Green Plains Reports Fourth Quarter and Full Year 2025 Financial Results
Results for the Fourth Quarter 2025 and Future Outlook:
-
Net income attributable to
Green Plains of$11.9 million , or EPS of$0.17 per diluted share -
Adjusted EBITDA of
$49.1 million , inclusive of$23.4 million in 45Z production tax credit value net of discounts and other costs - Actively marketing 2026 45Z production tax credits
-
Carbon capture fully operational at
Central City ,Wood River andYork ,Nebraska facilities - Achieved strong utilization in the quarter from the eight operating ethanol plants of 97%, calculated using revised stated capacity
- Disciplined risk management strategy continues to support first quarter margins and cash flow
“Another quarter of strong operating cash flow shows the impact of the actions we have taken to strengthen the business,” said
“Our high-performing, disciplined operations are continuing to deliver strong results,” added Osowski. “Maintaining that focus will support sustainable performance and drive long-term value for our shareholders.”
45Z production tax credits based on 2025 production were recorded as a benefit to income tax for the year ended
Full Year Highlights:
-
In the fourth quarter of 2025, carbon capture facilities in
Central City ,Wood River andYork ,Nebraska started up, significantly lowering the carbon intensity of these sites -
On
October 27, 2025 , successfully completed$200 million in privately negotiated convertible note exchange and subscription transactions enhancing financial flexibility -
On
September 25, 2025 , completed the sale ofObion, Tennessee plant for$170 million plus working capital, using the proceeds to eliminate$130.7 million junior mezzanine debt and strengthen corporate liquidity -
On
September 17, 2025 , executed tax credit monetization agreement for the Advantage Nebraska sites, along with an amendment onDecember 10, 2025 to expand program to three additional facilities -
Completed the sale of our 50% investment in
GP Turnkey Tharaldson LLC as ofJune 30, 2025 , for$24.3 million -
On
April 22, 2025 the company announced thatEco-Energy, LLC had been selected as its exclusive ethanol marketer -
On
April 15, 2025 the company entered into a Cooperation Agreement withAncora Holdings Group, LLC and announced the refreshment of its Board of Directors through appointments of three independent new Board members
Results of Operations
Green Plains’ ethanol production segment sold 178.8 million gallons of ethanol during the fourth quarter of 2025, compared with 209.5 million gallons for the same period in 2024. The consolidated ethanol crush margin was
Consolidated revenues decreased
Net income attributable to Green Plains increased
Segment Information
The company reports the financial and operating performance for the following two operating segments: (1) ethanol production, which includes the production, storage and transportation of ethanol, distillers grains, Ultra-High Protein and renewable corn oil and (2) agribusiness and energy services, which includes grain handling and storage, commodity marketing and merchant trading for company-produced and third-party ethanol, distillers grains, renewable corn oil, natural gas and other commodities.
