TIC Solutions, Inc.
For the period ended Mar 31, 2025. Filed May 15, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2025 · Filed May 15, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 1. Financial Statements
Condensed Consolidated Balance Sheets
(amounts in thousands, except par and share data)
| Successor | ||
|---|---|---|
| March 31, 2025 | December 31, 2024 | |
| Assets | ||
| Current assets | ||
| Cash and cash equivalents | $155,739 | $139,134 |
| Accounts receivable, net | 206,652 | 236,520 |
| Prepaid expenses and other current assets | 14,276 | 18,582 |
| Total current assets | 376,667 | 394,236 |
| Property, plant and equipment, net | 183,473 | 189,233 |
| Operating lease right-of-use assets, net | 30,515 | 30,001 |
| Goodwill | 848,977 | 845,939 |
| Intangible assets, net | 733,057 | 740,657 |
| Deferred income tax asset | 765 | 765 |
| Other assets | 6,826 | 6,908 |
| Total assets | $2,180,280 | $2,207,739 |
| Liabilities and Stockholders' Equity | ||
| Current liabilities | ||
| Accounts payable | $20,786 | $13,877 |
| Accrued expenses and other current liabilities | 61,804 | 67,676 |
| Current portion of debt | 7,731 | 7,750 |
| Current portion of lease obligations | 17,607 | 17,028 |
| Total current liabilities | 107,928 | 106,331 |
| Debt, net of current portion | 744,706 | 747,048 |
| Non-current lease obligations | 39,541 | 40,753 |
| Deferred income tax liabilities | 146,431 | 150,672 |
| Other liabilities | 12,627 | 11,763 |
| Total liabilities | 1,051,233 | 1,056,567 |
| Commitments and contingencies (Note 14) | ||
| Stockholders' Equity | ||
| Series A Preferred Stock, $0.0001 par value, 1,000,000 shares issued and outstanding | — | — |
| Common Stock, $0.0001 par value, 121,476,215 shares issued and outstanding at March 31, 2025 and December 31, 2024 | 12 | 12 |
| Additional paid-in capital | 1,294,745 | 1,293,638 |
| Accumulated deficit | (132,782) | (106,989) |
| Accumulated other comprehensive loss | (32,928) | (35,489) |
| Total stockholders' equity | 1,129,047 | 1,151,172 |
| Total liabilities and stockholders' equity | $2,180,280 | $2,207,739 |
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)
(amounts in thousands, except share and per share data)
| Three Months Ended March 31, | ||
|---|---|---|
| Successor2025 | Predecessor2024 | |
| Service revenue | $234,215 | $223,062 |
| Cost of revenue | 190,546 | 167,214 |
| Gross profit | 43,669 | 55,848 |
| Selling, general and administrative expenses | 52,458 | 41,854 |
| Transaction costs | 651 | — |
| Income (loss) from operations | (9,440) | 13,994 |
| Interest expense, net | 16,007 | 15,982 |
| Other income, net | (1,119) | (7) |
| Loss before provision for income taxes | (24,328) | (1,981) |
| Provision (benefit) for income taxes | 1,465 | (710) |
| Net loss | (25,793) | (1,271) |
| Other comprehensive income (loss): | ||
| Foreign currency translation adjustments | 2,561 | (9,578) |
| Total other comprehensive income (loss) | 2,561 | (9,578) |
| Total comprehensive loss | ($23,232) | ($10,849) |
| Net loss per share: | ||
| Basic loss per Common Stock and Series A Preferred Stock | ($0.21) | — |
| Diluted loss per Common Stock and Series A Preferred Stock | ($0.21) | — |
| Basic loss per common share | — | ($0.25) |
| Diluted loss per common share | — | ($0.25) |
| Weighted average shares outstanding: | ||
| Common Stock outstanding, basic | 121,476,215 | 5,024,802 |
| Common Stock outstanding, diluted | 122,476,215 | 5,024,802 |
| Series A Preferred Stock outstanding, basic and diluted | 1,000,000 | — |
Condensed Consolidated Statements of Stockholders’ Equity
(amounts in thousands, except share data)
| Successor | ||||||||
|---|---|---|---|---|---|---|---|---|
| Common Stock · Series A Preferred Stock | ||||||||
| Shares | Amount | Shares | Amount | Additional Paid-In Capital | Accumulated Deficit | Accumulated Other Comprehensive Loss | Total | |
| Balances at December 31, 2024 | 121,476,215 | $12 | 1,000,000 | $— | $1,293,638 | ($106,989) | ($35,489) | $1,151,172 |
| Net loss | — | — | — | — | — | (25,793) | — | (25,793) |
| Share-based compensation expense | — | — | — | — | 1,107 | — | — | 1,107 |
| Other comprehensive income | — | — | — | — | — | — | 2,561 | 2,561 |
| Balances at March 31, 2025 | 121,476,215 | $12 | 1,000,000 | $— | $1,294,745 | ($132,782) | ($32,928) | $1,129,047 |
| Predecessor | |||||||
|---|---|---|---|---|---|---|---|
| Common Shares | |||||||
| Shares | Amount | Treasury Stock | Additional Paid-In Capital | Accumulated Earnings | Accumulated Other Comprehensive Loss | Total | |
| Balances at December 31, 2023 | 5,024,802 | $50 | ($1,029) | $366,327 | $17,447 | ($796) | $381,999 |
| Net loss | — | — | — | — | (1,271) | — | (1,271) |
| Share-based compensation expense | — | — | — | 897 | — | — | 897 |
| Other comprehensive loss | — | — | — | — | — | (9,578) | (9,578) |
| Balances at March 31, 2024 | 5,024,802 | $50 | ($1,029) | $367,224 | $16,176 | ($10,374) | $372,047 |
Condensed Consolidated Statements of Cash Flows
(amounts in thousands)
| Three Months Ended March 31, | ||
|---|---|---|
| Successor2025 | Predecessor2024 | |
| Cash flows from operating activities: | ||
| Net loss | ($25,793) | ($1,271) |
| Adjustments to reconcile net loss to net cash provided by operating activities: | ||
| Provision (benefit) for credit losses | (687) | (265) |
| Depreciation and amortization | 28,599 | 19,093 |
| Noncash lease expense | 2,491 | 2,418 |
| Share-based compensation expense | 1,107 | 897 |
| Amortization of deferred financing costs | 828 | 1,022 |
| Fair value adjustments on interest rate derivatives | — | 2,089 |
| Deferred income taxes | (4,320) | 2,251 |
| Other | (212) | (150) |
