Upgrade to SI Premium - Free Trial

Vertex Energy Announces Fourth Quarter and Full Year 2022 Results

February 28, 2023 6:00 AM

HOUSTON--(BUSINESS WIRE)-- Vertex Energy, Inc. (NASDAQ: VTNR) (“Vertex” or the “Company”), a leading specialty refiner and marketer of high-quality refined products, today announced its financial results for the fourth quarter and full-year ended December 31, 2022.

The company will host a conference call to discuss 4Q22 results today at 8:00 A.M. Eastern Time, details are included at the end of this release.

FOURTH QUARTER 2022 HIGHLIGHTS

FULL YEAR 2022 HIGHLIGHTS

Vertex reported fourth quarter 2022 net income of $44.4 million, or $0.56 per fully diluted share, versus a net loss of $8.3 million, or $0.15 per fully diluted share for the fourth quarter 2021. Adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”) was $75.2 million for the fourth quarter 2022 compared to Adjusted EBITDA of $9.5 million in the prior-year period and $1.6 million in the prior quarter. Financial results for the fourth quarter 2022 include a $9.6 million financing charge related to inventory backwardation and a $2.5 million released valuation allowance which is reflected as an income tax benefit as a result of the taxable gain generated by the Heartland divestiture subsequent to the quarter end. Schedules reconciling the Company’s GAAP and non-GAAP financial results, including Adjusted Net Income and Adjusted EBITDA are included later in this release (see also “Non-GAAP Financial Measures”, below).

Management Commentary

“During the fourth quarter, we delivered as promised on our goals of truly demonstrating the significant earnings potential of our Mobile facility.” stated Benjamin P. Cowart, President and CEO of Vertex, who continued, “Our fourth quarter financial results reflect the continued safe, smooth operations at the facility, attractive product yields following the maintenance operations completed in the prior period and the continuation of near record refining margins during the quarter. We remain on track to begin the production of renewable diesel in the second quarter of this year while continuing to benefit from an extremely attractive macro environment facing the conventional fuels business for the foreseeable future. We believe the Company is well positioned to execute on both our strategic goals in the renewable fuels business, as well as our financial goals of streamlining our balance sheet and capital structure in 2023.”

Operating Details and Discussion

Mobile Refinery Operations

The Mobile refinery operations generated $147.1 million of fuels gross margin or $20.50 per barrel during the fourth quarter 2022, its third quarter of operations since being acquired by Vertex. The Mobile refinery financial results include the impact of an inventory backwardation charge in the amount of $9.6 million. Adjusting for the impact of $3.96 of RIN obligations per barrel, refining gross margin at Mobile was $118.7 million, or $16.54 per barrel.

Total throughput at the Mobile refinery was 77,964 barrels per day in the fourth quarter, resulting in 104% utilization for the stated operable capacity of approximately 75,000 barrels per day. Total production of finished high-value light products, such as gasoline, diesel and jet fuel, represented approximately 74% of the total production in the fourth quarter, vs 69% in 3Q22.

The benchmark 2-1-1 Gulf Coast crack spread was $33.84 in the fourth quarter 2022, an increase of 134% versus the fourth quarter 2021, supported by reduced inventories for refined fuels, a constrained global refining complex and continued strength in demand for conventional refined products. On a gross margin per barrel basis, excluding non-fuel costs, the Mobile refinery captured $20.50 per barrel or 61% of the Gulf Coast 2-1-1 crack spread, exceeding prior expectations on higher than expected diesel and jet fuel margins. Adjusting for the per barrel RIN obligation, RIN-adjusted gross profit per barrel was $16.54 or 49% of the Gulf Coast 2-1-1 crack spread.

The following table presents the summary financial and operating results from the Mobile Refinery:

2Q-4Q

Prior

4Q22

2022

Guidance1

Total Throughput (bpd)

77,964

72,686

74,000

Total Production (MMbbl)

7.13

19.90

6.81

Facility Capacity Utilization2

104.0%

96.9%

-

Fuel Gross Margin ($/MM)

147.1

398.4

-

RIN Obligation

28.4

68.8

-

RIN Adjusted Fuel Gross Margin

118.7

329.6

-

Fuel Gross Margin Per Barrel ($/bbl)

$20.50

$19.93

-

RIN Expense Per Barrel

$3.96

$3.44

-

RIN Adjusted Fuel Gross Margin Per Barrel

$16.54

$16.49

-

Gulf Coast 2-1-1 Crack Spread

$33.84

$37.94

-

Capture Rate

61%

53%

52%

RIN Adjusted Capture Rate

49%

44%

-

Direct Opex Per Barrel ($/bbl)

$3.98

$3.86

$3.88

Production Yield

Gasoline (bpd)

20,840

18,049

-

% Production

26.9%

23.3%

-

ULSD (bpd)

24,489

21,424

-

% Production

31.6%

27.7%

-

Jet (bpd)

12,196

11,307

-

% Production

15.7%

14.6%

-

Other3

19,956

21,575

-

% Production

25.8%

27.8%

-

Total Production (bpd)

77,481

72,355

-

Total Production (MMbbl)

7.13

19.90

-

1.) Prior guidance issued on Nov. 2 2022
2.) Assumes 75,000 barrels per day of operational capacity
3.) Other includes naphtha, intermediates and LPG

Black Oil & Recovery Segment

The legacy Black Oil and Recovery segment generated gross profit of $9.6 million for the fourth quarter 2022. Operating income was $3.4 million in quarter. The prior year period is not comparable due to the reclassification of our segment operating and financial data, which has been consolidated into two primary reportable segments, Black Oil and Recovery and Refining and Marketing, for financial reporting purposes.

