Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
TEAM, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share data)
June 30, 2025 December 31, 2024
ASSETS (unaudited)
Current assets:
Cash and cash equivalents $ 20,709 $ 35,545
Accounts receivable, net of allowance of $ 3,667 and $ 3,271 respectively
207,533 172,645
Inventory 41,539 37,874
Income tax receivable 594 396
Prepaid expenses and other current assets 56,121 58,643
Total current assets 326,496 305,103
Property, plant and equipment, net 112,247 112,835
Intangible assets, net 44,056 50,243
Operating lease right-of-use assets 43,488 40,407
Defined benefit pension asset 5,535 4,768
Other assets, net 14,561 13,427
Deferred tax asset 1,978 1,582
Total assets $ 548,361 $ 528,365
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
Current liabilities:
Current portion of long-term debt and finance lease obligations $ 3,833 $ 6,485
Current portion of operating lease obligations 15,080 14,790
Accounts payable 43,028 42,091
Other accrued liabilities 100,756 105,228
Income tax payable 3,106 2,654
Total current liabilities 165,803 171,248
Long-term debt and finance lease obligations 366,381 318,626
Operating lease obligations 31,220 28,631
Deferred tax liabilities 4,525 4,965
Other long-term liabilities 3,356 3,157
Total liabilities 571,285 526,627
Commitments and contingencies
Shareholders’ equity (deficit):
Preferred stock, 500,000 shares authorized, none issued
— —
Common stock, par value $ 0.30 per share, 12,000,000 shares authorized; 4,498,932 and 4,493,338 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively
1,350 1,348
Additional paid-in capital 460,434 460,186
Accumulated deficit ( 449,651 ) ( 415,667 )
Accumulated other comprehensive loss ( 35,057 ) ( 44,129 )
Total shareholders’ equity (deficit) ( 22,924 ) 1,738
Total liabilities and shareholders’ equity (deficit) $ 548,361 $ 528,365
See accompanying notes to unaudited condensed consolidated financial statements.
2
Table of Contents
TEAM, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(Unaudited)
Three Months Ended
June 30, Six Months Ended
June 30,
2025 2024 2025 2024
Revenues $ 248,026 $ 228,618 $ 446,681 $ 428,218
Operating expenses 179,937 165,064 331,326 315,933
Gross margin 68,089 63,554 115,355 112,285
Selling, general and administrative expenses 55,986 52,395 109,255 107,512
Operating income 12,103 11,159 6,100 4,773
Interest expense, net ( 11,896 ) ( 11,909 ) ( 23,332 ) ( 24,007 )
Loss on debt extinguishment — — ( 11,853 ) —
Other income (expense), net ( 3,490 ) ( 541 ) ( 3,694 ) 821
Loss before income taxes ( 3,283 ) ( 1,291 ) ( 32,779 ) ( 18,413 )
Provision for income taxes ( 983 ) ( 1,472 ) ( 1,205 ) ( 1,545 )
Net loss $ ( 4,266 ) $ ( 2,763 ) $ ( 33,984 ) $ ( 19,958 )
Loss per common share:
Basic and diluted $ ( 0.95 ) $ ( 0.63 ) $ ( 7.56 ) $ ( 4.52 )
Weighted-average number of shares outstanding:
Basic and diluted 4,494 4,416 4,494 4,415
See accompanying notes to unaudited condensed consolidated financial statements.
3
Table of Contents
TEAM, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF
COMPREHENSIVE INCOME (LOSS)
(in thousands)
(Unaudited)
Three Months Ended
June 30, Six Months Ended
June 30,
2025 2024 2025 2024
Net loss $ ( 4,266 ) $ ( 2,763 ) $ ( 33,984 ) $ ( 19,958 )
Other comprehensive income (loss) before tax:
Foreign currency translation adjustment 7,012 ( 330 ) 9,027 ( 3,192 )
Defined benefit pension plans:
Amortization of prior service cost
8 8 16 16
Amortization of net actuarial loss
94 79 181 158
Other comprehensive income (loss), before tax 7,114 ( 243 ) 9,224 ( 3,018 )
Tax provision attributable to other comprehensive income (loss)
( 108 ) ( 5 ) ( 152 ) ( 5 )
Other comprehensive income (loss), net of tax 7,006 ( 248 ) 9,072 ( 3,023 )
Total comprehensive income (loss) $ 2,740 $ ( 3,011 ) $ ( 24,912 ) $ ( 22,981 )
See accompanying notes to unaudited condensed consolidated financial statements.
4
Table of Contents
TEAM, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (DEFICIT)
(in thousands)
(Unaudited)
Common Stock Additional
Paid-in
Capital Accumulated Deficit Accumulated
Other
Comprehensive
Loss Total
Shareholders’Equity
(Deficit)
Shares Amount
Balance at December 31, 2024 4,493 $ 1,348 $ 460,186 $ ( 415,667 ) $ ( 44,129 ) $ 1,738
Net loss — — — ( 29,718 ) — ( 29,718 )
Foreign currency translation adjustment, net of tax — — — — 1,971 1,971
Defined benefit pension plans, net of tax — — — — 95 95
Non-cash compensation — — ( 53 ) — — ( 53 )
Balance at March 31, 2025 4,493 $ 1,348 $ 460,133 $ ( 445,385 ) $ ( 42,063 ) $ ( 25,967 )
Net loss — — — ( 4,266 ) — ( 4,266 )
Net settlement of vested stock awards 6 2 ( 65 ) — — ( 63 )
Foreign currency translation adjustment, net of tax — — — — 6,904 6,904
Defined benefit pension plans, net of tax — — — — 102 102
Non-cash compensation — — 366 — — 366
Balance at June 30, 2025 4,499 $ 1,350 $ 460,434 $ ( 449,651 ) $ ( 35,057 ) $ ( 22,924 )
Balance at December 31, 2023 4,415 $ 1,315 $ 458,614 $ ( 377,401 ) $ ( 36,932 ) $ 45,596
Net loss — — — ( 17,195 ) — ( 17,195 )
Net settlement of vested stock awards — 10 ( 10 ) — — —
Foreign currency translation adjustment, net of tax — — — — ( 2,862 ) ( 2,862 )
Defined benefit pension plans, net of tax — — — — 87 87
Non-cash compensation — — 665 — — 665
Balance at March 31, 2024 4,415 $ 1,325 $ 459,269 $ ( 394,596 ) $ ( 39,707 ) $ 26,291
Net loss — — — ( 2,763 ) — ( 2,763 )
Net settlement of vested stock awards 7 2 ( 19 ) — — ( 17 )
Foreign currency translation adjustment, net of tax — — — — ( 291 ) ( 291 )
Defined benefit pension plans, net of tax — — — — 43 43
Non-cash compensation — — 612 — — 612
Balance at June 30, 2024 4,422 $ 1,327 $ 459,862 $ ( 397,359 ) $ ( 39,955 ) $ 23,875
See accompanying notes to unaudited condensed consolidated financial statements.
