- GRNT Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Granite Ridge Resources (GRNT) 424B3Prospectus supplement
Filed: 19 Jan 23, 8:34am
| | | | | iii | | | |
| | | | | v | | | |
| | | | | 1 | | | |
| | | | | 15 | | | |
| | | | | 41 | | | |
| | | | | 44 | | | |
| | | | | 55 | | | |
| | | | | 69 | | | |
| | | | | 85 | | | |
| | | | | 134 | | | |
| | | | | 141 | | | |
| | | | | 148 | | | |
| | | | | 156 | | | |
| | | | | 160 | | | |
| | | | | 163 | | | |
| | | | | 167 | | | |
| | | | | 173 | | | |
| | | | | 176 | | | |
| | | | | 176 | | | |
| | | | | 176 | | | |
| | | | | 176 | | | |
| | | | | F-1 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | | Year Ended December 31, | | |||||||||||||||||||||||||||||||||
(in thousands) | | | 2022 | | | 2021 | | | 2022 | | | 2021 | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||
Statement of Operations Information: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil, natural gas, and related product sales | | | | $ | 90,194 | | | | | $ | 55,717 | | | | | $ | 263,263 | | | | | $ | 142,632 | | | | | $ | 197,546 | | | | | $ | 28,290 | | | | | $ | 23,283 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expenses | | | | | 6,368 | | | | | | 3,621 | | | | | | 15,840 | | | | | | 8,407 | | | | | | 12,362 | | | | | | 5,147 | | | | | | 2,669 | | |
Production taxes | | | | | 5,053 | | | | | | 2,506 | | | | | | 14,628 | | | | | | 7,737 | | | | | | 10,808 | | | | | | 1,815 | | | | | | 1,369 | | |
Depletion and accretion expense | | | | | 39,868 | | | | | | 15,794 | | | | | | 70,529 | | | | | | 45,798 | | | | | | 60,534 | | | | | | 22,130 | | | | | | 17,100 | | |
Professional fees | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,552 | | | | | | 790 | | | | | | 939 | | |
Management fees | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,878 | | | | | | 3,878 | | | | | | 3,878 | | |
General and administrative | | | | | 1,776 | | | | | | 1,764 | | | | | | 4,880 | | | | | | 4,978 | | | | | | 832 | | | | | | 498 | | | | | | 144 | | |
Organizational expense | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21 | | |
Total expenses | | | | | 53,065 | | | | | | 23,685 | | | | | | 105,877 | | | | | | 66,920 | | | | | | 89,966 | | | | | | 34,258 | | | | | | 26,120 | | |
Net operating income (loss) | | | | | 37,129 | | | | | | 32,032 | | | | | | 157,386 | | | | | | 75,712 | | | | | | 107,580 | | | | | | (5,968) | | | | | | (2,837) | | |
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gain (loss) on derivative contracts | | | | | 6,082 | | | | | | (6,558) | | | | | | (19,147) | | | | | | (18,115) | | | | | | (17,315) | | | | | | 2,928 | | | | | | 137 | | |
Interest expense | | | | | (476) | | | | | | (353) | | | | | | (1,193) | | | | | | (926) | | | | | | (1,399) | | | | | | (428) | | | | | | (509) | | |
Total other income (expense) | | | | | 5,606 | | | | | | (6,911) | | | | | | (20,340) | | | | | | (19,041) | | | | | | (18,714) | | | | | | 2,500 | | | | | | (372) | | |
Net income (loss) | | | | $ | 42,735 | | | | | $ | 25,121 | | | | | $ | 137,046 | | | | | $ | 56,671 | | | | | $ | 88,866 | | | | | $ | (3,468) | | | | | $ | (3,209) | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||||||||
| | | 2022 | | | 2021 | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||
Statement of Cash Flow Information; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities | | | | $ | 179,662 | | | | | $ | 91,900 | | | | | $ | 131,715 | | | | | $ | 14,085 | | | | | $ | 8,670 | | |
Net cash used in investing activities | | | | | (150,655) | | | | | | (124,786) | | | | | | (194,014) | | | | | | (80,868) | | | | | | (83,707) | | |
Net cash (used in) provided by financing activities | | | | | (29,916) | | | | | | 44,074 | | | | | | 66,980 | | | ��� | | | 66,447 | | | | | | 69,815 | | |
| | | As of September 30, | | | As of December 31, | | ||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
Balance Sheet Information: | | | | | | | | | | | | | | | | | | | |
Cash | | | | $ | 6,410 | | | | | $ | 7,319 | | | | | $ | 2,638 | | |
Property and equipment, net | | | | | 381,861 | | | | | | 278,391 | | | | | | 172,481 | | |
Total assets | | | | | 478,121 | | | | | | 356,190 | | | | | | 192,862 | | |
Credit facilities | | | | | — | | | | | | 29,938 | | | | | | 9,897 | | |
Total partner’s capital | | | | | 451,342 | | | | | | 314,296 | | | | | | 178,429 | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||||||||
(in thousands) | | | 2022 | | | 2021 | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||
Statement of Operations Information: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil, natural gas, and related product sales | | | | $ | 7,806 | | | | | $ | 8,182 | | | | | $ | 10,257 | | | | | $ | 9,791 | | | | | $ | 13,440 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expenses | | | | | 1,216 | | | | | | 1,426 | | | | | | 1,799 | | | | | | 2,156 | | | | | | 2,980 | | |
Production taxes | | | | | 512 | | | | | | 506 | | | | | | 627 | | | | | | 619 | | | | | | 865 | | |
Depletion and accretion expense | | | | | 1,611 | | | | | | 2,533 | | | | | | 3,038 | | | | | | 9,837 | | | | | | 7,262 | | |
Impairment expense | | | | | — | | | | | | — | | | | | | — | | | | | | 5,725 | | | | | | — | | |
Professional fees | | | | | — | | | | | | — | | | | | | 218 | | | | | | 302 | | | | | | 665 | | |
Management fees | | | | | — | | | | | | — | | | | | | — | | | | | | 585 | | | | | | 700 | | |
General and administrative | | | | | 158 | | | | | | 360 | | | | | | 171 | | | | | | 383 | | | | | | 202 | | |
Gain on disposal of oil and natural gas properties | | | | | — | | | | | | (1,011) | | | | | | (1,341) | | | | | | (597) | | | | | | (4,910) | | |
Total expenses | | | | | 3,497 | | | | | | 3,814 | | | | | | 4,512 | | | | | | 19,010 | | | | | | 7,764 | | |
Net operating income (loss) | | | | | 4,309 | | | | | | 4,368 | | | | | | 5,745 | | | | | | (9,219) | | | | | | 5,676 | | |
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) gain on derivative contracts | | | | | (576) | | | | | | (1,832) | | | | | | (1,842) | | | | | | 1,714 | | | | | | (1,371) | | |
Interest expense | | | | | (22) | | | | | | (116) | | | | | | (138) | | | | | | (245) | | | | | | (665) | | |
Total other (expense) income | | | | | (598) | | | | | | (1,948) | | | | | | (1,980) | | | | | | 1,469 | | | | | | (2,036) | | |
Net income (loss) | | | | $ | 3,711 | | | | | $ | 2,420 | | | | | $ | 3,765 | | | | | $ | (7,750) | | | | | $ | 3,640 | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||||||||
| | | 2022 | | | 2021 | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||
Statement of Cash Flow Information: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities | | | | $ | 3,977 | | | | | $ | 4,544 | | | | | $ | 5,473 | | | | | $ | 8,152 | | | | | $ | 6,426 | | |
Net cash (used in) provided by investing activities | | | | | (1,584) | | | | | | 19,454 | | | | | | 21,280 | | | | | | (6,455) | | | | | | 8,154 | | |
Net cash used in financing activities | | | | | (1,100) | | | | | | (24,300) | | | | | | (27,300) | | | | | | (2,500) | | | | | | (13,241) | | |
| | | As of September 30, | | | As of December 31, | | ||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
Balance Sheet Information: | | | | | | | | | | | | | | | | | | | |
Cash | | | | $ | 2,033 | | | | | $ | 740 | | | | | $ | 1,287 | | |
Property and equipment, net | | | | | 14,959 | | | | | | 15,046 | | | | | | 37,711 | | |
Total assets | | | | | 19,687 | | | | | | 16,999 | | | | | | 40,784 | | |
Credit facilities | | | | | — | | | | | | 1,100 | | | | | | 6,400 | | |
Total partner’s capital | | | | | 18,685 | | | | | | 14,974 | | | | | | 33,209 | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||
(in thousands) | | | 2022 | | | 2021 | | | 2021 | | | 2020 | | ||||||||||||
Statement of Operations Information: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil, natural gas, and related product sales | | | | $ | 110,013 | | | | | $ | 59,822 | | | | | $ | 82,391 | | | | | $ | 49,017 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expenses | | | | | 13,662 | | | | | | 8,122 | | | | | | 13,128 | | | | | | 13,760 | | |
Production taxes | | | | | 5,171 | | | | | | 4,505 | | | | | | 5,675 | | | | | | 3,564 | | |
Depletion and accretion expense | | | | | 26,038 | | | | | | 24,109 | | | | | | 31,090 | | | | | | 47,980 | | |
Professional fees | | | | | — | | | | | | — | | | | | | 541 | | | | | | 992 | | |
Management fees | | | | | — | | | | | | — | | | | | | 2,315 | | | | | | 2,185 | | |
General and administrative | | | | | 2,709 | | | | | | 2,904 | | | | | | 672 | | | | | | 495 | | |
Gain on disposal of oil and natural gas properties | | | | | — | | | | | | (955) | | | | | | (938) | | | | | | (51) | | |
Total expenses | | | | | 47,580 | | | | | | 38,685 | | | | | | 52,483 | | | | | | 68,925 | | |
Net operating income (loss) | | | | | 62,433 | | | | | | 21,137 | | | | | | 29,908 | | | | | | (19,908) | | |
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) gain on derivative contracts | | | | | (11,064) | | | | | | (13,713) | | | | | | (13,232) | | | | | | 8,363 | | |
Interest expense | | | | | (489) | | | | | | (611) | | | | | | (848) | | | | | | (1,167) | | |
Total other (expense) income | | | | | (11,553) | | | | | | (14,324) | | | | | | (14,080) | | | | | | 7,196 | | |
Net income (loss) | | | | $ | 50,880 | | | | | $ | 6,813 | | | | | $ | 15,828 | | | | | $ | (12,712) | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2022 | | | 2021 | | | 2021 | | | 2020 | | ||||||||||||
Statement of Cash Flow Information: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities | | | | $ | 67,718 | | | | | $ | 34,209 | | | | | $ | 43,990 | | | | | $ | 44,569 | | |
Net cash used in investing activities | | | | | (22,824) | | | | | | (11,344) | | | | | | (13,288) | | | | | | (29,420) | | |
Net cash used in financing activities | | | | | (20,000) | | | | | | (22,084) | | | | | | (31,191) | | | | | | (11,876) | | |
| | | As of September 30, | | | As of December 31, | | ||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
Balance Sheet Information: | | | | | | | | | | | | | | | | | | | |
Cash | | | | $ | 28,688 | | | | | $ | 3,794 | | | | | $ | 4,283 | | |
Property and equipment, net | | | | | 151,240 | | | | | | 155,336 | | | | | | 173,600 | | |
Total assets | | | | | 204,410 | | | | | | 173,541 | | | | | | 186,897 | | |
Credit facilities | | | | | — | | | | | | 20,000 | | | | | | 22,093 | | |
Total partners’ capital | | | | | 196,541 | | | | | | 145,661 | | | | | | 158,918 | | |
| | | | | | | | | GREP Formation Transaction | | | Business Combination | | ||||||||||||||||||||||||||||||||||||||||||
| | | Historical | | | Transaction Accounting Adjustments | | | | | | Pro Forma Combined GREP Formation | | | Transaction Accounting Adjustments | | | | | | Pro Forma Combined | | |||||||||||||||||||||||||||||||||
(in thousands) | | | ENPC | | | Fund I | | | Fund II | | | Fund III | | | | ||||||||||||||||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash | | | | $ | 104 | | | | | $ | 2,033 | | | | | $ | 28,688 | | | | | $ | 6,410 | | | | | $ | (21) | | | | 2a | | | | $ | 37,110 | | | | | $ | 22,368 | | | | 3a,g | | | | $ | 59,582 | | |
Prepaid expenses | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Revenue receivable | | | | | — | | | | | | 1,683 | | | | | | 18,808 | | | | | | 54,324 | | | | | | — | | | | | | | | | 74,815 | | | | | | — | | | | | | | | | 74,815 | | |
Advances to operators | | | | | — | | | | | | — | | | | | | 2,082 | | | | | | 26,230 | | | | | | — | | | | | | | | | 28,312 | | | | | | — | | | | | | | | | 28,312 | | |
Other assets | | | | | — | | | | | | 962 | | | | | | 2,033 | | | | | | 4,098 | | | | | | — | | | | | | | | | 7,093 | | | | | | — | | | | | | | | | 7,093 | | |
Derivative assets – current portion | | | | | — | | | | | | 50 | | | | | | 714 | | | | | | 4,376 | | | | | | — | | | | | | | | | 5,140 | | | | | | — | | | | | | | | | 5,140 | | |
Contributions receivable | | | | | — | | | | | | — | | | | | | — | | | | | | 10 | | | | | | — | | | | | | | | | 10 | | | | | | — | | | | | | | | | 10 | | |
Related party receivable | | | | | — | | | | | | — | | | | | | 205 | | | | | | — | | | | | | — | | | | | | | | | 205 | | | | | | — | | | | | | | | | 205 | | |
Other Receivable | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Total current assets | | | | | 104 | | | | | | 4,728 | | | | | | 52,530 | | | | | | 95,448 | | | | | | (21) | | | | | | | | | 152,685 | | | | | | 22,368 | | | | | | | | | 175,157 | | |
Property and equipment (successful efforts): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil and gas properties, successful efforts method | | | | | — | | | | | | 45,617 | | | | | | 328,460 | | | | | | 550,163 | | | | | | — | | | | | | | | | 924,240 | | | | | | — | | | | | | | | | 924,240 | | |
Accumulated depletion | | | | | — | | | | | | (30,658) | | | | | | (177,220) | | | | | | (168,302) | | | | | | — | | | | | | | | | (376,180) | | | | | | — | | | | | | | | | (376,180) | | |
Total property and equipment, net | | | | | — | | | | | | 14,959 | | | | | | 151,240 | | | | | | 381,861 | | | | | | — | | | | | | | | | 548,060 | | | | | | — | | | | | | | | | 548,060 | | |
Cash deposit | | | | | — | | | | | | — | | | | | | 300 | | | | | | — | | | | | | — | | | | | | | | | 300 | | | | | | — | | | | | | | | | 300 | | |
Derivative assets | | | | | — | | | | | | — | | | | | | 340 | | | | | | 812 | | | | | | — | | | | | | | | | 1,152 | | | | | | — | | | | | | | | | 1,152 | | |
Investments held in trust account | | | | | 416,329 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (416,329) | | | | 3a | | | | | — | | |
Total assets | | | | $ | 416,433 | | | | | $ | 19,687 | | | | | $ | 204,410 | | | | | $ | 478,121 | | | | | $ | (21) | | | | | | | | $ | 702,197 | | | | | $ | (393,961) | | | | | | | | $ | 724,669 | | |
Liabilities, stock subject to possible redemption, partners’ capital and stockholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | | | $ | 126 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 126 | | |
Accounts payable – related party | | | | | 160 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | 160 | | |
Convertible note – related party | | | | | 1,549 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (1,549) | | | | 3b | | | | | — | | |
Accrued expenses | | | | | 8,552 | | | | | | 652 | | | | | | 5,091 | | | | | | 20,595 | | | | | | (331) | | | | 2a | | | | | 26,007 | | | | | | 29,907 | | | | 3c | | | | | 64,466 | | |
Other payable | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 1 | | | | | | — | | | | | | | | | 1 | | |
Derivative liabilities – current | | | | | — | | | | | | 29 | | | | | | 558 | | | | | | 3,941 | | | | | | — | | | | | | | | | 4,528 | | | | | | — | | | | | | | | | 4,528 | | |
Credit facilities – current | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 310 | | | | 2a | | | | | 310 | | | | | | — | | | | | | | | | 310 | | |
Distributions payable | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Related party payable | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Franchise tax payable | | | | | 68 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | 68 | | |
Income tax payable | | | | | 408 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | 408 | | |
Total current liabilities | | | | | 10,863 | | | | | | 682 | | | | | | 5,649 | | | | | | 24,536 | | | | | | (21) | | | | | | | | | 30,846 | | | | | | 28,358 | | | | | | | | | 70,067 | | |
Long-term liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Asset retirement obligations | | | | | — | | | | | | 320 | | | | | | 2,220 | | | | | | 2,243 | | | | | | — | | | | | | | | | 4,783 | | | | | | — | | | | | | | | | 4,783 | | |
Credit facilities – noncurrent | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Derivative liabilities – noncurrent | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Deferred income taxes | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 32,617 | | | | 3d | | | | | 32,617 | | |
Derivative warrant liabilities | | | | | 9,771 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (143) | | | | 3e | | | | | 9,628 | | |
Total liabilities | | | | | 20,634 | | | | | | 1,002 | | | | | | 7,869 | | | | | | 26,779 | | | | | | (21) | | | | | | | | | 35,629 | | | | | | 60,832 | | | | | | | | | 117,095 | | |
| | | | | | | | | GREP Formation Transaction | | | Business Combination | | ||||||||||||||||||||||||||||||||||||||||||
| | | Historical | | | Transaction Accounting Adjustments | | | | | | Pro Forma Combined GREP Formation | | | Transaction Accounting Adjustments | | | | | | Pro Forma Combined | | |||||||||||||||||||||||||||||||||
(in thousands) | | | ENPC | | | Fund I | | | Fund II | | | Fund III | | | | ||||||||||||||||||||||||||||||||||||||||
Class A common stock subject to possible redemption | | | | | 415,433 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (415,433) | | | | 3f | | | | | — | | |
Partners’ capital and stockholders equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | — | | |
General partner | | | | | — | | | | | | 161 | | | | | | 15,817 | | | | | | 41,614 | | | | | | — | | | | | | | | | 57,592 | | | | | | (57,592) | | | | 3h | | | | | — | | |
Limited partners | | | | | — | | | | | | 18,524 | | | | | | 180,724 | | | | | | 409,728 | | | | | | — | | | | | | | | | 608,976 | | | | | | (608,976) | | | | 3h | | | | | — | | |
Total partners’ capital | | | | | — | | | | | | 18,685 | | | | | | 196,541 | | | | | | 451,342 | | | | | | — | | | | | | | | | 666,568 | | | | | | (666,568) | | | | | | | | | — | | |
Class A common stock | | | | | 0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (0) | | | | 3f | | | | | — | | |
Class B common stock | | | | | 0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (0) | | | | 3f | | | | | — | | |
Class F common stock | | | | | 0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (0) | | | | 3f | | | | | — | | |
Accumulated deficit | | | | | (19,634) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 19,634 | | | | 3i | | | | | — | | |
ParentCo Class A common stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 1,710 | | | | 3f,g,h | | | | | 1,710 | | |
Additional paid in capital | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 605,864 | | | | 3b,c,d,e,f,g,h,i | | | | | 605,864 | | |
Total partners’ capital, stock subject to possible redemption and stockholders’ equity | | | | | 395,799 | | | | | | 18,685 | | | | | | 196,541 | | | | | | 451,342 | | | | | | — | | | | | | | | | 666,568 | | | | | | (454,793) | | | | | | | | | 607,574 | | |
Total liabilities, stock subject to possible redemption, partners’ capital and stockholders’ equity | | | | $ | 416,433 | | | | | $ | 19,687 | | | | | $ | 204,410 | | | | | $ | 478,121 | | | | | $ | (21) | | | | | | | | $ | 702,197 | | | | | $ | (393,961) | | | | | | | | $ | 724,669 | | |
|
| | | | | | | | | GREP Formation Transaction | | | Business Combination | | |||||||||||||||||||||||||||||||||
| | | Historical | | | Pro Forma Combined GREP Formation | | | Transaction Accounting Adjustments | | | | | | Pro Forma Combined | | ||||||||||||||||||||||||||||||
(in thousands, except share and per share amounts) | | | ENPC | | | Fund I | | | Fund II | | | Fund III | | | ||||||||||||||||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil, natural gas, and related product sales | | | | $ | — | | | | | $ | 7,806 | | | | | $ | 110,013 | | | | | $ | 263,263 | | | | | $ | 381,082 | | | | | $ | — | | | | | | | | $ | 381,082 | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expenses | | | | | — | | | | | | 1,216 | | | | | | 13,662 | | | | | | 15,840 | | | | | | 30,718 | | | | | | — | | | | | | | | | 30,718 | | |
Production taxes | | | | | — | | | | | | 512 | | | | | | 5,171 | | | | | | 14,628 | | | | | | 20,311 | | | | | | — | | | | | | | | | 20,311 | | |
Depletion and accretion expense | | | | | — | | | | | | 1,611 | | | | | | 26,038 | | | | | | 70,529 | | | | | | 98,178 | | | | | | — | | | | | | | | | 98,178 | | |
Impairment expense | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
General and administrative | | | | | 8,720 | | | | | | 158 | | | | | | 2,709 | | | | | | 4,880 | | | | | | 7,747 | | | | | | (2,658) | | | | 4a,b | | | | | 13,809 | | |
Gain on disposal of oil and natural gas properties | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Administrative fee – related party | | | | | 180 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,399 | | | | 4b | | | | | 7,579 | | |
Franchise tax expense | | | | | 125 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 125 | | |
Total operating expenses | | | | | 9,025 | | | | | | 3,497 | | | | | | 47,580 | | | | | | 105,877 | | | | | | 156,954 | | | | | | 4,741 | | | | | | | | | 170,720 | | |
Operating Income (Loss) | | | | | (9,025) | | | | | | 4,309 | | | | | | 62,433 | | | | | | 157,386 | | | | | | 224,128 | | | | | | (4,741) | | | | | | | | | 210,362 | | |
Gain/(loss) on derivative contracts | | | | | — | | | | | | (576) | | | | | | (11,064) | | | | | | (19,147) | | | | | | (30,787) | | | | | | — | | | | | | | | | (30,787) | | |
Interest expense | | | | | — | | | | | | (22) | | | | | | (489) | | | | | | (1,193) | | | | | | (1,704) | | | | | | — | | | | | | | | | (1,704) | | |
Change in fair value of derivative warrant liabilities | | | | | (2,636) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | | | 4c | | | | | (2,597) | | |
Income from investments held in Trust Account | | | | | 2,276 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,276) | | | | 4d | | | | | — | | |
Income (Loss) before income taxes | | | | | (9,385) | | | | | | 3,711 | | | | | | 50,880 | | | | | | 137,046 | | | | | | 191,637 | | | | | | (6,978) | | | | | | | | | 175,274 | | |
Income tax expense | | | | | 408 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 43,161 | | | | 4e | | | | | 43,569 | | |
Net Income (Loss) | | | | $ | (9,793) | | | | | $ | 3,711 | | | | | $ | 50,880 | | | | | $ | 137,046 | | | | | $ | 191,637 | | | | | $ | (50,139) | | | | | | | | $ | 131,705 | | |
Net income per share (Note 5) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class A common stock, basic and diluted | | | | | 42,014,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share of Class A common stock | | | | $ | (0.23) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class B common stock, basic and diluted | | | | | 300,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share of Class B common stock | | | | $ | (0.23) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class F common stock, basic and diluted | | | | | 828,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share of Class F common stock | | | | $ | (0.23) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of ParentCo Class A common stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132,923,379 | | |
Basic and diluted net income per share of ParentCo Class A common stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.99 | | |
| | | | | | | | | GREP Formation Transaction | | | Business Combination | | |||||||||||||||||||||||||||||||||
| | | Historical | | | Pro Forma Combined GREP Formation | | | Transaction Accounting Adjustments | | | | | | Pro Forma Combined | | ||||||||||||||||||||||||||||||
(in thousands, except share and per share amounts) | | | ENPC | | | Fund I | | | Fund II | | | Fund III | | |||||||||||||||||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil, natural gas, and related product sales | | | | $ | — | | | | | $ | 10,257 | | | | | $ | 82,391 | | | | | $ | 197,546 | | | | | $ | 290,194 | | | | | $ | — | | | | | | | | $ | 290,194 | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expenses | | | | | — | | | | | | 1,799 | | | | | | 13,128 | | | | | | 12,362 | | | | | | 27,289 | | | | | | — | | | | | | | | | 27,289 | | |
Production taxes | | | | | — | | | | | | 627 | | | | | | 5,675 | | | | | | 10,808 | | | | | | 17,110 | | | | | | — | | | | | | | | | 17,110 | | |
Depletion and accretion expense | | | | | — | | | | | | 3,038 | | | | | | 31,090 | | | | | | 60,534 | | | | | | 94,662 | | | | | | — | | | | | | | | | 94,662 | | |
Impairment expense | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
General and administrative | | | | | 1,964 | | | | | | 389 | | | | | | 3,528 | | | | | | 6,262 | | | | | | 10,179 | | | | | | (3,678) | | | | 4f,g | | | | | 8,465 | | |
Gain on disposal of oil and natural gas properties | | | | | — | | | | | | (1,341) | | | | | | (938) | | | | | | — | | | | | | (2,279) | | | | | | — | | | | | | | | | (2,279) | | |
Administrative fee – related party | | | | | 240 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,000 | | | | 4g | | | | | 10,240 | | |
Franchise tax expense | | | | | 159 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 159 | | |
Total operating expenses | | | | | 2,363 | | | | | | 4,512 | | | | | | 52,483 | | | | | | 89,966 | | | | | | 146,961 | | | | | | 6,322 | | | | | | | | | 155,646 | | |
Operating Income (Loss) | | | | | (2,363) | | | | | | 5,745 | | | | | | 29,908 | | | | | | 107,580 | | | | | | 143,233 | | | | | | (6,322) | | | | | | | | | 134,548 | | |
Gain/(loss) on derivative contracts | | | | | — | | | | | | (1,842) | | | | | | (13,232) | | | | | | (17,315) | | | | | | (32,389) | | | | | | — | | | | | | | | | (32,389) | | |
Interest expense | | | | | — | | | | | | (138) | | | | | | (848) | | | | | | (1,399) | | | | | | (2,385) | | | | | | — | | | | | | | | | (2,385) | | |
Change in fair value of derivative warrant liabilities | | | | | 3,794 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (55) | | | | 4h | | | | | 3,739 | | |
Income from investments held in Trust Account | | | | | 41 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (41) | | | | 4i | | | | | — | | |
Income (Loss) before income taxes | | | | | 1,472 | | | | | | 3,765 | | | | | | 15,828 | | | | | | 88,866 | | | | | | 108,459 | | | | | | (6,418) | | | | | | | | | 103,513 | | |
Income tax expense | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,789 | | | | 4j | | | | | 58,406 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32,617 | | | | 4j | | | | | | | |
Net Income (Loss) | | | | $ | 1,472 | | | | | $ | 3,765 | | | | | $ | 15,828 | | | | | $ | 88,866 | | | | | $ | 108,459 | | | | | $ | (64,824) | | | | | | | | $ | 45,107 | | |
Net income per share (Note 5) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class A common stock, basic and diluted | | | | | 42,014,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share of Class A common stock | | | | $ | 0.03 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class B common stock, basic and diluted | | | | | 300,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share of Class B common stock | | | | $ | 0.03 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class F common stock, basic and diluted | | | | | 828,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share of Class F common stock | | | | $ | 0.03 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of ParentCo Class A common stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132,923,379 | | |
