LEXINGTON, Ky., May 3, 2023
/PRNewswire/ -- Ramaco Resources, Inc. (NASDAQ: METC, "Ramaco" or
the "Company"), a leading operator and developer of high-quality,
low-cost metallurgical coal, today reported financial results for
the three months ended March 31,
2023.
FIRST QUARTER 2023 HIGHLIGHTS
- The Company had net income of $25.3
million (diluted EPS of $0.57)
compared to $14.4 million (diluted
EPS of $0.32) in the fourth quarter
of 2022. Adjusted earnings before interest, taxes, depreciation,
amortization, certain non-operating expenses, and equity-based
compensation ("Adjusted EBITDA"), a non-GAAP measure, was
$48.3 million for the three months
ended March 31, 2023. This compared
to $31.9 million of Adjusted EBITDA
for the three months ended December 31,
2022. First quarter Adjusted EBITDA and net income were
negatively affected by $3 million and
$2 million respectively from the
Berwind mine idle costs. (See
"Reconciliation of Non-GAAP Measure" below.)
- The Company stated that 2.7 million tons or 81% of 2023
forecast production is now contracted. Of this amount, 1.9 million
tons is fixed price business at an average of $197 per ton, with the balance priced against a
floating index.
MARKET COMMENTARY / 2023 OUTLOOK
- In both a separate press release, and letter to
shareholders, the Company reported independent findings from Weir
International, Inc. ("Weir") that its fee owned Brook Mine in
Sheridan, Wyoming possesses a
significant unconventional deposit of Rare Earth Elements ("REEs")
with cores exhibiting high relative concentrations of heavy REEs
("HREE") as well as lighter REEs. These HREEs with permanent
magnetic properties include Terbium ("Tb") and Dysprosium ("Dy").
The lighter REEs with magnetic properties include Neodymium ("Nd")
and Praseodymium ("Pr"). We of course recognize that any new mine
project, especially one involving emerging technology, is fraught
with uncertainty. There is much technical and related work to do
before we can determine the commercial feasibility of REE
extraction at the Brook Mine.
- The first section at the Berwind No. 1 mine has ramped
production in-line with expectations since the Company began mining
in March following the July 2022
ignition event. The Board of Directors recently approved advancing
production in the second section of the Berwind mine to mid-2023 from 2024. Capital
expenditures for this section should total approximately
$3 million and it should add ~300,000
tons of incremental annualized production by late 2023.
- Initial surface production recently began at the new
Maben low volatile coal mine. The
Company also anticipates the imminent startup of its Elk Creek preparation plant expansion project.
This is expected to increase processing capacity at Elk Creek from 2 million to 3 million tons per
year.
- 2023 production guidance is increased from 3.0 – 3.5 million
tons to 3.1 – 3.6 million tons, following strong first quarter
results. 2023 sales guidance is increased from 3.2 – 3.7 million
tons to 3.3 – 3.8 million tons, representing a 45% increase versus
2022 sales.
- Second quarter of 2023 sales are expected to increase
modestly versus first quarter of 2023 levels of 757,000 tons. By
the second half of 2023, the Company expects to ramp production and
sales to a run-rate of roughly 1 million tons per quarter.
- U.S. metallurgical coal spot pricing is currently down
almost 25% from first quarter of 2023 averages on the back of
renewed global economic concerns. If indices remain at current
levels for the duration of the second quarter, we anticipate our
second quarter average realized pricing for company produced coal,
excluding transportation charges, to fall roughly 9 – 11% from
first quarter levels of $185/ton.
MANAGEMENT COMMENTARY
Randall Atkins, Ramaco Resources'
Chairman and Chief Executive Officer commented, "Earlier this year
I said that our goal in 2023 is simply to execute. After a number
of operational setbacks in 2022, as well as ongoing transportation
challenges, I am pleased to say that this quarter we executed
better than we had expected.
In the first quarter, we achieved both record production of
834,000 tons and record sales of 757,000 tons. In addition, despite
continued inflationary pressures, our non-GAAP cash cost of sales,
which excludes transportation and idle mine costs, fell from
$114 per ton in the fourth quarter of
2022 to $105 per ton in the first
quarter of 2023. Elk Creek cash
costs declined over 10% sequentially to $90 per ton in the first quarter. We also look
forward to the second half production ramp at Berwind helping our overall cash mine costs to
decline over the balance of the year.
Our sales team continues to aggressively increase our global
footprint. After our inaugural sale to India earlier in the year, I am pleased to
report that we have recently added sales to two new countries:
Japan and Indonesia. Overall, the Company now has 2.7
million tons contracted, or 81% of forecasted 2023 production. Of
this contracted production, 1.9 million tons have been sold at an
average fixed price of $197 per ton,
with the balance being export sales priced against a floating
index.
