Ensign Energy Services Inc. Reports 2025 Results
2025
FINANCIAL HIGHLIGHTS
(Unaudited, in thousands of Canadian dollars, except per share data)
|
|
Three months ended |
|
Twelve months ended |
||||||||
|
2025 |
|
2024 |
|
% change |
|
2025 |
|
2024 |
|
% change |
|
|
Revenue |
418,808 |
|
426,515 |
|
(2) |
|
1,638,891 |
|
1,684,231 |
|
(3) |
|
Adjusted EBITDA 1 |
107,463 |
|
113,391 |
|
(5) |
|
389,796 |
|
450,118 |
|
(13) |
|
Adjusted EBITDA per common share 1 |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ 0.59 |
|
$ 0.62 |
|
(5) |
|
$ 2.12 |
|
$ 2.45 |
|
(13) |
|
Diluted |
$ 0.58 |
|
$ 0.62 |
|
(6) |
|
$ 2.11 |
|
$ 2.44 |
|
(14) |
|
Net loss attributable to common shareholders |
(12,785) |
|
(20,216) |
|
(37) |
|
(38,760) |
|
(20,754) |
|
87 |
|
Net loss attributable to common shareholders per common share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ (0.07) |
|
$ (0.11) |
|
(36) |
|
$ (0.21) |
|
$ (0.11) |
|
91 |
|
Diluted |
$ (0.07) |
|
$ (0.11) |
|
(36) |
|
$ (0.21) |
|
$ (0.11) |
|
91 |
|
Cash provided by operating activities |
67,732 |
|
148,312 |
|
(54) |
|
329,977 |
|
471,793 |
|
(30) |
|
Funds flow from operations |
112,824 |
|
112,574 |
|
— |
|
370,103 |
|
436,176 |
|
(15) |
|
Funds flow from operations per common share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ 0.61 |
|
$ 0.61 |
|
— |
|
$ 2.01 |
|
$ 2.37 |
|
(15) |
|
Diluted |
$ 0.61 |
|
$ 0.61 |
|
— |
|
$ 2.00 |
|
$ 2.36 |
|
(15) |
|
Weighted average common shares - basic (000s) |
183,602 |
|
183,609 |
|
— |
|
184,200 |
|
183,969 |
|
— |
|
Weighted average common shares - diluted (000s) |
183,973 |
|
184,455 |
|
— |
|
184,627 |
|
184,624 |
|
— |
|
nm - calculation not meaningful |
|
1. Refer to Adjusted EBITDA calculation in Non-GAAP Measures. |
- Revenue for 2025 was
$1,638.9 million , a three percent decrease from 2024 revenue of$1,684.2 million . - Revenue amounts and percentage of total by geographic area:
Canada -$511.0 million , 31 percent;United States -$838.2 million , 51 percent; and- International -
$289.7 million , 18 percent.
- Adjusted EBITDA for 2025 was
$389.8 million , a 13 percent decrease from Adjusted EBITDA of$450.1 million for 2024. - Funds flow from operations for 2025 decreased 15 percent to
$370.1 million from$436.2 million in the prior year. - Net loss attributed to common shareholders for 2025 was
$38.8 million , increased from net loss attributed to common shareholders of$20.8 million from the prior year. - On
September 29, 2025 , the Company amended and restated its existing credit agreement with its syndicate of lenders, which provides a revolving Credit Facility. The amendments include an extension to the maturity date of the now$950.0 million Credit Facility toSeptember 29, 2028 . - Total debt, net of cash decreased
$104.9 million sinceDecember 31, 2024 . With the reductions in Adjusted EBITDA the stated debt reduction target of$600.0 million for the period beginning of 2023 to the end of 2025 will now likely be achieved in the first half of 2026. The revision is the result of current industry conditions and the reinvesting into the Company through capital expenditure. If industry conditions change, this target could be increased or decreased. - Interest expense decreased by 23 percent to
$74.8 million from$97.5 million . The decrease is the result of lower debt levels and effective interest rates.
OPERATING HIGHLIGHTS
(Unaudited)
|
|
Three months ended December 31 |
|
Twelve months ended December 31 |
||||||||
|
2025 |
|
2024 |
|
% change |
|
2025 |
|
2024 |
|
% change |
|
|
Drilling |
|
|
|
|
|
|
|
|
|
|
|
|
Number of marketed rigs |
|
|
|
|
|
|
|
|
|
|
|
|
|
88 |
|
94 |
|
(6) |
|
88 |
|
94 |
|
(6) |
|
|
71 |
|
77 |
|
(8) |
|
71 |
|
77 |
|
(8) |
|
International 2 |
27 |
|
31 |
|
(13) |
|
27 |
|
31 |
|
(13) |
|
Total |
186 |
|
202 |
|
(8) |
|
186 |
|
202 |
|
(8) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating days 3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,212 |
|
3,494 |
|
(8) |
|
13,218 |
|
13,558 |
|
(3) |
|
|
3,411 |
|
2,992 |
|
14 |
|
12,320 |
|
12,103 |
|
2 |
|
International 2 |
1,066 |
|
1,153 |
|
(8) |
|
4,231 |
|
4,996 |
|
(15) |
|
Total |
7,689 |
|
7,639 |
|
1 |
|
29,769 |
|
30,657 |
|
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Well Servicing |
|
|
|
|
|
|
|
|
|
|
|
|
Number of rigs |
|
|
|
|
|
|
|
|
|
|
|
|
|
38 |
|
41 |
|
(7) |
|
38 |
|
41 |
|
(7) |
|
|
47 |
|
47 |
|
— |
|
47 |
|
47 |
|
— |
|
Total |
85 |
|
88 |
|
(3) |
|
85 |
|
88 |
|
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating hours |
|
|
|
|
|
|
|
|
|
|
|
|
|
13,374 |
|
12,596 |
|
6 |
|
51,385 |
|
48,710 |
|
5 |
|
|
23,548 |
|
26,975 |
|
(13) |
|
100,510 |
|
124,056 |
|
(19) |
|
Total |
36,922 |
|
39,571 |
|
(7) |
|
151,895 |
|
172,766 |
|
(12) |
|
1. Excludes coring rigs. |
|
2. Includes workover rigs |
|
3. Defined as contract drilling days, between spud to rig release. |
- Canadian drilling recorded 13,218 operating days in 2025, a three percent decrease from 13,558 operating days in 2024. Canadian well servicing recorded 51,385 operating hours in 2025, a five percent increase from 48,710 operating hours in 2024.