5
Table of Contents
TEAM, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)
Six Months Ended June 30,
2025 2024
Cash flows from operating activities:
Net loss $ ( 33,984 ) $ ( 19,958 )
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization 16,929 18,900
Write-off of software cost 45 —
Loss on debt extinguishment
11,853 —
Amortization of debt issuance costs, debt discounts, and deferred financing costs 2,608 3,625
Paid-in-kind (“PIK”) interest
6,541 6,318
Allowance for credit losses
788 733
Foreign currency loss (gain)
3,749 ( 623 )
Deferred income taxes ( 851 ) ( 545 )
Loss on asset disposal
— 32
Non-cash compensation costs 313 1,277
Other, net ( 38 ) ( 195 )
Changes in operating assets and liabilities:
Accounts receivable ( 31,187 ) ( 13,796 )
Inventory ( 2,663 ) ( 356 )
Prepaid expenses and other assets
161 ( 726 )
Accounts payable ( 1,486 ) 6,148
Other accrued liabilities ( 4,999 ) ( 6,548 )
Income taxes 216 1,248
Net cash used in operating activities ( 32,005 ) ( 4,466 )
Cash flows from investing activities:
Capital expenditures ( 4,316 ) ( 5,759 )
Proceeds from disposal of assets — 139
Net cash used in investing activities ( 4,316 ) ( 5,620 )
Cash flows from financing activities:
Borrowings under Revolving Credit Loans 37,000 10,500
Payments under Revolving Credit Loans ( 17,018 ) ( 9,909 )
Payments under Corre Delayed Draw Term Loan
( 35,700 ) —
Payments under Corre Uptiered Loan ( 55,894 ) —
Borrowings under First Lien Term Loan
175,000 —
Payments under First Lien Term Loan ( 438 ) —
Payments under ME/RE Loans ( 23,427 ) ( 1,421 )
Payments under Corre Incremental Term Loan ( 48,015 ) ( 713 )
Payments for debt issuance costs ( 8,899 ) ( 2,800 )
Other ( 1,448 ) 1,843
Net cash provided by (used) in financing activities 21,161 ( 2,500 )
Effect of exchange rate changes on cash 324 ( 380 )
Net decrease in cash and cash equivalents ( 14,836 ) ( 12,966 )
Cash and cash equivalents at beginning of period 35,545 35,427
Cash and cash equivalents at end of period $ 20,709 $ 22,461
See accompanying notes to unaudited condensed consolidated financial statements.
6
Table of Contents
TEAM, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
1. DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION
Description of Business. Unless otherwise indicated, the terms “Team,” “the Company,” “we,” “our” and “us” are used in this report to refer to either Team, Inc., to one or more of our consolidated subsidiaries, or to all of them taken as a whole. Our stock is traded on the New York Stock Exchange (the “NYSE”) under the symbol “TISI”.
We are a global, leading provider of specialty industrial services offering customers access to a full suite of conventional, specialized, and proprietary mechanical, heat-treating, and inspection services. We deploy conventional to highly specialized inspection, condition assessment, maintenance and repair services that result in greater safety, reliability, and operational efficiency for our customers’ most critical assets. We conduct operations in two segments: Inspection and Heat Treating (“IHT”) and Mechanical Services (“MS”). Through the capabilities and resources in these two segments, we believe that we are uniquely qualified to provide integrated solutions involving: inspection to assess condition; engineering assessment to determine fitness for purpose in the context of industry standards and regulatory codes; and mechanical services to repair, rerate or replace based upon the customer’s election. In addition, we are capable of escalating with the customer’s needs, as dictated by the severity of the damage found and the related operating conditions, from standard services to some of the most advanced services and integrated asset integrity and reliability management solutions available in the industry. We also believe that we are unique in our ability to provide these services in three distinct customer demand profiles: (i) turnaround or project services, (ii) callout services, and (iii) nested or run-and-maintain services.
IHT provides conventional and advanced non-destructive testing services primarily for the process, pipeline and power sectors, pipeline integrity management services, and field heat treating services, as well as associated engineering and condition assessment services. These services can be offered while facilities are running (onstream), during facility turnarounds or during new construction or expansion activities. In addition, IHT provides comprehensive non-destructive testing services and metallurgical and chemical processing services to the aerospace and other industries covering a range of components including finished machined and in-service components. IHT also provides advanced digital imaging including remote digital video imaging.
MS provides solutions designed to serve customers’ unique needs during both the operational (onstream) and off-line states of their assets. Our onstream services include our range of standard to custom-engineered leak repair and composite solutions; emissions control and compliance; hot tapping and line stopping; and online valve insertion solutions, which are delivered while assets are in an operational condition, which maximizes customer production time. Asset shutdowns can be planned, such as a turnaround maintenance event, or unplanned, such as those due to component failure or equipment breakdowns. Our specialty maintenance, turnaround and outage services are designed to minimize customer downtime and are primarily delivered while assets are off-line, often through the use of cross-certified technicians, whose multi-craft capabilities deliver the production needed to achieve tight time schedules. These critical services include on-site field machining; bolted-joint integrity; vapor barrier plug testing; and valve management solutions.
We market our services to companies in a diverse array of heavy industries which include:
• Energy (refining, power, renewables, nuclear, offshore oil and gas, and liquefied natural gas);
• Manufacturing and Process (chemical, petrochemical, pulp and paper industries, automotive, and mining);
• Midstream (valves, terminals and storage, and pipeline);
• Infrastructure (construction and building, roads, dams, amusement parks, bridges, ports, and railways); and
• Aerospace and Defense.
Basis of presentation. These condensed consolidated financial statements have been prepared in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”) and the rules and regulations of the Securities and Exchange Commission (the “SEC”). In the opinion of management, these unaudited condensed consolidated financial statements reflect all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of results for such periods. The results of operations for any interim period are not necessarily indicative of results for the full year. Certain disclosures have been condensed or omitted from the interim financial statements included in this report. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes contained in our Annual Report on Form 10-K for the year ended December 31, 2024, as filed with the SEC (“our Annual Report on Form 10-K”).
7
Table of Contents
Consolidation. The condensed consolidated financial statements include the accounts of our subsidiaries where we have control over operating and financial policies. All material intercompany accounts and transactions have been eliminated in consolidation.
Reclassifications. Certain amounts in prior periods have been reclassified to conform to the current year presentation. Such reclassifications did not have any effect on our financial condition or results of operations as previously reported.
