- VTS Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
DEFM14A Filing
Vitesse Energy (VTS) DEFM14AProxy related to merger
Filed: 31 Jan 25, 8:02am
| | | Page | | |||
| | | | 1 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 20 | | | |
| | | | 20 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 43 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 50 | | | |
| | | | 54 | | | |
| | | | 80 | | | |
| | | | 101 | | | |
| | | | 101 | | | |
| | | | 101 | | | |
| | | | 101 | | | |
| | | | 101 | | | |
| | | | 101 | | | |
| | | | 102 | | | |
| | | | 102 | | | |
| | | | 102 | | | |
| | | | 104 | | | |
| | | | 105 | | | |
| | | | 105 | | | |
| | | | 106 | | | |
| | | | 106 | | | |
| | | | 106 | | | |
| | | | 106 | | | |
| | | | 106 | | |
| | | Page | | |||
| | | | 107 | | | |
| | | | 108 | | | |
| | | | 108 | | | |
| | | | 108 | | | |
| | | | 114 | | | |
| | | | 117 | | | |
| | | | 117 | | | |
| | | | 126 | | | |
| | | | 130 | | | |
| | | | 131 | | | |
| | | | 131 | | | |
| | | | 131 | | | |
| | | | 132 | | | |
| | | | 132 | | | |
| | | | 132 | | | |
| | | | 133 | | | |
| | | | 134 | | | |
| | | | 134 | | | |
| | | | 134 | | | |
| | | | 135 | | | |
| | | | 155 | | | |
| | | | 181 | | | |
| | | | 195 | | | |
| | | | 219 | | | |
| | | | 220 | | | |
| | | | 241 | | | |
| | | | 242 | | | |
| | | | 242 | | | |
| | | | 242 | | | |
| | | | 243 | | | |
| | | | 243 | | | |
| | | | 243 | | | |
| | | | 244 | | | |
| | | | 244 | | | |
| | | | 245 | | | |
| | | | 246 | | | |
| | | | 247 | | | |
| | | | F-1 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | |
(in thousands) | | | As Reported | | | Lucero As Adjusted – Note 2 | | | Transaction Accounting Adjustments – Note 3 | | | | | | Pro Forma Combined Vitesse | | ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 2,425 | | | | | $ | 55,556 | | | | | $ | (15,600) | | | | (c) | | | | $ | 42,381 | | |
Revenue receivable | | | | | 36,358 | | | | | | 6,849 | | | | | | — | | | | | | | | | 43,207 | | |
Commodity derivatives | | | | | 12,201 | | | | | | — | | | | | | — | | | | | | | | | 12,201 | | |
Prepaid expenses and other current assets | | | | | 3,309 | | | | | | 2,910 | | | | | | — | | | | | | | | | 6,219 | | |
Total current assets | | | | | 54,293 | | | | | | 65,315 | | | | | | (15,600) | | | | | | | | | 104,008 | | |
Oil and Gas Properties – Using the successful efforts method of accounting | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proved oil and gas properties | | | | | 1,266,319 | | | | | | 584,687 | | | | | | (403,136) | | | | (a) | | | | | 1,447,870 | | |
Less accumulated DD&A and impairment | | | | | (537,263) | | | | | | (201,235) | | | | | | 201,235 | | | | (a) | | | | | (537,263) | | |
Total oil and gas properties | | | | | 729,056 | | | | | | 383,452 | | | | | | (201,901) | | | | | | | | | 910,607 | | |
Other Property and Equipment – Net | | | | | 189 | | | | | | 89 | | | | | | — | | | | | | | | | 278 | | |
Other Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity derivatives | | | | | 1,639 | | | | | | — | | | | | | — | | | | | | | | | 1,639 | | |
Other noncurrent assets | | | | | 6,064 | | | | | | 878 | | | | | | — | | | | | | | | | 6,942 | | |
Total other assets | | | | | 7,703 | | | | | | 878 | | | | | | — | | | | | | | | | 8,581 | | |
Total assets | | | | $ | 791,241 | | | | | $ | 449,734 | | | | | $ | (217,501) | | | | | | | | $ | 1,023,474 | | |
Liabilities and Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | | | $ | 16,041 | | | | | $ | 5,027 | | | | | $ | — | | | | | | | | $ | 21,068 | | |
