Biggest changeYEAR ENDED DECEMBER 31, INCREASE (DECREASE) ($ in thousands, except per unit data) 2024 2023 AMOUNT PERCENT Operating Results: Revenue Oil $ 230,164 $ 218,396 $ 11,768 5 % Natural gas 11,834 15,509 (3,675) (24 %) Total revenue $ 241,998 $ 233,905 $ 8,093 3 % Operating Expenses Lease operating expense $ 47,599 $ 39,514 $ 8,085 20 % Production taxes 21,500 21,625 (125) (1 %) General and administrative 23,510 23,934 (424) (2 %) Depletion, depreciation, amortization, and accretion 100,308 81,745 18,563 23 % Equity-based compensation 8,110 32,233 (24,123) (75 %) Interest Expense $ 9,980 $ 5,276 $ 4,704 89 % Income Tax Expense $ 7,672 $ 61,946 $ (54,274) (88 %) Commodity Derivative (Loss) Gain $ (2,348) $ 12,484 $ (14,832) (119 %) Production Data: Oil (MBbls) 3,291 2,968 323 11 % Natural gas (MMcf) 8,809 8,232 577 7 % Combined volumes (MBoe) 4,759 4,340 419 10 % Daily combined volumes (Boe/d) 13,003 11,889 1,114 9 % Average Realized Prices before Hedging: Oil (per Bbl) $ 69.94 $ 73.59 $ (3.65) (5 %) Natural gas (per Mcf) 1.34 1.88 (0.54) (29 %) Combined (per Boe) 50.85 53.90 (3.05) (6 %) Average Realized Prices with Hedging: Oil (per Bbl) $ 71.48 $ 73.99 $ (2.51) (3 %) Natural gas (per Mcf) 1.34 1.88 (0.54) (29 %) Combined (per Boe) 51.91 54.17 (2.26) (4 %) Average Costs (per Boe): Lease operating expense $ 10.00 $ 9.11 $ 0.89 10 % Production taxes 4.52 4.98 (0.46) (9 %) General and administrative 4.94 5.52 (0.58) (11 %) Depletion, depreciation, amortization, and accretion 21.08 18.84 2.24 12 % Oil and Natural Gas Revenue and Volumes.
Biggest changeYEAR ENDED DECEMBER 31, INCREASE (DECREASE) ($ in thousands, except per unit data) 2025 2024 AMOUNT PERCENT Operating Results: Revenue Oil $ 244,414 $ 230,164 $ 14,250 6 % Natural gas 29,575 11,834 17,741 150 % Total revenue $ 273,989 $ 241,998 $ 31,991 13 % Operating Expenses Lease operating expense $ 69,535 $ 47,599 $ 21,936 46 % Production taxes 23,354 21,500 1,854 9 % General and administrative 24,314 23,510 804 3 % Depletion, depreciation, amortization, and accretion 129,411 100,308 29,103 29 % Equity-based compensation 10,246 8,110 2,136 26 % Interest Expense $ 10,205 $ 9,980 $ 225 2 % Income Tax Expense $ 9,798 $ 7,672 $ 2,126 28 % Commodity Derivative Gain (Loss) $ 27,930 $ (2,348) $ 30,278 * Production Data: Oil (MBbls) 4,133 3,291 842 26 % Natural gas (MMcf) 13,403 8,809 4,594 52 % Combined volumes (MBoe) 6,367 4,759 1,608 34 % Daily combined volumes (Boe/d) 17,444 13,003 4,441 34 % Average Realized Prices before Hedging: Oil (per Bbl) $ 59.14 $ 69.94 $ (10.80) (15 %) Natural gas (per Mcf) 2.21 1.34 0.87 65 % Combined (per Boe) 43.03 50.85 (7.82) (15 %) Average Realized Prices with Hedging: Oil (per Bbl) $ 62.95 $ 71.48 $ (8.53) (12 %) Natural gas (per Mcf) 2.31 1.34 0.97 72 % Combined (per Boe) 45.72 51.91 (6.19) (12 %) Average Costs (per Boe): Lease operating expense $ 10.92 $ 10.00 $ 0.92 9 % Production taxes 3.67 4.52 (0.85) (19 %) General and administrative 3.82 4.94 (1.12) (23 %) Depletion, depreciation, amortization, and accretion 20.33 21.08 (0.75) (4 %) *Not meaningful Oil and Natural Gas Revenue and Volumes.
We expect that our liquidity going forward will be primarily derived from cash flows from our operations, cash on hand and availability under the Revolving Credit Facility and proceeds from equity or debt offerings and that these sources of liquidity will be sufficient to provide us the ability to fund our material cash requirements for the next twelve months, as described below, including our planned capital expenditures program, as well as dividends and our share repurchase program.
We expect that our liquidity going forward will be primarily derived from cash flows from our operations, cash on hand, availability under the Revolving Credit Facility and proceeds from equity or debt offerings and that these sources of liquidity will be sufficient to provide us the ability to fund our material cash requirements for the next twelve months, as described below, including our planned capital expenditures program, as well as dividends and our share repurchase program.
In connection with the Spin-Off, we entered into the secured Revolving Credit Facility with Wells Fargo Bank, N.A., as administrative agent, and a syndicate of banks, as lenders. The Revolving Credit Facility will mature on October 22, 2028.
Revolving Credit Facility. In connection with the Spin-Off, we entered into the secured Revolving Credit Facility with Wells Fargo Bank, N.A., as administrative agent, and a syndicate of banks, as lenders. The Revolving Credit Facility will mature on October 22, 2028.
We cannot provide specific timing for other current and long-term liability obligations where we cannot forecast with certainty the amount and timing of such payments, including asset retirement obligations, as the plugging and abandonment of wells is at the discretion of the operators and any amounts we may be obligated to pay under our derivative contracts, as such payments are dependent on commodity prices in effect at the time of settlement.
