Acacia Research Corporation Reports Fourth Quarter and Year End 2024 Financial Results
Consolidated Revenue of
GAAP Net Income (Loss) of
GAAP Diluted EPS of
Adjusted Net Income (Loss)1 of
Adjusted Diluted EPS1 of
Total Company Adjusted EBITDA1 of
Operated Segment Adjusted EBITDA1 of
Martin (“MJ”)
In April, our majority-owned oil and gas subsidiary, Benchmark, completed the acquisition of the upstream production Revolution assets in
In October, we announced the acquisition of
Since closing these two acquisitions, we have been diligently and methodically integrating the businesses into our portfolio, driving operational improvements, capturing synergies, and successfully managing our rapidly growing enterprise. We’re beginning to benefit from the positive impact of these two acquisitions and our long-term strategy in our fourth quarter and full-year results.
Following the completion of the Benchmark and
Key Highlights
-
Revenue of
$48.8 million and$122.3 million for the three months and year endedDecember 31, 2024 , respectively. -
GAAP Net Income (Loss) of
$(13.4) million , or$(0.14) GAAP Diluted EPS, for the fourth quarter and a GAAP Net Income (Loss) of$(36.1) million , or$(0.36) GAAP Diluted EPS, for the year endedDecember 31, 2024 . -
Adjusted Net Income (Loss) of
$(6.8) million , or$(0.07) Adjusted Diluted EPS, for the fourth quarter and an Adjusted Net Income (Loss) of$14.2 million , or$0.14 Adjusted Diluted EPS, for the year endedDecember 31, 2024 . -
Operated Segment Adjusted EBITDA of
$9.6 million and$35.7 million for the three months and year endedDecember 31, 2024 , respectively. -
Total Company Adjusted EBITDA of
$4.9 million and$17.0 million for the three months and year endedDecember 31, 2024 , respectively. -
Completed
$20.0 million share repurchase program as ofDecember 31, 2024 . -
Benchmark acquired certain upstream production assets from Revolution (the “Revolution Assets”) and related facilities on
April 17, 2024 , for$145.0 million . -
Acquired Deflecto Acquisition, Inc. (“Deflecto”) onOctober 18, 2024 , for$103.7 million .
The following table provides a breakdown of the Company’s total revenue for the three months and year ended
|
Three Months
|
|
Three Months
|
|
Three Months
|
|
Three Months
|
|
Year Ended
|
|||||
|
|
2024 |
|
|
2024 |
|
|
2024 |
|
|
2024 |
|
|
2024 |
(In millions) |
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|||||
Energy Operations |
$ |
1.9 |
|
$ |
14.2 |
|
$ |
15.8 |
|
$ |
17.3 |
|
$ |
49.2 |
Industrial Operations |
|
8.8 |
|
|
6.3 |
|
|
7.0 |
|
|
8.2 |
|
|
30.4 |
Manufacturing Operations |
|
— |
|
|
— |
|
|
— |
|
|
23.2 |
|
|
23.2 |
Intellectual Property Operations |
|
13.6 |
|
|
5.3 |
|
|
0.5 |
|
|
0.1 |
|
|
19.5 |
Total Revenues |
$ |
24.3 |
|
$ |
25.8 |
|
$ |
23.3 |
|
$ |
48.8 |
|
$ |
122.3 |
The following table provides a reconciliation of Net Income (Loss), the most directly comparable GAAP measure, to Total Company Adjusted EBITDA for the three months ended
|
|
Three Months
|
|
Three Months
|
|
Three Months
|
|
Three Months
|
|
Year Ended
|
||||||||||
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
(In thousands) |
||||||||||||||||||
|
|
(Unaudited) |
||||||||||||||||||
GAAP Net Loss |
|
$ |
(186 |
) |
|
$ |
(8,446 |
) |
|
$ |
(13,996 |
) |
|
$ |
(13,429 |
) |
|
$ |
(36,057 |
) |
Net (Loss) Income Attributable to Noncontrolling Interests |
|
|
(3 |
) |
|
|
(383 |
) |
|
|
2,339 |
|
|
|
(594 |
) |
|
|
1,359 |
|
Income Tax (Benefit) Expense |
|
|
(1,109 |
) |
|
|
(7,061 |
) |
|
|
5,497 |
|
|
|
(776 |
) |
|
|
(3,449 |
) |
Interest Expense |
|
|
326 |
|
|
|
1,814 |
|
|
|
1,945 |
|
|
|
2,354 |
|
|
|
6,439 |
|
Interest Income and Other, Net |
|
|
(5,095 |
) |
|
|
(4,833 |
) |
|
|
(3,967 |
) |
|
|
(3,085 |
) |
|
|
(16,980 |
) |
Loss (Gain) on |
|
|
68 |
|
|
|
134 |
|
|
|
(130 |
) |
|
|
298 |
|
|
|
370 |
|
Net Realized and Unrealized (Gain) / Loss on Derivatives |
|
|
(171 |
) |
|
|
2,659 |
|
|
|
(8,034 |
) |
|
|
3,530 |
|
|
|
(2,016 |
) |
Net Realized and Unrealized (Gain) / Loss on Investments |
|
|
(2,160 |
) |
|
|
4,744 |
|
|
|
4,074 |
|
|
|
(4,107 |
) |
|
|
2,551 |
|
Non-recurring Legacy Legal Expense |
|
|
6,243 |
|
|
|
6,614 |
|
|
|
2,000 |
|
|
|
— |
|
|
|
14,857 |
|
GAAP Operating Loss |
|
$ |
(2,087 |
) |
|
$ |
(4,758 |
) |
|
$ |
(10,272 |
) |
|
$ |
(15,809 |
) |
|
$ |
(32,926 |
) |
Depreciation, Depletion & Amortization |
|
|
4,568 |
|
|
|
7,405 |
