ENGINEERING CONSTRUCTION SERVICE. Investor Presentation March 2018

Similar documents
Forward Looking Statements

Investor Presentation. May 2018

Filed by 1347 Capital Corp. Pursuant to Rule 425 under the Securities Act of 1933 Subject Company: 1347 Capital Corp. Commission File No.

Forward-Looking Statements

Investor Presentation. Second Quarter 2018 NASDAQ: BECN BECN

2018 Second Quarter Earnings Call. May 8, 2018

HD Supply Holdings, Inc. Announces Fiscal 2016 Third-Quarter Results

2018 FOURTH QUARTER EARNINGS CALL

Investor Contact: Will Gabrielski Vice President, Investor Relations

RBC Midwest NDR NASDAQ: HEES. John Engquist CHIEF EXECUTIVE OFFICER Kevin Inda VICE PRESIDENT OF INVESTOR RELATIONS. Company Participants

December 4, Business Unit Performance. Facilities Maintenance

Baird s 2011 Business Solutions Conference

Inspired Entertainment, Inc. Reports Strong Third Quarter FY2018 Results and Completion of its Debt Refinancing

Bank of America Merrill Lynch NDR - NYC

Investor Contact: Charlotte McLaughlin HD Supply Investor Relations

BMC STOCK HOLDINGS, INC. Second Quarter 2018 Earnings Presentation July 30, BMC. All Rights Reserved.

2018 First Quarter Earnings Call. February 8, 2018

Quality People. Building Solutions. As of March 7, 2012

HD Supply Holdings, Inc. Announces 2017 Third-Quarter Results, Raises Full-Year Guidance

Fourth Quarter 2018 Earnings Conference

RGS Energy Reports First Quarter 2014 Results

LODGENET REPORTS RESULTS FOR SECOND QUARTER 2009

Investor Contact: Will Gabrielski Vice President, Investor Relations

Investor Contact: Charlotte McLaughlin HD Supply Investor Relations

J.P. Morgan Homebuilding and Building Products Conference May 17, 2017

Commercial Real Estate Services

Investor Contact: Will Gabrielski Vice President, Investor Relations

Web.com Reports Fourth Quarter and Full Year 2016 Financial Results

Safe Harbor Statement

Shutterfly Announces Second Quarter 2018 Financial Results

Web.com Reports Fourth Quarter and Full Year 2009 Financial Results

Fourth Quarter FY2018 Earnings Presentation

Quarter Four 2018 Financial Results February 21, 2019

Ameresco Reports Fourth Quarter and Full Year 2017 Financial Results

First Quarter 2017 Results & Outlook for May 2, 2017

Non-GAAP Financial Measures 19

BAML 2018 Leveraged Finance Conference Presentation. December 4, 2018

HD Supply Holdings, Inc. Announces Fiscal 2017 First-Quarter Results, Sale of HD Supply Waterworks Business Unit and Share Repurchase Authorization

Change (Unaudited)

Q2 Earnings Teleconference

Raymond James 37 th Annual Institutional Investors Conference. March 8, 2016

HEADWATERS INCORPORATED ANNOUNCES RESULTS FOR FIRST QUARTER OF FISCAL 2016

Ameresco Reports Fourth Quarter and Full Year 2017 Financial Results

FBM 2Q18 Earnings Presentation

National Vision Holdings, Inc. Reports Fourth Quarter and Fiscal 2017 Financial Results

Web.com Reports Fourth Quarter and Full Year 2017 Financial Results

FBM 4Q17 Earnings Presentation

KEYSIGHT TECHNOLOGIES, INC. Financial Information Index of Schedules

Q Investors Presentation

HD Supply Holdings, Inc. Announces Fiscal 2017 Full-Year and Fourth-Quarter Results

New Revenue Rules ASC 606. September 5, 2017

For Immediate Release. Investor Contact: Will Gabrielski Vice President, Investor Relations

HD Supply Holdings, Inc. Announces 2017 Second-Quarter Results and Reaffirms Full-Year Guidance

SECOND QUARTER 2018 Centenario EARNINGS CONFERENCE CALL. Wyndham Clearwater. Florida, United States. August 8, TECNOGLASS INC.