-
United States drilling recorded 12,320 operating days in 2025, a two percent increase from 12,103 operating days in 2024.United States well servicing recorded 100,510 operating hours in 2025, a 19 percent decrease from the 124,056 operating hours in 2024. - International drilling recorded 4,231 operating days in 2025, a 15 percent decrease from 4,996 operating days recorded in 2024.
FINANCIAL POSITION AND CAPITAL EXPENDITURES HIGHLIGHTS
|
As at ($ thousands) |
2025 |
|
|
2024 |
|
|
2023 |
|
Working capital (deficit)1 |
89,618 |
|
|
(100,906) |
|
|
15,780 |
|
Cash |
16,189 |
|
|
28,113 |
|
|
20,501 |
|
Total debt, net of cash |
918,613 |
|
|
1,023,498 |
|
|
1,189,848 |
|
Total assets |
2,643,027 |
|
|
2,910,490 |
|
|
2,947,986 |
|
Total debt to total debt plus shareholder's equity ratio |
0.42 |
|
|
0.43 |
|
|
0.48 |
|
1 See Non-GAAP Measures section. |
CAPITAL EXPENDITURES HIGHLIGHTS
|
|
Three months ended December 31 |
|
|
Twelve months ended December 31 |
||||||||||||
|
($ thousands) |
2025 |
|
|
2024 |
|
|
% change |
|
|
2025 |
|
|
2024 |
|
|
% change |
|
Capital expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Upgrade/growth |
17,970 |
|
|
9,534 |
|
|
88 |
|
|
48,082 |
|
|
18,705 |
|
|
nm |
|
Maintenance |
22,704 |
|
|
28,560 |
|
|
(21) |
|
|
146,282 |
|
|
159,962 |
|
|
(9) |
|
Proceeds from disposals of property and equipment |
(5,415) |
|
|
(15,805) |
|
|
(66) |
|
|
(10,643) |
|
|
(31,036) |
|
|
(66) |
|
Net capital expenditures |
35,259 |
|
|
22,289 |
|
|
58 |
|
|
183,721 |
|
|
147,631 |
|
|
24 |
|
nm - calculation not meaningful |
- Net capital expenditures for the calendar year 2025 totaled
$183.7 million , consisting of$48.1 million in upgrade capital,$146.3 million in maintenance capital, offset by proceeds of$10.6 million from equipment disposals. - The Company has budgeted maintenance capital expenditures for 2026 of approximately
$161.4 million and$32.8 million of selective upgrade capital, of which$24.0 million is customer funded. The upgrade capital is related to two rig upgrades inCanada , one inAustralia , six inthe United States and the completion of one rig upgrade/reactivation inOman that is on a five year contract. The Company continues to consider rig relocation or upgrade projects in response to customer demand and under appropriate contract terms, which may impact capital expenditures.
This news release contains "forward-looking information and statements" within the meaning of applicable securities legislation. For a full disclosure of the forward-looking information and statements and the risks to which they are subject, see the "Advisory Regarding Forward-Looking Statements" later in this news release. This news release contains references to Adjusted EBITDA, Adjusted EBITDA per common share and working capital. These measures do not have any standardized meaning prescribed by IFRS Accounting Standards ("IFRS") and accordingly, may not be comparable to similar measures used by other companies. The non-GAAP measures included in this news release should not be considered as an alternative to, or more meaningful than, the IFRS measures from which they are derived or to which they are compared. See "Non-GAAP Measures" later in this news release.