Accrued liabilities | | | | | 56,663 | | | | | | 19,133 | | | | | | 6,285 | | | | (b) | | | | | 82,081 | | |
Other current liabilities | | | | | — | | | | | | 549 | | | | | | — | | | | | | | | | 549 | | |
Total current liabilities | | | | | 72,704 | | | | | | 24,709 | | | | | | 6,285 | | | | | | | | | 103,698 | | |
Long-term Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Credit facility | | | | | 105,000 | | | | | | — | | | | | | — | | | | | | | | | 105,000 | | |
Deferred tax liability | | | | | 73,379 | | | | | | 47,473 | | | | | | (47,473) | | | | (d) | | | | | 73,379 | | |
Asset retirement obligations | | | | | 8,838 | | | | | | 3,425 | | | | | | (594) | | | | (a) | | | | | 11,669 | | |
Other noncurrent liabilities | | | | | 10,934 | | | | | | 327 | | | | | | — | | | | | | | | | 11,261 | | |
Total liabilities | | | | $ | 270,855 | | | | | $ | 75,934 | | | | | $ | (41,782) | | | | | | | | $ | 305,007 | | |
Commitments and Contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Common stock | | | | | 327 | | | | | | 298,473 | | | | | | (298,391) | | | | (a) | | | | | 409 | | |
Warrants | | | | | | | | | | | 1,534 | | | | | | (1,534) | | | | (a) | | | | | — | | |
Additional paid-in capital | | | | | 515,451 | | | | | | 11,436 | | | | | | 208,448 | | | | (a) | | | | | 735,335 | | |
Accumulated earnings (deficit) | | | | | 4,608 | | | | | | 43,106 | | | | | | (43,106) | | | | (a) | | | | | (17,277) | | |
| | | | | | | | | | | | | | | | | (15,600) | | | | (c) | | | | | | | |
| | | | | | | | | | | | | | | | | (6,285) | | | | (b) | | | | | | | |
Accumulated other comprehensive income | | | | | — | | | | | | 19,251 | | | | | | (19,251) | | | | (a) | | | | | — | | |
Total equity | | | | | 520,386 | | | | | | 373,800 | | | | | | (175,719) | | | | | | | | | 718,467 | | |
Total liabilities and equity | | | | $ | 791,241 | | | | | $ | 449,734 | | | | | $ | (217,501) | | | | | | | | $ | 1,023,474 | | |
(In thousands except share data) | | | As Reported | | | Lucero As Adjusted – Note 2 | | | Transaction Accounting Adjustments – Note 3 | | | | | | Pro Forma Combined Vitesse | | | | | | | | ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil | | | | $ | 177,672 | | | | | $ | 81,577 | | | | | $ | — | | | | | | | | $ | 259,249 | | | | | | | | |
Natural gas | | | | | 8,400 | | | | | | 1,996 | | | | | | — | | | | | | | | | 10,396 | | | | | | | | |
Total revenue | | | | | 186,072 | | | | | | 83,573 | | | | | | — | | | | | | | | | 269,645 | | | | | | | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expense | | | | | 35,685 | | | | | | 18,742 | | | | | | — | | | | | | | | | 54,427 | | | | | | | | |
Production taxes | | | | | 16,555 | | | | | | 7,594 | | | | | | — | | | | | | | | | 24,149 | | | | | | | | |
General and administrative | | | | | 15,329 | | | | | | 4,694 | | | | | | — | | | | | | | | | 20,023 | | | | | | | | |
Depletion, depreciation, amortization, and accretion | | | | | 73,776 | | | | | | 27,835 | | | | | | (7,988) | | | | (e) | | | | | 93,623 | | | | | | | | |
Equity-based compensation | | | | | 5,853 | | | | | | 4,050 | | | | | | — | | | | | | | | | 9,903 | | | | | | | | |
Total operating expenses | | | | | 147,198 | | | | | | 62,915 | | | | | | (7,988) | | | | | | | | | 202,125 | | | | | | | | |
Operating Income | | | | | 38,874 | | | | | | 20,658 | | | | | | 7,988 | | | | | | | | | 67,520 | | | | | | | | |
