Attached files

file filename
8-K - FORM 8-K DATED NOVEMBER 10, 2014 - DAKOTA PLAINS HOLDINGS, INC.dakota144038_8k.htm

Exhibit 99.1

(DAKOTA PLAINS LOGO)

DAKOTA PLAINS HOLDINGS, INC.
REPORTS THIRD QUARTER 2014 FINANCIAL RESULTS

Steady Transloading Profit Despite Rail Service Issues; Marketing Delivers Small Profit

Construction of Third 90,000 Barrel Storage Tank Underway

Hiland Crude, LLC Constructs and Commissions Gathering Pipeline to Supply Pioneer Terminal

Exiting Trucking Joint Venture Through Executed Purchase Agreement

WAYZATA, Minnesota, (November 10, 2014) Dakota Plains Holdings, Inc. (“Dakota Plains” or “DAKP”), (NYSEMKT: DAKP) today announced financial results for the three months ended September 30, 2014.

Operational Summary

 

 

Third quarter transloading joint venture volumes were 3.4 million barrels of oil compared to 1.7 million barrels of oil for the same period in 2013.

Third quarter marketing joint venture volumes were 1.9 million barrels of oil, flat with 1.9 million barrels of oil for the third quarter of 2013.

Dakota Plains and Hiland Crude, LLC announced the execution of an interconnection agreement that links the Pioneer Terminal in New Town, North Dakota, with Hiland’s Market Center Gathering System crude oil pipeline network. The interconnection was commissioned on November 5, 2014 and is fully operational.

Dakota Plains and its joint venture partner approved the expansion of oil storage at the Pioneer Terminal, with construction of a third 90,000 barrel storage tank underway. Dakota Plains expects the storage tank to be operational by summer 2015.

Subsequent to the end of the third quarter Dakota Plains and its trucking joint venture partner, JPND II, LLC, signed a purchase agreement whereby Dakota Plains will sell its membership interests to JPND II, LLC for $1.15 million. The transaction is expected to close on November 24, 2014.

Financial Summary

 

 

Net income for the third quarter was $13,400 compared to a net loss of $2.1 million for the same period in 2013.

Adjusted EBITDA for the third quarter was $1.5 million compared to $(1.7) million for the same period in 2013.

Net income from the transloading joint venture was $2.8 million for the third quarter compared to $1.1 million for the same period in 2013.

Income from the Company’s indirect investment in the marketing joint venture was $0.3 million for the third quarter compared to a loss of $1.1 million for the same period in 2013.

Net income from the sand transloading joint venture was $0.3 million for third quarter 2014.

1


Craig M. McKenzie, Chairman and Chief Executive Officer of Dakota Plains, said: “We are pleased with the continued operational and financial performance of the Pioneer Terminal. Outbound volumes remained strong despite temporary rail service issues. We were also pleased with the performance of our frac sand business and look forward to higher throughput volumes. Our marketing joint venture has returned to profitability despite narrow price spreads, and we are continuing to work with our joint venture partner to address ongoing issues related to this business.”

Mr. McKenzie continued, “We remain focused on building out a best-in-class logistics platform that delivers predictable and growing profits for the benefit of our stockholders.”

Third Quarter 2014 Financial Results

The Company reported net income attributable to stockholders of Dakota Plains of $13,400 for the third quarter compared to a net loss of $2.1 million for the third quarter of 2013. The net income for the third quarter of 2014 was driven primarily by an increase in income from our transloading and marketing joint ventures and a decrease in interest expense as a result of the December 2013 debt restructuring.

Adjusted EBITDA attributable to stockholders of Dakota Plains for the third quarter was $1.5 million compared to $(1.7) million for the third quarter of 2013. The year-over-year increase was driven primarily by the increase in income from the oil transloading and marketing joint ventures.

General and Administrative expenses for the third quarter of 2014 were $2.3 million compared to $1.9 million for the same period in 2013. For the three months ended September 30, 2014, a decrease of $0.3 million in legal fees due to resolution of the Canadian portion of the Lac Mégantic litigation was offset by an increase of $0.8 million related to the consolidation of the oil transloading joint venture G&A.

Revenue from the oil transloading joint venture was $6.3 million for the three months ended September 30, 2014, compared to $3.4 million for the same period in 2013. The increase in revenue was driven by a 103% increase in volume transloaded as third quarter 2014 volume was 3.4 million barrels of crude oil, compared to 1.7 million barrels of crude oil transloaded for the same period in 2013.