We cannot provide specific timing for other current and long-term liability obligations where we cannot forecast with certainty the amount and timing of such payments, including asset retirement obligations, as the plugging and abandonment of wells is primarily at the discretion of the operators and any amounts we may be obligated to pay under our derivative contracts, as such payments are dependent on commodity prices in effect at the time of settlement.
General and administrative expenses. General and administrative expenses include overhead, including payroll and benefits for our corporate staff, costs of maintaining our headquarters, costs of managing our acquisition and development operations, franchise taxes, audit and other professional fees and legal compliance.
General and administrative expenses. General and administrative expenses include overhead, including payroll and benefits for our staff, costs of maintaining our headquarters, costs of managing our acquisition and development operations, franchise taxes, audit and other professional fees and legal compliance.
Under the Revolving Credit Facility, we are permitted to make cash distributions without limit to our equity holders if (i) no event of default or borrowing base deficiency (i.e., outstanding debt (including loans and letters of credit) exceeds the borrowing base) then exists or would result from such distribution and (ii) after giving effect to such distribution, (a) our total outstanding credit usage does not exceed 80% of the least of (the following collectively referred to as “Commitments”): (1) $500 million, (2) our then-effective borrowing base, and (3) the then-effective aggregate amount of the aggregate elected commitments and (b) as of the date of such distribution, the EBITDAX Ratio does not exceed 1.50 to 1.00.
Under the Revolving Credit Facility, we are permitted to make cash distributions without limit to our equity holders if (i) no event of default or borrowing base deficiency (i.e., outstanding debt (including loans and letters of credit) exceeds the borrowing base) then exists or would result from such distribution and (ii) after giving effect to such distribution, (a) our total outstanding credit usage does not exceed 80% of the least of (the following collectively referred to as “Commitments”): (1) $500 million, (2) our then-effective borrowing base, and (3) the then-effective aggregate amount of the aggregate elected commitments and (b) as of the date of such distribution, the EBITDAX Ratio does not 58 Table of Contents exceed 1.50 to 1.00.
We will carefully monitor and may adjust our projected capital expenditures in response to success or lack of success in drilling activities, changes in prices, availability of financing and joint venture opportunities, drilling and acquisition costs, industry conditions, the timing of regulatory approvals, the availability of rigs, change in service costs, contractual obligations, internally generated cash flow and other factors both within and outside our control, including the Lucero Acquisition.
We will carefully monitor and may adjust our projected capital expenditures in response to success or lack of success in drilling activities, changes in prices, availability of financing and joint venture opportunities, drilling and acquisition costs, industry conditions, the timing of regulatory approvals, the availability of rigs, change in service costs, contractual obligations, internally generated cash flow and other factors both within and outside our control.
Our actual results could differ materially from the results contemplated by these forward-looking statements due to a number of factors, including those discussed in Part I. Item 1A. Risk Factors and “Cautionary Statement Concerning Forward-Looking Statements.” This section generally discusses certain 2024 and 2023 items and certain year-to-year comparisons between 2024 and 2023.
Our actual results could differ materially from the results contemplated by these forward-looking statements due to a number of factors, including those discussed in Part I. Item 1A. Risk Factors and “Cautionary Statement Concerning Forward-Looking Statements.” This section generally discusses certain 2025 and 2024 items and certain year-to-year comparisons between 2025 and 2024.
We cannot provide specific timing for repayments of outstanding borrowings on our Revolving Credit Facility, or the associated interest payments, as the timing and amount of borrowings and repayments cannot be forecasted with certainty and are based on working capital requirements, commodity prices and acquisition and divestiture activity (including the Lucero Acquisition), among other factors.
We cannot provide specific timing for repayments of outstanding borrowings on our Revolving Credit Facility, or the associated interest payments, as the timing and amount of borrowings and repayments cannot be forecasted with certainty and are based on working capital requirements, commodity prices and acquisition and divestiture activity, among other factors.
Revenues are a function of the volume produced, the prevailing market price at the time of sale, oil quality, Btu content and transportation costs to market. We use derivative instruments to hedge future sales prices on a substantial, but varying, portion of our oil production.
Revenues are a function of the volume produced, the prevailing market price at the time of sale, oil quality, Btu content and transportation costs to market. We use derivative instruments to hedge future sales prices on a substantial, but varying, portion of our oil and natural gas production.
The factors used to determine fair value may include, but are not limited to, recent sales prices of comparable properties, indications from marketing activities, the present value of future revenues, net of estimated operating and development costs using estimates of reserves, future commodity pricing, future production estimates, anticipated capital expenditures and various discount rates commensurate with the risk and current market conditions associated with realizing the projected cash flows.
The factors used to determine fair value may include, but are not limited to, recent sales prices of comparable properties, indications from marketing activities, the present value of future revenues, net of estimated operating and development costs using estimates of reserves, future commodity pricing, future production estimates, anticipated capital expenditures and various discount rates commensurate 52 Table of Contents with the risk and current market conditions associated with realizing the projected cash flows.
As a result of such commodity price volatility, which we expect to continue throughout 2025, our earnings and operating cash flows can vary substantially. While we do hedge a substantial portion of our production, we are still significantly subject to movements in commodity prices.
As a result of such commodity price volatility, which we expect to continue throughout 2026, our earnings and operating cash flows can vary substantially. While we do hedge a substantial portion of our production, we are still significantly subject to movements in commodity prices.
Whenever we conclude the carrying value may not be recoverable, we estimate the expected undiscounted future net cash flows of our oil and natural gas properties using proved and risked probable and possible reserves based on our development plans and best estimate of future production, commodity pricing, reserve risking, gathering, processing and transportation deductions, production tax rates, lease operating expenses and 56 Table of Contents future development costs.
