Biggest changeThe decrease in cash provided by operating activities in the year ended December 31, 2023 when compared to the same period in 2022 is primarily a result of lower average realized oil prices. 68 Table of Contents The following table presents our liquidity and financial position as of December 31, 2024 and 2023: Years Ended December 31, 2024 2023 (In thousands) Outstanding debt principal balances: Facility $ 900,000 $ 925,000 7.125% Senior Notes 250,000 650,000 7.750% Senior Notes 350,000 400,000 7.500% Senior Notes 400,274 450,000 8.750% Senior Notes 500,000 — 3.125% Convertible Senior Notes 400,000 — Total long-term debt $ 2,800,274 $ 2,425,000 Cash and cash equivalents 84,972 95,345 Total restricted cash(1) 305 3,416 Net debt $ 2,714,997 $ 2,326,239 Availability under the Facility $ 450,000 $ 325,000 Availability under the Corporate Revolver $ — $ 250,000 Available borrowings plus cash and cash equivalents $ 534,972 $ 670,345 (1) When our net leverage ratio exceeds 2.50x, we are required under the Facility to maintain a restricted cash balance that is sufficient to meet the payment of interest and fees for the next six-month period on the 7.125% Senior Notes, the 7.750% Senior Notes, the 7.500% Senior Notes, the 8.750% Senior Notes and the 3.125% Convertible Senior Notes or the Facility, whichever is greater.
Biggest changeThe decrease in cash provided by operating activities in the year ended December 31, 2024 when compared to the same period in 2023 is primarily a result of increased oil and gas production costs for the year ended December 31, 2024 as a result of pre-production operating costs associated with the GTA Phase 1 project, planned workovers in the Gulf of America business unit, and increased production costs in Equatorial Guinea, together with lower average realized oil prices, offset by changes in working capital. 67 Table of Contents The following table presents our liquidity and financial position as of December 31, 2025 and 2024: Years Ended December 31, 2025 2024 (In thousands) Outstanding debt principal balances: Facility(2) $ 1,200,000 $ 900,000 7.125% Senior Notes(1) 100,000 250,000 7.750% Senior Notes(2) 350,000 350,000 7.500% Senior Notes 400,274 400,274 8.750% Senior Notes 500,000 500,000 3.125% Convertible Senior Notes 400,000 400,000 GoA Term Loan Facility(1) 150,000 — Total long-term debt $ 3,100,274 $ 2,800,274 Cash and cash equivalents 91,518 84,972 Total restricted cash(3) 26,226 305 Net debt $ 2,982,530 $ 2,714,997 Availability under the Facility(2) $ 150,000 $ 450,000 Availability under the GoA Term Loan Facility(1) $ 100,000 $ — Available borrowings plus cash and cash equivalents $ 341,518 $ 534,972 (1) As of December 31, 2025, the undrawn availability under the GoA Term Loan Facility was $100 million, subject to certain conditions on borrowing.
The host contract is the receivable from oil sales at the spot price on the date of sale. The derivative, which is not designated as a hedge, is marked to market through oil and gas revenue each period until the final settlement occurs, which generally is limited to the month after the sale. Exploration and Development Costs.
The host contract is the receivable from sales at the spot price on the date of sale. The derivative, which is not designated as a hedge, is marked to market through oil and gas revenue each period until the final settlement occurs, which generally is limited to the month after the sale. Exploration and Development Costs.
Our future financial condition and liquidity can be impacted by, among other factors, the success of our exploitation, exploration and appraisal drilling programs, the number of commercially viable oil and natural gas discoveries made and the quantities of oil and natural gas discovered, the speed with which we can bring such discoveries to production, the reliability of our oil and gas production facilities, our ability to continuously export oil and gas, our ability to secure and maintain partners and their alignment with respect to capital plans, the actual cost of exploitation, exploration, appraisal and development of our oil and natural gas assets, and coverage of any claims under our insurance policies.
Our future financial condition and liquidity can be impacted by, among other factors, the success of our exploitation, exploration and appraisal drilling programs, the number of commercially viable oil and natural gas discoveries made and the quantities of oil and natural gas discovered, the speed with which we can bring such discoveries to production, the reliability of our oil and gas production facilities, our ability to continuously export oil, natural gas, and LNG and our ability to secure and maintain partners and their alignment with respect to capital plans, the actual cost of exploitation, exploration, appraisal and development of our oil and natural gas assets, and coverage of any claims under our insurance policies.
When evaluating the need for a valuation allowance, we consider all available positive and negative evidence, including the following: • the status of our operations in the particular taxing jurisdiction, including whether we have commenced production from a commercial discovery; • whether a commercial discovery has resulted in significant proved reserves that have been independently verified; 74 Table of Contents • the amounts and history of taxable income or losses in a particular jurisdiction; • projections of future income, including the sensitivity of such projections to changes in production volumes and prices; • the existence, or lack thereof, of statutory limitations on the period that net operating losses may be carried forward in a jurisdiction; and • the creation and timing of future income associated with the reversal of deferred tax liabilities in excess of deferred tax assets.
When evaluating the need for a valuation allowance, we consider all available positive and negative evidence, including the following: • the status of our operations in the particular taxing jurisdiction, including whether we have commenced production from a commercial discovery; • whether a commercial discovery has resulted in significant proved reserves that have been independently verified; • the amounts and history of taxable income or losses in a particular jurisdiction; • projections of future income, including the sensitivity of such projections to changes in production volumes and prices; • the existence, or lack thereof, of statutory limitations on the period that net operating losses may be carried forward in a jurisdiction; and • the creation and timing of future income associated with the reversal of deferred tax liabilities in excess of deferred tax assets.
