| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-1 | | | |
| | | | | S-3 | | | |
| | | | | S-6 | | | |
| | | | | S-9 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| | | | | S-19 | | | |
| | | | | S-23 | | | |
| | | | | S-30 | | | |
| | | | | S-30 | | | |
| | | | | S-30 | | | |
| | | | | S-30 | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 19 | | | |
| | | | | 19 | | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(In thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Revenue | | | | | | | | | | | | | | | | | | | |
|
Water Infrastructure
|
| | | $ | 313,239 | | | | | $ | 290,900 | | | | | $ | 229,970 | | |
|
Water Services
|
| | | | 786,525 | | | | | | 901,657 | | | | | | 1,032,896 | | |
|
Chemical Technologies
|
| | | | 307,580 | | | | | | 259,518 | | | | | | 322,487 | | |
|
Total revenue
|
| | | | 1,407,344 | | | | | | 1,452,075 | | | | | | 1,585,353 | | |
| Costs of revenue | | | | | | | | | | | | | | | | | | | |
|
Water Infrastructure
|
| | | | 143,940 | | | | | | 137,573 | | | | | | 138,191 | | |
|
Water Services
|
| | | | 635,225 | | | | | | 720,876 | | | | | | 814,609 | | |
|
Chemical Technologies
|
| | | | 251,284 | | | | | | 220,617 | | | | | | 262,078 | | |
|
Depreciation, amortization and accretion
|
| | | | 174,497 | | | | | | 153,543 | | | | | | 138,813 | | |
|
Total costs of revenue
|
| | | | 1,204,946 | | | | | | 1,232,609 | | | | | | 1,353,691 | | |
|
Gross profit
|
| | | | 202,398 | | | | | | 219,466 | | | | | | 231,662 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | |
|
Selling, general and administrative
|
| | | | 161,316 | | | | | | 159,978 | | | | | | 155,548 | | |
|
Depreciation and amortization
|
| | | | 5,321 | | | | | | 3,404 | | | | | | 2,276 | | |
|
Impairments and abandonments
|
| | | | 6,221 | | | | | | 1,237 | | | | | | 12,607 | | |
|
Lease abandonment costs
|
| | | | 734 | | | | | | 358 | | | | | | 42 | | |
|
Total operating expenses
|
| | | | 173,592 | | | | | | 164,977 | | | | | | 170,473 | | |
|
Income from operations
|
| | | | 28,806 | | | | | | 54,489 | | | | | | 61,189 | | |
| Other income (expense) | | | | | | | | | | | | | | | | | | | |
|
Gain (loss) on sales of property and equipment and divestitures,
net |
| | | | 10,338 | | | | | | 3,255 | | | | | | (210) | | |
|
Interest expense, net
|
| | | | (23,181) | | | | | | (6,965) | | | | | | (4,393) | | |
|
Remeasurement gain on business combination
|
| | | | 14,924 | | | | | | — | | | | | | — | | |
|
Tax receivable agreements expense
|
| | | | (4,995) | | | | | | (836) | | | | | | (38,187) | | |
|
Other
|
| | | | (1,141) | | | | | | (573) | | | | | | 2,424 | | |
|
Income before income tax benefit (expense) and equity in losses of
unconsolidated entities |
| | | | 24,751 | | | | | | 49,370 | | | | | | 20,823 | | |
|
Income tax benefit (expense)
|
| | | | 1,608 | | | | | | (13,568) | | | | | | 60,196 | | |
|
Equity in losses of unconsolidated entities
|
| | | | (4,892) | | | | | | (352) | | | | | | (1,800) | | |
|
Net income
|
| | | | 21,467 | | | | | | 35,450 | | | | | | 79,219 | | |
|
Less: net income attributable to noncontrolling interests
|
| | | | (244) | | | | | | (4,806) | | | | | | (4,816) | | |
|
Net income attributable to Select Water Solutions, Inc.
