2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Revenue | $89M | $86M | $11M | $128M | $134M |
Cost of Revenue | $7.2M | $5.2M | $6.1M | $66M | $73M |
Gross Profit | $82M | $81M | $5.3M | $62M | $60M |
Gross Profit % | 92% | 94% | 47% | 48% | 45% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Net Income | $44M | $4.1M | -$306M | -$2.5M | -$9.5M |
Dep. & Amort. | $26M | $24M | $15M | $16M | $16M |
Def. Tax | -$1.8M | $355K | $311K | $4.1M | $1.5M |
Stock Comp. | $68K | $0 | $0 | $23K | $612K |
Chg. in WC | -$10M | -$416K | -$4.6M | -$7.5M | $3.4M |
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Cash | $69M | $121M | $100M | $12M | $18M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $69M | $121M | $100M | $12M | $18M |
Receivables | $37M | $35M | $4.9M | $17M | $15M |
Inventory | $0 | $0 | $88K | $4M | $6M |
The sale of MoGas and Omega is expected to close around the end of the calendar year, with proceeds planned to deleverage the balance sheet and address upcoming debt maturities.
Crimson assets continue to face volume headwinds due to regulatory challenges in California, with maintenance, electricity, and interest expenses rising above inflation; accelerated tariff increase filings have been made to address negative cash flows.
For Q3 2023, adjusted EBITDA was $4.8 million and adjusted net loss was $3.3 million; EBITDA was insufficient to cover both maintenance capex and accrued interest expense, leading to continued suspension of dividends on both Series A preferred and common equity.
The company is maintaining its full-year 2023 adjusted EBITDA guidance of $24–26 million and maintenance capital expenditure guidance of $11.5–12.5 million.
Rate increases are being implemented across pipeline systems, but the regulatory process is slow; the company has requested accelerated and retroactive tariff increases to mitigate ongoing negative cash flows, with further clarity on volumes and expenses expected post-P66 refinery conversion and in the 2024 outlook.