Press Release

Civeo Reports First Quarter 2026 Results

05/01/26

Highlights:

  • Reported revenues of $172.7 million, net loss of $3.8 million and Adjusted EBITDA of $22.5 million, reflecting year-over-year growth of 20% in revenues and 78% in Adjusted EBITDA;
  • Australian segment revenues increased 19% driven by the contribution from recently acquired villages and increased integrated services activity;
  • Canadian segment revenues increased 23% with strong year-over-year margin expansion driven by higher occupancy and cost reduction initiatives;
  • Repurchased 0.5 million common shares, or approximately 4% of Civeo's common shares outstanding as of December 31, 2025; and
  • Subsequent to quarter-end, amended credit agreement, extending maturity to April 2030 and increasing total revolving capacity to $285 million, further enhancing financial flexibility.

HOUSTON--(BUSINESS WIRE)--May 1, 2026-- Civeo Corporation (NYSE:CVEO) today reported financial and operating results for the first quarter ended March 31, 2026.

Bradley J. Dodson, Civeo's President and Chief Executive Officer, said, "Disciplined execution powered our strong start to the year, helping to drive meaningful year-over-year growth in both revenue and Adjusted EBITDA. In Australia, our results reflect contributions from our recently acquired villages and continued revenue growth momentum in our integrated services business. In Canada, we achieved significant margin expansion, benefitting from higher occupancy across key lodges and cost savings realized due to the actions we implemented in 2025.”

Mr. Dodson continued, “We are focused on further improving performance by operating safely and efficiently, prudently managing costs and allocating capital in a disciplined manner. During the first quarter, we continued to execute our capital allocation framework, returning capital to shareholders through share repurchases while maintaining balance sheet strength.”

Mr. Dodson concluded, “Looking ahead, we believe Civeo is well positioned to benefit from a diverse set of end markets across Australia and North America. Our Australian platform continues to generate strong, stable cash flow, while in Canada we are seeing the benefits of our cost structure improvements and positioning the business to support future demand. We are encouraged by the growing pipeline of North American infrastructure-related opportunities, including LNG, power and data center development, which we expect to develop over time, and remain focused on disciplined execution as we position the Company for long-term value creation.”

First Quarter 2026 Results

In the first quarter of 2026, Civeo generated revenues of $172.7 million and reported a net loss of $3.8 million, or $0.34 per diluted share. The Company's negative operating cash flow of $9.7 million reflects seasonal working capital outflows. Adjusted EBITDA was $22.5 million.

By comparison, in the first quarter of 2025, Civeo generated revenues of $144.0 million and reported a net loss of $9.8 million, or $0.72 per diluted share. During the first quarter of 2025, Civeo produced negative operating cash flow of $8.4 million and Adjusted EBITDA of $12.7 million.

The year-over-year increase in Adjusted EBITDA was primarily driven by improved margins in Canada resulting from higher occupancy and cost reduction initiatives, as well as increased contributions from the Australian villages acquired in May 2025.

Business Segment Results

Australia

In the first quarter of 2026, the Australian segment generated revenues of $123.0 million, operating income of $12.7 million and Adjusted EBITDA of $21.8 million, compared to revenues of $103.6 million, operating income of $11.2 million and Adjusted EBITDA of $19.0 million in the first quarter of 2025. Results for the first 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 $12.0 million and $2.1 million, respectively.

The Australian segment reported a 19% increase in revenues and a 14% increase in Adjusted EBITDA, driven primarily by the addition of the acquired villages in May 2025.

Canada

During the first quarter of 2026, the Canadian segment generated revenues of $49.6 million, an operating loss of $4.4 million and Adjusted EBITDA of $5.2 million, compared to revenues of $40.4 million, an operating loss of $10.6 million and negative Adjusted EBITDA of $0.8 million in the first quarter of 2025.

The Canadian segment reported higher revenues and Adjusted EBITDA driven by improved occupancy across key lodges. Adjusted EBITDA increased due to cost reduction efforts and operational efficiencies implemented during 2025, resulting in significant margin improvement.

Financial Condition

As of March 31, 2026, Civeo had total liquidity of approximately $68.4 million. Civeo's total debt at March 31, 2026 was $212.3 million, a $29.4 million increase from December 31, 2025. Civeo's net debt at March 31, 2026 was $198.9 million, a $27.5 million increase since year-end 2025, primarily attributable to recent share repurchases, consistent with the Company's capital allocation framework, bringing Civeo's reported net leverage ratio to 2.2x as of March 31, 2026.

In the first quarter of 2026, Civeo repurchased approximately 0.5 million shares for approximately $14.4 million. As of March 31, 2026, the Company has completed approximately 96% of the share repurchase program authorized by the Civeo Board of Directors in April 2025.