|
|
|
9,762 |
|
|
|
11,838 |
|
|
|
33,574 |
|
Stock-Based Compensation |
|
|
858 |
|
|
|
891 |
|
|
|
781 |
|
|
|
2,265 |
|
|
|
4,795 |
|
Realized Hedge Gain |
|
|
800 |
|
|
|
113 |
|
|
|
715 |
|
|
|
998 |
|
|
|
2,626 |
|
Transaction-Related Costs |
|
|
— |
|
|
|
222 |
|
|
|
320 |
|
|
|
5,512 |
|
|
|
6,054 |
|
Legacy Matter Costs |
|
|
2,193 |
|
|
|
216 |
|
|
|
368 |
|
|
|
52 |
|
|
|
2,829 |
|
Total Company Adjusted EBITDA |
|
$ |
6,332 |
|
|
$ |
4,089 |
|
|
$ |
1,674 |
|
|
$ |
4,856 |
|
|
$ |
16,952 |
|
The following table provides the Adjusted EBITDA for each of the Company’s operating segments for the three months ended
|
|
Three Months
|
|
Three Months
|
|
Three Months
|
|
Three Months
|
|
Year Ended
|
||||||||||
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
(In thousands) |
||||||||||||||||||
|
|
(Unaudited) |
||||||||||||||||||
Energy Operations Adjusted EBITDA2 |
|
$ |
1,378 |
|
|
$ |
7,039 |
|
|
$ |
8,442 |
|
|
$ |
8,380 |
|
|
$ |
25,239 |
|
Industrial Operations Adjusted EBITDA2 |
|
|
1,897 |
|
|
|
449 |
|
|
|
579 |
|
|
|
1,604 |
|
|
|
4,529 |
|
Manufacturing Operations Adjusted EBITDA |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,396 |
|
|
|
2,396 |
|
Operated Segment Adjusted EBITDA
|
|
|
3,275 |
|
|
|
7,488 |
|
|
|
9,021 |
|
|
|
12,380 |
|
|
|
32,164 |
|
Intellectual Property Operations Adjusted EBITDA2 |
|
|
7,160 |
|
|
|
1,309 |
|
|
|
(2,139 |
) |
|
|
(2,749 |
) |
|
|
3,581 |
|
Operated Segment Adjusted EBITDA |
|
|
10,435 |
|
|
|
8,797 |
|
|
|
6,882 |
|
|
|
9,631 |
|
|
|
35,745 |
|
Parent Costs2 |
|
|
(4,103 |
) |
|
|
(4,708 |
) |
|
|
(5,208 |
) |
|
|
(4,774 |
) |
|
|
(18,793 |
) |
Total Company Adjusted EBITDA |
|
$ |
6,332 |
|
|
$ |
4,089 |
|
|
$ |
1,674 |
|
|
$ |
4,857 |
|
|
$ |
16,952 |
|
The following table provides a reconciliation of Net Income (Loss), the most directly comparable GAAP measure, to Adjusted Net Income (Loss) and Adjusted Diluted EPS for the three months ended
|
Three Months
|
|
Three Months
|
|
Three Months
|
|
Three Months
|
|
Year Ended
|
|||||||||||
|
|
2024 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
(In thousands) |
|||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||
GAAP Net Loss |
$ |
(186 |
) |
|
$ |
(8,446 |
) |
|
$ |
(13,996 |
) |
|
$ |
(13,429 |
) |
|
$ |
(36,057 |
) |
|
Non-recurring Legacy Legal Expense |
|
6,243 |
|
|
|
6,614 |
|
|
|
2,000 |
|
|
|
— |
|
|
|
14,857 |
|
|
Legacy Matter Costs |
|
2,193 |
|
|
|
216 |
|
|
|
368 |
|
|
|
52 |
|
|
|
2,829 |
|
|
Stock-Based Compensation |
|
858 |
|
|
|
891 |
|
|
|
781 |
|
|
|
2,265 |
|
|
|
4,795 |
|
|
Transaction-Related Costs |
|
— |
|
|
|
163 |
|
|
|
235 |
|
|
|
5,509 |
|
|
|
5,907 |
|
|
Amortization of Acquired Intangibles |
|
433 |
|
|
|
433 |
|
|
|
433 |
|
|
|
1,044 |
|
|
|
2,343 |
|
|
Unrealized Loss (Gain) on Securities |
|
26,701 |
|
|
|
4,744 |
|
|
|
4,074 |
|
|
|
(4,107 |
) |
|
|
31,412 |
|
|
Unrealized Loss (Gain) on Hedges |
|
317 |
|
|
|
2,038 |
|
|
|
(5,382 |
) |
|
|
3,329 |
|
|
|
302 |
|
|
Tax Effect of Adjustments |
|
(8,100 |
) |
|
|
(8,024 |
) |
|
|
5,412 |
|
|
|
(1,509 |
) |
|
|
(12,221 |
) |
|
Adjusted Net Income (Loss) |
|
28,459 |
|
|
|
(1,371 |
) |
|
|
(6,075 |
) |
|
|
(6,846 |
) |
|
|
14,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
GAAP Diluted EPS |
$ |
— |
|
|
$ |
(0.08 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.36 |
) |
|
GAAP weighted average diluted shares |
|
99,745,905 |
|
|
|
100,079,803 |
|
|
|
99,854,723 |
|
|
|
97,190,102 |
|
|
|
99,213,835 |
|
|
Adjusted Diluted EPS |
$ |
0.28 |
|
|
$ |
(0.01 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.07 |
) |
|
$ |
0.14 |
|
|
Adjusted diluted weighted average shares |
|
100,390,881 |
|
|
|
100,079,803 |
|
|
|
99,854,723 |
|
|
|
97,190,102 |
|
|
|
100,042,279 |
|
Fourth Quarter 2024 Financial Summary:
-
Total revenue of
$48.8 million for the quarter.-
Energy Operations revenue of
$17.3 million , driven by the addition of the Revolution Assets acquired onApril 17, 2024 , as well as strong operational performance from the existing Benchmark assets. -
Manufacturing Operations revenue of
$23.2 million following the completion of the acquisition ofDeflecto onOctober 18, 2024 . -
Industrial Operations revenue of
$8.2 million , up$1.2 million from the prior quarter. -
Intellectual Property Operations revenue of
$0.1 million , driven by lower licensing and settlement agreements during the quarter.
