KLX ENERGY SERVICES HOLDINGS, INC. REPORTS SECOND QUARTER 2025 RESULTS
KLX Energy Services (NASDAQ:KLXE) reported its Q2 2025 financial results, showing mixed performance. Revenue increased 3.2% to $159 million compared to Q1 2025, while net loss improved to $(19.9) million from $(27.9) million. The company achieved Adjusted EBITDA of $19 million, marking a significant 34% increase over Q1.
Segment performance varied with Rocky Mountains showing strong growth of 13.2% in revenue to $54.1 million, while the Southwest segment experienced a 9.8% decline. The company maintained a solid liquidity position of $65 million, including $17 million in cash and $49 million in available borrowing capacity. Management expects Q3 2025 to be the strongest quarter of the year, projecting low to mid-single-digit sequential revenue growth with continued margin expansion.
KLX Energy Services (NASDAQ:KLXE) ha comunicato i risultati finanziari del secondo trimestre 2025, evidenziando una performance mista. I ricavi sono aumentati del 3,2% raggiungendo 159 milioni di dollari rispetto al primo trimestre 2025, mentre la perdita netta è migliorata a $(19,9) milioni da $(27,9) milioni. L'azienda ha registrato un EBITDA rettificato di 19 milioni di dollari, segnando un incremento significativo del 34% rispetto al primo trimestre.
La performance dei segmenti è stata diversa, con le Montagne Rocciose che hanno mostrato una forte crescita del 13,2% nei ricavi, arrivando a 54,1 milioni di dollari, mentre il segmento Sud-Ovest ha subito un calo del 9,8%. L'azienda ha mantenuto una solida posizione di liquidità pari a 65 milioni di dollari, di cui 17 milioni in contanti e 49 milioni di capacità di indebitamento disponibile. La direzione prevede che il terzo trimestre 2025 sarà il più forte dell'anno, con una crescita sequenziale dei ricavi a una cifra bassa o media e un'ulteriore espansione dei margini.
KLX Energy Services (NASDAQ:KLXE) informó sus resultados financieros del segundo trimestre de 2025, mostrando un desempeño mixto. Los ingresos aumentaron un 3,2% hasta 159 millones de dólares en comparación con el primer trimestre de 2025, mientras que la pérdida neta mejoró a $(19,9) millones desde $(27,9) millones. La compañía alcanzó un EBITDA ajustado de 19 millones de dólares, lo que representa un aumento significativo del 34% respecto al primer trimestre.
El desempeño por segmentos varió, con las Montañas Rocosas mostrando un fuerte crecimiento del 13,2% en ingresos hasta 54,1 millones de dólares, mientras que el segmento del Suroeste experimentó una caída del 9,8%. La empresa mantuvo una sólida posición de liquidez de 65 millones de dólares, incluyendo 17 millones en efectivo y 49 millones en capacidad de endeudamiento disponible. La gerencia espera que el tercer trimestre de 2025 sea el más fuerte del año, proyectando un crecimiento secuencial de ingresos de un dígito bajo a medio y una continua expansión de márgenes.
KLX Energy Services (NASDAQ:KLXE)� 2025� 2분기 재무 실적� 발표하며 혼합� 성과� 보였습니�. 매출은 2025� 1분기 대� 3.2% 증가� 1� 5,900� 달러� 기록했으�, 순손실은 $(2,790)� 달러에서 $(1,990)� 달러� 개선되었습니�. 회사� 조정 EBITDA 1,900� 달러� 달성하여 1분기 대� 34%� � 증가� 나타냈습니다.
부문별 실적은 차이� 보였는데, 록키 산맥 부문은 매출� 13.2% 증가하여 5,410� 달러� 기록� 반면, 남서부 부문은 9.8% 감소했습니다. 회사� 현금 1,700� 달러와 4,900� 달러� 대� 가� 한도� 포함하여 6,500� 달러� 견고� 유동� 상태� 유지했습니다. 경영진은 2025� 3분기가 올해 가� 강력� 분기가 � 것으� 예상하며, 순차적으� 낮은 � 자리 수에� 중간 � 자리 수의 매출 성장� 지속적� 마진 확대� 전망하고 있습니다.
KLX Energy Services (NASDAQ:KLXE) a publié ses résultats financiers du deuxième trimestre 2025, montrant une performance mitigée. Le chiffre d'affaires a augmenté de 3,2 % pour atteindre 159 millions de dollars par rapport au premier trimestre 2025, tandis que la perte nette s'est améliorée à (19,9) millions de dollars contre (27,9) millions. La société a réalisé un EBITDA ajusté de 19 millions de dollars, marquant une augmentation significative de 34 % par rapport au premier trimestre.