During the 2022 fourth quarter, the Company’s legacy Marrero (Louisiana) and Columbus (Ohio) refineries operated at 106% and 89% of total utilization, respectively.

Renewable Diesel Conversion Project Timeline & Construction Update

Renewable diesel conversion project continues on estimated timeline and budget. Vertex’s previously disclosed capital project designed to modify the Mobile, Alabama refinery’s hydrocracking unit to produce renewable diesel fuel on a standalone basis continues to progress along the Company’s planned construction timeline towards mechanical completion in late March 2023, with initial renewable diesel production volumes expected in April 2023. The company took down the hydrocracking unit as planned on January 6th 2023, with approximately 55% of shut-down related work now completed. The company continues to expect the project to reach mechanical completion in late 1Q23. Expected total capital costs for the project are estimated to be approximately $110-$115 million, with approximately $33.2 million or 75% of the company’s total $42.2 million capital expenditure budget for the fourth quarter spent on the project. Recent construction progress milestones as of February 28, 2023 include:

Balance Sheet and Liquidity Update

As of December 31, 2022, Vertex had total long-term debt outstanding of $360.3 million, including long term debt $260.2 million and lease obligations of $100.1 million. The Company had total cash and equivalents of $146.2 million including $4.9 million of restricted cash on the balance sheet as of December 31, 2022, for a net debt position of $214.1 million. The ratio of net debt to trailing twelve month Adjusted EBITDA was 1.3x as of December 31, 2022.

Management Outlook

Based on current data and projected trends, Company management believes that several ongoing factors will continue to support a robust refined product margin environment for the US refining complex in the near to medium term. Primary market drivers include continued strength in global refined product demand, reduced capacity in global refining throughput and below average levels of domestic inventories of refined products including gasoline, and distillate. As a result, management’s expectations for a historically elevated margin environment continue through the first quarter of 2023 and into the second quarter of 2023.

All guidance presented below is current as of the time of this release and is subject to change. All prior financial guidance should no longer be relied upon.

First Quarter 2023 Financial and Operating Outlook:

1Q 2023

Projections:

Low

High

Mobile Refinery Total Throughput (bpd)

69,000

72,000

Direct Operating Expense ($/bbl)

$3.85

$4.00

Capture Rate (GC 2-1-1 Crack Spread)

50.0%

54.0%

Capital Expenditures ($ / millions)

$30.0

$35.0

Commodity Derivative Position and Price Risk Management Strategy

Vertex may, at times, utilize derivative instruments to manage exposure to fluctuations in various commodity prices, including refined fuel products sold, natural gas used in the refining process, as well as feedstocks and refined products held in inventory. Management sets and implements hedging policies in order to improve visibility on cost inputs, sales prices, and resulting cash flow generation for the purpose of planning and budgeting of the business.

The company currently has no substantial outstanding commodity derivative hedge positions as of February 28, 2022, and as such, continues to remain exposed to prevailing market prices and conditions for the purchase and sale of all feedstocks and refined products.

Conference Call and Webcast Details

A conference call will be held today at 8:00 A.M. Eastern Time to review the Company’s financial results, discuss recent events and conduct a question-and-answer session. An audio webcast of the conference call and accompanying presentation materials will also be available in the “Events and Presentation” section of Vertex’s website at www.vertexenergy.com. To listen to a live broadcast, visit 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: 1-877-300-8521
International: 1-412-317-6026

Conference ID: 10174530

To listen to a replay of the teleconference, which will be available through Tuesday, March 14, 2023 at 11:59 PM ET, either go to the Events and Presentation section of Vertex’s website at www.vertexenergy.com or call the number below:

Domestic Replay: 1-844-512-2921
Access Code: 10174530

ABOUT VERTEX ENERGY

Houston-based Vertex Energy, Inc. (NASDAQ: VTNR), is an energy transition company focused on the production and distribution of conventional and alternative fuels. Vertex owns a refinery in Mobile (AL) with an operable refining capacity of 75,000 barrels per day and more than 3.2 million barrels of product storage, positioning it as a leading supplier of fuels in the region. Vertex is also one of the largest processors of used motor oil and co-products in the U.S. Gulf Coast. Vertex also owns a facility, Myrtle Grove, located on a 41-acre industrial complex, with hydroprocessing and plant infrastructure along the Gulf Coast in Belle Chasse, LA, that presents high yield, low CAPEX opportunity for future Energy Transition projects.

