LEXINGTON, Ky., May 8, 2024
/PRNewswire/ -- Ramaco Resources, Inc. (NASDAQ: METC, METCB,
"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,
2024.
FIRST QUARTER 2024 HIGHLIGHTS
- For the three months ended March 31,
2024, the Company had adjusted earnings before interest,
taxes, depreciation, amortization, certain non-operating expenses,
and equity-based compensation ("Adjusted EBITDA", a non-GAAP
measure), of $24.2 million, compared
to $58.5 million in the fourth
quarter of 2023. (See "Reconciliations of Non-GAAP Measure"
below.)
- For the three months ended March 31,
2024, the Company had net income of $2.0 million, compared to $30.0 million in the fourth quarter of 2023.
Class A EPS was $0.00 for the three
months ended March 31, 2024, compared
to $0.60 for the three months ended
December 31, 2023.
- First quarter of 2024 results were negatively impacted by a
combination of lower index pricing, especially in March, and higher
mine costs. The Company shipped over half of its export tons in
March, when indices were at their lows. In addition, first quarter
of 2024 mine costs were impacted by challenging geology and labor
constraints at Elk Creek, both of
which are expected to improve throughout the second quarter, and
especially in the back half of 2024.
- The Board declared a quarterly cash dividend of $0.2376 per share on the CORE Resources Class B
shares. This will be payable on June 15,
2024, to shareholders of record on June 1, 2024. The payout level of the Class B
dividend based on royalties and infrastructure income has remained
steady for the past few quarters. The Board also approved and
declared a quarterly Class A common stock cash dividend of
$0.1375 per share for the second
quarter of 2024, which is payable on June
15, 2024, to shareholders of record on June 1, 2024.
- The Company recently closed an agreement to both extend and
increase the size of its existing Revolver facility
with KeyBank, NA and a bank syndicate. The new facility
increases the Revolver from $125
million to $200 million with
an accordion feature to increase the ultimate size by an additional
amount of $75 million to $275 million. The term of the new facility is
five years, increased from an original three years.
MARKET COMMENTARY / 2024 OUTLOOK
- The Company is maintaining all full-year 2024 guidance,
which can be seen in the "Financial Guidance" section of today's
press release.
- The Company has 1.4 million tons committed to
North American customers at an average realized price of
$167 per ton, and 0.7 million tons
mostly already shipped and sold to seaborne customers at an average
realized price of $150 per ton, for a
total of 2.1 million tons committed at an average realized price of
$162 per ton. The Company has an
additional 2.0 million tons committed at mostly index-linked
pricing for delivery to export customers, bringing total 2024 sales
commitments to 4.2 million tons. This would equate to 100%
of the midpoint of 2024 production guidance.
- The Company notes that its 4 main growth initiatives for
2024 remain on track and on budget. The additions of the Ram 3
surface / highwall mine and the third section at the Stonecoal Alma
mine should ultimately add roughly 600,000 tons to overall 2024 Elk
Creek production on an annualized basis, with both beginning to
ramp up by mid-year 2024. The addition of the third section at the
Berwind mine should ultimately add
roughly 300,000 tons of low vol production on an annualized basis,
with first production during the fourth quarter of 2024. Costs at
these new mines are anticipated to be roughly $90-95 per ton on a combined basis. Lastly, we
continue to anticipate the prep plant at Maben to be fully operational before year-end
2024, which will reduce current trucking costs of approximately
$40 per ton.
- The Company anticipates second quarter shipments of 850,000
– 950,000 tons of coal and expects an increasing sales cadence
throughout 2024. As noted above, Ramaco anticipates adding almost 1
million tons of annualized production compared to current run-rates
before year-end 2024. Overall mine costs are expected to
meaningfully decline in the back half of 2024, as volumes are
anticipated to be materially above levels in the first half of
2024.
- The Company continues to progress on additional mining and
chemical testing at its critical mineral Brook Mine in Sheridan, Wyoming. The Company continues to
anticipate the completion of its techno economic analysis of the
project within 2024.
MANAGEMENT COMMENTARY
Randall Atkins, Ramaco Resources'
Chairman and Chief Executive Officer commented, "Our first quarter
results were clearly below our expectations. This was due to the
combination of lower prices throughout the quarter and especially
in March, as well as higher than expected mine costs from
challenging geology and labor conditions at Elk Creek. I am confident, however, that
results will improve throughout the year. We are on track to
increase our production levels from executing on our growth plan,
working to reduce costs and continuing our strong 2024 marketing
against largely committed sales for the balance of the year.
