Civeo Reports Second Quarter 2026 Results
Highlights:
•Reported revenues of $180.0 million, net loss of $2.5 million and Adjusted EBITDA of $23.8 million;
•Consolidated revenues increased 11%, driven by integrated services growth in both Australia and Canada, higher occupancy in Canada and the strengthening of the Australian dollar;
•Subsequent to quarter-end, issued $115.0 million of 4.50% convertible senior notes due 2031, securing long-term, fixed-rate capital that lowers the Company's near-term cost of capital and positions Civeo to invest in a growing pipeline of North American infrastructure opportunities; and
•Concurrent with the convertible notes offering, repurchased 660,297 common shares for approximately $22.3 million, completing the Company’s previously authorized 20% share repurchase program and commencing execution under its additional 10% authorization.

HOUSTON, July 30, 2026 (BUSINESS WIRE) -- Civeo Corporation (NYSE:CVEO) today reported financial and operating results for the second quarter ended June 30, 2026.
Bradley J. Dodson, Civeo's President and Chief Executive Officer, said, "We delivered a solid second quarter with 11% year-over-year revenue growth. In Australia, we benefited from the stronger Australian dollar, revenue growth in our integrated services platform and contributions from our recently acquired villages. In Canada, higher occupancy and our new integrated services contract in Ontario helped drive year-over-year revenue growth, while start-up costs associated with the new contract negatively impacted Adjusted EBITDA.”

Mr. Dodson continued, “In July, we took a significant step to better position Civeo to capitalize on a rapidly expanding set of North American growth opportunities, including LNG, Canadian energy infrastructure, and power and data center development. By issuing $115.0 million of 4.50% convertible senior notes due 2031, we replaced higher-cost, floating-rate borrowings with five-year, fixed-rate, unsecured capital while enhancing our financial flexibility to capitalize on these opportunities. Because we intend to satisfy the principal amount of the notes in cash and repurchased approximately 660,000 common shares concurrent with the offering, the transaction is not expected to result in common shareholder dilution unless Civeo common shares increase in value above approximately $53 per share.”

Mr. Dodson concluded, “Looking ahead, we expect our operations in Canada to deliver approximately 20% year-over-year revenue growth in the back half of 2026, driven by continued execution in our base business and growing success in our integrated services pursuits. In Australia, our business is executing well despite macro-driven headwinds that are likely to persist through year-end, and we remain optimistic about a recovery in 2027 and beyond. Supported by our enhanced financial flexibility and growing pipeline of North American infrastructure opportunities, we believe Civeo is well positioned for long-term growth and value creation as we continue to operate safely and efficiently, manage costs prudently and allocate capital to high-return opportunities in a prudent and disciplined manner.”

Second Quarter 2026 Results
In the second quarter of 2026, Civeo generated revenues of $180.0 million and reported a net loss of $2.5 million, or $0.23 per diluted share. During the second quarter of 2026, Civeo produced operating cash flow of $11.6 million and Adjusted EBITDA of $23.8 million.

By comparison, in the second quarter of 2025, Civeo generated revenues of $162.7 million and reported a net loss of $3.3 million, or $0.25 per diluted share. During the second quarter of 2025, Civeo produced negative operating cash flow of $2.3 million and Adjusted EBITDA of $25.0 million.
The modest year-over-year decrease in Adjusted EBITDA reflected several factors. In Canada, billed rooms in the core region declined modestly due to the timing of turnaround demand, and the Company incurred start-up costs associated with a new integrated services contract. In Australia, owned-village occupancy was hampered by customers’ cautious response to geopolitical uncertainty surrounding diesel prices and availability, despite relatively strong underlying commodity prices. These headwinds were partially offset by stronger year-over-year performance in the Company’s Canadian LNG-related rooms, contributions from the recently acquired villages in Australia and the favorable impact of a stronger Australian dollar.