Significant Accounting Policies. Our significant accounting policies are disclosed in Note 1 - Summary of Significant Accounting Policies and Practices in our Annual Report on Form 10-K. On an ongoing basis, we evaluate the estimates and assumptions, including among other things, those related to long-lived assets. Since the date of our Annual Report on Form 10-K, there have been no material changes to our significant accounting policies.
2. REVENUE
Disaggregation of revenue. Essentially all of our revenues are associated with contracts with customers. A disaggregation of our revenue from customer contracts by geographic region, by reportable operating segment and by service type is presented below:
Geographic area (in thousands):
Three Months Ended June 30, 2025
(unaudited)
United States Canada Other Countries Total
Revenue:
IHT $ 111,987 $ 15,112 $ 3,297 $ 130,396
MS 72,299 10,312 35,019 117,630
Total $ 184,286 $ 25,424 $ 38,316 $ 248,026
Three Months Ended June 30, 2024
(unaudited)
United States Canada Other Countries Total
Revenue:
IHT $ 98,712 $ 11,499 $ 3,023 $ 113,234
MS 67,828 11,299 36,257 115,384
Total $ 166,540 $ 22,798 $ 39,280 $ 228,618
Six Months Ended June 30, 2025
(unaudited)
United States Canada Other Countries Total
Revenue:
IHT $ 208,384 $ 22,224 $ 6,003 $ 236,611
MS 133,276 15,407 61,387 210,070
Total $ 341,660 $ 37,631 $ 67,390 $ 446,681
Six Months Ended June 30, 2024
(unaudited)
United States Canada Other Countries Total
Revenue:
IHT $ 187,287 $ 19,220 $ 6,175 $ 212,682
MS 132,130 15,967 67,439 215,536
Total $ 319,417 $ 35,187 $ 73,614 $ 428,218
8
Table of Contents
Operating segment and service type (in thousands):
Three Months Ended June 30, 2025
(unaudited)
Non-Destructive Evaluation and Testing Services Repair and Maintenance Services Heat Treating Other Total
Revenue:
IHT $ 100,637 $ 51 $ 21,922 $ 7,786 $ 130,396
MS — 117,054 149 427 117,630
Total $ 100,637 $ 117,105 $ 22,071 $ 8,213 $ 248,026
Three Months Ended June 30, 2024
(unaudited)
Non-Destructive Evaluation and Testing Services Repair and Maintenance Services Heat Treating Other Total
Revenue:
IHT $ 90,113 $ 2 $ 17,459 $ 5,660 $ 113,234
MS — 112,873 248 2,263 115,384
Total $ 90,113 $ 112,875 $ 17,707 $ 7,923 $ 228,618
Six Months Ended June 30, 2025
(unaudited)
Non-Destructive Evaluation and Testing Services Repair and Maintenance Services Heat Treating Other Total
Revenue:
IHT $ 185,081 $ 52 $ 38,294 $ 13,184 $ 236,611
MS — 208,341 338 1,391 210,070
Total $ 185,081 $ 208,393 $ 38,632 $ 14,575 $ 446,681
Six Months Ended June 30, 2024
(unaudited)
Non-Destructive Evaluation and Testing Services Repair and Maintenance Services Heat Treating Other Total
Revenue:
IHT $ 171,123 $ 147 $ 30,943 $ 10,469 $ 212,682
MS — 211,736 355 3,445 215,536
Total $ 171,123 $ 211,883 $ 31,298 $ 13,914 $ 428,218
For additional information on our reportable segments, refer to Note 14 - Segment Disclosures .
Remaining performance obligations. As permitted by ASC 606, Revenue from Contracts with Customers , we have elected not to disclose information about remaining performance obligations where (i) the performance obligation is part of a contract that has an original expected duration of one year or less or (ii) when we recognize revenue from the satisfaction of the performance obligation in accordance with the right-to-invoice practical expedient, which permits us to recognize revenue in the amount to which we have a right to invoice the customer if that amount corresponds directly with the value to the customer of our performance completed to date. As most of our contracts with customers are short-term in nature and billed on a time and material basis, there were no material amounts of remaining performance obligations as of June 30, 2025 and December 31, 2024.
9
Table of Contents
3. ACCOUNTS RECEIVABLE
A summary of accounts receivable as of June 30, 2025 and December 31, 2024 is as follows (in thousands):
June 30, 2025 December 31, 2024
(unaudited)
Trade accounts receivable $ 162,254 $ 145,743
Unbilled revenues 48,946 30,173
Allowance for credit losses ( 3,667 ) ( 3,271 )
Total $ 207,533 $ 172,645
The following table shows a rollforward of the allowance for credit losses (in thousands):
June 30, 2025
(unaudited)
Balance at beginning of period $ 3,271
Provision for expected credit losses 1,095
Recoveries collected ( 307 )
Write-offs ( 439 )
Foreign exchange effects 47
Balance at end of period $ 3,667
4. INVENTORY
A summary of inventory as of June 30, 2025 and December 31, 2024 is as follows (in thousands):
June 30, 2025 December 31, 2024
(unaudited)
Raw materials $ 10,115 $ 9,098
Work in progress 4,856 2,267
Finished goods 26,568 26,509
Total $ 41,539 $ 37,874
5. PREPAID EXPENSES AND OTHER CURRENT ASSETS
A summary of prepaid expenses and other current assets as of June 30, 2025 and December 31, 2024 is as follows (in thousands):
June 30, 2025 December 31, 2024
(unaudited)
Insurance receivable $ 39,000 $ 39,000
Prepaid expenses 14,574 15,817
Other current assets 2,547 3,826
Total $ 56,121 $ 58,643
The insurance receivable relates to the receivables from our third-party insurance providers for a legal claim that is recorded in other accrued liabilities, refer to Note 8 - Other Accrued Liabilities . Insurance receivables will be collected from our third-party insurance providers for litigation matters that have been settled, or are pending settlement, and where the deductibles have been satisfied. The prepaid expenses primarily relate to prepaid insurance and other expenses that have been paid in advance of the coverage period. Other current assets include other receivables, current portion of software implementation costs, and deferred financing charges.
10
Table of Contents
6. PROPERTY, PLANT AND EQUIPMENT
A summary of property, plant and equipment as of June 30, 2025 and December 31, 2024 is as follows (in thousands):
June 30, 2025 December 31, 2024
(unaudited)
Land $ 4,006 $ 4,006
Buildings and leasehold improvements 61,711 60,642
Machinery and equipment 301,186 289,384
Furniture and fixtures 11,020 10,675
Capitalized ERP system development costs 45,903 45,903
Computers and computer software 19,503 19,067
Automobiles 2,445 2,723
Construction in progress 1,042 757
Total 446,816 433,157
Accumulated depreciation and amortization ( 334,569 ) ( 320,322 )
Property, plant and equipment, net $ 112,247 $ 112,835
Included in the table above are assets under finance leases of $ 10.8 million and $ 7.7 million as of June 30, 2025 and December 31, 2024, respectively, and related accumulated amortization of $ 3.7 million and $ 3.2 million as of June 30, 2025 and December 31, 2024, respectively.