FORWARD-LOOKING STATEMENTS

Certain of the matters discussed in this communication which are not statements of historical fact constitute forward-looking statements within the meaning of the securities laws, including the Private Securities Litigation Reform Act of 1995, that involve a number of risks and uncertainties. Words such as “strategy,” “expects,” “continues,” “plans,” “anticipates,” “believes,” “would,” “will,” “estimates,” “intends,” “projects,” “goals,” “targets” and other words of similar meaning are intended to identify forward-looking statements but are not the exclusive means of identifying these statements. Any statements made in this news release other than those of historical fact, about an action, event or development, are forward-looking statements. The important factors that may cause actual results and outcomes to differ materially from those contained in such forward-looking statements include, without limitation, the Company’s projected Outlook for the first quarter of 2023, as discussed above; the Company’s ability to raise sufficient capital to complete future capital projects and the terms of such funding, to the extent necessary; the timing of planned capital projects at the Mobile Refinery and the outcome thereof; the future production of the Mobile Refinery; the estimated timeline of the renewable diesel capital project, estimated and actual production associated therewith, estimated revenues over the course of the agreement with Idemitsu, anticipated and unforeseen events which could reduce future production at the refinery or delay planned capital projects, changes in commodity and credits values, and certain early termination rights associated with the Idemitsu agreement and conditions precedent to such agreement; certain mandatory redemption provisions of the outstanding senior convertible notes, the conversion rights associated therewith, and dilution caused by such conversions; the Company’s ability to comply with required covenants under outstanding senior notes and a term loan and pay amounts due under such senior notes and term loan, including interest and other amounts due thereunder; the ability of the Company to retain and hire key personnel; risks associated with the ability of Vertex to complete current plans for expansion and growth, and planned capital projects; the level of competition in our industry and our ability to compete; our ability to respond to changes in our industry; the loss of key personnel or failure to attract, integrate and retain additional personnel; our ability to protect our intellectual property and not infringe on others’ intellectual property; our ability to scale our business; our ability to maintain supplier relationships and obtain adequate supplies of feedstocks; our ability to obtain and retain customers; our ability to produce our products at competitive rates; our ability to execute our business strategy in a very competitive environment; trends in, and the market for, the price of oil and gas and alternative energy sources; the impact of inflation on margins and costs; the volatile nature of the prices for oil and gas caused by supply and demand, including volatility caused by the ongoing Ukraine/Russia conflict; our ability to maintain our relationships with our partners; the impact of competitive services and products; the outcome of pending and potential future litigation, judgments and settlements; rules and regulations making our operations more costly or restrictive; changes in environmental and other laws and regulations and risks associated with such laws and regulations; economic downturns both in the United States and globally, increases in inflation and interest rates, increased costs of borrowing associated therewith and potential declines in the availability of such funding; risk of increased regulation of our operations and products; disruptions in the infrastructure that we and our partners rely on; interruptions at our facilities; unexpected and expected changes in our anticipated capital expenditures resulting from unforeseen or planned required maintenance, repairs, or upgrades; our ability to acquire and construct new facilities; our ability to effectively manage our growth; decreases in global demand for, and the price of, oil, due to COVID-19, state, federal and foreign responses thereto, inflation, recessions or other reasons, including declines in economic activity or global conflicts; our ability to acquire sufficient amounts of used oil feedstock through our collection routes, to produce finished products, and in the absence of such internally collected feedstocks, and our ability to acquire fourth-party feedstocks on commercially reasonable terms; unexpected downtime at our facilities; risks associated with COVID-19, the global efforts to stop the spread of COVID-19, potential downturns in the U.S. and global economies due to COVID-19 and the efforts to stop the spread of the virus, and COVID-19 in general; anti-dilutive rights associated with our outstanding securities; our level of indebtedness, which could affect our ability to fulfill our obligations, impede the implementation of our strategy, and expose us to interest rate risk; dependence on fourth party transportation services and pipelines; risks related to obtaining required crude oil supplies, and the costs of such supplies; counterparty credit and performance risk; unanticipated problems at, or downtime effecting, our facilities and those operated by fourth parties; risks relating to our hedging activities; and risks relating to planned divestitures and acquisitions. Other important factors that may cause actual results and outcomes to differ materially from those contained in the forward-looking statements included in this communication are described in the Company’s publicly filed reports, including, but not limited to, the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, and the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2022 and future Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q. These reports are available at www.sec.gov. The Company cautions that the foregoing list of important factors is not complete. All subsequent written and oral forward-looking statements attributable to the Company or any person acting on behalf of the Company are expressly qualified in their entirety by the cautionary statements referenced above. Other unknown or unpredictable factors also could have material adverse effects on Vertex’s future results. The forward-looking statements included in this press release are made only as of the date hereof. Vertex cannot guarantee future results, levels of activity, performance or achievements. Accordingly, you should not place undue reliance on these forward-looking statements. Finally, Vertex 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 fourth parties that are not paid for by Vertex. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.

PROJECTIONS

The financial projections (the “Projections”) included herein were prepared by Vertex in good faith using assumptions believed to be reasonable. A significant number of assumptions about the operations of the business of Vertex were based, in part, on economic, competitive, and general business conditions prevailing at the time the Projections were developed. Any future changes in these conditions, may materially impact the ability of Vertex to achieve the financial results set forth in the Projections. The Projections are based on numerous assumptions, including realization of the operating strategy of Vertex; industry performance; no material adverse changes in applicable legislation or regulations, or the administration thereof, or generally accepted accounting principles; general business and economic conditions; competition; retention of key management and other key employees; absence of material contingent or unliquidated litigation, indemnity, or other claims; minimal changes in current pricing; static material and equipment pricing; no significant increases in interest rates or inflation; and other matters, many of which will be beyond the control of Vertex, and some or all of which may not materialize. The Projections also assume the continued uptime of the Company’s facilities at historical levels and the successful funding of, timely completion of, and successful outcome of, planned capital projects. Additionally, to the extent that the assumptions inherent in the Projections are based upon future business decisions and objectives, they are subject to change. Although the Projections are presented with numerical specificity and are based on reasonable expectations developed by Vertex’s management, the assumptions and estimates underlying the Projections are subject to significant business, economic, and competitive uncertainties and contingencies, many of which will be beyond the control of Vertex. Accordingly, the Projections are only estimates and are necessarily speculative in nature. It is expected that some or all of the assumptions in the Projections will not be realized and that actual results will vary from the Projections. Such variations may be material and may increase over time. In light of the foregoing, readers are cautioned not to place undue reliance on the Projections. The projected financial information contained herein should not be regarded as a representation or warranty by Vertex, its management, advisors, or any other person that the Projections can or will be achieved. Vertex cautions that the Projections are speculative in nature and based upon subjective decisions and assumptions. As a result, the Projections should not be relied on as necessarily predictive of actual future events.

