SproutNews logo

Vertex Energy Reports Second Quarter 2020 Results

HOUSTON, TX / ACCESSWIRE / August 11, 2020 / Vertex Energy, Inc. (NASDAQ:VTNR), "Vertex" or the "Company"), a leading specialty refiner and marketer of high-quality hydrocarbon products, today announced its financial results for the second quarter of 2020.

MANAGEMENT OUTLOOK

Marrero and Heartland refineries operated at near peak utilization rates during July 2020
UMO collections improved to normalized levels in July 2020, due in part to organic growth in 1H20
Expect to realize $1-2 million of cost reductions during the second half 2020
Total cash and available liquidity of $19.6 million as of June 30, 2020

For the three months ended June 30, 2020, the Company reported a net loss attributable to Vertex Energy of ($9.0) million, versus a net loss of ($0.4) million, the second quarter 2019. Vertex reported Adjusted EBITDA of ($5.3) million for the second quarter 2020, versus $2.1 million in the prior-year period. The year-over-year decline in net income and Adjusted EBITDA was attributable to extended maintenance at the Marrero, Louisiana refinery and a year-over-year decline in refined product margins, given lower economic activity related to the novel coronavirus (COVID-19). A schedule reconciling the Company's GAAP and non-GAAP financial results, including Adjusted EBITDA, is included later in this release.

STRATEGIC UPDATE

During the second quarter, Vertex quickly adapted to the changing market dynamics resulting from the novel coronavirus. Specifically, management took action to improve feedstock availability, increase refinery utilization, reduce costs and further optimize owned assets.

Improved feedstock availability. During the first half of 2020, shelter-in-place orders were issued across most U.S. states and municipalities in response to COVID-19, resulting in a material decline in economic activity and travel. This decline in activity resulted in lower availability of used motor oil (UMO), the Company's primary feedstock. To that end, second quarter total collections were 21% below the same period of 2019. In response, management expanded its collection network, helping to increase availability of feedstock to support its refining operations during the first half of 2020.

Increased refinery utilization. During the second quarter, the Marrero and Heartland refineries operated at 62% and 78% of capacity, respectively. At Marrero, the company conducted 34 days of planned, extended maintenance that concluded in mid-June 2020, which impacted utilization in the period. At Heartland, second quarter utilization rates were impacted by reduced UMO availability. During July 2020, both the Marrero and Heartland refineries operated at levels approaching peak capacity utilization, given increased availability of UMO feedstock.

Targeted cost reductions. During the second quarter, management implemented a series of cost reductions throughout the organization. These actions included both reductions in contract labor, together with reductions in plant operating costs. Total selling, general and administrative expenses declined nearly 10% in the second quarter, when compared to the first quarter 2020. Management expects to realize approximately $1 to $2 million in additional, annualized cost reductions during the second half of 2020.

Asset optimization. Vertex continues to evaluate targeted organic growth opportunities designed to improve its utilization of existing, owned assets. During the second quarter, the Company invested in several initiatives designed to grow its market presence as a collector and recycler of used automotive waste streams. The Company expects to provide an update on these activities during the fourth quarter 2020.

Maintain capital discipline. Given current market volatility, Vertex remains focused on conserving available liquidity to support the long-term growth of the business. As of June 30, 2020, the Company had total cash and available liquidity of $19.6 million, versus $20.2 million as of March 31, 2020. Included in total cash amounts are cash held in the Company's special purpose vehicles (SPVs) relating to its Myrtle Grove and Heartland assets, which are limited to use by each SPV, respectively.

MANAGEMENT COMMENTARY

"As expected, our second quarter performance was impacted by a combination of low UMO availability, extended downtime at our largest refinery and a year-over-year decline in refined product margins, all of which were attributable to the historic disruption caused by the COVID-19 pandemic," stated Benjamin P. Cowart, President and CEO of Vertex. "In response to rapidly changing market dynamics, our management team took decisive action to reduce costs during the second quarter, while maintaining balance sheet discipline to support the long-term growth of our business."

