Foraco International Reports Q4 & FY 2025 Audited Results
Increased Activity QoQ and Record Backlog Providing Strong Visibility for 2026 and Beyond
Q4 2025 Highlights:
-
Revenue: US$ 63.1 million, compared to
US$ 60.8 million in Q4 2024, up 4% QoQ - EBITDA: US$ 10.4 million (17 % of revenue) stable compared to Q4 2024
-
Net profit: US$ 2.3 million compared to
US$2.1 million in Q4 2024, up 10% QoQ -
Record order backlog:
-
US$404.4 million at year-end 2025, vsUS$220.5 million at year-end 2024, up 83% YoY -
US$228.5 million to be executed in FY 2026, vsUS$200.8 million in FY 2025, up 14% YoY
-
Management Comments
FY 2025 was a transition year for the Group. During the period we successfully strengthened the Group's commercial activity, which resulted in a record backlog at year-end. We also reinforced our management structure, gained new clients mainly in gold, capitalized on our water segment, relocated assets across regions, redeployed the company within
As at
All the above enhances revenue visibility for FY 2026 and supports improved cash conversion."
Income Statement
|
(In thousands of US$) |
|
Three-month period ended
|
|
Year ended
|
|
||||||
|
|
|
|
2025 |
2024 |
|
|
2025 |
2024 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
63,100 |
|
60,824 |
|
|
258,191 |
|
293,453 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (1) |
|
|
10,111 |
|
11,262 |
|
|
45,963 |
|
63,056 |
|
|
As a percentage of sales |
|
|
16.0 % |
|
18.5 % |
|
|
17.8 % |
|
21.5 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
|
10,423 |
|
10,375 |
|
|
45,668 |
|
60,481 |
|
|
As a percentage of sales |
|
|
16.5 % |
|
17.1 % |
|
|
17.7 % |
|
20.6 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
5,121 |
|
6,124 |
|
|
10,611 |
|
34,669 |
|
|
As a percentage of sales |
|
|
8.1 % |
|
10.1 % |
|
|
4.1 % |
|
11.8 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit for the period |
|
|
2,314 |
|
2,079 |
|
|
14,822 |
|
26,085 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
Equity holders of the Company |
|
|
2,188 |
|
3,361 |
|
|
15,572 |
|
27,811 |
|
|
Non-controlling interests |
|
|
126 |
|
(1,282) |
|
|
(750) |
|
(1,726) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS (in US cents) |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
2.22 |
|
3.40 |
|
|
15.82 |
|
28.18 |
|
|
Diluted |
|
|
2.19 |
|
3.35 |
|
|
15.60 |
|
27.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) This line item includes amortization and depreciation expenses related to operations |
Highlights – Q4 2025
Revenue
- Total revenue in Q4 2025 was
US$63.1 million , compared toUS$60.8 million in Q4 2024. Growth was driven by EMEA andSouth America , with revenues increasing by 15% and 95%, respectively. This performance was partly offset by lower activity inAsia-Pacific andNorth America , reflecting an earlier seasonal break in drilling operations compared to last year. - The rig utilization rate in Q4 2025 was 40% compared to 35% in Q4 2024.
Profitability
- Gross margin for Q4 2025, including depreciation within cost of sales, was
US$10.1 million , representing 16.0% of revenue, compared toUS$11.3 million , or 18.5% of revenue, in Q4 2024. The decrease primarily reflects the ramp-up of new contracts, which typically carry lower margins during their initial phases. - During the quarter, EBITDA amounted to
US$10.4 million (16.5% of revenue) compared toUS$10.4 million (17.1% of revenue) in the prior year period. - Net profit for the quarter amounted to
US$2.3 million (3.7% of the revenue) compared toUS$2.1 million (3.4% of revenue) in the prior year period.
Highlights – FY 2025
Revenue
For the year ended
Profitability
- In FY 2025, the gross margin, inclusive of depreciation within cost of sales, was
US$46.0 million (or 17.8% of revenue), compared toUS$63.1 million (or 21.5% of revenue) in FY 2024. - During the period, EBITDA amounted to
US$45.7 million (or 17.7% of revenue), compared toUS$60.5 million (or 20.6% of revenue) for the same period last year. - Free Cash Flow before debt service for the period was positive at
US$7.4 million , including a significantUS$ 7.5 million capital expenditures required to support the mobilization of new contracts for the coming year.