|
SEGMENT OPERATIONS (unaudited, in thousands) |
|||||||||||||||||||
|
|
|||||||||||||||||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
% Var. |
|
|
2025 |
|
|
|
2024 |
|
|
% Var. |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Ethanol production |
$ |
403,021 |
|
|
$ |
471,348 |
|
|
(14.5)% |
|
$ |
1,901,858 |
|
|
$ |
2,067,089 |
|
|
(8.0)% |
|
Agribusiness and energy services |
|
31,194 |
|
|
|
119,302 |
|
|
(73.9) |
|
|
213,343 |
|
|
|
421,107 |
|
|
(49.3) |
|
Intersegment eliminations |
|
(5,366 |
) |
|
|
(6,628 |
) |
|
(19.0) |
|
|
(23,521 |
) |
|
|
(29,400 |
) |
|
(20.0) |
|
|
$ |
428,849 |
|
|
$ |
584,022 |
|
|
(26.6)% |
|
$ |
2,091,680 |
|
|
$ |
2,458,796 |
|
|
(14.9)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross margin |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Ethanol production (1) |
$ |
27,236 |
|
|
$ |
(10,431 |
) |
|
* |
|
$ |
97,579 |
|
|
$ |
83,629 |
|
|
16.7% |
|
Agribusiness and energy services |
|
12,915 |
|
|
|
16,582 |
|
|
(22.1) |
|
|
39,347 |
|
|
|
46,821 |
|
|
(16.0) |
|
|
$ |
40,151 |
|
|
$ |
6,151 |
|
|
* |
|
$ |
136,926 |
|
|
$ |
130,450 |
|
|
5.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Ethanol production |
$ |
22,732 |
|
|
$ |
20,262 |
|
|
12.2% |
|
$ |
90,553 |
|
|
$ |
82,784 |
|
|
9.4% |
|
Agribusiness and energy services (2) |
|
31 |
|
|
|
678 |
|
|
(95.4) |
|
|
4,741 |
|
|
|
2,185 |
|
|
117.0 |
|
Corporate activities (3) |
|
756 |
|
|
|
506 |
|
|
49.4 |
|
|
3,140 |
|
|
|
5,618 |
|
|
(44.1) |
|
|
$ |
23,519 |
|
|
$ |
21,446 |
|
|
9.7% |
|
$ |
98,434 |
|
|
$ |
90,587 |
|
|
8.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Ethanol production (1) |
$ |
(8,088 |
) |
|
$ |
(40,132 |
) |
|
(79.8)% |
|
$ |
(55,482 |
) |
|
$ |
(40,758 |
) |
|
36.1% |
|
Agribusiness and energy services (2) |
|
10,436 |
|
|
|
12,156 |
|
|
(14.1) |
|
|
20,660 |
|
|
|
28,156 |
|
|
(26.6) |
|
Corporate activities (3) (4) (5) |
|
(12,842 |
) |
|
|
(12,935 |
) |
|
(0.7) |
|
|
(32,426 |
) |
|
|
(34,857 |
) |
|
(7.0) |
|
|
$ |
(10,494 |
) |
|
$ |
(40,911 |
) |
|
(74.3)% |
|
$ |
(67,248 |
) |
|
$ |
(47,459 |
) |
|
41.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Ethanol production (1) |
$ |
15,007 |
|
|
$ |
(20,830 |
) |
|
* |
|
$ |
33,247 |
|
|
$ |
39,645 |
|
|
(16.1)% |
|
Agribusiness and energy services |
|
10,812 |
|
|
|
13,080 |
|
|
(17.3) |
|
|
25,661 |
|
|
|
31,935 |
|
|
(19.6) |
|
Corporate activities (5) |
|
(11,821 |
) |
|
|
(11,169 |
) |
|
5.8 |
|
|
(57,225 |
) |
|
|
(23,934 |
) |
|
139.1 |
|
EBITDA |
|
13,998 |
|
|
|
(18,919 |
) |
|
* |
|
|
1,683 |
|
|
|
47,646 |
|
|
(96.5) |
|
Restructuring costs |
|
2,526 |
|
|
|
— |
|
|
* |
|
|
24,341 |
|
|
|
— |
|
|
* |
|
(Gain) loss on sale of assets, net |
|
427 |
|
|
|
— |
|
|
* |
|
|
(31,535 |
) |
|
|
(30,723 |
) |
|
2.6 |
|
Impairment of assets held for sale |
|
3,838 |
|
|
|
— |
|
|
* |
|
|
14,562 |
|
|
|
— |
|
|
* |
|
Other expense (6) |
|
— |
|
|
|
— |
|
|
* |
|
|
2,025 |
|
|
|
— |
|
|
* |
|
45Z production tax credits (7) |
|
27,640 |
|
|
|
— |
|
|
* |
|
|
54,161 |
|
|
|
— |
|
|
* |
|
Loss on sale of equity method investment |
|
669 |
|
|
|
— |
|
|
* |
|
|
26,856 |
|
|
|
— |
|
|
* |
|
Proportional share of EBITDA adjustments to equity method investees |
|
45 |
|
|
|
753 |
|
|
(94.0) |
|
|
1,918 |
|
|
|
1,792 |
|
|
7.0 |
|
|
$ |
49,143 |
|
|
$ |
(18,166 |
) |
|
* |
|
$ |
94,011 |
|
|
$ |
18,715 |
|
|
* |
|
(1) |
Ethanol production includes margins from a one-time sale of accumulated RINs of |
|
|
(2) |
Depreciation and amortization for agribusiness and energy services includes impairment of property and equipment of |
|