A receivable or liability is recognized only to the extent that we have an imbalance on a specific property greater than the expected remaining proved reserves on such property. As of December 31, 2024 and 2023, we had no oil and gas imbalances recorded in our consolidated financial statements.
A receivable or liability is recognized only to the extent that we have an imbalance on a specific property greater than the expected remaining proved reserves on such property. As of December 31, 2025 and 2024, we had no oil and gas imbalances recorded in our consolidated financial statements.
For a discussion of the year ended December 31, 2023 compared to the year ended December 31, 2022, please refer to Part II, Item 7 “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.
For a discussion of the year ended December 31, 2024 compared to the year ended December 31, 2023, please refer to Part II, Item 7 “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, 2024.
The scheduled maturities of debt related to the Facility are based on the level of borrowings and the available borrowing base as of December 31, 2024. Any increases or decreases in the level of borrowings or increases or decreases in the available borrowing base would impact the scheduled maturities of debt during the next five years and thereafter.
The scheduled maturities of debt related to the Facility are based on the level of borrowings and the available borrowing base as of December 31, 2025. Any increases or decreases in the level of borrowings or increases or decreases in the available borrowing base would impact the scheduled maturities of debt during the next five years and thereafter.
Our investment decisions are based on longer-term commodity prices based on the nature of our projects and development plans. Current commodity prices, combined with our hedging program and our current liquidity position is expected to support our capital program for 2025.
Our investment decisions are based on longer-term commodity prices based on the nature of our projects and development plans. Current commodity prices, combined with our hedging program and our current liquidity position is expected to support our capital program for 2026.
The Facility has a final maturity date of December 31, 2029. As of December 31, 2024, we had no letters of credit issued under the Facility. We have the right to cancel all the undrawn commitments under the amended and restated Facility.
The Facility has a final maturity date of December 31, 2029. As of December 31, 2025, we had no letters of credit issued under the Facility. We have the right to cancel all the undrawn commitments under the amended and restated Facility.
For the years ended December 31, 2024 and 2023, our overall effective tax rates were impacted by the difference in our 21% U.S. income tax reporting rate and the 35% statutory tax rates applicable to our Ghanaian and Equatorial Guinean operations, jurisdictions that have a 0% statutory tax rate, jurisdictions where we have incurred losses and have recorded valuation allowances against the corresponding deferred tax assets, and other non-deductible expenses, primarily in the U.S.
For the years ended December 31, 2025 and 2024, our overall effective tax rates were impacted by the difference in our 21% U.S. income tax reporting rate and the 35% statutory tax rate applicable to our Ghanaian operations and the 25% statutory tax rate applicable to our Equatorial Guinean operations, jurisdictions that have a 0% statutory tax rate, or jurisdictions where we have incurred losses and have recorded valuation allowances against the corresponding deferred tax assets, and other non-deductible expenses, primarily in the U.S.
As of December 31, 2024 and 2023, we have a valuation allowance to reduce certain deferred tax assets to amounts that are more likely than not to be realized.
As of December 31, 2025 and 2024, we have a valuation allowance to reduce certain deferred tax assets to amounts that are more likely than not to be realized.
We may decide to raise additional funds before we need them if the conditions for raising capital are favorable. We may seek to sell assets, equity or debt securities or obtain additional bank credit facilities. The sale of equity securities could result in dilution to our shareholders.
We may decide to raise additional funds before we need them if the conditions for raising capital are favorable. We may seek to sell assets, equity or debt securities or obtain additional bank credit facilities. The sale of equity securities could 68 Table of Contents result in dilution to our shareholders.
We actively monitor all of the financial institutions participating in our Facility. None of the financial institutions have indicated to us that they may be unable to perform on their commitments. In addition, we periodically review our banking and financing relationships, considering the stability of the institutions and other aspects of the relationships.
We actively monitor all of the financial institutions participating in our Facility. None of the financial institutions have indicated to us that they may be unable to perform on their commitments. In addition, we periodically review our banking 69 Table of Contents and financing relationships, considering the stability of the institutions and other aspects of the relationships.
The expected future cash flows used for impairment reviews and related fair value measurements are typically based on judgmental 75 Table of Contents assessments of future production, pricing estimates, capital and operating costs, market-based weighted average cost of capital, and risk adjustment factors applied to reserves.
The expected future cash flows used for impairment reviews and related fair value measurements are typically based on judgmental assessments of future production, pricing estimates, capital and operating costs, market-based weighted average cost of capital, and risk adjustment factors applied to reserves.
We also evaluate potential corporate and asset acquisition opportunities to support and expand our asset portfolio, which may impact our budget assumptions. These assumptions are inherently subject to significant business, political, economic, regulatory, health, environmental and competitive uncertainties, contingencies and risks, all of which are difficult to predict and many of which are beyond our control.
We also evaluate potential corporate and asset acquisition and divestment opportunities, which may impact our budget assumptions. These assumptions are inherently subject to significant business, political, economic, regulatory, health, environmental and competitive uncertainties, contingencies and risks, all of which are difficult to predict and many of which are beyond our control.
We have diversified oil and gas production from assets offshore Ghana, Equatorial Guinea, Mauritania, Senegal and the Gulf of America (formerly the U.S. Gulf of Mexico). Additionally, in the proven basins where we operate we are advancing high-quality development opportunities, which have come from our exploration success.
We have diversified oil and gas production from assets offshore Ghana, Equatorial Guinea, Mauritania, Senegal, and the Gulf of America. Additionally, in the proven basins where we operate we are advancing high-quality development opportunities, which have come from our exploration success.
Certain operating results and statistics for the years ended December 31, 2024, 2023 and 2022 are included in the following tables.