While overall pricing has fallen on the back of global economic
concerns, Ramaco is continuing to focus on what we can control. In
terms of our continued commitment to responsibly growing
production, I am pleased to note that the first section at the
Berwind No. 1 mine restarted early and has been ramping production
in-line with expectations. The Board recently approved pulling
forward the second section of the Berwind mine to mid-2023 from 2024, which
should both add ~300,000 tons of additional production on an
annualized basis by late 2023 and continue to reduce overall mine
costs. We also add two more milestones this quarter: the first
production from our new mine at Maben and a 50% increase of Elk Creek's preparation plant capacity from 2
to 3 million tons on an annualized basis.
Importantly, I would urge you to all read both our separate
press release, as well as my letter to shareholders regarding the
potentially transformative work we have been doing at our Brook
Mine in Sheridan, Wyoming, to
assess what may be among the most promising Rare Earth Element
("REE") deposits on a worldwide basis. An independent assessment of
the deposit has been conducted in conjunction with our reserve
engineers at Weir International and the National Energy Technology
Laboratory ("NETL"). Our initial conclusion is that the mine may
contain one of the largest unconventional deposits of REEs
discovered in the United States.
Core analysis performed to date shows high relative concentrations
of heavy REEs such as Terbium and Dysprosium, as well as lighter
REEs with magnetic properties such as Neodymium and
Praseodymium.
We of course recognize that any new mine project, especially one
involving emerging technology, is fraught with uncertainty.
However, given the magnitude of what we have discovered to date, we
intend to pursue a thoughtful investigation of this unique
opportunity. If that diligence continues on its present course
perhaps Ramaco can transform its footprint into becoming both a low
cost supplier of strategic REE critical materials from Wyoming as well as continuing as a producer of
metallurgical coal in Central
Appalachia. We intend to supply regular updates as this REE
project unfolds.
Finally, as we said before, our goal for 2023 remains to
execute on our objectives which are:
- To both increase our met coal production and processing
capacity and reduce costs.
- To continue to assess our potential REE deposit, with minimal
initial capital outlay.
- To pay down the majority of our remaining debt in order to
maintain our strong balance sheet.
- To pursue our dual longer-term objectives of combining an
increase in profitable production with a steady growth in return of
capital to our shareholders."
Key operational and financial metrics are presented below:
|
|
|
|
|
|
|
|
|
|
|
Key
Metrics
|
|
|
|
|
|
|
|
|
|
|
|
1Q23
|
|
4Q22
|
Change
|
|
1Q22
|
Change
|
Total Tons Sold
('000)
|
|
757
|
|
|
675
|
12 %
|
|
|
583
|
30 %
|
Revenue
($mm)
|
$
|
166.4
|
|
$
|
135.2
|
23 %
|
|
$
|
154.9
|
7 %
|
Cost of Sales
($mm)
|
$
|
110.5
|
|
$
|
95.4
|
16 %
|
|
$
|
81.3
|
36 %
|
Non-GAAP Pricing of
Company Produced Tons ($/Ton)
|
$
|
185
|
|
$
|
182
|
2 %
|
|
$
|
234
|
(21) %
|
Non-GAAP Cash Cost of
Sales - Company Produced ($/Ton)*
|
$
|
105
|
|
$
|
114
|
(8) %
|
|
$
|
106
|
(1) %
|
Non-GAAP Cash Margins
on Company Produced ($/Ton)
|
$
|
80
|
|
$
|
68
|
18 %
|
|
$
|
128
|
(38) %
|
Net Income
($mm)
|
$
|
25.3
|
|
$
|
14.4
|
76 %
|
|
$
|
41.5
|
(39) %
|
Diluted Earnings per
Share
|
$
|
0.57
|
|
$
|
0.32
|
75 %
|
|
$
|
0.92
|
(39) %
|
Adjusted EBITDA
($mm)
|
$
|
48.3
|
|
$
|
31.9
|
51 %
|
|
$
|
64.1
|
(25) %
|
Capex ($mm)
|
$
|
23.5
|
|
$
|
31.6
|
(26) %
|
|
$
|
19.7
|
19 %
|
Adjusted EBITDA less
Capex ($ mm)
|
$
|
24.7
|
|
$
|
0.3
|
7985 %
|
|
$
|
44.3
|
(44) %
|
|
* Adjusted to include
the royalty savings from the Ramaco Coal transaction for 1Q22.
Excludes Berwind idle costs in 1Q23 and 4Q22.
|
FIRST QUARTER 2023 PERFORMANCE
In the following paragraphs, all references to "quarterly"
periods or to "the quarter" refer to the first quarter of 2023,
unless specified otherwise.