There are similarities about the start to this year that we have
seen before. In 2023, we had the dynamic where the second half of
the year was significantly stronger than the first half of the
year. This was due not only to seasonal influences of steel
markets, but importantly also from an operational standpoint. We
went from being a 3 to a 4 million ton per annum company in the
second half with resulting positive financial impact. Ironically,
in 2024 an analogous situation may play out.
By this fourth quarter, we hope to be producing almost a million
tons more on an annualized basis. It is our goal to exit 2024 at
almost a 5 million ton per annum sales and production rate, as well
as reduce our cost profile to at or below $100 per ton cash mine costs. We anticipate the
second half overall cost decline to come not only from this
increased production but also changes in mine geology, labor and
productivity.
In terms of the met markets, prices fell meaningfully by about
$55 per ton, or 20% throughout the
first quarter of 2024 on the back of muted global demand. This drop
accelerated almost $30 per ton or 12%
in March alone. Specifically, U.S. high vol A indices ended the
first quarter more than $55 per ton
below fourth quarter of 2023 average prices. The large price drop
occurring in March, unfortunately hit when we shipped the majority
of our first quarter index priced export shipments.
Since March, pricing appears to have recently stabilized. There
are perhaps several reasons including renewed buying activity from
Asian steel mills, coupled with the closure of some higher cost,
mostly high vol U.S. mines which are losing money at current price
levels. The closure of these mines has somewhat loosened the labor
pool in the Appalachian area which will hopefully help us on both
hiring and wage cost fronts.
Looking forward, we expect the market to largely "crab walk" in
Q2 as prices remain range bound. Fortunately, we have already
essentially placed all of our coal sales for the year at guidance
levels. There are reasons, however, for some optimism in the second
half as Asian markets look to rebound and recover some lost
momentum and softening in U.S. production begins to impact markets.
We are even now seeing some increased sales interest over the last
few weeks.
On our critical minerals front, we continue to make progress in
terms of initial mine development and related chemical testing of
our rare earth elements and critical minerals at the Brook Mine in
Wyoming. We are continuing deeper
and more core drilling as well as chemical sequential digestion to
help determine appropriate processing techniques. We anticipate the
completion of our techno economic analysis this year to evaluate
the overall commercial aspects of the opportunity.
As a reminder, in March Weir International, Inc. issued a
revised technical exploration report regarding Ramaco's rare earth
opportunity. In terms of its key findings, both the reported rare
earth tonnage volume and concentration estimates essentially
doubled since Weir's initial May 2023
Report. Importantly, a number of material lithologies showed
maximum ppm concentrations exceeding 9,000 ppm, including from
coal. In addition, over 10% of the Brook Mine deposit was estimated
to contain gallium and germanium, two high value critical minerals
recently banned by China.
Lastly, we recently closed an agreement to both extend and
increase the size of our existing Revolver with a banking syndicate
led by KeyBank, NA. The new facility increases the Revolver from
$125 million to $200 million with an accordion feature to
increase the ultimate size by an additional amount of $75 million to $275
million. As we look to further growth in production over the
coming years, we now welcome the additional flexibility of a larger
facility to meet normal operating requirements. The term of the new
facility has also been extended to five years, from an original
three years. We view the successful closing of this facility as
another testament to our strong credit standing and conservative
financial metrics.
In summary, we had a challenging quarter. We will move beyond
it. We look forward to improving our operational and financial
results throughout the remainder of the year as we execute on both
our metallurgical coal production growth strategy, while advancing
the commercial development of our Brook Mine REE and critical
mineral project."
