| Summary of Operational Results by Business Segments |
The tables below present our business segment information recast for the prior-year period and a reconciliation to the condensed consolidated financial statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2026 |
|
|
North America Regions |
|
U.S. Federal |
|
Renewable Fuels |
|
Europe |
|
All Other |
|
Corporate |
|
Total |
Revenues |
|
$ |
197,107 |
|
|
$ |
92,634 |
|
|
$ |
54,213 |
|
|
$ |
155,690 |
|
|
$ |
15,820 |
|
|
|
|
$ |
515,464 |
|
Cost of revenues |
|
165,801 |
|
|
75,338 |
|
|
42,565 |
|
|
129,453 |
|
|
11,000 |
|
|
|
|
424,157 |
|
Gross profit |
|
31,306 |
|
|
17,296 |
|
|
11,648 |
|
|
26,237 |
|
|
4,820 |
|
|
|
|
91,307 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from unconsolidated entities |
|
393 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
393 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
14,255 |
|
|
3,563 |
|
|
1,740 |
|
|
6,385 |
|
|
3,392 |
|
|
18,215 |
|
|
47,550 |
|
Unrealized gain on derivatives |
|
(526) |
|
|
(302) |
|
|
(77) |
|
|
— |
|
|
— |
|
|
(675) |
|
|
(1,580) |
|
Interest expense and interest income, net |
|
5,108 |
|
|
1,235 |
|
|
9,983 |
|
|
1,172 |
|
|
— |
|
|
8,898 |
|
|
26,396 |
|
Other (income) expense, net |
|
(427) |
|
|
— |
|
|
— |
|
|
(931) |
|
|
1 |
|
|
647 |
|
|
(710) |
|
Income (loss) before income taxes |
|
$ |
13,289 |
|
|
$ |
12,800 |
|
|
$ |
2 |
|
|
$ |
19,611 |
|
|
$ |
1,427 |
|
|
$ |
(27,085) |
|
|
$ |
20,044 |
|
Other Non-cash Segment Disclosures: |
Depreciation and intangible asset amortization (1)
|
|
11,240 |
|
|
6,083 |
|
|
11,803 |
|
|
607 |
|
|
28 |
|
|
370 |
|
|
30,131 |
|
Amortization of debt discount & debt issuance costs (1)
|
|
718 |
|
|
168 |
|
|
144 |
|
|
— |
|
|
— |
|
|
676 |
|
|
1,706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) These amounts disclosed by reportable segment are included within the other segment expense captions.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2025 |
|
|
North America Regions |
|
U.S. Federal |
|
Renewable Fuels |
|
Europe |
|
All Other |
|
Corporate |
|
Total |
Revenues |
|
$ |
211,185 |
|
|
$ |
59,644 |
|
|
$ |
42,819 |
|
|
$ |
141,884 |
|
|
$ |
16,752 |
|
|
|
|
$ |
472,284 |
|
Cost of revenues |
|
175,894 |
|
|
49,338 |
|
|
35,296 |
|
|
127,871 |
|
|
10,527 |
|
|
|
|
398,926 |
|
Gross profit |
|
35,291 |
|
|
10,306 |
|
|
7,523 |
|
|
14,013 |
|
|
6,225 |
|
|
|
|
73,358 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from unconsolidated entities |
|
34 |
|
|
— |
|
|
— |
|
|
116 |
|
|
— |
|
|
— |
|
|
150 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
14,501 |
|
|
3,704 |
|
|
1,439 |
|
|
5,245 |
|
|
3,519 |
|
|
17,326 |
|
|
45,734 |
|
Unrealized (gain) loss on derivatives |
|
(4,246) |
|
|
179 |
|
|
(235) |
|
|
— |
|
|
— |
|
|
— |
|
|
(4,302) |
|
Interest expense and interest income, net |
|
4,267 |
|
|
980 |
|
|
8,220 |
|
|
927 |
|
|
— |
|
|
6,893 |
|
|
21,287 |
|
Other (income) expense, net |
|
(310) |
|
|
— |
|
|
— |
|
|
974 |
|
|
— |
|
|
(2,493) |
|
|
(1,829) |
|
Income (loss) before income taxes |
|
$ |
21,113 |
|
|
$ |
5,443 |
|
|
$ |
(1,901) |
|
|
$ |
6,983 |
|
|
$ |
2,706 |
|
|
$ |
(21,726) |
|
|
$ |
12,618 |
|
Other Non-cash Segment Disclosures: |
Depreciation and intangible asset amortization (1)
|
|
10,685 |
|
|
4,894 |
|
|
8,574 |
|
|
585 |
|
|
32 |
|
|
429 |
|
|
25,199 |
|
Amortization of debt discount & debt issuance costs (1)
|
|
585 |
|
|
177 |
|
|
142 |
|
|
— |
|
|
— |
|
|
494 |
|
|
