THIRD QUARTER 2024 RESULTS

Source achieved record total revenue for the three months ended September 30, 2024, a $58.4 million or 47% increase compared to the third quarter last year. Strong customer activity levels in the Western Canadian Sedimentary Basin (“WCSB”), including new customers, contributed to the increase in sand sales volumes. The customer additions and strong activity levels also led to a third consecutive quarter of record volumes delivered for “last mile” logistics during the period. Utilization for Sahara units in both Canada and the US was strong, and included the commencement of operations for the newly constructed unit delivered to Alaska during the third quarter.

Cost of sales, excluding depreciation, was $139.8 million compared to $93.9 million for the third quarter of 2023. The quarter-over-quarter increase of $45.9 million is primarily attributed to the higher sand sales volumes, as well as increased transportation costs resulting from the record volumes hauled by “last mile” logistics. Cost of sales, excluding depreciation, was negatively impacted by an increase in rail transportation costs, but this was largely offset by a favorable shift in terminal mix. A weakening of the Canadian dollar increased cost of sales denominated in US dollars by $2.08 per MT, compared to the third quarter of 2023, which was partially offset by the movement in exchange rates on revenue denominated in US dollars for the quarter.

For the three months ended September 30, 2024, gross margin increased by $8.6 million, or 34% compared to the same period in 2023. Excluding gross margin from mine gate volumes, Adjusted Gross Margin was $45.89 per MT compared to $46.60 per MT for the third quarter of last year. Adjusted Gross Margin benefited from increased sand volumes trucked and cost savings generated by trucking assets acquired this year, compared to the third quarter of 2023. These improvements were offset by the impact of product mix, as well as the prolonged heat experienced early in the third quarter which impacted rail transportation and resulted in increased trucking costs. The weakening of the Canadian dollar negatively impacted Adjusted Gross Margin by $0.92 per MT for the quarter, compared to the same period last year.

Operating expenses increased by $1.2 million for the third quarter of 2024, due primarily to increased compensation expenses and royalty costs attributed to the higher sand sales volumes realized. General and administrative expense increased by $0.4 million for the third quarter, largely the result of higher professional fees for legal expenses and IT costs compared to the same period last year.

Adjusted EBITDA increased by 55%, or $12.6 million, to $35.3 million for the three months ended September 30, 2024, attributed primarily to record sand sales volumes and well site solutions performance, and incremental benefit from trucking assets acquired during the year. Adjusted EBITDA also benefited from the commencement of the lease for Source’s tenth Sahara unit, operating on the North Slope in Alaska. The weakening of the Canadian dollar favorably impacted Adjusted EBITDA by $0.1 million for the third quarter, attributed to the movement in exchange rates on the settlement of working capital.

Taylor Facility

On July 25, 2024, Source announced the execution of a partnership arrangement with Trican to construct a new terminal facility located in Taylor, British Columbia. Construction of the facility has commenced, and will result in a unit train capable terminal which will accommodate approximately 55,000 MT of sand storage and more than 12,000 MT of daily sand throughput capacity (the “Taylor Facility”). The first phase of the project is expected to be operational late this year, with completion of the Taylor Facility expected in early 2025.

Under the terms of the arrangement, Trican will advance funding for construction on a cost-to-complete basis in exchange for transloading and sand supply services, as well as a fee payable to Trican on each advance drawn, repayable through transloading credits at the Taylor Facility and optional cash payments over a three-year term.

Acquisition of Sand Trucking Assets

On August 19, 2024, Source completed the acquisition of the sand trucking assets of PVT Group Ltd., PVT Energy Group Inc., and PVT Transport Group Inc., a transportation and logistics company located in northwestern Alberta, for an aggregate purchase price of $2.2 million. The purchase price was comprised of $0.4 million paid in cash upon closing and a promissory note payable over a nine-month term. The acquisition complements the sand trucking acquisition completed earlier this year and further enhances Source’s mine to well site offering in the WCSB.

Liquidity and Capital Resources

^{Notes:
(1) Adjusted EBITDA and Free Cash Flow are not defined under IFRS and might not be comparable to similar financial measures disclosed by other issuers, refer to ‘Non-IFRS Measures’ below. The reconciliation to the comparable IFRS measure can be found in the table below.
(2) Excludes capital expenditures for the Taylor Facility.}

Source realized an increase in Free Cash Flow of $12.7 million for the three months ended September 30, 2024 compared to the third quarter of 2023, primarily due to the increase in Adjusted EBITDA. Lower financing expense paid, including a $0.6 million reduction in interest for the senior secured notes, and lower net expenditures for capital assets, as outlined below, also contributed to the improvement in Free Cash Flow. Higher payments for lease obligations, attributed to additional equipment and leases for certain sand trucking assets acquired, partially offset the increase in Free Cash Flow for the third quarter. On a year-to-date basis, the $21.0 million increase in Free Cash Flow is attributed to higher Adjusted EBITDA and lower financing expense, as noted above, partly offset by increased net capital expenditures, as described below, and higher payments for lease obligations.