|
(3) |
Depreciation and amortization for corporate activities includes an impairment of a research and development technology intangible asset of |
|
|
(4) |
Corporate activities includes |
|
|
(5) |
Corporate activities includes a loss on sale of assets of |
|
|
(6) |
Other expense includes non-cash expense related to the revaluation of liability-based warrants recorded within other, net on the consolidated statements of operations for the twelve months ended |
|
|
(7) |
45Z production tax credits are recorded in income tax benefit on the consolidated statements of operations for the three and twelve months ended |
|
|
|
|
|
|
* Percentage variances not considered meaningful |
||
|
SELECTED OPERATING DATA (unaudited, in thousands) |
|||||||||||||
|
|
|||||||||||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||
|
|
2025 |
|
2024 |
|
% Var. |
|
2025 |
|
2024 |
|
% Var. |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Ethanol production |
|
|
|
|
|
|
|
|
|
|
|
||
|
Ethanol (gallons) |
178,777 |
|
209,540 |
|
(14.7 |
)% |
|
764,940 |
|
846,226 |
|
(9.6 |
)% |
|
Distillers grains (equivalent dried tons) |
378 |
|
469 |
|
(19.4 |
) |
|
1,625 |
|
1,890 |
|
(14.0 |
) |
|
Ultra-High Protein (tons) |
60 |
|
54 |
|
11.1 |
|
|
265 |
|
248 |
|
6.9 |
|
|
Renewable corn oil (pounds) |
64,572 |
|
73,376 |
|
(12.0 |
) |
|
266,411 |
|
290,801 |
|
(8.4 |
) |
|
Corn consumed (bushels) |
60,391 |
|
71,221 |
|
(15.2 |
) |
|
258,568 |
|
289,454 |
|
(10.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Agribusiness and energy services (1) |
|
|
|
|
|
|
|
|
|
|
|
||
|
Ethanol (gallons) |
183,065 |
|
269,758 |
|
(32.1 |
) |
|
874,962 |
|
1,050,602 |
|
(16.7 |
) |
|
(1) |
Includes gallons from the ethanol production segment. |
|
CONSOLIDATED CRUSH MARGIN (unaudited, in thousands) |
|||||||
|
|
|||||||
|
|
Three Months Ended
|
||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Ethanol production operating loss (1) |
$ |
(8,088 |
) |
|
$ |
(40,132 |
) |
|
Depreciation and amortization |
|
22,732 |
|
|
|
20,262 |
|
|
45Z production tax credits (2) |
|
27,640 |
|
|
|
— |
|
|
Impairment loss on assets held for sale |
|
3,838 |
|
|
|
— |
|
|
Adjusted ethanol production operating income (loss) |
|
46,122 |
|
|
|
(19,870 |
) |
|
Intercompany fees and nonethanol operating activities, net (3) |
|
(1,739 |
) |
|
|
4,388 |
|
|
Consolidated ethanol crush margin |
$ |
44,383 |
|
|
$ |
(15,482 |
) |
|
(1) |
Ethanol production includes an inventory lower of cost or net realizable value adjustment of |
|
|
(2) |
45Z production tax credits are recorded within income tax benefit for the three months ended |
|
|
(3) |
For the three months ended |
Liquidity and Capital Resources
As of
Conference Call Information
On
Non-GAAP Financial Measures
Management uses EBITDA, adjusted EBITDA, segment EBITDA and consolidated ethanol crush margins to measure the company’s financial performance and to internally manage its businesses. EBITDA is defined as earnings before interest expense, income taxes, depreciation and amortization excluding the amortization of right-of-use assets and debt issuance costs. Adjusted EBITDA includes adjustments related to restructuring costs, net (gain) loss on sale of assets, loss on sale of equity method investment, impairment of assets held for sale, our proportional share of EBITDA adjustments of our equity method investees, 45Z production tax credits and other expense related to liability-based warrant expense. Management believes these measures provide useful information to investors for comparison with peer and other companies. These measures should not be considered alternatives to net income or segment operating income, which are prepared in accordance with