OVERVIEW
Revenue for the year ended
Net loss attributed to common shareholders for the year ended
The oilfield services sector maintains a generally constructive outlook despite a year-over-year activity decline in some operating regions. Geopolitical tensions and global trade uncertainties have kept activity in
Geopolitical tensions, hostilities in areas of the
The Company's operating days were lower for the year ended
The average
The Company exited 2025 with a working capital surplus of
REVENUE AND OILFIELD SERVICES EXPENSE
|
|
Three months ended December 31 |
|
Twelve months ended December 31 |
||||||||
|
($ thousands) |
2025 |
|
2024 |
|
% change |
|
2025 |
|
2024 |
|
% change |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
128,518 |
|
133,661 |
|
(4) |
|
511,022 |
|
496,521 |
|
3 |
|
|
217,889 |
|
206,743 |
|
5 |
|
838,215 |
|
839,928 |
|
0 |
|
International |
72,401 |
|
86,111 |
|
(16) |
|
289,654 |
|
347,782 |
|
(17) |
|
Total revenue |
418,808 |
|
426,515 |
|
(2) |
|
1,638,891 |
|
1,684,231 |
|
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oilfield services expense |
296,887 |
|
300,038 |
|
(1) |
|
1,193,600 |
|
1,176,666 |
|
1 |
Revenue for the year ended
CANADIAN
|
|
Three months ended December 31 |
|
Twelve months ended December 31 |
||||||||
|
|
2025 |
|
2024 |
|
% change |
|
2025 |
|
2024 |
|
% change |
|
Marketed drilling rigs1 |
|
|
|
|
|
|
|
|
|
|
|
|
Opening balance |
88 |
|
94 |
|
|
|
94 |
|
117 |
|
|
|
Transfers, net |
— |
|
— |
|
|
|
(1) |
|
— |
|
|
|
Placed into reserve |
— |
|
— |
|
|
|
(5) |
|
(23) |
|
|
|
Ending balance |
88 |
|
94 |
|
(6) |
|
88 |
|
94 |
|
(6) |
|
Drilling operating days2 |
3,212 |
|
3,494 |
|
(8) |
|
13,218 |
|
13,558 |
|
(3) |
|
Drilling rig utilization (%)1 |
39.7 |
|
40.4 |
|
(2) |
|
40.9 |
|
39.4 |
|
4 |
|
Well servicing rigs |
|
|
|
|
|
|
|
|
|
|
|
|
Opening balance |
41 |
|
45 |
|
|
|
41 |
|
45 |
|
|
|
Decommissions |
(3) |
|
(4) |
|
|
|
(3) |
|
(4) |
|
|
|
Ending balance |
38 |
|
41 |
|
(7) |
|
38 |
|
41 |
|
(7) |
|
Well servicing operating hours |
13,374 |
|
12,596 |
|
6 |
|
51,385 |
|
48,710 |
|
5 |
|
Well servicing utilization (%) |
35.5 |
|
30.4 |
|
17 |
|
34.3 |
|
29.6 |
|
16 |
|
1 Excludes coring rig fleet. |
|
2 Defined as contract drilling days, between spud to rig release. |
The Company recorded revenue of
For the year ended
The financial results for the Company's Canadian operations for 2025 slightly increased, compared to the prior year, despite a three percent decrease in operating activity. The Canadian operations continue to see growth opportunities following the completion of the Trans Mountain Pipeline expansion in
During 2025, the Company moved five under-utilized drilling rigs into its Canadian reserve fleet, transferred one drilling rig to
|
|
Three months ended December 31 |
|
Twelve months ended December 31 |
||||||||
|
|
2025 |
|
2024 |
|
% change |
|
2025 |
|
2024 |
|
% change |
|
Marketed drilling rigs |
|
|
|
|
|
|
|
|
|
|
|
|
Opening balance |
71 |
|
77 |
|
|
|
77 |
|
83 |
|
|
|
Transfers, net |
— |
|
— |
|
|
|
1 |
|
— |
|
|
|
Placed into reserve |
— |
|
— |
|
|
|
(7) |
|
(6) |
|
|
|
Ending balance |
71 |
|
77 |
|
(8) |
|
71 |
|
77 |
|
(8) |
|
Drilling operating days1 |
3,411 |
|
2,992 |
|
14 |
|
12,320 |
|
12,103 |
|
2 |
|
Drilling rig utilization (%) |
52.2 |
|
42.2 |
|
24 |
|
47.9 |
|
42.9 |
|
12 |
|
Well servicing rigs |
|
|
|
|
|
|
|
|
|
|
|
|
Opening balance |
47 |
|
47 |
|
|
|
47 |
|
47 |
|
|
|
Ending balance |
47 |
|
47 |
|
— |
|
47 |
|
47 |
|
— |
|
Well servicing operating hours |
23,548 |
|
26,975 |
|
(13) |
|
100,510 |
|
124,056 |
|
(19) |
|
Well servicing utilization (%) |
54.5 |
|
62.4 |
|
(13) |
|
58.6 |
|
72.1 |
|
(19) |
|
1 Defined as contract drilling days, between spud to rig release. |
For the year ended
In
Operating and financial results for the Company's
During 2025, the Company transferred seven under-utilized drilling rigs into its
INTERNATIONAL
|
|
Three months ended December 31 |
|
Twelve months ended December 31 |
||||||||
|
|
2025 |
|
2024 |
|
% change |
|
2025 |
|
2024 |
|
% change |
|
Marketed drilling and workover rigs |
|
|
|
|
|
|
|
|
|
|
|
|
Opening balance |
27 |
|
31 |
|
|
|
31 |
|
32 |
|
|
|
Reactivated from decommissioned |
1 |
|
— |
|
|
|
1 |
|
— |
|
|
|
Disposal |
(1) |
|
— |
|
|
|
(1) |
|
— |
|
|
|
Placed into reserve |
— |
|
— |
|
|
|
(4) |
|
(1) |
|
|
|
Ending balance |
27 |
|
31 |
|
(13) |
|
27 |
|
31 |
|
(13) |
|
Drilling operating days1 |
1,066 |
|
1,153 |
|
(8) |
|
4,231 |
|
4,996 |
|
(15) |
|
Drilling rig utilization (%) |
42.9 |
|
40.4 |
|
6 |
|
42.9 |
|
31.5 |
|
36 |
|
1 Defined as contract drilling days, between spud to rig release. |
The Company's international revenues for the year ended
International drilling operating days totaled 4,231 in 2025 compared with 4,996 drilling operating days for the prior year, a 15 percent decrease. International operating days for the three months ended
Operating and financial results from international operations declined as a result of rigs coming off contract. Offsetting the decline is the two percent positive USD translation difference.