Business Segment Results
Australia
During the second quarter of 2026, the Australian segment generated revenues of $125.4 million, operating income of $13.6 million and Adjusted EBITDA of $22.6 million, compared to revenues of $112.7 million, operating income of $13.2 million and Adjusted EBITDA of $22.3 million in the second quarter of 2025. Results for the second quarter of 2026 include the impact of a strengthened Australian dollar relative to the U.S. dollar, which positively impacted revenues and Adjusted EBITDA by $12.2 million and $2.2 million, respectively.

The Australian segment reported an 11% increase in revenues and a 1% increase in Adjusted EBITDA. The year-over-year increase in revenues was primarily driven by increased integrated services activity and the strengthening of the Australian dollar.

Canada
During the second quarter of 2026, the Canadian segment generated revenues of $54.6 million, an operating loss of $1.7 million and Adjusted EBITDA of $6.0 million, compared to revenues of $50.0 million, an operating loss of $2.5 million and Adjusted EBITDA of $6.9 million in the second quarter of 2025.

The Canadian segment reported a 9% increase in revenues driven by higher occupancy and the new integrated services contract in Ontario. Adjusted EBITDA decreased, primarily reflecting start-up costs associated with the new integrated services contract.

Financial Condition and Capital Allocation
As of June 30, 2026, Civeo had total liquidity of approximately $82.2 million. Civeo's total debt at June 30, 2026 was $208.6 million, a $3.7 million decrease from March 31, 2026. Civeo's net debt at June 30, 2026 was $190.9 million, a $7.9 million decrease since March 31, 2026, bringing Civeo's reported net leverage ratio to 2.1x as of June 30, 2026.
During the second quarter of 2026, Civeo invested $3.7 million in capital expenditures compared to $4.5 million invested during the second quarter of 2025. Capital expenditures in both periods were primarily related to maintenance spending on the Company’s lodges and villages.

In July 2026, the Company issued $115.0 million aggregate principal amount of 4.50% convertible senior notes due 2031, including the full exercise of the initial purchasers' option to purchase an additional $15.0 million of notes. The offering closed on July 7, 2026. The notes bear interest at a fixed rate of 4.50% per annum, mature on August 1, 2031, and have an initial conversion price of approximately $40.51 per share, representing a 20% premium to the closing price of Civeo's common shares on July 1, 2026. Concurrent with the offering, Civeo repurchased 660,297 of its common shares for approximately $22.3 million. Approximately 111,000 of these shares completed the 20% share repurchase authorization approved by the Board of Directors in April 2025. Upon completion of that authorization, the Company began executing on its previously announced authorization to repurchase up to an additional 10% of its outstanding common shares. The remaining approximately 549,000 shares were applied to the new authorization, bringing it to approximately 50% complete. The Company used the net proceeds from the offering to fund the concurrent share repurchase and repay borrowings under its revolving credit facility, restoring undrawn capacity and further enhancing its financial flexibility.

Full Year 2026 Guidance
For the full year of 2026, Civeo is maintaining its previously provided revenue and Adjusted EBITDA guidance of $675 million to $700 million and $85 million to $90 million, respectively.

The Company is maintaining its full year 2026 capital expenditure guidance range of $25 million to $30 million.

Conference Call
Civeo will host a conference call to discuss its second quarter 2026 financial results today at 9:30 a.m. Eastern time. This call is being webcast and can be accessed at Civeo's website at www.civeo.com. Participants may also join the conference call by dialing (877) 423-9813 in the United States or (201) 689-8573 internationally and asking for the Civeo call or using the conference ID 13761993#. A replay will be available after the call by dialing (844) 512-2921 in the United States or (412) 317-6671 internationally and using the conference ID 13761993#.



