Segment Information | Segment Information We operate in two business segments: (i) E&P and (ii) well servicing and abandonment. The E&P segment is engaged in the exploration and production of onshore, low geologic risk, long-lived oil and gas reserves located in California and the Rockies. As of September 15, 2023, E&P also includes Macpherson Energy. The well servicing and abandonment segment is operated by CJWS and provides wellsite services in California to oil and natural gas production companies, with a focus on well servicing, well abandonment services and water logistics. The well servicing and abandonment segment occasionally provides services to our E&P segment, as such, we recorded an intercompany elimination of $2 million and $5 million in revenue and expense during consolidation for the three and nine months ended September 30, 2023, respectively. The intercompany elimination was $1 million for the three and nine months ended September 30, 2022. The following table represents selected financial information for the periods presented regarding the Company’s business segments on a stand-alone basis and the consolidation and elimination entries necessary to arrive at the financial information for the Company on a consolidated basis. Three Months Ended E&P Well Servicing and Abandonment Corporate/Eliminations Consolidated Company (in thousands) Revenues (1) $ 176,573 $ 47,259 $ (1,748) $ 222,084 Net (loss) income before income taxes $ (35,485) $ 3,295 $ (28,215) $ (60,405) Adjusted EBITDA $ 79,491 $ 6,854 $ (16,516) $ 69,829 Capital expenditures $ 10,833 $ 2,104 $ 659 $ 13,596 Total assets $ 1,604,253 $ 71,891 $ (62,219) $ 1,613,925 Three Months Ended E&P Well Servicing and Abandonment Corporate/Eliminations Consolidated Company (in thousands) Revenues (1) $ 213,573 $ 49,427 $ (833) $ 262,167 Net income (loss) before income taxes $ 224,094 $ 5,168 $ (26,718) $ 202,544 Adjusted EBITDA $ 102,763 $ 7,726 $ (13,508) $ 96,981 Capital expenditures $ 38,312 $ 1,726 $ 779 $ 40,817 Total assets $ 1,502,135 $ 79,696 $ (57,479) $ 1,524,352 __________ (1) These revenues do not include hedge settlements. Nine Months Ended E&P Well Servicing and Abandonment Corporate/Eliminations Consolidated Company (in thousands) Revenues (1) $ 509,237 $ 142,921 $ (5,113) $ 647,045 Net income (loss) before income taxes $ 50,697 $ 10,245 $ (93,733) $ (32,791) Adjusted EBITDA $ 233,562 $ 19,981 $ (55,322) $ 198,221 Capital expenditures $ 49,730 $ 4,420 $ 1,974 $ 56,124 Total assets $ 1,604,253 $ 71,891 $ (62,219) $ 1,613,925 Nine Months Ended E&P Well Servicing and Abandonment Corporate/Eliminations Consolidated Company (in thousands) Revenues (1) $ 677,287 $ 135,441 $ (833) $ 811,895 Net income (loss) before income taxes $ 258,689 $ 8,191 $ (78,998) $ 187,882 Adjusted EBITDA $ 325,354 $ 17,225 $ (40,139) $ 302,440 Capital expenditures $ 96,883 $ 3,420 $ 2,220 $ 102,523 Total assets $ 1,502,135 $ 79,696 $ (57,479) $ 1,524,352 __________ (1) These revenues do not include hedge settlements. Adjusted EBITDA is the measure reported to the chief operating decision maker (CODM) for purposes of making decisions about allocating resources to and assessing performance of each segment. Adjusted EBITDA is calculated as earnings before interest expense; income taxes; depreciation, depletion, and amortization; derivative gains or losses net of cash received or paid for scheduled derivative settlements; impairments; stock compensation expense; and unusual and infrequent items. Three Months Ended E&P Well Servicing and Abandonment Corporate/Eliminations Consolidated Company (in thousands) Adjusted EBITDA reconciliation: Net (loss) income $ (35,485) $ 3,295 $ (12,872) $ (45,062) Add (Subtract): Interest (income) expense — (16) 9,117 9,101 Income tax benefit — — (15,343) (15,343) Depreciation, depletion, and amortization 35,620 3,405 704 39,729 Losses on derivatives 94,857 — — 94,857 Net cash paid for scheduled derivative settlements (19,432) — — (19,432) Other operating expenses (income) 357 (6) (856) (505) Stock compensation expense 108 176 2,734 3,018 Acquisition costs (1) 2,082 — — 2,082 Non-recurring costs (2) 1,384 — — 1,384 Adjusted EBITDA $ 79,491 $ 6,854 $ (16,516) $ 69,829 __________ (1) Consists of costs related to the Macpherson Acquisition. (2) Consists of costs related to the settlement of shareholder litigation. Three Months Ended September 30, 2022 E&P Well Servicing and Abandonment Corporate/Eliminations Consolidated Company (in thousands) Adjusted EBITDA reconciliation: Net income (loss) $ 224,094 $ 5,168 $ (37,602) $ 191,660 Add (Subtract): Interest expense — 4 7,863 7,867 Income tax expense — — 10,884 10,884 Depreciation, depletion, and amortization 35,198 3,249 1,059 39,506 Gains on derivatives (143,221) — — (143,221) Net cash paid for scheduled derivative settlements (14,739) — — (14,739) Other operating expenses (income) 1,077 (769) 315 623 Stock compensation expense 354 74 3,973 4,401 Adjusted EBITDA $ 102,763 $ 7,726 $ (13,508) $ 96,981 Nine Months Ended E&P Well Servicing and Abandonment Corporate/Eliminations Consolidated Company (in thousands) Adjusted EBITDA reconciliation: Net income (loss) $ 50,697 $ 10,245 $ (86,093) $ (25,151) Add (Subtract): Interest (income) expense — (39) 25,771 25,732 Income tax benefit — — (7,640) (7,640) Depreciation, depletion, and amortization 105,104 9,968 4,533 119,605 Losses on derivatives 48,901 — — 48,901 Net cash received for scheduled derivative settlements 15,511 — — 15,511 Other operating expenses (income) 1,073 (698) (2,199) (1,824) Stock compensation expense 525 505 10,306 11,336 Acquisition costs (1) 3,054 — — 3,054 Non-recurring costs (2) 8,697 — — 8,697 Adjusted EBITDA $ 233,562 $ 19,981 $ (55,322) $ 198,221 __________ (1) Consists of costs related to the Macpherson Acquisition. (2) Non-recurring costs consists of the settlement of shareholder litigation in the third quarter of 2023 and executive transition costs and workforce reduction costs in the first quarter of 2023. Nine Months Ended E&P Well Servicing and Abandonment Corporate/Eliminations Consolidated Company (in thousands) Adjusted EBITDA reconciliation: Net income (loss) $ 258,689 $ 8,191 $ (88,676) $ 178,204 Add (Subtract): Interest expense — 4 23,267 23,271 Income tax expense — — 9,678 9,678 Depreciation, depletion, and amortization 104,628 9,445 3,265 117,338 Losses on derivatives 40,902 — — 40,902 Net cash paid for scheduled derivative settlements (84,519) — — (84,519) Other operating expenses (income) 4,601 (805) 949 4,745 Stock compensation expense 1,053 192 11,378 12,623 Non-recurring costs (1) — 198 — 198 Adjusted EBITDA $ 325,354 $ 17,225 $ (40,139) $ 302,440 __________ (1) Non-recurring costs included legal and professional service expenses related to acquisition and divestiture activity in the first quarter of 2022. |