Other (Expense) Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity derivative gain, net | | | | | 3,923 | | | | | | — | | | | | | — | | | | | | | | | 3,923 | | | | | | | | |
Interest expense | | | | | (7,510) | | | | | | (1,408) | | | | | | — | | | | | | | | | (8,918) | | | | | | | | |
Other income | | | | | 64 | | | | | | 2,747 | | | | | | — | | | | | | | | | 2,811 | | | | | | | | |
Total other (expense) income | | | | | (3,523) | | | | | | 1,339 | | | | | | — | | | | | | | | | (2,184) | | | | | | | | |
Income Before Income Taxes | | | | $ | 35,351 | | | | | $ | 21,997 | | | | | $ | 7,988 | | | | | | | | $ | 65,336 | | | | | | | | |
(Provision for) Benefit from Income Taxes | | | | | (9,166) | | | | | | (7,499) | | | | | | 483 | | | | (f) | | | | | (16,182) | | | | | | | | |
Net Income | | | | $ | 26,185 | | | | | $ | 14,498 | | | | | $ | 8,471 | | | | | | | | $ | 49,154 | | | | | | | | |
Weighted average common shares outstanding –��basic | | | | | 30,018,912 | | | | | | | | | | | | | | | | | | | | | 38,193,568 | | | | | | (g) | | |
Weighted average common shares outstanding – diluted | | | | | 32,887,499 | | | | | | | | | | | | | | | | | | | | | 41,062,155 | | | | | | (g) | | |
Net income per common share – basic | | | | $ | 0.87 | | | | | | | | | | | | | | | | | | | | $ | 1.29 | | | | | | (g) | | |
Net income per common share – diluted | | | | $ | 0.80 | | | | | | | | | | | | | | | | | | | | $ | 1.20 | | | | | | (g) | | |
(In thousands except share data) | | | As Reported | | | Lucero As Adjusted – Note 2 | | | Transaction Accounting Adjustments – Note 3 | | | | | | Pro Forma Combined Vitesse | | | | | | | | ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil | | | | $ | 218,396 | | | | | $ | 147,658 | | | | | $ | — | | | | | | | | $ | 366,054 | | | | | | | | |
Natural gas | | | | | 15,509 | | | | | | 9,074 | | | | | | — | | | | | | | | | 24,583 | | | | | | | | |
Total revenue | | | | | 233,905 | | | | | | 156,732 | | | | | | — | | | | | | | | | 390,637 | | | | | | | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expense | | | | | 39,514 | | | | | | 31,100 | | | | | | — | | | | | | | | | 70,614 | | | | | | | | |
Production taxes | | | | | 21,625 | | | | | | 14,420 | | | | | | — | | | | | | | | | 36,045 | | | | | | | | |
General and administrative | | | | | 23,934 | | | | | | 7,816 | | | | | | | | | | | | | | | 31,750 | | | | | | | | |
Transaction costs | | | | | — | | | | | | 0 | | | | | | 6,285 | | | | (h) | | | | | 6,285 | | | | | | | | |
Depletion, depreciation, amortization, and accretion | | | | | 81,745 | | | | | | 38,568 | | | | | | (4,679) | | | | (i) | | | | | 115,634 | | | | | | | | |
Equity-based compensation | | | | | 32,233 | | | | | | 7,046 | | | | | | | | | | | | | | | 39,279 | | | | | | | | |
Total operating expenses | | | | | 199,051 | | | | | | 98,950 | | | | | | 1,606 | | | | | | | | | 299,607 | | | | | | | | |
Operating Income | | | | | 34,854 | | | | | | 57,782 | | | | | | (1,606) | | | | | | | | | 91,030 | | | | | | | | |
Other (Expense) Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity derivative gain, net | | | | | 12,484 | | | | | | — | | | | | | — | | | | | | | | | 12,484 | | | | | | | | |
Interest expense | | | | | (5,276) | | | | | | (3,292) | | | | | | — | | | | | | | | | (8,568) | | | | | | | | |
Other income | | | | | 140 | | | | | | 2,022 | | | | | | — | | | | | | | | | 2,162 | | | | | | | | |
Total other (expense) income | | | | | 7,348 | | | | | | (1,270) | | | | | | — | | | | | | | | | 6,078 | | | | | | | | |
