Biggest changeEventually, the oil and gas reserves under the Company’s current land holdings will be depleted. Timber income is derived from sales of timber on Company lands. The timber income will fluctuate depending on our ability to secure stumpage agreements in the regional markets, timber stand age, and/or stumpage commodity prices. Timber is a renewable resource that the Company actively manages.
Biggest changeThe Company’s timber income will fluctuate depending on our ability to secure stumpage agreements in the regional markets, timber stand age, and/or stumpage commodity prices. Timber is a renewable resource that the Company actively manages. Surface income is earned from various recurring and non-recurring sources. Recurring surface income is earned from lease arrangements for farming, recreational and commercial uses.
These include opportunities for growth though the acquisitions of land or other assets or business combinations, dispositions of assets and reinvestment of the proceeds, and other alternatives.
These include opportunities for growth though the acquisitions of land or other assets, business combinations, dispositions of assets and reinvestment of the proceeds, and other alternatives.
When evaluating improved real estate for purchase, the Company will consider characteristics including, but not limited to, geographic location, quality of existing revenue streams, and/or quality of the improvements. The Company’s Board of Directors regularly evaluates a range of strategic alternatives that could increase shareholder value, and the Board and management conduct due diligence activities in connection with such alternatives.
When evaluating improved real estate for purchase, the Company will consider characteristics including, but not limited to, geographic location, quality of existing revenue streams, and/or quality of the improvements. 9 The Company’s Board of Directors regularly evaluates a range of strategic alternatives that could increase shareholder value, and the Board and management conduct due diligence activities in connection with such alternatives.
Non-recurring surface income can include such activities as pipeline right of ways, and temporary worksite rentals. 7 In managing its lands, the Company relies on and has established relationships with real estate, forestry, environmental and agriculture consultants as well as attorneys with legal expertise in general corporate matters, real estate, and minerals.
Non-recurring surface income can include such activities as pipeline right of ways, and temporary worksite rentals. In managing its lands, the Company relies on and has established relationships with real estate, forestry, environmental and agriculture consultants as well as attorneys with legal expertise in general corporate matters, real estate, and minerals.
The Company has identified demand in those areas for ranchette-style lots, which consist of more than three acres each, and the Board of Directors and management believe this project will allow the Company to realize a return on its investment in the applicable lands after payment of expenses. The Company has completed and recorded plats for three subdivisions.
The Company has identified demand in those areas for ranchette-style lots, which consist of more than three acres each, and the Board of Directors and management believe this project will allow the Company to realize a return on its investment in the applicable lands after payment of expenses. The Company has completed and recorded plans for three subdivisions.
ITEM 7. MANAGEMENT ’ S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion of our financial condition and results of operations should be read in conjunction with our unaudited condensed consolidated financial statements and the notes to those financial statements appearing elsewhere in this Report.
ITEM 7. MANAGEMENT ’ S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion of our financial condition and results of operations should be read in conjunction with our audited condensed consolidated financial statements and the notes to those financial statements appearing elsewhere in this Report.
The three subdivisions are located on approximately 415 acres in Calcasieu Parish and approximately 160 acres in Beauregard Parish and contain an aggregate of 39 lots. As of December 31, 2022, the Company has closed on the sale of 21 of the 39 lots.
The three subdivisions are located on approximately 415 acres in Calcasieu Parish and approximately 160 acres in Beauregard Parish and contain an aggregate of 39 lots. As of December 31, 2023, the Company has closed on the sale of 21 of the 39 lots.
Recent Developments In the first quarter of 2019, the Company began developing several ranchette-style subdivisions on certain of its lands in Calcasieu and Beauregard Parishes using existing road rights of way.
Recent Developments In 2019, the Company began developing several ranchette-style subdivisions on certain of its lands in Calcasieu and Beauregard Parishes using existing road rights of way.
For the year ended December 31, 2022, this consisted of purchases of certificates of deposit of $1,000,000, costs of reforesting timber of $16,461, and purchase of property and equipment of $12,835, offset by sales of mutual funds of $511,559 and proceeds from the sale of fixed assets of $18,972.
For the year ended December 31, 2022, this consisted of purchases of certificates of deposit of $1,000,000, costs of reforesting timber of $16,461, purchases of property and equipment of $12,271, and purchases of land of $564, offset by sales of mutual funds of $511,559 and proceeds from the sale of fixed assets of $18,972.
These variances are due to the normal variations in year to year costs, which correlate directly with variations in revenues. Timber costs increased for the year ended December 31, 2022 as compared to 2021 by $16,980. This is primarily due to increased timber management costs.
