.5 million of available borrowing capacity under its revolving credit facility and total liquidity of $161.0 million.

Capital Expenditures
The following table summarizes Mammoth's capital expenditures from continuing operations by segment for the periods indicated (in thousands):

                                            
 
          Three Months Ended                  Six Months Ended


                                    
       
   June 30,                    March 31,   
    
          June 30,


                                         2025          2024                        2025      2025                 2024



 Rental services(a)                  $26,821          $123                        $119   $26,940                 $223



 Infrastructure services(b)                           266                         101       101                  291



 Natural sand proppant services(c)                                                93        93



 Accommodation services(c)                58            43                          17        75                   80



 Drilling services(c)                     19            85                          97       116                   85



 Other(c)                                             217                                                      227



 Total capital expenditures          $26,898          $734                        $427   $27,325                 $906

 (a)   Capital expenditures primarily for expansion of our aviation rental fleet for the three and six months ended June 30, 2025 and
        maintenance for the three months ended March 31, 2025 and the three and six months ended June 30, 2024.


 (b) 
 Capital expenditures primarily for our fiber optic fleets for the periods presented.


 (c) 
 Capital expenditures primarily for maintenance for the periods presented.

Conference Call Information
Mammoth will host a conference call on Friday, August 8, 2025 at 10:00 a.m. Central time (11:00 a.m. Eastern time) to discuss its second quarter financial and operational results. The telephone number to access the conference call is 1-201-389-0872. The conference call will also be webcast live on https://ir.mammothenergy.com/events-presentations. Please submit any questions for management prior to the call via email to TUSK@dennardlascar.com.

About Mammoth Energy Services, Inc.
We are an integrated, growth-oriented company focused on providing products and services to our customers primarily in the oil and natural gas and infrastructure industries. Our suite of services includes rental services, infrastructure services, natural sand proppant services, accommodation services and drilling services. Our rental services segment provides a wide range of equipment used in oilfield, construction and aviation activities. Our infrastructure services segment provides engineering, design and fiber optic services to the utility industry. Our natural sand proppant services segment mines, processes and sells natural sand proppant used for hydraulic fracturing. Our accommodation services provide housing, kitchen and dining, and recreational service facilities for workers located in remote areas away from readily available lodging. Our drilling services provides directional drilling to oilfield operators. For more information, please visit www.mammothenergy.com.

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

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

Forward-Looking Statements and Cautionary Statements
This news release (and any oral statements made regarding the subjects of this release, including on the conference call announced herein) contains certain statements and information that may constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical facts that address activities, events or developments that Mammoth expects, believes or anticipates will or may occur in the future are forward-looking statements. The words "anticipate," "believe," "ensure," "expect," "if," "intend," "plan," "estimate," "project," "forecasts," "predict," "outlook," "aim," "will," "could," "should," "potential," "would," "may," "probable," "likely" and similar expressions, and the negative thereof, are intended to identify forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this news release specifically include statements, estimates and projections regarding the Company's business outlook and plans, future financial position, liquidity and capital resources, operations, performance, acquisitions, returns, capital expenditure budgets, plans for stock repurchases under its stock repurchase program, costs and other guidance regarding future developments. Forward-looking statements are not assurances of future performance. These forward-looking statements are based on management's current expectations and beliefs, forecasts for the Company's existing operations, experience and perception of historical trends, current conditions, anticipated future developments and their effect on Mammoth, and other factors believed to be appropriate. Although management believes that the expectations and assumptions reflected in these forward-looking statements are reasonable as and when made, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all). Moreover, the Company's forward-looking statements are subject to significant risks and uncertainties, including those described in its Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other filings it makes with the SEC, including those relating to the Company's acquisitions and contracts, many of which are beyond the Company's control, which may cause actual results to differ materially from historical experience and present expectations or projections which are implied or expressed by the forward-looking statements. Important factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to: the impact of the recent divestiture of our subsidiaries 5 Star Electric, LLC, Higher Power Electrical, LLC and Python Equipment LLC and the equipment previously used in our hydraulic fracturing business; the levels of capital expenditures by our customers and the impact of reduced completions activity on utilization and pricing for our natural sand proppant services; the volatility of oil and natural gas prices and actions by OPEC members and other exporting nations affecting commodities prices and production levels; conditions of U.S. oil and natural gas industry and the effect of U.S. energy, monetary and trade policies; U.S. and global economic conditions and political and economic developments, including the energy and environmental policies; changes in U.S. and foreign trade regulations and tariffs, including potential increases of tariffs on goods imported into the U.S., and uncertainty regarding the same; inflationary pressures; higher interest rates and their impact on the cost of capital; the failure to receive or delays in receiving the remaining payment under the settlement agreement with PREPA; risks relating to economic conditions, including concerns over a potential economic slowdown or recession; impacts of the recent federal infrastructure bill on the infrastructure industry and our infrastructure services business; the loss of or interruption in operations of one or more of Mammoth's significant suppliers or customers; the outcome or settlement of our litigation matters and the effect on our financial condition and results of operations; the effects of government regulation, permitting and other legal requirements; operating risks; the adequacy of capital resources and liquidity; Mammoth's ability to comply with the applicable financial covenants and other terms and conditions under its revolving credit facility; weather; natural disasters; litigation; volatility in commodity markets; competition in the oil and natural gas industry; and costs and availability of resources.

