Our marketing revenues are derived under our marketing agreement with a third party pursuant to which we receive a fixed percentage of all net income realized in the resale of our and other producers’ hydrocarbons.
Marketing Revenues Our marketing revenues are derived under our marketing agreement with a third party pursuant to which we receive a fixed percentage of all net income realized in the resale of our and other producers’ hydrocarbons.
The change was also due to the decrease of $49.0 million of capital expenditures (excluding CCUS activities), a $37.8 million reduction of CCUS-related expenditures, and a $4.9 million decrease in cash used for acquisition of natural gas properties for the year ended December 31, 2024 compared to the prior year.
The change was also due to a decrease of $49.0 million in capital expenditures (excluding CCUS activities), a $37.8 million reduction of CCUS-related expenditures, and a $4.9 million decrease in cash used for acquisition of natural gas properties for the year ended December 31, 2024 compared to the prior year.
Net cash used in financing activities was $304.8 million for the year ended December 31, 2024, which consisted of net payments on debt of $493.0 million, payments of $53.2 million for taxes related to net share settlement of restricted stock units, and payments of debt issuance costs and debt extinguishment costs of $18.3 million.
Net cash used in financing activities was $304.8 million for the year ended December 31, 2024, which consisted of $493.0 million of net payments on debt, $53.2 million of payments for taxes related to net share settlement of restricted stock units, and $18.3 million for payments of debt issuance costs and debt extinguishment costs.
Revolving Credit Agreements On June 11, 2024, using the funds from the RBL Credit Agreement, we repaid the outstanding debt balances under (i) the Term Loan Credit Agreement, (ii) the Revolving Credit Agreement, and (iii) our loan agreement previously entered into in March 2022 with Standard Charter Bank (the “SCB Credit Facility”), in each case with proceeds from the loans under the RBL Credit Agreement and cash on hand.
Revolving Credit Agreements and Term Loan Credit Agreement On June 11, 2024, using the funds from the RBL Credit Agreement, we repaid the outstanding debt balances under (i) the Term Loan Credit Agreement, (ii) the Revolving Credit Agreement, and (iii) our loan agreement previously entered into in March 2022 with Standard Charter Bank (the “SCB Credit Facility”), in each case with proceeds from the loans under the RBL Credit Agreement and cash on hand.
The following table provides information on our operating expenses: Year Ended December 31, (in thousands, other than percentages and average costs) 2024 2023 $ Change % Change Operating expenses Lease operating and workover $ 136,991 $ 150,647 $ (13,656) (9) % Taxes other than income 35,009 72,290 (37,281) (52) % Gathering and transportation costs 222,391 248,990 (26,599) (11) % Depreciation, depletion, amortization, and accretion 217,533 223,370 (5,837) (3) % General and administrative 104,473 114,688 (10,215) (9) % Other 19,385 12,625 6,760 54 % Total operating expense $ 735,782 $ 822,610 Average costs per Mcfe Lease operating and workover $ 0.47 $ 0.48 $ (0.01) (2) % Taxes other than income 0.12 0.23 (0.11) (48) % Gathering and transportation costs 0.77 0.79 (0.02) (3) % Depreciation, depletion, amortization, and accretion 0.75 0.71 0.04 6 % General and administrative 0.36 0.37 (0.01) (3) % Other 0.07 0.04 0.03 75 % Total $ 2.54 $ 2.62 *Percentage not meaningful Lease Operating and Workover The following table summarizes our components of lease operating expenses for the periods presented: Year Ended December 31, 2024 2023 $ Change % Change (in thousands, other than percentages and average costs) Amount Per Mcfe Amount Per Mcfe Lease operating expenses $ 132,317 $ 0.46 $ 142,911 $ 0.46 $ (10,594) (7) % Workover expenses 4,674 0.01 7,736 0.02 (3,062) (40) % Total lease operating and workover expense $ 136,991 $ 0.47 $ 150,647 $ 0.48 $ (13,656) (9) % Lease operating and workover expenses were $137.0 million, or $0.47 per Mcfe, for the year ended December 31, 2024, which was a decrease of approximately $13.7 million, or 9%, from $150.6 million, or $0.48 per Mcfe, for the year ended December 31, 2023.
The following table provides information on our operating expenses: Year Ended December 31, (in thousands, other than percentages and average costs) 2024 2023 $ Change % Change Operating expenses Lease operating and workover $ 136,991 $ 150,647 $ (13,656) (9) % Taxes other than income 35,009 72,290 (37,281) (52) % Gathering and transportation costs 222,391 248,990 (26,599) (11) % Depreciation, depletion, amortization, and accretion 217,533 223,370 (5,837) (3) % General and administrative 104,473 114,688 (10,215) (9) % Other 19,385 12,625 6,760 54 % Total operating expense $ 735,782 $ 822,610 Average costs per Mcfe Lease operating and workover $ 0.47 $ 0.48 $ (0.01) (2) % Taxes other than income 0.12 0.23 (0.11) (48) % Gathering and transportation costs 0.77 0.79 (0.02) (3) % Depreciation, depletion, amortization, and accretion 0.75 0.71 0.04 6 % General and administrative 0.36 0.37 (0.01) (3) % Other 0.07 0.04 0.03 75 % Total $ 2.54 $ 2.62 *Percentage not meaningful Lease Operating and Workover The following table summarizes our components of lease operating expenses for the periods presented: Year Ended December 31, 2024 2023 $ Change % Change (in thousands, other than percentages and average costs) Amount Per Mcfe Amount Per Mcfe Lease operating expenses $ 132,317 $ 0.46 $ 142,911 $ 0.46 $ (10,594) (7) % Workover expenses 4,674 0.01 7,736 0.02 (3,062) (40) % Total lease operating and workover expense $ 136,991 $ 0.47 $ 150,647 $ 0.48 $ (13,656) (9) % Lease operating and workover expenses were $137.0 million, or $0.47 per Mcfe, for the year ended December 31, 2024 , which was a decrease of $13.7 million , or 9% , from $150.6 million , or $0.48 per Mcfe, for the year ended December 31, 2023 .
General and Administrative General and administrative expenses were $104.5 million, or $0.36 per Mcfe, for the year ended December 31, 2024, which was a decrease of approximately $10.2 million, or 9%, from $114.7 million , or $0.37 per Mcfe, for the year ended December 31, 2023 .