La performance par segment a varié, avec les Montagnes Rocheuses affichant une forte croissance de 13,2 % du chiffre d'affaires à 54,1 millions de dollars, tandis que le segment Sud-Ouest a connu une baisse de 9,8 %. L'entreprise a maintenu une solide position de liquidité de 65 millions de dollars, comprenant 17 millions en liquidités et 49 millions de capacité d'emprunt disponible. La direction prévoit que le troisième trimestre 2025 sera le plus fort de l'année, avec une croissance séquentielle des revenus à un chiffre bas à moyen et une expansion continue des marges.
KLX Energy Services (NASDAQ:KLXE) meldete seine Finanzergebnisse für das zweite Quartal 2025 mit gemischten Ergebnissen. Der Umsatz stieg im Vergleich zum ersten Quartal 2025 um 3,2 % auf 159 Millionen US-Dollar, während der Nettoverlust sich auf $(19,9) Millionen verbesserte, verglichen mit $(27,9) Millionen. Das Unternehmen erzielte ein bereinigtes EBITDA von 19 Millionen US-Dollar, was eine deutliche Steigerung von 34 % gegenüber dem ersten Quartal darstellt.
Die Segmentleistung variierte: Die Rocky Mountains verzeichneten ein starkes Wachstum von 13,2 % beim Umsatz auf 54,1 Millionen US-Dollar, während das Südwest-Segment einen Rückgang von 9,8 % erlitt. Das Unternehmen hielt eine solide Liquiditätsposition von 65 Millionen US-Dollar aufrecht, darunter 17 Millionen US-Dollar in bar und 49 Millionen US-Dollar an verfügbarer Kreditlinie. Das Management erwartet, dass das dritte Quartal 2025 das stärkste Quartal des Jahres wird, mit einem erwarteten sequenziellen Umsatzwachstum im niedrigen bis mittleren einstelligen Bereich und einer weiteren Margenausweitung.
- Revenue increased 3.2% sequentially to $159 million despite a 7.3% decline in US land rig count
- Adjusted EBITDA grew 34% to $19 million compared to Q1 2025
- Adjusted EBITDA margin improved to 11.6%, up from 9.0% in Q1 2025
- Rocky Mountains segment showed strong 13.2% sequential revenue growth
- Management expects Q3 2025 to be the strongest quarter of the year
- Net loss of $(19.9) million and negative net loss margin of (13)%
- Southwest segment revenue declined 9.8% sequentially with operating loss of $(1.7) million
- Net Working Capital decreased 23% from March 31, 2025
- Capital expenditures of $12.7 million, though down 15% from Q1 2025
Insights
KLX Energy showed Q2 improvement with 3% revenue growth and 34% EBITDA growth despite industry headwinds, though still operating at a loss.
KLX Energy Services delivered sequential improvement in Q2 2025 with
The company's margin improvement is particularly noteworthy, with Adjusted EBITDA margin expanding to
Segment performance was mixed, with Rocky Mountains and Northeast/Mid-Con regions showing strong growth, while the Southwest segment experienced declining revenue and profitability. The Rocky Mountains segment delivered
However, the Southwest segment, which includes the crucial Permian Basin, was a weak spot with revenue declining
The company's liquidity position stands at
Management projects continued improvement in Q3, forecasting low to mid-single-digit sequential revenue growth with additional margin expansion, citing green shoots in gas-focused basins and expecting Q3 to be the strongest quarter of the year.
SecondQuarter 2025 Financial and Operational Highlights
- Revenue of
, a$159 million 3% increase over first quarter 2025 - Net loss of
and diluted loss per share of$(20) million $(1.04) - Adjusted EBITDA of
, a$19 million 34% increase over first quarter 2025 - Net loss margin of (13)%
- Adjusted EBITDA margin of
12% , a30% increase over first quarter 2025 - Total liquidity of
, consisting of approximately$65 million of cash and cash equivalents, and approximately$17 million of available borrowing capacity under the asset-based revolving credit facility (the "ABL Facility") borrowing base certificate, inclusive of the undrawn first-in-last-out ("FILO") capacity$49 million
See "Non-GAAP Financial Measures" at the end of this release for a discussion of Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Loss, Adjusted Diluted Loss per share, Unlevered and Levered Free Cash Flow, Net Working Capital, Net Debt and their reconciliations to the most directly comparable financial measure calculated and presented in accordance with
Chris Baker, KLX President and Chief Executive Officer, stated, "Our solid 2025 second quarter revenue and Adjusted EBITDA results grew as we forecasted. Second quarter revenue was up
"We continued to focus on the execution of our operational initiatives, including cost management, asset rotation, holding the line on pricing, and leaning into higher-margin work as spot activity remains soft. In the second quarter we saw significant strength and sequential improvement across our completions and production portfolios. Based on current schedules and several green shoots in our gassy basins, we expect the third quarter to be the strongest quarter of the year. We are again targeting a sequential quarterly revenue increase of low to mid-single digits on a percentage basis, with continued margin expansion. We believe KLX's strategic positioning, operational excellence, and improved financial flexibility position us to effectively manage the ongoing volatility in our markets," concluded Baker.