During 2025, the Company transferred four under-utilized drilling rig into its international operations reserve fleet, reactivated a decommissioned drilling rig and sold two workover rigs, of which one was in the reserve fleet.
DEPRECIATION
|
|
Three months ended December 31 |
|
Twelve months ended December 31 |
||||||||
|
($ thousands) |
2025 |
|
2024 |
|
% change |
|
2025 |
|
2024 |
|
% change |
|
Depreciation |
93,337 |
|
94,031 |
|
(1) |
|
345,353 |
|
355,824 |
|
(3) |
Depreciation expense for the year decreased by three percent to
GENERAL AND ADMINISTRATIVE
|
|
Three months ended December 31 |
|
Twelve months ended December 31 |
||||||||
|
($ thousands) |
2025 |
|
2024 |
|
% change |
|
2025 |
|
2024 |
|
% change |
|
General and administrative |
14,458 |
|
13,086 |
|
10 |
|
55,495 |
|
57,447 |
|
(3) |
|
% of revenue |
3.5 |
|
3.1 |
|
|
|
3.4 |
|
3.4 |
|
|
For the year ended
FOREIGN EXCHANGE AND OTHER
|
|
Three months ended |
|
Twelve months ended |
||||||||
|
($ thousands) |
2025 |
|
2024 |
|
% change |
|
2025 |
|
2024 |
|
% change |
|
Foreign exchange and other |
(4,901) |
|
22,760 |
|
nm |
|
(11,385) |
|
19,451 |
|
nm |
|
nm - calculation not meaningful |
Included in this amount is the impact of foreign currency fluctuations in the Company's subsidiaries that have functional currencies other than the Canadian dollar. In addition, during the year ended
INTEREST EXPENSE
|
|
Three months ended December 31 |
|
Twelve months ended December 31 |
||||||||
|
($ thousands) |
2025 |
|
2024 |
|
% change |
|
2025 |
|
2024 |
|
% change |
|
Interest expense |
17,364 |
|
21,740 |
|
(20) |
|
74,800 |
|
97,530 |
|
(23) |
Interest expenses were incurred on the Company's Credit and previously held Term Facilities, capital lease and other obligations.
Interest expense decreased by 23 percent for the year ended
INCOME TAX EXPENSE (RECOVERY)
|
|
Three months ended December 31 |
|
Twelve months ended December 31 |
||||||||
|
($ thousands) |
2025 |
|
2024 |
|
% change |
|
2025 |
|
2024 |
|
% change |
|
Current income tax |
161 |
|
890 |
|
(82) |
|
2,672 |
|
3,027 |
|
(12) |
|
Deferred income tax (recovery) expense |
11,776 |
|
(6,375) |
|
nm |
|
1,368 |
|
(8,346) |
|
nm |
|
Total income tax (recovery) expense |
11,937 |
|
(5,485) |
|
nm |
|
4,040 |
|
(5,319) |
|
nm |
|
Effective income tax rate (%) |
nm |
|
21.5 |
|
|
|
(11.8) |
|
20.8 |
|
|
|
nm - calculation not meaningful |
The effective income tax rate for the year ended December 31, 2025, was negative 11.8 percent compared with positive 20.8 percent for the year ended December 31, 2024 due to the loss for the year.
Following the resolution of a Canadian tax audit related to the 2019 acquisition of
In addition, the effective rate continues to be impacted by US state taxes, withholding taxes, valuation allowances, and operating earnings in foreign jurisdictions.