About Civeo
Civeo Corporation is a leading provider of hospitality services with prominent market positions in the Australian natural resource regions and the Canadian oil sands. Civeo offers comprehensive solutions for lodging hundreds or thousands of workers with its long-term and temporary accommodations and provides food services, housekeeping, facility management, laundry, water and wastewater treatment, power generation, communications systems, security and logistics services. Civeo currently owns and operates a total of 26 lodges and villages in Australia and North America with an aggregate of approximately 26,300 rooms. In addition, Civeo operates and provides hospitality services at 22 customer-owned locations with approximately 18,300 rooms. Civeo is publicly traded under the symbol CVEO on the New York Stock Exchange. For more information, please visit Civeo's website at www.civeo.com

Forward Looking Statements
This news release contains forward-looking statements within the meaning of the Securities Act of 1933 and Section
21E of the Securities Exchange Act of 1934. Forward-looking statements are those that do not state historical facts
and are, therefore, inherently subject to risks and uncertainties. The forward-looking statements herein, including
the statements regarding Civeo’s future plans and outlook, strategic priorities, guidance, current trends,
expectations with respect to Adjusted EBITDA, capital expenditures, future revenues, share repurchases, free cash flow generation, cost reductions, integration of the Australian asset acquisition, future infrastructure-related opportunities and liquidity needs, are based on then-current expectations and entail various risks and uncertainties that could cause actual results to differ materially from those expressed or implied by these forward-looking statements. Such risks and uncertainties include, among other things, risks associated with the general nature of the accommodations industry, risks associated with the level of supply and demand for oil, coal, iron ore and other minerals, including the level of activity, spending and developments in the Canadian oil sands, the level of demand for coal and other natural resources from, and investments and opportunities in, Australia, and fluctuations or sharp declines in the current and future prices of coal, iron ore, oil, natural gas and other minerals, risks associated with failure by our customers to reach positive final investment decisions on, or otherwise not complete, projects with respect to which we have been awarded contracts, which may cause those customers to terminate or postpone contracts, risks associated with currency exchange rates, risks associated with inflation and volatility in the banking sector, risks associated with the company’s ability to integrate any future acquisitions, risks associated with labor shortages, risks associated with the development of new projects, including whether such projects will continue in the future, risks associated with the trading price of the company’s common shares, availability and cost of capital, risks associated with general global economic conditions, geopolitical events, inflation, global weather conditions, natural disasters, including wildfires, global health concerns, and security threats and changes to government and environmental regulations, including climate change, and other factors discussed in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” sections of Civeo’s most recent annual report on Form 10-K and other reports the company may file from time to time with the U.S. Securities and Exchange Commission. Each forward-looking statement contained herein speaks only as of the date of this release. Except as required by law, Civeo expressly disclaims any intention or obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Information
EBITDA, Adjusted EBITDA, net debt, bank-adjusted EBITDA and net leverage ratio are non-GAAP
financial measures. See “Non-GAAP Reconciliation” below for definitions and additional information concerning
non-GAAP financial measures, including a reconciliation of the non-GAAP financial information presented in this
press release to the most directly comparable financial information presented in accordance with GAAP. Non-GAAP
financial information supplements and should be read together with, and is not an alternative or substitute for, the
Company’s financial results reported in accordance with GAAP. Because non-GAAP financial information is not
standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP
financial measures.


- Financial Schedules Follow -




CIVEO CORPORATION
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
Three Months Ended
June 30,		Six Months Ended
June 30,
2026202520262025
Revenues$180,017 $162,694 $352,684 $306,738 
Costs and expenses:
Cost of sales and services138,611 121,531 271,117 236,146 
Selling, general and administrative expenses20,406 20,470 40,474 38,655 
Depreciation and amortization expense16,327 17,827 33,635 34,080 
Other operating (income) expense(419)66 (757)573 
174,925 159,894 344,469 309,454 
Operating income (loss)5,092 2,800 8,215 (2,716)
Interest expense(4,256)(2,699)(8,018)(4,318)
Interest income52 75 90 101 
Other income120 119 59 466 
Income (loss) before income taxes1,008 295 346 (6,467)
Income tax expense(3,525)(3,606)(6,666)(6,694)
Net loss(2,517)(3,311)(6,320)(13,161)
Less: Net loss attributable to noncontrolling interest4 3 9 (5)
Net loss attributable to Civeo Corporation$(2,521)$(3,314)$(6,329)$(13,156)
Net loss per share attributable to Civeo Corporation common shareholders:
Basic$(0.23)$(0.25)$(0.57)$(0.98)
Diluted$(0.23)$(0.25)$(0.57)$(0.98)
Weighted average number of common shares outstanding:
Basic10,930 13,177 11,025 13,387 
Diluted10,930 13,177 11,025 13,387 