| Changes in operating assets and liabilities, net of effects of acquisitions: | ||
| Accounts receivable | 31,859 | 5,327 |
| Prepaid expenses and other current assets | 4,306 | 2,031 |
| Accounts payable | 3,433 | (10,029) |
| Accrued expenses and other current liabilities | (5,921) | 3,525 |
| Operating lease obligations | (2,352) | (2,468) |
| Other assets and liabilities | (546) | (3,548) |
| Net cash provided by operating activities | 32,792 | 20,922 |
| Cash flows from investing activities: | ||
| Purchases of property, plant and equipment | (4,476) | (5,544) |
| Proceeds from sale of property, plant and equipment | 293 | 277 |
| Acquisition of businesses, net of cash acquired | (8,030) | (29,094) |
| Net cash used in investing activities | (12,213) | (34,361) |
| Cash flows from financing activities: | ||
| Borrowings under long-term debt | — | 20,000 |
| Repayments of long-term debt | (1,932) | — |
| Payments of debt issuance costs | (1,165) | (1,820) |
| Principal payments on finance lease obligations | (2,508) | (2,479) |
| Net cash provided by (used in) financing activities | (5,605) | 15,701 |
| Net effect of exchange rate fluctuations on cash and cash equivalents | 1,631 | 549 |
| Net change in cash and cash equivalents | 16,605 | 2,811 |
| Cash and cash equivalents | ||
| Beginning of period | 139,134 | 87,061 |
| End of period | $155,739 | $89,872 |
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share and per share data)
Note 1. Description of Business and Basis of Presentation
Description of Business
Acuren Corporation (hereinafter referred to as “we,” “our,” “us,” “Acuren,” or “Company”, is a leading provider of critical asset integrity services. Acuren operates primarily in North America serving a broad range of industrial markets, most notably chemical, pipeline, refinery, power generation, oilsands, automotive, aerospace, mining, manufacturing, renewable energy, and pulp and paper. Acuren provides these essential and often compliance-mandated (often at customer locations) services in the industrial space and is focused on the recurring maintenance needs of its customers.
Until its acquisition of ASP Acuren Holdings, Inc. (“ASP Acuren”) on July 30, 2024 (the “Acuren Acquisition”) pursuant to the terms of the Agreement and Plan of Merger (the “Merger Agreement”), the Company had neither engaged in any operations nor generated any revenues. On July 30, 2024 (the “Closing Date”), the Company completed the Acuren Acquisition and changed its name from Admiral Acquisition Limited. See “Note 2. Business Combinations” for further discussion.
Basis of Presentation
These interim unaudited condensed consolidated financial statements (the “Interim 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”) and do not include all of the information and footnotes required by U.S. GAAP for complete financial statements as certain information has been condensed or omitted. All intercompany accounts and transactions have been eliminated in consolidation. The results of operations of companies acquired are included from the date of acquisition. In the opinion of management, these Interim Statements include all adjustments, which are of a normal recurring nature, necessary for a fair statement of the results for the interim periods presented. The results of operations for any interim period are not necessarily indicative of results for the full year. These Interim Statements should be read in conjunction with the audited consolidated financial statements and notes contained in the Company’s Annual Report on Form 10-K for the period ended December 31, 2024, as filed with the SEC (“2024 Annual Report”).
Acuren is considered the acquirer of ASP Acuren for accounting purposes and ASP Acuren is the accounting Predecessor. As a result, the Company’s financial statement presentation for the ASP Acuren financial information as of and for the periods presented prior to the Closing Date are labeled “Predecessor”. The Company’s financial statements, including ASP Acuren from the Closing Date are labeled “Successor”. The merger was accounted for as a business combination using the acquisition method of accounting, and the Successor financial statements reflect a new basis of accounting that is based on the fair value of the net assets acquired. Determining the fair value of certain assets and liabilities assumed is judgmental in nature and often involves the use of significant estimates and assumptions. See “Note 2. Business Combinations” for more information on the fair values of assets and liabilities recorded in connection with the Acuren Acquisition.
As a result of the application of the acquisition method of accounting as of the Closing Date, the accompanying unaudited condensed consolidated financial statements include a black line division which indicates that the Predecessor and Successor reporting entities shown are presented on a different basis and are, therefore, not comparable. The Predecessor and Successor consolidated financial information presented herein is not comparable primarily due to the impacts of the Acuren Acquisition, including that the remeasurement of acquired assets and assumed liabilities are fair value in the Successor consolidated financial statements.
The historical financial information of the Company which was, prior to the Acuren Acquisition, an acquisition vehicle, has not been presented in these financial statements as the historical amounts have not been considered meaningful. As an acquisition vehicle, the Company retained and invested the proceeds from its initial public offering (the “IPO”) and the funds were used to pay a portion of the cash consideration for the Acuren Acquisition.