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


          
            
              MAMMOTH ENERGY SERVICES, INC.


          CONDENSED CONSOLIDATED BALANCE SHEETS


          (unaudited)




                                                                                     
          
          ASSETS          June 30,                               December 31,


                                                                                                                               2025                                        2024



          CURRENT ASSETS                                                                                                         (in thousands, except share data)



          Cash and cash equivalents                                                                                       $127,250                                     $60,845



          Restricted cash                                                                                                   30,053                                      19,359



          Accounts receivable, net                                                                                          44,787                                      43,769



          Inventories                                                                                                        3,466                                       6,848



          Current assets held for sale                                                                                      10,017



          Other current assets                                                                                               7,559                                      11,380



          Current assets of discontinued operations                                                                         17,001                                      46,386



          Total current assets                                                                                             240,133                                     188,587





          Property, plant and equipment, net                                                                                68,422                                      66,725



          Sand reserves, net                                                                                                40,519                                      57,273



          Operating lease right-of-use assets                                                                                3,884                                       4,722



          Other non-current assets                                                                                           6,728                                       7,383



          Noncurrent assets of discontinued operations                                                                       4,508                                      59,341



          Total assets                                                                                                    $364,194                                    $384,031


                                                                             
          
          LIABILITIES AND EQUITY



          CURRENT LIABILITIES



          Accounts payable                                                                                                 $11,407                                     $13,440



          Accrued expenses and other current liabilities                                                                    21,299                                      26,623



          Current liabilities held for sale                                                                                  1,739



          Current operating lease liabilities                                                                                2,969                                       2,900



          Income taxes payable                                                                                              48,009                                      44,570



          Current liabilities of discontinued operations                                                                    10,678                                      26,974



          Total current liabilities                                                                                         96,101                                     114,507





          Deferred income tax liabilities                                                                                      932                                       3,021



          Long-term operating lease liabilities                                                                              2,292                                       1,838



          Asset retirement obligation                                                                                        2,714                                       4,234



          Other long-term liabilities                                                                                          117                                         244



          Noncurrent liabilities of discontinued operations                                                                                                             7,369



          Total liabilities                                                                                                102,156                                     131,213





          COMMITMENTS AND CONTINGENCIES





          EQUITY



          Equity:



          Common stock, $0.01 par value, 200,000,000 shares authorized, 48,194,035 and 48,127,369                              482                                         481
issued and outstanding at June 30, 2025 and December 31, 2024, respectively



          Additional paid-in capital                                                                                       540,842                                     540,431



          Accumulated deficit                                                                                            (275,332)                                  (283,643)



          Accumulated other comprehensive loss                                                                             (3,954)                                    (4,451)



          Total equity                                                                                                     262,038                                     252,818



          Total liabilities and equity                                                                                    $364,194                                    $384,031


          
            
              MAMMOTH ENERGY SERVICES, INC.


