| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 13 | | | |
| | | | | 13 | | | |
| | | | | 13 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 15 | | | |
| | | | | 15 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 24 | | | |
| | | | | 29 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 43 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
$ in millions
|
| |
2021A
|
| |
2022A
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| ||||||||||||||||||
Total Revenues
|
| | | $ | 24.7 | | | | | $ | 37.5 | | | | | $ | 74.0 | | | | | $ | 81.4 | | | | | $ | 89.5 | | | | | $ | 98.5 | | |
Adjusted EBITDA(1)
|
| | | $ | (16.5) | | | | | $ | (10.8) | | | | | $ | 7.4 | | | | | $ | 12.3 | | | | | $ | 14.6 | | | | | $ | 17.2 | | |
Capital Expenditures
|
| | | $ | 0.5 | | | | | $ | 1.8 | | | | | $ | 3.0 | | | | | $ | 3.0 | | | | | $ | 5.0 | | | | | $ | 10.0 | | |
Unlevered Free Cash Flow(2)
|
| | | $ | (16.9) | | | | | $ | (16.2) | | | | | $ | 7.7 | | | | | $ | 5.6 | | | | | $ | 9.9 | | | | | $ | 4.5 | | |
Selected Companies Analysis
|
| |
Gives:
|
| |
Gets:
|
| ||||||
2023E EBITDA
|
| | | $ | 10.4 – $12.6 | | | | | $ | 17.6 – $26.6 | | |
2024E EBITDA
|
| | | $ | 10.9 – $14.5 | | | | | $ | 14.9 – $24.5 | | |
Discounted Cash Flow Analysis
|
| | | $ | 14.3 – $16.4 | | | | | $ | 27.2 – $33.8 | | |
Selected Companies Analysis
|
| |
Gives:
|
| |
Gets:
|
| ||||||
2023E EBITDA
|
| | | $ | 10.4 – $12.6 | | | | | $ | 13.8 – $21.9 | | |
2024E EBITDA
|
| | | $ | 10.9 – $14.5 | | | | | $ | 11.1 – $19.8 | | |
Discounted Cash Flow Analysis
|
| | | $ | 14.3 – $16.4 | | | | | $ | 20.5 – $26.3 | | |
Selected Companies Analysis
|
| |
Gives:
|
| |
Gets:
|
| ||||||
2023E EBITDA
|
| | | $ | 10.4 – $12.6 | | | | | $ | 10.1 – $17.3 | | |
2024E EBITDA
|
| | | $ | 10.9 – $14.5 | | | | | $ | 7.4 – $15.2 | | |
Discounted Cash Flow Analysis
|
| | | $ | 14.3 – $16.4 | | | | | $ | 13.8 – $18.8 | | |
| | |
Dawson Geophysical
Company Historical Amounts |
| |
Breckenridge
Geophysical, LLC Historical Amounts |
| |
Pro forma
Adjustments |
| |
Pro forma
Combined Amounts |
| ||||||||||||
Operating revenues
|
| | | $ | 37,480 | | | | | $ | 16,892 | | | | | $ | (2,201) (a) | | | | | $ | 52,171 | | |
Operating costs: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses
|
| | | | 37,910 | | | | | | 11,164 | | | | | | (2,201) (a) | | | | | | 46,873 | | |
General and administrative
|
| | | | 13,785 | | | | | | 1,727 | | | | | | | | | | | | 15,512 | | |
Depreciation and amortization
|
| | | | 9,795 | | | | | | 2,129 | | | | | | | | | | | | 11,924 | | |
| | | | | 61,490 | | | | | | 15,020 | | | | | | (2,201) (a) | | | | | | 74,309 | | |
(Loss) income from operations
|
| | | | (24,010) | | | | | | 1,872 | | | | | | — | | | | | | (22,138) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 316 | | | | | | 1 | | | | | | | | | | | | 317 | | |
Interest expense
|
| | | | (31) | | | | | | | | | | | | | | | | | | (31) | | |
Other income (expense), net
|
| | | | 415 | | | | | | (4) | | | | | | | | | | | | 411 | | |
Gain from employee retention credit
|
| | | | 2,966 | | | | | | | | | | | | | | | | | | 2,966 | | |
(Loss) income before income tax
|
| | | | (20,344) | | | | | | 1,869 | | | | | | — | | | | | | (18,475) | | |
Income tax benefit (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 9 | | | | | | | | | | | | | | | | | | 9 | | |
Deferred
|
| | | | (116) | | | | | | | | | | | | | | | | | | (116) | | |
| | | | | (107) | | | | | | — | | | | | | — | | | | | | (107) | | |
Net (loss) income
|
| | | $ | (20,451) | | | | | $ | 1,869 | | | | | $ | — | | | | | $ | (18,582) | | |