Significant Accounting Policies
The Company’s significant accounting policies are disclosed in “Note 2. Summary of Significant Accounting Policies” in our 2024 Annual Report and are supplemented by the notes included in this Quarterly Report on Form 10-Q (the “Quarterly Report”).
Recent Accounting Pronouncements Not Yet Adopted
The Company has not adopted any additional accounting pronouncements since the audited consolidated financial statements for the year ended December 31, 2024. See the 2024 Annual Report for information pertaining to the effects of recently adopted and other recent accounting pronouncements.
Note 2. Business Combinations
2025 Acquisition (Successor)
The Company hadone immaterial acquisition during the three months ended March 31, 2025.
2024 Acquisitions
On July 30, 2024, the Company completed the Acuren Acquisition and obtained control of ASP Acuren and, the Company concurrently changed its name to Acuren Corporation. The aggregate purchase price consideration transferred to the shareholders of ASP Acuren (the “Sellers”) totaled $1.88 billion, which included: i) a cash payment made at the Closing Date of $1.87 billion, of which $5.2 million was subsequently returned to the Buyers related to a net working capital adjustment and settlement between the Company and Sellers and recognized as a measurement period adjustment and ii)0.4 million Acuren British Virgin Islands (“Acuren BVI”) Ordinary Shares of the Company with an estimated fair value of $4.0 million.
The Acuren Acquisition was accounted for under the acquisition method of accounting. The purchase price has been allocated to the tangible assets and identifiable intangible assets acquired and liabilities assumed based upon their estimated fair values, with the exception of deferred income tax assets acquired and liabilities assumed, contract assets and liabilities, certain lease related assets and liabilities, and indemnification assets. The Company expects to finalize the valuation and complete the purchase price allocations (principally in respect of deferred tax aspects) no later than one year from the Closing Date.
The following table summarizes the fair value consideration transferred and the estimated fair values of the assets acquired and liabilities assumed at the Closing Date:
| Cash consideration | $1,871,642 |
|---|---|
| Equity consideration | 4,000 |
| Total estimated consideration | $1,875,642 |
| Recognized amounts of identifiable assets acquired and liabilities assumed | |
| Cash and cash equivalents | 49,456 |
| Accounts receivables, net | 270,849 |
| Prepaid and other current assets | 9,302 |
| Property, plant and equipment | 199,760 |
| Lease assets | 27,530 |
| Intangible assets | 775,000 |
| Other assets | 13,674 |
| Deferred tax assets | 813 |
| Accounts payable | (17,035) |
| Accrued expenses and other current liabilities | (76,446) |
| Deferred tax liabilities | (167,944) |
| Lease obligations | (54,900) |
| Other liabilities | (20,016) |
| Total identifiable net assets acquired | 1,010,043 |
| Goodwill | $865,599 |
Pursuant to the terms of the Merger Agreement, approximately $29.0 million of cash consideration was placed into escrow. The escrow accounts were established for purposes of satisfying any post-closing purchase price adjustments and related expenses as outlined under the Merger Agreement. The cash in the escrow account was distributed during the first quarter of 2025 when the Final Closing Statement (as defined in the Merger Agreement) was determined and settled between the Company and Sellers. Pursuant to the Final Closing Statement, $5.2 million was returned to the Buyers related to a net working capital settlement with the balance of the escrow account totaling $23.8 million being released to the Sellers.
In January 2024, the Company acquired a company for total consideration of $29.3 million in cash. The Company recorded$13.5 million of goodwill related to the acquisition.
The amount of revenue and operating loss from the January 2024 acquisition included in the Company’s unaudited condensed consolidated statement of operations and comprehensive income (loss) for the three month period ended March 31, 2024 was $1.5 million and $0.2 million, respectively.
Note 3. Stockholders’ Equity
On December 16, 2024, the Company changed its jurisdiction of incorporation from the British Virgin Islands (“BVI”) to the State of Delaware (the “Domestication”). The business, assets and liabilities of the Company and its subsidiaries were the same immediately after the Domestication as they were immediately prior to the Domestication. As a result of the Domestication, the Company’s ordinary shares and Founder Preferred Shares were converted on aone-to-one basis into shares of common stock and Series A Preferred Stock, respectively, and each holder of a warrant, option or restricted stock unit of the BVI company became a holder of a warrant, option or restricted stock unit of the Delaware Company. The number of shares outstanding did not change as a result of the Domestication, and the proportional equity interest of each shareholder remained the same. Shares referred to as ordinary shares and Founder Preferred Shares prior to the Domestication are referred to as Common Stock and Series A Preferred Shares (“Preferred Shares”) throughout these unaudited condensed consolidated financial statements. The Company has authorized shares consisting of two classes:500,000,000 shares of common stock, $0.0001 par value per share, and 5,000,000 shares of preferred stock, $0.0001 par value per share, of which 1,000,000 shares are designated as “Series A Preferred Stock” (the “Series A Preferred Stock”).
As of March 31, 2025, the Company had 121,476,215 shares of Common Stock and 1,000,000 shares of Series A Preferred Stock issued and outstanding.
Series A Preferred Stock
In connection with the Company’s IPO on May 22, 2023, the Company issued and sold 1,000,000 Preferred Shares at $10.50 per share (all of which were converted on aone-for-one basis into Series A Preferred Stock in the Domestication). Shares of the Series A Preferred Stock are not mandatorily redeemable and do not embody an unconditional obligation to settle in a variable number of equity shares and are not unconditionally redeemable or conditionally puttable by the holder for cash. As such, shares of Series A Preferred Stock are classified as permanent equity in the accompanying condensed consolidated balance sheets.