SecondQuarter 2025 Financial Results
Revenue for the second quarter of 2025 totaled
Net loss for the second quarter of 2025 was
SecondQuarter 2025 Segment Results
The Company reports revenue, operating (loss) income and Adjusted EBITDA through three geographic business segments: Rocky Mountains, Southwest and Northeast/Mid-Con. The Company reports operating activities not attributable to an individual geographic business segment through the Corporate and other segment. Segment results are reported after inter-segment eliminations.
- Rocky Mountains: Revenue, operating income and Adjusted EBITDA for the Rocky Mountains segment was
,$54.1 million and$3.3 million , respectively, for the second quarter of 2025. Second quarter revenue represents a$10.4 million 13.2% sequential increase over the first quarter of 2025, driven by coiled tubing, pressure pumping and tech services. Segment operating income increased sequentially and segment Adjusted EBITDA increased55.2% sequentially. This quarter-over-quarter improvement in income and margin was a function of higher utilization in the second quarter of 2025 as compared to the first quarter of 2025. - Southwest: Revenue, operating loss and Adjusted EBITDA for the Southwest segment, which includes the Permian and
South Texas , was ,$58.8 million and$(1.7) million , respectively, for the second quarter of 2025. Second quarter revenue represents a (9.8)% sequential decrease over the first quarter of 2025 largely due to lower revenue from the Permian basin. Segment operating income turned negative and Adjusted EBITDA decreased sequentially (38.5)% due to mix shift and increased white space as the Permian experienced the largest sequential activity decrease in the last seven quarters.$7.2 million - Northeast/Mid-Con: Revenue, operating loss and Adjusted EBITDA for the Northeast/Mid-Con segment was
,$46.1 million and$(1.3) million , respectively, for the second quarter of 2025. Second quarter revenue represents a$7.2 million 12.4% sequential increase over the first quarter of 2025 due to improved KLX completions utilization andincreased regional gas-focused activity. Segment operating loss decreased by84.0% and segment Adjusted EBITDA increased166.7% as compared to the first quarter of 2025 due to improved utilization and decreased white space. - Corporate and other: Operating loss and Adjusted EBITDA loss for the Corporate and other segment were
and$(9.0) million , respectively, for the second quarter of 2025. Segment operating loss decreased due to lower overhead and fixed costs in the current quarter.$(6.3) million
The following is a tabular summary of revenue, operating (loss) income and Adjusted EBITDA (loss) for the second quarter ended June 30, 2025, the first quarter ended March 31, 2025 and the second quarter ended June 30, 2024 ($ in millions).
Three Months Ended | ||||||
June 30, 2025 | March 31, 2025 | June 30, 2024 | ||||
Revenue: | ||||||
Rocky Mountains | $ 54.1 | $ 47.8 | $ 61.4 | |||
Southwest | 58.8 | 65.2 | 69.9 | |||
Northeast/Mid-Con | 46.1 | 41.0 | 48.9 | |||
Total revenue | $ 159.0 | $ 154.0 | $ 180.2 | |||
Three Months Ended | ||||||
June 30, 2025 | March 31, 2025 | June 30, 2024 | ||||
Operating (loss) income: | ||||||
Rocky Mountains | $ 3.3 | $ (0.2) | $ 10.5 | |||
Southwest | (1.7) | 3.0 | 2.6 | |||
Northeast/Mid-Con | (1.3) | (8.1) | (2.5) | |||
Corporate and other | (9.0) | (12.4) | (9.2) | |||
Total operating (loss) income | $ (8.7) | $ (17.7) | $ 1.4 | |||
Three Months Ended | ||||||
June 30, 2025 | March 31, 2025 | June 30, 2024 | ||||
Adjusted EBITDA (loss) | ||||||
Rocky Mountains | $ 10.4 | $ 6.7 | $ 17.2 | |||
Southwest | 7.2 | 11.7 | 10.4 | |||
Northeast/Mid-Con | 7.2 | 2.7 | 6.4 | |||
Segment total | 24.8 | 21.1 | 34.0 | |||
Corporate and other | (6.3) | (7.3) | (7.0) | |||
Total Adjusted EBITDA(1) | $ 18.5 | $ 13.8 | $ 27.0 |
(1) | Excludes one-time costs, as defined in the Reconciliation of Consolidated Net Loss to Adjusted EBITDA table below, non-cash compensation expense and non-cash asset impairment expense. |
Balance Sheet and Liquidity
As of June30, 2025, cash and cash equivalents totaled
Net Working Capital as of June 30, 2025 was
Other Financial Information
Capital expenditures were
As of June30, 2025, we had
Conference Call Information
KLX will conduct its second quarter 2025 conference call, which can be accessed via dial-in or webcast, on Thursday, August7, 2025 at 10:00 a.m. Eastern Time (9:00 a.m. Central Time) by dialing 1-201-389-0867 and asking for the KLX conference call at least 10 minutes prior to the start time, or by logging onto the webcast at . For those who cannot listen to the live call, a replay will be available through August 21, 2025, and may be accessed by dialing 1-201-612-7415 and using passcode 13754590#. Also, an archive of the webcast will be available shortly after the call at for 90 days. Please submit any questions for management prior to the call via email to [email protected].