"Business conditions improved during July, as shelter-in-place orders were lifted," continued Cowart. "Since the start of the third quarter, both our Marrero and Heartland refineries have operated near peak utilization, as UMO feedstock availability has returned to near-historical levels. In July, total UMO collections increased by nearly 40% versus June levels."

"During the second quarter, UMO prices were driven to elevated levels, given a lack of feedstock availability," continued Cowart. "Elevated UMO pricing resulted in less favorable product spreads, which impacted our profitability during the second quarter. As economic activity further accelerates and UMO supplies become more readily available, we expect to see a decline in feedstock prices and improved realized margins during the second half of 2020."

BALANCE SHEET

As of June 30, 2020, the Company had total cash and availability on its lending facility of $17.8 million and $1.8 million, respectively.

Vertex had total term debt outstanding of $10.2 million as of June 30, 2020, which included $4.2 million related to funds received under the Paycheck Protection Program (the "PPP") which is part of the recently enacted Coronavirus Aid, Relief, and Economic Security Act ("CARES Act"). Under the terms of the PPP, the entire balance of the loan may be forgiven to the extent that cash proceeds are used for qualifying expenses. As of the date of this release, the Company has allocated the entirety of PPP funds received toward qualifying expenses.

CONFERENCE CALL AND WEBCAST

A conference call will be held today at 9:00 A.M. ET to review the Company's financial results, discuss recent events and conduct a question-and-answer session.

A webcast of the conference call and accompanying presentation materials will be available in the Investor Relations section of Vertex's website at www.vertexenergy.com. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download, and install any necessary audio software. To participate in the live teleconference:

Domestic Live: 844-602-0380

To listen to a replay of the teleconference, which will be available through August 18, 2020:

Domestic Replay: 877-481-4010

Conference ID: 36289

ABOUT VERTEX ENERGY

Houston-based Vertex Energy, Inc. (NASDAQ: VTNR) is a specialty refiner of alternative feedstocks and marketer of high-purity petroleum products. Vertex is one of the largest processors of used motor oil in the U.S., with operations located in Houston and Port Arthur (TX), Marrero (LA) and Heartland (OH). Vertex also co-owns a facility, Myrtle Grove, located on a 41-acre industrial complex along the Gulf Coast in Belle Chasse, LA, with existing hydro-processing and plant infrastructure assets, that include nine million gallons of storage. The Company has built a reputation as a key supplier of Group II+ and Group III base oils to the lubricant manufacturing industry throughout North America.

FORWARD-LOOKING STATEMENTS

This press release may contain forward-looking statements, including information about management's view of Vertex Energy's future expectations, plans and prospects, within the safe harbor provisions under The Private Securities Litigation Reform Act of 1995 (the "Act"). In particular, when used in the preceding discussion, the words "believes," "hopes," "expects," "intends," "plans," "anticipates," or "may," and similar conditional expressions are intended to identify forward-looking statements within the meaning of the Act, and are subject to the safe harbor created by the Act. Any statements made in this news release other than those of historical fact, about an action, event or development, are forward-looking statements. These statements involve known and unknown risks, uncertainties and other factors, which may cause the results of Vertex Energy, its divisions and concepts to be materially different than those expressed or implied in such statements. These risk factors and others are included from time to time in documents Vertex Energy files with the Securities and Exchange Commission, including, but not limited to, its Form 10-Ks, Form 10-Qs and Form 8-Ks. Other unknown or unpredictable factors also could have material adverse effects on Vertex Energy's future results. The forward-looking statements included in this press release are made only as of the date hereof. Vertex Energy cannot guarantee future results, levels of activity, performance or achievements. Accordingly, you should not place undue reliance on these forward-looking statements. Finally, Vertex Energy undertakes no obligation to update these statements after the date of this release, except as required by law, and takes no obligation to update or correct information prepared by third parties that are not paid for by Vertex Energy.

