Schedule of Company’s Segment Results |
The Company’s segment results are presented in the tables below: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | 2025 | (in $000s) | ERS | | TES | | APS | | Total | Revenue: | | | | | | | | Rental | $ | 117,728 | | | $ | — | | | $ | 3,086 | | | $ | 120,814 | | Equipment sales | 52,744 | | | 303,368 | | | — | | | 356,112 | | Parts and services | — | | | — | | | 34,557 | | | 34,557 | | Total revenue | 170,472 | | | 303,368 | | | 37,643 | | | 511,483 | | Cost of revenue: | | | | | | | | Rentals/parts and services | 30,328 | | | — | | | 27,934 | | | 58,262 | | Equipment sales | 40,396 | | | 256,276 | | | — | | | 296,672 | | Depreciation of rental equipment | 53,303 | | | — | | | 704 | | | 54,007 | | Total cost of revenue | 124,027 | | | 256,276 | | | 28,638 | | | 408,941 | | Gross profit | $ | 46,445 | | | $ | 47,092 | | | $ | 9,005 | | | $ | 102,542 | | | | | | | | | | | Three Months Ended June 30, | | 2024 | (in $000s) | ERS | | TES | | APS | | Total | Revenue: | | | | | | | | Rental | $ | 100,699 | | | $ | — | | | $ | 2,298 | | | 102,997 | | Equipment sales | 37,712 | | | 247,921 | | | — | | | 285,633 | | Parts and services | — | | | — | | | 34,383 | | | 34,383 | | Total revenue | 138,411 | | | 247,921 | | | 36,681 | | | 423,013 | | Cost of revenue: | | | | | | | | Rentals/parts and services | 29,281 | | | — | | | 28,562 | | | 57,843 | | Equipment sales | 25,792 | | | 205,526 | | | — | | | 231,318 | | Depreciation of rental equipment | 43,581 | | | — | | | 1,004 | | | 44,585 | | Total cost of revenue | 98,654 | | | 205,526 | | | 29,566 | | | 333,746 | | Gross profit | $ | 39,757 | | | $ | 42,395 | | | $ | 7,115 | | | $ | 89,267 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, | | 2025 | (in $000s) | ERS | | TES | | APS | | Total | Revenue: | | | | | | | | Rental | $ | 230,693 | | | $ | — | | | $ | 6,382 | | | $ | 237,075 | | Equipment sales | 94,127 | | | 535,848 | | | — | | | 629,975 | | Parts and services | — | | | — | | | 66,665 | | | 66,665 | | Total revenue | 324,820 | | | 535,848 | | | 73,047 | | | 933,715 | | Cost of revenue: | | | | | | | | Rentals/parts and services | 60,716 | | | — | | | 55,674 | | | 116,390 | | Equipment sales | 71,403 | | | 453,746 | | | — | | | 525,149 | | Depreciation of rental equipment | 102,627 | | | — | | | 1,471 | | | 104,098 | | Total cost of revenue | 234,746 | | | 453,746 | | | 57,145 | | | 745,637 | | Gross profit | $ | 90,074 | | | $ | 82,102 | | | $ | 15,902 | | | $ | 188,078 | | | | | | | | | | | Six Months Ended June 30, | | 2024 | (in $000s) | ERS | | TES | | APS | | Total | Revenue: | | | | | | | | Rental | $ | 203,987 | | | $ | — | | | $ | 5,181 | | | $ | 209,168 | | Equipment sales | 70,452 | | | 487,783 | | | — | | | 558,235 | | Parts and services | — | | | — | | | 66,917 | | | 66,917 | | Total revenue | 274,439 | | | 487,783 | | | 72,098 | | | 834,320 | | Cost of revenue: | | | | | | | | Rentals/parts and services | 59,081 | | | — | | | 54,816 | | | 113,897 | | Equipment sales | 49,890 | | | 402,228 | | | — | | | 452,118 | | Depreciation of rental equipment | 86,278 | | | — | | | 2,051 | | | 88,329 | | Total cost of revenue | 195,249 | | | 402,228 | | | 56,867 | | | 654,344 | | Gross profit | $ | 79,190 | | | $ | 85,555 | | | $ | 15,231 | | | $ | 179,976 | | | | | | | | | |
|
Schedule of Reconciliation of Consolidated Gross Profit to Consolidated Income (Loss) Before Income Taxes |
The following table presents a reconciliation of consolidated gross profit to consolidated income (loss) before income taxes: | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | (in $000s) | 2025 | | 2024 | | 2025 | | 2024 | | | Gross profit | $ | 102,542 | | | $ | 89,267 | | | $ | 188,078 | | | $ | 179,976 | | | | Selling, general and administrative expenses | 59,165 | | | 55,697 | | | 118,616 | | | 113,692 | | | | Amortization | 6,911 | | | 6,692 | | | 13,591 | | | 13,270 | | | | Non-rental depreciation | 3,232 | | | 3,360 | | | 6,572 | | | 6,280 | | | | Transaction expenses and other | 5,303 | | | 5,844 | | | 8,963 | | | 10,690 | | | | | | | | | | | | | | | | | | | | | | | | Interest expense, net | 40,204 | | | 42,401 | | | 79,117 | | | 80,316 | | | | Financing and other expense (income) | (1,371) | | | (3,319) | | | (2,387) | | | (6,581) | | | | Income (loss) before income taxes | $ | (10,902) | | | $ | (21,408) | | | $ | (36,394) | | | $ | (37,691) | | | |
|