During the first quarter of 2026, Civeo invested $4.1 million in capital expenditures compared to $5.3 million invested during the first quarter of 2025. Capital expenditures in both periods were primarily related to maintenance spending on the Company’s lodges and villages.

In April 2026, the Company amended its credit agreement, extending the maturity to April 2030 from August 2028 and increasing total revolving credit facility capacity to $285 million from $265 million. The amendment further enhances the Company’s liquidity position and financial flexibility.

Full Year 2026 Guidance

For the full year of 2026, Civeo is raising the low end of its revenue guidance to $675 million to $700 million, from its prior range of $650 million to $700 million. The Company is maintaining its previously provided Adjusted EBITDA guidance range of $85 million to $90 million.

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 first quarter 2026 financial results today at 11:00 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 13760283#. 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 13760283#.

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 26,500 rooms. In addition, Civeo operates and provides hospitality services at 24 customer-owned locations with approximately 19,500 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, free cash flow, 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.

 

CIVEO CORPORATION

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

 

 

Three Months Ended

March 31,

 

 

2026

 

 

 

2025

 

 

 

 

 

Revenues

$

172,667

 

 

$

144,044

 

 

 

 

 

Costs and expenses:

 

 

 

Cost of sales and services

 

132,506

 

 

 

114,615

 

Selling, general and administrative expenses

 

20,068

 

 

 

18,185

 

Depreciation and amortization expense

 

17,308

 

 

 

16,253

 

Other operating (income) expense

 

(338

)

 

 

507

 

 

 

169,544

 

 

 

149,560

 

Operating income (loss)

 

3,123

 

 

 

(5,516

)

 

 

 

 

Interest expense

 

(3,762

)

 

 

(1,619

)

Interest income

 

38

 

 

 

26

 

Other income (expense)

 

(61

)

 

 

347

 

Loss before income taxes

 

(662

)

 

 

(6,762

)

Income tax expense

 

(3,141

)

 

 

(3,088

)

Net loss

 

(3,803

)

 

 

(9,850

)

Less: Net loss attributable to noncontrolling interest

 

5

 

 

 

(8

)

Net loss attributable to Civeo Corporation

$

(3,808

)

 

$

(9,842

)

 

 

 

 

Net loss per share attributable to Civeo Corporation common shareholders:

 

 

Basic

$

(0.34

)

 

$

(0.72

)

Diluted

$

(0.34

)

 

$

(0.72

)

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

Basic

 

11,122

 

 

 

13,600

 

Diluted

 

11,122

 

 

 

13,600

 

 

 

 

 

 

CIVEO CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

 

 

March 31, 2026

 

December 31, 2025

 

(UNAUDITED)

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

16,549

 

 

$

14,439

 

Accounts receivable, net

 

107,166

 

 

 

90,470

 

Inventories

 

6,337

 

 

 

6,218

 

Prepaid expenses and other current assets

 

22,771

 

 

 

20,086

 

Total current assets

 

152,823

 

 

 

131,213

 

 

 

 

 

Property, plant and equipment, net

 

235,259

 

 

 

244,517

 

Goodwill, net

 

7,774

 

 

 

7,541

 

Other intangible assets, net

 

68,229

 

 

 

70,410

 

Operating lease right-of-use assets

 

17,713

 

 

 

14,485

 

Other noncurrent assets

 

9,807

 

 

 

9,245

 

Total assets

$

491,605

 

 

$

477,411

 

 

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

44,654

 

 

$

44,282

 

Accrued liabilities

 

26,251

 

 

 

30,837

 

Income taxes payable

 

182

 

 

 

153

 

Deferred revenue

 

2,806

 

 

 

2,903

 

Other current liabilities

 

7,181

 

 

 

6,761

 

Total current liabilities

 

81,074

 

 

 

84,936

 

 

 

 

 

Long-term debt

 

212,276

 

 

 

182,842

 

Deferred income taxes

 

3,272

 

 

 

3,318

 

Operating lease liabilities

 

14,040

 

 

 

11,142

 

Other noncurrent liabilities

 

20,197

 

 

 

20,789

 

Total liabilities

 

330,859

 

 

 

303,027

 

 

 

 

 

Shareholders' equity:

 

 

 

Common shares

 

 

 

 

 

Additional paid-in capital

 

1,635,135

 

 

 

1,634,883

 

Accumulated deficit

 

(1,077,359

)

 

 

(1,058,911

)

Treasury stock

 

(11,112

)

 

 

(10,775

)

Accumulated other comprehensive loss

 

(385,918

)

 

 

(390,813

)

Total Civeo Corporation shareholders' equity

 

160,746

 

 

 

174,384

 

Noncontrolling interest

 

 

 

 

 

Total shareholders' equity

 

160,746

 

 

 

174,384

 

Total liabilities and shareholders' equity

$

491,605

 

 

