| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 9 | | | |
| | | | | 11 | | | |
| | | | | 20 | | | |
| | | | | 20 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 43 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 50 | | | |
| | | | | 54 | | | |
| | | | | 80 | | | |
| | | | | 101 | | | |
| | | | | 101 | | | |
| | | | | 101 | | | |
| | | | | 101 | | | |
| | | | | 101 | | | |
| | | | | 101 | | | |
| | | | | 102 | | | |
| | | | | 102 | | | |
| | | | | 102 | | | |
| | | | | 104 | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | |
Page
|
| |||
| | | | | 107 | | | |
| | | | | 108 | | | |
| | | | | 108 | | | |
| | | | | 108 | | | |
| | | | | 114 | | | |
| | | | | 117 | | | |
| | | | | 117 | | | |
| | | | | 126 | | | |
| | | | | 130 | | | |
| | | | | 131 | | | |
| | | | | 131 | | | |
| | | | | 131 | | | |
| | | | | 132 | | | |
| | | | | 132 | | | |
| | | | | 132 | | | |
| | | | | 133 | | | |
| | | | | 134 | | | |
| | | | | 134 | | | |
| | | | | 134 | | | |
| | | | | 135 | | | |
| | | | | 155 | | | |
| | | | | 181 | | | |
| | | | | 195 | | | |
| | | | | 219 | | | |
| | | | | 220 | | | |
| | | | | 241 | | | |
| | | | | 242 | | | |
| | | | | 242 | | | |
| | | | | 242 | | | |
| | | | | 243 | | | |
| | | | | 243 | | | |
| | | | | 243 | | | |
| | | | | 244 | | | |
| | | | | 244 | | | |
| | | | | 245 | | | |
| | | | | 246 | | | |
| | | | | 247 | | | |
| | | | | F-1 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
|
(in thousands)
|
| |
As Reported
|
| |
Lucero As
Adjusted – Note 2 |
| |
Transaction
Accounting Adjustments – Note 3 |
| | | | |
Pro Forma
Combined Vitesse |
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 2,425 | | | | | $ | 55,556 | | | | | $ | (15,600) | | | |
(c)
|
| | | $ | 42,381 | | |
|
Revenue receivable
|
| | | | 36,358 | | | | | | 6,849 | | | | | | — | | | | | | | | | 43,207 | | |
|
Commodity derivatives
|
| | | | 12,201 | | | | | | — | | | | | | — | | | | | | | | | 12,201 | | |
|
Prepaid expenses and other current assets
|
| | | | 3,309 | | | | | | 2,910 | | | | | | — | | | | | | | | | 6,219 | | |
|
Total current assets
|
| | | | 54,293 | | | | | | 65,315 | | | | | | (15,600) | | | | | | | | | 104,008 | | |
|
Oil and Gas Properties – Using the successful efforts method of accounting
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Proved oil and gas properties
|
| | | | 1,266,319 | | | | | | 584,687 | | | | | | (403,136) | | | |
(a)
|
| | | | 1,447,870 | | |
|
Less accumulated DD&A and impairment
|
| | | | (537,263) | | | | | | (201,235) | | | | | | 201,235 | | | |
(a)
|
| | | | (537,263) | | |
|
Total oil and gas properties
|
| | | | 729,056 | | | | | | 383,452 | | | | | | (201,901) | | | | | | | | | 910,607 | | |
|
Other Property and Equipment – Net
|
| | | | 189 | | | | | | 89 | | | | | | — | | | | | | | | | 278 | | |
| Other Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commodity derivatives
|
| | | | 1,639 | | | | | | — | | | | | | — | | | | | | | | | 1,639 | | |
|
Other noncurrent assets
|
| | | | 6,064 | | | | | | 878 | | | | | | — | | | | | | | | | 6,942 | | |
|
Total other assets
|
| | | | 7,703 | | | | | | 878 | | | | | | — | | | | | | | | | 8,581 | | |
|
Total assets
|
| | | $ | 791,241 | | | | | $ | 449,734 | | | | | $ | (217,501) | | | | | | | | $ | 1,023,474 | | |
| Liabilities and Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 16,041 | | | | | $ | 5,027 | | | | | $ | — | | | | | | | | $ | 21,068 | | |
|
Accrued liabilities
|
| | | | 56,663 | | | | | | 19,133 | | | | | | 6,285 | | | |
(b)
|
| | | | 82,081 | | |
|
Other current liabilities
|
| | | | — | | | | | | 549 | | | | | | — | | | | | | | | | 549 | | |
|
Total current liabilities
|
| | | | 72,704 | | | | | | 24,709 | | | | | | 6,285 | | | | | | | | | 103,698 | | |
|
Long-term Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Credit facility
|
| | | | 105,000 | | | | | | — | | | | | | — | | | | | | | | | 105,000 | | |
|
Deferred tax liability
|
| | | | 73,379 | | | | | | 47,473 | | | | | | (47,473) | | | |
(d)
|
| | | | 73,379 | | |
|
Asset retirement obligations
|
| | | | 8,838 | | | | | | 3,425 | | | | | | (594) | | | |
(a)
|
| | | | 11,669 | | |
|
Other noncurrent liabilities
|
| | | | 10,934 | | | | | | 327 | | | | | | — | | | | | | | | | 11,261 | | |
|
Total liabilities
|
| | | $ | 270,855 | | | | | $ | 75,934 | | | | | $ | (41,782) | | | | | | | | $ | 305,007 | | |
| Commitments and Contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Common stock
|
| | | | 327 | | | | | | 298,473 | | | | | | (298,391) | | | |
(a)
|
| | | | 409 | | |
|
Warrants
|
| | | | | | | | | | 1,534 | | | | | | (1,534) | | | |
(a)
|
| | | | — | | |
|
Additional paid-in capital
|
| | | | 515,451 | | | | | | 11,436 | | | | | | 208,448 | | | |
(a)
|
| | | | 735,335 | | |
|
Accumulated earnings (deficit)
|
| | | | 4,608 | | | | | | 43,106 | | | | | | (43,106) | | | |
(a)
|
| | | | (17,277) | | |
| | | | | | | | | | | | | | | | | | (15,600) | | | |
(c)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | (6,285) | | | |
(b)
|
| | | | | | |
|
Accumulated other comprehensive income
|
| | | | — | | | | | | 19,251 | | | | | | (19,251) | | | |
(a)
|
| | | | — | | |
|
Total equity
|
| | | | 520,386 | | | | | | 373,800 | | | | | | (175,719) | | | | | | | | | 718,467 | | |
|
Total liabilities and equity
|
| | | $ | 791,241 | | | | | $ | 449,734 | | | | | $ | (217,501) | | | | | | | | $ | 1,023,474 | | |
|
(In thousands except share data)
|
| |
As Reported
|
| |
Lucero As
Adjusted – Note 2 |
| |
Transaction
Accounting Adjustments – Note 3 |
| | | | |
Pro Forma
Combined Vitesse |
| | | | | | | ||||||||||||
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil
|
| | | $ | 177,672 | | | | | $ | 81,577 | | | | | $ | — | | | | | | | | $ | 259,249 | | | | | | | | |
|
Natural gas
|
| | | | 8,400 | | | | | | 1,996 | | | | | | — | | | | | | | | | 10,396 | | | | | | | | |
|
Total revenue
|
| | | | 186,072 | | | | | | 83,573 | | | | | | — | | | | | | | | | 269,645 | | | | | | | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating expense
|
| | | | 35,685 | | | | | | 18,742 | | | | | | — | | | | | | | | | 54,427 | | | | | | | | |
|
Production taxes
|
| | | | 16,555 | | | | | | 7,594 | | | | | | — | | | | | | | | | 24,149 | | | | | | | | |
|
General and administrative
|
| | | | 15,329 | | | | | | 4,694 | | | | | | — | | | | | | | | | 20,023 | | | | | | | | |
|
Depletion, depreciation, amortization, and accretion
|
| | | | 73,776 | | | | | | 27,835 | | | | | | (7,988) | | | |
(e)
|
| | | | 93,623 | | | | | | | | |
|
Equity-based compensation
|
| | | | 5,853 | | | | | | 4,050 | | | | | | — | | | | | | | | | 9,903 | | | | | | | | |
|
Total operating expenses
|
| | | | 147,198 | | | | | | 62,915 | | | | | | (7,988) | | | | | | | | | 202,125 | | | | | | | | |
|
Operating Income
|
| | | | 38,874 | | | | | | 20,658 | | | | | | 7,988 | | | | | | | | | 67,520 | | | | | | | | |
| Other (Expense) Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commodity derivative gain, net
|
| | | | 3,923 | | | | | | — | | | | | | — | | | | | | | | | 3,923 | | | | | | | | |
|
Interest expense
|
| | | | (7,510) | | | | | | (1,408) | | | | | | — | | | | | | | | | (8,918) | | | | | | | | |
|
Other income
|
| | | | 64 | | | | | | 2,747 | | | | | | — | | | | | | | | | 2,811 | | | | | | | | |
|
Total other (expense) income
|
| | | | (3,523) | | | | | | 1,339 | | | | | | — | | | | | | | | | (2,184) | | | | | | | | |
|
Income Before Income Taxes
|
| | | $ | 35,351 | | | | | $ | 21,997 | | | | | $ | 7,988 | | | | | | | | $ | 65,336 | | | | | | | | |
|
(Provision for) Benefit from Income Taxes
|
| | | | (9,166) | | | | | | (7,499) | | | | | | 483 | | | |
(f)
|
| | | | (16,182) | | | | | | | | |
|
Net Income
|
| | | $ | 26,185 | | | | | $ | 14,498 | | | | | $ | 8,471 | | | | | | | | $ | 49,154 | | | | | | | | |
|
Weighted average common shares outstanding – basic
|
| | | | 30,018,912 | | | | | | | | | | | | | | | | | | | | | 38,193,568 | | | | | | (g) | | |
|
Weighted average common shares outstanding – diluted
|
| | | | 32,887,499 | | | | | | | | | | | | | | | | | | | | | 41,062,155 | | | | | | (g) | | |
|
Net income per common share – basic
|
| | | $ | 0.87 | | | | | | | | | | | | | | | | | | | | $ | 1.29 | | | | | | (g) | | |
|
Net income per common share – diluted
|
| | | $ | 0.80 | | | | | | | | | | | | | | | | | | | | $ | 1.20 | | | | | | (g) | | |
|
(In thousands except share data)
|
| |
As Reported
|
| |
Lucero As
Adjusted – Note 2 |
| |
Transaction
Accounting Adjustments – Note 3 |
| | | | |
Pro Forma
Combined Vitesse |
| | | | | | | ||||||||||||
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil
|
| | | $ | 218,396 | | | | | $ | 147,658 | | | | | $ | — | | | | | | | | $ | 366,054 | | | | | | | | |
|
Natural gas
|
| | | | 15,509 | | | | | | 9,074 | | | | | | — | | | | | | | | | 24,583 | | | | | | | | |
|
Total revenue
|
| | | | 233,905 | | | | | | 156,732 | | | | | | — | | | | | | | | | 390,637 | | | | | | | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating expense
|
| | | | 39,514 | | | | | | 31,100 | | | | | | — | | | | | | | | | 70,614 | | | | | | | | |
|
Production taxes
|
| | | | 21,625 | | | | | | 14,420 | | | | | | — | | | | | | | | | 36,045 | | | | | | | | |
|
General and administrative
|
| | | | 23,934 | | | | | | 7,816 | | | | | | | | | | | | | | | 31,750 | | | | | | | | |
|
Transaction costs
|
| | | | — | | | | | | 0 | | | | | | 6,285 | | | |
(h)
|
| | | | 6,285 | | | | | | | | |
|
Depletion, depreciation, amortization, and accretion
|
| | | | 81,745 | | | | | | 38,568 | | | | | | (4,679) | | | |
(i)
|
| | | | 115,634 | | | | | | | | |
|
Equity-based compensation
|
| | | | 32,233 | | | | | | 7,046 | | | | | | | | | | | | | | | 39,279 | | | | | | | | |
|
Total operating expenses
|
| | | | 199,051 | | | | | | 98,950 | | | | | | 1,606 | | | | | | | | | 299,607 | | | | | | | | |
|
Operating Income
|
| | | | 34,854 | | | | | | 57,782 | | | | | | (1,606) | | | | | | | | | 91,030 | | | | | | | | |
| Other (Expense) Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commodity derivative gain, net
|
| | | | 12,484 | | | | | | — | | | | | | — | | | | | | | | | 12,484 | | | | | | | | |
|
Interest expense
|
| | | | (5,276) | | | | | | (3,292) | | | | | | — | | | | | | | | | (8,568) | | | | | | | | |
|
Other income
|
| | | | 140 | | | | | | 2,022 | | | | | | — | | | | | | | | | 2,162 | | | | | | | | |
|
Total other (expense) income
|
| | | | 7,348 | | | | | | (1,270) | | | | | | — | | | | | | | | | 6,078 | | | | | | | | |
|
Income Before Income Taxes
|
| | | $ | 42,202 | | | | | $ | 56,512 | | | | | $ | (1,606) | | | | | | | | $ | 97,108 | | | | | | | | |
|
(Provision for) Benefit from Income Taxes
|
| | | | (61,946) | | | | | | (17,415) | | | | | | 4,567 | | | |
(j)
|
| | | | (74,794) | | | | | | | | |
|
Net (Loss) Income
|
| | | $ | (19,744) | | | | | $ | 39,097 | | | | | $ | 2,961 | | | | | | | | $ | 22,314 | | | | | | | | |
|
Net income attributable to Predecessor common unit holders
|
| | | | 1,832 | | | | | | — | | | | | | | | | | | | | | | 1,832 | | | | | | | | |
|
Net (Loss) Income Attributable to Vitesse Energy, Inc.
