Investor Presentation • Feb 27, 2025
Investor Presentation
Open in ViewerOpens in native device viewer


In addition to historical information, this presentation contains statements relating to our future business and/or results. These statements include certain projections and business trends that are "forward-looking." All statements, other than statements of historical fact, are statements that could be deemed forward-looking statements, including statements preceded by, followed by or that include the words "estimate," pro forma numbers, "plan," project," "forecast," "intend," "expect," "predict," "anticipate," "believe," "think," "view," "seek," "target," "goal" or similar expressions; any projections of earnings, revenues, expenses, synergies, margins or other financial items; any statements of the plans, strategies and objectives of management for future operations, including integration and any potential restructuring plans; any statements concerning proposed new products, services, developments or industry rankings; any statements regarding future economic conditions or performance; any statements of belief; and any statements of assumptions underlying any of the foregoing. Financialsfigures presented for 2024 are unaudited.
Forward-looking statements do not guarantee future performance and involve risks and uncertainties. Actual results may differ materially from projected results due to certain risks and uncertainties. Further information about these risks and uncertainties are set forth in our most recent annual report for the year ending December 31, 2023. These forward-looking statements are made only as of the date of this press release. We do not undertake any obligation to update or revise the forwardlooking statements, whether as a result of new information, future events or otherwise.
The forward-looking statements in this report are based upon various assumptions, many of which are based, in turn, upon further assumptions, including without limitation, management's examination of historical operating trends, data contained in our records and other data available from Fourth parties. Although we believe that these assumptions were reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies, which are impossible to predict and are beyond our control, we cannot assure you that we will achieve or accomplish these expectations, beliefs or projections.
2



155-170





1 Including options 2 'Excludes shareholder distributions






21.5% EBITDA margin 1
Acquired Wellbore Fishing and Rental Tools LLC included from mid November.

1 EBITDA/Operational revenue



| Condensed profit & loss | (\$ million | Q4 2024 | Q4 2023 | 2024 | 2023 |
|---|---|---|---|---|---|
| Operating revenues | 287.9 | 252.4 | 1,096.9 | 977.2 | |
| Reimbursable revenue | 60.4 | 52.7 | 203.7 | 192.1 | |