About
Forward-Looking Statements
All statements in this press release (and oral statements made regarding the subjects of this communication), including those that express a belief, expectation or intention, may be considered forward-looking statements (as defined in Section 21E of the Securities Exchange Act, as amended, and Section 27A of the Securities Act of 1933, as amended) that involve risks and uncertainties that could cause actual results to differ materially from projected results. Without limiting the generality of the foregoing, forward-looking statements contained in this communication include statements relying on a number of assumptions concerning future events and are subject to a number of uncertainties and factors, many of which are outside the control of the company, which could cause actual results to differ materially from such statements. Accordingly, investors should not place undue reliance on forward-looking statements as a prediction of actual results. The forward-looking statements may include, but are not limited to the expected future growth, dividends and distributions; and plans and objectives of management for future operations. Forward-looking statements may be identified by words such as “believe,” “intend,” “expect,” “may,” “should,” “will,” “anticipate,” “could,” “estimate,” “plan,” “predict,” “project” and variations of these words or similar expressions (or the negative versions of such words or expressions). While the company believes that the assumptions concerning future events are reasonable, it cautions that there are inherent difficulties in predicting certain important factors that could impact the future performance or results of its business. Among the factors that could cause results to differ materially from those indicated by such forward-looking statements are: the failure to realize the anticipated results from the new products being developed or new technologies being deployed; the failure to realize the anticipated selling, general and administrative expense savings from restructuring; local, regional and national economic conditions and the impact they may have on the company and its customers; disruption caused by health epidemics; conditions in the ethanol and biofuels industry, including a sustained decrease in the level of supply or demand for ethanol and biofuels or a sustained decrease in the price of ethanol or biofuels, distillers grains, Ultra-High Protein, and renewable corn oil; competition in the ethanol industry and other industries in which we operate; commodity market risks, including those that may result from weather conditions, changes in government policies, and global political or economic issues; the financial condition of the company’s customers and counterparties; any non-performance by customers and counterparties of their contractual obligations; changes in safety, health, environmental and other governmental policy and regulation, including changes to tax laws such as the One Big Beautiful Bill Act, tariffs, renewable fuel programs, tax credit programs, and low carbon programs; risks related to acquisition and disposition activities and achieving anticipated results; risks associated with merchant trading; the results of any reviews, investigations or other proceedings by government authorities; the performance of the company; and other factors detailed in reports filed with the Securities and Exchange Commission (the “SEC”).