Depreciation expense for the three and six months ended June 30, 2025 and 2024 is included in the table below (in thousands):
Three Months Ended
June 30, Six Months Ended
June 30,
2025 2024 2025 2024
Depreciation expense:
Amount included in operating expenses $ 3,094 $ 3,487 $ 6,179 $ 7,047
Amount included in SG&A expenses 1,646 1,735 3,278 3,487
Total depreciation expense $ 4,740 $ 5,222 $ 9,457 $ 10,534
7. INTANGIBLE ASSETS
A summary of intangible assets as of June 30, 2025 and December 31, 2024 is as follows (in thousands):
June 30, 2025
(unaudited)
Gross
Carrying
Amount Accumulated
Amortization Net
Carrying
Amount
Customer relationships $ 162,678 $ ( 119,089 ) $ 43,589
Trade names 19,172 ( 18,859 ) 313
Technology 2,300 ( 2,146 ) 154
Licenses 683 ( 683 ) —
Intangible assets $ 184,833 $ ( 140,777 ) $ 44,056
11
Table of Contents
December 31, 2024
Gross
Carrying
Amount Accumulated
Amortization Net
Carrying
Amount
Customer relationships $ 162,633 $ ( 113,033 ) $ 49,600
Trade names 19,129 ( 18,754 ) 375
Technology 2,300 ( 2,032 ) 268
Licenses 683 ( 683 ) —
Intangible assets $ 184,745 $ ( 134,502 ) $ 50,243
Amortization expense of intangible assets for the three months ended June 30, 2025 and 2024 was $ 3.1 million and $ 3.1 million, respectively. Amortization expense of intangible assets for the six months ended June 30, 2025 and 2024 was $ 6.2 million and $ 6.2 million, respectively. Amortization expense of intangible assets is included in “Selling, general and administrative expenses” on our condensed consolidated statements of operations.
The weighted-average amortization period for intangible assets subject to amortization was 13.9 years and 13.8 years, respectively as of June 30, 2025 and December 31, 2024.
8. OTHER ACCRUED LIABILITIES
A summary of other accrued liabilities as of June 30, 2025 and December 31, 2024 is as follows (in thousands):
June 30, 2025 December 31, 2024
(unaudited)
Legal and professional accruals $ 44,731 $ 44,285
Payroll and other compensation expenses 39,254 41,692
Insurance accruals 2,509 3,480
Property, sales and other non-income related taxes 4,821 6,379
Accrued interest 5,250 5,516
Volume discount 1,818 1,902
Other accruals 2,373 1,974
Total $ 100,756 $ 105,228
Legal and professional accruals include accruals for legal and professional fees as well as accrued legal claims, refer to Note 13 - Commitments and Contingencies for legal claims information. Certain legal claims are covered by our third-party insurance providers and the related insurance receivable for these claims is recorded in prepaid expenses and other current assets, refer to Note 5 - Prepaid and Other Current Assets. Payroll and other compensation expenses include all payroll related accruals including, among others, accrued vacation, severance, and bonuses. Insurance accruals primarily relate to workers compensation cost. Property, sales and other non-income related taxes include accruals for items such as sales and use tax, property tax, and other related tax accruals. Accrued interest relates to the interest accrued on our long-term debt. Other accruals include various business expense accruals.
9. INCOME TAXES
We recorded an income tax provision of $ 1.0 million and $ 1.2 million for the three and six months ended June 30, 2025, compared to a provision of $ 1.5 million and $ 1.5 million for the three and six months ended June 30, 2024. The effective tax rate, inclusive of discrete items, was a provision of 29.9 % for the three months ended June 30, 2025, compared to a provision of 114.0 % for the three months ended June 30, 2024. For the six months ended June 30, 2025, our effective tax rate, inclusive of discrete items, was a provision of 3.7 %, compared to a provision of 8.4 % for the six months ended June 30, 2024. The decrease in effective tax rate for the three and six months ended June 30, 2025 compared to the three and six months ended June 30, 2024 is due to the mix of pretax income in non-valuation allowance jurisdictions and pretax losses in valuation allowance jurisdictions, along with changes in permanent differences. The impact is a smaller increase in income tax expense as compared to pretax income resulting in a decrease in effective tax rate.
On July 4, 2025, the “One Big Beautiful Bill Act” (the “Act”) was enacted into law. The Act includes changes to U.S. tax law with varying effective dates, with certain provisions effective in 2025 and others implemented through 2027. We are
12
Table of Contents
currently assessing its impact on our consolidated financial statements. Additional disclosures may be provided in future periods as the impact of the legislation is determined.
10. DEBT
As of June 30, 2025 and December 31, 2024, our total long-term debt and finance lease obligations are summarized as follows (in thousands):
June 30, 2025 December 31, 2024
(unaudited)
2022 ABL Credit Agreement
$ 97,886 $ 112,671
First Lien Term Loan 1
166,474 —
2025 Second Lien Term Loan 1
98,065 —
ME/RE Loans 1
— 22,119
Corre Uptiered Loan 1
— 143,955
Corre Incremental Term Loan 1
— 39,824
Equipment Finance Loan
437 1,399
Total 362,862 319,968
Finance lease obligations 7,352 5,143
Total long-term debt and finance lease obligations 370,214 325,111
Current portion of long-term debt and finance lease obligations ( 3,833 ) ( 6,485 )
Total long-term debt and finance lease obligations, less current portion $ 366,381 $ 318,626
1 Comprised of principal amount outstanding, less unamortized debt issuance costs. See below for additional information.
2022 ABL Credit Facility
On February 11, 2022, we entered into a credit agreement, with the lender parties thereto, and Eclipse Business Capital, LLC, a Delaware limited liability company, as agent (“Eclipse”) (such agreement, as amended by Amendment No.1 dated as of May 6, 2022, Amendment No.2 dated as of November 1, 2022, Amendment No.3 dated as of June 16, 2023 (“ABL Amendment No.3”), Amendment No.4 dated as of March 6, 2024, Amendment No.5 dated as of September 30, 2024 and Amendment No.6 dated as of March 12, 2025, the “2022 ABL Credit Agreement”).
On March 12, 2025, using a portion of the proceeds from the Initial First Lien Term Loan (defined below), we fully repaid the delayed draw term loan of $ 35.0 million (the “Corre Delayed Draw Term Loan”) originally provided by Corre Partners Management, LLC (“Corre”) and certain of its affiliates, and the ME/RE Loans (described below) of $ 22.3 million provided by Eclipse and previously outstanding under the 2022 ABL Credit Agreement.