Year over Year Quarterly Comparison
Overall production in the quarter was 834,000 tons, up 25% from
the same period of 2022. The Elk
Creek complex produced 611,000 tons. Production from the
Berwind and Knox Creek Mining
complexes increased from 163,000 tons in the first quarter of 2022
to 223,000 tons this quarter. Overall total sales were a quarterly
record of 757,000 tons, up from 583,000 tons in the first quarter
of 2022. We saw a meaningful improvement in transportation service
in the first quarter, and we applaud the efforts of our railroad
partners.
Cash margins on Company produced coal were $80 per ton during the quarter, down 38% from the
same period of 2022, based on non-GAAP revenue (FOB mine) and
non-GAAP cash cost of sales. Quarterly pricing was $185 per ton of Company produced coal sold, which
was 21% lower compared to the first quarter of 2022.
Company produced cash mine costs excluding transportation and
idle mine costs were $105 per ton,
which was 1% lower than for the same period of 2022. Cash mine
costs at Elk Creek were
$90 per ton during the quarter. This
compared to cash mine costs at Elk
Creek of $98 per ton during
the same period of 2022. Elk Creek
costs are expected to stay near current levels, while overall cash
costs are anticipated to move lower, especially in the second half
of 2023 as the Berwind Complex ramps production.
Sequential Fourth Quarter Comparison
Overall production of 834,000 tons in the first quarter of 2023
was up 139,000 tons compared with the fourth quarter of 2022, as
new mines ramped up production. Total sales volume of 757,000 tons
was up 12% from the fourth quarter of 2022 level of 675,000
tons.
Cash margins on Company produced coal were $80 per ton compared to $68 per ton in the fourth quarter of 2022, based
on non-GAAP revenue (FOB mine) and non-GAAP cash cost of sales. The
increase in margin was mainly due to lower cash costs, with first
quarter cash costs of $105 per ton on
company produced coal compared to $114 per ton in the fourth quarter of 2022.
BALANCE SHEET AND LIQUIDITY
As of March 31, 2023, the Company
had liquidity of $65.4 million,
consisting of $36.6 million of cash
plus $28.8 million of availability
under our revolving credit facility. This compared to liquidity of
$49.1 million as of December 31, 2022.
Compared to December 31, 2022,
accounts receivable increased by $29.9
million, and inventories increased by $6.0 million. We expect a meaningful decline
in inventory in the second half of 2023, on the back of both
improved rail service and the 50% increase in processing capacity
at the Elk Creek preparation
plant.
First quarter capital expenditures totaled $23.5 million. This was a decrease of 26% versus
$31.6 million for the fourth quarter
of 2022. The decrease was attributable to the completion of the
renovation at the Berwind complex
preparation plant in the fourth quarter of 2022.
The Company's effective quarterly tax rate was 18%, excluding
discrete items. For the first quarter of 2023, we recognized income
tax expense of $5.5 million, as
compared with $3.1 million in the
fourth quarter of 2022. While the Company anticipates an
overall tax rate of 20-25% in 2023, the cash tax rate in 2023 is
anticipated to be just 5-10%.
In February 2023, KeyBank, N.A.
("KeyBank") led a syndicate of five banks that increased the
Company's overall revolving credit facility to $175 million. Under its terms, this consists of
an aggregate revolving commitment of $125
million together with an accordion feature providing an
additional $50 million which would be
available upon the Company's request and subject to the terms and
conditions of the facility.