Basic and diluted net loss per share of ParentCo Class A common stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.34 | | |
(in thousands, except share and per share information) | | | For the Nine Months Ended September 30, 2022 | | | For the Year Ended December 31, 2021 | | ||||||
Pro forma net income | | | | $ | 131,705 | | | | | $ | 45,107 | | |
Weighted average shares outstanding – basic and diluted | | | | | 132,923,379 | | | | | | 132,923,379 | | |
Net income per share – basic and diluted | | | | | 0.99 | | | | | | 0.34 | | |
Excluded securities:(1) | | | | | | | | | | | | | |
Public Warrants | | | | | 10,350,000 | | | | | | 10,350,000 | | |
| | | As of December 31, 2021 | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | Productive Gas Wells | | | Productive Oil Wells | | | Average Daily Production(1) (Boe per day) | | | Proved Reserves (MBoe) | | | % Oil | | | % Proved Developed | | ||||||||||||||||||||||||||||||
| | | Net Acres | | | Gross | | | Net | | | Gross | | | Net | | |||||||||||||||||||||||||||||||||||||||
Fund III | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 4,519 | | | | | | 8 | | | | | | 1.20 | | | | | | 8 | | | | | | 3.92 | | | | | | 1,195 | | | | | | 6,497 | | | | | | 62% | | | | | | 21% | | |
Permian | | | | | 6,004 | | | | | | 1 | | | | | | 0.19 | | | | | | 86 | | | | | | 18.89 | | | | | | 6,923 | | | | | | 16,081 | | | | | | 67% | | | | | | 41% | | |
Bakken | | | | | 1,313 | | | | | | — | | | | | | — | | | | | | 103 | | | | | | 5.17 | | | | | | 264 | | | | | | 954 | | | | | | 70% | | | | | | 100% | | |
DJ | | | | | 1,475 | | | | | | 68 | | | | | | 2.11 | | | | | | 588 | | | | | | 14.65 | | | | | | 1,905 | | | | | | 3,913 | | | | | | 34% | | | | | | 79% | | |
Total | | | | | 13,311 | | | | | | 77 | | | | | | 3.50 | | | | | | 785 | | | | | | 42.63 | | | | | | 10,287 | | | | | | 27,445 | | | | | | 61% | | | | | | 43% | | |
Fund I | | | | | �� | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 748 | | | | | | 62 | | | | | | 0.90 | | | | | | 14 | | | | | | 3.44 | | | | | | 132 | | | | | | 348 | | | | | | 83% | | | | | | 96% | | |
Permian | | | | | 102 | | | | | | — | | | | | | — | | | | | | 25 | | | | | | 2.28 | | | | | | 217 | | | | | | 147 | | | | | | 75% | | | | | | 100% | | |
Bakken | | | | | 792 | | | | | | — | | | | | | — | | | | | | 166 | | | | | | 2.65 | | | | | | 228 | | | | | | 422 | | | | | | 61% | | | | | | 92% | | |
SCOOP | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98 | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | 1,642 | | | | | | 62 | | | | | | 0.90 | | | | | | 205 | | | | | | 8.37 | | | | | | 675 | | | | | | 917 | | | | | | 72% | | | | | | 95% | | |
Fund II | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 1,452 | | | | | | 2 | | | | | | 1.70 | | | | | | 73 | | | | | | 9.14 | | | | | | 608 | | | | | | 1,156 | | | | | | 73% | | | | | | 100% | | |
Permian | | | | | 693 | | | | | | — | | | | | | — | | | | | | 194 | | | | | | 4.53 | | | | | | 524 | | | | | | 1,416 | | | | | | 73% | | | | | | 60% | | |
Bakken | | | | | 13,046 | | | | | | 1 | | | | | | 0.20 | | | | | | 717 | | | | | | 28.63 | | | | | | 2,462 | | | | | | 4,200 | | | | | | 82% | | | | | | 83% | | |
Haynesville | | | | | 2,298 | | | | | | 53 | | | | | | 9.43 | | | | | | — | | | | | | — | | | | | | 1,581 | | | | | | 8,576 | | | | | | — | | | | | | 28% | | |
Total | | | | | 17,489 | | | | | | 56 | | | | | | 11.33 | | | | | | 984 | | | | | | 42.30 | | | | | | 5,175 | | | | | | 15,348 | | | | | | 35% | | | | | | 51% | | |
| | | December 31, 2021 | | |||||||||
| | | Proved Reserves (MBoe)(1) | | | % of Total | | ||||||
Fund III | | | | | | | | | | | | | |
SEC Proved Reserves: | | | | | | | | | | | | | |
Developed | | | | | 11,934 | | | | | | 43% | | |
Undeveloped | | | | | 15,511 | | | | | | 57% | | |
Total Proved Properties | | | | | 27,445 | | | | | | 100% | | |
Fund I | | | | | | | | | | | | | |
SEC Proved Reserves: | | | | | | | | | | | | | |
Developed | | | | | 870 | | | | | | 95% | | |
Undeveloped | | | | | 47 | | | | | | 5% | | |
Total Proved Properties | | | | | 917 | | | | | | 100% | | |
Fund II | | | | | | | | | | | | | |
SEC Proved Reserves: | | | | | | | | | | | | | |
Developed | | | | | 7,898 | | | | | | 51% | | |
Undeveloped | | | | | 7,450 | | | | | | 49% | | |
Total Proved Properties | | | | | 15,348 | | | | | | 100% | | |
| | | SEC Pricing Proved Reserves(1) | | |||||||||||||||||||||||||||||||||
| | | Reserve Volumes | | | PV-10(3) | | ||||||||||||||||||||||||||||||
Reserve Category | | | Oil (MBbls) | | | Natural Gas (MMcf) | | | Total (MBoe)(2) | | | % | | | Amount (In thousands) | | | % | | ||||||||||||||||||
Fund III | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PDP Properties | | | | | 5,871 | | | | | | 28,096 | | | | | | 10,554 | | | | | | 38% | | | | | $ | 247,003 | | | | | | 44% | | |
PDNP Properties | | | | | 944 | | | | | | 2,614 | | | | | | 1,380 | | | | | | 5% | | | | | | 38,779 | | | | | | 7% | | |
PUD Properties | | | | | 10,046 | | | | | | 32,791 | | | | | | 15,511 | | | | | | 57% | | | | | | 270,100 | | | | | | 49% | | |
Total | | | | | 16,861 | | | | | | 63,501 | | | | | | 27,445 | | | | | | 100% | | | | | $ | 555,882 | | | | | | 100% | | |
Fund I | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PDP Properties | | | | | 599 | | | | | | 1,319 | | | | | | 819 | | | | | | 89% | | | | | $ | 15,312 | | | | | | 92% | | |
PDNP Properties | | | | | 31 | | | | | | 118 | | | | | | 51 | | | | | | 6% | | | | | | 726 | | | | | | 4% | | |
PUD Properties | | | | | 27 | | | | | | 121 | | | | | | 47 | | | | | | 5% | | | | | | 625 | | | | | | 4% | | |
Total | | | | | 657 | | | | | | 1,558 | | | | | | 917 | | | | | | 100% | | | | | $ | 16,663 | | | | | | 100% | | |
Fund II | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PDP Properties | | | | | 4,182 | | | | | | 17,615 | | | | | | 7,118 | | | | | | 46% | | | | | $ | 132,450 | | | | | | 64% | | |
PDNP Properties | | | | | 31 | | | | | | 4,495 | | | | | | 780 | | | | | | 5% | | | | | | 9,437 | | | | | | 5% | | |
PUD Properties | | | | | 1,087 | | | | | | 38,178 | | | | | | 7,450 | | | | | | 49% | | | | | | 63,798 | | | | | | 31% | | |
Total | | | | | 5,300 | | | | | | 60,288 | | | | | | 15,348 | | | | | | 100% | | | | | $ | 205,685 | | | | | | 100% | | |
Standardized Measure Reconciliation | | | | | | | |
Fund III | | | | | | | |
Pre-Tax Present Value of Estimated Future Net Revenues (Pre-Tax PV10%) | | | | $ | 555,882 | | |
Future Income Taxes, Discounted at 10% | | | | | (3,317) | | |
Standardized Measure of Discounted Future Net Cash Flows | | | | $ | 552,565 | | |
Fund I | | | | | | | |
Pre-Tax Present Value of Estimated Future Net Revenues (Pre-Tax PV10%) | | | | $ | 16,663 | | |
Future Income Taxes, Discounted at 10% | | | | | (89) | | |
Standardized Measure of Discounted Future Net Cash Flows | | | | $ | 16,574 | | |
Fund II | | | | | | | |
Pre-Tax Present Value of Estimated Future Net Revenues (Pre-Tax PV10%) | | | | $ | 205,685 | | |
Future Income Taxes, Discounted at 10% | | | | | (473) | | |
Standardized Measure of Discounted Future Net Cash Flows | | | | $ | 205,212 | | |
| | | MBoe | | |||
Fund III(1) | | | | | | | |
Estimated Proved Undeveloped Reserves at 12/31/2020 | | | | | 5,290 | | |
Revisions of Previous Estimates | | | | | 1,088 | | |
Extensions, Discoveries and Other Additions | | | | | 3,119 | | |
Acquisition of Reserves | | | | | 7,532 | | |
Divestiture of Reserves | | | | | — | | |
Developed | | | | | (1,518) | | |
Estimated Proved Undeveloped Reserves at 12/31/2021 | | | | | 15,511 | | |
Fund I(2) | | | | | | | |
Estimated Proved Undeveloped Reserves at 12/31/2020 | | | | | 918 | | |
Revisions of Previous Estimates | | | | | (87) | | |
Extensions, Discoveries and Other Additions | | | | | 9 | | |
Acquisition of Reserves | | | | | — | | |
Divestiture of Reserves | | | | | (769) | | |
Developed | | | | | (24) | | |
Estimated Proved Undeveloped Reserves at 12/31/2021 | | | | | 47 | | |
Fund II(3) | | | | | | | |
Estimated Proved Undeveloped Reserves at 12/31/2020 | | | | | 6,590 | | |
Revisions of Previous Estimates | | | | | 1,887 | | |
Extensions, Discoveries and Other Additions | | | | | 631 | | |
Acquisition of Reserves | | | | | — | | |
Divestiture of Reserves | | | | | (20) | | |
Developed | | | | | (1,638) | | |
Estimated Proved Undeveloped Reserves at 12/31/2021 | | | | | 7,450 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | | Years Ended December 31, | | |||||||||||||||||||||||||||||||||
| | | 2022 | | | 2021 | | | 2022 | | | 2021 | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||
Fund III | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Production: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MBbl) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Permian | | | | | 519 | | | | | | 445 | | | | | | 1,531 | | | | | | 1,340 | | | | | | 1,763 | | | | | | 515 | | | | | | 243 | | |
Eagle Ford | | | | | 83 | | | | | | 51 | | | | | | 256 | | | | | | 196 | | | | | | 239 | | | | | | 36 | | | | | | 81 | | |
Bakken | | | | | 29 | | | | | | 14 | | | | | | 91 | | | | | | 40 | | | | | | 57 | | | | | | 75 | | | | | | 62 | | |
DJ | | | | | 46 | | | | | | 75 | | | | | | 162 | | | | | | 174 | | | | | | 236 | | | | | | — | | | | | | — | | |
Total | | | | | 677 | | | | | | 585 | | | | | | 2,040 | | | | | | 1,750 | | | | | | 2,295 | | | | | | 626 | | | | | | 386 | | |
Natural Gas (MMcf) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Permian | | | | | 1,394 | | | | | | 1,266 | | | | | | 3,384 | | | | | | 3,446 | | | | | | 4,586 | | | | | | 954 | | | | | | 325 | | |
Eagle Ford | | | | | 619 | | | | | | 255 | | | | | | 1,440 | | | | | | 921 | | | | | | 1,181 | | | | | | 1,263 | | | | | | 793 | | |
Bakken | | | | | 49 | | | | | | 60 | | | | | | 149 | | | | | | 165 | | | | | | 235 | | | | | | 289 | | | | | | 191 | | |
DJ | | | | | 494 | | | | | | 791 | | | | | | 1,603 | | | | | | 2,031 | | | | | | 2,759 | | | | | | — | | | | | | — | | |
Total | | | | | 2,556 | | | | | | 2,372 | | | | | | 6,576 | | | | | | 6,563 | | | | | | 8,761 | | | | | | 2,506 | | | | | | 1,309 | | |
Total (MBoe) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Permian | | | | | 752 | | | | | | 656 | | | | | | 2,095 | | | | | | 1,914 | | | | | | 2,527 | | | | | | 673 | | | | | | 297 | | |
Eagle Ford | | | | | 186 | | | | | | 94 | | | | | | 496 | | | | | | 349 | | | | | | 436 | | | | | | 246 | | | | | | 213 | | |
Bakken | | | | | 37 | | | | | | 24 | | | | | | 116 | | | | | | 67 | | | | | | 96 | | | | | | 124 | | | | | | 94 | | |
DJ | | | | | 128 | | | | | | 207 | | | | | | 429 | | | | | | 513 | | | | | | 696 | | | | | | — | | | | | | — | | |
Total | | | | | 1,103 | | | | | | 981 | | | | | | 3,136 | | | | | | 2,843 | | | | | | 3,755 | | | | | | 1,043 | | | | | | 604 | | |
Oil (Bbl) per day | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Permian | | | | | 5,769 | | | | | | 4,945 | | | | | | 5,671 | | | | | | 4,963 | | | | | | 4,829 | | | | | | 1,410 | | | | | | 665 | | |
Eagle Ford | | | | | 923 | | | | | | 570 | | | | | | 948 | | | | | | 725 | | | | | | 656 | | | | | | 98 | | | | | | 222 | | |
Bakken | | | | | 326 | | | | | | 160 | | | | | | 337 | | | | | | 147 | | | | | | 156 | | | | | | 206 | | | | | | 170 | | |
DJ | | | | | 508 | | | | | | 828 | | | | | | 600 | | | | | | 645 | | | | | | 645 | | | | | | — | | | | | | — | | |
Total | | | | | 7,526 | | | | | | 6,503 | | | | | | 7,556 | | | | | | 6,480 | | | | | | 6,286 | | | | | | 1,714 | | | | | | 1,057 | | |
Natural gas (Mcf) per day | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Permian | | | | | 15,490 | | | | | | 14,066 | | | | | | 12,530 | | | | | | 12,763 | | | | | | 12,562 | | | | | | 2,614 | | | | | | 890 | | |
Eagle Ford | | | | | 6,872 | | | | | | 2,831 | | | | | | 5,334 | | | | | | 3,410 | | | | | | 3,237 | | | | | | 3,460 | | | | | | 2,173 | | |
Bakken | | | | | 548 | | | | | | 665 | | | | | | 552 | | | | | | 610 | | | | | | 643 | | | | | | 792 | | | | | | 524 | | |
DJ | | | | | 5,488 | | | | | | 8,792 | | | | | | 5,938 | | | | | | 7,525 | | | | | | 7,560 | | | | | | — | | | | | | — | | |
Total | | | | | 28,398 | | | | | | 26,354 | | | | | | 24,354 | | | | | | 24,308 | | | | | | 24,002 | | | | | | 6,866 | | | | | | 3,587 | | |
Total (Boe) per day | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Permian | | | | | 8,352 | | | | | | 7,289 | | | | | | 7,759 | | | | | | 7,090 | | | | | | 6,923 | | | | | | 1,845 | | | | | | 813 | | |
Eagle Ford | | | | | 2,067 | | | | | | 1,042 | | | | | | 1,837 | | | | | | 1,293 | | | | | | 1,195 | | | | | | 674 | | | | | | 584 | | |
Bakken | | | | | 417 | | | | | | 270 | | | | | | 429 | | | | | | 249 | | | | | | 264 | | | | | | 339 | | | | | | 257 | | |
DJ | | | | | 1,423 | | | | | | 2,294 | | | | | | 1,590 | | | | | | 1,899 | | | | | | 1,905 | | | | | | — | | | | | | — | | |
Total | | | | | 12,259 | | | | | | 10,895 | | | | | | 11,615 | | | | | | 10,531 | | | | | | 10,287 | | | | | | 2,858 | | | | | | 1,654 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | | Years Ended December 31, | | |||||||||||||||||||||||||||||||||
| | | 2022 | | | 2021 | | | 2022 | | | 2021 | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||
Average Sales Prices: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 90.95 | | | | | $ | 68.99 | | | | | $ | 96.72 | | | | | $ | 59.85 | | | | | $ | 63.47 | | | | | $ | 38.14 | | | | | $ | 53.96 | | |
Effect of Gain (Loss) on Settled Oil Derivatives on Average Price (per Bbl) | | | | | (7.34) | | | | | | (3.97) | | | | | | (7.54) | | | | | | (1.48) | | | | | | (4.51) | | | | | | 4.05 | | | | | | 1.14 | | |
Oil Net of Settled Oil Derivatives (per Bbl) | | | | | 83.61 | | | | | | 65.02 | | | | | | 89.18 | | | | | | 58.37 | | | | | | 58.96 | | | | | | 42.19 | | | | | | 55.10 | | |
Natural Gas (per Mcf) | | | | | 11.19 | | | | | | 6.47 | | | | | | 10.03 | | | | | | 5.78 | | | | | | 5.92 | | | | | | 1.77 | | | | | | 1.89 | | |
Effect of Gain (Loss) on Settled Natural Gas Derivatives on Average Price (per Mcf) | | | | | (1.71) | | | | | | (0.69) | | | | | | (1.42) | | | | | | (0.69) | | | | | | (0.32) | | | | | | 0.12 | | | | | | 0.34 | | |
Natural Gas Net of Settled Natural Gas Derivatives (per Mcf) | | | | | 9.48 | | | | | | 5.78 | | | | | | 8.61 | | | | | | 5.09 | | | | | | 5.60 | | | | | | 1.89 | | | | | | 2.23 | | |
Realized Price on a Boe Basis Excluding Settled Commodity Derivatives | | | | | 81.75 | | | | | | 56.82 | | | | | | 83.95 | | | | | | 50.16 | | | | | | 52.61 | | | | | | 27.12 | | | | | | 38.56 | | |
Effect of Gain (Loss) on Settled Commodity Derivatives on Average Price (per Boe) | | | | | (8.46) | | | | | | (4.04) | | | | | | (7.89) | | | | | | (2.50) | | | | | | (3.51) | | | | | | 2.72 | | | | | | 0.73 | | |
Realized Price on a Boe Basis Including Settled Commodity Derivatives | | | | | 73.29 | | | | | | 52.78 | | | | | | 76.06 | | | | | | 47.66 | | | | | | 49.10 | | | | | | 29.84 | | | | | | 39.29 | | |
Average Costs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Production Expenses (per Boe) | | | | $ | 5.77 | | | | | $ | 3.69 | | | | | $ | 5.05 | | | | | $ | 2.96 | | | | | $ | 3.29 | | | | | $ | 4.93 | | | | | $ | 4.42 | | |
| | | Nine Months Ended September 30, | | | Years Ended December 31, | | ||||||||||||||||||||||||
| | | 2022 | | | 2021 | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||
Fund I | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Production: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MBbl) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 22 | | | | | | 28 | | | | | | 37 | | | | | | 49 | | | | | | 78 | | |
Bakken | | | | | 40 | | | | | | 33 | | | | | | 43 | | | | | | 62 | | | | | | 76 | | |
Permian | | | | | 1 | | | | | | 39 | | | | | | 66 | | | | | | 127 | | | | | | 63 | | |
SCOOP | | | | | — | | | | | | 7 | | | | | | 16 | | | | | | 10 | | | | | | 15 | | |
Total | | | | | 63 | | | | | | 107 | | | | | | 162 | | | | | | 248 | | | | | | 232 | | |
Natural Gas (MMcf) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 21 | | | | | | 53 | | | | | | 68 | | | | | | 106 | | | | | | 178 | | |
Bakken | | | | | 147 | | | | | | 183 | | | | | | 240 | | | | | | 272 | | | | | | 206 | | |
Permian | | | | | 3 | | | | | | 68 | | | | | | 77 | | | | | | 217 | | | | | | 145 | | |
SCOOP | | | | | — | | | | | | 53 | | | | | | 120 | | | | | | 51 | | | | | | 87 | | |
Total | | | | | 171 | | | | | | 357 | | | | | | 505 | | | | | | 646 | | | | | | 616 | | |
| | | Nine Months Ended September 30, | | | Years Ended December 31, | | ||||||||||||||||||||||||
| | | 2022 | | | 2021 | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||
Total (MBoe) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 25 | | | | | | 37 | | | | | | 48 | | | | | | 67 | | | | | | 108 | | |
Bakken | | | | | 65 | | | | | | 63 | | | | | | 83 | | | | | | 107 | | | | | | 110 | | |
Permian | | | | | 2 | | | | | | 51 | | | | | | 79 | | | | | | 164 | | | | | | 87 | | |
SCOOP | | | | | — | | | | | | 16 | | | | | | 36 | | | | | | 18 | | | | | | 29 | | |
Total | | | | | 92 | | | | | | 167 | | | | | | 246 | | | | | | 356 | | | | | | 334 | | |
Oil (Bbl) per day | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 81 | | | | | | 105 | | | | | | 101 | | | | | | 134 | | | | | | 214 | | |
Bakken | | | | | 148 | | | | | | 121 | | | | | | 118 | | | | | | 170 | | | | | | 208 | | |
Permian | | | | | 5 | | | | | | 145 | | | | | | 182 | | | | | | 349 | | | | | | 173 | | |
SCOOP | | | | | — | | | | | | 26 | | | | | | 43 | | | | | | 27 | | | | | | 40 | | |
Total | | | | | 234 | | | | | | 397 | | | | | | 444 | | | | | | 680 | | | | | | 635 | | |
Natural gas (Mcf) per day | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 76 | | | | | | 196 | | | | | | 186 | | | | | | 290 | | | | | | 487 | | |
Bakken | | | | | 544 | | | | | | 677 | | | | | | 657 | | | | | | 744 | | | | | | 564 | | |
Permian | | | | | 12 | | | | | | 254 | | | | | | 211 | | | | | | 596 | | | | | | 398 | | |
SCOOP | | | | | — | | | | | | 196 | | | | | | 330 | | | | | | 139 | | | | | | 238 | | |
Total | | | | | 632 | | | | | | 1,323 | | | | | | 1,384 | | | | | | 1,769 | | | | | | 1,687 | | |
Total (Boe) per day | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 92 | | | | | | 137 | | | | | | 132 | | | | | | 182 | | | | | | 295 | | |
Bakken | | | | | 240 | | | | | | 234 | | | | | | 228 | | | | | | 294 | | | | | | 302 | | |
Permian | | | | | 7 | | | | | | 187 | | | | | | 217 | | | | | | 449 | | | | | | 239 | | |
SCOOP | | | | | — | | | | | | 59 | | | | | | 98 | | | | | | 50 | | | | | | 80 | | |
Total | | | | | 339 | | | | | | 617 | | | | | | 675 | | | | | | 975 | | | | | | 916 | | |
Average Sales Prices: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 94.80 | | | | | $ | 64.45 | | | | | $ | 52.89 | | | | | $ | 36.74 | | | | | $ | 53.74 | | |
Effect of Gain (Loss) on Settled Oil Derivatives on Average Price (per Bbl) | | | | | (5.81) | | | | | | (11.62) | | | | | | (8.44) | | | | | | 5.83 | | | | | | (0.78) | | |
Oil Net of Settled Oil Derivatives (per Bbl) | | | | | 88.99 | | | | | | 52.83 | | | | | | 44.45 | | | | | | 42.57 | | | | | | 52.96 | | |
Natural Gas (per Mcf) | | | | | 10.67 | | | | | | 3.57 | | | | | | 3.32 | | | | | | 1.04 | | | | | | 1.60 | | |
Effect of Gain (Loss) on Settled Natural Gas Derivatives on Average Price (per Mcf) | | | | | (1.52) | | | | | | (0.15) | | | | | | (1.06) | | | | | | (0.02) | | | | | | 0.04 | | |
Natural Gas Net of Settled Natural Gas Derivatives (per Mcf) | | | | | 9.15 | | | | | | 3.42 | | | | | | 2.26 | | | | | | 1.02 | | | | | | 1.64 | | |
Realized Price on a Boe Basis Excluding Settled Commodity Derivatives | | | | | 85.25 | | | | | | 49.08 | | | | | | 41.63 | | | | | | 27.52 | | | | | | 40.19 | | |
Effect of Gain (Loss) on Settled Commodity Derivatives on Average Price (per Boe) | | | | | (6.84) | | | | | | (7.78) | | | | | | (7.73) | | | | | | 4.03 | | | | | | (0.47) | | |
Realized Price on a Boe Basis Including Settled Commodity Derivatives | | | | | 78.41 | | | | | | 41.30 | | | | | | 33.90 | | | | | | 31.55 | | | | | | 39.72 | | |
Average Costs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Production Expenses (per Boe) | | | | $ | 13.28 | | | | | $ | 8.55 | | | | | $ | 7.30 | | | | | $ | 6.06 | | | | | $ | 8.91 | | |
| | | Nine Months Ended September 30, | | | Years Ended December 31, | | ||||||||||||||||||
| | | 2022 | | | 2021 | | | 2021 | | | 2020 | | ||||||||||||
Fund II | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Production: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MBbl) | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 86 | | | | | | 110 | | | | | | 146 | | | | | | 173 | | |
Bakken | | | | | 345 | | | | | | 530 | | | | | | 678 | | | | | | 590 | | |
Permian | | | | | 76 | | | | | | 105 | | | | | | 132 | | | | | | 258 | | |
Haynesville | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | 507 | | | | | | 745 | | | | | | 956 | | | | | | 1,021 | | |
Natural Gas (MMcf) | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 156 | | | | | | 357 | | | | | | 456 | | | | | | 315 | | |
Bakken | | | | | 540 | | | | | | 1,018 | | | | | | 1,323 | | | | | | 930 | | |
Permian | | | | | 182 | | | | | | 271 | | | | | | 356 | | | | | | 447 | | |
Haynesville | | | | | 7,836 | | | | | | 2,784 | | | | | | 3,460 | | | | | | 5,450 | | |
Total | | | | | 8,714 | | | | | | 4,430 | | | | | | 5,595 | | | | | | 7,142 | | |
Total (MBoe) | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 112 | | | | | | 169 | | | | | | 222 | | | | | | 226 | | |
Bakken | | | | | 435 | | | | | | 700 | | | | | | 899 | | | | | | 745 | | |
Permian | | | | | 107 | | | | | | 150 | | | | | | 191 | | | | | | 332 | | |
Haynesville | | | | | 1,306 | | | | | | 464 | | | | | | 577 | | | | | | 908 | | |
Total | | | | | 1,960 | | | | | | 1,483 | | | | | | 1,889 | | | | | | 2,211 | | |
Oil (Bbl) per day | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 319 | | | | | | 407 | | | | | | 400 | | | | | | 475 | | |
Bakken | | | | | 1,276 | | | | | | 1,963 | | | | | | 1,858 | | | | | | 1,615 | | |
Permian | | | | | 283 | | | | | | 387 | | | | | | 361 | | | | | | 706 | | |
Haynesville | | | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | |
Total | | | | | 1,879 | | | | | | 2,758 | | | | | | 2,620 | | | | | | 2,797 | | |
Natural gas (Mcf) per day | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 577 | | | | | | 1,322 | | | | | | 1,250 | | | | | | 863 | | |
Bakken | | | | | 2,007 | | | | | | 3,770 | | | | | | 3,624 | | | | | | 2,548 | | |
Permian | | | | | 674 | | | | | | 1,003 | | | | | | 977 | | | | | | 1,225 | | |
Haynesville | | | | | 29,018 | | | | | | 10,312 | | | | | | 9,478 | | | | | | 14,930 | | |
Total | | | | | 32,276 | | | | | | 16,407 | | | | | | 15,329 | | | | | | 19,566 | | |
Total (Boe) per day | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 416 | | | | | | 627 | | | | | | 608 | | | | | | 619 | | |
Bakken | | | | | 1,610 | | | | | | 2,591 | | | | | | 2,462 | | | | | | 2,040 | | |
Permian | | | | | 395 | | | | | | 554 | | | | | | 524 | | | | | | 910 | | |
Haynesville | | | | | 4,837 | | | | | | 1,720 | | | | | | 1,581 | | | | | | 2,489 | | |
Total | | | | | 7,258 | | | | | | 5,492 | | | | | | 5,175 | | | | | | 6,058 | | |
| | | Nine Months Ended September 30, | | | Years Ended December 31, | | ||||||||||||||||||
| | | 2022 | | | 2021 | | | 2021 | | | 2020 | | ||||||||||||
Average Sales Prices: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 94.17 | | | | | $ | 64.15 | | | | | $ | 69.30 | | | | | $ | 42.24 | | |
Effect of Gain (Loss) on Settled Oil Derivatives on Average Price (per Bbl) | | | | | (14.61) | | | | | | (5.82) | | | | | | (7.65) | | | | | | 6.07 | | |
Oil Net of Settled Oil Derivatives (per Bbl) | | | | | 79.56 | | | | | | 58.33 | | | | | | 61.65 | | | | | | 48.31 | | |
Natural Gas (per Mcf) | | | | | 7.14 | | | | | | 2.72 | | | | | | 2.88 | | | | | | 0.83 | | |
Effect of Gain (Loss) on Settled Natural Gas Derivatives on Average Price (per Mcf) | | | | | (0.83) | | | | | | (0.23) | | | | | | (0.50) | | | | | | 0.20 | | |
Natural Gas Net of Settled Natural Gas Derivatives (per Mcf) | | | | | 6.31 | | | | | | 2.49 | | | | | | 2.38 | | | | | | 1.03 | | |
Realized Price on a Boe Basis Excluding Settled Commodity Derivatives | | | | | 56.14 | | | | | | 40.34 | | | | | | 43.62 | | | | | | 22.17 | | |
Effect of Gain (Loss) on Settled Commodity Derivatives on Average Price (per Boe) | | | | | (7.47) | | | | | | (3.61) | | | | | | (5.37) | | | | | | 3.46 | | |
Realized Price on a Boe Basis Including Settled Commodity Derivatives | | | | | 48.67 | | | | | | 36.73 | | | | | | 38.25 | | | | | | 25.63 | | |
Average Costs: | | | | | | | | | | | | | | | | | | | | | | | | | |
Production Expenses (per Boe) | | | | $ | 6.97 | | | | | $ | 5.48 | | | | | $ | 6.95 | | | | | $ | 6.22 | | |
| | | December 31, | | |||||||||||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||||||||
| | | Gross | | | Net(1) | | | Gross | | | Net(1) | | | Gross | | | Net(1) | | ||||||||||||||||||
Fund III | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Productive Development Wells: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil | | | | | 44 | | | | | | 7.75 | | | | | | 40 | | | | | | 6.75 | | | | | | 54 | | | | | | 10.04 | | |
Natural Gas | | | | | 2 | | | | | | 0.30 | | | | | | 2 | | | | | | 0.39 | | | | | | 5 | | | | | | 1.00 | | |
Fund I | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Productive Development Wells: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil | | | | | 16 | | | | | | 0.17 | | | | | | 9 | | | | | | 0.62 | | | | | | 57 | | | | | | 0.62 | | |
Natural Gas | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fund II | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Productive Development Wells: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Oil | | | | | 114 | | | | | | 3.08 | | | | | | 84 | | | | | | 5.40 | | | | | | | | | | |||||
Natural Gas | | | | | 2 | | | | | | 0.29 | | | | | | 4 | | | | | | 0.21 | | | | | | | | | |
| | | December 31, | | |||||||||||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||||||||
| | | Gross | | | Net | | | Gross | | | Net | | | Gross | | | Net | | ||||||||||||||||||
Fund III | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Permian | | | | | 36 | | | | | | 7.69 | | | | | | 35 | | | | | | 4.49 | | | | | | 12 | | | | | | 3.47 | | |
Eagle Ford | | | | | 2 | | | | | | 0.30 | | | | | | 6 | | | | | | 2.65 | | | | | | 8 | | | | | | 2.47 | | |
Bakken | | | | | 8 | | | | | | 0.06 | | | | | | 1 | | | | | | — | | | | | | 39 | | | | | | 5.10 | | |