$

477,411

 

 

CIVEO CORPORATION

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

Three Months Ended

March 31,

 

 

2026

 

 

 

2025

 

 

 

 

 

Cash flows from operating activities:

 

 

 

Net loss

$

(3,803

)

 

$

(9,850

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

Depreciation and amortization

 

17,308

 

 

 

16,253

 

Deferred income tax benefit

 

(139

)

 

 

(510

)

Non-cash compensation charge

 

252

 

 

 

597

 

Gains on disposals of assets

 

(19

)

 

 

(155

)

Provision for credit losses, net of recoveries

 

862

 

 

 

(20

)

Other, net

 

661

 

 

 

(29

)

Changes in operating assets and liabilities:

 

 

 

Accounts receivable

 

(15,992

)

 

 

(4,156

)

Inventories

 

(17

)

 

 

1,841

 

Accounts payable and accrued liabilities

 

(4,108

)

 

 

(9,835

)

Taxes payable

 

(2,332

)

 

 

(2,059

)

Other current and noncurrent assets and liabilities, net

 

(2,417

)

 

 

(522

)

Net cash flows used in operating activities

 

(9,744

)

 

 

(8,445

)

 

 

 

 

Cash flows from investing activities:

 

 

 

Capital expenditures

 

(4,133

)

 

 

(5,271

)

Proceeds from dispositions of property, plant and equipment

 

200

 

 

 

167

 

Other, net

 

 

 

 

 

Net cash flows used in investing activities

 

(3,933

)

 

 

(5,104

)

 

 

 

 

Cash flows from financing activities:

 

 

 

Revolving credit borrowings (repayments), net

 

30,558

 

 

 

44,166

 

Debt issuance costs

 

 

 

 

(125

)

Dividends paid

 

 

 

 

(3,437

)

Repurchases of common shares

 

(14,353

)

 

 

(3,334

)

Taxes paid on vested shares

 

(337

)

 

 

(645

)

Net cash flows provided by financing activities

 

15,868

 

 

 

36,625

 

 

 

 

 

Effect of exchange rate changes on cash

 

(81

)

 

 

92

 

Net change in cash and cash equivalents

 

2,110

 

 

 

23,168

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

14,439

 

 

 

5,204

 

Cash and cash equivalents, end of period

$

16,549

 

 

$

28,372

 

 

CIVEO CORPORATION

SEGMENT DATA

(in thousands)

(unaudited)

 

 

Three Months Ended

March 31,

 

 

2026

 

 

 

2025

 

Revenues

 

 

 

Australia

$

123,018

 

 

$

103,646

 

Canada

 

49,649

 

 

 

40,398

 

Other

 

 

 

 

 

Total revenues

$

172,667

 

 

$

144,044

 

 

 

 

 

EBITDA (1)

 

 

 

Australia

$

21,826

 

 

$

18,995

 

Canada

 

3,693

 

 

 

(1,814

)

Corporate, other and eliminations

 

(5,154

)

 

 

(6,089

)

Total EBITDA

$

20,365

 

 

$

11,092

 

 

 

 

 

Adjusted EBITDA (1)

 

 

 

Australia

$

21,797

 

 

$

19,040

 

Canada

 

5,155

 

 

 

(787

)

Corporate, other and eliminations

 

(4,423

)

 

 

(5,598

)

Total adjusted EBITDA

$

22,529

 

 

$

12,655

 

 

 

 

 

Operating income (loss)

 

 

 

Australia

$

12,688

 

 

$

11,194

 

Canada

 

(4,389

)

 

 

(10,588

)

Corporate, other and eliminations

 

(5,176

)

 

 

(6,122

)

Total operating income (loss)

$

3,123

 

 

$

(5,516

)

 

 

 

 

(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

March 31,

 

2026

 

2025

 

 

 

 

Supplemental Operating Data - Australian Segment

 

 

 

Revenues

 

 

 

Accommodation and associated services revenue (1)

$

55,806

 

$

46,823

Integrated services and other services revenue (3)

 

67,212

 

 

56,823

Total Australian revenues

$

123,018

 

$

103,646

 

 

 

 

Costs

 

 

 

Accommodation and associated services cost

$

28,057

 

$

23,071

Integrated services and other services cost

 

60,549

 

 

50,651

Indirect other cost

 

3,862

 

 

2,998

Total Australian cost of sales and services

$

92,468

 

$

76,720

 

 

 

 

Average daily rates (4)

$

83

 

$

75

 

 

 

 

Billed rooms (5)

 

675,502

 

 

625,636

 

 

 

 

Australian dollar to U.S. dollar

$

0.695

 

$

0.628

 

 

 

 

Supplemental Operating Data - Canadian Segment

 

 

 

Revenues

 

 

 

Accommodation and associated services revenue (1)

$

43,134

 

