Attached files

file filename
8-K - FORM 8-K DATED AUGUST 11, 2014 - DAKOTA PLAINS HOLDINGS, INC.dakota142942_8k.htm

Exhibit 99.1

(DAKOTA PLAINS LOGO)

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

Pioneer Terminal Achieves Volume Growth and Improved Margins
in First Full Quarter of Operations

Marketing Joint Venture Continues to Underperform

WAYZATA, Minnesota, (August 11, 2014) Dakota Plains Holdings, Inc. (“Dakota Plains” and “DAKP”), (NYSEMKT: DAKP) today announced financial results for the three months ended June 30, 2014.

Operational Summary

 

 

Second quarter transloading joint venture volumes were 3.9 million barrels of oil compared to 2.3 million barrels of oil for the same period in 2013.

Second quarter marketing joint venture volumes were 2.2 million barrels of oil compared to 2.6 million barrels of oil for the same period in 2013.

Second quarter trucking joint venture volumes were 1.6 million barrels of oil compared to 1.3 million barrels of oil for the same period in 2013.

Operations at the UNIMIN Corporation frac sand storage and transloading facility commenced on June 12, 2014, with the Company and its joint venture partner entering into an agreement with Rail Link, Inc., to operate and maintain the facility.

On June 18, 2014, Dakota Plains Holdings, Inc., Dakota Plains Marketing, LLC and Dakota Plains Transloading, LLC were removed as parties to the potential Canadian class-action pending in the Quebec Superior Court related to the Lac-Mégantic train derailment.

Subsequent to the end of the second quarter Dakota Plains and its joint venture partner entered into an agreement with a local gathering pipeline company to bring additional third party crude oil volumes to the Pioneer Terminal.

Financial Summary

 

 

Net income attributable to stockholders of DAKP for the second quarter was $(1.0) million compared to $(0.6) million for the same period in 2013.

Adjusted EBITDA attributable to stockholders of DAKP for the second quarter was $(0.2) million compared to $1.5 million for the same period in 2013.

Net income from the transloading joint venture was $3.9 million for the second quarter compared to $2.5 million for the same period in 2013.




 

 

Income from the Company’s indirect investment in the marketing joint venture was $(1.7) million for the second quarter compared to $0.9 million for the same period in 2013.

Income from the Company’s indirect investment in the trucking joint venture was $0.3 million for the second quarter compared to $0.1 million for the same period in 2013.

Net income from the UNIMIN frac sand start-up was $0.1 million for second quarter 2014.

Craig M. McKenzie, Chairman and Chief Executive Officer of Dakota Plains, said: “The operational and financial performance of the Pioneer Terminal continues to meet our expectations. We are working with our joint venture partner to reach an agreement on the expansion of that operation, as well as address the ongoing issues related to the performance of our marketing joint venture.”

Second Quarter 2014 Financial Results

The Company reported a net loss attributable to stockholders of DAKP of $1.0 million for the second quarter compared to a net loss of $0.6 million for the second quarter of 2013. The net loss for the second quarter was driven by the loss from our indirect ownership interest in the marketing joint venture. This marketing loss was partially offset by the increased income from the transloading joint venture, which experienced increased throughput volumes and reduced operating costs.

Adjusted EBITDA attributable to stockholders of DAKP for the second quarter was $(0.2) million compared to $1.5 million for the second quarter of 2013. The year-over-year decrease was primarily driven by the losses from the marketing joint venture in 2014.

General and administrative expenses were flat year-over-year at $2.5 million for the three months ended June 30, 2014 and 2013. For the three months ended June 30, 2014, a decrease of $1.1 million in share-based compensation expense at Dakota Plains Holdings, Inc. was offset by increases of $0.4 million in legal and consulting fees related to the Lac-Mégantic incident, $0.2 million in other general and administrative expenses related to the growth of the Company and employee headcount, and $0.5 million related to the consolidation of the transloading joint venture G&A.

Revenue from the transloading joint venture was $7.3 million for the three months ended June 30, 2014, compared to $4.6 million for the same period in 2013. The increase in revenue was driven by a 73% increase in volume transloaded as the second quarter 2014 volume was 3.9 million barrels of crude oil, compared to 2.3 million barrels of crude oil transloaded for the same period in 2013.