CONTACT

Investor Relations
720.778.2415
IR@vertexenergy.com

VERTEX ENERGY, INC.
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)

 

 
June 30,
2020
 
 
December 31,
2019
 

ASSETS

 
 
 
 
 
 

Current assets

 
 
 
 
 
 

Cash and cash equivalents

 

17,754,312
 
 

4,099,655
 

Restricted cash

 
 
100,125
 
 
 
100,170
 

Accounts receivable, net

 
 
9,163,208
 
 
 
12,138,078
 

Federal income tax receivable

 
 

 
 
 
68,606
 

Inventory

 
 
3,812,752
 
 
 
6,547,479
 

Prepaid expenses and other current assets

 
 
2,499,104
 
 
 
4,452,920
 

Total current assets

 
 
33,329,501
 
 
 
27,406,908
 

 

 
 
 
 
 
 
 
 

Noncurrent assets

 
 
 
 
 
 
 
 

Fixed assets, at cost

 
 
70,977,927
 
 
 
69,469,548
 

Less accumulated depreciation

 
 
(26,992,136
)
 
 
(24,708,151
)

Fixed assets, net

 
 
43,985,791
 
 
 
44,761,397
 

Finance lease right-of-use assets

 
 
1,613,661
 
 
 
851,570
 

Operating lease right-of use assets

 
 
34,739,105
 
 
 
35,586,885
 

Intangible assets, net

 
 
10,363,179
 
 
 
11,243,800
 

Deferred income taxes

 
 

 
 
 
68,605
 

Other assets

 
 
1,219,301
 
 
 
840,754
 

TOTAL ASSETS

 

125,250,538
 
 

120,759,919
 

 

 
 
 
 
 
 
 
 

LIABILITIES, TEMPORARY EQUITY, AND EQUITY

 
 
 
 
 
 
 
 

Current liabilities

 
 
 
 
 
 
 
 

Accounts payable

 

8,373,449
 
 

7,620,098
 

Accrued expenses

 
 
2,950,439
 
 
 
5,016,132
 

Dividends payable

 
 
360,203
 
 
 
389,176
 

Finance lease liability-current

 
 
450,835
 
 
 
217,164
 

Operating lease liability-current

 
 
6,004,500
 
 
 
5,885,304
 

Current portion of long-term debt, net of unamortized finance costs

 
 
2,814,306
 
 
 
2,017,345
 

Derivative commodity liability

 
 
538,297
 
 
 
375,850
 

Revolving note

 
 

 
 
 
3,276,230
 

Total current liabilities

 
 
21,492,029
 
 
 
24,797,299
 

Long-term liabilities

 
 
 
 
 
 
 
 

Long-term debt, net of unamortized finance costs

 
 
7,440,308
 
 
 
12,433,000
 

Finance lease liability-long-term

 
 
1,103,231
 
 
 
610,450
 

Operating lease liability-long-term

 
 
28,734,605
 
 
 
29,701,581
 

Derivative warrant liability

 
 
381,434
 
 
 
1,969,216
 

Total liabilities

 
 
59,151,607
 
 
 
69,511,546
 

COMMITMENTS AND CONTINGENCIES (Note 3)

 
 

 
 
 

 

 

 
 
 
 
 
 
 
 

TEMPORARY EQUITY

 
 
 
 
 
 
 
 

Series B Convertible Preferred Stock, $0.001 par value per share;
10,000,000 shares designated, 3,941,704 and 3,826,055 shares issued and outstanding at June 30, 2020 and December 31, 2019, respectively with a liquidation preference of $12,219,282 and $11,860,771 at June 30, 2020 and December 31, 2019, respectively.