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 8-K

Second Quarter 2017 Earnings August 4, 2017

Ameresco Reports Third Quarter 2018 Financial Results

FirstService Corporation

KEYSIGHT TECHNOLOGIES, INC. Financial Information Index of Schedules

Comfort Systems USA (NYSE: FIX) November 13, 2012

Investor Update September / October 2017

POSITIVE START TO THE YEAR AND STRONG BEYOND AIR REVENUE GROWTH

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

Second Quarter 2017 Financial Highlights:

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

2016 Second Quarter Earnings Call May 2, 2016

Baird 2018 Global Healthcare Conference. September 5, 2018

Q1 Earnings Teleconference

2015 Fourth Quarter and Full Year Results. Maracay Homes Pardee Homes Quadrant Homes Trendmaker Homes TRI Pointe Homes Winchester Homes

Investors: Michael D. Neese VP, Investor Relations (804)

XYLEM INC. Q EARNINGS RELEASE FEBRUARY 1, 2018

CNL LIFESTYLE PROPERTIES ANNOUNCES FIRST QUARTER 2014 RESULTS -- Total revenues increased 8.9 percent year-over-year to $97.

Forward-Looking Statements

Cowen and Company 38 th Annual Health Care Conference. March 13, 2018

Adobe Reports Third Quarter Fiscal 2012 Financial Results

Fourth Quarter and Full Year Earnings Call March 1, 2019

CPI Card Group Inc. Reports Fourth Quarter and Full Year 2015 Results

Builders FirstSource Reports Fourth Quarter and Fiscal 2017 Results

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

Fourth Quarter & Full Year 2018 Earnings Monday, March 18, 2019

Korn Ferry International Announces Fourth Quarter and Fiscal 2018 Results of Operations

Momentive Performance Materials Inc. 22 Corporate Woods Blvd. Albany, NY 12211

MSCI THIRD QUARTER 2016

J.P. Morgan Healthcare Conference

Travelport Worldwide Limited Reports Second Quarter and Half Year 2018 Results

Credit Suisse 6 th Annual Industrials Conference November 2018

Investor Deck December 2018

Third-Quarter 2018 Earnings Webcast. November 5, 2018

Korn Ferry International Announces Second Quarter Fiscal 2018 Results of Operations

NCI Building Systems Reports Strong Second Fiscal Quarter 2016 Results

KEYSIGHT TECHNOLOGIES, INC. Financial Information Index of Schedules

Korn Ferry International Announces Fourth Quarter and Fiscal 2018 Results of Operations

Quad/Graphics Reports Second Quarter and Year-to-Date 2017 Results

Q Investor Highlights. August 8, 2018

2017 First Quarter Results. Maracay Homes Pardee Homes Quadrant Homes Trendmaker Homes TRI Pointe Homes Winchester Homes

Third-Quarter Fiscal 2018 Financial Results & Update

NEWS BULLETIN RE: CLAIRE S STORES, INC.

EARNINGS PRESENTATION Third Quarter 2018

Gardner Denver Reports Strong Second Quarter 2018 Results and Raises Full Year 2018 Adjusted EBITDA Midpoint Guidance

Transcription:

ENGINEERING CONSTRUCTION SERVICE Investor Presentation March 2018

FORWARD LOOKING STATEMENTS This presentation contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements relate to expectations or forecasts for future events, including, without limitation, our earnings, Adjusted EBITDA, revenues, expenses, capital expenditures or other future financial or business performance or strategies, results of operations or financial condition. These statements may be preceded by, followed by or include the words may, might, will, will likely result, should, estimate, plan, project, forecast, intend, expect, anticipate, believe, seek, continue, target or similar expressions. These forward-looking statements are based on information available to us as of the date they were made, and involve a number of risks and uncertainties which may cause them to turn out to be wrong. Accordingly, forward-looking statements should not be relied upon as representing our views as of any subsequent date, and we do not undertake any obligation to update forward-looking statements to reflect events or circumstances after the date they were made, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws. As a result of a number of known and unknown risks and uncertainties, our actual results or performance may be materially different from those expressed or implied by these forward-looking statements. Please refer to our Form 10-K filed on April 17, 2017 and our Form 10-Q filed on November 14, 2017, which are available on the SEC s website (www.sec.gov), for a full discussion of the risks and other factors that may impact any forward-looking statements in this presentation. 2