CIVEO CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
June 30, 2026December 31, 2025
(UNAUDITED)
Current assets:
Cash and cash equivalents$20,605 $14,439 
Accounts receivable, net109,487 90,470 
Inventories6,633 6,218 
Prepaid expenses and other current assets25,123 20,086 
Total current assets161,848 131,213 
Property, plant and equipment, net223,030 244,517 
Goodwill, net7,807 7,541 
Other intangible assets, net65,728 70,410 
Operating lease right-of-use assets16,554 14,485 
Other noncurrent assets12,888 9,245 
Total assets$487,855 $477,411 
Current liabilities:
Accounts payable$42,127 $44,282 
Accrued liabilities32,328 30,837 
Income taxes payable38 153 
Deferred revenue4,058 2,903 
Other current liabilities7,238 6,761 
Total current liabilities85,789 84,936 
Long-term debt208,595 182,842 
Deferred income taxes1,760 3,318 
Operating lease liabilities12,909 11,142 
Other noncurrent liabilities19,393 20,789 
Total liabilities328,446 303,027 
Shareholders' equity:
Common shares— — 
Additional paid-in capital1,635,733 1,634,883 
Accumulated deficit(1,079,880)(1,058,911)
Treasury stock(11,112)(10,775)
Accumulated other comprehensive loss(385,332)(390,813)
Total Civeo Corporation shareholders' equity159,409 174,384 
Noncontrolling interest— — 
Total shareholders' equity159,409 174,384 
Total liabilities and shareholders' equity$487,855 $477,411 



CIVEO CORPORATION
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
Six Months Ended
June 30,
20262025
Cash flows from operating activities:
Net loss$(6,320)$(13,161)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization33,635 34,080 
Deferred income tax benefit(1,706)(1,868)
Non-cash compensation charge850 1,199 
Gains on disposals of assets(351)(261)
Provision for credit losses, net of recoveries796 (9)
Other, net1,402 581 
Changes in operating assets and liabilities:
Accounts receivable(18,728)(10,313)
Inventories(355)2,049 
Accounts payable and accrued liabilities(170)(1,718)
Taxes payable(3,342)(13,089)
Other current and noncurrent assets and liabilities, net(3,815)(8,248)
Net cash flows provided by (used in) operating activities1,896 (10,758)
Cash flows from investing activities:
Capital expenditures(7,846)(9,769)
Acquisitions and related payments— (64,948)
Proceeds from dispositions of property, plant and equipment1,215 273 
Other, net— — 
Net cash flows used in investing activities(6,631)(74,444)
Cash flows from financing activities:
Revolving credit borrowings (repayments), net29,580 119,223 
Debt issuance costs(3,434)(423)
Dividends paid— (3,437)
Repurchases of common shares(14,353)(22,474)
Taxes paid on vested shares(337)(645)
Net cash flows provided by financing activities11,456 92,244 
Effect of exchange rate changes on cash(555)2,392 
Net change in cash and cash equivalents6,166 9,434 
Cash and cash equivalents, beginning of period14,439 5,204 
Cash and cash equivalents, end of period$20,605 $14,638 



