Biggest changeAdditionally, because Adjusted EBITDAX and cash available for distribution may be defined differently by other companies in our industry, our definition of Adjusted EBITDAX and cash available for distribution may not be comparable to similarly titled measures of other companies, thereby diminishing their utility. 75 Table of Contents Reconciliation of Adjusted EBITDAX and Cash Available for Distribution to GAAP Financial Measures For the Year Ended December 31, 2023 2022 2021 (in thousands) Net income (loss) $ (103,987) $ (7,668) $ 52,475 Interest expense 4,423 8,198 5,870 Interest income (461) (143) (16) Depreciation, depletion and amortization 44,288 41,364 39,889 Impairment of long-lived assets 223,384 — — Accretion of discount in asset retirement obligation 8,644 6,055 4,670 Exploration expense 151 360 124 Unrealized (gain)/loss on derivatives (106,247) 113,217 (8,977) Non-cash incentive compensation 3,470 — 2,400 Non-cash gain on forgiveness of debt — — — (9,152) Non-recurring (gain)/loss $ 209 $ 23 $ (1,935) Adjusted EBITDAX $ 73,874 $ 161,406 $ 85,348 Cash Interest expense (3,677) (7,506) (4,520) Cash Interest income 461 143 16 Exploration expense (151) (360) (124) Development costs (35,799) (23,720) (8,372) Cash Available for Distribution $ 34,708 $ 129,963 $ 72,348 Net cash provided by operating activities $ 77,150 $ 136,380 $ 73,726 Changes in operating assets and liabilities (6,643) 17,303 6,994 Development costs (35,799) (23,720) (8,372) Cash Available for Distribution $ 34,708 $ 129,963 $ 72,348 76 Table of Contents Results of Operations For the year ended December 31, 2023 2022 2021 (in thousands) Revenues: Oil and condensate sales $ 182,733 $ 160,864 $ 69,971 Natural gas liquids sales 29,193 41,731 27,875 Gas sales 168,792 43,802 130,498 Total revenues 380,718 246,397 228,344 Expenses: Production 144,730 127,661 69,256 Exploration 151 360 124 Taxes, transportation, and other 75,415 94,991 58,040 Depreciation, depletion and amortization 44,288 41,364 39,889 Impairment of long-lived assets 223,384 — — Accretion of discount in asset retirement obligation 8,644 6,055 4,670 General and administrative 7,887 1,646 12,175 Total expenses 504,499 272,077 184,154 Operating (loss) income (123,781) (25,680) 44,190 Other income (expense): Other income 23,756 26,067 14,139 Interest income 461 143 16 Interest expense (4,423) (8,198) (5,870) Total other income 19,794 18,012 8,285 Net (loss) income $ (103,987) $ (7,668) $ 52,475 77 Table of Contents The following table provides a summary of our sales volumes, average prices (both including and excluding the effects of derivatives) and operating expenses on a per Boe basis for the periods indicated: For the year ended December 31, 2023 2022 2021 Sales: Oil and condensate sales (MBbls) 2,376 2,206 1,033 Natural gas liquids sales (MBbls) 1,232 1,334 1,089 Natural gas sales (MMcf) 28,739 29,557 30,590 Total (MBoe) 8,397 8,466 7,220 Total (MBoe/d) 23 23 20 Average sales prices: Oil and condensate excluding the effects of derivatives (per Bbl) $ 75.94 $ 93.69 $ 67.41 Oil and condensate (per Bbl) (1) $ 76.92 $ 72.93 $ 67.74 Natural gas liquids excluding the effects of derivatives (per Bbl) $ 22.53 $ 35.47 $ 25.16 Natural gas liquids (per Bbl) (2) $ 23.70 $ 31.28 $ 25.60 Natural gas excluding the effects of derivatives (per Mcf) $ 5.20 $ 6.62 $ 4.00 Natural gas (per Mcf) (3) $ 5.87 $ 1.48 $ 4.27 Expense per Boe: Production $ 17.24 $ 15.08 $ 9.59 Taxes, transportation and other $ 8.98 $ 11.22 $ 8.04 Depreciation, depletion and amortization $ 5.27 $ 4.89 $ 5.52 General and administrative expenses $ 0.94 $ 0.19 $ 1.69 __________________________________ (1) Oil and condensate prices include both realized and unrealized losses from derivatives.
Biggest changeReconciliation of Adjusted EBITDAX and Cash Available for Distribution to GAAP Financial Measures For the Year Ended December 31, 2024 2023 2022 (in thousands) Net income (loss) $ 23,496 $ (103,987) $ (7,668) Interest expense 7,873 4,423 8,198 Interest income (1,078) (461) (143) Depreciation, depletion and amortization 52,409 44,288 41,364 Impairment of long-lived assets — 223,384 — Accretion of discount in asset retirement obligation 11,623 8,644 6,055 Exploration expense 373 151 360 Unrealized (gain)/loss on derivatives 7,399 (106,247) 113,217 Non-cash incentive compensation 6,165 3,470 — Non-recurring (gain)/loss $ 394 $ 209 $ 23 Adjusted EBITDAX $ 108,654 $ 73,874 $ 161,406 Cash Interest expense (6,974) (3,677) (7,506) Cash Interest income 1,078 461 143 Exploration expense (373) (151) (360) Development costs (23,242) (35,799) (23,720) Cash Available for Distribution $ 79,143 $ 34,708 $ 129,963 Net cash provided by operating activities $ 109,299 $ 77,150 $ 136,380 Changes in operating assets and liabilities (6,914) (6,643) 17,303 Development costs (23,242) (35,799) (23,720) Cash Available for Distribution $ 79,143 $ 34,708 $ 129,963 78 Table of Content s Results of Operations For the year ended December 31, 2024 2023 2022 (in thousands) Revenues: Oil and condensate sales $ 198,324 $ 182,733 $ 160,864 Natural gas liquids sales 29,430 29,193 41,731 Gas sales 55,056 168,792 43,802 Total revenues 282,810 380,718 246,397 Expenses: Production 150,295 144,730 127,661 Exploration 373 151 360 Taxes, transportation, and other 60,442 75,415 94,991 Depreciation, depletion and amortization 52,409 44,288 41,364 Impairment of long-lived assets — 223,384 — Accretion of discount in asset retirement obligation 11,623 8,644 6,055 General and administrative 14,529 7,887 1,646 Total expenses 289,671 504,499 272,077 Operating (loss) income (6,861) (123,781) (25,680) Other income (expense): Other income 37,152 23,756 26,067 Interest income 1,078 461 143 Interest expense (7,873) (4,423) (8,198) Total other income 30,357 19,794 18,012 Net income (loss) $ 23,496 $ (103,987) $ (7,668) 79 Table of Content s The following table provides a summary of our sales volumes, average prices (both including and excluding the effects of derivatives) and operating expenses on a per Boe basis for the periods indicated: For the year ended December 31, 2024 2023 2022 Sales: Oil and condensate sales (MBbls) 2,716 2,376 2,206 Natural gas liquids sales (MBbls) 1,211 1,232 1,334 Natural gas sales (MMcf) 27,790 28,739 29,557 Total (MBoe) 8,559 8,397 8,466 Total (MBoe/d) 23 23 23 Average sales prices: Oil and condensate excluding the effects of derivatives (per Bbl) $ 72.92 $ 75.94 $ 93.69 Oil and condensate (per Bbl) (1) $ 73.01 $ 76.92 $ 72.93 Natural gas liquids excluding the effects of derivatives (per Bbl) $ 24.30 $ 22.53 $ 35.47 Natural gas liquids (per Bbl) (2) $ 24.30 $ 23.70 $ 31.28 Natural gas excluding the effects of derivatives (per Mcf) $ 2.08 $ 5.20 $ 6.62 Natural gas (per Mcf) (3) $ 1.98 $ 5.87 $ 1.48 Expense per Boe: Production $ 17.56 $ 17.24 $ 15.08 Taxes, transportation and other $ 7.06 $ 8.98 $ 11.22 Depreciation, depletion and amortization $ 6.12 $ 5.27 $ 4.89 General and administrative expenses $ 1.70 $ 0.94 $ 0.19 __________________________________ (1) Oil and condensate prices include both realized and unrealized losses from derivatives.
The impairment is related to our assets in the Texas Permian Basin, that is within our Cross Timbers joint venture, primarily due to a lower net commodity price environment and higher costs as well as a change in our development plans to reduce the duration of the proved undeveloped reserves from five years to two years.
The impairment was related to our assets in the Texas Permian Basin, that is within our Cross Timbers joint venture, primarily due to a lower net commodity price environment and higher costs as well as a change in our development plans to reduce the duration of the proved undeveloped reserves from five years to two years.
The impairment is related to our assets in the Texas Permian Basin, that is within our Cross Timbers joint venture, primarily due to a lower net commodity price environment, increased costs as well as a change in our development plans to reduce the duration of the proved undeveloped reserves from five years to two years.
The impairment was related to our assets in the Texas Permian Basin, that is within our Cross Timbers joint venture, primarily due to a lower net commodity price environment, increased costs as well as a change in our development plans to reduce the duration of the proved undeveloped reserves from five years to two years.
While there is judgment involved in management’s estimate of future product prices, the potential impact on impairment has not been significant recently since product prices have been substantially higher than our net acquisition and development costs per Boe. Prior to 2021, our historical impairment of proved properties included $311.5 million of proved property impairments from 2014 through 2020.
While there is judgment involved in management’s estimate of future product prices, the potential impact on impairment has not been significant recently since product prices have been substantially higher than our net acquisition and development costs per Boe. Prior to 2022, our historical impairment of proved properties included $311.5 million of proved property impairments from 2014 through 2021.
Factors Affecting the Comparability of Our Financial Condition and Results of Operations Our historical financial condition and results of operations for the periods presented may not be comparable, either from period to period or going forward, primarily for the following reasons: Property acquisitions We have completed three significant acquisitions in the past two years that affect the comparability of results of operations between 2021, 2022 and 2023 to some extent.
Factors Affecting the Comparability of Our Financial Condition and Results of Operations Our historical financial condition and results of operations for the periods presented may not be comparable, either from period to period or going forward, primarily for the following reasons: Property acquisitions We have completed three significant acquisitions in the past two years that affect the comparability of results of operations between 2022, 2023 and 2024 to some extent.
Other factors impacting supply and demand include weather conditions, pipeline capacity constraints, inventory storage levels, basis differentials, export capacity, strength of the U.S. dollar as well as other factors, the majority of which are outside of our control. As a result of these external factors, we expect global commodity price volatility will continue throughout 2024.
Other factors impacting supply and demand include weather conditions, pipeline capacity constraints, inventory storage levels, basis differentials, export capacity, strength of the U.S. dollar as well as other factors, the majority of which are outside of our control. As a result of these external factors, we expect global commodity price volatility will continue throughout 2025.
Concerns over global economic conditions, energy costs, supply chain disruptions, increased demand, labor shortages associated with a fully employed U.S. labor force, geopolitical issues, inflation, the availability and cost of credit and the United States financial market and other factors have contributed to increased economic uncertainty and diminished expectations for the global economy.
Concerns over global economic conditions, energy costs, supply chain disruptions, increased demand, labor shortages associated with a fully employed U.S. labor force, geopolitical issues, inflation, the availability and cost of credit and the United States financial markets and other factors have contributed to increased economic uncertainty and diminished expectations for the global economy.
Based on current commodity prices and our drilling success rate to date, we expect to be able to fund our distributions, meet our debt obligations and fund our 2024 capital development programs from cash flow from operations. If cash flow from operations does not meet our expectations, we may reduce our expected level of capital expenditures and/or distributions to unitholders.
Based on current commodity prices and our drilling success rate to date, we expect to be able to fund our distributions, meet our debt obligations and fund our 2025 capital development programs from cash flow from operations. If cash flow from operations does not meet our expectations, we may reduce our expected level of capital expenditures and/or distributions to unitholders.
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 our audited financial statements as of and for the years ended December 31, 2023, 2022 and 2021 and related notes thereto, included in Item 8. Financial Statements.
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 our audited financial statements as of and for the years ended December 31, 2024, 2023 and 2022 and related notes thereto, included in Item 8. Financial Statements.
The following tables summarize our open oil, NGL and natural gas hedging positions as of December 31, 2023. Prices to be realized for hedged production will be less than these NYMEX prices because of location, quality and other adjustments.
The following tables summarize our open oil, NGL and natural gas hedging positions as of December 31, 2024. Prices to be realized for hedged production will be less than these NYMEX prices because of location, quality and other adjustments.
If conditions indicate that proved properties may be impaired, the carrying value of property is compared to management’s future estimated pre-tax undiscounted cash flow from properties generally aggregated on a field-level basis. If impairment is necessary, the asset carrying value is written down to fair value, typically a discounted present value of 85 Table of Contents estimated future cash flows.
If conditions indicate that proved properties may be impaired, the carrying value of property is compared to management’s future estimated pre-tax undiscounted cash flow from properties generally aggregated on a field-level basis. If impairment is necessary, the asset carrying value is written down to fair value, typically a discounted present value of estimated future cash flows.
These goals include the highest projected economic returns on our capital budget, acquisition opportunities that fulfill our strategy, and cash distributions for the life of our legacy assets. From time to time, we may choose to amortize the repayment of debt incurred in modest acquisitions to support the longer-term financial stewardship of our business.
These goals include the highest projected economic returns on our capital budget, acquisition opportunities that fulfill our strategy, and cash distributions for the life of our legacy assets. From time to time, we may choose to prioritize the repayment of debt incurred in acquisitions to support the longer-term financial stewardship of our business.
For the comparison of the years ended December 31, 2022 and 2021 , see Management’s Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2022 .
For the comparison of the years ended December 31, 2023 and 2022 , see Management’s Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2023 .
Contractual obligations and commitments We have not guaranteed the debt or obligations of any other party, nor do we have any other arrangements or relationships with other entities that could potentially result in consolidated debt or losses. 83 Table of Contents Derivative contracts We have entered into derivative instruments to hedge our exposure to commodity price fluctuations.
Contractual obligations and commitments We have not guaranteed the debt or obligations of any other party, nor do we have any other arrangements or relationships with other entities that could potentially result in consolidated debt or losses. Derivative contracts We have entered into derivative instruments to hedge our exposure to commodity price fluctuations.
For the Year Ended December 31, 2023 2022 2021 Crude oil sales 63 % 48 % 32 % Natural gas sales 27 % 40 % 56 % Natural gas liquid sales 10 % 12 % 12 % Revenue excluding the unrealized effects of commodity derivative contracts is a non-GAAP supplemental financial measure that management and external users of our combined financial statements, such as investors, lenders and others (including industry analysts and rating agencies who will be using such measure), may use for the periods presented to more effectively evaluate our operating performance and our results of operation from period to period without giving effect to non-cash gains and losses.
For the Year Ended December 31, 2024 2023 2022 Crude oil sales 66 % 63 % 48 % Natural gas sales 24 % 27 % 40 % Natural gas liquid sales 10 % 10 % 12 % Revenue excluding the unrealized effects of commodity derivative contracts is a non-GAAP supplemental financial measure that management and external users of our combined financial statements, such as investors, lenders and others (including industry analysts and rating agencies who will be using such measure), may use for the periods presented to more effectively evaluate our operating performance and our results of operation from period to period without giving effect to non-cash gains and losses.
How We Evaluate Our Operations We use a variety of financial and operational metrics to assess the performance of our operations, including: • production volumes; 74 Table of Contents • realized prices on the sale of oil, NGLs and natural gas; • production expenses; • acquisition and development expenditures • Adjusted EBITDAX; and • Cash Available for Distribution.
How We Evaluate Our Operations We use a variety of financial and operational metrics to assess the performance of our operations, including: • production volumes; • realized prices on the sale of oil, NGLs and natural gas; • production expenses; • acquisition and development expenditures • Adjusted EBITDAX; and • Cash Available for Distribution.
Interest expense can fluctuate with our level of indebtedness as well as changes in interest rates. Income tax Texas does not currently impose a personal income tax on individuals, but it does impose an entity level tax (to which we will be subject) on corporations and other entities.
Interest expense can fluctuate with our level of indebtedness as well as changes in interest rates. Income tax Texas does not currently impose a personal income tax on individuals, but it does impose an entity level tax (to which we are subject) on corporations and other entities.
If we are unable to recover higher costs through higher commodity prices, our current revenue stream, estimates of future reserves, borrowing base calculations, impairment assessments of oil and natural gas properties, and values of properties in purchase and sale transactions would all be significantly impacted. We are taking actions to mitigate inflationary pressures.
If we are unable to recover higher costs through higher commodity prices, our current revenue stream, estimates of future reserves, borrowing base calculations, impairment 72 Table of Content s assessments of oil and natural gas properties, and values of properties in purchase and sale transactions would all be significantly impacted. We are taking actions to mitigate inflationary pressures.
Please see “Risk Factors—Risks Related to the Natural Gas, NGL and Oil Industry and Our Business—Commodity prices are volatile—A sustained decline in commodity prices may adversely affect our business, 84 Table of Contents financial condition or results of operations and our ability to meet our capital expenditure obligations and financial commitments.” Public company expenses We incurred in 2023 and expect to incur in 2024 incremental costs related to our transition to a publicly traded partnership, including the costs associated with the initial implementation of our internal controls implementation and testing.
Please see “Risk Factors—Risks Related to the Natural Gas, NGL and Oil Industry and Our Business—Commodity prices are volatile—A sustained decline in commodity prices may adversely affect our business, financial condition or results of operations and our ability to meet our capital expenditure obligations and financial commitments.” 86 Table of Content s Public company expenses We incurred in 2023 and 2024 and expect to incur in 2025 incremental costs related to our transition to a publicly traded partnership, including the costs associated with the initial implementation of our internal controls and testing.
This discussion and analysis deals with comparisons of material changes in the consolidated financial statements for the years ended December 31, 2023 and 2022 .
This discussion and analysis deals with comparisons of material changes in the consolidated financial statements for the years ended December 31, 2024 and 2023 .
Our Credit Facility contains certain customary representations, warranties and covenants, including but not limited to, limitations on incurring debt and liens, limitations on merging or consolidating with another company, limitations on making certain restricted payments, limitations on investments, limitations on paying distributions on, redeeming, or 82 Table of Contents repurchasing common units, limitations on entering into transactions with affiliates, and limitations on asset sales.
Our Credit Facility contains certain customary representations, warranties and covenants, including but not limited to, limitations on incurring debt and liens, limitations on merging or consolidating with another company, limitations on making certain restricted payments, limitations on investments, limitations on paying distributions on, redeeming, or repurchasing common units, limitations on entering into transactions with affiliates, and limitations on asset sales.
The Credit Facility also contains customary events of default, including non-payment, breach of covenants, materially incorrect representations, cross-default, bankruptcy and change of control. If an event of default occurs and is continuing, the lenders may declare all amounts outstanding under the Credit Facility to be immediately due and payable.
The Credit Facility also contains customary events of default, including non-payment, breach of covenants, materially incorrect 84 Table of Content s representations, cross-default, bankruptcy and change of control. If an event of default occurs and is continuing, the lenders may declare all amounts outstanding under the Credit Facility to be immediately due and payable.
We record any impairments to accumulated depreciation, depletion and amortization on the balance sheets. Cash flow pricing estimates are based on estimated reserves and production information and pricing assumptions that management believes are reasonable. The impairment assessment process is primarily dependent upon the estimate of proved reserves.
We record any impairments to accumulated depreciation, depletion and amortization on the balance sheets. Cash flow pricing estimates are based on estimated reserves and production information and pricing assumptions that management believes are reasonable. 87 Table of Content s The impairment assessment process is primarily dependent upon the estimate of proved reserves.
The realized gains were $0.4 million for the year ended December 31, 2023, realized losses were $4.6 million for the year ended December 31, 2022 and $0.0 million for the year ended December 31, 2021. (3) Natural gas prices include both realized and unrealized losses from derivatives.
The realized gains were $0.5 million for the year ended December 31, 2024 and $0.4 million for the year ended December 31, 2023 and realized losses were $4.6 million for the year ended December 31, 2022. (3) Natural gas prices include both realized and unrealized losses from derivatives.
The unrealized gains were $1.0 million for the year ended December 31, 2023, unrealized losses were $1.0 million for the year ended December 31, 2022 and unrealized gains were $0.5 million for the year ended December 31, 2021.
The unrealized losses were $0.5 million for the year ended December 31, 2024, unrealized gains were $1.0 million for the year ended December 31, 2023 and unrealized losses were $1.0 million for the year ended December 31, 2022.
We follow the successful efforts method of accounting, capitalizing costs of successful acquisitions and exploratory wells, which are then allocated to each unit of production using the unit of production method, and expensing costs of unsuccessful exploratory wells. Exploratory geological and geophysical costs are expensed as incurred. All developmental costs are capitalized.
We follow the successful efforts method of accounting, capitalizing costs of successful acquisitions and exploratory wells, which are then allocated to each unit of production using the unit of production method, and expensing costs of unsuccessful exploratory wells. Exploratory geological and geophysical costs 76 Table of Content s are expensed as incurred. All developmental costs are capitalized.
Our ability to add reserves through development projects and acquisitions is dependent on many factors, including our ability to raise capital, obtain regulatory approvals, procure contract drilling rigs and personnel, and successfully identify and consummate 71 Table of Contents acquisitions.
Our ability to add reserves through development projects and acquisitions is dependent on many factors, including our ability to raise capital, obtain regulatory approvals, procure contract drilling rigs and personnel, and successfully identify and consummate acquisitions.
The following table 70 Table of Contents presents the breakdown of our revenues including both the realized and unrealized effects of our commodity derivative contracts for the periods specified below: For the Year Ended December 31, 2023 2022 2021 Crude oil sales 48 % 65 % 31 % Natural gas sales 44 % 18 % 57 % Natural gas liquid sales 8 % 17 % 12 % The following table presents that breakdown of our revenues for the periods specified below excluding the unrealized effects of our commodity derivative contracts.
The following table presents the breakdown of our revenues including both the realized and unrealized effects of our commodity derivative contracts for the periods specified below: For the Year Ended December 31, 2024 2023 2022 Crude oil sales 70 % 48 % 65 % Natural gas sales 20 % 44 % 18 % Natural gas liquid sales 10 % 8 % 17 % The following table presents that breakdown of our revenues for the periods specified below excluding the unrealized effects of our commodity derivative contracts.
The unrealized gains were $95.8 million for the year ended December 31, 2023, unrealized gains losses $99.2 million for the year ended December 31, 2022 and unrealized gains were $8.2 million for the year ended December 31, 2021.
The unrealized losses were $12.8 million for the year ended December 31, 2024, unrealized gains were $95.8 million for the year ended December 31, 2023 and unrealized losses were $99.2 million for the year ended December 31, 2022.
The following is a summary of our significant acquisition activity that occurred from the beginning of 2021 to the date of this Annual Report on Form 10-K: • Vacuum Acquisition .
The following is a summary of our significant acquisition activity that occurred from the beginning of 2022 to the date of this Annual Report on Form 10-K: • Additional Interest Vacuum Acquisition .
Any negative effect on production volumes could have a material adverse effect on our business, financial condition, results of operations and cash available for distribution.
Any negative effect on production volumes could have a material adverse effect on our business, financial condition, results of 73 Table of Content s operations and cash available for distribution.
On a per unit basis, taxes, transportation, and other decreased from $11.22 per Boe sold for the year ended December 31, 2022 to $8.98 per Boe sold for the year ended December 31, 2023. The decrease is primarily attributable to the decrease in oil, NGLs and natural gas prices.
On a per unit basis, taxes, transportation, and other decreased from $8.98 per Boe sold for the year ended December 31, 2023 to $7.06 per Boe sold for the year ended December 31, 2024. The decrease is primarily attributable to the decrease in oil, NGLs and natural gas prices.
The realized losses were $7.1 million for the year ended December 31, 2023, $32.8 million for the year ended December 31, 2022 and $0.0 million for the year ended December 31, 2021. (2) Natural gas liquids prices include both realized and unrealized losses from derivatives.
The realized losses were $5.6 million for the year ended December 31, 2024, $7.1 million for the year ended December 31, 2023 and $32.8 million for the year ended December 31, 2022. (2) Natural gas liquids prices include both realized and unrealized losses from derivatives.
The weighted average interest rate on Credit Facility borrowings was 8.4% in 2023 . The effective borrowing rate under our Credit Facility was 8.6% as of December 31, 2023 .
The weighted average interest rate on Credit Facility borrowings was 8.6% in 2024 . The effective borrowing rate under our Credit Facility was 8.3% as of December 31, 2024 .
Asset Retirement Obligation At December 31, 2023 , we had asset retirement obligations of $154.0 million inclusive of a current portion of $1.8 million. For further information on asset retirement obligations, see Note 7 in the financial statements included in Item 8. Financial Statements and Supplementary Data.
Asset Retirement Obligation At December 31, 2024 , we had asset retirement obligations of $190.9 million inclusive of a current portion of $2.0 million. For further information on asset retirement obligations, see Note 7 in the financial statements included in Item 8. Financial Statements and Supplementary Data.
The following is a comparison of average pricing excluding and including the effects of derivatives: For the Year Ended December 31, 2023 2022 2021 Average prices: Oil (Bbl) Average NYMEX Price $ 77.60 $ 94.33 $ 68.11 Average Realized Price (excluding derivatives) $ 75.94 $ 93.69 $ 67.41 Average Realized Price (including derivatives) $ 76.92 $ 72.93 $ 67.74 Differential to NYMEX $ (1.66) $ (0.64) $ (0.70) Natural Gas (Mcf) Average NYMEX Price $ 2.66 $ 6.55 $ 3.71 Average Realized Price (excluding derivatives) $ 5.20 $ 6.62 $ 4.00 Average Realized Price (including derivatives) $ 5.87 $ 1.48 $ 4.27 Differential to NYMEX $ 2.54 $ 0.07 $ 0.29 Natural gas liquids (Bbl) Average Realized Price (excluding derivatives) $ 22.53 $ 35.47 $ 25.16 Average Realized Price (including derivatives) $ 23.70 $ 31.28 $ 25.60 High and low NYMEX prices: Oil (Bbl) High $ 93.68 $ 123.70 $ 84.65 Low $ 66.74 $ 71.02 $ 47.62 Natural gas (MMBtu) High $ 4.17 $ 9.68 $ 6.31 Low $ 1.99 $ 3.72 $ 2.45 72 Table of Contents Hedging activities To achieve more predictable cash flow and to reduce our exposure to adverse fluctuations in commodity prices, from time to time we enter into derivative arrangements for our production.
The following is a comparison of average pricing excluding and including the effects of derivatives: For the Year Ended December 31, 2024 2023 2022 Average prices: Oil (Bbl) Average NYMEX Price $ 75.76 $ 77.60 $ 94.33 Average Realized Price (excluding derivatives) $ 72.92 $ 75.94 $ 93.69 Average Realized Price (including derivatives) $ 73.01 $ 76.92 $ 72.93 Differential to NYMEX $ (2.84) $ (1.66) $ (0.64) Natural Gas (Mcf) Average NYMEX Price $ 2.41 $ 2.66 $ 6.55 Average Realized Price (excluding derivatives) $ 2.08 $ 5.20 $ 6.62 Average Realized Price (including derivatives) $ 1.98 $ 5.87 $ 1.48 Differential to NYMEX $ (0.33) $ 2.54 $ 0.07 Natural gas liquids (Bbl) Average Realized Price (excluding derivatives) $ 24.30 $ 22.53 $ 35.47 Average Realized Price (including derivatives) $ 24.30 $ 23.70 $ 31.28 High and low NYMEX prices: Oil (Bbl) High $ 86.91 $ 93.68 $ 123.70 Low $ 65.75 $ 66.74 $ 71.02 Natural gas (MMBtu) High $ 3.95 $ 4.17 $ 9.68 Low $ 1.58 $ 1.99 $ 3.72 Hedging activities To achieve more predictable cash flow and to reduce our exposure to adverse fluctuations in commodity prices, from time to time we enter into derivative arrangements for our production.
The unrealized gains were $9.5 million for the year ended December 31, 2023, unrealized losses were $13.0 million for the year ended December 31, 2022 and unrealized gains were $0.3 million for the year ended December 31, 2021.
The unrealized gains were $5.8 million for the year ended December 31, 2024 and $9.5 million for the year ended December 31, 2023 and unrealized losses were $13.0 million for the year ended December 31, 2022.
The realized losses were $76.4 million for the year ended December 31, 2023 and $52.6 million for the year ended December 31, 2022 and $0.0 million for the year ended December 31, 2021.
The realized gains were $10.0 million for the year ended December 31, 2024 and realized losses were $76.4 million for the year ended December 31, 2023 and $52.6 million for the year ended December 31, 2022.
Impairment of long-lived assets We recorded an impairment of long-lived assets of $223.4 million for the year ended December 31, 2023.
Impairment of long-lived assets We did not record an impairment of long-lived assets for the year ended December 31, 2024. We recorded an impairment of long-lived assets of $223.4 million for the year ended December 31, 2023 .
Such amortized expenses are recorded as interest expense on the statements of operations. As of December 31, 2023 , we had $21 million in borrowings outstanding under our Credit Facility and $144 million in availability.
Such amortized expenses are recorded as interest expense on the statements of operations. As of December 31, 2024 , we had $150 million in borrowings outstanding under our Credit Facility and $125 million in availability.
As a result, when commodity prices increase above the fixed price in the derivative contracts, we will be required to pay the derivative counterparty the difference between the fixed price in the derivative contract and the market price before we receive the proceeds from the sale of the hedged production. If this occurs, we may borrow to fund our distributions.
As a result, when commodity prices increase above the fixed price in the derivative contracts, we will be required to pay the derivative counterparty the difference between the fixed price in the derivative contract and the market price before we receive the proceeds from the sale of the hedged production.
Such variations may be significant and quarterly distributions paid to our unitholders may be zero. Our fourth quarter distribution of $0.58 per unit with respect to cash available for distribution for the three months ended December 31, 2023, was declared on March 05, 2024 and will be paid on March 28, 2024 to unitholders of record on March 15, 2024.
Such variations may be significant and quarterly distributions paid to our unitholders may be zero. Our fourth quarter distribution of $0.61 per unit with respect to cash available for distribution for the three months ended December 31, 2024, was declared on March 04, 2025 and will be paid on March 21, 2025 to unitholders of record on March 14, 2025.
The following table presents historical production volumes for our properties for the periods specified below: The following table presents historical production volumes for our properties for the periods specified below: For the Year Ended December 31, 2023 2022 2021 Oil and condensate (MBbls) 2,376 2,206 1,033 Natural gas liquids (MBbls) 1,232 1,334 1,089 Natural gas (MMcf) 28,739 29,557 30,590 Total (MBoe) 8,397 8,466 7,220 Average net sales (MBoe/day) 23 23 20 Sales volumes directly impact our results of operations.
The following table presents historical production volumes for our properties for the periods specified below: For the Year Ended December 31, 2024 2023 2022 Oil and condensate (MBbls) 2,716 2,376 2,206 Natural gas liquids (MBbls) 1,211 1,232 1,334 Natural gas (MMcf) 27,790 28,739 29,557 Total (MBoe) 8,559 8,397 8,466 Average net sales (MBoe/day) 23 23 23 Sales volumes directly impact our results of operations.
During the year ended December 31, 2022, the U.S. economy experienced the highest rate of inflation in the past 40 years. Rising inflation has been pervasive since 2022, increasing the cost of salaries, wages, supplies, material, freight, and energy. We expect relatively higher inflation to continue in 2024 resulting in higher costs.
During the year ended December 31, 2022, the U.S. economy experienced the highest rate of inflation in the past 40 years. Rising inflation has been pervasive since 2022, increasing the cost of salaries, wages, supplies, material, freight, and energy.
If market prices are higher than the contract prices when the cash settlement amount is calculated, we are required to pay the contract counterparties. As of December 31, 2023 , the current liability related to such contracts was $4.0 million and the non-current liability was $0.0 million.
If market prices are higher than the contract prices when the cash settlement amount is calculated, we are required to pay the contract 85 Table of Content s counterparties. As of December 31, 2024 , the current liability related to such contracts was $5.8 million and the non-current liability was $8.0 million.
Oil prices steadily increased through 2021 due to continued recovery in demand before increasing drastically in the first half of 2022 due to further demand, domestic supply reductions, OPEC control measures and market disruptions resulting from the Russia-Ukraine war and sanctions on Russia.
Oil prices increased drastically in the first half of 2022 due to demand, domestic supply reductions, OPEC control measures and market disruptions resulting from the Russia-Ukraine war and sanctions on Russia.
Taxes, transportation, and other Taxes, transportation, and other decreased $19.6 million, or 21%, from $95.0 million for the year ended December 31, 2022 to $75.4 million for the year ended December 31, 2023. The decrease is primarily attributable to the decrease in oil, NGLs and natural gas prices as well as decreased NGLs and natural gas volumes.
Taxes, transportation, and other Taxes, transportation, and other decreased $15.0 million, or 20%, from $75.4 million for the year ended December 31, 2023 to $60.4 million for the year ended December 31, 2024. The decrease is primarily attributable to the decrease in oil, NGLs and natural gas prices as well as decreased NGLs and natural gas volumes.
Outstanding borrowings under our Credit Facility were $21.0 million at December 31, 2023 and $113.0 million at December 31, 2022, and the remaining availability under our Credit Facility was $144.0 million at December 31, 2023 and $52.0 million at December 31, 2022.
Outstanding borrowings under our Credit Facility were $150.0 million at December 31, 2024 and $21.0 million at December 31, 2023, and the remaining availability under our Credit Facility was $125.0 million at December 31, 2024 and $144.0 million at December 31, 2023.
Oil and natural gas prices have historically been volatile. During the period from January 1, 2021 through December 31, 2023, prices for crude oil and natural gas reached a high of $123.70 per Bbl and $9.68 per MMBtu, respectively, and a low of $47.62 per Bbl and $1.99 per MMBtu, respectively.
Oil and natural gas prices have historically been volatile. During the period from January 1, 2022 through December 31, 2024, prices for crude oil and natural gas reached a high of $123.70 per Bbl and $9.68 per MMBtu, respectively, and a low of $65.75 per Bbl and $1.58 per MMBtu, respectively.
Additionally, we had positive net working capital (including cash and excluding the effects of derivative instruments) of $14.1 million at December 31, 2023 and $20.7 million at December 31, 2022.
Additionally, we had negative net working capital (including cash and excluding the effects of derivative instruments) of $2.5 million at December 31, 2024 and positive net working capital of $14.1 million at December 31, 2023.
During the period from January 1, 2021 through December 31, 2023, prices for crude oil and natural gas reached a high of $123.70 per Bbl and $9.68 per MMBtu, respectively, and a low of $47.62 per Bbl and $1.99 per MMBtu, respectively.
During the period from January 1, 2022 through December 31, 2024, prices for crude oil and natural gas reached a high of $123.70 per Bbl and $9.68 per MMBtu, respectively, and a low of $65.75 per Bbl and $1.58 per MMBtu, respectively.
Downward revisions of proved reserves result in an acceleration of DD&A expense, while upward revisions tend to lower the rate of DD&A expense recognition. During 2023 , net downward revisions to proved reserves on a Boe basis occurred, which will result in an increase in DD&A expense of 26% in 2024.
Downward revisions of proved reserves result in an acceleration of DD&A expense, while upward revisions tend to lower the rate of DD&A expense recognition. During 2024 , net downward revisions to proved reserves on a Boe basis occurred, which, assuming no other changes to reserves, would result in an increase in DD&A expense of 14% in 2025 .
Successful drill well costs are transferred to proved properties generally within one month of the well completion date. Depreciation, depletion and amortization (DD&A) of proved producing properties is computed on the unit-of- production method based on estimated proved oil and gas reserves. Repairs and maintenance are expensed, while renewals and betterments are generally capitalized.
Depreciation, depletion and amortization (DD&A) of proved producing properties is computed on the unit-of- production method based on estimated proved oil and gas reserves. Repairs and maintenance are expensed, while renewals and betterments are generally capitalized.
We have entered into basis swap agreements that effectively fix the basis adjustment for our delivery locations. In the year ended December 31, 2023, all of our hedging activities increased oil revenue $2.3 million, NGL revenue $1.4 million and gas revenue $19.4 million.
We have entered into basis swap agreements for a portion of our gas production that effectively fix the basis adjustment for our delivery locations. In the year ended December 31, 2024, all of our hedging activities increased oil revenue $0.2 million and decreased NGL revenue $0.0 million and gas revenue $2.8 million.
In the year ended December 31, 2022, all of our hedging activities decreased oil revenue $45.8 million, NGL revenue $5.6 million and gas revenue $151.8 million. In the year ended December 31, 2021, all of our hedging activities increased oil revenue $0.3 million, NGL revenue $0.5 million and gas revenue $8.2 million.
In the year ended December 31, 2023, all of our hedging 75 Table of Content s activities increased oil revenue $2.3 million, NGL revenue $1.4 million and gas revenue $19.4 million. In the year ended December 31, 2022, all of our hedging activities decreased oil revenue $45.8 million, NGL revenue $5.6 million and gas revenue $151.8 million.
On a per unit basis, G&A expense increased from $0.19 per Boe sold for the year ended December 31, 2022 to $0.94 per Boe sold for the year ended December 31, 2023. The increase is primarily related to increased costs and decreased production.
On a per unit basis, G&A expense increased from $0.94 per Boe sold for the year ended December 31, 2023 to $1.70 per Boe sold for the year ended December 31, 2024. The increase is primarily related to increased costs partially offset by increased production.
Oil prices steadily 69 Table of Contents increased through 2021 due to continued recovery in demand before increasing drastically in the first half of 2022 due to further demand, domestic supply reductions, OPEC control measures and market disruptions resulting from the Russia-Ukraine war and sanctions on Russia.
Oil prices increased drastically in the first half of 2022 due to demand, domestic supply reductions, OPEC control measures and market disruptions resulting from the Russia-Ukraine war and sanctions on Russia.
We recorded an impairment of long-lived assets of $223.4 million for the year ended December 31, 2023.
We did not recognize an impairment of long-lived assets for the years ended December 31, 2024 and 2022. We recorded an impairment of long-lived assets of $223.4 million for the year ended December 31, 2023 .
The increase is primarily attributable to higher personnel costs of $4.2 million due in part to amortization of unit awards and additional expenses related to the initial public offering in January 2023.
The increase is primarily attributable to higher personnel costs of $4.8 million due in part to amortization of unit awards and additional expenses related to being a public company.
We expect to fund these capital expenditures from cash flow from operations. The amount and timing of these capital expenditures is substantially within our control and subject to management’s discretion.
The amount and timing of these capital expenditures is substantially within our control and subject to management’s discretion.
As of October 25, 2023, the last date of redetermination, our borrowing base was $165 million. Redetermination of the borrowing base under the Credit Facility is based primarily on reserve reports that reflect commodity prices at such time and occurs semi-annually, in March and September, as well as upon requested interim redeterminations by the lenders at their sole discretion.
Redetermination of the borrowing base under the Credit Facility is based primarily on reserve reports that reflect commodity prices at such time and occurs semi-annually, in March and September, as well as upon requested interim redeterminations by the lenders at their sole discretion. We also have the right to request additional borrowing base redeterminations each year at our discretion.
If pricing conditions decline or are depressed, or if there is a negative impact on one or more of the other components of the calculation such as a change in our future capital plans, we may incur proved property impairments in future periods. We recorded an impairment of long-lived assets of $223.4 million for the year ended December 31, 2023.
If pricing conditions decline or are depressed, or if there is a negative impact on one or more of the other components of the calculation such as a change in our future capital plans, we may incur proved property impairments in future periods.
We did not recognize an impairment of long-lived assets during the years ended December 31, 2022 and 2021 . We believe that a sensitivity analysis regarding the effect of changes in assumptions on estimated impairment is impracticable to provide because of the number of assumptions and variables involved which have interdependent effects on the potential outcome.
We believe that a sensitivity analysis regarding the effect of changes in assumptions on estimated impairment is impracticable to provide because of the number of assumptions and variables involved which have interdependent effects on the potential outcome.
The facility has a maturity date of November 1, 2025. In connection with entering into the Credit Facility, as of December 31, 2023, we incurred financing fees and expenses of approximately $3.0 million before accumulated amortization of $1.5 million . These costs are being amortized over the life of the Credit Facility.
In connection with entering into the Credit Facility, as of December 31, 2024, we incurred financing fees and expenses of approximately $6.2 million before accumulated amortization of $2.5 million . These costs are being amortized over the life of the Credit Facility. We incurred $3.1 million of financing fees and expenses in conjunction with Amendment No. 4.
These prices have been very volatile and experience large swings, sometimes on a day-to-day or week-to-week basis. We expect the crude oil and natural gas markets will continue to be volatile in the future. Our revenue, profitability and future growth are highly dependent on the prices we receive for our oil and natural gas production.
We expect the crude oil and natural gas markets will continue to be volatile in the future. Our revenue, profitability and future growth are highly dependent on the prices we receive for our oil and natural gas production.
The price we receive for our oil and natural gas production is generally different than the NYMEX price because of adjustments for delivery location (“basis”), relative quality and other factors. For example, most of our gas is sold in the San Juan Basin. As such, our revenues are sensitive to the price of the underlying commodity to which they relate.
The price we receive for our oil and natural gas production is generally different than the NYMEX price because of adjustments for delivery location (“basis”), relative quality and other factors. For example, most of our gas is sold at the San Juan basis.
Overview We are an independent oil and natural gas company focused on the acquisition, development, optimization and exploitation of conventional oil, natural gas and natural gas liquid reserves in North America. Our properties are predominately located in the Permian Basin of New Mexico and Texas and the San Juan Basin of New Mexico and Colorado.
Overview We are an independent oil and natural gas company focused on the acquisition, development, optimization and exploitation of conventional oil, natural gas and natural gas liquid reserves in North America.
See Note 1 of the notes to the audited financial statements included in Item 8. Financial Statements and Supplementary Data for an expanded discussion of our significant accounting policies and estimates made by management. Property and equipment A majority of the property costs reflected in the accompanying balance sheet are from the acquisition of proved properties.
Financial Statements and Supplementary Data for an expanded discussion of our significant accounting policies and estimates made by management. Property and equipment A majority of the property costs reflected in the accompanying balance sheet are from the acquisition of proved properties. Successful drill well costs are transferred to proved properties generally within one month of the well completion date.
Depreciation, depletion, and amortization Depreciation, depletion, and amortization increased $2.9 million, or 7%, from $41.4 million for the year ended December 31, 2022 to $44.3 million for the year ended December 31, 2023.
Depreciation, depletion, and amortization Depreciation, depletion, and amortization increased $8.1 million, or 18%, from $44.3 million for the year ended December 31, 2023 to $52.4 million for the year ended December 31, 2024.
We also have the right to request additional borrowing base redeterminations each year at our discretion. Significant declines in commodity prices may result in a decrease in the borrowing base. These borrowing base declines can be offset by any commodity price hedges we enter.
Significant declines in commodity prices may result in a decrease in the borrowing base. These borrowing base declines can be offset by any commodity price hedges we enter.
You should not infer from our presentation of Adjusted EBITDAX that its results will be unaffected by unusual or non-recurring items. You should not consider Adjusted EBITDAX or cash available for distribution in isolation or as a substitute for analysis of our results as reported under GAAP.
You should not consider Adjusted EBITDAX or cash available for distribution in isolation or as a substitute for analysis of our results as reported under GAAP.
The decrease is primarily attributable to the decreased borrowings due in part to the January 2023 initial public offering partially offset by a higher interest rate and increased commitment fees. Liquidity and Capital Resources Our primary sources of liquidity and capital are cash flows generated by operating activities and borrowings under our Credit Facility.
The increase is primarily attributable to increased borrowings due to the Williston Basin acquisitions and a higher interest rate. Liquidity and Capital Resources Our primary sources of liquidity and capital are cash flows generated by operating activities and borrowings under our Credit Facility.
Discounted future net cash flows are calculated using a 10% rate. Changes in any of these assumptions could have a significant impact on the standardized measure.
Discounted future net cash flows are calculated using a 10% rate. Changes in any of these assumptions could have a significant impact on the standardized measure. Accordingly, the standardized measure does not represent management’s estimated current market value of proved reserves. 88 Table of Content s
Market Outlook The oil and natural gas industry is cyclical and commodity prices are highly volatile. For example, during the period from January 1, 2021 through December 31, 2023, prices for crude oil and natural gas reached a high of $123.70 per Bbl and $9.68 per MMBtu, respectively, and a low of $47.62 per Bbl and $1.99 per MMBtu, respectively.
For example, during the period from January 1, 2022 through December 31, 2024, prices for crude oil and natural gas reached a high of $123.70 per Bbl and $9.68 per MMBtu, respectively, and a low of $65.75 per Bbl and $1.58 per MMBtu, respectively.
Our ability to finance our operations, including funding capital expenditures and acquisitions, to meet our indebtedness obligations or to refinance our indebtedness will depend on our ability to generate cash in the future.
We expect to be able to issue additional equity and debt securities from time to time as market conditions allow to facilitate future acquisitions. Our ability to finance our operations, including funding capital expenditures and acquisitions, to meet our indebtedness obligations or to refinance our indebtedness will depend on our ability to generate cash in the future.
Additionally, we believe we have adequate liquidity to continue as a going concern for at least the next twelve months from the date of this report.
Under the terms of the Credit Facility, we were in compliance with all of our debt covenants as of December 31, 2024 and December 31, 2023. Additionally, we believe we have adequate liquidity to continue as a going concern for at least the next twelve months from the date of this report.
Cash flows The following table summarizes our cash flows for the periods indicated (in thousands): For the Year Ended December 31, 2023 2022 2021 Net cash provided by operating activities $ 77,150 $ 136,380 $ 73,726 Net cash used in investing activities (46,220) (86,670) (227,801) Net cash (used by) provided by financing activities (35,629) (48,053) 139,689 Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Net cash provided by operating activities Net cash provided by operating activities decreased $59.2 million for the year ended December 31, 2023 compared to the year ended December 31, 2022 primarily as a result of lower oil and natural gas prices in 2023 compared to 2022, increased costs and decreased production. 81 Table of Contents Net cash used by investing activities Net cash used by investing activities decreased $40.5 million for the year ended December 31, 2023 compared to the year ended December 31, 2022 due to a decrease in proved property and other property acquisitions of $52.9 million partially offset by an increase in development costs of $12.1 million and a decrease in proceeds from sale of property of $0.3 million.
Cash flows The following table summarizes our cash flows for the periods indicated (in thousands): For the Year Ended December 31, 2024 2023 2022 Net cash provided by operating activities $ 109,299 $ 77,150 $ 136,380 Net cash used in investing activities (288,283) (46,220) (86,670) Net cash (used by) provided by financing activities 181,784 (35,629) (48,053) Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Net cash provided by operating activities Net cash provided by operating activities increased $32.1 million for the year ended December 31, 2024 compared to the year ended December 31, 2023 primarily as a result of increased production and lower expenses partially offset by lower oil and natural gas prices in 2024 compared to 2023.
The remainder of the increase is primarily due to increased maintenance and energy costs. On a per unit basis, production expenses increased from $15.08 per Boe sold for the year ended December 31, 2022 to $17.24 per Boe sold for the year ended December 31, 2023.
This increase was partially offset by decreased maintenance and energy costs on our historical properties. On a per unit basis, production expenses increased from $17.24 per Boe sold for the year ended December 31, 2023 to $17.56 per Boe sold for the year ended December 31, 2024.
Principally, commodity costs for steel and chemicals required for drilling, higher transportation and fuel costs and wage increases have increased our operating costs for the year ended December 31, 2023 compared to the year ended December 31, 2022. While prices appear to have stopped increasing as rapidly, we do not expect these cost increases to reverse in the short term.
Nevertheless, we expect for the foreseeable future to experience inflationary pressure on our cost structure. Principally, commodity costs for steel and chemicals required for drilling, higher transportation and fuel costs and wage increases have increased our operating costs. We do not expect these cost increases to reverse in the short term.
Cash Available for Distribution Although we have not quantified cash available for distribution on a historical basis, we intend to use cash available for distribution to assess our ability to internally fund our exploration and development activities, pay distributions, and to service or incur additional debt.
Cash Available for Distribution We use cash available for distribution to assess our ability to internally fund our exploration and development activities, pay distributions, and to service or incur additional debt. We define cash available for distribution as Adjusted EBITDAX less cash interest expense, exploration expense and development costs.