Whenever we conclude the carrying value may not be recoverable, we estimate the expected undiscounted future net cash flows of our oil and natural gas properties using proved and risked probable and possible reserves based on our development plans and best estimate of future production, commodity pricing, reserve risking, gathering, processing and transportation deductions, production tax rates, lease operating expenses and future development costs.
While we believe that our future cash flows from operations will be able to sustain an increasing level of dividends, future dividends may change based on a variety of factors, including contractual restrictions, legal limitations (the most common of which are limitations set forth in a company’s organizational documents and insolvency), business developments and the judgment of our Board.
While we believe that our future cash flows from operations will be able to sustain future dividends, future dividends may change based on a variety of factors, including contractual restrictions, legal limitations (the most common of which are limitations set forth in a company’s organizational documents and insolvency), business developments and the judgment of our Board.
For additional information on the impact of changing prices and market conditions on our financial position, see Part II. Item 7A Quantitative and Qualitative Disclosures About Market Risk. 63 Table of Contents Effects of Inflation and Pricing.
For additional information on the impact of changing prices and market conditions on our financial position, see Part II. Item 7A Quantitative and Qualitative Disclosures About Market Risk. 59 Table of Contents Effects of Inflation and Pricing.
External petroleum engineers independently estimated all of the proved reserve quantities included in our financial statements for the year ended December 31, 2024, which were prepared in accordance with the rules promulgated by the SEC.
External petroleum engineers independently estimated all of the proved reserve quantities included in our financial statements for the year ended December 31, 2025, which were prepared in accordance with the rules promulgated by the SEC.
There were no proved oil and gas property impairments during the years ended December 31, 2024, 2023 and 2022. Income tax expense. Our provision for taxes includes both federal and state taxes.
There were no proved oil and gas property impairments during the years ended December 31, 2025, 2024 and 2023. Income tax expense. Our provision for taxes includes both federal and state taxes.
In addition, individual components of the cost can vary depending on numerous factors such as the length of the horizontal lateral, the number of fracture stimulation stages, and the type and amount of proppant. 58 Table of Contents Results of Operations Year Ended December 31, 2024 Compared with Year Ended December 31, 2023 The following table sets forth selected operating data for the periods indicated.
In addition, individual components of the cost can vary depending on numerous factors such as the length of the horizontal lateral, the number of fracture stimulation stages, and the type and amount of proppant. 54 Table of Contents Results of Operations Year Ended December 31, 2025 Compared with Year Ended December 31, 2024 The following table sets forth selected operating data for the periods indicated.
The table below reconciles the pre-tax PV-10 value of our proved reserves at SEC prices as of December 31, 2024 to the Standardized Measure.
The table below reconciles the pre-tax PV-10 value of our proved reserves at SEC prices as of December 31, 2025 to the Standardized Measure.
Production taxes as a percentage of oil and natural gas sales before hedging adjustments were 8.9% and 9.2% for the years ended December 31, 2024 and 2023, respectively. The lower production tax rate was driven by the production mix and the relative tax rates on oil and natural gas revenue. General and Administrative Expense.
Production taxes as a percentage of oil and natural gas sales before hedging adjustments were 8.5% and 8.9% for the years ended December 31, 2025 and 2024, respectively. The lower production tax rate was driven by the production mix and the relative tax rates on oil and natural gas revenue. General and Administrative Expense.
In addition, as the prices of oil and natural gas and cost levels change from year to year, the economics of producing our 64 Table of Contents reserves may change and therefore the estimate of proved reserves may also change. Approximately 32% of our proved oil and gas reserve volumes are categorized as proved undeveloped reserves.
In addition, as the prices of oil and natural gas and cost levels change from year to year, the economics of producing our 60 Table of Contents reserves may change and therefore the estimate of proved reserves may also change. Approximately 29% of our proved oil and gas reserve volumes are categorized as proved undeveloped reserves.
Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in 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, filed on February 24, 2024 which is incorporated herein by reference.
Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 that are not included in this Form 10-K can be found in 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, filed on March 12, 2025 which is incorporated herein by reference.
Gain (loss) on commodity derivatives, net is comprised of (i) cash gains and losses we recognize on settled commodity derivatives during the period, and (ii) non-cash mark-to-market gains and losses we incur on commodity derivative instruments outstanding at period-end. Lease operating expenses.
Gain (loss) on commodity derivatives, net is comprised of (1) cash gains and losses we recognize on settled commodity derivatives during the period, and (2) non-cash mark-to-market gains and losses we incur on commodity derivative instruments outstanding at period-end. Lease operating expenses.
The exact impact of each of these items is difficult to quantify as each of our operators passes through these costs in a different manner. Lease Operating Expense. Lease operating expense increased to $10.00 per Boe for the year ended December 31, 2024 from $9.11 per Boe for the year ended December 31, 2023.
The exact impact of each of these items is difficult to quantify as each of our operators passes through these costs in a different manner. Lease Operating Expense. Lease operating expense increased to $10.92 per Boe for the year ended December 31, 2025 from $10.00 per Boe for the year ended December 31, 2024.
See Notes to Consolidated Financial Statements—Note 4— Fair Value Measurements for further information on these contracts and their fair values as of December 31, 2024, which fair values represent the estimated cash settlement amount required to terminate such instruments based on forward price curves for commodities as of that date. Dividends.
See Note 4 (“Fair Value Measurements”) to the Consolidated Financial Statements for further information on these contracts and their fair values as of December 31, 2025, which fair values represent the estimated cash settlement amount required to terminate such instruments based on forward price curves for commodities as of that date. Dividends.
For the year ended December 31, 2024, the relationship of capital expenditures, proved reserves and production from certain producing fields yielded a depletion rate (excluding depreciation, amortization and accretion) of $20.92 per Boe compared with $18.68 per Boe for the year ended December 31, 2023.