NON-GAAP FINANCIAL MEASURES

In addition to our results calculated under generally accepted accounting principles in the United States ("GAAP"), in this earnings release we also present Refining Gross Margin, EBITDA and Adjusted EBITDA. Refining Gross Margin, EBITDA and Adjusted EBITDA are “non-GAAP financial measures” presented as supplemental measures of the Company’s performance. They are not presented in accordance with GAAP. Refining gross margin is defined as revenues less the cost of fuel intakes and other fuel costs. It excludes operating expense and depreciation attributable to cost of revenues and other non-operating items in cost of revenues. EBITDA represents net income before interest, taxes, depreciation and amortization, for continued and discontinued operations. Adjusted EBITDA is defined as EBITDA before other income, impairment loss on assets, unrealized (gain)/loss on hedging activities, (gain)/loss on hedge roll (backwardation), environmental clean-up reserve, loss (gain) on change in value of derivative warrant liability, unrealized (gain) loss on derivative instruments, gain (loss) on intermediation agreement, Shell transaction related and acquisition expenses and stock-based compensation expense (for continued and discontinued operations) and other unusual or non-recurring items. Refining gross margin is defined as gross profit (loss) less the cost of fuel intakes and other fuel costs. Refining Gross Margin, 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. Refining Gross Margin, EBITDA and Adjusted EBITDA are also frequently used by analysts, investors and other interested parties to evaluate companies in our industry. We use Refining Gross Margin, EBITDA and Adjusted EBITDA as supplements to GAAP measures of performance to evaluate the effectiveness of our business strategies, to make budgeting decisions, to allocate resources and to compare our performance relative to our peers. Additionally, these measures, when used in conjunction with related GAAP financial measures, provide investors with an additional financial analytical framework which management uses, in addition to historical operating results, as the basis for financial, operational and planning decisions and present measurements that fourth parties have indicated are useful in assessing the Company and its results of operations. Refining Gross Margin, EBITDA and Adjusted EBITDA are unaudited, and 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: Refining Gross Margin, EBITDA and Adjusted EBITDA do not reflect cash expenditures, or future or contractual commitments; EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, capital expenditures or 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. In addition, other companies in this industry may calculate Refining Gross Margin, EBITDA and Adjusted EBITDA differently than Vertex does, limiting its usefulness as a comparative measure. The Company’s presentation of these measures should not be construed as an inference that future results will be unaffected by unusual or nonrecurring items. We compensate for these limitations by providing a reconciliation of each of these non-GAAP measures to the most comparable GAAP measure. We encourage investors and others to review our business, results of operations, and financial information in their entirety, not to rely on any single financial measure, and to view these non-GAAP measures in conjunction with the most directly comparable GAAP financial measure. For more information on these non-GAAP financial measures, please see the sections titled “Unaudited Reconciliation of Refining Gross Margin and Refining Gross Margin per throughput barrel to Gross Profit”, each included at the end of this release and “Unaudited Consolidated Continued and Discontinued Operations Reconciliations of Net Loss attributable to Vertex Energy, Inc., to Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA” each included at the end of this release.

VERTEX ENERGY, INC.

CONSOLIDATED BALANCE SHEETS

(unaudited in thousands, except number of shares and par value)

December 31, 2022

December 31, 2021

ASSETS

Current assets

Cash and cash equivalents

$

141,258

$

36,130

Restricted cash

4,929

100,497

Accounts receivable, net

34,548

7,607

Inventory

135,473

7,839

Derivative commodity asset

96

Prepaid expenses and other current assets

36,660

4,595

Assets held for sale

20,560

8,852

Total current assets

373,428

165,616

Fixed assets, net

201,749

36,131

Finance lease right-of-use assets, net

44,081

377

Operating lease right-of-use assets, net

53,557

33,105

Intangible assets, net

11,827

6,652

Deferred tax assets

2,498

Other assets

2,245

15,335

Assets held for sale, noncurrent

8,844

Total non-current assets

315,957

100,444

TOTAL ASSETS

$

689,385

$

266,060

LIABILITIES, TEMPORARY EQUITY AND EQUITY

Current liabilities

Accounts payable

$

20,997

$

10,149

Accrued expenses

81,711

4,399

Finance lease-current

1,363

598

Operating lease-current

9,012

5,721

Current portion of long-term debt, net

13,911

2,414

Obligations under inventory financing agreements, net

117,939

Derivative commodity liability

242

Liabilities held for sale, current

3,424

2,502

Total current liabilities

248,599

25,783

Long-term debt, net

170,010

64,130

Finance lease-non-current

45,164

Operating lease-non-current

44,545

27,384

Derivative warrant liability

14,270

75,211

Other liabilities

1,377

Liabilities held for sale, noncurrent

39

Total liabilities

523,965

192,547

COMMITMENTS AND CONTINGENCIES (Note 4)

TEMPORARY EQUITY

Redeemable non-controlling interest

43,447

Total temporary equity

43,447

EQUITY

50,000,000 of total Preferred shares authorized:

Series A Convertible Preferred stock, $0.001 par value;

5,000,000 shares authorized and 0 and 385,601 shares issued

and outstanding at December 31, 2022 and 2021, respectively, with a liquidation preference of $— and $575 thousand at December 31, 2022 and December 31, 2021, respectively.