LIMBACH AT A GLANCE Share Information 1 Recent Price: $13.76 Market Cap: $103 million Common Shares Outstanding: 7.47 million Warrants Outstanding: 7.1 million at an average strike price of approximately $11.90; full conversion would equal 4.7 million common shares Key Points Founded in 1901, Limbach is one of the largest mechanical systems solutions firm in the U.S. 2 Seasoned, proven leadership and corporate infrastructure wellpositioned to maximize value Favorable industry dynamics as the current upward leg of the construction cycle supports growth Attractive entry opportunity with strong forward visibility Focused growth strategies on developing recurring revenue and forging longer-term customer relationships 1. Share data as of February 15, 2018. 2. Source: Engineering News Record. 3

WHY LIMBACH? Limbach is a preeminent national provider of mechanical design, engineering, installation, and maintenance services Offering a single-source, innovative and technologically sophisticated solution for the design, installation, service, maintenance, repair, retrofit and energy efficiency optimization of non-residential mechanical, electrical, plumbing ( MEP ) and HVAC Strong Leadership and Service Culture Comprehensive Service Leading Capabilities Market Position with Geographic and End Market Diversity Premier Customer Base Across Attractive Vertical Markets Outstanding Growth Opportunity with Favorable Industry Dynamics We believe that the timing is right for the Company to leverage the opportunities we see in the marketplace in support of our multi-faceted growth strategy. Charlie Bacon, CEO Limbach 4

FULL HVAC OFFERING CAPABILITIES 5

THE ECONOMICS OF BUILDING SYSTEMS Mechanical, electrical, and plumbing ( MEP ) systems are the most critical systems within a facility, and full service providers with scale, technical design, and engineering capabilities are scarce as the premier MEP provider, Limbach is in a prime position MEP is the largest component of both initial capex and opex over the life of an investment Lighting 20% Other 16% Office Equipment 4% Management & Admin 10% Security 8% Cleaning 18% Initial Investment CapEx MEP Systems 60% Life Cycle Investment - OpEx Grounds 3% MEP Systems 30% Repair & Maintenance 23% Limbach Opportunity Limbach Opportunity Limbach Value Add: Mechanical Energy Efficiency HVAC systems are critical to building function and comprise the largest component of building investment, operating expenses and energy use Energy efficiency programs can reduce overall building energy costs by as much as 30%, with proper operations and maintenance accounting for annual operating cost savings of 5% to 20% Opportunity for Expansion Few national players exist in the MEP space Introduction of new MEP Prime offering in select markets Most of Limbach s competitors are small, regionallyfocused, and do not have Limbach s engineering capabilities This allows Limbach to beat out the competition and make strategic, regional acquisitions Sources: BOMA, U.S. Energy Information Administration, and ASHRAE. 6

BALANCED BUSINESS 100% 80% 60% 40% 20% 0% Segment Revenue Splits 84.2% 81.7% 81.2% 80.2% 84.6% 80.6% 82.5% 80.6% 79.4% 81.7% 79.0% 15.8% 18.3% 18.8% 19.8% 15.4% 19.4% 17.5% 19.4% 20.6% 18.3% 21.0% Q1 '15 Q2 '15 Q3 '15 Q4 '15 Q1 '16 Q2 '16 Q3 '16 Q4 '16 Q1 '17 Q2 '17 Q3 '17 5+ year target 25% Service Construction 100% 80% 60% 40% 20% 0% Gross Profit Splits 66.4% 57.3% 64.9% 62.6% 65.3% 61.8% 70.2% 64.7% 65.0% 70.7% 65.3% 33.6% 42.7% 35.1% 37.4% 34.7% 38.2% 29.8% 35.3% 35.0% 29.3% 34.7% Q1 '15 Q2 '15 Q3 '15 Q4 '15 Q1 '16 Q2 '16 Q3 '16 Q4 '16 Q1 '17 Q2 '17 Q3 '17 5+ year target 40% Service Construction 7