DJ | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total: | | | | | 46 | | | | | | 8.05 | | | | | | 42 | | | | | | 7.14 | | | | | | 59 | | | | | | 11.04 | | |
Fund I | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4 | | | | | | 0.16 | | |
Bakken | | | | | 16 | | | | | | 0.17 | | | | | | 1 | | | | | | 0.01 | | | | | | 23 | | | | | | 0.32 | | |
Permian | | | | | — | | | | | | — | | | | | | 8 | | | | | | 0.61 | | | | | | 10 | | | | | | 0.03 | | |
SCOOP | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20 | | | | | | 0.11 | | |
Total: | | | | | 16 | | | | | | 0.17 | | | | | | 9 | | | | | | 0.62 | | | | | | 57 | | | | | | 0.62 | | |
Fund II | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bakken | | | | | 83 | | | | | | 2.53 | | | | | | 19 | | | | | | 1.86 | | | | | | | | | | | | | | |
Permian | | | | | 15 | | | | | | 0.04 | | | | | | 44 | | | | | | 0.54 | | | | | | | | | | | | | | |
Eagle Ford | | | | | 16 | | | | | | 0.51 | | | | | | 21 | | | | | | 3.00 | | | | | | | | | | | | | | |
Haynesville | | | | | 2 | | | | | | 0.29 | | | | | | 4 | | | | | | 0.21 | | | | | | | | | | | | | | |
Total: | | | | | 116 | | | | | | 3.37 | | | | | | 88 | | | | | | 5.61 | | | | | | | | | | | | | | |
| | | Developed Acreage | | | Undeveloped Acreage | | | Total Acreage | | |||||||||||||||||||||||||||
| | | Gross | | | Net | | | Gross | | | Net | | | Gross | | | Net | | ||||||||||||||||||
Fund III | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Permian | | | | | 12,450 | | | | | | 3,283 | | | | | | 4,181 | | | | | | 2,721 | | | | | | 16,631 | | | | | | 6,004 | | |
Bakken | | | | | 3,947 | | | | | | 1,313 | | | | | | — | | | | | | — | | | | | | 3,947 | | | | | | 1,313 | | |
Eagle Ford | | | | | 4,444 | | | | | | 968 | | | | | | 14,307 | | | | | | 3,551 | | | | | | 18,751 | | | | | | 4,519 | | |
DJ | | | | | 14,537 | | | | | | 1,475 | | | | | | — | | | | | | — | | | | | | 14,537 | | | | | | 1,475 | | |
Total: | | | | | 35,378 | | | | | | 7,039 | | | | | | 18,488 | | | | | | 6,272 | | | | | | 53,866 | | | | | | 13,311 | | |
| | | Developed Acreage | | | Undeveloped Acreage | | | Total Acreage | | |||||||||||||||||||||||||||
| | | Gross | | | Net | | | Gross | | | Net | | | Gross | | | Net | | ||||||||||||||||||
Fund I | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eagle Ford | | | | | 4,724 | | | | | | 748 | | | | | | — | | | | | | — | | | | | | 4,724 | | | | | | 748 | | |
Permian | | | | | 831 | | | | | | 102 | | | | | | — | | | | | | — | | | | | | 831 | | | | | | 102 | | |
Bakken | | | | | 26,301 | | | | | | 792 | | | | | | — | | | | | | — | | | | | | 26,301 | | | | | | 792 | | |
Total: | | | | | 31,856 | | | | | | 1,642 | | | | | | — | | | | | | — | | | | | | 31,856 | | | | | | 1,642 | | |
Fund II | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bakken | | | | | 140,207 | | | | | | 11,063 | | | | | | 2,303 | | | | | | 1,983 | | | | | | 142,510 | | | | | | 13,046 | | |
Permian | | | | | 22,452 | | | | | | 693 | | | | | | — | | | | | | — | | | | | | 22,452 | | | | | | 693 | | |
Haynesville | | | | | 6,245 | | | | | | 2,298 | | | | | | — | | | | | | — | | | | | | 6,245 | | | | | | 2,298 | | |
Eagle Ford | | | | | 11,659 | | | | | | 1,452 | | | | | | — | | | | | | — | | | | | | 11,659 | | | | | | 1,452 | | |
Total: | | | | | 180,563 | | | | | | 15,506 | | | | | | 2,303 | | | | | | 1,983 | | | | | | 182,866 | | | | | | 17,489 | | |
|
| | | Acreage Subject to Expiration | | |||||||||
Year Ended | | | Gross | | | Net | | ||||||
Fund III | | | | | | | | | | | | | |
December 31, 2022 | | | | | 5,084 | | | | | | 384 | | |
December 31, 2023 | | | | | — | | | | | | — | | |
December 31, 2024 | | | | | 4,681 | | | | | | 2,720 | | |
December 31, 2025 | | | | | — | | | | | | — | | |
December 31, 2026 and thereafter | | | | | — | | | | | | — | | |
Total | | | | | 9,765 | | | | | | 3,104 | | |
Fund I | | | | | — | | | | | | — | | |
Fund II | | | | | | | | | | | | | |
December 31, 2022 | | | | | 120 | | | | | | 120 | | |
December 31, 2023 | | | | | 2,720 | | | | | | 1,543 | | |
December 31, 2024 | | | | | 320 | | | | | | 320 | | |
December 31, 2025 | | | | | — | | | | | | — | | |
December 31, 2026 and thereafter | | | | | — | | | | | | — | | |
Total | | | | | 3,160 | | | | | | 1,983 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | | Years Ended December 31, | | |||||||||||||||||||||||||||||||||
(In thousands, except per Boe data) | | | 2022 | | | 2021 | | | 2022 | | | 2021 | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||
Fund III | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depletion of Oil and Natural Gas Properties | | | | $ | 39,775 | | | | | $ | 15,794 | | | | | $ | 70,389 | | | | | $ | 45,798 | | | | | $ | 60,477 | | | | | $ | 22,096 | | | | | $ | 17,092 | | |
Depletion Expense (per Boe) | | | | | 36.05 | | | | | | 16.11 | | | | | | 22.44 | | | | | | 16.11 | | | | | | 16.11 | | | | | | 21.18 | | | | | | 28.30 | | |
Fund I | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depletion of Oil and Natural Gas Properties | | | | | | | | | | | | | | | | $ | 1,576 | | | | | $ | 2,533 | | | | | $ | 3,049 | | | | | $ | 9,752 | | | | | $ | 7,278 | | |
Depletion Expense (per Boe) | | | | | | | | | | | | | | | | | 17.21 | | | | | | 15.19 | | | | | | 12.38 | | | | | | 27.41 | | | | | | 21.77 | | |
Fund II | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depletion of Oil and Natural Gas Properties | | | | | | | | | | | | | | | | $ | 25,795 | | | | | $ | 24,109 | | | | | $ | 30,687 | | | | | $ | 47,689 | | | | | | | | |
Depletion Expense (per Boe) | | | | | | | | | | | | | | | | | 13.16 | | | | | | 16.26 | | | | | | 16.25 | | | | | | 21.57 | | | | | | | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Average NYMEX Prices(1) | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 98.24 | | | | | $ | 64.99 | | |
Natural gas (per Mcf) | | | | | 6.70 | | | | | | 3.35 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Average NYMEX Prices(1) | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 68.00 | | | | | $ | 39.34 | | |
Natural gas (per Mcf) | | | | | 4.00 | | | | | | 2.13 | | |
| | | Three months ended September 30, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Net Sales (in thousands): | | | | | | | | | | | | | |
Oil sales | | | | $ | 61,607 | | | | | $ | 40,376 | | |
Natural gas and related product sales | | | | | 28,587 | | | | | | 15,341 | | |
Revenues | | | | | 90,194 | | | | | | 55,717 | | |
Average Sales Prices: | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 90.95 | | | | | $ | 68.99 | | |
Effect of gain (loss) on settled oil derivatives on average price (per Bbl) | | | | | (7.34) | | | | | | (3.97) | | |
Oil net of settled oil derivatives (per Bbl) | | | | | 83.61 | | | | | | 65.02 | | |
Natural gas and related product sales (per Mcf) | | | | | 11.19 | | | | | | 6.47 | | |
Effect of gain (loss) on settled natural gas derivatives on average price (per Mcf) | | | | | (1.71) | | | | | | (0.69) | | |
Natural gas and related product sales net of settled natural gas derivatives (per Mcf) | | | | | 9.48 | | | | | | 5.78 | | |
Realized price on a Boe basis excluding settled commodity derivatives | | | | | 81.75 | | | | | | 56.82 | | |
Effect of gain (loss) on settled commodity derivatives on average price (per Boe) | | | | | (8.46) | | | | | | (4.04) | | |
Realized price on a Boe basis including settled commodity derivatives | | | | | 73.29 | | | | | | 52.78 | | |
Operating Expenses (in thousands): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 6,368 | | | | | $ | 3,621 | | |
Production taxes | | | | | 5,053 | | | | | | 2,506 | | |
Depletion and accretion expense | | | | | 39,868 | | | | | | 15,794 | | |
General and administrative | | | | | 1,776 | | | | | | 1,764 | | |
Total operating expenses | | | | | 53,065 | | | | | | 23,685 | | |
| | | Three months ended September 30, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Costs and Expenses (per Boe): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 5.77 | | | | | $ | 3.69 | | |
Production taxes | | | | | 4.58 | | | | | | 2.56 | | |
Depletion and accretion | | | | | 36.13 | | | | | | 16.11 | | |
General and administrative | | | | | 1.61 | | | | | | 1.80 | | |
Net Producing Wells at Period-End | | | | | 58.33 | | | | | | 42.82 | | |
| | | Three months ended September 30, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Production: | | | | | | | | | | | | | |
Oil (MBbl) | | | | | 677 | | | | | | 585 | | |
Natural gas (MMcf) | | | | | 2,556 | | | | | | 2,372 | | |
Total (MBoe)(1) | | | | | 1,103 | | | | | | 981 | | |
Average Daily Production: | | | | | | | | | | | | | |
Oil (Bbl) | | | | | 7,526 | | | | | | 6,503 | | |
Natural gas (Mcf) | | | | | 28,398 | | | | | | 26,354 | | |
Total (Boe)(1) | | | | | 12,259 | | | | | | 10,895 | | |
| | | Nine months ended September 30, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Net Sales (in thousands): | | | | | | | | | | | | | |
Oil sales | | | | $ | 197,332 | | | | | $ | 104,700 | | |
Natural gas and related product sales | | | | | 65,931 | | | | | | 37,932 | | |
Revenues | | | | | 263,263 | | | | | | 142,632 | | |
Average Sales Prices: | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 96.72 | | | | | $ | 59.85 | | |
Effect of gain (loss) on settled oil derivatives on average price (per Bbl) | | | | | (7.54) | | | | | | (1.48) | | |
Oil net of settled oil derivatives (per Bbl) | | | | | 89.18 | | | | | | 58.37 | | |
Natural gas and related product sales (per Mcf) | | | | | 10.03 | | | | | | 5.78 | | |
Effect of gain (loss) on settled natural gas derivatives on average price (per Mcf) | | | | | (1.42) | | | | | | (0.69) | | |
Natural gas and related product sales net of settled natural gas derivatives (per Mcf) | | | | | 8.61 | | | | | | 5.09 | | |
Realized price on a Boe basis excluding settled commodity derivatives | | | | | 83.95 | | | | | | 50.16 | | |
Effect of gain (loss) on settled commodity derivatives on average price (per Boe) | | | | | (7.89) | | | | | | (2.50) | | |
Realized price on a Boe basis including settled commodity derivatives | | | | | 76.06 | | | | | | 47.66 | | |
Operating Expenses (in thousands): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 15,840 | | | | | $ | 8,407 | | |
Production taxes | | | | | 14,628 | | | | | | 7,737 | | |
Depletion and accretion expense | | | | | 70,529 | | | | | | 45,798 | | |
General and administrative | | | | | 4,880 | | | | | | 4,978 | | |
Total operating expenses | | | | | 105,877 | | | | | | 66,920 | | |
Costs and Expenses (per Boe): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 5.05 | | | | | $ | 2.96 | | |
Production taxes | | | | | 4.66 | | | | | | 2.72 | | |
Depletion and accretion | | | | | 22.49 | | | | | | 16.11 | | |
General and administrative | | | | | 1.56 | | | | | | 1.75 | | |
Net Producing Wells at Period-End | | | | | 58.33 | | | | | | 42.82 | | |
| | | Nine months ended September 30, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Production: | | | | | | | | | | | | | |
Oil (MBbl) | | | | | 2,040 | | | | | | 1,750 | | |
Natural gas (MMcf) | | | | | 6,576 | | | | | | 6,563 | | |
Total (MBoe)(1) | | | | | 3,136 | | | | | | 2,843 | | |
Average Daily Production: | | | | | | | | | | | | | |
Oil (Bbl) | | | | | 7,556 | | | | | | 6,480 | | |
Natural gas (Mcf) | | | | | 24,354 | | | | | | 24,308 | | |
Total (Boe)(1) | | | | | 11,615 | | | | | | 10,531 | | |
| | | Year ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Net Sales (in thousands): | | | | | | | | | | | | | |
Oil sales | | | | $ | 145,643 | | | | | $ | 23,863 | | |
Natural gas and related product sales | | | | | 51,903 | | | | | | 4,427 | | |
Revenues | | | | | 197,546 | | | | | | 28,290 | | |
Average Sales Prices: | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 63.47 | | | | | $ | 38.14 | | |
Effect of gain (loss) on settled oil derivatives on average price (per Bbl) | | | | | (4.51) | | | | | | 4.05 | | |
Oil net of settled oil derivatives (per Bbl) | | | | | 58.96 | | | | | | 42.19 | | |
Natural gas and related product sales (per Mcf) | | | | | 5.92 | | | | | | 1.77 | | |
Effect of gain (loss) on settled natural gas derivatives on average price (per Mcf) | | | | | (0.32) | | | | | | 0.12 | | |
Natural gas and related product sales net of settled natural gas derivatives (per Mcf) | | | | | 5.60 | | | | | | 1.89 | | |
Realized price on a Boe basis excluding settled commodity derivatives | | | | | 52.61 | | | | | | 27.12 | | |
Effect of gain (loss) on settled commodity derivatives on average price (per Boe) | | | | | (3.51) | | | | | | 2.72 | | |
Realized price on a Boe basis including settled commodity derivatives | | | | | 49.10 | | | | | | 29.84 | | |
| | | Year ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Operating Expenses (in thousands): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 12,362 | | | | | $ | 5,147 | | |
Production taxes | | | | | 10,808 | | | | | | 1,815 | | |
Depletion and accretion expense | | | | | 60,534 | | | | | | 22,130 | | |
General and administrative | | | | | 6,262 | | | | | | 5,166 | | |
Total operating expenses | | | | | 89,966 | | | | | | 34,258 | | |
Costs and Expenses (per Boe): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 3.29 | | | | | $ | 4.93 | | |
Production taxes | | | | | 2.88 | | | | | | 1.74 | | |
Depletion and accretion | | | | | 16.12 | | | | | | 21.21 | | |
General and administrative | | | | | 1.67 | | | | | | 4.95 | | |
Net Producing Wells at Period-End | | | | | 46.13 | | | | | | 17.31 | | |
| | | Year ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Production: | | | | | | | | | | | | | |
Oil (MBbl) | | | | | 2,295 | | | | | | 626 | | |
Natural gas (MMcf) | | | | | 8,761 | | | | | | 2,506 | | |
Total (MBoe)(1) | | | | | 3,755 | | | | | | 1,043 | | |
Average Daily Production: | | | | | | | | | | | | | |
Oil (Bbl) | | | | | 6,286 | | | | | | 1,714 | | |
Natural gas (Mcf) | | | | | 24,002 | | | | | | 6,866 | | |
Total (Boe)(1) | | | | | 10,287 | | | | | | 2,858 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Net Sales (in thousands): | | | | | | | | | | | | | |
Oil sales | | | | $ | 23,863 | | | | | $ | 20,811 | | |
Natural gas and related product sales | | | | | 4,427 | | | | | | 2,472 | | |
Revenues | | | | | 28,290 | | | | | | 23,283 | | |
Average Sales Prices: | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 38.14 | | | | | $ | 53.96 | | |
Effect of gain (loss) on settled oil derivatives on average price (per Bbl) | | | | | 4.05 | | | | | | 1.14 | | |
Oil net of settled oil derivatives (per Bbl) | | | | | 42.19 | | | | | | 55.10 | | |
Natural gas and related product sales (per Mcf) | | | | | 1.77 | | | | | | 1.89 | | |
Effect of gain (loss) on settled natural gas derivatives on average price (per Mcf) | | | | | 0.12 | | | | | | 0.34 | | |
Natural gas and related product sales net of settled natural gas derivatives (per Mcf) | | | | | 1.89 | | | | | | 2.23 | | |
Realized price on a Boe basis excluding settled commodity derivatives | | | | | 27.12 | | | | | | 38.56 | | |
Effect of gain (loss) on settled commodity derivatives on average price (per Boe) | | | | | 2.72 | | | | | | 0.73 | | |
Realized price on a Boe basis including settled commodity derivatives | | | | | 29.84 | | | | | | 39.29 | | |
Operating Expenses (in thousands): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 5,147 | | | | | $ | 2,669 | | |
Production taxes | | | | | 1,815 | | | | | | 1,369 | | |
Depletion and accretion expense | | | | | 22,130 | | | | | | 17,100 | | |
General and administrative | | | | | 5,166 | | | | | | 4,961 | | |
Organizational expenses | | | | | — | | | | | | 21 | | |
Total operating expenses | | | | | 34,258 | | | | | | 26,120 | | |
Costs and Expenses (per Boe): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 4.93 | | | | | $ | 4.42 | | |
Production taxes | | | | | 1.74 | | | | | | 2.27 | | |
Depletion and accretion | | | | | 21.21 | | | | | | 28.32 | | |
General and administrative | | | | | 4.95 | | | | | | 8.22 | | |
Organizational expenses | | | | | — | | | | | | 0.03 | | |
Net Producing Wells at Period-End | | | | | 17.31 | | | | | | 11.04 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Production: | | | | | | | | | | | | | |
Oil (MBbl) | | | | | 626 | | | | | | 386 | | |
Natural gas (MMcf) | | | | | 2,506 | | | | | | 1,309 | | |
Total (MBoe)(1) | | | | | 1,043 | | | | | | 604 | | |
Average Daily Production: | | | | | | | | | | | | | |
Oil (Bbl) | | | | | 1,714 | | | | | | 1,057 | | |
Natural gas (Mcf) | | | | | 6,866 | | | | | | 3,587 | | |
Total (Boe)(1) | | | | | 2,858 | | | | | | 1,654 | | |
| | | Nine months ended September 30, | | |||||||||
(in thousands) | | | 2022 | | | 2021 | | ||||||
Net Cash Provided by Operating Activities | | | | $ | 179,662 | | | | | $ | 91,900 | | |
Net Cash Used in Investing Activities | | | | | (150,655) | | | | | | (124,786) | | |
Net Cash (Used in)/Provided by Financing Activities | | | | | (29,916) | | | | | | 44,074 | | |
Net Change in Cash | | | | $ | (909) | | | | | $ | 11,188 | | |
| | | Year ended December 31, | | |||||||||||||||
(in thousands) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Net Cash Provided by Operating Activities | | | | $ | 131,715 | | | | | $ | 14,085 | | | | | $ | 8,670 | | |
Net Cash Used in Investing Activities | | | | | (194,014) | | | | | | (80,868) | | | | | | (83,707) | | |
Net Cash Provided by Financing Activities | | | | | 66,980 | | | | | | 66,447 | | | | | | 69,815 | | |
Net Change in Cash | | | | $ | 4,681 | | | | | $ | (336) | | | | | $ | (5,222) | | |
| | | Nine months ended September 30, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Net Sales (in thousands): | | | | | | | | | | | | | |
Oil sales | | | | $ | 5,984 | | | | | $ | 6,908 | | |
Natural gas and related product sales | | | | | 1,822 | | | | | | 1,274 | | |
Revenues | | | | | 7,806 | | | | | | 8,182 | | |
Average Sales Prices: | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 94.80 | | | | | $ | 64.45 | | |
Effect of gain (loss) on settled oil derivatives on average price (per Bbl) | | | | | (5.81) | | | | | | (11.62) | | |
Oil net of settled oil derivatives (per Bbl) | | | | | 88.99 | | | | | | 52.83 | | |
Natural gas and related product sales (per Mcf) | | | | | 10.67 | | | | | | 3.57 | | |
Effect of gain (loss) on settled natural gas derivatives on average price (per Mcf) | | | | | (1.52) | | | | | | (0.15) | | |
Natural gas and related product sales net of settled natural gas derivatives (per Mcf) | | | | | 9.15 | | | | | | 3.42 | | |
Realized price on a Boe basis excluding settled commodity derivatives | | | | | 85.25 | | | | | | 49.08 | | |
Effect of gain (loss) on settled commodity derivatives on average price (per Boe) | | | | | (6.84) | | | | | | (7.78) | | |
Realized price on a Boe basis including settled commodity derivatives | | | | | 78.41 | | | | | | 41.30 | | |
Operating Expenses (in thousands): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 1,216 | | | | | $ | 1,426 | | |
Production taxes | | | | | 512 | | | | | | 506 | | |
Depletion and accretion | | | | | 1,611 | | | | | | 2,533 | | |
General and administrative | | | | | 158 | | | | | | 360 | | |
Gain on disposal of oil and natural gas properties | | | | | — | | | | | | (1,011) | | |
Total operating expenses | | | | | 3,497 | | | | | | 3,814 | | |
Costs and Expenses (per Boe): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 13.28 | | | | | $ | 8.55 | | |
Production taxes | | | | | 5.59 | | | | | | 3.04 | | |
Depletion and accretion | | | | | 17.59 | | | | | | 15.19 | | |
General and administrative | | | | | 1.73 | | | | | | 2.16 | | |
Gain on disposal of oil and natural gas properties | | | | | — | | | | | | (6.06) | | |
Net Producing Wells at Period-End | | | | | 10.03 | | | | | | 9.50 | | |
| | | Nine months ended September 30, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Production: | | | | | | | | | | | | | |
Oil (MBbl) | | | | | 63 | | | | | | 107 | | |
Natural gas (MMcf) | | | | | 171 | | | | | | 357 | | |
Total (MBoe)(1) | | | | | 92 | | | | | | 167 | | |
Average Daily Production: | | | | | | | | | | | | | |
Oil (Bbl) | | | | | 234 | | | | | | 397 | | |
Natural gas (Mcf) | | | | | 632 | | | | | | 1,323 | | |
Total (Boe)(1) | | | | | 339 | | | | | | 617 | | |
| | | Year ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Net Sales (in thousands): | | | | | | | | | | | | | |
Oil sales | | | | $ | 8,580 | | | | | $ | 9,120 | | |
Natural gas and related product sales | | | | | 1,677 | | | | | | 671 | | |
Revenues | | | | | 10,257 | | | | | | 9,791 | | |
Average Sales Prices: | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 52.89 | | | | | $ | 36.74 | | |
Effect of gain (loss) on settled oil derivatives on average price (per Bbl) | | | | | (8.44) | | | | | | 5.83 | | |
| | | Year ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Oil net of settled oil derivatives (per Bbl) | | | | | 44.45 | | | | | | 42.57 | | |
Natural gas and related product sales (per Mcf) | | | | | 3.32 | | | | | | 1.04 | | |
Effect of gain (loss) on settled natural gas derivatives on average price (per Mcf) | | | | | (1.06) | | | | | | (0.02) | | |
Natural gas and related product sales net of settled natural gas derivatives (per Mcf) | | | | | 2.26 | | | | | | 1.02 | | |
Realized price on a Boe basis excluding settled commodity derivatives | | | | | 41.63 | | | | | | 27.52 | | |
Effect of gain (loss) on settled commodity derivatives on average price (per Boe) | | | | | (7.73) | | | | | | 4.03 | | |
Realized price on a Boe basis including settled commodity derivatives | | | | | 33.90 | | | | | | 31.55 | | |
Operating Expenses (in thousands): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 1,799 | | | | | $ | 2,156 | | |
Production taxes | | | | | 627 | | | | | | 619 | | |
Depletion and accretion | | | | | 3,038 | | | | | | 9,837 | | |
Loss on impairment | | | | | — | | | | | | 5,725 | | |
General and administrative | | | | | 389 | | | | | | 1,270 | | |
Gain on disposal of oil and natural gas properties | | | | | (1,341) | | | | | | (597) | | |
Total operating expenses | | | | | 4,512 | | | | | | 19,010 | | |
Costs and Expenses (per Boe): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 7.30 | | | | | $ | 6.06 | | |
Production taxes | | | | | 2.54 | | | | | | 1.74 | | |
Depletion and accretion | | | | | 12.33 | | | | | | 27.65 | | |
General and administrative | | | | | 1.58 | | | | | | 3.57 | | |
Gain on disposal of oil and natural gas properties | | | | | (5.44) | | | | | | (1.68) | | |
Net Producing Wells at Period-End | | | | | 9.3 | | | | | | 12.4 | | |
| | | Year ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Production: | | | | | | | | | | | | | |
Oil (MBbl) | | | | | 162 | | | | | | 248 | | |
Natural gas (MMcf) | | | | | 505 | | | | | | 646 | | |
Total (MBoe)(1) | | | | | 246 | | | | | | 356 | | |
Average Daily Production: | | | | | | | | | | | | | |
Oil (Bbl) | | | | | 444 | | | | | | 680 | | |
| | | Year ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Natural gas (Mcf) | | | | | 1,384 | | | | | | 1,769 | | |
Total (Boe)(1) | | | | | 675 | | | | | | 975 | | |
|
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Net Sales (in thousands): | | | | | | | | | | | | | |
Oil sales | | | | $ | 9,120 | | | | | $ | 12,455 | | |
Natural gas and related product sales | | | | | 671 | | | | | | 985 | | |
Revenues | | | | | 9,791 | | | | | | 13,440 | | |
Average Sales Prices: | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 36.74 | | | | | $ | 53.74 | | |
Effect of gain (loss) on settled oil derivatives on average price (per Bbl) | | | | | 5.83 | | | | | | (0.78) | | |
Oil net of settled oil derivatives (per Bbl) | | | | | 42.57 | | | | | | 52.96 | | |
Natural gas and related product sales (per Mcf) | | | | | 1.04 | | | | | | 1.60 | | |
Effect of gain (loss) on settled natural gas derivatives on average price (per Mcf) | | | | | (0.02) | | | | | | 0.04 | | |
Natural gas and related product sales net of settled natural gas derivatives (per Mcf) | | | | | 1.02 | | | | | | 1.64 | | |
Realized price on a Boe basis excluding settled commodity derivatives | | | | | 27.52 | | | | | | 40.19 | | |
Effect of gain (loss) on settled commodity derivatives on average price (per Boe) | | | | | 4.03 | | | | | | (0.47) | | |
Realized price on a Boe basis including settled commodity derivatives | | | | | 31.55 | | | | | | 39.72 | | |
Operating Expenses (in thousands): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 2,156 | | | | | $ | 2,980 | | |
Production taxes | | | | | 619 | | | | | | 865 | | |
Depletion and accretion | | | | | 9,837 | | | | | | 7,262 | | |
Loss on impairment | | | | | 5,725 | | | | | | — | | |
General and administrative | | | | | 1,270 | | | | | | 1,567 | | |
Gain on disposal of oil and natural gas properties | | | | | (597) | | | | | | (4,910) | | |
Total expenses | | | | | 19,010 | | | | | | 7,764 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Costs and Expenses (per Boe): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 6.06 | | | | | $ | 8.91 | | |
Production taxes | | | | | 1.74 | | | | | | 2.59 | | |
Depletion and accretion | | | | | 27.65 | | | | | | 21.72 | | |
General and administrative | | | | | 3.57 | | | | | | 4.69 | | |
Gain on disposal of oil and natural gas properties | | | | | (1.68) | | | | | | (14.68) | | |
Net Producing Wells at Period-End | | | | | 12.4 | | | | | | 12.3 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Production: | | | | | | | | | | | | | |
Oil (MBbl) | | | | | 248 | | | | | | 232 | | |
Natural gas (MMcf) | | | | | 646 | | | | | | 616 | | |
Total (MBoe)(1) | | | | | 356 | | | | | | 334 | | |
Average Daily Production: | | | | | | | | | | | | | |
Oil (Bbl) | | | | | 680 | | | | | | 635 | | |
Natural gas (Mcf) | | | | | 1,769 | | | | | | 1,687 | | |
Total (Boe)(1) | | | | | 975 | | | | | | 916 | | |
| | | Nine months ended September 30, | | |||||||||
(in thousands) | | | 2022 | | | 2021 | | ||||||
Net Cash Provided by Operating Activities | | | | $ | 3,977 | | | | | $ | 4,544 | | |
Net Cash (Used in) Provided by Investing Activities | | | | | (1,584) | | | | | | 19,454 | | |
Net Cash Used in Financing Activities | | | | | (1,100) | | | | | | (24,300) | | |
Net Change in Cash | | | | $ | 1,293 | | | | | $ | (302) | | |
| | | Year ended December 31, | | |||||||||||||||
(in thousands) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Net Cash Provided by Operating Activities | | | | $ | 5,473 | | | | | $ | 8,152 | | | | | $ | 6,426 | | |
| | | Year ended December 31, | | |||||||||||||||
(in thousands) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Net Cash Provided by (Used in) Investing Activities | | | | | 21,280 | | | | | | (6,455) | | | | | | 8,154 | | |
Net Cash Used in Financing Activities | | | | | (27,300) | | | | | | (2,500) | | | | | | (13,241) | | |
Net Change in Cash | | | | $ | (547) | | | | | $ | (803) | | | | | $ | 1,339 | | |
|