          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)


          (unaudited)




                                                                                                                                                      
   
           Three Months Ended                                       Six Months Ended


                                                                                                                                                           June 30,                              March 31,                            June 30,


                                                                                                                                                   2025          2024                                    2025              2025                 2024


                                                                                                                                                        
      
           (in thousands, except per share amounts)



          REVENUE



          Services revenue                                                                                                                     $10,458       $11,234                                  $8,776           $19,234              $22,206



          Services revenue - related parties                                                                                                       575            66                                      77               652                  133



          Product revenue                                                                                                                        5,376         4,720                                   6,739            12,115                9,027



          Total revenue                                                                                                                         16,409        16,020                                  15,592            32,001               31,366





          COST, EXPENSES AND GAINS



          Services cost of revenue (exclusive of depreciation, depletion,                                                                        8,686         9,622                                   7,427            16,113               18,841
amortization and accretion of $1,419, $1,637, $1,214, $2,634
and $3,777 for the three months ended June 30, 2025, June 30,
2024, and March 31, 2025 and six months ended June 30, 2025
and 2024, respectively)



          Services cost of revenue - related parties                                                                                                96           118                                      96               192                  236



          Product cost of revenue (exclusive of depreciation, depletion,                                                                         5,263         4,590                                   5,475            10,738               10,320
amortization and accretion of $1,413, $1,271, $877, $2,289 and
                                                                                           $2,417 for the three months ended June 30, 2025, June 30,
2024, and March 31, 2025 and six months ended June 30, 2025
and 2024, respectively)



          Selling, general and administrative                                                                                                    5,339        95,281                                   4,494             9,833              102,051



          Depreciation, depletion, amortization and accretion                                                                                    2,832         2,908                                   2,091             4,923                6,194



          Gains on disposal of assets, net                                                                                                     (1,077)        (512)                                (3,472)          (4,549)             (1,446)



          Impairment of long-lived assets                                                                                                       31,669                                                                31,669



          Total cost, expenses and gains, net                                                                                                   52,808       112,007                                  16,111            68,919              136,196



          Operating loss                                                                                                                      (36,399)     (95,987)                                  (519)         (36,918)           (104,830)





          OTHER INCOME (EXPENSE)



          Interest income (expense and financing charges), net                                                                                     400           504                                     112               512              (4,619)



          Interest income (expense and financing charges), net - related parties                                                                     -      (1,529)                                                                     (3,028)



          Other (expense) income, net                                                                                                            (628)     (73,668)                                  (333)            (961)            (63,516)



          Total other (expense) income, net                                                                                                      (228)     (74,693)                                  (221)            (449)            (71,163)



          Loss before income taxes                                                                                                            (36,627)    (170,680)                                  (740)         (37,367)           (175,993)



          (Benefit) provision for income taxes                                                                                                   (934)     (15,055)                                    837              (97)            (13,270)



          Net loss from continuing operations                                                                                                 (35,693)    (155,625)                                (1,577)         (37,270)           (162,723)



          Net income (loss) from discontinued operations, net of income taxes                                                                   44,541         (368)                                  1,040            45,581              (5,081)



          Net income (loss)                                                                                                                     $8,848    $(155,993)                                 $(537)           $8,311           $(167,804)





          OTHER COMPREHENSIVE INCOME (LOSS)



          Foreign currency translation adjustment                                                                                                 $478        $(114)                                    $19              $497               $(358)



          Other comprehensive income (loss)                                                                                                        478         (114)                                     19               497                (358)



          Comprehensive income (loss)                                                                                                           $9,326    $(156,107)                                 $(518)           $8,808           $(168,162)





          Net loss per share from continuing operations, basic and diluted                                                                     $(0.74)      $(3.24)                                $(0.03)          $(0.77)             $(3.39)



          Net income (loss) per share from discontinued operations, basic and diluted                                                             0.92        (0.01)                                   0.02              0.95               (0.11)



          Net income (loss) per share, basic and diluted                                                                                         $0.18       $(3.25)                                $(0.01)            $0.18              $(3.50)



          Weighted average number of shares outstanding, basic and diluted                                                                      48,225        48,040                                  48,150            48,188               48,002


          
            
              MAMMOTH ENERGY SERVICES, INC.