Net income from the oil transloading joint venture was $2.8 million for the three months ended September 30, 2014, compared to $1.1 million for the three months ended September 30, 2013. The increase in net income was driven by a combination of greater revenue from increased volume and reduced operating costs as a result of a renegotiated service contract. It should be noted that depreciation expense related to the expansion of the Pioneer Terminal is approximately $1.1 million per quarter and has been reflected in the Company’s consolidated financials effective January 1, 2014.

Income from the Company’s indirect investment in the marketing joint venture was $0.3 million for the three months ended September 30, 2014 compared to a loss of $1.1 million for the same period in 2013. Average net income per barrel was $0.15 for the three months ended September 30, 2014 compared to a loss of $0.59 per barrel for the same period in 2013.

Net income from DPTS Sand, LLC was $0.3 million for the three months ended September 30, 2014. The sand transloading joint venture commenced operations on June 12, 2014.

2


Adjusted EBITDA

Adjusted EBITDA is a non-GAAP measure. A reconciliation of this measure to its most directly comparable GAAP measure is included in the accompanying financial tables found later in this release. Management believes the use of this non-GAAP financial measure provides useful information to investors to gain an overall understanding of current financial performance. Specifically, management believes the non-GAAP results included herein provide useful information to both management and investors by excluding certain expenses and gains and losses on the extinguishment of debt that management believes are not indicative of Dakota Plains’ core operating results. In addition, this non-GAAP financial measure is used by management for budgeting and forecasting as well as subsequently measuring Dakota Plains’ performance, and management believes it is providing investors with a financial measure that most closely aligns to its internal measurement processes.

About Dakota Plains Holdings, Inc.

Dakota Plains Holdings, Inc. is an integrated midstream energy company, which competes through its 50/50 joint ventures to provide customers with services that include crude oil marketing, crude oil transloading, sand transloading and trucking of crude oil and related products. Direct and indirect assets include a proprietary trucking fleet, over 1,000 railroad tank cars, and the Pioneer Terminal transloading facility centrally located in Mountrail County, North Dakota, for Bakken and Three Forks related activity. For more information please visit the corporate website at: www.dakotaplains.com.

Cautionary Note Regarding Forward Looking Statements

This announcement contains forward-looking statements that reflect the current views of Dakota Plains, including, but not limited to, statements regarding our future growth and plans for our business and operations. We do not undertake to update our forward-looking statements. These statements involve risks and uncertainties. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of lack of diversification, dependency upon strategic relationships, dependency on a limited number of major customers, competition for the loading, marketing and transporting of crude oil and related products, difficulty in obtaining additional capital that will be needed to implement business plans, difficulties in attracting and retaining talented personnel, risks associated with building and operating a transloading facility, changes in commodity prices and the demand for crude oil and natural gas, competition from other energy sources, inability to obtain necessary facilities, difficulty in obtaining crude oil to transport, increases in our operating expenses, an economic downturn or change in government policy that negatively impacts demand for our services, penalties we may incur, costs imposed by environmental laws and regulations, inability to obtain or maintain necessary licenses, challenges to our properties, technological unavailability or obsolescence, and future acts of terrorism or war, as well as the threat of war and other factors described from time to time in the company’s reports filed with the U.S. Securities and Exchange Commission.

 

 

For more information, please contact:

 

Company Contact

Investor and Media Contact

Tim Brady, CFO

Dan Gagnier, Sard Verbinnen

tbrady@dakotaplains.com

DGagnier@sardverb.com

Phone: 952.473.9950

Phone: 212.415.8972

www.dakotaplains.com

www.sardverb.com

3


DAKOTA PLAINS HOLDINGS, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF SEPTEMBER 30, 2014 AND DECEMBER 31, 2013

ASSETS

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

December 31,

 

 

 

2014

 

 

2013

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

6,535,618

 

 

$

13,011,608

 

Trade Receivables

 

 

1,860,513

 

 

 

-

 

Income Tax Receivable

 

 

170,958

 

 

 

1,120,057

 

Other Current Assets

 

 

283,393

 

 

 

542,523

 

Due from Related Party

 

 

848,547

 

 

 

2,840,292

 

Other Receivables

 

 

23,720

 

 

 

68,896

 

Deferred Tax Asset

 

 

1,669,000

 

 

 

3,728,000

 

Total Current Assets

 

 

11,391,749

 

 

 

21,311,376

 

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT

 

 

 

 

 

 

 

 

Land

 

 

3,166,849

 

 

 

3,166,849

 

Site Development

 

 

5,829,640

 

 

 

5,498,501

 