|
| | | $ | (21,576) | | | | | $ | 39,097 | | | | | $ | 2,961 | | | | | | | | $ | 20,482 | | | | | | | | |
|
Weighted average common shares outstanding – basic
|
| | | | 29,556,967 | | | | | | | | | | | | | | | | | | | | | 37,731,623 | | | | | | (k) | | |
|
Weighted average common shares outstanding – diluted
|
| | | | 29,556,967 | | | | | | | | | | | | | | | | | | | | | 41,249,172 | | | | | | (k) | | |
|
Net (loss) income per common share – basic
|
| | | $ | (0.73) | | | | | | | | | | | | | | | | | | | | $ | 0.54 | | | | | | (k) | | |
|
Net (loss) income per common share – diluted
|
| | | $ | (0.73) | | | | | | | | | | | | | | | | | | | | $ | 0.50 | | | | | | (k) | | |
|
Lucero Financial Statement Line
|
| |
Vitesse Financial Statement Line
|
| |
Lucero
Historical (CAD) |
| |
Reclassification
Adjustments |
| | | | |
IFRS to
GAAP Adjustments (Note 2A) |
| | | | |
Currency
Translation Adjustments (Note 2B) |
| |
Lucero As
Adjusted |
| |||||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | Cash and cash equivalents | | | | $ | 74,995 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | (19,439) | | | | | $ | 55,556 | | |
|
Accounts receivable
|
| | Revenue receivable | | | | | 12,008 | | | | | | (2,762) | | | |
(i)
|
| | | | — | | | | | | | | | (2,397) | | | | | | 6,849 | | |
|
Prepaid expenses and deposits
|
| |
Prepaid expenses and other
current assets |
| | | | 1,166 | | | | | | 2,762 | | | |
(i)
|
| | | | — | | | | | | | | | (1,018) | | | | | | 2,910 | | |
|
Total current assets
|
| | | | | | | 88,169 | | | | | | — | | | | | | | | | — | | | | | | | | | (22,854) | | | | | | 65,315 | | |
| | | |
Oil and Gas Properties – Using
the successful efforts method of accounting |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Proved oil and gas properties | | | | | — | | | | | | 799,258 | | | |
(ii)
|
| | | | (9,994) | | | |
(a)
|
| | | | (204,577) | | | | | | 584,687 | | |
| | | |
Less accumulated DD&A
and impairment |
| | | | — | | | | | | (252,321) | | | |
(ii)
|
| | | | (19,324) | | | |
(b)
|
| | | | 70,410 | | | | | | (201,235) | | |
| | | |
Total oil and gas properties
|
| | | | — | | | | | | 546,937 | | | | | | | | | (29,318) | | | | | | | | | (134,167) | | | | | | 383,452 | | |
| | | |
Other Property and
Equipment – Net |
| | | | | | | | | | 120 | | | |
(ii)
|
| | | | — | | | | | | | | | (31) | | | | | | 89 | | |
|
Property, plant and equipment
|
| | | | | | | 547,057 | | | | | | (547,057) | | | |
(ii)
|
| | | | — | | | | | | | | | — | | | | | | — | | |
|
Restricted cash
|
| | | | | | | 216 | | | | | | (216) | | | |
(iii)
|
| | | | — | | | | | | | | | — | | | | | | — | | |
|
Right of use assets
|
| | | | | | | 969 | | | | | | (969) | | | |
(iii)
|
| | | | — | | | | | | | | | — | | | | | | — | | |
| | | | Other noncurrent assets | | | | | — | | | | | | 1,185 | | | |
(iii)
|
| | | | — | | | | | | | | | (307) | | | | | | 878 | | |
|
Total non-current assets
|
| | Total other assets | | | | | 548,242 | | | | | | (546,937) | | | | | | | | | — | | | | | | | | | (338) | | | | | | 967 | | |
|
Total assets
|
| | | | | | $ | 636,411 | | | | | $ | — | | | | | | | | $ | (29,318) | | | | | | | | $ | (157,359) | | | | | $ | 449,734 | | |
| Liabilities | | | Liabilities and Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | Accounts payable | | | | $ | 32,614 | | | | | $ | (25,828) | | | |
(iv)
|
| | | $ | — | | | | | | | | $ | (1,759) | | | | | $ | 5,027 | | |
| | | | Accrued liabilities | | | | | — | | | | | | 25,828 | | | |
(iv)
|
| | | | — | | | | | | | | | (6,695) | | | | | | 19,133 | | |
|
Lease liability
|
| | Other current liabilities | | | | | 741 | | | | | | — | | | | | | | | | — | | | | | | | | | (192) | | | | | | 549 | | |
|
Total current liabilities
|
| | | | | | | 33,355 | | | | | | — | | | | | | | | | — | | | | | | | | | (8,646) | | | | | | 24,709 | | |
|
Deferred tax liability
|
| | Deferred tax liability | | | | | 64,084 | | | | | | — | | | | | | | | | — | | | | | | | | | (16,611) | | | | | | 47,473 | | |
|
Decommissioning obligations
|
| | Asset retirement obligations | | | | | 4,624 | | | | | | — | | | | | | | | | — | | | | | | | | | (1,199) | | | | | | 3,425 | | |
|
Lease liability
|
| | Other noncurrent liabilities | | | | | 441 | | | | | | — | | | | | | | | | — | | | | | | | | | (114) | | | | | | 327 | | |
|
Total liabilities
|
| | | | | | $ | 102,504 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | (26,570) | | | | | $ | 75,934 | | |
|
Shareholders’ Equity
|
| | Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common shares
|
| | Common stock | | | | | 402,906 | | | | | | — | | | | | | | | | — | | | | | | | | | (104,433) | | | | | | 298,473 | | |
|
Warrants
|
| | Warrants | | | | | 2,071 | | | | | | — | | | | | | | | | — | | | | | | | | | (537) | | | | | | 1,534 | | |
|
Contributed surplus
|
| | Additional paid-in capital | | | | | 15,437 | | | | | | — | | | | | | | | | — | | | | | | | | | (4,001) | | | | | | 11,436 | | |
|
Retained earnings
|
| |
Accumulated earnings (deficit)
|
| | | | 87,506 | | | | | | — | | | | | | | | | (29,318) | | | |
(a, b)
|
| | | | (15,082) | | | | | | 43,106 | | |
|
Accumulated other comprehensive income
|
| |
Accumulated other
comprehensive income |
| | | | 25,987 | | | | | | — | | | | | | | | | — | | | | | | | | | (6,736) | | | | | | 19,251 | | |
|
Total equity
|
| | | | | | | 533,907 | | | | | | — | | | | | | | | | (29,318) | | | | | | | | | (130,789) | | | | | | 373,800 | | |
|
Total liabilities and equity
|
| | | | | | $ | 636,411 | | | | | $ | — | | | | | | | | $ | (29,318) | | | | | | | | $ | (157,359) | | | | | $ | 449,734 | | |
|
Lucero Financial Statement Line
|
| |
Vitesse Financial Statement Line
|
| |
Lucero
Historical (CAD) |
| |
Reclassification
Adjustments |
| | | | |
IFRS to
GAAP Adjustments (Note 2A) |
| | | | |
Currency
Translation Adjustments (Note 2B) |
| |
Lucero
As Adjusted |
| |||||||||||||||
| Revenues | | | Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Oil | | | | $ | — | | | | | $ | 131,440 | | | |
(i)
|
| | | $ | — | | | | | | | | $ | (29,397) | | | | | $ | 81,577 | | |
| | | | | | | | | | | | | | | (20,466) | | | |
(ii)
|
| | | | — | | | | | | | | | | | | | | | | | |
| | | | Natural gas | | | | | — | | | | | | 4,408 | | | |
(i)
|
| | | | — | | | | | | | | | (719) | | | | | | 1,996 | | |
| | | | | | | | | | | | | | | (1,693) | | | |
(ii)
|
| | | | — | | | | | | | | | | | | | | | | | |
|
Petroleum and natural gas revenues
|
| | | | | | | 135,848 | | | | | | (135,848) | | | |
(i)
|
| | | | — | | | | | | | | | — | | | | | | — | | |
|
Royalties
|
| | | | | | | (22,159) | | | | | | 22,159 | | | |
(ii)
|
| | | | — | | | | | | | | | — | | | | | | — | | |
|
Petroleum and natural gas revenues, net of royalties
|
| |
Total revenue
|
| | | | 113,689 | | | | | | — | | | | | | | | | — | | | | | | | | | (30,116) | | | | | | 83,573 | | |
| Expenses | | | Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating
|
| | Lease operating expense | | | | | 21,398 | | | | | | 4,098 | | | |
(iii)
|
| | | | — | | | | | | | | | (6,754) | | | | | | 18,742 | | |
|
Transportation
|
| | | | | | | 4,098 | | | | | | (4,098) | | | |
(iii)
|
| | | | — | | | | | | | | | — | | | | | | — | | |
|
Production taxes
|
| | Production taxes | | | | | 10,331 | | | | | | — | | | | | | | | | — | | | | | | | | | (2,737) | | | | | | 7,594 | | |
|
General and administrative
|
| | General and administrative | | | | | 4,824 | | | | | | | | | | | | | | | 1,562 | | | |
(c)
|
| | | | (1,692) | | | | | | 4,694 | | |
|
Finance
|
| | | | | | | (1,696) | | | | | | 3,737 | | | |
(iv)
|
| | | | — | | | | | | | | | — | | | | | | — | | |
| | | | | | | | | | | | | | | (1,915) | | | |
(iv)
|
| | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | (126) | | | |
(iv)
|
| | | | — | | | | | | | | | | | | | | | | | |
|
Depletion and depreciation
|
| |
Depletion, depreciation,
amortization, and accretion |
| | | | 37,740 | | | | | | 126 | | | |
(iv)
|
| | | | — | | | | | | | | | (10,031) | | | | | | 27,835 | | |
|
Share-based compensation
|
| |
Equity-based compensation
|
| | | | 3,578 | | | | | | — | | | | | | | | | 1,931 | | | |
(c)
|
| | | | (1,459) | | | | | | 4,050 | | |
| | | | Total operating expenses | | | | | 80,273 | | | | | | 1,822 | | | | | | | | | 3,493 | | | | | | | | | (22,673) | | | | | | 62,915 | | |
| | | |
Operating Income
|
| | | | 33,416 | | | | | | (1,822) | | | | | | | | | (3,493) | | | | | | | | | (7,443) | | | | | | 20,658 | | |
| | | | Other (Expense) Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Interest expense | | | | | — | | | | | | (1,915) | | | |
(iv)
|
| | | | — | | | | | | | | | 507 | | | | | | (1,408) | | |
| | | | Other income | | | | | — | | | | | | 3,737 | | | |
(iv)
|
| | | | — | | | | | | | | | (990) | | | | | | 2,747 | | |
| | | |
Total other (expense) income
|
| | | | — | | | | | | 1,822 | | | | | | | | | — | | | | | | | | | (483) | | | | | | 1,339 | | |
|
Income before income taxes
|
| |
Income Before Income Taxes
|
| | | $ | 33,416 | | | | | $ | — | | | | | | | | $ | (3,493) | | | | | | | | $ | (7,926) | | | | | $ | 21,997 | | |
|
Deferred income tax expense
|
| |
(Provision for) Benefit
from Income Taxes |
| | | | (10,202) | | | | | | — | | | | | | | | | — | | | | | | | | | 2,703 | | | | | | (7,499) | | |
| | | |
Net Income
|
| | | $ | 23,214 | | | | | $ | — | | | | | | | | $ | (3,493) | | | | | | | | $ | (5,223) | | | | | $ | 14,498 | | |
|
Currency translation
adjustment |
| | | | | | | 10,244 | | | | | | — | | | | | | | | | — | | | | | | | | | (10,244) | | | | | | — | | |
|
Comprehensive income
|
| | | | | | $ | 33,458 | | | | | $ | — | | | | | | | | $ | (3,493) | | | | | | | | $ | (15,467) | | | | | $ | 14,498 | | |
|
Lucero Financial Statement Line
|
| |
Vitesse Financial Statement Line
|
| |
Lucero
Historical (CAD) |
| |
Reclassification
Adjustments |
| | | | |
IFRS to
GAAP Adjustments (2A) |
| | | | |
Currency
Translation Adjustments (Note 2B) |
| |
Lucero
As Adjusted (Note 2B) |
| |||||||||||||||
| Revenues | | | Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Oil | | | | $ | — | | | | | $ | 237,962 | | | |
(i)
|
| | | $ | — | | | | | | | | $ | (51,638) | | | | | $ | 147,658 | | |
| | | | | | | | | | | | | | | (38,666) | | | |
(ii)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | Natural gas | | | | | — | | | | | | 16,239 | | | |
(i)
|
| | | | — | | | | | | | | | (3,173) | | | | | $ | 9,074 | | |
| | | | | | | | | | | | | | | (3,992) | | | |
(ii)
|
| | | | | | | | | | | | | | | | | | | | | |
|
Petroleum and natural gas
revenues |
| | | | | | | 254,201 | | | | | | (254,201) | | | |
(i)
|
| | | | — | | | | | | | | | — | | | | | | — | | |
|
Royalties
|
| | | | | | | (42,658) | | | | | | 42,658 | | | |
(ii)
|
| | | | — | | | | | | | | | — | | | | | | — | | |
|
Petroleum and natural gas revenues, net of royalties
|
| |
Total revenue
|
| | | | 211,543 | | | | | | — | | | | | | | | | — | | | | | | | | | (54,811) | | | | | | 156,732 | | |
| Expenses | | | Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating
|
| | Lease operating expense | | | | | 35,594 | | | | | | 6,382 | | | |
(iii)
|
| | | | — | | | | | | | | | (10,876) | | | | | | 31,100 | | |
|
Transportation
|
| | | | | | | 6,382 | | | | | | (6,382) | | | |
(iii)
|
| | | | — | | | | | | | | | — | | | | | | — | | |
|
Production taxes
|
| | Production taxes | | | | | 19,463 | | | | | | — | | | | | | | | | — | | | | | | | | | (5,043) | | | | | | 14,420 | | |
|
General and administrative
|
| | General and administrative | | | | | 7,383 | | | | | | — | | | | | | | | | 3,166 | | | |
(d)
|
| | | | (2,733) | | | | | | 7,816 | | |
|
Transaction related costs
|
| | Transaction costs | | | | | 2,454 | | | | | | (2,454) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Finance
|
| | | | | | | 2,428 | | | | | | 2,184 | | | |
(iv)
|
| | | | — | | | | | | | | | — | | | | | | — | | |
| | | | | | | | | | | | | | | (4,443) | | | |
(iv)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | (169) | | | |
(iv)
|
| | | | | | | | | | | | | | | | | | | | | |
|
Depletion and depreciation
|
| |
Depletion, depreciation,
amortization, and accretion |
| | | | 51,886 | | | | | | 169 | | | |
(iv)
|
| | | | — | | | | | | | | | (13,487) | | | | | | 38,568 | | |
|
Share-based compensation
|
| |
Equity-based compensation
|
| | | | 6,175 | | | | | | — | | | | | | | | | 3,335 | | | |
(d)
|
| | | | (2,464) | | | | | | 7,046 | | |
|
Gain on disposition
|
| | | | | | | (2,999) | | | | | | 2,999 | | | |
(v)
|
| | | | | | | | | | | | | | | | | | | — | | |
| | | | Total operating expenses | | | | | 128,766 | | | | | | (1,714) | | | | | | | | | 6,501 | | | | | | | | | (34,603) | | | | | | 98,950 | | |
| | | |
Operating Income
|
| | | | 82,777 | | | | | | 1,714 | | | | | | | | | (6,501) | | | | | | | | | (20,208) | | | | | | 57,782 | | |
| | | | Other (Expense) Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Interest expense | | | | | — | | | | | | (4,443) | | | |
(iv)
|
| | | | — | | | | | | | | | 1,151 | | | | | | (3,292) | | |
| | | | Other income | | | | | — | | | | | | 2,184 | | | |
(iv)
|
| | | | — | | | | | | | | | (707) | | | | | | 2,022 | | |
| | | | | | | | | | | | | | | 2,999 | | | |
(v)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | (2,454) | | | |
(vi)
|
| | | | | | | | | | | | | | | | | | | | | |
| | | |
Total other (expense) income
|
| | | | — | | | | | | (1,714) | | | | | | | | | — | | | | | | | | | 444 | | | | | | (1,270) | | |
|
Income before income taxes
|
| |
Income Before Income Taxes
|
| | | $ | 82,777 | | | | | $ | — | | | | | | | | $ | (6,501) | | | | | | | | $ | (19,764) | | | | | $ | 56,512 | | |
|
Deferred income tax expense
|
| |
(Provision for) Benefit
from Income Taxes |
| | | | (23,505) | | | | | | — | | | | | | | | | — | | | | | | | | | 6,090 | | | | | | (17,415) | | |
| | | |
Net Income
|
| | | $ | 59,272 | | | | | $ | — | | | | | | | | $ | (6,501) | | | | | | | | $ | (13,674) | | | | | $ | 39,097 | | |
|
Currency translation adjustment
|