1,398 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) These amounts disclosed by reportable segment are included within the other segment expense captions.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,2026 |
|
|
North America Regions |
|
U.S. Federal |
|
Renewable Fuels |
|
Europe |
|
All Other |
|
Corporate |
|
Total |
Revenues |
|
$ |
363,134 |
|
|
$ |
147,891 |
|
|
$ |
93,494 |
|
|
$ |
282,988 |
|
|
$ |
29,417 |
|
|
|
|
$ |
916,924 |
|
Cost of revenues |
|
303,522 |
|
|
123,775 |
|
|
76,496 |
|
|
244,897 |
|
|
20,463 |
|
|
|
|
769,153 |
|
Gross profit |
|
59,612 |
|
|
24,116 |
|
|
16,998 |
|
|
38,091 |
|
|
8,954 |
|
|
|
|
147,771 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from unconsolidated entities |
|
488 |
|
|
— |
|
|
— |
|
|
3 |
|
|
— |
|
|
— |
|
|
491 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
28,108 |
|
|
8,336 |
|
|
2,990 |
|
|
12,715 |
|
|
6,824 |
|
|
34,892 |
|
|
93,865 |
|
(Gain) loss on derivatives |
|
1,546 |
|
|
(462) |
|
|
73 |
|
|
— |
|
|
— |
|
|
(947) |
|
|
210 |
|
Interest expense, net of interest income |
|
10,439 |
|
|
2,148 |
|
|
19,144 |
|
|
2,136 |
|
|
— |
|
|
17,718 |
|
|
51,585 |
|
Other (income) expense, net |
|
(579) |
|
|
— |
|
|
— |
|
|
(572) |
|
|
3 |
|
|
1,273 |
|
|
125 |
|
Income (loss) before income taxes |
|
$ |
20,586 |
|
|
$ |
14,094 |
|
|
$ |
(5,209) |
|
|
$ |
23,815 |
|
|
$ |
2,127 |
|
|
$ |
(52,936) |
|
|
$ |
2,477 |
|
Other Non-cash Segment Disclosures: |
Depreciation and intangible asset amortization (1) |
|
22,092 |
|
|
12,172 |
|
|
23,115 |
|
|
1,227 |
|
|
54 |
|
|
734 |
|
|
59,394 |
|
Amortization of debt discount & debt issuance costs (1) |
|
1,576 |
|
|
336 |
|
|
248 |
|
|
25 |
|
|
— |
|
|
1,511 |
|
|
3,696 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) These amounts disclosed by reportable segment are included within the other segment expense captions. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,2025 |
|
|
North America Regions |
|
U.S. Federal |
|
Renewable Fuels |
|
Europe |
|
All Other |
|
Corporate |
|
Total |
Revenues |
|
$ |
389,445 |
|
|
$ |
84,891 |
|
|
$ |
80,994 |
|
|
$ |
238,541 |
|
|
$ |
31,242 |
|
|
|
|
$ |
825,113 |
|
Cost of revenues |
|
331,098 |
|
|
67,139 |
|
|
65,157 |
|
|
215,716 |
|
|
20,726 |
|
|
|
|
699,836 |
|
Gross profit |
|
58,347 |
|
|
17,752 |
|
|
15,837 |
|
|
22,825 |
|
|
10,516 |
|
|
|
|
125,277 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from unconsolidated entities |
|
55 |
|
|
— |
|
|
— |
|
|
356 |
|
|
— |
|
|
— |
|
|
411 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
27,210 |
|
|
6,439 |
|
|
2,123 |
|
|
10,221 |
|
|
6,978 |
|
|
31,251 |
|
|
84,222 |
|
(Gain) loss on derivatives |
|
(3,837) |
|
|
733 |
|
|
137 |
|
|
— |
|
|
— |
|
|
— |
|
|
(2,967) |
|
Interest expense, net of interest income |
|
8,469 |
|
|
2,001 |
|
|
16,414 |
|
|
892 |
|
|
— |
|
|
13,416 |
|
|
41,192 |
|
Other (income) expense, net |
|
(2,686) |
|
|
— |
|
|
— |
|
|
1,651 |
|
|
1 |
|
|
(3,925) |
|
|
(4,959) |
|
Income (loss) before income taxes |
|
$ |
29,246 |
|
|
$ |
8,579 |
|
|
$ |
(2,837) |
|
|
$ |
10,417 |
|
|
$ |
3,537 |
|
|
$ |
(40,742) |
|
|
$ |
8,200 |
|
Other Non-cash Segment Disclosures: |
Depreciation and intangible asset amortization (1) |
|
21,041 |
|
|
9,765 |
|
|
16,274 |
|
|
1,109 |
|
|
62 |
|
|
888 |
|
|
49,139 |
|
Amortization of debt discount & debt issuance costs (1) |
|
1,166 |
|
|
355 |
|
|
261 |
|
|
— |
|
|
— |
|
|
1,067 |
|
|
2,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) These amounts disclosed by reportable segment are included within the other segment expense captions. |
|