Terminal

 

 

21,105,863

 

 

 

19,813,452

 

Machinery

 

 

17,836,465

 

 

 

12,702,655

 

Construction in Progress

 

 

34,357

 

 

 

7,551,187

 

Other Property and Equipment

 

 

11,879,445

 

 

 

6,747,349

 

Total Property and Equipment

 

 

59,852,619

 

 

 

55,479,993

 

Less - Accumulated Depreciation

 

 

5,040,093

 

 

 

1,810,259

 

Total Property and Equipment, Net

 

 

54,812,526

 

 

 

53,669,734

 

 

 

 

 

 

 

 

 

 

PREFERRED DIVIDEND RECEIVABLE

 

 

626,027

 

 

 

252,057

 

 

 

 

 

 

 

 

 

 

INVESTMENT IN DPTS MARKETING LLC

 

 

9,790,884

 

 

 

11,458,836

 

 

 

 

 

 

 

 

 

 

INVESTMENT IN DAKOTA PLAINS SERVICES, LLC

 

 

659,817

 

 

 

70,399

 

 

 

 

 

 

 

 

 

 

FINANCE COSTS, NET

 

 

70,439

 

 

 

123,280

 

 

 

 

 

 

 

 

 

 

DEFERRED TAX ASSET

 

 

3,366,000

 

 

 

153,000

 

 

 

 

 

 

 

 

 

 

OTHER ASSETS

 

 

140,902

 

 

 

15,902

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

80,858,344

 

 

$

87,054,584

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 CURRENT LIABILITIES

 

 

 

 

 

 

 

 

Accounts Payable

 

$

2,806,521

 

 

$

8,286,489

 

Accrued Expenses

 

 

246,355

 

 

 

1,547,645

 

Accounts Payable – Related Parties

 

 

-

 

 

 

722

 

Total Current Liabilities

 

 

3,052,876

 

 

 

9,834,856

 

 

 

 

 

 

 

 

 

 

 LONG-TERM LIABILITIES

 

 

 

 

 

 

 

 

Promissory Notes, Net of Debt Discount

 

 

7,338,553

 

 

 

7,076,332

 

Promissory Note, Pioneer Terminal

 

 

6,969,595

 

 

 

7,500,000

 

Other Non-Current Liabilities

 

 

11,667

 

 

 

16,917

 

Total Long-Term Liabilities

 

 

14,319,815

 

 

 

14,593,249

 

Total Liabilities

 

 

17,372,691

 

 

 

24,428,105

 

 

 

 

 

 

 

 

 

 

 STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Preferred Stock - Par Value $.001; 10,000,000 Shares Authorized; None Issued or Outstanding

 

 

-

 

 

 

-

 

Common Stock - Par Value $.001; 100,000,000 Shares Authorized; 54,900,787 and 54,206,380 Issued and Outstanding, Respectively

 

 

54,900

 

 

 

54,206

 

Additional Paid-In Capital

 

 

45,169,317

 

 

 

43,836,032

 

Accumulated Deficit

 

 

(9,196,723)

 

 

 

(6,836,825)

 

Total Equity Dakota Plains Holdings, Inc.

 

 

36,027,494

 

 

 

37,053,413

 

Non-Controlling Interest in Subsidiaries

 

 

27,458,159

 

 

 

25,573,066

 

Total Stockholders’ Equity

 

 

63,485,653

 

 

 

62,626,479

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders’ Equity

 

$

80,858,344

 

 

$

87,054,584

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

4


DAKOTA PLAINS HOLDINGS, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2014 AND 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transloading Revenue

 

$

6,349,502

 

 

$

-

 

 

$

19,103,521

 

 

$

-

 

Sand Revenue

 

 

557,168

 

 

 

-

 

 

 

733,355

 

 

 

-

 

Rental Income

 

 

30,000

 

 

 

76,758

 

 

 

90,000

 

 

 

271,527

 

Total Revenues

 

 

6,936,670

 

 

 

76,758

 

 

 

19,926,876

 

 

 

271,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF REVENUE

 

 

1,919,429

 

 

 

-

 

 

 

5,775,590

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

 

5,017,241

 

 

 

76,758

 

 

 

14,151,286

 

 

 

271,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expenses

 

 

2,311,780

 

 

 

1,940,378

 

 

 

7,784,815

 

 

 

5,930,221

 

Depreciation and Amortization

 

 

1,108,348

 

 

 

47,065

 

 

 

3,229,834

 

 

 

131,923

 

Total Operating Expenses

 

 

3,420,128

 

 

 

1,987,443

 

 

 

11,014,649

 

 

 

6,062,144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM OPERATIONS

 

 

1,597,113

 

 

 

(1,910,685)

 

 

 

3,136,637

 

 

 

(5,790,617)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Investment in Dakota Petroleum Transport Solutions, LLC

 

 

-

 

 

 

644,133

 

 

 

-

 

 

 

3,423,054

 

Income (Loss) from Investment in DPTS Marketing LLC

 

 

289,232

 

 

 

(1,100,564)

 

 

 

(1,293,982)

 

 

 

1,572,326

 

Income from Investment in Dakota Plains Services, LLC

 

 

164,738

 

 

 

14,315

 

 

 

589,418

 

 

 

212,744

 

Interest Expense (Net of Interest Income)

 

 

(496,637)

 

 

 

(970,962)

 

 

 

(1,503,017)

 

 

 

(2,762,175)

 

Total Other Income (Expense), net

 

 

(42,667)

 

 

 

(1,413,078)

 

 

 

(2,207,581)

 

 

 

2,445,949

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) BEFORE TAXES

 

 

1,554,446

 

 

 

(3,323,763)

 

 

 

929,056

 

 

 

(3,344,668)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAX PROVISION (BENEFIT)

 

 

19,737

 

 

 

(1,266,000)

 

 

 

(1,142,148)

 

 

 

(1,282,000)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

 

1,534,709

 

 

 

(2,057,763)

 

 

 

2,071,204

 

 

 

(2,062,668)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO NON- CONTROLLING INTERESTS

 

 

1,521,295

 

 

 

-

 

 

 

4,431,102

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO SHAREHOLDERS OF DAKOTA PLAINS HOLDINGS, INC.

 

$

13,414

 

 

$

(2,057,763)

 

 

$

(2,359,898)

 

 

$

(2,062,668)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Per Common Share – Basic and Diluted

 

$

0.00

 

 

$

(0.05)

 

 

$

(0.04)

 

 

$

(0.05)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares Outstanding – Basic

 

 

53,884,637

 

 

 

42,033,077

 

 

 

53,755,966

 

 

 

41,770,880

 

Weighted Average Shares Outstanding – Diluted

 

 

54,908,368

 

 

 

42,033,077

 

 

 

53,755,966

 

 

 

41,770,880

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

5


DAKOTA PLAINS HOLDINGS, INC. AND SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014 AND 2013

 

 

 

 

 

 

 

 

 

 

 

Nine months Ended

 

 

 

September 30,

 

 

 

2014

 

 

2013

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

2,071,204

 

 

$

(2,062,668)

 

Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities

 

 

 

 

 

 

 

 

Depreciation and Amortization

 

 

3,229,834

 

 

 

131,923

 

Amortization of Debt Discount

 

 

262,221

 

 

 

262,224

 

Amortization of Finance Costs

 

 

52,841

 

 

 

52,026

 

Deferred Income Taxes

 

 

(1,154,000)

 

 

 

(262,000)

 

Share-Based Consulting Fees

 

 

-

 

 

 

280,714

 

Decrease in Deferred Rental Income

 

 

-

 

 

 

(21,638)

 

Income from Investment in Dakota Petroleum Transport Solutions, LLC

 

 

-

 

 

 

(3,423,054)

 

Loss (Income) from Investment in DPTS Marketing LLC

 

 

1,293,982

 

 

 

(1,572,326)

 

Income from Investment in Dakota Plains Services, LLC

 

 

(589,418)

 

 

 

(212,744)

 

Non-Cash Rental Income

 

 

-

 

 

 

(9,719)

 

Non-Cash Rental Expense

 

 

14,685

 

 

 

-

 

Amortization of Deferred Rent

 

 

(5,250)

 

 

 

(2,000)

 

Share-Based Compensation

 

 

1,904,658

 

 

 

2,430,665

 

Changes in Working Capital and Other Items:

 

 

 

 

 

 

 

 

Increase in Trade Receivables

 

 

(1,860,513)

 

 

 

(110,187)

 

Decrease in Other Receivables

 

 

45,176

 

 

 

-

 

Decrease (Increase) on Income Taxes Receivable

 

 

949,099

 

 

 

(154,105)

 

Decrease (Increase) in Other Current Assets

 

 

334,130

 

 

 

(90,137)

 

Decrease in Due from Related Party

 

 

1,991,745

 

 

 

4,686

 

Increase (Decrease) in Accounts Payable

 

 

(181,754)

 

 

 

146,491

 

Decrease in Income Taxes Payable

 

 

-

 

 

 

(1,028,000)

 

Decrease in Accrued Expenses

 

 

(1,301,290)

 

 

 

(116,074)

 

Decrease in Deferred Rental Income

 

 

-

 

 

 

(8,062)

 

Decrease in Accounts Payable – Related Party

 

 

(722)

 

 

 

-

 

Increase in Other Assets

 

 

(125,000)

 

 

 

(14,300)

 

Net Cash Provided By (Used In) Operating Activities

 

 

6,931,628

 

 

 

(5,778,285)

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Purchases of Property and Equipment

 

 

(9,670,840)

 

 

 

(159,737)

 

Cash Received from DPTS Marketing LLC

 

 

-

 

 

 

12,910,000

 

Preferred Dividends Received from DPTS Marketing LLC

 

 

-

 

 

 

1,065,753

 

Cash Paid for Investment in Dakota Petroleum Transport Solutions, LLC

 

 

-

 

 

 

(10,000,000)

 

Cash Received from Dakota Plains Services, LLC

 

 

-

 

 

 

59,906

 

Cash Received from Dakota Petroleum Transport Solutions, LLC

 

 

-

 

 

 

583,462

 

Net Cash Provided By (Used In) Investing Activities

 

 

(9,670,840)

 

 

 

4,459,384

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Principal Payments on Promissory Note, Pioneer Terminal

 

 

(530,405)

 

 

 

-

 

Cash Distributions Paid to Non-Controlling Interests

 

 

(2,561,694)

 

 

 

-

 

Capital Contribution to DPTS Sand, LLC

 

 

1,000

 

 

 

-

 

Finance Costs Paid

 

 

-

 

 

 

(9,783)

 

Common Shares Surrendered

 

 

(645,679)

 

 

 

(568,058)

 

Net Cash Used In Financing Activities

 

 

(3,736,778)

 

 

 

(577,841)

 

 

 

 

 

 

 

 

 

 

NET DECREASE IN CASH AND CASH EQUIVALENTS

 

 

(6,475,990)

 

 

 

(1,896,742)

 

CASH AND CASH EQUIVALENTS – BEGINNING OF PERIOD

 

 

13,011,608

 

 

 

2,340,083

 

CASH AND CASH EQUIVALENTS – END OF PERIOD

 

$

6,535,618

 

 

$

443,341

 

Supplemental Disclosure of Cash Flow Information

 

 

 

 

 

 

 

 

Cash Paid During the Period for Interest

 

$

1,259,582

 

 

$

2,392,404

 

Cash Paid During the Period for Income Taxes

 

$

11,852

 

 

$

189,054

 

Non-Cash Financing and Investing Activities:

 

 

 

 

 

 

 

 

Purchase of Property and Equipment Paid Subsequent to Period End

 

$

885,639

 

 

$

-

 

Change in Preferred Dividend Receivable

 

$

373,970

 

 

$

372,604

 

Fair Value of Warrants Issued for Consulting Fees

 

$

-

 

 

$

208,663

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

6



 

NON-GAAP FINANCIAL MEASURES

RECONCILIATION OF ADJUSTED EBITDA


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

Net Income (Loss)

 

$

1,534,709

 

 

$

(2,057,763)

 

 

$

2,071,204

 

 

$

(2,062,668)

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax Provision (Benefit)

 

 

19,737

 

 

 

(1,266,000)

 

 

 

(1,142,148)

 

 

 

(1,282,000)

 

Depreciation and Amortization

 

 

1,108,348

 

 

 

47,065

 

 

 

3,229,834

 

 

 

131,923

 

Share Based Compensation - Employees and Directors

 

 

400,365

 

 

 

571,398

 

 

 

1,904,658

 

 

 

2,430,665

 

Share Based Compensation - Consultants

 

 

-

 

 

 

55,722

 

 

 

-

 

 

 

280,714

 

Interest Expense

 

 

496,637

 

 

 

970,962

 

 

 

1,503,017

 

 

 

2,762,175

 

Adjusted EBITDA

 

$

3,559,796

 

 

$

(1,678,616)

 

 

$

7,566,565

 

 

$

2,260,809

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA Attributable to Non-Controlling Interests

 

 

2,051,009

 

 

 

-

 

 

 

5,973,149

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA Attributable to Shareholders of Dakota Plains Holdings, Inc.

 

$

1,508,787

 

 

$

(1,678,616)

 

 

$

1,593,416

 

 

$

2,260,809

 

7