| | | | | | | (11,845) | | | | | | — | | | | | | | | | — | | | | | | | | | 11,845 | | | | | | — | | |
|
Comprehensive income
|
| | | | | | $ | 47,427 | | | | | $ | — | | | | | | | | $ | (6,501) | | | | | | | | $ | (1,829) | | | | | $ | 39,097 | | |
|
Foreign currency translation rates
|
| |
USD/CAD
|
| |||
|
Balance Sheet as of September 30, 2024 (ending period exchange rate)
|
| | | | 0.7408 | | |
|
Statement of Operations for the nine months ended September 30, 2024 (average period exchange rate)
|
| | | | 0.7351 | | |
|
Statement of Operations for the year ended December 31, 2023 (average period exchange rate)
|
| | | | 0.7409 | | |
| |
Anticipated common stock issued to acquire Lucero (includes settlement of warrants and equity awards)
|
| | | | 8,174,656 | | |
| |
Vitesse closing stock price on December 31, 2024
|
| | | $ | 25.00 | | |
| |
Preliminary Arrangement consideration
|
| | | $ | 204,366 | | |
| | | |
Preliminary
Purchase Price Allocation |
| |||
| Assets Acquired | | | | | | | |
|
Cash and cash equivalents (see Note 3(d))
|
| | | $ | 39,956 | | |
|
Revenue receivable
|
| | | | 6,849 | | |
|
Prepaid expenses and other current assets
|
| | | | 2,910 | | |
|
Proved oil and gas properties
|
| | | | 181,551 | | |
|
Other Property and Equipment – Net
|
| | | | 89 | | |
|
Other noncurrent assets
|
| | | | 878 | | |
|
Total assets acquired
|
| | | | 232,233 | | |
| Liabilities Assumed | | | | | | | |
|
Accounts payable
|
| | | $ | 5,027 | | |
|
Accrued liabilities
|
| | | | 19,133 | | |
|
Other current liabilities
|
| | | | 549 | | |
|
Deferred tax liability
|
| | | | — | | |
|
Asset retirement obligations
|
| | | | 2,831 | | |
|
Other noncurrent liabilities
|
| | | | 327 | | |
|
Total liabilities assumed
|
| | | | 27,867 | | |
|
Net Assets Acquired
|
| | | $ | 204,366 | | |
|
(In thousands, except share and per share data)
|
| |
Nine Months Ended
September 30, 2024 |
| |||
|
Pro forma net income
|
| | | $ | 49,154 | | |
| Basic shares: | | | | | | | |
|
Weighted average Vitesse shares outstanding
|
| | | | 30,018,912 | | |
|
Vitesse shares issued to acquire Lucero
|
| | | | 8,174,656 | | |
|
Pro forma weighted average common shares outstanding – basic
|
| | |
|
38,193,568
|
| |
| Diluted shares: | | | | | | | |
|
Pro forma weighted average common shares outstanding – basic
|
| | | | 38,193,568 | | |
|
Dilutive effect of Vitesse equity awards
|
| | | | 2,868,587 | | |
|
Pro forma weighted average common shares outstanding – diluted
|
| | |
|
41,062,155
|
| |
|
Net income per common share – basic
|
| | | $ | 1.29 | | |
|
Net income per common share – diluted
|
| | | $ | 1.20 | | |
|
(In thousands, except share and per share data)
|
| |
Year Ended
December 31, 2023 |
| |||
|
Pro forma net income
|
| | | | 20,482 | | |
| Basic shares: | | | | | | | |
|
Weighted average Vitesse shares outstanding
|
| | | | 29,556,967 | | |
|
Vitesse shares issued to acquire Lucero
|
| | | | 8,174,656 | | |
|
Pro forma weighted average common shares outstanding – basic
|
| | |
|
37,731,623
|
| |
| Diluted shares: | | | | | | | |
|
Pro forma weighted average common shares outstanding – basic
|
| | | | 37,731,623 | | |
|
Dilutive effect of Vitesse equity awards
|
| | | | 3,517,549 | | |
|
Pro forma weighted average common shares outstanding – diluted
|
| | |
|
41,249,172
|
| |
|
Net income per common share – basic
|
| | | $ | 0.54 | | |
|
Net income per common share – diluted
|
| | | $ | 0.50 | | |
| | | |
Oil (MBbl)
|
| |||||||||||||||
| | | |
Vitesse
Historical |
| |
Lucero
Historical |
| |
Pro Forma
Combined |
| |||||||||
|
Proved Developed and Undeveloped Reserves at December 31, 2022
|
| | | | 30,445 | | | | | | 20,689 | | | | | | 51,134 | | |
|
Revisions of Previous Estimates
|
| | | | (5,735) | | | | | | (196) | | | | | | (5,931) | | |
|
Extensions, Discoveries and Other Additions
|
| | | | 3,141 | | | | | | — | | | | | | 3,141 | | |
|
Acquisition of Reserves
|
| | | | 2,860 | | | | | | 139 | | | | | | 2,999 | | |
|
Divestiture of Reserves
|
| | | | — | | | | | | (8,421) | | | | | | (8,421) | | |
|
Production
|
| | | | (2,968) | | | | | | (1,861) | | | | | | (4,829) | | |
|
Proved Developed and Undeveloped Reserves at December 31, 2023
|
| | | | 27,743 | | | | | | 10,350 | | | | | | 38,093 | | |
| Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2022
|
| | | | 17,290 | | | | | | 11,062 | | | | | | 28,352 | | |
|
December 31, 2023
|
| | | | 18,440 | | | | | | 6,187 | | | | | | 24,627 | | |
| Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2022
|
| | | | 13,155 | | | | | | 9,627 | | | | | | 22,782 | | |
|
December 31, 2023
|
| | | | 9,303 | | | | | | 4,163 | | | | | | 13,466 | | |
| | | |
Natural Gas (MMcf)
|
| |||||||||||||||
| | | |
Vitesse
Historical |
| |
Lucero
Historical |
| |
Pro Forma
Combined |
| |||||||||
|
Proved Developed and Undeveloped Reserves at December 31, 2022
|
| | | | 80,114 | | | | | | 62,245 | | | | | | 142,359 | | |
|
Revisions of Previous Estimates
|
| | | | (7,027) | | | | | | 2,885 | | | | | | (4,142) | | |
|
Extensions, Discoveries and Other Additions
|
| | | | 5,826 | | | | | | — | | | | | | 5,826 | | |
|
Acquisition of Reserves
|
| | | | 6,429 | | | | | | 600 | | | | | | 7,029 | | |
|
Divestiture of Reserves
|
| | | | — | | | | | | (15,585) | | | | | | (15,585) | | |
|
Production
|
| | | | (8,232) | | | | | | (5,104) | | | | | | (13,336) | | |
|
Proved Developed and Undeveloped Reserves at December 31, 2023
|
| | | | 77,110 | | | | | | 45,041 | | | | | | 122,151 | | |
| Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2022
|
| | | | 58,897 | | | | | | 36,710 | | | | | | 95,607 | | |
|
December 31, 2023
|
| | | | 60,202 | | | | | | 29,570 | | | | | | 89,772 | | |
| Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2022
|
| | | | 21,217 | | | | | | 25,535 | | | | | | 46,752 | | |
|
December 31, 2023
|
| | | | 16,907 | | | | | | 15,471 | | | | | | 32,378 | | |
| | | |
Combined (MBoe)
|
| |||||||||||||||
| | | |
Vitesse
Historical |
| |
Lucero
Historical |
| |
Pro Forma
Combined |
| |||||||||
|
Proved Developed and Undeveloped Reserves at December 31, 2022
|
| | | | 43,797 | | | | | | 31,063 | | | | | | 74,860 | | |
|
Revisions of Previous Estimates
|
| | | | (6,906) | | | | | | 285 | | | | | | (6,621) | | |
|
Extensions, Discoveries and Other Additions
|
| | | | 4,112 | | | | | | — | | | | | | 4,112 | | |
|
Acquisition of Reserves
|
| | | | 3,932 | | | | | | 239 | | | | | | 4,171 | | |
|
Divestiture of Reserves
|
| | | | — | | | | | | (11,018) | | | | | | (11,018) | | |
|
Production
|
| | | | (4,340) | | | | | | (2,712) | | | | | | (7,052) | | |
|
Proved Developed and Undeveloped Reserves at December 31, 2023
|
| | | | 40,595 | | | | | | 17,857 | | | | | | 58,452 | | |
| Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2022
|
| | | | 27,106 | | | | | | 17,180 | | | | | | 44,286 | | |
|
December 31, 2023
|
| | | | 28,474 | | | | | | 11,115 | | | | | | 39,589 | | |
| Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2022
|
| | | | 16,691 | | | | | | 13,883 | | | | | | 30,574 | | |
|
December 31, 2023
|
| | | | 12,121 | | | | | | 6,742 | | | | | | 18,863 | | |
|
(in thousands)
|
| |
Vitesse
|
| |
Lucero
|
| |
Pro Forma
|
| |||||||||
|
Future Cash Inflows
|
| | | $ | 2,197,070 | | | | | $ | 865,700 | | | | | $ | 3,062,770 | | |
|
Future Production Costs
|
| | | | (793,295) | | | | | | (309,134) | | | | | | (1,102,429) | | |
|
Future Development Costs
|
| | | | (231,686) | | | | | | (81,536) | | | | | | (313,222) | | |
|
Future Income Tax Expense
|
| | | | (175,276) | | | | | | (63,952) | | | | | | (239,228) | | |
|
Future Net Cash Inflows
|
| | | $ | 996,813 | | | | | $ | 411,078 | | | | | $ | 1,407,891 | | |
|
10% Annual Discount for Estimated Timing of Cash Flows
|
| | | $ | (421,122) | | | | | $ | (156,896) | | | | | $ | (578,018) | | |
|
Standardized Measure of Discounted Future Net Cash Flows
|
| | | $ | 575,691 | | | | | $ | 254,182 | | | | | $ | 829,873 | | |
|
(in thousands)
|
| |
Vitesse
|
| |
Lucero
|
| |
Pro Forma
|
| |||||||||
|
Beginning of Period
|
| | | $ | 1,179,984 | | | | | $ | 673,444 | | | | | $ | 1,853,428 | | |
|
Sales of Oil and Natural Gas Produced, Net of Production Costs
|
| | | | (172,766) | | | | | | (111,212) | | | | | | (283,978) | | |
|
Extensions and Discoveries
|
| | | | 74,505 | | | | | | — | | | | | | 74,505 | | |
|
Previously Estimated Development Cost Incurred During the Period
|
| | | | 30,411 | | | | | | 37,200 | | | | | | 67,611 | | |
|
Net Change of Prices and Production Costs
|
| | | | (473,479) | | | | | | (236,115) | | | | | | (709,594) | | |
|
Change in Future Development Costs
|
| | | | (9,189) | | | | | | 33,120 | | | | | | 23,931 | | |
|
Revisions of Quantity and Timing Estimates
|
| | | | (172,274) | | | | | | 3,505 | | | | | | (168,769) | | |
|
Accretion of Discount
|
| | | | 117,998 | | | | | | 71,139 | | | | | | 189,137 | | |
|
Change in Income Taxes
|
| | | | (106,380) | | | | | | 142,677 | | | | | | 36,297 | | |
|
Purchases of Minerals in Place
|
| | | | 90,929 | | | | | | 6,527 | | | | | | 97,456 | | |
|
Sales of Minerals in Place
|
| | | | — | | | | | | (349,490) | | | | | | (349,490) | | |
|
Other
|
| | | | 15,952 | | | | | | (16,613) | | | | | | (661) | | |
|
End of Period
|
| | | $ | 575,691 | | | | | $ | 254,182 | | | | | $ | 829,873 | | |
| | | |
Prior to Consummation of
the Arrangement |
| |
After Consummation of
the Arrangement |
| ||||||||||||||||||
|
DIRECTORS AND EXECUTIVE OFFICERS
|
| |
COMMON
STOCK(1) |
| |
PERCENT OF
CLASS |
| |
COMMON
STOCK(1) |
| |
PERCENT OF
CLASS |
| ||||||||||||
|
Linda L. Adamany
|
| | | | 15,633 | | | | | | * | | | | | | 15,633 | | | | | | * | | |
|
Brian J. Cree
|
| | | | 293,441 | | | | | | * | | | | | | 293,441 | | | | | | * | | |
|
Brian P. Friedman(2)
|
| | | | 1,249,649 | | | | | | 4.0% | | | | | | 1,249,649 | | | | | | 3.2% | | |
|
Robert W. Gerrity(3)
|
| | | | 822,720 | | | | | | 2.7% | | | | | | 822,720 | | | | | | 2.1% | | |
|
James P. Henderson
|
| | | | 53,208 | | | | | | * | | | | | | 53,208 | | | | | | * | | |
|
Cathleen M. Osborn
|
| | | | 8,333 | | | | | | * | | | | | | 8,333 | | | | | | * | | |
|
Daniel O’Leary
|
| | | | 12,333 | | | | | | * | | | | | | 12,333 | | | | | | * | | |
|
Randy I. Stein
|
| | | | 8,333 | | | | | | * | | | | | | 8,333 | | | | | | * | | |
|
Joseph S. Steinberg(4)
|
| | | | 2,858,087 | | | | | | 9.3% | | | | | | 2,858,087 | | | | | | 7.4% | | |
|
Gary Reaves(5)
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
|
M. Bruce Chernoff(5)
|
| | | | — | | | | | | * | | | | | | 1,700,412 | | | | | | 4.4% | | |
|
All directors and executive officers (as well as Designated Directors) as a group (11 persons)
|
| | | | 5,321,737 | | | | | | 17.4% | | | | | | 7,022,149 | | | | | | 18.2% | | |
| | | |
Prior to Consummation of
the Arrangement |
| |
After Consummation of
the Arrangement |
| ||||||||||||||||||
|
NAME OF BENEFICIAL OWNER
|
| |
COMMON
STOCK |
| |
PERCENT OF
CLASS |
| |
COMMON
STOCK |
| |
PERCENT OF
CLASS |
| ||||||||||||
|
Joseph S. Steinberg
|
| | | | 2,858,087(1) | | | | | | 9.3% | | | | | | 2,858,087 | | | | | | 7.4% | | |
|
BlackRock, Inc.
|
| | | | 1,843,691(2) | | | | | | 6.1% | | | | | | 1,843,691 | | | | | | 4.8% | | |
|
The Vanguard Group
|
| | | | 2,440,370(3) | | | | | | 8.0% | | | | | | 2,440,370 | | | | | | 6.3% | | |
|
First Reserve(4)
|
| | | | — | | | | | | — | | | | | | 2,911,384 | | | | | | 7.5% | | |
|
M. Bruce Chernoff(4)
|
| | | | — | | | | | | — | | | | | | 1,700,412 | | | | | | 4.4% | | |
|
Metric
|
| |
Implied Equity
Value of Vitesse common stock |
| |
Implied Equity
Value of Lucero common stock |
| |
Implied Exchange
Ratio(1) |
| |||||||||
|
NYMEX Strip
|
| | | $ | 8.17 – $12.56 | | | | | $ | 0.25 – $0.27 | | | | | | 0.0197x – 0.0335x | | |
|
Vitesse Management Strip
|
| | | $ | 10.25 – $15.34 | | | | | $ | 0.27 – $0.30 | | | | | | 0.0176x – 0.0292x | | |
|
Wall Street Consensus
|
| | | $ | 12.66 – $18.23 | | | | | $ | 0.30 – $0.34 | | | | | | 0.0165x – 0.0233x | | |
|
Metric
|
| |
Implied Equity
Value of Vitesse common stock |
| |
Implied Equity
Value of Lucero common stock |
| |
Implied Exchange
Ratio(1) |
| |||||||||
| NYMEX Strip | | | | | | | | | | | | | | | | | | | |
|
Terminal Exit Multiple Method
|
| | | $ | 14.04 – $20.04 | | | | | $ | 0.29 – $0.33 | | | | | | 0.0143x – 0.0233x | | |
|
Perpetuity Growth Rate Method
|
| | | $ | 12.43 – $16.63 | | | | | $ | 0.26 – $0.30 | | | | | | 0.0157x – 0.0237x | | |
| Vitesse Management Strip | | | | | | | | | | | | | | | | | | | |
|
Terminal Exit Multiple Method
|
| | | $ | 16.99 – $24.08 | | | | | $ | 0.31 – $0.36 | | | | | | 0.0130x – 0.0214x | | |
|
Perpetuity Growth Rate Method
|
| | | $ | 17.12 – $23.03 | | | | | $ | 0.30 – $0.35 | | | | | | 0.0132x – 0.0206x | | |
| Wall Street Consensus | | | | | | | | | | | | | | | | | | | |
|
Terminal Exit Multiple Method
|
| | | $ | 19.76 – $27.65 | | | | | $ | 0.35 – $0.40 | | | | | | 0.0126x – 0.0204x | | |
|
Perpetuity Growth Rate Method
|
| | | $ | 20.77 – $27.76 | | | | | $ | 0.34 – $0.40 | | | | | | 0.0124x – 0.0194x | | |
|
Benchmark
|
| |
Mean
|
| |
Median
|
| ||||||
| Enterprise Value / EBITDAX | | | | | | | | | | | | | |
|
2025E
|
| | | | 3.4x | | | | | | 3.4x | | |
|
2026E
|
| | | | 3.2x | | | | | | 3.2x | | |
| Price / CFPS | | | | | | | | | | | | | |
|
2025E
|
| | | | 2.9x | | | | | | 2.9x | | |
|
2026E
|
| | | | 2.7x | | | | | | 2.7x | | |
|
Benchmark
|
| |
Mean
|
| |
Median
|
| ||||||
| Enterprise Value / EBITDAX | | | | | | | | | | | | | |
|
2025E
|
| | | | 3.7x | | | | | | 3.0x | | |
|
2026E
|
| | | | 3.4x | | | | | | 2.9x | | |
| Price / CFPS | | | | | | | | | | | | | |
|
2025E
|
| | | | 2.7x | | | | | | 2.2x | | |
|
2026E
|
| | | | 2.4x | | | | | | 1.8x | | |
|
Metric
|
| |
Implied Equity
Value of Vitesse common stock |
| |||
| Consensus Pricing | | | | | | | |
|
Enterprise Value / EBITDAX
|
| | | $ | 16.77 – $27.44 | | |
|
Price / CFPS
|
| | | $ | 15.75 – $28.61 | | |
|
Metric
|
| |
Implied Equity
Value of Lucero common stock |