About KLX Energy Services Holdings, Inc.
KLX is a growth-oriented provider of diversified oilfield services to leading onshore oil and natural gas exploration and production companies operating in both conventional and unconventional plays in all of the active major basins throughout
Forward-Looking Statements and Cautionary Statements
The Private Securities Litigation Reform Act of 1995 provides a "safe harbor" for forward-looking statements to encourage companies to provide prospective information to investors. This news release (and any oral statements made regarding the subjects of this release, including on the conference call announced herein) includes forward-looking statements that reflect our current expectations and projections about our future results, performance and prospects. Forward-looking statements include all statements that are not historical in nature and are not current facts. When used in this news release (and any oral statements made regarding the subjects of this release, including on the conference call announced herein), the words "believe," "expect," "plan," "intend," "anticipate," "estimate," "predict," "potential," "continue," "may," "might," "should," "could," "will" or the negative of these terms or similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. These forward-looking statements are based on our current expectations and assumptions about future events and are based on currently available information as to the outcome and timing of future events with respect to, among other things: our operating cash flows; the availability of capital and our liquidity; our future revenue, income and operating performance; our ability to sustain and improve our utilization, revenue and margins; our ability to maintain acceptable pricing for our services; future capital expenditures; our ability to finance equipment, working capital and capital expenditures; our ability to execute our long-term growth strategy and to integrate our acquisitions; our ability to successfully develop our research and technology capabilities and implement technological developments and enhancements; and the timing and success of strategic initiatives and special projects.
Forward-looking statements are not assurances of future performance and actual results could differ materially from our historical experience and our present expectations or projections. These forward-looking statements are based on management's current expectations and beliefs, forecasts for our existing operations, experience, expectations and perception of historical trends, current conditions, anticipated future developments and their effect on us and other factors believed to be appropriate. Although management believes the expectations and assumptions reflected in these forward-looking statements are reasonable as and when made, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all). Our forward-looking statements involve significant risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control. Known material factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to, risks associated with the following: a decline in demand for our services, including due to overcapacity and other competitive factors affecting our industry; the cyclical nature and volatility of the oil and gas industry, which impacts the level of exploration, production and development activity and spending patterns by oil and natural gas exploration and production companies; a decline in, or substantial volatility of, crude oil and gas commodity prices, which generally leads to decreased spending by our customers and negatively impacts drilling, completion and production activity; inflation; increases in interest rates; the ongoing war in
Contacts: | KLX Energy Services Holdings, Inc. |
Keefer M. Lehner, EVP & CFO | |
832-930-8066 | |
Dennard Lascar Investor Relations | |
Ken Dennard / Natalie Hairston | |
713-529-6600 | |
KLX Energy Services Holdings, Inc. | |||||
Condensed Consolidated Statements of Operations | |||||
(In millions of | |||||
(Unaudited) | |||||
Three Months Ended | |||||
June 30, 2025 | March 31, 2025 | June 30, 2024 | |||
Revenues | $ 159.0 | $ 154.0 | $ 180.2 | ||
Costs and expenses: | |||||
Cost of sales | 125.6 | 123.8 | 136.0 | ||
Depreciation and amortization | 23.7 | 24.7 | 23.1 | ||
Selling, general and administrative | 18.0 | 21.6 | 19.3 | ||
Research and development costs | 0.4 | 0.4 | 0.3 | ||
Loss on debt extinguishment | � | 1.2 | � | ||
Impairment and other charges | � | � | 0.1 | ||
Operating (loss) income | (8.7) | (17.7) | 1.4 | ||
Non-operating expense: | |||||
Interest income | 0.0 | (0.3) | (0.6) | ||
Interest expense | 11.0 | 10.3 | 9.8 | ||
Net loss before income tax | (19.7) | (27.7) | (7.8) | ||
Income tax expense | 0.2 | 0.2 | 0.2 | ||