LIMBACH WIDE GEOGRAPHIC REACH WITH ROOM TO EXPAND The Company has a broad geographic footprint operating from 14 offices* in New England, the Mid- Atlantic, the Southeast, the Midwest and California Employees 1,500+ EASTERN PENNSYLVANIA NEW ENGLAND MICHIGAN WESTERN PENNSYLVANIA NEW JERSEY Size Top 10 OHIO MID-ATLANTIC SOUTHERN CALIFORNIA ORLANDO Bonding $600 million TAMPA Recent Greenfield Offices Previous Greenfield Offices Legacy Offices * Limbach is currently in the process of opening an office in Detroit, MI, expected to be open 1H:18 8

ATTRACTIVE VERTICAL MARKETS SPECIALTY NICHE WITH BRAND RECOGNITION Focus on large and growing markets that require specialized technical capabilities and solutions. Limbach is a desired partner for leading general contractors, construction managers and building owners Healthcare Sports Higher Education Cultural Medical Center of Trinity New Red Wings Arena USC Village Broad Art Museum Infrastructure Entertainment Commercial Hospitality LAX Bradley Terminal Disney ESPN Wide World of Sports Complex, Orlando FL Liberty Mutual Marriott in DC 9

NEW POTENTIAL EMERGING SECTORS/MARKETS High-Growth Sectors Where Limbach is Well-Equipped to Capture Business Mission Critical/Large Data Centers Industrial/Manufacturing 10

NON-RESIDENTIAL CONSTRUCTION LARGE MARKET WITH TAILWINDS Strong signs of market expansion = Ample opportunities to drive growth Non-Residential Construction (Buildings) Put in Place ($ in billions) $ 600 500 2012-2016 Total Expected Growth = 61%; CAGR = 5.4% $530 $508 $472 $482 $445 $548 $569 400 $355 $360 $392 300 200 100 - Source: Data for 1994-2009 per FMI 2011 U.S. Markets Construction Overview; data for 2010-2021 per FMI 2017 Construction Outlook Third Quarter Report. 11

FAVORABLE INDUSTRY OUTLOOK Growth forecasted across multiple markets LMB core sectors highlighted below Construction Forecasts Change from Prior Year % Change 2015 2016 Actual * Actual * 2016A- 2021F CAGR * Total Nonresidential Buildings 13% 6% 4% % of LMB Revenue 1 % of Current Backlog Healthcare 5% 2% 3% 26% 34% Education 5% 6% 3% 20% 9% Office 18% 25% 6% 10% 14% Commercial 6% 11% 5% 9% 4% Transportation 8% (6%) 3% 8% 13% Lodging 30% 25% 4% 2% 2% Emerging Opportunity Sectors for LMB Manufacturing 33% (4%) 3% 4% 3% Mission Critical (Data Centers) 19% (3%) 3% <1% <1% Indicators and Outlook Architectural Billing Index trending over 50 on a consistent basis which indicates increase in billings and future downstream business for Limbach Strong activity in core end-markets along with key customers like Disney (Amusement and Recreation), Los Angeles Airport (Transportation) and HCA (Healthcare) FMI Construction Outlook projects total non-residential building construction to grow approximately 5% annually to over $569 billion in 2021 based on construction put in place Limbach sees emerging opportunities in the Manufacturing and Mission Critical (Data Centers) over the next several years * Source: FMI's 2017 Construction Outlook Third Quarter Report. 1. Figures represent percentages of project revenue between January 1, 2014 and July 31, 2017 12

Millions of Current Dollars Millions of Current Dollars Millions of Current Dollars Millions of Current Dollars POST-RECESSION MARKET GROWTH CONSTRUCTION PUT IN PLACE Health Care Education 46,000 44,000 42,000 40,000 38,000 36,000 34,000 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 120,000 100,000 80,000 60,000 40,000 20,000 0 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Amusement and Recreation Transportation 30,000 60,000 25,000 50,000 20,000 40,000 15,000 30,000 10,000 20,000 5,000 10,000 0 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 0 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Source: FMI's 2017 Construction Outlook Second Quarter Report. 13