| |
Implied Exchange
Ratio(1) |
| ||||||
| Consensus Pricing | | | | | | | | | | | | | |
|
Enterprise Value / EBITDAX
|
| | | $ | 0.24 – $0.31 | | | | | | 0.0088x – 0.0187x | | |
|
Price / CFPS
|
| | | $ | 0.14 – $0.22 | | | | | | 0.0048x – 0.0141x | | |
|
Date Announced
|
| |
Acquirer
|
| |
Target
|
|
| 5/16/24 | | | Crescent Energy Co | | | SilverBow Resources, Inc. | |
| 2/21/24 | | | Chord Energy Corp. | | | Enerplus Corporation | |
| 1/4/24 | | | APA Corporation | | | Callon Petroleum Company | |
| 8/21/23 | | | Permian Resources Corporation | | | Earthstone Energy Inc. | |
| 2/28/23 | | | Baytex Energy Corp. | | | Ranger Oil Corporation | |
| 3/7/22 | | | Oasis Petroleum Inc. | | | Whiting Petroleum Corporation | |
| 8/11/21 | | |
Chesapeake Energy Corporation
|
| | Vine Energy Inc | |
| 5/10/21 | | | Bonanza Creek Energy Inc. | | | Extraction Oil & Gas Inc. | |
|
Benchmark
|
| |
Mean
|
| |
Median
|
| ||||||
| Enterprise Value / EBITDAX | | | | | | | | | | | | | |
|
Current Year
|
| | | | 3.4x | | | | | | 3.4x | | |
|
Forward Year
|
| | | | 3.2x | | | | | | 3.2x | | |
| Equity Value / CFO | | | | | | | | | | | | | |
|
Current Year
|
| | | | 2.6x | | | | | | 2.5x | | |
|
Forward Year
|
| | | | 2.4x | | | | | | 2.2x | | |
|
Metric
|
| |
Implied Equity
Value of Lucero common stock |
| |||
| Wall Street Consensus | | | | | | | |
|
Enterprise Value / EBITDAX
|
| | | $ | 0.25 – $0.28 | | |
|
Price / CFPS
|
| | | $ | 0.09 – $0.15 | | |
| | | |
Commodity Prices
|
| |||||||||||||||||||||||||||
| | | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |||||||||||||||
| NYMEX Strip | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
WTI Oil ($/Bbl)
|
| | | $ | 66.40 | | | | | $ | 64.61 | | | | | $ | 63.34 | | | | | $ | 62.57 | | | | | $ | 62.00 | | |
|
Henry Hub Gas ($/MMBtu)
|
| | | $ | 3.17 | | | | | $ | 3.80 | | | | | $ | 3.81 | | | | | $ | 3.71 | | | | | $ | 3.54 | | |
| Vitesse Management Strip | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
WTI Oil ($/Bbl)
|
| | | $ | 66.40 | | | | | $ | 64.61 | | | | | $ | 70.00 | | | | | $ | 70.00 | | | | | $ | 70.00 | | |
|
Henry Hub Gas ($/MMBtu)
|
| | | $ | 3.17 | | | | | $ | 3.80 | | | | | $ | 3.50 | | | | | $ | 3.50 | | | | | $ | 3.50 | | |
| Wall Street Consensus | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
WTI Oil ($/Bbl)
|
| | | $ | 70.19 | | | | | $ | 69.91 | | | | | $ | 74.78 | | | | | $ | 78.40 | | | | | $ | 74.50 | | |
|
Henry Hub Gas ($/MMBtu)
|
| | | $ | 3.32 | | | | | $ | 3.66 | | | | | $ | 3.86 | | | | | $ | 4.00 | | | | | $ | 4.02 | | |
| | | |
Lucero Stand-Alone(1)
|
| |||||||||||||||||||||||||||
| | | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |||||||||||||||
| | | |
($ in millions, except production)
|
| |||||||||||||||||||||||||||
| NYMEX Strip | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Average daily production (MBoe/d)
|
| | | | 5 | | | | | | 4 | | | | | | 4 | | | | | | 5 | | | | | | 4 | | |
| EBITDAX(2) | | | | $ | 38 | | | | | $ | 35 | | | | | $ | 40 | | | | | $ | 44 | | | | | $ | 35 | | |
|
Capital expenditures
|
| | | $ | 12 | | | | | $ | 15 | | | | | $ | 31 | | | | | $ | 32 | | | | | $ | 10 | | |
|
Operating free cash flow(3)
|
| | | $ | 31 | | | | | $ | 27 | | | | | $ | 14 | | | | | $ | 18 | | | | | $ | 37 | | |
| Vitesse Management Strip | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Average daily production (MBoe/d)
|
| | | | 5 | | | | | | 4 | | | | | | 4 | | | | | | 5 | | | | | | 4 | | |
| EBITDAX(2) | | | | $ | 38 | | | | | $ | 35 | | | | | $ | 46 | | | | | $ | 51 | | | | | $ | 41 | | |
|
Capital expenditures
|
| | | $ | 12 | | | | | $ | 15 | | | | | $ | 31 | | | | | $ | 32 | | | | | $ | 10 | | |
|
Operating free cash flow(3)
|
| | | $ | 31 | | | | | $ | 27 | | | | | $ | 18 | | | | | $ | 25 | | | | | $ | 41 | | |
| Wall Street Consensus | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Average daily production (MBoe/d)
|
| | | | 5 | | | | | | 4 | | | | | | 4 | | | | | | 5 | | | | | | 4 | | |
| EBITDAX(2) | | | | $ | 41 | | | | | $ | 39 | | | | | $ | 51 | | | | | $ | 60 | | | | | $ | 46 | | |
|
Capital expenditures
|
| | | $ | 12 | | | | | $ | 15 | | | | | $ | 31 | | | | | $ | 32 | | | | | $ | 10 | | |
|
Operating free cash flow(3)
|
| | | $ | 34 | | | | | $ | 31 | | | | | $ | 23 | | | | | $ | 31 | | | | | $ | 46 | | |
| | | |
Vitesse Stand-Alone(1)
|
| |||||||||||||||||||||||||||
| | | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |||||||||||||||
| | | |
($ in millions, except production)
|
| |||||||||||||||||||||||||||
| NYMEX Strip | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Average daily production (MBoe/d)
|
| | | | 15 | | | | | | 14 | | | | | | 14 | | | | | | 14 | | | | | | 14 | | |
| EBITDAX(2) | | | | $ | 175 | | | | | $ | 155 | | | | | $ | 153 | | | | | $ | 151 | | | | | $ | 143 | | |
|
Capital expenditures
|
| | | $ | 113 | | | | | $ | 87 | | | | | $ | 87 | | | | | $ | 87 | | | | | $ | 79 | | |
|
Operating free cash flow(3)
|
| | | $ | 77 | | | | | $ | 56 | | | | | $ | 54 | | | | | $ | 47 | | | | | $ | 46 | | |
| Vitesse Management Strip | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Average daily production (MBoe/d)
|
| | | | 15 | | | | | | 14 | | | | | | 14 | | | | | | 14 | | | | | | 14 | | |
| EBITDAX(2) | | | | $ | 175 | | | | | $ | 155 | | | | | $ | 172 | | | | | $ | 174 | | | | | $ | 169 | | |
| | | |
Vitesse Stand-Alone(1)
|
| |||||||||||||||||||||||||||
| | | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |||||||||||||||
| | | |
($ in millions, except production)
|
| |||||||||||||||||||||||||||
|
Capital expenditures
|
| | | $ | 113 | | | | | $ | 87 | | | | | $ | 87 | | | | | $ | 87 | | | | | $ | 79 | | |
|
Operating free cash flow(3)
|
| | | $ | 77 | | | | | $ | 56 | | | | | $ | 69 | | | | | $ | 69 | | | | | $ | 67 | | |
| Wall Street Consensus | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Average daily production (MBoe/d)
|
| | | | 15 | | | | | | 14 | | | | | | 14 | | | | | | 14 | | | | | | 14 | | |
| EBITDAX(2) | | | | $ | 184 | | | | | $ | 171 | | | | | $ | 191 | | | | | $ | 206 | | | | | $ | 188 | | |
|
Capital expenditures
|
| | | $ | 113 | | | | | $ | 87 | | | | | $ | 87 | | | | | $ | 87 | | | | | $ | 79 | | |
|
Operating free cash flow(3)
|
| | | $ | 78 | | | | | $ | 69 | | | | | $ | 88 | | | | | $ | 98 | | | | | $ | 81 | | |
| | | |
AS OF DECEMBER 31, 2023
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
NET
ACRES(1) |
| |
PRODUCTIVE
WELLS(1) GROSS |
| |
NET
|
| |
AVERAGE
DAILY PRODUCTION(2) (Boe/d) |
| |
PROVED
RESERVES(3) (MBoe) |
| |
PV-10(3)
(in thousands) |
| |
% OIL
|
| |
% PROVED
DEVELOPED |
| ||||||||||||||||||||||||
|
Williston Basin
|
| | | | 48,068 | | | | | | 5,632 | | | | | | 142 | | | | | | 10,883 | | | | | | 38,605 | | | | | $ | 645,256 | | | | | | 69% | | | | | | 69% | | |
|
Central Rockies(4)
|
| | | | 205 | | | | | | 102 | | | | | | 16 | | | | | | 1,006 | | | | | | 1,990 | | | | | | 36,814 | | | | | | 52% | | | | | | 89% | | |
|
Total/Weighted Average
|
| | | | 48,273 | | | | | | 5,734 | | | | | | 158 | | | | | | 11,889 | | | | | | 40,595 | | | | | $ | 682,070 | | | | | | 68% | | | | | | 70% | | |
| | | |
AS OF DECEMBER 31,
|
| |
AS OF
NOVEMBER 30, |
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2021
|
| |
2021
|
| ||||||||||||
| Estimated proved developed: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (MBbls)
|
| | | | 18,440 | | | | | | 17,290 | | | | | | 17,612 | | | | | | 17,764 | | |
|
Natural gas (MMcf)
|
| | | | 60,202 | | | | | | 58,897 | | | | | | 58,058 | | | | | | 58,437 | | |
|
Total (MBoe)
|
| | | | 28,474 | | | | | | 27,106 | | | | | | 27,289 | | | | | | 27,504 | | |
| Estimated proved undeveloped: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (MBbls)
|
| | | | 9,303 | | | | | | 13,155 | | | | | | 11,785 | | | | | | 11,765 | | |
|
Natural gas (MMcf)
|
| | | | 16,907 | | | | | | 21,217 | | | | | | 19,623 | | | | | | 19,586 | | |
|
Total (MBoe)
|
| | | | 12,121 | | | | | | 16,691 | | | | | | 15,055 | | | | | | 15,030 | | |
| Estimated total proved reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (MBbls)
|
| | | | 27,743 | | | | | | 30,445 | | | | | | 29,397 | | | | | | 29,529 | | |
|
Natural gas (MMcf)
|
| | | | 77,109 | | | | | | 80,114 | | | | | | 77,681 | | | | | | 78,023 | | |
|
Total (MBoe)
|
| | | | 40,595 | | | | | | 43,797 | | | | | | 42,344 | | | | | | 42,534 | | |
|
Percent proved developed
|
| | | | 70.1% | | | | | | 61.9% | | | | | | 64.4% | | | | | | 64.7% | | |
| | | |
SEC PRICING PROVED RESERVES(1)
|
| |||||||||||||||||||||||||||||||||
| | | |
RESERVES VOLUMES
|
| | | | | | | |
PV-10(3)
|
| ||||||||||||||||||||||||
|
RESERVE CATEGORY
|
| |
OIL
(MBbls) |
| |
NATURAL
GAS (MMcf) |
| |
TOTAL
(MBoe)(2) |
| |
%
|
| |
AMOUNT
(in thousands) |
| |
%
|
| ||||||||||||||||||
|
PDP Properties
|
| | | | 17,981 | | | | | | 58,911 | | | | | | 27,799 | | | | | | 68% | | | | | $ | 521,494 | | | | | | 77% | | |
|
PDNP Properties
|
| | | | 459 | | | | | | 1,292 | | | | | | 675 | | | | | | 2% | | | | | | 15,108 | | | | | | 2% | | |
|
PUD Properties
|
| | | | 9,303 | | | | | | 16,907 | | | | | | 12,121 | | | | | | 30% | | | | | | 145,468 | | | | | | 21% | | |
|
Total
|
| | | | 27,743 | | | | | | 77,110 | | | | | | 40,595 | | | | | | 100% | | | | | $ | 682,070 | | | | | | 100% | | |
| | | |
MBoe
|
| |||
|
Balance at December 31, 2022
|
| | | | 16,691 | | |
|
Acquisitions
|
| | | | 289 | | |
|
Extensions, discoveries and other additions
|
| | | | 2,592 | | |
|
Transfers to estimated proved developed reserves
|
| | | | (2,491) | | |
|
Revisions
|
| | | | (4,960) | | |
|
Balance at December 31, 2023
|
| | | | 12,121 | | |
| | | |
FOR THE
YEARS ENDED DECEMBER 31, |
| |
FOR THE
MONTH ENDED DECEMBER 31, |
| |
FOR THE
YEAR ENDED NOVEMBER 30, |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2021
|
| |
2021
|
| ||||||||||||
| Net Production: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (MBbls)
|
| | | | 2,968 | | | | | | 2,575 | | | | | | 220 | | | | | | 2,436 | | |
|
Natural gas (MMcf)
|
| | | | 8,232 | | | | | | 7,274 | | | | | | 582 | | | | | | 7,065 | | |
|
Total (MBoe)
|
| | | | 4,340 | | | | | | 3,787 | | | | | | 317 | | | | | | 3,613 | | |
|
Oil (Bbl) per day
|
| | | | 8,130 | | | | | | 7,054 | | | | | | 7,107 | | | | | | 6,673 | | |
|
Natural gas (Mcf) per day
|
| | | | 22,553 | | | | | | 19,929 | | | | | | 18,774 | | | | | | 19,357 | | |
|
Total (Boe) per day
|
| | | | 11,889 | | | | | | 10,376 | | | | | | 10,236 | | | | | | 9,899 | | |
| Average Sales Prices: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 73.59 | | | | | $ | 90.73 | | | | | $ | 67.16 | | | | | $ | 59.46 | | |
|
Effect of gain (loss) on realized oil derivative on average price (per Bbl)
|
| | | | 0.40 | | | | | | (18.07) | | | | | | (7.65) | | | | | | (5.37) | | |
|
Oil net of realized oil derivatives (per Bbl)
|
| | | $ | 73.99 | | | | | $ | 72.66 | | | | | $ | 59.51 | | | | | $ | 54.09 | | |
|
Natural gas and NGLs (per Mcf)
|
| | | $ | 1.88 | | | | | $ | 6.64 | | | | | $ | 2.87 | | | | | $ | 3.26 | | |
|
Effect of gain (loss) on realized natural gas derivatives on average price (per Mcf)
|
| | | | — | | | | | | (0.08) | | | | | | 0.02 | | | | | | (0.12) | | |
|
Natural gas and NGLs net of realized natural gas
derivative (per Mcf) |
| | | $ | 1.88 | | | | | $ | 6.56 | | | | | $ | 2.89 | | | | | $ | 3.14 | | |
|
Realized price on a Boe basis excluding realized commodity derivatives
|
| | | $ | 53.90 | | | | | $ | 74.43 | | | | | $ | 51.89 | | | | | $ | 46.45 | | |
|
Effect of gain (loss) on realized commodity derivatives on average prices (per Boe)
|
| | | | 0.27 | | | | | | (12.44) | | | | | | (5.28) | | | | | | (3.85) | | |
|
Realized price on a Boe basis net of realized commodity derivatives
|
| | | $ | 54.17 | | | | | $ | 61.99 | | | | | $ | 46.61 | | | | | $ | 42.60 | | |
| Average Costs: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating expense (per Boe)
|
| | | $ | 9.11 | | | | | $ | 8.22 | | | | | $ | 7.16 | | | | | $ | 7.35 | | |
|
Production taxes (per Boe)
|
| | | $ | 4.98 | | | | | $ | 6.36 | | | | | $ | 4.22 | | | | | $ | 4.02 | | |
| | | |
YEAR
ENDED DECEMBER 31, |
| |
MONTH
ENDED DECEMBER 31, |
| |
YEAR
ENDED NOVEMBER 30, |
| |||||||||||||||||||||||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2021
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | | |
GROSS
|
| |
NET
|
| |
GROSS
|
| |
NET
|
| |
GROSS
|
| |
NET
|
| |
GROSS
|
| |
NET
|
| ||||||||||||||||||||||||
| Exploratory Wells: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Productive Oil
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Productive Natural gas
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Non-productive
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Development Wells: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Productive Oil(1)
|
| | | | 414 | | | | | | 9.78 | | | | | | 295 | | | | | | 7.53 | | | | | | 28 | | | | | | 0.97 | | | | | | 243 | | | | | | 6.55 | | |
|
Productive Natural gas
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Non-productive
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | 414 | | | | | | 9.78 | | | | | | 295 | | | | | | 7.53 | | | | | | 28 | | | | | | 0.97 | | | | | | 243 | | | | | | 6.55 | | |
|
Total productive exploratory and development wells(1)
|
| | | | 414 | | | | | | 9.78 | | | | | | 295 | | | | | | 7.53 | | | | | | 28 | | | | | | 0.97 | | | | | | 243 | | | | | | 6.55 | | |
| | | |
AS OF DECEMBER 31, 2023
|
| |||||||||||||||
| | | |
PRODUCTIVE WORKING
INTEREST OIL WELLS |
| |
AVERAGE
WORKING INTEREST |
| ||||||||||||
| | | |
GROSS
|
| |
NET
|
| ||||||||||||
| Combined Total: | | | | | | | | | | | | | | | | | | | |
|
Williston Basin
|
| | | | 5,632 | | | | | | 142 | | | | | | 2.5% | | |
|
Central Rockies(1)
|
| | | | 102 | | | | | | 16 | | | | | | 15.5% | | |
|
Total
|
| | | | 5,734 | | | | | | 158 | | | | | | 2.7% | | |
| | | |
AS OF DECEMBER 31, 2023
|
| |||||||||||||||
| | | |
PRODUCTIVE ROYALTY