Available funding commitments to us under the 2022 ABL Credit Agreement, subject to certain conditions, include a revolving credit line in an amount of up to $ 130.0 million to be provided by certain affiliates of Eclipse, with a $ 35.0 million sublimit for swingline borrowings, and a $ 26.0 million sublimit for issuances of letters of credit (the “Revolving Credit Loans”).
The terms of the Revolving Credit Loans are described in the table below (dollar amounts are presented in thousands):
13
Table of Contents
Maturity date 9/30/2027
Interest rate SOFR + applicable margin (base + applicable margin)
Actual interest rate
6/30/2025 8.69 %
6/30/2024 10.09 %
Interest payments monthly
Cash paid for interest
YTD 6/30/2025 $ 3,801
YTD 6/30/2024 $ 3,816
Principal balance
6/30/2025 $ 97,886
12/31/2024 $ 77,905
Unamortized balance of deferred financing cost
6/30/2025 $ 988
12/31/2024 $ 693
Available amount at 6/30/2025 $ 22,669
As of December 31, 2024, the Corre Delayed Draw Term Loan had a net carrying balance of $ 34.8 million, which consisted of the principal balance of $ 35.0 million less the unamortized balance of debt issuance cost of $ 0.2 million. The actual interest rate at June 30, 2024 was 15.44 % and cash paid for interest was $ 1.4 million and $ 2.7 million, respectively, during the six months ended June 30, 2025 and 2024.
The 2022 ABL Credit Agreement contains customary conditions to borrowings and covenants, as described in the 2022 ABL Credit Agreement. As of June 30, 2025, we are in compliance with the covenants.
As of June 30, 2025, $ 9.4 million in letters of credit were issued under the 2022 ABL Credit Agreement. Such amounts remain undrawn and are off-balance sheet.
ME/RE Loans
On March 12, 2025, using a portion of the proceeds from the Initial First Lien Term Loan, we fully repaid the ME/RE Loans of $ 22.3 million provided to us pursuant to ABL Amendment No.3. ME/RE Loans were secured by a first priority lien and mortgage on certain real estate and machinery and equipment of the Company.
As of December 31, 2024, the ME/RE Loans had net carrying balance of $ 22.1 million, which consisted of the principal balance of $ 23.0 million less the unamortized balance of debt issuance cost of $ 0.9 million. The actual and effective interest rates at June 30, 2024 were 11.19 % and 17.38 %, respectively. Cash paid for interest during the six months ended June 30, 2025 and 2024 was $ 0.6 million and $ 1.4 million, respectively.
First Lien Term Loan Agreement
On March 12, 2025, we entered into a First Lien Term Loan Credit Agreement (the “First Lien Term Loan Agreement”) with the lenders party thereto and HPS Investment Partners, LLC. Available funding commitments include a $ 225.0 million senior secured first lien term loan (the “First Lien Term Loan”) consisting of a $ 175.0 million initial term loan tranche (the “Initial First Lien Term Loan”) and a $ 50.0 million delayed draw term loan tranche (the “First Lien Delayed Draw Term Loan”), which is available to be drawn from March 12, 2025 to June 30, 2027, subject to satisfying certain conditions, including pro forma compliance with a First Lien Net Leverage Ratio (as defined in the First Lien Term Loan Agreement) of 3.75 to 1.00 and Liquidity (as defined in the First Lien Term Loan Agreement) of not less than $ 40.0 million. All outstanding amounts in respect of the First Lien Term Loan mature and become due and payable on March 12, 2030. The Initial First Lien Term Loan borrowed under the First Lien Term Loan Agreement bear interest at an annual rate of the Secured Overnight Financing Rate (“SOFR”) for interest periods of one-, three- or six-months, at the Company’s election, plus a margin of 6.50 % per annum. Beginning with the quarter ending September 30, 2025, the interest rate margin may vary from 7.00 % to 6.00 % depending on the First Lien Net Leverage Ratio.
The proceeds of the Initial First Lien Term Loan were used to redeem and repay the Corre Delayed Draw Term Loan and the ME/RE Loans under the 2022 ABL Credit Agreement and a portion of the outstanding balance of the Existing A&R Term
14
Table of Contents
Loan Agreement (as defined below). To the extent borrowed, the proceeds of the First Lien Delayed Draw Term Loan will be used solely to repay the obligations under the Second A&R Second Lien Term Loan Agreement (as defined below). As of June 30, 2025, we have not drawn on the First Lien Delayed Draw Term Loan.
The terms of the Initial First Lien Term Loan are described in the table below (dollar amounts are presented in thousands):
Maturity date 3/12/2030
Stated interest rate SOFR+applicable margin (base+applicable margin)
Principal payments $ 438 quarterly
Effective interest rate
6/30/2025 12.70 %
Actual interest rate
6/30/2025 10.74 %
Interest payments quarterly
Cash paid for interest
YTD 6/30/2025 $ 1,735
Balances at 6/30/2025
Principal balance $ 174,563
Unamortized balance of debt discount and issuance cost 1
$( 8,089 )
Net carrying balance $ 166,474
1 Consists of debt discount of $ 3,791 and debt issuance cost of $ 4,298 .
The First Lien Term Loan Agreement contains certain conditions to borrowings, events of default and affirmative and negative covenants and a financial covenant prohibiting the Company from exceeding a maximum First Lien Net Leverage Ratio (as defined in the First Lien Term Loan Agreement), tested as of the end of each fiscal quarter, of 5.50 to 1.00. Further, the First Lien Term Loan Agreement includes certain events of default, the occurrence of which may require that we pay an additional 2.0 % interest on the outstanding loans and other obligations under the First Lien Term Loan Agreement. As of June 30, 2025, we are in compliance with the covenants.
A&R Term Loan Credit Agreement / Second A&R Second Lien Term Loan Credit Agreement
On March 12, 2025, we entered into a Second Amended and Restated Second Lien Term Loan Credit Agreement with the lenders party thereto and Cantor Fitzgerald Securities, as Agent (the “Second A&R Second Lien Term Loan Agreement”), which amended and restated the existing Amended and Restated Term Loan Credit Agreement, dated June 16, 2023 (the “Existing A&R Term Loan Agreement”). The Existing A&R Term Loan Agreement included a term loan credit agreement entered into on November 9, 2021, as amended through March 29, 2023 (the “Corre Uptiered Loan”), and an additional funding commitment, subject to certain conditions, consisting of a $ 57.5 million senior secured first lien term loan (the “Corre Incremental Term Loan”) provided by Corre and certain of its affiliates and comprised of a $ 37.5 million term loan tranche and a $ 20.0 million delayed draw tranche, of which $ 10.0 million remained undrawn at March 12, 2025.