-
Energy Operations revenue of
-
GAAP Net Income (Loss) of
$(13.4) million , or$(0.14) GAAP Diluted EPS. -
Adjusted Net Income (Loss) of
$(6.8) million , or$(0.07) Adjusted Diluted EPS. -
Total Company Adjusted EBITDA of
$4.9 million . -
Operated Segment Adjusted EBITDA of
$9.6 million .-
Energy Operations Adjusted EBITDA of
$8.4 million , driven by the addition of the Revolution Assets acquired onApril 17, 2024 , as well as strong operational performance from the existing Benchmark assets. -
Manufacturing Operations Adjusted EBITDA of
$2.4 million following the completion of the acquisition ofDeflecto onOctober 18, 2024 . -
Industrial Operations Adjusted EBITDA of
$1.6 million , driven by operational improvements and cost rationalization efforts atPrintronix . -
Intellectual Property Operations Adjusted EBITDA loss of
$(2.7) million , driven by lower licensing and settlement revenue.
-
Energy Operations Adjusted EBITDA of
Full-Year 2024 Financial Summary:
-
Total revenue of
$122.3 million for the year.-
Energy Operations revenue of
$49.2 million , driven by the addition of the Revolution Assets acquired onApril 17, 2024 , as well as a full year of strong operational performance from the existing Benchmark assets. -
Manufacturing Operations revenue of
$23.2 million following the completion of the acquisition ofDeflecto onOctober 18, 2024 . -
Industrial Operations revenue of
$30.4 million . -
Intellectual Property Operations revenue of
$19.5 million .
-
Energy Operations revenue of
-
GAAP Net Income (Loss) of
$(36.1) million , or$(0.36) GAAP Diluted EPS. -
Adjusted Net Income (Loss) of
$14.2 million , or$0.14 Adjusted Diluted EPS. -
Total Company Adjusted EBITDA of
$17.0 million . -
Operated Segment Adjusted EBITDA of
$35.7 million .-
Energy Operations Adjusted EBITDA of
$25.2 million , driven by the addition of the Revolution Assets acquired onApril 17, 2024 , as well as a full year of strong operational performance from the existing Benchmark assets. -
Manufacturing Operations Adjusted EBITDA of
$2.4 million following the completion of the acquisition ofDeflecto onOctober 18, 2024 . -
Industrial Operations Adjusted EBITDA of
$4.5 million , driven by operational improvements and cost rationalization efforts atPrintronix . -
Intellectual Property Operations Adjusted EBITDA of
$3.6 million .
-
Energy Operations Adjusted EBITDA of
Life Sciences Portfolio
Acacia has generated
-
Acacia holds interests in three private companies, valued at an aggregate of
$25.7 million , net of non-controlling interests, including an approximately 26% interest inViamet Pharmaceuticals, Inc. , an approximately 18% interest inAMO Pharma, Ltd. , and an approximately 4% interest inNovaBiotics Ltd. Values are based on cost or equity accounting.
Balance Sheet and Capital Structure
-
Cash, cash equivalents, and equity investments measured at fair value totaled
$297.0 million atDecember 31, 2024 compared to$403.2 million atDecember 31, 2023 . The decrease in cash was primarily due to$60.0 million paid to acquire the Revolution Assets,$60.0 million paid to acquireDeflecto (net of cash acquired),$15.5 million of debt repayment on the Benchmark revolving credit facility since the acquisition of the Revolution assets, and approximately$20.0 million in repurchases of common stock during the year, offset by cash provided by operating activities. -
Equity securities without readily determinable fair value totaled
$5.8 million atDecember 31, 2024 , unchanged fromDecember 31, 2023 . -
Investment securities representing equity method investments totaled
$19.9 million atDecember 31, 2024 (net of noncontrolling interests), unchanged fromDecember 31, 2023 . Acacia owns 64% of MalinJ1, which results in a 26% indirect ownership stake inViamet Pharmaceuticals, Inc. for Acacia. -
The Parent company’s total indebtedness was zero at
December 31, 2024 . On a consolidated basis, Acacia’s total indebtedness was$114.0 million , consisting of$66.5 million in non-recourse debt at Benchmark and$47.5 million in non-recourse debt atDeflecto as ofDecember 31, 2024 .