The foregoing list of factors is not exhaustive. The forward-looking statements in this press release speak only as of the date they are made and the company assumes no obligation and does not intend to update or revise these forward-looking statements, whether as a result of new information, future events or otherwise, except as required by securities and other applicable laws. We have based these forward-looking statements on our current expectations and assumptions about future events. While the company’s management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond the company’s control. These risks, contingencies and uncertainties relate to, among other matters, the risks and uncertainties set forth in the “Risk Factors” section of the company’s Annual Report on Form 10-K for the year ended
|
CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) |
|||||
|
|
|||||
|
|
|
||||
|
|
|
2025 |
|
|
2024 |
|
|
(unaudited) |
|
|
||
|
ASSETS |
|||||
|
Current assets |
|
|
|
||
|
Cash and cash equivalents |
$ |
182,319 |
|
$ |
173,041 |
|
Restricted cash |
|
47,813 |
|
|
36,354 |
|
Accounts receivable, net |
|
74,374 |
|
|
94,901 |
|
Inventories |
|
148,095 |
|
|
227,444 |
|
Derivative financial instruments |
|
11,494 |
|
|
10,154 |
|
Prepaid expenses and other |
|
18,117 |
|
|
27,138 |
|
Total current assets |
|
482,212 |
|
|
569,032 |
|
Property and equipment, net |
|
957,256 |
|
|
1,042,460 |
|
Operating lease right-of-use assets |
|
63,849 |
|
|
72,161 |
|
Deferred income taxes, net |
|
33,837 |
|
|
— |
|
Other assets |
|
41,242 |
|
|
98,521 |
|
Total assets |
$ |
1,578,396 |
|
$ |
1,782,174 |
|
|
|
|
|
||
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||
|
Current liabilities |
|
|
|
||
|
Accounts payable |
$ |
134,912 |
|
$ |
154,817 |
|
Accrued and other liabilities |
|
66,828 |
|
|
53,712 |
|
Derivative financial instruments |
|
7,901 |
|
|
9,500 |
|
Operating lease current liabilities |
|
21,557 |
|
|
24,711 |
|
Short-term notes payable and other borrowings |
|
33,584 |
|
|
140,829 |
|
Current maturities of long-term debt |
|
3,924 |
|
|
2,118 |
|
Total current liabilities |
|
268,706 |
|
|
385,687 |
|
Long-term debt |
|
361,992 |
|
|
432,460 |
|
Operating lease long-term liabilities |
|
43,648 |
|
|
49,190 |
|
Carbon equipment liabilities |
|
104,217 |
|
|
17,918 |
|
Other liabilities |
|
27,862 |
|
|
22,382 |
|
Total liabilities |
|
806,425 |
|
|
907,637 |
|
|
|
|
|
||
|
Stockholders' equity |
|
|
|
||
|
Total Green Plains stockholders' equity |
|
766,247 |
|
|
865,215 |
|
Noncontrolling interests |
|
5,724 |
|
|
9,322 |
|
Total stockholders' equity |
|
771,971 |
|
|
874,537 |
|
Total liabilities and stockholders' equity |
$ |
1,578,396 |
|
$ |
1,782,174 |
|
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited, in thousands except per share amounts) |
|||||||||||||||
|
|
|||||||||||||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues |
$ |
428,849 |
|
|
$ |
584,022 |
|
|
$ |
2,091,680 |
|
|
$ |
2,458,796 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Costs and expenses |
|
|
|
|
|
|
|
||||||||
|
Cost of goods sold (excluding depreciation and amortization expenses reflected below) |
|
388,698 |
|
|
|
577,871 |
|
|
|
1,954,754 |
|
|
|
2,328,346 |
|
|
Selling, general and administrative expenses |
|
22,861 |
|
|
|
25,616 |
|
|
|
122,713 |
|
|
|
118,045 |
|
|
Loss (gain) on sale of assets, net |
|
427 |