FUNDS FLOW FROM OPERATIONS AND WORKING CAPITAL
|
($ thousands, except per share amounts) |
Three months ended December 31 |
|
Twelve months ended December 31 |
||||||||
|
2025 |
|
2024 |
|
% change |
|
2025 |
|
2024 |
|
% change |
|
|
Cash provided by operating activities |
67,732 |
|
148,312 |
|
(54) |
|
329,977 |
|
471,793 |
|
(30) |
|
Funds flow from operations |
112,824 |
|
112,574 |
|
— |
|
370,103 |
|
436,176 |
|
(15) |
|
Funds flow from operations per common share |
$ 0.61 |
|
$ 0.61 |
|
— |
|
$ 2.01 |
|
$ 2.37 |
|
(15) |
|
Working capital |
89,618 |
|
(100,906) |
|
nm |
|
89,618 |
|
(100,906) |
|
nm |
|
nm - calculation not meaningful |
For the year ended
As of
INVESTING ACTIVITIES
|
|
Three months ended December 31 |
|
Twelve months ended December 31 |
||||||||
|
($ thousands) |
2025 |
|
2024 |
|
% change |
|
2025 |
|
2024 |
|
% change |
|
Purchase of property and equipment |
(40,674) |
|
(38,094) |
|
7 |
|
(194,364) |
|
(178,667) |
|
9 |
|
Proceeds from disposals of property and equipment |
5,415 |
|
15,805 |
|
(66) |
|
10,643 |
|
31,036 |
|
(66) |
|
Distribution to non-controlling interest |
— |
|
— |
|
nm |
|
(750) |
|
(500) |
|
50 |
|
Net change in non-cash working capital |
(6,754) |
|
(11,282) |
|
(40) |
|
21,597 |
|
17,343 |
|
25 |
|
Cash used in investing activities |
(42,013) |
|
(33,571) |
|
25 |
|
(162,874) |
|
(130,788) |
|
25 |
|
nm - calculation not meaningful |
Net purchases of property and equipment during the fiscal year ending 2025 totaled
FINANCING ACTIVITIES
|
|
Three months ended December 31 |
|
Twelve months ended December 31 |
||||||||
|
($ thousands) |
2025 |
|
2024 |
|
% change |
|
2025 |
|
2024 |
|
% change |
|
Proceeds from long-term debt |
31,494 |
|
29,773 |
|
6 |
|
287,736 |
|
95,902 |
|
nm |
|
Repayments of long-term debt |
(27,990) |
|
(139,428) |
|
(80) |
|
(367,998) |
|
(340,578) |
|
8 |
|
Proceeds from the issuance of the Convertible Debentures |
— |
|
25,000 |
|
nm |
|
0 |
|
25,000 |
|
nm |
|
Lease obligation principal repayments |
(4,173) |
|
(3,811) |
|
9 |
|
(17,963) |
|
(14,062) |
|
28 |
|
Interest paid |
(25,108) |
|
(23,049) |
|
9 |
|
(78,000) |
|
(99,036) |
|
(21) |
|
Purchase of common shares held in trust |
(677) |
|
(597) |
|
13 |
|
(2,366) |
|
(2,173) |
|
9 |
|
Issuance of common shares under the share option plan |
241 |
|
53 |
|
nm |
|
295 |
|
279 |
|
6 |
|
Cash used in financing activities |
(26,213) |
|
(112,059) |
|
(77) |
|
(178,296) |
|
(334,668) |
|
(47) |
|
nm - calculation not meaningful |
As at
On
Furthermore, on
The amended and restated Credit Facility provides the Company with continued access to revolver capacity in a dynamic industry environment.
The Company's amended and restated credit agreement includes a US
On
If, on and after March 31, 2028, the closing price of the Company's common shares on the
The liability component of the Convertible Debentures was recognized initially at the fair value and revalued quarterly using a similar liability that does not have an equity conversion option, which was calculated based on an estimated market interest rate of 7.6%.
There was no material difference between the principal amount of the Convertible Debentures and the fair value of the liability component.
The Convertible Debentures include
The current capital structure of the Company consisting of the Credit Facility and the Convertible Debentures, allows the Company to utilize funds flow generated to reduce debt in the near term with greater flexibility than a more non-callable weighted capital structure.
Covenants
The following is a list of the Company's currently applicable covenants pursuant to the Credit Facility and the covenant calculations as at
|
|
Covenant |
|
|
|
|
The Credit Facility |
|
|
|
|
|
Consolidated Net Debt to Consolidated EBITDA1 |
≤ 3.50 |
|
|
2.41 |
|
Consolidated EBITDA to Consolidated Interest Expense1,2 |
≥ 3.00 |
|
|
5.48 |
|
Consolidated Net Senior Debt to Consolidated EBITDA1,3 |
≤ 2.50 |
|
|
2.30 |
|
1Consolidated Net Debt is defined as consolidated total debt, less cash and cash equivalent. Consolidated EBITDA, as defined in the Company's Credit Facility agreement, is used in determining the Company's compliance with its covenants. The Consolidated EBITDA is substantially similar to Adjusted EBITDA. |
|
2 Consolidated Interest Expense is defined as all interest expense calculated on twelve month rolling consolidated basis. |
|
3 Consolidated Net Senior Debt is defined as Consolidated Total Debt minus subordinated debt, cash and cash equivalent. |
As at
The Credit Facility
The amended and restated credit agreement, a copy of which is available on SEDAR+, provides the Company with its Credit Facility and includes requirements that the Company comply with certain covenants including a Consolidated Net Debt to Consolidated EBITDA ratio, a Consolidated EBITDA to Consolidated Interest Expense ratio and a Consolidated Net Senior Debt to Consolidated EBITDA ratio.
OUTLOOK
Industry Overview
The outlook for oilfield services in 2026 remains constructive despite a complex macroeconomic and geopolitical backdrop. Global oil demand is expected to remain stable; however, ample supply conditions are likely to continue to limit upward pressure on crude oil prices. OPEC+ has signaled a gradual easing of production restraint, contributing to ongoing price volatility. West Texas Intermediate ("WTI") crude oil prices remained range‑bound in the low‑to‑mid
Producers continue to demonstrate capital discipline, resulting in relatively steady drilling and completion activity in the Company's
In this environment, the Company remains focused on disciplined capital allocation, free cash flow generation, and balance sheet strength. The Company continues to target a cumulative debt reduction of approximately
The Company has budgeted maintenance capital expenditures for 2026 of approximately
Subsequent to
Canadian Activity
Canadian activity represented 31 percent of total revenue for the year ended 2025. Canadian activity is expected to remain steady through 2026 due to positive market conditions. However, potential future trade tariffs imposed between
As of
United States Activity
As of
International Activity
International activity represented 18 percent of total revenue for the year ended 2025. Activity improved in the fourth quarter with growth in operating days in
Activity in
Operations in
Operations in
As of
RISKS AND UNCERTAINTIES
The Company is subject to numerous risks and uncertainties. A discussion of certain risks faced by the Company may be found hereinbelow and under the "Risk Factors" section of the Company's Annual Information Form ("AIF") and the "Risks and Uncertainties" section of the Company's Management's Discussion & Analysis ("MD&A") for the year ended
The Company's risk factors and management of those risks have not changed substantially from those as disclosed in the AIF. Additional risks and uncertainties not presently known by the Company, or that the Company does not currently anticipate or deem material, may also impair the Company's future business operations or financial condition. If any such potential events described in the Company's AIF or otherwise actually occur, or described events intensify, overall business, operating results and the financial condition of the Company could be materially adversely affected. Additional information is contained in the Advisory Regarding Forward-Looking Statements herein below.