Book Value as of
At
Share Repurchase Program
On
Investor Conference Call
The Company will host a conference call today,
About the Company
Acacia (Nasdaq: ACTG) is a publicly traded company that is focused on acquiring and operating attractive businesses across the mature technology, energy, and industrial/manufacturing sectors where it believes it can leverage its expertise, significant capital base, and deep industry relationships to drive value. Acacia evaluates opportunities based on the attractiveness of the underlying cash flows, without regard to a specific investment horizon. Acacia operates its businesses based on three key principles of people, process and performance and has built a management team with demonstrated expertise in research, transactions and execution, and operations and management. Additional information about Acacia and its subsidiaries is available at www.acaciaresearch.com.
Safe Harbor Statement
This news release contains forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These statements are based upon the Company’s current expectations and speak only as of the date hereof. All statements other than statements of historical fact are forward-looking statements and include statements related to estimates and projections with respect to, among other things, the Company’s anticipated financial condition, operating performance, the value of the Company’s assets, general economic and market conditions and other future circumstances and events. This news release attempts to identify forward-looking statements by using words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “forecast,” “future,” “guidance,” “intend,” “may,” “outlook,” “plan,” “potential,” “predict,” “project,” “seek,” “should,” “target” and “will,” and similar words and expressions; however, the absence of these words does not mean that the statements are not forward-looking. While the Company believes its assumptions concerning future events are reasonable, a number of factors could cause actual results to differ materially and adversely from those expressed or implied in any forward-looking statements, including, but not limited to: the Company’s ability to successfully identify, diligence, complete, and integrate strategic acquisitions of businesses, divisions, and/or assets, the performance of the Company’s businesses, divisions, and/or assets, disruptions or uncertainty caused by an ability to retain or changes to the employees or management teams of the Company’s businesses, changes to the Company’s relationship and arrangements with
|
|||||||
UNAUDITED CONSOLIDATED BALANCE SHEETS |
|||||||
(In thousands, except share and per share data) |
|||||||
|
|
|
|
||||
|
|
|
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
273,880 |
|
|
$ |
340,091 |
|
Equity securities |
|
23,135 |
|
|
|
63,068 |
|
Equity securities without readily determinable fair value |
|
5,816 |
|
|
|
5,816 |
|
Equity method investments |
|
30,934 |
|
|
|
30,934 |
|
Accounts receivable, net |
|
26,909 |
|
|
|
80,555 |
|
Inventories |
|
27,485 |
|
|
|
10,921 |
|
Prepaid expenses and other current assets |
|
31,987 |
|
|
|
23,127 |
|
Total current assets |
|
420,146 |
|
|
|
554,512 |
|
|
|
|
|
||||
Property, plant and equipment, net |
|
23,865 |
|
|
|
2,356 |
|
Oil and natural gas properties, net |
|
191,680 |
|
|
|
25,117 |
|
|
|
29,339 |
|
|
|
8,990 |
|
Other intangible assets, net |
|
55,429 |
|
|
|
33,556 |
|
Operating lease, right-of-use assets |
|
9,287 |
|
|
|
1,872 |
|
Deferred income tax assets, net |
|
20,233 |
|
|
|
2,915 |
|
Other non-current assets |
|
6,415 |
|
|
|
4,227 |
|
Total assets |
$ |
756,394 |
|
|
$ |
633,545 |
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
12,074 |
|
|
$ |
3,261 |
|
Accrued expenses and other current liabilities |
|
20,575 |
|
|
|
8,405 |
|
Accrued compensation |
|
6,277 |
|
|
|
4,207 |
|
Current asset retirement obligation |
|
1,546 |
|
|
|
— |
|
Royalties and contingent legal fees payable |
|
5,448 |
|
|
|
10,786 |
|
Deferred revenue |
|
1,319 |
|
|
|
977 |
|
Total current liabilities |
|
47,239 |
|
|
|
27,636 |
|
|
|
|
|
||||
Asset retirement obligation |
|
31,070 |
|
|
|
294 |
|
Long-term lease liabilities |
|
6,778 |
|
|
|
1,736 |
|
Deferred income tax liabilities, net |
|
2,609 |
|
|
|
— |
|
Revolving credit facility |
|
66,500 |
|
|
|
10,525 |
|
Term loan |
|
47,488 |
|
|
|
— |
|
Other long-term liabilities |
|
2,091 |
|
|
|
3,745 |
|
Total liabilities |
|
203,775 |
|
|
|
43,936 |
|
|
|
|
|
||||
Commitments and contingencies |