Common stock, $0.001 par value per share;

750,000,000 shares authorized; 75,668,826 and 63,287,965

issued and outstanding at December 31, 2022 and 2021, respectively.

76

63

Additional paid-in capital

279,552

138,620

Accumulated deficit

(115,893

)

(110,614

)

Total Vertex Energy, Inc. stockholders' equity

163,735

28,069

Non-controlling interest

1,685

1,997

Total equity

165,420

30,066

TOTAL LIABILITIES, TEMPORARY EQUITY AND EQUITY

$

689,385

$

266,060

VERTEX ENERGY, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED DECEMBER 31,

(unaudited in thousands, except per share amounts)

2022

2021

2020

Revenues

$

2,791,715

$

207,760

$

103,810

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

2,598,276

178,786

91,630

Depreciation and amortization attributable to costs of revenues

13,429

4,043

3,667

Gross profit

180,010

24,931

8,513

Operating expenses:

Selling, general and administrative expenses

127,782

30,606

20,376

Loss on assets impairment

2,124

Depreciation and amortization attributable to operating expenses

3,673

1,681

1,645

Total operating expenses

131,455

34,411

22,021

Income (loss) from operations

48,555

(9,480

)

(13,508

)

Other income (expense):

Other income (expense)

(306

)

4,158

(125

)

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

7,821

(15,685

)

1,639

Interest expense

(79,911

)

(3,832

)

(980

)

Total other income (expense)

(72,396

)

(15,359

)

534

Loss from continuing operations before income tax

(23,841

)

(24,839

)

(12,974

)

Income tax benefit

7,171

Income (loss) from continuing operations

(16,670

)

(24,839

)

(12,974

)

Income from discontinued operations, net of tax

18,667

17,178

1,578

Net income (loss)

1,997

(7,661

)

(11,396

)

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

(63

)

207

364

Net income attributable to non-controlling interest and redeemable non-controlling interest from discontinued operations

6,882

10,496

276

Net income (loss) attributable to Vertex Energy, Inc.

(4,822

)

(18,364

)

(12,036

)

Accretion of redeemable noncontrolling interest to redemption value

(428

)

(1,992

)

(15,135

)

Accretion of discount on Series B and B-1 Preferred Stock

(507

)

(1,688

)

Dividends on Series B and B-1 Preferred Stock

258

(1,903

)

Net income (loss) attributable to stockholders from continuing operations

(17,035

)

(27,287

)

(32,064

)

Net income available to stockholders from discontinued operations, net of tax

11,785

6,682

1,302

Net income (loss) attributable to common stockholders

$

(5,250

)

$

(20,605

)

$

(30,762

)

Basic income (loss) per common share

Continuing operations

$

(0.24

)

$

(0.48

)

$

(0.70

)

Discontinued operations, net of tax

0.17

0.12

0.03

Basic income (loss) per common share

$

(0.07

)

$

(0.36

)

$

(0.67

)

Diluted income (loss) per common share

Continuing operations

$

(0.24

)

$

(0.48

)

$

(0.70

)

Discontinued operations, net of tax

0.17

0.12

0.03

Diluted income (loss) per common share

$

(0.07

)

$

(0.36

)

$

(0.67

)

Shares used in computing income (loss) per share

Basic

70,686

56,303

45,509

Diluted

70,686

56,303

45,509

VERTEX ENERGY, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

FOR THE YEARS ENDING DECEMBER 31, 2022, 2021 AND 2020

(unaudited in thousands except par value)

Common Stock

Series A Preferred

Series C Preferred

Additional Paid-in Capital

Accumulated Deficit

Non-controlling Interest

Total Stockholders' Equity

Shares

$0.001 Par

Shares

$0.001 Par

Shares

$0.001 Par

Balance on December 31, 2019

43,396

$

44

420

$

$

$

81,528

$

(59,247

)

$

777

$

23,102

Dividends on Series B and B1 Preferred Stock

(1,903

)

(1,903

)

Accretion of discount on Series B and B1 Preferred Stock

(1,688

)

(1,688

)

Purchase of shares of consolidated subsidiary

(71

)

(71

)

Share based compensation expense

656

656

Adjustment of carrying amount of noncontrolling interest

9,091

9,091

Conversion of Series B1 Preferred stock to common

2,159

2

3,366

3,368

Adjustment of redeemable noncontrolling interest to redemption value

(15,135

)

(15,135

)

Net loss

(12,036

)

640

(11,396

)

Less: amount attributable to redeemable non-controlling interest

(99

)

(99

)

Balance on December 31, 2020

45,555

46

420

94,570

(90,009

)

1,318

5,925

Dividends on Series B and B1 Preferred Stock

(372

)

(372

)

Accretion of discount on Series B and B1 Preferred Stock

(507

)

(507

)

Conversion of B1 Preferred Stock to common

7,722

7

12,038

12,045

Share based compensation expense

863

863

Exercise of B1 warrants

3,093

3

16,402

16,405

Exercise of options

1,800

2

2,188

2,190

Conversion of Series A Preferred stock to common stock

34

(34

)

Distribution to noncontrolling

(169

)

(169

)

Adjustment of redeemable noncontrolling interest to redemption value

(1,992

)

(1,992

)

Conversion of Series B Preferred Stock to common stock

5,084

5

12,559

630

13,194

Contribution from noncontrolling interest

(11

)

(11

)

Net loss

(18,364

)

10,703

(7,661

)

Less: amount attributable to redeemable non-controlling interest

(9,844

)

(9,844

)

Balance on December 31, 2021

63,288

63

386

138,620

(110,614

)

1,997

30,066

Reclass of derivative liabilities

78,789

78,789

Exercise of warrants

1,209

1

(1

)