| | | Nine months ended September 30, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Net Sales (in thousands): | | | | | | | | | | | | | |
Oil sales | | | | $ | 47,772 | | | | | $ | 47,763 | | |
Natural gas and related product sales | | | | | 62,241 | | | | | | 12,059 | | |
Revenues | | | | | 110,013 | | | | | | 59,822 | | |
Average Sales Prices: | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 94.17 | | | | | $ | 64.15 | | |
Effect of gain (loss) on settled oil derivatives on average price (per Bbl) | | | | | (14.61) | | | | | | (5.82) | | |
Oil net of settled oil derivatives (per Bbl) | | | | | 79.56 | | | | | | 58.33 | | |
Natural gas and related product sales (per Mcf) | | | | | 7.14 | | | | | | 2.72 | | |
Effect of gain (loss) on settled natural gas derivatives on average price (per Mcf) | | | | | (0.83) | | | | | | (0.23) | | |
Natural gas and related product sales net of settled natural gas derivatives (per Mcf) | | | | | 6.31 | | | | | | 2.49 | | |
Realized price on a Boe basis excluding settled commodity derivatives | | | | | 56.14 | | | | | | 40.34 | | |
Effect of gain (loss) on settled commodity derivatives on average price (per Boe) | | | | | (7.47) | | | | | | (3.61) | | |
Realized price on a Boe basis including settled commodity derivatives | | | | | 48.67 | | | | | | 36.73 | | |
| | | Nine months ended September 30, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Operating Expenses (in thousands): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 13,662 | | | | | $ | 8,122 | | |
Production taxes | | | | | 5,171 | | | | | | 4,505 | | |
Depletion and accretion | | | | | 26,038 | | | | | | 24,109 | | |
General and administrative | | | | | 2,709 | | | | | | 2,904 | | |
Gain on disposal of oil and natural gas properties | | | | | — | | | | | | (955) | | |
Total operating expenses | | | | | 47,580 | | | | | | 38,685 | | |
Costs and Expenses (per Boe): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 6.97 | | | | | $ | 5.48 | | |
Production taxes | | | | | 2.64 | | | | | | 3.04 | | |
Depletion and accretion | | | | | 13.29 | | | | | | 16.26 | | |
General and administrative | | | | | 1.38 | | | | | | 1.96 | | |
Gain on disposal of oil and natural gas properties | | | | | — | | | | | | (0.64) | | |
Net Producing Wells at Period-End | | | | | 55.48 | | | | | | 51.41 | | |
| | | Nine months ended September 30, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Production: | | | | | | | | | | | | | |
Oil (MBbl) | | | | | 507 | | | | | | 745 | | |
Natural gas (MMcf) | | | | | 8,714 | | | | | | 4,430 | | |
Total (MBoe)(1) | | | | | 1,960 | | | | | | 1,483 | | |
Average Daily Production: | | | | | | | | | | | | | |
Oil (Bbl) | | | | | 1,879 | | | | | | 2,758 | | |
Natural gas (Mcf) | | | | | 32,276 | | | | | | 16,407 | | |
Total (Boe)(1) | | | | | 7,258 | | | | | | 5,492 | | |
| | | Year ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Net Sales (in thousands): | | | | | | | | | | | | | |
Oil sales | | | | $ | 66,275 | | | | | $ | 43,125 | | |
Natural gas and related product sales | | | | | 16,116 | | | | | | 5,892 | | |
Revenues | | | | | 82,391 | | | | | | 49,017 | | |
Average Sales Prices: | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 69.30 | | | | | $ | 42.24 | | |
Effect of gain (loss) on settled oil derivatives on average price (per Bbl) | | | | | (7.65) | | | | | | 6.07 | | |
Oil net of settled oil derivatives (per Bbl) | | | | | 61.65 | | | | | | 48.31 | | |
Natural gas and related product sales (per Mcf) | | | | | 2.88 | | | | | | 0.83 | | |
Effect of gain (loss) on settled natural gas derivatives on average price (per Mcf) | | | | | (0.50) | | | | | | 0.20 | | |
Natural gas and related product sales net of settled natural gas derivatives (per Mcf) | | | | | 2.38 | | | | | | 1.03 | | |
Realized price on a Boe basis excluding settled commodity derivatives | | | | | 43.62 | | | | | | 22.17 | | |
Effect of gain (loss) on settled commodity derivatives on average price (per Boe) | | | | | (5.37) | | | | | | 3.46 | | |
Realized price on a Boe basis including settled commodity derivatives | | | | | 38.25 | | | | | | 25.63 | | |
Operating Expenses (in thousands): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 13,128 | | | | | $ | 13,760 | | |
Production taxes | | | | | 5,675 | | | | | | 3,564 | | |
Depletion and accretion | | | | | 31,090 | | | | | | 47,980 | | |
General and administrative | | | | | 3,528 | | | | | | 3,672 | | |
Gain on disposal of oil and natural gas properties | | | | | (938) | | | | | | (51) | | |
Total operating expenses | | | | | 52,483 | | | | | | 68,925 | | |
Costs and Expenses (per Boe): | | | | | | | | | | | | | |
Lease operating expenses | | | | $ | 6.95 | | | | | $ | 6.22 | | |
Production taxes | | | | | 3.00 | | | | | | 1.61 | | |
Depletion and accretion | | | | | 16.46 | | | | | | 21.70 | | |
General and administrative | | | | | 1.87 | | | | | | 1.66 | | |
| | | Year ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Gain on disposal of oil and natural gas properties | | | | | (0.50) | | | | | | (0.02) | | |
Net Producing Wells at Period-End | | | | | 53.63 | | | | | | 52.01 | | |
| | | Year ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Production: | | | | | | | | | | | | | |
Oil (MBbl) | | | | | 956 | | | | | | 1,021 | | |
Natural gas (MMcf) | | | | | 5,595 | | | | | | 7,142 | | |
Total (MBoe)(1) | | | | | 1,889 | | | | | | 2,211 | | |
Average Daily Production: | | | | | | | | | | | | | |
Oil (Bbl) | | | | | 2,620 | | | | | | 2,797 | | |
Natural gas (Mcf) | | | | | 15,329 | | | | | | 19,566 | | |
Total (Boe)(1) | | | | | 5,175 | | | | | | 6,058 | | |
| | | Nine Months Ended September 30, | | |||||||||
(in thousands) | | | 2022 | | | 2021 | | ||||||
Net Cash Provided by Operating Activities | | | | $ | 67,718 | | | | | $ | 34,209 | | |
Net Cash Used in Investing Activities | | | | | (22,824) | | | | | | (11,344) | | |
Net Cash Used in Financing Activities | | | | | (20,000) | | | | | | (22,084) | | |
Net Change in Cash | | | | $ | 24,894 | | | | | $ | 781 | | |
| | | Year Ended December 31, | | |||||||||
(in thousands) | | | 2021 | | | 2020 | | ||||||
Net Cash Provided by Operating Activities | | | | $ | 43,990 | | | | | $ | 44,569 | | |
| | | Year Ended December 31, | | |||||||||
(in thousands) | | | 2021 | | | 2020 | | ||||||
Net Cash Used in Investing Activities | | | | | (13,288) | | | | | | (29,420) | | |
Net Cash Used in Financing Activities | | | | | (31,191) | | | | | | (11,876) | | |
Net Change in Cash | | | | $ | (489) | | | | | $ | 3,273 | | |
|
Name | | | Age | | | Position | |
Luke C. Brandenberg | | | 37 | | | President and Chief Executive Officer | |
Tyler S. Farquharson | | | 40 | | | Chief Financial Officer | |
Matthew Miller | | | 38 | | | Director and Co-Chairman of the Board | |
Griffin Perry | | | 39 | | | Director and Co-Chairman of the Board | |
Amanda N. Coussens | | | 42 | | | Director | |
Thaddeus Darden | | | 36 | | | Director | |
Michele J. Everard | | | 71 | | | Director | |
Kirk Lazarine | | | 69 | | | Director | |
John McCartney | | | 70 | | | Director | |
Name | | | Principal Position | |
Luke C. Brandenberg | | | President and Chief Executive Officer | |
Tyler S. Farquharson | | | Chief Financial Officer | |
Name and Principal Position | | | Year | | | Salary ($) | | | Stock Awards ($) | | | All other compensation ($) | | | Total ($) | | |||||||||||||||
Luke C. Brandenberg, President and Chief Executive Officer | | | | | 2022 | | | | | | 71,371(1) | | | | | | — | | | | | | — | | | | | | 71,371 | | |
Tyler S. Farquharson, Chief Financial Officer | | | | | 2022 | | | | | | 68,871(2) | | | | | | — | | | | | | — | | | | | | 68,871 | | |
Name | | | Fees Earned or Paid in Cash(1) | | | Stock Awards | | | Total | | |||||||||
Amanda N. Coussens(2) | | | | $ | 16,386 | | | | | | — | | | | | $ | 16,386 | | |
Thaddeus Darden | | | | $ | 13,654 | | | | | | — | | | | | $ | 13,654 | | |
Michele J. Everard | | | | $ | 13,654 | | | | | | — | | | | | $ | 13,654 | | |
Kirk Lazarine | | | | $ | 13,654 | | | | | | — | | | | | $ | 13,654 | | |
John McCartney | | | | $ | 13,654 | | | | | | — | | | | | $ | 13,654 | | |
Matthew Miller | | | | $ | 13,654 | | | | | | — | | | | | $ | 13,654 | | |
Griffin Perry | | | | $ | 13,654 | | | | | | — | | | | | $ | 13,654 | | |
Name of selling securityholder | | | Number of shares of Common Stock Owned Prior to Offering | | | Maximum Number of shares of Common Stock to be Sold Pursuant to this Prospectus | | | Number of shares of Common Stock Owned After Offering | | |||||||||
ENPC Holdings II, LLC(1) | | | | | 1,174,106(2) | | | | | | 1,174,106 | | | | | | 0 | | |
GREP Holdco II LLC(3)(4) | | | | | 9,507,742 | | | | | | 9,507,742 | | | | | | 0 | | |
GREP Holdco II-B Holdings LLC(3)(4) | | | | | 14,050,471 | | | | | | 14,050,471 | | | | | | 0 | | |
GREP Holdco III-A LLC(4)(5) | | | | | 28,847,450 | | | | | | 28,847,450 | | | | | | 0 | | |
GREP Holdco III-B Holdings LLC(4)(5) | | | | | 66,233,134 | | | | | | 66,233,134 | | | | | | 0 | | |
Griffin Perry | | | | | 5,725 | | | | | | 5,725 | | | | | | 0 | | |
Matthew Miller | | | | | 17,175 | | | | | | 17,175 | | | | | | 0 | | |
Thaddeus and Lee Ellen Darden(6) | | | | | 29,884 | | | | | | 29,884 | | | | | | 0 | | |
Kirk Lazarine | | | | | 5,725 | | | | | | 5,725 | | | | | | 0 | | |
Richard Boyce | | | | | 21,429 | | | | | | 21,429 | | | | | | 0 | | |
Michael M. Calbert | | | | | 21,429 | | | | | | 21,429 | | | | | | 0 | | |
Gisel Ruiz | | | | | 21,429 | | | | | | 21,429 | | | | | | 0 | | |
Boylston Real Assets Fund, LP | | | | | 257,616 | | | | | | 257,616 | | | | | | 0 | | |
Bryan Harlan | | | | | 26,770 | | | | | | 14,312 | | | | | | 12,458 | | |
Charles G. King, Jr. | | | | | 3,586 | | | | | | 1,717 | | | | | | 1,869 | | |
Name of selling securityholder | | | Number of shares of Common Stock Owned Prior to Offering | | | Maximum Number of shares of Common Stock to be Sold Pursuant to this Prospectus | | | Number of shares of Common Stock Owned After Offering | | |||||||||
Christopher Carter and Julia Dawn Cheek | | | | | 1,717 | | | | | | 1,717 | | | | | | 0 | | |
Corinne A. Hutchinson | | | | | 11,954 | | | | | | 5,725 | | | | | | 6,229 | | |
Covert Family Limited Partnership | | | | | 207,927 | | | | | | 114,496 | | | | | | 93,431 | | |
Flying W5 LP | | | | | 47,310 | | | | | | 28,624 | | | | | | 18,686 | | |
Gore Creek Private Fund S2B LLC | | | | | 572,480 | | | | | | 572,480 | | | | | | 0 | | |
Grey Rock Energy Partners GP II-A, L.P. | | | | | 19,434 | | | | | | 19,434 | | | | | | 0 | | |
Gringotts 5404 LLC | | | | | 57,248 | | | | | | 57,248 | | | | | | 0 | | |
Hunstable 2015 Family Trust | | | | | 28,624 | | | | | | 28,624 | | | | | | 0 | | |
Jacob Novak | | | | | 410,815 | | | | | | 286,240 | | | | | | 124,575 | | |
James McMahan | | | | | 14,312 | | | | | | 14,312 | | | | | | 0 | | |
Joe C. Thompson, Jr. “F” Trust | | | | | 176,784 | | | | | | 114,496 | | | | | | 62,288 | | |
John W. Bender | | | | | 14,816 | | | | | | 8,587 | | | | | | 6,229 | | |
Mary T. Wolf “F” Trust | | | | | 90,912 | | | | | | 28,624 | | | | | | 62,288 | | |
Michael Randolph | | | | | 9,091 | | | | | | 2,862 | | | | | | 6,229 | | |
Missouri Department of Transportation | | | | | 572,480 | | | | | | 572,480 | | | | | | 0 | | |
Reaser Family Acquisition Trust Two | | | | | 143,120 | | | | | | 143,120 | | | | | | 0 | | |
Robert G. Baty, Jr. | | | | | 1,456 | | | | | | 1,145 | | | | | | 311 | | |
Stewart Hunter | | | | | 56,150 | | | | | | 34,349 | | | | | | 21,801 | | |
The Hayden Company | | | | | 57,248 | | | | | | 57,248 | | | | | | 0 | | |
The Williamsburg Corporation | | | | | 57,248 | | | | | | 57,248 | | | | | | 0 | | |
Thomas Houston Duncan | | | | | 2,862 | | | | | | 2,862 | | | | | | 0 | | |
Three Angel Investments LLC | | | | | 57,248 | | | | | | 57,248 | | | | | | 0 | | |
University of Richmond | | | | | 858,721 | | | | | | 858,721 | | | | | | 0 | | |
Carnegie Corporation of New York | | | | | 858,721 | | | | | | 858,721 | | | | | | 0 | | |
Georgetown University | | | | | 686,977 | | | | | | 686,977 | | | | | | 0 | | |
Gore Creek Private Fund S1B (TE) LLC | | | | | 57,248 | | | | | | 57,248 | | | | | | 0 | | |
Grey Rock Energy Partners GP II-B, L.P. | | | | | 23,502 | | | | | | 23,502 | | | | | | 0 | | |
Regents of the University of Michigan | | | | | 1,717,445 | | | | | | 1,717,445 | | | | | | 0 | | |
The Metropolitan Museum of Art | | | | | 1,431,201 | | | | | | 1,431,201 | | | | | | 0 | | |
Adam Griffin | | | | | 1,431 | | | | | | 1,431 | | | | | | 0 | | |
David Eric Holley | | | | | 1,431 | | | | | | 1,431 | | | | | | 0 | | |
Kent A. Bowker Geological Consulting LLC | | | | | 2,862 | | | | | | 2,862 | | | | | | 0 | | |
Northwestern University | | | | | 20,541 | | | | | | 14,312 | | | | | | 6,229 | | |
Privateer LTCG, LP | | | | | 338,723 | | | | | | 77,285 | | | | | | 261,438 | | |
Ryan Riggelson | | | | | 572 | | | | | | 572 | | | | | | 0 | | |
Vanderhider Family Partnership LTD | | | | | 57,248 | | | | | | 57,248 | | | | | | 0 | | |
William Scott Eads | | | | | 572 | | | | | | 572 | | | | | | 0 | | |
Grey Rock Energy Partners GP, L.P. | | | | | 25,912 | | | | | | 25,912 | | | | | | 0 | | |
| | | Granite Ridge Common Stock | | |||||||||
Name of Beneficial Owners | | | Number of Shares | | | Percent | | ||||||
Fund II(1)(3)(4) | | | | | 23,601,149 | | | | | | 17.7% | | |
Fund III(2)(3)(4) | | | | | 95,080,584 | | | | | | 71.3% | | |
Luke C. Brandenberg(4) | | | | | — | | | | | | — | | |
Tyler S. Farquharson(4) | | | | | — | | | | | | — | | |
Matthew Miller(3)(4) | | | | | 17,175 | | | | | | * | | |
Griffin Perry(3)(4) | | | | | 5,725 | | | | | | * | | |
Amanda N. Coussens(4) | | | | | — | | | | | | — | | |
Thaddeus Darden(4)(5) | | | | | 29,884 | | | | | | * | | |
Michele Everard(4) | | | | | — | | | | | | — | | |
Kirk Lazarine(4) | | | | | 5,725 | | | | | | * | | |
John McCartney(4) | | | | | — | | | | | | — | | |
All officers, directors and director nominees of Granite Ridge as a group (nine individuals) | | | | | 58,509 | | | | | | * | | |
| | | Page | | |||
Condensed Financial Statements (Unaudited) of Executive Network Partnering Corporation | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Audited Financial Statements of Executive Network Partnering Corporation | | | | | | | |
| | | | F-24 | | | |
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | | |
Condensed Combined Financial Statements (Unaudited) of Grey Rock Energy Fund III-A, LP (Predecessor) | | | | | | | |
| | | | F-45 | | | |
| | | | F-46 | | | |
| | | | F-47 | | | |
| | | | F-48 | | | |
| | | | F-49 | | | |
Audited Financial Statements of Grey Rock Energy Fund III-A, LP (Predecessor) | | | | | | | |
| | | | F-62 | | | |
| | | | F-63 | | | |
| | | | F-64 | | | |
| | | | F-65 | | | |
| | | | F-66 | | | |
| | | | F-67 | | |
| | | Page | | |||
Condensed Consolidated Financial Statements (Unaudited) of Grey Rock Energy Fund, LP | | | | | | | |
| | | | F-85 | | | |
| | | | F-86 | | | |
| | | | F-87 | | | |
| | | | F-88 | | | |
| | | | F-89 | | | |
Audited Financial Statements of Grey Rock Energy Fund, LP | | | | | | | |
| | | | F-100 | | | |
| | | | F-101 | | | |
| | | | F-102 | | | |
| | | | F-103 | | | |
| | | | F-104 | | | |
| | | | F-105 | | | |
Condensed Combined Financial Statements (Unaudited) of Grey Rock Energy Fund II, LP | | | | | | | |
| | | | F-122 | | | |
| | | | F-123 | | | |
| | | | F-124 | | | |
| | | | F-125 | | | |
| | | | F-126 | | | |
Audited Financial Statements of Grey Rock Energy Fund II, LP | | | | | | | |
| | | | F-138 | | | |
| | | | F-140 | | | |
| | | | F-141 | | | |
| | | | F-142 | | | |
| | | | F-143 | | | |
| | | | F-144 | | |
| | | September 30, 2022 | | | December 31, 2021 | | ||||||
| | | (Unaudited) | | | | | | | | |||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash | | | | $ | 103,949 | | | | | $ | 93,862 | | |
Prepaid expenses | | | | | — | | | | | | 206,980 | | |
Total current assets | | | | | 103,949 | | | | | | 300,842 | | |
Investments held in Trust Account | | | | | 416,329,383 | | | | | | 414,052,978 | | |
Total Assets | | | | $ | 416,433,332 | | | | | $ | 414,353,820 | | |
Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Deficit: | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 126,086 | | | | | $ | 68,735 | | |
Accounts payable – related party | | | | | 160,000 | | | | | | — | | |
Accrued expenses | | | | | 8,551,883 | | | | | | 953,135 | | |
Franchise tax payable | | | | | 68,389 | | | | | | 174,603 | | |
Income tax payable | | | | | 407,567 | | | | | | — | | |
Convertible note – related party | | | | | 1,548,481 | | | | | | — | | |
Total current liabilities | | | | | 10,862,406 | | | | | | 1,196,473 | | |
Convertible note – related party, long term | | | | | — | | | | | | 430,000 | | |
Derivative warrant liabilities | | | | | 9,771,325 | | | | | | 7,135,560 | | |
Total Liabilities | | | | | 20,633,731 | | | | | | 8,762,033 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A common stock subject to possible redemption; $0.0001 par value; 41,400,000 shares issued and outstanding at $10.03 and $10.00 per share redemption value as of September 30, 2022 and December 31, 2021, respectively | | | | | 415,433,227 | | | | | | 414,000,000 | | |
Stockholders’ Deficit: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding as of September 30, 2022 and December 31, 2021 | | | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value; 380,000,000 shares authorized; 614,000 shares issued and outstanding as of September 30, 2022 and December 31, 2021, net of shares subject to possible redemption | | | | | 61 | | | | | | 61 | | |
Class B common stock, $0.0001 par value; 1,000,000 shares authorized; 300,000 shares issued and outstanding as of September 30, 2022 and December 31, 2021 | | | | | 30 | | | | | | 30 | | |
Class F common stock, $0.0001 par value; 50,000,000 shares authorized; 828,000 shares issued and outstanding as of September 30, 2022 and December 31, 2021 | | | | | 83 | | | | | | 83 | | |
Accumulated deficit | | | | | (19,633,800) | | | | | | (8,408,387) | | |
Total stockholders’ deficit | | | | | (19,633,626) | | | | | | (8,408,213) | | |
Total Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Deficit | | | | $ | 416,433,332 | | | | | $ | 414,353,820 | | |
| | | For the Three Months Ended September 30, | | | For the Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2022 | | | 2021 | | | 2022 | | | 2021 | | ||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative expenses | | | | $ | 204,115 | | | | | $ | 308,210 | | | | | $ | 8,719,899 | | | | | $ | 849,209 | | |
Administrative fee – related party | | | | | 60,000 | | | | | | 60,000 | | | | | | 180,000 | | | | | | 180,000 | | |
Franchise tax expense | | | | | 50,411 | | | | | | 50,411 | | | | | | 125,360 | | | | | | 149,589 | | |
Loss from operations | | | | | (314,526) | | | | | | (418,621) | | | | | | (9,025,259) | | | | | | (1,178,798) | | |
Change in fair value of derivative warrant liabilities | | | | | (211,605) | | | | | | 1,482,770 | | | | | | (2,635,765) | | | | | | 2,421,945 | | |
Income from investments held in Trust Account | | | | | 1,775,512 | | | | | | 1,134 | | | | | | 2,276,405 | | | | | | 30,970 | | |
Income (loss) before income tax expense | | | | | 1,249,381 | | | | | | 1,065,283 | | | | | | (9,384,619) | | | | | | 1,274,117 | | |
Income tax expense | | | | | 362,272 | | | | | | — | | | | | | 407,567 | | | | | | — | | |
Net income (loss) | | | | $ | 887,109 | | | | | $ | 1,065,283 | | | | | $ | (9,792,186) | | | | | $ | 1,274,117 | | |
Weighted average shares outstanding of Class A common stock, basic and diluted | | | | | 42,014,000 | | | | | | 42,014,000 | | | | | | 42,014,000 | | | | | | 42,014,000 | | |
Basic and diluted net income (loss) per share of Class A common stock | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | (0.23) | | | | | $ | 0.03 | | |
Weighted average shares outstanding of Class B common stock, basic and diluted | | | | | 300,000 | | | | | | 300,000 | | | | | | 300,000 | | | | | | 300,000 | | |
Basic and diluted net income (loss) per share of Class B common stock | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | (0.23) | | | | | $ | 0.03 | | |
Weighted average shares outstanding of Class F common stock, basic and diluted | | | | | 828,000 | | | | | | 828,000 | | | | | | 828,000 | | | | | | 828,000 | | |
Basic and diluted net income (loss) per share of Class F common stock | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | (0.23) | | | | | $ | 0.03 | | |
| | | Common Stock | | | Additional Paid-In Capital | | | Accumulated Deficit | | | Total Stockholders’ Deficit | | ||||||||||||||||||||||||||||||||||||||||||
| | | Class A | | | Class B | | | Class F | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||
Balance – December 31, 2021 | | | | | 614,000 | | | | | $ | 61 | | | | | | 300,000 | | | | | $ | 30 | | | | | | 828,000 | | | | | $ | 83 | | | | | $ | — | | | | | $ | (8,408,387) | | | | | $ | (8,408,213) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,322,933 | | | | | | 3,322,933 | | |
Balance – March 31, 2022 (unaudited) | | | | | 614,000 | | | | | | 61 | | | | | | 300,000 | | | | | | 30 | | | | | | 828,000 | | | | | | 83 | | | | | | — | | | | | | (5,085,454) | | | | | | (5,085,280) | | |
Increase in redemption value of Class A common stock subject to possible redemption | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (70,397) | | | | | | (70,397) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,002,228) | | | | | | (14,002,228) | | |
Balance – June 30, 2022 (unaudited) | | | | | 614,000 | | | | | | 61 | | | | | | 300,000 | | | | | | 30 | | | | | | 828,000 | | | | | | 83 | | | | | | — | | | | | | (19,158,079) | | | | | | (19,157,905) | | |
Increase in redemption value of Class A common stock subject to possible redemption | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,362,830) | | | | | | (1,362,830) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 887,109 | | | | | | 887,109 | | |
Balance – September 30, 2022 (unaudited) | | | | | 614,000 | | | | | $ | 61 | | | | | | 300,000 | | | | | $ | 30 | | | | | | 828,000 | | | | | $ | 83 | | | | | $ | — | | | | | $ | (19,633,800) | | | | | $ | (19,633,626) | | |
| | | Common Stock | | | Additional Paid-In Capital | | | Accumulated Deficit | | | Total Stockholders’ Deficit | | ||||||||||||||||||||||||||||||||||||||||||
| | | Class A | | | Class B | | | Class F | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||
Balance – December 31, 2020 | | | | | 614,000 | | | | | $ | 61 | | | | | | 300,000 | | | | | $ | 30 | | | | | | 828,000 | | | | | $ | 83 | | | | | $ | — | | | | | $ | (9,880,718) | | | | | $ | (9,880,544) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,621,543 | | | | | | 1,621,543 | | |
Balance – March 31, 2021 (unaudited) | | | | | 614,000 | | | | | | 61 | | | | | | 300,000 | | | | | | 30 | | | | | | 828,000 | | | | | | 83 | | | | | | — | | | | | | (8,259,175) | | | | | | (8,259,001) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,422,012) | | | | | | (1,422,012) | | |
Balance – June 30, 2021 (unaudited) | | | | | 614,000 | | | | | | 61 | | | | | | 300,000 | | | | | | 30 | | | | | | 828,000 | | | | | | 83 | | | | | | — | | | | | | (9,681,187) | | | | | | (9,681,013) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,074,586 | | | | | | 1,074,586 | | |
Balance – September 30, 2021 (unaudited) | | | | | 614,000 | | | | | $ | 61 | | | | | | 300,000 | | | | | $ | 30 | | | | | | 828,000 | | | | | $ | 83 | | | | | $ | — | | | | | $ | (8,606,601) | | | | | $ | (8,606,427) | | |
| | | For the Nine Months Ended September 30, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income (loss) | | | | $ | (9,792,186) | | | | | $ | 1,274,117 | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities: | | | | | | | | | | | | | |
Change in fair value of derivative warrant liabilities | | | | | 2,635,765 | | | | | | (2,421,945) | | |
Interest income from investments held in Trust Account | | | | | (2,276,405) | | | | | | (30,970) | | |
Changes in assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses | | | | | 206,980 | | | | | | 150,417 | | |
Accounts payable | | | | | 57,351 | | | | | | 157,199 | | |
Accounts payable – related party | | | | | 160,000 | | | | | | — | | |
Accrued expenses | | | | | 7,598,748 | | | | | | (94,681) | | |
Franchise tax payable | | | | | (106,214) | | | | | | 86,359 | | |
Income tax payable | | | | | 407,567 | | | | | | — | | |
Net cash used in operating activities | | | | | (1,108,394) | | | | | | (879,504) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from convertible note – related party | | | | | 1,118,481 | | | | | | 180,000 | | |
Net cash provided by financing activities | | | | | 1,118,481 | | | | | | 180,000 | | |
Net change in cash | | | | | 10,087 | | | | | | (699,504) | | |
Cash – beginning of the period | | | | | 93,862 | | | | | | 888,097 | | |
Cash – end of the period | | | | $ | 103,949 | | | | | $ | 188,593 | | |
| | | For the Three Months Ended September 30, 2022 | | | For the Three Months Ended September 30, 2021 | | ||||||||||||||||||||||||||||||
| | | Class A | | | Class B | | | Class F | | | Class A | | | Class B | | | Class F | | ||||||||||||||||||
Basic net income per common stock: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income | | | | $ | 874,750 | | | | | $ | 6,246 | | | | | $ | 17,239 | | | | | $ | 1,037,430 | | | | | $ | 7,408 | | | | | $ | 20,445 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common stock outstanding, basic and diluted | | | | | 42,014,000 | | | | | | 300,000 | | | | | | 828,000 | | | | | | 42,014,000 | | | | | | 300,000 | | | | | | 828,000 | | |
Basic and diluted net income per share of common stock | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | |
| | | For the Nine Months Ended September 30, 2022 | | | For the Nine Months Ended September 30, 2021 | | ||||||||||||||||||||||||||||||
| | | Class A | | | Class B | | | Class F | | | Class A | | | Class B | | | Class F | | ||||||||||||||||||
Basic net (loss) income per common stock: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net (loss) income | | | | $ | (9,525,322) | | | | | $ | (68,016) | | | | | $ | (187,722) | | | | | $ | 1,240,804 | | | | | $ | 8,860 | | | | | $ | 24,453 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common stock outstanding, basic and diluted | | | | | 42,014,000 | | | | | | 300,000 | | | | | | 828,000 | | | | | | 42,014,000 | | | | | | 300,000 | | | | | | 828,000 | | |
Basic and diluted net (loss) income per share of common stock | | | | $ | (0.23) | | | | | $ | (0.23) | | | | | $ | (0.23) | | | | | $ | 0.03 | | | | | $ | 0.03 | | | | | $ | 0.03 | | |
| Gross proceeds from Initial Public Offering | | | | $ | 414,000,000 | | |
| Less: | | | | | | | |
| Fair value of Public Warrants at issuance | | | | | (13,558,500) | | |