          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


          (unaudited)




                                                                                                           
      
      Six Months Ended


                                                                                                             
      
      June 30,


                                                                                                                   2025                   2024


                                                                                                          
      
      (in thousands)



          Cash flows from operating activities:



          Net income (loss)                                                                                     $8,311             $(167,804)



          Less: Net income (loss) from discontinued operations, net of income taxes                             45,581                (5,081)



          Net loss from continuing operations                                                                 (37,270)             (162,723)



          Adjustments to reconcile net loss from continuing operations to net cash (used in) provided by
operating activities:



          Stock based compensation                                                                                 412                    391



          Depreciation, depletion, amortization and accretion                                                    4,923                  6,194



          Amortization of debt origination costs                                                                   354                    620



          Change in provision for expected credit losses                                                          (23)               170,698



          Gains on disposal of assets, net                                                                     (4,549)               (1,446)



          Impairment of long-lived assets                                                                       31,669



          Deferred income taxes                                                                                (2,089)                 3,722



          Other                                                                                                    273                  1,099



          Changes in assets and liabilities:



          Accounts receivable, net                                                                               (934)                38,319



          Inventories                                                                                              531                    859



          Prepaid expenses and other assets                                                                      3,307                  5,998



          Accounts payable                                                                                     (1,977)               (3,575)



          Accrued expenses and other liabilities                                                               (4,569)               (7,657)



          Accrued expenses and other liabilities - related parties                                                   -                 3,028



          Income taxes payable                                                                                   3,440               (17,692)



          Net cash (used in) provided by operating activities from continuing operations                       (6,502)                37,835



          Net cash (used in) provided by operating activities from discontinued operations                     (3,311)                 2,693



          Net cash (used in) provided by operating activities                                                  (9,813)                40,528





          Cash flows from investing activities:



          Purchases of property, plant and equipment                                                          (27,325)                 (906)



          Proceeds from disposal of property, plant and equipment                                                4,942                  3,470



          Net cash (used in) provided by investing activities from continuing operations                      (22,383)                 2,564



          Net cash provided by (used in) investing activities from discontinued operations                     111,249                (7,086)



          Net cash provided by (used in) investing activities                                                   88,866                (4,522)





          Cash flows from financing activities:



          Payments on financing transaction                                                                          -              (46,837)



          Principal payments on financing leases and equipment financing notes                                   (263)                 (223)



          Debt issuance costs                                                                                        -                  (37)



          Net cash used in financing activities from continuing operations                                       (263)              (47,097)



          Net cash used in financing activities from discontinued operations                                   (3,838)               (2,891)



          Net cash used in financing activities                                                                (4,101)              (49,988)



          Effect of foreign exchange rate on cash                                                                  113                   (50)



          Net increase (decrease) in cash, cash equivalents and restricted cash                                 75,065               (14,032)



          Cash, cash equivalents and restricted cash at beginning of period                                     82,326                 24,298



          Cash, cash equivalents and restricted cash at end of period                                          157,391                 10,266



          Cash, cash equivalents and restricted cash of discontinued operations at end of period                  (88)                 (120)



          Cash, cash equivalents and restricted cash of continuing operations                                 $157,303                $10,146




          
            
              MAMMOTH ENERGY SERVICES, INC.


          SEGMENT INFORMATION


          (in thousands)





          Three Months Ended June 30, 2025                          Rentals Infrastructure    Sand   Accommodations    Drilling                   Corporate,      Total
                                                                                                                                        Other &
                                                                                                                                     Eliminations



          Revenue from external customers                            $3,078          $5,445   $5,376            $1,767         $743  
          $               -    $16,409



          Intersegment revenue                                           28                                                                              (28)



          Total revenue                                               3,106           5,445    5,376             1,767          743                          (28)     16,409



          Less expenses:



          Cost of revenue, exclusive of depreciation,                 1,567           4,297    5,262             1,242          758                           919      14,045
depletion, amortization and accretion



          Selling, general and administrative,                        1,055             950    1,333               364          187                         1,250       5,139
exclusive of stock based compensation



          Adjusted EBITDA                                              $484            $198 $(1,219)             $161       $(202)                     $(2,197)   $(2,775)




          Three Months Ended June 30, 2024            Rentals Infrastructure     Sand   Accommodations    Drilling                  Corporate,         Total
                                                                                                                           Other &
                                                                                                                        Eliminations



          Revenue from external customers              $1,666          $4,542    $4,720            $2,671         $736                       $1,685        $16,020



          Intersegment revenue                            134                                                                             (134)



          Total revenue                                 1,800           4,542     4,720             2,671          736                        1,551         16,020



          Less expenses:



          Cost of revenue, exclusive of depreciation,   1,211           3,794     4,590             1,480        1,042                        2,213         14,330
depletion, amortization and accretion



          Selling, general and administrative,            278             870     1,261               377          228                       92,072         95,086
exclusive of stock based compensation



          Interest on trade accounts receivable                                                                                         71,171         71,171