| • Total revenue of \$348.3 million in Q4 2024 represent |
Total Revenues | 348.3 | 305.1 | 1,300.7 | 1,169.3 |
| an increase of \$43.1 million from same quarter last | |||||
| year, driven by growth in all business areas | EBITDA before exceptional items | 40.3 | 33.3 | 141.8 | 124.9 |
| EBITDA margin before exceptional items | 11.6% | 10.9% | 10.9% | 10.7% | |
| • EBITDA before expectational of \$40.3 million, with a |
Exceptional items | (4.1) | (2.4) | (7.0) | (8.2) |
| EBITDA | 36.2 | 30.9 | 134.8 | 116. | |
| margin 11.6% | EBITDA margin | 10.4% | 10.1% 10.3% (0.7) (2.7) |
10.0% | |
| Impairments | (0.7) | (2.7) | |||
| • EBITDA of \$36.2 million is an increase of \$5.3 million |
Depreciation, amortization, other | (17.4) | (13.2) | (60.8) | (49.1) |
| or 17.4% compared to Q4 2023 | |||||
| EBIT | 18.1 | 17.0 | 71.3 | 64.8 | |
| • EBIT of \$18.1 million |
|||||
| Gain on equity method investment | (0.2) | - | 2.4 | (0.3) | |
| • Net loss of \$18.3 million, before non-controlling |
Result from associated entities | 0.3 | (0.4) | 2.1 | (4.4) |
| interest, including negative other financials items of | Net interest expense | (13.9) | (11.1) | (51.7) | (46.2) |
| \$14.8 million, mainly related to non-cash foreign | Amortization of prepaid debt fees | (1.7) | (1.6) | (6.8) | (5.6) |
| exchange movements | Other financial items | (14.8) | 4.5 | (27.8) | (30.5) |
| Profit (loss) before tax | (12.2) | 8.2 | (10.6) | (22.2) | |
| Income tax | (6.1) | 0.3 | (14.6) | (5.9) | |
| • Adjusted net income of \$0.6 million |
1 | ||||
| Net profit (loss) | (18.3) | 8.5 | (25.2) | (28.1) | |
| Non-controlling interest | - | - | (0.4) | - | |
| 18.8 | (0.9) | 27.0 | 42.5 | ||
| Net adjustments* | |||||
| Adjusted net profit (loss) * | 0.6 | 7.6 | 1.4 | 14.4 |
*adjusted for impairments, exceptional items, gain on bargain purchase, MtM of financial assets, amortization of prepaid debt fees, FX, timing of taxes and transaction cost
8
| \$ million | 31.12.2024 | 31.12.2023 |
|---|---|---|
| Cash and cash equivalents | 76.8 | 52.1 |
| Restricted cash | 3.8 | 3.5 |
| Accounts receivables | 187.8 | 183.8 |
| Inventories | 75.8 | 75.0 |
| Other current assets | 60.0 | 40.4 |
| Investments and loans to associates | - | 12.3 |
| Property, plant and equipment | 342.6 | 313.1 |
| Right of use assets | 26.4 | 34.4 |
| Goodwill | 174.0 | 156.0 |
| Other non-current assets | 53.5 | 35.2 |
| Total assets | 1,000.8 | 905.7 |
| Current portion of interest-bearing debt | 23.2 | 17.6 |
| 75.5 | ||
| Accounts payable | 112.2 | |
| Lease liability current |
10.9 | 11.4 |
| Other current liabilities | 194.4 | 173.0 |
| Long-term interest-bearing debt | 418.1 | 402.5 |
| Lease liability | 15.6 | 22.9 |
| Other noncurrent liabilities | 3.6 | 6.6 |
| Non controlling interest | 15.4 | - |
| Shareholder's equity | 207.5 | 196.2 |

