| Schedule of Reconciliations of Segment Information to Consolidated Amounts |
The following tables include reconciliations of segment information to consolidated amounts (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | For the three months ended June 30, | | For the six months ended June 30, | | 2025 | | 2024 | | 2025 | | 2024 | | Revenues | | | | | | | | | Mining | $ | 288,491 | | | $ | 390,424 | | | $ | 583,424 | | | $ | 888,423 | | | All other | 9,032 | | | 6,099 | | | 14,042 | | | 11,613 | | | Total revenues | $ | 297,523 | | | $ | 396,524 | | | $ | 597,466 | | | $ | 900,036 | | | | | | | | | | | Segment profit | | | | | | | | | Revenue | $ | 288,491 | | | $ | 390,424 | | | $ | 583,424 | | | $ | 888,423 | | Cash cost of sales (exclusive of depreciation and depletion)(1) | 224,504 | | | 259,690 | | | 468,532 | | | 543,862 | | Other segment items(2) | 1,908 | | | 1,614 | | | 3,615 | | | 3,030 | | | Segment profit | $ | 62,079 | | | $ | 129,120 | | | $ | 111,277 | | | $ | 341,531 | | | | | | | | | | | Transportation and royalties | | | | | | | | | Mining | $ | 75,067 | | | $ | 102,794 | | | $ | 157,684 | | | $ | 215,880 | | | All other | — | | | — | | | — | | | — | | | Total transportation and royalties | $ | 75,067 | | | $ | 102,794 | | | $ | 157,684 | | | $ | 215,880 | | | | | | | | | | | Depreciation and depletion | | | | | | | | | Mining | $ | 41,014 | | | $ | 36,064 | | | $ | 84,005 | | | $ | 74,081 | | | All other | 2,241 | | | 2,086 | | | 4,527 | | | 4,092 | | | Total depreciation and depletion | $ | 43,255 | | | $ | 38,150 | | | $ | 88,532 | | | $ | 78,173 | | | | | | | | | | | Assets | | | | | | | | | Mining | $ | 2,288,119 | | | $ | 2,431,438 | | | $ | 2,288,119 | | | $ | 2,431,438 | | | All other | 357,283 | | | 129,419 | | | 357,283 | | | 129,419 | | | Total assets | $ | 2,645,402 | | | $ | 2,560,857 | | | $ | 2,645,402 | | | $ | 2,560,857 | | | | | | | | | | | Capital expenditures | | | | | | | | | Mining | $ | 73,828 | | | $ | 109,122 | | | $ | 141,246 | | | $ | 206,912 | | | All other | 1,138 | | | 1,839 | | | 2,230 | | | 3,752 | | | Total capital expenditures | $ | 74,966 | | | $ | 110,961 | | | $ | 143,476 | | | $ | 210,664 | |
(1) The significant expense category and amounts align with the segment-level information that is regularly reviewed by the CODM, inclusive of transportation and royalties and exclusive of depreciation and depletion. (2) Other segment items include non-cash charges to cost of sales (exclusive of depreciation and depletion) of asset retirement obligation accretion and valuation adjustments and stock compensation expense.
|
| Schedule of Revenue by Major Customers |
For the three and six months ended June 30, 2025 and 2024, the Company's Mining segment had revenues comprising greater than 10% from the following customers: | | | | | | | | | | | | | | | | | | | | | | | | | | For the three months ended June 30, | | For the six months ended June 30, | Customers(1) | 2025 | | 2024 | | 2025 | | 2024 | | Customer A | $ | 35,892 | | | $ | 64,891 | | | $ | — | | | $ | 133,530 | | | Customer B | — | | | 50,224 | | | — | | | 118,708 | | | Customer C | — | | | 48,692 | | | — | | | 107,714 | | | Customer D | — | | | 48,334 | | | — | | | 109,099 | | | Customer E | — | | | 42,960 | | | — | | | — | | | Customer F | 32,813 | | | — | | | — | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | (1) Customers with a zero did not trip the 10% quantitative threshold for that period.
|
| Schedule of Reconciliation of Segment Adjusted EBITDA to Net Income (Loss) |
Below is a reconciliation of Segment Adjusted EBITDA to net income (loss), which is its most directly comparable financial measure calculated and presented in accordance with GAAP (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | For the three months ended June 30, | | For the six months ended June 30, | | 2025 | | 2024 | | 2025 | | 2024 | | Segment Adjusted EBITDA | $ | 62,079 | | | $ | 129,120 | | | $ | 111,277 | | | $ | 341,531 | | | Other revenues | 9,032 | | | 6,099 | | | 14,042 | | | 11,613 | | | Cost of other revenues | (8,210) | | | (10,673) | | | (16,083) | | | (20,638) | | | Depreciation and depletion | (43,255) | | | (38,150) | | | (88,532) | | | (78,173) | | | Selling, general and administrative | (11,923) | | | (15,492) | | | (30,365) | | | (34,352) | | | | | | | | | | | | | | | | | | | | | | | | | | | Interest income, net | 2,193 | | | 8,327 | | | 5,379 | | | 15,360 | | | Income tax (expense) benefit | (4,310) | | | (8,519) | | | 1,720 | | | (27,641) | | | | | | | | | | | Net income (loss) | $ | 5,606 | | | $ | 70,711 | | | $ | (2,562) | | | $ | 207,700 | |
|