Net loss | $ (19.9) | $ (27.9) | $ (8.0) | ||
Net loss per common share: | |||||
Basic | $ (1.04) | $ (1.62) | $ (0.49) | ||
Diluted | $ (1.04) | $ (1.62) | $ (0.49) | ||
Weighted average common shares: | |||||
Basic | 19.2 | 17.2 | 16.2 | ||
Diluted | 19.2 | 17.2 | 16.2 |
KLX Energy Services Holdings, Inc. | |||
Condensed Consolidated Balance Sheets | |||
(In millions of | |||
(Unaudited) | |||
June 30, 2025 | December 31, 2024 | ||
(Unaudited) | |||
ASSETS | |||
Current assets: | |||
Cash and cash equivalents | $ 16.7 | $ 91.6 | |
Restricted cash(1) | 0.6 | � | |
Accounts receivable–trade, net of allowance of | 106.0 | 96.9 | |
Inventories, net | 32.0 | 31.0 | |
Prepaid expenses and other current assets | 17.4 | 13.5 | |
Total current assets | 172.7 | 233.0 | |
Property and equipment, net(2) | 171.1 | 197.1 | |
Operating lease assets | 18.1 | 19.6 | |
Intangible assets, net | 1.3 | 1.5 | |
Other assets | 6.3 | 5.1 | |
Total assets | $ 369.5 | $ 456.3 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |||
Current liabilities: | |||
Accounts payable | $ 69.7 | $ 74.4 | |
Accrued interest | 0.4 | 4.5 | |
Accrued liabilities | 39.8 | 41.3 | |
Current portion of long-term debt | 4.5 | � | |
Current portion of operating lease obligations | 7.0 | 6.9 | |
Current portion of finance lease obligations | 17.7 | 13.0 | |
Total current liabilities | 139.1 | 140.1 | |
Long-term debt | 254.2 | 285.1 | |
Long-term operating lease obligations | 11.7 | 13.5 | |
Long-term finance lease obligations | 10.6 | 26.4 | |
Other non-current liabilities | 1.1 | 1.7 | |
Commitments, contingencies and off-balance sheet arrangements | |||
Stockholders' equity: | |||
Common stock, | 0.2 | 0.2 | |
Additional paid-in capital | 569.0 | 557.5 | |
Treasury stock, at cost, 0.5 shares and 0.5 shares | (6.2) | (5.8) | |
Accumulated deficit | (610.2) | (562.4) | |
Total stockholders' deficit | (47.2) | (10.5) | |
Total liabilities and stockholders' deficit | $ 369.5 | $ 456.3 |
(1) | Restricted cash on the balance sheet is largely tied to cashcollateralized letters of credit as the Company shifts to its current ABL Facility, and as of the date of this news release, |
(2) | Includes right-of-use assets - finance leases. |
KLX Energy Services Holdings, Inc.
Additional Selected Operating Data
(Unaudited)
Non-GAAP Financial Measures
This release includes Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Loss, Adjusted Diluted Loss per share, Unlevered and Levered Free Cash Flow, Net Working Capital and Net Debt measures. Each of the metrics are "non-GAAP financial measures" as defined in Regulation G of the Securities Exchange Act of 1934.
Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies. Adjusted EBITDA is not a measure of net earnings or cash flows as determined by GAAP. We define Adjusted EBITDA as net loss before interest, taxes, depreciation and amortization, further adjusted for (i) goodwill and/or long-lived asset impairment charges, (ii) stock-based compensation expense, (iii) restructuring charges, (iv) transaction and integration costs related to acquisitions and (v) other expenses or charges to exclude certain items that we believe are not reflective of the ongoing performance of our business. Adjusted EBITDA is used to calculate the Company's leverage ratio, consistent with the terms of the Company's ABL Facility.
We believe Adjusted EBITDA is useful because it allows us to supplement the GAAP measures in order to more effectively evaluate our operating performance and compare the results of our operations from period to period without regard to our financing methods or capital structure. We exclude the items listed above in arriving at Adjusted EBITDA because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net loss as determined in accordance with GAAP, or as an indicator of our operating performance or liquidity. Certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a company's financial performance, such as a company's cost of capital and tax structure, as well as the historic costs of depreciable assets, none of which are components of Adjusted EBITDA. Our computations of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.
Adjusted EBITDA margin is a supplemental non-GAAP financial measure that is used by management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies. Adjusted EBITDA margin is not a measure of net earnings or cash flows as determined by GAAP. Adjusted EBITDA margin is defined as the quotient of Adjusted EBITDA and total revenue. We believe Adjusted EBITDA margin is useful because it allows us to supplement the GAAP measures in order to more effectively evaluate our operating performance and compare the results of our operations from period to period without regard to our financing methods or capital structure, as a percentage of revenues.