Income Before Income Taxes | | | | $ | 42,202 | | | | | $ | 56,512 | | | | | $ | (1,606) | | | | | | | | $ | 97,108 | | | | | | | | |
(Provision for) Benefit from Income Taxes | | | | | (61,946) | | | | | | (17,415) | | | | | | 4,567 | | | | (j) | | | | | (74,794) | | | | | | | | |
Net (Loss) Income | | | | $ | (19,744) | | | | | $ | 39,097 | | | | | $ | 2,961 | | | | | | | | $ | 22,314 | | | | | | | | |
Net income attributable to Predecessor common unit holders | | | | | 1,832 | | | | | | — | | | | | | | | | | | | | | | 1,832 | | | | | | | | |
Net (Loss) Income Attributable to Vitesse Energy, Inc. | | | | $ | (21,576) | | | | | $ | 39,097 | | | | | $ | 2,961 | | | | | | | | $ | 20,482 | | | | | | | | |
Weighted average common shares outstanding – basic | | | | | 29,556,967 | | | | | | | | | | | | | | | | | | | | | 37,731,623 | | | | | | (k) | | |
Weighted average common shares outstanding – diluted | | | | | 29,556,967 | | | | | | | | | | | | | | | | | | | | | 41,249,172 | | | | | | (k) | | |
Net (loss) income per common share – basic | | | | $ | (0.73) | | | | | | | | | | | | | | | | | | | | $ | 0.54 | | | | | | (k) | | |
Net (loss) income per common share – diluted | | | | $ | (0.73) | | | | | | | | | | | | | | | | | | | | $ | 0.50 | | | | | | (k) | | |
Lucero Financial Statement Line | | | Vitesse Financial Statement Line | | | Lucero Historical (CAD) | | | Reclassification Adjustments | | | | | | IFRS to GAAP Adjustments (Note 2A) | | | | | | Currency Translation Adjustments (Note 2B) | | | Lucero As Adjusted | | |||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | Cash and cash equivalents | | | | $ | 74,995 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | (19,439) | | | | | $ | 55,556 | | |
Accounts receivable | | | Revenue receivable | | | | | 12,008 | | | | | | (2,762) | | | | (i) | | | | | — | | | | | | | | | (2,397) | | | | | | 6,849 | | |
Prepaid expenses and deposits | | | Prepaid expenses and other current assets | | | | | 1,166 | | | | | | 2,762 | | | | (i) | | | | | — | | | | | | | | | (1,018) | | | | | | 2,910 | | |
Total current assets | | | | | | | | 88,169 | | | | | | — | | | | | | | | | — | | | | | | | | | (22,854) | | | | | | 65,315 | | |
| | | Oil and Gas Properties – Using the successful efforts method of accounting | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Proved oil and gas properties | | | | | — | | | | | | 799,258 | | | | (ii) | | | | | (9,994) | | | | (a) | | | | | (204,577) | | | | | | 584,687 | | |
| | | Less accumulated DD&A and impairment | | | | | — | | | | | | (252,321) | | | | (ii) | | | | | (19,324) | | | | (b) | | | | | 70,410 | | | | | | (201,235) | | |
| | | Total oil and gas properties | | | | | — | | | | | | 546,937 | | | | | | | | | (29,318) | | | | | | | | | (134,167) | | | | | | 383,452 | | |
| | | Other Property and Equipment – Net | | | | | | | | | | | 120 | | | | (ii) | | | | | — | | | | | | | | | (31) | | | | | | 89 | | |
Property, plant and equipment | | | | | | | | 547,057 | | | | | | (547,057) | | | | (ii) | | | | | — | | | | | | | | | — | | | | | | — | | |
Restricted cash | | | | | | | | 216 | | | | | | (216) | | | | (iii) | | | | | — | | | | | | | | | — | | | | | | — | | |
Right of use assets | | | | | | | | 969 | | | | | | (969) | | | | (iii) | | | | | — | | | | | | | | | — | | | | | | — | | |
| | | Other noncurrent assets | | | | | — | | | | | | 1,185 | | | | (iii) | | | | | — | | | | | | | | | (307) | | | | | | 878 | | |