After the Acuren Acquisition, once the Average Price (as defined in the Certificate of Incorporation) per share of the Common Stock is at least $11.50 for anyten consecutive trading days, the holders of the Series A Preferred Stock will be entitled to receive an annual dividend in the form of shares of Common Stock. During the three months ended March 31, 2025, the Average Price per share was at least $11.50 forten consecutive trading days and, accordingly, going forward the Annual Dividend Amount, as defined below, will be available to the holders of the Series A Preferred Stock.
The annual dividend will be equal to 20 percent of the appreciation of the market price of the Common Stock (the “Annual Dividend Amount”). For the purposes of determining the Annual Dividend Amount, the Dividend Price is the Average Price per share of Common Stock for the lastten consecutive trading days in the relevant Dividend Period. The Annual Dividend Amount will be initially calculated at the end of 2025 based on the Dividend Price compared to the price of $10.00 per share. In subsequent years, the Annual Dividend Amount will be calculated based on the appreciated Dividend Price compared to the highest Dividend Price previously used in calculating the Annual Dividend Amount. Upon the liquidation of the Company, an Annual Dividend Amount shall be payable for the shortened Dividend Period and the holders of Series A Preferred Stock shall have the right to a pro rata share (together with holders of the Common Stock) in the distribution of the surplus assets of the Company.
In the event of a Change of Control occurring at any time after the consummation of the Acuren Acquisition, the holders of the Series A Preferred Stock will be entitled to receive, in the aggregate, a one-time dividend equal to the Change of Control Dividend Amount, payable in shares of Common Stock, which equals the aggregate amount determined by adding together each Annual Dividend Amount that would have been payable for each Dividend Period occurring from the date of the consummation of the Change of Control to the last day of the 10th full Financial Year following the completion of the Acquisition. For the purpose of calculating the Annual Dividend Amount, the appreciated Dividend Price will be determined by multiplying the Change of Control Price by 8% per annum.
Holders of the Series A Preferred Stock will participate in any dividends on the Common Stock on an as converted basis. In addition, commencing on and after consummation of the Acuren Acquisition, where the Company pays a dividend on its Common Stock, holders of the Series A Preferred Stock will also receive an amount equal to 20 percent of the dividend which would be distributable on 121,476,215 shares of Common Stock. All such dividends on the Series A Preferred Stock will be paid at the same time as the dividends on the Common Stock.
Shares of Series A Preferred Stock will be automatically converted into shares of Common Stock on aone for one basis on December 31, 2034 (the “Conversion”). At the option of the holder, each share of Series A Preferred Stock is convertible into one share of Common Stock until the Conversion.
Each holder of Common Stock shall be entitled to one vote for each share of Common Stock. Each holder of the Series A Preferred Stock is entitled to one vote per share on all matters submitted to a vote of holders of Common Stock, voting together as a single class.
The Company followed ASC 718, Compensation — Stock Compensation to account for the issuance of the Series A Preferred Stock. See “Note 17 Share-Based Compensation” in the 2024 Annual Report for further discussion.
Warrants
In May 2023, in connection with the Company’s IPO, the Company issued 54,975,000 Warrants to the purchasers of both Common Stock and Series A Preferred Stock (including the 25,000 Warrants that were issued to the Independent Non-Founder Directors in connection with their fees). Each Warrant is exercisable until three years after the Acuren Acquisition. The Warrants are exercisable in multiples offour for one share of Common Stock at an exercise price of $11.50 per whole share of Common Stock. The Warrants are mandatorily redeemable by the Company at a price of $0.01 should the average market price per share of the Common Stock exceed $18.00 forten consecutive trading days (subject to any prior adjustment in accordance with the terms of the Warrants). The Warrants expire worthless three years after the Acuren Acquisition, if not exercised or redeemed. Warrants issued with Common Stock were determined to be equity classified in accordance with ASC 815, Derivatives and Hedging and ASC 480, Distinguishing Liabilities from Equity. As of March 31, 2025, the Company had 18,264,876 Warrants outstanding for approximately 4,566,219 shares of Common Stock.
Note 4. Earnings Per Share
The Company has determined that its Series A Preferred Stock are a class of common shares, and as such, the Company used the two-class method of computing earnings per share for Common Stock and Series A Preferred Stock according to participation rights in undistributed earnings. Under this method, when the Company is in a loss position, net loss is allocated on a pro-rata basis to the holders of Common Stock and Series A Preferred Stock.
The following table sets forth the computation of basic and diluted earnings per share of Common Stock and Series A Preferred Stock using the two-class method.
| Three Months Ended March 31, | |
|---|---|
| Successor2025 | |
| Basic Shares: | |
| Numerator: | |
| Net loss | ($25,793) |
| Undistributed loss allocated to Series A Preferred Stock | 211 |
| Net loss available to holders of Common Stock | ($25,582) |
| Denominator: | |
| Weighted average Common Stock outstanding – basic | 121,476,215 |
| Weighted average Series A Preferred Stock outstanding – basic | 1,000,000 |
| Basic loss per Common Stock | ($0.21) |
| Basic loss per Series A Preferred Stock | ($0.21) |
| Dilutive Shares: | |
| Numerator: | |
| Net loss available to holders of Common Stock | ($25,582) |
| Add back: loss allocated to holders of Series A Preferred Stock | (211) |
| Net loss available to holders of Common Stock | ($25,793) |
| Denominator: | |
| Weighted average Common Stock outstanding – basic | 121,476,215 |
| Add: dilutive securities | |
| Stock options | — |
| Warrants | — |
| Restricted Stock Units | — |
| Series A Preferred Stock | 1,000,000 |
| Weighted average Common Stock outstanding – diluted | 122,476,215 |
| Weighted average Series A Preferred Stock outstanding – diluted | 1,000,000 |
| Diluted loss per Common Stock | ($0.21) |
| Diluted loss per Series A Preferred Stock | ($0.21) |
For the three months ended March 31, 2025 (Successor), the Company excluded the following potential dilutive shares from the computation of the diluted earnings per share as the impact would be anti-dilutive:125,000 shares issuable upon exercise of stock options,212,901 shares issuable upon exercise of Warrants,973,092 unvested RSUs and 3,196,648 contingently issuable shares, representing the Annual Dividend Amount (see “Note 3. Stockholders’ Equity”), payable in the form of shares of Common Stock, that holders of Series A Preferred Stock would be entitled to receive assuming that the volume weighted average price of the Company’s Common Stock for the lastten trading days of the period at $11.52 per share, would be the same average price during the lastten trading days of the calendar year.