The following summarizes key sales, production and financial
metrics for the periods noted:
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
|
March 31,
|
|
December
31,
|
|
March 31,
|
In thousands, except
per ton amounts
|
|
2023
|
|
2022
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
Sales Volume
(tons)
|
|
|
|
|
|
|
|
|
|
Company
|
|
|
727
|
|
|
643
|
|
|
573
|
Purchased
|
|
|
29
|
|
|
32
|
|
|
10
|
Total
|
|
|
757
|
|
|
675
|
|
|
583
|
|
|
|
|
|
|
|
|
|
|
Company Production
(tons)
|
|
|
|
|
|
|
|
|
|
Elk Creek Mining
Complex
|
|
|
611
|
|
|
537
|
|
|
503
|
Berwind Mining Complex
(includes Knox Creek)
|
|
|
223
|
|
|
158
|
|
|
163
|
Total
|
|
|
834
|
|
|
695
|
|
|
666
|
|
|
|
|
|
|
|
|
|
|
Company Produced
Financial Metrics (a)
|
|
|
|
|
|
|
|
|
|
Average revenue per
ton
|
|
$
|
185
|
|
$
|
182
|
|
$
|
234
|
Average cash costs of
coal sold*
|
|
|
105
|
|
|
114
|
|
|
106
|
Average cash margin
per ton
|
|
$
|
80
|
|
$
|
68
|
|
$
|
128
|
|
|
|
|
|
|
|
|
|
|
Elk Creek Financial
Metrics (a)
|
|
|
|
|
|
|
|
|
|
Average revenue per
ton
|
|
$
|
194
|
|
$
|
193
|
|
$
|
236
|
Average cash costs of
coal sold*
|
|
|
90
|
|
|
101
|
|
|
98
|
Average cash margin
per ton
|
|
$
|
104
|
|
$
|
92
|
|
$
|
138
|
|
|
|
|
|
|
|
|
|
|
Purchased Coal
Financial Metrics (a)
|
|
|
|
|
|
|
|
|
|
Average revenue per
ton
|
|
$
|
245
|
|
$
|
152
|
|
$
|
354
|
Average cash costs of
coal sold
|
|
|
209
|
|
|
119
|
|
|
300
|
Average cash margin
per ton
|
|
$
|
36
|
|
$
|
33
|
|
$
|
54
|
|
|
|
|
|
|
|
|
|
|
Capital
Expenditures
|
|
$
|
23,546
|
|
$
|
31,628
|
|
$
|
19,742
|
|
|
|
|
|
|
(a)
|
Excludes
transportation. Cash costs of coal sold are defined and reconciled
under "Reconciliation of Non-GAAP Measures."
|
* Adjusted to
include the royalty savings from the Ramaco Coal transaction for
1Q22. Excludes Berwind idle costs in 4Q22 and 1Q23.
|
FINANCIAL
GUIDANCE
|
|
(In thousands,
except per ton amounts and percentages)
|
|
|
|
|
|
|
|
|
|
Full-Year
|
|
Full-Year
|
|
|
|
2023 Guidance
|
|
2022
|
Company Production
(tons)
|
|
|
|
|
|
Elk Creek Mining
Complex
|
|
|
2,200 -
2,400
|
|
2,033
|
Berwind & Knox
Creek Mining Complex
|
|
|
900 - 1,200
|
|
651
|
Total
|
|
|
3,100 -
3,600
|
|
2,684
|
|
|
|
|
|
|
Sales (tons)
(a)
|
|
|
3,300 -
3,800
|
|
2,450
|
|
|
|
|
|
|
Cash Costs Per Ton -
Company Produced (b)
|
|
$
|
97 - 103
|
$
|
105
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
Capital Expenditures
(c)
|
|
$
|
65,000 -
80,000
|
$
|
123,012
|
Selling, general and
administrative expense (d)
|
|
$
|
34,000 -
37,000
|
$
|
31,810
|
Depreciation, depletion
and amortization expense
|
|
$
|
48,000 -
52,000
|
$
|
41,194
|
Interest expense,
net
|
|
$
|
9,000 -
10,000
|
$
|
6,829
|
Effective tax rate
(e)
|
|
|
20 -
25%
|
|
22 %
|
Cash tax
rate
|
|
|
5 -
10%
|
|
11 %
|
Berwind Idle
Costs
|
|
$
|
3,000
|
$
|
9,474
|
|
|
|
|
|
|
|
|
|
|
(a)
|
2023 guidance
includes a small amount of purchased coal.
|
|
(b)
|
Adjusted to include
the royalty savings from the Ramaco Coal transaction for 2022.
Excludes Berwind idle costs.
|
|
(c)
|
Excludes Ramaco Coal
and Maben purchase price.
|
|
(d)
|
Excludes stock-based
compensation.
|
|
(e)
|
Normalized, to
exclude discrete items.
|
Committed 2023 Sales
Volume(a)
|
|
(In millions, except
per ton amounts)
|
|
|
|
|
|
|
|
|
Volume
|
|
Average Price
|
North America, fixed
priced
|
|
1.2
|
|
$
|
196
|
Seaborne, fixed
priced
|
|
0.7
|
|
$
|
200
|
Total, fixed
priced
|
|
1.9
|
|
$
|
197
|
Indexed
priced
|
|
0.8
|
|
|
|
Total committed
tons
|
|
2.7
|
|
|
|
(a)
|
Amounts as of March
31, 2023 and includes a small amount of purchased coal. Totals may
not add due to rounding.
|
ABOUT RAMACO RESOURCES
Ramaco Resources, Inc. is an operator and developer of
high-quality, low-cost metallurgical coal in southern West Virginia, southwestern Virginia and southwestern Pennsylvania. Its executive offices are in
Lexington, Kentucky, with
operational offices in Charleston, West
Virginia and Sheridan,
Wyoming. The Company currently has three active mining
complexes in Central Appalachia
and one mine not yet in production near Sheridan, Wyoming. Contiguous to the
Wyoming mine, the Company operates
a research and pilot facility related to the production of advanced
carbon products and materials from coal. In connection with these
activities, it holds a body of roughly 50 intellectual property
patents, pending applications, exclusive licensing agreements and
various trademarks. News and additional information about Ramaco
Resources, including filings with the Securities and Exchange
Commission, are available at http://www.ramacoresources.com.