Certain operating results and statistics for the years ended December 31, 2025, 2024 and 2023 are included in the following tables.
As such, our 2025 capital budget is based on our exploitation plans for our producing assets in Ghana, Equatorial Guinea, Mauritania, Senegal and the Gulf of America, and our appraisal and development activities in the Gulf of America, Mauritania and Senegal.
As such, our 2026 capital budget is based on our exploitation plans for our producing assets in Ghana, Equatorial Guinea, Mauritania, Senegal and the Gulf of America, and our development activities in the Gulf of America and in Mauritania and Senegal.
Sao Tome and Principe In April 2024, we received approval for a twelve month extension to May 2025 for the current exploration phase for Block 5 offshore Sao Tome and Principe. 64 Table of Contents Results of Operations All of our results, as presented in the table below, represent operations from Ghana, the Gulf of America, Equatorial Guinea, Mauritania and Senegal.
Sao Tome and Principe In May 2025, we received approval for a twelve month extension to May 2026 for the current exploration phase for Block 5 offshore Sao Tome and Principe. 63 Table of Contents Results of Operations All of our results, as presented in the table below, represent operations from Ghana, Equatorial Guinea, Mauritania, Senegal, the Gulf of America.
The Senior Notes are jointly and severally guaranteed on a senior, unsecured basis by certain subsidiaries owning the Company's Gulf of America assets, and on a subordinated, unsecured basis by entities that borrow under, or guarantee, our Facility. 3.125% Convertible Senior Notes due 20230 We have one series of senior convertible notes outstanding.
The Senior Notes are jointly and severally guaranteed on a senior, unsecured basis by certain subsidiaries owning the Company's Gulf of America assets, and on a subordinated, unsecured basis by entities that borrow under, or guarantee, our Facility. 70 Table of Contents 3.125% Convertible Senior Notes due 2030 We have one series of senior convertible notes outstanding.
If realization is not more likely than not, we must record a valuation allowance against such deferred tax assets for the amount we would not expect to recover, which would result in no benefit for the deferred tax amounts.
If realization is not more likely than not, we must record a valuation allowance against such deferred tax assets for the amount we 73 Table of Contents would not expect to recover, which would result in no benefit for the deferred tax amounts.
The incurrence of additional indebtedness could result in increased fixed obligations and additional covenants that could restrict our operations. 2025 Capital Program We estimate we will spend $400 million or less of capital for the year ending December 31, 2025, excluding any acquisitions or divestiture of oil and gas properties during the year.
The incurrence of additional indebtedness could result in increased fixed obligations and additional covenants that could restrict our operations. 2026 Capital Program We estimate we will spend approximately $350 million of capital for the year ending December 31, 2026, excluding any acquisitions or divestiture of oil and gas properties during the year.
The 3.125% Convertible Senior Notes are guaranteed on a subordinated, unsecured basis by certain of our existing subsidiaries that borrow under or guarantee the Facility and guarantee on a subordinated basis the Senior Notes, and, in certain circumstances, certain of our existing or future subsidiaries.
The 3.125% Convertible Senior Notes are guaranteed on a subordinated, unsecured basis by certain of our existing subsidiaries that borrow under or guarantee the Facility and guarantee on a subordinated basis the Senior Notes, and, in certain circumstances, certain of our existing or future subsidiaries. The 3.125% Convertible Senior Notes indenture contains customary terms and covenants.
Net cash provided by operating activities in 2024 was $678.2 million compared with net cash provided by operating activities of $765.2 million in 2023 and $1.1 billion in 2022, respectively.
Net cash provided by operating activities in 2025 was $134.0 million compared with net cash provided by operating activities of $678.2 million in 2024 and $765.2 million in 2023, respectively.
The 3.125% Convertible Senior Notes indenture contains customary terms and covenants. In connection with the issuance of the 3.125% Convertible Senior Notes, the Company entered into capped call transactions (the “Capped Call Transactions”).
In connection with the issuance of the 3.125% Convertible Senior Notes, the Company entered into capped call transactions (the “Capped Call Transactions”).
We sold 23,507 MBoe at an average realized price per barrel of oil equivalent of $71.27 in 2024 and 23,057 MBoe at an average realized price per barrel of oil equivalent of $73.80 in 2023. Oil and gas production.
We sold 22,414 MBoe at an average realized price per barrel of oil equivalent of $57.48 in 2025 and 23,507 MBoe at an average realized price per barrel of oil equivalent of $71.27 in 2024. Oil and gas production.
ASC 360 — Property, Plant and Equipment requires an impairment loss to be recognized if the carrying amount of a long‑lived asset is not recoverable and exceeds its fair value.
We review our long‑lived assets for impairment when changes in circumstances indicate that the carrying amount of an asset may not be recoverable. ASC 360 — Property, Plant and Equipment requires an impairment loss to be recognized if the carrying amount of a long‑lived asset is not recoverable and exceeds its fair value.
If an event of default exists under the Facility, the lenders can accelerate the maturity and exercise other rights and remedies, including the enforcement of security granted pursuant to the Facility over certain assets held by our subsidiaries. We were in compliance with the financial covenants contained in the Facility as of September 30, 2024 (the most recent assessment date).
If an event of default exists under the Facility, the lenders can accelerate the maturity and exercise other rights and remedies, including the enforcement of security granted pursuant to the Facility over certain assets held by our subsidiaries.
In October 2024, during the Fall 2024 borrowing base redetermination, the Company’s lending syndicate approved a borrowing base of $1.35 billion. As of December 31, 2024, borrowings under the Facility totaled $900.0 million and the undrawn availability under the facility was $450.0 million. The Facility provides a revolving credit and letter of credit facility.