Basic and diluted earnings per share for the three months ended March 31, 2024 (Predecessor) were calculated as follows:
| Three Months Ended March 31, | |
|---|---|
| Predecessor2024 | |
| Basic Shares: | |
| Numerator: | |
| Net loss | ($1,271) |
| Net loss available to Common Shares | ($1,271) |
| Denominator: | |
| Weighted average Common Shares Outstanding – basic | 5,024,802 |
| Dilutive shares from stock options | — |
| Weighted average Common Shares outstanding – diluted | 5,024,802 |
| Basic loss per Common Share | ($0.25) |
| Diluted loss per Common Share | ($0.25) |
For the three months ended March 31, 2024 (Predecessor),183,319 potential dilutive shares related to stock options were excluded from the computation of diluted earnings per share because their effect would be anti-dilutive.
Additionally, the Company had outstanding stock options that were eligible to vest on achievement of certain market thresholds on a change of control. For the Predecessor three months ended March 31, 2024, the contingently issuable potential shares are excluded from the computation of basic and diluted earnings per share as the contingency was not met as of the end of the reporting period. These excluded shares are as follows:
| Predecessor | |
|---|---|
| Outstanding as ofMarch 31, 2024 | |
| Tranche B Options | 186,933 |
| Tranche C Options | 55,872 |
Note 5. Accounts Receivable
Accounts receivable is recorded net of an allowance for credit losses and includes invoiced and accrued but unbilled revenue. Accounts receivable consist of the following:
| Successor | ||
|---|---|---|
| March 31, 2025 | December 31, 2024 | |
| Accounts receivable | $177,006 | $216,613 |
| Unbilled receivable | 32,470 | 24,171 |
| Allowance for credit losses | (2,824) | (4,264) |
| Total accounts receivable, net | $206,652 | $236,520 |
The Company records an allowance for credit losses for accounts receivables based on management’s expected credit losses. Management’s estimate of expected credit losses is based on its assessment of the business environment, customers’ financial condition, historical collection experience, accounts receivable aging, and customer disputes. Changes to the allowance for credit losses are adjusted through credit loss expense, which is included within selling, general and administrative expenses in the condensed consolidated statements of operations and comprehensive income (loss).
Note 6. Property, Plant and Equipment
Property, plant and equipment consists of the following:
| Successor | |||
|---|---|---|---|
| Useful Life (years) | March 31, 2025 | December 31, 2024 | |
| Land | $5,955 | $5,950 | |
| Buildings and leasehold improvements | 25 | 19,440 | 19,308 |
| Computer, software, and office equipment | 3 – 5 | 2,973 | 2,917 |
| Machinery and equipment | 3 – 10 | 132,699 | 122,932 |
| Vehicles | 5 | 53,848 | 53,154 |
| Construction in progress | 4,654 | 6,878 | |
| Total property, plant and equipment | 219,569 | 211,139 | |
| Accumulated depreciation | (36,096) | (21,906) | |
| Property, plant and equipment, net | $183,473 | $189,233 | |
Total depreciation expense for property, plant and equipment was recognized as follows:
| Three Months Ended March 31, | ||
|---|---|---|
| Successor2025 | Predecessor2024 | |
| Cost of revenue | $15,362 | $9,061 |
| Selling, general and administrative expenses | 235 | 132 |
| Total depreciation expense | $15,597 | $9,193 |
Note 7. Goodwill
The changes in the carrying amount of goodwill by reportable segment for the Successor period ended March 31, 2025 are as follows:
| US | Canada | Total | |
|---|---|---|---|
| Balance at December 31, 2024 (Successor) | $352,288 | $493,651 | $845,939 |
| Acquisitions | 2,499 | — | 2,499 |
| Currency adjustments | 93 | 446 | 539 |
| Balance at March 31, 2025 (Successor) | $354,880 | $494,097 | $848,977 |
Note 8. Intangible Assets
The gross carrying amount and accumulated amortization of intangible assets were as follows:
| Successor | |||||||
|---|---|---|---|---|---|---|---|
| Weighted Avg. Remaining Life (Years) · March 31, 2025 · December 31, 2024 | |||||||
| Gross Carrying Amount · Accumulated Amortization · Net Carrying Amount · Gross Carrying Amount · Accumulated Amortization · Net Carrying Amount | |||||||
| Customer relationships | 14.3 | $664,144 | ($29,412) | $634,732 | $658,783 | ($18,298) | $640,485 |
| Technology | 4.3 | 4,927 | (657) | 4,270 | 4,925 | (414) | 4,511 |
| Tradenames | 14.3 | 98,430 | (4,375) | 94,055 | 98,392 | (2,731) | 95,661 |
| $767,501 | ($34,444) | $733,057 | $762,100 | ($21,443) | $740,657 | ||
Amortization expense recognized on intangibles for the three months ended March 31, 2025 (Successor) and March 31, 2024 (Predecessor) was $13.0 million and $9.9 million, respectively.