Source’s capital expenditures, net of proceeds on disposals and reimbursements, totaled $6.0 million for the third quarter of 2024, an increase of $2.4 million compared to the third quarter last year. The increase was primarily due to the commencement of construction for the Taylor Facility, as outlined above. Higher expenditures for the terminals, including costs incurred for the rail expansion project at the Chetwynd terminal facility and expenditures for heavy equipment, also contributed to the quarter-over-quarter increase. Lower capital expenditures for mining and production facilities offset the increase in costs associated with overburden removal for mining operations. During the third quarter, construction on Source’s tenth Sahara unit was completed, and the unit was shipped to Alaska for mobilization in the field. Construction costs associated with building Source’s eleventh Sahara unit continued, with all expenditures incurred recovered during the quarter.

For the nine months ended September 30, 2024, net capital expenditures increased by $9.9 million compared to the same period last year, primarily attributed to the rail project completed at the Chetwynd terminal facility, the commencement of construction at the Taylor Facility and the purchase of sand trucking assets and higher amounts incurred for the removal of overburden. In 2023, Source sold its previously closed Berthold terminal facility, as well as excess rail cars and production equipment, during the period.

The Company is currently working on financing alternatives to address the maturity and obligations under the Credit Facility and the Notes which are expected to be completed during the fourth quarter.

BUSINESS OUTLOOK

With construction of the Taylor Facility, expected to be completed early next year, and the completion of the rail project at the Chetwynd terminal facility, Source is strategically positioned in northeastern British Columbia to accommodate increased demand for mine to well site services as LNG Canada comes online. These Source projects, combined with the sand trucking asset acquisitions completed during the year, Source’s existing terminal network footprint and its Wisconsin and Peace River production facilities will create additional opportunities for Source to continue to grow its business and take advantage of activity levels in the WCSB, expected to remain strong to the end of the year and through 2025.

In the longer-term, Source believes the increased demand for natural gas, driven by liquefied natural gas exports, increased natural gas pipeline export capabilities and power generation facilities, will drive incremental demand for Source’s services in the WCSB. Source continues to see increased demand from customers that are primarily focused on the development of natural gas properties in the Montney, Duvernay and Deep Basin. This trend is consistent with Source’s view that natural gas will be an important transitional fuel that is critical for the successful movement to a less carbon-intensive world.

Source continues to focus on increasing its involvement in the provision of logistics services for other items needed at the well site in response to customer requests to expand its service offerings and to further utilize its existing Western Canadian terminals to provide additional services.

THIRD QUARTER CONFERENCE CALL

A conference call to discuss Source’s third quarter financial results has been scheduled for 7:30 am MST (9:30 am ET) on Thursday, November 7, 2024.

Interested analysts, investors and media representatives are invited to register to participate in the call. Once you are registered, a dial-in number and passcode will be provided to you via email. The link to register for the call is on the Upcoming Events page of our website and as follows:

Source Energy Services Q3 2024 Results Call

The call will be recorded and available for playback approximately 2 hours after the meeting end time, until December 7, 2024, using the following dial-in:

Toll-Free Playback Number: 1-855-669-9658

Playback Passcode: 9685809

ABOUT SOURCE ENERGY SERVICES

Source is a company that focuses on the integrated production and distribution of frac sand, as well as the distribution of other bulk completion materials not produced by Source. Source provides its customers with an end-to-end solution for frac sand supported by its Wisconsin and Peace River mines and processing facilities, its Western Canadian terminal network and its “last mile” logistics capabilities, including its trucking operations, and Sahara, a proprietary well site mobile sand storage and handling system.

Source’s full-service approach allows customers to rely on its logistics platform to increase reliability of supply and to ensure the timely delivery of frac sand and other bulk completion materials at the well site.