CONFERENCE CALL
A conference call will be held to discuss the Company's fourth quarter 2025 results at
Consolidated Statements of Financial Position
|
As at |
|
|
|
|
|
(Unaudited - in thousands of Canadian dollars) |
|
|
|
|
|
Assets |
|
|
|
|
|
Current Assets |
|
|
|
|
|
Cash |
|
$ 16,189 |
|
$ 28,113 |
|
Accounts receivable |
|
294,466 |
|
310,453 |
|
Inventories, prepaid, investments and other |
|
44,194 |
|
50,473 |
|
Total current assets |
|
354,849 |
|
389,039 |
|
|
|
|
|
|
|
Property and equipment |
|
2,094,244 |
|
2,305,985 |
|
Deferred income taxes |
|
193,934 |
|
215,466 |
|
Total assets |
|
$ 2,643,027 |
|
$ 2,910,490 |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
Accounts payable and accruals |
|
$ 246,116 |
|
$ 280,627 |
|
Share-based compensation |
|
5,711 |
|
8,730 |
|
Income taxes payable |
|
452 |
|
5,811 |
|
Current portion of lease obligations |
|
12,952 |
|
12,848 |
|
Current portion of long-term debt |
|
— |
|
181,929 |
|
Total current liabilities |
|
265,231 |
|
489,945 |
|
|
|
|
|
|
|
Lease obligations |
|
19,281 |
|
11,469 |
|
Long-term debt |
|
934,802 |
|
869,682 |
|
Share-based compensation |
|
5,572 |
|
7,952 |
|
Income taxes payable |
|
5,464 |
|
5,738 |
|
Deferred income taxes |
|
128,939 |
|
156,165 |
|
Total liabilities |
|
1,359,289 |
|
1,540,951 |
|
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
Shareholder's capital |
|
268,175 |
|
267,987 |
|
Contributed surplus |
|
23,302 |
|
23,354 |
|
Accumulated other comprehensive income |
|
289,010 |
|
336,187 |
|
Retained earnings |
|
703,251 |
|
742,011 |
|
Total shareholders' equity |
|
1,283,738 |
|
1,369,539 |
|
Total liabilities and shareholders' equity |
|
$ 2,643,027 |
|
$ 2,910,490 |
Consolidated Statements of Income
|
|
|
Three months ended |
|
Twelve months ended |
||||
|
|
|
December 31 |
|
December 31 |
|
December 31 |
|
December 31 |
|
(Unaudited - in thousands of Canadian dollars, except per share data) |
|
|
|
|
|
|
|
|
|
Revenue |
|
$ 418,808 |
|
$ 426,515 |
|
$ 1,638,891 |
|
$ 1,684,231 |
|
Expenses |
|
|
|
|
|
|
|
|
|
Oilfield services |
|
296,887 |
|
300,038 |
|
1,193,600 |
|
1,176,666 |
|
Depreciation |
|
93,337 |
|
94,031 |
|
345,353 |
|
355,824 |
|
General and administrative |
|
14,458 |
|
13,086 |
|
55,495 |
|
57,447 |
|
Share-based compensation |
|
82 |
|
4,214 |
|
3,134 |
|
11,755 |
|
Foreign exchange and other |
(4,901) |
|
22,760 |
|
(11,385) |
|
19,451 |
|
|
Total expenses |
|
399,863 |
|
434,129 |
|
1,586,197 |
|
1,621,143 |
|
Income (loss) before interest expense, accretion of deferred financing charges, |
|
18,945 |
|
(7,614) |
|
52,694 |
|
63,088 |
|
Loss (gain) loss on asset sale |
|
1,782 |
|
(4,292) |
|
10,445 |
|
(10,523) |
|
Interest expense |
|
17,364 |
|
21,740 |
|
74,800 |
|
97,530 |
|
Accretion of deferred financing charges |
|
432 |
|
417 |
|
1,683 |
|
1,668 |
|
Loss before income tax |
|
(633) |
|
(25,479) |
|
(34,234) |
|
(25,587) |
|
Income tax expense (recovery) |
|
|
|
|
|
|
|
|
|
Current income tax |
|
161 |
|
890 |
|
2,672 |
|
3,027 |
|
Deferred income tax expense (recovery) |
|
11,776 |
|
(6,375) |
|
1,368 |
|
(8,346) |
|
Total income tax expense (recovery) |
|
11,937 |
|
(5,485) |
|
4,040 |
|
(5,319) |
|
Net loss |
|
(12,570) |
|
(19,994) |
|
(38,274) |
|
(20,268) |
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to: |
|
|
|
|
|
|
|
|
|
Common shareholders |
|
(12,785) |
|
(20,216) |
|
(38,760) |
|
(20,754) |
|
Non-controlling interests |
|
215 |
|
222 |
|
486 |
|
486 |
|
|
|
$ (12,570) |
|
$ (19,994) |
|
$ (38,274) |
|
$ (20,268) |
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common shareholders per common share |
|
|
|
|
|
|
|
|
|
Basic |
|
$ (0.07) |
|
$ (0.11) |
|
$ (0.21) |
|
$ (0.11) |
|
Diluted |
|
$ (0.07) |
|
$ (0.11) |
|
$ (0.21) |
|
$ (0.11) |
Consolidated Statements of Cash Flows
|
|
|
Three months ended |
|
Twelve months ended |