|
| | | $ | 21,223 | | | | | $ | 30,644 | | | | | $ | 74,403 | | |
| | | |
As of December 31,
|
| |||||||||
|
(In thousands)
|
| |
2025
|
| |
2024
|
| ||||||
|
Total assets
|
| | | $ | 1,595,612 | | | | | $ | 1,366,282 | | |
|
Total liabilities
|
| | | | 668,545 | | | | | | 450,748 | | |
|
Total equity
|
| | | | 927,067 | | | | | | 915,534 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(In thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Net cash provided by operating activities
|
| | | | 214,673 | | | | | | 234,886 | | | | | | 285,355 | | |
|
Net cash used in investing activities
|
| | | | (404,962) | | | | | | (318,623) | | | | | | (137,168) | | |
|
Net cash provided by (used in) financing activities
|
| | | | 188,389 | | | | | | 46,641 | | | | | | (98,423) | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
Net income
|
| | | $ | 21,467 | | | | | $ | 35,450 | | |
|
Interest expense, net
|
| | | | 23,181 | | | | | | 6,965 | | |
|
Income tax (benefit) expense
|
| | | | (1,608) | | | | | | 13,568 | | |
|
Depreciation, amortization and accretion
|
| | | | 179,818 | | | | | | 156,947 | | |
|
EBITDA
|
| | | | 222,858 | | | | | | 212,930 | | |
|
Tax receivable agreements expense
|
| | | | 4,995 | | | | | | 836 | | |
|
Non-cash compensation expenses
|
| | | | 19,875 | | | | | | 26,358 | | |
|
Non-recurring severance expenses(1)
|
| | | | 1,467 | | | | | | 648 | | |
|
Non-cash loss on sale of assets or subsidiaries
|
| | | | 1,399 | | | | | | 3,609 | | |
|
Transaction and rebranding costs
|
| | | | 10,269 | | | | | | 10,038 | | |
|
Lease abandonment costs
|
| | | | 734 | | | | | | 358 | | |
|
Impairments and abandonments
|
| | | | 6,221 | | | | | | 1,237 | | |
|
Remeasurement gain on business combination
|
| | | | (14,924) | | | | | | — | | |
|
Equity in losses of unconsolidated entities
|
| | | | 4,892 | | | | | | 352 | | |
|
Other
|
| | | | 2,497 | | | | | | 2,029 | | |
|
Adjusted EBITDA
|
| | | $ | 260,283 | | | | | $ | 258,395 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
Net cash provided by operating activities
|
| | | $ | 214,673 | | | | | $ | 234,886 | | |
|
Purchase of property and equipment
|
| | | | (294,562) | | | | | | (173,153) | | |
|
Proceeds received from sale of property and equipment
|
| | | | 15,251 | | | | | | 15,809 | | |
|
Free cash flow
|
| | | $ | (64,638) | | | | | $ | 77,542 | | |
| | | |
As of December 31, 2025
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted
|
| ||||||
| | | |
(In thousands, except par value)
(Unaudited) |
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 18,084 | | | | | $ | | | |
| Long-term debt | | | | | | | | | | | | | |
|
Revolving Credit Facility(1)
|
| | | $ | 70,000 | | | | | $ | 70,0000 | | |
|
Term Loan Facility(1)
|
| | | | 250,000 | | | | | | 250,000 | | |
|
Less: debt issuance costs, net of amortization
|
| | | | (3,707) | | | | | | (3,707) | | |
|
Less: current portion of long-term debt
|
| | | | (31,250) | | | | | | (31,250) | | |
|
Total long-term debt, net of debt issuance costs
|
| | | $ | 285,043 | | | | | $ | 285,043 | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Class A common stock, $0.01 par value; 350,000,000 shares authorized and
104,884,902 shares issued and outstanding (actual); shares issued outstanding (as adjusted)(2) |
| | | | 1,049 | | | | | | | | |
|
Class B common stock, $0.01 par value; 150,000,000 shares authorized and
16,221,101 shares issued and outstanding |
| | | | 162 | | | | | | 162 | | |
|
Preferred stock, $0.01 par value; 50,000,000 shares authorized; no shares issued and outstanding
|
| | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 989,329 | | | | | | | | |
|
Accumulated deficit
|
| | | | (184,924) | | | | | | (184,924) | | |
|
Total stockholders’ equity
|
| | | $ | 805,616 | | | | | $ | | | |
|
Noncontrolling interests
|
| | | | 121,451 | | | | | | 121,451 | | |
|
Total equity
|
| | | | 927,067 | | | | | | | | |
|
Total capitalization
|
| | | $ | 1,212,110 | | | | | $ | | | |
|
Underwriter
|
| |
Number of
Shares |
|
|
J.P. Morgan Securities LLC
|
| | | |
|
BofA Securities, Inc.
|
| | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
|
Total
|
| | | |
| | | | | | | | | |
Total
|
| |||||||||
| | | |
Per Share
|
| |
Without
Option |
| |
With
Option |
| |||||||||
|
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Underwriting discounts and commissions paid by us
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | | ||
1820 North I-35
Gainesville, TX 76240
(940) 668-1818
Preferred Stock
Depositary Shares
Warrants
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 19 | | | |
| | | | | 19 | | | |
1820 North I-35
Gainesville, TX 76240
(940) 668-1818
| | J.P. MORGAN | | |
BofA SECURITIES
|
|