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
Stockholders' equity: |
|
|
|
||||
Preferred stock, par value |
|
— |
|
|
|
— |
|
Common stock, par value |
|
96 |
|
|
|
100 |
|
|
|
(118,542 |
) |
|
|
(98,258 |
) |
Accumulated other comprehensive income |
|
(1,180 |
) |
|
|
— |
|
Additional paid-in capital |
|
910,237 |
|
|
|
906,153 |
|
Accumulated deficit |
|
(275,786 |
) |
|
|
(239,729 |
) |
|
|
514,825 |
|
|
|
568,266 |
|
|
|
|
|
||||
Noncontrolling interests |
|
37,794 |
|
|
|
21,343 |
|
|
|
|
|
||||
Total stockholders' equity |
|
552,619 |
|
|
|
589,609 |
|
|
|
|
|
||||
Total liabilities and stockholders' equity |
$ |
756,394 |
|
|
$ |
633,545 |
|
|
|||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||
AND COMPREHENSIVE INCOME (LOSS) |
|||||||||||||||
(In thousands, except share and per share data) |
|||||||||||||||
|
Three Months Ended |
|
Years Ended |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
|
|
||||||||
Revenues: |
|
|
|
|
|
|
|
||||||||
Intellectual property operations |
$ |
83 |
|
|
$ |
82,826 |
|
|
$ |
19,525 |
|
|
$ |
89,156 |
|
Industrial operations |
|
8,238 |
|
|
|
8,637 |
|
|
|
30,421 |
|
|
|
35,098 |
|
Energy operations |
|
17,340 |
|
|
|
848 |
|
|
|
49,183 |
|
|
|
848 |
|
Manufacturing operations |
|
23,183 |
|
|
|
— |
|
|
|
23,183 |
|
|
|
— |
|
Total revenues |
|
48,844 |
|
|
|
92,311 |
|
|
|
122,312 |
|
|
|
125,102 |
|
|
|
|
|
|
|
|
|
||||||||
Costs and expenses: |
|
|
|
|
|
|
|
||||||||
Cost of revenues - intellectual property operations |
|
6,078 |
|
|
|
18,946 |
|
|
|
24,551 |
|
|
|
34,164 |
|
Cost of revenues - industrial operations |
|
4,063 |
|
|
|
4,479 |
|
|
|
14,912 |
|
|
|
18,009 |
|
Cost of production - energy operations |
|
13,209 |
|
|
|
656 |
|
|
|
36,291 |
|
|
|
656 |
|
Cost of revenues - manufacturing operations |
|
16,904 |
|
|
|
— |
|
|
|
16,904 |
|
|
|
— |
|
Sales and marketing expenses - industrial and manufacturing operations |
|
2,884 |
|
|
|
1,523 |
|
|
|
7,217 |
|
|
|
6,908 |
|
General and administrative expenses |
|
21,515 |
|
|
|
10,765 |
|
|
|
55,363 |
|
|
|
44,429 |
|
Total costs and expenses |
|
64,653 |
|
|
|
36,369 |
|
|
|
155,238 |
|
|
|
104,166 |
|
Operating (loss) income |
|
(15,809 |
) |
|
|
55,942 |
|
|
|
(32,926 |
) |
|
|
20,936 |
|
|
|
|
|
|
|
|
|
||||||||
Other (expense) income: |
|
|
|
|
|
|
|
||||||||
Equity securities investments: |
|
|
|
|
|
|
|
||||||||
Change in fair value of equity securities |
|
4,107 |
|
|
|
12,640 |
|
|
|
(31,412 |
) |
|
|
31,423 |
|
Gain (loss) on sale of equity securities |
|
— |
|
|
|
(1,570 |
) |
|
|
28,861 |
|
|
|
(10,930 |
) |
Earnings on equity investment in joint venture |
|
— |
|
|
|
792 |
|
|
|
— |
|
|
|
4,167 |
|
Net realized and unrealized (loss) gain |
|
4,107 |
|
|
|
11,862 |
|
|
|
(2,551 |
) |
|
|
24,660 |
|
Non-recurring legacy legal expense |
|
— |
|
|
|
— |
|
|
|
(14,857 |
) |
|
|
— |
|
Change in fair value of the Series B warrants and embedded derivatives |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,241 |
|
Gain on derivatives - energy operations |
|
(3,530 |
) |
|
|
1,177 |
|
|
|
2,016 |
|
|
|
1,177 |
|
(Loss) gain on foreign currency exchange |
|
(298 |
) |
|
|
28 |
|
|
|
(370 |
) |
|
|
53 |
|
Interest expense |
|
(2,354 |
) |
|
|
(133 |
) |
|
|
(6,439 |
) |
|
|
(2,063 |
) |
Interest income and other, net |
|
3,085 |
|
|
|
4,479 |
|
|
|
16,980 |
|
|
|
14,422 |
|
Total other (expense) income |
|
1,010 |
|
|
|
17,413 |
|
|
|
(5,221 |
) |
|
|
46,490 |
|
|
|
|
|
|
|
|
|
||||||||
(Loss) income before income taxes |
|
(14,799 |
) |
|
|
73,355 |
|
|
|
(38,147 |
) |
|
|
67,426 |
|
|
|
|
|
|
|
|
|
||||||||
Income tax benefit |
|
776 |
|
|
|
2,145 |
|
|
|
3,449 |
|
|
|
1,504 |
|
|
|
|
|
|
|
|
|
||||||||
Net (loss) income including noncontrolling interests in subsidiaries |
|
(14,023 |
) |
|
|
75,500 |
|
|
|
(34,698 |
) |
|
|
68,930 |
|
|
|
|
|
|
|
|
|
||||||||
Net loss (income) attributable to noncontrolling interests in subsidiaries |
|
594 |
|
|
|
(744 |
) |
|
|
(1,359 |
) |
|
|
(1,870 |
) |
|
|
|
|
|
|
|
|
||||||||
Net (loss) income attributable to |
$ |
(13,429 |
) |
|
$ |
74,756 |
|
|
$ |
(36,057 |
) |
|
$ |
67,060 |
|
|
|
|
|
|
|
|
|
||||||||
(Loss) income per share: |
|
|
|
|
|
|
|
||||||||
Net (loss) income attributable to common stockholders - Basic |
$ |
(13,429 |
) |
|
$ |
74,611 |
|
|
$ |
(36,057 |
) |
|
$ |
55,140 |
|
Weighted average number of shares outstanding - Basic |
|
97,190,102 |
|
|
|
99,697,447 |
|
|
|
99,213,835 |
|
|
|
75,296,025 |
|
Basic net (loss) income per common share |
$ |
(0.14 |
) |
|
$ |
0.75 |