For more information, contact investor relations at (859)
244-7455.
FIRST QUARTER 2023 CONFERENCE CALL
Ramaco Resources will hold its quarterly conference call and
webcast at 9:00 AM Eastern Time (ET)
on Thursday, May 4, 2023. An accompanying slide deck will be
available at
https://www.ramacoresources.com/investors-center/events-calendar/ immediately
before the conference call.
To participate in the live teleconference on May 4, 2023:
Domestic Live: (800) 274-8461
International Live: (203) 518-9814
Conference ID: METCQ123
Web link: Click Here
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING
STATEMENTS
Certain statements contained in this news release constitute
"forward-looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995. These forward-looking
statements represent Ramaco Resources' expectations or beliefs
concerning guidance, future events, anticipated revenue, future
demand and production levels, macroeconomic trends, the development
of ongoing projects, costs and expectations regarding operating
results, and it is possible that the results described in this news
release will not be achieved. These forward-looking statements are
subject to risks, uncertainties and other factors, many of which
are outside of Ramaco Resources' control, which could cause actual
results to differ materially from the results discussed in the
forward-looking statements. These factors include, without
limitation, risks related to the impact of the COVID-19 global
pandemic, unexpected delays in our current mine development
activities, the ability to successfully ramp up production at the
Berwind and Know Creek complexes,
the timing of the Elk Creek
preparation plant to come online, failure of our sales commitment
counterparties to perform, increased government regulation of coal
in the United States or
internationally, the further decline of demand for coal in export
markets and underperformance of the railroads, the expected
benefits of the Ramaco Coal and Maben acquisitions to the
Company's shareholders, and the anticipated benefits and impacts of
the Ramaco Coal and Maben acquisitions. Any forward-looking
statement speaks only as of the date on which it is made, and,
except as required by law, Ramaco Resources does not undertake any
obligation to update or revise any forward-looking statement,
whether as a result of new information, future events or otherwise.
New factors emerge from time to time, and it is not possible for
Ramaco Resources to predict all such factors. When considering
these forward-looking statements, you should keep in mind the risk
factors and other cautionary statements found in Ramaco Resources'
filings with the Securities and Exchange Commission ("SEC"),
including its Annual Report on Form 10-K and Quarterly Reports on
Form 10-Q. The risk factors and other factors noted in Ramaco
Resources' SEC filings could cause its actual results to differ
materially from those contained in any forward-looking
statement.
Ramaco Resources,
Inc.
Unaudited Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31,
|
In thousands, except
per share amounts
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
166,360
|
|
$
|
154,882
|
|
|
|
|
|
|
|
Costs and
expenses
|
|
|
|
|
|
|
Cost of sales
(exclusive of items shown separately below)
|
|
|
110,549
|
|
|
81,253
|
Asset retirement
obligations accretion
|
|
|
350
|
|
|
235
|
Depreciation, depletion
and amortization
|
|
|
11,852
|
|
|
8,680
|
Selling, general and
administrative
|
|
|
11,742
|
|
|
11,824
|
Total costs and
expenses
|
|
|
134,493
|
|
|
101,992
|
|
|
|
|
|
|
|
Operating
income
|
|
|
31,867
|
|
|
52,890
|
|
|
|
|
|
|
|
Other income,
net
|
|
|
1,247
|
|
|
366
|
Interest expense,
net
|
|
|
(2,309)
|
|
|
(1,130)
|
Income before
tax
|
|
|
30,805
|
|
|
52,126
|
Income tax
expense
|
|
|
5,548
|
|
|
10,655
|
Net income
|
|
$
|
25,257
|
|
$
|
41,471
|
|
|
|
|
|
|
|
Earnings per common
share
|
|
|
|
|
|
|
Basic earnings per
share
|
|
$
|
0.57
|
|
$
|
0.94
|
Diluted earnings per
share
|
|
$
|
0.57
|
|
$
|
0.92
|
|
|
|
|
|
|
|
Basic weighted average
shares outstanding
|
|
|
44,281
|
|
|
44,181
|
Diluted weighted
average shares outstanding
|
|
|
44,692
|
|
|
44,908
|
|
|
|
|
|
|
|
Ramaco Resources,
Inc.