General and Administrative General and administrative expenses were $104.5 million , or $0.36 per Mcfe, for the year ended December 31, 2024 , which was a decrease of $10.2 million , or 9% , from $114.7 million , or $0.37 per Mcfe, for the year ended December 31, 2023 .
Depreciation, Depletion, Amortization, and Accretion Depreciation, depletion, amortization, and accretion was $217.5 million, or $0.75 per Mcfe, for the year ended December 31, 2024, which was a decrease of approximately $5.8 million, or 3%, from $223.4 million, or $0.71 per Mcfe, for the year ended December 31, 2023 .
Depreciation, Depletion, Amortization, and Accretion Depreciation, depletion, amortization, and accretion was $217.5 million , or $0.75 per Mcfe, for the year ended December 31, 2024 , which was a decrease of $5.8 million , or 3% , from $223.4 million , or $0.71 per Mcfe, for the year ended December 31, 2023 .
Taxes Other Than Income Taxes other than income were $35.0 million, or $0.12 per Mcfe, for the year ended December 31, 2024, which was a decrease of approximately $37.3 million, or 52%, from $72.3 million, or $0.23 per Mcfe, for the year ended December 31, 2023.
Taxes Other Than Income Taxes other than income were $35.0 million , or $0.12 per Mcfe, for the year ended December 31, 2024 , which was a decrease of $37.3 million , or 52% , from $72.3 million , or $0.23 per Mcfe, for the year ended December 31, 2023 .
Other Operating Expenses Other operating expenses were $19.4 million, or $0.07 per Mcfe, for the year ended December 31, 2024, which was an increase of approximately $6.8 million, or 54%, from $12.6 million, or 0.04 per Mcfe, for the year ended December 31, 2023.
Other Operating Expenses Other operating expenses were $19.4 million , or $0.07 per Mcfe, for the year ended December 31, 2024 , which was an increase of $6.8 million, or 54%, from $12.6 million , or $0.04 per Mcfe, for the year ended December 31, 2023 .
NGL Revenues Our NGL revenues decreased by approximately $22.4 million, or 12%, to $165.5 million for the year ended December 31, 2024, from $187.9 million for the year ended December 31, 2023 .
NGL Revenues Our NGL revenues decreased by $22.4 million, or 12%, to $165.5 million for the year ended December 31, 2024 , from $187.9 million for the year ended December 31, 2023 .
The decrease in depreciation, depletion, amortization, a nd accretion during the year ended December 31, 2024 compared to the year ended December 31, 2023 was due to lower production during the year ended December 31, 2024 compared to the same period in the prior year, offset by lower estimated proved reserves resulting from lower natural gas prices used in the determination of proved reserves and from the divestiture of Chaffee and certain non-operated upstream assets in Chelsea in June 2024.
The decrease in depreciation, depletion, amortization, and accretion during the year ended December 31, 2024, compared to the year ended December 31, 2023, was due to lower production during the year ended December 31, 2024, compared to the same period in the prior year, offset by lower estimated proved reserves resulting from lower natural gas prices used in the determination of proved reserves and from the divestiture of Chaffee and certain non-operated upstream assets in Chelsea in June 2024.
Oil Revenues Our oil revenues decreased by approximately $1.8 million, or 22%, to $6.6 million for the year ended December 31, 2024, from $8.4 million for the year ended December 31, 2023 .
Oil Revenues Our oil revenues decreased by $1.8 million, or 22%, to $6.6 million for the year ended December 31, 2024, from $8.4 million for the year ended December 31, 2023 .
These cost savings were partially offset by a $12.6 million acceleration of time-based restricted stock units (“TRSU”) recognized upon the IPO (including $2.5 million in payroll taxes), $3.5 million in stock compensation expense under the 2024 Plan, and $3.7 million in higher payroll costs due to increased headcount in 2024.
These cost savings were partially offset by a $12.6 million acceleration of time-based restricted stock units (“TRSU”) recognized upon the IPO (including $2.5 million in payroll taxes), $3.5 million in stock compensation expense under the 2024 Equity and Incentive Compensation Plan (the "2024 Plan"), and $3.7 million in higher payroll costs due to increased headcount in 2024.
Marketing Revenues Our marketing revenues increased by approximately $2.0 million to $10.7 million for the year ended December 31, 2024 from $8.7 million for the year ended December 31, 2023.
Marketing Revenues Our marketing revenues increased by $2.0 million to $10.7 million for the year ended December 31, 2024 from $8.7 million for the year ended December 31, 2023 .
The decreased losses for the year ended December 31, 2024 was primarily attributable to the significant asset positions as of December 31, 2023 reversing due to settlement during 2024 , resulting in unrealized losses of $146.7 million, which included the sale of call options in January 2024 limiting our 2026/2027 pricing upside, and is currently in a long term liability position.
The decreased losses for the year ended December 31, 2024, was primarily attributable to the significant asset positions as of December 31, 2023, reversing due to settlement during 2024, resulting in unrealized losses 102 Table of Contents of $146.7 million, which included the sale of call options in January 2024 limiting our 2026/2027 pricing upside, and is currently in a long term liability position.
Certain ad valorem and production taxes are not applicable to our NEPA properties. 95 Table of Contents Gathering and Transportation Gathering and transportation expenses were $222.4 million, or $0.77 per Mcfe, for the year ended December 31, 2024, which was a decrease of approximately $26.6 million, or 11%, from $249.0 million, or $0.79 per Mcfe, for the year ended December 31, 2023.
Certain ad valorem and production taxes are not applicable to our NEPA properties. 104 Table of Contents Gathering and Transportation Gathering and transportation expenses were $222.4 million , or $0.77 per Mcfe, for the year ended December 31, 2024 , which was a decrease of $26.6 million , or 11% , from $249.0 million , or $0.79 per Mcfe, for the year ended December 31, 2023 .
The RBL Credit Agreement will mature on June 12, 2028. The obligations under the RBL Credit Agreement are secured and guaranteed on a secured basis by BKV Corporation, BKV Upstream Midstream, and all of BKV Upstream Midstream’s current and future material restricted subsidiaries.
The RBL Credit Agreement will mature on June 12, 2028. The obligations under the RBL Credit Agreement are secured and guaranteed on a senior secured basis by BKV Upstream Midstream and all of BKV Upstream Midstream’s current and future material restricted subsidiaries.