On March 12, 2025, using a portion of the proceeds from the Initial First Lien Term Loan, we fully paid off the outstanding principal balance on the Corre Incremental Term Loan in the amount of $ 46.3 million and paid down $ 54.1 million of the outstanding principal balance on the Corre Uptiered Loan. The remaining portion of the Corre Uptiered Loan of $ 93.9 million, together with certain fees and accrued interest, was rolled into the 2025 Second Lien Term Loans (defined below).
The Second A&R Second Lien Term Loan Agreement contains certain conditions to borrowings, events of default and affirmative and negative covenants and a financial covenant prohibiting the Company from exceeding a maximum First Lien Net Leverage Ratio (as defined in the Second A&R Second Lien Term Loan Agreement), tested at the end of each fiscal quarter, of 6.00 to 1.00. Further, the Second A&R Second Lien Term Loan Agreement includes certain events of default, the occurrence of which may require that the Company pay an additional 2.0 % interest on the outstanding loans and other obligations under the Second A&R Second Lien Term Loan Agreement. As of June 30, 2025, we are in compliance with the covenants.
15
Table of Contents
Available funding commitments under the Second A&R Second Lien Term Loan Agreement, subject to certain conditions, include a $ 107.4 million second lien term loan (the “Second Lien Term Loans”), provided by Corre and certain of its affiliates, consisting of a $ 97.4 million term loan tranche (the “2025 Second Lien Term Loans”) and a $ 10.0 million delayed draw term loan tranche (the “Second Lien Delayed Draw Term Loans”) which is available to be drawn from March 12, 2025, until April 15, 2026, subject to satisfying certain conditions. All outstanding amounts in respect of the Second Lien Term Loans mature and become due and payable on June 10, 2030. To the extent borrowed, the proceeds of the Second Lien Delayed Draw Term Loans are permitted to be used by the Company for general working capital and liquidity purposes. As of June 30, 2025, we have not drawn on the Second Lien Delayed Draw Term Loans.
The Second Lien Term Loans bear interest at an annual rate of 13.5 % through the earlier of (i) September 30, 2026, and thereafter, if the outstanding principal balance of the Second Lien Term Loans exceeds 50 % of the principal balance at March 12, 2025, the interest rate will increase by 0.25 % quarterly, subject to a maximum rate of 14.5 % per annum, and (ii) the date on which the Second Lien Delayed Draw Term Loan is borrowed in full, in which case the interest rate will increase to the maximum rate of 14.5 % per annum. Interest is payable quarterly and if the First Lien Net Leverage Ratio (as defined in the Second A&R Second Lien Term Loan Agreement) is greater than or equal to 3.50 to 1.00, then all interest shall be paid in kind; if the First Lien Net Leverage Ratio is less than 3.50 to 1.00 and greater than or equal to 3.00 to 1.00, 50 % of the interest shall be payable in cash, with the other 50 % to be paid in kind; and if the First Lien Net Leverage Ratio is less than 3.00 to 1.00, all interest will be payable in cash.
The terms of the 2025 Second Lien Term Loans are described in the table below (dollar amounts are presented in thousands):
Maturity date 6/10/2030
Principal payments quarterly 1
Effective interest rate
6/30/2025 16.06 %
Actual interest rate
6/30/2025 13.50 %
Interest payments quarterly
Cash paid for interest
6/30/2025 $ —
PIK interest added to principal balance
6/30/2025 $ 4,183
Balances at 6/30/2025
Principal balance $ 101,376
Unamortized balance of debt issuance cost $( 3,311 )
Net carrying balance $ 98,065
1 Principal payments represent a percentage (ranges between 0 % and 0.25 % based on the First Lien Net Leverage Ratio) of the outstanding principal balance. As of June 30, 2025 we are not making principal payments.
As of December 31, 2024, the Corre Incremental Term Loan had a net carrying balance of $ 39.8 million, which consisted of the principal balance of $ 46.6 million less the unamortized balance of debt issuance cost of $ 6.8 million. The stated and effective interest rates at June 30, 2024 were 12.0 % and 22.96 %, respectively. Cash paid for interest during the six months ended June 30, 2025 and 2024 was $ 2.5 million and $ 2.9 million, respectively.
As of December 31, 2024, the Corre Uptiered Loan had a net carrying balance of $ 144.0 million, which consisted of the principal balance of $ 144.5 million less the unamortized balance of debt issuance cost of $ 0.5 million. The stated and effective interest rates at June 30, 2024 were 13.5 % and 14.56 %, respectively. Cash paid for interest during the six months ended June 30, 2025 and 2024 was $ 2.7 million and $ 1.4 million, respectively.
Warrants
As of June 30, 2025 and December 31, 2024, APSC Holdco II, L.P. held 500,000 warrants and certain affiliates of Corre collectively held 500,000 warrants, in each case providing for the purchase of one share of the Company’s common stock per warrant at an exercise price of $ 15.00 . The warrants will expire on December 8, 2028.
16
Table of Contents
The exercise price and the number of shares of our common stock issuable on exercise of the warrants are subject to certain antidilution adjustments, including for stock dividends, stock splits, reclassifications, noncash distributions, cash dividends, certain equity issuances and business combination transactions. The warrants can be exercised by rendering cash or by means of a cashless option as set forth in the agreement.
Fair Value of Debt
The fair value of our debt obligations is representative of the carrying value based upon the respective interest rate terms and management’s opinion that the current rates available to us with the same maturity and security structure are equivalent to that of the debt obligations.
1970 Group Substitute Insurance Reimbursement Facility
On September 16, 2024, we entered into an amended and restated substitute insurance reimbursement facility agreement with the 1970 Group Inc. (“1970 Group”) (such agreement, the “Substitute Insurance Reimbursement Facility Agreement”). Under the Substitute Insurance Reimbursement Facility Agreement, the 1970 Group extended credit to us in the form of a substitute reimbursement facility (the “Substitute Reimbursement Facility”) of approximately $ 19.0 million of letters of credit on our behalf in support of our workers’ compensation, commercial automotive and general liability insurance policies. As of June 30, 2025, we have $ 19.0 million of letters of credit outstanding under the Substitute Reimbursement Facility.
According to the provisions of ASC 470, Debt , the arrangement is a “Substitute Insurance Reimbursement Facility” limited to any amounts drawn under the letters of credit. Therefore, until we use or draw on the Substitute Insurance Reimbursement Facility, the letters of credit are treated as an off-balance sheet credit arrangement. The fees paid by us periodically under this arrangement are deferred and amortized to interest expense over the term of the arrangement. As of June 30, 2025, we had approximately $ 0.5 million of unamortized deferred fees.