IMPORTANT INFORMATION

These results should be read in conjunction with Source’s unaudited interim condensed consolidated financial statements for the three and nine months ended September 30, 2024 and 2023 and the audited consolidated financial statements for the years ended December 31, 2023 and 2022, together with the accompanying notes (the “Financial Statements”) and its corresponding MD&A for such periods. The Financial Statements and MD&A and other information relating to Source, including the Annual Information Form, are available under the Company’s SEDAR+ profile at www.sedarplus.ca. The Financial Statements and comparative statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board. Unless otherwise stated, all amounts are expressed in Canadian dollars.

NON-IFRS MEASURES

In this press release Source has used the terms Free Cash Flow, Adjusted Gross Margin and Adjusted EBITDA, including per MT, which do not have standardized meanings prescribed by IFRS and Source’s method of calculating these measures may differ from the method used by other entities and, accordingly, they may not be comparable to similar measures presented by other companies. These financial measures should not be considered as an alternative to, or more meaningful than, net income (loss) and gross margin, respectively, which represent the most directly comparable measures of financial performance as determined in accordance with IFRS.

Reconciliation of Adjusted EBITDA and Free Cash Flow to Net Income

^{Notes:
(1) Includes expenses related to the incident at the Fox Creek terminal facility, costs and reimbursements under insurance claims and other one-time expenses.
(2) Excludes capital expenditures for the Taylor Facility.}

Reconciliation of Gross Margin to Adjusted Gross Margin

For additional information regarding non-IFRS measures, including their use to management and investors, their composition and discussion of changes to either their composition or label, if any, please refer to the ‘Non-IFRS Measures’ section of the MD&A, which is incorporated herein by reference. Source’s MD&A is available online at www.sedarplus.ca and through Source’s website at www.sourceenergyservices.com.

FORWARD-LOOKING STATEMENTS

Certain statements contained in this press release constitute forward-looking statements relating to, without limitation, expectations, intentions, plans and beliefs, including information as to the future events, results of operations and Source’s future performance (both operational and financial) and business prospects. In certain cases, forward-looking statements can be identified by the use of words such as “expects”, “believes”, “continues”, “focus”, “trend”, or variations of such words and phrases, or state that certain actions, events or results “may” or “will” be taken, occur or be achieved. Such forward-looking statements reflect Source’s beliefs, estimates and opinions regarding its future growth, results of operations, future performance (both operational and financial), and business prospects and opportunities at the time such statements are made, and Source undertakes no obligation to update forward-looking statements if these beliefs, estimates and opinions or circumstances should change unless required by applicable law. Forward-looking statements are necessarily based upon a number of estimates and assumptions made by Source that are inherently subject to significant business, economic, competitive, political and social uncertainties and contingencies. Forward-looking statements are not guarantees of future performance.

In particular, this press release contains forward-looking statements pertaining, but not limited to: expectations that WCSB and E&P activity levels will remain strong through the balance of the year, particularly in northeastern British Columbia with the expectation that LNG Canada will come online; expectations regarding the partnership arrangement with Trican Well Service Ltd. to construct the Taylor Facility and the sand storage and daily sand throughput capacity; expectations that the first phase of the project will be operational late this year and completion of the Taylor Facility in early 2025; management’s continued assessment respecting Source’s equipment and other assets required to service Source’s operations; increased demand for mine to well site services with the completion of the rail project at the Chetwynd terminal facility; expectations regarding the sand trucking asset acquisitions completed during the year; Source’s terminal network footprint and its Wisconsin and Peace River production facilities; the expectation that Source will continue to grow its business through the balance of the year; improvement of Source’s production efficiencies; strong operational performance for 2024 through the strengthening of Source’s leading service offerings and logistic capabilities; expectations that increased demand for natural gas, increased natural gas pipeline export capabilities and liquefied natural gas exports will drive incremental demand for Source’s services in the WCSB; continued increase in demand from customers primarily focused on the development of natural gas properties in Montney, Duvernay and Deep Basin; views that natural gas is an important transitional fuel for the successful movement to a less carbon-intensive world; Source’s focus on and expectations regarding increasing its involvement in the provision of logistics services for other well site items; the benefits of Source’s existing Western Canadian terminals to provide additional services to customers; the benefits that Source’s “last mile” services provide to customers; expectations respecting future conditions; and profitability.

By their nature, forward-looking statements involve numerous current assumptions, known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of Source to differ materially from those anticipated by Source and described in the forward-looking statements.