OUTSTANDING CONSTRUCTION AND SERVICE RELATIONSHIPS Contractors Direct Owners 14

RECURRING REVENUE STREAM: SERVICE Service contributed 18% of Limbach s total 2016 revenue objective is to grow this to 25% Limbach s service revenue is broken down into two components: contractual maintenance base and pull-through revenue Contractual maintenance base has increased steadily in response to recent investments in sales people, training, and business development efforts Growth in the maintenance base has driven a greater increase in pull-through special project and construction revenue (~3-4x the maintenance base), which generates comparatively higher gross margins than stand-alone construction projects Third quarter 2017 Service segment revenue up 23.0% versus the third quarter of 2016 ($ in millions) 100 $ 80 Maintenance Base Pull-Through Revenue 60 40 20 - $80.1 $70.9 $40.9 $47.7 $17.2 $26.0 $26.5 $31.6 $7.1 $7.2 $7.5 $8.3 $9.1 $10.0 $11.3 $13.9 2010 2011 2012 2013 2014 2015 2016 2017E 15

TARGET MARKETS AND SECTORS Mechanical Service Carolinas Texas Existing Markets Geographic Expansion Pacific Northwest Multiple Acquisition Paths New Markets Mechanical Construction Other Opportunities Electrical Construction Existing Markets Multi- Trade Expansion Existing Markets Controls 16

TARGET COMPANY CRITERIA Revenue Expectation Investment Thesis Origination Channel Mechanical Service Existing Markets > $10 million Accelerate growth rates and gain scale Increase pull-through and capital project opportunities Realization of administrative synergies Local relationships Buy-side search In-house search using recruiter Mechanical Construction Existing Markets > $25 million Increase market share, acquire new customers Penetrate new markets (e.g., industrial and fire protection) Labor and project management resources Realization of administrative synergies Local relationships JV partners Sub-contractors Electrical Construction Existing Markets > $50 million Introduce MEP design/build and design/assist Capture greater share of project spend Realization of administrative synergies Local relationships JV partners Sub-contractors Buy-side search Geographic Expansion New Markets > $150 million Geographic expansion via acquisition of preferred providers in attractive new markets Leverage existing customer relationships and acquisition of new local/regional customers Personal relationships Buy-side search 17

CAPITAL MARKES KEY FOCUS AREAS Capital Markets encompasses a variety of outward facing, balance sheet and public markets activities that are critical to successfully executing the Company s strategic growth plan Balance Sheet Simplification Financing Options to Support Growth Facilitate Equity Offerings Capital Markets Activity Improved Liquidity and Stock Trading Support Institutional Research Coverage Investor Relations 18

DEPTH OF LIMBACH S LEADERSHIP TEAM Experienced Management Team Assembled to Lead Limbach During its Expansion Charlie Bacon, Chief Executive Officer Kris Thorne, EVP, Chief Operating Officer John Jordan, EVP, Chief Financial Officer David Leathers, EVP, Maintenance & Service Matt Katz, EVP, Mergers & Acquisitions Cristine Leifheit, Vice President People & Culture Marc Hoogstraten, SVP, Chief Learning Officer Tim Ward, President, Engineering & Design Services Scott Wright, General Counsel Bill Greek, SVP, National Sales & Marketing Officer Mike McCann, President, Harper Average Years at Limbach 14 30 3 12 1 20 26 20 12 3 8 15 Years in Industry 36 30 30 37 16 20 26 36 25 37 14 29 19