| Offering costs allocated to Class A common stock subject to possible redemption | | | | | (4,588,064) | | |
| Plus: | | | | | | | |
| Accretion on Class A common stock subject to possible redemption value | | | | | 18,146,564 | | |
| Class A common stock subject to possible redemption as of December 31, 2021 and March 31, 2022 | | | | | 414,000,000 | | |
| Increase in redemption value of Class A common stock subject to redemption | | | | | 70,397 | | |
| Class A common stock subject to possible redemption as of June 30, 2022 | | | | | 414,070,397 | | |
| Increase in redemption value of Class A common stock subject to redemption | | | | | 1,373,955 | | |
| Class A common stock subject to possible redemption as of September 30, 2022 | | | | $ | 415,444,352 | | |
| | | Fair Value Measured as of September 30, 2022 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – U.S. Treasury Securities | | | | $ | 416,329,383 | | | | | $ | — | | | | | $ | — | | | | | $ | 416,329,383 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities – Public Warrants | | | | $ | 9,625,500 | | | | | $ | — | | | | | $ | — | | | | | $ | 9,625,500 | | |
Warrant liabilities – Private Placement Warrants | | | | $ | — | | | | | $ | — | | | | | $ | 145,825 | | | | | $ | 145,825 | | |
| | | Fair Value Measured as of December 31, 2021 | ��� | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – U.S. Treasury Securities | | | | $ | 414,052,978 | | | | | $ | — | | | | | $ | — | | | | | $ | 414,052,978 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities – Public Warrants | | | | $ | 7,027,650 | | | | | $ | — | | | | | $ | — | | | | | $ | 7,027,650 | | |
Warrant liabilities – Private Placement Warrants | | | | $ | — | | | | | $ | — | | | | | $ | 107,910 | | | | | $ | 107,910 | | |
| | | September 30, 2022 | | | December 31, 2021 | | ||||||
Exercise price | | | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock Price | | | | $ | 9.98 | | | | | $ | 9.81 | | |
Term (in years) | | | | | 5.00 | | | | | | 5.00 | | |
Volatility | | | | | 8.50% | | | | | | 14.20% | | |
Risk-free interest rate | | | | | 4.06% | | | | | | 1.34% | | |
Dividend yield | | | | | 0.00% | | | | | | 0.00% | | |
Probability of success | | | | | 90.00% | | | | | | 80.00% | | |
| Level 3 warrant liabilities as of December 31, 2021 | | | | $ | 107,910 | | |
| Change in fair value of warrant liabilities | | | | | (60,325) | | |
| Level 3 warrant liabilities as of March 31, 2022 | | | | | 47,585 | | |
| Change in fair value of warrant liabilities | | | | | 93,635 | | |
| Level 3 warrant liabilities as of June 30, 2022 | | | | | 141,220 | | |
| Change in fair value of warrant liabilities | | | | | 4,605 | | |
| Level 3 warrant liabilities as of September 30, 2022 | | | | $ | 145,825 | | |
| Level 3 warrant liabilities as of December 31, 2020 | | | | $ | 165,780 | | |
| Change in fair value of warrant liabilities | | | | | (30,700) | | |
| Level 3 warrant liabilities as of March 31, 2021 | | | | | 135,080 | | |
| Change in fair value of warrant liabilities | | | | | 23,025 | | |
| Level 3 warrant liabilities as of June 30, 2021 | | | | | 158,105 | | |
| Change in fair value of warrant liabilities | | | | | (33,770) | | |
| Level 3 warrant liabilities as of September 30, 2021 | | | | $ | 124,335 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash | | | | $ | 93,862 | | | | | $ | 888,097 | | |
Prepaid expenses | | | | | 206,980 | | | | | | 440,771 | | |
Total current assets | | | | | 300,842 | | | | | | 1,328,868 | | |
Investments held in Trust Account | | | | | 414,052,978 | | | | | | 414,011,571 | | |
Total Assets | | | | $ | 414,353,820 | | | | | $ | 415,340,439 | | |
Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Deficit: | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 68,735 | | | | | $ | 80,044 | | |
Accrued expenses | | | | | 953,135 | | | | | | 107,000 | | |
Franchise tax payable | | | | | 174,603 | | | | | | 104,159 | | |
Total current liabilities | | | | | 1,196,473 | | | | | | 291,203 | | |
Convertible note – related party | | | | | 430,000 | | | | | | — | | |
Derivative warrant liabilities | | | | | 7,135,560 | | | | | | 10,929,780 | | |
Total Liabilities | | | | | 8,762,033 | | | | | | 11,220,983 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A common stock subject to possible redemption; $0.0001 par value; 41,400,000 shares issued and outstanding at $10.00 per share redemption value as of December 31, 2021 and 2020(1) | | | | | 414,000,000 | | | | | | 414,000,000 | | |
Stockholders’ Deficit: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding as of December 31, 2021 and 2020 | | | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value; 380,000,000 shares authorized; 614,000 shares issued and outstanding as of December 31, 2021 and 2020(1) | | | | | 61 | | | | | | 61 | | |
Class B common stock, $0.0001 par value; 1,000,000 shares authorized; 300,000 shares issued and outstanding as of December 31, 2021 and 2020(1) | | | | | 30 | | | | | | 30 | | |
Class F common stock, $0.0001 par value; 50,000,000 shares authorized; 828,000 shares issued and outstanding as of December 31, 2021 and 2020 | | | | | 83 | | | | | | 83 | | |
Additional paid-in capital | | | | | — | | | | | | — | | |
Accumulated deficit | | | | | (8,408,387) | | | | | | (9,880,718) | | |
Total stockholders’ deficit | | | | | (8,408,213) | | | | | | (9,880,544) | | |
Total Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Deficit | | | | $ | 414,353,820 | | | | | $ | 415,340,439 | | |
Operating expenses | | | For the Year Ended December 31, 2021 | | | For the Period from June 22, 2020 (Inception) through December 31, 2020 | | ||||||
General and administrative expenses | | | | $ | 1,964,225 | | | | | $ | 172,982 | | |
Administrative fee – related party | | | | | 240,000 | | | | | | 80,000 | | |
Franchise tax expense | | | | | 159,071 | | | | | | 104,159 | | |
Loss from operations | | | | | (2,363,296) | | | | | | (357,141) | | |
Change in fair value of derivative warrant liabilities | | | | | 3,794,220 | | | | | | 2,835,950 | | |
Offering costs associated with derivative warrant liabilities | | | | | — | | | | | | (182,130) | | |
Income from investments held in Trust Account | | | | | 41,407 | | | | | | 11,571 | | |
Net income | | | | $ | 1,472,331 | | | | | $ | 2,308,250 | | |
Weighted average shares outstanding of Class A common stock, basic and diluted(1) | | | | | 42,014,000 | | | | | | 22,857,358 | | |
Basic and diluted net income per share of Class A common stock | | | | $ | 0.03 | | | | | $ | 0.10 | | |
Weighted average shares outstanding of Class B common stock, basic and diluted(2) | | | | | 300,000 | | | | | | 300,000 | | |
Basic and diluted net income per share of Class B common stock | | | | $ | 0.03 | | | | | $ | 0.10 | | |
Weighted average shares outstanding of Class F common stock, basic and diluted(3) | | | | | 828,000 | | | | | | 778,756 | | |
Basic and diluted net income per share of Class F common stock | | | | $ | 0.03 | | | | | $ | 0.10 | | |
| | | FOR THE YEAR ENDED DECEMBER 31, 2021 | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Common Stock | | | Additional Paid-In Capital | | | Accumulated Deficit | | | Total Stockholders’ Deficit | | ||||||||||||||||||||||||||||||||||||||||||
| | | Class A(1) | | | Class B(2) | | | Class F(3) | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||
Balance – December 31, 2020 | | | | | 614,000 | | | | | $ | 61 | | | | | | 300,000 | | | | | $ | 30 | | | | | | 828,000 | | | | | $ | 83 | | | | | $ | — | | | | | $ | (9,880,718) | | | | | $ | (9,880,544) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,472,331 | | | | | | 1,472,331 | | |
Balance – December 31, 2021 | | | | | 614,000 | | | | | $ | 61 | | | | | | 300,000 | | | | | $ | 30 | | | | | | 828,000 | | | | | $ | 83 | | | | | $ | — | | | | | $ | (8,408,387) | | | | | $ | (8,408,213) | | |
| | | FOR THE PERIOD FROM JUNE 22, 2020 (INCEPTION) THROUGH DECEMBER 31, 2020 | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Common Stock | | | Additional Paid-In Capital | | | Accumulated Deficit | | | Total Stockholders’ Deficit | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | Class A(1) | | | Class B(2) | | | Class F(3) | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | | | ||||||||||||||||||||||||||||||||||||||||||
Balance – June 22, 2020 (inception) | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | ||||||
Issuance of Class B common stock to Sponsor | | | | | — | | | | | | — | | | | | | 300,000 | | | | | | 30 | | | | | | — | | | | | | — | | | | | | 18,720 | | | | | | — | | | | | | 18,750 | | | | | | ||||||
Issuance of Class F common stock to Sponsor | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 828,000 | | | | | | 83 | | | | | | 6,167 | | | | | | — | | | | | | 6,250 | | | | | | ||||||
Sale of 614,000 Private Placement CAPSTM, net of fair value of Private Placement Warrants | | | | | 614,000 | | | | | | 61 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,932,709 | | | | | | — | | | | | | 5,932,770 | | | | | | ||||||
Accretion on Class A common stock subject to possible redemption amount | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,957,596) | | | | | | (12,188,968) | | | | | | (18,146,564) | | | | | | ||||||
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,308,250 | | | | | | 2,308,250 | | | | | | ||||||
Balance – December 31, 2020 | | | | | 614,000 | | | | | $ | 61 | | | | | | 300,000 | | | | | $ | 30 | | | | | | 828,000 | | | | | $ | 83 | | | | | $ | — | | | | | $ | (9,880,718) | | | | | $ | (9,880,544) | | | | | |
| | | For the Year Ended December 31, 2021 | | | For the Period from June 22, 2020 (Inception) through December 31, 2020 | | ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income | | | | $ | 1,472,331 | | | | | $ | 2,308,250 | | |
Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | | | | | | | |
Change in fair value of derivative warrant liabilities | | | | | (3,794,220) | | | | | | (2,835,950) | | |
General and administrative expenses paid by related party under note payable | | | | | — | | | | | | 29,287 | | |
Offering costs associated with derivative warrant liabilities | | | | | — | | | | | | 182,130 | | |
Interest income from investments held in Trust Account | | | | | (41,407) | | | | | | (11,571) | | |
Changes in assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses | | | | | 233,791 | | | | | | (440,771) | | |
Accounts payable | | | | | (11,309) | | | | | | 80,044 | | |
Accrued expenses | | | | | 846,135 | | | | | | 22,000 | | |
Franchise tax payable | | | | | 70,444 | | | | | | 104,159 | | |
Net cash used in operating activities | | | | | (1,224,235) | | | | | | (562,422) | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Cash deposited in Trust Account | | | | | — | | | | | | (414,000,000) | | |
Net cash used in investing activities | | | | | — | | | | | | (414,000,000) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds received from initial public offering, gross | | | | | — | | | | | | 414,000,000 | | |
Proceeds received from private placement | | | | | — | | | | | | 6,140,000 | | |
Proceeds from Convertible note – related party | | | | | 430,000 | | | | | | — | | |
Repayment of note payable to related party | | | | | — | | | | | | (171,450) | | |
Offering costs paid | | | | | — | | | | | | (4,518,031) | | |
Net cash provided by financing activities | | | | | 430,000 | | | | | | 415,450,519 | | |
Net change in cash | | | | | (794,235) | | | | | | 888,097 | | |
Cash – beginning of the period | | | | | 888,097 | | | | | | — | | |
Cash – end of the period | | | | $ | 93,862 | | | | | $ | 888,097 | | |
Supplemental disclosure of noncash activities: | | | | | | | | | | | | | |
Offering costs paid in exchange for issuance of Class B common stock to Sponsor | | | | $ | — | | | | | $ | 18,750 | | |
Offering costs paid in exchange for issuance of Class F common stock to Sponsor | | | | $ | — | | | | | $ | 6,250 | | |
Offering costs included in accrued expenses | | | | $ | — | | | | | $ | 85,000 | | |
Offering costs paid through note payable | | | | $ | — | | | | | $ | 142,163 | | |
| | | For the Year Ended December 31, 2021 | | | For the Period from June 22, 2020 (Inception) through December 31, 2020 | | ||||||||||||||||||||||||||||||
| | | Class A | | | Class B | | | Class F | | | Class A | | | Class B | | | Class F | | ||||||||||||||||||
Basic net income per common stock: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income | | | | $ | 1,433,835 | | | | | $ | 10,238 | | | | | $ | 28,258 | | | | | $ | 2,204,221 | | | | | $ | 28,931 | | | | | $ | 75,098 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common stock outstanding, basic and diluted | | | | | 42,014,000 | | | | | | 300,000 | | | | | | 828,000 | | | | | | 22,857,358 | | | | | | 300,000 | | | | | | 778,756 | | |
Basic and diluted net income per share of common stock | | | | $ | 0.03 | | | | | $ | 0.03 | | | | | $ | 0.03 | | | | | $ | 0.10 | | | | | $ | 0.10 | | | | | $ | 0.10 | | |
| Gross proceeds from Initial Public Offering | | | | $ | 414,000,000 | | |
| Less: | | | | | | | |
| Fair value of Public Warrants at issuance | | | | | (13,558,500) | | |
| Offering costs allocated to Class A common stock subject to possible redemption | | | | | (4,588,064) | | |
| Plus: | | | | | | | |
| Accretion on Class A common stock subject to possible redemption value | | | | | 18,146,564 | | |
| Class A common stock subject to possible redemption | | | | $ | 414,000,000 | | |
| | | Fair Value Measured as of December 31, 2021 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – U.S. Treasury Securities | | | | $ | 414,052,978 | | | | | $ | — | | | | | $ | — | | | | | $ | 414,052,978 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities – Public Warrants | | | | $ | 7,027,650 | | | | | $ | — | | | | | $ | — | | | | | $ | 7,027,650 | | |
Warrant liabilities – Private Placement Warrants | | | | $ | — | | | | | $ | — | | | | | $ | 107,910 | | | | | $ | 107,910 | | |
| | | Fair Value Measured as of December 31, 2020 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – U.S. Treasury Securities | | | | $ | 414,011,571 | | | | | $ | — | | | | | $ | — | | | | | $ | 414,011,571 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities – Public Warrants | | | | $ | 10,764,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 10,764,000 | | |
Warrant liabilities – Private Placement Warrants | | | | $ | — | | | | | $ | — | | | | | $ | 165,780 | | | | | $ | 165,780 | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||
Exercise price | | | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock Price | | | | $ | 9.81 | | | | | $ | 10.01 | | |
Term (in years) | | | | | 5.00 | | | | | | 5.00 | | |
Volatility | | | | | 14.20% | | | | | | 17.00% | | |
Risk-free interest rate | | | | | 1.34% | | | | | | 0.56% | | |
Dividend yield | | | | | 0.00% | | | | | | 0.00% | | |
Probability of success | | | | | 80.00% | | | | | | 100.00% | | |
| Level 3 warrant liabilities as of June 22, 2020 (inception) | | | | $ | — | | |
| Issuance of Public and Private Placement Warrants | | | | | 13,765,730 | | |
| Transfer of Public Warrants to Level 1 | | | | | (12,109,500) | | |
| Change in fair value of derivative warrant liabilities | | | | | (1,490,450) | | |
| Level 3 warrant liabilities as of December 31, 2020 | | | | | 165,780 | | |
| Change in fair value of derivative warrant liabilities | | | | | (57,870) | | |
| Level 3 warrant liabilities as of December 31, 2021 | | | | $ | 107,910 | | |
| | | For the Year Ended December 31, 2021 | | | For the Period from June 22, 2020 (Inception) through December 31, 2020 | | ||||||
Current | | | | | | | | | | | | | |
Federal | | | | $ | (24,709) | | | | | $ | (19,444) | | |
State | | | | | — | | | | | | — | | |
Deferred | | | | | | | | | | | | | |
Federal | | | | | (462,887) | | | | | | (53,126) | | |
State | | | | | — | | | | | | — | | |
Valuation allowance | | | | | 487,596 | | | | | | 72,570 | | |
Income tax provision | | | | $ | — | | | | | $ | — | | |
| | | As of December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Start-up/Organization costs | | | | $ | 516,013 | | | | | $ | 53,126 | | |
Net operating loss carryforwards | | | | | 44,153 | | | | | | 19,444 | | |
Total deferred tax assets | | | | | 560,166 | | | | | | 72,570 | | |
Valuation allowance | | | | | (560,166) | | | | | | (72,570) | | |
Deferred tax asset, net of allowance | | | | $ | — | | | | | $ | — | | |
| | | For the Year Ended December 31, 2021 | | | For the Period from June 22, 2020 (Inception) through December 31, 2020 | | ||||||
Statutory federal income tax rate | | | | | 21.0% | | | | | | 21.0% | | |
Change in fair value of derivative warrant liabilities | | | | | (54.1)% | | | | | | (25.8)% | | |
Offering costs associated with derivative warrant liabilities | | | | | 0.0% | | | | | | 1.7% | | |
Change in valuation allowance | | | | | 33.1% | | | | | | 3.1% | | |
Income tax expenses (benefit) | | | | | 0.0% | | | | | | 0.0% | | |
| | | As of September 30, 2022 | | | As of December 31, 2021 | | ||||||
(in thousands) | | | (Unaudited) | | | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash | | | | $ | 6,410 | | | | | $ | 7,319 | | |
Revenue receivable | | | | | 54,324 | | | | | | 32,697 | | |
Advances to operators | | | | | 26,230 | | | | | | 37,150 | | |
Other assets | | | | | 4,098 | | | | | | 70 | | |
Other Receivable | | | | | — | | | | | | 469 | | |
Derivative assets | | | | | 4,376 | | | | | | — | | |
Contributions receivable | | | | | 10 | | | | | | 94 | | |
Total current assets | | | | | 95,448 | | | | | | 77,799 | | |
Property and equipment: | | | | | | | | | | | | | |
Oil and gas properties, successful efforts method | | | | | 550,163 | | | | | | 376,657 | | |
Accumulated depletion | | | | | (168,302) | | | | | | (98,266) | | |
Total property and equipment, net | | | | | 381,861 | | | | | | 278,391 | | |
Long-term assets: | | | | | | | | | | | | | |
Derivative assets | | | | | 812 | | | | | | — | | |
Total long-term assets | | | | | 812 | | | | | | — | | |
TOTAL ASSETS | | | | $ | 478,121 | | | | | $ | 356,190 | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accrued expenses | | | | $ | 20,595 | | | | | $ | 6,640 | | |
Derivative liabilities | | | | | 3,941 | | | | | | 3,953 | | |
Credit facilities | | | | | — | | | | | | 29,938 | | |
Total current liabilities | | | | | 24,536 | | | | | | 40,531 | | |
Long-term liabilities: | | | | | | | | | | | | | |
Derivative liabilities | | | | | — | | | | | | 400 | | |
Asset retirement obligations | | | | | 2,243 | | | | | | 963 | | |
Total long-term liabilities | | | | | 2,243 | | | | | | 1,363 | | |
TOTAL LIABILITIES | | | | | 26,779 | | | | | | 41,894 | | |
Commitments and contingencies (Note 8) | | | | | | | | | | | | | |
Partners’ capital: | | | | | | | | | | | | | |
General partner | | | | | 41,614 | | | | | | 15,462 | | |
Limited partners | | | | | 409,728 | | | | | | 298,834 | | |
Total partners’ capital | | | | | 451,342 | | | | | | 314,296 | | |
TOTAL LIABILITIES AND PARTNERS’ CAPITAL | | | | $ | 478,121 | | | | | $ | 356,190 | | |
| | | Three months ended September 30, | | | Nine months ended September 30, | | ||||||||||||||||||
(in thousands) | | | 2022 | | | 2021 | | | 2022 | | | 2021 | | ||||||||||||
REVENUES | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil, natural gas, and related product sales | | | | $ | 90,194 | | | | | $ | 55,717 | | | | | $ | 263,263 | | | | | $ | 142,632 | | |
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expenses | | | | | 6,368 | | | | | | 3,621 | | | | | | 15,840 | | | | | | 8,407 | | |
Production taxes | | | | | 5,053 | | | | | | 2,506 | | | | | | 14,628 | | | | | | 7,737 | | |
Depletion and accretion expense | | | | | 39,868 | | | | | | 15,794 | | | | | | 70,529 | | | | | | 45,798 | | |
General and administrative | | | | | 1,776 | | | | | | 1,764 | | | | | | 4,880 | | | | | | 4,978 | | |
Total expenses | | | | | 53,065 | | | | | | 23,685 | | | | | | 105,877 | | | | | | 66,920 | | |
Net operating income | | | | | 37,129 | | | | | | 32,032 | | | | | | 157,386 | | | | | | 75,712 | | |
OTHER INCOME/(EXPENSE) | | | | | | | | | | | | | | | | | | | | | | | | | |
Gain/(loss) on derivative contracts | | | | | 6,082 | | | | | | (6,558) | | | | | | (19,147) | | | | | | (18,115) | | |
Interest expense | | | | | (476) | | | | | | (353) | | | | | | (1,193) | | | | | | (926) | | |
Total other income/(expense) | | | | | 5,606 | | | | | | (6,911) | | | | | | (20,340) | | | | | | (19,041) | | |
NET INCOME | | | | $ | 42,735 | | | | | $ | 25,121 | | | | | $ | 137,046 | | | | | $ | 56,671 | | |
(in thousands) | | | General Partner | | | Limited Partners | | | Total | | |||||||||
Balance at December 31, 2021 | | | | $ | 15,462 | | | | | $ | 298,834 | | | | | $ | 314,296 | | |
Net (loss)/income | | | | | (29) | | | | | | 27,874 | | | | | | 27,845 | | |
Carried interest reallocation | | | | | 7,168 | | | | | | (7,168) | | | | | | — | | |
Balance at March 31, 2022 | | | | | 22,601 | | | | | | 319,540 | | | | | | 342,141 | | |
Net income | | | | | 218 | | | | | | 66,248 | | | | | | 66,466 | | |
Carried interest reallocation | | | | | 11,801 | | | | | | (11,801) | | | | | | — | | |
Balance at June 30, 2022 | | | | | 34,620 | | | | | | 373,987 | | | | | | 408,607 | | |
Net income | | | | | 340 | | | | | | 42,395 | | | | | | 42,735 | | |
Carried interest reallocation | | | | | 6,654 | | | | | | (6,654) | | | | | | — | | |
Balance at September 30, 2022 | | | | $ | 41,614 | | | | | $ | 409,728 | | | | | $ | 451,342 | | |
(in thousands) | | | General Partner | | | Limited Partners | | | Total | | |||||||||
Balance at December 31, 2020 | | | | $ | 657 | | | | | $ | 177,772 | | | | | $ | 178,429 | | |
Net income | | | | | 51 | | | | | | 15,459 | | | | | | 15,510 | | |
Balance at March 31, 2021 | | | | | 708 | | | | | | 193,231 | | | | | | 193,939 | | |
Net (loss)/income | | | | | (219) | | | | | | 16,259 | | | | | | 16,040 | | |
Partners’ contributions | | | | | 62 | | | | | | 19,938 | | | | | | 20,000 | | |
Balance at June 30, 2021 | | | | | 551 | | | | | | 229,428 | | | | | | 229,979 | | |
Net (loss)/income | | | | | (73) | | | | | | 25,194 | | | | | | 25,121 | | |
Carried interest reallocation | | | | | 12,856 | | | | | | (12,856) | | | | | | — | | |
Balance at September 30, 2021 | | | | $ | 13,334 | | | | | $ | 241,766 | | | | | $ | 255,100 | | |
| | | Nine months ended September 30, | | |||||||||
(in thousands) | | | 2022 | | | 2021 | | ||||||
Operating activities: | | | | | | | | | | | | | |
Net income | | | | $ | 137,046 | | | | | $ | 56,671 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Depletion and accretion expense | | | | | 70,529 | | | | | | 45,798 | | |
Change in unrealized (gain) loss on derivative contracts | | | | | (5,600) | | | | | | 11,010 | | |
Amortization of loan origination costs | | | | | 62 | | | | | | 31 | | |
Increase (decrease) in cash attributable to changes in operating assets and liabilities: | | | | | | | | | | | | | |
Revenue receivable | | | | | (21,627) | | | | | | (22,941) | | |
Prepaid expenses | | | | | (4,028) | | | | | | — | | |
Other assets | | | | | 469 | | | | | | (469) | | |
Accrued expenses | | | | | 2,811 | | | | | | 1,800 | | |
Net cash provided by operating activities | | | | | 179,662 | | | | | | 91,900 | | |
Investing activities: | | | | | | | | | | | | | |
Acquisition of proved oil and gas properties | | | | | (31,258) | | | | | | (67,012) | | |
Proceeds from the disposal of oil and gas properties | | | | | 741 | | | | | | 3,041 | | |
Refund of advances to operators | | | | | 971 | | | | | | 2,298 | | |
Development of oil and gas properties | | | | | (121,109) | | | | | | (63,113) | | |
Net cash used in investing activities | | | | | (150,655) | | | | | | (124,786) | | |
Financing activities: | | | | | | | | | | | | | |
Proceeds from borrowings on credit facilities | | | | | 16,000 | | | | | | 46,000 | | |
Repayments of borrowings on credit facilities | | | | | (46,000) | | | | | | (22,000) | | |
Partners’ contributions, net of change in contributions receivable | | | | | 84 | | | | | | 20,074 | | |
Net cash (used in)/provided by financing activities | | | | | (29,916) | | | | | | 44,074 | | |
Net (decrease)/increase in cash | | | | | (909) | | | | | | 11,188 | | |
Cash at beginning of period | | | | | 7,319 | | | | | | 2,638 | | |
Cash at end of period | | | | $ | 6,410 | | | | | $ | 13,826 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for interest | | | | $ | 317 | | | | | $ | 392 | | |
Supplemental disclosure of non cash investing activities: | | | | | | | | | | | | | |
Oil and natural gas property development costs in accrued expenses | | | | $ | 15,757 | | | | | $ | 561 | | |
Acquired and assumed asset retirement obligations | | | | $ | 633 | | | | | $ | — | | |
Revision of asset retirement costs | | | | $ | 507 | | | | | $ | — | | |
Advances to operators applied to development of oil and natural gas properties | | | | $ | 54,147 | | | | | $ | 24,880 | | |
| | | Three months ended September 30, 2022 | | |||||||||||||||||||||
(in thousands) | | | Eagle Ford | | | Permian | | | Denver-Julesberg | | | Bakken | | ||||||||||||
Revenues | | | | $ | 11,891 | | | | | $ | 65,997 | | | | | $ | 8,271 | | | | | $ | 4,035 | | |
| | | Three months ended September 30, 2021 | | |||||||||||||||||||||
(in thousands) | | | Eagle Ford | | | Permian | | | Denver-Julesberg | | | Bakken | | ||||||||||||
Revenues | | | | $ | 4,575 | | | | | $ | 39,252 | | | | | $ | 10,726 | | | | | $ | 1,164 | | |
| | | Nine months ended September 30, 2022 | | |||||||||||||||||||||
(in thousands) | | | Eagle Ford | | | Permian | | | Denver-Julesberg | | | Bakken | | ||||||||||||
Revenues | | | | $ | 35,978 | | | | | $ | 186,853 | | | | | $ | 30,370 | | | | | $ | 10,062 | | |
| | | Nine months ended September 30, 2021 | | |||||||||||||||||||||
(in thousands) | | | Eagle Ford | | | Permian | | | Denver-Julesberg | | | Bakken | | ||||||||||||
Revenues | | | | $ | 22,002 | | | | | $ | 97,926 | | | | | $ | 19,801 | | | | | $ | 2,903 | | |
| | | | | | | | | Contract Prices | | ||||||
Period | | | Type of Contract | | | (Volume/Month) | | | Range | | | Weighted Average | | |||
Oct 2022 – Dec 2023 | | | Producer 3-way (crude oil) | | | 34,413 – 612 | | | $113.10 – $40.00 | | | | $ | 75.16 | | |
Oct 2022 – Dec 2022 | | | Collar (crude oil) | | | 33,886 – 5,448 | | | $112.75 – $85.00 | | | | $ | 97.24 | | |
Nov 2022 – Mar 2023 | | | Producer 3-way (natural gas) | | | 128,912 – 3,813 | | | $8.44 – $3.00 | | | | $ | 5.13 | | |
Nov 2022 – Jun 2023 | | | Collar (natural gas) | | | 90,941 – 11,036 | | | $9.05 – $2.90 | | | | $ | 5.48 | | |
| | | September 30, 2022 | | | September 30, 2022 | | ||||||||||||||||||
| | | Derivative assets | | | Derivative liabilities | | ||||||||||||||||||