Net debt
- As of
December 31, 2025 , net debt, including the impact of IFRS 16, wasUS$71.1 million orUS$64.6 million at constant exchange rates compared toUS$60.9 million as ofDecember 31, 2024
Backlog
- As at
December 31, 2025 , the Company's order backlog for continuing operations wasUS$ 404.4 million of whichUS$ 228.5 million is expected to be executed during FY 2026. By comparison, as atDecember 31, 2024 , the order backlog for continuing operations wasUS$ 220.5 million of whichUS$ 200.6 million was expected to be executed during FY 2025.
Financial results
Revenue
|
(In thousands of US$) - (unaudited) |
Q4 2025 |
% change |
Q4 2024 |
FY 2025 |
% change |
FY 2024 |
|
Reporting segment |
|
|
|
|
|
|
|
Mining |
51,585 |
3 % |
50,219 |
213,632 |
-16 % |
255,306 |
|
Water |
11,515 |
9 % |
10,605 |
44,559 |
17 % |
38,147 |
|
Total revenue |
63,100 |
4 % |
60,824 |
258,191 |
-12 % |
293,453 |
|
|
|
|
|
|
|
|
|
Geographic region |
|
|
|
|
|
|
|
|
20,397 |
-13 % |
23,477 |
89,335 |
-25 % |
118,445 |
|
|
17,546 |
-22 % |
22,379 |
86,313 |
3 % |
83,964 |
|
South America |
19,333 |
95 % |
9,896 |
57,131 |
-14 % |
66,788 |
|
|
5,824 |
15 % |
5,073 |
25,413 |
5 % |
24,256 |
|
Total revenue |
63,100 |
4 % |
60,824 |
258,191 |
-12 % |
293,453 |
Q4 2025
Revenue in Q4 2025 was
Activity in
Revenue in
In the EMEA region, revenue grew by 15% at
Overall, rig utilization rate in Q4 2025 was 40% compared to 35% in Q4 2024.
FY 2025
FY 2025 revenue totaled
In
In
Revenue in
In the EMEA region, revenue increased by 5% to
Gross profit
|
(In thousands of US$) - (unaudited) |
Q4 2025 |
% change |
Q4 2024 |
FY 2025 |
% change |
FY 2024 |
|
Reporting segment |
|
|
|
|
|
|
|
Mining |
6,734 |
-17 % |
8,105 |
31,850 |
-39 % |
52,564 |
|
Water |
3,377 |
7 % |
3,158 |
14,113 |
35 % |
10,492 |
|
Total gross profit / (loss) |
10,111 |
-10 % |
11,262 |
45,963 |
-27 % |
63,056 |
Q4 2025
The Q4 2025 gross margin, including depreciation within cost of sales, was
FY 2025
The FY 2025 gross margin including depreciation within cost of sales was
Selling, General and Administrative Expenses
|
(In thousands of US$) - (unaudited) |
Q4 2025 |
% change |
Q4 2024 |
FY 2025 |
% change |
FY 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
4,990 |
-3 % |
5,138 |
19,354 |
-14 % |
22,621 |
|
|
|
Q4 2025
SG&A expenses decreased by 3% compared to the prior-year quarter. As a percentage of revenue, SG&A decreased to 7.9% (8.4% in Q4 2024).
FY 2025
SG&A decreased 14% compared to last year. As a percentage of revenue, SG&A remained stable at approximately 7.5% of revenue.
Operating result
|
(In thousands of US$) - (unaudited) |
Q4 2025 |
% change |
Q4 2024 |
FY 2025 |
% change |
FY 2024 |
|
|
Reporting segment |
|
|
|
|
|
|
|
|
Mining |
2,655 |
-31 % |
3,863 |
16,168 |
-54 % |
35,003 |
|
|
Water |
2,467 |
9 % |
2,262 |
10,730 |
42 % |
7,543 |
|
|
Total operating profit / (loss) |
5,121 |
-16 % |
6,124 |
26,898 |
-37 % |
42,546 |
|
|
|
|
|
|
|
|
|
|
Q4 2025
The operating profit was
FY 2025
The FY 2025 operating profit was
On
Financial position
The following table provides a summary of the Company's cash flows for FY 2025 and FY 2024:
|
(In thousands of US$) |
FY 2025 |
FY 2024 |
|
|
|
|
|
|
|
Cash generated by operations before working capital requirements |
45,667 |
60,482 |
|
|
|
|
|
|
|
Working capital requirements |
(595) |
(10,467) |
|
|
Income tax paid |
(14,974) |
(13,793) |
|
|
Purchase of equipment in cash |
(22,744) |
(18,871) |
|
|
|
|
|
|
|
Free Cash Flow before debt servicing |
7,354 |
17,531 |
|
|
|
|
|
|
|
Proceeds from / (repayment of) long-term debt |
(5,252) |
(11,079) |
|
|
Proceeds / (Repayment) of working capital financing |
7,136 |
505 |
|
|
Interests paid |
(5,761) |
(6,993) |
|
|
Acquisition of treasury shares |
(1,559) |
(1,231) |
|
|
Deconsolidation of EDC Russia & |
(5) |
(2,076) |
|
|
Dividends paid to Company's shareholders |
- |
(4,544) |
|
|
Dividends paid to non-controlling interests |
- |
(330) |
|
|
|
|
|
|
|
Net cash generated / (used in) financing activities |
(5,441) |
(25,748) |
|
|
|
|
|
|
|
Net cash variation |
1,913 |
(8,397) |
|
|
|
|
|
|
|
Foreign exchange differences |
1,028 |
(1,529) |
|
|
|
|
|
|
|
Variation in cash and cash equivalents |
2,941 |
(9,926) |
|
|
|
|
|
|
|
Cash and cash equivalents at the end of the period |
27,303 |
24,363 |
|
|
|
|
|
|
In FY 2025, the cash generated from operations before working capital requirements amounted to