Liquidity
As of June 30, 2025, we had $ 16.6 million of unrestricted cash and cash equivalents and $ 4.1 million of restricted cash, including $ 2.8 million of restricted cash held as collateral for letters of credit and commercial card programs. International cash balances included in total cash as of June 30, 2025 were $ 6.4 million, and approximately $ 1.1 million of such cash is restricted. As of June 30, 2025, we had approximately $ 32.7 million of available borrowing capacity under our various credit agreements, consisting of $ 22.7 million available under the Revolving Credit Loans and $ 10.0 million available under the Second Lien Delayed Draw Term Loan under the Second A&R Second Lien Term Loan Credit Agreement. As of June 30, 2025, we had $ 30.5 million in letters of credit and $ 2.0 million in surety bonds outstanding.
11. EMPLOYEE BENEFIT PLANS
We have a defined benefit pension plan covering certain United Kingdom employees (the “U.K. Plan”). The pension plan was frozen in 1994 and no new participants have been added since that date. Net periodic pension credit includes the following components (in thousands):
Three Months Ended June 30, Six Months Ended June 30,
2025 2024 2025 2024
(unaudited) (unaudited) (unaudited) (unaudited)
Interest cost $ 714 $ 651 $ 1,386 $ 1,303
Expected return on plan assets ( 870 ) ( 840 ) ( 1,688 ) ( 1,692 )
Amortization of prior service cost 8 8 16 16
Amortization of net actuarial loss 94 79 181 158
Net periodic pension credit $ ( 54 ) $ ( 102 ) $ ( 105 ) $ ( 215 )
Net pension credit is included in “Other income (expense), net” on our condensed consolidated statements of operations. The expected long-term rate of return on invested assets is determined based on the weighted average of expected returns on asset investment categories for the U.K. Plan as follows: 6.1 % overall, 9.9 % for equities and 6.0 % for debt securities.
17
Table of Contents
12. SHAREHOLDERS’ EQUITY
Shareholders’ Equity (Deficit) and Preferred Stock
As of June 30, 2025 there were 4,498,932 shares of our common stock outstanding and 12,000,000 shares authorized at $ 0.30 par value per share.
As of June 30, 2025 we had 500,000 authorized shares of preferred stock, none of which had been issued.
Accumulated Other Comprehensive loss
A summary of changes in accumulated other comprehensive income (loss) included within shareholders’ equity is as follows (in thousands):
Six Months Ended
June 30, 2025 Six Months Ended
June 30, 2024
(unaudited) (unaudited)
Foreign
Currency
Translation
Adjustments Defined Benefit Pension Plans Tax
Provision Total Foreign
Currency
Translation
Adjustments Defined Benefit Pension Plans Tax
Provision Total
Balance, beginning of period
$ ( 33,249 ) $ ( 10,951 ) $ 71 $ ( 44,129 ) $ ( 25,853 ) $ ( 11,041 ) $ ( 38 ) $ ( 36,932 )
Other comprehensive income (loss) 9,027 197 ( 152 ) 9,072 ( 3,192 ) 174 ( 5 ) ( 3,023 )
Balance, end of period $ ( 24,222 ) $ ( 10,754 ) $ ( 81 ) $ ( 35,057 ) $ ( 29,045 ) $ ( 10,867 ) $ ( 43 ) $ ( 39,955 )
13. COMMITMENTS AND CONTINGENCIES
Certain conditions may exist as of the date the financial statements are issued which may result in a loss to the Company and which will only be resolved when one or more future events occur or fail to occur. Team’s management and its legal counsel assess such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against us or unasserted claims that may result in such proceedings, Team’s legal counsel evaluates the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.
If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in our financial statements. If the assessment indicates that a potentially material loss contingency is not probable, but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss if determinable and material, would be disclosed.
Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the nature of the guarantee would be disclosed.
We accrue for contingencies where the occurrence of a material loss is probable and can be reasonably estimated, based on our best estimate of the expected liability. We may increase or decrease our legal accruals in the future, on a matter-by-matter basis, to account for developments in such matters. Because such matters are inherently unpredictable and unfavorable developments or outcomes can occur, assessing contingencies is highly subjective and requires judgments about future events. Notwithstanding the uncertainty as to the outcome and while our insurance coverage might not be available or adequate to cover these claims, based upon the information currently available, we do not believe that any uninsured losses that might arise from these lawsuits and proceedings will have a materially adverse effect on our condensed consolidated financial statements.
Kelli Most Litigation - On November 13, 2018, Kelli Most filed a lawsuit against Team Industrial Services, Inc., individually and as a personal representative of the estate of Jesse Henson, in the 268th District Court of Fort Bend County, Texas (the “Most litigation”). The complaint asserted claims against Team for negligence resulting in the wrongful death of Jesse Henson. A jury trial commenced on this matter on May 4, 2021. On June 1, 2021, the jury rendered a verdict against Team for $ 222.0 million in compensatory damages.
On January 25, 2022, the trial court signed a final judgment in favor of the plaintiff and against Team Industrial Services, Inc. We appealed the trial court’s judgment to the Texas First Court of Appeals.
On May 16, 2024, the Texas First Court of Appeals issued a decision which vacated the trial court’s judgment and dismissed the case, holding that the trial court erred in refusing to dismiss the case on forum non conveniens grounds. The plaintiff filed a motion with the Texas First Court of Appeals for rehearing and a motion for en banc reconsideration, which was
18
Table of Contents
denied by the Court of Appeals on October 3, 2024. The plaintiff did not seek review with the Texas Supreme Court. On March 5, 2025, the plaintiff re-filed a lawsuit against the Company in the U.S. District Court, Kansas District in Kansas City. We currently have accrued a liability of $ 39.0 million as of June 30, 2025 in other accrued liabilities, and have recorded a related receivable from our third-party insurance providers in other current assets in the same amount. Such amounts are treated as non-cash operating activities. The Most litigation is covered by our general liability and excess insurance policies which are occurrence based and subject to an aggregate $ 3.0 million self-insured retention and deductible. All retentions and deductibles have been met, and accordingly, we believe pending the final settlement, all further claims will be fully funded by our insurance policies. We will continue to evaluate the possible outcomes of this case in light of future developments and their potential impact on factors relevant to our assessment of any possible loss.
Notice of repayment of pandemic related government subsidies - In response to widespread COVID-19 health pandemics, certain of our entities based in foreign jurisdictions received governmental funding assistance to compensate for a portion of employee wages between March 2020 and March 2022. Following ongoing compliance reviews of these funding assistance programs, we received notices stating noncompliance with the requirements of one of these funding assistance programs. Accordingly, based on the assessments completed by the government appointed administrative authority, we previously had accrued $ 5.5 million as of December 31, 2023, to be potentially repaid over an extended period related to this alleged noncompliance. However, during the year ended December 31, 2024, we successfully appealed $ 3.8 million of the assessment, which resulted in the reduction of the accrued liability to $ 1.7 million, subject to appeal, as of June 30, 2025.
