July 30, 2025
Stockholder Rights Plan In Place to Preserve Substantial NOL's
Our Section 382 Stockholder Rights Plan as amended and restated (the "Rights Plan"), is intended to protect our substantial net operating losses ("NOLs"), carryforwards and other tax attributes.
We can generally use our NOLs and other tax attributes to reduce federal and state income tax that would be paid in the future.
Our ability to use our NOLs could be substantially limited if we experience an "ownership change," as defined under Section 382 of the Internal Revenue Code of 1986, as amended (the "Code"), and the Rights Plan has been designed to help prevent such an "ownership change."
The Rights Plan provides that if any person becomes the beneficial owner (as defined in the Code) of 4.9% or more of our common stock, stockholders other than the triggering stockholder will be entitled to acquire shares of common stock at a 50% discount or LSB may exchange each right held by such holders for one share of common stock.
Under the Rights Plan, any person which currently owns 4.9% or more of LSB's common stock may continue to own its shares of common stock but may not acquire any additional shares without triggering the Rights Plan.
Our Board of Directors has the discretion to exempt any person or group from the provisions of the Rights Plan.
The Rights Plan is in effect until August 22, 2026, unless terminated earlier in accordance with its terms.
Q2'25 Highlights Continued Improvement in Volumes with Outstanding Safety PerformanceAN & Nitric Acid Sales Volumes
Zero recordable injuries for Q2'25 and year-to-date 6/30/25
170
160
Short Tons - 000's
150
Increased total sales volumes by 6%, lead by UAN and AN sales, compared with Q2'24
140
130
Higher natural gas costs relative to multi-year low gas prices of Q2'24, offset by increased sales volumes
120
110
100
Q2'24Q2'25UAN pricing and overall fertilizer and industrial products demand is strong
UAN Sales Volumes
160
Completed stratigraphic well for El Dorado low carbon ammonia project; progressing towards 2H'26 startup
Short Tons - 000's
150
140
Reduced debt by $32 million
130
120
110
100
Q2'24Q2'25
Industrial Market Demand for Our Industrial Products Remains Robust(1)Demand for ammonium nitrate (AN) bolstered by U.S. mining of metals, including copper for data centers and technology infrastructure, as well as quarrying/aggregate production for infrastructure upgrade and expansion
Steady demand for nitric acid supported by the strength of the U.S. economy
and consumer spending levels
110
100
90
80
Industrial Production: Mining: Copper, Nickel, Lead and Zinc (Index 2017=100)
Jun-20 Jun-21 Jun-22 Jun-23 Jun-24 Jun-25
Agricultural Market Strong Fertilizer Pricing Coupled With Cost-Advantaged Natural Gas(1)$350
$300
$250
Oct-24
Oct-24
Oct-24
Nov-24
Nov-24
Nov-24
Dec-24
Dec-24
Jan-25
Jan-25
Feb-25
Feb-25
Mar-25
Mar-25
Apr-25
Apr-25
Jun-25
Jun-25
Jul-25
$200
UAN NOLA Prices
($/short ton)
$500
$450
$400
$350
Jul-25
$300
Urea NOLA Prices
($/short ton)
Oct-24
Nov-24
Nov-24
Nov-24
Dec-24
Dec-24
Jan-25
Jan-25
Feb-25
Feb-25
Mar-25
Mar-25
Apr-25
Apr-25
May-25
May-25
May-25
Jun-25
Jun-25
May-25
May-25
May-25
Nola UAN ($/st)
Nola Urea ($/st)
$16
$14
$12
$10
$8
$6
$4
$2
$0
Natural Gas Costs
(USD/MMBtu)
Dutch TTF Henry Hub
Q2'25 financial results benefited from sales volume improvements
Solid y/y Topline Growth with Profits Impacted by Higher Gas Prices$ in millions except EPS
Net Sales
Adjusted EBITDA1
Adjusted EBITDA Margin2
Diluted EPS
Net sales up year-over-year due to sales volume improvements for UAN and AN along with higher UAN selling prices
Q2'25
Q2'24
$151 M
$140 M
$38 M
$42 M
25%
30%
$0.04
$0.13
Adjusted EBITDA reflects higher selling prices and sales volumes, more than offset by higher natural gas costs
Adjusted EBITDA is a non-GAAP financial measure. See the discussion and reconciliation in the appendix.
Adjusted EBITDA margin is a non-GAAP financial measure and is calculated as adjusted EBITDA divided by net sales. See the discussion and reconciliation in the appendix.
7
Q2'25 adjusted EBITDA Stronger Selling Prices and Volumes Offset by Higher Natural Gas Costs$ in millions
$60
$50 $8
$40
$30
$42
-$15
$2 $38
$1
$20
$10
$0
Ǫ2'24(1) Adj. EBITDA
(1)
Selling Prices
(2)
Variable
Costs
Volume/ Mix
Lower Plant Fixed Costs Ǫ1'25(1) Adj. EBITDA
(1) Adjusted EBITDA is a non-GAAP financial measure. See the discussion and reconciliation in the appendix.
Balance Sheet Solid Balance Sheet With Returns-Focused Capital AllocationRepurchased $32 million of debt
Capex declined for third consecutive quarter and reflects the conclusion of investments in expansion of ANS loading and storage
Net debt/TTM Adjusted EBITDA of 2.7X
Capital allocation focused on investing in facilities to increase profits coupled with prudent management of leverage
$ in millions
$125 M | $216 M |
$453 M | $486 M |
2.7X | 2.5X |
$18 M | $41 M |
$18 M | $15 M |
Cash & ST Inv.
Total Debt Net Debt(1)/ TTM
Adj. EBITDA(2)
Operating Cash Flow
CAPEX
6/30/25 6/30/24
(1) Net debt calculated as total long-term debt including current maturities minus cash and cash equivalents and short-term investments.
El Dorado CCSLow Carbon Ammonia Project On Track For Late '26 Startup
1H
2H
1H
2H
1H
2H
1H
2H
1H
2H
Drilled
stratigraphic well
Expect
Class VI Permit to Construct
Expect
Class VI Permit to Inject CO2
Signed
agreement with Lapis Energy
Filed
application for Class VI permit with EPA
Signed 150K
ton/y off-take with Freeport Minerals
Commence
construction of CCS facility
Begin
operations
El Dorado
305-380K MT/y NH3
400-500K MT/y CO2
2022
2023
2024
2025
2026
Appendix EBITDA and Adjusted EBITDA Reconciliation
LSB Consolidated
Three Months Ended June 30,
2025 2024
($ In Thousands)
Net (loss) income | $ 3,006 | $ 9,555 |
Plus: | ||
Interest expense and interest income, net | 6,307 | 5,445 |
Loss (gain) on extinguishment of debt | 59 | (1,879) |
Depreciation and amortization | 20,682 | 18,784 |
Provision for income taxes | 1,084 | 1,250 |
EBITDA | $ 31,138 | $ 33,155 |
Stock-based compensation | 2,088 | 2,099 |
Legal Fees & Settlements - Specific Matters | (207) | 1,229 |
Loss on write down of assets | 2,528 | 1,489 |
Turnaround costs | 2,639 | 3,439 |
Growth Initiatives | 90 | 485 |
Adjusted EBITDA | $ 38,276 | $ 41,896 |
EBITDA is defined as net income (loss) plus interest expense and interest income net, plus loss (or less gain) on extinguishment of debt, plus depreciation and amortization (DCA) (which includes DCA of property, plant and equipment and amortization of intangible and other assets), plus provision (or less benefit) for income taxes. We believe that certain investors consider EBITDA a useful means of measuring our ability to meet our debt service obligations and evaluating our financial performance. EBITDA has limitations and should not be considered in isolation or as a substitute for net income (loss), operating income (loss), cash flow from operations or other consolidated income or cash flow data prepared in accordance with GAAP. Because not all companies use identical calculations, this presentation of EBITDA may not be comparable to a similarly titled measure of other companies. The above table provides a reconciliation of net income (loss) to EBITDA for the periods indicated. We have not provided a reconciliation between forecasted incremental EBITDA and net income (loss), the most directly comparable GAAP measure, because applicable information for future periods, on which this reconciliation would be based, is not available without unreasonable effort due to the unavailability of reliable estimates for selling prices and natural gas costs, among other items. These items may vary greatly between periods and could significantly impact future financial results.
Adjusted EBITDA is reported to show the impact of non-cash stock-based compensation, one time/non-cash or non-operating items-such as, one-time income or fees, loss (gain) on sale of a business and/or other property and equipment, certain fair market value (FMV) adjustments, and consulting costs associated with reliability and purchasing initiatives (Initiatives). We historically have performed Turnaround activities on an annual basis, however we are moving towards extending Turnarounds to a two or three-year cycle. Rather than being capitalized and amortized over the period of benefit, our accounting policy is to recognize the costs as incurred. Given these Turnarounds are essentially investments that provide benefits over multiple years, they are not reflective of our operating performance in a given year. As a result, we believe it is more meaningful for investors to exclude them from our calculation of adjusted EBITDA used to assess our performance. We believe that the inclusion of supplementary adjustments to EBITDA is appropriate to provide additional information to investors about certain items. The above table provides reconciliations of EBITDA excluding the impact of the supplementary adjustments.
TTM 6/30/25 | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | |||||
Net income (loss) | (33.1) | 4.1 | (1.6) | (9.1) | (25.4) | ||||
Plus: | |||||||||
Interest expense and interest income, net | 24.1 | 6.3 | 6.3 | 6.1 | 5.4 | ||||
Loss (gain) on extinguishment of debt | 0.1 | 0.1 | - | - | - | ||||
Depreciation and amortization | 79.4 | 20.7 | 20.2 | 21.9 | 16.7 | ||||
(Benefit) provision for income taxes | (7.9) | 1.1 | (0.3) | (4.2) | (4.5) | ||||
EBITDA(1) | 62.7 | 31.1 | 24.6 | 14.8 | (7.8) | ||||
Stock-based compensation | 6.9 | 2.1 | 1.7 | 1.6 | 1.5 | ||||
Legal Fees & Settlements - Specific Matters | 2.4 | (0.2) | 0.7 | 0.5 | 1.4 | ||||
Loss on write down of assets | 11.4 | 2.5 | 0.1 | 3.1 | 5.6 | ||||
Turnaround costs | 38.1 | 2.6 | 2.0 | 17.1 | 16.3 | ||||
Growth Initiatives | 1.0 | 0.1 | 0.1 | 0.4 | 0.4 | ||||
Adjusted EBITDA (2) | 122.4 | 38.3 | 29.1 | 37.6 | 17.5 | ||||
Adjusted EBITDA Margin | 22.7% | 25.3% | 20.3% | 27.8% | 16.0% | ||||
Net Sales | $538.9 | $151.3 | $143.4 | $134.9 | $109.2 | ||||
TTM 6/30/2024 | 6/30/2024 | 3/31/2024 | 12/31/2023 | 9/30/2023 | |||||
Net income (loss) | 2.1 | 9.6 | 5.6 | (5.3) | (7.7) | ||||
Plus: | |||||||||
Interest expense and interest income, net | 21.3 | 5.4 | 6.1 | 6.2 | 3.5 | ||||
Gain on extinguishment of debt | (3.0) | (1.9) | (1.1) | - | - | ||||
Depreciation and amortization | 70.1 | 18.8 | 17.1 | 18.7 | 15.5 | ||||
(Benefit) provision for income taxes | (1.0) | 1.3 | 0.6 | 2.4 | (5.3) | ||||
EBITDA (1) | 89.5 | 33.2 | 28.4 | 21.9 | 6.0 | ||||
Stock-based compensation | 6.2 | 2.1 | 1.4 | 1.4 | 1.3 |
Legal Fees & Settlements - Specific Matters | 1.8 | 1.2 | 0.4 | 0.1 | 0.1 |
Loss on write down of assets | 3.9 | 1.5 | 1.5 | 1.0 | (0.0) |
Turnaround costs | 6.8 | 3.4 | 0.9 | 0.7 | 1.7 |
Growth Initiatives | 0.6 | 0.5 | 0.1 | - | |||||
Adjusted EBITDA (2) | 108.3 | 41.9 | 32.6 | 25.1 | 9.2 | ||||
Adjusted EBITDA Margin | 20.6% | 29.9% | 23.6% | 18.9% | 8.0% | ||||
Net Sales | $525.2 | $140.1 | $138.2 | $132.6 | $114.3 | ||||
(1 ) See definition of EBITDA on previous page (2) See definition of adjusted EBITDA on previous page *Columns and rows may not foot due to rounding 13
| Attention: This is an excerpt of the original content. To continue reading it, access the original document here. |