Exercise of options

622

1

729

730

Share based compensation expense

1,574

1,574

Conversion of Series A Preferred stock to common stock

386

1

(386

)

1

Conversion of Convertible Senior Notes to common, net (1)

10,165

10

59,812

59,822

Adjustment of redeemable non controlling interest

29

(29

)

Distribution to noncontrolling interest

(380

)

(380

)

Adjustment of redeemable noncontrolling interest to redemption value

(428

)

(428

)

Redemption of noncontrolling interest

41

41

Net income

(4,822

)

6,819

1,997

Less: amount attributable to redeemable non-controlling interest

(6,792

)

(6,792

)

Balance on December 31, 2022

75,670

$

76

$

$

$

279,552

$

(115,893

)

$

1,685

$

165,420

VERTEX ENERGY, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDING DECEMBER 31, 2022, 2021 AND 2020

(unaudited)

2022

2021

2020

Cash flows from operating activities

Net income (loss)

$

1,997

$

(7,661

)

$

(11,396

)

Net income from discontinued operations, net of tax

18,667

17,178

1,578

Net income (loss) from continuing operations

(16,670

)

(24,839

)

(12,974

)

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

Stock-based compensation expense

1,574

862

656

Depreciation and amortization

17,102

5,724

5,312

Provision for bad debt

242

826

239

Loss (gain) on commodity derivative contracts

87,978

2,258

(3,477

)

Provision for environment clean up

1,428

Gain on forgiveness of debt

(4,222

)

Net cash settlement on commodity derivatives

(92,556

)

(2,436

)

4,253

Loss on sale of assets

220

64

125

Loss on assets impairment

2,124

Amortization of debt discount and deferred costs

49,251

1,231

48

Deferred income tax benefit

(7,171

)

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

(7,821

)

15,685

(1,639

)

Changes in operating assets and liabilities, net of acquisitions:

Accounts receivable

(27,183

)

(821

)

1,984

Inventory

2,586

(3,997

)

2,705

Prepaid expenses

(26,724

)

(1,615

)

53

Accounts payable

10,850

1,054

2,884

Accrued expenses

77,647

2,551

(2,992

)

Other assets

56

(48

)

(868

)

Net cash provided by (used in) operating activities from continuing operations

70,809

(5,599

)

(3,691

)

Cash flows from investing activities

Internally developed or purchased software

(149

)

(50

)

Deposit for refinery purchase and related costs

(13,663

)

Redemption of noncontrolling entity

556

Proceeds from the sale of assets

395

75

75

Acquisition of business, net of cash

(227,525

)

2

(1,822

)

Purchase of fixed assets

(75,512

)

(2,331

)

(5,550

)

Net cash used in investing activities from continuing operations

(302,235

)

(15,917

)

(7,347

)

Cash flows from financing activities

Line of credit payments, net

(133

)

(3,143

)

Proceeds received from exercise options and warrants

730

6,921

Net borrowings on inventory financing agreements

117,189

Contribution received from stockholder

2

Distribution to non-controlling interest

(380

)

(169

)

Contribution received from redeemable noncontrolling interest

21,000

Redemption of redeemable noncontrolling interest

(50,666

)

Payments on finance leases

(819

)

(844

)

(403

)

Proceeds from issuance of notes payable

173,256

143,831

8,217

Payments made on notes payable

(18,948

)

(15,836

)

(10,367

)

Net cash provided by financing activities from continuing operations

220,362

133,772

15,304

Discontinued operations:

Net cash provided by operating activities

25,287

15,349

3,675

Net cash used in investing activities

(4,663

)

(1,973

)

(1,146

)

Net cash used in financing activities

Net cash provided by discontinued operations

20,624

13,376

2,529

Net change in cash and cash equivalents and restricted cash

9,560

125,632

6,795

Cash and cash equivalents and restricted cash at beginning of the year

136,627

10,995

4,200

Cash and cash equivalents and restricted cash at end of year

$

146,187

$

136,627

$

10,995

Cash and cash equivalents

$

141,258

$

36,130

$

10,895

Restricted cash

4,929

100,497

100

Cash and cash equivalents and restricted cash as shown in the consolidated statements of cash flows

$

146,187

$

136,627

$

10,995

SUPPLEMENTAL INFORMATION

Cash paid for interest

$

33,901

$

2,273

$

1,051

Cash paid for income taxes

NON-CASH INVESTING AND FINANCING TRANSACTIONS

Conversion of Series B and B1 Preferred Stock into common stock

$

$

24,610

$

3,368

Dividends on Series B and B-1 Preferred Stock

$

$

(258

)

$

1,903

Initial adjustment of carrying amount of redeemable noncontrolling interest

$

$

$

9,091

Accretion of discount on Series B and B-1 Preferred Stock

$

$

507

$

1,688

Accretion of redeemable noncontrolling interest to redemption value

$

428

$

1,992

$

15,135

Equipment acquired under capital leases standard

$

46,351

$

552

$

1,018

Equipment acquired under operating leases standard

$

20,452

$

89

$

Reclass derivative liabilities

$

78,789

$

$

Conversion of Senior note

$

59,822

$

$

Unaudited segment information for the years ended December 31, 2022, 2021 and 2020 are as follows (in thousands):

YEAR ENDED DECEMBER 31, 2022

Refining and Marketing

Black Oil & Recovery

Corporate and Eliminations

Total

Revenues:

Refined products

$

2,370,240

$

163,095

$

$

2,533,335

Re-refined products

229,793

19,105

248,898

Services

6,611

2,871

9,482

Total revenues

2,606,644

185,071

2,791,715

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

2,453,809

144,467

2,598,276

Depreciation and amortization attributable to costs of revenues

9,605

3,824

13,429

Gross profit

143,230

36,780

180,010

Selling, general and administrative expenses

83,001

17,241

27,540

127,782

Depreciation and amortization attributable to operating expenses

2,593

180

900

3,673

Income (loss) from operations

$

57,636

$

19,359

$

(28,440

)

$

48,555

Total capital expenditures

$

72,588

$

2,924

$

$

75,512

YEAR ENDED DECEMBER 31, 2021

Refining and Marketing

Black Oil & Recovery

Corporate and Eliminations

Total

Revenues:

Refined products

$

78,191

$

85,253

$

$

163,444

Re-refined products

15,039

25,611

40,650

Services

3,666

3,666

Total revenues

93,230

114,530

207,760

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

89,570

89,216

178,786

Depreciation and amortization attributable to costs of revenues

509

3,534

4,043

Gross profit

3,151

21,780

24,931

Selling, general and administrative expenses

3,277

14,444

12,885

30,606

Loss on assets impairment

2,124

2,124

Depreciation and amortization attributable to operating expenses

434

234

1,013

1,681

Income (loss) from operations

$

(560

)

$

4,978

$

(13,898

)

$

(9,480

)

Total capital expenditures

$

$

2,331

$

$

2,331

YEAR ENDED DECEMBER 31, 2020

Refining and Marketing

Black Oil & Recovery

Corporate and Eliminations

Total

Revenues:

Refined products

$

28,943

$

45,905

$

$

74,848

Re-refined products

6,862

17,734

24,596

Services

4,366

4,366

Total revenues

35,805

68,005

103,810

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

35,208

56,422

91,630

Depreciation and amortization attributable to costs of revenues

470

3,197

3,667

Gross profit

127

8,386

8,513

Selling, general and administrative expenses

2,529

12,953

4,894

20,376

Depreciation and amortization attributable to operating expenses

387

234

1,024

1,645

Loss from operations

(2,789

)

(4,801

)

(5,918

)

(13,508

)

Total capital expenditures

$

$

5,550

$

$

5,550

The following summarized unaudited financial information has been segregated from continuing operations and reported as Discontinued Operations for the years ended December 31, 2022, 2021 and 2020 (in thousands):

For The Year Ended December 31

2022

2021

2020

Revenues

$

85,495

$

58,248

$

31,330

Cost of revenues (exclusive of depreciation shown separately below)

51,815

32,467

22,248

Depreciation and amortization attributable to costs of revenues

1,566

1,566

1,423

Gross profit

32,114

24,215

7,659

Operating expenses:

Selling, general and administrative expenses

(exclusive of acquisition related expenses)

8,501

6,727

5,767

Depreciation and amortization expense attributable to operating expenses

251

251

251

Total Operating expenses

8,752

6,978

6,018

Income from operations

23,362

17,237

1,641

Other income (expense)

Interest expense

(39

)

(59

)

(63

)

Total other expense

(39

)

(59

)

(63

)

Income before income tax

23,323

17,178

1,578

Income tax expense

(4,683

)

Net gain on sale of discontinued operations

27

Income from discontinued operations, net of tax

$

18,667

$

17,178

$

1,578

Three Months Ended December 31, 2022

In thousands Total Refining &
Marketing
Mobile Refinery Legacy Refining
& Marketing
Gross profit

$

89,441

$

89,864

$

(423

)

Inventory valuation adjustments

$

14,011

$

14,011

$

-

Unrealized loss on hedging activities

303

165

138

Adjusted Gross Profit

$

103,755

$

104,040

$

(285

)

Operating expenses included in cost of revenues

22,469

22,469

-

Depreciation and amortization attributable to cost of revenues

3,266

3,121

145

Realized loss on hedging activities

627

407

220

Financing costs

(9,204

)

(9,204

)

-

Other revenues

(2,159

)

-

Cost of revenues - RINs

28,397

28,397

-

Fuel Gross profit

$

147,151

$

147,071

$

80

Throughput (bpd)

77,964

Adjusted Gross Profit per throughput barrel

$

14.51

Fuel Gross profit per throughput barrel

$

20.50

Twelve Months Ended December 31, 2022

In thousands Total Refining &
Marketing
Mobile Refinery Legacy Refining
& Marketing
Gross profit

$

143,233

$

140,983

$

2,250

Inventory valuation adjustments

$

37,764

$

37,764

$

-

Unrealized loss on hedging activities

159

90

69

Adjusted Gross margin

$

181,156

$

178,837

$

2,319

Operating expenses included in cost of revenues

61,133

61,133

-

Depreciation and amortization attributable to cost of revenues

9,605

9,065

540

Realized loss on hedging activities

85,550

85,238

312

Financing costs

2,011

2,011

-

Other revenues

(6,611

)

(6,611

)

-

Cost of revenues - RINs

68,758

68,758

-

Fuel Gross margin

$

401,602

$

398,431

$

3,171

Throughput (bpd)

72,686

Adjusted Gross Profit per throughput barrel

$

8.95

Fuel Gross profit per throughput barrel

$

19.93

Unaudited Reconciliation of EBITDA and Adjusted EBITDA to Net loss from Continued and Discontinued Operations

Three Months Ended

Twelve Months Ended

December 31 2022

December 31, 2021

December 31 2022

December 31, 2021

Consolidated

EBITDA and Adjusted EBITDA

Net income (loss) including discontinued operations

$

44,418

$

(5,350

)