Note 9. Accrued Expenses and Other Current Liabilities
Accrued expenses and other current liabilities balances consists of the following:
| Successor | ||
|---|---|---|
| March 31, 2025 | December 31, 2024 | |
| Accrued salaries, wages and related employee benefits | $31,085 | $33,929 |
| Accrued trade payables | 3,583 | 4,143 |
| Accrued indirect taxes | 4,639 | 4,398 |
| Accrued sales discounts | 3,366 | 3,899 |
| Accrued insurance | 4,126 | 2,781 |
| Income taxes payable | 2,261 | 2,633 |
| Other accrued expenses | 12,744 | 15,893 |
| Total accrued expenses and other current liabilities | $61,804 | $67,676 |
Note 10. Fair Value Measurements
The Company performs fair value measurements by determining the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. It also establishes a three-level hierarchy that prioritizes the inputs used to measure fair value. The three levels of the hierarchy are defined as follows:
| Level 1 — | Unadjusted quoted prices in active markets that are accessible at the measurement dates for identical, unrestricted assets or liabilities. |
|---|---|
| Level 2 — | Quoted prices for markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability. |
| Level 3 — | Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported with little or no market activity). |
If the inputs used to measure the financial assets and liabilities fall within the different levels described above, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument.
The carrying values of cash and cash equivalents, accounts receivable, prepaid expenses and other current assets, accounts payable, and accrued expenses and other current liabilities approximate their fair values because of their short maturity. The fair values of the Company’s revolving line of credit facilities and long-term debt approximate their carrying value as they are based on current lending rates for similar borrowings, assuming the debt is outstanding through maturity, and considering the collateral. The fair values of the Company’s finance lease obligations approximates their carrying amounts based on anticipated interest rates which management believes would currently be available to the Company for similar issuances of debt.
The fair value of the Predecessor’s interest rate swap agreements, existing during the Predecessor three months ended March 31, 2024 and terminated during the Predecessor period ended July 29, 2024, were determined using standard pricing models and market-based assumptions for all significant inputs, such as yield curves and quoted spot and forward exchange rates. This fair value measurement is based on inputs that are observable either directly or indirectly and thus represents a Level 2 measurement within the fair value hierarchy. Refer to “Note 12. Financial Instruments” for further details on the accounting treatment of the swap agreements.
Note 11. Debt
The Company’s debt consisted of the following:
| Successor | ||
|---|---|---|
| March 31, 2025 | December 31, 2024 | |
| 2024 Term loan | $771,131 | 773,063 |
| Revolving credit facility | — | — |
| Less: Debt issuance costs | (18,694) | (18,265) |
| Total debt | 752,437 | 754,798 |
| Less: Current portion | (7,731) | (7,750) |
| Debt, net of current portion | $744,706 | $747,048 |
2024 Credit Agreement
The Company is party to a credit agreement by and among Acuren Delaware Holdco, Inc. (f/k/a AAL Delaware Holdco, Inc., a wholly-owned subsidiary, as the initial borrower, Acuren Holdings, Inc. (f/k/a ASP Acuren Holdings, Inc.), as a borrower, and any other subsidiaries of the Company from time to time party thereto as borrowers, (the “Borrowers”), the guarantors from time to time party thereto, the lenders from time to time party thereto, and Jefferies Finance LLC, as administrative agent and collateral agent (the “Credit Agreement”). The Credit Agreement provides for a $775.0 million seven-year senior secured term loan (the “Term Loan”) under the senior secured term loan facility (the “Term Loan Facility”) and a $75.0 million five-year senior secured revolving credit facility, of which up to $20.0 million can be used for the issuance of letters of credit (the “Revolving Credit Facility,” and together with the Term Loan Facility, represents the “Credit Facility”).
Term Loan. As of March 31, 2025 (Successor), the Company had $771.1 million of principal outstanding under the Term Loan. The interest rate applicable to the Term Loan is, at the Company’s option, either (1) a base rate plus an applicable margin equal to 1.75% or (2) a secured overnight financing rate (adjusted for statutory reserves) (“SOFR”) plus an applicable margin equal to 2.75%. Principal payments on the Term Loan commenced on December 31, 2024 and will be made in quarterly installments on the last day of each fiscal quarter in an amount equal to 0.25% of the initial aggregate principal amount of the Term Loan. The Term Loan matures on July 30, 2031.
Repricing of Term Loan. On January 31, 2025, the Company entered into the First Amendment to the Credit Agreement, pursuant to which, the interest rate margins for the Term Loan decreased from 2.50% to 1.75% for the base rate and from 3.50% to 2.75% for SOFR. All other material terms of the Credit Agreement, including the aggregate principal amount, repayment terms, interest rate applicable on the Revolving Credit Facility remained the same. The Company evaluated the change of terms under ASC 470-50, “Debt - Modification and Extinguishment” and concluded the change in terms did not result in significant and consequential changes to the economic substance of the debt and thus resulted in a modification of the debt and not an extinguishment of the debt. As such, the financing costs of $1.1 million were reflected as additional debt issuance costs and are amortized to interest expense over the term of the First Amendment.
Revolving Credit Facility. The interest rate applicable to borrowings under the Revolving Credit Facility is, at the Company’s option, either a base rate plus an applicable margin equal to 2.50% or SOFR (adjusted for statutory reserves) plus an applicable margin equal to 3.50%. The unused portion of the Revolving Credit Facility is subject to a commitment fee of 0.375% or 0.50% based on the Company’s first lien net leverage ratio. As of March 31, 2025 (Successor), the Company hadno amounts outstanding under its Revolving Credit Facility.
