Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Vertex Energy Announces Fourth Quarter and Full Year 2023 Financial Results

VTNR

Vertex Energy, Inc. (NASDAQ: VTNR) (“Vertex” or the “Company”), a leading specialty refiner and marketer of high-quality refined products, today announced its financial results for the fourth quarter ended December 31, 2023.

The Company will host a conference call to discuss fourth quarter 2023 results today, at 8:30 A.M. Eastern Time. Details regarding the conference call are included at the end of this release.

FOURTH QUARTER 2023 HIGHLIGHTS

  • Reported net loss attributable to the Company of ($63.9) million, or ($0.84) per fully-diluted share
  • Reported Adjusted EBITDA of ($35.1) million (see “Non-GAAP Financial Measures and Key Performance Indicators”, below).
  • Continued safe operation of the Company’s Mobile, Alabama refinery (the “Mobile Refinery”) with fourth quarter 2023 conventional throughput of 67,083 barrels per day (bpd), in line with prior guidance.
  • Renewable diesel (“RD”) throughput of 3,926 bpd, reflecting Phase One capacity utilization of 49.1%.
  • Total cash and cash equivalents of $80.6 million, including restricted cash of $3.6 million and $50 million in additional term loan proceeds received during the quarter ended December 31, 2023.

FULL-YEAR 2023 HIGHLIGHTS

  • Reported net loss attributable to the Company of ($71.5) million for the full year 2023, versus net loss attributable to the Company of ($4.8) million in 2022.
  • Reported Adjusted EBITDA of $17.1 million for the full-year versus Adjusted EBITDA of $161.0 million for the full year 2022 (see “Non-GAAP Financial Measures and Key Performance Indicators”, below).
  • Conventional throughput volumes of 73,734 barrels per day (bpd) for 2023 (98.3% utilization).
  • Completion of Phase I of Renewable Diesel conversion project with the launch of Renewables business and Marine Fuels and Logistics business in Mobile, Alabama.

Vertex reported fourth quarter 2023 net loss attributable to the Company of ($63.9) million, or ($0.84) per fully-diluted share, versus net income attributable to the Company of $44.4 million, or $0.07 per fully-diluted share for the fourth quarter of 2022. Adjusted EBITDA (see “Non-GAAP Financial Measures and Key Performance Indicators”, below) was ($35.1) million for the fourth quarter 2023, compared to Adjusted EBITDA of $75.2 million in the prior-year period.

For the full-year 2023, the Company reported a net loss attributable to the Company of ($71.5) million versus ($4.8) million for the full-year 2022, largely attributable to losses in the Renewables segment due to elevated costs for Refined, Bleached and Deodorized (“RBD”) soybean oil feedstock, and increased corporate segment expenses for overhead to support business expansion. The Company also reported Adjusted EBITDA of $17.1 million, versus $161.0 million for the full years 2023 and 2022, respectively. Full-year financial results for 2023 include several non-cash items such as inventory valuation adjustments of $6 million, changes in the value of derivative liabilities which amounted to $8 million and a one-time pre-tax gain on the sale of assets of $70.9 million related to the sale of the Heartland facility.

Schedules reconciling the Company’s generally accepted accounting principles in the United States (“GAAP”) and non-GAAP financial results, including Adjusted EBITDA and certain key performance indicators, are included later in this release (see also “Non-GAAP Financial Measures and Key Performance Indicators”, below).

MANAGEMENT COMMENTARY

Mr. Benjamin P. Cowart, Vertex’s Chief Executive Officer, stated, “In 2023, we focused on establishing new lines of business, expanding our capabilities, and positioning ourselves for growth into new markets. We believe the launch of Vertex Renewables and optimization of feedstocks have positioned the Company for margin opportunities under the new credit regime post-2024. Additionally, the inauguration of our Marine Fuels and Logistics business alongside our Supply and Trading division has enabled us to leverage strategic integration opportunities, enhancing netbacks and capturing additional value for our finished products.” Mr. Cowart continued, “As we move into 2024, our priorities are to increase our cash position, reduce our operating costs, and improve margins.”

MOBILE REFINERY OPERATIONS

Conventional Fuels Refining

Total conventional throughput at the Mobile Refinery was 67,083 bpd in the fourth quarter of 2023. Total production of finished high-value, light products, such as gasoline, diesel, and jet fuel, represented approximately 66% of total production in the fourth quarter of 2023, vs. 64% in the third quarter of 2023, and in line with management’s original expectations, reflecting a continued successful yield optimization initiative at the Mobile conventional refining facility.

The Mobile Refinery’s conventional operations generated a gross profit of $7.3 million and $29.6 million of fuel gross margin (a Key performance indicator (KPI) discussed below) or $4.79 per barrel during the fourth quarter of 2023, versus generating a gross profit of $89.9 million, and fuel gross margin of $147.0 million, or $20.50 per barrel in the fourth quarter of 2022.

Total conventional throughput at the Mobile Refinery was 73,734 bpd for the full year 2023, reflecting capacity utilization of 98%. Total production of finished high-value, light products, such as gasoline, diesel, and jet fuel, represented approximately 63% of total production in 2023, vs. 70% in the nine-month operating period in 2022.

The Mobile Refinery’s conventional operations generated a gross profit of $165.5 million and $318.6 million of fuel gross margin (a KPI discussed below) or $11.84 per barrel during the full year 2023, versus generating a gross profit of $140.9 million, and fuel gross margin of $398.4 million, or $19.93 per barrel in the nine-month operating period in 2022.

Renewable Diesel Facility

Total renewable throughput at the Mobile Renewable Diesel facility was 3,926 bpd in the fourth quarter of 2023. Total production of renewable diesel was 3,786 bpd reflecting a product yield of 96.4%.

The Mobile Renewable Diesel facility operations generated a gross loss of $(17.6) million and $4.4 million of fuel gross margin (a KPI discussed below) or $12.11 per barrel during the fourth quarter of 2023.

Feedstock Supply Strategy Advanced. During the fourth quarter, Vertex continued to advance its alternative feedstock supply strategy. The Company had recently completed the required temporary filings for low carbon fuel standard (“LCFS”) credits at the default carbon intensity (“CI”) score. As previously communicated, the Company expected that the initial default level LCFS credits would be applied to all volumes of renewable diesel produced during the third and fourth quarter of 2023 and to contribute to financial results in the fourth quarter. As anticipated, during the fourth quarter of 2023, Vertex received an initial LCFS payment calculated using the temporary default CI score, resulting in a net payment of $9.6 million.

During the fourth quarter, the Company successfully completed runs to support filing for proprietary carbon intensity scores of LCFS pathways for Tallow. In addition to the testing completed for Soy, distiller’s corn oil (“DCO”) and Canola completed during the third quarter of 2023, the Company has now successfully completed the filings for each of these four feedstocks allowing Vertex to receive the increased credit value available with their lower carbon intensity production as compared to the default temporary values for all future renewable diesel production values.

Fourth Quarter and Full Year 2023Mobile Refinery Results Summary ($/millions unless otherwise noted)

Conventional Fuels Refinery

1Q23

2Q23

3Q23

4Q23

FY2023

Total Throughput (bpd)

71,328

76,330

80,171

67,083

73,734

Total Throughput (MMbbl)

6.42

6.95

7.38

6.17

26.91

Conventional Facility Capacity Utilization1

95.1%

101.8%

106.9%

89.4%

98.3%

Direct Opex Per Barrel ($/bbl)

$3.84

$3.35

$2.40

$2.46

$3.00

Fuel Gross Margin ($/MM)

$103.8

$55.7

$129.5

$29.6

$318.6

Fuel Gross Margin Per Barrel ($/bbl)

$16.17

$8.03

$17.56

$4.79

$11.84

Production Yield

Gasoline (bpd)

15,723

17,812

19,211

17,826

17,653

% Production

22.7%

23.2%

24.0%

25.9%

23.9%

ULSD (bpd)

14,720

15,618

16,479

14,510

15,334

% Production

21.2%

20.3%

20.6%

21.1%

20.8%

Jet (bpd)

12,789

13,570

15,823

12,937

13,786

% Production

18.4%

17.7%

19.8%

18.8%

18.7%

Total Finished Fuel Products

43,232

47,000

51,513

45,273

46,773

% Production

62.3%

61.2%

64.4%

65.9%

63.4%

Other2

26,119

29,828

28,495

23,457

26,972

% Production

37.7%

38.8%

35.6%

34.1%

36.6%

Total Production (bpd)

69,351

76,828

80,008

68,730

73,745

Total Production (MMbbl)

6.24

6.99

7.36

6.32

26.92

Renewable Fuels Refinery

1Q23

2Q23

3Q23

4Q23

FY2023

Total Renewable Throughput (bpd)

-

2,490

5,397

3,926

3,943

Total Renewable Throughput (MMbbl)

-

0.23

0.50

0.36

1.08

Renewable Diesel Facility Capacity Utilization3

-

31.1%

67.5%

49.1%

49.3%

Direct Opex Per Barrel ($/bbl)

-

$31.23

$23.05

$27.32

$26.17

Renewable Fuel Gross Margin

-

($3.1)

$2.4

$4.4

$3.7

Renewable Fuel Gross Margin Per Barrel ($/bbl)

-

($13.66)

$4.78

$12.11

$3.37

Renewable Diesel Production (bpd)

-

2,208

5,276

3,786

3,762

Renewable Diesel Production (MMbbl)

-

0.20

0.49

0.35

1.03

Renewable Diesel Production Yield (%)

-

88.7%

97.8%

96.4%

95.4%

1.) Assumes 75,000 barrels per day of conventional operational capacity

2.) Other includes naphtha, intermediates, and LPG

3.) Assumes 8,000 barrels per day of renewable fuels operational capacity

Balance Sheet and Liquidity Update

As of December 31, 2023, Vertex had total debt outstanding of $286 million, including $15.2 million in 6.25% Senior Convertible Notes, $196.0 million outstanding on the Company’s Term Loan, finance lease obligations of $68.6 million, and $6.2 million in other obligations. The Company had total cash and equivalents of $80.6 million, including $3.6 million of restricted cash on the balance sheet as of December 31, 2023, for a net debt position of $205.5 million. The ratio of net debt to trailing twelve-month Adjusted EBITDA was 12.0 times as of December 31, 2023 (see also “Non-GAAP Financial Measures and Key Performance Indicators”, below).

As previously announced on January 2, 2024, the Company reached an agreement with its existing lending group to modify certain terms and conditions of the current term loan agreement. The amended term loan provided an incremental $50.0 million in borrowings, the full amount of which was borrowed upon closing on December 29, 2023 and therefore reflected in Vertex’s year end cash position of $80.6 million.

Vertex management continuously monitors current market conditions to assess expected cash generation and liquidity needs against its available cash position, using the forward crack spreads in the market.

As of the current year-end, the Company believes it has adequate financial flexibility to meet its needs based on the total liquidity position. Furthermore, the Company is currently going through a strategic evaluation process with BofA Securities, which started in October 2023, that may result in further enhancements to its current liquidity options.

Commodity Price Risk Management

During the fourth quarter, Vertex’s commodity price risk management team entered into hedge positions covering approximately 38% of planned diesel production and distillate production for the first quarter of 2024 as discussed below:

Asset

Contract

Contract

Price

Mid-Point

Hedged

Approximate %

Type

Details

Period

($/bbl)

Prod'n (Bbl)

Volumes (bbl)

Hedged1

Fixed Price Swap

ULSD/LLS Swap

January

$25.55

762,600

100,000

13.1%

Fixed Price Swap

ULSD/LLS Swap

February

$30.68

713,400

375,000

52.6%

Fixed Price Swap

ULSD/LLS Swap

March

$28.95

762,600

375,000

49.2%

Total

$28.39

2,238,600

850,000

38.0%

1.) % hedged assumes mid-point of operating guidance of 61.5 Mbbld and mid-point of distillate production yield of 40%

Management Outlook

All guidance presented below is current as of the time of this release and is subject to change. All prior financial guidance should no longer be relied upon.

Conventional Fuels

1Q 2024

Operational:

Low

High

Mobile Refinery Conventional Throughput Volume (Mbpd)

60.0

63.0

Capacity Utilization

80%

84%

Production Yield Profile:

Percentage Finished Products1

64%

68%

Intermediate & Other Products2

36%

32%

Renewable Fuels

1Q 2024

Operational:

Low

High

Mobile Refinery Renewable Throughput Volume (Mbpd)

3.0

5.0

Capacity Utilization

38%

63%

Production Yield

96%

98%

Yield Loss

4%

2%

Consolidated

1Q 2024

Operational:

Low

High

Mobile Refinery Total Throughput Volume (Mbpd)

63.0

68.0

Capacity Utilization

76%

82%

Financial Guidance:

Direct Operating Expense ($/bbl)

$4.59

$4.95

Capital Expenditures ($/MM)

$20.00

$25.00

1.) Finished products include gasoline, ULSD, and Jet A

2.) Intermediate & Other products include Vacuum Gas Oil (VGO), Liquified Petroleum Gases (LPGs), and Vacuum Tower Bottoms (VTBs)

CONFERENCE CALL AND WEBCAST DETAILS

A conference call will be held today, February 28, 2024 at 8:30 A.M. Eastern Time to review the Company’s financial results, discuss recent events and conduct a question-and-answer session. An audio webcast of the conference call and accompanying presentation materials will also be available in the “Events and Presentation” section of Vertex’s website at www.vertexenergy.com. To listen to a live broadcast, visit the site at least 15 minutes prior to the scheduled start time in order to register, download, and install any necessary audio software.

To participate in the live teleconference:

Domestic: (888) 350-3870
International: (646) 960-0308

Conference ID: 8960754

To listen to a replay of the teleconference, which will be available through Thursday, March 14, 2024, either go to the “Events and Presentation” section of Vertex’s website at www.vertexenergy.com, or call the number below:

Domestic Replay: (800) 770-2030
Access Code: 8960754

ABOUT VERTEX ENERGY

Vertex Energy is a leading energy transition company that specializes in producing both renewable and conventional fuels. The Company’s innovative solutions are designed to enhance the performance of our customers and partners while also prioritizing sustainability, safety, and operational excellence. With a commitment to providing superior products and services, Vertex Energy is dedicated to shaping the future of the energy industry.

FORWARD-LOOKING STATEMENTS

Certain of the matters discussed in this communication which are not statements of historical fact constitute forward-looking statements within the meaning of the securities laws, including the Private Securities Litigation Reform Act of 1995, that involve a number of risks and uncertainties. Words such as “strategy,” “expects,” “continues,” “plans,” “anticipates,” “believes,” “would,” “will,” “estimates,” “intends,” “projects,” “goals,” “targets” and other words of similar meaning are intended to identify forward-looking statements but are not the exclusive means of identifying these statements. Any statements made in this news release other than those of historical fact, about an action, event or development, are forward-looking statements. The important factors that may cause actual results and outcomes to differ materially from those contained in such forward-looking statements include, without limitation, the Company’s projected Outlook for the first quarter of 2024, as discussed above; statements concerning: the Company’s engagement of BofA Securities, Inc., as previously disclosed; the review and evaluation of potential joint ventures, divestitures, acquisitions, mergers, business combinations, or other strategic transactions, the outcome of such review, and the impact on any such transactions, or the review thereof, and their impact on shareholder value; the process by which the Company engages in evaluation of strategic transactions; the Company’s ability to identify potential partners; the outcome of potential future strategic transactions and the terms thereof; the future production of the Company’s Mobile Refinery; anticipated and unforeseen events which could reduce future production at the refinery or delay future capital projects, and changes in commodity and credit values; throughput volumes, production rates, yields, operating expenses and capital expenditures at the Mobile Refinery; the timing of, and outcome of, the evaluation and associated carbon intensity scoring of the Company’s feedstock blends by officials in the state of California; the ability of the Company to obtain low carbon fuel standard (LCFS) credits, and the amounts thereof; the need for additional capital in the future, including, but not limited to, in order to complete capital projects and satisfy liabilities, the Company’s ability to raise such capital in the future, and the terms of such funding; the timing of capital projects at the Company’s refinery located in Mobile, Alabama (the “Mobile Refinery”) and the outcome of such projects; the future production of the Mobile Refinery, including but not limited to, renewable diesel production; estimated and actual production and costs associated with the renewable diesel capital project; estimated revenues, margins and expenses, over the course of the agreement with Idemitsu; anticipated and unforeseen events which could reduce future production at the Mobile Refinery or delay planned and future capital projects; changes in commodity and credits values; certain early termination rights associated with third party agreements and conditions precedent to such agreements; certain mandatory redemption provisions of the outstanding senior convertible notes, the conversion rights associated therewith, and dilution caused by conversions and/or the exchanges of convertible notes; the Company’s ability to comply with required covenants under outstanding senior notes and a term loan and to pay amounts due under such senior notes and term loan, including interest and other amounts due thereunder; the ability of the Company to retain and hire key personnel; the level of competition in the Company’s industry and its ability to compete; the Company’s ability to respond to changes in its industry; the loss of key personnel or failure to attract, integrate and retain additional personnel; the Company’s ability to protect intellectual property and not infringe on others’ intellectual property; the Company’s ability to scale its business; the Company’s ability to maintain supplier relationships and obtain adequate supplies of feedstocks; the Company’s ability to obtain and retain customers; the Company’s ability to produce products at competitive rates; the Company’s ability to execute its business strategy in a very competitive environment; trends in, and the market for, the price of oil and gas and alternative energy sources; the impact of inflation on margins and costs; the volatile nature of the prices for oil and gas caused by supply and demand, including volatility caused by the ongoing Ukraine/Russia conflict and/or the Israel/Hamas conflict, changes in interest rates and inflation, and potential recessions; the Company’s ability to maintain relationships with partners; the outcome of pending and potential future litigation, judgments and settlements; rules and regulations making the Company’s operations more costly or restrictive; volatility in the market price of compliance credits (primarily Renewable Identification Numbers (RINs) needed to comply with the Renewable Fuel Standard (“RFS”)) under renewable and low-carbon fuel programs and emission credits needed under other environmental emissions programs, the requirement for the Company to purchase RINs in the secondary market to the extent it does not generate sufficient RINs internally, liabilities associated therewith and the timing, funding and costs of such required purchases, if any; changes in environmental and other laws and regulations and risks associated with such laws and regulations; economic downturns both in the United States and globally, changes in inflation and interest rates, increased costs of borrowing associated therewith and potential declines in the availability of such funding; risk of increased regulation of the Company’s operations and products; disruptions in the infrastructure that the Company and its partners rely on; interruptions at the Company’s facilities; unexpected and expected changes in the Company’s anticipated capital expenditures resulting from unforeseen and expected required maintenance, repairs, or upgrades; the Company’s ability to acquire and construct new facilities; the Company’s ability to effectively manage growth; decreases in global demand for, and the price of, oil, due to inflation, recessions or other reasons, including declines in economic activity or global conflicts; expected and unexpected downtime at the Company’s facilities; the Company’s level of indebtedness, which could affect its ability to fulfill its obligations, impede the implementation of its strategy, and expose the Company’s interest rate risk; dependence on third party transportation services and pipelines; risks related to obtaining required crude oil supplies, and the costs of such supplies; counterparty credit and performance risk; unanticipated problems at, or downtime effecting, the Company’s facilities and those operated by third parties; risks relating to the Company’s hedging activities or lack of hedging activities; and risks relating to planned and future divestitures, asset sales, joint ventures and acquisitions.

Other important factors that may cause actual results and outcomes to differ materially from those contained in the forward-looking statements included in this communication are described in the Company’s publicly filed reports, including, but not limited to, the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, and the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2023, and future Annual Reports on Form 10-K (including the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, when filed by the Company) and Quarterly Reports on Form 10-Q. These reports are available at www.sec.gov. The Company cautions that the foregoing list of important factors is not complete. All subsequent written and oral forward-looking statements attributable to the Company or any person acting on behalf of the Company are expressly qualified in their entirety by the cautionary statements referenced above. Other unknown or unpredictable factors also could have material adverse effects on Vertex’s future results. The forward-looking statements included in this press release are made only as of the date hereof. Vertex cannot guarantee future results, levels of activity, performance or achievements. Accordingly, you should not place undue reliance on these forward-looking statements. Finally, Vertex undertakes no obligation to update these statements after the date of this release, except as required by law, and takes no obligation to update or correct information prepared by third parties that are not paid for by Vertex. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.

PROJECTIONS

The financial projections (the “Projections”) included herein were prepared by Vertex in good faith using assumptions believed to be reasonable. A significant number of assumptions about the operations of the business of Vertex were based, in part, on economic, competitive, and general business conditions prevailing at the time the Projections were developed. Any future changes in these conditions, may materially impact the ability of Vertex to achieve the financial results set forth in the Projections. The Projections are based on numerous assumptions, including realization of the operating strategy of Vertex; industry performance; no material adverse changes in applicable legislation or regulations, or the administration thereof, or generally accepted accounting principles; general business and economic conditions; competition; retention of key management and other key employees; absence of material contingent or unliquidated litigation, indemnity, or other claims; minimal changes in current pricing; static material and equipment pricing; no significant increases in interest rates or inflation; and other matters, many of which will be beyond the control of Vertex, and some or all of which may not materialize. The Projections also assume the continued uptime of the Company’s facilities at historical levels and the successful funding of, timely completion of, and successful outcome of, planned capital projects. Additionally, to the extent that the assumptions inherent in the Projections are based upon future business decisions and objectives, they are subject to change. Although the Projections are presented with numerical specificity and are based on reasonable expectations developed by Vertex’s management, the assumptions and estimates underlying the Projections are subject to significant business, economic, and competitive uncertainties and contingencies, many of which will be beyond the control of Vertex. Accordingly, the Projections are only estimates and are necessarily speculative in nature. It is expected that some or all of the assumptions in the Projections will not be realized and that actual results will vary from the Projections. Such variations may be material and may increase over time. In light of the foregoing, readers are cautioned not to place undue reliance on the Projections. The projected financial information contained herein should not be regarded as a representation or warranty by Vertex, its management, advisors, or any other person that the Projections can or will be achieved. Vertex cautions that the Projections are speculative in nature and based upon subjective decisions and assumptions. As a result, the Projections should not be relied on as necessarily predictive of actual future events.

NON-GAAP FINANCIAL MEASURES AND KEY PERFORMANCE INDICATORS

In addition to our results calculated under generally accepted accounting principles in the United States (“GAAP”), in this news release we also present certain non-U.S. GAAP financial measures and key performance indicators. Non-U.S. GAAP financial measures include Adjusted Gross Margin, Fuel Gross Margin and Adjusted EBITDA, for the Company’s Legacy Refining and Marketing segment, and the total Refining and Marketing segment, as a whole, and Net Long-Term Debt and Ratio of Net Long-Term Debt (collectively, the “Non-U.S. GAAP Financial Measures”). Key performance indicators include Adjusted Gross Margin, Fuel Gross Margin and Adjusted EBITDA for Conventional, Renewable and the Mobile Refinery as a whole, and Fuel Gross Margin Per Barrel of Throughput and Adjusted Gross Margin Per Barrel of Throughput for Conventional, Renewable and the Mobile Refinery as a whole (collectively, the “KPIs”). EBITDA represents net income before interest, taxes, depreciation and amortization, for continued and discontinued operations. Adjusted EBITDA represents net income (loss) from operations plus or minus unrealized gain or losses on hedging activities, Renewable Fuel Standard (RFS) costs (mainly related to Renewable Identification Numbers (RINs), and inventory adjustments, depreciation and amortization, acquisition costs, gain on change in value of derivative warrant liability, environmental clean-up, stock-based compensation, (gain) loss on sale of assets, interest expense, and certain other unusual or non-recurring charges included in selling, general, and administrative expenses. Adjusted Gross Margin is defined as gross profit (loss) plus or minus unrealized gain or losses on hedging activities and inventory valuation adjustments. Fuel Gross Margin is defined as Adjusted Gross Margin, plus production costs, operating expenses and depreciation attributable to cost of revenues and other non-fuel items included in costs of revenues including realized and unrealized gain or losses on hedging activities, RFS costs (mainly related to RINs), inventory valuation adjustments, fuel financing costs and other revenues and cost of sales items. Fuel Gross Margin Per Barrel of Throughput is calculated as fuel gross margin divided by total throughput barrels for the period presented. Operating Expenses Per Barrel of Throughput is defined as total operating expenses divided by total barrels of throughput. RIN Adjusted Fuel Gross Margin is defined as [Fuel Gross Margin minus RIN expense divided by total barrels of throughput. RIN Adjusted Fuel Gross Margin Per Barrel of Throughput is calculated as RIN Adjusted Fuel Gross Margin divided by total throughput barrels for the period presented. Net Long-Term Debt is long-term debt and lease obligations, adjusted for unamortized discount and deferred financing costs, insurance premiums financed, less cash and cash equivalents and restricted cash. Ratio of Net Long-Term Debt is defined as Long-Term Debt divided by Adjusted EBITDA.

Each of the Non-U.S. GAAP Financial Measures and KPIs are discussed in greater detail below. The (a) Non-U.S. GAAP Financial Measures are “non-U.S. GAAP financial measures”, and (b) the KPIs are, presented as supplemental measures of the Company’s performance. They are not presented in accordance with U.S. GAAP. We use the Non-U.S. GAAP Financial Measures and KPIs as supplements to U.S. GAAP measures of performance to evaluate the effectiveness of our business strategies, to make budgeting decisions, to allocate resources and to compare our performance relative to our peers. Additionally, these measures, when used in conjunction with related U.S. GAAP financial measures, provide investors with an additional financial analytical framework which management uses, in addition to historical operating results, as the basis for financial, operational and planning decisions and present measurements that third parties have indicated are useful in assessing the Company and its results of operations. The Non-U.S. GAAP Financial Measures and KPIs are presented because we believe they provide additional useful information to investors due to the various noncash items during the period. Non-U.S. GAAP financial information and KPIs similar to the Non-U.S. GAAP Financial Measures and KPIs are also frequently used by analysts, investors and other interested parties to evaluate companies in our industry. The Non-U.S. GAAP Financial Measures and KPIs are unaudited, and have limitations as analytical tools, and you should not consider them in isolation, or as a substitute for analysis of our operating results as reported under U.S. GAAP. Some of these limitations are: the Non-U.S. GAAP Financial Measures and KPIs do not reflect cash expenditures, or future requirements for capital expenditures, or contractual commitments; the Non-GAAP Financial Measures and KPIs do not reflect changes in, or cash requirements for, working capital needs; the Non-GAAP Financial Measures and KPIs do not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debt or cash income tax payments; although depreciation and amortization are noncash charges, the assets being depreciated and amortized will often have to be replaced in the future, the Non-U.S. GAAP Financial Measures and KPIs do not reflect any cash requirements for such replacements; the Non-U.S. GAAP Financial Measures and KPIs represent only a portion of our total operating results; and other companies in this industry may calculate the Non-U.S. GAAP Financial Measures and KPIs differently than we do, limiting their usefulness as a comparative measure. You should not consider the Non-U.S. GAAP Financial Measures and KPIs in isolation, or as substitutes for analysis of the Company’s results as reported under U.S. GAAP. The Company’s presentation of these measures should not be construed as an inference that future results will be unaffected by unusual or nonrecurring items. We compensate for these limitations by providing a reconciliation of each of these non-U.S. GAAP Financial Measures and KPIs to the most comparable U.S. GAAP measure below. We encourage investors and others to review our business, results of operations, and financial information in their entirety, not to rely on any single financial measure, and to view these non-U.S. GAAP Financial Measures and KPIs in conjunction with the most directly comparable U.S. GAAP financial measure.

For more information on these non-GAAP financial measures and KPIs, please see the sections titled “Unaudited Reconciliation of Gross Profit (Loss) From Continued and Discontinued Operations to Adjusted Gross Margin, Fuel Gross Margin, Fuel Gross Margin Per Barrel of Throughput and Operating Expenses Per Barrel of Throughput”, “Unaudited Reconciliation of Adjusted EBITDA to Net loss from Continued and Discontinued Operations”, and “Unaudited Reconciliation of Long-Term Debt to Net Long-Term Debt and Net Leverage”, at the end of this release.

VERTEX ENERGY, INC.

CONSOLIDATED BALANCE SHEETS

(unaudited in thousands, except number of shares and par value)

(UNAUDITED)

31-Dec-23

31-Dec-22

ASSETS
Current assets
Cash and cash equivalents

$

76,967

$

141,258

Restricted cash

3,606

4,929

Accounts receivable, net

36,164

34,548

Inventory

182,120

135,473

Prepaid expenses and other current assets

53,174

36,660

Assets held for sale

20,560

Total current assets

352,031

373,428

Fixed assets, net

326,111

201,749

Finance lease right-of-use assets, net

64,499

44,081

Operating lease right-of-use assets, net

96,394

53,557

Intangible assets, net

11,541

11,827

Deferred tax assets

2,498

Other assets

4,048

2,245

Total non-current assets

502,593

315,957

TOTAL ASSETS

$

854,624

$

689,385

LIABILITIES AND EQUITY
Current liabilities
Accounts payable

$

75,004

$

20,997

Accrued expenses and other current liabilities

73,636

81,953

Finance lease-current

2,435

1,363

Operating lease-current

20,296

3,713

Current portion of long-term debt

16,362

13,911

Obligations under inventory financing agreements, net

141,093

117,939

Liabilities held for sale, current

3,424

Total current liabilities

328,826

243,300

Long-term debt, net

170,701

170,010

Finance lease-non-current

66,206

45,164

Operating lease-non-current

74,444

49,844

Deferred tax liabilities

2,776

Derivative warrant liability

9,907

14,270

Other liabilities

1,377

1,377

Total liabilities

654,237

523,965

EQUITY
50,000,000 of total Preferred shares authorized:
Common stock, $0.001 par value per share; 750,000,000 shares authorized; 93,514,346 and 75,668,826 issued and outstanding at December 31, 2023 and 2022, respectively.

94

76

Additional paid-in capital

383,632

279,552

Accumulated deficit

(187,379

)

(115,893

)

Total Vertex Energy, Inc. stockholders' equity

196,347

163,735

Non-controlling interest

4,040

1,685

Total equity

200,387

165,420

TOTAL LIABILITIES AND EQUITY

$

854,624

$

689,385

VERTEX ENERGY, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED DECEMBER 31,

(in thousands, except per share amounts)

(UNAUDITED)

2023

2022

2021

Revenues

$

3,177,187

$

2,791,715

$

207,760

Cost of revenues (exclusive of depreciation and amortization shown separately below)

3,005,996

2,598,276

178,786

Depreciation and amortization attributable to costs of revenues

27,018

13,429

4,043

Gross profit

144,173

180,010

24,931

Operating expenses:
Selling, general and administrative expenses

168,640

127,782

30,606

Loss on assets impairment

2,124

Depreciation and amortization attributable to operating expenses

4,146

3,673

1,681

Total operating expenses

172,786

131,455

34,411

Income (loss) from operations

(28,613

)

48,555

(9,480

)

Other income (expense):
Other income (expense)

633

(306

)

4,158

Gain (loss) on change in value of derivative warrant liability

7,992

7,821

(15,685

)

Interest expense

(119,567

)

(79,911

)

(3,832

)

Total other expense

(110,942

)

(72,396

)

(15,359

)

Loss from continuing operations before income tax

(139,555

)

(23,841

)

(24,839

)

Income tax benefit

13,385

7,171

Loss from continuing operations

(126,170

)

(16,670

)

(24,839

)

Income from discontinued operations, net of tax (see operation report of discontinued operation below)

54,197

18,667

17,178

Net income (loss)

(71,973

)

1,997

(7,661

)

Net income (loss) attributable to non-controlling interest and redeemable non-controlling interest from continuing operations

(487

)

(63

)

207

Net income attributable to non-controlling interest and redeemable non-controlling interest from discontinued operations

6,882

10,496

Net loss attributable to Vertex Energy, Inc.

(71,486

)

(4,822

)

(18,364

)

Accretion of redeemable noncontrolling interest to redemption value

(428

)

(1,992

)

Accretion of discount on Series B and B-1 Preferred Stock

(507

)

Dividends on Series B and B-1 Preferred Stock

258

Net loss attributable to stockholders from continuing operations

(125,683

)

(17,035

)

(27,287

)

Net income attributable to stockholders from discontinued operations, net of tax

54,197

11,785

6,682

Net loss attributable to common stockholders

$

(71,486

)

$

(5,250

)

$

(20,605

)

Basic income (loss) per common share
Continuing operations

$

(1.47

)

$

(0.24

)

$

(0.48

)

Discontinued operations, net of tax

0.63

0.17

0.12

Basic loss per common share

$

(0.84

)

$

(0.07

)

$

(0.36

)

Diluted income (loss) per common share
Continuing operations

$

(1.47

)

$

(0.24

)

$

(0.48

)

Discontinued operations, net of tax

0.63

0.17

0.12

Diluted loss per common share

$

(0.84

)

$

(0.07

)

$

(0.36

)

Shares used in computing income (loss) per share
Basic

85,596

70,686

56,303

Diluted

85,596

70,686

56,303

VERTEX ENERGY, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

FOR THE YEARS ENDING DECEMBER 31, 2023, 2022 AND 2021

(in thousands except par value)

(UNAUDITED)

Common Stock

Series A Preferred

Additional

Paid-in

Capital

Accumulated

Deficit

Non-

controlling

Interest

Total

Stockholders'

Equity

Shares

$0.001 Par

Shares

$0.001 Par

Balance on December 31, 2020

45,555

$

46

420

$

$

94,570

$

(90,009

)

$

1,318

$

5,925

Dividends on Series B and B1 Preferred Stock

(372

)

(372

)

Accretion of discount on Series B and B1 Preferred Stock

(507

)

(507

)

Conversion of B1 Preferred Stock to common

7,722

7

12,038

12,045

Share based compensation expense

863

863

Exercise of options

1,800

2

2,188

2,190

Exercise of B1 warrants

3,093

3

16,402

16,405

Conversion of Series A Preferred stock to common stock

34

(34

)

Conversion of Series B Preferred Stock to common stock

5,084

5

12,559

630

13,194

Distribution to noncontrolling

(169

)

(169

)

Adjustment of redeemable noncontrolling interest to redemption value

(1,992

)

(1,992

)

Contribution from noncontrolling interest

(11

)

(11

)

Net income (loss)

(18,364

)

10,703

(7,661

)

Less: amount attributable to redeemable non-controlling interest

(9,844

)

(9,844

)

Balance on December 31, 2021

63,288

63

386

138,620

(110,614

)

1,997

30,066

Conversion of Series A Preferred stock to common stock

386

1

(386

)

1

Conversion of Convertible Senior Notes to common (net of tax)

10,165

10

59,812

59,822

Reclass of derivative liabilities

78,789

78,789

Share based compensation expense

1,574

1,574

Exercise of warrants

1,209

1

(1

)

Exercise of options

622

1

729

730

Adjustment of redeemable non controlling interest

29

(29

)

Distribution to noncontrolling

(380

)

(380

)

Adjustment of redeemable noncontrolling interest to redemption value

(428

)

(428

)

Redemption of noncontrolling interest

41

41

Net income (loss)

(4,822

)

6,819

1,997

Less: amount attributable to redeemable non-controlling interest

(6,792

)

(6,792

)

Balance on December 31, 2022

75,670

76

279,552

(115,893

)

1,685

165,420

Issuance of restricted stock

113

Exercise of options

526

1

682

683

Share based compensation expense

2,285

2,285

Conversion of Convertible Senior Note, net

17,206

17

101,113

101,130

Contribution from noncontrolling shareholder

2,842

2,842

Net loss

(71,486

)

(487

)

(71,973

)

Balance on December 31, 2023

93,515

$

94

$

$

383,632

$

(187,379

)

$

4,040

$

200,387

VERTEX ENERGY, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDING DECEMBER 31, 2023, 2022 AND 2021

(UNAUDITED)

2023

2022

2021

Cash flows from operating activities
Net income (loss)

$

(71,973

)

$

1,997

$

(7,661

)

Net income from discontinued operations, net of tax

54,197

18,667

17,178

Net loss from continuing operations

(126,170

)

(16,670

)

(24,839

)

Adjustments to reconcile net income (loss) from continuing operations to cash used in operating activities:
Stock-based compensation expense

2,285

1,574

862

Depreciation and amortization

31,165

17,102

5,724

(Reduction in) Provision for bad debt

(224

)

242

826

Loss (gain) on commodity derivative contracts

(2,858

)

87,978

2,258

Provision for environment clean up

1,428

Gain on forgiveness of debt

(4,222

)

Net cash settlement on commodity derivatives

6,575

(92,556

)

(2,436

)

Loss on sale of assets

(1

)

220

64

Loss on assets impairment

2,124

Amortization of debt discount and deferred costs

78,779

49,251

1,231

Deferred income tax benefit

(13,385

)

(7,171

)

Loss (gain) on change in value of derivative warrant liability

(7,992

)

(7,821

)

15,685

Changes in operating assets and liabilities, net of acquisitions:
Accounts receivable

(3,075

)

(27,183

)

(821

)

Inventory

(45,231

)

2,586

(3,997

)

Prepaid expenses

(21,027

)

(26,724

)

(1,615

)

Accounts payable

53,593

10,850

1,054

Accrued expenses

(9,855

)

77,647

2,551

Other assets

(1,061

)

56

(48

)

Net cash (used in) provided by operating activities from continuing operations

(58,482

)

70,809

(5,599

)

Cash flows from investing activities
Deposit for refinery purchase and related costs

(13,663

)

Internally developed or purchased software

(3,223

)

(149

)

Proceeds from sale of discontinued operation

92,034

Redemption of noncontrolling entity

556

Proceeds from the sale of assets

7

395

75

Acquisition of business, net of cash

(7,775

)

(227,525

)

2

Purchase of fixed assets

(140,313

)

(75,512

)

(2,331

)

Net cash used in investing activities from continuing operations

(59,270

)

(302,235

)

(15,917

)

Cash flows from financing activities
Line of credit payments, net

(133

)

Proceeds received from exercise of options and warrants

683

730

6,921

Net borrowings on inventory financing agreements

22,154

117,189

Contribution received from noncontrolling interest

2,842

2

Distribution to non-controlling interest

(380

)

(169

)

Redemption of redeemable noncontrolling interest

(50,666

)

Payments on finance leases

(2,045

)

(819

)

(844

)

Proceeds from issuance of notes payable

68,236

173,256

143,831

Payments made on notes payable

(39,582

)

(18,948

)

(15,836

)

Net cash provided by financing activities from continuing operations

52,288

220,362

133,772

Discontinued operations:
Net cash (used in) provided by operating activities

(150

)

25,287

15,349

Net cash used in investing activities

(4,663

)

(1,973

)

Net cash provided by (used in) discontinued operations

(150

)

20,624

13,376

Net change in cash and cash equivalents and restricted cash

(65,614

)

9,560

125,632

Cash and cash equivalents and restricted cash at beginning of the year

146,187

136,627

10,995

Cash and cash equivalents and restricted cash at end of year

$

80,573

$

146,187

$

136,627

The following table provides a reconciliation of cash and cash equivalents and restricted cash reported within the consolidated balance sheets to the same amounts shown in the consolidated statements of cash flows (in thousands).

VERTEX ENERGY, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDING DECEMBER 31, 2023, 2022 AND 2021

(UNAUDITED)

(Continued)

2023

2022

2021

Cash and cash equivalents

$

76,967

$

141,258

$

36,130

Restricted cash

3,606

4,929

100,497

Cash and cash equivalents and restricted cash as shown in the consolidated statements of cash flows

$

80,573

$

146,187

$

136,627

SUPPLEMENTAL INFORMATION
Cash paid for interest

$

47,430

$

33,901

$

2,273

Cash paid for income taxes

NON-CASH INVESTING AND FINANCING TRANSACTIONS
Conversion of Series B and B1 Preferred Stock into common stock

$

$

$

24,610

Dividends on Series B and B-1 Preferred Stock

$

$

$

(258

)

Accretion of discount on Series B and B-1 Preferred Stock

$

$

$

507

Accretion of redeemable noncontrolling interest to redemption value

$

$

428

$

1,992

Equipment acquired under finance leases

$

24,159

$

46,351

$

552

Equipment acquired under operating leases

$

55,114

$

20,452

$

89

Reclass derivative liabilities

$

$

78,789

$

Conversion of Convertible Senior note

$

79,948

$

59,822

$

Unaudited segment information for the three and twelve months ended December 31, 2023, 2022 and 2021 is as follows (in thousands):

YEAR ENDED DECEMBER 31, 2023

Refining and

Marketing

Black Oil &

Recovery

Corporate and

Eliminations

Total

Revenues:
Refined products

$

3,007,937

$

121,122

$

(13,039

)

$

3,116,020

Re-refined products

17,997

15,959

33,956

Services

20,057

7,154

27,211

Total revenues

3,045,991

144,235

(13,039

)

3,177,187

Cost of revenues (exclusive of depreciation and amortization shown separately below)

2,894,617

124,731

(13,352

)

3,005,996

Depreciation and amortization attributable to costs of revenues

22,118

4,900

27,018

Gross profit

129,256

14,604

313

144,173

Selling, general and administrative expenses

118,165

19,788

30,687

168,640

Depreciation and amortization attributable to operating expenses

3,311

164

671

4,146

Income (loss) from operations

7,780

(5,348

)

(31,045

)

(28,613

)

Other income (expenses)
Other income (expense)

600

33

633

Gain on change in derivative liability

7,992

7,992

Interest expense

(18,092

)

(188

)

(101,287

)

(119,567

)

Total other income (expense)

(18,092

)

412

(93,262

)

(110,942

)

Income (loss) before income tax

$

(10,312

)

$

(4,936

)

$

(124,307

)

$

(139,555

)

Total capital expenditures

$

122,827

$

17,486

$

$

140,313

YEAR ENDED DECEMBER 31, 2022

Refining and

Marketing

Black Oil &

Recovery

Corporate and

Eliminations

Total

Revenues:
Refined products

$

2,370,240

$

163,095

$

$

2,533,335

Re-refined products

229,793

19,105

248,898

Services

6,611

2,871

9,482

Total revenues

2,606,644

185,071

2,791,715

Cost of revenues (exclusive of depreciation and amortization shown separately below)

2,453,809

144,467

2,598,276

Depreciation and amortization attributable to costs of revenues

9,605

3,824

13,429

Gross profit

143,230

36,780

180,010

Selling, general and administrative expenses

83,001

17,241

27,540

127,782

Depreciation and amortization attributable to operating expenses

2,593

180

900

3,673

Income (loss) from operations

57,636

19,359

(28,440

)

48,555

Other income (expenses)
Other income (expense)

18

(104

)

(220

)

(306

)

Gain on change in derivative liability

7,821

7,821

Interest expense

(10,414

)

(50

)

(69,447

)

(79,911

)

Total other income (expense)

(10,396

)

(154

)

(61,846

)

(72,396

)

Income (loss) before income tax

$

47,240

$

19,205

$

(90,286

)

$

(23,841

)

Total capital expenditures

$

72,588

$

2,924

$

$

75,512

YEAR ENDED DECEMBER 31, 2021

Refining and

Marketing

Black Oil &

Recovery

Corporate and

Eliminations

Total

Revenues:
Refined products

$

78,191

$

85,253

$

$

163,444

Re-refined products

15,039

25,611

40,650

Services

3,666

3,666

Total revenues

93,230

114,530

207,760

Cost of revenues (exclusive of depreciation and amortization shown separately below)

89,570

89,216

178,786

Depreciation and amortization attributable to costs of revenues

509

3,534

4,043

Gross profit

3,151

21,780

24,931

Selling, general and administrative expenses

3,277

14,444

12,885

30,606

Loss on Assets Impairment

2,124

2,124

Depreciation and amortization attributable to operating expenses

434

234

1,013

1,681

Income (loss) from operations

(560

)

4,978

(13,898

)

(9,480

)

Other income (expenses)
Other income (expense)

4,158

4,158

Loss on change in derivative liability

(15,685

)

(15,685

)

Interest expense

(3,832

)

(3,832

)

Total other income

(15,359

)

(15,359

)

Income (loss) before income tax

$

(560

)

$

4,978

$

(29,257

)

$

(24,839

)

Total capital expenditures

$

$

2,331

$

$

2,331

The following summarized unaudited financial information has been segregated from continuing operations and reported as Discontinued Operations for the years ended December 31, 2023, 2022 and 2021 (in thousands):

For The Year Ended December 31

2023

2022

2021

Revenues

$

7,366

$

85,495

$

58,248

Cost of revenues (exclusive of depreciation shown separately below)

4,589

51,815

32,467

Depreciation and amortization attributable to costs of revenues

124

1,566

1,566

Gross profit

2,653

32,114

24,215

Operating expenses:
Selling, general and administrative expenses

632

8,501

6,727

(exclusive of acquisition related expenses)
Depreciation and amortization expense attributable to operating expenses

21

251

251

Total Operating expenses

653

8,752

6,978

Income from operations

2,000

23,362

17,237

Other income (expense)
Interest expense

-

-39

-59

Total other expense

-

-39

-59

Income before income tax

2,000

23,323

17,178

Income tax expense

(1,572

)

(4,683

)

Gain on sale of discontinued operations, net of tax of 1,711

53,769

27

Income from discontinued operations, net of tax

$

54,197

$

18,667

$

17,178

Unaudited Reconciliation of Gross Profit (Loss) From Continued and Discontinued Operations to Adjusted Gross Margin, Fuel Gross Margin, Fuel Gross Margin Per Barrel of Throughput and Operating Expenses Per Barrel of Throughput.

Three Months Ended December 31, 2023

In thousands

Conventional

Renewable

Mobile Refinery

Total

Gross profit

$

7,283

$

(17,557

)

$

(10,273

)

Unrealized (gain) loss on hedging activities

4,892

77

4,969

Inventory valuation adjustments

(3,400

)

2,152

(1,248

)

Adjusted gross margin

$

8,775

$

(15,328

)

$

(6,553

)

Variable production costs attributable to cost of revenues

19,770

19,497

39,267

Depreciation and amortization attributable to cost of revenues

2,492

3,997

6,489

RINs

6,662

-

6,662

Realized (gain) loss on hedging activities

(3,751

)

(3,587

)

(7,338

)

Financing costs

1,989

157

2,146

Other revenues

(6,361

)

(361

)

(6,722

)

Fuel gross margin

$

29,576

$

4,375

$

33,951

Throughput (bpd)

67,083

3,926

71,009

Fuel gross margin per barrel of throughput

$

4.79

$

12.11

$

5.20

Total OPEX

$

15,162

$

9,868

$

25,030

Operating expenses per barrel of throughput

$

2.46

$

27.32

$

3.83

Three Months Ended September 30, 2023

In thousands

Conventional

Renewable

Mobile Refinery

Total

Gross profit

$

86,185

$

(8,515

)

$

77,670

Unrealized (gain) loss on hedging activities

(4,620

)

(3,622

)

(8,242

)

Inventory valuation adjustments

13,225

(3,851

)

9,374

Adjusted gross margin

$

94,790

$

(15,988

)

$

78,802

Variable production costs attributable to cost of revenues

26,847

12,958

39,805

Depreciation and amortization attributable to cost of revenues

2,982

3,320

6,302

RINs

7,058

-

7,058

Realized (gain) loss on hedging activities

2,854

2,401

5,255

Financing costs

1,772

205

1,977

Other revenues

(6,804

)

(524

)

(7,328

)

Fuel gross margin

$

129,499

$

2,372

$

131,871

Throughput (bpd)

80,171

5,397

85,568

Fuel gross margin per barrel of throughput

$

17.56

$

4.78

$

16.75

Total OPEX

$

17,720

$

11,445

$

29,165

Operating expenses per barrel of throughput

$

2.40

$

23.05

$

3.70

Three Months Ended June 30, 2023

In thousands

Conventional

Renewable

Mobile Refinery

Total

Gross profit

$

6,544

$

(13,006

)

$

(6,462

)

Unrealized (gain) loss on hedging activities

849

2,913

3,762

Inventory valuation adjustments

(4,246

)

3,745

(501

)

Adjusted gross margin

$

3,147

$

(6,348

)

$

(3,201

)

Variable production costs attributable to cost of revenues

28,686

77

28,763

Depreciation and amortization attributable to cost of revenues

3,351

2,018

5,369

RINs

25,410

-

25,410

Realized (gain) loss on hedging activities

(1,150

)

1,288

138

Financing costs

(87

)

58

(29

)

Other revenues

(3,610

)

(190

)

(3,800

)

Fuel gross margin

$

55,747

$

(3,097

)

$

52,650

Throughput (bpd)

76,330

2,490

78,820

Fuel gross margin per barrel of throughput

$

8.03

$

(13.66

)

$

7.34

Total OPEX

$

23,299

$

7,076

$

30,375

Operating expenses per barrel of throughput

$

3.35

$

31.23

$

4.23

Three Months Ended March 31, 2023

In thousands

Conventional

Renewable

Mobile Refinery

Total

Gross profit

$

65,470

$

-

$

65,470

Unrealized (gain) loss on hedging activities

(570

)

-

(570

)

Inventory valuation adjustments

(1,532

)

-

(1,532

)

Adjusted gross margin

$

63,368

$

-

$

63,368

Variable production costs attributable to cost of revenues

21,252

-

21,252

Depreciation and amortization attributable to cost of revenues

3,144

-

3,144

RINs

16,115

-

16,115

Realized loss on hedging activities

(439

)

-

(439

)

Financing costs

2,295

-

2,295

Other revenues

(1,933

)

-

(1,933

)

Fuel gross margin

$

103,802

$

-

$

103,802

Throughput (bpd)

71,328

-

71,328

Fuel gross margin per barrel of throughput

$

16.17

$

-

$

16.17

Total OPEX

$

24,681

$

-

$

24,681

Operating expenses per barrel of throughput

$

3.84

$

-

$

3.84

Twelve Months Ended December 31, 2023

In thousands

Conventional

Renewable

Mobile Refinery

Total

Gross profit

$

165,481

$

(39,078

)

$

126,403

Unrealized (gain) loss on hedging activities

551

(632

)

(81

)

Inventory valuation adjustments

4,047

2,046

6,093

Adjusted gross margin

$

170,079

$

(37,664

)

$

132,415

Variable production costs attributable to cost of revenues

96,555

32,532

129,087

Depreciation and amortization attributable to cost of revenues

11,969

9,335

21,304

RINs

55,245

-

55,245

Realized (gain) loss on hedging activities

(2,486

)

102

(2,384

)

Financing costs

5,969

420

6,389

Other revenues

(18,708

)

(1,075

)

(19,783

)

Fuel gross margin

$

318,623

$

3,650

$

322,273

Throughput (bpd)

73,734

3,943

77,677

Fuel gross margin per barrel of throughput

$

11.84

$

3.37

$

11.37

Total OPEX

$

80,862

$

28,389

$

109,251

Operating expenses per barrel of throughput

$

3.00

$

26.18

$

3.85

Unaudited Reconciliation of Adjusted EBITDA to Net loss from Continued and Discontinued Operations.

In thousands

Three Months Ended

Twelve Months Ended

December 31, 2023

December 31, 2022

December 31, 2023

December 31, 2022

Net income (loss)

$

(63,865

)

$

44,418

$

(71,973

)

$

1,997

Depreciation and amortization

9,225

5,761

31,310

18,919

Income tax expense (benefit)

1,543

(2,489

)

5,297

(2,488

)

Interest expense

16,029

14,956

119,566

79,950

EBITDA

$

(37,068

)

$

62,646

$

84,200

$

98,378

Unrealized (gain) loss on hedging activities

4,981

978

(252

)

(146

)

Inventory valuation adjustments

(1,248

)

9,614

6,093

50,766

Gain on change in value of derivative warrant liability

(2,956

)

(33

)

(7,992

)

(7,821

)

Stock-based compensation

783

622

2,285

1,574

(Gain) loss on sale of assets

3

-

(70,878

)

-

Acquisition costs

-

-

4,308

16,527

Environmental clean-up reserve

-

-

-

1,428

Other

388

1,339

(634

)

280

Adjusted EBITDA

$

(35,117

)

$

75,166

$

17,130

$

160,986

Three Months Ended December 31, 2023

Mobile Refinery

Legacy Refining

& Marketing

Total Refining &

Marketing

Black Oil and

Recovery

Corporate

Consolidated

In thousands

Conventional

Renewable

Net income (loss)

$

(11,112

)

$

(30,266

)

$

(2,424

)

$

(43,801

)

$

(1,670

)

$

(18,395

)

$

(63,865

)

Depreciation and amortization

3,252

4,017

313

7,582

1,476

167

9,225

Income tax expense (benefit)

-

-

-

-

(517

)

2,060

1,543

Interest expense

2,473

2,820

-

5,293

62

10,675

16,029

EBITDA

$

(5,387

)

$

(23,429

)

$

(2,111

)

$

(30,926

)

$

(649

)

$

(5,493

)

$

(37,068

)

Unrealized (gain) loss on hedging activities

4,892

77

(7

)

4,962

19

-

4,981

Inventory valuation adjustments

(3,400

)

2,152

-

(1,248

)

-

-

(1,248

)

Gain on change in value of derivative warrant liability

-

-

-

-

-

(2,956

)

(2,956

)

Stock-based compensation

-

-

-

-

-

783

783

(Gain) loss on sale of assets

-

-

-

-

-

3

3

Other

-

-

-

-

389

(1

)

388

Adjusted EBITDA

$

(3,895

)

$

(21,200

)

$

(2,118

)

$

(27,212

)

$

(241

)

$

(7,664

)

$

(35,117

)

Twelve Months Ended December 31, 2023

Mobile Refinery

Legacy Refining

& Marketing

Total Refining &

Marketing

Black Oil and

Recovery

Corporate

Consolidated

In thousands

Conventional

Renewable

Net income (loss)

$

68,574

$

(72,537

)

$

(6,349

)

$

(10,312

)

$

49,260

$

(110,922

)

$

(71,973

)

Depreciation and amortization

14,937

9,390

1,103

25,430

5,209

671

31,310

Income tax expense (benefit)

-

-

-

-

18,682

(13,385

)

5,297

Interest expense

13,077

5,015

-

18,092

188

101,287

119,566

EBITDA

$

96,588

$

(58,132

)

$

(5,246

)

$

33,210

$

73,339

$

(22,349

)

$

84,200

Unrealized (gain) loss on hedging activities

551

(632

)

(89

)

(170

)

(82

)

-

(252

)

Inventory valuation adjustments

4,047

2,046

-

6,093

-

-

6,093

Gain on change in value of derivative warrant liability

-

-

-

-

-

(7,992

)

(7,992

)

Stock-based compensation

-

-

-

-

-

2,285

2,285

(Gain) loss on sale of assets

-

-

-

-

(70,884

)

6

(70,878

)

Acquisition costs

-

-

-

-

-

4,308

4,308

Other

-

-

-

-

(595

)

(39

)

(634

)

Adjusted EBITDA

$

101,186

$

(56,718

)

$

(5,335

)

$

39,133

$

1,778

$

(23,781

)

$

17,130

Three Months Ended December 31, 2022

In thousands

Mobile Refinery

Legacy Refining &

Marketing

Total Refining &

Marketing

Black Oil

Corporate

Consolidated

Net income (loss)

$

56,839

$

(1,860

)

$

54,979

$

4,706

$

(15,267

)

$

44,418

Depreciation and amortization

3,857

-

3,857

1,733

171

5,761

Income tax expense (benefit)

-

-

-

-

(2,489

)

(2,489

)

Interest expense

3,721

-

3,721

25

11,210

14,956

EBITDA

$

64,417

$

(1,860

)

$

62,557

$

6,464

$

(6,375

)

$

62,646

Unrealized (gain) loss on hedging activities

165

138

303

675

-

978

Inventory valuation adjustments

14,011

-

14,011

(4,397

)

-

9,614

Gain on change in value of derivative warrant liability

-

-

-

-

(33

)

(33

)

Stock-based compensation

-

-

-

-

622

622

Other

-

-

-

1,119

220

1,339

Adjusted EBITDA

$

78,593

$

(1,722

)

$

76,871

$

3,861

$

(5,566

)

$

75,166

Twelve Months Ended December 31, 2022

In thousands

Mobile Refinery

Legacy Refining &

Marketing

Total Refining &

Marketing

Black Oil

Corporate

Consolidated

Net income (loss)

$

51,247

$

(4,007

)

$

47,240

$

18,968

$

(64,211

)

$

1,997

Depreciation and amortization

11,273

925

12,198

4,004

2,717

18,919

Income tax expense (benefit)

-

-

-

-

(2,488

)

(2,488

)

Interest expense

10,414

-

10,414

67

69,469

79,950

EBITDA

$

72,934

$

(3,082

)

$

69,852

$

23,039

$

5,487

$

98,378

Unrealized (gain) loss on hedging activities

90

69

159

(305

)

-

(146

)

Inventory valuation adjustments

37,764

-

37,764

13,002

-

50,766

Gain on change in value of derivative warrant liability

-

-

-

-

(7,821

)

(7,821

)

Stock-based compensation

-

-

-

-

1,574

1,574

Acquisition costs

11,967

-

11,967

4,560

-

16,527

Environmental clean-up reserve

1,428

-

1,428

-

-

1,428

Other

13,282

-

13,282

(13,222

)

220

280

Adjusted EBITDA

$

137,465

$

(3,013

)

$

134,452

$

27,074

$

(540

)

$

160,986

Unaudited Reconciliation of Long-Term Debt to Net Long-Term Debt and Net Leverage.

In thousands

As of

December 31, 2023

December 31, 2022

Long-Term Debt:
Senior Convertible Note

$

15,230

$

95,178

Term Loan 2025

195,950

165,000

Finance lease liability long-term

66,206

45,164

Finance lease liability short-term

2,435

1,363

Insurance premiums financed

6,237

5,661

Long-Term Debt and Lease Obligations

$

286,058

$

312,366

Unamortized discount and deferred financing costs

(30,354

)

(81,918

)

Long-Term Debt and Lease Obligations per Balance Sheet

$

255,704

$

230,448

Cash and Cash Equivalents

(76,967

)

(141,258

)

Restricted Cash

(3,606

)

(4,929

)

Total Cash and Cash Equivalents

$

(80,573

)

$

(146,187

)

Net Long-Term Debt

$

205,485

$

166,179

Adjusted EBITDA

$

17,130

$

160,985

Net Leverage

12.0x

1.0x