For the year ended December 31, 2025, the relationship of capital expenditures, proved reserves and production from certain producing fields yielded a depletion rate (excluding depreciation, amortization and accretion) of $20.16 per Boe compared with $20.92 per Boe for the year ended December 31, 2024.
Selected Factors That Affect Our Operating Results Our revenues, cash flows from operations and future growth depend substantially upon: ■ the timing and success of our drilling and production activities and those of our operating partners; ■ the prices and the supply and demand for oil, natural gas and NGLs; ■ the quantity of oil and natural gas production from the wells in which we participate; ■ changes in the fair value of the derivative instruments; ■ our ability to continue to identify and acquire high-quality acreage and drilling opportunities; and ■ the level of our operating expenses.
Selected Factors That Affect Our Operating Results Our revenues, cash flows from operations and future growth depend substantially upon: ■ the timing and success of our drilling and production activities and those of our operating partners; ■ the prices and the supply and demand for oil, natural gas and NGLs; ■ the quantity of oil and natural gas production from the wells in which we participate; ■ the realized gains and losses on our derivative instruments; ■ our ability to continue to identify and acquire producing properties, high-quality acreage and drilling opportunities; and ■ the level of our operating expenses.
Worldwide supply in terms of output, especially production from properties within the United States, the production quotas set by OPEC and certain other oil-producing countries, the conflicts in Ukraine and in the Middle East and the strength of the U.S. dollar can adversely impact oil prices.
Worldwide supply in terms of output, especially production from properties within the United States, the production quotas set by OPEC and certain other oil-producing countries, the conflict in Ukraine, hostilities in the Middle East, the evolving situation in Venezuela and the strength of the U.S. dollar can adversely impact oil prices.
For the year ended December 31, 2024 total capital expenditures was $115.2 million, including development expenditures and our acquisition activity. We expect to fund future capital expenditures with cash generated from operations and, if required, borrowings under our Revolving Credit Facility.
For the year ended December 31, 2025 total capital expenditures was $127.7 million, including development expenditures and our acquisition activity. We expect to fund future capital expenditures with cash generated from operations and, if required, borrowings under our Revolving Credit Facility.
The increase in oil and natural gas revenue was due to a 10% increase in production volumes, and was partially offset by a 6% decrease in the average realized prices per Boe before hedging for the year ended December 31, 2024.
The increase in oil and natural gas revenue was due to a 34% increase in production volumes, and was partially offset by a 15% decrease in the average realized prices per Boe before hedging for the year ended December 31, 2025.
The increase in production volumes increased oil and natural gas revenue by approximately $21.3 million, while the decrease in average realized prices per Boe before hedging decreased oil and natural gas revenue by approximately $13.2 million.
The increase in production volumes increased oil and natural gas revenue by approximately $69.2 million, while the decrease in average realized prices per Boe before hedging decreased oil and natural gas revenue by approximately $37.2 million.
Total production taxes decreased to $21.5 million for the year ended December 31, 2024 from $21.6 million for the year ended December 31, 2023. Production taxes are primarily based on oil revenue and natural gas production, excluding gains and losses associated with hedging activities.
Total production taxes increased to $23.4 million for the year ended December 31, 2025 from $21.5 million for the year ended December 31, 2024. Production taxes are primarily based on oil revenue and natural gas production, excluding gains and losses associated with hedging activities.
YEAR ENDED DECEMBER 31, (in thousands) 2024 2023 Realized gain on commodity derivatives (1) $ 5,065 $ 1,166 Unrealized (loss) gain on commodity derivatives (1) (7,413) 11,318 Total commodity derivative (loss) gain $ (2,348) $ 12,484 (1) Realized and unrealized gains and losses on commodity derivatives are presented herein as separate line items but are combined for a total commodity derivative (loss) gain in the consolidated statements of operations included in this Annual Report on Form 10-K.
YEAR ENDED DECEMBER 31, (in thousands) 2025 2024 Realized gain on commodity derivatives (1) $ 17,116 $ 5,065 Unrealized gain (loss) on commodity derivatives (1) 10,814 (7,413) Total commodity derivative gain (loss) $ 27,930 $ (2,348) (1) Realized and unrealized gains and losses on commodity derivatives are presented herein as separate line items but are combined for a total commodity derivative (loss) gain in the consolidated statements of operations included in this Annual Report on Form 10-K.
Factors that we expect will continue to impact commodity prices include product demand connected with global economic conditions, inflationary factors, industry production and inventory levels, the United States Department of Energy’s planned repurchases (or possible releases) of oil from the strategic petroleum reserve, technology advancements, production quotas or other actions imposed by OPEC and other oil-producing countries, the imposition of tariffs and resulting consequences, actions of regulators, and regional supply interruptions or fears thereof that may be caused by military conflicts, civil unrest or political uncertainty.
Factors that we expect will continue to impact commodity prices include product demand connected with global economic conditions, inflationary factors, industry production and inventory levels, the United States Department of Energy’s planned repurchases (or possible releases) of oil from the strategic petroleum reserve, technology advancements, production quotas or other actions imposed by OPEC and other oil-producing countries, the 51 Table of Contents imposition of and changes in tariffs and other controls on imports and exports and resulting consequences of such, actions of regulators, and regional supply interruptions or fears thereof that may be caused by military conflicts, civil unrest or political uncertainty, including a prolonged U.S. government shutdown.
The effective tax rate of 26.7% for the year ended December 31, 2024 differs from the amount that would be provided by applying the statutory U.S. federal income tax rate of 21% to pre-tax income primarily due to §162(m) limitations on certain covered employee compensation and state income taxes.
