TIDEWATER RENEWABLES LTD. ANNOUNCES SECOND QUARTER 2025 RESULTS
SECOND-QUARTER HIGHLIGHTS
- During the second quarter of 2025, the Corporation reported net income of
$13.0 million , a 165% increase over the second quarter of 2024, and a 150% increase over the first quarter of 2025. - Tidewater Renewables generated Adjusted EBITDA(1) of
$10.7 million during the second quarter of 2025, a 63% decrease over the second quarter of 2024, and a 338% increase over first quarter 2025. - During the quarter, Tidewater Renewables successfully advanced its commercial strategy by securing contracted offtakes for over 70% of forecasted production for the second half of 2025. The remaining production is expected to be sold into the spot market, where current conditions present an opportunity to capture additional value.
- During the quarter the Corporation increased the available capacity under its senior credit facility by
$7.0 million , driven by improved cash flows from newly contracted offtakes and improved emission credit economics. - On
May 7, 2025 , the Corporation extended the maturity date of the Corporation's senior credit facility fromFebruary 28, 2026 , toFebruary 28, 2027 .
SUBSEQUENT EVENT
- As part of ongoing development efforts, the Corporation has received support from the Government of
British Columbia to amend the existing initiative agreement in connection with the Corporation's sustainable aviation fuel ("SAF") project. The proposed amendment would deliver increased benefits through an expansion of BC LCFS Credits to be awarded under such agreement.
Selected financial and operating information are outlined below and should be read with the Corporation's condensed interim consolidated financial statements and related MD&A for the three and six months ended
____________________________________ |
|
(1) |
See the "Non-GAAP and Other Financial Measures" in this press release and the Corporation's MD&A for information on each non-GAAP financial measure or ratio. |
Financial Highlights
|
Three months ended |
Six months ended |
||||||
(in thousands of Canadian dollars except per share information) |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
Revenue |
$ |
73,606 |
$ |
147,238 |
$ |
131,280 |
$ |
258,477 |
Net income |
$ |
13,034 |
$ |
4,935 |
$ |
18,281 |
$ |
12,655 |
Net income per share – basic |
$ |
0.36 |
$ |
0.14 |
$ |
0.50 |
$ |
0.36 |
Net income per share – diluted |
$ |
0.35 |
$ |
0.14 |
$ |
0.49 |
$ |
0.35 |
Adjusted EBITDA (1) |
$ |
10,713 |
$ |
29,570 |
$ |
13,159 |
$ |
58,840 |
Net cash provided by operating activities |
$ |
18,286 |
$ |
32,494 |
$ |
20,529 |
$ |
72,952 |
Distributable cash flow (1) |
$ |
788 |
$ |
20,326 |
$ |
(3,999) |
$ |
33,107 |
Distributable cash flow per share – basic (1) |
$ |
0.02 |
$ |
0.58 |
$ |
(0.11) |
$ |
0.95 |
Distributable cash flow per share – diluted (1) |
$ |
0.02 |
$ |
0.56 |
$ |
(0.11) |
$ |
0.91 |
Total common shares outstanding (000s) |
|
36,412 |
|
34,868 |
|
36,412 |
|
34,868 |
Total assets |
$ |
397,218 |
$ |
1,073,881 |
$ |
397,146 |
$ |
1,073,881 |
Net debt (1) |
$ |
198,759 |
$ |
316,387 |
$ |
198,759 |
$ |
316,387 |
(1) Refer to "Non-GAAP and Other Financial Measures". |
OUTLOOK AND CORPORATE UPDATE
Regulatory engagement and commercial momentum
Since the introduction of the Amendments, the Corporation has experienced a significant increase in commercial activity, reflecting rising demand for Canadian-produced renewable diesel and improved emissions credit economics. As a result of this favourable regulatory shift and the Corporation's ongoing marketing efforts,
These positive developments validate
Trade action
On
The Corporation has reviewed the Tribunal's reasons for its decision and is currently evaluating its available options and legal remedies. This includes, but is not limited to, the potential for filing a new complaint with the CBSA or considering other actions to address the impact of these
SAF development update
While
During the second quarter of 2025, the renewable diesel & renewable hydrogen complex (the "
Utilization during the second quarter of 2025 remained relatively consistent with the first quarter of 2025. The decrease during the three and six months ended
Capital Program
CONFERENCE CALL
In conjunction with the earnings release, investors will have the opportunity to listen to
To join the conference call without operator assistance, please register here approximately 5 minutes in advance to receive an automated call-back when the session begins.