|
|
|
— |
|
|
|
(31,535 |
) |
|
|
(30,723 |
) |
|
Depreciation and amortization expenses |
|
23,519 |
|
|
|
21,446 |
|
|
|
98,434 |
|
|
|
90,587 |
|
|
Impairment of assets held for sale |
|
3,838 |
|
|
|
— |
|
|
|
14,562 |
|
|
|
— |
|
|
Total costs and expenses |
|
439,343 |
|
|
|
624,933 |
|
|
|
2,158,928 |
|
|
|
2,506,255 |
|
|
Operating loss |
|
(10,494 |
) |
|
|
(40,911 |
) |
|
|
(67,248 |
) |
|
|
(47,459 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense) |
|
|
|
|
|
|
|
||||||||
|
Interest income |
|
1,454 |
|
|
|
1,823 |
|
|
|
4,180 |
|
|
|
7,560 |
|
|
Interest expense |
|
(6,093 |
) |
|
|
(7,726 |
) |
|
|
(76,668 |
) |
|
|
(33,095 |
) |
|
Other, net |
|
146 |
|
|
|
424 |
|
|
|
(4,081 |
) |
|
|
1,696 |
|
|
Total other income (expense) |
|
(4,493 |
) |
|
|
(5,479 |
) |
|
|
(76,569 |
) |
|
|
(23,839 |
) |
|
Loss before income taxes and loss from equity method investees |
|
(14,987 |
) |
|
|
(46,390 |
) |
|
|
(143,817 |
) |
|
|
(71,298 |
) |
|
Income tax benefit (expense) |
|
28,508 |
|
|
|
(6,981 |
) |
|
|
51,746 |
|
|
|
(6,212 |
) |
|
Loss from equity method investees, net of income taxes |
|
(627 |
) |
|
|
(1,295 |
) |
|
|
(28,929 |
) |
|
|
(3,679 |
) |
|
Net income (loss) |
|
12,894 |
|
|
|
(54,666 |
) |
|
|
(121,000 |
) |
|
|
(81,189 |
) |
|
Net income attributable to noncontrolling interests |
|
954 |
|
|
|
269 |
|
|
|
278 |
|
|
|
1,308 |
|
|
Net income (loss) attributable to Green Plains |
$ |
11,940 |
|
|
$ |
(54,935 |
) |
|
$ |
(121,278 |
) |
|
$ |
(82,497 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share |
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to Green Plains - basic |
$ |
0.17 |
|
|
$ |
(0.86 |
) |
|
$ |
(1.80 |
) |
|
$ |
(1.29 |
) |
|
Net income (loss) attributable to Green Plains - diluted |
$ |
0.17 |
|
|
$ |
(0.86 |
) |
|
$ |
(1.80 |
) |
|
$ |
(1.29 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares outstanding |
|
|
|
|
|
|
|||||||||
|
Basic |
|
69,482 |
|
|
|
63,961 |
|
|
|
67,496 |
|
|
|
63,796 |
|
|
Diluted |
|
73,619 |
|
|
|
63,961 |
|
|
|
67,496 |
|
|
|
63,796 |
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited, in thousands) |
|||||||
|
|
|||||||
|
|
Twelve Months Ended
|
||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
Cash flows from operating activities |
|
|
|
||||
|
Net loss |
$ |
(121,000 |
) |
|
$ |
(81,189 |
) |
|
Noncash operating adjustments |
|
|
|
||||
|
Depreciation and amortization |
|
98,434 |
|
|
|
90,587 |
|
|
Gain on sale of assets, net |
|
(31,535 |
) |
|
|
(30,723 |
) |
|
Impairment of assets held for sale |
|
14,562 |
|
|
|
— |
|
|
Inventory lower of cost or net realizable value adjustment |
|
1,463 |
|
|
|
2,143 |
|
|
Amortization of debt issuance costs and non-cash interest expense |
|
9,967 |
|
|
|
2,277 |
|
|
Loss on extinguishment of debt |
|
36,906 |
|
|
|
1,763 |
|
|
Deferred income taxes |
|
(52,985 |
) |
|
|
3,944 |
|
|
Stock-based compensation |
|
17,122 |
|
|
|
8,274 |
|
|
Loss from equity method investees, net of income taxes |
|
28,929 |
|
|
|
3,679 |
|
|
Other |
|
9,943 |
|
|
|
740 |
|
|
Net change in working capital |
|
99,058 |
|
|
|
(31,460 |
) |
|
Net cash provided by (used in) operating activities |
|
110,864 |
|
|
|
(29,965 |
) |
|
|
|
|
|
||||
|
Cash flows from investing activities |
|
|
|
||||
|
Purchases of property and equipment, net |
|
(37,199 |
) |
|
|
(95,084 |
) |
|
Proceeds from the sale of assets, net |
|