Total non-current assets | | | Total other assets | | | | | 548,242 | | | | | | (546,937) | | | | | | | | | — | | | | | | | | | (338) | | | | | | 967 | | |
Total assets | | | | | | | $ | 636,411 | | | | | $ | — | | | | | | | | $ | (29,318) | | | | | | | | $ | (157,359) | | | | | $ | 449,734 | | |
Liabilities | | | Liabilities and Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities | | | Accounts payable | | | | $ | 32,614 | | | | | $ | (25,828) | | | | (iv) | | | | $ | — | | | | | | | | $ | (1,759) | | | | | $ | 5,027 | | |
| | | Accrued liabilities | | | | | — | | | | | | 25,828 | | | | (iv) | | | | | — | | | | | | | | | (6,695) | | | | | | 19,133 | | |
Lease liability | | | Other current liabilities | | | | | 741 | | | | | | — | | | | | | | | | — | | | | | | | | | (192) | | | | | | 549 | | |
Total current liabilities | | | | | | | | 33,355 | | | | | | — | | | | | | | | | — | | | | | | | | | (8,646) | | | | | | 24,709 | | |
Deferred tax liability | | | Deferred tax liability | | | | | 64,084 | | | | | | — | | | | | | | | | — | | | | | | | | | (16,611) | | | | | | 47,473 | | |
Decommissioning obligations | | | Asset retirement obligations | | | | | 4,624 | | | | | | — | | | | | | | | | — | | | | | | | | | (1,199) | | | | | | 3,425 | | |
Lease liability | | | Other noncurrent liabilities | | | | | 441 | | | | | | — | | | | | | | | | — | | | | | | | | | (114) | | | | | | 327 | | |
Total liabilities | | | | | | | $ | 102,504 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | (26,570) | | | | | $ | 75,934 | | |
Shareholders’ Equity | | | Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common shares | | | Common stock | | | | | 402,906 | | | | | | — | | | | | | | | | — | | | | | | | | | (104,433) | | | | | | 298,473 | | |
Warrants | | | Warrants | | | | | 2,071 | | | | | | — | | | | | | | | | — | | | | | | | | | (537) | | | | | | 1,534 | | |
Contributed surplus | | | Additional paid-in capital | | | | | 15,437 | | | | | | — | | | | | | | | | — | | | | | | | | | (4,001) | | | | | | 11,436 | | |
Retained earnings | | | Accumulated earnings (deficit) | | | | | 87,506 | | | | | | — | | | | | | | | | (29,318) | | | | (a, b) | | | | | (15,082) | | | | | | 43,106 | | |
Accumulated other comprehensive income | | | Accumulated other comprehensive income | | | | | 25,987 | | | | | | — | | | | | | | | | — | | | | | | | | | (6,736) | | | | | | 19,251 | | |
Total equity | | | | | | | | 533,907 | | | | | | — | | | | | | | | | (29,318) | | | | | | | | | (130,789) | | | | | | 373,800 | | |
Total liabilities and equity | | | | | | | $ | 636,411 | | | | | $ | — | | | | | | | | $ | (29,318) | | | | | | | | $ | (157,359) | | | | | $ | 449,734 | | |
Lucero Financial Statement Line | | | Vitesse Financial Statement Line | | | Lucero Historical (CAD) | | | Reclassification Adjustments | | | | | | IFRS to GAAP Adjustments (Note 2A) | | | | | | Currency Translation Adjustments (Note 2B) | | | Lucero As Adjusted | | |||||||||||||||
Revenues | | | Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Oil | | | | $ | — | | | | | $ | 131,440 | | | | (i) | | | | $ | — | | | | | | | | $ | (29,397) | | | | | $ | 81,577 | | |
| | | | | | | | | | | | | | (20,466) | | | | (ii) | | | | | — | | | | | | | | | | | | | | | | | |
| | | Natural gas | | | | | — | | | | | | 4,408 | | | | (i) | | | | | — | | | | | | | | | (719) | | | | | | 1,996 | | |
| | | | | | | | | | | | | | (1,693) | | | | (ii) | | | | | — | | | | | | | | | | | | | | | | | |
Petroleum and natural gas revenues | | | | | | | | 135,848 | | | | | | (135,848) | | | | (i) | | | | | — | | | | | | | | | — | | | | | | — | | |