INTEREST OIL WELLS |
| |
AVERAGE
ROYALTY INTEREST |
| ||||||||||||
| | | |
GROSS
|
| |
NET
|
| ||||||||||||
| Combined Total: | | | | | | | | | | | | | | | | | | | |
|
Williston Basin
|
| | | | 1,140 | | | | | | 3 | | | | | | 0.2% | | |
|
Central Rockies(1)
|
| | | | — | | | | | | — | | | | | | —% | | |
|
Total
|
| | | | 1,140 | | | | | | 3 | | | | | | 0.2% | | |
| | | |
DEVELOPED
ACREAGE |
| |
UNDEVELOPED
ACREAGE |
| |
TOTAL ACREAGE
|
| |
ROYALTY ACRES
|
| ||||||||||||||||||||||||||||||||||||
| | | |
GROSS
|
| |
NET
|
| |
GROSS
|
| |
NET
|
| |
GROSS
|
| |
NET
|
| |
GROSS
|
| |
NET
|
| ||||||||||||||||||||||||
|
Williston Basin
|
| | | | 1,623,690 | | | | | | 45,678 | | | | | | 59,521 | | | | | | 2,390 | | | | | | 1,683,211 | | | | | | 48,068 | | | | | | 124,558 | | | | | | 1,401 | | |
|
Central Rockies(1)
|
| | | | 3,070 | | | | | | 113 | | | | | | 11,520 | | | | | | 92 | | | | | | 14,590 | | | | | | 205 | | | | | | 640 | | | | | | 1 | | |
|
Total
|
| | | | 1,626,760 | | | | | | 45,791 | | | | | | 71,041 | | | | | | 2,482 | | | | | | 1,697,801 | | | | | | 48,273 | | | | | | 125,198 | | | | | | 1,402 | | |
| | | |
THREE MONTHS ENDED
SEPTEMBER 30, |
| |||||||||
|
Average Daily Prices(1)
|
| |
2024
|
| |
2023
|
| ||||||
|
Oil (per Bbl)
|
| | | $ | 75.26 | | | | | $ | 82.22 | | |
|
Natural Gas (per MMBtu)
|
| | | | 2.11 | | | | | | 2.66 | | |
| | | |
NINE MONTHS ENDED
SEPTEMBER 30, |
| |||||||||
|
Average Daily Prices(1)
|
| |
2024
|
| |
2023
|
| ||||||
|
Oil (per Bbl)
|
| | | $ | 77.53 | | | | | $ | 77.28 | | |
|
Natural Gas (per MMBtu)
|
| | | | 2.11 | | | | | | 2.58 | | |
| | | |
QUARTER ENDED
SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| ||||||||||||||||||
|
($ in thousands, except production and per unit data)
|
| |
2024
|
| |
2023
|
| |
AMOUNT
|
| |
PERCENT
|
| ||||||||||||
| Financial and Operating Results: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil
|
| | | $ | 56,181 | | | | | $ | 53,293 | | | | | $ | 2,888 | | | | | | 5% | | |
|
Natural gas
|
| | | | 2,099 | | | | | | 1,761 | | | | | | 338 | | | | | | 19% | | |
|
Total revenue
|
| | | $ | 58,280 | | | | | $ | 55,054 | | | | | $ | 3,226 | | | | | | 6% | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating expense
|
| | | $ | 11,622 | | | | | $ | 9,985 | | | | | $ | 1,637 | | | | | | 16% | | |
|
Production taxes
|
| | | | 5,329 | | | | | | 5,152 | | | | | | 177 | | | | | | 3% | | |
|
General and administrative
|
| | | | 5,231 | | | | | | 3,820 | | | | | | 1,411 | | | | | | 37% | | |
|
Depletion, depreciation, amortization, and accretion
|
| | | | 24,915 | | | | | | 19,013 | | | | | | 5,902 | | | | | | 31% | | |
|
Equity-based compensation
|
| | | | 2,202 | | | | | | 1,146 | | | | | | 1,056 | | | | | | 92% | | |
|
Interest Expense
|
| | | $ | 2,722 | | | | | $ | 1,166 | | | | | $ | 1,556 | | | | | | 133% | | |
|
Commodity Derivative Gain (Loss), Net
|
| | | $ | 17,368 | | | | | $ | (17,083) | | | | | $ | 34,451 | | | | | | 202% | | |
|
Income Tax (Benefit) Expense
|
| | | $ | 6,220 | | | | | $ | (796) | | | | | $ | 7,016 | | | | | | 881% | | |
| Production Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (MBbls)
|
| | | | 809 | | | | | | 679 | | | | | | 130 | | | | | | 19% | | |
|
Natural gas (MMcf)
|
| | | | 2,326 | | | | | | 2,001 | | | | | | 325 | | | | | | 16% | | |
|
Combined volumes (MBoe)
|
| | | | 1,197 | | | | | | 1,013 | | | | | | 184 | | | | | | 18% | | |
|
Daily combined volumes (Boe/d)
|
| | | | 13,009 | | | | | | 11,009 | | | | | | 2,000 | | | | | | 18% | | |
| Average Realized Prices before Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 69.43 | | | | | $ | 78.45 | | | | | $ | (9.02) | | | | | | (11)% | | |
|
Natural gas (per Mcf)
|
| | | | 0.90 | | | | | | 0.88 | | | | | | 0.02 | | | | | | 2% | | |
|
Combined (per Boe)
|
| | | | 48.69 | | | | | | 54.36 | | | | | | (5.67) | | | | | | (10)% | | |
| Average Realized Prices with Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 71.20 | | | | | $ | 76.35 | | | | | $ | (5.15) | | | | | | (7)% | | |
|
Natural gas (per Mcf)
|
| | | | 0.90 | | | | | | 0.88 | | | | | | 0.02 | | | | | | 2% | | |
|
Combined (per Boe)
|
| | | | 49.89 | | | | | | 52.95 | | | | | | (3.06) | | | | | | (6)% | | |
| Average Costs (per Boe): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating
|
| | | $ | 9.71 | | | | | $ | 9.86 | | | | | $ | (0.15) | | | | | | (2)% | | |
|
Production taxes
|
| | | | 4.45 | | | | | | 5.09 | | | | | | (0.64) | | | | | | (13)% | | |
|
General and administrative
|
| | | | 4.37 | | | | | | 3.77 | | | | | | 0.60 | | | | | | 16% | | |
|
Depletion, depreciation, amortization, and accretion
|
| | | | 20.82 | | | | | | 18.77 | | | | | | 2.05 | | | | | | 11% | | |
| | | |
QUARTER ENDED
SEPTEMBER 30, |
| |||||||||
|
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
|
Realized gain (loss) on commodity derivatives(1)
|
| | | $ | 1,430 | | | | | $ | (1,424) | | |
|
Unrealized gain (loss) on commodity derivatives(1)
|
| | | | 15,938 | | | | | | (15,659) | | |
|
Total commodity derivative gain (loss)
|
| | | $ | 17,368 | | | | | $ | (17,083) | | |
| | | |
NINE MONTHS ENDED
SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| ||||||||||||||||||
|
($ in thousands, except production and per unit data)
|
| |
2024
|
| |
2023
|
| |
AMOUNT
|
| |
PERCENT
|
| ||||||||||||
| Financial and Operating Results: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil
|
| | | $ | 177,672 | | | | | $ | 152,512 | | | | | $ | 25,160 | | | | | | 16% | | |
|
Natural gas
|
| | | | 8,400 | | | | | | 12,090 | | | | | | (3,690) | | | | | | (31)% | | |
|
Total revenue
|
| | | $ | 186,072 | | | | | $ | 164,602 | | | | | $ | 21,470 | | | | | | 13% | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating expense
|
| | | $ | 35,685 | | | | | $ | 28,384 | | | | | $ | 7,301 | | | | | | 26% | | |
|
Production taxes
|
| | | | 16,555 | | | | | | 15,325 | | | | | | 1,230 | | | | | | 8% | | |
|
General and administrative
|
| | | | 15,329 | | | | | | 19,143 | | | | | | (3,814) | | | | | | (20)% | | |
|
Depletion, depreciation, amortization, and accretion
|
| | | | 73,776 | | | | | | 56,233 | | | | | | 17,543 | | | | | | 31% | | |
|
Equity-based compensation
|
| | | | 5,853 | | | | | | 30,545 | | | | | | (24,692) | | | | | | (81)% | | |
|
Interest Expense
|
| | | $ | 7,510 | | | | | $ | 3,461 | | | | | $ | 4,049 | | | | | | 117% | | |
|
Commodity Derivative Gain (Loss), Net
|
| | | $ | 3,923 | | | | | $ | (4,885) | | | | | $ | 8,808 | | | | | | 180% | | |
|
Income Tax (Benefit) Expense
|
| | | $ | 9,166 | | | | | $ | 46,386 | | | | | $ | (37,220) | | | | | | (80)% | | |
| Production Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (MBbls)
|
| | | | 2,481 | | | | | | 2,069 | | | | | | 412 | | | | | | 20% | | |
|
Natural gas (MMcf)
|
| | | | 6,525 | | | | | | 6,089 | | | | | | 436 | | | | | | 7% | | |
|
Combined volumes (MBoe)
|
| | | | 3,568 | | | | | | 3,084 | | | | | | 484 | | | | | | 16% | | |
|
Daily combined volumes (Boe/d)
|
| | | | 13,023 | | | | | | 11,295 | | | | | | 1,728 | | | | | | 15% | | |
| Average Realized Prices before Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 71.62 | | | | | $ | 73.72 | | | | | $ | (2.10) | | | | | | (3)% | | |
|
Natural gas (per Mcf)
|
| | | | 1.29 | | | | | | 1.99 | | | | | | (0.70) | | | | | | (35)% | | |
|
Combined (per Boe)
|
| | | | 52.15 | | | | | | 53.38 | | | | | | (1.23) | | | | | | (2)% | | |
| Average Realized Prices with Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 72.12 | | | | | $ | 74.17 | | | | | $ | (2.05) | | | | | | (3)% | | |
|
Natural gas (per Mcf)
|
| | | | 1.29 | | | | | | 1.99 | | | | | | (0.70) | | | | | | (35)% | | |
|
Combined (per Boe)
|
| | | | 52.49 | | | | | | 53.68 | | | | | | (1.19) | | | | | | (2)% | | |
| Average Costs (per Boe): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating
|
| | | $ | 10.00 | | | | | $ | 9.20 | | | | | $ | 0.80 | | | | | | 9% | | |
|
Production taxes
|
| | | | 4.64 | | | | | | 4.97 | | | | | | (0.33) | | | | | | (7)% | | |
|
General and administrative
|
| | | | 4.30 | | | | | | 6.21 | | | | | | (1.91) | | | | | | (31)% | | |
|
Depletion, depreciation, amortization, and accretion
|
| | | | 20.68 | | | | | | 18.24 | | | | | | 2.44 | | | | | | 13% | | |
| | | |
NINE MONTHS ENDED
SEPTEMBER 30, |
| |||||||||
|
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
|
Realized gain on commodity derivatives(1)
|
| | | $ | 1,230 | | | | | $ | 914 | | |
|
Unrealized gain (loss) on commodity derivatives(1)
|
| | | | 2,693 | | | | | | (5,799) | | |
|
Total commodity derivative gain (loss)
|
| | | $ | 3,923 | | | | | $ | (4,885) | | |
| | | |
YEAR ENDED
DECEMBER 31, |
| |
INCREASE
(DECREASE) |
| ||||||||||||||||||
|
($ in thousands, except per unit data)
|
| |
2023
|
| |
2022
|
| |
AMOUNT
|
| |
PERCENT
|
| ||||||||||||
| Operating Results: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil
|
| | | $ | 218,396 | | | | | $ | 233,622 | | | | | $ | (15,226) | | | | | | (7)% | | |
|
Natural gas
|
| | | | 15,509 | | | | | | 48,268 | | | | | | (32,759) | | | | | | (68)% | | |
|
Total revenue
|
| | | $ | 233,905 | | | | | $ | 281,890 | | | | | $ | (47,985) | | | | | | (17)% | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating expense
|
| | | $ | 39,514 | | | | | $ | 31,133 | | | | | $ | 8,381 | | | | | | 27% | | |
|
Production taxes
|
| | | | 21,625 | | | | | | 24,092 | | | | | | (2,467) | | | | | | (10)% | | |
|
General and administrative
|
| | | | 23,934 | | | | | | 19,833 | | | | | | 4,101 | | | | | | 21% | | |
|
Depletion, depreciation, amortization, and accretion
|
| | | | 81,745 | | | | | | 63,732 | | | | | | 18,013 | | | | | | 28% | | |
|
Equity-based compensation
|
| | | | 32,233 | | | | | | (10,766) | | | | | | 42,999 | | | | | | *nm | | |
|
Interest Expense
|
| | | $ | 5,276 | | | | | $ | 4,153 | | | | | $ | 1,123 | | | | | | 27% | | |
|
Income Tax Expense
|
| | | $ | 61,946 | | | | | $ | — | | | | | $ | 61,946 | | | | | | *nm | | |
|
Commodity Derivative Gain (Loss)
|
| | | $ | 12,484 | | | | | $ | (30,830) | | | | | $ | 43,314 | | | | | | 140% | | |
| Production Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (MBbls)
|
| | | | 2,968 | | | | | | 2,575 | | | | | | 393 | | | | | | 15% | | |
|
Natural gas (MMcf)
|
| | | | 8,232 | | | | | | 7,274 | | | | | | 958 | | | | | | 13% | | |
|
Combined volumes (MBoe)
|
| | | | 4,340 | | | | | | 3,787 | | | | | | 553 | | | | | | 15% | | |
|
Daily combined volumes (Boe/d)
|
| | | | 11,889 | | | | | | 10,376 | | | | | | 1,513 | | | | | | 15% | | |
| Average Realized Prices before Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 73.59 | | | | | $ | 90.73 | | | | | $ | (17.14) | | | | | | (19)% | | |
|
Natural gas (per Mcf)
|
| | | | 1.88 | | | | | | 6.64 | | | | | | (4.76) | | | | | | (72)% | | |
|
Combined (per Boe)
|
| | | | 53.90 | | | | | | 74.43 | | | | | | (20.53) | | | | | | (28)% | | |
| | | |
YEAR ENDED
DECEMBER 31, |
| |
INCREASE
(DECREASE) |
| ||||||||||||||||||
|
($ in thousands, except per unit data)
|
| |
2023
|
| |
2022
|
| |
AMOUNT
|
| |
PERCENT
|
| ||||||||||||
| Average Realized Prices with Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 73.99 | | | | | $ | 72.66 | | | | | $ | 1.33 | | | | | | 2% | | |
|
Natural gas (per Mcf)
|
| | | | 1.88 | | | | | | 6.56 | | | | | | (4.68) | | | | | | (71)% | | |
|
Combined (per Boe)
|
| | | | 54.17 | | | | | | 61.99 | | | | | | (7.82) | | | | | | (13)% | | |
| Average Costs (per Boe): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating expense
|
| | | $ | 9.11 | | | | | $ | 8.22 | | | | | $ | 0.89 | | | | | | 11% | | |
|
Production taxes
|
| | | | 4.98 | | | | | | 6.36 | | | | | | (1.38) | | | | | | (22)% | | |
|
General and administrative
|
| | | | 5.52 | | | | | | 5.24 | | | | | | 0.28 | | | | | | 5% | | |
|
Depletion, depreciation, amortization, and accretion
|
| | | | 18.84 | | | | | | 16.83 | | | | | | 2.01 | | | | | | 12% | | |
| | | |
YEAR END
DECEMBER 31, |
| |||||||||
|
(in thousands)
|
| |
2023
|
| |
2022
|
| ||||||
|
Realized gain (loss) on commodity derivatives(1)
|
| | | $ | 1,166 | | | | | $ | (47,124) | | |
|
Unrealized gain (loss) on commodity derivatives(1)
|
| | | | 11,318 | | | | | $ | 16,294 | | |
|
Total commodity derivative gain (loss)
|
| | | $ | 12,484 | | | | | $ | (30,830) | | |
|
(in thousands)
|
| |
YEAR ENDED
NOVEMBER 30, 2021 |
| |
PLUS:
MONTH ENDED DECEMBER 31, 2021 (TRANSITION PERIOD) |
| |
LESS:
MONTH ENDED DECEMBER 31, 2020 |
| |
YEAR ENDED
DECEMBER 31, 2021 |
| | | | | | | | | | | | | ||||||||||||
|
Oil
|
| | | $ | 144,818 | | | | | $ | 14,797 | | | | | $ | 8,052 | | | | | $ | 151,563 | | | | | | | ||||||||
|
Natural gas
|
| | | | 23,017 | | | | | | 1,669 | | | | | | 214 | | | | | | 24,472 | | | | | | | ||||||||
|
Total revenue
|
| | | | 167,835 | | | | | | 16,466 | | | | | | 8,266 | | | | | | 176,035 | | | | | | | ||||||||
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Lease operating expense
|
| | | | 26,567 | | | | | | 2,272 | | | | | | 1,689 | | | | | | 27,150 | | | | | | | ||||||||
|
Production taxes
|
| | | | 14,535 | | | | | | 1,340 | | | | | | 863 | | | | | | 15,012 | | | | | | | ||||||||
|
General and administrative
|
| | | | 10,581 | | | | | | 950 | | | | | | 793 | | | | | | 10,738 | | | | | | | ||||||||
|
Depletion, depreciation, amortization, and accretion
|
| | | | 60,846 | | | | | | 5,417 | | | | | | 5,380 | | | | | | 60,883 | | | | | | | ||||||||
|
Equity-based compensation
|
| | | | 1,409 | | | | | | 2,628 | | | | | | — | | | | | | 4,037 | | | | | | | ||||||||
|
Total operating expenses
|
| | | | 113,938 | | | | | | 12,607 | | | | | | 8,725 | | | | | | 117,820 | | | | | | | ||||||||
|
Operating Income (Loss)
|
| | | | 53,897 | | | | | | 3,859 | | | | | | (459) | | | | | | 58,215 | | | | | | | ||||||||
| Other (Expense) Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Commodity derivative (loss) gain, net
|
| | | | (32,590) | | | | | | (10,982) | | | | | | (3,681) | | | | | | (39,891) | | | | | | | ||||||||