|
|
$ |
(0.36 |
) |
|
$ |
0.73 |
|
Net (loss) income attributable to common stockholders - Diluted |
$ |
(13,429 |
) |
|
$ |
74,611 |
|
|
$ |
(36,057 |
) |
|
$ |
53,208 |
|
Weighted average number of shares outstanding - Diluted |
|
97,190,102 |
|
|
|
99,932,858 |
|
|
|
99,213,835 |
|
|
|
92,411,818 |
|
Diluted net (loss) income per common share |
$ |
(0.14 |
) |
|
$ |
0.75 |
|
|
$ |
(0.36 |
) |
|
$ |
0.58 |
|
|
|
|
|
|
|
|
|
||||||||
Other comprehensive (loss) income: |
|
|
|
|
|
|
|
||||||||
Foreign currency translation |
$ |
(1,180 |
) |
|
$ |
— |
|
|
$ |
(1,180 |
) |
|
$ |
— |
|
Total other comprehensive loss, net |
|
(1,180 |
) |
|
|
— |
|
|
|
(1,180 |
) |
|
|
— |
|
Total comprehensive (loss) income |
|
(15,203 |
) |
|
|
75,500 |
|
|
|
(35,878 |
) |
|
|
68,930 |
|
Comprehensive loss (income) attributable to noncontrolling interests |
|
594 |
|
|
|
(744 |
) |
|
|
(1,359 |
) |
|
|
(1,870 |
) |
Comprehensive (loss) income attributable to |
|
(14,609 |
) |
|
|
74,756 |
|
|
|
(37,237 |
) |
|
|
67,060 |
|
NON-GAAP FINANCIAL MEASURE
This earnings release includes Adjusted EBITDA on a consolidated basis and for each of the Company’s segments. Total Company Adjusted EBITDA, Operated Segment Adjusted EBITDA and Adjusted EBITDA for each of the Company’s segments are supplemental non-GAAP financial measures used by management and external users of the Company’s consolidated financial statements. This earnings release also includes the Company’s Adjusted Net Income (Loss) and Adjusted Diluted Earnings Per Share (EPS), which are non-GAAP financial measures. GAAP refers to generally accepted accounting principles in
Total Company Adjusted EBITDA is defined as net income / (loss) before net income / (loss) attributable to noncontrolling interests, income tax (benefit) / expense, interest expense, interest income and other, net, loss / (gain) on foreign currency exchange, net realized and unrealized (gain) / loss on derivatives, net realized and unrealized loss / (gain) on investments, non-recurring legacy legal expenses, depreciation, depletion and amortization, stock-based compensation, realized hedge gain / (loss), transaction-related costs, and costs related to the legacy items. Operated Segment Adjusted EBITDA is the aggregate of Energy Operations Adjusted EBITDA, Manufacturing Operations Adjusted EBITDA, Industrial Operations Adjusted EBITDA, and Intellectual Property Operations Adjusted EBITDA. See below for the definition of each of those measures. The Company is providing Total Company Adjusted EBITDA and Operated Segment Adjusted EBITDA, non-GAAP financial measures, because management believes these metrics provide investors with useful supplemental information in comparing the operating results across reporting periods by excluding items that are not considered indicative of core operating performance. These measures are not intended to replace the presentation of financial results in accordance with GAAP and may be different from or otherwise inconsistent with similar non-GAAP financial measures used by other companies. The presentation of these non-GAAP financial measures supplements other metrics the Company uses to internally evaluate its subsidiary businesses and facilitate the comparison of past and present operating performance. These measures should not be considered in isolation or as a substitute for measures calculated and presented in accordance with GAAP.
Energy Operations
Energy Operations Adjusted EBITDA is defined as operating income / (loss) for Acacia’s Energy Operations before depreciation, depletion and amortization expense and transaction-related costs, and including realized hedge gain / (loss). The Company is providing its Energy Operations Adjusted EBITDA, a non-GAAP financial measure, because the metric provides investors with useful supplemental information in comparing the operating results across reporting periods by excluding items that are not considered indicative of core operating performance.
Industrial Operations
Industrial Operations Adjusted EBITDA is defined as operating income / (loss) for Acacia’s Industrial Operations before amortization of acquired intangibles and depreciation and amortization expense. The Company is providing its Industrial Operations Adjusted EBITDA, a non-GAAP financial measure, because the metric provides investors with useful supplemental information in comparing the operating results across reporting periods by excluding items that are not considered indicative of core operating performance.