 
 
12,219,282
 
 
 
11,006,406
 

 

 
 
 
 
 
 
 
 

Series B1 Convertible Preferred Stock, $0.001 par value per share;
17,000,000 shares designated, 7,109,305 and 9,028,085 shares issued and outstanding at June 30, 2020 and December 31, 2019, respectively with a liquidation preference of $11,090,516 and $14,083,813 at June 30, 2020 and December 31, 2019, respectively.

 
 
10,366,624
 
 
 
12,743,047
 

 

 
 
 
 
 
 
 
 

Redeemable non-controlling interest

 
 
28,334,401
 
 
 
4,396,894
 

Total Temporary Equity

 
 
50,920,307
 
 
 
28,146,347
 

EQUITY

 
 
 
 
 
 
 
 

50,000,000 of total Preferred shares authorized:

 
 
 
 
 
 
 
 

Series A Convertible Preferred Stock, $0.001 par value;
5,000,000 shares designated, 419,859 shares issued and outstanding at June 30, 2020 and December 31, 2019, with a liquidation preference of $625,590 at June 30, 2020 and December 31, 2019.

 
 
420
 
 
 
420
 

 

 
 
 
 
 
 
 
 

Series C Convertible Preferred Stock, $0.001 par value;
44,000 shares designated, no shares issued or outstanding.

 
 

 
 
 

 

 

 
 
 
 
 
 
 
 

Common stock, $0.001 par value per share;
750,000,000 shares authorized; 45,554,841 and 43,395,563 shares issued and outstanding at June 30, 2020 and December 31, 2019, respectively.

 
 
45,555
 
 
 
43,396
 

Additional paid-in capital

 
 
94,233,371
 
 
 
81,527,351
 

Accumulated deficit

 
 
(79,979,484
)
 
 
(59,246,514
)

Total Vertex Energy, Inc. stockholders' equity

 
 
14,299,862
 
 
 
22,324,653
 

Non-controlling interest

 
 
878,762
 
 
 
777,373
 

Total Equity

 
 
15,178,624
 
 
 
23,102,026
 

TOTAL LIABILITIES, TEMPORARY EQUITY, AND EQUITY

 

125,250,538
 
 

120,759,919
 

 
 
 
 
 
 
 
 
 

VERTEX ENERGY, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)

 

 
Three Months Ended June 30,
 
 
Six Months Ended June 30,
 

 

 
2020
 
 
2019
 
 
2020
 
 
2020
 

Revenues

 

21,374,127
 
 

43,657,292
 
 

57,577,556
 
 

82,978,004
 

Cost of revenues (exclusive of depreciation and amortization shown separately below)

 
 
22,197,805
 
 
 
36,515,421
 
 
 
49,034,659
 
 
 
71,359,770
 

Gross profit (loss)

 
 
(823,678
)
 
 
7,141,871
 
 
 
8,542,897
 
 
 
11,618,234
 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Operating expenses:

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Selling, general and administrative expenses

 
 
6,030,560
 
 
 
6,028,859
 
 
 
12,731,078
 
 
 
11,376,600
 

Depreciation and amortization

 
 
1,713,461
 
 
 
1,780,890
 
 
 
3,348,008
 
 
 
3,517,903
 

Total operating expenses

 
 
7,744,021
 
 
 
7,809,749
 
 
 
16,079,086
 
 
 
14,894,503
 

Loss from operations

 
 
(8,567,699
)
 
 
(667,878
)
 
 
(7,536,189
)
 
 
(3,276,269
)

Other income (expense):

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Other income

 
 
20
 
 
 
1,918
 
 
 
100
 
 
 
1,918
 

Gain on sale of assets

 
 
12,344
 
 
 
29,150
 
 
 
12,344
 
 
 
31,443
 

Gain (loss) on change in value of derivative warrant liability

 
 
(110,965
)
 
 
746,017
 
 
 
1,587,782
 
 
 
(959,077
)

Interest expense

 
 
(222,173
)
 
 
(738,972
)
 