Alternatively, you can dial 888-510-2154 (toll-free in
For those accessing the call via Cision's investor website, we suggest logging in at least 15 minutes prior to the start of the live event. For those dialing in, participants should ask to be joined into the
A live audio webcast of the conference call will be available here, and archived for 90 days.
ABOUT
NON-GAAP AND OTHER FINANCIAL MEASURES
Throughout this press release and in other materials disclosed by the Corporation,
Non-GAAP Financial Measures
The non-GAAP financial measures used by the Corporation are Adjusted EBITDA and distributable cash flow.
Adjusted EBITDA
Adjusted EBITDA is calculated as income (or loss) before finance costs, taxes, depreciation, share-based compensation, unrealized gains and losses on derivative contracts, transaction costs, and other items considered non-recurring in nature, plus the Corporation's proportionate share of Adjusted EBITDA in its equity investment.
Adjusted EBITDA is used by management to set objectives, make operating and capital investment decisions, monitor debt covenants and assess performance.
The following table reconciles net loss, the nearest GAAP measure, to Adjusted EBITDA:
|
Three months ended |
Six months ended |
|||||||
(in thousands of Canadian dollars) |
2025 |
2024 |
2025 |
2024 |
|||||
Net income |
$ |
13,034 |
$ |
4,935 |
$ |
18,281 |
$ |
12,655 |
|
Deferred income tax expense |
|
- |
|
1,557 |
|
- |
|
3,841 |
|
Depreciation |
|
3,877 |
|
9,334 |
|
7,817 |
|
18,898 |
|
Finance costs and other |
|
5,504 |
|
10,304 |
|
10,630 |
|
19,655 |
|
Share-based compensation |
|
466 |
|
(1,241) |
|
555 |
|
(113) |
|
Unrealized gain (loss) on derivative contracts |
|
(11,074) |
|
5,234 |
|
(23,159) |
|
(317) |
|
(Gain) loss on warrant liability revaluation |
|
(1,787) |
|
(460) |
|
2,756 |
|
(945) |
|
Transaction costs |
|
- |
|
- |
|
194 |
|
5 |
|
Non-recurring expenses |
|
257 |
|
1,151 |
|
563 |
|
2,667 |
|
Adjustment to share of profit from equity accounted investments |
|
435 |
|
(1,245) |
|
(4,479) |
|
(1,506) |
|
Adjusted EBITDA |
$ |
10,713 |
$ |
29,570 |
$ |
13,159 |
$ |
54,840 |
|
Distributable Cash Flow
Distributable cash flow is calculated as net cash provided by (used in) operating activities before changes in non-cash working capital plus transaction costs, non-recurring expenses, and after any expenditures that use cash from operations. Changes in non-cash working capital are excluded from the determination of distributable cash flow because they are primarily the result of seasonal fluctuations or other temporary changes, and are generally funded with short-term debt or cash flows from operating activities. Maintenance capital expenditures, including turnarounds, are deducted from distributable cash flow as they are ongoing recurring expenditures which are funded from operating cash flows. Transaction costs are added back as they vary significantly quarter to quarter based on the Corporation's acquisition and disposition activity. Distributable cash flow also excludes non-recurring transactions that do not reflect
Management believes distributable cash flow is a useful metric for investors when assessing the amount of cash flow generated from the Corporation's normal operations. These cash flows are relevant to the Corporation's ability to internally fund growth projects, alter its capital structure, or distribute returns to shareholders.
The following table reconciles net cash provided by (used in) operating activities, the nearest GAAP measure, to distributable cash flow:
|
Three months ended |
Six months ended |
||||||
(in thousands of Canadian dollars) |
2025 |
2024 |
2025 |
2024 |
||||
Net cash provided by operating activities |
$ |
18,286 |
$ |
32,494 |
$ |
20,529 |
$ |
72,952 |
Add (deduct): |
|
|
|
|
|
|
|
|
Changes in non-cash working capital |
|
(10,117) |
|
(2,930) |
|
(11,962) |
|
(21,253) |
Transaction costs |
|
- |
|
- |
|
194 |
|
5 |
Non-recurring expenses |
|
257 |
|
1,152 |
|
563 |
|
2,667 |
Interest and financing charges |
|
(3,668) |
|
(7,842) |
|
(7,534) |
|
(16,645) |
Payment of lease liabilities |
|
(1,729) |
|
(1,763) |
|
(3,523) |
|
(3,502) |
Maintenance capital |
|
(2,242) |
|
(785) |
|
(2,267) |
|
(1,117) |
Distributable cash flow |
$ |
788 |
$ |
20,326 |
$ |
(3,999) |
$ |
33,107 |
Non-GAAP Financial Ratios
The Corporation uses the following non-GAAP financial ratios to present aspects of its financial performance or financial position.