In September 2025, during the Fall 2025 redetermination, the Company’s lending syndicate approved a borrowing base at the full Facility size of $1.35 billion. As of December 31, 2025, borrowings under the Facility totaled $1.2 billion and the undrawn availability under the facility was $150.0 million.
These amounts are expected to be repaid through the national oil companies’ share of future revenues. 73 Table of Contents Critical Accounting Policies This discussion of financial condition and results of operations is based upon the information reported in our consolidated financial statements, which have been prepared in accordance with generally accepted accounting principles in the United States.
Critical Accounting Policies This discussion of financial condition and results of operations is based upon the information reported in our consolidated financial statements, which have been prepared in accordance with generally accepted accounting principles in the United States.
In December 2024, we received approval from the Ministry of Hydrocarbons and Mining Development for a twelve month extension to December 2025 for the current exploration phase of Block EG-24.
In October 2025, we received approval from the Ministry of Hydrocarbons and Mining Development for a twelve month extension to December 2026 for the current exploration phase of Block EG-24. In October 2025, we submitted a formal notice to the Ministry of Hydrocarbons and Mining Development that we are electing to exit Block S offshore Equatorial Guinea.
This capital expenditure budget consists of: 69 Table of Contents • Approximately $275 million related to maintenance activities across our Ghana, Equatorial Guinea and Gulf of America assets, including infill development drilling and facilities integrity spend; • Approximately $50 million related to the completion of the first phase of the Greater Tortue Ahmeyim development in Mauritania and Senegal; • Less than $75 million related to progressing our appraisal and development programs in the Gulf of America, Mauritania and Senegal.
This capital expenditure budget consists of: • Approximately $275 million related to maintenance activities across our Ghana and Gulf of America assets, including infill development drilling and TEN FPSO purchase payments; • Approximately $60 million related to progressing our development programs in the Gulf of America and in Mauritania and Senegal; and • Approximately $15 million related to facilities integrity activities in Equatorial Guinea.
Exploration expenses increased by $77.6 million during the year ended December 31, 2024, as compared to the year ended December 31, 2023 primarily as a result of approximately $28.0 million related to the S-6 “Akeng Deep” ILX prospect in Block S offshore Equatorial Guinea which encountered sub-commercial quantities of hydrocarbons and was plugged and abandoned in the fourth quarter of 2024 and approximately $37.2 million of previously capitalized costs related to the Asam discovery in Block S offshore Equatorial Guinea that were written off to exploration expense.
Exploration expenses increased by $103.7 million during the year ended December 31, 2025, as compared to the year ended December 31, 2024 primarily as a result of approximately $58.5 million of exploration expense related to the Winterfell-4 step out well which was plugged and abandoned during the third quarter of 2025 and approximately $143.7 million of previously capitalized costs related to the Yakaar and Teranga discoveries incurred under the Cayar Offshore Profound Block license that were written off to exploration expense for the year ended December 31, 2025 compared to approximately $28.0 million related to the S-6 “Akeng Deep” ILX prospect in Block S offshore Equatorial Guinea which encountered sub-commercial quantities of hydrocarbons and was plugged and abandoned in the fourth quarter of 2024 and approximately $37.2 million of previously capitalized costs related to the Asam discovery in Block S offshore Equatorial Guinea that were written off to exploration expense for the year ended December 31, 2024, partially offset by decreased seismic, geological and geophysical studies and related costs as part of the Company’s focus on managing costs across our portfolio.
Oil and gas production costs increased by $140.4 million during the year ended December 31, 2024 as compared to the year ended December 31, 2023 as a result of pre-production operating costs associated with Phase 1 of the GTA project, planned workovers in the Gulf of America business unit and increased production costs in Equatorial Guinea. Exploration expenses.
Oil and gas production costs increased by $178.4 million during the year ended December 31, 2025 as compared to the year ended December 31, 2024 primarily as a result of a full year of operating costs associated with the ramp-up of LNG production at the GTA Phase 1 project in Mauritania and Senegal. Exploration expenses.
To the extent future revisions to these assumptions impact the present value of the existing asset retirement obligations, a corresponding adjustment is made to the oil and gas property balance. Impairment of Long‑lived Assets. We review our long‑lived assets for impairment when changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
To the extent future revisions to these assumptions impact the present value of the existing asset retirement obligations, a corresponding adjustment is made to the oil and gas property balance. 74 Table of Contents Impairment of Long‑lived Assets.
Interest and other financing costs, net decreased by $7.3 million during the year ended December 31, 2024, as compared to the year ended December 31, 2023 primarily as a result of increased capitalized 66 Table of Contents interest related to the Greater Tortue Ahmeyim Phase 1 project partially offset by increased interest expenses related to higher interest rates and $25.2 million loss on debt modifications and extinguishments for the year ended December 31, 2024 primarily related to the amendment and restatement of the Facility during the second quarter of 2024 and the repurchase of aggregate principal amounts of the 7.125% Senior Notes, the 7.750% Senior Notes, and the 7.500% Senior Notes during the third quarter of 2024.
Interest and other financing costs, net increased by $134.8 million during the year ended December 31, 2025, as compared to the year ended December 31, 2024 primarily as a result of decreased capitalized interest for the year ended December 31, 2025 related to the GTA Phase 1 project post first gas production in December 2024 partially offset by a $25.2 million loss on debt modifications and extinguishments primarily related to the amendment and restatement of the Facility during the second quarter of 2024.