Royalties | | | | | | | | (22,159) | | | | | | 22,159 | | | | (ii) | | | | | — | | | | | | | | | — | | | | | | — | | |
Petroleum and natural gas revenues, net of royalties | | | Total revenue | | | | | 113,689 | | | | | | — | | | | | | | | | — | | | | | | | | | (30,116) | | | | | | 83,573 | | |
Expenses | | | Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating | | | Lease operating expense | | | | | 21,398 | | | | | | 4,098 | | | | (iii) | | | | | — | | | | | | | | | (6,754) | | | | | | 18,742 | | |
Transportation | | | | | | | | 4,098 | | | | | | (4,098) | | | | (iii) | | | | | — | | | | | | | | | — | | | | | | — | | |
Production taxes | | | Production taxes | | | | | 10,331 | | | | | | — | | | | | | | | | — | | | | | | | | | (2,737) | | | | | | 7,594 | | |
General and administrative | | | General and administrative | | | | | 4,824 | | | | | | | | | | | | | | | 1,562 | | | | (c) | | | | | (1,692) | | | | | | 4,694 | | |
Finance | | | | | | | | (1,696) | | | | | | 3,737 | | | | (iv) | | | | | — | | | | | | | | | — | | | | | | — | | |
| | | | | | | | | | | | | | (1,915) | | | | (iv) | | | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | (126) | | | | (iv) | | | | | — | | | | | | | | | | | | | | | | | |
Depletion and depreciation | | | Depletion, depreciation, amortization, and accretion | | | | | 37,740 | | | | | | 126 | | | | (iv) | | | | | — | | | | | | | | | (10,031) | | | | | | 27,835 | | |
Share-based compensation | | | Equity-based compensation | | | | | 3,578 | | | | | | — | | | | | | | | | 1,931 | | | | (c) | | | | | (1,459) | | | | | | 4,050 | | |
| | | Total operating expenses | | | | | 80,273 | | | | | | 1,822 | | | | | | | | | 3,493 | | | | | | | | | (22,673) | | | | | | 62,915 | | |
| | | Operating Income | | | | | 33,416 | | | | | | (1,822) | | | | | | | | | (3,493) | | | | | | | | | (7,443) | | | | | | 20,658 | | |
| | | Other (Expense) Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Interest expense | | | | | — | | | | | | (1,915) | | | | (iv) | | | | | — | | | | | | | | | 507 | | | | | | (1,408) | | |
| | | Other income | | | | | — | | | | | | 3,737 | | | | (iv) | | | | | — | | | | | | | | | (990) | | | | | | 2,747 | | |
| | | Total other (expense) income | | | | | — | | | | | | 1,822 | | | | | | | | | — | | | | | | | | | (483) | | | | | | 1,339 | | |
Income before income taxes | | | Income Before Income Taxes | | | | $ | 33,416 | | | | | $ | — | | | | | | | | $ | (3,493) | | | | | | | | $ | (7,926) | | | | | $ | 21,997 | | |
Deferred income tax expense | | | (Provision for) Benefit from Income Taxes | | | | | (10,202) | | | | | | — | | | | | | | | | — | | | | | | | | | 2,703 | | | | | | (7,499) | | |
| | | Net Income | | | | $ | 23,214 | | | | | $ | — | | | | | | | | $ | (3,493) | | | | | | | | $ | (5,223) | | | | | $ | 14,498 | | |
Currency translation adjustment | | | | | | | | 10,244 | | | | | | — | | | | | | | | | — | | | | | | | | | (10,244) | | | | | | — | | |
Comprehensive income | | | | | | | $ | 33,458 | | | | | $ | — | | | | | | | | $ | (3,493) | | | | | | | | $ | (15,467) | | | | | $ | 14,498 | | |
Lucero Financial Statement Line | | | Vitesse Financial Statement Line | | | Lucero Historical (CAD) | | | Reclassification Adjustments | | | | | | IFRS to GAAP Adjustments (2A) | | | | | | Currency Translation Adjustments (Note 2B) | | | Lucero As Adjusted (Note 2B) | | |||||||||||||||