Distributable cash flow per common share (basic and diluted)
Distributable cash flow per common share is calculated as distributable cash flow, a non-GAAP financial measure, over the weighted average number of common shares outstanding for the period.
Management believes that distributable cash flow per common share provides investors an indicator of funds generated from the business that could be allocated to each shareholder's equity position.
|
Three months ended |
Six months ended |
||||||
(in thousands of Canadian dollars except per share information) |
2025 |
2024 |
2025 |
2024 |
||||
Distributable cash flow |
$ |
788 |
$ |
20,326 |
$ |
(3,999) |
$ |
33,107 |
Weighted average shares outstanding – basic |
|
36,410 |
|
34,847 |
|
36,400 |
|
34,812 |
Weighted average shares outstanding – diluted |
|
37,154 |
|
36,028 |
|
37,010 |
|
36,194 |
Distributable cash flow per share – basic |
$ |
0.02 |
$ |
0.58 |
$ |
(0.11) |
$ |
0.95 |
Distributable cash flow per share – diluted |
$ |
0.02 |
$ |
0.56 |
$ |
(0.11) |
$ |
0.91 |
Capital Management Measures
Net Debt
Net debt is used by the Corporation to monitor its capital structure and financing requirements. It is also used as a measure of the Corporation's overall financial strength. Net debt is defined as amounts owing under the senior credit facility and second lien credit facility, less cash.
Net debt excludes working capital, lease liabilities and derivative contracts as the Corporation monitors its capital structure based on net debt to Adjusted EBITDA.
The following table reconciles net debt:
(in thousands of Canadian dollars) |
|
|
|
|
Senior Credit Facility |
$ |
15,031 |
$ |
20,896 |
Senior Lien Credit Facility |
|
183,930 |
|
175,000 |
Cash |
|
(202) |
|
(44) |
Net debt |
$ |
198,759 |
$ |
195,852 |
Supplementary Financial Measures
Growth Capital
Growth capital expenditures are defined as expenditures which are recoverable, incrementally increase cash flow or the earning potential of assets, expand the capacity of current operations, or significantly extend the life of existing assets. This measure can be used by investors to assess the Corporation's discretionary capital spending.
Maintenance capital expenditures are generally defined as expenditures that support and/or maintain the current capacity, cash flow or earning potential of existing assets without the characteristic benefits associated with growth capital expenditures. These expenditures include major inspections and overhaul costs that are required on a periodic basis. This measure can be used by investors to assess the Corporation's non-discretionary capital spending.
Forward-Looking Information
Certain statements contained in this press release constitute forward-looking statements and forward-looking information (collectively referred to herein as, "forward-looking statements") within the meaning of applicable Canadian securities laws. Such forward-looking statements relate to future events, conditions or future financial performance of
In particular, this press release contains forward-looking statements pertaining to, but not limited to, the following:
- the percentage of forecasted production subject to offtake agreements;
- the Corporation's advocacy for a fair and competitive regulatory framework that supports the growth of
Canada's renewable fuels industry; - the expected effect of the Amendments on the emissions credit markets and the broader Canadian renewable fuels industry;
- the Corporation's view of regulatory developments in the low-carbon fuels sector;
- the Corporation's assessment of its options and legal remedies following the Tribunal's decision;
- the Corporation's pursuit of competitive fairness in the renewable diesel industry;
- the development of the SAF project, including the timing of a final investment decision and the pursuit of long-term offtake agreements in relation thereto;
- the Corporation's expectations of average throughput at the HDRD Complex for 2025;
- the timing of turnaround activities at the HDRD Complex;
- expectations regarding the Corporation's capital program for 2025; and
- the sale of renewable diesel from inventory during the turnaround at the HDRD Complex and the effect of the turnaround at the
HDRD Complex on sales of renewable diesel.