$

33,436

Mobile facility rental and associated services revenue (2)

 

1,038

 

 

219

Integrated services and other services revenue (3)

 

5,477

 

 

6,743

Total Canadian revenues

$

49,649

 

$

40,398

 

 

 

 

Costs

 

 

 

Accommodation and associated services cost

$

32,124

 

$

28,865

Mobile facility rental and associated services cost

 

679

 

 

Integrated services and other services cost

 

5,077

 

 

6,473

Indirect other cost

 

2,147

 

 

2,307

Total Canadian cost of sales and services

$

40,027

 

$

37,645

 

 

 

 

Average daily rates (4)

$

99

 

$

93

 

 

 

 

Billed rooms (5)

 

433,590

 

 

358,697

 

 

 

 

Canadian dollar to U.S. dollar

$

0.729

 

$

0.697

(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 March 31, 2026

 

Three months ended March 31, 2025

 

 

Australia

 

Canada

 

Other

 

Total

 

Australia

 

Canada

 

Other

 

Total

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Light: Catering and Facility management

 

$

90,905

 

$

28,494

 

$

 

$

119,399

 

$

76,659

 

$

25,649

 

$

 

$

102,308

Asset Intensive: Accommodations and Infrastructure

 

 

32,113

 

 

21,155

 

 

 

 

53,268

 

 

26,987

 

 

14,749

 

 

 

 

41,736

Total revenues

 

$

123,018

 

$

49,649

 

$

 

$

172,667

 

$

103,646

 

$

40,398

 

$

 

$

144,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CIVEO CORPORATION

NON-GAAP RECONCILIATIONS

(in thousands)

(unaudited)

 

 

Three Months Ended

March 31,

 

 

Twelve Months Ended

March 31,

 

2026

 

2025

 

 

2026

 

 

 

 

 

 

 

EBITDA (1)

$

20,365

 

$

11,092

 

 

$

86,694

Adjusted EBITDA (1)

$

22,529

 

$

12,655

 

 

$

98,051

Net Leverage Ratio (2)

 

 

 

 

 

2.2x

(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

March 31,

 

Twelve Months Ended
March 31,

 

 

2026

 

 

 

2025

 

 

 

2026

 

 

 

 

 

 

 

Net loss attributable to Civeo Corporation

$

(3,808

)

 

$

(9,842

)

 

$

(14,037

)

Income tax expense

 

3,141

 

 

 

3,088

 

 

 

13,673

 

Depreciation and amortization

 

17,308

 

 

 

16,253

 

 

 

73,673

 

Interest income

 

(38

)

 

 

(26

)

 

 

(176

)

Interest expense

 

3,762

 

 

 

1,619

 

 

 

13,561

 

EBITDA

$

20,365

 

 

$

11,092

 

 

$

86,694

 

Adjustments to EBITDA

 

 

 

 

 

Cost saving initiatives (a)

 

1,502

 

 

 

964

 

 

 

2,723

 

Share-based compensation (b)

 

252

 

 

 

599

 

 

 

2,713

 

Shareholder activist costs

 

410

 

 

 

 

 

 

5,921

 

Adjusted EBITDA

$

22,529

 

 

$

12,655

 

 

$

98,051

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Represents implementation costs (primarily severance costs and real estate expense rationalization) incurred as part of cost savings initiatives.

(b)

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 March 31,

 

 

 

2026

 

 

 

 

Total debt (including finance lease obligations)

 

$

215,425

 

Less: Cash and cash equivalents

 

 

16,549

 

Net debt

 

$

198,876

 

 

 

 

Adjusted EBITDA for the twelve months ended March 31, 2026 (a)

 

$

98,051

 

Adjustments to Adjusted EBITDA

 

 

Acquisition pro-forma EBITDA

 

 

1,982

 

Interest income

 

 

176

 

Cost saving initiatives (b)

 

 

(2,723

)

Shareholder activist costs (b)

 

 

(5,921

)

Bank-adjusted EBITDA

 

$

91,565

 

 

 

 

Net leverage ratio (c)

 

2.2x

 

 

 

(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)

$

79.8

 

$

84.8

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

$

(13.2

)

 

$

(9.2

)

Income tax expense

 

14.0

 

 

 

15.0

 

Depreciation and amortization

 

66.0

 

 

 

66.0

 

Interest expense

 

13.0

 

 

 

13.0

 

EBITDA

$

79.8

 

 

$

84.8

 

 

 

 

 

Adjustments to EBITDA

 

 

 

Shareholder activist costs

 

0.6

 

 

 

0.6

 

Cost saving initiatives

 

1.6

 

 

 

1.6

 

Share-based compensation

 

3.0

 

 

 

3.0

 

Adjusted EBITDA

$

85.0

 

 

$

90.0

 

 

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

Source: Civeo Corporation