Basic loss per share of common stock
|
| | | $ | (0.86) | | | | | $ | — | | | | | $ | 0.12 (b) | | | | | $ | (0.74) | | |
Diluted loss per share of common
stock |
| | | $ | (0.86) | | | | | $ | — | | | | | $ | 0.12 (b) | | | | | $ | (0.74) | | |
Weighted average equivalent common shares outstanding
|
| | | | 23,782,796 | | | | | | — | | | | | | 1,188,235 (b) | | | | | | 24,971,031 | | |
Weighted average equivalent common shares outstanding – assuming
dilution |
| | |
|
23,782,796
|
| | | |
|
—
|
| | | |
|
1,188,235 (b)
|
| | | |
|
24,971,031
|
| |
| | |
Dawson Geophysical
Company Historical Amounts |
| |
Breckenridge
Geophysical, LLC Unaudited Historical Amounts |
| |
Pro forma
Adjustments |
| |
Pro forma
Combined Amounts |
| ||||||||||||
Operating revenues
|
| | | $ | 24,695 | | | | | $ | 5,352 | | | | | $ | | | | | $ | 30,047 | | | |
Operating costs: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses
|
| | | | 29,016 | | | | | | 3,955 | | | | | | | | | | | | 32,971 | | |
General and administrative
|
| | | | 12,046 | | | | | | 1,590 | | | | | | | | | | | | 13,636 | | |
Depreciation and amortization
|
| | | | 12,863 | | | | | | 2,203 | | | | | | | | | | | | 15,066 | | |
| | | | | 53,925 | | | | | | 7,748 | | | | | | — | | | | | | 61,673 | | |
(Loss) income from operations
|
| | | | (29,230) | | | | | | (2,396) | | | | | | — | | | | | | (31,626) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 220 | | | | | | 16 | | | | | | | | | | | | 236 | | |
Interest expense
|
| | | | (21) | | | | | | | | | | | | | | | | | | (21) | | |
Other income (expense), net
|
| | | | (86) | | | | | | 78 | | | | | | | | | | | | (8) | | |
Gain from employee retention credit
|
| | | | — | | | | | | | | | | | | | | | | | | — | | |
(Loss) income before income tax
|
| | | | (29,117) | | | | | | (2,302) | | | | | | — | | | | | | (31,419) | | |
Income tax benefit (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 27 | | | | | | (37) | | | | | | | | | | | | (10) | | |
Deferred
|
| | | | (1) | | | | | | | | | | | | | | | | | | (1) | | |
| | | | | 26 | | | | | | (37) | | | | | | — | | | | | | (11) | | |
Net (loss) income
|
| | | $ | (29,091) | | | | | $ | (2,339) | | | | | $ | — | | | | | $ | (31,430) | | |
Basic loss per share of common stock
|
| | | $ | (1.23) | | | | | $ | — | | | | | $ | (0.04) (b) | | | | | $ | (1.27) | | |
Diluted loss per share of common stock
|
| | | $ | (1.23) | | | | | $ | — | | | | | $ | (0.04) (b) | | | | | $ | (1.27) | | |
Weighted average equivalent common shares outstanding
|
| | | | 23,570,455 | | | | | | — | | | | | | 1,188,235 (b) | | | | | | 24,758,690 | | |
Weighted average equivalent common shares outstanding – assuming
dilution |
| | |
|
23,570,455
|
| | | |
|
—
|
| | | |
|
1,188,235 (b)
|
| | | |
|
24,758,690
|
| |
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage of
Shares Beneficially Owned |
| ||||||
Stephen C. Jumper
|
| | | | 0 | | | | | | 0.00% | | |
C. Ray Tobias
|
| | | | 0 | | | | | | 0.00% | | |
James K. Brata
|
| | | | 0 | | | | | | 0.00% | | |
Anthony Clark
|
| | | | 0 | | | | | | 0.00% | | |
Matthew Wilks(3)
|
| | | | 0 | | | | | | 0.00% | | |
Bruce Bradley
|
| | | | 0 | | | | | | 0.00% | | |
Albert Conly
|
| | | | 0 | | | | | | 0.00% | | |
Jose Carlos Fernandes
|
| | | | 0 | | | | | | 0.00% | | |
Sergei Krylov(4)
|
| | | | 0 | | | | | | 0.00% | | |
All of our current directors and executive officers as a group
|
| | | | 0 | | | | | | 0.00% | | |
Other 5% Stockholders: | | | | | | | | | | | | | |
Wilks Brothers, LLC(1)
|
| | | | 18,847,330(2) | | | | | | 75.39% | | |
| Principal: US $9,880,000.50 | | |
Issuance Date: March 24, 2023
|
|