 
(562,259
)
 
 
(1,496,775
)

Total other income (expense)

 
 
(320,774
)
 
 
38,113
 
 
 
1,037,967
 
 
 
(2,422,491
)

Loss before income tax

 
 
(8,888,473
)
 
 
(629,765
)
 
 
(6,498,222
)
 
 
(5,698,760
)

Income tax benefit (expense)

 
 

 
 
 

 
 
 

 
 
 

 

Net loss

 
 
(8,888,473
)
 
 
(629,765
)
 
 
(6,498,222
)
 
 
(5,698,760
)

Net income (loss) attributable to non-controlling interest and redeemable non-controlling interest

 
 
109,165
 
 
 
(202,329
)
 
 
(289,444
)
 
 
(307,760
)

Net loss attributable to Vertex Energy, Inc.

 
 
(8,997,638
)
 
 
(427,436
)
 
 
(6,208,778
)
 
 
(5,391,000
)

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Accretion of redeemable noncontrolling interest to redemption value

 
 
(1,381,889
)
 
 

 
 
 
(12,348,238
)
 
 

 

Accretion of discount on Series B and B1 Preferred Stock

 
 
(539,235
)
 
 
(532,925
)
 
 
(1,471,238
)
 
 
(1,093,600
)

Dividends on Series B and B1 Preferred Stock

 
 
(360,217
)
 
 
(412,875
)
 
 
(704,716
)
 
 
(819,670
)

Net loss available to common shareholders

 

(11,278,979
)
 

(1,373,236
)
 

(20,732,970
)
 

(7,304,270
)

Loss per common share

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Basic

 

(0.25
)
 

(0.03
)
 

(0.46
)
 

(0.18
)

Diluted

 

(0.25
)
 

(0.03
)
 

(0.46
)
 

(0.18
)

Shares used in computing earnings per share

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Basic

 
 
45,554,841
 
 
 
40,294,870
 
 
 
45,463,600
 
 
 
40,245,671
 

Diluted

 
 
45,554,841
 
 
 
40,294,870
 
 
 
45,463,600
 
 
 
40,245,671
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

VERTEX ENERGY, INC.
CONSOLIDATED STATEMENTS OF EQUITY
FOR THE SIX MONTHS ENDED JUNE 30, 2020 AND 2019
(UNAUDITED)

 
Six Months Ended June 30, 2020
 

 

 
Common Stock
 
 
Series A Preferred
 
 
Series C Preferred
 
 
 
 
 
 
 
 
 
 
 
 
 

 

 
Shares
 
 
$0.001 Par
 
 
Shares
 
 
$0.001 Par
 
 
Shares
 
 
$0.001 Par
 
 
Additional Paid-In Capital
 
 
Retained Earnings
 
 
Non-controlling Interest
 
 
Total Equity
 

Balance on January 1, 2020

 
 
43,395,563
 
 

43,396
 
 
 
419,859
 
 

420
 
 
 

 
 


 
 

81,527,351
 
 

(59,246,514
)
 

777,373
 
 

23,102,026
 

Purchase of shares of consolidated subsidiary

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
(71,171
)
 
 

 
 
 

 
 
 
(71,171
)

Adjustment of carrying mount of non-controlling interest

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
9,091,068
 
 
 

 
 
 

 
 
 
9,091,068
 

Share based compensation expense

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
163,269
 
 
 

 
 
 

 
 
 
163,269
 

Conversion of Series B1 Preferred stock to common

 
 
2,159,278
 
 
 
2,159
 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
3,366,315
 
 
 

 
 
 

 
 
 
3,368,474
 

Dividends on Series B and B1

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
(344,499
)
 
 

 
 
 
(344,499
)

Accretion of discount on Series B and B1

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
(932,003
)
 
 

 
 
 
(932,003
)

Accretion of redeemable non-controlling interest to redemption value

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
(10,966,349
)
 