CIVEO CORPORATION
SEGMENT DATA
(in thousands)
(unaudited)
Three Months Ended
June 30,		Six Months Ended
June 30,
2026202520262025
Revenues
Australia$125,446 $112,672 $248,464 $216,318 
Canada54,571 50,022 104,220 90,420 
Other— — — — 
Total revenues$180,017 $162,694 $352,684 $306,738 
EBITDA (1)
Australia$22,510 $22,215 $44,336 $41,210 
Canada5,861 6,380 9,554 4,566 
Corporate, other and eliminations(6,836)(7,852)(11,990)(13,941)
Total EBITDA$21,535 $20,743 $41,900 $31,835 
Adjusted EBITDA (1)
Australia$22,572 $22,266 $44,369 $41,306 
Canada5,983 6,869 11,138 6,082 
Corporate, other and eliminations(4,774)(4,127)(9,197)(9,725)
Total adjusted EBITDA$23,781 $25,008 $46,310 $37,663 
Operating income (loss)
Australia$13,628 $13,176 $26,316 $24,370 
Canada(1,669)(2,498)(6,058)(13,086)
Corporate, other and eliminations(6,867)(7,878)(12,043)(14,000)
Total operating income (loss)$5,092 $2,800 $8,215 $(2,716)
(1) Please see Non-GAAP Reconciliation Schedule.



CIVEO CORPORATION
SUPPLEMENTAL QUARTERLY SEGMENT AND OPERATING DATA
(U.S. dollars in thousands, except for room counts and average daily rates)
(unaudited)
Three Months Ended
June 30,		Six Months Ended
June 30,
2026202520262025
Supplemental Operating Data - Australian Segment
     Revenues
Accommodation and associated services revenue (1)$57,373 $52,682 $113,179 $99,505 
Integrated services and other services revenue (3)68,073 59,990 135,285 116,813 
               Total Australian revenues$125,446 $112,672 $248,464 $216,318 
Costs
Accommodation and associated services cost$28,933 $25,890 $56,990 $48,961 
Integrated services and other services cost60,996 53,163 121,545 103,814 
Indirect other cost4,185 3,424 8,047 6,422 
Total Australian cost of sales and services$94,114 $82,477 $186,582 $159,197 
     Average daily rates (4)$85 $76 $84 $76 
     Billed rooms (5)674,506 690,506 1,350,008 1,316,142 
     Australian dollar to U.S. dollar$0.710 $0.641 $0.703 $0.634 
Supplemental Operating Data - Canadian Segment
     Revenues
Accommodation and associated services revenue (1)$44,082 $42,590 $87,216 $76,026 
Mobile facility rental and associated services revenue (2)367 434 1,405 653 
Integrated services and other services revenue (3)10,122 6,998 15,599 13,741 
               Total Canadian revenues$54,571 $50,022 $104,220 $90,420 
Costs
Accommodation and associated services cost$31,416 $30,618 $63,540 $59,483 
Mobile facility rental and associated services cost348 135 1,027 135 
Integrated services and other services cost10,578 6,237 15,655 12,710 
Indirect other cost1,916 2,047 4,063 4,354 
Total Canadian cost of sales and services$44,258 $39,037 $84,285 $76,682 
     Average daily rates (4)$96 $94 $97 $94 
     Billed rooms (5)458,020 449,970 891,610 808,667 
     Canadian dollar to U.S. dollar$0.723 $0.723 $0.726 $0.710 

(1)Includes revenues related to village and lodge rooms and hospitality services for owned rooms for the periods presented.
(2)Includes revenues related to mobile assets for the periods presented.
(3)Includes revenues related to food service and other services, including laundry, facilities management and water and wastewater treatment services, for the periods presented.
(4)Average daily rate is based on billed rooms and accommodation revenue in our owned villages and lodges.
(5)Billed rooms represents total billed days for owned assets for the periods presented.




CIVEO CORPORATION
SUPPLEMENTAL OPERATIONS BY SERVICE TYPE BY REGION DATA


(U.S. dollars in thousands)
(unaudited)

The following table sets forth certain supplemental data for our Australia and Canada segment revenues attributable to the asset-light (“Catering and Facility Management”) portion of the Company’s business and the asset-intensive (“Accommodations and Infrastructure”) portion of the Company’s business. We provide Catering and Facility Management services to both customer-owned assets and Company-owned villages and lodges. When we provide Catering and Facility Management services to customer-owned assets, it is reflected in “Food and other services” in our Supplemental Quarterly Segment and Operating Data. However, when we provide those same services to customers at our owned villages and lodges, it is reflected in “Accommodation and other services”, which also includes the Accommodations and Infrastructure component of our owned villages and lodges. This is because we bill our customers in one combined rate for both Accommodations and Infrastructure services and Catering and Facility Management services at Company-owned villages and lodges.