Unaudited
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
In thousands, except
per-share amounts
|
|
March 31, 2023
|
|
December 31, 2022
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
36,616
|
|
$
|
35,613
|
Accounts
receivable
|
|
|
71,099
|
|
|
41,174
|
Inventories
|
|
|
50,971
|
|
|
44,973
|
Prepaid expenses and
other
|
|
|
19,005
|
|
|
25,729
|
Total current
assets
|
|
|
177,691
|
|
|
147,489
|
Property, plant and
equipment, net
|
|
|
444,075
|
|
|
429,842
|
Financing lease
right-of-use assets, net
|
|
|
12,443
|
|
|
12,905
|
Advanced coal
royalties
|
|
|
3,277
|
|
|
3,271
|
Other
|
|
|
3,830
|
|
|
2,832
|
Total Assets
|
|
$
|
641,316
|
|
$
|
596,339
|
|
|
|
|
|
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
49,850
|
|
$
|
34,825
|
Accrued
expenses
|
|
|
33,070
|
|
|
41,806
|
Asset retirement
obligations
|
|
|
29
|
|
|
29
|
Current portion of
long-term debt
|
|
|
29,684
|
|
|
35,639
|
Current portion of
related party debt
|
|
|
30,000
|
|
|
40,000
|
Current portion of
financing lease obligations
|
|
|
6,114
|
|
|
5,969
|
Insurance financing
liability
|
|
|
2,415
|
|
|
4,577
|
Total current
liabilities
|
|
|
151,162
|
|
|
162,845
|
Asset retirement
obligations
|
|
|
29,206
|
|
|
28,856
|
Long-term debt,
net
|
|
|
45,567
|
|
|
18,757
|
Long-term financing
lease obligations, net
|
|
|
3,980
|
|
|
4,917
|
Senior notes,
net
|
|
|
32,945
|
|
|
32,830
|
Deferred tax liability,
net
|
|
|
37,791
|
|
|
35,637
|
Other long-term
liabilities
|
|
|
3,742
|
|
|
3,299
|
Total
liabilities
|
|
|
304,393
|
|
|
287,141
|
|
|
|
|
|
|
|
Commitments and
contingencies
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
Stockholders'
Equity
|
|
|
|
|
|
|
Preferred stock, $0.01
par value
|
|
|
—
|
|
|
—
|
Common stock, $0.01 par
value
|
|
|
444
|
|
|
442
|
Additional paid-in
capital
|
|
|
171,531
|
|
|
168,711
|
Retained
earnings
|
|
|
164,948
|
|
|
140,045
|
Total stockholders'
equity
|
|
|
336,923
|
|
|
309,198
|
Total Liabilities and
Stockholders' Equity
|
|
$
|
641,316
|
|
$
|
596,339
|
|
|
|
|
|
|
|
Ramaco Resources,
Inc.
Unaudited Statement
of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31,
|
|
In
thousands
|
|
2023
|
|
2022
|
|
Cash flows from
operating activities
|
|
|
|
|
|
|
|
Net income
|
|
$
|
25,257
|
|
$
|
41,471
|
|
Adjustments to
reconcile net income to net cash from operating
activities:
|
|
|
|
|
|
|
|
Accretion of asset
retirement obligations
|
|
|
350
|
|
|
235
|
|
Depreciation,
depletion and amortization
|
|
|
11,852
|
|
|
8,680
|
|
Amortization of debt
issuance costs
|
|
|
149
|
|
|
121
|
|
Stock-based
compensation
|
|
|
2,937
|
|
|
1,887
|
|
Deferred income
taxes
|
|
|
2,154
|
|
|
5,015
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(29,925)
|
|
|
(3,194)
|
|
Prepaid expenses and
other current assets
|
|
|
4,779
|
|
|
1,807
|
|
Inventories
|
|
|
(5,998)
|
|
|
(3,752)
|
|
Other assets and
liabilities
|
|
|
(823)
|
|
|
(591)
|
|
Accounts
payable
|
|
|
13,902
|
|
|
18,653
|
|
Accrued
expenses
|
|
|
(3,272)
|
|
|
7,037
|
|
Net cash from
operating activities
|
|
|
21,362
|
|
|
77,369
|
|
|
|
|
|
|
|
|
|
Cash flow from
investing activities:
|
|
|
|
|
|
|
|
Purchases of property,
plant and equipment
|
|
|
(23,546)
|
|
|
(19,742)
|
|
Maben acquisition bond
recovery
|
|
|
1,182
|
|
|
—
|
|
Net cash from
investing activities
|
|
|
(22,364)
|
|
|
(19,742)
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
Proceeds from
borrowings
|
|
|
45,000
|
|
|
1,337
|
|
Payments of