Years ended December 31, 2024 2023 2022(1) (In thousands, except per volume data) Sales volumes: Oil (MBbl) 20,472 20,385 22,012 Gas (MMcf) 16,180 13,737 4,076 NGL (MBbl) 338 382 426 Total (MBoe) 23,507 23,057 23,117 Total (Boepd) 64,226 63,168 63,335 Revenues: Oil sales $ 1,611,169 $ 1,658,421 $ 2,201,199 Gas sales 57,243 35,307 29,504 NGL sales 6,946 7,880 14,652 Total revenues $ 1,675,358 $ 1,701,608 $ 2,245,355 Average oil sales price per Bbl $ 78.70 $ 81.35 $ 100.00 Average gas sales price per Mcf 3.54 2.57 7.24 Average NGL sales price per Bbl 20.55 20.61 34.39 Average total sales price per Boe 71.27 73.80 97.13 Costs: Oil and gas production, excluding workovers $ 490,860 $ 367,375 $ 387,888 Oil and gas production, workovers 39,654 22,722 21,411 Total oil and gas production costs $ 530,514 $ 390,097 $ 409,299 Depletion, depreciation and amortization $ 456,774 $ 444,927 $ 498,256 Average cost per Boe: Oil and gas production, excluding workovers $ 20.88 $ 15.93 $ 16.78 Oil and gas production, workovers 1.69 0.99 0.93 Total oil and gas production costs 22.57 (2) 16.92 17.71 Depletion, depreciation and amortization 19.43 19.30 21.55 Total oil and gas production costs, depletion, depreciation and amortization $ 42.00 $ 36.22 $ 39.26 (1) Includes activity related to the pre-emption transaction with Tullow on March 13, 2022.
Years ended December 31, 2025 2024 2023 (In thousands, except per volume data) Sales volumes: Oil (MBbl) 16,452 20,472 20,385 Gas (MMcf) 32,280 16,180 13,737 NGL (MBbl) 582 338 382 Total (MBoe) 22,414 23,507 23,057 Total (Boepd) 61,408 64,226 63,168 Revenues: Oil sales $ 1,100,483 $ 1,611,169 $ 1,658,421 Gas sales 170,548 57,243 35,307 NGL sales 17,321 6,946 7,880 Total revenues $ 1,288,352 $ 1,675,358 $ 1,701,608 Average oil sales price per Bbl $ 66.89 $ 78.70 $ 81.35 Average gas sales price per Mcf 5.28 3.54 2.57 Average NGL sales price per Bbl 29.76 20.55 20.61 Average total sales price per Boe 57.48 71.27 73.80 Costs: Oil and gas production, excluding workovers $ 686,039 $ 490,860 $ 367,375 Oil and gas production, workovers 22,863 39,654 22,722 Total oil and gas production costs $ 708,902 (1) $ 530,514 (1) $ 390,097 Depletion, depreciation and amortization $ 556,774 $ 456,774 $ 444,927 Average cost per Boe: Oil and gas production, excluding workovers $ 30.61 $ 20.88 $ 15.93 Oil and gas production, workovers 1.02 1.69 0.99 Total oil and gas production costs 31.63 (1) 22.57 (1) 16.92 Depletion, depreciation and amortization 24.84 19.43 19.30 Total oil and gas production costs, depletion, depreciation and amortization $ 56.47 $ 42.00 $ 36.22 (1) Substantially all NGLs and natural gas sales in Ghana and the Gulf of America are associated production from our oil wells and, therefore, production costs metrics are presented under a common unit of measure.
Oil and gas revenue decreased by $26.3 million during the year ended December 31, 2024 as compared to the year ended December 31, 2023 primarily as a result of lower average realized oil and gas prices partially offset by increased natural gas sales volumes in Ghana for the year ended December 31, 2024.
Oil and gas revenue decreased by $387.0 million during the year ended December 31, 2025 as compared to the year ended December 31, 2024 primarily as a result of lower average realized oil and gas prices and lower production resulting in lower sales volume at Jubilee and Equatorial Guinea partially offset by increased sales volumes in Mauritania and Senegal with LNG and condensate cargo sales beginning in 2025.
In December 2024, we submitted a formal notice to the Ministry of Hydrocarbons and Mining Development that we are electing to exit Block 21. 63 Table of Contents In the fourth quarter of 2024, the corporate tax rate in Equatorial Guinea was reduced from 35% to 25%, with an effective date of January 1, 2025.
In February 2026, we notified our partners that we are withdrawing from Block EG-01. 62 Table of Contents In the fourth quarter of 2024, the corporate tax rate in Equatorial Guinea was reduced from 35% to 25%, with an effective date of January 1, 2025.
In October 2024, pursuant to a voluntary cancellation notice sent by the Company, the Corporate Revolver was terminated. 67 Table of Contents Sources and Uses of Cash The following table presents the sources and uses of our cash and cash equivalents for the years ended December 31, 2024, 2023 and 2022: Years Ended December 31, 2024 2023 2022 (In thousands) Sources of cash, cash equivalents and restricted cash: Net cash provided by operating activities $ 678,249 $ 765,170 $ 1,130,476 Net proceeds from issuance of senior notes 885,285 — — Borrowings under long-term debt 325,000 300,000 — Proceeds on sale of assets — — 168,703 1,888,534 1,065,170 1,299,179 Uses of cash, cash equivalents and restricted cash: Oil and gas assets 933,659 932,603 787,297 Acquisition of oil and gas properties — — 22,078 Notes receivable and other investing activities 32,397 62,247 63,183 Payments on long-term debt 350,000 145,000 405,000 Purchase of capped call transactions 49,800 — — Repurchase of senior notes 499,515 — — Dividends — 166 655 Other financing costs 36,647 13,214 9,041 1,902,018 1,153,230 1,287,254 Increase (decrease) in cash, cash equivalents and restricted cash $ (13,484) $ (88,060) $ 11,925 Net cash provided by operating activities.