FINANCIAL PERFORMANCE STRONG BACKLOG / EBITDA GROWTH RATE Historical Results ($ in thousands) 2014 2015 2016 Revenue $294,436 $331,350 $446,995 Cost of Revenue 255,381 285,938 391,338 2017 Guidance 2017E Revenue: $460-470 million 2017E Adj. EBITDA: $18-20 million * Gross Profit 39,055 45,412 55,657 SG&A 33,972 37,767 48,440 Amortization of Intangibles - - 3,103 Operating Income 5,083 7,645 4,114 Gain (Loss) on Sale of PP&E 37 (73) (249) Interest Expense (3,134) (3,200) (3,694) Loss From Early Extinguishment of Debt - - (2,172) Preferred Stock Dividend - - (423) Income Tax Benefit - - 3,871 Net Income $1,986 $4,372 $1,447 EBITDA Calculation Net Income $1,986 $4,372 $1,447 Depreciation & Amortization 2,594 2,630 7,338 Interest Expense 3,134 3,200 3,694 Other Adjustments 1,362 2,978 4,301 Comments Strong forward visibility with large backlog and revenue coverage Growth of recurring, higher margin maintenance services provides stability and improved profit mix Competing on capabilities versus price as market recovers from cost-based decisions in prior years Focus on operational improvements driving sustainable margin enhancements in coming years Performance from 2017 through 2019 expected to reflect continued strength in the market and improvements in execution Adjusted EBITDA $9,076 $13,180 $16,780 Operating Statistics Revenue Growth -10.2% 12.5% 34.9% Gross Margin 13.3% 13.7% 12.5% Adjusted EBITDA Margin 3.1% 4.0% 3.8% See non-gaap EBITDA reconciliation on slide 24 20

2017 THIRD QUARTER FINANCIAL RESULTS Revenues were up 2.1% to $121.3million in the third quarter of 2017 from $118.8 million in the prior year period Gross margin was 12.7% in the third quarter of 2017 compared with 12.8% in the third quarter of 2016. Excluding gross profit write-downs, gross margin would have been 14.4%. Total backlog currently at $492.2 million, up 9.4% from the third quarter of 2016. Top Line Growth Gross Margin Trending Higher Strong Backlog Growth 500 450 400 $ 350 $331.4 Revenues* $470.0 $447.0 $313.3 $354.3 Gross Margin Reported GM Ex-write downs 14.40% Construction/Service $454.3 $402.0 300 250 200 CAGR 12.3% 12.80% 12.70% 12.80% 150 100 50 $48.1 $37.9 - FY '15 FY '16 FY '17E YTD '16 YTD '17 Q3 '16 Q3 '17 Q3 '16 Q3 '17 Q3 '16 Q3 '17 Q3 '16 Q3 '17 YOY % Increase: +13.1% GM % up ex-write downs Aggregate +9.4% * FY 2017 and FY 2018 Revenue Estimates Use Midpoint of Guidance Ranges 21

BALANCE SHEET AS OF SEPTEMBER 30, 2017 Heathy balance sheet with ample liquidity; $8.5 million currently available under revolver (in thousands, except share data) September 30, 2017 December 31, 2016 ASSETS unaudited Current assets: Cash and cash equivalents $ 761 $ 7,406 Restricted cash 113 113 Accounts receivable - trade, net 119,395 113,972 Costs and estimated earnings in excess of billings on uncompleted contracts 29,679 31,959 Other current assets 3,798 1,733 Total current assets 153,746 155,183 Property and equipment, net of accumulated depreciation of $7.0 million and $2.6 million at Sept. 30, 2017 and Dec. 31,2016, respectively 17,483 18,541 Intangible assets, net 14,976 17,807 Goodwill 10,488 10,488 Deferred tax asset 4,617 4,268 Other assets 497 588 Total assets $ 201,807 $ 206,875 LIABILITIES Current liabilities: Current portion of long-term debt $ 5,010 $ 4,476 Accounts payable, including retainage 56,330 57,034 Billing in excess of costs and estimated earnings on uncompleted contracts 33,067 39,190 Accrued expenses and other current liabilities 22,823 26,029 Total current liabilities 117,230 126,729 Long-term debt, net of current portion and debt issuance costs 29,566 21,507 Other long-term liabilities 755 817 Total liabilities 147,551 149,053 Commitments and contingencies Redeemable convertible preferred stock, net, par value of $0.0001, 1,000,000 shares authorized, 280,000 and 400,000 issued and outstanding as of Sept. 30, 2017 and Dec. 31, 2016, respectively ($7,698 and $10,365 redemption value at Sept. 30, 2017 and Dec. 31, 2016, respectively) 7,779 10,374 STOCKHOLDERS' EQUITY AND MEMBERS' EQUITY Common stock, par value $0.0001, 100,000,000 shares authorized; 7,454,602 issued and outstanding at Sept, 30, 2017 and 7,454,491 at Dec. 31, 2016, respectively 1 1 Additional paid-in capital 54,185 55,162 Accumulated deficit (7,709) (7,715) Total stockholders' equity 46,477 47,448 Total liabilities and stockholders' equity $ 201,807 $ 206,875 22

