Biggest changeFollowing consummation of the IPO, although we are a limited liability company, we have elected to be taxed as a corporation and are subject to U.S. federal, state and local income taxes on our allocable share of the income and loss of OpCo. 79 Results of Operations Year Ended December 31, 2024 Compared to the Year Ended December 31, 2023 Year Ended December 31, 2024 2023 (In thousands) Revenues: Surface use royalties $ 31,620 $ 13,216 Easements and other surface-related revenues 34,115 12,644 Resource sales 15,351 19,830 Oil and gas royalties 16,027 20,743 Resource royalties 12,841 6,432 Total revenues 109,954 72,865 Resource sales-related expense 2,113 3,445 Other operating and maintenance expense 3,174 2,740 General and administrative expense (income) 112,302 (12,091 ) Depreciation, depletion, amortization and accretion 8,875 8,762 Operating (loss) income (16,510 ) 70,009 Interest expense, net 23,335 7,016 Other income (241 ) (549 ) (Loss) income from operations before taxes (39,604 ) 63,542 Income tax expense 1,875 370 Net (loss) income $ (41,479 ) $ 63,172 Total revenues .
Biggest changeResults of Operations Year Ended December 31, 2025 Compared to the Year Ended December 31, 2024 Year Ended December 31, Variance 2025 2024 Amount Percent Revenues: Surface use royalties $ 72,772 $ 31,620 $ 41,152 130 % Easements and other surface-related revenues 62,002 34,115 27,887 82 % Resource sales 24,723 15,351 9,372 61 % Resource royalties 23,027 12,841 10,186 79 % Oil and gas royalties 12,589 16,027 (3,438 ) (21 %) Other 3,980 - 3,980 100 % Total revenues 199,093 109,954 89,139 81 % Resource sales-related expense 2,026 2,113 (87 ) (4 %) Other operating and maintenance expense 4,518 3,174 1,344 42 % General and administrative expense 62,448 112,302 (49,854 ) (44 %) Depreciation, depletion and amortization 11,470 8,875 2,595 29 % Other operating expense, net 131 - 131 100 % Operating income (loss) 118,500 (16,510 ) 135,010 818 % Interest expense, net 32,706 23,335 9,371 40 % Other income (loss) 4,329 (241 ) 4,570 1896 % Income (loss) from operations before taxes 81,465 (39,604 ) 121,069 306 % Income tax expense 9,066 1,875 7,191 384 % Net income (loss) $ 72,399 $ (41,479 ) $ 113,878 275 % Total revenues .
Any individual who is our officer or employee or an officer or employee of any of our affiliates, and any other person who provides services to us or our affiliates, including our directors, may be eligible to receive awards under the LTIP at the discretion of our Board or a committee thereof, as applicable.
Any individual who is our officer or employee or an officer or employee of any of our affiliates, and any other person who provides services to us or our affiliates, including our directors, may be eligible to receive awards under the LTIP at the discretion of our board of directors or a committee thereof, as applicable.
The LTIP provides for the grant, from time to time, at the discretion of our Board, or a committee thereof, of options, share appreciation rights, restricted shares, restricted share units, share awards, dividend equivalents, other share-based awards, cash awards, substitute awards and performance awards intended to align the interests of employees, directors and service providers with those of our shareholders.
The LTIP provides for the grant, from time to time, at the discretion of our board of directors, or a committee thereof, of options, share appreciation rights, restricted shares, restricted share units, share awards, dividend equivalents, other share-based awards, cash awards, substitute awards and performance awards intended to align the interests of employees, directors and service providers with those of our shareholders.
For the year ended December 31, 2024, cash provided by financing activities consisted of $609.4 million of net proceeds from the IPO and December Private Placement and $250.7 million of debt borrowings, net of repayments and debt issuance costs, primarily used to fund the acquisitions during the year, partially offset by the purchase of OpCo Units from LandBridge Holdings of $145.4 million, dividends and distributions paid, net of contributions, of $58.2 million.
For the year ended December 31, 2024, cash provided by financing activities consisted of $609.4 million of net proceeds from the IPO and December 2024 private placement and $250.2 million of debt borrowings, net of repayments and debt issuance costs, primarily used to fund acquisitions during the year, partially offset by the purchase of OpCo Units from LandBridge Holdings of $145.4 million and $58.2 million of dividends and distributions paid, net of contributions.
We typically receive a fee when the contract is executed and a fixed royalty per barrel of water or ton of sand extracted. In situations where our customers do not operate brackish water wells on our surface but require the use of water for their operations, they generally must acquire such water from us for our customary fee.
We typically receive a fee when the contract is executed and a fixed royalty per barrel of water or ton of sand extracted. In situations where our customers do not operate brackish water wells on our surface but require the use of water for their operations, customers generally must acquire such water from us for our customary fee.
Although we believe that we will be able to partially or fully fund our short-term and long-term capital expenditures, working capital requirements and other capital needs with cash on hand and cash flows from operating activities, we may elect to use borrowings under our credit facility to finance our operating and investing activities.
Although we believe that we will be able to partially or fully fund our short-term and long-term capital expenditures, working capital requirements and other capital needs with cash on hand and cash flows from operating activities, we may elect to use borrowings under our revolving credit facility to finance our operating and investing activities.
We measure our revenue divided by our total acreage as a performance metric, which we refer to as “surface use economic efficiency.” Further, we are actively pursuing additional revenue streams beyond the hydrocarbon value chain to maximize utilization of our land and resources.
We measure our revenue divided by our acreage as a performance metric, which we refer to as “surface use economic efficiency.” Further, we are actively pursuing additional revenue streams beyond the hydrocarbon value chain to maximize utilization of our land and resources.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis of our financial condition and results of operations is based on, and should be read in conjunction with, our Financial Statements and notes thereto in Part 8, “Financial Statements and Supplementary Data” of this Annual Report.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis of our financial condition and results of operations is based on, and should be read in conjunction with, our Financial Statements and notes thereto in Item 8, “Financial Statements and Supplementary Data” of this Annual Report.
Over time, these revenues would generally be expected to migrate to royalty revenue and resource sales based on such customer’s use of our land and resources. Our revenue consists of the principal components discussed below. Surface Use Royalties and Revenues Surface Use Royalties .
Over time, 63 these revenues would generally be expected to migrate to royalty revenue and resource sales based on such customer’s use of our land and resources. Our revenue consists of the principal components discussed below. Surface Use Royalties and Revenues Surface Use Royalties .
We define Adjusted EBITDA as net income (loss) before interest; taxes; depreciation, amortization, depletion and accretion; share-based compensation; non-recurring transaction-related expenses and other non-cash or non-recurring expenses. We define Adjusted EBITDA Margin as Adjusted EBITDA divided by total revenues.
We define Adjusted EBITDA as net income (loss) before interest; taxes; depreciation, depletion and amortization; share-based compensation; non-recurring transaction-related expenses and other non-cash or non-recurring expenses. We define Adjusted EBITDA Margin as Adjusted EBITDA divided by total revenues.
Further, we believe this metric serves as a worthwhile benchmark of our team’s management and growth strategy, as well as the relative value of our surface acreage, compared to our peers. 77 Adjusted EBITDA and Adjusted EBITDA Margin Adjusted EBITDA and Adjusted EBITDA Margin are used by our management and by external users of our financial statements, such as investors, research analysts and others, to assess the financial performance of our assets over the long term to generate sufficient cash to return capital to equity holders or service indebtedness.
Further, we believe this metric serves as a worthwhile benchmark of our team’s management and growth strategy, as well as the relative value of our surface acreage, compared to our peers. 66 Adjusted EBITDA and Adjusted EBITDA Margin Adjusted EBITDA and Adjusted EBITDA Margin are used by our management and by external users of our financial statements, such as investors, research analysts and others, to assess the financial performance of our assets over the long term to generate sufficient cash to return capital to equity holders or service indebtedness.
See Note 2 — Summary of Significant Accounting Policies and Note 10 — Share-Based Compensation to our consolidated financial statements for additional information regarding LBH Incentive Units. How We Generate Revenue We generate revenue from multiple sources, including the use of our surface acreage, the sale of resources from our land and oil and gas and mineral royalties.
Refer to Note 2 — Summary of Significant Accounting Policies and Note 10 — Share-Based Compensation to our consolidated financial statements for additional information regarding LBH Incentive Units. How We Generate Revenue We generate revenue from multiple sources, including the use of our surface acreage, the sale of resources from our land and oil and gas and mineral royalties.
Factors that could cause or contribute to such differences include, but are not limited to, market prices for oil and natural gas, production volumes, economic and competitive conditions, regulatory changes and other uncertainties, as well as those factors discussed below and elsewhere in this Annual Report, particularly in the sections titled “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements,” and in the prospectus under the heading “Risk Factors,” all of which are difficult to predict.
Factors that could cause or contribute to such differences include, but are not limited to, market prices for oil and natural gas, production volumes, economic and competitive conditions, regulatory changes and other uncertainties, as well as those factors discussed below and elsewhere in this Annual Report, particularly in the sections titled “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements,” all of which are difficult to predict.
We define Free Cash Flow as cash flow from operating activities less investment in capital expenditures. We define Free Cash Flow Margin as Free Cash Flow divided by total revenues.
We define 70 Free Cash Flow as cash flow from operating activities less investment in capital expenditures. We define Free Cash Flow Margin as Free Cash Flow divided by total revenues.
Our agreements related to the sale of resources generally have terms ranging from a minimum of five years to 10 years, with early termination rights for non-use over a pre-determined period of time, typically 12 to 18 months.
Our agreements related to the sale of resources generally have terms ranging from a minimum of five years to 10 years, with early termination rights for non-use over a pre-determined period of time, typically 12 to 18 months. Resource Royalties .
See Note 10 — Share-Based Compensation to our consolidated financial statements for additional information regarding share-based compensation. How We Evaluate Our Operations We use a variety of financial and operational metrics to assess the performance of our business. Revenue Revenue is a key performance metric of our company.
Refer to Note 10 — Share-Based Compensation to our consolidated financial statements for additional information regarding share-based compensation. How We Evaluate Our Operations We use a variety of financial and operational metrics to assess the performance of our business. Revenue Revenue is a key performance metric of our company.
Public Company Costs As a result of the IPO, we incurred incremental, non-recurring costs related to our transition to a publicly traded and taxable entity, including the costs of the IPO and the costs associated with the initial implementation of our Sarbanes-Oxley Act internal controls and testing.
Public Company Costs As a result of the IPO during 2024, we incurred incremental, non-recurring costs related to our transition to a publicly traded and taxable entity, including the costs of the IPO and the costs associated with the initial implementation of our Sarbanes-Oxley Act internal controls and testing.
Please read “—Non-GAAP Financial Measures” for reconciliations and additional information regarding these non-GAAP financial measures.
Please read “— Non-GAAP Financial Measures ” for reconciliations and additional information regarding these non-GAAP financial measures.
The applicable margin ranges from (i) prior to the consummation of the IPO, 3.00% to 4.00% in the case of Term SOFR loans and letter of credit fees, and 2.00% to 3.00% in the case of base rate loans, and commitments fees of 0.50%, and (ii) following consummation of the IPO, 2.75% to 3.75% in the case of Term SOFR loans and letter of credit fees, and 1.75% to 2.75% in the case of base rate loans, and commitment fees range from 0.375% to 0.50%.
The applicable margin ranged from (i) prior to the consummation of the IPO, 3.00% to 4.00% in the case of Term SOFR loans and letter of credit fees, and 2.00% to 3.00% in the case of base rate loans, and commitments fees of 0.50%, and (ii) following consummation of the IPO, 2.75% to 3.75% in the case of Term SOFR loans and letter of credit fees, and 1.75% to 2.75% in the case of base rate loans, and commitment fees ranged from 0.375% to 0.50%.
Direct corporate costs are incurred for direct corporate employees, including payroll, benefits and other employee-related expenses of our direct corporate staff, professional services that generally consist of audit, tax, legal and valuation services and expenses for corporate insurance policies. Prior to the IPO, share-based compensation expense only included expense allocated to us for NDB LLC’s Incentive Unit plan.
Direct corporate costs are incurred for dedicated corporate employees, including payroll, benefits and other employment-related expenses, professional services that generally consist of audit, tax, legal and valuation services and expenses for corporate insurance policies. Prior to the IPO, share-based compensation expense only included expense allocated to us for NDB LLC’s Incentive Unit plan.
WaterBridge is one of the largest water midstream companies in the United States and operates a large-scale network of pipelines and other infrastructure in the Delaware Basin that, as of December 31, 2024, handles approximately 2.0 million bpd of water associated with oil and natural gas production, with approximately 3.4 million bpd of total handling capacity.
WaterBridge is one of the largest water midstream companies in the United States and operates a large-scale network of pipelines and other infrastructure in the Delaware Basin that, as of December 31, 2025, handles approximately 2.5 million bpd of water associated with oil and natural gas production, with approximately 4.2 million bpd of total handling capacity.
Our primary liquidity and capital requirements will be for our operating expenses, servicing of our debt, the payment of dividends to our shareholders, general company needs and investing in our business, including the potential acquisition of additional surface acreage, such as the Recent Acquisitions.
Our primary liquidity and capital requirements will be for our operating expenses, servicing of our debt, the payment of dividends to our shareholders, general company needs and investing in our business, including the potential acquisition of additional surface acreage.
We have also experienced additional significant growth in our business following the completion of the Spring 2024 Acquisitions and the Recent Acquisitions, resulting in our future results of operations for periods following the consummation of such acquisitions to not be directly comparable with our historical results.
We have also experienced additional significant growth in our business following the completion of our acquisitions, resulting in our future results of operations for periods following the consummation of such acquisitions to not be directly comparable with our historical results.
We may elect for outstanding borrowings under our credit facility to accrue interest at a rate based on either (i) a forward-looking term rate based on the secured overnight financing rate (“Term SOFR”) plus 0.10%, or (ii) the base rate, in each case plus an applicable margin.
Under the 2023 Credit Agreement, the Borrower could elect for outstanding borrowings under our credit facility to accrue interest at a rate based on either (i) a forward-looking term rate based on the secured overnight financing rate (“Term SOFR”) plus 0.10%, or (ii) the base rate, in each case plus an applicable margin.
For example, oil and natural gas prices have historically been volatile. Lower commodity prices may decrease our revenues as customers on and around our land decrease their activity levels in response to low commodity prices.
For example, oil and natural gas prices have historically been volatile and highly susceptible to macroeconomic and geopolitical developments. Lower commodity prices may decrease our revenues as customers on and around our land decrease their activity levels in response to low commodity prices.
As a result, we expect that additional significant capital expenditures would be related to our acquisition of additional surface acreage, such as the Recent Acquisitions, should we elect to do so.
As a result, we expect that additional significant capital expenditures would be related to our acquisition of additional surface acreage, should we elect to do so.
The historical financial information in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” reflects only the historical financial results of us or our predecessor, OpCo, as applicable, and does not give pro forma effect to the East Stateline Acquisition, the Credit Agreement Amendment, the Corporate Reorganization or the IPO.
The historical financial information in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” reflects only the historical financial results of us or our predecessor, OpCo, as applicable, and does not give pro forma effect to the Corporate Reorganization or the IPO.
Critical Accounting Estimates The preparation of our Consolidated Financial Statements in conformity with U.S. GAAP requires management to make certain estimates and assumptions that affect the amounts reported in the Consolidated Financial Statements. We consider our critical accounting estimates those that require subjectivity and that could inherently influence our financial result based on changes in those estimates.
GAAP requires management to make certain estimates and assumptions that affect the amounts reported in the Consolidated Financial Statements. We consider our critical accounting estimates those that require subjectivity and that could inherently influence our financial result based on changes in those estimates.
SUAs permit operators to install drilling sites, pipelines, roadways, electric lines and other facilities and equipment on land owned by us.
Easements and other surface-related income . SUAs permit operators to install drilling sites, pipelines, roadways, electric lines and other facilities and equipment on land owned by us.
Although we intend to pursue additional opportunities to increase our revenue streams and introduce additional revenue components, including through solar power generation, power storage and battery projects, water treatment and desalination facilities, fueling stations, microgrids, cryptocurrency mining, data centers, telecommunication towers and equipment and other opportunities, there can be no assurance that such revenue streams will materially diversify our revenue streams. 76 Costs of Conducting our Business Our costs consist primarily of resource sales-related expenses, other operating and maintenance expenses to maintain our surface acreage and general administrative expenses.
Although we intend to pursue additional opportunities to increase our revenue streams and introduce additional revenue components, including through conventional and renewable power generation and storage projects, water treatment and desalination facilities, fueling stations, digital infrastructure, telecommunication towers and equipment and other opportunities, there can be no assurance that such revenue streams will materially diversify our revenue streams. 65 Costs of Conducting our Business Our costs consist primarily of resource sales-related expenses, other operating and maintenance expenses to maintain our surface acreage and general administrative expenses.
Similar to the other operations conducted on our land, we expect to enter into surface use or similar agreements with the owners of these projects from which we expect to receive surface use fees and other payments in connection with the utilization of our land, but we do not expect to own or operate such projects or expect to incur significant capital expenditures in connection therewith. 71 We share a financial sponsor, Five Point, and our management team with WaterBridge.
Similar to the other operations conducted on our land, we expect to enter into surface use or similar agreements with the owners of these projects from which we expect to receive surface use fees and other payments in connection with the utilization of our land, but we do not expect to own or operate such projects or expect to incur significant capital expenditures in connection therewith.
As of December 31, 2024, we owned approximately 273,000 surface acres in and around the Delaware Basin sub-region in the prolific Permian Basin, which is the most active area for oil and gas exploration and development in the United States.
As of December 31, 2025, we owned or managed more than 315,000 surface acres in and around the Delaware Basin sub-region in the prolific Permian Basin, which is the most active area for oil and gas exploration and development in the United States.
For the year ended December 31, 2024, we incurred $723.4 million in acquisition-related capital expenditures, inclusive of $3.1 million of transaction-related expenses, in connection with the consummation of the Spring 2024 Acquisitions and the Recent Acquisitions. We periodically assess changes in current and projected cash flows, acquisition and divestiture activities and other factors to determine the effects on our liquidity.
For the years ended December 31, 2025 and 2024, we incurred $229.0 million and $723.4 million in acquisition-related capital expenditures, inclusive of $2.3 million and $3.1 million of transaction-related expenses, respectively. We periodically assess changes in current and projected cash flows, acquisition and divestiture activities and other factors to determine the effects on our liquidity.
Borrowings under our credit facility accrue interest based on a five-tiered pricing grid tied to our current leverage ratio.
Borrowings under the 2023 Credit Agreement accrued interest based on a five-tiered pricing grid tied to our current leverage ratio.
The estimated fair value of our credit facility approximates the principal amount outstanding because the interest rates are variable and reflective of market rates and the debt may be repaid, in full or in part, at any time without penalty.
The estimated fair value of our credit facility approximates the principal amount outstanding because the interest rates are variable and reflective of market rates and the debt may be repaid, in full or in part, at any time without penalty. As of December 31, 2025, we had $70.0 million of borrowings under the 2025 Revolving Credit Facility.
The weighted average interest rate on the total amount of borrowings outstanding under new credit facility for the twelve months ended December 31, 2024 was 8.39% in the case of revolving credit borrowings and 8.47% in the case of term loan borrowings. We are currently in compliance with all affirmative and negative covenants under our new credit facility.
The weighted average interest rate on the total amount of borrowings outstanding under 2025 Revolving Credit Facility for the twelve months ended December 31, 2025 was 6.13%. We are currently in compliance with all affirmative and negative covenants under the 2025 Revolving Credit Facility.
As of December 31, 2024, WaterBridge operates approximately 767,000 bpd of water handling capacity on our land, with approximately 1.7 million bpd of additional permitted capacity available for future development on our land.
As of December 31, 2025, WaterBridge operates approximately 1.5 million bpd of water handling capacity on our land, with approximately 3.2 million bpd of additional permitted 61 capacity available for future development on our land.
As of December 31, 2024, we had working capital, defined as current assets less current liabilities, of $38.9 million and we had cash and cash equivalents of $37.0 million. As of December 31, 2023, we had working capital of $25.2 million and cash and cash equivalents of $37.8 million.
As of December 31, 2025, we had working capital, defined as current assets less current liabilities, of $47.5 million and we had cash and cash equivalents of $30.7 million. As of December 31, 2024, we had working capital of $38.9 million and cash and cash equivalents of $37.0 million.
The increase was primarily attributable to increased produced water handling and associated skim oil royalties of $17.3 million and industrial waste handling royalties of $1.1 million on our surface for the year ended December 31, 2024, as compared to the year ended December 31, 2023. Easements and other surface-related revenues .
The increase was primarily attributable to increased produced water handling and associated skim oil royalties of $40.1 million and solid waste disposal and reclamation royalties of $1.1 million on our surface for the year ended December 31, 2025, as compared to the year ended December 31, 2024.
Any transition of the U.S. economy away from the use of fossil fuels towards lower- or zero-carbon emissions alternatives, like clean energy technologies, often require access to material surface acreage and supporting infrastructure, which we are also well positioned to facilitate. Please see the “ Business ” of this Annual Report for more information.
While these incentives could further accelerate the transition of the U.S. economy away from the use of fossil fuels, alternative energy technologies often require access to material surface acreage and supporting infrastructure, which we are also well positioned to provide and facilitate. Please see the “ Business ” of this Annual Report for more information.
Unless otherwise indicated or required by the context, references to “LandBridge,” the “Company,” “we,” “us,” “our” and like terms refer (i) prior to the consummation of the Corporate Reorganization and the IPO, to OpCo and its subsidiaries, our predecessor for financial reporting purposes, and (ii) subsequent to the consummation of the Corporate Reorganization and the IPO, to LandBridge and its subsidiaries, including OpCo and its subsidiaries.
Except as otherwise indicated or required by context, references to “LandBridge,” the “Company,” “we,” “us,” “our” and like terms refer (i) prior to the consummation of the reorganizations of entities under common control (the “Corporate Reorganization”) and the initial public offering that occurred on July 1, 2024 (the “IPO”), to OpCo and its subsidiaries, our predecessor for financial reporting purposes and (ii) subsequent to the consummation of the Corporate Reorganization and the IPO, to LandBridge and its subsidiaries, including OpCo and its subsidiaries.
As a result, the historical consolidated financial data may not give you an accurate indication of what our actual results would have been if the Corporate Reorganization had been completed at the beginning of the periods presented or of what our future results of operations are likely to be. 78 Long-Term Incentive Plan In order to incentivize individuals providing services to us or our affiliates, our Board adopted a long-term incentive plan (“LTIP”) for employees and directors.
As a result, the historical consolidated financial data may not give you an accurate indication of what our actual results would have been if the Corporate Reorganization had been completed at the beginning of the periods presented or of what our future results of operations are likely to be.
Resource sales generally include brackish water to be used primarily in well completions in exchange for a per barrel fee, which is negotiated and varies depending on the destination of the brackish water. We have strong relationships with, and contractual commitments from, many of the E&P companies in the Stateline Position.
Resource Sales and Royalties Resource Sales . Resource sales generally include brackish water to be used primarily in well completions in exchange for a per barrel fee, which is negotiated and varies depending on the destination of the brackish water.
Liquidity and Capital Resources Overview Historically, our primary sources of liquidity have been capital contributions from our financial sponsor, cash flows from operating activities and borrowings under our debt instruments. Following the completion of the IPO, our primary sources of liquidity are cash flows from operating activities and, if required, proceeds from borrowings under our credit facility.
Following the completion of the IPO, our primary sources of liquidity are cash flows from operating activities and, if required, proceeds from borrowings under our revolving credit facility.
The following table presents the amount and relative percentage of each component of our revenues for the following periods: Year Ended December 31, 2024 2023 Amount ($) % Amount ($) % Surface use royalties and revenues Surface use royalties $ 31,620 28.8 % $ 13,216 18.1 % Easements and other surface-related revenues 34,115 31.0 % 12,644 17.4 % Resource sales and royalties Resource sales 15,351 14.0 % 19,830 27.2 % Resource royalties 12,841 11.7 % 6,432 8.8 % Oil and gas royalties 16,027 14.5 % 20,743 28.5 % Total revenue $ 109,954 100.0 % $ 72,865 100.0 % Our revenues may vary significantly from period to period as a result of the activity level of producers on and around our land, the development of new revenue streams, commodity prices, changes in volumes produced on our land and our acquisition strategy, among other things, and are significantly dependent on our customers’ activities on and around our land.
The following table presents the amount and relative percentage of each component of our revenues for the following periods: Year Ended December 31, 2025 2024 Amount ($) % Amount ($) % Surface use royalties and revenues Surface use royalties $ 72,772 36.6 % $ 31,620 28.8 % Easements and other surface-related revenues 62,002 31.1 % 34,115 31.0 % Resource sales and royalties Resource sales 24,723 12.4 % 15,351 14.0 % Resource royalties 23,027 11.6 % 12,841 11.7 % Oil and gas royalties 12,589 6.3 % 16,027 14.5 % Other 3,980 2.0 % - 0.0 % Total revenue $ 199,093 100.0 % $ 109,954 100.0 % Our revenues depend heavily on our customers’ activities on and around our land and may vary significantly from period to period as a result of the development of new revenue streams, fluctuations in commodity prices, regulatory developments, including policies related to tariffs and international trade, changes in volumes produced on our land and our acquisition strategy.
Corporate Reorganization We were formed to serve as the issuer in the IPO and had no operations, assets or liabilities prior to the consummation of the IPO. Certain of the historical consolidated financial statements included in this Annual Report are based on the financial statements of our accounting predecessor, OpCo, prior to the Corporate Reorganization in connection with the IPO.
Certain of the historical consolidated financial statements included in this Annual Report are based on the financial statements of our accounting predecessor, OpCo, prior to the Corporate Reorganization in connection with the IPO.
This metric provides valuable insight into the effectiveness of our active land management strategy by examining our ability to generate value on our owned surface and track trends of our results over time, while inherently adjusting for any surface acreage acquisitions or divestitures that may occur.
Surface Use Economic Efficiency We calculate surface use economic efficiency as (i) total revenues less oil and gas royalty revenues divided by (ii) owned surface acreage. or in periods in which we acquire or dispose of acreage, the weighted average surface acreage owned during the period.This metric provides valuable insight into the effectiveness of our active land management strategy by examining our ability to generate value on our owned surface and track trends of our results over time, while inherently adjusting for any surface acreage acquisitions or divestitures that may occur.
We receive lease bonus revenue by leasing our mineral interests to E&P companies. When we execute a mineral lease contract, the lease generally transfers the rights to any oil or natural gas discovered to the E&P company and grants us the right to a specified royalty interest payable on future production. Mineral lease bonuses are nonrefundable.
When we execute a mineral lease contract, the lease generally transfers the rights to any oil or natural gas discovered to the E&P company and grants us the right to a specified royalty interest payable on future production. 64 We expect our fee-based revenues to grow over time relative to our oil and gas royalties.
Year-end Results Significant financial and operating highlights for the year ended December 31, 2024 include: • Revenues of $110.0 million, an increase of $37.1 million as compared to the prior year; • Net loss of $41.5 million as compared to net income of $63.2 million in 2023; • Net loss margin of 38% as compared to net income margin of 87% in 2023; • Adjusted EBITDA (1) of $97.1 million, an increase of 55% as compared to the prior year; • Adjusted EBITDA Margin (1) of 88%, an increase of 2% as compared to the prior year; • Cash flow from operating activities of $67.6 million, an increase of 28% as compared to the prior year; • Free Cash Flow (1) of $66.7 million, an increase of 33% as compared to the prior year; • Operating cash flow margin of 62%, a decrease of 11% as compared to the prior year; and • Free Cash Flow Margin (1) of 61%, a decrease of 8% as compared to the prior year; (1) Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow and Free Cash Flow Margin are non-GAAP financial measures.
Year-end Results Significant financial and operating highlights for the year ended December 31, 2025 include: • Revenues of $199.1 million, an increase of $89.1 million as compared to the prior year; • Net income of $72.4 million as compared to net loss of $41.5 million in 2024; • Net income margin of 36% as compared to net loss margin of 38% in 2024; • Adjusted EBITDA (1) of $177.2 million, an increase of 83% as compared to the prior year; • Adjusted EBITDA Margin (1) of 89%, remained consistent with the prior year; • Cash flow from operating activities of $126.3 million, an increase of 87% as compared to the prior year; • Free Cash Flow (1) of $122.0 million, an increase of 83% as compared to the prior year; • Operating cash flow margin of 63%,remained consistent with the prior year; and • Free Cash Flow Margin (1) of 61%, remained consistent with the prior year; (1) Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow and Free Cash Flow Margin are non-GAAP financial measures.
Non-GAAP Financial Measures Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow and Free Cash Flow Margin are supplemental non-GAAP measures that we use to evaluate current, past and expected future performance.
The increase was attributable to higher taxable income in 2025 due to a full year as a taxable entity. Non-GAAP Financial Measures Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow and Free Cash Flow Margin are supplemental non-GAAP measures that we use to evaluate current, past and expected future performance.
Please read “—Non-GAAP Financial Measures” for reconciliations and additional information regarding these non-GAAP financial measures. Factors Affecting the Comparability of Our Results of Operations In this Annual Report, we present our historical results of operations for the years ended December 31, 2024 and December 31, 2023.
Factors Affecting the Comparability of Our Results of Operations In this Annual Report, we present our historical results of operations for the years ended December 31, 2025 and 2024.
(3) Non-recurring expenses consist primarily of $5.0 million in IPO-related employee bonuses and $2.6 million related to a contract termination payment. 82 Free Cash Flow and Free Cash Flow Margin The following table sets forth a reconciliation of cash flows from operating activities determined in accordance with GAAP to Free Cash Flow and Free Cash Flow Margin, respectively, for the periods indicated.
Free Cash Flow and Free Cash Flow Margin The following table sets forth a reconciliation of cash flows from operating activities determined in accordance with GAAP to Free Cash Flow and Free Cash Flow Margin, respectively, for the periods indicated.
Year Ended December 31, 2024 2023 Net (loss) income $ (41,479 ) $ 63,172 Adjustments: Depreciation, depletion, amortization and accretion 8,875 8,762 Interest expense, net 23,335 7,016 Income tax expense 1,875 370 EBITDA (7,394 ) 79,320 Adjustments: Share-based compensation - Incentive Units (1) 91,307 (17,230 ) Share-based compensation - RSUs 4,028 - Transaction-related expenses (2) 1,266 598 Non-recurring expenses (3) 7,825 - Other 37 116 Adjusted EBITDA $ 97,069 $ 62,804 Net (loss) income margin (38 %) 87 % Adjusted EBITDA Margin 88 % 86 % (1) Share-based compensation - Incentive Units for the year ended December 31, 2024, consists of $18.7 million related to the LBH Incentive Units, and $72.6 million related to the NDB Incentive Units.
Year Ended December 31, 2025 2024 Net income (loss) $ 72,399 $ (41,479 ) Adjustments: Depreciation, depletion and amortization 11,470 8,875 Interest expense, net 32,706 23,335 Income tax expense 9,066 1,875 EBITDA 125,641 (7,394 ) Adjustments: Share-based compensation - Incentive Units (1) 36,508 91,307 Share-based compensation - RSUs 8,811 4,028 Transaction-related expenses (2) 5,955 1,266 Non-recurring expenses (3) - 7,825 Other 256 37 Adjusted EBITDA $ 177,171 $ 97,069 Net income (loss) margin 36 % (38 %) Adjusted EBITDA Margin 89 % 88 % (1) Share-based compensation - Incentive Units for the year ended December 31, 2025, consists only of LBH Incentive Units.
We expect to pursue opportunistic future land acquisitions that compliment or expand our current land position, which may impact the comparability of our results.
Refer to Note 4 — Asset Acquisitions within the notes to our consolidated 67 financial statements for further information with respect to such acquisitions. We expect to pursue opportunistic future land acquisitions that compliment or expand our current land position, which may impact the comparability of our results.
Recently Issued Accounting Standards For a summary of recently issued accounting standards, see Note 2 — Summary of Significant Accounting Policies - Basis of Presentation and Consolidation of our Notes to the Consolidated Financial Statements.
Recently Issued Accounting Standards For a summary of recently issued accounting standards, refer to Note 2 — Summary of Significant Accounting Policies of our Notes to the Consolidated Financial Statements. Off Balance Sheet Arrangements We currently have no off-balance sheet arrangements.
Resource royalties increased by $6.4 million, or 100%, to $12.8 million for the year ended December 31, 2024, as compared to $6.4 million for the year ended December 31, 2023.
Resource sales increased by $9.4 million. Brackish water sales increased $6.3 million for the year ended December 31, 2025, as compared to the year ended December 31, 2024.
As a result of our predominately non-taxable structure historically, income taxes on taxable income or losses realized by our predecessor, OpCo, were generally the obligation of the individual members or partners.
A REIT must comply with a number of organizational and operational requirements, including a requirement that it must pay at least 90% of its taxable income to shareholders. As a result of our predominately non-taxable structure historically, income taxes on taxable income or losses realized by our predecessor, OpCo, were generally the obligation of the individual members or partners.
Brackish water sales volume decreased by 4.9 million barrels, or 12%, to 34.2 million barrels for the year ended December 31, 2024, as compared to 39.1 million barrels for the year ended December 31, 2023. Additionally, the per unit sales price decreased by approximately 17%.
Brackish water sales volume increased by 10.4 million barrels, or 30%, to 44.6 million barrels for the year ended December 31, 2025, as compared to 34.2 million barrels for the year ended December 31, 2024. partially offset by a per unit sales price decreased of approximately 12%, primarily driven by the customer contract mix for the year ended December 31, 2025, as compared to the year ended December 31, 2024.
Such customers hold the exclusive right to the water and sand they extract from the leased surface acreage and may be required to make minimum royalty payments as a result. 75 The agreements pursuant to which we receive resource royalties have varying primary terms of at least one year, and contain rights for renewal so long as the customer continues to operate on our land.
The agreements pursuant to which we receive resource royalties have varying primary terms of at least one year, contain rights for renewal so long as the customer continues to operate on our land and generally do not impose minimum production requirements on our customers.
Our SUAs typically do not include minimum commitments with respect to the type and amount of infrastructure to be installed on our property or the amount of revenue to be received by us, but do generally provide for automatic renewal-based increases in royalties that are tied to the CPI or negotiated on a case-by-case basis, depending on a number of factors, such as general economic conditions, the surface use of our land, competitor pricing and/or customer specific considerations.
Our SUAs generally have terms ranging from a minimum of five years to 10 years, with early termination rights for non-use over a pre-determined period of time, typically 12 to 18 months, typically do not include minimum commitments with respect to the type and amount of infrastructure to be installed on our property or the amount of revenue to be received by us and generally provide for automatic renewal-based increases in royalties that are tied to the CPI or negotiated on a case-by-case basis.
There is no tax imposed on a REIT as long as the REIT complies with the applicable tax rules and avails itself of the opportunity to reduce its taxable income through distributions. A REIT must comply with a number of organizational and operational requirements, including a requirement that it must pay at least 90% of its taxable income to shareholders.
One of our subsidiaries is a qualified REIT for federal income tax purposes. There is no tax imposed on a REIT as long as the REIT complies with the applicable tax rules and avails itself of the opportunity to reduce its taxable income through distributions.
Income Taxes Prior to the IPO, OpCo and its subsidiaries were primarily entities that were treated as partnerships or disregarded entities for federal income tax purposes but were subject to certain minimal Texas franchise taxes. One of our subsidiaries is a qualified REIT for federal income tax purposes.
On November 25, 2025, OpCo issued $500.0 million aggregate principal amount of 6.25% fixed-rate senior unsecured notes due 2030. Income Taxes Prior to the IPO, OpCo and its subsidiaries were primarily entities that were treated as partnerships or disregarded entities for federal income tax purposes but were subject to certain minimal Texas franchise taxes.
Cash Flow The following tables summarizes our cash flow for the periods indicated: Year Ended December 31, 2024 Compared to the Year Ended December 31, 2023 Year Ended December 31, 2024 2023 Consolidated Statement of Cash Flow Data: Net cash provided by operating activities $ 67,636 $ 53,042 Net cash used in investing activities (724,352 ) (2,772 ) Net cash provided by (used in) financing activities 655,925 (37,798 ) Net (decrease) increase in cash and cash equivalents $ (791 ) $ 12,472 Net Cash Provided by Operating Activities .
Cash Flow The following tables summarizes our cash flow for the periods indicated: Year Ended December 31, 2025 Compared to the Year Ended December 31, 2024 Year Ended December 31, Variance 2025 2024 Amount Percent Consolidated Statement of Cash Flow Data: Net cash provided by operating activities $ 126,273 $ 67,636 $ 58,637 87 % Net cash used in investing activities (233,074 ) (724,352 ) (491,278 ) (68 %) Net cash provided by financing activities 100,510 655,925 (555,415 ) (85 %) Net decrease in cash and cash equivalents $ (6,291 ) $ (791 ) $ (5,500 ) (695 %) Net Cash Provided by Operating Activities .
Net income and net income margin for the year ended December 31, 2023 include non-cash share-based compensation income of $17.2 million attributable to the NDB Incentive Units. Any actual cash expense associated with such LBH Incentive Units is borne solely by LandBridge Holdings and not the Company.
Net income and net income margin for the year ended December 31, 2025 include non-cash share-based compensation expense of $45.3 million, of which $8.8 million is attributable to RSUs issued by the Company and $36.5 million is attributable to LBH Incentive Units.
The incentive units expense increase is primarily due to the periodic remeasurements of NDB Incentive Units prior to the Division of $72.6 million when the awards were accounted for as liability awards at NDB LLC and new issuances and post-modification equity award accounting amortization of $18.6 million for the year ended December 31, 2024, as compared to income of $17.2 million due to remeasurement of the NDB Incentive Units for the year ended December 31, 2023.
The incentive units expense decrease is primarily due to the periodic remeasurements of NDB Incentive Units prior to the Division of $72.6 million in 2024 when the awards were accounted for as liability awards at NDB LLC.
See Note 10 — Share-Based Compensation within the notes to our condensed consolidated financial statements included elsewhere in this Annual Report. 81 Depreciation, depletion, amortization and accretion .
Refer to Note 10 — Share-Based Compensation within the notes to our consolidated financial statements included elsewhere in this Annual Report. Depreciation, depletion and amortization . Depreciation, depletion and amortization increased by $2.6 million. The increase was primarily attributable to amortization of intangibles acquired in the 2024 and 2025 acquisitions.
Oil and gas royalties are recognized as revenue as oil and gas are produced or severed from the mineral lease. The oil and gas royalties we receive are dependent upon market prices for oil and natural gas, and producer specific location and contractual price differences. Oil and gas royalties also include mineral lease bonus revenues.
The oil and gas royalties we receive are dependent upon producer-specific location, contractual price differences and market prices for oil and natural gas, which, given such prices’ volatility, may cause our oil and gas royalties to fluctuate. Oil and gas royalties also include mineral lease bonus revenues, which we receive by leasing our mineral interests to E&P companies.
Share-based compensation - Incentive Units for the year ended December 31, 2023, consists only of the NDB Incentive Units. NDB Incentive Units were liability awards resulting in periodic fair value remeasurement prior to the Division. Subsequent to the IPO, any actual cash expense associated with the LBH Incentive Units is borne solely by LandBridge Holdings and not the Company.
Share-based compensation - Incentive Units for the year ended December 31, 2024, consists of $18.7 million related to the LBH Incentive Units, and $72.6 million related to the NDB Incentive Units. NDB Incentive Units were liability awards resulting in periodic fair value remeasurement prior to the Division.
The increase was attributable to the change in share-based compensation expense of $112.4 million and increased cash expenses noted above. The share-based compensation consists of an increase related to the incentive units of $108.4 million and $4.0 million related to the issuance of RSUs.
The decrease was primarily attributable to the change in share-based compensation expense of $50.1 million, which consists of a decrease related to the incentive units of $54.8 million, partially offset by an increase of $4.8 million related to the issuance of RSUs.
Our SURAs typically do not include minimum purchase or use commitments by our customers but do generally provide for automatic renewal-based increases in royalties that are tied to the CPI or are negotiated on a case-by-case basis, depending on a number of factors, such as general economic conditions, the surface use of our land, competitor pricing and/or customer specific considerations.
Our SURAs generally have terms ranging from a minimum of five years to 10 years, impose only nominal obligations on us, typically do not include minimum purchase or use commitments by our customers but do generally provide for automatic renewal-based increases in royalties that are tied to the Consumer Price Index (“CPI”) or are negotiated on a case-by-case basis.
Year Ended December 31, 2024 2023 Net cash provided by operating activities $ 67,636 $ 53,042 Net cash used in investing activities (724,352 ) (2,772 ) Cash (used in) provided by operating and investing activities (656,716 ) 50,270 Adjustments: Acquisitions 723,367 - Proceeds from disposal of assets - (11 ) Free Cash Flow $ 66,651 $ 50,259 Operating cash flow margin (1) 62 % 73 % Free Cash Flow Margin 61 % 69 % (1) Operating cash flow margin is calculated by dividing net cash provided by operating activities by total revenue.
Year Ended December 31, 2025 2024 Net cash provided by operating activities $ 126,273 $ 67,636 Net cash used in investing activities (233,074 ) (724,352 ) Cash used in operating and investing activities (106,801 ) (656,716 ) Adjustments: Acquisitions 229,048 723,367 Proceeds from disposal of assets (210 ) - Free Cash Flow $ 122,037 $ 66,651 Operating cash flow margin (1) 63 % 62 % Free Cash Flow Margin 61 % 61 % (1) Operating cash flow margin is calculated by dividing net cash provided by operating activities by total revenue. 71 Liquidity and Capital Resources Overview Historically, our primary sources of liquidity have been capital contributions from our financial sponsor, cash flows from operating activities and borrowings under our debt instruments.
Our significant accounting policies are discussed in Note 2 — Summary of Significant Accounting Policies - Basis of Presentation and Consolidation of our Notes to the Consolidated Financial Statements. Share-Based Compensation Incentive Units The Company accounts for share-based compensation expense for incentive units granted in exchange for employee services.
Our significant accounting policies are discussed in Note 2 — Summary of Significant Accounting Policies of our Notes to the Consolidated Financial Statements.
The table below provides operational and financial data by oil and gas royalty stream for the periods indicated. 80 Year Ended December 31, 2024 2023 Net royalty volumes: Oil (MBbls) 179 225 Natural Gas (MMcf) 729 693 NGL (MBbls) 77 68 Equivalents (MBoe) 378 409 Equivalents (MBoe/d) 1.0 1.1 Oil and gas royalties (in thousands): Oil royalties $ 13,346 $ 17,138 Natural gas royalties 665 1,623 NGL royalties 1,610 1,322 Oil and gas royalties 15,621 20,083 Mineral lease income 406 660 Total oil and gas royalties $ 16,027 $ 20,743 Realized prices Oil ($/Bbl) $ 74.56 $ 76.17 Natural gas ($/Mcf) $ 0.91 $ 2.34 NGL ($/Bbl) $ 20.91 $ 19.44 Equivalents ($/Boe) $ 41.33 $ 49.10 Resource royalties .
Year Ended December 31, 2025 2024 Net royalty volumes: Oil (MBbls) 156 179 Natural Gas (MMcf) 656 729 NGL (MBbls) 66 77 Equivalents (MBoe) 331 378 Equivalents (MBoe/d) 0.9 1.0 Oil and gas royalties (in thousands): Oil royalties $ 9,940 $ 13,346 Natural gas royalties 1,270 665 NGL royalties 1,315 1,610 Oil and gas royalties 12,525 15,621 Mineral lease income 64 406 Total oil and gas royalties $ 12,589 $ 16,027 Realized prices Oil ($/Bbl) $ 63.72 $ 74.56 Natural gas ($/Mcf) $ 1.94 $ 0.91 NGL ($/Bbl) $ 19.92 $ 20.91 Equivalents ($/Boe) $ 37.84 $ 41.33 Other revenue .
The increase was primarily attributable to additional principal borrowings under our credit facility during the year ended December 31, 2024, as compared to borrowings under our then-existing debt instruments for the year ended December 31, 2023. See “ — Liquidity and Capital Resources ” for additional information regarding the Company’s debt instruments and interest expense.
Interest expense, net, increased by $9.4 million. The increase was primarily attributable to a higher weighted average debt balance during the year ended December 31, 2025, as compared to borrowings under our then-existing debt instruments for the year ended December 31, 2024.
More recently, high levels of activity in the Delaware Basin have resulted in industry consolidation and labor and supply chain challenges, which has impacted drilling, completion and production activity.
In the Delaware Basin, sustained high levels of exploration and production activity have led to labor shortages and supply chain disruptions. These challenges have directly impacted drilling, completion and production efforts by E&P companies.
The increase was primarily attributable to oil and natural gas gathering and transportation pipelines and produced water handling infrastructure of $8.1 million, $8.0 million related to the non-refundable option fee associated with the data center lease development agreement and $5.3 million in other surface and subsurface easements for the year ended December 31, 2024, as compared to the year ended December 31, 2023.
Easements and other surface-related revenues increased by $27.9 million. The increase was primarily attributable to oil and natural gas gathering and transportation pipelines and produced water handling infrastructure of $16.8 million, $5.2 million related to road easements, $3.9 million related to surface and subsurface drilling location easements, and $2.0 million in other surface easements and agreements. Resource sales .
Our SURAs typically obligate the operator to meter its volumetric utilization of infrastructure installed on our land and to include a report of such utilization for our review along with its periodic payment. Royalties we receive from operations under our SURAs include produced water transportation and handling operations, skim oil recovery and 74 produced water throughput and waste reclamation.
Royalties we receive from operations under our SURAs include produced water transportation and handling operations, skim oil recovery and produced water throughput and waste reclamation.
The increase was primarily attributable to brackish water royalties in connection with the East Stateline Ranch acquisition of $5.0 million and an increase attributable to sand mine royalty rates of $0.4 million and sand mine volumes of $1.0 million. Resource sales-related expense .
The increase was primarily attributable to brackish water royalties of $8.7 million as a result of the closing of the East Stateline Ranch Acquisition in the second quarter of 2024 and the Wolf Bone Ranch Acquisition in the fourth quarter of 2024. Additionally, sand mine royalties increased $1.5 million primarily related to higher throughput volumes. Oil and gas royalties .
For the year ended December 31, 2023, cash used in financing activities was primarily attributable to $105.2 million in member distributions and $1.7 million in deferred offering costs, partially offset by debt proceeds, net of repayments and issuance costs, of $69.5 million.
For the year ended December 31, 2025, cash provided by financing activities primarily consisted of $171.1 million of debt borrowings, net of repayments and debt issuance costs, partially offset by $63.7 million of dividends, dividend equivalents and distributions paid to shareholders, $5.8 million of required tax withholding related to the net settlement of Class A shares, and $1.1 million of offering costs paid related to the December 2024 private placement.
The increase was attributable to higher net income, net of non-cash items, of $9.2 million, and cash flow related to working capital accounts, primarily 83 accounts receivable and taxes payable, of $5.4 million. Please see “ —Results of Operations ” for more information regarding analysis of our consolidated statements of operations. Net Cash Used in Investing Activities .
Please see “ —Results of Operations ” for more information regarding analysis of our consolidated statements of operations. Net Cash Used in Investing Activities . Net cash used in investing activities decreased $491.3 million.