(in thousands) | | | Current portion | | | Noncurrent portion | | | Current portion | | | Noncurrent portion | | ||||||||||||
Primary underlying risk | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity price | | | | | | | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | 4,581 | | | | | $ | 812 | | | | | $ | (1,865) | | | | | $ | — | | |
Natural gas | | | | | (205) | | | | | | — | | | | | | (2,076) | | | | | | — | | |
Total | | | | $ | 4,376 | | | | | $ | 812 | | | | | $ | (3,941) | | | | | $ | — | | |
| | | Three months ended September 30, 2022 | | |||||||||||||||
(in thousands) | | | Realized loss | | | Change in unrealized gain/(loss) | | | Total | | |||||||||
Primary underlying risk | | | | | | | | | | | | | | | | | | | |
Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | (4,971) | | | | | $ | 16,571 | | | | | $ | 11,600 | | |
Natural gas | | | | | (4,360) | | | | | | (1,158) | | | | | | (5,518) | | |
Total | | | | $ | (9,331) | | | | | $ | 15,413 | | | | | $ | 6,082 | | |
| | | Nine months ended September 30, 2022 | | |||||||||||||||
(in thousands) | | | Realized loss | | | Change in unrealized gain/(loss) | | | Total | | |||||||||
Primary underlying risk | | | | | | | | | | | | | | | | | | | |
Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | (15,388) | | | | | $ | 7,404 | | | | | $ | (7,984) | | |
Natural gas | | | | | (9,359) | | | | | | (1,804) | | | | | | (11,163) | | |
Total | | | | $ | (24,747) | | | | | $ | 5,600 | | | | | $ | (19,147) | | |
| | | December 31, 2021 | | | December 31, 2021 | | ||||||||||||||||||
| | | Derivative assets | | | Derivative liabilities | | ||||||||||||||||||
(in thousands) | | | Current portion | | | Noncurrent portion | | | Current portion | | | Noncurrent portion | | ||||||||||||
Primary underlying risk | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity price | | | | | | | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | — | | | | | $ | — | | | | | $ | (3,465) | | | | | $ | (411) | | |
Natural gas | | | | | — | | | | | | — | | | | | | (488) | | | | | | 11 | | |
Total | | | | $ | — | | | | | $ | — | | | | | $ | (3,953) | | | | | $ | (400) | | |
| | | Three months ended September 30, 2021 | | |||||||||||||||
(in thousands) | | | Realized loss | | | Change in unrealized gain/(loss) | | | Total | | |||||||||
Primary underlying risk | | | | | | | | | | | | | | | | | | | |
Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | (2,324) | | | | | $ | 721 | | | | | $ | (1,603) | | |
Natural gas | | | | | (1,635) | | | | | | (3,320) | | | | | | (4,955) | | |
Total | | | | $ | (3,959) | | | | | $ | (2,599) | | | | | $ | (6,558) | | |
| | | Nine months ended September 30, 2021 | | |||||||||||||||
(in thousands) | | | Realized loss | | | Change in unrealized loss | | | Total | | |||||||||
Primary underlying risk | | | | | | | | | | | | | | | | | | | |
Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | (2,583) | | | | | $ | (6,775) | | | | | $ | (9,358) | | |
Natural gas | | | | | (4,522) | | | | | | (4,235) | | | | | | (8,757) | | |
Total | | | | $ | (7,105) | | | | | $ | (11,010) | | | | | $ | (18,115) | | |
(in thousands) | | | Level 1 | | | Level 2 | | | Level 3 | | | September 30, 2022 | | ||||||||||||
Assets (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative contracts | | | | $ | — | | | | | $ | 5,188 | | | | | $ | — | | | | | $ | 5,188 | | |
Liabilities (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative contracts | | | | $ | — | | | | | $ | (3,941) | | | | | $ | — | | | | | $ | (3,941) | | |
(in thousands) | | | Level 1 | | | Level 2 | | | Level 3 | | | December 31, 2021 | | ||||||||||||
Liabilities (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative contracts | | | | $ | — | | | | | $ | (4,353) | | | | | $ | — | | | | | $ | (4,353) | | |
| | | September 30, 2022 | | | December 31, 2021 | | ||||||||||||||||||
(in thousands) | | | Carrying Value | | | Fair Value | | | Carrying Value | | | Fair Value | | ||||||||||||
Liabilities (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Revolving Credit Facility | | | | $ | — | | | | | $ | — | | | | | $ | 29,938 | | | | | $ | 29,938 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash | | | | $ | 7,319,365 | | | | | $ | 2,637,558 | | |
Revenue receivable | | | | | 32,697,273 | | | | | | 9,499,185 | | |
Advances to operators | | | | | 37,149,729 | | | | | | 8,170,656 | | |
Other assets | | | | | 69,436 | | | | | | — | | |
Other Receivable | | | | | 468,596 | | | | | | — | | |
Contributions receivable | | | | | 93,687 | | | | | | 73,541 | | |
Total current assets | | | | | 77,798,086 | | | | | | 20,380,940 | | |
Property and equipment: | | | | | | | | | | | | | |
Oil and natural gas properties, successful efforts method | | | | | 376,657,406 | | | | | | 211,705,035 | | |
Accumulated depletion | | | | | (98,265,958) | | | | | | (39,223,565) | | |
Total property and equipment, net | | | | | 278,391,448 | | | | | | 172,481,470 | | |
TOTAL ASSETS | | | | $ | 356,189,534 | | | | | $ | 192,862,410 | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accrued expenses | | | | $ | 6,639,039 | | | | | $ | 3,819,158 | | |
Derivative liabilities – current portion | | | | | 3,952,787 | | | | | | 213,093 | | |
Credit facilities – current portion | | | | | 29,938,307 | | | | | | — | | |
Total current liabilities | | | | | 40,530,133 | | | | | | 4,032,251 | | |
Long-term liabilities: | | | | | | | | | | | | | |
Credit facilities | | | | | — | | | | | | 9,897,179 | | |
Derivative liabilities | | | | | 400,285 | | | | | | — | | |
Asset retirement obligations | | | | | 963,428 | | | | | | 503,543 | | |
Total long-term liabilities | | | | | 1,363,713 | | | | | | 10,400,722 | | |
Commitments and contingencies (Note 9) | | | | | | | | | | | | | |
Partners’ capital: | | | | | | | | | | | | | |
General partner | | | | | 15,462,283 | | | | | | 657,346 | | |
Limited partners | | | | | 298,833,405 | | | | | | 177,772,091 | | |
Total partners’ capital | | | | | 314,295,688 | | | | | | 178,429,437 | | |
TOTAL LIABILITIES AND PARTNERS’ CAPITAL | | | | $ | 356,189,534 | | | | | $ | 192,862,410 | | |
| | | Year ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
REVENUES | | | | | | | | | | | | | | | | | | | |
Oil, natural gas, and related product sales | | | | $ | 197,545,818 | | | | | $ | 28,290,460 | | | | | $ | 23,282,767 | | |
EXPENSES | | | | | | | | | | | | | | | | | | | |
Lease operating expenses | | | | | 12,361,625 | | | | | | 5,146,922 | | | | | | 2,668,218 | | |
Production taxes | | | | | 10,807,624 | | | | | | 1,815,408 | | | | | | 1,368,712 | | |
Depletion and accretion expense | | | | | 60,533,801 | | | | | | 22,130,049 | | | | | | 17,100,435 | | |
Professional fees | | | | | 1,552,702 | | | | | | 790,010 | | | | | | 939,246 | | |
Management fees | | | | | 3,877,500 | | | | | | 3,877,500 | | | | | | 3,877,500 | | |
General and administrative | | | | | 832,573 | | | | | | 498,209 | | | | | | 143,939 | | |
Organizational expenses | | | | | — | | | | | | — | | | | | | 21,496 | | |
Total expenses | | | | | 89,965,825 | | | | | | 34,258,098 | | | | | | 26,119,546 | | |
Net operating income/(loss) | | | | | 107,579,993 | | | | | | (5,967,638) | | | | | | (2,836,779) | | |
OTHER EXPENSE | | | | | | | | | | | | | | | | | | | |
Gain/(loss) on derivative contracts | | | | | (17,314,944) | | | | | | 2,928,004 | | | | | | 137,440 | | |
Interest expense | | | | | (1,398,798) | | | | | | (428,187) | | | | | | (509,242) | | |
Total other income/(expense) | | | | | (18,713,742) | | | | | | 2,499,817 | | | | | | (371,802) | | |
NET INCOME/(LOSS) | | | | $ | 88,866,251 | | | | | $ | (3,467,821) | | | | | $ | (3,208,581) | | |
| | | General Partner | | | Limited Partner | | | Total | | |||||||||
Balance at December 31, 2018 | | | | $ | 176,012 | | | | | $ | 58,429,824 | | | | | $ | 58,605,836 | | |
Net income/(loss) | | | | | 34,607 | | | | | | (3,243,188) | | | | | | (3,208,581) | | |
Partners’ contributions | | | | | 157,164 | | | | | | 53,342,839 | | | | | | 53,500,003 | | |
Balance at December 31, 2019 | | | | $ | 367,783 | | | | | $ | 108,529,475 | | | | | $ | 108,897,258 | | |
Net income/(loss) | | | | | 62,790 | | | | | | (3,530,611) | | | | | | (3,467,821) | | |
Partners’ contributions | | | | | 226,773 | | | | | | 72,773,227 | | | | | | 73,000,000 | | |
Balance at December 31, 2020 | | | | $ | 657,346 | | | | | $ | 177,772,091 | | | | | $ | 178,429,437 | | |
Net income | | | | | 288,107 | | | | | | 88,578,144 | | | | | | 88,866,251 | | |
Partners’ contributions | | | | | 146,004 | | | | | | 46,853,996 | | | | | | 47,000,000 | | |
Carried interest reallocation | | | | | 14,370,826 | | | | | | (14,370,826) | | | | | | — | | |
Balance at December 31, 2021 | | | | $ | 15,462,283 | | | | | $ | 298,833,405 | | | | | $ | 314,295,688 | | |
| | | Year Ended December, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | |
Net income/(loss) | | | | $ | 88,866,251 | | | | | $ | (3,467,821) | | | | | $ | (3,208,581) | | |
Adjustments to reconcile net income/(loss) to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | |
Depletion and accretion expense | | | | | 60,533,801 | | | | | | 22,130,049 | | | | | | 17,100,434 | | |
Unrealized (gain)/loss on derivative contracts | | | | | 4,139,979 | | | | | | (90,190) | | | | | | 303,283 | | |
Amortization of loan origination costs | | | | | 41,128 | | | | | | 41,127 | | | | | | 20,564 | | |
Increase/(decrease) in cash attributable to changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Revenue receivable | | | | | (23,198,088) | | | | | | (4,644,088) | | | | | | (4,789,329) | | |
Other assets | | | | | (69,436) | | | | | | — | | | | | | — | | |
Accrued expenses | | | | | 1,402,522 | | | | | | 116,027 | | | | | | (756,545) | | |
Net cash provided by operating activities | | | | | 131,716,157 | | | | | | 14,085,104 | | | | | | 8,669,826 | | |
Investing activities: | | | | | | | | | | | | | | | | | | | |
Acquisition of proved oil and gas properties | | | | | (83,181,294) | | | | | | (13,263,947) | | | | | | (34,868,314) | | |
Proceeds from the disposal of oil and gas properties | | | | | 3,027,165 | | | | | | — | | | | | | — | | |
Refund of advances to operators | | | | | 3,248,808 | | | | | | — | | | | | | — | | |
Development of oil and gas properties | | | | | (117,108,883) | | | | | | (67,603,965) | | | | | | (48,838,994) | | |
Net cash used in investing activities | | | | | (194,014,204) | | | | | | (80,867,912) | | | | | | (83,707,308) | | |
Financing activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from borrowing | | | | | 52,000,000 | | | | | | 26,000,000 | | | | | | 21,335,488 | | |
Repayments of borrowing | | | | | (32,000,000) | | | | | | (32,500,000) | | | | | | (5,000,000) | | |
Partners’ contributions, net of change in contributions receivable | | | | | 46,979,854 | | | | | | 72,946,652 | | | | | | 53,479,810 | | |
Net cash provided by financing activities | | | | | 66,979,854 | | | | | | 66,446,652 | | | | | | 69,815,298 | | |
Net increase/(decrease) in cash | | | | | 4,681,807 | | | | | | (336,156) | | | | | | (5,222,184) | | |
Cash at beginning of year | | | | | 2,637,558 | | | | | | 2,973,714 | | | | | | 8,195,898 | | |
Cash at end of year | | | | $ | 7,319,365 | | | | | $ | 2,637,558 | | | | | $ | 2,973,714 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | | | | | | | |
Cash paid during the year for interest | | | | $ | 740,331 | | | | | $ | 482,903 | | | | | $ | 482,903 | | |
Supplemental disclosure of non cash investing activities | | | | | | | | | | | | | | | | | | | |
Acquired and assumed asset retirement obligations | | | | $ | 36,893 | | | | | $ | 138,150 | | | | | $ | 209,622 | | |
Revision of asset retirement obligations | | | | $ | 439,763 | | | | | $ | 63,160 | | | | | $ | 2,905 | | |
Oil and natural gas property development costs in accrued expenses | | | | $ | 4,612,322 | | | | | $ | 3,194,963 | | | | | $ | 679,009 | | |
| | | Year Ended December 31, 2021 | | |||||||||||||||||||||
| | | Eagle Ford | | | Permian | | | Denver-Julesburg | | | Bakken | | ||||||||||||
Revenues | | | | $ | 26,091,370 | | | | | $ | 137,802,417 | | | | | $ | 29,190,615 | | | | | $ | 4,461,416 | | |
| | | Year Ended December 31, 2020 | | |||||||||||||||||||||
| | | Eagle Ford | | | Permian | | | Denver-Julesburg | | | Bakken | | ||||||||||||
Revenues | | | | $ | 3,607,702 | | | | | $ | 21,906,740 | | | | | $ | — | | | | | $ | 2,776,018 | | |
| | | Year Ended December 31, 2019 | | |||||||||||||||||||||
| | | Eagle Ford | | | Permian | | | Denver-Julesburg | | | Bakken | | ||||||||||||
Revenues | | | | $ | 6,038,886 | | | | | $ | 13,899,122 | | | | | $ | — | | | | | $ | 3,344,759 | | |
Year | | | Type of Contract | | | (Volume/Month) | | | Contract Prices | | ||||||
| Range | | | Weighted Average | | |||||||||||
Jan 2022 – Jun 2023 | | | Producer 3-way (crude oil) | | | 58,165 – 2,340 | | | $87.50 – $40.00 | | | | $ | 61.31 | | |
Feb 2022 – Mar 2023 | | | Producer 3-way (natural gas) | | | 195,124 – 26,519 | | | $7.85 – $1.90 | | | | $ | 3.66 | | |
Feb 2022 – Dec 2022 | | | Collar (natural gas) | | | 141,473 – 37,042 | | | $4.33 – $2.80 | | | | $ | 3.45 | | |
Year | | | | | | | | | Contract Prices | | ||||||
| Type of Contract | | | (Volume/Month) | | | Range | | | Weighted Average | | |||||
Jan 2021 – Dec 2021 | | | Collar (crude oil) | | | 4,257 – 1,779 | | | $46.65 – $32.50 | | | | $ | 39.58 | | |
Jan 2021 – Dec 2021 | | | Producer 3-way (crude oil) | | | 35,290 – 9,215 | | | $58.25 – $34.06 | | | | $ | 44.71 | | |
Feb 2021 – Jun 2021 | | | Collar (natural gas) | | | 66,182 – 38,186 | | | $3.48 – $2.15 | | | | $ | 2.75 | | |
Jul 2021 – Dec 2021 | | | Short swap (natural gas) | | | 36,354 – 30,699 | | | $2.81 | | | | $ | 2.81 | | |
Feb 2021 – Apr 2022 | | | Producer 3-way (natural gas) | | | 39,885 – 10,579 | | | $3.63 – $2.00 | | | | $ | 2.79 | | |
| | | Derivative assets | | | Derivative liabilities | | | Total loss from derivative instruments | | |||||||||
Primary underlying risk Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | — | | | | | $ | (3,876,240) | | | | | $ | (13,937,479) | | |
Natural gas | | | | | — | | | | | | (476,832) | | | | | | (3,377,465) | | |
Total | | | | $ | — | | | | | $ | (4,353,072) | | | | | $ | (17,314,944) | | |
| | | Realized loss | | | Unrealized loss | | | Total | | |||||||||
Primary underlying risk Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | (10,350,846) | | | | | $ | (3,586,633) | | | | | $ | (13,937,479) | | |
Natural gas | | | | | (2,824,119) | | | | | | (553,346) | | | | | | (3,377,465) | | |
Total | | | | $ | (13,174,965) | | | | | $ | (4,139,979) | | | | | $ | (17,314,944) | | |
| | | Derivative assets | | | Derivative liabilities | | | Total gain from derivative instruments | | |||||||||
Primary underlying risk Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | — | | | | | $ | (289,606) | | | | | $ | 2,621,558 | | |
Natural gas | | | | | 76,513 | | | | | | — | | | | | | 306,446 | | |
Total | | | | $ | 76,513 | | | | | $ | (289,606) | | | | | $ | 2,928,004 | | |
| | | Realized gain | | | Unrealized gain | | | Total | | |||||||||
Primary underlying risk Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | 2,535,138 | | | | | $ | 86,420 | | | | | $ | 2,621,558 | | |
Natural gas | | | | | 302,676 | | | | | | 3,770 | | | | | | 306,446 | | |
Total | | | | $ | 2,837,814 | | | | | $ | 90,190 | | | | | $ | 2,928,004 | | |
| | | Realized gain | | | Unrealized (loss)/gain | | | Total | | |||||||||
Primary underlying risk Commodity price | | | | | |||||||||||||||
Crude oil | | | | $ | 423,033 | | | | | $ | (376,027) | | | | | $ | 47,006 | | |
Natural gas | | | | | 17,690 | | | | | | 72,744 | | | | | | 90,434 | | |
Total | | | | $ | 440,723 | | | | | $ | (303,283) | | | | | $ | 137,440 | | |
| | | Level 1 | | | Level 2 | | | Level 3 | | | December 31, 2021 | | ||||||||||||
Liabilities (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative | | | | $ | — | | | | | $ | (4,353,072) | | | | | $ | — | | | | | $ | (4,353,072) | | |
| | | Level 1 | | | Level 2 | | | Level 3 | | | December 31, 2020 | | ||||||||||||
Liabilities (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative | | | | $ | — | | | | | $ | (213,093) | | | | | $ | — | | | | | $ | (213,093) | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||||||||||||||
| | | Carrying Value | | | Fair Value | | | Carrying Value | | | Fair Value | | ||||||||||||
Liabilities (not at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Revolving credit facility | | | | $ | 29,938,307 | | | | | $ | 29,938,307 | | | | | $ | 9,897,179 | | | | | $ | 9,897,179 | | |
| | | December 31, 2020 | | |||
Fair value of proved assets acquired and liabilities assumed | | | | | | | |
Proved oil and gas properties(1) | | | | $ | 1,766,581 | | |
Less: Asset retirement obligations | | | | | (3,031) | | |
Net assets acquired | | | | | 1,763,550 | | |
Cash consideration transferred (including liabilities assumed) | | | | $ | 1,763,550 | | |
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Asset retirement obligations, beginning of year | | | | $ | 503,543 | | | | | $ | 267,791 | | | | | $ | 46,835 | | |
Additions to capitalized asset retirement obligations | | | | | 439,762 | | | | | | 138,151 | | | | | | 209,622 | | |
Revisions to asset retirement costs | | | | | (36,893) | | | | | | 63,160 | | | | | | 2,905 | | |
Accretion of discount | | | | | 57,016 | | | | | | 34,441 | | | | | | 8,429 | | |
Asset retirement obligations, end of year | | | | $ | 963,428 | | | | | $ | 503,543 | | | | | $ | 267,791 | | |
| | | General Partner | | | Limited Partner | | | Total | | |||||||||
Committed capital | | | | $ | 750,000 | | | | | $ | 240,680,450 | | | | | $ | 241,430,450 | | |
Less: Unfunded committed capital | | | | | 120,867 | | | | | | 5,289,019 | | | | | | 5,409,886 | | |
Funded Capital Contributions | | | | $ | 629,133 | | | | | $ | 235,391,431 | | | | | $ | 236,020,564 | | |
| | | General Partner | | | Limited Partner | | | Total | | |||||||||
Committed capital | | | | $ | 750,000 | | | | | $ | 240,680,450 | | | | | $ | 241,430,450 | | |
Less: Unfunded committed capital | | | | | 245,127 | | | | | | 52,144,613 | | | | | | 52,389,740 | | |
Funded Capital Contributions | | | | $ | 504,873 | | | | | $ | 188,535,837 | | | | | $ | 189,040,710 | | |
| | | Natural Gas (MMcf) | | | Oil (MBbl) | | | MBoe | | |||||||||
Proved Developed and Undeveloped Reserves at December 31, 2018 | | | | | 13,148 | | | | | | 4,722 | | | | | | 6,914 | | |
Revisions of Previous Estimates | | | | | (7,494) | | | | | | (1,681) | | | | | | (2,930) | | |
Extensions, Discoveries and Other Additions | | | | | 1,704 | | | | | | 917 | | | | | | 1,201 | | |
Acquisition of Reserves | | | | | 19,686 | | | | | | 1,788 | | | | | | 5,069 | | |
Production | | | | | (1,309) | | | | | | (386) | | | | | | (604) | | |
Proved Developed and Undeveloped Reserves at December 31, 2019 | | | | | 25,735 | | | | | | 5,360 | | | | | | 9,650 | | |
Revisions of Previous Estimates | | | | | (10,129) | | | | | | (101) | | | | | | (1,790) | | |
Extensions, Discoveries and Other Additions | | | | | 950 | | | | | | 798 | | | | | | 956 | | |
Acquisition of Reserves | | | | | 8,615 | | | | | | 3,918 | | | | | | 5,353 | | |
Production | | | | | (2,506) | | | | | | (626) | | | | | | (1,043) | | |
Proved Developed and Undeveloped Reserves at December 31, 2020 | | | | | 22,665 | | | | | | 9,349 | | | | | | 13,126 | | |
Revisions of Previous Estimates | | | | | 1,838 | | | | | | 186 | | | | | | 493 | | |
Extensions, Discoveries and Other Additions | | | | | 8,505 | | | | | | 1,948 | | | | | | 3,365 | | |
Acquisition of Reserves | | | | | 39,254 | | | | | | 7,673 | | | | | | 14,216 | | |
Production | | | | | (8,761) | | | | | | (2,295) | | | | | | (3,755) | | |
Proved Developed and Undeveloped Reserves at December 31, 2021 | | | | | 63,501 | | | | | | 16,861 | | | | | | 27,445 | | |
| | | Natural Gas (MMcf) | | | Oil (MBbl) | | | MBoe | | |||||||||
Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
December 31, 2018 | | | | | 442 | | | | | | 530 | | | | | | 604 | | |
December 31, 2019 | | | | | 8,381 | | | | | | 2,177 | | | | | | 3,574 | | |
December 31, 2020 | | | | | 15,479 | | | | | | 5,256 | | | | | | 7,836 | | |
December 31, 2021 | | | | | 30,710 | | | | | | 6,815 | | | | | | 11,934 | | |
Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | |
December 31, 2018 | | | | | 12,706 | | | | | | 4,192 | | | | | | 6,310 | | |
December 31, 2019 | | | | | 17,354 | | | | | | 3,183 | | | | | | 6,076 | | |
December 31, 2020 | | | | | 7,186 | | | | | | 4,093 | | | | | | 5,290 | | |
December 31, 2021 | | | | | 32,791 | | | | | | 10,046 | | | | | | 15,511 | | |
| | | December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
| | | (In thousands) | | |||||||||||||||
Future cash inflows | | | | $ | 1,428,934 | | | | | $ | 391,069 | | | | | $ | 345,651 | | |
Future production costs | | | | | (381,379) | | | | | | (145,370) | | | | | | (92,391) | | |
Future development costs | | | | | (175,771) | | | | | | (66,800) | | | | | | (89,055) | | |
Future income tax expense | | | | | (5,272) | | | | | | (1,893) | | | | | | (1,592) | | |
Future net cash flows | | | | | 866,512 | | | | | | 177,006 | | | | | | 162,613 | | |
10% discount for estimated timing of cash flows | | | | | (313,947) | | | | | | (71,106) | | | | | | (78,244) | | |
Standardized measure of discounted future net cash flows | | | | $ | 552,565 | | | | | $ | 105,900 | | | | | $ | 84,369 | | |
| | | December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
| | | (In thousands) | | |||||||||||||||
Balance, beginning of year | | | | $ | 105,900 | | | | | $ | 84,369 | | | | | $ | 80,986 | | |
Sales of oil and natural gas produced, net of production costs | | | | | (174,377) | | | | | | (21,328) | | | | | | (19,246) | | |
Extensions and discoveries | | | | | 43,615 | | | | | | 7,579 | | | | | | 14,068 | | |
Previously estimated development cost incurred during the period | | | | | 12,545 | | | | | | 21,346 | | | | | | 18,317 | | |
Net change of prices and production costs | | | | | 185,875 | | | | | | (42,576) | | | | | | (20,175) | | |
Change in future development costs | | | | | (2,877) | | | | | | 4,157 | | | | | | (1,745) | | |
Revisions of quantity and timing estimates | | | | | 15,854 | | | | | | (10,497) | | | | | | (27,921) | | |
Accretion of discount | | | | | 10,702 | | | | | | 8,516 | | | | | | 8,190 | | |
Change in income taxes | | | | | (2,194) | | | | | | (332) | | | | | | 125 | | |
Acquisition of Reserves | | | | | 332,947 | | | | | | 60,676 | | | | | | 33,708 | | |
Other | | | | | 24,575 | | | | | | (6,010) | | | | | | (1,938) | | |
Balance, end of period | | | | $ | 552,565 | | | | | $ | 105,900 | | | | | $ | 84,369 | | |
| | | (Unaudited) | | | | | | | | |||
(in thousands) | | | As of September 30, 2022 | | | As of December 31, 2021 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash | | | | $ | 2,033 | | | | | $ | 740 | | |
Revenue receivable | | | | | 1,683 | | | | | | 1,199 | | |
Prepaid expenses | | | | | — | | | | | | 14 | | |
Derivative assets | | | | | 50 | | | | | | — | | |
Other assets | | | | | 962 | | | | | | — | | |
Total current assets | | | | | 4,728 | | | | | | 1,953 | | |
Property and equipment: | | | | | | | | | | | | | |
Oil and gas properties, successful efforts method | | | | | 45,617 | | | | | | 44,128 | | |
Accumulated depletion | | | | | (30,658) | | | | | | (29,082) | | |
Total property and equipment, net | | | | | 14,959 | | | | | | 15,046 | | |
TOTAL ASSETS | | | | $ | 19,687 | | | | | $ | 16,999 | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accrued expenses | | | | $ | 652 | | | | | $ | 636 | | |
Other payable | | | | | 1 | | | | | | 12 | | |
Derivative liabilities | | | | | 29 | | | | | | 29 | | |
Total current liabilities | | | | | 682 | | | | | | 677 | | |
Long-term liabilities: | | | | | | | | | | | | | |
Credit facilities | | | | | — | | | | | | 1,100 | | |
Asset retirement obligations | | | | | 320 | | | | | | 248 | | |
Total long-term liabilities | | | | | 320 | | | | | | 1,348 | | |
TOTAL LIABILITIES | | | | | 1,002 | | | | | | 2,025 | | |
Commitments and contingencies (Note 8) | | | | | | | | | | | | | |
Partners’ capital: | | | | | | | | | | | | | |
General partner | | | | | 161 | | | | | | 129 | | |
Limited partners | | | | | 18,524 | | | | | | 14,845 | | |
Total partners’ capital | | | | | 18,685 | | | | | | 14,974 | | |
TOTAL LIABILITIES AND PARTNERS’ CAPITAL | | | | $ | 19,687 | | | | | $ | 16,999 | | |
| | | Nine months ended September 30, | | |||||||||
(in thousands) | | | 2022 | | | 2021 | | ||||||
REVENUES | | | | | | | | | | | | | |
Oil, natural gas, and related product sales | | | | $ | 7,806 | | | | | $ | 8,182 | | |
EXPENSES | | | | | | | | | | | | | |
Lease operating expenses | | | | | 1,216 | | | | | | 1,426 | | |
Production taxes | | | | | 512 | | | | | | 506 | | |
Depletion and accretion expense | | | | | 1,611 | | | | | | 2,533 | | |
General and administrative | | | | | 158 | | | | | | 360 | | |
Gain on disposal of oil and natural gas properties | | | | | — | | | | | | (1,011) | | |
Total expenses | | | | | 3,497 | | | | | | 3,814 | | |
Net operating income | | | | | 4,309 | | | | | | 4,368 | | |
OTHER EXPENSE | | | | | | | | | | | | | |
Loss on derivative contracts | | | | | (576) | | | | | | (1,832) | | |
Interest expense | | | | | (22) | | | | | | (116) | | |
Total other expense | | | | | (598) | | | | | | (1,948) | | |
NET INCOME | | | | $ | 3,711 | | | | | $ | 2,420 | | |
(in thousands) | | | General Partner | | | Limited Partners | | | Total | | |||||||||
Balance at December 31, 2021 | | | | $ | 129 | | | | | $ | 14,845 | | | | | $ | 14,974 | | |
Net income | | | | | 32 | | | | | | 3,679 | | | | | | 3,711 | | |
Balance at September 30, 2022 | | | | $ | 161 | | | | | $ | 18,524 | | | | | $ | 18,685 | | |
(in thousands) | | | General Partner | | | Limited Partners | | | Total | | |||||||||
Balance at December 31, 2020 | | | | $ | 307 | | | | | $ | 32,902 | | | | | $ | 33,209 | | |
Net income | | | | | 21 | | | | | | 2,399 | | | | | | 2,420 | | |
Partners’ distributions | | | | | (210) | | | | | | (21,790) | | | | | | (22,000) | | |
Balance at September 30, 2021 | | | | $ | 118 | | | | | $ | 13,511 | | | | | $ | 13,629 | | |
| | | Nine months ended September 30, | | |||||||||
(in thousands) | | | 2022 | | | 2021 | | ||||||
Operating activities: | | | | | | | | | | | | | |
Net income | | | | $ | 3,711 | | | | | $ | 2,420 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Depletion and accretion expense | | | | | 1,611 | | | | | | 2,533 | | |
Change in unrealized (gain) loss on derivative contracts | | | | | (50) | | | | | | 535 | | |
Gain on disposal of oil and gas properties | | | | | — | | | | | | (1,011) | | |
Increase (decrease) in cash attributable to changes in operating assets and liabilities: | | | | | | | | | | | | | |