We define Adjusted Net Loss as consolidated net loss adjusted for (i) goodwill and/or long-lived asset impairment charges, (ii) restructuring charges, (iii) transaction and integration costs related to acquisitions and (iv) other expenses or charges to exclude certain items that we believe are not reflective of the ongoing performance of our business. We believe Adjusted Net Loss is useful because it allows us to exclude non-recurring items in evaluating our operating performance.
We define Adjusted Diluted Loss per share as the quotient of Adjusted Net Loss and diluted weighted average common shares. We believe that Adjusted Diluted Loss per share provides useful information to investors because it allows us to exclude non-recurring items in evaluating our operating performance on a diluted per share basis.
We define Unlevered Free Cash Flow as net cash provided by operating activities less capital expenditures and proceeds from sale of property and equipment plus cash interest expense. We define Levered Free Cash Flow as net cash provided by operating activities less capital expenditures and proceeds from sale of property and equipment. Our management usesUnlevered and Levered Free Cash Flow to assess the Company's liquidity and ability to repay maturing debt, fund operations and make additional investments. We believe that each of Unlevered and Levered Free Cash Flow provide useful information to investors because it is an important indicator of the Company's liquidity, including our ability to reduce Net Debt and make strategic investments.
Net Working Capital is calculated as current assets, excluding cash, less current liabilities, excluding accrued interest and finance lease obligations. We believe that Net Working Capital provides useful information to investors because it is an important indicator of the Company's liquidity.
We define Net Debt as total debt less cash and cash equivalents and restricted cash. We believe that Net Debt provides useful information to investors because it is an important indicator of the Company's indebtedness.
The following tables present a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures for the periods indicated:
KLX Energy Services Holdings, Inc. | |||||
Reconciliation of Consolidated Net Loss to Adjusted EBITDA* | |||||
(In millions of | |||||
(Unaudited) | |||||
Three Months Ended | |||||
June 30, | March 31, | June 30, | |||
Consolidated net loss | $ (19.9) | $ (27.9) | $ (8.0) | ||
Income tax expense | 0.2 | 0.2 | 0.2 | ||
Interest expense, net | 11.0 | 10.0 | 9.2 | ||
Operating (loss) income | (8.7) | (17.7) | 1.4 | ||
Impairment and other charges (1) | � | � | 0.1 | ||
One-time net costs (1) | 2.9 | 6.0 | 1.4 | ||
Adjusted operating (loss) income | (5.8) | (11.7) | 2.9 | ||
Depreciation and amortization | 23.7 | 24.7 | 23.1 | ||
Non-cash compensation | 0.6 | 0.8 | 1.0 | ||
Adjusted EBITDA | $ 18.5 | $ 13.8 | $ 27.0 |
*Previously announced quarterly numbers may not sum to the year-end total due to rounding. | |
(1) | The one-time costs during the second quarter of 2025 relate mainly to legal costs, operational costs and other. |
KLX Energy Services Holdings, Inc. | |||||
Consolidated Net Loss Margin(1) | |||||
(In millions of | |||||
(Unaudited) | |||||
Three Months Ended | |||||
June 30, | March 31, | June 30, | |||
Consolidated net loss | $ (19.9) | $ (27.9) | $ (8.0) | ||
Revenue | 159.0 | 154.0 | 180.2 | ||
Consolidated net loss margin percentage | (12.5)% | (18.1)% | (4.4)% |
(1) | Consolidated net loss margin is defined as the quotient of consolidated net loss and total revenue. |
KLX Energy Services Holdings, Inc. | |||||
Consolidated Adjusted EBITDA Margin(1) | |||||
(In millions of | |||||
(Unaudited) | |||||
Three Months Ended | |||||
June 30, | March 31, | June 30, | |||
Adjusted EBITDA | $ 18.5 | $ 13.8 | $ 27.0 | ||
Revenue | 159.0 | 154.0 | 180.2 | ||
Adjusted EBITDA Margin Percentage | 11.6% | 9.0% | 15.0% |