Letters of Credit and Surety Bonds. As of March 31, 2025 (Successor), the Company had $5.8 million in stand-by letters of credit issued (as a component of the Revolving Credit Facility), but did not withdraw any amount against the letters of credit. Additionally, the Company had $2.1 million in surety bonds outstanding, which are not a component of the Revolving Credit Facility.
The Credit Facility contains certain customary negative operating covenants (certain of which are not applicable depending on net leverage ratios), customary restrictive covenants and other customary provisions relating to events of default, including non-payment of principal, interest or fees, breach of covenants, misrepresentations, insolvency proceedings, cross default to other indebtedness of the Borrowers and its subsidiaries in excess of $40.0 million or judgments from creditors of such amount, change of control, and certain events relating to Employee Retirement Income Security Act (“ERISA”) plans. Solely with respect to the Revolving Credit Facility, the Credit Facility contains a financial covenant for the First Lien Net Leverage Ratio to exceed 5.85 to 1 to be tested as of the last day of any such fiscal quarter only in the event that the total outstanding (excluding undrawn Letters of Credit) is greater than 35% of the total Revolving Credit Commitment. As of March 31, 2025 (Successor), the Company was in compliance with the covenants.
Obligations under the Credit Agreement are guaranteed on a senior secured basis, jointly and severally, by the Company and substantially all of its U.S. and Canadian subsidiaries. Amounts borrowed under the Credit Facility are secured on a first priority basis by a perfected security interest in substantially all of the present and future property (subject to certain exceptions) of the Borrower and each guarantor.
2019 Credit Agreement
On December 20, 2019 the Predecessor entered into a credit agreement (the “2019 Credit Agreement”). The 2019 Credit Agreement was collateralized by all of the Predecessor’s assets. The 2019 Credit Agreement provided for an initial term loan of $430.0 million and was amended on January 23, 2020, November 19, 2021, and August 15, 2023, providing an additional $15.0 million, $100.0 million and $170.0 million of principal under the term loan. The term loan would have matured on January 23, 2027 and provided for interest at a variable rate which consists of the base rate, as defined in the agreement, plus a SOFR-based applicable rate, which can vary between 3.0% and 4.5% depending on the type of term loan.
Under the 2019 Credit Agreement, the Predecessor was subject to certain financial and nonfinancial covenants which place restrictions on leverage ratios, among other things. In addition, commencing with the year ending December 31, 2020, the 2019 Credit Agreement required mandatory prepayments of the consolidated excess cash flows, as defined in the agreement, if certain cash flow targets were met.
As a result of the Acuren Acquisition, the outstanding amounts under the 2019 Credit Agreement were paid off and the remaining unamortized deferred financing costs related to the revolving line of credit were extinguished.
Note 12. Financial Instruments
The Company has occasionally used interest rate swap agreements to mitigate interest rate exposure on its variable rate debt. The Company did not designate these derivatives as hedging instruments and reported these agreements at fair value with unrealized gains and losses recorded within interest expense, net within the condensed consolidated statements of operations and comprehensive income (loss) in the reporting period in which the unrealized gains and losses occurred.
During the three months ended March 31, 2025 (Successor), the Company hadno interest rate swap agreements. All historical agreements were terminated during the Predecessor period ended July 29, 2024.
During the three months ended March 31, 2024 (Predecessor), the Company hadtwo interest rate swap agreements acting collectively as a collar with an interest rate floor of 0% and an interest rate cap of 1.92% intended to mitigate the Company’s exposure to an increase in its variable interest rate above 2.375% related to an initial notional amount of $333.8 million of its variable rate debt obligations. If the variable interest rate component exceeds the benchmark amount, the intended effect was to convert the variable interest rate of the notional debt amount to a fixed interest rate.
Additionally, on March 23, 2023, the Company had renegotiated, in advance, a new instrument commencing on February 29, 2024, acting as a collar of a notional amount of $400.0 million, with an interest rate floor of 2.2% and an interest rate cap of 5.0% intended to further mitigate the Company’s exposure to increases in its variable interest rates on its term loans. During the third quarter of the year ended December 31, 2024, interest rate instruments were terminated.
During the three months ended March 31, 2024, the change in the fair value of outstanding interest rate swap agreements resulted in net unrealized losses of $1.5 million and realized losses of $3.1 million, which were both included within interest expense, net.
Note 13. Income Taxes
Income taxes are accounted for under the asset and liability method. Deferred income tax assets and liabilities are recognized for the future tax consequences attributable to differences between the condensed consolidated financial statement carrying amounts of existing assets and liabilities and hear respective tax bases. Deferred income tax assets and liabilities are measured at the enacted income tax rates expected to apply in the taxable year that the asset or liability is expected to be recovered or settled.
We recorded an income tax provision of $1.5 million and an income tax benefit of $0.7 million for the three months ended March 31, 2025 (Successor) and March 31, 2024 (Predecessor), respectively. The effective tax rate, inclusive of discrete items, was (6.0)% and 35.8% for the three months ended March 31, 2025 (Successor) and March 31, 2024 (Predecessor), respectively. The change in effective tax rate for the three months ended March 31, 2025 (Successor) is primarily driven by the valuation allowance discussed below. The change in effective tax rate for the three months ended
March 31, 2024 (Predecessor) is primarily driven by Canadian federal and provincial tax rates as well as non-deductible meals and entertainment.