The purpose of the disclosure below is to disaggregate the embedded Catering and Facility Management revenues from the “Accommodation and other services” revenues associated with our owned villages and lodges that is included in our Supplemental Quarterly Segment and Operating Data. To do so, we apply a margin that is equal to Civeo’s margin in similar services we provide to customer-owned assets to the cost of sales that are associated with Catering and Facility Management services within “Accommodation and other services” for our owned villages and lodges. This table provides investors a supplemental view of the services provided by the Company which could assist with their valuation analysis.


Three months ended June 30, 2026Three months ended June 30, 2025
AustraliaCanadaOtherTotalAustraliaCanadaOtherTotal
Revenues
Asset Light: Catering and Facility Management$92,869 $33,474 $— $126,343 $82,633 $29,952 $— $112,585 
Asset Intensive: Accommodations and Infrastructure32,577 21,097 — 53,674 30,039 20,070 — 50,109 
Total revenues$125,446 $54,571 $— $180,017 $112,672 $50,022 $— $162,694 
Six months ended June 30, 2026Six months ended June 30, 2025
AustraliaCanadaOtherTotalAustraliaCanadaOtherTotal
Revenues
Asset Light: Catering and Facility Management$183,774 $61,968 $— $245,742 $159,292 $55,601 $— $214,893 
Asset Intensive: Accommodations and Infrastructure64,690 42,252 — 106,942 57,026 34,819 — 91,845 
Total revenues$248,464 $104,220 $— $352,684 $216,318 $90,420 $— $306,738 





















CIVEO CORPORATION
NON-GAAP RECONCILIATIONS
(in thousands)
(unaudited)

Three Months Ended
June 30,		Six Months Ended
June 30,		Twelve Months Ended June 30,
20262025202620252026
EBITDA (1)$21,535 $20,743 $41,900 $31,835 $87,486 
Adjusted EBITDA (1)$23,781 $25,008 $46,310 $37,663 $96,824 
Net Leverage Ratio (2)2.1x

(1)The term EBITDA is a non-GAAP financial measure that is defined as net income (loss) attributable to Civeo Corporation
plus interest, taxes, depreciation and amortization. The term Adjusted EBITDA is a non-GAAP financial measure that is
defined as EBITDA adjusted to exclude certain other unusual or non-operating items. EBITDA and Adjusted EBITDA are not measures of financial performance under generally accepted accounting principles and should not be considered in isolation from or as a substitute for net income or cash flow measures prepared in accordance with generally accepted accounting principles or as a measure of profitability or liquidity. Additionally, EBITDA and Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. Civeo has included EBITDA and Adjusted EBITDA as supplemental disclosures because its management believes that EBITDA and Adjusted EBITDA provide useful information regarding its ability to service debt and to fund capital expenditures and provide investors a helpful measure for comparing Civeo's operating performance with the performance of other companies that have different financing and capital structures or tax rates. Civeo uses EBITDA and Adjusted EBITDA to compare and to monitor the performance of its business segments to other comparable public companies and as a benchmark for the award of incentive compensation under its annual incentive compensation plan.

