Biggest changeThe primary components of the $21.0 million decrease in net income include: • a $246.7 million increase in DD&A expense due to an 86% increase in daily sales volumes as a result of the Company’s successful horizontal drilling program, in addition to a 28% increase in the DD&A rate from $19.89 to $25.51 per Boe primarily as a result of significant inflationary pressures on capital costs; • a $27.3 million increase in loss on extinguishment of debt as a result of the Company refinancing its debt which resulted in the recognition of a loss thereon, which included $22.8 million of unamortized debt issuance costs and discounts and a make whole premium on the 10.625% Senior Notes of $4.5 million; • a $97.3 million increase in interest expense due to the increase in the Company’s overall indebtedness and increased amortization of debt issuance costs and discounts; • a $75.8 million increase in lease operating expenses related primarily to the increased well count and production from the Company’s successful horizontal drilling program, increased power and chemical costs, repair and maintenance costs and other inflationary pressures; • a $20.0 million increase in production and ad valorem taxes, primarily attributable to the 86% increase in daily sales volumes as a result of the Company’s successful horizontal drilling program partially offset by 21% lower production taxes on a dollar per Boe basis due to lower overall realized prices of 21%, excluding the effects of derivatives; • an $8.3 million increase in the Company’s other expenses primarily attributable to a contract settlement and repairs made in response to a fire at one of our production facilities; • a $4.1 million increase in the Company’s general and administrative expenses primarily attributable to increased employee count, salary increases and annual bonuses in addition to increased internal and external audit costs and legal expenses as a result of the growth of the Company; and • a $4.1 million increase in exploration and abandonments expense primarily due to an increase in leasehold abandonments and plugging and abandonment expenses related to legacy vertical wells; Partially offset by: • a $355.6 million increase in crude oil, NGL and natural gas revenues due to an 86% increase in daily sales volumes resulting from the Company’s successful horizontal drilling program, partially offset by a 21% decrease in average realized commodity prices per Boe, excluding the effects of derivatives; • a $87.6 million increase in the Company’s net derivative instruments gain from a $60.0 million loss to a $27.6 million gain year over year as a result of its crude oil commodity contracts entered into and the decrease in crude oil prices thereafter; • a $9.5 million decrease in the Company’s income tax expense primarily due to the net income realized during 2023 being less than the net income realized during 2022; • a $7.4 million decrease in the Company’s stock-based compensation expense as a result of fewer stock options being issued relative to the prior period; and • a $2.6 million increase in the Company’s interest income due to the increased cash on hand (interest-bearing) subsequent to the closing of the Term Loan Credit Agreement. • During the year ended December 31, 2023, average daily sales volumes totaled 45,577 Boepd, an increase of 86% over 2022, due to the Company’s successful horizontal drilling program in the Permian Basin. • Weighted average realized crude oil prices per Bbl decreased during the year ended December 31, 2023 to $78.26, excluding the effects of derivatives, compared with $94.61 for 2022.
Biggest changeThe primary components of the $120.8 million decrease in net income include: • a $76.3 million increase in DD&A expense due to an 10% increase in daily sales volumes as a result of the Company’s successful horizontal drilling program, in addition to a 7% increase in the DD&A rate from $25.51 to $27.39 per Boe primarily as a result of significant inflationary pressures on capital costs; • a $74.1 million increase in the Company’s net derivative instruments loss from a $27.6 million gain to a $46.5 million loss year over year as a result of its crude oil commodity contracts entered into and the change in crude oil prices thereafter; • a $41.9 million decrease in crude oil, NGL and natural gas revenues due to a 12% decrease in average realized commodity prices per Boe, partially offset by a 10% increase in daily sales volumes resulting from the Company’s successful horizontal drilling program, excluding the effects of derivatives; • a $20.8 million increase in interest expense due to the increase in the Company’s average overall indebtedness and the increase in overall interest rates, partially offset by decreased amortization of debt issuance costs and discounts; • a $3.8 million increase in the Company’s general and administrative expenses primarily attributable to increased employee count, salary increases and annual bonuses in addition to increased internal and external audit costs and legal expenses as a result of the growth of the Company; and • a $1.2 million increase in production and ad valorem taxes primarily attributable to an increase in ad valorem taxes, partially offset by lower production taxes as a result of lower revenues recognized by the Company; Partially offset by: • a $30.1 million decrease in the Company’s income tax expense primarily due to the net income realized during 2024 being less than the net income realized during 2023; • a $27.3 million decrease in loss on extinguishment of debt as a result of the Company refinancing its debt in 2023 which resulted in the recognition of a loss thereon, which included $22.8 million of unamortized debt issuance costs and discounts and a make whole premium on the 10.625% Senior Notes of $4.5 million; • a $13.3 million decrease in the Company’s stock-based compensation expense as a result of fewer restricted stock and stock options being issued relative to the prior period; • a $13.1 million decrease in lease operating expenses related primarily to lower chemical and treating costs, lower costs of handling produced water and lower workover costs, partially offset by increased pumper, roustabout and supervision costs, communication expenses, rental equipment and contract services; • a $5.8 million increase in the Company’s interest income due to the increased cash on hand (interest-bearing) subsequent to the closing of the Term Loan Credit Agreement in September 2023; • a $4.5 million decrease in the Company’s other expense primarily as a result of the settlement of a water treatment contract in the prior year; and • a $3.8 million decrease in the Company’s exploration and abandonment expense due to a decrease in the amount of leasehold abandonments experienced in 2024 compared to 2023. • During the year ended December 31, 2024, average daily sales volumes totaled 49,960 Boepd, an increase of 10% over 2023, due to the Company’s successful horizontal drilling program in the Permian Basin. • Weighted average realized crude oil prices per Bbl decreased during the year ended December 31, 2024 to $76.42, excluding the effects of derivatives, compared with $78.26 for 2023.
The Company’s primary sources of short-term liquidity are (i) cash and cash equivalents, including remaining cash proceeds from our recent $1.2 billion Term Loan Credit Agreement, (ii) net cash provided by operating activities, (iii) unused borrowing capacity under the Senior Credit Facility Agreement, (iv) on an opportunistic basis, other issuances of debt or equity securities and (v) other sources, such as sales of nonstrategic assets.
The Company’s primary sources of short-term liquidity are (i) cash and cash equivalents, including remaining cash proceeds from our $1.2 billion Term Loan Credit Agreement, (ii) net cash provided by operating activities, (iii) unused borrowing capacity under the Senior Credit Facility Agreement, (iv) on an opportunistic basis, other issuances of debt or equity securities and (v) other sources, such as sales of nonstrategic assets.
The Company does not carry the costs of drilling an exploratory well as an asset in its consolidated balance sheets following the completion of drilling unless both of the following conditions are met: ● The well has found a sufficient quantity of reserves to justify its completion as a producing well; and ● The Company is making sufficient progress assessing the reserves and the economic and operating viability of the project. 77 Due to the capital-intensive nature and the geographical location of certain projects, it may take an extended period of time to evaluate the future potential of an exploration project and economics associated with making a determination of its commercial viability.
The Company does not carry the costs of drilling an exploratory well as an asset in its consolidated balance sheets following the completion of drilling unless both of the following conditions are met: ● The well has found a sufficient quantity of reserves to justify its completion as a producing well; and ● The Company is making sufficient progress assessing the reserves and the economic and operating viability of the project. 78 Due to the capital-intensive nature and the geographical location of certain projects, it may take an extended period of time to evaluate the future potential of an exploration project and economics associated with making a determination of its commercial viability.
However, there are many factors beyond the Company’s control, including commodity markets, unavailability or high cost of drilling rigs, equipment, supplies, personnel, frac crews and oilfield services or supply constraints remain subject to heightened levels of uncertainty as a result of the conflicts in Russia and Ukraine and in Israel and Hamas, elevated interest rates and associated policies of the Federal Reserve, which could adversely affect HighPeak Energy.
However, there are many factors beyond the Company’s control, including commodity markets, unavailability or high cost of drilling rigs, equipment, supplies, personnel, frac crews and oilfield services or supply constraints remain subject to heightened levels of uncertainty as a result of the conflicts between Russia and Ukraine and between Israel and Hamas, elevated interest rates and associated policies of the Federal Reserve, which could adversely affect HighPeak Energy.
The Company’s proved reserve information included in this Annual Report as of December 31, 2023, 2022 and 2021 was prepared by independent petroleum engineers. Because these estimates depend on many assumptions, all of which may substantially differ from future actual results, proved reserve estimates will be different from the quantities of crude oil and natural gas that are ultimately recovered.
The Company’s proved reserve information included in this Annual Report as of December 31, 2024, 2023 and 2022 was prepared by independent petroleum engineers. Because these estimates depend on many assumptions, all of which may substantially differ from future actual results, proved reserve estimates will be different from the quantities of crude oil and natural gas that are ultimately recovered.
However, there are many factors and consequences beyond the Company’s control, such as policies of the Biden Administration, economic downturn or potential recession, geo-political risks and additional actions by businesses, and OPEC and other cooperating countries, that may have an impact on the Company’s future results and drilling plans. For additional information on the risks, see “Part I, Item 1A.
However, there are many factors and consequences beyond the Company’s control, such as policies of the Trump Administration, economic downturn or potential recession, geo-political risks and additional actions by businesses, and OPEC and other cooperating countries, that may have an impact on the Company’s future results and drilling plans. For additional information on the risks, see “Part I, Item 1A.
The critical difference between the successful efforts method of accounting and the full cost method is that under the successful efforts method, exploratory dry holes and geological and geophysical exploration costs are charged against earnings during the periods in which they occur; whereas, under the full cost method of accounting, such costs and expenses are capitalized as assets, pooled with the costs of successful wells and charged against the earnings of future periods as a component of DD&A expense. 76 Proved reserve estimates.
The critical difference between the successful efforts method of accounting and the full cost method is that under the successful efforts method, exploratory dry holes and geological and geophysical exploration costs are charged against earnings during the periods in which they occur; whereas, under the full cost method of accounting, such costs and expenses are capitalized as assets, pooled with the costs of successful wells and charged against the earnings of future periods as a component of DD&A expense. 77 Proved reserve estimates.
The increase in ad valorem taxes per Boe for the year ended December 31, 2023, compared with 2022, was primarily due to the increase in commodity prices in 2022 and a significant number of wells that came on production during 2022 that had no ad valorem tax in 2022. 2023 was the first year these wells were assessed ad valorem taxes.
The increase in ad valorem taxes per Boe for the year ended December 31, 2024, compared with 2023, was primarily due to the increase in commodity prices in 2023 and a significant number of wells that came on production during 2023 that had no ad valorem tax in 2023. 2024 was the first year these wells were assessed ad valorem taxes.
If all or a portion of the unrecognized tax benefits is sustained upon examination by the taxing authorities, the tax benefit will be recorded as a reduction to the Company's deferred tax liability and will affect the Company's effective tax rate in the period it is recorded. As of December 2023, the Company did not have any unrecognized tax benefits.
If all or a portion of the unrecognized tax benefits is sustained upon examination by the taxing authorities, the tax benefit will be recorded as a reduction to the Company's deferred tax liability and will affect the Company's effective tax rate in the period it is recorded. As of December 2024, the Company did not have any unrecognized tax benefits.
The markets for the commodities produced by our industry strengthened in 2021 and continued to remain strong through 2023 and into 2024, although the market has decreased from 2022 levels overall, as a result of increased demand outpacing increased supply for each of the commodities we produce.
The markets for the commodities produced by our industry strengthened in 2021 and continued to remain strong through 2024 and into 2025, although the market has decreased from 2022 levels overall, as a result of increased demand outpacing increased supply for each of the commodities we produce.
In accordance with SEC requirements, the Company based the 2023 standardized measure on a twelve-month average of commodity prices on the first day of each month in 2023 and prevailing costs on the date of the estimate. Actual future prices and costs may be materially higher or lower than the prices and costs utilized in the estimate.
In accordance with SEC requirements, the Company based the 2024 standardized measure on a twelve-month average of commodity prices on the first day of each month in 2024 and prevailing costs on the date of the estimate. Actual future prices and costs may be materially higher or lower than the prices and costs utilized in the estimate.
ITEM 7. MANAGEMENT ’ S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis should be read in conjunction with the other sections of this Annual Report, including but not limited to “ Items 1 and 2.
ITEM 7. MANAGEMENT ’ S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS {START HERE} The following discussion and analysis should be read in conjunction with the other sections of this Annual Report, including but not limited to “ Items 1 and 2.
Financial Statements and Supplementary Data” of this Annual Report. See the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC on March 6, 2023 for a discussion of the Company’s 2022 results of operations compared with the Company’s 2021 results of operations.
Financial Statements and Supplementary Data” of this Annual Report. See the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on March 6, 2024 for a discussion of the Company’s 2023 results of operations compared with the Company’s 2022 results of operations.
See the Company ’ s Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC on March 6, 2023 for a discussion of the Company ’ s 2022 results of operations compared with the Company ’ s 2021 results of operations.
See the Company ’ s Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on March 6, 2024 for a discussion of the Company ’ s 2023 results of operations compared with the Company ’ s 2022 results of operations.
We operate approximately 98% of the net acreage across the Company’s assets and more than 90% of the net operated acreage provides for horizontal wells with lateral lengths of 10,000 feet or greater.
We operate approximately 97% of the net acreage across the Company’s assets and more than 90% of the net operated acreage provides for horizontal wells with lateral lengths of 10,000 feet or greater.
Interest Rate Risk. We are exposed to market risk due to the floating interest rate associated with any outstanding balance on the Term Loan Credit Agreement and the Senior Credit Facility Agreement. As of December 31, 2023, we had a $1.2 billion outstanding balance on the Term Loan Credit Agreement and zero outstanding on the Senior Credit Facility Agreement.
Interest Rate Risk. We are exposed to market risk due to the floating interest rate associated with any outstanding balance on the Term Loan Credit Agreement and the Senior Credit Facility Agreement. As of December 31, 2024, we had a $1.1 billion outstanding balance on the Term Loan Credit Agreement and zero outstanding on the Senior Credit Facility Agreement.
The approval grants HighPeak’s management the authority to repurchase shares opportunistically in the open market from time to time, through block trades, in privately negotiated transactions or by such other means which comply with applicable state and federal laws. This is the Company’s first authorization for a stock repurchase program since its founding.
HighPeak’s management the authority to repurchase shares opportunistically in the open market from time to time, through block trades, in privately negotiated transactions or by such other means which comply with applicable state and federal laws. This is the Company’s second authorization for a stock repurchase program since its founding.
For example, power costs are incurred in connection with various production-related activities, such as pumping to recover crude oil and natural gas and separation and treatment of water produced in connection with crude oil and natural gas production. The Company monitors the operation of its assets to ensure that it is incurring LOE at an acceptable level.
For example, power costs are incurred in connection with various production-related activities, such as pumping to recover crude oil and natural gas and separation and treatment of water produced in connection with crude oil and natural gas production. The Company monitors the operation of its assets to determine whether it is incurring LOE at an acceptable level.
The decrease in noncash stock-based compensation expense is due to fewer awards granted in 2023 compared with 2022. Interest expense.
The decrease in noncash stock-based compensation expense is due to fewer awards granted in 2024 compared with 2023. Interest expense.
Based on our 2023 sales volumes and excluding the effects on derivatives, a $1.00 per barrel increase (decrease) in the weighted average crude oil price for the year ended December 31, 2023 would have increased (decreased) the Company’s crude oil and NGL revenues by approximately $14.3 million and a $0.10 per Mcf increase (decrease) in the weighted average natural gas price for the year ended December 31, 2023 would have increased (decreased) the Company’s natural gas revenues by approximately $722,000.
Based on our 2024 sales volumes and excluding the effects on derivatives, a $1.00 per barrel increase (decrease) in the weighted average crude oil price for the year ended December 31, 2024 would have increased (decreased) the Company’s crude oil and NGL revenues by approximately $14.5 million and a $0.10 per Mcf increase (decrease) in the weighted average natural gas price for the year ended December 31, 2024 would have increased (decreased) the Company’s natural gas revenues by approximately $1.3 million.
The Company does not intend to comment further regarding the strategic alternatives process unless and until our Board has approved a specific course of action or we have otherwise determined that further disclosure is appropriate or required by law. 66 Financial and Operating Performance The Company’s financial and operating performance for the year ended December 31, 2023 included the following highlights: • Net income for the year ended December 31, 2023 was $215.9 million ($1.58 per diluted share) compared with $236.9 million for the year ended December 31, 2022.
The Company does not intend to comment further regarding the strategic alternatives process unless and until our Board has approved a specific course of action or we have otherwise determined that further disclosure is appropriate or required by law. 66 Financial and Operating Performance The Company’s financial and operating performance for the year ended December 31, 2024 included the following highlights: • Net income for the year ended December 31, 2024 was $95.1 million ($0.67 per diluted share) compared with $215.9 million for the year ended December 31, 2023.
As of December 31, 2023, the Company was a party to the following open crude oil derivative financial instruments.
As of December 31, 2024, the Company was a party to the following open crude oil derivative financial instruments.
As of December 31, 2023, a $1.00 increase (decrease) in the forward curves associated with our crude oil commodity derivative instruments would have changed our net derivative positions for these products by approximately $6.8 million. 75 Contractual obligations. The Company’s contractual obligations include leases (primarily related to contracted drilling rigs, equipment and office facilities), capital funding obligations and other liabilities.
As of December 31, 2024, a $1.00 increase (decrease) in the forward curves associated with our crude oil commodity derivative instruments would have changed our net derivative positions for these products by approximately $1.4 million. 76 Contractual obligations. The Company’s contractual obligations include leases (primarily related to contracted drilling rigs, equipment and office facilities), capital funding obligations and other liabilities.
See Note 2 of Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data” for additional information. Impairment of unproved crude oil and natural gas properties. At December 31, 2023, the Company carried unproved property costs of $72.7 million. Management assesses unproved crude oil and natural gas properties for impairment on a project-by-project basis.
See Note 2 of Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data” for additional information. Impairment of unproved crude oil and natural gas properties. At December 31, 2024, the Company carried unproved property costs of $70.9 million. Management assesses unproved crude oil and natural gas properties for impairment on a project-by-project basis.
For the years ended December 31, 2023, 2022 and 2021, revenues from our assets were derived approximately 98%, 95% and 96%, respectively, from crude oil sales and 2%, 5% and 4%, respectively, from NGL and natural gas sales. The Company is subject to credit risk resulting from the concentration of its crude oil and natural gas receivables with significant purchasers.
For the years ended December 31, 2024, 2023 and 2022, revenues from our assets were derived approximately 99%, 98% and 95%, respectively, from crude oil sales and 1%, 2% and 5%, respectively, from NGL and natural gas sales. The Company is subject to credit risk resulting from the concentration of its crude oil and natural gas receivables with significant purchasers.
In addition, the Company spent $745,000 on plugging various old vertical wells across our acreage position in accordance with applicable regulations. 72 Depletion, depreciation and amortization expense.
In addition, the Company spent $194,000 less in 2024 on plugging various old vertical wells across our acreage position in accordance with applicable regulations. 72 Depletion, depreciation and amortization expense.
The Company is able to repay any amounts borrowed prior to the maturity date without premium or penalty. The Senior Credit Facility Agreement is guaranteed by the Company and certain of its subsidiaries and is secured by a first lien security interest in substantially all assets of the Company and certain of its subsidiaries. Underwritten equity offering.
The Company is able to repay any amounts borrowed prior to the maturity date without premium or penalty. The Senior Credit Facility Agreement is guaranteed by the Company and certain of its subsidiaries and is secured by a first lien security interest in substantially all assets of the Company and certain of its subsidiaries. 2025 capital budget .
As of December 31, 2023, HighPeak Energy was developing its properties using three (3) drilling rigs and one (1) frac crew and expects to average two (2) drilling rigs and one (1) frac crew during 2024 under our current development plan.
As of December 31, 2024, HighPeak Energy was developing its properties using two (2) drilling rigs and one (1) frac crew and expects to average two (2) drilling rigs and approximately one (1) frac crew during 2025 under our current development plan.
Although the Company expects its sources of funding will be adequate to fund its 2024 planned capital expenditures and provide adequate liquidity to fund other needs, no assurance can be given that such funding sources will be adequate to meet the Company’s future needs. 2024 capital budget .
Although the Company expects its sources of funding will be adequate to fund its 2025 planned capital expenditures and provide adequate liquidity to fund other needs, no assurance can be given that such funding sources will be adequate to meet the Company’s future needs. Debt Refinancing.
For the year ended December 31, 2023, sales to the Company’s largest purchaser accounted for approximately 82% of the Company’s total crude oil, NGL and natural gas sales revenues.
For the year ended December 31, 2024, sales to the Company’s largest purchaser accounted for approximately 76% of the Company’s total crude oil, NGL and natural gas sales revenues.
The stock repurchase program does not obligate HighPeak to acquire any particular dollar amount or number of shares of its common stock and the stock repurchase program may be suspended from time to time, modified, extended or discontinued by the Company’s Board of Directors. The stock repurchase program authority will expire December 31, 2024. Debt Refinancing.
The stock repurchase program does not obligate HighPeak to acquire any particular dollar amount or number of shares of its common stock and the stock repurchase program may be suspended from time to time, modified, extended or discontinued by the Company’s Board of Directors. The stock repurchase program authority will expire December 31, 2025. Dividends and dividend equivalents.
Weighted average realized natural gas prices per Mcf decreased to $1.56 during the year ended December 31, 2023, compared with $5.36 during 2022. • Cash provided by operating activities totaled $756.4 million for the year ended December 31, 2023, compared with $504.0 million for the year ended December 31, 2022. 67 Derivative Financial Instruments Derivative financial instrument exposure.
Weighted average realized natural gas prices per Mcf decreased to $0.49 during the year ended December 31, 2024, compared with $1.56 during 2023. • Cash provided by operating activities totaled $690.4 million for the year ended December 31, 2024, compared with $756.4 million for the year ended December 31, 2023. 67 Derivative Financial Instruments Derivative financial instrument exposure.
For additional information on the risks, see “Part I, Item 1A. Risk Factors.” Given the dynamic nature of this situation, the Company is maintaining flexibility in its capital plan as indicated by its recent shift to an anticipated two (2) drilling rig program for 2024.
For additional information on the risks, see “Part I, Item 1A. Risk Factors.” Given the dynamic nature of this situation, the Company is maintaining flexibility in its capital plan as indicated by its plan to maintain a two (2) drilling rig program for 2025.
Specifically, the Company’s 2023 and 2024 capital program has been and continues to be impacted by higher inflation in steel, diesel, chemical prices and services, among other items.
Specifically, the Company’s 2023 and 2024 capital program has been and continues to be impacted by higher prices for steel, diesel, chemicals and services, among other items.
For the year ended December 31, 2023, approximately 93% and 7% of sales volumes from the assets were attributable to liquids (both crude oil and NGL) and natural gas, respectively.
For the year ended December 31, 2024, approximately 88% and 12% of sales volumes from the assets were attributable to liquids (both crude oil and NGL) and natural gas, respectively.
Production and ad valorem taxes are as follows (in thousands): Year Ended December 31, 2023 2022 Change Production and ad valorem taxes $ 58,472 $ 38,440 $ 20,032 In general, production taxes and ad valorem taxes are directly related to production and commodity price changes; however, Texas ad valorem taxes are based upon prior year commodity prices and valuations as of the first of the year, whereas production taxes are based upon current year commodity prices and sales volumes.
Production and ad valorem taxes are as follows (in thousands): Year Ended December 31, 2024 2023 Change Production and ad valorem taxes $ 59,677 $ 58,472 $ 1,205 In general, production taxes and ad valorem taxes are directly related to production and commodity price changes; however, Texas ad valorem taxes are based upon prior year commodity prices and valuations as of the first of the year, whereas production taxes are based upon current year commodity prices and sales volumes.
For example, during the period from January 1, 2020 through December 31, 2023, the calendar month average NYMEX WTI crude oil price per Bbl ranged from a low of $16.70 to a high of $114.34, and the last trading day NYMEX natural gas price per MMBtu ranged from a low of $1.50 to a high of $9.35.
For example, during the period from January 1, 2021 through December 31, 2024, the calendar month average NYMEX WTI crude oil price per Bbl ranged from a low of $52.10 to a high of $114.34, and the last trading day NYMEX natural gas price per MMBtu ranged from a low of $1.58 to a high of $9.35.
The Company’s significant financing activities are as follows: • 2023: The Company (i) borrowed $1.4 billion and repaid $1.0 billion for a net increase in long-term debt related to the now refinanced debt in the form of the Term Loan Credit Agreement of $425.0 million, (ii) received $155.8 million from the issuance of 14,835,000 shares of common stock in a public offering, (iii) received $4.2 million in proceeds from the exercises of warrants and stock options of the Company, (iv) paid dividends to its common stockholders of $11.9 million and dividend equivalents to certain holders of vested stock options of $1.3 million, (v) spent $28.4 million on debt issuance costs primarily related to the issuance of the Term Loan Credit Agreement and to a lesser extent the new Senior Credit Facility Agreement and amendments to increase its borrowing capacity under the Prior Credit Agreement, (vi) spent $5.4 million in stock offering costs related to the public offering and (vii) spent $4.5 million in make whole payments to retire the 10.625% Senior Notes early. • 2022: The Company (i) borrowed $925.0 million and repaid $755.0 million for a net increase in long-term debt related to the Prior Credit Agreement of $170.0 million, (ii) issued an aggregate principal amount of $225.0 million ($210.2 million net of discounts) of its 10.000% Senior Notes and an aggregate principal amount of $250.0 million ($230.0 million net of discounts) of its 10.625% Senior Notes, (iii) received $85.0 million from the issuance of 3,933,376 shares of common stock in a private placement, (iv) received $7.9 million in proceeds from the exercises of warrants and stock options of the Company, (v) paid dividends to its common stockholders of $10.4 million and dividend equivalents to certain holders of vested stock options of $1.2 million and (vi) spent $17.1 million on debt issuance costs related to amendments to increase its borrowing capacity under the Prior Credit Agreement and the issuance of the 10.000% Senior Notes and 10.625% Senior Notes.
The Company’s significant financing activities are as follows: • 2024: The Company (i) repaid $120.0 million of the Term Loan Credit Agreement, (ii) repurchased $35.2 million of its common stock and (iii) paid dividends to its common stockholders of $20.1 million and dividend equivalents to certain holders of vested stock options of $2.1 million. • 2023: The Company (i) borrowed $1.4 billion and repaid $1.0 billion for a net increase in long-term debt related to the now refinanced debt in the form of the Term Loan Credit Agreement of $425.0 million, (ii) received $155.8 million from the issuance of 14,835,000 shares of common stock in a public offering, (iii) received $4.2 million in proceeds from the exercises of warrants and stock options of the Company, (iv) paid dividends to its common stockholders of $11.9 million and dividend equivalents to certain holders of vested stock options of $1.3 million, (v) spent $28.4 million on debt issuance costs primarily related to the issuance of the Term Loan Credit Agreement and to a lesser extent the new Senior Credit Facility Agreement and amendments to increase its borrowing capacity under the Prior Credit Agreement, (vi) spent $5.4 million in stock offering costs related to the public offering and (vii) spent $4.5 million in make whole payments to retire the 10.625% Senior Notes early.
Investing activities. The slight decrease in net cash used in investing activities for the year ended December 31, 2023, compared with 2022, was primarily due to a decrease in additions to crude oil and natural gas properties including drilling and completion operations and acquisitions in total. Financing activities.
Investing activities. The decrease in net cash used in investing activities for the year ended December 31, 2024, compared with 2023, was primarily due to a decrease in additions to crude oil and natural gas properties including drilling and completion operations and a decrease in the change in working capital associated with oil and gas property additions. Financing activities.
As of December 31, 2023, the Company had $1.2 billion in outstanding borrowings under the Term Loan Credit Agreement and approximately $68.9 million available to borrow under the Senior Credit Facility Agreement. The Company also had unrestricted cash on hand of $194.5 million as of December 31, 2023.
As of December 31, 2024, the Company had $1.1 billion in outstanding borrowings under the Term Loan Credit Agreement and approximately $93.1 million available to borrow under the Senior Credit Facility Agreement. The Company also had unrestricted cash on hand of $86.6 million as of December 31, 2024.
The following table provides a reconciliation of our net income (GAAP) to EBITDAX (non-GAAP) for the periods presented (in thousands): Year Ended December 31, 2023 2022 2021 Net income $ 215,866 $ 236,854 $ 55,559 Interest expense 147,901 50,610 2,484 Interest and other income (2,908 ) (266 ) (1 ) Income tax expense 65,905 75,361 16,904 Depletion, depreciation and amortization 424,424 177,742 65,201 Accretion of discount 522 370 167 Exploration and abandonment expense 5,234 1,149 1,549 Stock-based compensation 25,957 33,352 6,676 Derivative related noncash activity (51,796 ) 1,909 15,467 Loss on extinguishment of debt 27,300 — — Other expense 8,262 — 167 EBITDAX $ 866,667 $ 577,081 $ 164,173 Critical Accounting Estimates The Company prepares its consolidated financial statements for inclusion in this Annual Report in accordance with GAAP.
The following table provides a reconciliation of our net income (GAAP) to EBITDAX (non-GAAP) for the periods presented (in thousands): Year Ended December 31, 2024 2023 2022 Net income $ 95,069 $ 215,866 $ 236,854 Interest expense 168,712 147,901 50,610 Interest income (8,685 ) (2,908 ) (266 ) Income tax expense 35,851 65,905 75,361 Depletion, depreciation and amortization 500,752 424,424 177,742 Accretion of discount 966 522 370 Exploration and abandonment expense 1,476 5,234 1,149 Stock-based compensation 12,701 25,957 33,352 Derivative related noncash activity 32,218 (51,796 ) 1,909 Other expense 3,795 8,262 — Loss on extinguishment of debt — 27,300 — EBITDAX $ 842,855 $ 866,667 $ 577,081 Critical Accounting Estimates The Company prepares its consolidated financial statements for inclusion in this Annual Report in accordance with GAAP.
As of December 31, 2023, the assets consisted of two highly contiguous leasehold positions of approximately 143,187 gross (131,636 net) acres, approximately 64% of which were held by production, with an average working interest of 92%.
As of December 31, 2024, the assets consisted of two highly contiguous leasehold positions of approximately 154,368 gross (141,907 net) acres, approximately 64% of which were held by production, with an average working interest of 92%.
Exploration and abandonment expense details are as follows (in thousands): Year Ended December 31, 2023 2022 Change Abandoned leasehold costs $ 3,372 $ — $ 3,372 Geologic and geophysical personnel costs 993 1,003 (10 ) Plugging and abandonment expense 745 — 745 Geologic and geophysical data costs 124 146 (22 ) Exploration and abandonments expense $ 5,234 $ 1,149 $ 4,085 The increase in exploration and abandonment expenses is primarily the result of $3.4 million in abandoned leasehold costs related to undeveloped acreage that was not in an area where the Company had current plans to drill and thus the leases were allowed to expire.
Exploration and abandonment expense details are as follows (in thousands): Year Ended December 31, 2024 2023 Change Geologic and geophysical personnel costs $ 856 $ 993 $ (137 ) Plugging and abandonment expense 551 745 (194 ) Abandoned leasehold costs 35 3,372 (3,337 ) Geologic and geophysical data costs 34 124 (90 ) Exploration and abandonments expense $ 1,476 $ 5,234 $ (3,758 ) The decrease in exploration and abandonment expenses is primarily the result of $3.3 million less in abandoned leasehold costs related to undeveloped acreage that was not in an area where the Company had current plans to drill and thus the leases were allowed to expire in 2023.
The Term Loan Credit Agreement is guaranteed by the Company and certain of its subsidiaries and is secured by a first lien security interest in substantially all assets of the Company and certain of its subsidiaries. 64 The Term Loan Credit Agreement also contains certain financial covenants, including (i) an asset coverage ratio that may not be less than 1.50 to 1.00 as of the last day of any fiscal quarter and (ii) a total net leverage ratio that may not exceed 2.00 to 1.00 as of the last day of any fiscal quarter.
The Term Loan Credit Agreement also contains certain financial covenants, including (i) an asset coverage ratio that may not be less than 1.50 to 1.00 as of the last day of any fiscal quarter and (ii) a total net leverage ratio that may not exceed 2.00 to 1.00 as of the last day of any fiscal quarter.
Weighted average realized NGL prices per Bbl decreased during the year ended December 31, 2023 to $21.51, compared with $35.67 for 2022.
Weighted average realized NGL prices per Bbl increased during the year ended December 31, 2024 to $22.06, compared with $21.51 for 2023.
Derivative loss, net is as follows (in thousands): Year Ended December 31, 2023 2022 Change Noncash gain (loss) on derivative instruments, net $ 51,796 $ (58,096 ) $ 109,892 Cash paid on settlement of derivative instruments, net (24,194 ) (1,909 ) (22,285 ) Gain (loss) on derivative instruments, net $ 27,602 $ (60,005 ) $ 87,607 73 The Company primarily utilizes commodity swap contracts, enhanced collars and deferred premium puts to (i) reduce the effect of price volatility on the commodities the Company produces and sells, (ii) support the Company’s annual capital budget and expenditure plans and (iii) reduce commodity price risk associated with certain capital projects.
Derivative loss, net is as follows (in thousands): Year Ended December 31, 2024 2023 Change Noncash gain (loss) on derivative instruments, net $ (32,218 ) $ 51,796 $ (84,014 ) Cash paid on settlement of derivative instruments, net (14,246 ) (24,194 ) 9,948 Gain (loss) on derivative instruments, net $ (46,464 ) $ 27,602 $ (74,066 ) 73 The Company primarily utilizes commodity swap contracts, collars, enhanced collars and deferred premium puts to (i) reduce the effect of price volatility on the commodities the Company produces and sells, (ii) support the Company’s annual capital budget and expenditure plans and (iii) reduce commodity price risk associated with certain capital projects.
Additionally, the impact of inflation as well as elevated interest rates continue to have a negative impact on our cash flows and results of operations. Recent Events Share Repurchase Program. In February 2024, the Board approved a repurchase program of up to $75 million of the Company’s common stock.
Additionally, the impact of inflation as well as elevated interest rates continue to have a negative impact on our cash flows and results of operations. Recent Events Share Repurchase Program.
General and administrative expense and stock-based compensation expense are as follows (in thousands): Year Ended December 31, 2023 2022 Change General and administrative expense $ 16,598 $ 12,470 $ 4,128 Stock-based compensation expense $ 25,957 $ 33,352 $ (7,395 ) General and administrative expense per Boe is as follows: Year Ended December 31, 2023 2022 % Change General and administrative expense per Boe $ 1.00 $ 1.40 (29 )% The increase in general and administrative expense for the year ended December 31, 2023 is primarily as a result of increased employee count, salary increases and annual bonuses in addition to an increase in internal and external audit costs and legal expenses related to the growth of the Company.
General and administrative expense and stock-based compensation expense are as follows (in thousands): Year Ended December 31, 2024 2023 Change General and administrative expense $ 20,392 $ 16,598 $ 3,794 Stock-based compensation expense $ 12,701 $ 25,957 $ (13,256 ) General and administrative expense per Boe is as follows: Year Ended December 31, 2024 2023 % Change General and administrative expense per Boe $ 1.12 $ 1.00 12 % The increase in general and administrative expense for the year ended December 31, 2024 is primarily as a result of salary increases and annual bonuses in addition to an increase in internal and external audit costs and legal expenses related to the growth of the Company.
Production and ad valorem taxes per Boe are as follows: Year Ended December 31, 2023 2022 % Change Production taxes per Boe $ 3.19 $ 4.04 (21 )% Ad valorem taxes per Boe $ 0.32 $ 0.26 23 % $ 3.51 $ 4.30 (18 )% Production taxes per Boe for the year ended December 31, 2023, compared with 2022, decreased primarily due to the 21% overall decrease in realized sales prices.
Production and ad valorem taxes per Boe are as follows: Year Ended December 31, 2024 2023 % Change Production taxes per Boe $ 2.87 $ 3.19 (10 )% Ad valorem taxes per Boe $ 0.39 $ 0.32 22 % $ 3.26 $ 3.51 (7 )% Production taxes per Boe for the year ended December 31, 2024, compared with 2023, decreased primarily due to the 12% overall decrease in realized sales prices.
We cannot predict the amounts or timing of future reserve revisions or removals. It should not be assumed that the standardized measure included in this Annual Report as of December 31, 2023 is the current market value of the Company’s estimated proved reserves.
It should not be assumed that the standardized measure included in this Annual Report as of December 31, 2024 is the current market value of the Company’s estimated proved reserves.
Enhanced Collars & Deferred Swaps Premium Puts Floor or Deferred Strike Ceiling Premium Settlement Month Settlement Year Type of Contract Bbls Per Day Index Price per Bbl Price per Bbl Price per Bbl Payable per Bbl Crude Oil: Jan - Mar 2024 Swap 4,000 WTI $ 84.00 $ — $ — $ — Jan - Mar 2024 Collar 6,000 WTI $ — $ 80.00 $ 100.00 $ 3.50 Jan - Mar 2024 Put 20,000 WTI $ — $ 66.44 $ — $ 5.00 Apr - Jun 2024 Swap 4,000 WTI $ 84.00 $ — $ — $ — Apr - Jun 2024 Collar 5,500 WTI $ — $ 69.73 $ 95.00 $ 0.61 Apr - Jun 2024 Put 14,000 WTI $ — $ 60.41 $ — $ 5.00 Jul - Sep 2024 Swap 4,000 WTI $ 84.00 $ — $ — $ — Jul - Sep 2024 Collar 1,500 WTI $ — $ 69.00 $ 95.00 $ 0.85 Jul - Sep 2024 Put 14,000 WTI $ — $ 60.41 $ — $ 5.00 Oct - Dec 2024 Swap 5,500 WTI $ 76.37 $ — $ — $ — Oct - Dec 2024 Collar 10,600 WTI $ — $ 65.68 $ 90.32 $ 1.85 Oct - Dec 2024 Put 2,000 WTI $ — $ 58.00 $ — $ 5.00 Jan - Mar 2025 Swap 5,500 WTI $ 76.37 $ — $ — $ — Jan - Mar 2025 Collar 8,000 WTI $ — $ 65.00 $ 90.00 $ 2.12 Jan - Mar 2025 Put 2,000 WTI $ — $ 58.00 $ — $ 5.00 Apr - Jun 2025 Swap 5,500 WTI $ 76.37 $ — $ — $ — Apr - Jun 2025 Collar 7,000 WTI $ — $ 65.00 $ 90.08 $ 2.28 Apr - Jun 2025 Put 2,000 WTI $ — $ 58.00 $ — $ 5.00 Jul - Sep 2025 Swap 3,000 WTI $ 75.85 $ — $ — $ — Jul - Sep 2025 Collar 7,000 WTI $ — $ 65.00 $ 90.08 $ 2.28 Jul - Sep 2025 Put 2,000 WTI $ — $ 58.00 $ — $ 5.00 The estimated fair value of the outstanding open derivative financial instruments as of December 31, 2023 was a net asset of $34.4 million which is included in current assets, noncurrent assets, current liabilities and noncurrent liabilities on the Company’s consolidated balance sheet as of December 31, 2023.
Swaps Collars, Enhanced Collars & Deferred Premium Puts Settlement Month Settlement Year Type of Contract Bbls Per Day Index Price per Bbl Floor or Strike Price per Bbl Ceiling Price per Bbl Deferred Premium Payable per Bbl Crude Oil: Jan - Mar 2025 Swap 7,467 WTI Cushing $ 74.69 $ — $ — $ — Jan - Mar 2025 Collar 11,000 WTI Cushing $ — $ 63.64 $ 86.66 $ 1.54 Jan - Mar 2025 Put 9,000 WTI Cushing $ — $ 65.78 $ — $ 5.00 Apr - Jun 2025 Swap 5,500 WTI Cushing $ 76.37 $ — $ — $ — Apr - Jun 2025 Collar 7,989 WTI Cushing $ — $ 64.38 $ 88.55 $ 2.00 Apr - Jun 2025 Put 9,000 WTI Cushing $ — $ 65.78 $ — $ 5.00 Jul - Sep 2025 Swap 3,000 WTI Cushing $ 75.85 $ — $ — $ — Jul - Sep 2025 Collar 7,000 WTI Cushing $ — $ 65.00 $ 90.08 $ 2.28 Jul - Sep 2025 Put 9,000 WTI Cushing $ — $ 65.78 $ — $ 5.00 The estimated fair value of the outstanding open derivative financial instruments as of December 31, 2024 was a net asset of $2.2 million which is included in current assets and current liabilities on the Company’s consolidated balance sheet as of December 31, 2024.
Year Ended December 31, 2023 2022 Change Income tax expense (in thousands) $ 65,905 $ 75,361 $ (9,456 ) Effective income tax rate 23.4 % 24.1 % (0.7) % The change in income tax expense during the year ended December 31, 2023, compared with 2022, was due to decreased net income during the year ended December 31, 2023 compared with 2022.
Year Ended December 31, 2024 2023 Change Income tax expense (in thousands) $ 35,851 $ 65,905 $ (30,054 ) Effective income tax rate 27.4 % 23.4 % 4.0 % The change in income tax expense during the year ended December 31, 2024, compared with 2023, was due to decreased net income during the year ended December 31, 2024 compared with 2023.
The weighted average prices, excluding the effects of derivatives, are as follows: Year Ended December 31, 2023 2022 % Change Crude oil per Bbl $ 78.26 $ 94.61 (17 )% NGL per Bbl $ 21.51 $ 35.67 (40 )% Natural gas per Mcf $ 1.56 $ 5.36 (71 )% Total per Boe $ 66.80 $ 84.56 (21 )% The decrease in prices for crude oil, NGL and natural gas for the year ended December 31, 2023, compared with 2022 was due to a lower commodity price environment.
The weighted average prices, excluding the effects of derivatives, are as follows: Year Ended December 31, 2024 2023 % Change Crude oil per Bbl $ 76.42 $ 78.26 (2 )% NGL per Bbl $ 22.06 $ 21.51 3 % Natural gas per Mcf $ 0.49 $ 1.56 (69 )% Total per Boe $ 58.48 $ 66.80 (12 )% The slight decrease in prices for crude oil, slight increase in prices for NGL and decrease in prices for natural gas for the year ended December 31, 2024, compared with 2023 was due to an overall lower commodity price environment.
Additionally, the Term Loan Credit Agreement contains additional restrictive covenants that limit the ability of the Company and its restricted subsidiaries to, among other things, incur additional indebtedness (with such exceptions including, among other things, a super priority revolving credit facility limited to $100 million), incur additional liens, make investments and loans, enter into mergers and acquisitions, materially increase dividends and other payments, enter into certain hedging transactions, sell assets, engage in transactions with affiliates and make certain capital expenditures based on the Company’s total net leverage ratio.
Additionally, the Term Loan Credit Agreement contains additional restrictive covenants that limit the ability of the Company and its restricted subsidiaries to, among other things, incur additional indebtedness (with such exceptions including, among other things, a super priority revolving credit facility limited to $100 million), incur additional liens, make investments and loans, enter into mergers and acquisitions, materially increase dividends and other payments, enter into certain hedging transactions, sell assets, engage in transactions with affiliates and make certain capital expenditures based on the Company’s total net leverage ratio. 74 The Term Loan Credit Agreement contains customary mandatory prepayments, including quarterly installments of $30.0 million in aggregate principal amount beginning March 31, 2024, the prepayment of gross proceeds from an incurred indebtedness other than Permitted Indebtedness (as defined in the Term Loan Credit Agreement), the prepayment of net cash proceeds for asset sales and hedge terminations in excess of $20.0 million within one calendar year, and prepayments of Excess Cash Flow (as defined in the Term Loan Credit Agreement) beginning with the fiscal quarter ending March 31, 2024.
In addition, the Company accrued an additional combined $53,000 in February 2023, $53,000 in May 2023, $54,000 in August 2023 and $54,000 in November 2023 in dividends on the restricted stock issued to directors, management directors and certain employees that will be payable upon vesting. Acquisitions.
In addition, the Company accrued an additional combined $84,000 in March 2024, $84,000 in June 2024, $86,000 in September 2024 and $86,000 in December 2024 in dividends on the restricted stock issued to directors, management directors and certain employees that will be payable upon vesting, assuming no forfeitures. Acquisitions.
The increase in net cash flow provided by operating activities for the year ended December 31, 2023, compared with 2022, was primarily due to an increase in cash flow from the statement of operations related mostly to increased revenues associated with increased production volumes as a result of our successful horizontal drilling program, coupled with a positive working capital change of $52.5 million.
The decrease in net cash flow provided by operating activities for the year ended December 31, 2024, compared with 2023, was primarily due to a decrease in cash flow from the statement of operations related mostly to decreased revenues associated with lower commodity prices partially offset by increased production volumes as a result of our successful horizontal drilling program, increased interest expense due to a higher debt balance and increased interest rates, partially offset by lower operating expenses.
The budget above assumes that the Company will operate an average of two (2) drilling rigs and an average of one (1) frac crew during 2024.
The Company’s capital expenditures for the year ended December 31, 2024 were $604.3 million, excluding acquisitions. The budget above assumes that the Company will operate an average of two (2) drilling rigs and an average of one (1) frac crew during 2025.
In January, April, July and October 2023, the Board declared a quarterly dividend of $0.025 per share of common stock outstanding which resulted in a total of $2.8 million, $2.8 million, $3.2 million and $3.2 million, respectively, in dividends being paid on February 24, 2023, May 25, 2023, August 25, 2023 and November 22, 2023, respectively.
In February, May, August and November 2024, the Board declared a quarterly dividend of $0.04 per share of common stock outstanding which resulted in a total of $5.1 million, $5.0 million, $5.0 million and $5.0 million, respectively, in dividends being paid on March 25, 2024, June 25, 2024, September 25, 2024 and December 23, 2024, respectively.
Swaps Settlement Month Settlement Year Type of Contract Bbls Per Day Index Weighted Average Differential per Bbl Crude Oil: Jan - Mar 2024 Basis Swap 16,484 Argus WTI Midland $ 1.12 Apr - Jun 2024 Basis Swap 25,000 Argus WTI Midland $ 1.12 Jul - Sep 2024 Basis Swap 25,000 Argus WTI Midland $ 1.12 Oct - Dec 2024 Basis Swap 25,000 Argus WTI Midland $ 1.12 Operations and Drilling Highlights Average daily crude oil, NGL and natural gas sales volumes are as follows: Year Ended December 31, 2023 Crude Oil (Bbls) 38,041 NGL (Bbls) 4,239 Natural Gas (Mcf) 19,777 Total (Boe) 45,577 The Company's liquids production was 93% of total production on a Boe basis for the year ended December 31, 2023. 68 Costs incurred are as follows (in thousands): Year Ended December 31, 2023 Unproved property acquisition costs $ 11,777 Proved acquisition costs 3,308 Total acquisitions 15,085 Development costs 481,528 Exploration costs 527,502 Total finding and development costs 1,024,115 Asset retirement obligations 6,048 Total costs incurred $ 1,030,163 Development/service and exploration/extension drilling activity is as follows: Year Ended December 31, 2023 Development/ Service Exploration/ Extension Beginning wells in progress 3 62 Well spud 45 51 Successful wells (32 ) (98 ) Ending wells in progress 16 15 Results of Operations Results of operations should be read together with the Company’s consolidated financial statements and related notes included in “Item 8.
Settlement Month Settlement Year Type of Contract MMBtu Per Day Index Price per MMBtu Natural Gas: Jan – Mar 2025 Swap 10,333 HH $ 4.43 Apr – Jun 2025 Swap 30,000 HH $ 4.43 Jul – Sep 2025 Swap 30,000 HH $ 4.43 Oct – Dec 2025 Swap 30,000 HH $ 4.43 Jan – Mar 2026 Swap 19,667 HH $ 4.43 Operations and Drilling Highlights Average daily crude oil, NGL and natural gas sales volumes are as follows: Year Ended December 31, 2024 Crude Oil (Bbls) 37,914 NGL (Bbls) 6,241 Natural Gas (Mcf) 34,828 Total (Boe) 49,960 The Company's liquids production was 88% of total production on a Boe basis for the year ended December 31, 2024. 68 Costs incurred are as follows (in thousands): Year Ended December 31, 2024 Unproved property acquisition costs $ 14,459 Proved acquisition costs 385 Total acquisitions 14,844 Development costs 442,076 Exploration costs 162,223 Total finding and development costs 619,143 Asset retirement obligations 1,068 Total costs incurred $ 620,211 Development/service and exploration/extension drilling activity is as follows: Year Ended December 31, 2024 Development/ Service Exploration/ Extension Beginning wells in progress 16 15 Well spud 49 12 Successful wells (52 ) (18 ) Ending wells in progress 13 9 Results of Operations Results of operations should be read together with the Company’s consolidated financial statements and related notes included in “Item 8.
Crude oil and natural gas production costs are as follows (in thousands): Year Ended December 31, 2023 2022 Change Crude oil and natural gas production costs $ 145,362 $ 69,599 $ 75,763 71 Crude oil and natural gas production costs per Boe are as follows: Year Ended December 31, 2023 2022 % Change Lease operating expense $ 8.04 $ 7.49 7 % Workover costs 0.70 0.30 133 % $ 8.74 $ 7.79 12 % Lease operating expense per Boe for 2023 increased slightly compared with 2022.
Crude oil and natural gas production costs are as follows (in thousands): Year Ended December 31, 2024 2023 Change Crude oil and natural gas production costs $ 132,244 $ 145,362 $ (13,118 ) 71 Crude oil and natural gas production costs per Boe are as follows: Year Ended December 31, 2024 2023 % Change Lease operating expense $ 6.76 $ 8.04 (16 )% Workover costs 0.47 0.70 (33 )% $ 7.23 $ 8.74 (17 )% Lease operating expense per Boe for 2024 decreased compared with 2023.
During the year ended December 31, 2023, the Company incurred a total of $15.1 million in acquisition costs primarily to acquire additional bolt-on undeveloped acreage contiguous to its Flat Top and Signal Peak operating areas. 65 Crude Oil and Natural Gas Industry Considerations. Since mid-2020, crude oil prices have improved, with demand steadily increasing.
During the year ended December 31, 2024, the Company incurred a total of $14.8 million in acquisition costs related to lease extensions and to acquire additional crude oil and natural gas leases covering additional contiguous bolt-on undeveloped acreage to its Flat Top and Signal Peak operating areas. Crude oil sales contract.
DD&A expense is as follows (in thousands): Year Ended December 31, 2023 2022 Change DD&A expense $ 424,424 $ 177,742 $ 246,682 DD&A expense per Boe is as follows: Year Ended December 31, 2023 2022 % Change DD&A expense per Boe $ 25.51 $ 19.89 28 % The increase in DD&A expense is primarily due to the increased production associated with our successful horizontal drilling program.
DD&A expense is as follows (in thousands): Year Ended December 31, 2024 2023 Change DD&A expense $ 500,752 $ 424,424 $ 76,328 DD&A expense per Boe is as follows: Year Ended December 31, 2024 2023 % Change DD&A expense per Boe $ 27.39 $ 25.51 7 % The increase in DD&A expense is primarily due to the increased production associated with our successful horizontal drilling program in addition to an increase in the DD&A rate primarily attributed to increased infrastructure and associated costs as we test new areas.
The Company’s capital budget for 2024 is expected to be in the range of approximately $450 to $525 million for drilling, completion, facilities and equipping crude oil wells plus $50 to $60 million for field infrastructure buildout and other costs. The 2024 capital budget excludes acquisitions, asset retirement obligations, geological and geophysical general and administrative expenses and corporate facilities.
The Company’s capital budget for 2025 is expected to be in the range of approximately $375 to $405 million for drilling, completion, facilities and equipping crude oil wells plus $40 to $50 million for field infrastructure buildout and other costs and $33 - $35 million on one-time infrastructure expenditures.
HighPeak Energy expects to fund its forecasted capital expenditures with cash on its balance sheet, cash generated by operations and borrowings under the Senior Credit Facility Agreement, if needed. The Company’s capital expenditures for the year ended December 31, 2023 were $1.0 billion, excluding acquisitions.
The 2025 capital budget excludes acquisitions, asset retirement obligations, geological and geophysical general and administrative expenses and corporate facilities. HighPeak Energy expects to fund its forecasted capital expenditures with cash on its balance sheet, cash generated by operations and borrowings under the Senior Credit Facility Agreement, if needed.
Interest expense is as follows (in thousands): Year Ended December 31, 2023 2022 Change Interest expense on Term Loan Credit Agreement $ 47,820 $ — $ 47,820 Interest expense on Prior Credit Agreement 30,493 14,022 16,471 Interest expense on 10.625% Senior Notes 27,064 3,593 23,471 Interest expense on 10.000% Senior Notes 15,875 19,625 (3,750 ) Interest expense on Senior Credit Facility Agreement 98 — 98 Amortization of discounts 15,140 7,735 7,405 Amortization of debt issuance costs 11,411 5,635 5,776 $ 147,901 $ 50,610 $ 97,291 The increase in interest expense can be primarily attributed to higher interest rates in 2023 compared to 2022, but more importantly, to increased borrowings under the Term Loan Credit Agreement beginning in September 2023, increased borrowings under the Prior Credit Agreement throughout 2023 until September 2023 when it was paid in full and the issuance of $250.0 million of the Company’s 10.625% Senior Notes in late-2022 that were also paid off in September 2023.
Interest expense is as follows (in thousands): Year Ended December 31, 2024 2023 Change Interest expense on Term Loan Credit Agreement $ 149,844 $ 47,820 $ 102,024 Interest expense on Senior Credit Facility Agreement 725 98 627 Interest expense on Prior Credit Agreement — 30,493 (30,493 ) Interest expense on 10.625% Senior Notes — 27,064 (27,064 ) Interest expense on 10.000% Senior Notes — 15,875 (15,875 ) Amortization of discounts 9,865 15,140 (5,275 ) Amortization of debt issuance costs 8,278 11,411 (3,133 ) $ 168,712 $ 147,901 $ 20,811 The increase in interest expense can be primarily attributed to higher interest rates in 2024 compared to 2023, but more importantly, to increased borrowings under the Term Loan Credit Agreement beginning in September 2023, partially offset by lower amortization of discounts and debt issuance costs with the longer term on the new debt issuances in 2023.
In addition, results of drilling, testing and production after the date of an estimate may justify material revisions, positively or negatively, to the estimate of proved reserves. For the years ended December 31, 2023, 2022 and 2021, net downward revisions of our proved reserves totaled approximately 16,093 MBoe, 9,211 MBoe and 1,658 MBoe, respectively.
In addition, results of drilling, testing and production after the date of an estimate may justify material revisions, positively or negatively, to the estimate of proved reserves.
During the year ended December 31, 2023, the Company recognized a net derivative gain of $27.6 million, including a $51.8 million mark-to-market gain partially offset by $24.2 million in net monthly settlement payments.
During the year ended December 31, 2024, the Company recognized a net derivative loss of $46.5 million, including a $32.2 million mark-to-market loss and $14.3 million in net monthly settlement payments. Natural gas derivative instruments.
This amounted to approximately 2,000 Boe in daily production that we were not able to sell for the year ended December 31, 2023. The crude oil, NGL and natural gas prices that the Company reports are based on the market prices received for each commodity.
The crude oil, NGL and natural gas prices that the Company reports are based on the market prices received for each commodity.
Year Ended December 31, 2023 2022 Change Net cash provided by operating activities $ 756,389 $ 504,014 $ 252,375 Net cash used in investing activities $ (1,125,935 ) $ (1,182,408 ) $ 56,473 Net cash provided by financing activities $ 533,557 $ 674,029 $ (140,472 ) 74 Operating activities.
Year Ended December 31, 2024 2023 Change Net cash provided by operating activities $ 690,391 $ 756,389 $ (65,998 ) Net cash used in investing activities $ (620,843 ) $ (1,125,935 ) $ 505,092 Net cash provided by financing activities $ (177,414 ) $ 533,557 $ (710,971 ) 75 Operating activities.
Crude oil, NGL and natural gas revenues are as follows (in thousands): Year Ended December 31, 2023 2022 Change Crude oil, NGL and natural gas revenues $ 1,111,293 $ 755,686 $ 355,607 Average daily sales volumes are as follows: Year Ended December 31, 2023 2022 % Change Crude Oil (Bbls) 38,041 20,718 84 % NGL (Bbls) 4,239 2,249 88 % Natural Gas (Mcf) 19,777 9,105 117 % Total (Boe) 45,577 24,485 86 % The increase in average daily Boe sales volumes for the year ended December 31, 2023, compared with 2022 was due to the Company’s successful horizontal drilling program.
Crude oil, NGL and natural gas revenues are as follows (in thousands): Year Ended December 31, 2024 2023 Change Crude oil, NGL and natural gas revenues $ 1,069,414 $ 1,111,293 $ (41,879 ) Average daily sales volumes are as follows: Year Ended December 31, 2024 2023 % Change Crude Oil (Bbls) 37,914 38,041 (0 )% NGL (Bbls) 6,241 4,239 47 % Natural Gas (Mcf) 34,828 19,777 76 % Total (Boe) 49,960 45,577 10 % The increase in average daily Boe sales volumes for the year ended December 31, 2024, compared with 2023 was due to the Company tying in all of its existing production facilities into natural gas gathering, processing and treating facilities and maintaining relatively flat crude oil production utilizing only a two-rig drilling program throughout 2024.
In addition, under the terms of the LTIP, the Company paid a dividend equivalent per share to all vested stock option holders of $282,000 in February 2023, $286,000 in May 2023, $334,000 in August 2023 and $348,000 in November 2023 and accrued a dividend equivalent per share to all unvested stock option holders which is payable upon vesting, assuming no forfeitures.
In addition, under the terms of the LTIP, the Company paid a dividend equivalent per share to all vested stock option holders of $530,000 in March 2024, $538,000 in June 2024, $534,000 in September 2024 and $531,000 in December 2024.
The Senior Credit Facility Agreement has aggregate maximum commitments of $100.0 million with current commitments of $75.0 million.
The Senior Credit Facility Agreement has aggregate maximum commitments of $100.0 million and effective March 29, 2024 pursuant to the First Facility Amendment, current commitments of $100.0 million and customary debt issuance costs which totaled approximately $1.1 million.