These variances are due to the normal variations in year to year costs, which correlate directly with variations in revenues. Timber costs decreased for the year ended December 31, 2023 as compared to 2022 by $16,063. This is primarily due to decreased timber management costs.
These revenues are dependent on oil and gas producers’ activities, are not predictable and can vary significantly from year to year. Timber Timber revenues were 20% and 20% of total revenues for 2022 and 2021, respectively. Timber revenues increased for the year ended December 31, 2022, as compared to the year ended December 31, 2021, by $68,872.
These revenues are dependent on oil and gas producers’ activities, are not predictable and can vary significantly from year to year. Timber Timber revenues were 10% and 20% of total revenues for 2023 and 2022, respectively. Timber revenues decreased for the year ended December 31, 2023, as compared to the year ended December 31, 2022, by $65,827.
Net cash provided by (used in) financing activities was $(176,592) and $0 for the year ended December 31, 2022, and 2021, respectively. For the year ended December 31, 2022, this consisted of repurchases of common stock of $176,592.
Net cash used in financing activities was $87,156 and $176,592 for the year ended December 31, 2023, and 2022, respectively. For the year ended December 31, 2023, this consisted of repurchases of common stock of $87,156. For the year ended December 31, 2022, this consisted of repurchases of common stock of $176,592.
Surface revenues increased for the year ended December 31, 2022, as compared to 2021, by $60,229. This increase is reflective of increased economic activity in the region, including industrial project development and pipeline construction. Costs and Expenses Oil and gas costs increased for the year ended December 31, 2022 as compared to 2021 by $8,627.
Surface revenues increased for the year ended December 31, 2023, as compared to 2022, by $662,039. This increase is reflective of sustained robust economic activity in the region, including industrial project development and pipeline construction. Costs and Expenses Oil and gas costs decreased for the year ended December 31, 2023 as compared to 2022 by $8,635.
The increase in gas revenues was due to an increase in the average price per MCF and an increase in net gas produced. The following eight fields produced 94.31% of the Company’s oil and gas revenues in 2022. The following table shows the number of barrels of oil (Bbl Oil) and MCF of gas (MCF Gas) produced from these fields.
The decrease in gas revenues was due to a decrease in the average price per MCF and a decrease in net gas produced. The following eight fields produced 96.70% of the Company’s oil and gas revenues in 2023. The following table shows the number of barrels of oil (Bbl Oil) and MCF of gas (MCF Gas) produced from these fields.
Gas revenues increased for the year ended December 31, 2022, as compared to 2021, by $71,895. As indicated from the schedule above, the increase in oil revenues was due to an increase in net oil produced and an increase in the average oil sales price per barrel.
Gas revenues decreased for the year ended December 31, 2023, as compared to 2022, by $76,809. As indicated from the schedule above, the decrease in oil revenues was due to a decrease in net oil produced and a decrease in the average oil sales price per barrel.
The following schedule summarizes barrels and MCF produced and average price per barrel and per MCF for the years ended December 31, 2022 and 2021: Years Ended December 31, 2022 2021 Net oil produced (Bbl)(2) 4,719 5,072 Average oil sales price (per Bbl)(1,2) $ 96.48 $ 63.92 Net gas produced (MCF) 14,891 10,410 Average gas sales price (per MCF)(1) $ 7.31 $ 3.55 (1) Before deduction of production costs and severance taxes (2) Excludes plant products Oil revenues increased for the year ended December 31, 2022, as compared to 2021, by $131,079.
The following schedule summarizes barrels and MCF produced and average price per barrel and per MCF for the years ended December 31, 2023 and 2022: Years Ended December 31, 2023 2022 Net oil produced (Bbl)(2) 3,826 4,719 Average oil sales price (per Bbl)(1,2) $ 79.08 $ 96.48 Net gas produced (MCF) 8,976 14,891 Average gas sales price (per MCF)(1) $ 3.57 $ 7.31 (1) Before deduction of production costs and severance taxes (2) Excludes plant products Oil revenues decreased for the year ended December 31, 2023, as compared to 2022, by $152,705.
Outlook for Fiscal Year 2023 The Company will continue to consider and evaluate commercial, agricultural and timber lands, and other business opportunities for acquisitions and to evaluate its current holdings for divestiture.
Outlook for Fiscal Year 2024 The Company will continue to consider and evaluate commercial, agricultural and timber lands, and other business opportunities for acquisitions and to evaluate its current holdings for divestiture. The Company will consider purchases outside of southwest Louisiana and will consider developing its properties for commercial or residential purposes.