Although the forward-looking statements contained in this press release are based upon assumptions which management of the Corporation believes to be reasonable, the Corporation cannot assure investors that actual results will be consistent with these forward-looking statements. With respect to forward-looking statements contained in this press release, the Corporation has made assumptions regarding, but not limited to:
- Tidewater Renewables' ability to execute on its business plan;
- the timely receipt of all third party, governmental and regulatory approvals and consents sought by the Corporation;
- general economic and industry trends;
- operating assumptions relating to the Corporation's projects;
- expectations around level of output from the Corporation's projects, including assumptions relating to feedstock supply levels;
- the ownership and operation of Tidewater Renewables' business;
- regulatory risks;
- the expansion of production of renewable fuels by competitors;
- future commodity and renewable energy prices;
- sustained or growing demand for renewable fuels;
- the ability for the Corporation to successfully turn a wide variety of renewable feedstocks into low carbon fuels;
- changes in the credit-worthiness of counterparties;
- the Corporation's future debt levels, financial stability, future debt reduction initiatives, and its ability to repay its debt when due;
- the Corporation's ability to continue to satisfy the terms and conditions of its credit facilities;
- the continued availability of the Corporation's credit facilities;
- the Corporation's ability to obtain additional debt and/or equity financing on satisfactory terms;
- the Corporation's ability to manage liquidity by working with its current capital providers and other sources and through the sale of emissions credits and renewable diesel;
- the market, demand and pricing for emissions credits; foreign currency, exchange, inflation and interest rate risks;
- the availability of options and legal remedies following the Tribunal's decision;
- the effect of countervailing (anti-subsidy) and anti-dumping duties on the renewable diesel market and the related emission credit market; and
- the other assumptions set forth in the Corporation's most recent annual information form available under the Corporation's profile on SEDAR+ at www.sedarplus.ca.
The Corporation's actual results could differ materially from those anticipated in the forward-looking statements, as a result of numerous known and unknown risks and uncertainties and other factors including, but not limited to:
- changes in supply and demand for, and the pricing of low carbon products and emissions credits;
- risks in relation to no duties being imposed or other actions taken by the CBSA and/or the Tribunal as a result of an amended or new complaint by the Corporation in connection with the importation of renewable diesel from the
U.S. , or such duties or actions are not imposed or taken on a timely basis; - general economic, political, market and business conditions, including fluctuations in interest rates, foreign exchange rates, supply chain pressures, inflation, stock market volatility and supply/demand trends;
- risks and liabilities inherent in the operations related to renewable energy production and storage infrastructure assets, including the lack of operating history and risks associated with forecasting future performance;
- competition for, among other things, third-party capital, acquisition opportunities, requests for proposals, materials, equipment, labour and skilled personnel;
- risks related to the environment and changing environmental laws in relation to the operations conducted with the Corporation's capital projects; and
- the other risks set forth in the Corporation's most recent annual information form available under the Corporation's profile on SEDAR+ at www.sedarplus.ca.
The foregoing lists are not exhaustive. Additional information on these and other factors which could affect the Corporation's operations or financial results are set forth in the Corporation's most recent annual information form, its MD&A and in other documents on file with the
Management of the Corporation has included the above summary of assumptions and risks related to forward-looking statements provided in this press release in order to provide holders of common shares in the capital of the Corporation with a more complete perspective on the Corporation's current and future operations and such information may not be appropriate for other purposes. The Corporation's actual results, performance or achievement could differ materially from those expressed in, or implied by, these forward-looking statements and, accordingly, no assurance can be given that any of the events anticipated by the forward-looking statements will transpire or occur, or if any of them do occur, what benefits the Corporation will derive from them. Readers are therefore cautioned that the foregoing list of important factors is not exhaustive, and they should not unduly rely on the forward-looking statements included in this press release.
The financial outlook information contained in this press release is based on assumptions about future events, including economic conditions and proposed courses of action, based on management's assessment of the relevant information currently available. Additionally, the financial outlook information contained in this press release is subject to the risk factors described above in respect of forward-looking information generally as well as any other specific assumptions and risk factors in relation to such financial outlook noted in this press release. Accordingly, readers are cautioned that the financial outlook information contained in this press release should not be used for purposes other than for which it is disclosed herein. The financial outlook information contained in this press release was approved by management as of the date hereof and was provided for the purpose of providing further information about
SOURCE