The Company evaluated and considered all available evidence, both positive and negative, to determine whether, based on the weight of that evidence, a valuation allowance for its deferred tax assets was needed. The deferred tax assets are composed primarily of net operating loss carryforwards and 163(j) interest limitation carryforwards. The Company primarily relies on reversing tax liabilities to support the realization of its deferred tax assets. Based on available evidence and limitations on interest deductions under the tax law, the Company recorded a valuation allowance of $10.5 million as of March 31, 2025 primarily against the interest expense carryforward. The Company will continue to assess the evidence and the realizability of the deferred tax assets at each reporting date. Should evidence regarding the realizability of the Company’s deferred tax assets change at a future point in time, the Company will adjust the valuation allowance as required.
Note 14. Commitments and Contingencies
Legal Proceedings
The Company is involved in matters that involve various claims which have arisen in the normal course of business. The Company does not believe any liabilities that may arise as a result of such claims will have a material adverse effect, individually or in the aggregate, on its business, results of operations, cash flows, or financial condition.
Note 15. Segment Reporting
The following tables set forth certain financial information for each of the Company’s reportable segments for the periods indicated:
| Three Months Ended March 31, | ||||
|---|---|---|---|---|
| Successor2025 | ||||
| United States | Canada | Corporate &Eliminations | Total | |
| Service revenue | $147,690 | $86,972 | ($447) | $234,215 |
| Cost of revenue | 119,596 | 71,397 | (447) | 190,546 |
| Gross profit | $28,094 | $15,575 | $— | $43,669 |
| Depreciation and amortization | $17,877 | $10,722 | $— | $28,599 |
| Total assets | $1,157,139 | $1,023,141 | $— | $2,180,280 |
| Long-lived assets (1) | $114,711 | $68,762 | $— | $183,473 |
| Three Months Ended March 31, | ||||
|---|---|---|---|---|
| Predecessor2024 | ||||
| United States | Canada | Corporate &Eliminations | Total | |
| Service revenue | $143,304 | $80,155 | ($397) | $223,062 |
| Cost of revenue | 106,308 | 61,303 | (397) | 167,214 |
| Gross profit | $36,996 | $18,852 | $— | $55,848 |
| Depreciation and amortization | $11,941 | $7,152 | $— | $19,093 |
| Total assets | 836,595 | 433,069 | $— | 1,269,664 |
| Long-lived assets (1) | 67,223 | 42,966 | $— | 110,189 |
- Long-lived assets consists of plant, property and equipment as identified in “Note 6. Plant, Property, and Equipment”
Note 16. Related Parties
As of March 31, 2025,1,000,000 Series A Preferred Stock and 18,877,500 Common Shares were held by Mariposa Acquisition IX, LLC (the “Founder Entity”). Sir Martin E. Franklin, Co-Chairman, is a beneficial owner and the manager of the Founder Entity and, as such, controls all the Founder Entity’s interests in the Company. Each of Robert A.E. Franklin, the Company’s Co-Chairman and James Lillie, a Director of the Company, hold or control a limited liability company interest in the Founder Entity and, as a result, may also be deemed to have a pecuniary interest in it. No dividends on the Series A Preferred Stock have been declared during the three months ended March 31, 2025.
During the three months ended March 31, 2025, the Company incurred advisory fees of $0.5 million that were paid to Mariposa Capital, LLC, an affiliate of the Company’s Co-Chairmen.
During the Predecessor period ended March 31, 2024, the Company was party to an agreement with American Securities, LLC, a related party at that time. The Company expensed $0.8 million included in “Selling, general, and administrative expenses” in relation to this agreement for the three months ended March 31, 2024. This agreement terminated at the closing of Acuren Acquisition.
Note 17. Supplemental Disclosures to Condensed Consolidated Statements of Cash Flows
Supplemental cash flow information and schedules of non-cash investing and financing activities for the periods indicated were as follows:
| Three Months Ended March 31, | ||
|---|---|---|
| Successor2025 | Predecessor2024 | |
| Supplemental disclosure of cash flow information | ||
| Interest paid | $14,332 | $15,005 |
| Income taxes paid | $6,172 | $4,454 |
| Supplemental disclosure of non-cash operating, investing, and financing activities: | ||
| Purchase of property and equipment accrued and not yet paid | $3,461 | $3,038 |
| Increase in lease assets in exchange for lease liabilities: | ||
| Operating leases | $2,450 | $2,455 |
| Finance leases | $3,461 | $1,611 |
Note 18. Subsequent Events
On May 14, 2025, the Company entered into a definitive merger agreement (the “Merger Agreement”) with NV5 Global, Inc. (“NV5”), a global provider of technology, conformity assessment, consulting solutions, and software applications to public and private sector clients in the infrastructure, utility services, construction, real estate, environmental, and geospatial markets. Under the terms of the Merger Agreement, the Company will acquire NV5 for approximately $1.7 billion, comprised of both cash and shares of Acuren common stock, as well as the assumption of NV5’s debt. Pursuant to the Merger Agreement, for each share of NV5 common stock, NV5 stockholders will receive $23.00 per share comprised of (i) $10.00 in cash and $13.00 in Acuren common stock. The actual number of shares of Acuren common stock to be issued at closing will be determined based on a floating exchange ratio calculated as $13 divided by the VWAP of Acuren common stock over the 10-trading-days prior to the closing, subject to a floor of $9.53 per share of Acuren common stock and a ceiling of $11.65 per share of Acuren common stock. The cash portion of the transaction will be funded by a fully committed $850.0 million term-loan facility and cash on hand.
The transaction is subject to approval by stockholders of both Acuren and NV5 and receipt of regulatory approvals and other customary closing conditions. The transaction is expected to close in the second half of 2025. Under certain terms specified in the Merger Agreement, the Company or NV5 may terminate the agreement, and under certain circumstances, may be required to pay a termination fee to the other party.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.