$

1,997

$

(7,661

)

Depreciation and amortization

5,761

1,930

18,919

7,540

Income tax benefit

(2,489

)

(2,489

)

Interest expense

14,956

2,927

79,951

3,891

EBITDA

$

62,646

$

(493

)

$

98,378

$

3,770

Unrealized (gain)loss hedging activities

978

(252

)

(146

)

(190

)

(Gain)loss on hedge roll (backwardation)

9,614

50,766

Acquisition costs

3,565

16,527

3,565

Environmental clean-up reserve

1,428

(Gain)loss on derivative warrant liability

(33

)

4,305

(7,821

)

15,685

Stock compensation expense

622

250

1,574

863

Impairment loss

2,124

2,124

Other

1,339

280

(4,222

)

Adjusted EBITDA

$

75,166

$

9,499

$

160,986

$

21,595

Three Months Ended December 31, 2022

Mobile Refinery

Legacy Refining and Marketing

Total Refining & Marketing

Black Oil and Recovery

Corporate

Consolidated

Consolidated

EBITDA and Adjusted EBITDA

Net income (loss) including discontinued operations

$

56,839

$

(1,860

)

$

54,979

$

4,706

$

(15,267

)

$

44,418

Depreciation and amortization

3,857

3,857

1,733

171

5,761

Income tax benefit

(2,489

)

(2,489

)

Interest expense

3,721

3,721

25

11,210

14,956

EBITDA

$

64,417

$

(1,860

)

$

62,557

$

6,464

$

(6,375

)

$

62,646

Unrealized (gain)loss hedging activities

165

138

303

675

978

(Gain)loss on hedge roll (backwardation)

14,011

14,011

(4,397

)

9,614

Acquisition costs

Environmental clean-up reserve

(Gain)loss on derivative warrant liability

(33

)

(33

)

Stock compensation expense

622

622

Impairment loss

Other

1,119

220

1,339

Adjusted EBITDA

$

78,593

$

(1,722

)

$

76,871

$

3,861

$

(5,566

)

$

75,166

Three Months Ended December 31, 2021

Mobile Refinery

Legacy Refining and Marketing

Total Refining & Marketing

Black Oil and Recovery

Corporate

Consolidated

Consolidated

EBITDA and Adjusted EBITDA

Net income (loss) including discontinued operations

$

$

(503

)

$

(503

)

$

7,152

$

(11,999

)

$

(5,350

)

Depreciation and amortization

238

238

1,439

253

1,930

Income tax benefit

Interest expense

14

2,913

2,927

EBITDA

$

$

(265

)

$

(265

)

$

8,605

$

(8,833

)

$

(493

)

Unrealized (gain)loss hedging activities

(252

)

(252

)

(Gain)loss on hedge roll (backwardation)

Acquisition costs

3,565

3,565

Environmental clean-up reserve

(Gain)loss on derivative warrant liability

4,305

4,305

Stock compensation expense

250

250

Impairment loss

2,124

2,124

Other

Adjusted EBITDA

$

$

(265

)

$

(265

)

$

14,042

$

(4,278

)

$

9,499

Twelve Months Ended December 31, 2022

Mobile Refinery

Legacy Refining and Marketing

Total Refining & Marketing

Black Oil and Recovery

Corporate

Consolidated

Consolidated

EBITDA and Adjusted EBITDA

Net income (loss) including discontinued operations

$

51,247

$

(4,008

)

$

47,239

$

37,285

$

(62,002

)

$

1,997

Depreciation and amortization

11,273

926

12,199

5,820

900

18,919

Income tax benefit

(2,489

)

(2,489

)

Interest expense

10,414

10,414

(67

)

69,604

79,951

EBITDA

$

72,934

$

(3,082

)

$

69,852

$

22,513

$

6,013

$

98,378

Unrealized (gain)loss hedging activities

90

69

159

(305

)

(146

)

(Gain)loss on hedge roll (backwardation)

37,764

37,764

13,002

50,766

Acquisition costs

11,967

11,967

4,560

16,527

Environmental clean-up reserve

1,428

1,428

1,428

(Gain)loss on derivative warrant liability

(7,821

)

(7,821

)

Stock compensation expense

1,574

1,574

Impairment loss

Other

13,282

13,282

(13,222

)

220

280

Adjusted EBITDA

$

137,465

$

(3,013

)

$

134,452

$

26,548

$

(14

)

$

160,986

Twelve Months Ended December 31, 2021

Mobile Refinery

Legacy Refining and Marketing

Total Refining & Marketing

Black Oil and Recovery

Corporate

Consolidated

Consolidated

EBITDA and Adjusted EBITDA

Net income (loss) including discontinued operations

$

$

(560

)

$

(560

)

$

22,156

$

(29,257

)

$

(7,661

)

Depreciation and amortization

943

943

5,585

1,012

7,540

Income tax benefit

Interest expense

59

3,832

3,891

EBITDA

$

$

383

$

383

$

27,800

$

(24,413

)

$

3,770

Unrealized (gain)loss hedging activities

(190

)

(190

)

(Gain)loss on hedge roll (backwardation)

Acquisition costs

3,565

3,565

Environmental clean-up reserve

(Gain)loss on derivative warrant liability

15,685

15,685

Stock compensation expense

863

863

Impairment loss

2,124

2,124

Other

(4,222

)

(4,222

)

Adjusted EBITDA

$

$

383

$

383

$

29,734

$

(8,522

)

$

21,595

[email protected]

203-682-8284

Source: Vertex Energy, Inc.

Categories

Business Wire Press Releases

Next Articles