Intellectual Property Operations
Intellectual Property Operations Adjusted EBITDA is defined as operating income / (loss) for Acacia’s Intellectual Property Operations before patent amortization, depreciation and amortization expense and stock-based compensation. The Company is providing Intellectual Property Operations Adjusted EBITDA, a non-GAAP financial measure, because the metric provides investors with useful supplemental information in comparing the operating results across reporting periods by excluding items that are not considered indicative of core operating performance.
Manufacturing Operations
Manufacturing Operations Adjusted EBITDA is defined as operating income / loss for Acacia’s Manufacturing Operations before amortization of acquired intangibles, depreciation and amortization expense, and transaction-related costs. The Company is providing its Manufacturing Operations Adjusted EBITDA, a non-GAAP financial measure, because the metric provides investors with useful supplemental information in comparing the operating results across reporting periods by excluding items that are not considered indicative of core operating performance.
Parent Costs
Parent Costs are defined as operating income / (loss) attributable to Parent before depreciation and amortization expense, stock-based compensation, transaction-related costs, and costs related to certain legacy matters attributable to the Parent organization. The Company is providing Parent Costs, a non-GAAP financial measure, because it believes it gives investors a clear picture of normalized Parent-level expenses.
Adjusted Net Income (Loss)
Adjusted Net Income (Loss) is defined as Acacia’s GAAP Net Income (Loss) excluding costs related to certain legacy matters, stock-based compensation, transaction-related costs, amortization of acquired intangibles, any unrealized (gain) / loss on securities, any unrealized (gain) / loss on hedges, any (gain) / loss on non-cash derivatives, and any (gain) / loss on non-cash derivatives. The Company is providing Adjusted Net Income (Loss), a non-GAAP financial measure, because the metric provides investors with useful supplemental information in comparing the operating results across reporting periods by excluding items that are not considered indicative of core operating performance.
Adjusted Diluted Earnings Per Share (EPS)
Adjusted Diluted EPS is defined as Adjusted Net Income (Loss) divided by the Company’s weighted average diluted share count as of the relative period end date. The Company is providing its Adjusted Diluted EPS, a non-GAAP financial measure, because the metric provides investors with useful supplemental information in comparing the operating results across reporting periods by excluding items that are not considered indicative of core operating performance.
The following tables reconcile Operating (Loss) Income, the most directly comparable GAAP financial measure, to Adjusted EBITDA for each of the Company’s operating segments and for Parent Costs for the three months ended
|
Three Months Ended |
|||||||||||||||||
Adjusted EBITDA |
Energy
|
|
Industrial
|
|
Intellectual
|
|
Parent Costs |
|
Consolidated
|
|||||||||
|
(In thousands) |
|||||||||||||||||
|
(Unaudited) |
|||||||||||||||||
GAAP Operating (Loss) Income |
$ |
156 |
|
$ |
1,212 |
|
|
$ |
3,282 |
|
|
$ |
(6,737 |
) |
|
$ |
(2,087 |
) |
Depreciation, Depletion & Amortization |
|
422 |
|
|
685 |
|
|
|
3,435 |
|
|
|
26 |
|
|
|
4,568 |
|
Stock-Based Compensation |
|
— |
|
|
— |
|
|
|
443 |
|
|
|
415 |
|
|
|
858 |
|
Realized Hedge Gain |
|
800 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
800 |
|
Transaction-Related Costs |
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Legacy Matter Costs |
|
— |
|
|
— |
|
|
|
— |
|
|
|
2,193 |
|
|
|
2,193 |
|
Adjusted EBITDA |
$ |
1,378 |
|
$ |
1,897 |
|
|
$ |
7,160 |
|
|
$ |
(4,103 |
) |
|
$ |
6,332 |
|
Parent Interest Income |
|
|
|
|
|
|
$ |
5,079 |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Three Months Ended |
|||||||||||||||||
Adjusted EBITDA |
Energy
|
|
Industrial
|
|
Intellectual
|
|
Parent Costs |
|
Consolidated
|
|||||||||
|
(In thousands) |
|||||||||||||||||
|
(Unaudited) |
|||||||||||||||||
GAAP Operating (Loss) Income |
$ |
3,249 |
|
$ |
(234 |
) |
|
$ |
(2,253 |
) |
|
$ |
(5,520 |
) |
|
$ |
(4,758 |
) |
Depreciation, Depletion & Amortization |
|
3,455 |
|
|
683 |
|
|
|
3,241 |
|
|
|
26 |
|
|
|
7,405 |
|
Stock-Based Compensation |
|
— |
|
|
— |
|
|
|
321 |
|
|
|
570 |
|
|
|
891 |
|
Realized Hedge Gain |
|
113 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
