XML 41 R24.htm IDEA: XBRL DOCUMENT v3.22.0.1
Segment Information
12 Months Ended
Dec. 31, 2021
Segment Reporting [Abstract]  
Segment Information
NOTE 18—SEGMENT INFORMATION
The Company’s reportable segments for the years ended December 31, 2021, 2020, and 2019 are Renewable Natural Gas and Renewable Electricity Generation. Renewable Natural Gas includes the production of RNG. Renewable Electricity Generation includes generation of electricity at
biogas-to-electricity
plants. The corporate
entity is not determined to be an operating segment but is discretely disclosed for purposes of reconciliation of the Company’s consolidated financial statements. The following table is consistent with the manner in which the chief operating decision maker evaluates the performance of each segment and allocates the Company’s resources. In the following tables “RNG” refers to Renewable Natural Gas and “REG” refer to Renewable Electricity Generation.
    
For the year ended December 31, 2021
 
    
RNG
    
REG
    
Corporate
    
Total
 
Total Revenue
   $ 131,803      $ 15,449      $ 875      $ 148,127  
Net Income (Loss)
     49,387        (3,129      (50,786      (4,528
EBITDA
     66,549        2,399        (43,518      25,430  
Adjusted EBITDA(1)
     67,812        3,149        (43,012      27,949  
Total Assets
     150,472        57,980        78,028        286,480  
Capital Expenditure
     7,647        2,296        43        9,986  
(1)
2021 EBITDA Reconciliation
The following table is a reconciliation of the Company’s reportable segments’ net income from continuing operations to Adjusted EBITDA for the year ended December 31, 2021:
 
    
For the year ended December 31, 2021
 
    
RNG
    
REG
    
Corporate
    
Total
 
Net Income (loss)
   $ 49,387      $ (3,129    $ (50,786    $ (4,528
Depreciation and amortization
     17,162        5,528        179        22,869  
Interest expense
     —          —          2,928        2,928  
Income tax expense (benefit)
     —          —          4,161        4,161  
    
 
 
    
 
 
    
 
 
    
 
 
 
EBITDA
   $ 66,549      $ 2,399      $ (43,518    $ 25,430  
    
 
 
    
 
 
    
 
 
    
 
 
 
Impairment loss
     441        750        —          1,191  
Net loss of sale of assets
     822        —          —          822  
Transaction Costs
     —          —          352        352  
Loss on extinguishment of debt
 
 
 
 
 
 
 
 
 
 
154
 
 
 
154
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA
   $ 67,812      $ 3,149      $ (43,012 )    $ 27,949  
    
 
 
    
 
 
    
 
 
    
 
 
 
   
    
For the year ended December 31, 2020
 
    
RNG
    
REG
    
Corporate
    
Total
 
Total Revenue
   $ 83,236      $ 16,665      $ 482      $ 100,383  
Net Income (Loss)
     22,068        (2,713      (14,752      4,603  
EBITDA
     36,920        4,649        (16,506      25,063  
Adjusted EBITDA(2)
     37,219        4,948        (16,118      26,049  
Total Assets
     159,899        52,539        40,918        253,356  
Capital Expenditure
     14,071        3,513        62        17,646  
 
(2)
2020 EBITDA Reconciliation
The following table is a reconciliation of the Company’s reportable segments’ net income from continuing operations to Adjusted EBITDA for the year ended December 31, 2020:
 
    
For the year ended December 31, 2020
 
    
RNG
    
REG
    
Corporate
    
Total
 
Net Income (loss)
   $ 22,068      $ (2,713    $ (14,752    $ 4,603  
Depreciation and amortization
     14,852        7,086        179        22,117  
Interest expense
     —          —          4,339        4,339  
Income tax expense (benefit)
     —          276        (6,272      (5,996
    
 
 
    
 
 
    
 
 
    
 
 
 
EBITDA
   $ 36,920      $ 4,649      $ (16,506    $ 25,063  
Impairment loss
     —          278        —          278  
Net loss of sale of assets
     299        21        —          320  
Non-cash
hedging charges
     —          —          388        388  
    
 
 
    
 
 
    
 
 
    
 
 
 
Adjusted EBITDA
   $ 37,219      $ 4,948      $ (16,118    $ 26,049  
    
 
 
    
 
 
    
 
 
    
 
 
 
   
    
For the year ended December 31, 2019
 
    
RNG
    
REG
    
Corporate
    
Total
 
Total Revenue
   $ 84,157      $ 19,859      $ 1,698      $ 105,714  
Net Income (Loss)
     25,640        (1,635      (18,185      5,820  
EBITDA
     37,342        5,428        (11,968      30,802  
Adjusted EBITDA(3)
     39,019        6,185        (12,093      33,111  
Total Assets
     136,068        83,051        24,494        243,613  
Capital Expenditure
     33,509        11,731        370        45,610  
 
(3)
2019 EBITDA Reconciliation
The following table is a reconciliation of the Company’s reportable segments’ net income from continuing operations to Adjusted EBITDA for the year ended December 31, 2019:
 
    
For the year ended December 31, 2019
 
    
RNG
    
REG
    
Corporate
    
Total
 
Net Income (loss)
   $ 25,640      $ (1,635    $ (18,185    $ 5,820  
Depreciation and amortization
     11,702        7,878        180        19,760  
Interest expense
     —          7        5,569        5,576  
Income tax expense (benefit)
     —          (822      468        (354
    
 
 
    
 
 
    
 
 
    
 
 
 
EBITDA
   $ 37,342      $ 5,428      $ (11,968    $ 30,802  
Impairment loss
     1,690        753        —          2,443  
Transaction Cost
     83        4        115        202  
Equity gain of nonconsolidated investments
     (94      —          —          (94
Net loss (gain) of sale of assets
     (2      —          12        10  
Non-cash
hedging charges
     —          —          (252      (252
    
 
 
    
 
 
    
 
 
    
 
 
 
Adjusted EBITDA
   $ 39,019      $ 6,185      $ (12,093    $ 33,111  
    
 
 
    
 
 
    
 
 
    
 
 
 
For the years ended December 31, 2021, 2020 and 2019, two, four and five customers, respectively, made up greater than 10% of our total revenues.
 
    
For the year ended December 31, 2021
 
    
RNG
   
REG
   
Corporate
    
Total
 
Customer A
     13.1     —         —          13.1
Customer B
     12.4     —         —          12.4
   
    
For the year ended December 31, 2020
 
    
RNG
   
REG
   
Corporate
    
Total
 
Customer A
     15.1     —         —          15.1
Customer B
     —         14.4     —          14.4
Customer C
     14.1     —         —          14.1
Customer D
     11.3     —         —          11.3
   
    
For the year ended December 31, 2019
 
    
RNG
   
REG
   
Corporate
    
Total
 
Customer A
     —         14.5     —          14.5
Customer B
     14.2     —         —          14.2
Customer C
     14.1     —         —          14.1
Customer D
     11.2     —         —          11.2
Customer E
     11.1     —         —          11.1