 

 
 
 
(10,966,349
)

Net income

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
2,788,860
 
 
 
119,268
 
 
 
2,908,128
 

Balance on March 31, 2020

 
 
45,554,841
 
 

45,555
 
 
 
419,859
 
 

420
 
 


 
 


 
 

94,076,832
 
 

(68,700,505
)
 

896,641
 
 

26,318,943
 

Share based compensation expense

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
156,539
 
 
 

 
 
 

 
 
 
156,539
 

Dividends on Series B and B1

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
(360,217
)
 
 

 
 
 
(360,217
)

Accretion of discount on Series B and B1

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
(539,235
)
 
 

 
 
 
(539,235
)

Accretion of redeemable non-controlling interest to redemption value

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
(1,381,889
)
 
 

 
 
 
(1,381,889
)

Net loss

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
(8,997,638
)
 
 
(17,879
)
 
 
(9,015,517
)

Balance on June 30, 2020

 
 
45,554,841
 
 

45,555
 
 
 
419,859
 
 

420
 
 


 
 


 
 

94,233,371
 
 

(79,979,484
)
 

878,762
 
 

15,178,624
 

 
Six Months Ended June 30, 2019
 

 

 
Common Stock
 
 
Series A Preferred
 
 
Series C Preferred
 
 
 
 
 
 
 
 
 
 
 
 
 

 

 
Shares
 
 
$0.001 Par
 
 
Shares
 
 
$0.001 Par
 
 
Shares
 
 
$0.001 Par
 
 
Additional Paid-In Capital
 
 
Retained Earnings
 
 
Non-controlling Interest
 
 
Total Equity
 

Balance on January 1, 2019

 
 
40,174,821
 
 

40,175
 
 
 
419,859
 
 

420
 
 
 

 
 


 
 

75,131,122
 
 

(47,800,886
)
 

1,438,213
 
 

28,809,044
 

Share based compensation expense

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
143,063
 
 
 

 
 
 

 
 
 
143,063
 

Conversion of Series B1 Preferred stock to common

 
 
96,160
 
 
 
96
 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
149,914
 
 
 

 
 
 

 
 
 
150,010
 

Dividends on Series B and B1

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
(406,795
)
 
 

 
 
 
(406,795
)

Accretion of discount on Series B and B1

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
(560,675
)
 
 

 
 
 
(560,675
)

Net loss

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
(4,963,564
)
 
 
(105,431
)
 
 
(5,068,995
)

Balance on March 31, 2019

 
 
40,270,981
 
 

40,271
 
 
 
419,859
 
 

420
 
 
 

 
 


 
 

75,424,099
 
 

(53,731,920
)
 

1,332,782
 
 

23,065,652
 

Exercise of options to common

 
 
75,925
 
 
 
76
 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
4,424
 
 
 

 
 
 

 
 
 
4,500
 

Share based compensation expense

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
171,002
 
 
 

 
 
 

 
 
 
171,002
 

Distribution to noncontrolling

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
(285,534
)
 
 
(285,534
)

Dividends on Series B and B1

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
(412,875
)
 
 

 
 
 
(412,875
)

Accretion of discount on Series B and B1

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
(532,925
)
 
 

 
 
 
(532,925
)

Net income

 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 

 
 
 
(427,436
)
 
 
(202,329
)
 
 
(629,765
)

Balance on June 30, 2019

 
 
40,346,906
 
 

40,347
 
 
 
419,859
 
 

420
 
 
 

 
 


 
 

75,599,525
 
 

(55,105,156
)
 

844,919
 
 

21,380,055
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

VERTEX ENERGY, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED JUNE 30, 2020 AND 2019 (UNAUDITED)

 

 
 
Six Months Ended
 

 

 
June 30,
2020
 
 
June 30,
2019
 

Cash flows from operating activities

 
 
 
 
 
 

Net loss

 

(6,498,222
)
 