Net income from the transloading joint venture was $3.9 million for the three months ended June 30, 2014 compared to $2.5 million for the same period in 2013. The increase in net income was driven by a combination of greater revenue and reduced operating costs that resulted from a renegotiated service contract. It should be noted that depreciation expense


related to the expansion of the Pioneer Terminal is approximately $1.0 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 $(1.7) million for the three months ended June 30, 2014, compared to $0.9 million for the same period in 2013. The reduction is primarily due to competitive pressures that resulted in an average net income of $(0.76) per barrel for the three months ended June 30, 2014 compared to $0.35 per barrel for the same period in 2013.

Income from the Company’s indirect investment in the trucking joint venture was $0.3 million for the three months ended June 30, 2014, compared to $0.1 million for the same period in 2013. The trucking joint venture hauled 1.6 million barrels of crude oil during the second quarter of 2014, compared to 1.3 million barrels hauled for the same period in 2013 – a 20% increase.

Net income from DPTS Sand, LLC was $0.1 million for the three months ended June 30, 2014. The sand joint venture commenced operations on June 12, 2014.

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 crude oil off take 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 Energy & Production 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



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

 

 

 

 

 

 

 

 

 

 

 

June 30,
2014

 

 

December 31,
2013

 

ASSETS

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

5,045,328

 

 

$

13,011,608

 

Trade Receivables

 

 

1,322,269

 

 

 

-

 

Income Tax Receivable

 

 

1,120,057

 

 

 

1,120,057

 

Other Current Assets

 

 

539,455

 

 

 

542,523

 

Due from Related Party

 

 

1,325,817

 

 

 

2,840,292

 

Other Receivables

 

 

185,671

 

 

 

68,896

 

Deferred Tax Asset

 

 

1,682,000

 

 

3,728,000

 

Total Current Assets

 

 

11,220,597

 

 

21,311,376

 

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT

 

 

 

 

 

 

 

 

Land

 

 

3,166,849

 

 

 

3,166,849

 

Site Development

 

 

5,829,640

 

 

 

5,498,501

 

Terminal

 

 

20,659,474

 

 

 

19,813,452

 

Machinery

 

 

17,805,275

 

 

 

12,702,655

 

Construction in Progress

 

 

96,761

 

 

 

7,551,187

 

Other Property and Equipment

 

 

11,602,643

 

 

6,747,349

 

Total Property and Equipment

 

 

59,160,642

 

 

 

55,479,993

 

Less - Accumulated Depreciation

 

 

3,931,745

 

 

1,810,259

 

Total Property and Equipment, Net

 

 

55,228,897

 

 

 

53,669,734

 

 

 

 

 

 

 

 

 

 

PREFERRED DIVIDEND RECEIVABLE

 

 

499,999

 

 

 

252,057

 

 

 

 

 

 

 

 

 

 

INVESTMENT IN DPTS MARKETING LLC

 

 

9,627,680

 

 

 

11,458,836

 

 

 

 

 

 

 

 

 

 

INVESTMENT IN DAKOTA PLAINS SERVICES, LLC

 

 

495,079

 

 

 

70,399

 

 

 

 

 

 

 

 

 

 

FINANCE COSTS, NET

 

 

86,694

 

 

 

123,280

 

 

 

 

 

 

 

 

 

 

DEFERRED TAX ASSET

 

 

3,369,000

 

 

 

153,000

 

 

 

 

 

 

 

 

 

 

OTHER ASSETS

 

 

14,100

 

 

15,902

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

80,542,046

 

$

87,054,584

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

Accounts Payable

 

$

3,607,784

 

 

$

8,286,489

 

Accrued Expenses

 

 

229,966

 

 

 

1,547,645

 

Accounts Payable – Related Parties

 

 

-

 

 

722

 

Total Current Liabilities

 

 

3,837,750

 

 

9,834,856

 

 

 

 

 

 

 

 

 

 

LONG-TERM LIABILITIES

 

 

 

 

 

 

 

 

Promissory Notes, Net of Debt Discount

 

 

7,251,145

 

 

 

7,076,332

 

Promissory Note, Pioneer Terminal

 

 

7,212,297

 

 

 

7,500,000

 

Other Non-Current Liabilities

 

 

13,417

 

 

16,917

 

Total Long-Term Liabilities

 

 

14,476,859

 

 

14,593,249

 

Total Liabilities

 

 

18,314,609

 

 

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

 

 

44,843,952

 

 

 

43,836,032

 

Accumulated Deficit

 

 

(9,210,137

)

 

(6,836,825

)

Total Equity Dakota Plains Holdings, Inc.

 

 

35,688,715

 

 

 

37,053,413

 

Non-Controlling Interest in Subsidiaries

 

 

26,538,722

 

 

25,573,066

 

Total Stockholders’ Equity

 

 

62,227,437

 

 

62,626,479

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders’ Equity

 

$

80,542,046

 

$

87,054,584

 

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


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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transloading Revenue

 

$

7,298,561

 

 

$

-

 

 

$

12,754,019

 

 

$

-

 

Sand Revenue

 

 

176,187

 

 

 

-

 

 

 

176,187

 

 

 

-

 

Rental Income

 

 

30,000

 

 

99,570

 

 

60,000

 

 

194,769

 

Total Revenues

 

 

7,504,748

 

 

 

99,570

 

 

 

12,990,206

 

 

 

194,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF REVENUE

 

 

1,757,462

 

 

-

 

 

3,856,161

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

 

5,747,286

 

 

99,570

 

 

9,134,045

 

 

194,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expenses

 

 

2,455,257

 

 

 

2,545,452

 

 

 

5,473,035

 

 

 

3,989,843

 

Depreciation and Amortization

 

 

1,086,271

 

 

43,874

 

 

2,121,486

 

 

84,858

 

Total Operating Expenses

 

 

3,541,528

 

 

2,589,326

 

 

7,594,521

 

 

4,074,701

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM OPERATIONS

 

 

2,205,758

 

 

(2,489,756

)

 

1,539,524

 

 

(3,879,932

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Investment in Dakota Petroleum Transport Solutions, LLC

 

 

-

 

 

 

1,364,661

 

 

 

-

 

 

 

2,778,921

 

Income (Loss) from Investment in DPTS Marketing LLC

 

 

(1,669,846

)

 

 

906,327

 

 

 

(1,583,214

)

 

 

2,672,890

 

Income from Investment in Dakota Plains Services, LLC

 

 

303,226

 

 

 

136,374

 

 

 

424,680

 

 

 

198,429

 

Interest Expense (Net of Interest Income)

 

 

(504,244

)

 

(900,408

)

 

(1,006,380

)

 

(1,791,213

)

Total Other Income (Expense) , net

 

 

(1,870,864

)

 

1,506,954

 

 

(2,164,914

)

 

3,859,027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) BEFORE TAXES

 

 

334,894

 

 

 

(982,802

)

 

 

(625,390

)

 

 

(20,905

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAX BENEFIT

 

 

(647,000

)

 

(389,000

)

 

(1,161,885

)

 

(16,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

 

981,894

 

 

 

(593,802

)

 

 

536,495

 

 

 

(4,905

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO NON- CONTROLLING INTERESTS

 

 

2,018,943

 

 

-

 

 

2,909,807

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

(1,037,049

)

$

(593,802

)

$

(2,373,312

)

$

(4,905

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss Per Common Share – Basic and Diluted

 

$

(0.02

)

$

(0.01

)

$

(0.04

)

$

(0.00

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares Outstanding – Basic and Diluted

 

 

53,781,435

 

 

41,854,205

 

 

53,690,564

 

 

41,637,609

 

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


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

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended
June 30,

 

 

 

2014

 

 

2013

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

536,495

 

 

$

(4,905

)

Adjustments to Reconcile Net Income (Loss) to Net Cash Provided By (Used In) Operating Activities

 

 

 

 

 

 

 

 

Depreciation and Amortization

 

 

2,121,486

 

 

 

84,858

 

Amortization of Debt Discount

 

 

174,813

 

 

 

174,816

 

Amortization of Finance Costs

 

 

36,586

 

 

 

33,325

 

Deferred Income Taxes

 

 

(1,170,000

)

 

 

635,000

 

Share-Based Consulting Fees

 

 

-

 

 

 

224,992

 

Decrease in Deferred Rental Income

 

 

-

 

 

 

(19,052

)

Income from Investment in Dakota Petroleum Transport Solutions, LLC

 

 

-

 

 

 

(2,778,921

)

Loss (Income) from Investment in DPTS Marketing LLC

 

 

1,583,214

 

 

 

(2,672,890

)

Income from Investment in Dakota Plains Services, LLC

 

 

(424,680

)

 

 

(198,429

)

Non-Cash Rental Income

 

 

-

 

 

 

(7,747

)

Non-Cash Rental Expense

 

 

9,790

 

 

 

-

 

Amortization of Deferred Rent

 

 

(3,500

)

 

 

(500

)

Share-Based Compensation

 

 

1,504,293

 

 

 

1,859,267

 

Changes in Working Capital and Other Items:

 

 

 

 

 

 

 

 

Increase in Trade Receivables

 

 

(1,321,269

)

 

 

(145,766

)

Increase in Other Receivables

 

 

(116,775

)

 

 

-

 

Decrease (Increase) in Other Current Assets

 

 

153,068

 

 

 

(152,289

)

Decrease (Increase) in Due from Related Party

 

 

1,514,475

 

 

 

(77,897

)

Increase in Accounts Payable

 

 

122,509

 

 

 

52,561

 

Decrease in Income Taxes Payable

 

 

-

 

 

 

(724,705

)

Decrease in Accrued Expenses

 

 

(1,317,679

)

 

 

(127,773

)

Decrease in Deferred Rental Income

 

 

-

 

 

 

(8,106

)

Decrease in Accounts Payable – Related Party

 

 

(722

)

 

 

-

 

Decrease (Increase) in Other Assets

 

 

1,802

 

 

(12,500

)

Net Cash Provided By (Used In) Operating Activities

 

 

3,403,906

 

 

(3,866,661

)

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Purchases of Property and Equipment

 

 

(8,481,863

)

 

 

(94,173

)

Cash Received from DPTS Marketing LLC

 

 

-

 

 

 

2,910,000

 

Cash Received from Dakota Plains Services, LLC

 

 

-

 

 

 

59,906

 

Cash Received from Dakota Petroleum Transport Solutions, LLC

 

 

-

 

 

95,642

 

Net Cash Provided By (Used In) Investing Activities

 

 

(8,481,863

)

 

2,971,375

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Principal Payments on Promissory Note, Pioneer Terminal

 

 

(287,703

)

 

 

-

 

Cash Distributions Paid to Non-Controlling Interests

 

 

(1,954,941

)

 

 

-

 

Finance Costs Paid

 

 

-

 

 

 

(9,783

)

Common Shares Surrendered

 

 

(645,679

)

 

(568,058

)

Net Cash Used In Financing Activities

 

 

(2,888,323

)

 

(577,841

)

 

 

 

 

 

 

 

 

 

NET DECREASE IN CASH AND CASH EQUIVALENTS

 

 

(7,966,280

)

 

 

(1,473,127

)

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS – BEGINNING OF PERIOD

 

 

13,011,608

 

 

2,340,083

 

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS – END OF PERIOD

 

$

5,045,328

 

$

866,956

 

 

 

 

 

 

 

 

 

 

Supplemental Disclosure of Cash Flow Information

 

 

 

 

 

 

 

 

Cash Paid During the Period for Interest

 

$

866,041

 

$

1,583,197

 

Cash Paid During the Period for Income Taxes

 

$

8,115

 

$

73,705

 

 

 

 

 

 

 

 

 

 

Non-Cash Financing and Investing Activities:

 

 

 

 

 

 

 

 

Purchase of Property and Equipment Paid Subsequent to Period End

 

$

1,382,639

 

$

49,467

 

Change in Preferred Dividend Receivable

 

$

247,942

 

$

246,576

 

Fair Value of Warrants Issued for Consulting Fees

 

$

-

 

$

208,663

 

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



 

NON-GAAP FINANCIAL MEASURES

RECONCILIATION OF ADJUSTED EBITDA


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

2014

 

 

2013

 

 

2014

 

 

2013

Net Income (Loss)

 

$

981,894

 

 

$

(593,802

)

 

$

536,495

 

 

$

(4,905

)

Add Back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax Benefit

 

 

(647,000

)

 

 

(389,000

)

 

 

(1,161,885

)

 

 

(16,000

)

Depreciation and Amortization

 

 

1,086,271

 

 

 

43,874

 

 

 

2,121,486

 

 

 

84,858

 

Share Based Compensation - Employees and Directors

 

 

375,361

 

 

 

1,438,377

 

 

 

1,504,293

 

 

 

1,859,267

 

Share Based Compensation - Consultants

 

 

-

 

 

 

94,223

 

 

 

-

 

 

 

224,992

 

Interest Expense, net

 

 

504,244

 

 

900,408

 

 

1,006,380

 

 

1,791,213

 

Adjusted EBITDA

 

$

2,300,770

 

$

1,494,080

 

$

4,006,769

 

$

3,939,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA Attributable to Non-Controlling Interests

 

 

2,537,723

 

 

-

 

 

3,922,140

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

(236,953

)

$

1,494,080

 

$

84,629

 

$

3,939,425