The change is intended to align the covenant calculation with recent business operations, lower potential oil prices and the impact of operating costs during ramp-up of the GTA Phase 1 project on our results of operations. 66 Table of Contents Sources and Uses of Cash The following table presents the sources and uses of our cash and cash equivalents for the years ended December 31, 2025, 2024 and 2023: Years Ended December 31, 2025 2024 2023 (In thousands) Sources of cash, cash equivalents and restricted cash: Net cash provided by operating activities $ 134,012 $ 678,249 $ 765,170 Net proceeds from issuance of senior notes — 885,285 — Borrowings under long-term debt 675,000 325,000 300,000 809,012 1,888,534 1,065,170 Uses of cash, cash equivalents and restricted cash: Oil and gas assets 314,408 933,659 932,603 Notes receivable and other investing activities 86,791 32,397 62,247 Payments on long-term debt 225,000 350,000 145,000 Purchase of capped call transactions — 49,800 — Repurchase and redemption of senior notes 150,000 499,515 — Dividends — — 166 Other financing costs 346 36,647 13,214 776,545 1,902,018 1,153,230 Increase (decrease) in cash, cash equivalents and restricted cash $ 32,467 $ (13,484) $ (88,060) Net cash provided by operating activities.
The decrease in cash provided by operating activities in the year ended December 31, 2024 when compared to the same period in 2023 is primarily a result of increased oil and gas production costs for the year ended December 31, 2024 as a result of pre-production operating costs associated with Phase 1 of the GTA project, planned workovers in the Gulf of America business unit and increased production costs in Equatorial Guinea, together with lower average realized oil prices, offset by changes in working capital.
The decrease in cash provided by operating activities in the year ended December 31, 2025 when compared to the same period in 2024 is primarily a result of lower average realized oil and gas prices, lower sales volumes in Ghana and Equatorial Guinea, higher oil and gas production costs related to the ramp-up of LNG production at the GTA Phase 1, partially offset by increased sales volumes in Mauritania and Senegal with LNG and condensate cargo sales beginning in 2025 and lower workover expense in Equatorial Guinea.
In September 2024, the Company issued $500.0 million of 8.750% Senior Notes that mature on October 1, 2031. Interest is payable on the 8.750% Senior Notes each April 1 and October 1.
Interest is payable on the 8.750% Senior Notes each April 1 and October 1.
Our next financial covenant assessment date is March 31, 2025, after which date we could be required to restrict approximately $66.0 million in cash as required under the terms of the Facility unless otherwise waived by the lenders.
Our next financial covenant assessment date is March 31, 2026, after which date we will be required to restrict approximately $50.0 million in cash as required under the terms of the Facility unless otherwise waived by the lenders Capital Expenditures and Investments We expect to incur capital costs as we: • drill additional infill wells in Ghana and the Gulf of America; • advance development efforts in the Gulf of America and in Mauritania and Senegal; and • execute facilities integrity activities in Equatorial Guinea.
In September 2024, we added two new lenders to the Facility syndicate, increasing current total commitments by approximately $145.0 million to the full Facility size and borrowing base capacity of $1.35 billion. As of December 31, 2024, borrowings under the Facility totaled $900.0 million and the undrawn availability under the facility was $450.0 million.
As of December 31, 2025, borrowings under the Facility totaled approximately $1.2 billion and the undrawn availability under the facility was $150.0 million. In September 2025, during the Fall 2025 redetermination, the Company’s lending syndicate approved a borrowing base at the full Facility size of $1.35 billion.
Our 7.500% Senior Notes mature on March 1, 2028, and interest is payable on the 7.500% Senior Notes each March 1 and September 1. Our 7.750% Senior Notes mature on May 1, 2027, and interest is payable on the 7.750% Senior Notes each May 1 and November 1.
Our 7.500% Senior Notes have an outstanding balance of approximately $400.3 million on December 31, 2025 and mature on March 1, 2028. Interest is payable on the 7.500% Senior Notes each March 1 and September 1. Our 8.750% Senior Notes have an outstanding balance of $500.0 million on December 31, 2025 and mature on October 1, 2031.
The Capped Call Transactions cover, initially, the number of shares of our common stock underlying the 3.125% Convertible Senior Notes, subject to anti-dilution adjustments substantially similar to those applicable to the conversion rate of the 3.125% Convertible Senior Notes. 72 Table of Contents Contractual Obligations The following table presents maturities by expected debt maturity dates, the weighted-average interest rates expected to be paid on the Facility given current contractual terms and market conditions, and the instrument’s estimated fair value.
The GTA Nordic bonds are also guaranteed on an unsecured basis by certain of the Company’s subsidiaries that also guarantee the Company’s existing senior unsecured notes. 71 Table of Contents Contractual Obligations The following table presents maturities by expected debt maturity dates, the weighted-average interest rates expected to be paid on the Facility given current contractual terms and market conditions, and the instrument’s estimated fair value.
The operator currently estimates the total remaining commitment to be approximately $137.5 million as of December 31, 2024, net to Kosmos, which will be funded annually by Kosmos over an estimated 12 year period. It is possible that our funding requirements could change based on future changes in the decommissioning plan or estimates.
The operator currently estimates the total remaining commitment to be approximately $122.6 million as of December 31, 2025, net to Kosmos, which will be funded annually by Kosmos over an estimated fifteen year period based on the expiration date of the WCTP and DT Petroleum Agreements, which has now been extended to 2040.