Revenue receivable | | | | | (484) | | | | | | 120 | | |
Prepaid expenses | | | | | 14 | | | | | | — | | |
Other assets | | | | | (962) | | | | | | — | | |
Other receivable | | | | | — | | | | | | (27) | | |
Accrued expenses | | | | | 148 | | | | | | (26) | | |
Other payable | | | | | (11) | | | | | | — | | |
Net cash provided by operating activities | | | | | 3,977 | | | | | | 4,544 | | |
Investing activities: | | | | | | | | | | | | | |
Refund of advances to operators | | | | | — | | | | | | 237 | | |
Proceeds from disposal of oil and natural gas properties | | | | | — | | | | | | 22,224 | | |
Development of oil and natural gas properties | | | | | (1,584) | | | | | | (3,007) | | |
Net cash (used in)/provided by investing activities | | | | | (1,584) | | | | | | 19,454 | | |
Financing activities: | | | | | | | | | | | | | |
Partners’ distributions | | | | | — | | | | | | (22,000) | | |
Repayments of borrowings on credit facilities | | | | | (1,100) | | | | | | (2,300) | | |
Net cash (used in)/provided by financing activities | | | | | (1,100) | | | | | | (24,300) | | |
Net increase/(decrease) in cash | | | | | 1,293 | | | | | | (302) | | |
Cash at beginning of period | | | | | 740 | | | | | | 1,287 | | |
Cash at end of period | | | | $ | 2,033 | | | | | $ | 985 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for interest | | | | $ | 14 | | | | | $ | 107 | | |
Supplemental disclosure of non cash investing activities: | | | | | | | | | | | | | |
Change in oil and natural gas property development costs in accrued expenses | | | | $ | 157 | | | | | $ | 320 | | |
Acquired and assumed asset retirement obligations | | | | $ | 5 | | | | | $ | — | | |
Revision of asset retirement costs | | | | $ | 32 | | | | | $ | — | | |
Advances to operators applied to development of oil and natural gas properties | | | | $ | — | | | | | $ | 332 | | |
| | | Nine months ended September 30, 2022 | | |||||||||||||||||||||
(in thousands) | | | Eagle Ford | | | Permian | | | SCOOP/Stack | | | Bakken | | ||||||||||||
Revenues | | | | $ | 138 | | | | | $ | 5,356 | | | | | $ | — | | | | | $ | 2,312 | | |
| | | Nine months ended September 30, 2021 | | |||||||||||||||||||||
(in thousands) | | | Eagle Ford | | | Permian | | | SCOOP/Stack | | | Bakken | | ||||||||||||
Revenues | | | | $ | 1,769 | | | | | $ | 3,072 | | | | | $ | 702 | | | | | $ | 2,639 | | |
| | | | | | | | | Contract Prices | | ||||||
Periods | | | Type of Contract | | | (Volume/Month) | | | Range | | | Weighted Average | | |||
Oct 2022 – Sep 2023 | | | Producer 3-way (crude oil) | | | 2,942 – 1,223 | | | $91.50 – $57.50 | | | | $ | 76.93 | | |
Jan 2023 – Mar 2023 | | | Producer 3-way (natural gas) | | | 6,363 – 6,098 | | | $10.00 – $3.80 | | | | $ | 6.12 | | |
Nov 2022 – Dec 2022 | | | Collar (natural gas) | | | 6,652 – 1,223 | | | $6.05 – $4.35 | | | | $ | 5.20 | | |
| | | September 30, 2022 | | | September 30, 2022 | | ||||||||||||||||||
| | | Derivative assets | | | Derivative liabilities | | ||||||||||||||||||
(in thousands) | | | Current portion | | | Noncurrent portion | | | Current portion | | | Noncurrent portion | | ||||||||||||
Primary underlying risk | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity price | | | | | | | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | 50 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Natural gas | | | | | — | | | | | | — | | | | | | (29) | | | | | | — | | |
Total | | | | $ | 50 | | | | | $ | — | | | | | $ | (29) | | | | | $ | — | | |
| | | Nine months ended September 30, 2022 | | |||||||||||||||
(in thousands) | | | Realized loss | | | Change in unrealized gain | | | Total | | |||||||||
Primary underlying risk | | | | | | | | | | | | | | | | | | | |
Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | (367) | | | | | $ | 50 | | | | | $ | (317) | | |
Natural gas | | | | | (259) | | | | | | — | | | | | | (259) | | |
Total | | | | $ | (626) | | | | | $ | 50 | | | | | $ | (576) | | |
| | | December 31, 2021 | | | December 31, 2021 | | ||||||||||||||||||
| | | Derivative assets | | | Derivative liabilities | | ||||||||||||||||||
(in thousands) | | | Current portion | | | Noncurrent portion | | | Current portion | | | Noncurrent portion | | ||||||||||||
Primary underlying risk | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity price | | | | | | | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Natural gas | | | | | — | | | | | | — | | | | | | (29) | | | | | | — | | |
Total | | | | $ | — | | | | | $ | — | | | | | $ | (29) | | | | | $ | — | | |
| | | Nine months ended September 30, 2021 | | |||||||||||||||
(in thousands) | | | Realized loss | | | Change in unrealized loss | | | Total | | |||||||||
Primary underlying risk | | | | | | | | | | | | | | | | | | | |
Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | (1,245) | | | | | $ | (305) | | | | | $ | (1,550) | | |
Natural gas | | | | | (52) | | | | | | (230) | | | | | | (282) | | |
Total | | | | $ | (1,297) | | | | | $ | (535) | | | | | $ | (1,832) | | |
(in thousands) | | | Level 1 | | | Level 2 | | | Level 3 | | | September 30, 2022 | | ||||||||||||
Assets (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative contracts | | | | $ | — | | | | | $ | 50 | | | | | $ | — | | | | | $ | 50 | | |
Liabilities (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative contracts | | | | $ | — | | | | | $ | (29) | | | | | $ | — | | | | | $ | (29) | | |
| | | September 30, 2022 | | | December 31, 2021 | | ||||||||||||||||||
(in thousands) | | | Carrying Value | | | Fair Value | | | Carrying Value | | | Fair Value | | ||||||||||||
Liabilities (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Revolving Credit Facility | | | | $ | — | | | | | $ | — | | | | | $ | 1,100 | | | | | $ | 1,100 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash | | | | $ | 740,353 | | | | | $ | 1,287,022 | | |
Revenue receivable | | | | | 1,198,723 | | | | | | 1,216,502 | | |
Advances to operators | | | | | — | | | | | | 569,130 | | |
Prepaid expenses | | | | | 14,064 | | | | | | — | | |
Total current assets | | | | | 1,953,140 | | | | | | 3,072,654 | | |
Property and equipment: | | | | | | | | | | | | | |
Oil and gas properties, successful efforts method | | | | | 44,128,011 | | | | | | 83,121,938 | | |
Accumulated depletion | | | | | (29,081,723) | | | | | | (45,411,435) | | |
Total property and equipment, net | | | | | 15,046,288 | | | | | | 37,710,503 | | |
TOTAL ASSETS | | | | $ | 16,999,428 | | | | | $ | 40,783,157 | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accrued expenses | | | | $ | 636,568 | | | | | $ | 593,008 | | |
Other payable | | | | | 11,557 | | | | | | — | | |
Derivative liabilities | | | | | 29,235 | | | | | | 93,176 | | |
Credit facilities – current portion | | | | | — | | | | | | 6,400,000 | | |
Total current liabilities | | | | | 677,360 | | | | | | 7,086,184 | | |
Long-term liabilities: | | | | | | | | | | | | | |
Credit facilities | | | | | 1,100,000 | | | | | | — | | |
Asset retirement obligations | | | | | 247,603 | | | | | | 487,534 | | |
Total long-term liabilities | | | | | 1,347,603 | | | | | | 487,534 | | |
Commitments and contingencies (Note 9) | | | | | | | | | | | | | |
Partners’ capital: | | | | | | | | | | | | | |
General partner | | | | | 129,186 | | | | | | 307,145 | | |
Limited partners | | | | | 14,845,279 | | | | | | 32,902,294 | | |
Total partners’ capital | | | | | 14,974,465 | | | | | | 33,209,439 | | |
TOTAL LIABILITIES AND PARTNERS’ CAPITAL | | | | $ | 16,999,428 | | | | | $ | 40,783,157 | | |
| | | Year ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
REVENUES | | | | | | | | | | | | | | | | | | | |
Oil, natural gas, and related product sales | | | | $ | 10,256,668 | | | | | $ | 9,790,740 | | | | | $ | 13,440,061 | | |
EXPENSES | | | | | | | | | | | | | | | | | | | |
Lease operating expenses | | | | | 1,798,287 | | | | | | 2,155,973 | | | | | | 2,979,445 | | |
Production taxes | | | | | 627,451 | | | | | | 619,188 | | | | | | 864,964 | | |
Depletion and accretion expense | | | | | 3,037,694 | | | | | | 9,837,019 | | | | | | 7,261,480 | | |
Loss on Impairment | | | | | — | | | | | | 5,724,923 | | | | | | — | | |
Professional fees | | | | | 218,167 | | | | | | 301,920 | | | | | | 665,476 | | |
Management fees | | | | | — | | | | | | 584,534 | | | | | | 700,092 | | |
General and administrative | | | | | 170,843 | | | | | | 383,472 | | | | | | 201,985 | | |
Gain on disposal of oil and natural gas properties | | | | | (1,340,727) | | | | | | (597,177) | | | | | | (4,909,782) | | |
Total expenses | | | | | 4,511,715 | | | | | | 19,009,852 | | | | | | 7,763,660 | | |
Net operating income/(loss) | | | | | 5,744,953 | | | | | | (9,219,112) | | | | | | 5,676,401 | | |
OTHER INCOME/(EXPENSE) | | | | | | | | | | | | | | | | | | | |
Gain/(loss) on derivative contracts | | | | | (1,841,779) | | | | | | 1,714,111 | | | | | | (1,370,842) | | |
Interest expense | | | | | (138,148) | | | | | | (244,797) | | | | | | (665,893) | | |
Total other income/(expense) | | | | | (1,979,927) | | | | | | 1,469,314 | | | | | | (2,036,735) | | |
NET INCOME/(LOSS) | | | | $ | 3,765,026 | | | | | $ | (7,749,798) | | | | | $ | 3,639,666 | | |
| | | General Partner | | | Limited Partner | | | Total | | |||||||||
Balance at December 31, 2018 | | | | $ | 392,782 | | | | | $ | 44,167,794 | | | | | $ | 44,560,576 | | |
Net income | | | | | 36,918 | | | | | | 3,602,748 | | | | | | 3,639,666 | | |
Partners’ distributions | | | | | (61,600) | | | | | | (7,179,405) | | | | | | (7,241,005) | | |
Balance at December 31, 2019 | | | | $ | 368,100 | | | | | $ | 40,591,137 | | | | | $ | 40,959,237 | | |
Net loss | | | | | (60,955) | | | | | | (7,688,843) | | | | | | (7,749,798) | | |
Balance at December 31, 2020 | | | | $ | 307,145 | | | | | $ | 32,902,294 | | | | | $ | 33,209,439 | | |
Net income | | | | | 32,029 | | | | | | 3,732,997 | | | | | | 3,765,026 | | |
Partners’ distributions | | | | | (209,988) | | | | | | (21,790,012) | | | | | | (22,000,000) | | |
Balance at December 31, 2021 | | | | $ | 129,186 | | | | | $ | 14,845,279 | | | | | $ | 14,974,465 | | |
| | | Year Ended December, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | |
Net income/(loss) | | | | $ | 3,765,026 | | | | | $ | (7,749,798) | | | | | $ | 3,639,666 | | |
Adjustments to reconcile net income/(loss) to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | |
Depletion and accretion expense | | | | | 3,037,694 | | | | | | 9,837,019 | | | | | | 7,261,480 | | |
Loss on impairment | | | | | — | | | | | | 5,724,923 | | | | | | — | | |
Unrealized (gain)/loss on derivative contracts | | | | | (63,941) | | | | | | (280,264) | | | | | | 1,213,314 | | |
Gain on disposal of oil and gas properties | | | | | (1,340,727) | | | | | | (597,177) | | | | | | (4,909,782) | | |
Amortization of loan origination costs | | | | | — | | | | | | — | | | | | | 9,782 | | |
Increase (decrease) in cash attributable to changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Revenue receivable | | | | | 17,779 | | | | | | 637,086 | | | | | | 156,742 | | |
Accrued expenses | | | | | 60,403 | | | | | | (527,963) | | | | | | 162,933 | | |
Prepaid expenses | | | | | (14,064) | | | | | | — | | | | | | | | |
Other receivable | | | | | — | | | | | | 1,107,746 | | | | | | (1,107,746) | | |
Other payable | | | | | 11,557 | | | | | | — | | | | | | — | | |
Net cash provided by operating activities | | | | | 5,473,727 | | | | | | 8,151,572 | | | | | | 6,426,389 | | |
Investing activities: | | | | | | | | | | | | | | | | | | | |
Refund of advances to operators | | | | | 237,051 | | | | | | — | | | | | | 772,522 | | |
Proceeds from the disposal of oil and gas properties | | | | | 24,460,000 | | | | | | 596,260 | | | | | | 11,351,176 | | |
Development of oil and gas properties | | | | | (3,417,447) | | | | | | (7,051,096) | | | | | | (3,969,824) | | |
Net cash provided by/(used in) investing activities | | | | | 21,279,604 | | | | | | (6,454,836) | | | | | | 8,153,874 | | |
Financing activities: | | | | | | | | | | | | | | | | | | | |
Proceed from borrowing on credit facilities | | | | | — | | | | | | 2,000,000 | | | | | | 3,700,000 | | |
Repayments of borrowing on credit facilities | | | | | (5,300,000) | | | | | | (4,500,000) | | | | | | (9,700,000) | | |
Partners’ distributions | | | | | (22,000,000) | | | | | | — | | | | | | (7,241,005) | | |
Net cash used in financing activities | | | | | (27,300,000) | | | | | | (2,500,000) | | | | | | (13,241,005) | | |
Net increase/(decrease) in cash | | | | | (546,669) | | | | | | (803,264) | | | | | | 1,339,258 | | |
Cash at beginning of year | | | | | 1,287,022 | | | | | | 2,090,286 | | | | | | 751,028 | | |
Cash at end of year | | | | $ | 740,353 | | | | | $ | 1,287,022 | | | | | $ | 2,090,286 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | | | | | | | |
Cash paid during the year for interest | | | | $ | 133,537 | | | | | $ | 234,097 | | | | | $ | 630,609 | | |
Supplemental disclosure of non-cash investing activities | | | | | | | | | | | | | | | | | | | |
Revision of asset retirement costs | | | | $ | 64,050 | | | | | $ | 118,667 | | | | | $ | (99,608) | | |
Acquired and assumed asset retirement obligations | | | | $ | — | | | | | $ | 15,733 | | | | | $ | 2,639 | | |
Disposal of asset retirement obligations | | | | $ | 164,179 | | | | | $ | — | | | | | $ | — | | |
Oil and natural gas property development costs in accrued expenses | | | | $ | 288,539 | | | | | $ | 305,382 | | | | | $ | 30,642 | | |
| | | Year Ended December 31, 2021 | | |||||||||||||||||||||
| | | Eagle Ford | | | Permian | | | SCOOP/STACK | | | Bakken | | ||||||||||||
Revenues | | | | $ | 2,609,559 | | | | | $ | 2,626,345 | | | | | $ | 831,382 | | | | | $ | 4,189,382 | | |
| | | Year Ended December 31, 2020 | | |||||||||||||||||||||
| | | Eagle Ford | | | Permian | | | SCOOP/STACK | | | Bakken | | ||||||||||||
Revenues | | | | $ | 1,934,198 | | | | | $ | 5,194,153 | | | | | $ | 460,290 | | | | | $ | 2,202,099 | | |
| | | Year Ended December 31, 2019 | | |||||||||||||||||||||
| | | Eagle Ford | | | Permian | | | SCOOP/STACK | | | Bakken | | ||||||||||||
Revenues | | | | $ | 4,756,331 | | | | | $ | 3,743,718 | | | | | $ | 1,103,707 | | | | | $ | 3,836,305 | | |
| | | | | | | | | Contract Prices | | ||||||
Year | | | Type of Contract | | | (Volume/Month) | | | Range | | | Weighted Average | | |||
Feb 2022 – Jun 2022 | | | Producer 3-way (natural gas) | | | 12,436 – 10,189 | | | $3.63 – $1.90 | | | | $ | 2.65 | | |
| | | | | | | | | Contract Prices | | ||||||
Year | | | Type of Contract | | | (Volume/Month) | | | Range | | | Weighted Average | | |||
Jan 2021 – Dec 2021 | | | Producer 3-way (crude oil) | | | 8,725 – 5,365 | | | $57.08 – $37.53 | | | | $ | 47.59 | | |
Jan 2021 – Dec 2021 | | | Collar (crude oil) | | | 5,037 – 2,981 | | | 46.00 – 32.50 | | | | | 39.25 | | |
Feb 2021 – Apr 2022 | | | Producer 3-way (natural gas) | | | 12,844 – 11,468 | | | 3.63 – 2.00 | | | | | 2.74 | | |
Feb 2021 – Jun 2021 | | | Collar (natural gas) | | | 16,540 – 10,398 | | | 3.48 – 2.15 | | | | | 2.77 | | |
Apr 2021 – Dec 2021 | | | Short Swaps (natural gas) | | | 15,385 – 5,462 | | | 2.79 | | | | | 2.79 | | |
| | | | | | | | | Contract Prices | | ||||||
Year | | | Type of Contract | | | (Volume/Month) | | | Range | | | Weighted Average | | |||
Jan 2020 – Dec 2021 | | | Collar (crude oil) | | | 11,583 – 4,712 | | | $60.24 – $50.70 | | | | $ | 55.37 | | |
Jan 2020 – Dec 2021 | | | Short Puts (crude oil) | | | 5,739 – 2,085 | | | 42.77 – 42.00 | | | | | 42.23 | | |
Jan 2020 – Dec 2021 | | | Short Swaps (crude oil) | | | 1,735 – 1,055 | | | 56.30 | | | | | 56.30 | | |
Feb 2020 – Mar 2021 | | | Collar (natural gas) | | | 19,860 – 11,468 | | | 3.37 – 2.00 | | | | | 2.66 | | |
Feb 2020 – Mar 2021 | | | Short Puts (natural gas) | | | 14,298 – 5,964 | | | 2.40 – 1.80 | | | | | 1.94 | | |
| | | Derivative assets | | | Derivative liabilities | | | Total loss from derivative instruments | | |||||||||
Primary underlying risk Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | — | | | | | $ | — | | | | | $ | (1,368,686) | | |
Natural gas | | | | | — | | | | | | (29,235) | | | | | | (473,093) | | |
Total | | | | $ | — | | | | | $ | (29,235) | | | | | $ | (1,841,779) | | |
| | | Realized loss | | | Unrealized gain | | | Total | | |||||||||
Primary underlying risk Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | (1,368,686) | | | | | $ | — | | | | | $ | (1,368,686) | | |
Natural gas | | | | | (537,034) | | | | | | 63,941 | | | | | | (473,093) | | |
Total | | | | $ | (1,905,720) | | | | | $ | 63,941 | | | | | $ | (1,841,779) | | |
| | | Derivative assets | | | Derivative liabilities | | | Total gain/(loss) from derivative instruments | | |||||||||
Primary underlying risk Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | — | | | | | $ | (115,729) | | | | | $ | 1,734,122 | | |
Natural gas | | | | | 22,553 | | | | | | — | | | | | | (20,011) | | |
Total | | | | $ | 22,553 | | | | | $ | (115,729) | | | | | $ | 1,714,111 | | |
| | | Realized loss | | | Unrealized gain | | | Total | | |||||||||
Primary underlying risk Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | 1,447,805 | | | | | $ | 286,317 | | | | | $ | 1,734,122 | | |
Natural gas | | | | | (13,958) | | | | | | (6,053) | | | | | | (20,011) | | |
Total | | | | $ | 1,433,847 | | | | | $ | 280,264 | | | | | $ | 1,714,111 | | |
| | | Realized loss | | | Unrealized gain | | | Total | | |||||||||
Primary underlying risk | | | | | | | | | | | | | | | | | | | |
Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | (181,701) | | | | | $ | (1,241,355) | | | | | $ | (1,423,056) | | |
Natural gas | | | | | 24,173 | | | | | | 28,041 | | | | | | 52,214 | | |
Total | | | | $ | (157,528) | | | | | $ | (1,213,314) | | | | | $ | (1,370,842) | | |
| | | Level 1 | | | Level 2 | | | Level 3 | | | December 31, 2021 | | ||||||||||||
Liabilities (at fair value): Derivative | | | | $ | — | | | | | $ | (29,235) | | | | | $ | — | | | | | $ | (29,235) | | |
| | | Level 1 | | | Level 2 | | | Level 3 | | | December 31, 2020 | | ||||||||||||
Liabilities (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative | | | | $ | — | | | | | $ | (93,176) | | | | | $ | — | | | | | $ | (93,176) | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||||||||||||||
| | | Carrying Value | | | Fair Value | | | Carrying Value | | | Fair Value | | ||||||||||||
Liabilities (not at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Revolving credit facility | | | | $ | 1,100,000 | | | | | $ | 1,100,000 | | | | | $ | 6,400,000 | | | | | $ | 6,400,000 | | |
| | | 2021 | | | 2020 | | ||||||
Asset retirement obligations, beginning of year | | | | $ | 487,534 | | | | | $ | 268,273 | | |
Liabilities incurred during the period | | | | | 48 | | | | | | 15,733 | | |
Revision of estimates | | | | | (64,098) | | | | | | 118,667 | | |
Accretion of discount during the period | | | | | (11,702) | | | | | | 84,861 | | |
Disposals or settlements | | | | | (164,179) | | | | | | — | | |
Asset retirement obligations, end of year | | | | $ | 247,603 | | | | | $ | 487,534 | | |
| | | General Partner | | | Limited Partner | | | Total | | |||||||||
Committed capital | | | | $ | 416,000 | | | | | $ | 48,485,000 | | | | | $ | 48,901,000 | | |
Less: Unfunded committed capital | | | | | 24,575 | | | | | | 603,060 | | | | | | 627,635 | | |
Funded Capital Contributions | | | | $ | 391,425 | | | | | $ | 47,881,940 | | | | | $ | 48,273,365 | | |
| | | Natural Gas (MMcf) | | | Oil (MBbl) | | | MBoe | | |||||||||
Proved Developed and Undeveloped Reserves at December 31, 2018 | | | | | 7,862 | | | | | | 3,908 | | | | | | 5,218 | | |
Revisions of Previous Estimates | | | | | (4,107) | | | | | | (1,938) | | | | | | (2,622) | | |
Extensions, Discoveries and Other Additions | | | | | 2,061 | | | | | | 797 | | | | | | 1,140 | | |
Divestiture of Reserves | | | | | (345) | | | | | | (121) | | | | | | (178) | | |
Production | | | | | (616) | | | | | | (232) | | | | | | (334) | | |
Proved Developed and Undeveloped Reserves at December 31, 2019 | | | | | 4,855 | | | | | | 2,414 | | | | | | 3,224 | | |
Revisions of Previous Estimates | | | | | (1,013) | | | | | | (724) | | | | | | (893) | | |
Extensions, Discoveries and Other Additions | | | | | 505 | | | | | | 266 | | | | | | 349 | | |
Production | | | | | (646) | | | | | | (248) | | | | | | (356) | | |
Proved Developed and Undeveloped Reserves at December 31, 2020 | | | | | 3,701 | | | | | | 1,708 | | | | | | 2,324 | | |
Revisions of Previous Estimates | | | | | 637 | | | | | | 173 | | | | | | 280 | | |
Extensions, Discoveries and Other Additions | | | | | 27 | | | | | | 6 | | | | | | 11 | | |
Divestiture of Reserves | | | | | (2,302) | | | | | | (1,068) | | | | | | (1,452) | | |
Production | | | | | (505) | | | | | | (162) | | | | | | (246) | | |
Proved Developed and Undeveloped Reserves at December 31, 2021 | | | | | 1,558 | | | | | | 657 | | | | | | 917 | | |
| | | Natural Gas (MMcf) | | | Oil (MBbl) | | | MBoe | | |||||||||
Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
December 31, 2018 | | | | | 3,492 | | | | | | 1,744 | | | | | | 2,326 | | |
December 31, 2019 | | | | | 2,685 | | | | | | 1,380 | | | | | | 1,828 | | |
December 31, 2020 | | | | | 2,127 | | | | | | 1,052 | | | | | | 1,406 | | |
December 31, 2021 | | | | | 1,437 | | | | | | 630 | | | | | | 870 | | |
Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | |
December 31, 2018 | | | | | 4,370 | | | | | | 2,164 | | | | | | 2,892 | | |
December 31, 2019 | | | | | 2,170 | | | | | | 1,034 | | | | | | 1,396 | | |
December 31, 2020 | | | | | 1,574 | | | | | | 656 | | | | | | 918 | | |
December 31, 2021 | | | | | 121 | | | | | | 27 | | | | | | 47 | | |
| | | December 31, | | | | |||||||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | | | |||||||||||||
| | | (In thousands) | | | | | | | | |||||||||||||||
Future cash inflows | | | | $ | 48,311 | | | | | $ | 71,009 | | | | | $ | 136,241 | | | | | ||||
Future production costs | | | | | (20,308) | | | | | | (27,973) | | | | | | (45,465) | | | | | ||||
Future development costs | | | | | (1,304) | | | | | | (9,338) | | | | | | (22,918) | | | | | ||||
Future income tax expense | | | | | (150) | | | | | | (320) | | | | | | (557) | | | | | ||||
Future net cash flows | | | | | 26,549 | | | | | | 33,378 | | | | | | 67,301 | | | | | ||||
10% discount for estimated timing of cash flows | | | | | (9,975) | | | | | | (13,385) | | | | | | (31,211) | | | | | ||||
Standardized measure of discounted future net cash flows | | | | $ | 16,574 | | | | | $ | 19,993 | | | | | $ | 36,090 | | | | |
| | | December 31, | | | | |||||||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | | | |||||||||||||
| | | (In thousands) | | | | | | | | |||||||||||||||
Balance, beginning of period | | | | $ | 19,993 | | | | | $ | 36,090 | | | | | $ | 75,766 | | | | | ||||
Sales of oil and natural gas produced, net of production costs | | | | | (7,831) | | | | | | (7,016) | | | | | | (9,596) | | | | | ||||
Extensions and discoveries | | | | | 172 | | | | | | 3,986 | | | | | | 9,877 | | | | | ||||
Previously estimated development cost incurred during the period | | | | | 14 | | | | | | 3,341 | | | | | | 3,148 | | | | | ||||
Net change of prices and production costs | | | | | 10,056 | | | | | | (12,807) | | | | | | (14,153) | | | | | ||||
Change in future development costs | | | | | (289) | | | | | | 4,869 | | | | | | 3,737 | | | | | ||||
Revisions of quantity and timing estimates | | | | | 5,660 | | | | | | (10,630) | | | | | | (39,825) | | | | | ||||
Accretion of discount | | | | | 2,018 | | | | | | 3,637 | | | | | | 7,622 | | | | | ||||
Change in income taxes | | | | | 99 | | | | | | 93 | | | | | | 176 | | | | | ||||
Divestiture of Reserves | | | | | (13,107) | | | | | | — | | | | | | (1,646) | | | | | ||||
Other | | | | | (211) | | | | | | (1,570) | | | | | | 984 | | | | | ||||
Balance, end of period | | | | $ | 16,574 | | | | | $ | 19,993 | | | | | $ | 36,090 | | | | |
| | | (Unaudited) | | | | | | | | |||
(in thousands) | | | As of September 30, 2022 | | | As of December 31, 2021 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash | | | | $ | 28,688 | | | | | $ | 3,794 | | |
Revenue receivable | | | | | 18,808 | | | | | | 13,402 | | |
Related party receivable | | | | | 205 | | | | | | — | | |
Advances to operators | | | | | 2,082 | | | | | | 667 | | |
Other assets | | | | | 2,033 | | | | | | 42 | | |
Derivative assets | | | | | 714 | | | | | | — | | |
Total current assets | | | | | 52,530 | | | | | | 17,905 | | |
Property and equipment: | | | | | | | | | | | | | |
Oil and gas properties, successful efforts method | | | | | 328,460 | | | | | | 306,761 | | |
Accumulated depletion | | | | | (177,220) | | | | | | (151,425) | | |
Total property and equipment, net | | | | | 151,240 | | | | | | 155,336 | | |
Long-term assets: | | | | | | | | | | | | | |
Cash deposit | | | | | 300 | | | | | | 300 | | |
Derivative assets | | | | | 340 | | | | | | — | | |
Total long-term assets | | | | | 640 | | | | | | 300 | | |
TOTAL ASSETS | | | | $ | 204,410 | | | | | $ | 173,541 | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accrued expenses | | | | $ | 5,091 | | | | | $ | 3,055 | | |
Credit facilities | | | | | — | | | | | | 20,000 | | |
Related party payable | | | | | — | | | | | | 2 | | |
Derivative liabilities | | | | | 558 | | | | | | 2,844 | | |
Total current liabilities | | | | | 5,649 | | | | | | 25,901 | | |
Long-term liabilities: | | | | | | | | | | | | | |
Derivative liabilities | | | | | — | | | | | | 229 | | |
Asset retirement obligations | | | | | 2,220 | | | | | | 1,750 | | |
Total long-term liabilities | | | | | 2,220 | | | | | | 1,979 | | |
TOTAL LIABILITIES | | | | | 7,869 | | | | | | 27,880 | | |
Commitments and contingencies (Note 8) | | | | | | | | | | | | | |
Partners’ capital: | | | | | | | | | | | | | |
General partner | | | | | 15,817 | | | | | | 1,508 | | |
Limited partners | | | | | 180,724 | | | | | | 144,153 | | |
Total partners’ capital | | | | | 196,541 | | | | | | 145,661 | | |
TOTAL LIABILITIES AND PARTNERS’ CAPITAL | | | | $ | 204,410 | | | | | $ | 173,541 | | |
| | | Nine months ended September 30, | | |||||||||
(in thousands) | | | 2022 | | | 2021 | | ||||||
REVENUES | | | | | | | | | | | | | |
Oil, natural gas, and related product sales | | | | $ | 110,013 | | | | | $ | 59,822 | | |
EXPENSES | | | | | | | | | | | | | |
Lease operating expenses | | | | | 13,662 | | | | | | 8,122 | | |
Production taxes | | | | | 5,171 | | | | | | 4,505 | | |
Depletion and accretion expense | | | | | 26,038 | | | | | | 24,109 | | |
General and administrative | | | | | 2,709 | | | | | | 2,904 | | |
Gain on disposal of oil and natural gas properties | | | | | — | | | | | | (955) | | |
Total expenses | | | | | 47,580 | | | | | | 38,685 | | |
Net operating income | | | | | 62,433 | | | �� | | | 21,137 | | |