The effective tax rates of 27.9% and 26.7% for the years ended December 31, 2025 and 2024, respectively, differs from the amount that would be provided by applying the statutory U.S. federal income tax rate of 21% to pre-tax income primarily due to §162(m) limitations on certain covered employee compensation, state income taxes and non-amortizable transaction costs.
YEAR ENDED DECEMBER 31, Average Daily Prices (1) 2024 2023 2022 WTI Oil (per Bbl) $ 75.69 $ 77.58 $ 94.90 Natural Gas (per MMBtu) 2.19 2.53 6.45 (1) Based on average daily NYMEX WTI and Henry Hub Spot closing prices reported by FactSet and the EIA, respectively.
YEAR ENDED DECEMBER 31, Average Daily Prices (1) 2025 2024 2023 WTI Oil (per Bbl) $ 64.60 $ 75.69 $ 77.58 Natural Gas (per MMBtu) 3.52 2.19 2.53 (1) Based on average daily NYMEX WTI and Henry Hub Spot closing prices reported by FactSet and the EIA, respectively.
For more information on our outstanding derivatives, see Notes to Consolidated Financial Statements—Note 6—Derivative Instruments. Cash used in investing activities during the years ended December 31, 2024, 2023 and 2022 was $115.3 million, $120.7 million, and $84.6 million, respectively. Cash used in investing activities primarily relates to capital expenditures for acquisition and development costs.
For more information on our outstanding derivatives, see Note 6 (“Derivative Instruments”) to the Consolidated Financial Statements. Cash used in investing activities during the years ended December 31, 2025 and 2024 was $127.7 million and $115.3 million, respectively. Cash used in investing activities primarily relates to capital expenditures for acquisition and development costs.
Oil and natural gas revenue increased to $242.0 million for the year ended December 31, 2024 from $233.9 million for the year ended December 31, 2023.
Oil and natural gas revenue increased to $274.0 million for the year ended December 31, 2025 from $242.0 million for the year ended December 31, 2024.
In addition, we had a royalty only interest in 1,180 gross (2.8 net) productive wells.
In addition, we had a royalty only interest in 1,301 gross (3.2 net) productive wells.
Our long-term material cash requirements from currently known obligations include settlements on our outstanding commodity derivative contracts, future obligations to plug, abandon and remediate our oil and gas properties at the end of their productive lives, and operating lease obligations.
Conversely, working capital requirements would be expected to decrease if commodity prices decline. Our long-term material cash requirements from currently known obligations include settlements on our outstanding commodity derivative contracts, future obligations to plug, abandon and remediate our oil and gas properties at the end of their productive lives, and operating lease obligations.
The discount rate is a rate that management believes is representative of current market conditions and includes estimates for a risk premium and other operational risks. For the years ended December 31, 2024, 2023, and 2022 we did not record any impairment expense.
The discount rate is a rate that management believes is representative of current market conditions and includes estimates for a risk premium and other operational risks. For the years ended December 31, 2025 and 2024 we did not record any impairment expense. Business Combinations We account for business combinations using the acquisition method of accounting.
The net commodity derivative loss was $2.3 million for the year ended December 31, 2024 compared with a gain of $12.5 million for the year ended December 31, 2023.
Commodity Derivative Gain (Loss). The net commodity derivative gain was $27.9 million for the year ended December 31, 2025 compared with a loss of $2.3 million for the year ended December 31, 2024.
At December 31, 2024, we had a working capital deficit of $49.4 million, compared to a deficit of $2.1 million at December 31, 2023. Current assets decreased by $7.4 million while current liabilities increased by $39.9 million at December 31, 2024, compared to December 31, 2023.
At December 31, 2025, we had a working capital surplus of $0.9 million, compared to a deficit of $49.4 million at December 31, 2024. Current assets increased by $1.3 million while current liabilities decreased by $49.1 million at December 31, 2025, compared to December 31, 2024.
FOR THE YEAR ENDED DECEMBER 31, (in thousands) 2024 Pre-Tax Present Value of Estimated Future Net Revenues (Pre-Tax PV10%) $ 586,590 Future Income Taxes, Discounted at 10% $ (80,259) Standardized Measure of Discounted Future Net Cash Flows $ 506,331 Uncertainties are inherent in estimating quantities of proved reserves, including many risk factors beyond our control.
FOR THE YEAR ENDED DECEMBER 31, (in thousands) 2025 Pre-Tax Present Value of Estimated Future Net Revenues (Pre-Tax PV10%) $ 472,685 Future Income Taxes, Discounted at 10% (33,709) Standardized Measure of Discounted Future Net Cash Flows $ 438,976 Uncertainties are inherent in estimating quantities of proved reserves, including many risk factors beyond our control.
Our net realized natural gas price during the year ended December 31, 2024 was $1.34 per Mcf, representing a 62% realization relative to the weighted 59 Table of Contents average NYMEX natural gas price, compared to a net realized natural gas price of $1.88 per Mcf during the year ended December 31, 2023, representing a 74% realization relative to the weighted average NYMEX natural gas price.
Our net realized natural gas price during the year ended December 31, 2025 was $2.21 per Mcf, representing a 64% realization relative to the weighted average NYMEX natural gas price, compared to a net realized natural gas price of $1.34 per Mcf during the year ended December 31, 2024, representing a 62% realization relative to the weighted average NYMEX natural gas price.
W e paid cash dividends to our equity holders of $63.6 million during the year ended December 31, 2024.
W e paid cash dividends to our equity holders of $92.1 million during the year ended December 31, 2025.
During the last several years, prices for oil and natural gas have experienced periodic downturns and sustained volatility, impacted by the COVID-19 pandemic and recovery, the ongoing military conflict between 55 Table of Contents Russia and Ukraine, conflict in the Middle East, supply chain constraints, elevated interest rates and costs of capital, and reductions in production by OPEC and its key member, Saudi Arabia, and certain other non-OPEC oil-producing countries.