Impairment of long-lived assets. Impairment of long-lived assets decreased $222.3 million during the year ended December 31, 2024, as compared to the year ended December 31, 2023. We recorded an impairment charge of $222.3 million in the year ended December 31, 2023 for the TEN Fields as a result of negative proved oil and gas reserve revisions.
As a result of negative proved oil and gas reserves revisions in certain of our Gulf of America fields, primarily Winterfell, we recorded a proved property impairment charge of $177.6 million during the year ended December 31, 2025. Interest and other financing costs, net.
In October 2024, pursuant to a voluntary cancellation notice sent by the Company, the Corporate Revolver was terminated. 70 Table of Contents The U.S. and many foreign economies continue to experience uncertainty driven by varying macroeconomic conditions. Although some of these economies have shown signs of improvement, macroeconomic recovery remains uneven.
We were in compliance with the financial covenants contained in the Facility, as amended, as of September 30, 2025 (the most recent assessment date). The Facility contains customary cross default provisions. The U.S. and many foreign economies continue to experience uncertainty driven by varying macroeconomic conditions. Although some of these economies have shown signs of improvement, macroeconomic recovery remains uneven.
We used the net proceeds, together with cash on hand, to complete the repurchase of an aggregate principal amount of $400.0 million of the 7.125% Senior Notes, $50.0 million of the 7.750% Senior Notes, and approximately $49.7 million of the 7.500% Senior Notes and to pay expenses related to the issuance of the 8.750% Senior Notes.
The net proceeds were used, together with cash on hand, to fund the redemption of the $250.0 million in aggregate, of the 7.125% Senior Notes due 2026.
Mauritania and Senegal Greater Tortue Ahmeyim Project The Greater Tortue Ahmeyim (GTA) liquefied natural gas (LNG) project achieved first gas production from the subsea system to the FPSO on December 31, 2024. Full commissioning activities of the floating LNG vessel have commenced with first LNG achieved in February 2025.
The GTA LNG project achieved first gas production from the subsea system to the FPSO on December 31, 2024. First LNG was achieved in February 2025 and the first gross LNG cargo was successfully exported in April 2025. Eighteen and a half gross LNG cargos and one condensate cargo were lifted in 2025.
The phased development of the Jubilee Field continued during 2024 bringing three production wells and two water injection wells online during the first half of 2024. We completed the three year infill drilling campaign in Ghana during the second quarter of 2024. The partnership is now conducting a new 4D seismic survey which started in early 2025.
The partnership completed a new 4D seismic survey on the Jubilee and TEN Fields during the first quarter of 2025 and an Ocean Bottom Node survey was completed in the fourth quarter of 2025. In the second quarter of 2025, we commenced the next development drilling campaign in the Jubilee Field.
Year Ended December 31, 2024 vs. 2023 Years Ended December 31, Increase 2024 2023 (Decrease) (In thousands) Revenues and other income: Oil and gas revenue $ 1,675,358 $ 1,701,608 $ (26,250) Gain on sale of assets — — — Other income, net 204 (73) 277 Total revenues and other income 1,675,562 1,701,535 (25,973) Costs and expenses: Oil and gas production 530,514 390,097 140,417 Exploration expenses 119,907 42,278 77,629 General and administrative 100,155 99,532 623 Depletion, depreciation and amortization 456,774 444,927 11,847 Impairment of long-lived assets — 222,278 (222,278) Interest and other financing costs, net 88,598 95,904 (7,306) Derivatives, net 12,099 11,128 971 Other expenses, net 17,703 23,656 (5,953) Total costs and expenses 1,325,750 1,329,800 (4,050) Income before income taxes 349,812 371,735 (21,923) Income tax expense (benefit) 159,961 158,215 1,746 Net income $ 189,851 $ 213,520 $ (23,669) Oil and gas revenue.
Year Ended December 31, 2025 vs. 2024 Years Ended December 31, Increase 2025 2024 (Decrease) (In thousands) Revenues and other income: Oil and gas revenue $ 1,288,352 $ 1,675,358 $ (387,006) Gain on sale of assets 2,200 — 2,200 Other income, net 1,098 204 894 Total revenues and other income 1,291,650 1,675,562 (383,912) Costs and expenses: Oil and gas production 708,902 530,514 178,388 Exploration expenses 223,616 119,907 103,709 General and administrative 76,120 100,155 (24,035) Depletion, depreciation and amortization 556,774 456,774 100,000 Impairment of long-lived assets 177,563 — 177,563 Interest and other financing costs, net 223,430 88,598 134,832 Derivatives, net (53,665) 12,099 (65,764) Other expenses, net 13,491 17,703 (4,212) Total costs and expenses 1,926,231 1,325,750 600,481 Income (loss) before income taxes (634,581) 349,812 (984,393) Income tax expense 65,205 159,961 (94,756) Net income (loss) $ (699,786) $ 189,851 $ (889,637) Oil and gas revenue.
As of December 31, 2024, we expect the payment of interest and fees for the next six-month period on the 7.125% Senior Notes, the 7.750% Senior Notes, the 7.500% Senior Notes, the 8.750% Senior Notes and the 3.125% Convertible Senior Notes to be approximately $66.0 million.
(3) When our debt cover ratio exceeds 2.50x, we are required under the Facility to maintain a restricted cash balance that is sufficient to meet the payment of interest and fees for the next six-month period on the 7.750% Senior Notes, the 7.500% Senior Notes, the 8.750% Senior Notes and the 3.125% Convertible Senior Notes or the Facility, whichever is greater.