NON-GAAP RECONCILIATION TABLE * Use of Non-GAAP Financial Measures In assessing the performance of our business, management utilizes a variety of financial and performance measures. The key measure is Adjusted EBITDA. Adjusted EBITDA is a non-gaap financial measure. We define adjusted EBITDA as net income (loss) plus depreciation and amortization expense, interest expense, taxes as further adjusted to eliminate the impact of, when applicable, other non-cash expenses or expenses that are unusual or non-recurring. We believe that Adjusted EBITDA is meaningful to our investors to enhance their understanding of our financial performance for the current period and our ability to generate cash flows from operations that are available for taxes, capital expenditures and debt service. We understand that Adjusted EBITDA is frequently used by securities analysts, investors and other interested parties as a measure of financial performance and to compare our performance with the performance of other companies that report Adjusted EBITDA. Our calculation of Adjusted EBITDA, however, may not be comparable to similarly titled measures reported by other companies. When assessing our operating performance, investors and others should not consider this data in isolation or as a substitute for net income (loss) calculated in accordance with GAAP. Further, the results presented by Adjusted EBITDA cannot be achieved without incurring the costs that the measure excludes. A reconciliation of Adjusted EBITDA to net income (loss), the most comparable GAAP measure, is provided below. (in thousands) Q3 2017 Successor Successor Predecessor July 1, 2017 July 20, 2016 through through July 1, 2016 September 30, September 30, through 2017 2016 July 19, 2016 Net income (loss) $ 128 $ 1,813 $ (919) Adjustments: Depreciation and amortization 2,025 2,789 149 Interest expense 545 853 178 Income tax expense (benefit) 328 (2,277) 0 Non-cash Stock Based Compensation 924 0 0 Adjusted EBITDA $ 3,950 $ 3,178 $ (592) 23

NON-GAAP RECONCILIATION TABLE - CONTINUED * Use of Non-GAAP Financial Measures In assessing the performance of our business, management utilizes a variety of financial and performance measures. The key measure is Adjusted EBITDA. Adjusted EBITDA is a non-gaap financial measure. We define adjusted EBITDA as net income (loss) plus depreciation and amortization expense, interest expense, taxes as further adjusted to eliminate the impact of, when applicable, other non-cash expenses or expenses that are unusual or non-recurring. We believe that Adjusted EBITDA is meaningful to our investors to enhance their understanding of our financial performance for the current period and our ability to generate cash flows from operations that are available for taxes, capital expenditures and debt service. We understand that Adjusted EBITDA is frequently used by securities analysts, investors and other interested parties as a measure of financial performance and to compare our performance with the performance of other companies that report Adjusted EBITDA. Our calculation of Adjusted EBITDA, however, may not be comparable to similarly titled measures reported by other companies. When assessing our operating performance, investors and others should not consider this data in isolation or as a substitute for net income (loss) calculated in accordance with GAAP. Further, the results presented by Adjusted EBITDA cannot be achieved without incurring the costs that the measure excludes. A reconciliation of Adjusted EBITDA to net income (loss), the most comparable GAAP measure, is provided below. (in thousands) YTD 2017 Successor Successor Predecessor January 1, 2017 July 20, 2016 through through January 1, 2016 September 30, September 30, through 2017 2016 July 19, 2016 Net income (loss) $ (417) $ 1,813 $ 2,568 Adjustments: Depreciation and amortization 7,383 2,789 1,582 Interest expense 1,562 853 1,898 Income tax (benefit) (352) (2,277) 0 Non-cash Stock Based Compensation 924 0 0 Adjusted EBITDA $ 9,100 $ 3,178 $ 6,048 24