(5,698,760
)

Adjustments to reconcile net loss to cash provided by operating activities

 
 
 
 
 
 
 
 

Stock based compensation expense

 
 
319,809
 
 
 
314,065
 

Depreciation and amortization

 
 
3,348,008
 
 
 
3,517,903
 

Gain on sale of assets

 
 
(12,344
)
 
 
(31,443
)

Contingent consideration reduction

 
 

 
 
 
(15,564
)

Bad debt and reduction in allowance for bad debt

 
 
65,443
 
 
 
(360,926
)

(Decrease) increase in fair value of derivative warrant liability

 
 
(1,587,782
)
 
 
959,077
 

(Gain) loss on commodity derivative contracts

 
 
(4,484,798
)
 
 
1,069,778
 

Net cash settlements on commodity derivatives

 
 
4,781,183
 
 
 
(967,708
)

Amortization of debt discount and deferred costs

 
 
47,826
 
 
 
286,954
 

Changes in operating assets and liabilities

 
 
 
 
 
 
 
 

Accounts receivable

 
 
4,986,003
 
 
 
(2,111,591
)

Inventory

 
 
3,711,239
 
 
 
2,338,814
 

Prepaid expenses

 
 
1,834,361
 
 
 
1,948,771
 

Accounts payable

 
 
(269,740
)
 
 
(518,050
)

Accrued expenses

 
 
(2,150,272
)
 
 
(187,349
)

Other assets

 
 
(378,547
)
 
 

 

Net cash provided by operating activities

 
 
3,712,167
 
 
 
543,971
 

Cash flows from investing activities

 
 
 
 
 
 
 
 

Acquisition

 
 
(1,822,690
)
 
 

 

Internally developed software

 
 
(49,229
)
 
 

 

Purchase of fixed assets

 
 
(1,526,379
)
 
 
(2,419,599
)

Proceeds from sale of fixed assets

 
 
22,844
 
 
 
86,846
 

Net cash used in investing activities

 
 
(3,375,454
)
 
 
(2,332,753
)

Cash flows from financing activities

 
 
 
 
 
 
 
 

Payments on finance leases

 
 
(162,312
)
 
 
(61,638
)

Proceeds from exercise of stock options

 
 

 
 
 
4,500
 

Distribution VRM LA

 
 

 
 
 
(285,534
)

Contributions received from redeemable noncontrolling interest

 
 
21,000,000
 
 
 

 

Line of credit (payments) proceeds, net

 
 
(3,276,230
)
 
 
1,235,251
 

Proceeds from note payable (includes proceeds from PPP note)

 
 
4,374,643
 
 
 
187,501
 

Payments on note payable

 
 
(8,618,202
)
 
 
(1,542,903
)

Net cash provided by (used in) financing activities

 
 
13,317,899
 
 
 
(462,823
)

Net change in cash, cash equivalents and restricted cash

 
 
13,654,612
 
 
 
(2,251,605
)

Cash, cash equivalents, and restricted cash at beginning of the period

 
 
4,199,825
 
 
 
2,849,831
 

Cash, cash equivalents, and restricted cash at end of period

 

17,854,437
 
 

598,226
 

 

 
 
 
 
 
 
 
 

SUPPLEMENTAL INFORMATION

 
 
 
 
 
 

Cash paid for interest

 

562,259
 
 

1,221,363
 

Cash paid for taxes

 


 
 


 

NON-CASH INVESTING AND FINANCING TRANSACTIONS

 
 
 
 
 
 
 
 

Conversion of Series B1 Preferred Stock into common stock

 

3,368,474
 
 

150,010
 

Accretion of discount on Series B and B1 Preferred Stock

 

1,471,238
 
 

1,093,600
 

Dividends-in-kind accrued on Series B and B1 Preferred Stock

 

704,716
 
 

819,670
 

Equipment acquired under finance leases

 

888,764
 
 