Depletion, depreciation and amortization increased $11.8 million during the year ended December 31, 2024, as compared to the year ended December 31, 2023 due to a higher depletion rate per boe in the Gulf of America and Equatorial Guinea business units as a result of the increased cost basis related to the respective development activities in 2024, partially offset by lower depletion in the current year in our TEN Fields due to the impairment loss recorded during the year ended December 31, 2024.
Depletion, depreciation and amortization increased $100.0 million during the year ended December 31, 2025, as compared to the year ended December 31, 2024 primarily as a result of the ramp-up of LNG production resulting in first LNG and condensate sales in 2025 at the GTA Phase 1 project in Mauritania and Senegal and higher depletion rates per Boe across our portfolio partially offset by lower sales volumes at Jubilee and Equatorial Guinea. 65 Table of Contents Impairment of long-lived assets.
Years Ending December 31, Asset (Liability) Fair Value at December 31, 2025 2026 2027 2028 2029 Thereafter Total 2024 (In thousands, except percentages) Fixed rate debt: 7.125% Senior Notes $ — $ 250,000 $ — $ — $ — $ — $ 250,000 $ 246,565 7.750% Senior Notes — — 350,000 — — — 350,000 339,927 7.500% Senior Notes — — — 400,274 — — 400,274 379,404 8.750% Senior Notes — — — — — 500,000 500,000 470,965 3.125% Convertible Senior Notes — — — — — 400,000 400,000 332,792 Variable rate debt: Weighted average interest rate 8.51 % 8.93 % 9.14 % 9.66 % 9.88 % — % Facility(1) $ — $ — $ — $ 346,045 $ 553,955 $ — $ 900,000 900,000 Total principal debt repayments $ — $ 250,000 $ 350,000 $ 746,319 $ 553,955 $ 900,000 $ 2,800,274 Interest & commitment fees on long-term debt 264,315 231,889 193,525 148,044 90,639 93,750 1,022,162 Operating leases(2) 4,189 4,260 4,201 3,844 2,808 — 19,302 Purchase obligations(3) 20,821 — — — — — 20,821 Decommissioning trust funds(4) 11,460 11,460 11,460 11,460 11,460 80,218 137,518 Firm transportation commitments 3,472 4,413 2,222 — — — 10,107 ______________________________________ (1) The amounts included in the table represent principal maturities only.
Years Ending December 31, Asset (Liability) Fair Value at December 31, 2026 2027 2028 2029 2030 Thereafter Total 2025 (In thousands, except percentages) Fixed rate debt: 7.125% Senior Notes(5) $ 100,000 $ — $ — $ — $ — $ — $ 100,000 $ 99,303 7.750% Senior Notes(6) — 350,000 — — — — 350,000 321,394 7.500% Senior Notes — — 400,274 — — — 400,274 270,125 8.750% Senior Notes — — — — — 500,000 500,000 283,575 3.125% Convertible Senior Notes — — — — 400,000 — 400,000 172,704 Variable rate debt: Weighted average interest rate 8.15 % 8.24 % 8.91 % 9.34 % — % — % Facility(1)(6) $ — $ 320,449 $ 385,508 $ 494,043 $ — $ — $ 1,200,000 1,200,000 GoA Term Loan Facility(5) 32,143 42,857 42,857 32,143 — — 150,000 150,000 Total principal debt repayments $ 132,143 $ 713,306 $ 828,639 $ 526,186 $ 400,000 $ 500,000 $ 3,100,274 Interest & commitment fees on long-term debt 229,905 203,158 140,351 87,655 50,000 43,750 754,819 Operating leases(2) 3,923 3,956 3,744 3,176 — — 14,799 Purchase obligations(3) 18,702 — — — — — 18,702 Decommissioning trust funds(4) 11,598 8,284 8,284 8,284 8,284 77,865 122,599 Firm transportation commitments 4,180 2,363 — — — — 6,543 ______________________________________ (1) The amounts included in the table represent principal maturities only.
The third development well was drilled in the second quarter of 2024 and brought online in October 2024. Shortly after startup of the third well, production at the field was curtailed due to sand production from the third well seen at the production facility.
In January 2026, Kosmos was awarded two lease blocks in the Gulf of America Big Beautiful Gulf Lease Sale 1 (“BBG1”). At Winterfell, in October 2024, shortly after startup of the Winterfell-3 well, production at the field was curtailed due to sand production from the Winterfell-3. Production from the first two wells was restored in December 2024.
In December 2024, production from Winterfell-1 and Winterfell-2 was restored and remediation work on Winterfell-3 is currently underway. We expect production to be restored at Winterfell-3 in the first quarter of 2025.
Remediation work on Winterfell-3 was performed in the first quarter of 2025, however, it was unsuccessful. Winterfell-3 was temporarily plugged and abandoned during the first quarter of 2025 while the partnership evaluated options to restore production from the Winterfell-3 fault block.
(2) Includes $93.4 million of oil and gas production costs incurred during 2024 before production commenced at the GTA Phase 1 project in Mauritania and Senegal. 65 Table of Contents The discussion of the results of operations and the period‑to‑period comparisons presented below analyze our historical results. The following discussion may not be indicative of future results.
Production costs per Bcf in Mauritania and Senegal was $14.68 for the year ended December 31, 2025. Mauritania and Senegal LNG sales are presented as gas sales in the table. 64 Table of Contents The discussion of the results of operations and the period‑to‑period comparisons presented below analyze our historical results.
Based on our monitoring activities, we currently believe our banks will be able to perform on their commitments.
Based on our monitoring activities, we currently believe our banks will be able to perform on their commitments. Senior Notes We have three series of senior notes outstanding, which we collectively refer to as the “Senior Notes.” Our 7.750% Senior Notes have an outstanding balance of $350.0 million as of December 31, 2025 and mature on May 1, 2027.