During the last several years, prices for oil and natural gas have experienced periodic downturns and sustained volatility, impacted by general economic and political conditions, the conflict between Russia and Ukraine, hostilities in the Middle East, the evolving situation in Venezuela, supply chain constraints, elevated interest rates and costs of capital, and changes in production by OPEC and its key member, Saudi Arabia, and certain other non-OPEC oil-producing countries.
Gain (loss) on commodity derivatives, net is comprised of (i) cash gains and losses we recognize on settled commodity derivatives during the period, and (ii) non-cash mark-to-market gains and losses we incur on commodity derivative instruments outstanding at period-end.
Gain (Loss) on Commodity Derivatives is comprised of (1) cash gains and losses we recognize on settled commodity derivative instruments during the period, and (2) unsettled gains and losses we incur on commodity derivative instruments outstanding at period-end.
If our EBITDAX Ratio does not exceed 2.25 to 1.00, and if our total outstanding credit usage does not exceed 80% of the Commitments, we may also make distributions if our free cash flow (as defined under the Revolving Credit Facility) is greater than $0 and we have delivered a certificate to our lenders attesting to the foregoing. 62 Table of Contents As of December 31, 2024, the Company’s borrowing base was $245.0 million with an aggregate elected commitment of $235.0 million of which $117.0 million was outstanding.
If our EBITDAX Ratio does not exceed 2.25 to 1.00, and if our total outstanding credit usage does not exceed 80% of the Commitments, we may also make distributions if our free cash flow (as defined under the Revolving Credit Facility) is greater than $0 and we have delivered a certificate to our lenders attesting to the foregoing.
Our oil price differential to the weighted average benchmark price during the year ended December 31, 2024 was negative $5.90 per Bbl, as compared to a negative $4.19 per Bbl during the year ended December 31, 2023, primarily due to less favorable local market pricing as compared to the benchmark price.
Our oil price differential to the weighted average benchmark price during the year ended December 31, 2025 was negative $5.40 per Bbl, as compared to a negative $5.90 per Bbl during the year ended December 31, 2024, primarily due to the legal settlement increasing the realized price per Bbl in the period, partially offset by less favorable local market pricing as compared to the benchmark price.
The mark-to-market fair value can create non-cash volatility in our reported earnings during periods of commodity price volatility. We have experienced such volatility in the past and are likely to experience it in the future.
The mark-to-market fair value can create non-cash volatility in our reported earnings during periods of commodity price volatility. We have experienced such volatility in the past and 56 Table of Contents are likely to experience it in the future. Gains on our derivatives generally indicate lower oil revenues in the future while losses indicate higher future oil revenues.
The increase in production accounted for a $8.8 million increase in DD&A expense while the increase in the DD&A rate accounted for a $9.7 million increase in DD&A expense.
The increase in production accounted for a $32.7 million increase in DD&A expense while the decrease in the DD&A rate accounted for a $3.6 million decrease in DD&A expense.
The decrease in 2024 and asset increase in 2023 was due to changes to forward commodity prices relative to prices on our open commodity derivative contracts and new contracts entered into in the respective years. Income Tax Expense. We recorded income tax expense of $7.7 million for the year ended December 31, 2024 related to federal and state income taxes.
The increase was primarily due to decreases in forward commodity prices since December 31, 2024 relative to prices on our open commodity derivative contracts. Income Tax Expense. We recorded income tax expense of $9.8 million and $7.7 million for the years ended December 31, 2025 and 2024, respectively, related to federal and state income taxes.
Our financial and operating performance for the year ended December 31, 2024 included the following: ■ Paid $63.6 million in dividends to our equity holders. ■ Production of 13,003 Boe/d with 69% of production from oil. ■ Total revenue of $242.0 million. ■ Net income of $21.1 million. ■ Cash flows from operations of $155.0 million. ■ Invested $115.2 million in capital development and acquisitions. ■ Proved reserves of 40.3 MMBoe and $587 million PV-10 value at December 31, 2024, as estimated by our third-party reserve engineers using SEC guidelines. ■ Total debt of $117.0 million at December 31, 2024.
Our financial and operating performance for the year ended December 31, 2025 included the following: ■ Paid $92.1 million in dividends to our equity holders. ■ Production of 17,444 Boe/d with 65% of production from oil. ■ Total revenue of $274.0 million. ■ Net income of $25.3 million. ■ Cash flows from operations of $170.3 million. ■ Invested $127.7 million in capital development and acquisitions. ■ Proved reserves of 47.8 MMBoe and $473 million PV-10 value at December 31, 2025, as estimated by our third-party reserve engineers using SEC guidelines. ■ Total debt of $124.5 million at December 31, 2025.
Liquidity and Capital Resources Overview. At December 31, 2024 and 2023, we had $3.0 million and $0.6 million of unrestricted cash on hand and $128.0 million and $164.0 million available under our Revolving Credit Facility, respectively.
Liquidity and Capital Resources Overview. At December 31, 2025 and 2024, we had $1.3 million and $3.0 million of unrestricted cash on hand and $125.5 million and $118.0 million available under the elected commitments in our Revolving Credit Facility, respectively.
The average calendar 2024 WTI oil price was $75.69 per Bbl or 2% lower than the average WTI price per Bbl in calendar 2023. Our settled derivatives increased our realized oil price per Bbl by $1.54 in calendar 2024 and increased our realized oil price per Bbl by $0.40 in calendar 2023.
The average calendar 2025 WTI oil price was $64.60 per Bbl or 15% lower than the average WTI price per Bbl in calendar 2024. Our settled derivatives increased our realized oil price per Bbl by $3.81 in calendar 2025 and increased our realized oil price per Bbl by $1.54 in calendar 2024.