The following table sets forth a reconciliation of EBITDA and Adjusted EBITDA to net income (loss) attributable to Civeo Corporation, which is the most directly comparable measure of financial performance calculated under generally accepted accounting principles (in thousands) (unaudited):

Three Months Ended
June 30,		Six Months Ended
June 30,		Twelve Months Ended June 30,
20262025202620252026
Net loss attributable to Civeo Corporation$(2,521)$(3,314)$(6,329)$(13,156)$(13,244)
Income tax expense3,525 3,606 6,666 6,694 13,592 
Depreciation and amortization16,327 17,827 33,635 34,080 72,173 
Interest income(52)(75)(90)(101)(153)
Interest expense4,256 2,699 8,018 4,318 15,118 
EBITDA$21,535 $20,743 $41,900 $31,835 $87,486 
Adjustments to EBITDA
Resolution of a sales and occupancy tax matter (a)1,500 — 1,500 — 1,500 
Cost saving initiatives (b)88 474 1,590 1,438 2,337 
Share-based compensation (c)598 601 850 1,200 2,710 
Shareholder activist costs60 3,190 470 3,190 2,791 
Adjusted EBITDA$23,781 $25,008 $46,310 $37,663 $96,824 
(a)Represents the non-recurring settlement of a sales and occupancy tax matter related to our former U.S. business, which was sold in 2023.
(b)Represents implementation costs (primarily severance costs and real estate expense rationalization) incurred as part of cost savings initiatives.



(c)Represents share-based compensation expense associated with performance share awards, restricted share awards, restricted share units and deferred share awards.


(2)The term net leverage ratio is a non-GAAP financial measure that is defined as net debt divided by bank-adjusted EBITDA.
Net debt, bank-adjusted EBITDA and net leverage ratio are not financial measures under GAAP and should not be
considered in isolation from or as a substitute for total debt, net income (loss) or cash flow measures prepared in
accordance with GAAP or as a measure of profitability or liquidity. Additionally, net debt, bank-adjusted EBITDA and net
leverage ratio may not be comparable to other similarly titled measures of other companies. Civeo has included net debt,
bank-adjusted EBITDA and net leverage ratio as a supplemental disclosure because its management believes that this data
provides useful information regarding the level of the Company’s indebtedness and its ability to service debt. Additionally,
per Civeo’s credit agreement, the Company is required to maintain a net leverage ratio below 3.0x every quarter to remain in
compliance with the credit agreement.

The following table sets forth a reconciliation of net debt, bank-adjusted EBITDA and net leverage ratio to the most directly comparable measures of financial performance calculated under GAAP (in thousands) (unaudited):

As of June 30,
2026
Total debt (including finance lease obligations)$211,545 
Less: Cash and cash equivalents20,605 
Net debt$190,940 
Adjusted EBITDA for the twelve months ended June 30, 2026 (a)
$96,824 
Adjustments to Adjusted EBITDA
Interest income153 
Resolution of a sales and occupancy tax matter (b)(1,500)
Cost saving initiatives (b)(2,337)
Shareholder activist costs (b)(2,791)
Bank-adjusted EBITDA$90,349 
Net leverage ratio (c)
2.1x
(a) See footnote 1 above for reconciliation of Adjusted EBITDA to net loss attributable to Civeo Corporation.
(b) Adjustments to EBITDA not allowed to be adjusted by our credit facility.
(c) Calculated as net debt divided by bank-adjusted EBITDA.




CIVEO CORPORATION
NON-GAAP RECONCILIATIONS - GUIDANCE
(in millions)
(unaudited)

Year Ending December 31, 2026
EBITDA Range (1)$79.3 $84.3 
Adjusted EBITDA Range (1)$85.0 $90.0 

(1)The following table sets forth a reconciliation of estimated EBITDA and Adjusted EBITDA to estimated net loss, which is the most directly comparable measure of financial performance calculated under generally accepted accounting principles (in millions) (unaudited):

Year Ending December 31, 2026
(estimated)
Net loss$(15.2)$(11.2)
Income tax expense14.0 15.0 
Depreciation and amortization65.0 65.0 
Interest expense15.5 15.5 
EBITDA$79.3 $84.3 
Adjustments to EBITDA
Shareholder activist costs0.6 0.6 
Cost saving initiatives1.6 1.6 
Resolution of a sales and occupancy tax matter
1.51.5
Share-based compensation2.0 2.0 
Adjusted EBITDA$85.0 $90.0 









CONTACTS:

Regan Nielsen
Civeo Corporation
Vice President, Corporate Development & Investor Relations
713-510-2400