(1) | Adjusted EBITDA margin is defined as the quotient of Adjusted EBITDA and total revenue. Adjusted EBITDA is net (loss) income excluding one-time costs (as defined above), depreciation and amortization expense, non-cash compensation expense and non-cash asset impairment expense. |
KLX Energy Services Holdings, Inc. | |||||
Reconciliation of Rocky Mountains Operating Income (Loss) to Adjusted EBITDA | |||||
(In millions of | |||||
(Unaudited) | |||||
Three Months Ended | |||||
June 30, | March 31, | June 30, | |||
Rocky Mountains operating income (loss) | $ 3.3 | $ (0.2) | $ 10.5 | ||
One-time costs (1) | 0.5 | � | � | ||
Adjusted operating income (loss) | 3.8 | (0.2) | 10.5 | ||
Depreciation and amortization expense | 6.5 | 6.8 | 6.7 | ||
Non-cash compensation | 0.1 | 0.1 | � | ||
Rocky Mountains Adjusted EBITDA | $ 10.4 | $ 6.7 | $ 17.2 |
(1) | One-time costs are defined in the Reconciliation of Consolidated Net Loss to Adjusted EBITDA table above. For purposes of segment reconciliation, one-time costs also include impairment and other charges. |
KLX Energy Services Holdings, Inc. | |||||
Reconciliation of Southwest Operating (Loss) Income to Adjusted EBITDA | |||||
(In millions of | |||||
(Unaudited) | |||||
Three Months Ended | |||||
June 30, | March 31, | June 30, | |||
Southwest operating (loss) income | $ (1.7) | $ 3.0 | $ 2.6 | ||
One-time costs (1) | 0.5 | 0.3 | 0.4 | ||
Adjusted operating (loss) income | (1.2) | 3.3 | 3.0 | ||
Depreciation and amortization expense | 8.4 | 8.3 | 7.4 | ||
Non-cash compensation | � | 0.1 | � | ||
Southwest Adjusted EBITDA | $ 7.2 | $ 11.7 | $ 10.4 |
(1) | One-time costs are defined in the Reconciliation of Consolidated Net Loss to Adjusted EBITDA table above. For purposes of segment reconciliation, one-time costs also include impairment and other charges. |
KLX Energy Services Holdings, Inc. | |||||
Reconciliation of Northeast/Mid-Con Operating Loss to Adjusted EBITDA | |||||
(In millions of | |||||
(Unaudited) | |||||
Three Months Ended | |||||
June 30, | March 31, | June 30, | |||
Northeast/Mid-Con operating loss | $ (1.3) | $ (8.1) | $ (2.5) | ||
One-time costs (1) | 0.1 | 1.8 | 0.2 | ||
Adjusted operating loss | (1.2) | (6.3) | (2.3) | ||
Depreciation and amortization expense | 8.4 | 9.0 | 8.6 | ||
Non-cash compensation | � | � | 0.1 | ||
Northeast/Mid-Con Adjusted EBITDA | $ 7.2 | $ 2.7 | $ 6.4 |
(1) | One-time costs are defined in the Reconciliation of Consolidated Net Loss to Adjusted EBITDA table above. For purposes of segment reconciliation, one-time costs also include impairment and other charges. |
KLX Energy Services Holdings, Inc. | |||||
Reconciliation of Corporate and Other Operating Loss to Adjusted EBITDA Loss | |||||
(In millions of | |||||
(Unaudited) | |||||
Three Months Ended | |||||
June 30, | March 31, | June 30, | |||
Corporate and other operating loss | $ (9.0) | $ (12.4) | $ (9.2) | ||
Impairment and other charges | � | � | 0.1 | ||
One-time costs (1) | 1.8 | 3.9 | 0.8 | ||
Adjusted operating loss | (7.2) | (8.5) | (8.3) | ||
Depreciation and amortization expense | 0.4 | 0.6 | 0.4 | ||
Non-cash compensation | 0.5 | 0.6 | 0.9 | ||
Corporate and other Adjusted EBITDA loss | $ (6.3) | $ (7.3) | $ (7.0) |
(1) | One-time costs are defined in the Reconciliation of Consolidated Net Loss to Adjusted EBITDA table above. For purposes of segment reconciliation, one-time costs also include impairment and other charges. |
KLX Energy Services Holdings, Inc. | |||||
Segment Operating Income (Loss) Margin(1) | |||||
(In millions of | |||||
(Unaudited) | |||||
Three Months Ended | |||||
June 30, | March 31, | June 30, | |||
Rocky Mountains | |||||
Operating income (loss) | $ 3.3 | $ (0.2) | $ 10.5 | ||
Revenue | 54.1 | 47.8 | 61.4 | ||
Segment operating income (loss) margin percentage | 6.1% | (0.4)% | 17.1% | ||
Southwest | |||||
Operating (loss) income | (1.7) | 3.0 | 2.6 | ||
Revenue | 58.8 | 65.2 | 69.9 | ||
Segment operating (loss) income margin percentage | (2.9)% | 4.6% | 3.7% | ||
Northeast/Mid-Con | |||||
Operating loss | (1.3) | (8.1) | (2.5) | ||
Revenue | 46.1 | 41.0 | 48.9 | ||