As of December 31, 2024, we had a working interest in 6,071 gross (168.2 net) productive wells and 248 gross (9.7 net) wells that were being drilled or completed, and an additional 362 gross (8.0 net) wells that had been permitted for development by our operators.
As of December 31, 2025, we had a working interest in 6,402 gross (226.1 net) productive wells and 283 gross (6.1 net) wells that were being drilled or completed, and an additional 336 gross (15.9 net) wells that had been permitted for development by us or our operators.
At December 31, 2024, all of our derivative contracts were recorded at their fair value, which was a net asset of $3.7 million, a decrease of $7.4 million from the $11.1 million net asset recorded as of December 31, 2023, while a net liability of $0.2 million was recorded as of December 31, 2022.
At December 31, 2025, all of our derivative contracts were recorded at their fair value, which was a net asset of $14.4 million, an increase of $10.7 million from the $3.7 million net asset recorded as of December 31, 2024.
The increase in current liabilities in 2024 as compared to 2023 was primarily due to an increase of $39.8 million in accounts payable and accrued liabilities as a result of increased development activity. Cash Flows.
The decrease in current liabilities in 2025 as compared to 2024 was primarily due to an decrease of $49.1 million in accounts payable and accrued liabilities as a result of decreased development activity. 57 Table of Contents Cash Flows.
Our working capital balance fluctuates as a result of changes in commodity pricing and production volumes, the collection of revenue receivables, expenditures related to our acquisition and development, and production operations and the impact of our outstanding commodity derivative instruments.
We continually monitor potential capital sources for opportunities to enhance liquidity or otherwise improve our financial position. Working Capital. Our working capital balance fluctuates as a result of changes in commodity pricing and production volumes, the collection of accrued revenue, expenditures related to our acquisition and development, and production operations and the impact of our outstanding commodity derivative instruments.
Recently Issued or Adopted Accounting Pronouncements For discussion of recently issued or adopted accounting pronouncements, see Notes to the Consolidated Financial Statements—Note 2—Significant Accounting Policies.” Off Balance Sheet Arrangements We currently do not have any off-balance sheet arrangements that have or are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
Off Balance Sheet Arrangements 61 Table of Contents We currently do not have any off-balance sheet arrangements that have or are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
As a result, we incur interest expense that is affected by both fluctuations in interest rates and our financing decisions. We do not capitalize any portion of the interest paid on applicable borrowings. We include the amortization of deferred financing costs, commitment fees and annual agency fees as interest expense. Impairment expense.
We finance a portion of our working capital requirements, capital expenditures and acquisitions with borrowings under our Revolving Credit Facility. As a result, we incur interest expense that is affected by both fluctuations in interest rates and our financing decisions. We include the amortization of deferred financing costs, commitment fees and annual agency fees as interest expense. Impairment expense.
The increase of $18.6 million or 23% was the result of a 10% increase in production and a 12% increase in the DD&A rate for the year ended December 31, 2024 compared with the year ended December 31, 2023.
The increase of $29.1 million or 29% was the result of a 34% increase in production and a 4% decrease in the DD&A rate for the year ended December 31, 2025 compared with the year ended December 31, 2024.
Future oil prices will be impacted by varying oil supply and demand both regionally and worldwide. Prices for various quantities of oil, natural gas and NGLs significantly impact our revenues and cash flows. The following table lists average NYMEX prices for oil and natural gas for the periods presented.
Historically, commodity prices have been volatile and we expect the volatility to continue in the future. Future oil prices will be impacted by varying oil supply and demand both regionally and worldwide. Prices for various quantities of oil, natural gas and NGLs significantly impact our revenues and cash flows.
Generally, higher oil prices have led to increased drilling activity, with the increased demand for drilling and completion services driving these costs higher. Lower oil prices have generally had the opposite effect.
The cost of drilling wells can vary significantly, driven in part by volatility in commodity prices that can substantially impact the level of drilling activity. Generally, higher oil prices have led to increased drilling activity, with the increased demand for drilling and completion services driving these costs higher. Lower oil prices have generally had the opposite effect.
Our cash flows for the years ended December 31, 2024, 2023 and 2022 are presented below: FOR THE YEARS ENDED DECEMBER 31, (in thousands) 2024 2023 2022 Cash flows provided by operating activities $ 155,003 $ 141,942 $ 147,041 Cash flows used in investing activities (115,321) (120,666) (84,583) Cash flows used in financing activities (37,267) (30,731) (57,807) Net increase (decrease) in cash $ 2,415 $ (9,455) $ 4,651 During the year ended December 31, 2024, we generated $155.0 million of cash from operations, an increase of 9% from the year ended December 31, 2023 driven by a 3% increase in total revenue.
Our cash flows for the years ended December 31, 2025 and 2024 are presented below: FOR THE YEARS ENDED DECEMBER 31, (in thousands) 2025 2024 Cash flows provided by operating activities $ 170,349 $ 155,003 Cash flows used in investing activities (127,662) (115,321) Cash flows used in financing activities (44,326) (37,267) Net change in cash $ (1,639) $ 2,415 During the year ended December 31, 2025, we generated $170.3 million of cash from operations, an increase of 10% from the year ended December 31, 2024 driven by a 13% increase in total revenue.
In 2023, approximately 49% of our oil volumes and none of our natural gas volumes were covered by financial hedges, which resulted in a realized gain on oil derivatives of $1.2 million.
In 2025, approximately half of our natural gas volume was covered by residue gas and NGL financial hedges, which resulted in a realized gain on gas and NGL derivatives of $1.4 million.
The price differential between our wellhead price for oil and the WTI benchmark price is primarily driven by the cost to transport oil via pipeline, train or truck to refineries. The price differential between our wellhead price for natural gas and the NYMEX benchmark price is primarily driven by Btu content along with gathering, processing and transportation costs.