||||
|
(Unaudited - in thousands of Canadian dollars) |
|
|
|
|
|
|
|
|
|
Cash provided by (used in) |
|
|
|
|
|
|
|
|
|
Operating activities |
|
|
|
|
|
|
|
|
|
Net loss |
|
$ (12,570) |
|
$ (19,994) |
|
$ (38,274) |
|
$ (20,268) |
|
Items not affecting cash |
|
|
|
|
|
|
|
|
|
Depreciation |
|
93,337 |
|
94,031 |
|
345,353 |
|
355,824 |
|
Share-based compensation, net of cash settlements |
|
(148) |
|
2,764 |
|
(3,199) |
|
1,325 |
|
Loss gain in asset sale |
|
1,782 |
|
(4,292) |
|
10,445 |
|
(10,523) |
|
Unrealized foreign exchange and other |
|
851 |
|
24,283 |
|
(22,073) |
|
18,966 |
|
Accretion on deferred financing charges |
|
432 |
|
417 |
|
1,683 |
|
1,668 |
|
Interest expense |
|
17,364 |
|
21,740 |
|
74,800 |
|
97,530 |
|
Deferred income tax recovery |
|
11,776 |
|
(6,375) |
|
1,368 |
|
(8,346) |
|
Funds flow from operations |
|
112,824 |
|
112,574 |
|
370,103 |
|
436,176 |
|
Net change in non-cash working capital |
|
(45,092) |
|
35,738 |
|
(40,126) |
|
35,617 |
|
Cash provided by operating activities |
|
67,732 |
|
148,312 |
|
329,977 |
|
471,793 |
|
Investing activities |
|
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
(40,674) |
|
(38,094) |
|
(194,364) |
|
(178,667) |
|
Proceeds from disposals of property and equipment |
|
5,415 |
|
15,805 |
|
10,643 |
|
31,036 |
|
Distribution to non-controlling interest |
|
— |
|
— |
|
(750) |
|
(500) |
|
Net change in non-cash working capital |
|
(6,754) |
|
(11,282) |
|
21,597 |
|
17,343 |
|
Cash used in investing activities |
|
(42,013) |
|
(33,571) |
|
(162,874) |
|
(130,788) |
|
Financing activities |
|
|
|
|
|
|
|
|
|
Proceeds from long-term debt |
|
31,494 |
|
29,773 |
|
287,736 |
|
95,902 |
|
Repayments of long-term debt |
|
(27,990) |
|
(139,428) |
|
(367,998) |
|
(340,578) |
|
Proceeds from the issuance of the Convertible Debentures |
|
— |
|
25,000 |
|
— |
|
25,000 |
|
Lease obligation principal repayments |
|
(4,173) |
|
(3,811) |
|
(17,963) |
|
(14,062) |
|
Interest paid |
|
(25,108) |
|
(23,049) |
|
(78,000) |
|
(99,036) |
|
Purchase of common shares held in trust |
|
(677) |
|
(597) |
|
(2,366) |
|
(2,173) |
|
Issuance of common shares under the share option plan |
|
241 |
|
53 |
|
295 |
|
279 |
|
Cash used in financing activities |
|
(26,213) |
|
(112,059) |
|
(178,296) |
|
(334,668) |
|
Net (decrease) increase in cash |
|
(494) |
|
2,682 |
|
(11,193) |
|
6,337 |
|
Effects of foreign exchange on cash |
|
(50) |
|
914 |
|
(731) |
|
1,275 |
|
Cash – beginning of period |
|
16,733 |
|
24,517 |
|
28,113 |
|
20,501 |
|
Cash – end of period |
|
$ 16,189 |
|
$ 28,113 |
|
$ 16,189 |
|
$ 28,113 |
Non-GAAP Measures
Adjusted EBITDA, Adjusted EBITDA per common share, working capital and Consolidated EBITDA. These non-GAAP measures do not have any standardized meaning prescribed by IFRS and accordingly, may not be comparable to similar measures used by other companies. The non-GAAP measures included in this news release should not be considered as an alternative to, or more meaningful than, the IFRS measure from which they are derived or to which they are compared.
Adjusted EBITDA and Adjusted EBITDA per common share are used by management and investors to analyze the Company's profitability based on the Company's principal business activities prior to how these activities are financed, how assets are depreciated, amortized, and impaired and how the results are taxed in various jurisdictions. Additionally, in order to focus on the core business alone, amounts are removed related to foreign exchange, share-based compensation expense, the sale of assets and fair value adjustments on financial assets and liabilities, as the Company does not deem these items to relate to its core drilling and well servicing business. Adjusted EBITDA is not intended to represent net income (loss) as calculated in accordance with IFRS.