Revenue [\$m] EBITDA [\$m] NIBD [\$m] CAPEX [\$m] 252 260 265 284 289 200 250 300 350 Q4 -23 Q1 -24 Q2 24 Q3 24 Q4 24 305 308 309 335 349 Reimbursable Operational revenue 26 28 30 32 34 36 38 Q4 -23 Q1 -24 Q2 24 Q3 24 Q4 24 30.9 30.9 32.8 34.9 36.2 05 10 15 20 25 Q4 -23 Q1 -24 Q2 24 Q3 24 Q4 24 24.7 9.1 16.5 18.2 18.1 367 363 371 366 364 300 320 340 360 380 400 Q4 -23 Q1 -24 Q2 24 Q3 24 Q4 24 391 386 392 385 382 Prepaid debt fees NIBD
| (Figures in \$ million) | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 |
|---|---|---|---|---|---|
| Operating revenues | 252.4 | 260.2 | 265.4 | 283.5 | 287.9 |
| Reimbursable revenue | 52.7 | 48.1 | 43.7 | 51.6 | 60.4 |
| Total Revenues | 305.1 | 308.3 | 309.0 | 335.1 | 348.3 |
| EBITDA before exceptional items | 33.4 | 32.9 | 32.2 | 36.4 | 40.3 |
| Total Exceptional items* | (2.4) | (2.1) | 0.6 | (1.4) | (4.1) |
| EBITDA | 30.9 | 30.9 | 32.8 | 34.9 | 36.2 |
| Depreciation, amortization, impairments, other | (13.7) | (13.0) | (17.3) | (15.1) | (18.1) |
| EBIT | 17.0 | 17.9 | 15.5 | 19.8 | 18.1 |
| Gain from bargain purchase | - | - | - | 2.6 | - |
| Gain on equity method investment | - | - | - | - | (0.2) |
| Result from associated entities | (0.4) | (0.1) | 1.0 | 0.9 | 0.3 |
| Net interest expense | (12.8) | (14.1) | (13.8) | (15.0) | (13.9) |
| Other financial items | 4.5 | (12.4) | (0.6) | 0.1 | (16.5) |
| Net financial items | (8.7) | (26.7) | (13.4) | (14.1) | (30.1) |
| Net result before tax | 8.2 | (8.7) | 2.2 | 8.3 | (12.2) |
| Tax benefit / (expense) | 0.3 | (2.0) | (1.1) | (5.4) | (6.1) |
| Net profit (loss) | 8.5 | (10.8) | 1.0 | 2.9 | (18.3) |
| Minority interest | - | - | - | (0.4) | - |
| Net adjustments** | (0.9) | 11.3 | (1.5) | (1.6) | 18.8 |
| Adjusted net income | 7.6 | 0.5 | (0.5) | 0.9 | 0.6 |
*Exceptional items include costs of non-recurring nature, including restructuring charges
13 **adjusted for impairments, gain on bargain purchase, MtM of financial assets, amortization of prepaid debt fees, FX, timing of tax expense, exceptional items and transaction cost
| \$ million | 31.12.2023 | 31.03.2024 | 30.06.2024 | 30.09.2024 | 31.12.2024 |
|---|---|---|---|---|---|
| Cash, cash equivalents & restricted cash | 55.6 | 57.8 | 58.4 | 58.6 | 80.6 |
| Accounts receivables | 183.8 | 182.5 | 173.6 | 188.2 | 187.8 |
| Inventories | 75.0 | 72.3 | 70.6 | 69.8 | 75.8 |
| Other current assets | 38.7 | 49.1 | 56.0 | 60.3 | 60.0 |
| Investments and loans in associates | 12.3 | 11.6 | 12.7 | 12.3 | - |
| Property, plant and equipment, net | 313.1 | 303.6 | 302.3 | 307.8 | 342.6 |
| Right of use assets | 34.4 | 31.7 | 29.7 | 28.4 | 26.4 |
| Goodwill | 156.0 | 148.9 | 153.1 | 158.2 | 174.0 |
| Other non-current assets | 37.0 | 32.6 | 32.6 | 46.5 | 53.5 |
| Total assets | 905.7 | 891.8 | 889.0 | 930.2 | 1,000.8 |
| Current portion of interest-bearing debt | 17.6 | 18.7 | 19.9 | 15.6 | 23.2 |
| Accounts payable | 75.5 | 80.5 | 94.6 | 103.5 | 112.2 |
| Lease liability current |
11.4 | 11.0 | 9.9 | 10.9 | 10.9 |
| Other current liabilities | 176.7 | 175.5 | 158.7 | 177.8 | 194.4 |
| Long-term interest-bearing debt | 402.5 | 401.5 | 402.1 | 407.2 | 418.1 |
| Lease liability | 22.9 | 20.7 | 19.8 | 17.5 | 15.6 |
| Other noncurrent liabilities | 2.9 | 8.2 | 2.1 | 6.1 | 3.6 |
| Non controlling interest | - | - | 0.4 | 0.8 | 15.4 |
| Shareholder's equity | 196.2 | 175.6 | 181.4 | 190.8 | 207.5 |
| Total liabilities and shareholders' equity | 905.7 | 891.8 | 889.0 | 930.2 | 1,000.8 |
| (Figures in \$ million) | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 |
|---|---|---|---|---|---|
| Operating activities | 18.7 | 14.3 | 24.4 | 19.7 | 39.4 |
| Investing activities | (22.7) | (8.6) | (23.4) | (20.1) | (61.9) |
| Financing activities | (19.3) | (0.6) | (0.5) | (1.6) | 52.2 |
| FX effect | 2.6 | (2.9) | - | 2.2 | (7.6) |
| Total* | (20.7) | 2.2 | 0.5 | 0.2 | 22.1 |
*Includes net movements in restricted cash.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.