|
Interest expense
|
| | | | (3,207) | | | | | | (237) | | | | | | (319) | | | | | | (3,125) | | | | | | | ||||||||
|
Other income
|
| | | | 14 | | | | | | 1 | | | | | | 1 | | | | | | 14 | | | | | | | ||||||||
|
Total other (expense)
income |
| | | | (35,783) | | | | | | (11,218) | | | | | | (3,999) | | | | | | (43,002) | | | | | | | ||||||||
|
Net Income (Loss)
|
| | | $ | 18,114 | | | | | $ | (7,359) | | | | | $ | (4,458) | | | | | $ | 15,213 | | | | | | | ||||||||
| | | |
YEAR ENDED
DECEMBER 31, |
| |
INCREASE
(DECREASE) |
| ||||||||||||||||||
|
(in thousands, except per unit data)
|
| |
2022
|
| |
2021
|
| |
AMOUNT
|
| |
PERCENT
|
| ||||||||||||
| Operating Results: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil
|
| | | $ | 233,622 | | | | | $ | 151,563 | | | | | $ | 82,059 | | | | | | 54% | | |
|
Natural gas
|
| | | | 48,268 | | | | | | 24,472 | | | | | | 23,796 | | | | | | 97% | | |
|
Total revenue
|
| | | $ | 281,890 | | | | | $ | 176,035 | | | | | $ | 105,855 | | | | | | 60% | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating expense
|
| | | $ | 31,133 | | | | | $ | 27,150 | | | | | $ | 3,983 | | | | | | 15% | | |
|
Production taxes
|
| | | | 24,092 | | | | | | 15,012 | | | | | | 9,080 | | | | | | 60% | | |
|
General and administrative
|
| | | | 19,833 | | | | | | 10,738 | | | | | | 9,095 | | | | | | 85% | | |
|
Depletion, depreciation, amortization, and accretion
|
| | | | 63,732 | | | | | | 60,883 | | | | | | 2,849 | | | | | | 5% | | |
|
Equity-based compensation
|
| | | | (10,766) | | | | | | 4,037 | | | | | | (14,803) | | | | | | *nm | | |
|
Interest Expense
|
| | | $ | 4,153 | | | | | $ | 3,125 | | | | | $ | 1,028 | | | | | | 33% | | |
|
Commodity Derivative Gain (Loss)
|
| | | $ | (30,830) | | | | | $ | (39,891) | | | | | $ | 9,061 | | | | | | 23% | | |
| | | |
YEAR ENDED
DECEMBER 31, |
| |
INCREASE
(DECREASE) |
| ||||||||||||||||||
|
(in thousands, except per unit data)
|
| |
2022
|
| |
2021
|
| |
AMOUNT
|
| |
PERCENT
|
| ||||||||||||
| Production Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (MBbls)
|
| | | | 2,575 | | | | | | 2,447 | | | | | | 128 | | | | | | 5% | | |
|
Natural gas (MMcf)
|
| | | | 7,274 | | | | | | 7,084 | | | | | | 190 | | | | | | 3% | | |
|
Combined volumes (MBoe)
|
| | | | 3,787 | | | | | | 3,627 | | | | | | 160 | | | | | | 4% | | |
|
Daily combined volumes (Boe/d)
|
| | | | 10,376 | | | | | | 9,937 | | | | | | 439 | | | | | | 4% | | |
| Average Realized Prices before Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 90.73 | | | | | $ | 61.94 | | | | | $ | 28.79 | | | | | | 46% | | |
|
Natural gas (per Mcf)
|
| | | | 6.64 | | | | | | 3.45 | | | | | | 3.19 | | | | | | 92% | | |
|
Combined (per Boe)
|
| | | | 74.43 | | | | | | 48.53 | | | | | | 25.90 | | | | | | 53% | | |
| Average Realized Prices with Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 72.66 | | | | | $ | 55.36 | | | | | $ | 17.30 | | | | | | 31% | | |
|
Natural gas (per Mcf)
|
| | | | 6.56 | | | | | | 3.34 | | | | | | 3.22 | | | | | | 96% | | |
|
Combined (per Boe)
|
| | | | 61.99 | | | | | | 43.87 | | | | | | 18.12 | | | | | | 41% | | |
| Average Costs (per Boe): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating expense
|
| | | $ | 8.22 | | | | | $ | 7.49 | | | | | $ | 0.73 | | | | | | 10% | | |
|
Production taxes
|
| | | | 6.36 | | | | | | 4.14 | | | | | | 2.22 | | | | | | 54% | | |
|
General and administrative
|
| | | | 5.24 | | | | | | 2.96 | | | | | | 2.28 | | | | | | 77% | | |
|
Depletion, depreciation, amortization, and accretion
|
| | | | 16.83 | | | | | | 16.79 | | | | | | 0.04 | | | | | | —% | | |
| | | |
YEAR END
DECEMBER 31, |
| |||||||||
|
(in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
|
Realized gain (loss) on commodity derivatives(1)
|
| | | $ | (47,124) | | | | | $ | (16,914) | | |
|
Unrealized gain (loss) on commodity derivatives(1)
|
| | | | 16,294 | | | | | | (22,977) | | |
|
Total commodity derivative gain (loss)
|
| | | $ | (30,830) | | | | | $ | (39,891) | | |
| | | |
NINE MONTHS ENDED
SEPTEMBER 30, |
| |||||||||
|
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
|
Cash flows provided by operating activities
|
| | | $ | 120,309 | | | | | $ | 110,303 | | |
|
Cash flows used in investing activities
|
| | | | (87,098) | | | | | | (77,457) | | |
|
Cash flows used in financing activities
|
| | | | (31,338) | | | | | | (41,106) | | |
|
Net increase (decrease) in cash
|
| | | $ | 1,873 | | | | | $ | (8,260) | | |
| | | |
FOR THE YEARS
ENDED DECEMBER 31, |
| |
FOR THE MONTH
ENDED DECEMBER 31, |
| |
FOR THE YEAR
ENDED NOVEMBER 30, |
| |||||||||||||||
|
(in thousands)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2021
|
| ||||||||||||
|
Cash flows provided by operating activities
|
| | | $ | 141,942 | | | | | $ | 147,041 | | | | | $ | 12,520 | | | | | $ | 86,971 | | |
|
Cash flows used in investing activities
|
| | | | (120,666) | | | | | | (84,583) | | | | | | (3,956) | | | | | | (43,317) | | |
|
Cash flows used in financing activities
|
| | | | (30,731) | | | | | | (57,807) | | | | | | (6,009) | | | | | | (42,587) | | |
|
Net (decrease) increase in cash
|
| | | $ | (9,455) | | | | | $ | 4,651 | | | | | $ | 2,555 | | | | | $ | 1,067 | | |
| | | |
FOR THE YEAR
ENDED DECEMBER 31, |
| |||
|
(in thousands)
|
| |
2023
|
| |||
|
Pre-Tax Present Value of Estimated Future Net Revenues (Pre-Tax PV10%)
|
| | | $ | 682,070 | | |
|
Future Income Taxes, Discounted at 10%
|
| | | $ | (106,379) | | |
|
Standardized Measure of Discounted Future Net Cash Flows
|
| | | $ | 575,691 | | |
|
SETTLEMENT PERIOD
|
| |
OIL (Bbls)
|
| |
WEIGHTED
AVERAGE PRICE |
| ||||||
| Swaps-Crude Oil | | | | | | | | | | | | | |
| 2024: | | | | | | | | | | | | | |
|
Q4
|
| | | | 490,000 | | | | | $ | 78.11 | | |
| 2025: | | | | | | | | | | | | | |
|
Q1
|
| | | | 397,500 | | | | | $ | 73.92 | | |
|
Q2
|
| | | | 382,500 | | | | | $ | 74.72 | | |
|
Q3
|
| | | | 202,500 | | | | | $ | 74.83 | | |
|
Q4
|
| | | | 202,500 | | | | | $ | 74.83 | | |
| | | |
RESERVES
|
| |||||||||||||||||||||||||||||||||
| | | |
TIGHT OIL
|
| |
SHALE GAS(1)
|
| |
NATURAL GAS LIQUIDS(1)
|
| |||||||||||||||||||||||||||
|
RESERVES CATEGORY
|
| |
Gross
(Mbbls) |
| |
Net
(Mbbls) |
| |
Gross
(MMcf) |
| |
Net
(MMcf) |
| |
Gross
(Mbbls) |
| |
Net
(Mbbls) |
| ||||||||||||||||||
| PROVED: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Developed Producing
|
| | | | 12,808.3 | | | | | | 10,631.2 | | | | | | 32,167.5 | | | | | | 26,665.2 | | | | | | 6,359.3 | | | | | | 5,312.4 | | |
|
Developed Non-Producing
|
| | | | 729.0 | | | | | | 590.5 | | | | | | 1,456.8 | | | | | | 1,207.9 | | | | | | 287.1 | | | | | | 239.5 | | |
|
Undeveloped
|
| | | | 11,865.0 | | | | | | 9,714.8 | | | | | | 11,454.4 | | | | | | 9,398.9 | | | | | | 1,878.6 | | | | | | 1,553.7 | | |
|
TOTAL PROVED
|
| | | | 25,402.3 | | | | | | 20,936.5 | | | | | | 45,078.8 | | | | | | 37,272.1 | | | | | | 8,525.1 | | | | | | 7,105.6 | | |
|
PROBABLE
|
| | | | 8,658.9 | | | | | | 7,122.3 | | | | | | 15,557.6 | | | | | | 12,860.9 | | | | | | 3,174.3 | | | | | | 2,642.1 | | |
|
TOTAL PROVED PLUS PROBABLE
|
| | | | 34,061.2 | | | | | | 28,058.8 | | | | | | 60,636.3 | | | | | | 50,133.0 | | | | | | 11,699.4 | | | | | | 9,747.7 | | |
| | | | | | | | | | | | | | | |
BEFORE INCOME TAXES DISCOUNTED AT (%/year)
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unit Value Before
Income Tax Discounted at 10% per year |
| |||
|
RESERVES CATEGORY
|
| |
0%
(US$000s) |
| |
5%
(US$000s) |
| |
10%
(US$000s) |
| |
15%
(US$000s) |
| |
20%
(US$000s) |
| |
US$/Boe(1)
|
| ||||||||||||||||||
| PROVED: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Developed Producing
|
| | | | 691,854.1 | | | | | | 468,111.5 | | | | | | 354,867.2 | | | | | | 288,798.9 | | | | | | 245,983.9 | | | | | | 17.41 | | |
|
Developed Non-Producing
|
| | | | 39,463.1 | | | | | | 28,227.3 | | | | | | 22,543.8 | | | | | | 19,187.9 | | | | | | 16,971.1 | | | | | | 21.86 | | |
|
Undeveloped
|
| | | | 507,008.3 | | | | | | 325,019.1 | | | | | | 231,028.7 | | | | | | 174,953.0 | | | | | | 137,991.9 | | | | | | 18.00 | | |
|
TOTAL PROVED
|
| | | | 1,238,325.5 | | | | | | 821,357.9 | | | | | | 608,439.7 | | | | | | 482,939.7 | | | | | | 400,946.9 | | | | | | 17.76 | | |
|
PROBABLE
|
| | | | 492,226.3 | | | | | | 291,139.5 | | | | | | 199,267.6 | | | | | | 149,041.6 | | | | | | 117,968.1 | | | | | | 16.73 | | |
|
TOTAL PROVED PLUS PROBABLE
|
| | | | 1,730,551.7 | | | | | | 1,112,497.4 | | | | | | 807,707.3 | | | | | | 631,981.4 | | | | | | 518,915.1 | | | | | | 17.50 | | |
| | | |
AFTER INCOME TAXES DISCOUNTED AT (%/year)
|
| |||||||||||||||||||||||||||
|
RESERVES CATEGORY
|
| |
0%
(US$000s) |
| |
5%
(US$000s) |
| |
10%
(US$000s) |
| |
15%
(US$000s) |
| |
20% (US$000s)
|
| |||||||||||||||
| PROVED: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Developed Producing
|
| | | | 559,510.7 | | | | | | 382,905.9 | | | | | | 292,995.8 | | | | | | 240,209.5 | | | | | | 205,772.0 | | |
|
Developed Non-Producing
|
| | | | 29,760.3 | | | | | | 21,294.2 | | | | | | 16,989.1 | | | | | | 14,436.5 | | | | | | 12,743.1 | | |
|
Undeveloped
|
| | | | 382,604.0 | | | | | | 245,886.1 | | | | | | 175,357.6 | | | | | | 133,393.6 | | | | | | 105,827.8 | | |
|
TOTAL PROVED
|
| | | | 971,875.0 | | | | | | 650,086.3 | | | | | | 485,342.5 | | | | | | 388,039.6 | | | | | | 324,343.0 | | |
|
PROBABLE
|
| | | | 371,426.8 | | | | | | 219,064.8 | | | | | | 149,393.7 | | | | | | 111,307.9 | | | | | | 87,758.4 | | |
|
TOTAL PROVED PLUS PROBABLE
|
| | | | 1,343,301.8 | | | | | | 869,151.0 | | | | | | 634,736.2 | | | | | | 499,347.5 | | | | | | 412,101.4 | | |
|
RESERVES
CATEGORY |
| |
REVENUE(1)
(US$000s) |
| |
ROYALTIES(2)
(US$000s) |
| |
OPERATING
COSTS (US$000s) |
| |
DEVELOPMENT
COSTS (US$000s) |
| |
ABANDONMENT
AND RECLAMATION COSTS(3) (US$000s) |
| |
FUTURE
NET REVENUE BEFORE INCOME TAXES(4) (US$000s) |
| |
INCOME
TAXES (US$000s) |
| |
FUTURE
NET REVENUE AFTER INCOME TAXES(4) (US$000s) |
| ||||||||||||||||||||||||
|
TOTAL PROVED
|
| | | | 2,414,000.3 | | | | | | 610,426.3 | | | | | | 397,497.7 | | | | | | 152,958.9 | | | | | | 14,791.9 | | | | | | 1,238,325.5 | | | | | | 266,450.5 | | | | | | 971,875.0 | | |
|
TOTAL PROVED PLUS
PROVABLE |
| | | | 3,285,419.7 | | | | | | 831,187.7 | | | | | | 498,567.2 | | | | | | 207,670.3 | | | | | | 17,442.8 | | | | | | 1,730,551.7 | | | | | | 387,249.9 | | | | | | 1,343,301.8 | | |
|
RESERVES CATEGORY
|
| |
PRODUCT TYPE
|
| |
FUTURE NET REVENUE
BEFORE INCOME TAXES (discounted at 10%/year) (US$000s) |
| |
UNIT VALUE
BEFORE INCOME TAXES (discounted at 10%/year)(2) (US$/boe) |
| ||||||
|
Proved
|
| | Tight Oil(1) | | | | | 608,439.7 | | | | | | 17.76 | | |
| | | |
Total
|
| | | | 608,439.7 | | | | | | | | |
|
Proved plus Probable
|
| | Tight Oil(1) | | | | | 807,707.3 | | | | | | 17.50 | | |
| | | |
Total
|
| | | | 807,707.3 | | | | | | | | |
|
NATURAL GAS
US HENRY HUB PRICE (US$/MMbtu) |
| |
OIL
WTI CRUDE OIL (US$/Bbl) |
| |
NGL
(US$/Bbl)(3) |
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
Year(2)
|
| |
McDaniel &
Associates Consultants Ltd. |
| |
GLJ
Petroleum Consultants |
| |
Sproule
Worldwide Petroleum Consultants |
| |
NSAI
Average |
| |
McDaniel &
Associates Consultants Ltd. |
| |
GLJ
Petroleum Consultants |
| |
Sproule
Worldwide Petroleum Consultants |
| |
NSAI
Average |
| |
NSAI
|
| |||||||||||||||||||||||||||
| Forecast | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2024
|
| | | | 2.75 | | | | | | 2.75 | | | | | | 2.75 | | | | | | 2.75 | | | | | | 72.50 | | | | | | 72.50 | | | | | | 76.00 | | | | | | 73.67 | | | | | | 17.68 | | |
|
2025
|
| | | | 3.32 | | | | | | 3.85 | | | | | | 3.75 | | | | | | 3.64 | | | | | | 73.95 | | | | | | 75.00 | | | | | | 76.00 | | | | | | 74.98 | | | | | | 18.00 | | |
|
2026
|
| | | | 3.90 | | | | | | 4.16 | | | | | | 4.00 | | | | | | 4.02 | | | | | | 75.43 | | | | | | 76.99 | | | | | | 76.00 | | | | | | 76.14 | | | | | | 18.27 | | |
|
2027
|
| | | | 3.98 | | | | | | 4.25 | | | | | | 4.08 | | | | | | 4.10 | | | | | | 76.94 | | | | | | 78.53 | | | | | | 77.52 | | | | | | 77.66 | | | | | | 18.64 | | |
|
2028
|
| | | | 4.06 | | | | | | 4.33 | | | | | | 4.16 | | | | | | 4.18 | | | | | | 78.48 | | | | | | 80.10 | | | | | | 79.07 | | | | | | 79.22 | | | | | | 19.01 | | |
|
2029
|
| | | | 4.14 | | | | | | 4.42 | | | | | | 4.24 | | | | | | 4.27 | | | | | | 80.05 | | | | | | 81.70 | | | | | | 80.65 | | | | | | 80.80 | | | | | | 19.39 | | |
|
2030
|
| | | | 4.22 | | | | | | 4.50 | | | | | | 4.33 | | | | | | 4.35 | | | | | | 81.65 | | | | | | 83.34 | | | | | | 82.26 | | | | | | 82.42 | | | | | | 19.78 | | |
|
2031
|
| | | | 4.31 | | | | | | 4.60 | | | | | | 4.42 | | | | | | 4.44 | | | | | | 83.28 | | | | | | 85.00 | | | | | | 83.91 | | | | | | 84.06 | | | | | | 20.18 | | |
|
2032
|
| | | | 4.39 | | | | | | 4.69 | | | | | | 4.50 | | | | | | 4.53 | | | | | | 84.95 | | | | | | 86.70 | | | | | | 85.59 | | | | | | 85.74 | | | | | | 20.58 | | |
|
2033
|
| | | | 4.48 | | | | | | 4.78 | | | | | | 4.59 | | | | | | 4.62 | | | | | | 86.64 | | | | | | 88.44 | | | | | | 87.30 | | | | | | 87.46 | | | | | | 20.99 | | |
|
2034
|
| | | | 4.57 | | | | | | 4.88 | | | | | | 4.69 | | | | | | 4.71 | | | | | | 88.38 | | | | | | 90.21 | | | | | | 89.05 | | | | | | 89.21 | | | | | | 21.41 | | |
|
Thereafter
|
| |
2.0%/year
|
| |
2.0%/year
|
| |
2.0%/year
|
| |
2.0%/year
|
| |
2.0%/year
|
| |
2.0%/year
|
| |
2.0%/year
|
| |
2.0%/year
|
| |
2.0%/year
|
| |||||||||||||||||||||||||||
| | | |
TIGHT OIL
|
| |
SHALE GAS
|
| |
NATURAL GAS LIQUIDS
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Gross
Proved (Mbbls) |
| |
Gross
Probable (Mbbls) |
| |
Gross
Proved Plus Probable (Mbbls) |
| |
Gross
Proved (MMcf) |
| |
Gross
Probable (MMcf) |
| |
Gross
Proved Plus Probable (MMcf) |
| |
Gross
Proved (Mbbls) |
| |
Gross
Probable (Mbbls) |
| |
Gross
Proved Plus Probable (Mbbls) |
| |||||||||||||||||||||||||||
|
December 31, 2022
|