dividends
|
|
|
(5,556)
|
|
|
(4,998)
|
|
Repayment of
borrowings
|
|
|
(24,145)
|
|
|
(2,519)
|
|
Repayment of Ramaco
Coal acquisition financing - related party
|
|
|
(10,000)
|
|
|
—
|
|
Repayments of financed
insurance payable
|
|
|
(1,433)
|
|
|
(105)
|
|
Repayments of financing
leased equipment
|
|
|
(1,746)
|
|
|
(1,635)
|
|
Shares surrendered for
withholding taxes payable
|
|
|
(115)
|
|
|
—
|
|
Net cash from
financing activities
|
|
|
2,005
|
|
|
(7,920)
|
|
|
|
|
|
|
|
|
|
Net change in cash and
cash equivalents and restricted cash
|
|
|
1,003
|
|
|
49,707
|
|
Cash and cash
equivalents and restricted cash, beginning of period
|
|
|
36,473
|
|
|
22,806
|
|
Cash and cash
equivalents and restricted cash, end of period
|
|
$
|
37,476
|
|
$
|
72,513
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Measures
Adjusted EBITDA
Adjusted EBITDA is used as a supplemental non-GAAP financial
measure by management and external users of our financial
statements, such as industry analysts, investors, lenders and
rating agencies. We believe Adjusted EBITDA is useful because
it allows us to more effectively evaluate our operating
performance.
We define Adjusted EBITDA as net income plus net interest
expense; equity-based compensation; depreciation, depletion, and
amortization expenses; income taxes; certain non-operating expenses
(charitable contributions), and accretion of asset retirement
obligations. Its most comparable GAAP measure is net income. A
reconciliation of net income to Adjusted EBITDA is included below.
Adjusted EBITDA is not intended to serve as a substitute for GAAP
measures of performance and may not be comparable to
similarly-titled measures presented by other companies.
|
|
|
|
|
|
|
|
|
|
(In
thousands)
|
|
Q1
2023
|
|
|
Q4
2022
|
|
Q1
2022
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net
Income to Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
25,257
|
|
$
|
14,386
|
|
$
|
41,471
|
Depreciation,
depletion and amortization
|
|
|
11,852
|
|
|
11,296
|
|
|
8,680
|
Interest expense,
net
|
|
|
2,309
|
|
|
1,506
|
|
|
1,130
|
Income tax
expense
|
|
|
5,548
|
|
|
3,085
|
|
|
10,655
|
EBITDA
|
|
|
44,966
|
|
|
30,273
|
|
|
61,936
|
Stock-based
compensation
|
|
|
2,937
|
|
|
2,031
|
|
|
1,887
|
Accretion of asset
retirement obligations
|
|
|
350
|
|
|
(370)
|
|
|
235
|
Adjusted
EBITDA
|
|
$
|
48,253
|
|
$
|
31,934
|
|
$
|
64,058
|
Non-GAAP revenue and cash cost per ton
Non-GAAP revenue per ton (FOB mine) is calculated as coal sales
revenue less transportation costs, divided by tons sold. Non-GAAP
cash cost per ton sold is calculated as cash cost of coal sales
less transportation costs and idle mine costs, divided by tons
sold. We believe revenue per ton (FOB mine) and cash cost per ton
provides useful information to investors as these enable investors
to compare revenue per ton and cash cost per ton for the Company
against similar measures made by other publicly-traded coal
companies and more effectively monitor changes in coal prices and
costs from period to period excluding the impact of transportation
costs, which are beyond our control. The adjustments made to arrive
at these measures are significant in understanding and assessing
the Company's financial performance. Revenue per ton sold (FOB
mine) and cash cost per ton are not measures of financial
performance in accordance with GAAP and therefore should not be
considered as a substitute to revenue and cost of sales under GAAP.