With respect to the forward-looking statements contained in this press release, assumptions have been made regarding, among other things: proppant market prices; future oil, natural gas and liquefied natural gas prices; future global economic and financial conditions; future commodity prices, demand for oil and gas and the product mix of such demand; levels of activity in the oil and gas industry in the areas in which Source operates; the continued availability of timely and safe transportation for Source’s products, including without limitation, Source’s rail car fleet and the accessibility of additional transportation by rail and truck; the maintenance of Source’s key customers and the financial strength of its key customers; the maintenance of Source’s significant contracts or their replacement with new contracts on substantially similar terms and that contractual counterparties will comply with current contractual terms; operating costs; that the regulatory environment in which Source operates will be maintained in the manner currently anticipated by Source; future exchange and interest rates; geological and engineering estimates in respect of Source’s resources; the recoverability of Source’s resources; the accuracy and veracity of information and projections sourced from third parties respecting, among other things, future industry conditions and product demand; demand for horizontal drilling and hydraulic fracturing and the maintenance of current techniques and procedures, particularly with respect to the use of proppants; Source’s ability to obtain qualified staff and equipment in a timely and cost-efficient manner; the regulatory framework governing royalties, taxes and environmental matters in the jurisdictions in which Source conducts its business and any other jurisdictions in which Source may conduct its business in the future; future capital expenditures to be made by Source; future sources of funding for Source’s capital program; Source’s future debt levels; the impact of competition on Source; and Source’s ability to obtain financing on acceptable terms.

A number of factors, risks and uncertainties could cause results to differ materially from those anticipated and described herein including, among others: the effects of competition and pricing pressures; risks inherent in key customer dependence; effects of fluctuations in the price of proppants; risks related to indebtedness and liquidity, including Source’s leverage, restrictive covenants in Source’s debt instruments and Source’s capital requirements; risks related to interest rate fluctuations and foreign exchange rate fluctuations; changes in general economic, financial, market and business conditions in the markets in which Source operates; changes in the technologies used to drill for and produce oil and natural gas; Source’s ability to obtain, maintain and renew required permits, licenses and approvals from regulatory authorities; the stringent requirements of and potential changes to applicable legislation, regulations and standards; the ability of Source to comply with unexpected costs of government regulations; liabilities resulting from Source’s operations; the results of litigation or regulatory proceedings that may be brought by or against Source; the ability of Source to successfully bid on new contracts and the loss of significant contracts; uninsured and underinsured losses; risks related to the transportation of Source’s products, including potential rail line interruptions or a reduction in rail car availability; the geographic and customer concentration of Source; the impact of extreme weather patterns and natural disasters; the impact of climate change risk; the ability of Source to retain and attract qualified management and staff in the markets in which Source operates; labor disputes and work stoppages and risks related to employee health and safety; general risks associated with the oil and natural gas industry, loss of markets, consumer and business spending and borrowing trends; limited, unfavorable, or a lack of access to capital markets; uncertainties inherent in estimating quantities of mineral resources; sand processing problems; implementation of recently issued accounting standards; the use and suitability of Source’s accounting estimates and judgments; the impact of information systems and cyber security breaches; the impact of inflation on capital expenditures; and risks and uncertainties related to pandemics such as COVID-19, including changes in energy demand.

Although Source has attempted to identify important factors that could cause actual actions, events or results to differ materially from those described in the forward-looking statements, there may be other factors that cause actions, events or results not to be as anticipated, estimated or intended. There can be no assurance that forward-looking statements will materialize or prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. The forward-looking statements contained in this press release are expressly qualified by this cautionary statement. Readers should not place undue reliance on forward-looking statements. These statements speak only as of the date of this press release. Except as may be required by law, Source expressly disclaims any intention or obligation to revise or update any forward-looking statements or information whether as a result of new information, future events or otherwise.

Any financial outlook and future-oriented financial information contained in this press release regarding prospective financial performance, financial position or cash flows is based on assumptions about future events, including economic conditions and proposed courses of action based on management’s assessment of the relevant information that is currently available. Projected operational information contains forward-looking information and is based on a number of material assumptions and factors, as are set out above. These projections may also be considered to contain future oriented financial information or a financial outlook. The actual results of Source’s operations for any period will likely vary from the amounts set forth in these projections and such variations may be material. Actual results will vary from projected results. Readers are cautioned that any such financial outlook and future-oriented financial information contained herein should not be used for purposes other than those for which it is disclosed herein. The forward-looking information and statements contained in this document speak only as of the date hereof and have been approved by the Company’s management as at the date hereof. The Company does not assume any obligation to publicly update or revise them to reflect new events or circumstances, except as may be required pursuant to applicable laws.

FOR FURTHER INFORMATION PLEASE CONTACT:

Scott Melbourn
Chief Executive Officer
(403) 262-1312
[email protected]

Derren Newell
Chief Financial Officer
(403) 262-1312
[email protected]