These commodity prices are affected by numerous factors and uncertainties external to CKX’s business and over which it has no control, including the global supply and demand for oil and gas, and domestic and global economic conditions, among other factors. CKX has small royalty interests in 20 different producing oil and gas fields.
These commodity prices are affected by numerous factors and uncertainties external to CKX’s business and over which it has no control, including the global supply and demand for oil and gas, the effect of the COVID-19 pandemic and government responses to the pandemic on supply and demand, geopolitical conditions and domestic and global economic conditions, among other factors.
Analysis of Cash Flows Net cash provided by (used in) operating activities changed by $677,364 to $413,691 for the year ended December 31, 2022, compared to ($263,673) for the year ended December 31, 2021.
Analysis of Cash Flows Net cash provided by operating activities increased by $463,262 to $876,953 for the year ended December 31, 2023, compared to $413,691 for the year ended December 31, 2022.
Field Bbl Oil MCF Gas South Bear Head Creek 2,139 948 Reeves 608 354 Gonzales County 830 290 Castor Creek 406 - Cowards Gully 1,257 - South Lake Charles 209 2,239 Lake Arthur 106 2,186 South Elton 50 4,323 9 The following eight fields produced 96.42% of the Company’s oil and gas revenues in 2021.
Field Bbl Oil MCF Gas South Bear Head Creek 2,139 948 Reeves 608 354 Gonzales County 830 290 Castor Creek 406 - Cowards Gully 1,257 - South Lake Charles 209 2,239 Lake Arthur 106 2,186 South Elton 50 4,323 11 Lease and geophysical revenues increased for the year ended December 31, 2023, as compared to 2022, by $13,413.
In the opinion of management, cash and cash equivalents are adequate for projected operations and possible land acquisitions. The Company’s Board of Directors regularly evaluates a range of strategic alternatives that could increase shareholder value, and the Board and management conduct due diligence activities in connection with such alternatives.
The Company’s Board of Directors regularly evaluates a range of strategic alternatives that could increase shareholder value, and the Board and management conduct due diligence activities in connection with such alternatives. These include opportunities for growth though the acquisitions of land or other assets or business combinations, dispositions of assets and reinvestment of the proceeds, and other alternatives.
The size of each royalty interest is determined by the Company’s net ownership in the acreage unit for the well. CKX’s royalty interests range from 0.0045% for the smallest to 7.62% for the largest. As the Company does not own or operate the wells, it does not have access to any reserve information.
CKX has small royalty interests in 20 different producing oil and gas fields. The size of each royalty interest is determined by the Company’s net ownership in the acreage unit for the well. CKX’s royalty interests range from 0.0045% for the smallest to 7.62% for the largest.
Gain on Sale of Land and Equipment Gain on sale of land was $18,972 and $1,025,735 for the years ended December 31, 2022 and 2021, respectively. For the year ended December 31, 2022, this consisted of a gain on the sale of two tracts of land.
For the year ended December 31, 2023, this consisted of a gain on sale of two parcels of land. For the year ended December 31, 2022, this consisted of a gain on the sale of two parcels of land.
Stumpage prices have improved year over year, and management is optimistic they will continue to improve. The Company will seek to enter into additional stumpage agreements. The Company began directly managing its lands in 2017, except for approximately 5,030 acres of timber property in which the Company owns an undivided 1/6 interest, which is managed by Walker Louisiana Properties.
The Company began directly managing its lands in 2017, except for approximately 5,030 acres of timber property in which the Company owns an undivided 1/6 interest, which is managed by Walker Louisiana Properties. The Company believes direct land management and continuing economic activity in southwest Louisiana may be a catalyst for increased surface revenue.
A breakdown of oil and gas revenues for the years ended December 31, 2022, as compared to 2021 are as follows: Years Ended December 31, 2022 2021 Change from Prior Year Percent Change from Prior Year Oil $ 455,277 $ 324,198 $ 131,079 40.4 % Gas 108,852 36,957 71,895 194.5 % Lease and geophysical 32,626 3,752 28,874 769.6 % Total revenues $ 596,755 $ 364,907 $ 231,848 63.5 % CKX received oil and/or gas revenues from 95 and 73 wells during the years ended December 31, 2022 and 2021, respectively.