The tables below show how we calculate non-GAAP revenue and cash
cost per ton:
Non-GAAP revenue per ton
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31, 2023
|
|
Three months ended
March 31, 2022
|
|
|
Company
|
|
Purchased
|
|
|
|
|
Company
|
|
Purchased
|
|
|
|
(In thousands,
except per ton amounts)
|
|
Produced
|
|
Coal
|
|
Total
|
|
Produced
|
|
Coal
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
158,959
|
|
$
|
7,401
|
|
$
|
166,360
|
|
$
|
150,929
|
|
$
|
3,953
|
|
$
|
154,882
|
Less: Adjustments to
reconcile to Non-GAAP revenue (FOB mine)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transportation
costs
|
|
|
(24,270)
|
|
|
(176)
|
|
|
(24,446)
|
|
|
(17,131)
|
|
|
(239)
|
|
|
(17,370)
|
Non-GAAP revenue (FOB
mine)
|
|
$
|
134,689
|
|
$
|
7,225
|
|
$
|
141,914
|
|
$
|
133,798
|
|
$
|
3,714
|
|
$
|
137,512
|
Tons sold
|
|
|
727
|
|
|
29
|
|
|
757
|
|
|
573
|
|
|
10
|
|
|
583
|
Revenue per ton sold
(FOB mine)
|
|
$
|
185
|
|
$
|
245
|
|
$
|
188
|
|
$
|
234
|
|
$
|
354
|
|
$
|
236
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31, 2022
|
|
|
Company
|
|
Purchased
|
|
|
|
(In thousands,
except per ton amounts)
|
|
Produced
|
|
Coal
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
129,772
|
|
$
|
5,455
|
|
$
|
135,227
|
Less: Adjustments to
reconcile to Non-GAAP revenue (FOB mine)
|
|
|
|
|
|
|
|
|
|
Transportation
costs
|
|
|
(12,550)
|
|
|
(574)
|
|
|
(13,124)
|
Non-GAAP revenue (FOB
mine)
|
|
$
|
117,222
|
|
$
|
4,881
|
|
$
|
122,103
|
Tons sold
|
|
|
643
|
|
|
32
|
|
|
675
|
Revenue per ton sold
(FOB mine)
|
|
$
|
182
|
|
$
|
152
|
|
$
|
181
|
Non-GAAP cash cost per ton
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31, 2023
|
|
Three months ended
March 31, 2022
|
|
|
Company
|
|
Purchased
|
|
|
|
|
Company
|
|
Purchased
|
|
|
|
(In thousands,
except per ton amounts)
|
|
Produced
|
|
Coal
|
|
Total
|
|
Produced
|
|
Coal
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
sales
|
|
$
|
104,246
|
|
$
|
6,303
|
|
$
|
110,549
|
|
$
|
77,863
|
|
$
|
3,390
|
|
$
|
81,253
|
Less: Adjustments to
reconcile to Non-GAAP cash cost of sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transportation
costs
|
|
|
(24,347)
|
|
|
(134)
|
|
|
(24,481)
|
|
|
(17,134)
|
|
|
(239)
|
|
|
(17,373)
|
Idle mine
costs
|
|
|
(2,559)
|
|
|
—
|
|
|
(2,559)
|
|
|
—
|
|
|
—
|
|
|
—
|
Non-GAAP cash cost of
sales
|
|
$
|
77,340
|
|
$
|
6,169
|
|
$
|
83,509
|
|
$
|
60,729
|
|
$
|
3,151
|
|
$
|
63,880
|
Tons sold
|
|
|
727
|
|
|
29
|
|
|
757
|
|
|
573
|
|
|
10
|
|
|
583
|
Cash cost per ton
sold
|
|
$
|
105
|
|
$
|
209
|
|
$
|
110
|
|
$
|
106
|
|
$
|
300
|
|
$
|
110
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31, 2022
|
|
|
Company
|
|
Purchased
|
|
|
|
(In thousands,
except per ton amounts)
|
|
Produced
|
|
Coal
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
Cost of
sales
|
|
$
|
91,014
|
|
$
|
4,416
|
|
$
|
95,430
|
Less: Adjustments to
reconcile to Non-GAAP cash cost of sales
|
|
|
|
|
|
|
|
|
|
Transportation
costs
|
|
|
(12,551)
|
|
|
(574)
|
|
|
(13,125)
|
Idle mine
costs
|
|
|
(4,437)
|
|
|
—
|
|
|
(4,437)
|
Non-GAAP cash cost of
sales
|
|
$
|
74,026
|
|
$
|
3,842
|
|
$
|
77,868
|
Tons sold
|
|
|
643
|
|
|
32
|
|
|
675
|
Cash cost per ton
sold
|
|
$
|
114
|
|
$
|
119
|
|
$
|
115
|
We do not provide reconciliations of our outlook for cash cost
per ton to cost of sales in reliance on the unreasonable efforts
exception provided for under Item 10(e)(1)(i)(B) of Regulation S-K.
We are unable, without unreasonable efforts, to forecast certain
items required to develop the meaningful comparable GAAP cost of
sales. These items typically include non-cash asset retirement
obligation accretion expenses, mine idling expenses and other
non-recurring indirect mining expenses that are difficult to
predict in advance in order to include a GAAP estimate.
View original
content:https://www.prnewswire.com/news-releases/ramaco-resources-reports-first-quarter-2023-results-301815143.html
SOURCE Ramaco Resources, Inc.