Accordingly, for all matters discussed within this Note 13 - Commitments and Contingencies , we have accrued in the aggregate approximately $ 40.7 million as of June 30, 2025, of which approximately $ 1.7 million is not covered by our various insurance policies.
In addition to legal matters discussed above, we are subject to various lawsuits, claims and proceedings encountered in the normal conduct of business (“Other Proceedings”). Management believes that based on its current knowledge and after consultation with legal counsel that the Other Proceedings, individually or in the aggregate, will not have a material effect on our condensed consolidated financial statements.
14. SEGMENT DISCLOSURES
We conduct operations in two segments: IHT and MS. Management’s determination of our reporting segments was made on the basis of our strategic priorities within each segment and the differences in the services we offer. The reportable segments results are reviewed regularly by the chief operating decision maker (“CODM”), who is our Chief Executive Officer, in deciding how to allocate resources and assess performance. Our CODM evaluates the segments’ operating performance based on adjusted EBITDA defined as net income (loss) before income taxes, interest expense, depreciation and amortization, and other non-recurring and non-operational items. Our CODM uses adjusted EBITDA as a measure to make resource allocation decisions for each segment for the budgeting process and reviews budget-to-actual variances to access performance and allocate capital.
Segment data for our two operating segments are as follows (in thousands):
Three Months Ended
June 30, 2025
IHT MS Total
(unaudited) (unaudited) (unaudited)
Revenues $ 130,396 $ 117,630 $ 248,026
Adjusted operating expenses 1
95,008 81,752 176,760
Adjusted selling, general and administrative expenses 2
15,898 20,892 36,790
Adjusted EBITDA $ 19,490 $ 14,986 $ 34,476
Three Months Ended
June 30, 2024
IHT MS Total
(unaudited) (unaudited) (unaudited)
Revenues $ 113,234 $ 115,384 $ 228,618
Adjusted operating expenses 1
82,226 79,284 161,510
Adjusted selling, general and administrative expenses 2
15,419 20,750 36,169
Adjusted EBITDA $ 15,589 $ 15,350 $ 30,939
19
Table of Contents
Six Months Ended
June 30, 2025
IHT MS Total
(unaudited) (unaudited) (unaudited)
Revenues $ 236,611 $ 210,070 $ 446,681
Adjusted operating expenses 1
174,703 150,304 325,007
Adjusted selling, general and administrative expenses 2
30,794 41,286 72,080
Adjusted EBITDA $ 31,114 $ 18,480 $ 49,594
Six Months Ended
June 30, 2024
IHT MS Total
(unaudited) (unaudited) (unaudited)
Revenues $ 212,682 $ 215,536 $ 428,218
Adjusted operating expenses 1
158,359 150,447 308,806
Adjusted selling, general and administrative expenses 2
30,385 40,592 70,977
Adjusted EBITDA $ 23,938 $ 24,497 $ 48,435
_____________
1 Represent operating expenses excluding indirect depreciation and amortization, and severance cost.
2 Represent segment selling, general and administrative expenses excluding depreciation and amortization, noncash share-based compensation, professional, legal and other non-recurring costs.
Reconciliation of segment adjusted EBITDA to consolidated loss before income taxes:
Three Months Ended
June 30, Six Months Ended
June 30,
Segment adjusted EBITDA: 2025 2024 2025 2024
IHT $ 19,490 $ 15,589 $ 31,114 $ 23,938
MS 14,986 15,350 18,480 24,497
Total segment adjusted EBITDA 34,476 30,939 49,594 48,435
Segment depreciation and amortization
( 7,183 ) ( 7,543 ) ( 14,270 ) ( 15,221 )
Segment professional fees, severance and other
( 1,376 ) ( 300 ) ( 1,825 ) ( 842 )
Corporate and shared support cost ( 13,814 ) ( 11,937 ) ( 27,399 ) ( 27,599 )
Consolidated operating income 12,103 11,159 6,100 4,773
Interest expense ( 11,896 ) ( 11,909 ) ( 23,332 ) ( 24,007 )
Loss on debt extinguishment
— — ( 11,853 ) —
Other income (expense) ( 3,490 ) ( 541 ) ( 3,694 ) 821
Loss before income taxes $ ( 3,283 ) $ ( 1,291 ) $ ( 32,779 ) $ ( 18,413 )
Three Months Ended
June 30, Six Months Ended
June 30,
2025 2024 2025 2024
(unaudited) (unaudited) (unaudited) (unaudited)
Capital expenditures 1 :
IHT $ 1,671 $ 2,259 $ 3,129 $ 2,795
MS 1,277 620 1,944 1,645
Corporate and shared support services 304 51 318 51
Total capital expenditures
$ 3,252 $ 2,930 $ 5,391 $ 4,491
____________
1 Excludes finance leases. Totals may vary from amounts presented in the consolidated statements of cash flows due to the timing of cash payments.
20
Table of Contents
Three Months Ended
June 30, Six Months Ended
June 30,
2025 2024 2025 2024
(unaudited) (unaudited) (unaudited) (unaudited)
Depreciation and amortization:
IHT $ 2,898 $ 2,978 $ 5,714 $ 6,007
MS 4,285 4,565 8,556 9,214
Corporate and shared support services 1,344 1,717 2,659 3,679
Total depreciation and amortization 1
$ 8,527 $ 9,260 $ 16,929 $ 18,900
____________
1 Breakdown of depreciation and amortization included in the Consolidated Statements of Operations described below:
Three Months Ended
June 30, Six Months Ended
June 30,
2025 2024 2025 2024
Depreciation and amortization:
Amount included in operating expenses 3,112 3,508 6,214 7,091
Amount included in SG&A expenses 5,415 5,752 10,715 11,809
Total depreciation and amortization $ 8,527 $ 9,260 $ 16,929 $ 18,900
Separate measures of our assets by operating segment are not produced or utilized by our CODM to evaluate segment performance.
15. RELATED PARTY TRANSACTIONS
In connection with the Company’s debt transactions, the Company engaged in transactions with Corre to provide and/or repay funding as described in Note 10 - Debt .
16. SUBSEQUENT EVENTS
As of August 12, 2025, the filing date of this Quarterly Report on Form 10-Q, management evaluated the existence of events occurring subsequent to the quarter ended June 30, 2025 and determined that there were no events or transactions that would have a material impact on the Company’s results of operations or financial position .
21
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.