A breakdown of oil and gas revenues for the years ended December 31, 2023, as compared to 2022 are as follows: Years Ended December 31, 2023 2022 Change from Prior Year Percent Change from Prior Year Oil $ 302,572 $ 455,277 $ (152,705 ) (33.5 )% Gas 32,043 108,852 (76,809 ) (70.6 )% Lease and geophysical 46,039 32,626 13,413 41.1 % Total revenues $ 380,654 $ 596,755 $ (216,101 ) (36.2 )% CKX received oil and/or gas revenues from 72 and 95 wells during the years ended December 31, 2023 and 2022, respectively.
The change in cash provided by (used in) operating activities was attributable primarily to the increase in sales of $360,949 and a decrease in operating expenses, excluding the increase of stock-based compensation expense and gain on sale of land.
The change in cash provided by operating activities was attributable primarily to the increase in revenue of $380,111 and a decrease in operating expenses, excluding the gain on sale of land. Net cash used in investing activities was $391,315 and $498,765 for the years ended December 31, 2023 and 2022, respectively.
Components of revenues for the year ended December 31, 2022 as compared to 2021, are as follows: Years Ended December 31, 2022 2021 Change from Prior Year Percent Change from Prior Year Revenues: Oil and gas $ 596,755 $ 364,907 $ 231,848 63.5 % Timber sales 219,974 151,102 68,872 45.6 % Surface revenue 288,765 228,536 60,229 26.4 % Total revenues $ 1,105,494 $ 744,545 $ 360,949 48.5 % 8 Oil and Gas Oil and gas revenues were 54% and 49% of total revenues for 2022 and 2021, respectively.
Components of revenues for the year ended December 31, 2023 as compared to 2022, are as follows: Years Ended December 31, 2023 2022 Change from Prior Year Percent Change from Prior Year Revenues: Oil and gas $ 380,654 $ 596,755 $ (216,101 ) (36.2 )% Timber sales 154,147 219,974 (65,827 ) (29.9 )% Surface revenue 950,804 288,765 662,039 229.3 % Total revenues $ 1,485,605 $ 1,105,494 $ 380,111 34.4 % 10 Oil and Gas Oil and gas revenues were 26% and 54% of total revenues for 2023 and 2022, respectively.
For the year ended December 31, 2021, this included proceeds from the sale of fixed assets of $1,233,197, partially offset by purchases of mutual funds of $237, costs of reforesting timber of $18,606 and purchases of land of $4,063.
For the year ended December 31, 2023, this included purchases of certificates of deposit of $1,525,173, costs of reforesting timber of $20,737, offset by maturity of certificates of deposits of $1,004,603 and proceeds from the sale of fixed assets of $149,992.
Summary of Fiscal Year 2022 Results The Company’s net loss for the year ended December 31, 2022 was a decrease of $2,137,067 from net income of $819,349 for the year ended December 31, 2021.
Summary of Fiscal Year 2023 Results The Company had net income for the year ended December 31, 2023 of $142,961 compared to a net loss of $1,317,718 for the year ended December 31, 2022.
The Company has granted awards for all of the shares that are issuable under its stock incentive plan, and no further awards may be made under the plan. Results of Operations - for the years ended December 31, 2022 and 2021 Revenue Total revenues for 2022 were $1,105,494, an increase of approximately 48% when compared with 2021 revenues of $744,545.
Results of Operations - for the years ended December 31, 2023 and 2022 Revenue Total revenues for 2023 were $1,485,605, an increase of approximately 34% when compared with 2022 revenues of $1,105,494. Total revenue consists of oil and gas, timber, and surface revenues.
The Company believes direct land management and continuing economic activity in southwest Louisiana may be a catalyst for increased surface revenue. Liquidity and Capital Resources Sources of Liquidity The Company’s current assets totaled $8,307,928 and current liabilities equaled $267,176 at December 31, 2022. As of December 31, 2022, and 2021, the Company had no outstanding debt.
Liquidity and Capital Resources Sources of Liquidity The Company’s current assets totaled $9,388,882 and current liabilities equaled $495,348 at December 31, 2023. 12 As of December 31, 2023, and 2022, the Company had no outstanding debt. In the opinion of management, cash and cash equivalents are adequate for projected operations and possible land acquisitions.
General and administrative expenses increased for the year ended December 31, 2022 as compared to 2021 by $2,224,144. This is primarily due to increased officer stock-based compensation offset by a decrease in commissions and transaction fees.
General and administrative expenses decreased for the year ended December 31, 2023 as compared to 2022 by $1,425,410 This is primarily due to decreased officer share-based compensation expense. Gain on Sale of Land and Equipment Gain on sale of land was $149,992 and $18,972 for the years ended December 31, 2023 and 2022, respectively.