179,909 |
|
|
|
48,704 |
|
|
Proceeds for the sale of equity method investment |
|
24,332 |
|
|
|
— |
|
|
Investment in equity method investees |
|
(4,909 |
) |
|
|
(15,672 |
) |
|
Net cash provided by (used in) investing activities |
|
162,133 |
|
|
|
(62,052 |
) |
|
|
|
|
|
||||
|
Cash flows from financing activities |
|
|
|
||||
|
Net payments - long term debt |
|
(102,598 |
) |
|
|
(61,697 |
) |
|
Net proceeds (payments) - short-term borrowings |
|
(107,702 |
) |
|
|
33,962 |
|
|
Payments on extinguishment of non-controlling interest |
|
— |
|
|
|
(29,196 |
) |
|
Payments for repurchase of common stock |
|
(30,000 |
) |
|
|
— |
|
|
Other |
|
(11,960 |
) |
|
|
(20,419 |
) |
|
Net cash used in financing activities |
|
(252,260 |
) |
|
|
(77,350 |
) |
|
|
|
|
|
||||
|
Net change in cash and cash equivalents, and restricted cash |
|
20,737 |
|
|
|
(169,367 |
) |
|
Cash and cash equivalents, and restricted cash, beginning of period |
|
209,395 |
|
|
|
378,762 |
|
|
Cash and cash equivalents, and restricted cash, end of period |
$ |
230,132 |
|
|
$ |
209,395 |
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Reconciliation of total cash and cash equivalents, and restricted cash |
|
|
|
||||
|
Cash and cash equivalents |
$ |
182,319 |
|
|
$ |
173,041 |
|
|
Restricted cash |
|
47,813 |
|
|
|
36,354 |
|
|
Total cash and cash equivalents, and restricted cash |
$ |
230,132 |
|
|
$ |
209,395 |
|
|
RECONCILIATIONS TO NON-GAAP FINANCIAL MEASURES (unaudited, in thousands) |
|||||||||||||||
|
|
|||||||||||||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Net income (loss) |
$ |
12,894 |
|
|
$ |
(54,666 |
) |
|
$ |
(121,000 |
) |
|
$ |
(81,189 |
) |
|
Interest expense |
|
6,093 |
|
|
|
7,726 |
|
|
|
76,668 |
|
|
|
33,095 |
|
|
Income tax expense (benefit), net of equity method income taxes |
|
(28,508 |
) |
|
|
6,575 |
|
|
|
(52,419 |
) |
|
|
5,153 |
|
|
Depreciation and amortization (1) |
|
23,519 |
|
|
|
21,446 |
|
|
|
98,434 |
|
|
|
90,587 |
|
|
EBITDA |
|
13,998 |
|
|
|
(18,919 |
) |
|
|
1,683 |
|
|
|
47,646 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Restructuring costs |
|
2,526 |
|
|
|
— |
|
|
|
24,341 |
|
|
|
— |
|
|
Loss (gain) on sale of assets, net |
|
427 |
|
|
|
— |
|
|
|
(31,535 |
) |
|
|
(30,723 |
) |
|
Impairment of assets held for sale |
|
3,838 |
|
|
|
— |
|
|
|
14,562 |
|
|
|
— |
|
|
Other expense (2) |
|
— |
|
|
|
— |
|
|
|
2,025 |
|
|
|
— |
|
|
45Z production tax credits (3) |
|
27,640 |
|
|
|
— |
|
|
|
54,161 |
|
|
|
— |
|
|
Loss on sale of equity method investment |
|
669 |
|
|
|
— |
|
|
|
26,856 |
|
|
|
— |
|
|
Proportional share of EBITDA adjustments to equity method investees |
|
45 |
|
|
|
753 |
|
|
|
1,918 |
|
|
|
1,792 |
|
|
Adjusted EBITDA |
$ |
49,143 |
|
|
$ |
(18,166 |
) |
|
$ |
94,011 |
|
|
$ |
18,715 |
|
|
(1) |
Excludes amortization of operating lease right-of-use assets and amortization of debt issuance costs. |
|
|
(2) |
Other expense includes non-cash expense related to the revaluation of liability-based warrants recorded in other, net on the consolidated statements of operations for the twelve months ended |
|
|
(3) |
45Z production tax credits are recorded within income tax benefit on the consolidated statements of operations for the three and twelve months ended |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260205476923/en/
Investors:
Media: 402.884.8700 | media@gpreinc.com
Source: