Biggest changeThe primary components of the $120.8 million decrease in net income include: • a $76.3 million increase in DD&A expense due to an 10% increase in daily sales volumes as a result of the Company’s successful horizontal drilling program, in addition to a 7% increase in the DD&A rate from $25.51 to $27.39 per Boe primarily as a result of significant inflationary pressures on capital costs; • a $74.1 million increase in the Company’s net derivative instruments loss from a $27.6 million gain to a $46.5 million loss year over year as a result of its crude oil commodity contracts entered into and the change in crude oil prices thereafter; • a $41.9 million decrease in crude oil, NGL and natural gas revenues due to a 12% decrease in average realized commodity prices per Boe, partially offset by a 10% increase in daily sales volumes resulting from the Company’s successful horizontal drilling program, excluding the effects of derivatives; • a $20.8 million increase in interest expense due to the increase in the Company’s average overall indebtedness and the increase in overall interest rates, partially offset by decreased amortization of debt issuance costs and discounts; • a $3.8 million increase in the Company’s general and administrative expenses primarily attributable to increased employee count, salary increases and annual bonuses in addition to increased internal and external audit costs and legal expenses as a result of the growth of the Company; and • a $1.2 million increase in production and ad valorem taxes primarily attributable to an increase in ad valorem taxes, partially offset by lower production taxes as a result of lower revenues recognized by the Company; Partially offset by: • a $30.1 million decrease in the Company’s income tax expense primarily due to the net income realized during 2024 being less than the net income realized during 2023; • a $27.3 million decrease in loss on extinguishment of debt as a result of the Company refinancing its debt in 2023 which resulted in the recognition of a loss thereon, which included $22.8 million of unamortized debt issuance costs and discounts and a make whole premium on the 10.625% Senior Notes of $4.5 million; • a $13.3 million decrease in the Company’s stock-based compensation expense as a result of fewer restricted stock and stock options being issued relative to the prior period; • a $13.1 million decrease in lease operating expenses related primarily to lower chemical and treating costs, lower costs of handling produced water and lower workover costs, partially offset by increased pumper, roustabout and supervision costs, communication expenses, rental equipment and contract services; • a $5.8 million increase in the Company’s interest income due to the increased cash on hand (interest-bearing) subsequent to the closing of the Term Loan Credit Agreement in September 2023; • a $4.5 million decrease in the Company’s other expense primarily as a result of the settlement of a water treatment contract in the prior year; and • a $3.8 million decrease in the Company’s exploration and abandonment expense due to a decrease in the amount of leasehold abandonments experienced in 2024 compared to 2023. • During the year ended December 31, 2024, average daily sales volumes totaled 49,960 Boepd, an increase of 10% over 2023, due to the Company’s successful horizontal drilling program in the Permian Basin. • Weighted average realized crude oil prices per Bbl decreased during the year ended December 31, 2024 to $76.42, excluding the effects of derivatives, compared with $78.26 for 2023.
Biggest changeThe primary components of the $76.1 million decrease in net income include: • a $253.8 million decrease in crude oil, NGL and natural gas revenues due to a 20% decrease in average realized commodity prices per Boe and a 4% decrease in daily sales volumes resulting from natural decline and a decrease in the Company’s drilling and completion activities with the lower commodity price environment, excluding the effects of derivatives; • a $25.4 million increase in loss on extinguishment of debt related to the Company amending its long-term debt in September 2025, extending the maturity and deferring mandatory amortization payments, among other things; • a $20.6 million increase in the Company’s gathering, processing and transportation expense primarily as a result of connecting natural gas in the Signal Peak area to processing and treating facilities, thereby increasing sales volumes as well; • a $15.2 million increase in exploration and abandonment expense primarily due to unsuccessful exploratory well costs, plugging and abandonment expenses and certain abandoned leasehold that the Company chose not to extend; • a $7.2 million increase in crude oil and natural gas production costs related primarily to increased expense workover activities related to our aging well inventory; • a $4.9 million increase in the Company’s general and administrative expense, primarily as a result of the resignation and retirement of our former Chief Executive Officer in September 2025; and • a $4.8 million decrease in interest income related to the Company’s lower cash balance throughout 2025 compared with 2024; Partially offset by: • a $91.4 million increase in the Company’s derivative instruments gain from a loss of $46.5 million in 2024 to a gain of $44.9 million in 2025 primarily as a result of declining commodity prices during 2025; • a $79.0 million decrease in DD&A expense due to a 13% decrease in the DD&A rate from $27.39 to $23.93 per Boe primarily as a result of increased reserves at year end 2024, however the DD&A rate for the three months ended December 31, 2025 was $27.52 due to lower commodity prices at year end 2025 which contributed to lower reserve volumes, in addition to a 4% decrease in daily sales volumes primarily due to natural decline and a decrease in the Company’s drilling and completion activities; • a $28.6 million decrease in the Company’s income tax expense primarily due to the net income realized during 2025 being less than the net income realized during 2024; • a $22.5 million decrease in production and ad valorem taxes primarily attributable to a 20% decrease in operating revenues and a $10.0 million natural gas severance tax refund realized; • a $21.6 million decrease in interest expense primarily related to overall lower rates than 2024 in addition to less amortization of discounts and debt issuance costs; and • a $12.1 million decrease in the Company’s stock-based compensation expense as a result of fewer restricted stock and stock options being issued relative to the prior period. • During the year ended December 31, 2025, average daily sales volumes totaled 48,297 Boepd, a decrease of 3% from 2024, due to natural decline and decreased drilling and completion activities given the lower commodity price environment. • Weighted average realized crude oil prices per Bbl decreased during the year ended December 31, 2025 to $65.43, excluding the effects of derivatives, compared with $76.42 for 2024.
The Company continues to assess and monitor the impact of these factors and consequences on the Company and its operations. Outlook HighPeak Energy’s financial position and future prospects, including its revenues, operating results, profitability, liquidity, future growth and the value of its assets, depend heavily on prevailing commodity prices.
The Company continues to assess and monitor the impact of these factors and consequences on the Company and its operations. 66 Outlook HighPeak Energy’s financial position and future prospects, including its revenues, operating results, profitability, liquidity, future growth and the value of its assets, depend heavily on prevailing commodity prices.
The Company does not carry the costs of drilling an exploratory well as an asset in its consolidated balance sheets following the completion of drilling unless both of the following conditions are met: ● The well has found a sufficient quantity of reserves to justify its completion as a producing well; and ● The Company is making sufficient progress assessing the reserves and the economic and operating viability of the project. 78 Due to the capital-intensive nature and the geographical location of certain projects, it may take an extended period of time to evaluate the future potential of an exploration project and economics associated with making a determination of its commercial viability.
The Company does not carry the costs of drilling an exploratory well as an asset in its consolidated balance sheets following the completion of drilling unless both of the following conditions are met: ● The well has found a sufficient quantity of reserves to justify its completion as a producing well; and ● The Company is making sufficient progress assessing the reserves and the economic and operating viability of the project. 83 Due to the capital-intensive nature and the geographical location of certain projects, it may take an extended period of time to evaluate the future potential of an exploration project and economics associated with making a determination of its commercial viability.
To the extent that the interest rate is fixed, interest rate changes will affect the Term Loan Credit Agreement’s and Senior Credit Facility Agreement’s fair value but will not impact results of operations or cash flows.
To the extent the interest rate is fixed, interest rate changes will affect the Term Loan Credit Agreement’s and Senior Credit Facility Agreement’s fair value but will not impact results of operations or cash flows.
To reduce the impact of fluctuations in crude oil, NGL and natural gas prices on revenues, the Company may periodically enter into derivative contracts with respect to a portion of its estimated crude oil, NGL and natural gas production through various transactions that fix or set a floor price for future prices received. 69 Principal Components of Cost Structure Costs associated with producing crude oil, NGL and natural gas are substantial.
To reduce the impact of fluctuations in crude oil, NGL and natural gas prices on revenues, the Company may periodically enter into derivative contracts with respect to a portion of its estimated crude oil, NGL and natural gas production through various transactions that fix or set a floor price for future prices received. 70 Principal Components of Cost Structure Costs associated with producing crude oil, NGL and natural gas are substantial.
The Company’s proved reserve information included in this Annual Report as of December 31, 2024, 2023 and 2022 was prepared by independent petroleum engineers. Because these estimates depend on many assumptions, all of which may substantially differ from future actual results, proved reserve estimates will be different from the quantities of crude oil and natural gas that are ultimately recovered.
The Company’s proved reserve information included in this Annual Report as of December 31, 2025, 2024 and 2023 was prepared by independent petroleum engineers. Because these estimates depend on many assumptions, all of which may substantially differ from future actual results, proved reserve estimates will be different from the quantities of crude oil and natural gas that are ultimately recovered.
Specifically, the Company’s 2023 and 2024 capital program has been and continues to be impacted by higher prices for steel, diesel, chemicals and services, among other items.
Specifically, the Company’s 2023, 2024 and 2025 capital program has been and continues to be impacted by higher prices for steel, diesel, chemicals and services, among other items.
General and administrative expenses (“G&A”) are costs incurred for overhead, including payroll and benefits for corporate staff and costs of maintaining a headquarters, costs of managing production and development operations, IT expenses and audit and other fees for professional services, including legal compliance and acquisition-related expenses. 70 Results of Operations Results of operations should be read together with the Company’s consolidated financial statements and related notes included in “Item 8.
General and administrative expenses (“G&A”) are costs incurred for overhead, including payroll and benefits for corporate staff and costs of maintaining a headquarters, costs of managing production and development operations, IT expenses and audit and other fees for professional services, including legal compliance and acquisition-related expenses. 71 Results of Operations Results of operations should be read together with the Company’s consolidated financial statements and related notes included in “Item 8.
The critical difference between the successful efforts method of accounting and the full cost method is that under the successful efforts method, exploratory dry holes and geological and geophysical exploration costs are charged against earnings during the periods in which they occur; whereas, under the full cost method of accounting, such costs and expenses are capitalized as assets, pooled with the costs of successful wells and charged against the earnings of future periods as a component of DD&A expense. 77 Proved reserve estimates.
The critical difference between the successful efforts method of accounting and the full cost method is that under the successful efforts method, exploratory dry holes and geological and geophysical exploration costs are charged against earnings during the periods in which they occur; whereas, under the full cost method of accounting, such costs and expenses are capitalized as assets, pooled with the costs of successful wells and charged against the earnings of future periods as a component of DD&A expense. 82 Proved reserve estimates.
In addition, sanctions and import bans on Russia have been implemented by various countries in response to the war in Ukraine, further impacting global crude oil supply.
Sanctions and import bans on Russia have been implemented by various countries in response to the war in Ukraine, further impacting global crude oil supply.
For example, during the period from January 1, 2021 through December 31, 2024, the calendar month average NYMEX WTI crude oil price per Bbl ranged from a low of $52.10 to a high of $114.34, and the last trading day NYMEX natural gas price per MMBtu ranged from a low of $1.58 to a high of $9.35.
For example, during the period from January 1, 2021 through December 31, 2025, the calendar month average NYMEX WTI crude oil price per Bbl ranged from a low of $52.10 to a high of $114.34, and the last trading day NYMEX natural gas price per MMBtu ranged from a low of $1.58 to a high of $9.35.
In Texas, ad valorem taxes are based on a valuation of the wells on January 1 of a given year. Exploration and abandonments expense.
In Texas, ad valorem taxes are based on a valuation of the wells on January 1 of a given year. 73 Exploration and abandonments expense.
If all or a portion of the unrecognized tax benefits is sustained upon examination by the taxing authorities, the tax benefit will be recorded as a reduction to the Company's deferred tax liability and will affect the Company's effective tax rate in the period it is recorded. As of December 2024, the Company did not have any unrecognized tax benefits.
If all or a portion of the unrecognized tax benefits is sustained upon examination by the taxing authorities, the tax benefit will be recorded as a reduction to the Company's deferred tax liability and will affect the Company's effective tax rate in the period it is recorded. As of December 2025, the Company did not have any unrecognized tax benefits.
In accordance with SEC requirements, the Company based the 2024 standardized measure on a twelve-month average of commodity prices on the first day of each month in 2024 and prevailing costs on the date of the estimate. Actual future prices and costs may be materially higher or lower than the prices and costs utilized in the estimate.
In accordance with SEC requirements, the Company based the 2025 standardized measure on a twelve-month average of commodity prices on the first day of each month in 2025 and prevailing costs on the date of the estimate. Actual future prices and costs may be materially higher or lower than the prices and costs utilized in the estimate.
ITEM 7. MANAGEMENT ’ S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS {START HERE} The following discussion and analysis should be read in conjunction with the other sections of this Annual Report, including but not limited to “ Items 1 and 2.
ITEM 7. MANAGEMENT ’ S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis should be read in conjunction with the other sections of this Annual Report, including but not limited to “ Items 1 and 2.
The Company’s short-term and long-term liquidity requirements consist primarily of (i) capital expenditures, (ii) acquisitions of crude oil and natural gas properties, (iii) payments of contractual obligations, (iv) working capital obligations, and (v) interest payments on and amortization of its indebtedness. Funding for these cash needs may be provided by any combination of the Company’s sources of liquidity.
The Company’s short-term and long-term liquidity requirements consist primarily of (i) capital expenditures, (ii) acquisitions of crude oil and natural gas properties, (iii) payments of other contractual obligations, (iv) working capital obligations, and (v) interest payments on and amortizations of its indebtedness. Funding for these cash needs may be provided by any combination of the Company’s sources of liquidity.
We operate approximately 97% of the net acreage across the Company’s assets and more than 90% of the net operated acreage provides for horizontal wells with lateral lengths of 10,000 feet or greater.
We operate approximately 98% of the net acreage across the Company’s assets and more than 90% of the net operated acreage provides for horizontal wells with lateral lengths of 10,000 feet or greater.
Non-GAAP Financial Measures EBITDAX represents net income before interest expense, interest and other income, income taxes, depletion, depreciation, and amortization, accretion of discount on asset retirement obligations, exploration and abandonment expense, non-cash stock-based compensation expense, noncash derivative gains and losses, other expense, gains and losses on divestitures and certain other items.
Non-GAAP Financial Measures EBITDAX represents net income before interest expense, interest and other income, income taxes, depletion, depreciation, and amortization, accretion of discount on asset retirement obligations, exploration and abandonment expense, non-cash stock-based compensation expense, noncash derivative gains and losses, loss on extinguishment of debt, other expense, gains and losses on divestitures and certain other items.
In February, May, August and November 2024, the Board declared a quarterly dividend of $0.04 per share of common stock outstanding which resulted in a total of $5.1 million, $5.0 million, $5.0 million and $5.0 million, respectively, in dividends being paid on March 25, 2024, June 25, 2024, September 25, 2024 and December 23, 2024, respectively.
In February, May, August and November 2025, the Board declared a quarterly dividend of $0.04 per share of common stock outstanding which resulted in a total of $5.0 million, $5.0 million, $5.0 million and $5.0 million, respectively, in dividends being paid on March 25, 2025, June 25, 2025, September 25, 2025 and December 23, 2025, respectively.
Financial Statements and Supplementary Data” of this Annual Report. See the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on March 6, 2024 for a discussion of the Company’s 2023 results of operations compared with the Company’s 2022 results of operations.
Financial Statements and Supplementary Data” of this Annual Report. See the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC on March 10, 2025 for a discussion of the Company’s 2024 results of operations compared with the Company’s 2023 results of operations.
See the Company ’ s Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on March 6, 2024 for a discussion of the Company ’ s 2023 results of operations compared with the Company ’ s 2022 results of operations.
See the Company ’ s Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC on March 10, 2025 for a discussion of the Company ’ s 2024 results of operations compared with the Company ’ s 2023 results of operations.
The Company does not intend to comment further regarding the strategic alternatives process unless and until our Board has approved a specific course of action or we have otherwise determined that further disclosure is appropriate or required by law. 66 Financial and Operating Performance The Company’s financial and operating performance for the year ended December 31, 2024 included the following highlights: • Net income for the year ended December 31, 2024 was $95.1 million ($0.67 per diluted share) compared with $215.9 million for the year ended December 31, 2023.
The Company does not intend to comment further regarding the strategic alternatives process unless and until our Board has approved a specific course of action or we have otherwise determined that further disclosure is appropriate or required by law. 67 Financial and Operating Performance The Company’s financial and operating performance for the year ended December 31, 2025 included the following highlights: • Net income for the year ended December 31, 2025 was $19.0 million ($0.14 per diluted share) compared with $95.1 million for the year ended December 31, 2024.
Interest Rate Risk. We are exposed to market risk due to the floating interest rate associated with any outstanding balance on the Term Loan Credit Agreement and the Senior Credit Facility Agreement. As of December 31, 2024, we had a $1.1 billion outstanding balance on the Term Loan Credit Agreement and zero outstanding on the Senior Credit Facility Agreement.
Interest Rate Risk. We are exposed to market risk due to the floating interest rates associated with any outstanding balance on the Term Loan Credit Agreement and the Senior Credit Facility Agreement. As of December 31, 2025, we had a $1.2 billion outstanding balance on the Term Loan Credit Agreement and zero outstanding on the Senior Credit Facility Agreement.
The Company remains committed to maintaining as much of its undeveloped acreage leasehold position as possible, but from time to time, certain acreage is not able to be extended at reasonable prices and we are not able to get a drilling rig in the area in time to save the leases for a multitude of reasons.
The Company remains committed to maintaining as much of its undeveloped acreage leasehold position as possible, but from time to time, certain acreage is not able to be extended at reasonable prices and we are not able to get a drilling rig in the area in time to save the leases for a multitude of reasons. 74 Depletion, depreciation and amortization expense.
Global crude oil price levels and inflationary pressures will ultimately depend on various factors that are beyond the Company’s control, such as (i) general economic conditions and increasing expectations that the world may be heading into a global recession, (ii) the ability of OPEC and other crude oil producing nations to manage the global crude oil supply, (iii) the impact of sanctions and import bans on production from Russia and any resulting impact on production from the Israel-Hamas conflict, (iv) the timing and supply impact of any Iranian or Venezuelan sanction relief on their ability to export crude oil, (v) the global supply chain constraints associated with manufacturing and distribution delays, (vi) oilfield service demand and cost inflation, and (vii) political stability of crude oil consuming countries.
Global crude oil price levels and inflationary pressures will ultimately depend on various factors that are beyond the Company’s control, such as (i) general economic conditions and increasing expectations that the world may be heading into a global recession, (ii) the ability of OPEC+ and other crude oil producing nations to manage the global crude oil supply, (iii) the impact of sanctions and import bans on production from Russia and any resulting impact on production from conflicts in the Middle East and U.S. intervention in Venezuela, (iv) the timing and supply impact of any Iranian or Venezuelan sanction relief on their ability to export crude oil, (v) the global supply chain constraints associated with manufacturing and distribution delays, (vi) oilfield service demand and cost inflation, and (vii) political stability of crude oil consuming countries.
Our Term Loan Credit Agreement fixes the interest rate for all of the principal balance for a period of three months and the Senior Credit Facility Agreement allows us to fix the interest rate for all or a portion of the principal balance for a period of up to six months.
Our Term Loan Credit Agreement fixes the interest rate for all of the principal balance of the Term Loan Credit Agreement at the end of each quarter for a period of three months and the Senior Credit Facility Agreement allows us to fix the interest rate for all or a portion of the principal balance for a period of up to six months.
For example, the Company may increase field-level expenditures to optimize their operations, incurring higher expenses in one quarter relative to another, or they may acquire or dispose of properties that have different LOE per Boe. These initiatives would influence overall operating cost and could cause fluctuations when comparing LOE on a period-to-period basis. ● Production and other taxes.
For example, the Company may increase field-level expenditures to optimize their operations, incurring higher expenses in one quarter relative to another, or they may acquire or dispose of properties that have different LOE per Boe. These initiatives would influence overall operating cost and could cause fluctuations when comparing LOE on a period-to-period basis. ● Gathering, Processing and Transportation Expense.
See Note 2 of Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data” for additional information. Impairment of unproved crude oil and natural gas properties. At December 31, 2024, the Company carried unproved property costs of $70.9 million. Management assesses unproved crude oil and natural gas properties for impairment on a project-by-project basis.
See Note 2 of Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data” for additional information. Impairment of unproved crude oil and natural gas properties. At December 31, 2025, the Company carried unproved property costs of $59.3 million. Management assesses unproved crude oil and natural gas properties for impairment on a project-by-project basis.
The Term Loan Credit Agreement also contains certain financial covenants, including (i) an asset coverage ratio that may not be less than 1.50 to 1.00 as of the last day of any fiscal quarter and (ii) a total net leverage ratio that may not exceed 2.00 to 1.00 as of the last day of any fiscal quarter.
The Term Loan Credit Agreement also contained certain financial covenants, including (i) an asset coverage ratio that may not be less than 1.50 to 1.00 as of the last day of any fiscal quarter and (ii) a total net leverage ratio that may not exceed 2.00 to 1.00 as of the last day of any fiscal quarter prior to the amendments discussed below.
For the year ended December 31, 2024, sales to the Company’s largest purchaser accounted for approximately 76% of the Company’s total crude oil, NGL and natural gas sales revenues.
For the year ended December 31, 2025, sales to the Company’s largest purchaser accounted for approximately 82% of the Company’s total crude oil, NGL and natural gas sales revenues.
As of December 31, 2024, the Company had $1.1 billion in outstanding borrowings under the Term Loan Credit Agreement and approximately $93.1 million available to borrow under the Senior Credit Facility Agreement. The Company also had unrestricted cash on hand of $86.6 million as of December 31, 2024.
As of December 31, 2025, the Company had $1.2 billion in outstanding borrowings under the Term Loan Credit Agreement and approximately $93.1 million available to borrow under the Senior Credit Facility Agreement. The Company also had unrestricted cash on hand of $162.1 million as of December 31, 2025.
In addition, the Company accrued an additional combined $84,000 in March 2024, $84,000 in June 2024, $86,000 in September 2024 and $86,000 in December 2024 in dividends on the restricted stock issued to directors, management directors and certain employees that will be payable upon vesting, assuming no forfeitures. Acquisitions.
In addition, the Company accrued an additional combined $86,000 in March 2025, $84,000 in June 2025, $31,000 in September 2025 and $3,000 in December 2025 in dividends on the restricted stock issued to directors, management directors and certain employees that was paid or will be payable upon vesting, assuming no forfeitures. Acquisitions.
Based on year-end 2024 proved reserves, we anticipate our DD&A rate going into 2025 to be in the $23.00 per Boe range, similar to the fourth quarter of 2024. General and administrative expense.
Based on year-end 2025 proved reserves, we anticipate our DD&A rate going into 2026 to be in the $27.52 per Boe range, similar to the fourth quarter of 2025. General and administrative expense.
Investing activities. The decrease in net cash used in investing activities for the year ended December 31, 2024, compared with 2023, was primarily due to a decrease in additions to crude oil and natural gas properties including drilling and completion operations and a decrease in the change in working capital associated with oil and gas property additions. Financing activities.
Investing activities. The decrease in net cash used in investing activities for the year ended December 31, 2025, compared with 2024, was primarily due to a decrease in additions to crude oil and natural gas properties including drilling and completion operations. Financing activities.
In addition, under the terms of the LTIP, the Company paid a dividend equivalent per share to all vested stock option holders of $530,000 in March 2024, $538,000 in June 2024, $534,000 in September 2024 and $531,000 in December 2024.
In addition, under the terms of the LTIP, the Company paid a dividend equivalent per share to all vested stock option holders of $531,000 in March 2025, $531,000 in June 2025, $531,000 in September 2025 and $502,000 in December 2025.
The effective income tax rate differs from the statutory rate primarily due to a revision on the deferred tax asset related to certain stock-based compensation and permanent differences between GAAP income and taxable income. See Note 13 of Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data” in this Annual Report for additional information.
The effective income tax rate differs from the statutory rate primarily due to a revision on the deferred tax asset related to certain wage and stock-based compensation and permanent differences between GAAP income and taxable income. See Note 13 of Notes to Consolidated Financial Statements included in “Item 8.
Based on our 2024 sales volumes and excluding the effects on derivatives, a $1.00 per barrel increase (decrease) in the weighted average crude oil price for the year ended December 31, 2024 would have increased (decreased) the Company’s crude oil and NGL revenues by approximately $14.5 million and a $0.10 per Mcf increase (decrease) in the weighted average natural gas price for the year ended December 31, 2024 would have increased (decreased) the Company’s natural gas revenues by approximately $1.3 million.
Based on our sales volumes during the year ended December 31, 2025 and excluding the effects on derivatives, a $1.00 per barrel increase (decrease) in the weighted average crude oil price for the year ended December 31, 2025 would have increased (decreased) the Company’s revenues by approximately $12.9 million and a $0.10 per Mcf increase (decrease) in the weighted average natural gas price for the year ended December 31, 2025 would have increased (decreased) the Company’s revenues by approximately $1.6 million.
For the year ended December 31, 2024, approximately 88% and 12% of sales volumes from the assets were attributable to liquids (both crude oil and NGL) and natural gas, respectively.
For the year ended December 31, 2025, approximately 85% and 15% of sales volumes from the assets were attributable to liquids (both crude oil and NGL) and natural gas, respectively.
During the year ended December 31, 2024, the Company incurred a total of $14.8 million in acquisition costs related to lease extensions and to acquire additional crude oil and natural gas leases covering additional contiguous bolt-on undeveloped acreage to its Flat Top and Signal Peak operating areas. Crude oil sales contract.
During the year ended December 31, 2025, the Company incurred a total of $6.7 million in acquisition costs related to lease extensions and to acquire additional crude oil and natural gas leases covering additional contiguous bolt-on undeveloped acreage to its Flat Top and Signal Peak operating areas. Crude Oil and Natural Gas Industry Considerations.
The Term Loan Credit Agreement matures on September 30, 2026. Loans under the Term Loan Credit Agreement bear interest at a rate per annum equal to the Adjusted Term SOFR (as defined in the Term Loan Credit Agreement) plus an applicable margin of 7.50%.
The Term Loan Credit Agreement was set to mature on September 30, 2026 prior to the amendments discussed below. Loans under the Term Loan Credit Agreement bear interest at a rate per annum equal to the Adjusted Term SOFR (as defined in the Term Loan Credit Agreement) plus an applicable margin of 7.50%.
The Company’s primary sources of short-term liquidity are (i) cash and cash equivalents, including remaining cash proceeds from our $1.2 billion Term Loan Credit Agreement, (ii) net cash provided by operating activities, (iii) unused borrowing capacity under the Senior Credit Facility Agreement, (iv) on an opportunistic basis, other issuances of debt or equity securities and (v) other sources, such as sales of nonstrategic assets.
The Company’s primary sources of short-term liquidity are (i) cash and cash equivalents, (ii) net cash provided by operating activities, (iii) unused borrowing capacity under the Senior Credit Facility Agreement, (iv) on an opportunistic basis, other issuances of debt or equity securities and (v) sales of nonstrategic assets.
For the years ended December 31, 2024, 2023 and 2022, revenues from our assets were derived approximately 99%, 98% and 95%, respectively, from crude oil sales and 1%, 2% and 5%, respectively, from NGL and natural gas sales. The Company is subject to credit risk resulting from the concentration of its crude oil and natural gas receivables with significant purchasers.
For the years ended December 31, 2025, 2024 and 2023, revenues from our assets were derived approximately 91%, 95% and 96%, respectively, from crude oil sales and 9%, 5% and 4%, respectively, from NGL and natural gas sales. The Company is subject to credit risk resulting from the concentration of its crude oil and natural gas receivables with significant purchasers.
Strategic Alternatives On January 23, 2023, the Company announced the intention of its Board to initiate a process to evaluate certain strategic alternatives to maximize shareholder value, including a potential sale of the Company. Texas Capital Securities and Wells Fargo Securities, LLC have been retained as a financial advisors with respect to this strategic alternatives process.
Strategic Alternatives On January 23, 2023, the Company announced the intention of its Board to initiate a process to evaluate certain strategic alternatives to maximize shareholder value, including a potential sale of the Company. Texas Capital Securities was retained as a financial advisor with respect to this strategic alternatives process.
For additional information on the risks, see “Part I, Item 1A. Risk Factors.” Given the dynamic nature of this situation, the Company is maintaining flexibility in its capital plan as indicated by its plan to maintain a two (2) drilling rig program for 2025.
For additional information on the risks, see “Part I. Item 1A. Risk Factors.” Given the dynamic nature of this situation, the Company is maintaining flexibility in its capital plan as indicated by its plan to maintain a one (1) drilling rig program for 2026 depending on certain market conditions.
However, there are many factors beyond the Company’s control, including commodity markets, unavailability or high cost of drilling rigs, equipment, supplies, personnel, frac crews and oilfield services or supply constraints remain subject to heightened levels of uncertainty as a result of the conflicts between Russia and Ukraine and between Israel and Hamas, elevated interest rates and associated policies of the Federal Reserve, which could adversely affect HighPeak Energy.
There are many factors beyond the Company’s control, including commodity markets, unavailability or high cost of drilling rigs, equipment, supplies, personnel, frac crews and oilfield services or supply constraints remain subject to heightened levels of uncertainty as a result of commodity-specific tariffs and the possibility of trade wars, the ongoing war between Russia and Ukraine, conflicts in the Middle East, U.S. intervention in Venezuela, and elevated interest rates and associated policies of the Federal Reserve, which could adversely affect HighPeak Energy.
As a result of crude oil and natural gas supply constraints, there have been significant increases in European energy costs, which have resulted in inflationary pressures throughout Europe, increasing prospects of recession in many countries throughout the continent. In April 2023, OPEC announced production cuts of around 1.16 million Bopd.
As a result of crude oil and natural gas supply constraints, there have been significant increases in European energy costs, which have resulted in inflationary pressures throughout Europe, increasing prospects of recession in many countries throughout the continent.
The above mark-to-market gains and losses and cash settlements relate to crude oil and natural gas derivative swap, enhanced collars and deferred premium put contracts. Income tax expense.
The above mark-to-market gains and losses and cash settlements relate to crude oil and natural gas derivative swap, enhanced collars and deferred premium put contracts. Loss on extinguishment of debt.
As of December 31, 2024, the assets consisted of two highly contiguous leasehold positions of approximately 154,368 gross (141,907 net) acres, approximately 64% of which were held by production, with an average working interest of 92%.
As of December 31, 2025, the assets consisted of two highly contiguous leasehold positions of approximately 154,472 gross (142,560 net) acres, approximately 72% of which were held by production, with an average working interest of 92%.
The following table provides a reconciliation of our net income (GAAP) to EBITDAX (non-GAAP) for the periods presented (in thousands): Year Ended December 31, 2024 2023 2022 Net income $ 95,069 $ 215,866 $ 236,854 Interest expense 168,712 147,901 50,610 Interest income (8,685 ) (2,908 ) (266 ) Income tax expense 35,851 65,905 75,361 Depletion, depreciation and amortization 500,752 424,424 177,742 Accretion of discount 966 522 370 Exploration and abandonment expense 1,476 5,234 1,149 Stock-based compensation 12,701 25,957 33,352 Derivative related noncash activity 32,218 (51,796 ) 1,909 Other expense 3,795 8,262 — Loss on extinguishment of debt — 27,300 — EBITDAX $ 842,855 $ 866,667 $ 577,081 Critical Accounting Estimates The Company prepares its consolidated financial statements for inclusion in this Annual Report in accordance with GAAP.
The following table provides a reconciliation of our net income (GAAP) to EBITDAX (non-GAAP) for the periods presented (in thousands): Year Ended December 31, 2025 2024 2023 Net income $ 18,963 $ 95,069 $ 215,866 Interest expense 147,136 168,712 147,901 Interest income (3,847 ) (8,685 ) (2,908 ) Provision for income taxes 7,205 35,851 65,905 Depletion, depreciation and amortization 421,776 500,752 424,424 Accretion of discount 1,075 966 522 Exploration and abandonment expense 16,685 1,476 5,234 Stock-based compensation 619 12,701 25,957 Derivative related noncash activity (30,829 ) 32,218 (51,796 ) Loss on extinguishment of debt 25,437 — 27,300 Other expense 2,836 3,795 8,262 EBITDAX $ 607,056 $ 842,855 $ 866,667 Critical Accounting Estimates The Company prepares its consolidated financial statements for inclusion in this Annual Report in accordance with GAAP.
Weighted average realized NGL prices per Bbl increased during the year ended December 31, 2024 to $22.06, compared with $21.51 for 2023.
Weighted average realized NGL prices per Bbl decreased during the year ended December 31, 2025 to $19.69, compared with $22.06 for 2024.
Weighted average realized natural gas prices per Mcf decreased to $0.49 during the year ended December 31, 2024, compared with $1.56 during 2023. • Cash provided by operating activities totaled $690.4 million for the year ended December 31, 2024, compared with $756.4 million for the year ended December 31, 2023. 67 Derivative Financial Instruments Derivative financial instrument exposure.
Weighted average realized natural gas prices per Mcf increased to $1.25 during the year ended December 31, 2025, excluding the effects of derivatives, compared with $0.49 during 2024. • Cash provided by operating activities totaled $511.6 million for the year ended December 31, 2025, compared with $690.4 million for the year ended December 31, 2024. 68 Derivative Financial Instruments Derivative financial instrument exposure.
Derivative loss, net is as follows (in thousands): Year Ended December 31, 2024 2023 Change Noncash gain (loss) on derivative instruments, net $ (32,218 ) $ 51,796 $ (84,014 ) Cash paid on settlement of derivative instruments, net (14,246 ) (24,194 ) 9,948 Gain (loss) on derivative instruments, net $ (46,464 ) $ 27,602 $ (74,066 ) 73 The Company primarily utilizes commodity swap contracts, collars, enhanced collars and deferred premium puts to (i) reduce the effect of price volatility on the commodities the Company produces and sells, (ii) support the Company’s annual capital budget and expenditure plans and (iii) reduce commodity price risk associated with certain capital projects.
Derivative gain (loss), net is as follows (in thousands): Year Ended December 31, 2025 2024 Change Noncash gain (loss) on derivative instruments, net $ 30,829 $ (32,218 ) $ 63,047 Cash received (paid) on settlement of derivative instruments, net 14,084 (14,246 ) 28,330 Gain (loss) on derivative instruments, net $ 44,913 $ (46,464 ) $ 91,377 76 The Company primarily utilizes commodity swap contracts, collars, enhanced collars and deferred premium puts to (i) reduce the effect of price volatility on the commodities the Company produces and sells, (ii) support the Company’s annual capital budget and expenditure plans and (iii) reduce commodity price risk associated with certain capital projects.
It should not be assumed that the standardized measure included in this Annual Report as of December 31, 2024 is the current market value of the Company’s estimated proved reserves.
We cannot predict the amounts or timing of future reserve revisions or removals. It should not be assumed that the standardized measure included in this Annual Report as of December 31, 2025 is the current market value of the Company’s estimated proved reserves.
Production and ad valorem taxes are as follows (in thousands): Year Ended December 31, 2024 2023 Change Production and ad valorem taxes $ 59,677 $ 58,472 $ 1,205 In general, production taxes and ad valorem taxes are directly related to production and commodity price changes; however, Texas ad valorem taxes are based upon prior year commodity prices and valuations as of the first of the year, whereas production taxes are based upon current year commodity prices and sales volumes.
In general, production taxes and ad valorem taxes are directly related to production and commodity price changes; however, Texas ad valorem taxes are based upon prior year commodity prices and valuations as of the first of the year, whereas production taxes are based upon current year commodity prices and sales volumes.
The decrease in noncash stock-based compensation expense is due to fewer awards granted in 2024 compared with 2023. Interest expense.
The decrease in noncash stock-based compensation expense is due to fewer awards granted recently. Other expense.
Risk Factors.” Given the dynamic nature of this situation, the Company is maintaining flexibility in its capital plan and will continue to evaluate drilling and completion activity on an economic basis, with future activity levels assessed monthly. Capital resources .
For additional information on the risks, see “Part I, Item 1A. Risk Factors.” The Company is maintaining flexibility in its capital plan and will continue to evaluate drilling and completion activity on an economic basis, with future activity levels assessed monthly. Capital resources .
As of December 31, 2024, HighPeak Energy was developing its properties using two (2) drilling rigs and one (1) frac crew and expects to average two (2) drilling rigs and approximately one (1) frac crew during 2025 under our current development plan.
As of December 31, 2025, HighPeak Energy was developing its properties using two (2) drilling rigs and one (1) frac crew and expects to average one (1) drilling rig and one (1) frac crew during 2026 under our current development plan, depending on certain market conditions. Recent Events Recent management changes. In September 2025, Mr.
In addition, the war between Russia and Ukraine and ongoing conflict between Israel and Hamas and other tensions in the Middle East have resulted in global supply chain disruptions, which has led to significant cost inflation. Such impacts may also be exacerbated by recent developments in the Israel-Hamas conflict.
The ongoing war between Russia and Ukraine, conflicts in the Middle East, and U.S. intervention in Venezuela have resulted in global supply chain disruptions, which has led to significant cost inflation. Such impacts may also be exacerbated by the tariffs and proposed tariffs by the current administration.
As of December 31, 2024, the Company was a party to the following open crude oil derivative financial instruments.
As of December 31, 2025 and factoring in derivative instruments entered into subsequent to year end, the Company was a party to the following open crude oil derivative financial instruments.
The decrease in net cash flow provided by operating activities for the year ended December 31, 2024, compared with 2023, was primarily due to a decrease in cash flow from the statement of operations related mostly to decreased revenues associated with lower commodity prices partially offset by increased production volumes as a result of our successful horizontal drilling program, increased interest expense due to a higher debt balance and increased interest rates, partially offset by lower operating expenses.
The decrease in net cash flow provided by operating activities for the year ended December 31, 2025, compared with 2024, was primarily due to a decrease in cash flow from the statement of operations related mostly to decreased revenues associated with lower commodity prices and decreased sales volumes as a result of natural decline and decreased drilling and completion activity due to the lower commodity price environment.
Additionally, the Term Loan Credit Agreement contains additional restrictive covenants that limit the ability of the Company and its restricted subsidiaries to, among other things, incur additional indebtedness (with such exceptions including, among other things, a super priority revolving credit facility limited to $100 million), incur additional liens, make investments and loans, enter into mergers and acquisitions, materially increase dividends and other payments, enter into certain hedging transactions, sell assets, engage in transactions with affiliates and make certain capital expenditures based on the Company’s total net leverage ratio. 74 The Term Loan Credit Agreement contains customary mandatory prepayments, including quarterly installments of $30.0 million in aggregate principal amount beginning March 31, 2024, the prepayment of gross proceeds from an incurred indebtedness other than Permitted Indebtedness (as defined in the Term Loan Credit Agreement), the prepayment of net cash proceeds for asset sales and hedge terminations in excess of $20.0 million within one calendar year, and prepayments of Excess Cash Flow (as defined in the Term Loan Credit Agreement) beginning with the fiscal quarter ending March 31, 2024.
Additionally, the Term Loan Credit Agreement contains additional restrictive covenants that limit the ability of the Company and its restricted subsidiaries to, among other things, incur additional indebtedness (with such exceptions including, among other things, a super priority revolving credit facility limited to $100 million), incur additional liens, make investments and loans, enter into mergers and acquisitions, materially increase dividends and other payments, enter into certain hedging transactions, sell assets, engage in transactions with affiliates and make certain capital expenditures based on the Company’s total net leverage ratio.
For the year ended December 31, 2024, net upward revisions of our proved reserves totaled approximately 18,017 MBoe and for the years ended December 31, 2023 and 2022, net downward revisions of our proved reserves totaled approximately 16,093 MBoe and 9,211 MBoe, respectively. We cannot predict the amounts or timing of future reserve revisions or removals.
For the year ended December 31, 2025, net downward revisions of our proved reserves totaled approximately 11,531 Mboe, for the year ended December 31, 2024, net upward revisions of our proved reserves totaled approximately 18,017 MBoe and for the year ended December 31, 2023 net downward revisions of our proved reserves totaled approximately 16,093 MBoe.
The weighted average prices, excluding the effects of derivatives, are as follows: Year Ended December 31, 2024 2023 % Change Crude oil per Bbl $ 76.42 $ 78.26 (2 )% NGL per Bbl $ 22.06 $ 21.51 3 % Natural gas per Mcf $ 0.49 $ 1.56 (69 )% Total per Boe $ 58.48 $ 66.80 (12 )% The slight decrease in prices for crude oil, slight increase in prices for NGL and decrease in prices for natural gas for the year ended December 31, 2024, compared with 2023 was due to an overall lower commodity price environment.
The weighted average prices, excluding the effects of derivatives, are as follows: Year Ended December 31, 2025 2024 % Change Crude oil per Bbl $ 65.43 $ 76.42 (14 )% NGL per Bbl 19.69 22.06 (11 )% Natural gas per Mcf 1.25 0.49 155 % Total per Boe $ 48.98 $ 61.10 (20 )% The decrease in prices for crude oil and NGL can be attributed to an overall lower commodity price environment for crude oil for the year ended December 31, 2025, compared with 2024, partially offset by higher natural gas prices in 2025 compared to 2024.
Year Ended December 31, 2024 2023 Change Income tax expense (in thousands) $ 35,851 $ 65,905 $ (30,054 ) Effective income tax rate 27.4 % 23.4 % 4.0 % The change in income tax expense during the year ended December 31, 2024, compared with 2023, was due to decreased net income during the year ended December 31, 2024 compared with 2023.
Year Ended December 31, 2025 2024 Change Provision for income taxes $ 7,205 $ 35,851 $ (28,646 ) Effective income tax rate 27.5 % 27.4 % 0.1 % The change in provision for income taxes during the year ended December 31, 2025, compared with 2024, was due to decreased net income during the year ended December 31, 2025 compared with 2024.
Crude oil and natural gas production costs are as follows (in thousands): Year Ended December 31, 2024 2023 Change Crude oil and natural gas production costs $ 132,244 $ 145,362 $ (13,118 ) 71 Crude oil and natural gas production costs per Boe are as follows: Year Ended December 31, 2024 2023 % Change Lease operating expense $ 6.76 $ 8.04 (16 )% Workover costs 0.47 0.70 (33 )% $ 7.23 $ 8.74 (17 )% Lease operating expense per Boe for 2024 decreased compared with 2023.
Crude oil and natural gas production costs are as follows (in thousands): Year Ended December 31, 2025 2024 Change Crude oil and natural gas production costs $ 139,492 $ 132,244 $ 7,248 72 Crude oil and natural gas production costs per Boe are as follows: Year Ended December 31, 2025 2024 % Change Lease operating expense $ 6.78 $ 6.76 0 % Workover costs 1.13 0.47 140 % $ 7.91 $ 7.23 9 % Lease operating expense per Boe for 2025 remained relatively flat compared with 2024.
The 2025 capital budget excludes acquisitions, asset retirement obligations, geological and geophysical general and administrative expenses and corporate facilities. HighPeak Energy expects to fund its forecasted capital expenditures with cash on its balance sheet, cash generated by operations and borrowings under the Senior Credit Facility Agreement, if needed.
HighPeak Energy expects to fund its forecasted capital expenditures with cash on its consolidated balance sheet, cash generated by operations and borrowing capacity available under its Senior Credit Facility Agreement, if needed.
Exploration and abandonment expense details are as follows (in thousands): Year Ended December 31, 2024 2023 Change Geologic and geophysical personnel costs $ 856 $ 993 $ (137 ) Plugging and abandonment expense 551 745 (194 ) Abandoned leasehold costs 35 3,372 (3,337 ) Geologic and geophysical data costs 34 124 (90 ) Exploration and abandonments expense $ 1,476 $ 5,234 $ (3,758 ) The decrease in exploration and abandonment expenses is primarily the result of $3.3 million less in abandoned leasehold costs related to undeveloped acreage that was not in an area where the Company had current plans to drill and thus the leases were allowed to expire in 2023.
Exploration and abandonment expense details are as follows (in thousands): Year Ended December 31, 2025 2024 Change Unsuccessful exploratory well costs $ 11,092 $ — $ 11,092 Plugging and abandonment expense 2,950 551 2,399 Abandoned leasehold costs 1,371 35 1,336 Geologic and geophysical personnel costs 1,272 856 416 Geologic and geophysical data costs — 34 (34 ) Exploration and abandonments expense $ 16,685 $ 1,476 $ 15,209 The increase in exploration and abandonment expenses is primarily the result of an $11.1 million unsuccessful exploratory well that was realized in 2025, $2.4 million in additional plugging and abandonment expenses over the prior year due to more wells failing fluid tests and requiring plugging according to state regulations, $1.3 million more in abandoned leasehold costs related to undeveloped acreage that was not in an area where the Company had current plans to drill and thus the leases were allowed to expire in 2025 and $416,000 in increased geologic and geophysical personnel costs.
Although the Company expects its sources of funding will be adequate to fund its 2025 planned capital expenditures and provide adequate liquidity to fund other needs, no assurance can be given that such funding sources will be adequate to meet the Company’s future needs. Debt Refinancing.
Although the Company expects its sources of funding will be adequate to fund its 2026 planned capital expenditures and provide adequate liquidity to fund other needs, however this may be subject to significant uncertainty due to changes in crude oil, NGL and natural gas pricing and potential covenant compliance issues under its debt instruments described below and no assurance can be given that such funding sources will be adequate to meet the Company’s future needs.
During the year ended December 31, 2024, the Company recognized a net derivative loss of $46.5 million, including a $32.2 million mark-to-market loss and $14.3 million in net monthly settlement payments. Natural gas derivative instruments.
During the year ended December 31, 2025, the Company recognized a net derivative gain of $44.9 million, including a $30.8 million mark-to-market gain and $14.1 million in net monthly settlement receipts.
As of December 31, 2024, a $1.00 increase (decrease) in the forward curves associated with our crude oil commodity derivative instruments would have changed our net derivative positions for these products by approximately $1.4 million. 76 Contractual obligations. The Company’s contractual obligations include leases (primarily related to contracted drilling rigs, equipment and office facilities), capital funding obligations and other liabilities.
As of December 31, 2025, a $1.00 increase (decrease) in the forward curves associated with our crude oil commodity derivative instruments would have decreased (increased) our net derivative positions for these products by approximately $6.5 million.
Settlement Month Settlement Year Type of Contract MMBtu Per Day Index Price per MMBtu Natural Gas: Jan – Mar 2025 Swap 10,333 HH $ 4.43 Apr – Jun 2025 Swap 30,000 HH $ 4.43 Jul – Sep 2025 Swap 30,000 HH $ 4.43 Oct – Dec 2025 Swap 30,000 HH $ 4.43 Jan – Mar 2026 Swap 19,667 HH $ 4.43 Operations and Drilling Highlights Average daily crude oil, NGL and natural gas sales volumes are as follows: Year Ended December 31, 2024 Crude Oil (Bbls) 37,914 NGL (Bbls) 6,241 Natural Gas (Mcf) 34,828 Total (Boe) 49,960 The Company's liquids production was 88% of total production on a Boe basis for the year ended December 31, 2024. 68 Costs incurred are as follows (in thousands): Year Ended December 31, 2024 Unproved property acquisition costs $ 14,459 Proved acquisition costs 385 Total acquisitions 14,844 Development costs 442,076 Exploration costs 162,223 Total finding and development costs 619,143 Asset retirement obligations 1,068 Total costs incurred $ 620,211 Development/service and exploration/extension drilling activity is as follows: Year Ended December 31, 2024 Development/ Service Exploration/ Extension Beginning wells in progress 16 15 Well spud 49 12 Successful wells (52 ) (18 ) Ending wells in progress 13 9 Results of Operations Results of operations should be read together with the Company’s consolidated financial statements and related notes included in “Item 8.
Operations and Drilling Highlights Average daily crude oil, NGL and natural gas sales volumes are as follows: Year Ended December 31, 2025 Crude Oil (Bbls) 32,911 NGL (Bbls) 7,931 Natural Gas (Mcf) 44,733 Total (Boe) 48,297 The Company's liquids production was 85% of total production on a Boe basis for the year ended December 31, 2025. 69 Costs incurred are as follows (in thousands): Year Ended December 31, 2025 Unproved property acquisition costs $ 6,724 Proved acquisition costs — Total acquisitions 6,724 Development costs 366,084 Exploration costs 145,679 Total finding and development costs 518,487 Asset retirement obligations 3,823 Total costs incurred $ 522,310 Development/service and exploration/extension drilling activity is as follows: Year Ended December 31, 2025 Development/ Service Exploration/ Extension Beginning wells in progress 13 10 Well spud 30 22 Successful wells (34 ) (17 ) Unsuccessful wells — (1 ) Ending wells in progress 9 14 Results of Operations Results of operations should be read together with the Company’s consolidated financial statements and related notes included in “Item 8.
Commodity prices have improved from historic lows in 2020 resulting from the impacts of the COVID-19 pandemic. Additionally, commodity prices are subject to heightened levels of uncertainty related to geopolitical issues such as the ongoing armed conflict between Russia and Ukraine. The realized prices we receive for our production also depend on numerous factors that are typically beyond our control.
Commodity prices have improved from historic lows in 2020 resulting from the impacts of the COVID-19 pandemic but are significantly down from the past two years. Additionally, commodity prices are subject to heightened levels of uncertainty related to geopolitical issues such as the ongoing war between Russia and Ukraine, conflicts in the Middle East, and U.S. intervention in Venezuela.
The Company’s capital budget for 2025 is expected to be in the range of approximately $375 to $405 million for drilling, completion, facilities and equipping crude oil wells plus $40 to $50 million for field infrastructure buildout and other costs and $33 - $35 million on one-time infrastructure expenditures.
The Company’s capital budget for 2026 is expected to be in the range of approximately $255 to $285 million for drilling, completion, facilities and equipping crude oil wells, field infrastructure buildout and other costs, excluding acquisitions. The 2026 capital budget excludes acquisitions, asset retirement obligations, geological and geophysical expenses and general and administrative expenses.
The following table illustrates the variance in revenues attributable to prices versus volumes (in thousands except prices and percentages): Year Ended December 31, 2024 2023 % Change Total operating revenues $ 1,069,414 $ 1,111,293 (4 )% Average daily sales volumes (Boe) 49,960 45,577 10 % Realized price per Boe $ 58.48 $ 66.80 (12 )% Revenue change from prior period due to prices $ (138,408 ) (12 )% Revenue change from prior period due to volumes 96,478 9 % Rounding 51 0 % Total change from prior period revenues $ (41,879 ) As detailed above, the decrease in total operating revenues for the year ended December 31, 2024 compared to the same period in 2023 is the result of a 12% decrease in average realized price per Boe partially offset by a 10% increase in average daily sales volumes primarily as a result of the Company’s successful drilling program.
The following table illustrates the variance in revenues attributable to prices versus volumes (in thousands except prices and percentages): Year Ended December 31, 2025 2024 % Change Total operating revenues $ 863,359 $ 1,117,175 (23 )% Average daily sales volumes (Boe) 48,297 49,960 (3 )% Realized price per Boe $ 48.98 $ 61.10 (20 )% Revenue change from prior period due to prices $ (221,619 ) (20 )% Revenue change from prior period due to volumes (32,178 ) (3 )% Rounding (19 ) 0 % Total change from prior period revenues $ (253,816 ) As detailed above, the decrease in total operating revenues for the year ended December 31, 2025 compared to the same period in 2024 is the result of a 20% decrease in average realized price per Boe in addition to a 3% decrease in average daily sales volumes primarily as a result of natural decline and decreased drilling and completion activities of the Company due to the lower commodity price environment.
General and administrative expense and stock-based compensation expense are as follows (in thousands): Year Ended December 31, 2024 2023 Change General and administrative expense $ 20,392 $ 16,598 $ 3,794 Stock-based compensation expense $ 12,701 $ 25,957 $ (13,256 ) General and administrative expense per Boe is as follows: Year Ended December 31, 2024 2023 % Change General and administrative expense per Boe $ 1.12 $ 1.00 12 % The increase in general and administrative expense for the year ended December 31, 2024 is primarily as a result of salary increases and annual bonuses in addition to an increase in internal and external audit costs and legal expenses related to the growth of the Company.
General and administrative expense and stock-based compensation expense are as follows (in thousands): Year Ended December 31, 2025 2024 Change General and administrative expense $ 25,270 $ 20,392 $ 4,878 Stock-based compensation expense $ 619 $ 12,701 $ (12,082 ) General and administrative expense per Boe is as follows: Year Ended December 31, 2025 2024 % Change General and administrative expense per Boe $ 1.43 $ 1.12 28 % The increase in general and administrative expense for the year ended December 31, 2025 is primarily as a result of the resignation and retirement of our former Chief Executive Officer which accounted for approximately $3.4 million of the increase and the increase in legal, insurance and audit related expenses.
Other joint owners in the properties operated by the Company could incur portions of the costs represented by these commitments.
The Company’s contractual obligations include leases (primarily related to contracted drilling rigs, equipment and office facilities), capital funding obligations and other liabilities. Other joint owners in the properties operated by the Company could incur portions of the costs represented by these commitments.
Crude oil, NGL and natural gas revenues are as follows (in thousands): Year Ended December 31, 2024 2023 Change Crude oil, NGL and natural gas revenues $ 1,069,414 $ 1,111,293 $ (41,879 ) Average daily sales volumes are as follows: Year Ended December 31, 2024 2023 % Change Crude Oil (Bbls) 37,914 38,041 (0 )% NGL (Bbls) 6,241 4,239 47 % Natural Gas (Mcf) 34,828 19,777 76 % Total (Boe) 49,960 45,577 10 % The increase in average daily Boe sales volumes for the year ended December 31, 2024, compared with 2023 was due to the Company tying in all of its existing production facilities into natural gas gathering, processing and treating facilities and maintaining relatively flat crude oil production utilizing only a two-rig drilling program throughout 2024.
Crude oil, NGL and natural gas revenues are as follows (in thousands): Year Ended December 31, 2025 2024 Change Crude oil, NGL and natural gas revenues $ 863,359 $ 1,117,175 $ (253,816 ) Average daily sales volumes are as follows: Year Ended December 31, 2025 2024 % Change Crude Oil (Bbls) 32,911 37,914 (13 )% NGL (Bbls) 7,931 6,241 27 % Natural Gas (Mcf) 44,733 34,828 28 % Total (Boe) 48,297 49,960 (3 )% The decrease in average daily Boe sales volumes for the year ended December 31, 2025, compared with 2024 was due to the natural decline on its producing properties and decreased drilling and completion activities, partially offset by the Company tying in all of its existing production facilities into natural gas gathering, processing and treating facilities.
However, there are many factors and consequences beyond the Company’s control, such as policies of the Trump Administration, economic downturn or potential recession, geo-political risks and additional actions by businesses, and OPEC and other cooperating countries, that may have an impact on the Company’s future results and drilling plans. For additional information on the risks, see “Part I, Item 1A.
The Company’s capital expenditures for the year ended December 31, 2025 were $511.8 million, including the completion and/or continuation of certain one-time infrastructure projects but excluding acquisitions. 79 However, there are many factors and consequences beyond the Company’s control impacting our capital budget, such as political and regulatory uncertainties associated with the new Trump Administration, economic downturn or potential recession, geo-political risks and additional actions by businesses, OPEC or OPEC+, and governments in response to pandemics, that may have an impact on the Company’s future results and drilling plans.
The markets for the commodities produced by our industry strengthened in 2021 and continued to remain strong through 2024 and into 2025, although the market has decreased from 2022 levels overall, as a result of increased demand outpacing increased supply for each of the commodities we produce.
However, they began declining in 2024 and continued to decline in 2025 and early 2026 due to concerns over trade wars and energy tariffs, among other factors, and has decreased from 2022 levels overall, as a result of increased supply outpacing increased demand for each of the commodities we produce.
Production and ad valorem taxes per Boe are as follows: Year Ended December 31, 2024 2023 % Change Production taxes per Boe $ 2.87 $ 3.19 (10 )% Ad valorem taxes per Boe $ 0.39 $ 0.32 22 % $ 3.26 $ 3.51 (7 )% Production taxes per Boe for the year ended December 31, 2024, compared with 2023, decreased primarily due to the 12% overall decrease in realized sales prices.
Production and ad valorem taxes are as follows (in thousands): Year Ended December 31, 2025 2024 Change Production and ad valorem taxes $ 37,224 $ 59,677 $ (22,453 ) Production and ad valorem taxes per Boe are as follows: Year Ended December 31, 2025 2024 % Change Production taxes per Boe $ 1.75 $ 2.87 (39 )% Ad valorem taxes per Boe $ 0.36 $ 0.39 (8 )% $ 2.11 $ 3.26 (35 )% Production taxes per Boe for the year ended December 31, 2025, compared with 2024, decreased primarily due to the 20% overall decrease in realized sales prices and 3% decrease in average daily sales volumes in addition to a $10.0 million natural gas severance tax refund that was realized by taking advantage of previously unrealized marketing deductions allowed by the State of Texas.