| | | | 34,796 | | | | | | 12,328 | | | | | | 47,124 | | | | | | 54,913 | | | | | | 20,618 | | | | | | 75,531 | | | | | | 9,920 | | | | | | 3,883 | | | | | | 13,802 | | |
|
Discoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Extensions and Improved
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Recovery
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Technical Revisions(1)
|
| | | | 1,696 | | | | | | (323) | | | | | | 1,373 | | | | | | 9,571 | | | | | | 336 | | | | | | 9,907 | | | | | | 1,546 | | | | | | 40 | | | | | | 1,586 | | |
| Acquisitions(2) | | | | | 366 | | | | | | 99 | | | | | | 465 | | | | | | 725 | | | | | | 198 | | | | | | 924 | | | | | | 194 | | | | | | 53 | | | | | | 248 | | |
| Dispositions(3) | | | | | (9,169) | | | | | | (3,443) | | | | | | (12,612) | | | | | | (15,622) | | | | | | (5,593) | | | | | | (21,216) | | | | | | (2,223) | | | | | | (800) | | | | | | (3,023) | | |
|
Economic Factors
|
| | | | (34) | | | | | | (3) | | | | | | (36) | | | | | | (63) | | | | | | (1) | | | | | | (64) | | | | | | (12) | | | | | | (1) | | | | | | (14) | | |
|
Production
|
| | | | (2,253) | | | | | | — | | | | | | (2,253) | | | | | | (4,446) | | | | | | — | | | | | | (4,446) | | | | | | (900) | | | | | | — | | | | | | (900) | | |
|
December 31, 2023
|
| | | | 25,402 | | | | | | 8,659 | | | | | | 34,061 | | | | | | 45,079 | | | | | | 15,558 | | | | | | 60,636 | | | | | | 8,525 | | | | | | 3,174 | | | | | | 11,699 | | |
| | | |
Tight Oil
(Mbbls) |
| |
Shale Gas
(MMcf) |
| |
Natural Gas Liquids
(Mbbls) |
| |||||||||||||||||||||||||||
|
Year
|
| |
First
Attributed |
| |
Cumulative
at Year End |
| |
First
Attributed |
| |
Cumulative
at Year End |
| |
First
Attributed |
| |
Cumulative
at Year End |
| ||||||||||||||||||
|
2021
|
| | | | 46.5 | | | | | | 17,518.0 | | | | | | 39.8 | | | | | | 15,736.2 | | | | | | — | | | | | | 2,935.2 | | |
|
2022
|
| | | | 56.4 | | | | | | 16,736.9 | | | | | | 36.69 | | | | | | 15,897.7 | | | | | | 0.43 | | | | | | 2,647.7 | | |
|
2023
|
| | | | 1,757.0 | | | | | | 11,865.0 | | | | | | 1,849.2 | | | | | | 11,454.4 | | | | | | 403.5 | | | | | | 1,878.6 | | |
| | | |
Tight Oil
(Mbbls) |
| |
Shale Gas
(MMcf) |
| |
Natural Gas Liquids
(Mbbls) |
| |||||||||||||||||||||||||||
|
Year
|
| |
First
Attributed |
| |
Cumulative
at Year End |
| |
First
Attributed |
| |
Cumulative
at Year End |
| |
First
Attributed |
| |
Cumulative
at Year End |
| ||||||||||||||||||
|
2021
|
| | | | 2.7 | | | | | | 5,896.9 | | | | | | 2.1 | | | | | | 5,831.8 | | | | | | — | | | | | | 963.5 | | |
|
2022
|
| | | | 1,468.8 | | | | | | 7,321.4 | | | | | | 2,846.9 | | | | | | 9,102.1 | | | | | | 853.0 | | | | | | 1,791.5 | | |
|
2023
|
| | | | 228.0 | | | | | | 8,658.9 | | | | | | 239.1 | | | | | | 15,557.6 | | | | | | 52.9 | | | | | | 3,174.3 | | |
| | | |
FORECAST PRICES AND COSTS
|
| |||||||||
|
Year
|
| |
Proved Reserves
(US$000s) |
| |
Proved Plus
Probable Reserves (US$000s) |
| ||||||
|
2025
|
| | | | 47,239.1 | | | | | | 54,335.1 | | |
|
2026
|
| | | | 48,248.1 | | | | | | 48,248.1 | | |
|
2027
|
| | | | 10,133.4 | | | | | | 44,152.2 | | |
|
Remaining
|
| | | | — | | | | | | — | | |
|
Total (Undiscounted)
|
| | | | 105,620.6 | | | | | | 146,735.4 | | |
| | | |
OIL WELLS
|
| |
NATURAL GAS WELLS
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
Producing
|
| |
Non-Producing
|
| |
Producing
|
| |
Non-Producing
|
| ||||||||||||||||||||||||||||||||||||
| | | |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||||||||
|
North Dakota
|
| | | | 57 | | | | | | 43.7 | | | | | | 2 | | | | | | 1.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | | 57 | | | | | | 43.7 | | | | | | 2 | | | | | | 1.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
UNDEVELOPED ACRES
|
| |
DEVELOPED ACRES
|
| |
TOTAL ACRES
|
| |||||||||||||||||||||||||||
| | | |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||
|
North Dakota
|
| | | | — | | | | | | — | | | | | | 6,786 | | | | | | 5,381 | | | | | | 6,786 | | | | | | 5,381 | | |
|
Total
|
| | | | — | | | | | | — | | | | | | 6,786 | | | | | | 5,381 | | | | | | 6,786 | | | | | | 5,381 | | |
|
Expenditure
|
| |
Year Ended December 31, 2023
(C$000s) |
| |||
|
Property acquisition costs – Unproved properties
|
| | | | — | | |
|
Property acquisition costs – Proved properties
|
| | | | 6,339 | | |
|
Disposition proceeds – Proved properties(1)
|
| | | | (123,725) | | |
|
Net corporate acquisition costs
|
| | | | — | | |
|
Exploration costs(2)
|
| | | | — | | |
|
Development costs(3)
|
| | | | 80,916 | | |
|
Other
|
| | | | — | | |
|
Total
|
| | | | (36,470) | | |
| | | |
Tight Oil
(Bbls/d) |
| |
Shale Gas
(Mcf/d) |
| |
Natural Gas Liquids
(Bbls/d) |
| |
BOE
(Boe/d) |
| ||||||||||||
| Total Proved | | | | | | | | | | | | | | | | | | | | | | | | | |
|
North Dakota
|
| | | | 7,038.7 | | | | | | 13,448.9 | | | | | | 2,595.9 | | | | | | 11,876.1 | | |
|
Total
|
| | | | 7,038.7 | | | | | | 13,448.9 | | | | | | 2,595.9 | | | | | | 11,876.1 | | |
| | | |
Tight Oil
(Bbls/d) |
| |
Shale Gas
(Mcf/d) |
| |
Natural Gas Liquids
(Bbls/d) |
| |
BOE
(Boe/d) |
| ||||||||||||
| Total Proved plus Probable | | | | | | | | | | | | | | | | | | | | | | | | | |
|
North Dakota
|
| | | | 8,094.3 | | | | | | 15,587.7 | | | | | | 3,024.3 | | | | | | 13,716.6 | | |
|
Total
|
| | | | 8,094.3 | | | | | | 15,587.7 | | | | | | 3,024.3 | | | | | | 13,716.6 | | |
| | | |
Quarter Ended 2023
|
| |||||||||||||||||||||
| | | |
March 31
|
| |
June 30
|
| |
September 30
|
| |
December 31
|
| ||||||||||||
| Average Daily Production | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tight Oil (Bbls/d)
|
| | | | 6,904 | | | | | | 6,651 | | | | | | 5,527 | | | | | | 5,630 | | |
|
Shale Gas (Mcf/d)
|
| | | | 12,719 | | | | | | 12,193 | | | | | | 11,841 | | | | | | 11,980 | | |
|
Natural Gas Liquids (Bbls/d)
|
| | | | 2,235 | | | | | | 2,842 | | | | | | 2,406 | | | | | | 2,382 | | |
|
Combined (Boe/d)
|
| | | | 11,259 | | | | | | 11,525 | | | | | | 9,907 | | | | | | 10,009 | | |
| Average Net Production Prices Received(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tight Oil ($/Bbl)
|
| | | | 104.80 | | | | | | 100.76 | | | | | | 110.73 | | | | | | 107.26 | | |
|
Shale Gas ($/Mcf)
|
| | | | 5.64 | | | | | | 1.66 | | | | | | 1.06 | | | | | | 1.51 | | |
|
Natural Gas Liquids ($/Bbl)
|
| | | | 10.70 | | | | | | 7.49 | | | | | | (1.94) | | | | | | 6.69 | | |
|
Combined (Boe/d)
|
| | | | 72.76 | | | | | | 61.75 | | | | | | 62.57 | | | | | | 63.73 | | |
| | | |
Quarter Ended 2023
|
| |||||||||||||||||||||
| | | |
March 31
|
| |
June 30
|
| |
September 30
|
| |
December 31
|
| ||||||||||||
| Royalties Paid | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tight Oil ($/Bbl)
|
| | | | 18.19 | | | | | | 16.46 | | | | | | 17.07 | | | | | | 16.84 | | |
|
Shale Gas ($/Mcf)
|
| | | | 1.17 | | | | | | 0.39 | | | | | | 0.32 | | | | | | 0.27 | | |
|
Natural Gas Liquids ($/Bbl)
|
| | | | 2.41 | | | | | | 1.87 | | | | | | 0.75 | | | | | | 1.92 | | |
|
Combined (Boe/d)
|
| | | | 12.96 | | | | | | 10.38 | | | | | | 10.09 | | | | | | 10.25 | | |
| Production Taxes & Transport(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tight Oil ($/bbl)
|
| | | | 11.92 | | | | | | 10.72 | | | | | | 10.66 | | | | | | 10.66 | | |
|
Shale Gas ($/Mcf)
|
| | | | 0.14 | | | | | | 0.16 | | | | | | 0.21 | | | | | | 0.22 | | |
|
Natural Gas Liquids ($/bbl)
|
| | | | 0.25 | | | | | | 0.23 | | | | | | 0.19 | | | | | | 0.23 | | |
|
Combined (Boe/d)
|
| | | | 7.51 | | | | | | 6.42 | | | | | | 6.24 | | | | | | 6.32 | | |
| Production Costs(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tight Oil ($/Bbl)
|
| | | | 13.66 | | | | | | 15.68 | | | | | | 15.03 | | | | | | 14.92 | | |
|
Shale Gas ($/Mcf)
|
| | | | 0.74 | | | | | | 0.27 | | | | | | 0.14 | | | | | | 0.21 | | |
|
Natural Gas Liquids ($/Bbl)
|
| | | | 1.39 | | | | | | 1.17 | | | | | | (0.26) | | | | | | 0.93 | | |
|
Combined (Boe/d)
|
| | | | 9.48 | | | | | | 9.61 | | | | | | 8.49 | | | | | | 8.86 | | |
| Netback Received(3) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tight Oil ($/Bbl)
|
| | | | 61.03 | | | | | | 57.90 | | | | | | 67.97 | | | | | | 64.84 | | |
|
Shale Gas ($/Mcf)
|
| | | | 3.59 | | | | | | 0.84 | | | | | | 0.38 | | | | | | 0.81 | | |
|
Natural Gas Liquids ($/Bbl)
|
| | | | 6.66 | | | | | | 4.22 | | | | | | (2.61) | | | | | | 3.61 | | |
|
Combined (Boe/d)
|
| | | | 42.81 | | | | | | 35.34 | | | | | | 37.75 | | | | | | 38.30 | | |
| | |||||||||||||||||||||||||
| | | |
Year ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
|
Tight oil (Bbl per day)
|
| | |
|
6,172
|
| | | | | 6,564 | | | | | | 6,930 | | |
|
Shale gas (Mcf per day)
|
| | |
|
12,180
|
| | | | | 12,207 | | | | | | 11,226 | | |
|
Natural gas liquids (Bbl per day)
|
| | |
|
2,466
|
| | | | | 2,275 | | | | | | 1,747 | | |
|
Total (Boe per day)
|
| | |
|
10,668
|
| | | | | 10,874 | | | | | | 10,548 | | |
|
Liquids percentage of total
|
| | |
|
81%
|
| | | | | 81% | | | | | | 82.3 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| Average Benchmark Prices (US$): | | | | | | | | | | | | | | | | | | | |
|
Crude oil – WTI (per Bbl)
|
| | |
$
|
77.62
|
| | | | $ | 94.23 | | | | | $ | 67.96 | | |
|
Natural gas – HH spot (per Mcf)(1)
|
| | |
$
|
2.84
|
| | | | $ | 6.37 | | | | | $ | 3.91 | | |
| Average Differential (US$): | | | | | | | | | | | | | | | | | | | |
|
Crude oil – (per Bbl)
|
| | |
$
|
0.64
|
| | | | $ | 1.09 | | | | | $ | (1.63) | | |
|
Natural gas – (per Mcf)(1)
|
| | |
$
|
(0.99)
|
| | | | $ | (1.81) | | | | | $ | (2.20) | | |
| Average Realized Prices (US$): | | | | | | | | | | | | | | | | | | | |
|
Tight oil (per Bbl)
|
| | |
$
|
78.26
|
| | | | $ | 95.32 | | | | | $ | 66.33 | | |
|
Shale gas (per Mcf)
|
| | |
$
|
1.85
|
| | | | $ | 4.56 | | | | | $ | 1.71 | | |
|
Natural gas liquids (per Bbl)
|
| | |
$
|
4.22
|
| | | | $ | 17.37 | | | | | $ | 12.76 | | |
| Average Realized Prices (C$): | | | | | | | | | | | | | | | | | | | |
|
Tight oil (per Bbl)
|
| | |
$
|
105.63
|
| | | | $ | 124.12 | | | | | $ | 83.16 | | |
|
Shale gas (per Mcf)
|
| | |
$
|
2.50
|
| | | | $ | 5.93 | | | | | $ | 2.15 | | |
|
Natural gas liquids (per Bbl)
|
| | |
$
|
5.70
|
| | | | $ | 22.61 | | | | | $ | 16.00 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
(C$ thousands, except where noted)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
|
Tight oil
|
| | |
|
C$ 237,962
|
| | | | | C$ 297,373 | | | | | | C$ 210,337 | | |
|
Shale gas
|
| | |
|
11,111
|
| | | | | 26,432 | | | | | | 8,799 | | |
|
Natural gas liquids
|
| | |
|
5,128
|
| | | | | 18,777 | | | | | | 10,204 | | |
|
Petroleum and natural gas revenues
|
| | |
|
C$ 254,201
|
| | | | | C$ 342,582 | | | | | | C$ 229,340 | | |
|
Less: royalties
|
| | |
|
(42,658)
|
| | | | | (63,358) | | | | | | (42,699) | | |
|
Petroleum and natural gas revenues, net
|
| | |
|
C$ 211,543
|
| | | | | C$ 279,224 | | | | | | C$ 186,641 | | |
|
Royalties as a percentage of revenues
|
| | |
|
17%
|
| | | | | 18% | | | | | | 19% | | |
| Per Boe amounts: | | | | | | | | | | | | | | | | | | | |
|
Petroleum and natural gas revenues
|
| | |
|
C$ 65.28
|
| | | | | C$ 86.32 | | | | | | C$ 59.57 | | |
|
Less: royalties
|
| | |
|
(10.96)
|
| | | | | (15.96) | | | | | | (11.09) | | |
|
Petroleum and natural gas revenues, net
|
| | |
|
C$ 54.32
|
| | | | | C$ 70.36 | | | | | | C$ 48.48 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
(C$ thousands, unless otherwise noted)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
|
Realized loss on financial derivatives
|
| | |
|
—
|
| | | | | C$(45,966) | | | | | | C$(52,694) | | |
|
Realized loss on financial derivatives per Boe
|
| | |
|
—
|
| | | | | C$ (11.58) | | | | | | C$ (13.69) | | |
|
Unrealized gain on financial derivatives
|
| | |
|
—
|
| | | | | C$ 16,318 | | | | | | C$ (5,216) | | |
|
Unrealized gain on financial derivatives per Boe
|
| | |
|
—
|
| | | | | C$ 4.11 | | | | | | C$ (1.35) | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
(C$ thousands, unless otherwise noted)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
|
Operating expenses
|
| | |
|
C$35,594
|
| | | | | C$34,695 | | | | | | C$45,554 | | |
|
Operating expenses per Boe
|
| | |
|
C$ 9.14
|
| | | | | C$ 8.74 | | | | | | C$ 11.83 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
(C$ thousands, unless otherwise noted)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
|
Production taxes
|
| | |
|
C$19,463
|
| | | | | C$27,715 | | | | | | C$16,992 | | |
|
Production taxes per Boe
|
| | |
|
C$ 5.00
|
| | | | | C$ 6.98 | | | | | | C$ 4.41 | | |
|
Production taxes – % of petroleum and natural gas revenues,
net |
| | |
|
9%
|
| | | | | 10% | | | | | | 9.% | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
(C$ thousands, unless otherwise noted)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
|
Transportation expenses
|
| | |
|
C$6,382
|
| | | | | C$7,282 | | | | | | C$7,361 | | |
|
Transportation expenses per Boe
|
| | |
|
C$ 1.64
|
| | | | | C$ 1.83 | | | | | | C$ 1.91 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
(C$ per Boe, unless otherwise noted)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
|
Petroleum and natural gas revenues
|
| | |
|
C$ 65.28
|
| | | | | C$ 86.32 | | | | | | C$ 59.57 | | |
|
Royalties
|
| | |
|
(10.96)
|
| | | | | (15.96) | | | | | | (11.09) | | |
|
Operating expenses
|
| | |
|
(9.14)
|
| | | | | (8.74) | | | | | | (7.42) | | |
|
Production taxes
|
| | |
|
(5.00)
|
| | | | | (6.98) | | | | | | (4.41) | | |
|
Transportation expenses
|
| | |
|
(1.64)
|
| | | | | (1.83) | | | | | | (1.91) | | |
|
Operating netback prior to hedging(1)
|
| | |
|
C$ 38.54
|
| | | | | C$ 52.81 | | | | | | C$ 34.74 | | |
|
Realized loss on financial derivatives
|
| | |
|
—
|
| | | | | (11.58) | | | | | | (13.69) | | |
|
Operating netback(1)
|
| | |
|
C$ 38.54
|
| | | | | C$ 41.23 | | | | | | C$ 21.05 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
(C$ thousands, unless otherwise noted)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
|