Segment operating loss margin percentage | (2.8)% | (19.8)% | (5.1)% |
(1) | Segment operating income (loss) margin is defined as the quotient of segment operating income (loss) and segment revenue. |
KLX Energy Services Holdings, Inc. | |||||
Segment Adjusted EBITDA Margin(1) | |||||
(In millions of | |||||
(Unaudited) | |||||
Three Months Ended | |||||
June 30, | March 31, | June 30, | |||
Rocky Mountains | |||||
Adjusted EBITDA | $ 10.4 | $ 6.7 | $ 17.2 | ||
Revenue | 54.1 | 47.8 | 61.4 | ||
Adjusted EBITDA Margin Percentage | 19.2% | 14.0% | 28.0% | ||
Southwest | |||||
Adjusted EBITDA | 7.2 | 11.7 | 10.4 | ||
Revenue | 58.8 | 65.2 | 69.9 | ||
Adjusted EBITDA Margin Percentage | 12.2% | 17.9% | 14.9% | ||
Northeast/Mid-Con | |||||
Adjusted EBITDA | 7.2 | 2.7 | 6.4 | ||
Revenue | 46.1 | 41.0 | 48.9 | ||
Adjusted EBITDA Margin Percentage | 15.6% | 6.6% | 13.1% |
(1) | Segment Adjusted EBITDA margin is defined as the quotient of Segment Adjusted EBITDA and total segment revenue. Segment Adjusted EBITDA is segment operating (loss) income excluding one-time costs (as defined above), non-cash compensation expense and non-cash asset impairment expense. |
KLX Energy Services Holdings, Inc. | |||||
Reconciliation of Consolidated Net Loss to Adjusted Net Loss and | |||||
Adjusted Diluted Loss per Share | |||||
(In millions of | |||||
(Unaudited) | |||||
Three Months Ended | |||||
June 30, | March 31, | June 30, | |||
Consolidated net loss | $ (19.9) | $ (27.9) | $ (8.0) | ||
Impairment and other charges | � | � | 0.1 | ||
One-time costs(1) | 2.9 | 6.0 | 1.4 | ||
Adjusted Net Loss | $ (17.0) | $ (21.9) | $ (6.5) | ||
Diluted weighted average common shares | 19.2 | 17.2 | 16.2 | ||
Adjusted Diluted Loss per share(2) | $ (0.88) | $ (1.27) | $ (0.40) |
*Previously announced quarterly numbers may not sum to the year-end total due to rounding. | |
(1) | The one-time costs during the second quarter of 2025 relate mainly to legal costs, operational costs and other. |
(2) | Adjusted Diluted Loss per share is defined as the quotient of Adjusted Net Loss and diluted weighted average common shares. |
KLX Energy Services Holdings, Inc. | |||||
Reconciliation of Net Cash Flow Provided by (Used In) Operating Activities to Free Cash Flow | |||||
(In millions of | |||||
(Unaudited) | |||||
Three Months Ended | |||||
June 30,2025 | March 31, | June 30, 2024 | |||
Net cash flow provided by (used in) operating activities | $ 19.1 | $ (37.6) | $ 22.2 | ||
Capital expenditures | (12.7) | (15.0) | (15.3) | ||
Proceeds from sale of property and equipment | 1.6 | 4.8 | 3.3 | ||
Levered Free Cash Flow | 8.0 | (47.8) | 10.2 | ||
Add: Cash interestexpense, net | 3.9 | 10.0 | 9.2 | ||
Unlevered Free Cash Flow | $ 11.9 | $ (37.8) | $ 19.4 |
KLX Energy Services Holdings, Inc. | |||||
Reconciliation of Current Assets and Current Liabilities to Net Working Capital | |||||
(In millions of | |||||
(Unaudited) | |||||
As of | |||||
June 30, 2025 | March 31, 2025 | December 31, 2024 | |||
Current assets | $ 172.7 | $ 167.9 | $ 233.0 | ||
Less: Cash and cash equivalents and restricted cash | 17.3 | 22.7 | 91.6 | ||
Net current assets | 155.4 | 145.2 | 141.4 | ||
Current liabilities | 139.1 | 111.3 | 140.1 | ||
Less: Current portion of long-term debt | 4.5 | 4.3 | � | ||
Less: Accrued interest | 0.4 | 1.9 | 4.5 | ||
Less: Operating lease obligations | 7.0 | 7.0 | 6.9 | ||
Less: Finance lease obligations | 17.7 | 12.3 | 13.0 | ||
Net current liabilities | 109.5 | 85.8 | 115.7 | ||
Net Working Capital | $ 45.9 | $ 59.4 | $ 25.7 |
KLX Energy Services Holdings, Inc. | |||||
Reconciliation of Net Debt(1) | |||||
(In millions of | |||||
(Unaudited) | |||||
As of | |||||
June 30, 2025 | March 31, 2025 | December 31, 2024 | |||
Total Debt | $ 258.7 | $ 261.0 | $ 285.1 | ||
Cash and cash equivalents and restricted cash | 17.3 | 22.7 | 91.6 | ||
Net Debt | $ 241.4 | $ 238.3 | $ 193.5 |
(1) | Net Debt is defined as total debt less cash and cash equivalents and restricted cash. |
View original content:
SOURCE KLX Energy Services Holdings, Inc.