Revenues | | | Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Oil | | | | $ | — | | | | | $ | 237,962 | | | | (i) | | | | $ | — | | | | | | | | $ | (51,638) | | | | | $ | 147,658 | | |
| | | | | | | | | | | | | | (38,666) | | | | (ii) | | | | | | | | | | | | | | | | | | | | | | |
| | | Natural gas | | | | | — | | | | | | 16,239 | | | | (i) | | | | | — | | | | | | | | | (3,173) | | | | | $ | 9,074 | | |
| | | | | | | | | | | | | | (3,992) | | | | (ii) | | | | | | | | | | | | | | | | | | | | | | |
Petroleum and natural gas revenues | | | | | | | | 254,201 | | | | | | (254,201) | | | | (i) | | | | | — | | | | | | | | | — | | | | | | — | | |
Royalties | | | | | | | | (42,658) | | | | | | 42,658 | | | | (ii) | | | | | — | | | | | | | | | — | | | | | | — | | |
Petroleum and natural gas revenues, net of royalties | | | Total revenue | | | | | 211,543 | | | | | | — | | | | | | | | | — | | | | | | | | | (54,811) | | | | | | 156,732 | | |
Expenses | | | Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating | | | Lease operating expense | | | | | 35,594 | | | | | | 6,382 | | | | (iii) | | | | | — | | | | | | | | | (10,876) | | | | | | 31,100 | | |
Transportation | | | | | | | | 6,382 | | | | | | (6,382) | | | | (iii) | | | | | — | | | | | | | | | — | | | | | | — | | |
Production taxes | | | Production taxes | | | | | 19,463 | | | | | | — | | | | | | | | | — | | | | | | | | | (5,043) | | | | | | 14,420 | | |
General and administrative | | | General and administrative | | | | | 7,383 | | | | | | — | | | | | | | | | 3,166 | | | | (d) | | | | | (2,733) | | | | | | 7,816 | | |
Transaction related costs | | | Transaction costs | | | | | 2,454 | | | | | | (2,454) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
Finance | | | | | | | | 2,428 | | | | | | 2,184 | | | | (iv) | | | | | — | | | | | | | | | — | | | | | | — | | |
| | | | | | | | | | | | | | (4,443) | | | | (iv) | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | (169) | | | | (iv) | | | | | | | | | | | | | | | | | | | | | | |
Depletion and depreciation | | | Depletion, depreciation, amortization, and accretion | | | | | 51,886 | | | | | | 169 | | | | (iv) | | | | | — | | | | | | | | | (13,487) | | | | | | 38,568 | | |
Share-based compensation | | | Equity-based compensation | | | | | 6,175 | | | | | | — | | | | | | | | | 3,335 | | | | (d) | | | | | (2,464) | | | | | | 7,046 | | |
Gain on disposition | | | | | | | | (2,999) | | | | | | 2,999 | | | | (v) | | | | | | | | | | | | | | | | | | | | — | | |
| | | Total operating expenses | | | | | 128,766 | | | | | | (1,714) | | | | | | | | | 6,501 | | | | | | | | | (34,603) | | | | | | 98,950 | | |
| | | Operating Income | | | | | 82,777 | | | | | | 1,714 | | | | | | | | | (6,501) | | | | | | | | | (20,208) | | | | | | 57,782 | | |
| | | Other (Expense) Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Interest expense | | | | | — | | | | | | (4,443) | | | | (iv) | | | | | — | | | | | | | | | 1,151 | | | | | | (3,292) | | |
| | | Other income | | | | | — | | | | | | 2,184 | | | | (iv) | | | | | — | | | | | | | | | (707) | | | | | | 2,022 | | |
| | | | | | | | | | | | | | 2,999 | | | | (v) | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | (2,454) | | | | (vi) | | | | | | | | | | | | | | | | | | | | | | |
| | | Total other (expense) income | | | | | — | | | | | | (1,714) | | | | | | | | | — | | | | | | | | | 444 | | | | | | (1,270) | | |
Income before income taxes | | | Income Before Income Taxes | | | | $ | 82,777 | | | | | $ | — | | | | | | | | $ | (6,501) | | | | | | | | $ | (19,764) | | | | | $ | 56,512 | | |