The increase in other operating expenses during the year ended December 31, 2024 compared to the same period in 2023 was primarily driven by the following factors: $5.3 million in CCUS operating expenses for CO 2 purchases and fuel and increased legal contingencies, $3.4 million in higher emissions monitoring costs, $2.1 million in well clean up costs and expenses related to a potential CCUS equity raise and investments, and $1.0 million in costs from the newly enacted EPA fees under the Inflation Reduction Act.
The increase in other operating expenses during the year ended December 31, 2024 was primarily driven by the following factors: $5.3 million in CCUS operating expenses for CO 2 purchases and fuel and increased legal contingencies, $3.4 million in higher emissions monitoring costs, $2.1 million in well clean up costs and expenses related to a potential CCUS equity raise and investments, and $1.0 million in costs from the newly enacted EPA fees under the Inflation Reduction Act.
Although we take every reasonable effort to ensure our reserves estimates are 105 Table of Contents representative of our actual reserves — for example, by involving independent reserves engineers in the assessment of the estimates — the subjective decisions and variances in the data available could give rise to revisions that could materially impact the accompanying historical consolidated financial statements.
Although we take every reasonable effort to ensure our reserves estimates are representative of our actual reserves — for example, by involving independent reserves engineers in the assessment of the estimates — the subjective decisions and variances in the data available could give rise to revisions that could materially impact the accompanying historical consolidated financial statements.
No claim has been made, nor are we aware of any liability which we may have, as it relates to any material environmental cleanup, restoration, or the violation of any rules or regulations relating thereto. Environmental expenditures are expensed or capitalized depending on their future economic benefit.
No claim has been made, nor are we aware of any liability which we may have, as it relates to any material environmental cleanup, restoration, or the violation of any rules or regulations relating thereto. 111 Table of Contents Environmental expenditures are expensed or capitalized depending on their future economic benefit.
Other factors significantly affecting our financial condition and results of operations include, among others: • success in drilling new wells; • the availability of attractive acquisition opportunities and our ability to execute them; • the amount of capital we invest in the leasing and development of our properties; • facility or equipment availability and unexpected downtime; and • delays imposed by or resulting from compliance with regulatory requirements. 91 Table of Contents Production Volumes.
Other factors significantly affecting our financial condition and results of operations include, among others: • success in drilling new wells; • the availability of attractive acquisition opportunities and our ability to execute them; • the amount of capital we invest in the leasing and development of our properties; • facility or equipment availability and unexpected downtime; and • delays imposed by or resulting from compliance with regulatory requirements.
Similarly, any additional capital contributions to BKV-BPP Cotton Cove must receive the unanimous approval of BKV-BPP Cotton Cove, LLC's six member board of managers, four of whom are appointed by us and two of whom are appointed by BPPUS.
Similarly, any additional capital contributions to BKV-BPP Cotton Cove must receive the unanimous approval of the BKV-BPP Cotton Cove Joint Venture's six-member board of managers, four of whom are appointed by us and two of whom are appointed by BPPUS.
Loss on early extinguishment of debt. Loss on early extinguishment of debt was $13.9 million for the year ended December 31, 2024 in connection with the early termination of our Term Loan Credit Facility and Revolving Credit Agreement that took place in June 2024. 96 Table of Contents Interest expense .
Loss on early extinguishment of debt. Loss on early extinguishment of debt was $13.9 million for the year ended December 31, 2024, in connection with the early termination of our Term Loan Credit Agreement and Revolving Credit Agreement that took place in June 2024. Interest expense .
The increase year-over-year was primarily due to an increase in third party gas sales of $2.7 million. 94 Table of Contents Operating Expenses Our operating expenses reflect costs incurred in the development, production and sale of natural gas, NGLs, and oil.
The increase year-over-year was primarily due to an increase in third party gas sales of $2.6 million. 103 Table of Contents Operating Expenses Our operating expenses reflect costs incurred in the development, production and sale of natural gas, NGLs, and oil.
Rather, we will adopt new or revised accounting standards on the relevant dates in which adoption of such standards is required for other public companies. We may take advantage of these provisions until the last day of our fiscal year following the fifth anniversary of the date of our IPO. Such fifth anniversary will occur in 2029.
Rather, we will adopt new or revised accounting standards on the relevant dates in which adoption of such standards is required for other public companies. 112 Table of Contents We may take advantage of these provisions until the last day of our fiscal year following the fifth anniversary of the date of our IPO.
Net c ash provided by operating activities was $118.5 million for the year ended December 31, 2024, compared to $123.1 million for the year ended December 31, 2023 .
Net cash provided by operating activities was $118.5 million for the year ended December 31, 2024 , compared to $123.1 million for the year ended December 31, 2023.
The following table provides information on our revenues and other operating income for the periods presented: Year Ended December 31, (in thousands, other than percentages) 2024 2023 $ Change % Change Revenues Natural gas revenues $ 385,456 $ 509,846 $ (124,390) (24) % NGL revenues 165,508 187,860 (22,352) (12) % Oil revenues 6,606 8,445 (1,839) (22) % Midstream revenues 12,560 16,168 (3,608) (22) % Derivative gains (losses), net (34,152) 238,743 (272,895) * Marketing revenues 10,668 8,710 1,958 22 % Gain on sale of business 7,080 — 7,080 * Gain on sales of assets 3,523 2,207 1,316 60 % Related party revenues 17,101 4,294 12,807 * Other 6,631 3,957 2,674 68 % Total revenues and other operating income $ 580,981 $ 980,230 *Percentage not meaningful Natural Gas Revenues Our natural gas revenues decreased by approximately $124.4 million, or 24%, to $385.5 million for the year ended December 31, 2024, from $509.8 million for the year ended December 31, 2023.
The following table provides information on our revenues and other operating income for the periods presented: 101 Table of Contents Year Ended December 31, (in thousands, other than percentages) 2024 2023 $ Change % Change Revenues Natural gas revenues $ 385,456 $ 509,846 $ (124,390) (24) % NGL revenues 165,508 187,860 (22,352) (12) % Oil revenues 6,606 8,445 (1,839) (22) % Midstream revenues 12,560 16,168 (3,608) (22) % Derivative gains (losses), net (34,152) 238,743 (272,895) * Marketing revenues 10,668 8,710 1,958 22 % Gain on sale of business 7,080 — 7,080 * Gain on sales of assets, net 3,523 2,207 1,316 60 % Section 45Q tax credits 14,021 701 13,320 * Related party revenues 3,080 3,593 (513) (14) % Other 6,631 3,957 2,674 68 % Total revenues and other operating income $ 580,981 $ 980,230 *Percentage not meaningful Natural Gas Revenues Our natural gas revenues decreased by $124.4 million, or 24%, to $385.5 million for the year ended December 31, 2024 , from $509.8 million for the year ended December 31, 2023 .
For further information regarding these arrangements, see Note 16 - Commitments and Contingencies to our consolidated financial statements and under “ —Loan Agreements and Credit Facilities — RBL Credit Agreement. ” Critical Accounting Policies and Estimates Management’s discussion and analysis of our financial condition and results of operations are based upon our historical consolidated financial statements, which have been prepared in accordance with GAAP.
For further information regarding these arrangements, see Note 16 - Commitments and Contingencies to our consolidated financial statements and under “ —Liquidity and Capital Resources — Loan Agreements and Credit Facilities.” 110 Table of Contents Critical Accounting Policies and Estimates Management’s discussion and analysis of our financial condition and results of operations are based upon our historical consolidated financial statements, which have been prepared in accordance with GAAP.
The decrease in interest expense during the year ended December 31, 2024 was primarily due to lower interest rates on our RBL Credit Facility, which we entered into on June 11, 2024, and the subsequent pay down on the outstanding balances on our SCB Credit Facility, the Revolving Credit Agreement, and the Term Loan Credit Agreement, which incurred higher interest rates.
The decrease in interest expense during the year ended December 31, 2025, was primarily due to lower interest rates and a lower outstanding balance on our RBL Credit Agreement, which we entered into on June 11, 2024, and subsequently paid down the outstanding balances on our SCB Credit Facility, the Revolving Credit Agreement, and the Term Loan Credit Agreement, which incurred higher interest rates.
This was slightly offset by an increase in the interest on the loan under the related party loan with BNAC, which provided for seven months of interest in 2022 compared to a full year in 2023 . Other income.
This was slightly offset by an increase in the interest on the loan under the related party loan with BNAC, which provided for seven months of interest in 2023 compared to a full year in 2024 . Income tax benefit (expense).
We currently believe that our cash flows from operations, cash on hand, borrowings under our RBL Credit Agreement, and our commodity hedges in place will provide sufficient liquidity to fund our operations and our capital expenditures into 2025, excluding our CCUS business.
We currently believe that our cash flows from operations, cash on hand, borrowings under our RBL Credit Agreement and the 2030 Senior Notes, the 2025 Equity Offering, and our commodity hedges in place will provide sufficient liquidity to fund our operations and our capital expenditures into 2026, excluding our CCUS business.
There were higher gains in the prior period due to a significant decrease in the forward curve commodity pricing for natural gas (NYMEX) and oil (WTI) assumptions used in the Monte Carlo simulations during the year ended December 31, 2023 compared to slight decreases during the year ended December 31, 2024 . Earnings (losses) from equity affiliate .
The higher gains in 2023 were due to a significant decrease in the forward curve commodity pricing for natural gas (NYMEX) and oil (WTI) assumptions used in the Monte Carlo simulations during that year compared to slight decreases in 2024. Earnings from equity affiliate .
We recognized a gain on contingent consideration liabilities accruing as an earnout obligation under the purchase agreements executed in connection with the Devon Barnett Acquisition and the Exxon Barnett Acquisition.
For the year ended December 31, 2024, we recognized a gain on contingent consideration liabilities accruing as an earnout obligation under the purchase agreements executed in connection with the Devon Barnett Acquisition and the Exxon Barnett Acquisition.
Our net working capital deficit was $71.6 million as of December 31, 2024 , compared to a deficit of $100.1 million as of December 31, 2023 . Our working capital fluctuates based on the timing of cash collections on accounts receivable and payments on accounts payable.
Our net working capital surplus was $170.0 million as of December 31, 2025 , compared to a working capital deficit of $71.6 million as of December 31, 2024 . Our working capital fluctuates based on the timing of cash collections on accounts receivable and payments on accounts payable.
During the year ended December 31, 2023, BKV-BPP Power made a distribution of $10.0 million to BKV Corporation, and during the year 104 Table of Contents ended December 31, 2022, no distributions were made by BKV-BPP Power or BKV-BPP Cotton Cove.
During the years ended December 31, 2025 and 2024, no distributions were made by BKV-BPP Power or BKV-BPP Cotton Cove. During the year ended December 31, 2023, BKV-BPP Power made a distribution of $10.0 million to BKV Corporation.
Emerging Growth Company Status We are an “emerging growth company” as defined under the JOBS Act. As a result, for so long as we qualify as an emerging growth company, we are eligible to take advantage of certain exemptions from various reporting requirements applicable to other public companies that are not emerging growth companies.
As a result, for so long as we qualify as an emerging growth company, we are eligible to take advantage of certain exemptions from various reporting requirements applicable to other public companies that are not emerging growth companies.
Our primary uses of cash during the years ended December 31, 2024 and 2023 were to pay down debt and fund the development of our natural gas properties, and during the year ended December 31, 2022, our primary use of cash was to fund our Exxon Barnett Acquisition.
Our primary uses of cash during the year ended December 31, 2025 were to fund the Bedrock Acquisition and the development of our natural gas properties. Our primary uses of cash during the years ended December 31, 2024 and 2023 were to pay down debt and fund the development of our natural gas properties.
This was offset by a decrease in operating fee income with BKV-BPP Power of $0.5 million due to contracted rate decreases. Other Revenue We generate a portion of our revenues from the sale of third-party natural gas. Other revenues was $6.6 million for the year ended December 31, 2024 compared to $4.0 million for the year ended December 31, 2023.
Related party revenues decreased during the year ended December 31, 2024, compared to the year ended December 31, 2023, from the decrease in operating fee income with BKV-BPP Power of $0.5 million due to contracted rate decreases. Other Revenues We generate a portion of our revenues from the sale of third-party natural gas.
Year Ended December 31, 2024 2023 2022 (in thousands) Total use of cash and cash equivalents for capital expenditures $ (100,916) $ (187,716) $ (248,097) (Increase) decrease in accrued capital expenditures (16,710) 23,863 (19,247) Capital expenditures (accrued) $ (117,626) $ (163,853) $ (267,344) Cash flows provided by (used in) financing activities .
Year Ended December 31, 2025 2024 2023 (in thousands) Total use of cash and cash equivalents for capital expenditures $ (300,165) $ (100,916) $ (187,716) (Increase) decrease in accrued capital expenditures (18,344) (16,710) 23,863 Capital expenditures (accrued) $ (318,509) $ (117,626) $ (163,853) Cash flows provided by (used in) financing activities .
Results of Operations Comparison of the Year Ended December 31, 2023 and 2022 Operating Revenues and Operating Income Our operating revenues and other income from operations include the activity from the sale of natural gas, NGLs, and oil, midstream revenues, gains and losses on our derivative contracts and on the sale of assets, marketing revenues, and other income from operations.
Results of Operations Comparison of the Year Ended December 31, 2024 and 2023 Operating Revenues and Operating Income Our operating revenues and other income from operations include the activity from the sale of natural gas, NGLs, and oil, midstream revenues, gains and losses on our derivative contracts and on the sales of our business and assets, marketing revenues, Section 45Q tax credits, related party revenues, and other income from operations.
The decrease was also due to the impact of commodity price decreases , excluding the effect of derivative settlements, which resulted in a $1.6 million decrease in year-over-year revenues (calculated as the change in the year-over-year average price times current period production volumes).
The decrease was also due to the impact of commodity price decreases , excluding the impact of derivative settlements, which accounted for a $0.2 million decrease in the year-over-year revenues (calculated as the change in the year-over-year average price times current year's production volumes).
Contributing to the cash inflow during the year ended December 31, 2024 were the total proceeds from the sale of Chaffee and certain non-operated upstream assets held by Chelsea of $132.6 million.
The increase in cash inflows of $213.9 million was due to the $132.6 million of total proceeds from the sale of Chaffee and certain non-operated upstream assets held by Chelsea during the year ended December 31, 2024.
For more information about our joint ventures with BPPUS, see “ Risk Factors - Risks Related to Our Power Generation Business - We operate our power generation business through a joint venture which we do not control ” and “ Risk Factors - Risks Related to Our CCUS Business - We operate the Cotton Cove Project through a joint venture that requires the consent of BPPUS for certain material actions. ” Internal Controls and Procedures As an emerging growth company, we are not currently required to comply with the SEC’s rules implementing Section 404 of the Sarbanes-Oxley Act, and therefore are not required to make a formal assessment of the effectiveness of our internal control over financial reporting for that purpose.
For more information about our joint ventures with BPPUS, see “ — Risk Factors — Risks Related to Our Power Generation Business — We operate our power generation business through a joint venture that requires the consent of BPPUS for certain material actions. ” and “ Risk Factors — Risks Related to Our CCUS Business — We operate the Cotton Cove Project through a joint venture that requires the consent of BPPUS for certain material actions. ” Internal Controls and Procedures As an accelerated filer, we are required to comply with the SEC’s rules implementing Section 404(a) of the Sarbanes-Oxley Act of 2022.
The assets sold had an approximate carrying value of $97.3 million, which resulted in a gain on the sale of Chaffee of $7.1 million. Gains on Sales of Assets For the year ended December 31, 2024 , we sold other properties for $5.0 million in proceeds, which resulted in a gain on the sale of these properties of $3.6 million.
Gains (Losses) on Sales of Assets, Net For the year ended December 31, 2024, we sold other properties for $5.0 million in proceeds, which resulted in a gain on the sale of these properties of $3.6 million.
For further discussion on our derivative contracts, see Note 7 - Derivative Instruments in Item 8 of Part II, “ Financial Statements and Supplementary Data. ” The following is a comparison of average pricing excluding and including the effects of derivatives: Year Ended December 31, 2024 2023 2022 Average prices: Natural gas ($/Mcf): Average NYMEX Henry Hub price $ 2.27 $ 2.74 $ 6.64 Average natural gas realized price (excluding derivatives) $ 1.69 $ 2.04 $ 6.02 Average natural gas realized price (including derivatives) (1) $ 2.10 $ 2.23 $ 3.72 Differential $ (0.58) $ (0.70) $ (0.62) NGLs ($/Bbl): Average NGL realized price (excluding derivatives) $ 16.79 $ 17.80 $ 30.58 Average NGL realized price (including derivatives) (1) $ 17.19 $ 17.55 $ 27.78 Oil ($/Bbl): Average oil realized price $ 68.81 $ 70.97 $ 84.76 High and low daily spot prices: Oil ($/Bbl): High NYMEX WTI $ 87.69 $ 93.67 $ 123.64 Low NYMEX WTI $ 66.73 $ 66.61 $ 71.05 Natural gas ($/Mcf): High NYMEX Henry Hub $ 13.20 $ 3.78 $ 9.85 Low NYMEX Henry Hub $ 1.21 $ 1.74 $ 3.46 ___________________________________ (1) Impact of derivatives prices excludes $13.3 million and $46.7 million of gains on derivative contract terminations for the years ended December 31, 2024 and 2023, respectively, and $158.4 million of losses on derivative contract terminations for the year ended December 31, 2022. 92 Table of Contents Results of Operations Comparison of the Year Ended December 31, 2024 and 2023 Operating Revenues and Operating Income Our operating revenues and other income from operations include the activity from the sale of natural gas, NGLs, and oil, midstream revenues, gains and losses on our derivative contracts and on the sales of our business and assets, marketing revenues, related party revenues, and other income from operations.
For further discussion on our derivative contracts, see Note 7 - Derivative Instruments in Item 8 of Part II, “ Financial Statements and Supplementary Data. ” The following is a comparison of average pricing excluding and including the effects of derivatives: 96 Table of Contents Year Ended December 31, 2025 2024 2023 Average prices Natural gas ($/Mcf) Average NYMEX Henry Hub price $ 3.43 $ 2.27 $ 2.74 Average natural gas realized price (excluding derivatives) $ 2.78 $ 1.69 $ 2.04 Average natural gas realized price (including derivatives) (1) $ 2.75 $ 2.10 $ 2.23 Differential $ (0.65) $ (0.58) $ (0.70) NGLs ($/Bbl) Average NGL realized price (excluding derivatives) $ 17.00 $ 16.79 $ 17.80 Average NGL realized price (including derivatives) (1) $ 16.84 $ 17.19 $ 17.55 Oil ($/Bbl) Average oil realized price $ 59.50 $ 68.81 $ 70.97 High and low daily spot prices Oil ($/Bbl) High NYMEX WTI $ 80.73 $ 87.69 $ 93.67 Low NYMEX WTI $ 55.44 $ 66.73 $ 66.61 Natural gas ($/Mcf) High NYMEX Henry Hub $ 9.86 $ 13.20 $ 3.78 Low NYMEX Henry Hub $ 2.65 $ 1.21 $ 1.74 ___________________________________ (1) Impact of derivatives prices excludes $13.3 million and $46.7 million of gains on derivative contract terminations for the years ended December 31, 2024 and 2023, respectively.
Beginning with the fiscal quarter ending September 30, 2024, the RBL Credit Agreement requires BKV Upstream Midstream and its restricted subsidiaries to always hedge not less than 50% of projected production from their proved developed producing reserves for the subsequent 24 calendar month period immediately following such required delivery date.
The RBL Credit Agreement requires BKV Upstream Midstream and its restricted subsidiaries to always hedge not less than 50% of reasonably anticipated projected production from their proved developed producing reserves for the subsequent 24 calendar month period immediately following the date financial statements are required to be delivered under the RBL Credit Agreement for each fiscal quarter.
Earnings from our equity affiliate was $16.9 million for the year ended December 31, 2023 which was a change of $8.4 million from $8.5 million compared to the same period in 2022 . Earnings from our equity affiliate is related to our investment in, and our proportionate share in the income or losses of, the BKV-BPP Power Joint Venture.
Earnings from our equity affiliate was $14.9 million for the year ended December 31, 2025, which was an increase of $4.5 million, from $10.4 million for the year ended December 31, 2024. Earnings from our equity affiliate is related to our investment in, and our proportionate share in the income or losses of the BKV-BPP Power Joint Venture.
Off-Balance Sheet Arrangements We may enter into off-balance sheet arrangements and transactions that could give rise to material off-balance sheet arrangements. As of December 31, 2024, our material off-balance sheet arrangements and transactions included volume commitments of $320.6 million and letters of credit of $14.1 million against the RBL Credit Agreement.
Off-Balance Sheet Arrangements We may enter into off-balance sheet arrangements and transactions that could give rise to material off-balance sheet arrangements. As of December 31, 2025, our material off-balance sheet arrangements and transactions included natural gas transportation commitments of $259.4 million and letters of credit of $15.0 million against the RBL Credit Agreement.
The impact of commodity price decreases , excluding the effect of derivative settlements, resulted in a $994.3 million decrease in year-over-year revenues (calculated as the change in the year-over-year average price times current year production volumes).
The impact of commodity price increases, excluding the effect of derivative settlements, provided a $265.6 million increase in year-over-year revenues (calculated as the change in the year-over-year average price times current year's production volumes).
The RBL Credit Agreement is secured by substantially all of the assets of BKV Corporation, BKV Upstream Midstream, and its restricted subsidiaries that are guarantors, and upon an event of default the agent under the RBL Credit Agreement could commence foreclosure proceedings.
The RBL Credit Agreement is 109 Table of Contents secured by substantially all of BKV Upstream Midstream's assets and those of the guarantors, and upon an event of default the agent under the RBL Credit Agreement could commence foreclosure proceedings.
BKV-BPP Power and BKV-BPP Cotton Cove Joint Ventures Under the terms of the BKV-BPP Power LLC Agreement and BKV-BPP Cotton Cove LLC Agreement, we do not have the ability to unilaterally cause BKV-BPP Power or BKV-BPP Cotton Cove to make distributions. During the year ended December 31, 2024, no distributions were made by BKV-BPP Power or BKV-BPP Cotton Cove.
BKV-BPP Power and BKV-BPP Cotton Cove Joint Ventures Under the terms of the BKV-BPP Power LLC Agreement and BKV-BPP Cotton Cove LLC Agreement, as applicable, we do not have the ability to unilaterally cause BKV-BPP Power or BKV-BPP Cotton Cove to make distributions.
Our related party revenues were $4.3 million for the year ended December 31, 2023 , as compared to $2.7 million for the year ended December 31, 2022 .
Our related party revenues were $3.1 million for the year ended December 31, 2024 , compared to $3.6 million for the year ended December 31, 2023 .
Derivative Gains (Losses), Net For the year ended December 31, 2023 , we had net realized and unrealized gains on derivative contracts of $238.7 million compared to net realized and unrealized losses on derivative contracts of $629.7 million for the year ended December 31, 2022 .
Derivative Gains (Losses), Net For the year ended December 31, 2025 , we had net realized and unrealized gains on derivative contracts of $105.1 million compared to net realized and unrealized losses on derivative contracts of $34.2 million for the year ended December 31, 2024.
However, if certain events occur prior to the end of such five-year period, including if we become a “large accelerated filer,” our gross revenues for any fiscal year equal or exceed 106 Table of Contents $1.235 billion or we issue more than $1.0 billion of non-convertible debt in any three-year period, we will cease to be an emerging growth company prior to the end of such five-year period.
However, if certain events occur prior to the end of such five-year period, including if (i) we become a “large accelerated filer,” which requires that the market value of our common equity held by non-affiliates be at least $700 million as of the end of the most recently completed second fiscal quarter, (ii) our gross revenues for any fiscal year equal or exceed $1.235 billion, or (iii) we issue more than $1.0 billion of non-convertible debt in any three-year period, then we will cease to be an emerging growth company prior to the end of such five-year period.
Other Revenue Other revenues were $4.0 million for the year ended December 31, 2023 , as compared to $0.1 million for the year ended December 31, 2022 .
Other revenues was $6.6 million for the year ended December 31, 2024 , compared to $4.0 million for the year ended December 31, 2023 .
However, any additional capital contributions to BKV-BPP Power must be approved by a majority of BKV-BPP Power 's ten member board of managers, five of whom are appointed by us and five of whom are appointed by BPPUS.
However, following the closing of the BKV-BPP Power Joint Venture Transaction on January 30, 2026, any additional capital contributions to BKV-BPP Power must be approved by a majority of BKV-BPP Power 's twelve member board of managers, nine of whom are appointed by us and three of whom are appointed by BPPUS.
The decrease was primarily due to the payment in full of the loan under the $116 Million Loan Agreement (as defined herein) in 2022 , which provided nine months of interest compared to none in 2023 .
The decrease was primarily due to the payment in full of the loan with BNAC in 2023 , which provided nine months of interest compared to none in 2024 .
The decrease was driven by lower production volumes during the year ended December 31, 2023 , which accounted for a $1.8 million decrease in year-over-year revenues (calculated as the change in year-over-year volumes times the prior year average price).
The increase was due to higher production volumes during the year ended December 31, 2025, which accounted for a $5.5 million increase in year-over-year revenues (calculated as the change in year-over-year volumes times the prior year's average price).
This was offset by higher production volumes, primarily from the 2022 Barnett Assets, during the year ended December 31, 2023 , which accounted for a $193.8 million increase in year-over-year revenues (calculated as the change in year-over-year volumes times the prior year average price).
The increase was due to higher production volumes during the year ended December 31, 2025, which accounted for a $4.4 million increase in year-over-year revenues (calculated as the change in year-over-year volumes times the prior year's average price).
See Item 1A of Part I, “Risk Factors” and under “Cautionary Note Regarding Forward-Looking Statements.” Overview We are a forward thinking, growth driven energy company focused on creating value for our stockholders through the organic development of our properties as well as accretive acquisitions.
See Item 1A of Part I, “Risk Factors” and under “Cautionary Note Regarding Forward-Looking Statements.” Overview We are a forward-thinking, growth-driven energy company focused on creating long-term risk-adjusted stockholder value through the development of natural gas producing assets, the ownership and operation of natural gas-fired power generation assets, and selective accretive acquisitions.
Net cash provided by operating activities decreased during the year ended December 31, 2024 compared to the year ended December 31, 2023 due to a $41.5 million decrease in income from operations (excluding net unrealized gains (losses), depreciation, depletion, amortization, and accretion, equity-based compensation, and gain on sales of assets), resulting from lower natural gas prices compared to 2023, a $17.3 million decrease in working capital, $10.0 million in distributions from the BKV-BPP Power Joint Venture made in 2023, and $3.9 million of transaction costs associated with the sale of Chaffee and certain non-operated upstream assets in Chelsea.
The decrease of $4.5 million was due to a $41.5 million decrease in income from operations (excluding non-cash items), resulting from lower natural gas prices compared to 2023, an unfavorable $17.3 million change in working capital, $10.0 million in distributions from the BKV-BPP Power Joint Venture made in 2023, and $3.9 million of transaction costs associated with the sale of Chaffee and certain non-operated upstream assets in Chelsea.
We terminated the Term Loan Credit Agreement concurrently with the repayment of such outstanding borrowings. 103 Table of Contents RBL Credit Agreement On June 11, 2024, BKV Corporation, as guarantor, and BKV Upstream Midstream, as borrower, entered into the RBL Credit Agreement with Citibank, N.A., as the administrative agent, and the financial institutions party thereto.
Loan Agreements and Credit Facilities RBL Credit Agreement On June 11, 2024, BKV Corporation, as a guarantor, and BKV Upstream Midstream, as borrower, entered into the RBL Credit Agreement with Citibank, N.A., as the administrative agent, and the financial institutions party thereto. The RBL Credit Agreement includes a maximum credit commitment of $1.5 billion.
The RBL Credit Agreement includes customary equity cure rights that will enable us to cure certain breaches of the minimum current ratio covenant or the maximum net leverage ratio covenant. The RBL Credit Agreement generally includes customary events of default for a reserve-based credit facility, some of which allow for an opportunity to cure.
The RBL Credit Agreement includes customary equity cure rights that will enable us to cure certain breaches of the minimum current ratio covenant or the maximum net leverage ratio covenant (subject to certain limitations in the RBL Credit Agreement).
Operational and Financial Highlights Below are some highlights of our operating and financial results for the year ended December 31, 2024. • Production of natural gas, NGLs, and oil was 288.4 Bcfe. • Average realized product prices, excluding the impact of settled derivatives, were $1.93 per Mcfe. • Production revenues were $557.6 million and midstream revenues were $12.6 million. • Lease operating expense was $132.3 million, or $0.46 per Mcfe. • Net income (loss) was $(142.9) million. • Net cash provided by operating activities was $118.5 million. • Accrued capital expenditures were $117.6 million.
Operational and Financial Highlights Below are some highlights of our operating and financial results for the year ended December 31, 2025. • Production of natural gas, NGLs, and oil was 305.0 Bcfe, or 835.5 MMcfe/d. • Average realized product prices, excluding the impact of settled derivatives, were $2.81 per Mcfe. 94 Table of Contents • Production revenues were $857.6 million and midstream revenues were $10.5 million. • Lease operating expense was $145.6 million, or $0.48 per Mcfe. • Net income attributable to BKV was $173.1 million. • Net cash provided by operating activities was $242.7 million. • Accrued capital expenditures were $318.5 million.
We expect our owned and operated upstream and natural gas midstream businesses to achieve net zero Scope 1 and Scope 2 emissions by the early 2030s, and net zero Scope 1, 2, and 3 emissions by the late 2030s. We maintain a “closed-loop” approach to our net zero emissions goal through the operation of our four business lines.
As part of our ongoing operations, we expect our owned and operated upstream and natural gas midstream businesses to achieve net-zero Scope 1 and Scope 2 greenhouse gas emissions during the early 2030s and net-zero Scope 1, Scope 2, and Scope 3 emissions by the late 2030s.
Our core business is to produce natural gas from our owned and operated upstream businesses, which are supported by our four business lines: natural gas production; our natural gas midstream business; power generation; and CCUS.
Our core businesses are the production of natural gas and the generation of natural gas-fired power from our owned and operated assets, supported by a closed-loop strategy enabled by our upstream, midstream, power, and CCUS businesses. Our operations are supported by four business lines: natural gas production, natural gas midstream, power generation, and CCUS.
The impact of commodity price decreases , excluding the effect of derivative settlements, provided a $134.9 million decrease in year-over-year revenues (calculated as the change in 97 Table of Contents the year-over-year average price times current period production volumes).
The increase was offset by the impact of commodity price decreases, excluding the effect of derivative settlements, which accounted for a $1.5 million decrease in the year-over-year revenues (calculated as the change in the year-over-year average price times current year's production volumes).
We will continue to monitor commodity prices and overall market conditions and can adjust our rig cadence up or down in response to changes in commodity prices and overall market conditions.
We will continue to monitor commodity prices and overall market conditions and can adjust our rig cadence up or down in response to changes in commodity prices and overall market conditions. On January 14, 2026, we entered into a manufacturing reservation agreement related to a planned power generation project.
This was offset by higher production volumes, primarily from the 2022 Barnett Assets, during the year ended December 31, 2023 , which accounted for a $11.2 million increase in year-over-year revenues (calculated as the change in year-over-year volumes times the prior year average price).
The increase was also due to higher production volumes during the year ended December 31, 2025, which accounted for a $24.0 million increase in year-over-year revenues (calculated as the change in year-over-year volumes times the prior year's average price).
Other Income (Expense) Gains on contingent consideration liabilities. We recognized a gain on contingent consideration liabilities accruing as an earnout obligation under the purchase agreements executed in connection with the Devon Barnett Acquisition and the Exxon Barnett Acquisition.
We recognized a gain on contingent consideration liabilities accruing as an earnout obligation under the purchase agreements executed in connection with the Devon Barnett Acquisition and the Exxon Barnett Acquisition. The gain on contingent consideration liabilities was $9.7 million in 2024, compared to $38.4 million in 2023, which was a decrease of $28.7 million.
Related party revenues increased during the year ended December 31, 2024 compared to the year ended December 31, 2023 primarily due to an increase in Section 45Q tax credits of $13.3 million from the injection of CO 2 waste in our Barnett Zero well, which started in the fourth quarter of 2023.
Section 45Q Tax Credits Our Section 45Q tax credits increased by $13.3 million to $14.0 million for the year ended December 31, 2024 from $0.7 million for the year ended December 31, 2023. This increase was due to higher volumes of CO 2 waste sequestered in 2024, which started in the fourth quarter of 2023.
This decrease was primarily due to the divestiture of Chaffee of $2.6 million as we sold our Repsol Midstream Interest in connection with this sale. The remainder of the decrease was due to changes in deal structures that reduced midstream transportation revenue while increasing third party gas sales.
The remainder of the decrease was due to the changes in deal structures that reduced midstream transportation revenue while increasing third party gas sales.
Other Operating Expenses Other operating expenses were $12.6 million , or $0.04 per Mcfe, for the year ended December 31, 2023 , which was an increase of $9.0 million from $3.6 million , or $0.01 per Mcfe, for the year ended December 31, 2022 .
Other Operating Expenses Other operating expenses were $54.9 million, or $0.18 per Mcfe, for the year ended December 31, 2025, which was an increase of $35.5 million, from $19.4 million, or $0.07 per Mcfe, for the year ended December 31, 2024.
During the years ended December 31, 2024, 2023, and 2022, cash paid for capital expenditures was $100.9 million, $187.7 million, and $248.1 million, respectively. Our current estimated budget for total capital expenditures in 2025 is approximately $320 million to $380 million. Capital expenditures for our operated properties are largely discretionary and within our control.
During the years ended December 31, 2025, 2024, and 2023, cash paid for capital expenditures was $300.2 million, $100.9 million, and $187.7 million, respectively. Our current estimated budget for total accrued capital expenditures in 2026 is approximately $410 million to $560 million on a Company-wide basis.
Operating cash flow fluctuations are substantially driven by realized commodity prices, production volumes, and operating expenses. Prices for natural gas and NGLs have historically been volatile, primarily as a result of supply and demand, pipeline infrastructure constraints, basis differentials, inventory storage levels, and seasonal influences.
Prices for natural gas and NGLs have historically been volatile, primarily as a result of supply and demand, pipeline infrastructure constraints, basis differentials, inventory storage levels, and seasonal influences. We are unable to predict future commodity prices and therefore cannot provide assurance about future levels of cash provided by operating activities. Cash flows provided by (used in) investing activities .
The drivers of the current period inflow were the $258.5 million and $117.0 million of advances received from the Revolving Credit Facilities and Revolving Credit Agreement, respectively. In addition, we received a capital contribution from BNAC in the amount of $150.0 million in exchange for 7,500,000 shares of our common stock.
Net cash provided by financing activities was $66.7 million for the year ended December 31, 2023, which consisted of $258.5 million and $117.0 million of advances received from the Revolving Credit Facilities and Revolving Credit Agreement, respectively. In addition, we received $150.0 million of capital contributions from BNAC in exchange for 7,500,000 shares of our common stock.
The $9.7 million gain compared to the $38.4 million gain was primarily attributable to the prior period’s gain on contingent consideration liabilities with the Devon Barnett Acquisition of $25.0 million compared to the current period's gain of $7.5 million , as well as the prior period's gain on contingent consideration liabilities with the Exxon Barnett Acquisition of $13.4 million compared to the current period's gain of $2.2 million .
The decrease was primarily attributable to lower gains on contingent consideration liabilities with the Devon Barnett Acquisition and the Exxon Barnett Acquisition. Gains related to the Devon Barnett Acquisition were $7.5 million in 2024 compared to $25.0 million in 2023, and gains related to the Exxon Barnett Acquisition were $2.2 million in 2024 compared to $13.4 million in 2023.
Gathering and Transportation Gathering and transportation expenses were $249.0 million , or $0.79 per Mcfe, for the year ended December 31, 2023 , which was an increase of $40.2 million , or 19% , from $208.8 million , or $0.75 per Mcfe, for the year ended December 31, 2022 .
Gathering and Transportation Gathering and transportation expenses were $250.8 million, or $0.82 per Mcfe, for the year ended December 31, 2025, which was an increase of $28.5 million, or 13%, from $222.4 million, or $0.77 per Mcfe, for the year ended December 31, 2024.
Capital Resources Historically, our primary sources of capital and liquidity have consisted of internally generated cash flows from operations, together with loans and capital contributions from our majority stockholder, BNAC. We also enter into financial instruments to reduce the impact of commodity price volatility and provide a level of certainty and stability around of cash flows.
We also enter into financial instruments to reduce the impact of commodity price volatility and provide a level of certainty and stability around cash flows.
Interest expense from related parties was $7.1 million for the year ended December 31, 2023 , which was a decrease of $3.7 million from $10.8 million for the year ended December 31, 2022 .
Interest income was $1.6 million for the year ended December 31, 2025 , which was a decrease of $2.3 million, from $3.9 million for the year ended December 31, 2024 .