OTHER EXPENSE | | | | | | | | | | | | | |
Loss on derivative contracts | | | | | (11,064) | | | | | | (13,713) | | |
Interest expense | | | | | (489) | | | | | | (611) | | |
Total other expense | | | | | (11,553) | | | | | | (14,324) | | |
NET INCOME | | | | $ | 50,880 | | | | | $ | 6,813 | | |
(in thousands) | | | General Partner | | | Limited Partners | | | Total | | |||||||||
Balance at December 31, 2021 | | | | $ | 1,508 | | | | | $ | 144,153 | | | | | $ | 145,661 | | |
Net income | | | | | 380 | | | | | | 50,500 | | | | | | 50,880 | | |
Carried interest reallocation | | | | | 13,929 | | | | | | (13,929) | | | | | | — | | |
Balance at September 30, 2022 | | | | $ | 15,817 | | | | | $ | 180,724 | | | | | $ | 196,541 | | |
(in thousands) | | | General Partner | | | Limited Partners | | | Total | | |||||||||
Balance at December 31, 2020 | | | | $ | 1,553 | | | | | $ | 157,365 | | | | | $ | 158,918 | | |
Net (loss)/income | | | | | (380) | | | | | | 7,193 | | | | | | 6,813 | | |
Partners’ distributions | | | | | (135) | | | | | | (25,845) | | | | | | (25,980) | | |
Balance at September 30, 2021 | | | | $ | 1,038 | | | | | $ | 138,713 | | | | | $ | 139,751 | | |
| | | Nine months ended September 30, | | |||||||||
(in thousands) | | | 2022 | | | 2021 | | ||||||
Operating activities: | | | | | | | | | | | | | |
Net income | | | | $ | 50,880 | | | | | $ | 6,813 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Depletion and accretion expense | | | | | 26,038 | | | | | | 24,109 | | |
Change in unrealized (gain) loss on derivative contracts | | | | | (3,569) | | | | | | 8,365 | | |
Gain on disposal of oil and natural gas properties | | | | | — | | | | | | (955) | | |
Amortization of loan origination costs | | | | | — | | | | | | 7 | | |
Increase (decrease) in cash attributable to changes in operating assets and liabilities: | | | | | | | | | | | | | |
Revenue receivable | | | | | (5,406) | | | | | | (3,840) | | |
Related party receivable | | | | | (205) | | | | | | — | | |
Other assets | | | | | (1,991) | | | | | | — | | |
Other payable | | | | | — | | | | | | 5 | | |
Accrued expenses | | | | | 1,973 | | | | | | (291) | | |
Related party payable | | | | | (2) | | | | | | (4) | | |
Net cash provided by operating activities | | | | | 67,718 | | | | | | 34,209 | | |
Investing activities: | | | | | | | | | | | | | |
Acquisition of proved oil and natural gas properties | | | | | (1,600) | | | | | | — | | |
Refund of advances to operators | | | | | — | | | | | | 337 | | |
Proceeds from the disposal of oil and natural gas properties | | | | | 6 | | | | | | 2,009 | | |
Development of oil and natural gas properties | | | | | (21,230) | | | | | | (13,690) | | |
Net cash used in investing activities | | | | | (22,824) | | | | | | (11,344) | | |
Financing activities: | | | | | | | | | | | | | |
Proceeds from borrowings on credit facilities | | | | | — | | | | | | 8,000 | | |
Repayments of borrowings on credit facilities | | | | | (20,000) | | | | | | (4,100) | | |
Partners’ distributions, net of change in distributions payable | | | | | — | | | | | | (25,984) | | |
Net cash used in financing activities | | | | | (20,000) | | | | | | (22,084) | | |
Net increase in cash | | | | | 24,894 | | | | | | 781 | | |
Cash and restricted cash at beginning of period | | | | | 4,094 | | | | | | 4,583 | | |
Cash and restricted cash end of period | | | | $ | 28,988 | | | | | $ | 5,364 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid during the period for interest | | | | $ | 393 | | | | | $ | 302 | | |
Supplemental disclosure of non cash investing activities: | | | | | | | | | | | | | |
Revision of asset retirement costs | | | | $ | 96 | | | | | $ | — | | |
Acquired and assumed asset retirement obligations | | | | $ | 130 | | | | | $ | — | | |
Change in oil and natural gas property development costs in accounts payable and accrued expenses | | | | $ | 1,412 | | | | | $ | 952 | | |
Advances to operators applied to development of oil and natural gas properties | | | | $ | 1,628 | | | | | $ | 379 | | |
Cash and restricted cash: | | | | | | | | | | | | | |
Cash | | | | $ | 28,688 | | | | | $ | 5,064 | | |
Restricted cash included in cash deposit | | | | | 300 | | | | | | 300 | | |
Total cash and restricted cash | | | | $ | 28,988 | | | | | $ | 5,364 | | |
| | | Nine months ended September 30, 2022 | | |||||||||||||||||||||
(in thousands) | | | Eagle Ford | | | Permian | | | Haynesville | | | Bakken | | ||||||||||||
Revenues | | | | $ | 10,830 | | | | | $ | 9,561 | | | | | $ | 52,223 | | | | | $ | 37,399 | | |
| | | Nine months ended September 30, 2021 | | |||||||||||||||||||||
(in thousands) | | | Eagle Ford | | | Permian | | | Haynesville | | | Bakken | | ||||||||||||
Revenues | | | | $ | 9,113 | | | | | $ | 8,255 | | | | | $ | 8,080 | | | | | $ | 34,374 | | |
| | | | | | | | | Contract Prices | | |||
Periods | | | Type of Contract | | | (Volume/Month) | | | Range | | | Weighted Average | |
Oct 2022 – Dec 2023 | | | Producer 3-way (crude oil) | | | 11,656 – 489 | | | $113.10 – $40.00 | | | $75.47 | |
Oct 2022 – Dec 2022 | | | Collar (crude oil) | | | 6,795 – 709 | | | $112.75 – $85.00 | | | $95.77 | |
Nov 2022 – Mar 2023 | | | Producer 3-way (natural gas) | | | 238,915 – 4,645 | | | $17.10 – $2.50 | | | $8.49 | |
Nov 2022 – June 2023 | | | Collar (natural gas) | | | 99,132 – 41,547 | | | $10.50 – $2.90 | | | $6.68 | |
| | | September 30, 2022 | | | September 30, 2022 | | ||||||||||||||||||
| | | Derivative assets | | | Derivative liabilities | | ||||||||||||||||||
(in thousands) | | | Current portion | | | Noncurrent portion | | | Current portion | | | Noncurrent portion | | ||||||||||||
Primary underlying risk | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity price | | | | | | | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | 714 | | | | | $ | 340 | | | | | $ | — | | | | | $ | — | | |
Natural gas | | | | | — | | | | | | — | | | | | | (558) | | | | | | — | | |
Total | | | | $ | 714 | | | | | $ | 340 | | | | | $ | (558) | | | | | $ | — | | |
| | | Nine months ended September 30, 2022 | | |||||||||||||||
(in thousands) | | | Realized loss | | | Change in unrealized gain | | | Total | | |||||||||
Primary underlying risk | | | | | | | | | | | | | | | | | | | |
Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | (7,410) | | | | | $ | 3,414 | | | | | $ | (3,996) | | |
Natural gas | | | | | (7,223) | | | | | | 155 | | | | | | (7,068) | | |
Total | | | | $ | (14,633) | | | | | $ | 3,569 | | | | | $ | (11,064) | | |
| | | December 31, 2021 | | | December 31, 2021 | | ||||||||||||||||||
| | | Derivative assets | | | Derivative liabilities | | ||||||||||||||||||
(in thousands) | | | Current portion | | | Noncurrent portion | | | Current portion | | | Noncurrent portion | | ||||||||||||
Primary underlying risk | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity price | | | | | | | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | — | | | | | $ | — | | | | | $ | (2,131) | | | | | $ | (229) | | |
Natural gas | | | | | — | | | | | | — | | | | | | (713) | | | | | | — | | |
Total | | | | $ | — | | | | | $ | — | | | | | $ | (2,844) | | | | | $ | (229) | | |
| | | Nine months ended September 30, 2021 | | |||||||||||||||
(in thousands) | | | Realized loss | | | Change in unrealized loss | | | Total | | |||||||||
Primary underlying risk | | | | | | | | | | | | | | | | | | | |
Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | (4,330) | | | | | $ | (4,485) | | | | | $ | (8,815) | | |
Natural gas | | | | | (1,018) | | | | | | (3,880) | | | | | | (4,898) | | |
Total | | | | $ | (5,348) | | | | | $ | (8,365) | | | | | $ | (13,713) | | |
(in thousands) | | | Level 1 | | | Level 2 | | | Level 3 | | | September 30, 2022 | | ||||||||||||
Assets (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative contracts | | | | $ | — | | | | | $ | 1,054 | | | | | $ | — | | | | | $ | 1,054 | | |
Liabilities (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative contracts | | | | $ | — | | | | | $ | (558) | | | | | $ | — | | | | | $ | (558) | | |
(in thousands) | | | Level 1 | | | Level 2 | | | Level 3 | | | December 31, 2021 | | ||||||||||||
Liabilities (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative contracts | | | | $ | — | | | | | $ | (3,073) | | | | | $ | — | | | | | $ | (3,073) | | |
| | | September 30, 2022 | | | December 31, 2021 | | ||||||||||||||||||
(in thousands) | | | Carrying Value | | | Fair Value | | | Carrying Value | | | Fair Value | | ||||||||||||
Liabilities (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Revolving Credit Facility | | | | $ | — | | | | | $ | — | | | | | $ | 20,000 | | | | | $ | 20,000 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash | | | | $ | 3,794,175 | | | | | $ | 4,282,991 | | |
Revenue receivable | | | | | 13,401,534 | | | | | | 7,979,754 | | |
Advances to operators | | | | | 667,420 | | | | | | 712,685 | | |
Other assets | | | | | 41,775 | | | | | | — | | |
Derivative assets | | | | | — | | | | | | 20,818 | | |
Total current assets | | | | | 17,904,904 | | | | | | 12,996,248 | | |
Property and equipment: | | | | | | | | | | | | | |
Oil and natural gas properties, successful efforts method | | | | | 306,761,326 | | | | | | 294,315,288 | | |
Accumulated depletion | | | | | (151,425,252) | | | | | | (120,715,183) | | |
Total property and equipment, net | | | | | 155,336,074 | | | | | | 173,600,105 | | |
Long-term assets: | | | | | | | | | | | | | |
Cash deposit | | | | | 300,000 | | | | | | 300,000 | | |
Total long-term assets | | | | | 300,000 | | | | | | 300,000 | | |
TOTAL ASSETS | | | | $ | 173,540,978 | | | | | $ | 186,896,353 | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accrued expenses | | | | $ | 3,055,246 | | | | | $ | 3,751,309 | | |
Credit facilities – current portion | | | | | 20,000,000 | | | | | | — | | |
Related party payable | | | | | 2,460 | | | | | | 4,244 | | |
Derivative liabilities – current portion | | | | | 2,843,968 | | | | | | — | | |
Distributions payable | | | | | — | | | | | | 6,272 | | |
Total current liabilities | | | | | 25,901,674 | | | | | | 3,761,825 | | |
Long-term liabilities: | | | | | | | | | | | | | |
Credit facilities | | | | | — | | | | | | 22,093,476 | | |
Derivative liabilities | | | | | 228,697 | | | | | | — | | |
Asset retirement obligations | | | | | 1,750,374 | | | | | | 2,123,417 | | |
Total long-term liabilities | | | | | 1,979,071 | | | | | | 24,216,893 | | |
Commitments and contingencies (Note 9) | | | | | | | | | | | | | |
Partners’ capital: | | | | | | | | | | | | | |
General partner | | | | | 1,507,630 | | | | | | 1,552,748 | | |
Limited partners | | | | | 144,152,603 | | | | | | 157,364,887 | | |
Total partners’ capital | | | | | 145,660,233 | | | | | | 158,917,635 | | |
TOTAL LIABILITIES AND PARTNERS’ CAPITAL | | | | $ | 173,540,978 | | | | | $ | 186,896,353 | | |
| | | Year ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
REVENUES | | | | | | | | | | | | | |
Oil, natural gas, and related product sales | | | | $ | 82,390,919 | | | | | $ | 49,017,143 | | |
EXPENSES | | | | | | | | | | | | | |
Lease operating expenses | | | | | 13,128,031 | | | | | | 13,760,216 | | |
Production taxes | | | | | 5,675,224 | | | | | | 3,564,671 | | |
Depletion and accretion expense | | | | | 31,089,394 | | | | | | 47,979,505 | | |
Professional fees | | | | | 541,457 | | | | | | 991,537 | | |
Management fees | | | | | 2,315,236 | | | | | | 2,184,827 | | |
General and administrative | | | | | 671,018 | | | | | | 495,844 | | |
Gain on disposal of oil and natural gas properties | | | | | (937,776) | | | | | | (51,236) | | |
Total expenses | | | | | 52,482,584 | | | | | | 68,925,364 | | |
Net operating income/(loss) | | | | | 29,908,335 | | | | | | (19,908,221) | | |
OTHER EXPENSE | | | | | | | | | | | | | |
Gain/(loss) on derivative contracts | | | | | (13,231,883) | | | | | | 8,363,451 | | |
Interest expense | | | | | (848,854) | | | | | | (1,167,729) | | |
Total other income/(expense) | | | | | (14,080,737) | | | | | | 7,195,722 | | |
NET INCOME/(LOSS) | | | | $ | 15,827,598 | | | | | $ | (12,712,499) | | |
| | | General Partner | | | Limited Partner | | | Total | | |||||||||
Balance at December 31, 2019 | | | | $ | 5,400,965 | | | | | $ | 169,111,846 | | | | | $ | 174,512,811 | | |
Net loss | | | | | (4,040) | | | | | | (12,708,459) | | | | | | (12,712,499) | | |
Partners’ contributions | | | | | 51,635 | | | | | | 9,948,365 | | | | | | 10,000,000 | | |
Partners’ distributions | | | | | (66,522) | | | | | | (12,816,155) | | | | | | (12,882,677) | | |
Carried interest reallocation | | | | | (3,829,290) | | | | | | 3,829,290 | | | | | | — | | |
Balance at December 31, 2020 | | | | $ | 1,552,748 | | | | | $ | 157,364,887 | | | | | $ | 158,917,635 | | |
Net income | | | | | 105,062 | | | | | | 15,722,536 | | | | | | 15,827,598 | | |
Partners’ distributions | | | | | (150,180) | | | | | | (28,934,820) | | | | | | (29,085,000) | | |
Balance at December 31, 2021 | | | | $ | 1,507,630 | | | | | $ | 144,152,603 | | | | | $ | 145,660,233 | | |
| | | Year Ended December, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Operating activities: | | | | | | | | | | | | | |
Net income/(loss) | | | | $ | 15,827,598 | | | | | $ | (12,712,499) | | |
Adjustments to reconcile net income/(loss) to net cash provided by operating activities: | | | | | | | | | | | | | |
Depletion and accretion | | | | | 31,112,120 | | | | | | 47,979,505 | | |
Unrealized (gain)/loss on derivative contracts | | | | | 3,093,483 | | | | | | (722,525) | | |
Gain on disposal of oil and gas properties | | | | | (937,776) | | | | | | (51,236) | | |
Amortization of loan origination costs | | | | | 6,524 | | | | | | 66,636 | | |
Increase (decrease) in cash attributable to changes in operating assets and liabilities: | | | | | | | | | | | | | |
Revenue receivable | | | | | (5,421,780) | | | | | | 9,539,182 | | |
Accrued expenses | | | | | 354,037 | | | | | | 218,628 | | |
Other receivable | | | | | — | | | | | | 247,142 | | |
Other assets | | | | | (41,775) | | | | | | — | | |
Related party payable | | | | | (1,784) | | | | | | 4,244 | | |
Net cash provided by operating activities | | | | | 43,990,647 | | | | | | 44,569,077 | | |
Investing activities: | | | | | | | | | | | | | |
Acquisition of proved oil and gas properties | | | | | (27,722) | | | | | | (4,639,005) | | |
Proceeds from the disposal of oil and gas properties | | | | | 1,956,160 | | | | | | 51,236 | | |
Refunds from advances to operators | | | | | 333,614 | | | | | | — | | |
Development of oil and gas properties | | | | | (15,550,243) | | | | | | (24,832,294) | | |
Net cash used in investing activities | | | | | (13,288,191) | | | | | | (29,420,063) | | |
Financing activities: | | | | | | | | | | | | | |
Proceeds from borrowing | | | | | 10,000,000 | | | | | | 8,500,000 | | |
Repayments of borrowing | | | | | (12,100,000) | | | | | | (17,500,000) | | |
Partners’ contributions | | | | | — | | | | | | 10,000,000 | | |
Partners’ distributions, net of change in distributions payable | | | | | (29,091,272) | | | | | | (12,876,405) | | |
Net cash used in financing activities | | | | | (31,191,272) | | | | | | (11,876,405) | | |
Net increase/(decrease) in cash | | | | | (488,816) | | | | | | 3,272,609 | | |
Cash and restricted cash at beginning of year | | | | | 4,282,991 | | | | | | 1,010,382 | | |
Cash and restricted cash end of year | | | | $ | 3,794,175 | | | | | $ | 4,282,991 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
Cash paid during the year for interest | | | | $ | 762,158 | | | | | $ | 545,730 | | |
Supplemental disclosure of non cash investing activities | | | | | | | | | | | | | |
Revision of asset retirement costs | | | | $ | 768,348 | | | | | $ | (632,209) | | |
Acquired and assumed asset retirement obligations | | | | $ | 24,949 | | | | | $ | 175,450 | | |
Oil and natural gas property development costs in accounts payable and accrued expenses | | | | $ | 1,349,907 | | | | | $ | 2,245,735 | | |
Cash and restricted cash: | | | | | | | | | | | | | |
Cash | | | | $ | 3,794,175 | | | | | $ | 4,282,991 | | |
Restricted cash included in Cash Deposit | | | | $ | 300,000 | | | | | $ | 300,000 | | |
| | | Year Ended December 31, 2021 | | |||||||||||||||||||||
| | | Eagle Ford | | | Permian | | | Haynesville | | | Bakken | | ||||||||||||
Net Revenues | | | | $ | 12,196,699 | | | | | $ | 10,751,034 | | | | | $ | 12,039,176 | | | | | $ | 47,404,010 | | |
| | | Year Ended December 31, 2020 | | |||||||||||||||||||||
| | | Eagle Ford | | | Permian | | | Haynesville | | | Bakken | | ||||||||||||
Net Revenues | | | | $ | 7,012,502 | | | | | $ | 10,103,716 | | | | | $ | 9,109,651 | | | | | $ | 22,791,274 | | |
| | | | | | | | | Contract Prices | | ||||||
Year | | | Type of Contract | | | (Volume/Month) | | | Range | | | Weighted Average | | |||
Jan 2022 – Mar 2023 | | | Producer 3-way (crude oil) | | | 36,873 – 3,405 | | | $80.00 – $40.00 | | | | $ | 56.42 | | |
Feb 2022 – Dec 2022 | | | Producer 3-way (natural gas) | | | 13,5470 – 12,768 | | | 9.40 – 1.90 | | | | | 2.93 | | |
Feb 2022 – Dec 2022 | | | Collar (natural gas) | | | 105,611 – 56,304 | | | 4.95 – 2.90 | | | | | 3.90 | | |
Year | | | Type of Contract | | | (Volume/Month) | | | Contract Prices | | ||||||
| Range | | | Weighted Average | | |||||||||||
Jan 2021 – Dec 2021 | | | Producer 3-way (crude oil) | | | 21,997 – 11,245 | | | $58.25 – $38.41 | | | | $ | 47.57 | | |
Jan 2021 – Dec 2021 | | | Collar (crude oil) | | | 26,828 – 13,852 | | | 46.00 – 32.50 | | | | | 39.25 | | |
Feb 2021 – Apr 2021 | | | Producer 3-way (natural gas) | | | 186,000 – 119,524 | | | 3.63 – 2.00 | | | | | 2.71 | | |
Feb 2021 – Jun 2021 | | | Collar (natural gas) | | | 176,337 – 132,245 | | | 3.30 – 2.15 | | | | | 2.55 | | |
Jul 2021 – Dec 2021 | | | Short swaps (natural gas) | | | 177,244 – 133,798 | | | 2.81 | | | | | 2.81 | | |
| | | Derivative Assets | | | Derivative liabilities | | | Total loss from derivative instruments | | |||||||||
Primary underlying risk Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | — | | | | | $ | (2,359,833) | | | | | $ | (9,579,070) | | |
Natural gas | | | | | — | | | | | | (712,832) | | | | | | (3,652,813) | | |
Total | | | | $ | — | | | | | $ | (3,072,665) | | | | | $ | (13,231,883) | | |
| | | Realized loss | | | Unrealized loss | | | Total | | |||||||||
Primary underlying risk Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | (7,314,940) | | | | | $ | (2,264,130) | | | | | $ | (9,579,070) | | |
Natural gas | | | | | (2,823,460) | | | | | | (829,353) | | | | | | (3,652,813) | | |
Total | | | | $ | (10,138,400) | | | | | $ | (3,093,483) | | | | | $ | (13,231,883) | | |
| | | Derivative Assets | | | Derivative liabilities | | | Total gain from derivative instruments | | |||||||||
Primary underlying risk Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | — | | | | | $ | (95,703) | | | | | $ | 7,247,779 | | |
Natural gas | | | | | 116,521 | | | | | | — | | | | | | 1,115,672 | | |
Total | | | | $ | 116,521 | | | | | $ | (95,703) | | | | | $ | 8,363,451 | | |
| | | Realized gain | | | Unrealized gain | | | Total | | |||||||||
Primary underlying risk Commodity price | | | | | | | | | | | | | | | | | | | |
Crude oil | | | | $ | 6,196,918 | | | | | $ | 1,050,861 | | | | | $ | 7,247,779 | | |
Natural gas | | | | | 1,444,008 | | | | | | (328,336) | | | | | | 1,115,672 | | |
Total | | | | $ | 7,640,926 | | | | | $ | 722,525 | | | | | $ | 8,363,451 | | |
| | | Level 1 | | | Level 2 | | | Level 3 | | | December 31, 2021 | | ||||||||||||
Liabilities (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative | | | | $ | — | | | | | $ | (3,072,665) | | | | | $ | — | | | | | $ | (3,072,665) | | |
| | | Level 1 | | | Level 2 | | | Level 3 | | | December 31, 2021 | | ||||||||||||
Assets (at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative | | | | $ | — | | | | | $ | 20,818 | | | | | $ | — | | | | | $ | 20,818 | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||||||||||||||
| | | Carrying Value | | | Fair Value | | | Carrying Value | | | Fair Value | | ||||||||||||
Liabilities (not at fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
Revolving credit facility | | | | $ | 20,000,000 | | | | | $ | 20,000,000 | | | | | $ | 22,093,476 | | | | | $ | 22,093,476 | | |
| | | December 31, 2020 | | |||
Fair value of proved assets acquired and liabilities assumed | | | | | | | |
Proved oil and gas properties(1) | | | | $ | 3,176,122 | | |
Less: Asset retirement obligations | | | | | (126,691) | | |
Net assets acquired | | | | | 3,049,431 | | |
Consideration transferred (including liabilities assumed) | | | | $ | 3,049,431 | | |
| | | 2021 | | | 2020 | | ||||||
Asset retirement obligations, beginning of year | | | | $ | 2,123,417 | | | | | $ | 1,024,948 | | |
Additions to capitalized asset retirement obligations | | | | | 24,949 | | | | | | 175,449 | | |
Revisions to asset retirement costs | | | | | (768,348) | | | | | | 632,209 | | |
Accretion of discount | | | | | 402,050 | | | | | | 290,811 | | |
Disposals and settlements | | | | | (31,694) | | | | | | — | | |
Asset retirement obligations, end of year | | | | $ | 1,750,374 | | | | | $ | 2,123,417 | | |
| | | General Partner | | | Limited Partner | | | Total | | |||||||||
Committed capital | | | | $ | 750,000 | | | | | $ | 144,500,000 | | | | | $ | 145,250,000 | | |
Less: Unfunded committed capital | | | | | 64,802 | | | | | | 6,685,238 | | | | | | 6,750,040 | | |
Funded Capital Contributions | | | | $ | 685,198 | | | | | $ | 137,814,762 | | | | | $ | 138,499,960 | | |
| | | Natural Gas (MMcf) | | | Oil (MBbl) | | | MBoe | | |||||||||
Proved Developed and Undeveloped Reserves at December 31, 2019 | | | | | 86,158 | | | | | | 8,733 | | | | | | 23,093 | | |
Revisions of Previous Estimates | | | | | (31,805) | | | | | | (2,742) | | | | | | (8,043) | | |
Extensions, Discoveries and Other Additions | | | | | 1,379 | | | | | | 365 | | | | | | 595 | | |
Divestiture of Reserves | | | | | (95) | | | | | | (65) | | | | | | (81) | | |
Acquisition of Reserves | | | | | 62 | | | | | | 135 | | | | | | 145 | | |
Production | | | | | (7,142) | | | | | | (1,021) | | | | | | (2,211) | | |
Proved Developed and Undeveloped Reserves at December 31, 2020 | | | | | 48,557 | | | | | | 5,405 | | | | | | 13,498 | | |
Revisions of Previous Estimates | | | | | 16,489 | | | | | | 292 | | | | | | 3,041 | | |
Extensions, Discoveries and Other Additions | | | | | 888 | | | | | | 589 | | | | | | 737 | | |
Divestiture of Reserves | | | | | (51) | | | | | | (30) | | | | | | (39) | | |
Production | | | | | (5,595) | | | | | | (956) | | | | | | (1,889) | | |
Proved Developed and Undeveloped Reserves at December 31, 2021 | | | | | 60,288 | | | | | | 5,300 | | | | | | 15,348 | | |
| | | Natural Gas (MMcf) | | | Oil (MBbl) | | | MBoe | | |||||||||
Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
December 31, 2019 | | | | | 29,636 | | | | | | 5,947 | | | | | | 10,886 | | |
December 31, 2020 | | | | | 18,979 | | | | | | 3,745 | | | | | | 6,908 | | |
December 31, 2021 | | | | | 22,110 | | | | | | 4,213 | | | | | | 7,898 | | |
Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | |
December 31, 2019 | | | | | 56,522 | | | | | | 2,786 | | | | | | 12,207 | | |
December 31, 2020 | | | | | 29,578 | | | | | | 1,660 | | | | | | 6,590 | | |
December 31, 2021 | | | | | 38,178 | | | | | | 1,087 | | | | | | 7,450 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (In thousands) | | |||||||||
Future cash inflows | | | | $ | 530,180 | | | | | $ | 251,346 | | |
Future production costs | | | | | (164,426) | | | | | | (98,309) | | |
Future development costs | | | | | (45,962) | | | | | | (39,413) | | |
Future income tax expense | | | | | (801) | | | | | | (420) | | |
Future net cash flows | | | | | 318,991 | | | | | | 113,204 | | |
10% discount for estimated timing of cash flows | | | | | (113,779) | | | | | | (43,514) | | |
Standardized measure of discounted future net cash flows | | | | $ | 205,212 | | | | | $ | 69,690 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (In thousands) | | |||||||||
Balance, beginning of period | | | | $ | 69,690 | | | | | $ | 189,835 | | |
Sales of oil and natural gas produced, net of production costs | | | | | (63,588) | | | | | | (31,692) | | |
Extensions and discoveries | | | | | 14,236 | | | | | | 3,010 | | |
Previously estimated development cost incurred during the period | | | | | 9,483 | | | | | | 5,981 | | |
Net change of prices and production costs | | | | | 136,694 | | | | | | (68,907) | | |
Change in future development costs | | | | | (667) | | | | | | 6,028 | | |
Revisions of quantity and timing estimates | | | | | 28,644 | | | | | | (48,496) | | |
Accretion of discount | | | | | 6,994 | | | | | | 19,037 | | |
Change in income taxes | | | | | (220) | | | | | | 279 | | |
Acquisition of Reserves | | | | | — | | | | | | 2,272 | | |
Divestiture of Reserves | | | | | (482) | | | | | | (1,094) | | |
Other | | | | | 4,428 | | | | | | (5,663) | | |
Balance, end of period | | | | $ | 205,212 | | | | | $ | 69,690 | | |
| | | Net Reserves | | | Future Net Revenue (M$) | | ||||||||||||||||||
Category | | | Oil (MBBL) | | | Gas (MMCF) | | | Total | | | Present Worth at 10% | | ||||||||||||
Proved Developed Producing | | | | | 599.4 | | | | | | 1,319.3 | | | | | | 24,854.7 | | | | | | 15,397.1 | | |
Proved Developed Non-Producing | | | | | 31.0 | | | | | | 118.0 | | | | | | 1,222.2 | | | | | | 726.5 | | |
Proved Undeveloped | | | | | 26.8 | | | | | | 121.1 | | | | | | 1,072.6 | | | | | | 626.6 | | |
Total Proved | | | | | 657.2 | | | | | | 1,558.4 | | | | | | 27,149.5 | | | | | | 16,750.3 | | |
| | | Net Reserves | | | Future Net Revenue (M$) | | ||||||||||||||||||
Category | | | Oil (MBBL) | | | Gas (MMCF) | | | Total | | | Present Worth at 10% | | ||||||||||||
Proved Developed Producing | | | | | 4,182.4 | | | | | | 17,615.1 | | | | | | 205,271.3 | | | | | | 133,019.7 | | |
Proved Developed Non-Producing | | | | | 31.1 | | | | | | 4,494.4 | | | | | | 11,445.9 | | | | | | 9,443.7 | | |
Proved Undeveloped | | | | | 1,086.8 | | | | | | 38,178.3 | | | | | | 105,869.4 | | | | | | 63,824.3 | | |
Total Proved | | | | | 5,300.3 | | | | | | 60,287.8 | | | | | | 322,586.6 | | | | | | 206,287.7 | | |
| | | Net Reserves | | | Future Net Revenue (M$) | | ||||||||||||||||||
Category | | | Oil (MBBL) | | | Gas (MMCF) | | | Total | | | Present Worth at 10% | | ||||||||||||
Proved Developed Producing | | | | | 5,871.2 | | | | | | 28,095.6 | | | | | | 350,251.9 | | | | | | 247,307.0 | | |
Proved Developed Non-Producing | | | | | 944.2 | | | | | | 2,614.5 | | | | | | 56,625.2 | | | | | | 38,785.0 | | |
Proved Undeveloped | | | | | 10,045.9 | | | | | | 32,790.6 | | | | | | 468,689.8 | | | | | | 270,209.2 | | |
Total Proved | | | | | 16,861.3 | | | | | | 63,500.8 | | | | | | 875,566.7 | | | | | | 556,301.1 | | |