General and administrative expenses
|
| | |
|
C$10,549
|
| | | | | C$10,311 | | | | | | C$6,623 | | |
|
Capitalized general and administrative expenses
|
| | |
|
(3,166)
|
| | | | | (3,057) | | | | | | (1,172) | | |
|
Net general and administrative expenses
|
| | |
|
C$ 7,383
|
| | | | | C$ 7,254 | | | | | | C$ 5,451 | | |
|
Net general and administrative expenses per Boe
|
| | |
|
C$ 1.90
|
| | | | | C$ 1.83 | | | | | | C$ 1.42 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
(C$ thousands, unless otherwise noted)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
|
Transaction related costs
|
| | |
|
C$2,454
|
| | | | | C$2,100 | | | | | | — | | |
|
Transaction related costs per Boe
|
| | |
|
C$ 0.63
|
| | | | | C$ 0.53 | | | | | | — | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
(C$ thousands, unless otherwise noted)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
|
Depletion and depreciation expenses
|
| | |
|
C$51,886
|
| | | | | C$48,757 | | | | | | C$46,207 | | |
|
Depletion and depreciation expenses per Boe(1)
|
| | |
|
C$ 13.33
|
| | | | | C$ 12.29 | | | | | | C$ 12.00 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
(C$ thousands)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
|
Senior credit facility interest and amortized financing costs
|
| | |
|
C$ 4,383
|
| | | | | C$7,081 | | | | | | C$10,838 | | |
|
Interest income
|
| | |
|
(2,184)
|
| | | | | — | | | | | | — | | |
|
Decommissioning obligations accretion
|
| | |
|
169
|
| | | | | 174 | | | | | | 208 | | |
|
Lease interest
|
| | |
|
60
|
| | | | | 73 | | | | | | 92 | | |
|
Total finance expenses (income), net
|
| | |
|
C$ 2,428
|
| | | | | C$7,328 | | | | | | C$11,821 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
($ thousands)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
|
Gross share-based compensation expenses
|
| | |
|
C$ 9,510
|
| | | | | C$ 6,434 | | | | | | C$1,096 | | |
|
Capitalized share-based compensation expenses
|
| | |
|
(3,335)
|
| | | | | (2,256) | | | | | | (179) | | |
|
Net share-based compensation expenses
|
| | |
|
C$ 6,175
|
| | | | | C$ 4,178 | | | | | | C$ 917 | | |
|
Net share-based compensation expenses per Boe
|
| | |
|
C$ 1.59
|
| | | | | C$ 1.05 | | | | | | C$ 0.24 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| Foreign currency translation rates – C$/US$ | | | | | | | | | | | | | | | | | | | |
|
Average period exchange rate
|
| | |
|
C$1.3497
|
| | | | | C$1.3021 | | | | | | C$1.2537 | | |
|
Ending period exchange rate
|
| | |
|
C$1.3226
|
| | | | | C$1.3544 | | | | | | C$1.2637 | | |
| | | |
Nine months
ended September 30, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Tight oil (Bbl per day)
|
| | |
|
4,689
|
| | | | | 6,355 | | |
|
Shale gas (Mcf per day)
|
| | |
|
13,540
|
| | | | | 12,248 | | |
|
Natural gas liquids (Bbl per day)
|
| | |
|
2,567
|
| | | | | 2,495 | | |
|
Total (Boe per day)
|
| | |
|
9,513
|
| | | | | 10,891 | | |
|
Liquids percentage of total
|
| | |
|
76%
|
| | | | | 81% | | |
| | | |
Nine months
ended September 30, |
| |||||||||
| | | |
2024
|
| |
2024
|
| ||||||
| Average Benchmark Prices (US$): | | | | | | | | | | | | | |
|
Crude oil – WTI (per Bbl)
|
| | |
$
|
77.56
|
| | | | $ | 77.38 | | |
|
Natural gas – HH spot (per Mcf)(1)
|
| | |
$
|
2.16
|
| | | | $ | 2.52 | | |
| Average Differential (US$): | | | | | | | | | | | | | |
|
Crude oil – (per Bbl)
|
| | |
$
|
(2.36)
|
| | | | $ | 0.75 | | |
|
Natural gas – (per Mcf)(1)
|
| | |
$
|
(1.82)
|
| | | | $ | (0.42) | | |
| Average Realized Prices (US$): | | | | | | | | | | | | | |
|
Tight oil (per Bbl)
|
| | |
$
|
75.20
|
| | | | $ | 78.13 | | |
|
Shale gas (per Mcf)
|
| | |
$
|
0.34
|
| | | | $ | 2.10 | | |
|
Natural gas liquids (per Bbl)
|
| | |
$
|
2.83
|
| | | | $ | 4.00 | | |
| Average Realized Prices (C$): | | | | | | | | | | | | | |
|
Tight oil (per Bbl)
|
| | |
$
|
102.30
|
| | | | $ | 105.14 | | |
|
Shale gas (per Mcf)
|
| | |
$
|
0.46
|
| | | | $ | 2.83 | | |
|
Natural gas liquids (per Bbl)
|
| | |
$
|
3.84
|
| | | | $ | 5.38 | | |
| | | |
Nine months
ended September 30, |
| |||||||||
|
(C$ thousands, except where noted)
|
| |
2024
|
| |
2023
|
| ||||||
|
Tight oil
|
| | |
$
|
131,440
|
| | | | $ | 182,408 | | |
|
Shale gas
|
| | |
|
1,704
|
| | | | | 9,451 | | |
|
Natural gas liquids
|
| | |
|
2,704
|
| | | | | 3,662 | | |
|
Petroleum and natural gas revenues
|
| | |
$
|
135,848
|
| | | | $ | 195,521 | | |
|
Less: royalties
|
| | |
|
(22,159)
|
| | | | | (33,219) | | |
|
Petroleum and natural gas revenues, net
|
| | |
$
|
113,689
|
| | | | $ | 162,302 | | |
|
Royalties as a percentage of revenues
|
| | |
|
16%
|
| | | | | 17% | | |
| Per Boe amounts: | | | | | | | | | | | | | |
|
Petroleum and natural gas revenues
|
| | |
$
|
52.12
|
| | | | $ | 65.76 | | |
|
Less: royalties
|
| | |
|
(8.50)
|
| | | | | (11.17) | | |
|
Petroleum and natural gas revenues, net
|
| | |
$
|
43.62
|
| | | | $ | 54.59 | | |
| | | |
Nine months
ended September 30, |
| |||||||||
|
(C$ thousands, unless otherwise noted)
|
| |
2024
|
| |
2023
|
| ||||||
|
Operating expenses
|
| | |
|
C$21,398
|
| | | | | C$27,431 | | |
|
Operating expenses per Boe
|
| | |
|
C$ 8.21
|
| | | | | C$ 9.23 | | |
| | | |
Nine months
ended September 30, |
| |||||||||
|
(C$ thousands, unless otherwise noted)
|
| |
2024
|
| |
2023
|
| ||||||
|
Production taxes
|
| | |
|
C$10,331
|
| | | | | C$15,073 | | |
|
Production taxes per Boe
|
| | |
|
C$ 3.96
|
| | | | | C$ 5.07 | | |
|
Production taxes – % of petroleum and natural gas revenues, net
|
| | |
|
9%
|
| | | | | 9% | | |
| | | |
Nine months
ended September 30, |
| |||||||||
|
(C$ thousands, unless otherwise noted)
|
| |
2024
|
| |
2023
|
| ||||||
|
Transportation expenses
|
| | |
|
C$4,098
|
| | | | | C$4,956 | | |
|
Transportation expenses per Boe
|
| | |
|
C$ 1.57
|
| | | | | C$ 1.67 | | |
| | | |
Nine months
ended September 30, |
| |||||||||
|
(C$ per Boe, unless otherwise noted)
|
| |
2024
|
| |
2023
|
| ||||||
|
Petroleum and natural gas revenues
|
| | |
|
C$52.12
|
| | | | | C$ 65.76 | | |
|
Royalties
|
| | |
|
(8.50)
|
| | | | | (11.17) | | |
|
Operating expenses
|
| | |
|
(8.21)
|
| | | | | (9.23) | | |
|
Production taxes
|
| | |
|
(3.96)
|
| | | | | (5.07) | | |
|
Transportation expenses
|
| | |
|
(1.57)
|
| | | | | (1.67) | | |
|
Operating netback(1)
|
| | |
|
C$29.88
|
| | | | | C$ 38.62 | | |
| | | |
Nine months
ended September 30, |
| |||||||||
|
(C$ thousands, unless otherwise noted)
|
| |
2024
|
| |
2023
|
| ||||||
|
General and administrative expenses
|
| | |
|
C$ 6,386
|
| | | | | C$ 7,991 | | |
|
Capitalized general and administrative expenses
|
| | |
|
(1,562)
|
| | | | | (2,318) | | |
|
Net general and administrative expenses
|
| | |
|
C$ 4,824
|
| | | | | C$ 5,673 | | |
|
Net general and administrative expenses per Boe
|
| | |
|
C$ 1.85
|
| | | | | C$ 1.91 | | |
| | | |
Nine months
ended September 30, |
| |||||||||
|
(C$ thousands, unless otherwise noted)
|
| |
2024
|
| |
2023
|
| ||||||
|
Transaction related costs
|
| | |
|
—
|
| | | | | C$2,454 | | |
|
Transaction related costs per Boe
|
| | |
|
—
|
| | | | | C$ 0.83 | | |
| | | |
Nine months
ended September 30, |
| |||||||||
|
(C$ thousands, unless otherwise noted)
|
| |
2024
|
| |
2023
|
| ||||||
|
Depletion and depreciation expenses
|
| | |
|
C$37,740
|
| | | | | C$39,327 | | |
|
Depletion and depreciation expenses per Boe(1)
|
| | |
|
C$ 14.48
|
| | | | | C$ 13.23 | | |
| | | |
Nine months
ended September 30, |
| |||||||||
|
(C$ thousands)
|
| |
2024
|
| |
2023
|
| ||||||
|
Senior credit facility interest and amortized financing costs
|
| | |
|
C$ 1,860
|
| | | | | C$ 3,711 | | |
|
Interest income
|
| | |
|
(3,737)
|
| | | | | (1,071) | | |
|
Decommissioning obligations accretion
|
| | |
|
126
|
| | | | | 130 | | |
|
Lease interest
|
| | |
|
55
|
| | | | | 43 | | |
|
Total finance expenses (income), net
|
| | |
|
C$(1,696)
|
| | | | | C$ 2,813 | | |
| | | |
Nine months
ended September 30, |
| |||||||||
|
($ thousands, unless otherwise noted)
|
| |
2024
|
| |
2023
|
| ||||||
|
Gross share-based compensation expenses
|
| | |
|
C$ 5,509
|
| | | | | C$ 8,206 | | |
|
Capitalized share-based compensation expenses
|
| | |
|
(1,931)
|
| | | | | (2,878) | | |
|
Net share-based compensation expenses
|
| | |
|
C$ 3,578
|
| | | | | C$ 5,328 | | |
|
Net share-based compensation expenses per Boe
|
| | |
|
C$ 1.37
|
| | | | | C$ 1.79 | | |
| | | |
Nine months
ended September 30, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Foreign currency translation rates – C$/US$ | | | | | | | | | | | | | |
|
Average period exchange rate
|
| | |
|
C$1.3604
|
| | | | | C$1.3457 | | |
|
Ending period exchange rate
|
| | |
|
C$1.3499
|
| | | | | C$1.3520 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
(C$ thousands)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
|
Additions to property, plant and equipment
|
| | |
|
C$84,082
|
| | | | | C$62,981 | | | | | | C$63,028 | | |
|
Capitalized general and administrative expenses
|
| | |
|
(3,166)
|
| | | | | (3,057) | | | | | | (1,172) | | |
|
Exploration and development expenditures
|
| | |
|
C$80,916
|
| | | | | C$59,924 | | | | | | C$61,856 | | |
| | | |
Nine months
ended September 30, |
| |||||||||
|
(C$ thousands)
|
| |
2024
|
| |
2023
|
| ||||||
|
Additions to property, plant and equipment
|
| | |
|
C$88,981
|
| | | | | C$79,503 | | |
|
Capitalized general and administrative expenses
|
| | |
|
(1,562)
|
| | | | | (2,318) | | |
|
Exploration and development expenditures
|
| | |
|
C$87,419
|
| | | | | C$77,185 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
(C$ thousands)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
|
Petroleum and natural gas revenues
|
| | |
|
C$254,201
|
| | | | | C$342,582 | | | | | | C$229,340 | | |
|
Royalties
|
| | |
|
(42,658)
|
| | | | | (63,358) | | | | | | (42,699) | | |
|
Operating expenses
|
| | |
|
(35,594)
|
| | | | | (34,695) | | | | | | (28,562) | | |
|
Production taxes
|
| | |
|
(19,463)
|
| | | | | (27,715) | | | | | | (16,992) | | |
|
Transportation expenses
|
| | |
|
(6,382)
|
| | | | | (7,282) | | | | | | (7,361) | | |
|
Operating netback prior to hedging
|
| | |
|
C$150,104
|
| | | | | C$209,532 | | | | | | C$133,726 | | |
|
Realized loss on financial derivatives
|
| | |
|
—
|
| | | | | (45,966) | | | | | | (52,694) | | |
|
Operating netback
|
| | |
|
C$150,104
|
| | | | | C$163,566 | | | | | | C$ 81,032 | | |
| | | |
Nine months
ended September 30, |
| |||||||||
|
(C$ thousands)
|
| |
2024
|
| |
2023
|
| ||||||
|
Petroleum and natural gas revenues
|
| | |
|
C$135,848
|
| | | | | C$195,521 | | |
|
Royalties
|
| | |
|
(22,159)
|
| | | | | (33,219) | | |
|
Operating expenses
|
| | |
|
(21,398)
|
| | | | | (27,431) | | |
|
Production taxes
|
| | |
|
(10,331)
|
| | | | | (15,073) | | |
|
Transportation expenses
|
| | |
|
(4,098)
|
| | | | | (4,956) | | |
|
Operating netback
|
| | |
|
C$ 77,862
|
| | | | | C$114,842 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
(C$ thousands)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
|
Drilling, completions and optimizations
|
| | |
|
C$ 72,564
|
| | | | | C$57,004 | | | | | | C$54,951 | | |
|
Equipment and facilities
|
| | |
|
5,882
|
| | | | | 2,397 | | | | | | C$ 6,757 | | |
|
Land retention costs
|
| | |
|
2,425
|
| | | | | 311 | | | | | | C$ 114 | | |
|
Administrative assets
|
| | |
|
45
|
| | | | | 212 | | | | | | 34 | | |
|
Exploration and development expenditures(1)
|
| | |
|
C$ 80,916
|
| | | | | C$59,924 | | | | | | C$61,856 | | |
|
Capitalized G&A
|
| | |
|
3,166
|
| | | | | 3,057 | | | | | | 1,172 | | |
|
Additions to property, plant and equipment
|
| | |
|
C$ 84,082
|
| | | | | C$62,981 | | | | | | — | | |
|
Proceeds from property disposition
|
| | |
|
(123,725)
|
| | | | | — | | | | | | — | | |
|
Acquisitions
|
| | |
|
6,339
|
| | | | | 8,858 | | | | | | — | | |
|
Total capital expenditures (proceeds)
|
| | |
|
C$ (33,304)
|
| | | | | C$71,839 | | | | | | C$64,742 | | |
| | | |
Nine months
ended September 30, |
| |||||||||
|
(C$ thousands)
|
| |
2024
|
| |
2023
|
| ||||||
|
Drilling, completions and optimizations
|
| | |
|
C$80,281
|
| | | | | C$ 68,966 | | |
|
Equipment and facilities
|
| | |
|
5,865
|
| | | | | 5,755 | | |
|
Land retention costs
|
| | |
|
1,235
|
| | | | | 2,419 | | |
|
Administrative assets
|
| | |
|
38
|
| | | | | 45 | | |
|
Exploration and development expenditures(1)
|
| | |
|
C$87,419
|
| | | | | C$ 77,185 | | |
|
Capitalized G&A
|
| | |
|
1,562
|
| | | | | 2,318 | | |
|
Additions to property, plant and equipment
|
| | |
|
C$88,981
|
| | | | | C$ 79,503 | | |
|
Proceeds from property disposition(2)
|
| | |
|
—
|
| | | | | (119,582) | | |
|
Acquisitions
|
| | |
|
5,586
|
| | | | | 6,339 | | |
|
Total capital expenditures (proceeds)
|
| | |
|
C$94,567
|
| | | | | C$ (33,740) | | |
|
(C$ thousands)
|
| |
Total
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
Thereafter
|
| |||||||||||||||
|
Accounts payable and accrued liabilities
|
| | |
$
|
32,614
|
| | | | $ | 32,614 | | | | | | — | | | | | | — | | | | | | — | | |
|
Lease liability
|
| | |
|
1,182
|
| | | | | 180 | | | | | | 755 | | | | | | 247 | | | | | | — | | |
|
Total
|
| | |
$
|
33,796
|
| | | | $ | 32,794 | | | | | $ | 755 | | | | | $ | 247 | | | | | | — | | |
|
Contents
|
| |
Page
|
| |||
| Vitesse Energy Inc. | | | | | | | |
| Audited Consolidated Financial Statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| Unaudited Condensed Consolidated Interim Financial Statements | | | | | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-34 | | | |
| | | | | F-36 | | | |
| | | | | F-37 | | | |
| Lucero Energy Corp. | | | | | | | |
| Audited Consolidated Financial Statements | | | | | | | |
| | | | | F-53 | | | |
| | | | | F-55 | | | |
| | | | | F-56 | | | |
| | | | | F-57 | | | |
| | | | | F-58 | | | |
| Unaudited Condensed Consolidated Interim Financial Statements | | | | | | | |
| | | | | F-87 | | | |
| | | | | F-88 | | | |
| | | | | F-89 | | | |
| | | | | F-90 | | | |