Principal Components of Our Cost Structure Commodity price differentials. The price differential between our wellhead price for oil and the WTI benchmark price is primarily driven by the cost to transport oil via pipeline, train or truck to refineries.
Lucero shareholders received 0.01239 of a share of Vitesse common stock for each common share of Lucero with 8,169,368 shares of Vitesse common stock issued. Lucero is an oil and natural gas operator with assets in the Bakken and Three Forks formations in the Williston Basin area of North Dakota.
Lucero is an oil and natural gas operator with assets in the Bakken and Three Forks formations in the Williston Basin area of North Dakota.
As commodity prices improve, our working capital requirements may increase as we spend additional capital, increase production and pay larger settlements on our outstanding commodity derivative contracts.
Our material short-term cash requirements include recurring payroll and benefits obligations for our employees, capital and operating expenditures and other working capital needs. If commodity prices improve, our working capital requirements may increase as we spend additional capital, increase production and pay larger settlements on our outstanding commodity derivative contracts.
Management believes the separate presentation of the realized and unrealized commodity derivative gains and losses is useful because the realized cash settlement portion provides a better understanding of our hedge position.
Management believes the separate presentation of the realized and unrealized commodity derivative gains and losses is useful because the realized cash settlement portion provides a better understanding of our hedge position. In 2025, approximately 61% of our oil volumes were covered by financial hedges, which resulted in a realized gain on oil derivatives of $15.8 million.
We have historically invested in non-operated minority working and mineral interests in oil and natural gas properties with our core area of focus currently in the Bakken and Three Forks formations of the Williston Basin of North Dakota and Montana, although we have assumed limited operations in the Williston Basin through the Lucero Acquisition.
We invest in working and mineral interests in oil and natural gas properties with our core area of focus currently in the Bakken and Three Forks formations of the Williston Basin of North Dakota and Montana. We also have interests in wells in the Denver-Julesburg Basin located in Colorado and Wyoming and the Powder River Basin located in Wyoming.
A minimum level of derivative coverage is required by certain debt covenants. See Part II. Item 7A. Quantitative and Qualitative Disclosures about Market Risk. One of the primary sources of variability in our cash provided by operating activities is commodity price volatility, which we partially mitigate through the use of commodity derivative contracts.
One of the primary sources of variability in our cash provided by operating activities is commodity price volatility, which we partially mitigate through the use of commodity derivative contracts.
The use of derivative instruments has in the past, and may in the future, prevent us from realizing the full benefit of upward price movements but also mitigates the effects of declining price movements. Principal Components of Our Cost Structure Commodity price differentials.
We expect our derivative activities will help us achieve more predictable cash flows and reduce our exposure to downward price fluctuations. The use of derivative instruments has in the past, and may in the future, prevent us from realizing the full benefit of upward price movements but also mitigates the effects of declining price movements.
Gains on our derivatives generally indicate lower oil revenues in the future while losses indicate higher future oil revenues. 60 Table of Contents The table below summarizes our commodity derivative gains and losses that were recorded in the periods presented.
The table below summarizes our commodity derivative gains and losses that were recorded in the periods presented.
The increase in the depletion rate was driven by decreased oil and natural gas reserves related to the lower oil and natural gas prices combined with higher operating expenses and the impact of acquisitions and related capital expenditures in the year ended December 31, 2024. Equity-based Compensation.
The lower DD&A rate was driven by the properties acquired in the Lucero Acquisition in 2025 and was partially offset by decreased oil and natural gas reserves related to the lower oil and natural gas prices combined with higher operating expenses. Equity-based Compensation.
The decrease in current assets in 2024 as compared to 2023 was due to a decrease of $6.2 million in our commodity derivative instruments due to forward oil price decreases as compared to hedged oil prices, and a decrease of $5.1 million in revenue receivable primarily due to lower oil and natural gas revenue in the fourth quarter, partially offset by an increase in our cash balance of $2.4 million and an increase in other receivables of $1.5 million primarily related to prepayments and a higher receivable from commodity derivative 61 Table of Contents instruments.
The increase in current assets in 2025 as compared to 2024 was primarily due to an increase of $10.4 million in our commodity derivative instruments due to forward oil price decreases as compared to hedged oil prices, partially offset by a decrease of $9.2 million in accrued revenue driven by improved collections.
Commodity derivatives gain (loss), net. We utilize commodity derivative financial instruments to reduce our exposure to fluctuations in the prices of oil and gas.
The price differential between our wellhead price for natural gas and the NYMEX benchmark price is primarily driven by Btu content along with gathering, processing and transportation costs. Commodity derivatives gain (loss), net. We utilize commodity derivative financial instruments to reduce our exposure to fluctuations in the prices of oil and natural gas.
Our average 2024 realized oil price per Bbl after reflecting settled derivatives was $71.48 compared to $73.99 in 2023. The average calendar 2024 NYMEX natural gas price was $2.19 per MMBtu, or 13% lower than the average NYMEX price per MMBtu in calendar 2023. We had no gas price derivatives in place in calendar 2024 and 2023.
Our average 2025 realized oil price per Bbl after reflecting settled derivatives was $62.95 compared to $71.48 in 2024. The average calendar 2025 NYMEX natural gas price was $3.52 per MMBtu, or 61% higher than the average NYMEX price per MMBtu in calendar 2024. Our settled derivatives increased our realized gas price per Mcf by $0.10 in calendar 2025.
Our cash spending for acquisition activities was $21.1 million, $35.7 million and $28.5 million during the years ended December 31, 2024, 2023 and 2022, respectively. Cash used in financing activities was $37.3 million, $30.7 million, and $57.8 million during the years ended December 31, 2024, 2023 and 2022, respectively.
Cash used in financing activities was $44.3 million and $37.3 million during the years ended December 31, 2025 and 2024, respectively.