During the same period, working capital requirements were
During the period, Capex totaled
Strategy
The Company's strategy is to assist its customers in exploring or managing their deposits throughout the entire cycle, with a special focus on the life of mine activity. The Company intends to continue developing and growing its services across the world with a focus on stable jurisdictions, high tech drilling services, optimal commodities mix including battery metals and gold - with a significant presence in water related drilling services - and a gradual implementation of remote-controlled rigs and other advanced digital applications. The Company expects to execute its strategy primarily through organic growth and targeted acquisitions.
The Company addressed the environmental, social and governance (ESG) requirements, and implemented a pragmatic and measurable approach to ESG with quantitative KPIs to maximize improvement and efficiencies.
Currency exchange rates.
The exchange rates for the periods under review are provided in the Management's Discussion and Analysis of Q4 2025.
Non-IFRS measures
EBITDA represents Net income before interest expense, income taxes, depreciation, amortization and non-cash share based compensation expenses. EBITDA is a non-IFRS quantitative measure used to assist in the assessment of the Company's ability to generate cash from its operations. The Company believes that the presentation of EBITDA is useful to investors because it is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in the drilling industry. EBITDA is not defined in IFRS and should not be considered to be an alternative to Profit for the period or Operating profit or any other financial metric required by such accounting principles.
Net debt corresponds to the current and non-current portions of borrowings and the consideration of payables related to acquisitions, net of cash and cash equivalents. The Company's lease obligations are included in the net debt calculation.
Reconciliation of the EBITDA is as follows:
|
(In thousands of US$) (unaudited) |
Q4 2025 |
Q4 2024 |
FY 2025 |
FY 2024 |
|
|
|
|
|
|
|
Operating profit / (loss) |
5,121 |
6,124 |
26,898 |
42,546 |
|
|
|
|
|
|
|
Depreciation expense |
5,117 |
4,054 |
18,146 |
17,432 |
|
|
|
|
|
|
|
Non-cash employee share-based compensation |
184 |
198 |
625 |
504 |
|
|
|
|
|
|
|
EBITDA |
10,423 |
10,375 |
45,668 |
60,481 |
|
|
|
|
|
|
Conference call and webcast
On
You can join the call by dialing 1-888-699-1199 or 1-416-945-7677. You will be put on hold until the conference call begins. A live audio webcast of the Conference Call will also be available
https://app.webinar.net/PZXEKwm9ejW
An archived replay of the webcast will be available for 90 days.
About
"Neither TSX Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Exchange) accepts responsibility for the adequacy or accuracy of this release."
Caution concerning forward-looking statements
This document may contain "forward-looking statements" and "forward-looking information" within the meaning of applicable securities laws. These statements and information include estimates, forecasts, information, and statements as to Management's expectations with respect to, among other things, the future financial or operating performance of the Company and capital and operating expenditures. Often, but not always, forward-looking statements and information can be identified using words such as "may", "will", "should", "plans", "expects", "intends", "anticipates", "believes", "budget", and "scheduled" or the negative thereof or variations thereof or similar terminology. Forward-looking statements and information are necessarily based upon a number of estimates and assumptions that, while considered reasonable by management, are inherently subject to significant business, economic and competitive uncertainties and contingencies. Readers are cautioned that any such forward-looking statements and information are not guarantees and there can be no assurance that such statements and information will prove to be accurate and actual results and future events could differ materially from those anticipated in such statements. Important factors that could cause actual results to differ materially from the Company's expectations are disclosed under the heading "Risk Factors" in the Company's Annual Information Form dated
SOURCE