Key operational and financial metrics are presented
below:
|
|
|
|
|
|
|
|
|
|
|
Key Metrics
|
|
|
|
|
|
|
|
|
|
|
|
1Q24
|
|
4Q23
|
Chg.
|
|
1Q23
|
Chg.
|
Total Tons Sold
('000)
|
|
929
|
|
|
988
|
(6) %
|
|
|
757
|
23 %
|
Revenue
($mm)
|
$
|
172.7
|
|
$
|
202.7
|
(15) %
|
|
$
|
166.4
|
4 %
|
Cost of Sales
($mm)
|
$
|
139.7
|
|
$
|
139.4
|
0 %
|
|
$
|
110.5
|
26 %
|
Non-GAAP Pricing of
Tons Sold ($/Ton) 1
|
$
|
155
|
|
$
|
175
|
(11) %
|
|
$
|
188
|
(18) %
|
Non-GAAP Cash Cost of
Sales ($/Ton) 1
|
$
|
118
|
|
$
|
107
|
10 %
|
|
$
|
109
|
8 %
|
Non-GAAP Cash Margins
on Tons Sold ($/Ton)
|
$
|
37
|
|
$
|
68
|
(46) %
|
|
$
|
79
|
(53) %
|
Net Income
($mm)
|
$
|
2.0
|
|
$
|
30.0
|
(93) %
|
|
$
|
25.3
|
(92) %
|
Diluted EPS - Class A
Common Stock
|
$
|
(0.00)
|
|
$
|
0.60
|
(100) %
|
|
$
|
0.57
|
(100) %
|
Adjusted EBITDA ($mm)
1
|
$
|
24.2
|
|
$
|
58.5
|
(59) %
|
|
$
|
48.3
|
(50) %
|
Capex ($mm)
|
$
|
18.7
|
|
$
|
18.0
|
4 %
|
|
$
|
23.5
|
(20) %
|
Adjusted EBITDA less
Capex ($mm)
|
$
|
5.4
|
|
$
|
40.5
|
(87) %
|
|
$
|
24.7
|
(78) %
|
(1) See
"Reconciliation of Non-GAAP Measures"
|
Differences may
occur due to rounding.
|
FIRST QUARTER 2024 PERFORMANCE
In the following paragraphs, all references to "quarterly"
periods or to "the quarter" refer to the first quarter of 2024,
unless specified otherwise.
Year over Year Quarterly Comparison
Overall production in the quarter was 844,000 tons, up 1% from
the same period of 2023. The Elk
Creek complex produced 467,000 tons, down 24% from 611,000
tons last year. The decline was due to both challenging geology and
labor constraints, both of which we believe are largely behind us
as of this month. The Berwind,
Knox Creek, and Maben complexes
increased production to a record 377,000 tons in the quarter, up
69% from 223,000 tons for the same period last year.
Quarterly pricing was $155 per
ton, which was 18% lower compared to $188 per ton in the first quarter of 2023. This
mirrored the year-over-year decline in U.S. metallurgical coal
price indices. Cash mine costs were $118 per ton sold, excluding transportation
costs, alternative mineral development costs, and idle mine costs,
which was an 8% increase from the same period in 2023. As a result
of the above, cash margins were $37
per ton during the quarter, down from $79 per ton in the same period of 2023. This was
based on non-GAAP revenue (FOB mine) and non-GAAP cash cost of
sales (FOB mine).
Quarter over Quarter Comparison
First quarter of 2024 production was 844,000 tons, up 13%
compared with the fourth quarter of 2023, largely due to the lack
of vacation periods in the first quarter of 2024. Total quarterly
sales volume of 929,000 tons was down from 988,000 tons in the
fourth quarter of 2023, with the decline in the first quarter of
2024 due to a lower inventory reduction compared to the fourth
quarter of 2023.
The realized price of $155 per ton
during the first quarter of 2024 was down 11% from $175 per ton in the fourth quarter 2023
reflecting weaker market conditions and lower index pricing in the
first quarter of 2024. First quarter of 2024 cash costs of
$118 per ton compared to $107 per ton in the fourth quarter of 2023.
Correspondingly, cash margins were $37 per ton during the first quarter of 2024,
decreasing from $68 per ton in the
fourth quarter of 2023, based on non-GAAP revenue (FOB mine) and
non-GAAP cash cost of sales (FOB mine).
BALANCE SHEET AND LIQUIDITY
As of March 31, 2024, the Company
had liquidity of $95.8 million,
consisting of $30.5 million of cash
plus $65.3 million of availability
under our revolving credit facility. Liquidity was up 46% from
$65.4 million in the same period of
2023.
On March 31, 2024, accounts
receivable hit record quarter-end levels of $103.5 million, up $32.4
million from $71.1 million as
of March 31, 2023. The increase is
reflective of the material increases in both overall and seaborne
sales. First quarter of 2024 capital expenditures totaled
$18.7 million. This was down from
$23.5 million in the same period of
2023, and up slightly from $18.0
million in the fourth quarter of 2023.
The Company's effective quarterly tax rate was 21%. For the
first quarter of 2024, the Company recognized income tax expense of
$0.5 million.
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
|
|
2024
|
|
2023
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
Sales Volume
(tons)
|
|
|
929
|
|
|
988
|
|
|
757
|
|
|
|
|
|
|
|
|
|
|
Company Production (tons)
|
|
|
|
|
|
|
|
|
|
Elk Creek Mining
Complex
|
|
|
467
|
|
|
412
|
|
|
611
|
Berwind Mining Complex
(includes Knox Creek and Maben)
|
|
|
377
|
|
|
333
|
|
|
223
|
Total
|
|
|
844
|
|
|
745
|
|
|
834
|
|
|
|
|
|
|
|
|
|
|
Per Ton Financial Metrics (a)
|
|
|
|
|
|
|
|
|
|
Average revenue per
ton
|
|
$
|
155
|
|
$
|
175
|
|
$
|
188
|
Average cash costs of
coal sold
|
|
|
118
|
|
|
107
|
|
|
109
|
Average cash margin
per ton
|
|
$
|
37
|
|
$
|
68
|
|
$
|
79
|
|
|
|
|
|
|
|
|
|
|
Capital
Expenditures
|
|
$
|
18,730
|
|
$
|
17,980
|
|
$
|
23,546
|
|
|
|
|
|
|
|
(a)
|
Metrics are defined and
reconciled under "Reconciliation of Non-GAAP Measures."
|
FINANCIAL
GUIDANCE
(In thousands,
except per ton amounts and percentages)
|
|
|
|
|
|
|
|
|
|
Full-Year
|
|
Full-Year
|
|
|
|
2024 Guidance
|
|
2023
|
|
|
|
|
|
|
Company Production
(tons)
|
|
|
4,000 -
4,400
|
|
3,174
|
|
|
|
|
|
|
Sales (tons)
(a)
|
|
|
4,200 -
4,600
|
|
3,455
|
|
|
|
|
|
|
Cash Costs Per Ton Sold
(b)
|
|
$
|
105 - 111
|
$
|
110
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
Capital Expenditures
(c)
|
|
$
|
53,000 -
63,000
|
$
|
82,904
|
Selling, general and
administrative expense (d)
|
|
$
|
38,000 -
42,000
|
$
|
35,926
|
Depreciation,
depletion, and amortization expense
|
|
$
|
62,000 -
68,000
|
$
|
54,252
|
Interest expense,
net
|
|
$
|
4,000 -
5,000
|
$
|
8,903
|
Effective tax rate
(e)
|
|
|
20 -
25%
|
|
21 %
|
Idle Mine
Costs
|
|
$
|
0
|
$
|
3,978
|
|
|
|
|
|
|
|
|
(a)
|
Includes purchased
coal.
|
(b)
|
Excludes
transportation costs, alternative mineral development costs, and
idle mine costs.
|
(c)
|
Excludes capitalized
interest for 2023.
|
(d)
|
Excludes stock-based
compensation.
|
(e)
|
Normalized to
exclude discrete items.
|
Committed 2024 Sales
Volume(a)
(In millions, except
per ton amounts)
|
|
|
|
|
|
|
|
|
2024
|
|
|
Volume
|
|
Average Price
|
North America, fixed
priced
|
|
1.4
|
|
$
|
167
|
Seaborne, fixed
priced
|
|
0.7
|
|
$
|
150
|
Total, fixed
priced
|
|
2.1
|
|
$
|
162
|
Index priced
|
|
2.0
|
|
|
|
Total committed
tons
|
|
4.2
|
|
|
|
|
|
(a)
|
Amounts as of April
30, 2024 and include purchased coal. Totals may not add due to
rounding. Does not include committed sales expected to be fulfilled
in later years.
|
ABOUT RAMACO RESOURCES
Ramaco Resources, Inc. is an operator and developer of
high-quality, low-cost metallurgical coal in southern West Virginia, and southwestern Virginia. Its executive offices are in
Lexington, Kentucky, with
operational offices in Charleston, West
Virginia and Sheridan,
Wyoming. The Company currently has four active metallurgical
coal mining complexes in Central
Appalachia and one development rare earth and coal mine near
Sheridan, Wyoming in the initial
stages of production. In 2023, the Company announced that a major
rare earth deposit of primary magnetic rare earths was discovered
at its mine near Sheridan,
Wyoming. Contiguous to the Wyoming mine, the Company operates a carbon
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 60 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 2024 CONFERENCE CALL
Ramaco Resources will hold its quarterly conference call and
webcast at 9:00 AM Eastern Time (ET)
on Thursday, May 9, 2024. An
accompanying slide deck will be available at
https://www.ramacoresources.com/investors/investor-presentations/ immediately
before the conference call.
To participate in the live teleconference on May 9, 2024:
Domestic Live: (877) 317-6789
International Live: (412) 317-6789
Conference ID: Ramaco Resources First Quarter 2024
Results
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, unexpected delays in our current mine development
activities, the ability to successfully ramp up production at the
Berwind and Knox Creek complexes,
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, the anticipated benefits and impacts
of the Ramaco Coal and Maben
acquisitions, and the Company's ability to successfully develop the
Brook Mine, including whether the increase in the Company's
exploration target and estimates for such mine are realized. 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
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
172,676
|
|
$
|
166,360
|
|
|
|
|
|
|
|
|
|
Costs and
expenses
|
|
|
|
|
|
|
|
Cost of sales
(exclusive of items shown separately below)
|
|
|
139,713
|
|
|
110,549
|
|
Asset retirement
obligations accretion
|
|
|
354
|
|
|
350
|
|
Depreciation,
depletion, and amortization
|
|
|
15,220
|
|
|
11,852
|
|
Selling, general, and
administrative
|
|
|
14,114
|
|
|
11,742
|
|
Total costs and
expenses
|
|
|
169,401
|
|
|
134,493
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
|
3,275
|
|
|
31,867
|
|
|
|
|
|
|
|
|
|
Other income (expense),
net
|
|
|
629
|
|
|
1,247
|
|
Interest expense,
net
|
|
|
(1,332)
|
|
|
(2,309)
|
|
Income before
tax
|
|
|
2,572
|
|
|
30,805
|
|
Income tax
expense
|
|
|
540
|
|
|
5,548
|
|
Net income
|
|
$
|
2,032
|
|
$
|
25,257
|
|
|
|
|
|
|
|
|
|
Earnings per common
share
|
|
|
|
|
|
|
|
Basic - Single class
(through 6/20/2023)
|
|
$
|
N/A
|
|
$
|
0.57
|
|
Basic - Class
A
|
|
$
|
(0.00)
|
|
$
|
—
|
|
Total
|
|
$
|
(0.00)
|
|
$
|
0.57
|
|
|
|
|
|
|
|
|
|
Basic - Class
B
|
|
$
|
0.24
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
Diluted - Single class
(through 6/20/23)
|
|
$
|
N/A
|
|
$
|
0.57
|
|
Diluted - Class
A
|
|
$
|
(0.00)
|
|
$
|
—
|
|
Total
|
|
$
|
(0.00)
|
|
$
|
0.57
|
|
|
|
|
|
|
|
|
|
Diluted - Class
B
|
|
$
|
0.23
|
|
$
|
—
|
|
Ramaco Resources,
Inc.
Unaudited
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
In thousands, except per-share
amounts
|
|
March 31, 2024
|
|
December 31, 2023
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
30,503
|
|
$
|
41,962
|
Accounts
receivable
|
|
|
103,539
|
|
|
96,866
|
Inventories
|
|
|
41,280
|
|
|
37,163
|
Prepaid expenses and
other
|
|
|
7,286
|
|
|
13,748
|
Total current
assets
|
|
|
182,608
|
|
|
189,739
|
Property, plant, and
equipment, net
|
|
|
466,253
|
|
|
459,091
|
Financing lease
right-of-use assets, net
|
|
|
17,148
|
|
|
10,282
|
Advanced coal
royalties
|
|
|
3,410
|
|
|
2,964
|
Other
|
|
|
4,592
|
|
|
3,760
|
Total Assets
|
|
$
|
674,011
|
|
$
|
665,836
|
|
|
|
|
|
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
59,694
|
|
$
|
51,624
|
Accrued
liabilities
|
|
|
49,657
|
|
|
52,225
|
Current portion of
asset retirement obligations
|
|
|
110
|
|
|
110
|
Current portion of
long-term debt
|
|
|
28,227
|
|
|
56,534
|
Current portion of
financing lease obligations
|
|
|
8,541
|
|
|
5,456
|
Insurance financing
liability
|
|
|
2,238
|
|
|
4,037
|
Total current
liabilities
|
|
|
148,467
|
|
|
169,986
|
Asset retirement
obligations, net
|
|
|
29,197
|
|
|
28,850
|
Long-term debt,
net
|
|
|
24,739
|
|
|
349
|
Long-term financing
lease obligations, net
|
|
|
8,543
|
|
|
4,915
|
Senior notes,
net
|
|
|
33,412
|
|
|
33,296
|
Deferred tax liability,
net
|
|
|
52,424
|
|
|
54,352
|
Other long-term
liabilities
|
|
|
4,961
|
|
|
4,483
|
Total
liabilities
|
|
|
301,743
|
|
|
296,231
|
|
|
|
|
|
|
|
Commitments and
contingencies
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
Stockholders'
Equity
|
|
|
|
|
|
|
Preferred stock, $0.01
par value
|
|
|
—
|
|
|
—
|
Class A common stock,
$0.01 par value
|
|
|
443
|
|
|
440
|
Class B common stock,
$0.01 par value
|
|
|
88
|
|
|
88
|
Additional paid-in
capital
|
|
|
279,962
|
|
|
277,133
|
Retained
earnings
|
|
|
91,775
|
|
|
91,944
|
Total stockholders'
equity
|
|
|
372,268
|
|
|
369,605
|
Total Liabilities and
Stockholders' Equity
|
|
$
|
674,011
|
|
$
|
665,836
|
Ramaco Resources,
Inc.
Unaudited Statement
of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
Three months ended
March 31,
|
|
In thousands
|
|
2024
|
|
2023
|
|
Cash flows from
operating activities
|
|
|
|
|
|
|
|
Net income
|
|
$
|
2,032
|
|
$
|
25,257
|
|
Adjustments to
reconcile net income to net cash from operating
activities:
|
|
|
|
|
|
|
|
Accretion of asset
retirement obligations
|
|
|
354
|
|
|
350
|
|
Depreciation,
depletion, and amortization
|
|
|
15,220
|
|
|
11,852
|
|
Amortization of debt
issuance costs
|
|
|
207
|
|
|
149
|
|
Stock-based
compensation
|
|
|
4,702
|
|
|
2,937
|
|
Other
|
|
|
(23)
|
|
|
—
|
|
Deferred income
taxes
|
|
|
(1,928)
|
|
|
2,154
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(6,673)
|
|
|
(29,925)
|
|
Prepaid expenses and
other current assets
|
|
|
6,462
|
|
|
4,779
|
|
Inventories
|
|
|
(4,117)
|
|
|
(5,998)
|
|
Other assets and
liabilities
|
|
|
(494)
|
|
|
(823)
|
|
Accounts
payable
|
|
|
6,301
|
|
|
13,902
|
|
Accrued
liabilities
|
|
|
3,145
|
|
|
(3,272)
|
|
Net cash from
operating activities
|
|
|
25,188
|
|
|
21,362
|
|
|
|
|
|
|
|
|
|
Cash flow from
investing activities:
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
(18,730)
|
|
|
(23,546)
|
|
Other
|
|
|
65
|
|
|
1,182
|
|
Net cash used for
investing activities
|
|
|
(18,665)
|
|
|
(22,364)
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
Proceeds from
borrowings
|
|
|
51,500
|
|
|
45,000
|
|
Payments of
dividends
|
|
|
(8,319)
|
|
|
(5,556)
|
|
Repayment of
borrowings
|
|
|
(55,417)
|
|
|
(24,145)
|
|
Repayment of Ramaco
Coal acquisition financing - related party
|
|
|
—
|
|
|
(10,000)
|
|
Repayments of insurance
financing
|
|
|
(1,799)
|
|
|
(1,433)
|
|
Repayments of equipment
finance leases
|
|
|
(2,077)
|
|
|
(1,746)
|
|
Shares surrendered for
withholding taxes
|
|
|
(1,870)
|
|
|
(115)
|
|
Net cash used
financing activities
|
|
|
(17,982)
|
|
|
2,005
|
|
|
|
|
|
|
|
|
|
Net change in cash and
cash equivalents and restricted cash
|
|
|
(11,459)
|
|
|
1,003
|
|
Cash and cash
equivalents and restricted cash, beginning of period
|
|
|
42,781
|
|
|
36,473
|
|
Cash and cash
equivalents and restricted cash, end of period
|
|
$
|
31,322
|
|
$
|
37,476
|
|
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 evaluate our operating performance more
effectively.
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.
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1
|
|
|
Q4
|
|
|
Q1
|
(In thousands)
|
|
|
2024
|
|
|
2023
|
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net
Income to Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
2,032
|
|
$
|
30,038
|
|
$
|
25,257
|
Depreciation,
depletion, and amortization
|
|
|
15,220
|
|
|
14,401
|
|
|
11,852
|
Interest expense,
net
|
|
|
1,332
|
|
|
1,630
|
|
|
2,309
|
Income tax
expense
|
|
|
540
|
|
|
8,829
|
|
|
5,548
|
EBITDA
|
|
|
19,124
|
|
|
54,898
|
|
|
44,966
|
Stock-based
compensation
|
|
|
4,702
|
|
|
3,199
|
|
|
2,937
|
Accretion of asset
retirement obligations
|
|
|
354
|
|
|
354
|
|
|
350
|
Adjusted
EBITDA
|
|
$
|
24,180
|
|
$
|
58,451
|
|
$
|
48,253
|
Non-GAAP revenue and cash cost per ton
Non-GAAP revenue per ton (FOB mine) is calculated as coal sales
revenue less transportation costs including demurrage costs,
divided by tons sold. Non-GAAP cash cost per ton sold (FOB mine) is
calculated as cash cost of coal sales less transportation costs,
alternative mineral development costs, and idle and other costs,
divided by tons sold. We believe revenue per ton (FOB mine) and
cash cost per ton (FOB mine) provide 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,
and alternative mineral costs, which are more developmentally
focused currently. 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 sold (FOB mine) are not measures of financial
performance in accordance with GAAP and therefore should not be
considered as a substitute for 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
|
|
|
|
|
|
|
|
|
|
(In thousands, except per ton
amounts)
|
|
|
Q1 2024
|
|
|
Q4 2023
|
|
|
Q1 2023
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
172,676
|
|
$
|
202,729
|
|
$
|
166,360
|
Less: Adjustments to
reconcile to Non-GAAP revenue (FOB mine)
|
|
|
|
|
|
|
|
|
|
Transportation
|
|
|
(28,285)
|
|
|
(30,287)
|
|
|
(24,446)
|
Non-GAAP revenue (FOB
mine)
|
|
$
|
144,391
|
|
$
|
172,442
|
|
$
|
141,914
|
Tons sold
|
|
|
929
|
|
|
988
|
|
|
757
|
Revenue per ton sold
(FOB mine)
|
|
$
|
155
|
|
$
|
175
|
|
$
|
188
|
Non-GAAP cash cost per ton
|
|
|
|
|
|
|
|
|
|
(In thousands, except per ton
amounts)
|
|
|
Q1 2024
|
|
|
Q4 2023
|
|
|
Q1 2023
|
|
|
|
|
|
|
|
|
|
|
Cost of
sales
|
|
$
|
139,713
|
|
$
|
139,410
|
|
$
|
110,549
|
Less: Adjustments to
reconcile to Non-GAAP cash cost of sales
|
|
|
|
|
|
|
|
|
|
Transportation
costs
|
|
|
(28,876)
|
|
|
(31,272)
|
|
|
(24,481)
|
Alternative mineral
development costs
|
|
|
(1,135)
|
|
|
(1,107)
|
|
|
(980)
|
Idle and other
costs
|
|
|
(237)
|
|
|
(1,041)
|
|
|
(2,559)
|
Non-GAAP cash cost of
sales
|
|
$
|
109,465
|
|
$
|
105,990
|
|
$
|
82,529
|
Tons sold
|
|
|
929
|
|
|
988
|
|
|
757
|
Cash cost per ton sold
(FOB mine)
|
|
$
|
118
|
|
$
|
107
|
|
$
|
109
|
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-2024-results-302140380.html
SOURCE Ramaco Resources, Inc.