          Adjusted EBITDA                                $311          $(122) $(1,131)             $814       $(534)                  $(163,905)    $(164,567)


          Three Months Ended March 31, 2025           Rentals Infrastructure  Sand   Accommodations    Drilling                   Corporate,      Total
                                                                                                                         Other &
                                                                                                                      Eliminations



          Revenue from external customers              $1,916          $4,675 $6,739            $2,081         $181 
          $                -    $15,592



          Intersegment revenue                             10                                                                            (10)



          Total revenue                                 1,926           4,675  6,739             2,081          181                          (10)     15,592



          Less expenses:



          Cost of revenue, exclusive of depreciation,   1,417           3,806  5,475             1,432          396                           472      12,998
depletion, amortization and accretion



          Selling, general and administrative,            311             794  1,280               329          200                         1,368       4,282
exclusive of stock based compensation



          Adjusted EBITDA                                $198             $75  $(16)             $320       $(415)                     $(1,850)   $(1,688)


          Six Months Ended June 30, 2025              Rentals Infrastructure    Sand   Accommodations    Drilling                   Corporate,      Total
                                                                                                                           Other &
                                                                                                                        Eliminations



          Revenue from external customers              $4,994         $10,120  $12,115            $3,847         $925 
          $                -    $32,001



          Intersegment revenue                             38                                                                              (38)



          Total revenue                                 5,032          10,120   12,115             3,847          925                          (38)     32,001



          Less expenses:



          Cost of revenue, exclusive of depreciation,   2,984           8,103   10,738             2,673        1,154                         1,391      27,043
depletion, amortization and accretion



          Selling, general and administrative,          1,366           1,744    2,612               693          386                         2,620       9,421
exclusive of stock based compensation



          Adjusted EBITDA                                $682            $273 $(1,235)             $481       $(615)                     $(4,049)   $(4,463)


          Six Months Ended June 30, 2024              Rentals Infrastructure     Sand   Accommodations    Drilling                  Corporate,         Total
                                                                                                                           Other &
                                                                                                                        Eliminations



          Revenue from external customers              $3,447          $9,606    $9,027            $5,620       $1,247                       $2,419        $31,366



          Intersegment revenue                            243                                                                             (243)



          Total revenue                                 3,690           9,606     9,027             5,620        1,247                        2,176         31,366



          Less expenses:



          Cost of revenue, exclusive of depreciation,   2,577           7,720    10,320             3,259        1,987                        3,534         29,397
depletion, amortization and accretion



          Selling, general and administrative,            657           1,900     2,608               880          494                       95,121        101,660
exclusive of stock based compensation



          Interest on trade accounts receivable                                                                                         60,686         60,686



          Adjusted EBITDA                                $456           $(14) $(3,901)           $1,481     $(1,234)                  $(157,165)    $(160,377)

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

Adjusted EBITDA

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

The following table provides a reconciliation of Adjusted EBITDA to net loss from continuing operations, the most directly comparable GAAP financial measure (in thousands):

                                                                                         Three Months Ended                         Six Months Ended


                                                                                June 30,                    March 31,                        June 30,



          
            Reconciliation of net loss from continuing      2025        2024                          2025         2025                2024
operations to Adjusted EBITDA:



          Net loss from continuing operations                     $(35,693) $(155,625)                      (1,577)   $(37,270)         $(162,723)



          Depreciation, depletion, amortization and accretion         2,832       2,908                         2,091        4,923               6,194



          Gains on disposal of assets, net                          (1,077)      (512)                      (3,472)     (4,549)            (1,446)



          Impairment of long-lived assets                            31,669                                               31,669



          Stock based compensation                                      200         195                           212          412                 391



          Interest (income) expense and financing charges, net        (400)      1,025                         (112)       (512)              7,647



          Other expense, net                                            628      73,668                           333          961              63,516



          (Benefit) provision for income taxes                        (934)   (15,055)                          837         (97)           (13,270)



          Interest on trade accounts receivable                               (71,171)                                                    (60,686)



          Adjusted EBITDA                                          $(2,775) $(164,567)                     $(1,688)    $(4,463)         $(160,377)

View original content:https://www.prnewswire.com/news-releases/mammoth-energy-services-inc-announces-second-quarter-2025-operational-and-financial-results-302525003.html

SOURCE Mammoth Energy Services, Inc.