Adjusted EBITDA
|
|
Three months ended December 31 |
|
|
Twelve months ended December 31 |
||||||
|
($ thousands) |
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Loss before income taxes |
(633) |
|
|
(25,479) |
|
|
(34,234) |
|
|
(25,587) |
|
Add-back/(deduct) |
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
17,364 |
|
|
21,740 |
|
|
74,800 |
|
|
97,530 |
|
Accretion of deferred financing charges |
432 |
|
|
417 |
|
|
1,683 |
|
|
1,668 |
|
Depreciation |
93,337 |
|
|
94,031 |
|
|
345,353 |
|
|
355,824 |
|
Share-based compensation |
82 |
|
|
4,214 |
|
|
3,134 |
|
|
11,755 |
|
Loss (gain) loss on asset sale |
1,782 |
|
|
(4,292) |
|
|
10,445 |
|
|
(10,523) |
|
Foreign exchange and other |
(4,901) |
|
|
22,760 |
|
|
(11,385) |
|
|
19,451 |
|
Adjusted EBITDA |
107,463 |
|
|
113,391 |
|
|
389,796 |
|
|
450,118 |
Consolidated EBITDA
Consolidated EBITDA, as defined in the Company's Credit Facility agreement, is used in determining the Company's compliance with its covenants. The Consolidated EBITDA is substantially similar to Adjusted EBITDA.
Working Capital
Working capital is defined as current assets less current liabilities as reported on the consolidated statements of financial position.
ADVISORY REGARDING FORWARD-LOOKING STATEMENTS
Certain statements herein constitute forward-looking statements or information (collectively referred to herein as "forward-looking statements") within the meaning of applicable securities legislation. Forward-looking statements generally can be identified by the words "believe", "anticipate", "expect", "plan", "estimate", "target", "continue", "could", "intend", "may", "potential", "predict", "should", "will", "objective", "project", "forecast", "goal", "guidance", "outlook", "effort", "seeks", "schedule", "contemplates" or other expressions of a similar nature suggesting future outcome or statements regarding an outlook. All statements other than statements of historic fact may be forward-looking statements.
Disclosure related to expected future commodity pricing or trends, revenue rates, equipment utilization or operating activity levels, operating costs, capital expenditures and other prospective guidance provided herein including, but not limited to, information provided in the "Funds Flow from
Forward-looking statements are not representations or guarantees of future performance and are subject to certain risks and unforeseen results. The reader should not place undue reliance on forward-looking statements as there can be no assurance that the plans, initiatives, projections, anticipations or expectations upon which they are based will occur. The forward-looking statements are based on current assumptions, expectations, estimates and projections about the Company and the industries and environments in which the Company operates, which speak only as of the date such statements were made or as of the date of the report or document in which they are contained. These assumptions include, among other things: the fluctuation in commodity prices which may pressure customers to modify their capital programs; the status of current negotiations with the Company's customers and vendors; customer focus on safety performance; royalty regimes and effects of regulation by government agencies; existing term contracts that may not be renewed or are terminated prematurely; the Company's ability to provide services on a timely basis and successfully bid on new contracts; successful integration of acquisitions; future operating costs; the general stability of the economic and political environments in the jurisdictions where we operate; tariffs, economic sanctions, inflation, interest rate and exchange rate expectations; pandemics; and impacts of geopolitical events such as the hostilities in the
The forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause the actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by forward-looking statements. Such risk factors include, among others: general economic and business conditions which will, among other things, impact demand for and market prices of the Company's services and the ability of the Company's customers to pay accounts receivable balances; volatility of and assumptions regarding commodity prices; foreign exchange exposure; fluctuations in currency and interest rates; inflation; economic conditions in the countries and regions in which the Company conducts business; political uncertainty and civil unrest; the Company's ability to implement its business strategy; impact of competition and industry conditions; risks associated with long-term contracts; force majeure events; artificial intelligence development and implementation; cyber-attacks; determinations the by
In addition, the Company's operations and levels of demand for its services have been, and at times in the future may be, affected by political risks and developments, such as tariffs, economic sanctions, expropriation, nationalization, or regime change, and by national, regional and local laws and regulations such as changes in taxes, royalties and other amounts payable to governments or governmental agencies, environmental protection regulations, pandemics, pandemic mitigation strategies and the impact thereof upon the Company, its customers and its business, ongoing hostilities in the
Should one or more of these risks or uncertainties materialize, or should any of the Company's assumptions prove incorrect, actual results from operations may vary in material respects from those expressed or implied by the forward-looking statements. The impact of any one factor on a particular forward-looking statement is not determinable with certainty as such factors are interdependent upon other factors, and the Company's course of action would depend upon its assessment of the future considering all information then available. Unpredictable or unknown factors not discussed herein could also have material adverse effects on forward-looking statements.
For additional information refer to the "Risks and Uncertainties" section herein and the "Risk Factors" section of the Company's Annual Information Form available on SEDAR+ at www.sedarplus.ca. Readers are cautioned that the lists of important factors and risks contained herein are not exhaustive. Unpredictable or unknown factors not discussed herein could also have material adverse effects on forward-looking statements.
The forward-looking statements contained herein are expressly qualified in their entirety by this cautionary statement. The forward-looking statements contained herein are made as of the date hereof and the Company undertakes no obligation to update publicly or revise any forward-looking statements or information, whether as a result of new information, future events or otherwise, except as required by law.
SOURCE