621,000
 

Initial adjustment of carrying amount redeemable noncontrolling interest

 

9,091,068
 
 


 

Accretion of redeemable noncontrolling interest to redemption value

 

12,348,238
 
 


 

 
 
 
 
 
 
 
 
 

Reconciliation of Net Loss attributable to Vertex Energy, Inc., to Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA*

 

 
 
For the Three Months Ended
 
 
For the Trailing Twelve Months
 

 

 
June 30, 2020
 
 
June 30, 2019
 
 
June 30, 2020
 
 
June 30, 2019
 

 

 
 
 
 
 
 
 
 
 
 
 
 

Net income (loss)

 

( 8,888,473
)
 

(629,765
)
 

(6,285,015
)
 

(8,136,060
)

Add (deduct):

 
 
 
 
 
 
 
 
 
 
 
 

Interest Income

 
 
(20
)
 
 
(1,918
)
 
 
(879
)
 
 
(1,918
)

Interest Expense

 
 
222,173
 
 
 
738,972
 
 
 
2,135,555
 
 
 
3,128,659
 

Depreciation and amortization

 
 
1,713,461
 
 
 
1,780,890
 
 
 
7,010,194
 
 
 
7,081,738
 

EBITDA

 
 
(6,952,859)
 
 
 
1,888,179
 
 
 
2,859,855
 
 
 
2,072,419
 

 

 
 
 
 
 
 
 
 
 
 
 
 

Add (deduct):

 
 
 
 
 
 
 
 
 
 
 
 

Loss (gain) on change in value of derivative warrant liability

 
 
110,965
 
 
 
(746,017
)
 
 
(2,059,335
)
 
 
239,523
 

Unrealized (gain) loss on derivative instruments

 
 
1,344,093
 
 
 
558,360
 
 
 
429,740
 
 
 
61,944
 

Stock-based compensation

 
 
156,539
 
 
 
171,002
 
 
 
648,585
 
 
 
644,180
 

Adjusted EBITDA *

 

(5,341,262)
 
 

1,871,524
 
 

1,878,845
 
 

3,018,066
 

 

 
 
 
 
 
 
 
 
 
 
 
 

Net cash provided by (used in)

operating activities

 
 
597,159
 
 
 
2,520,851
 
 
 
5,641,363
 
 
 
2,725,294
 

Add (deduct): capital expenditures

 
 
(1,084,199
)
 
 
(1,644,702
)
 
 
(3,014,469
)
 
 
(3,348,625
)

Free cash flow

 
 
(487,040
)
 
 
876,149
 
 
 
2,626,894
 
 
 
(623,331
)

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

* EBITDA, Adjusted EBITDA, and free cash flows are non-GAAP financial measures. These measurements are not recognized in accordance with GAAP and should not be viewed as an alternative to GAAP measures of performance.

EBITDA represents net income before interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as EBITDA before stock-based compensation expense and gain (loss) on change in value of derivative warrant liability and unrealized gains and losses on derivative instruments for hedging activities. EBITDA and Adjusted EBITDA are presented because we believe they provide additional useful information to investors due to the various noncash items during the period. EBITDA and Adjusted EBITDA have limitations as analytical tools, and you should not consider them in isolation, or as a substitute for analysis of our operating results as reported under GAAP. Some of these limitations are:

EBITDA and Adjusted EBITDA do not reflect cash expenditures, or future requirements for capital expenditures, or contractual commitments;
EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, working capital needs;
EBITDA and Adjusted EBITDA do not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debt or cash income tax payments;
Although depreciation and amortization are noncash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements; and
Other companies in this industry may calculate EBITDA and Adjusted EBITDA differently than Vertex Energy does, limiting its usefulness as a comparative measure.

Free cash flow represents net cash provided by (used in) operating activities less capital expenditures.

SOURCE: Vertex Energy, Inc. 

ReleaseID: 601111

Go Top