113 |
|
Transaction-Related Costs |
|
222 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
222 |
|
Legacy Matter Costs |
|
— |
|
|
— |
|
|
|
— |
|
|
|
216 |
|
|
|
216 |
|
Adjusted EBITDA |
$ |
7,039 |
|
$ |
449 |
|
|
$ |
1,309 |
|
|
$ |
(4,708 |
) |
|
$ |
4,089 |
|
Parent Interest Income |
|
|
|
|
|
|
$ |
5,028 |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Three Months Ended |
|||||||||||||||||
Adjusted EBITDA |
Energy
|
|
Industrial
|
|
Intellectual
|
|
Parent Costs |
|
Consolidated
|
|||||||||
|
(In thousands) |
|||||||||||||||||
|
(Unaudited) |
|||||||||||||||||
GAAP Operating (Loss) Income |
$ |
3,064 |
|
$ |
(101 |
) |
|
$ |
(7,138 |
) |
|
$ |
(6,097 |
) |
|
$ |
(10,272 |
) |
Depreciation, Depletion & Amortization |
|
4,343 |
|
|
680 |
|
|
|
4,714 |
|
|
|
25 |
|
|
|
9,762 |
|
Stock-Based Compensation |
|
— |
|
|
— |
|
|
|
285 |
|
|
|
496 |
|
|
|
781 |
|
Realized Hedge Gain |
|
715 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
715 |
|
Transaction-Related Costs |
|
320 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
320 |
|
Legacy Matter Costs |
|
— |
|
|
— |
|
|
|
— |
|
|
|
368 |
|
|
|
368 |
|
Adjusted EBITDA |
$ |
8,442 |
|
$ |
579 |
|
|
$ |
(2,139 |
) |
|
$ |
(5,208 |
) |
|
$ |
1,674 |
|
Parent Interest Income |
|
|
|
|
|
|
$ |
4,570 |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
||||||||||||||||||||
Adjusted EBITDA |
Energy
|
|
Industrial
|
|
Manufacturing
|
|
Intellectual
|
|
Parent Costs |
|
Consolidated
|
||||||||||
|
(In thousands) |
||||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||||
GAAP Operating (Loss) Income |
$ |
2,996 |
|
$ |
927 |
|
$ |
(24 |
) |
|
$ |
(7,743 |
) |
|
$ |
(11,965 |
) |
|
$ |
(15,809 |
) |
Depreciation, Depletion &
|
|
4,375 |
|
|
677 |
|
|
2,061 |
|
|
|
4,713 |
|
|
|
12 |
|
|
|
11,838 |
|
Stock-Based Compensation |
|
— |
|
|
— |
|
|
— |
|
|
|
281 |
|
|
|
1,984 |
|
|
|
2,265 |
|
Realized Hedge Gain |
|
998 |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
998 |
|
Transaction-Related Costs |
|
11 |
|
|
— |
|
|
359 |
|
|
|
— |
|
|
|
5,142 |
|
|
|
5,512 |
|
Legacy Matter Costs |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
53 |
|
|
|
53 |
|
Adjusted EBITDA |
$ |
8,380 |
|
$ |
1,604 |
|
$ |
2,396 |
|
|
$ |
(2,749 |
) |
|
$ |
(4,774 |
) |
|
$ |
4,857 |
|
Parent Interest Income |
|
|
|
|
|
|
|
|
$ |
2,793 |
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Years Ended |
||||||||||||||||||||
Adjusted EBITDA |
Energy
|
|
Industrial
|
|
Manufacturing
|
|
Intellectual
|
|
Parent Costs |
|
Consolidated
|
||||||||||
|
(In thousands) |
||||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||||
GAAP Operating (Loss) Income |
$ |
9,465 |
|
$ |
1,804 |
|
$ |
(24 |
) |
|
$ |
(13,852 |
) |
|
$ |
(30,319 |
) |
|
$ |
(32,926 |
) |
Depreciation, Depletion &
|
|
12,595 |
|
|
2,725 |
|
|
2,061 |
|
|
|
16,104 |
|
|
|
89 |
|
|
|
33,574 |
|
Stock-Based Compensation |
|
— |
|
|
— |
|
|
— |
|
|
|
1,329 |
|
|
|
3,465 |
|
|
|
4,794 |
|
Realized Hedge Gain |
|
2,626 |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,626 |
|
Transaction-Related Costs |
|
553 |
|
|
— |
|
|
359 |
|
|
|
— |
|
|
|
5,142 |
|
|
|
6,054 |
|
Legacy Matter Costs |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
2,830 |
|
|
|
2,830 |
|
Adjusted EBITDA |
$ |
25,239 |
|
$ |
4,529 |
|
$ |
2,396 |
|
|
$ |
3,581 |
|
|
$ |
(18,793 |
) |
|
$ |
16,952 |
|
Parent Interest Income |
|
|
|
|
|
|
|
|
$ |
17,470 |
|
|
|
__________________________________ |
1 Adjusted Net Income (Loss), Adjusted Diluted Earnings Per Share (EPS), Total Company Adjusted EBITDA and Operated Segment Adjusted EBITDA are non-GAAP financial measures. See below for reconciliations of Adjusted Net Income (Loss), Adjusted Diluted EPS, and Total Company Adjusted EBITDA to their most directly comparable GAAP financial measure. For the definition of these measures and a reconciliation of the components of Operated Segment Adjusted EBITDA to their most directly comparable GAAP financial measures, see the accompanying supplemental information section. |
2 Energy Operations Adjusted EBITDA, Industrial Operations Adjusted EBITDA, Manufacturing Operations Adjusted EBITDA, Intellectual Property Operations Adjusted EBITDA, and Parent Costs are non-GAAP financial measures. For the definitions of these measures and reconciliations of these measures to the most directly comparable GAAP financial measures, see the accompanying supplemental information section. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250313576591/en/
Investor Contact:
ir@acaciares.com
Source: