| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-3 | | | |
| | | | | S-6 | | | |
| | | | | S-9 | | | |
| | | | | S-11 | | | |
| | | | | S-15 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| | | | | S-19 | | | |
| | | | | S-24 | | | |
| | | | | S-33 | | | |
| | | | | S-33 | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 15 | | | |
| | | | | 22 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 31 | | |
333 Shops Boulevard, Suite 301
Willow Park, Texas 76087
(254) 776-3722
Attn: Investor Relations
| | |
Three Months Ended
|
| |
Six Months Ended
|
| ||||||||||||||||||||||||||||||
(In millions)
|
| |
June 30,
2025 |
| |
March 31,
2025 |
| |
December 31,
2024 |
| |
September 30,
2024 |
| |
June 30,
2025 |
| |
June 30,
2024 |
| ||||||||||||||||||
Net income (loss)
|
| | | $ | (103.5) | | | | | $ | (15.4) | | | | | $ | (101.7) | | | | | $ | (43.5) | | | | | $ | (118.9) | | | | | $ | (62.6) | | |
Interest expense, net
|
| | | | 35.1 | | | | | | 35.9 | | | | | | 38.8 | | | | | | 40.6 | | | | | | 71.0 | | | | | | 77.2 | | |
Depreciation, depletion and amortization
|
| | | | 104.7 | | | | | | 106.0 | | | | | | 113.3 | | | | | | 112.7 | | | | | | 210.7 | | | | | | 216.2 | | |
Income tax expense (benefit)
|
| | | | 4.4 | | | | | | 0.3 | | | | | | 17.9 | | | | | | (1.5) | | | | | | 4.7 | | | | | | (23.4) | | |
Loss (gain) on disposal of assets, net
|
| | | | 5.2 | | | | | | 3.4 | | | | | | 2.8 | | | | | | (1.4) | | | | | | 8.6 | | | | | | (1.1) | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.8 | | |
Provision for credit losses, net of recoveries
|
| | | | 12.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12.8 | | | | | | — | | |
Stock-based compensation
|
| | | | 2.0 | | | | | | 1.1 | | | | | | 1.2 | | | | | | 1.1 | | | | | | 3.1 | | | | | | 5.0 | | |
Lease termination
|
| | | | 0.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.8 | | | | | | — | | |
Transaction costs
|
| | | | 3.3 | | | | | | 0.2 | | | | | | — | | | | | | 3.9 | | | | | | 3.5 | | | | | | — | | |
Severance charges
|
| | | | 0.4 | | | | | | — | | | | | | — | | | | | | 0.7 | | | | | | 0.4 | | | | | | 1.8 | | |
Acquisition and integration costs
|
| | | | 0.1 | | | | | | 0.1 | | | | | | 2.7 | | | | | | 2.0 | | | | | | 0.2 | | | | | | 3.1 | | |
Supply commitment charges
|
| | | | — | | | | | | — | | | | | | — | | | | | | 9.4 | | | | | | — | | | | | | 0.2 | | |
Impairment of goodwill
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6.8 | | | | | | — | | | | | | 67.7 | | |
Gain on insurance recoveries
|
| | | | — | | | | | | — | | | | | | (1.7) | | | | | | — | | | | | | — | | | | | | (3.2) | | |
Litigation expenses and accruals for legal contingencies
|
| | | | 2.8 | | | | | | 1.6 | | | | | | (1.2) | | | | | | 2.9 | | | | | | 4.4 | | | | | | 14.0 | | |
Unrealized loss (gain) on investments, net
|
| | | | 10.5 | | | | | | (3.7) | | | | | | (1.3) | | | | | | 1.1 | | | | | | 6.8 | | | | | | (0.2) | | |
Adjusted EBITDA
|
| | | $ | 78.6 | | | | | $ | 129.5 | | | | | $ | 70.8 | | | | | $ | 134.8 | | | | | $ | 208.1 | | | | | $ | 295.5 | | |
(-) Investment in property, plant & equipment
|
| | | $ | (46.5) | | | | | $ | (52.5) | | | | | $ | (63.2) | | | | | $ | (70.0) | | | | | $ | (99.0) | | | | | $ | (121.8) | | |
Adj. EBITDA less capital expenditures
|
| | | $ | 32.1 | | | | | $ | 77.0 | | | | | $ | 7.6 | | | | | $ | 64.8 | | | | | $ | 109.1 | | | | | $ | 173.7 | | |
| | |
Three Months Ended
|
| |
Six Months Ended
|
| ||||||||||||||||||||||||||||||
(In millions)
|
| |
June 30,
2025 |
| |
March 31,
2025 |
| |
December 31,
2024 |
| |
September 30,
2024 |
| |
June 30,
2025 |
| |
June 30,
2024 |
| ||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 100.4 | | | | | $ | 38.7 | | | | | $ | 76.5 | | | | | $ | 98.2 | | | | | $ | 139.1 | | | | | $ | 192.6 | | |
Investment in property, plant & equipment
|
| | | | (46.5) | | | | | | (52.5) | | | | | | (63.2) | | | | | | (70.0) | | | | | | (99.0) | | | | | | (121.8) | | |
Proceeds from sale of assets
|
| | | | 0.5 | | | | | | 0.2 | | | | | | 41.0 | | | | | | 2.9 | | | | | | 0.7 | | | | | | 29.0 | | |
Free cash flow
|
| | | $ | 54.4 | | | | | $ | (13.6) | | | | | $ | 54.3 | | | | | $ | 31.1 | | | | | $ | 40.8 | | | | | $ | 99.8 | | |
(In millions)
|
| |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
Current portion of long-term debt
|
| | | $ | 131.0 | | | | | $ | 159.6 | | |
Current portion of long-term debt – related party
|
| | | | 5.0 | | | | | | 5.0 | | |
Long-term debt
|
| | | | 941.9 | | | | | | 936.1 | | |
Long-term debt – related party
|
| | | | 6.3 | | | | | | 8.3 | | |
Total debt
|
| | | $ | 1,084.2 | | | | | $ | 1,109.0 | | |
Plus: unamortized debt discounts, premiums, and issuance costs
|
| | | | 25.8 | | | | | | 29.9 | | |
Total principal amount of debt
|
| | | $ | 1,110.0 | | | | | $ | 1,138.9 | | |
Less: cash and cash equivalents
|
| | | | (26.0) | | | | | | (14.8) | | |
Net debt
|
| | | $ | 1,084.0 | | | | | $ | 1,124.1 | | |
| | |
As of June 30, 2025
|
| |||||||||
(Dollars in millions)
|
| |
Actual
|
| |
As Adjusted
for Offering and Optional Notes |
| ||||||
Cash and cash equivalents(1)
|
| | | $ | 26.0 | | | | | $ | | | |
Long-term debt: | | | | | | | | | | | | | |
2022 ABL Credit Facility(2)
|
| | | $ | 163.7 | | | | | $ | 163.7 | | |
Equify Notes(3)
|
| | | | 11.2 | | | | | | 11.2 | | |
Alpine 2023 Term Loan
|
| | | | 330.0 | | | | | | 330.0 | | |
Finance Lease Obligations(4)
|
| | | | 16.0 | | | | | | 16.0 | | |
Flotek ABL Credit Facility(5)
|
| | | | 5.1 | | | | | | 5.1 | | |
2029 Senior Notes(6)
|
| | | | 568.5 | | | | | | 608.5 | | |
Other
|
| | | | 15.5 | | | | | | 15.5 | | |
Total long-term debt
|
| | | $ | 1,110.0 | | | | | $ | 1,150.0 | | |
Mezzanine equity: | | | | | | | | | | | | | |
Series A redeemable convertible preferred stock, $0.01 par value (50,000 shares authorized, issued and outstanding)
|
| | | | 66.1 | | | | | | 66.1 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value (50,000,000 shares authorized, none issued)
|
| | | | — | | | | | | — | | |
Class A common stock, $0.01 par value (600,000,000 shares authorized,
160,200,000 issued and 160,200,000 outstanding (historical) and issued and outstanding (as adjusted)) |
| | | | 1.5 | | | | | | | | |
Class B common stock, $0.01 par value (400,000,000 shares authorized, no shares issued and outstanding)
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 1,235.9 | | | | | | | | |
Accumulated deficit
|
| | | | (361.9) | | | | | | (361.9) | | |
Total stockholder’s equity attributable to ProFrac Holding Corp.
|
| | | | 875.5 | | | | | | | | |
Noncontrolling interest
|
| | | | 76.7 | | | | | | | | |
Total stockholders’ equity
|
| | | | 952.2 | | | | | | | | |
Total capitalization
|
| | | $ | 2,128.3 | | | | | $ | | | |
Name
|
| |
Number of
Shares |
|
J.P. Morgan Securities LLC
|
| |
|
|
Piper Sandler & Co.
|
| | | |
Total
|
| | | |
| | |
Without
option to purchase additional shares exercise |
| |
With full
option to purchase additional shares exercise |
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | | |
Preferred Stock
Debt Securities
Warrants
Rights
Units
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 15 | | | |
| | | | | 22 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 31 | | |
333 Shops Boulevard, Suite 301
Willow Park, Texas 76087
(254) 776-3722
Attn: Investor Relations
![[MISSING IMAGE: lg_profrac-4clr.jpg]](https://www.sec.gov/Archives/edgar/data/0001881487/000110465925076947/lg_profrac-4clr.jpg)