Deferred income tax expense | | | (Provision for) Benefit from Income Taxes | | | | | (23,505) | | | | | | — | | | | | | | | | — | | | | | | | | | 6,090 | | | | | | (17,415) | | |
| | | Net Income | | | | $ | 59,272 | | | | | $ | — | | | | | | | | $ | (6,501) | | | | | | | | $ | (13,674) | | | | | $ | 39,097 | | |
Currency translation adjustment | | | | | | | | (11,845) | | | | | | — | | | | | | | | | — | | | | | | | | | 11,845 | | | | | | — | | |
Comprehensive income | | | | | | | $ | 47,427 | | | | | $ | — | | | | | | | | $ | (6,501) | | | | | | | | $ | (1,829) | | | | | $ | 39,097 | | |
Foreign currency translation rates | | | USD/CAD | | |||
Balance Sheet as of September 30, 2024 (ending period exchange rate) | | | | | 0.7408 | | |
Statement of Operations for the nine months ended September 30, 2024 (average period exchange rate) | | | | | 0.7351 | | |
Statement of Operations for the year ended December 31, 2023 (average period exchange rate) | | | | | 0.7409 | | |
| Anticipated common stock issued to acquire Lucero (includes settlement of warrants and equity awards) | | | | | 8,174,656 | | |
| Vitesse closing stock price on December 31, 2024 | | | | $ | 25.00 | | |
| Preliminary Arrangement consideration | | | | $ | 204,366 | | |
| | | Preliminary Purchase Price Allocation | | |||
Assets Acquired | | | | | | | |
Cash and cash equivalents (see Note 3(d)) | | | | $ | 39,956 | | |
Revenue receivable | | | | | 6,849 | | |
Prepaid expenses and other current assets | | | | | 2,910 | | |
Proved oil and gas properties | | | | | 181,551 | | |
Other Property and Equipment – Net | | | | | 89 | | |
Other noncurrent assets | | | | | 878 | | |
Total assets acquired | | | | | 232,233 | | |
Liabilities Assumed | | | | | | | |
Accounts payable | | | | $ | 5,027 | | |
Accrued liabilities | | | | | 19,133 | | |
Other current liabilities | | | | | 549 | | |
Deferred tax liability | | | | | — | | |
Asset retirement obligations | | | | | 2,831 | | |
Other noncurrent liabilities | | | | | 327 | | |
Total liabilities assumed | | | | | 27,867 | | |
Net Assets Acquired | | | | $ | 204,366 | | |
(In thousands, except share and per share data) | | | Nine Months Ended September 30, 2024 | | |||
Pro forma net income | | | | $ | 49,154 | | |
Basic shares: | | | | | | | |
Weighted average Vitesse shares outstanding | | | | | 30,018,912 | | |
Vitesse shares issued to acquire Lucero | | | | | 8,174,656 | | |
Pro forma weighted average common shares outstanding – basic | | | | | 38,193,568 | | |
Diluted shares: | | | | | | | |
Pro forma weighted average common shares outstanding – basic | | | | | 38,193,568 | | |
Dilutive effect of Vitesse equity awards | | | | | 2,868,587 | | |
Pro forma weighted average common shares outstanding – diluted | | | | | 41,062,155 | | |
Net income per common share – basic | | | | $ | 1.29 | | |
Net income per common share – diluted | | | | $ | 1.20 | | |
(In thousands, except share and per share data) | | | Year Ended December 31, 2023 | | |||
Pro forma net income | | | | | 20,482 | | |
Basic shares: | | | | | | | |
Weighted average Vitesse shares outstanding | | | | | 29,556,967 | | |
Vitesse shares issued to acquire Lucero | | | | | 8,174,656 | | |
Pro forma weighted average common shares outstanding – basic | | | | | 37,731,623 | | |
Diluted shares: | | | | | | | |
Pro forma weighted average common shares outstanding – basic | | | | | 37,731,623 | | |
Dilutive effect of Vitesse equity awards | | | | | 3,517,549 | | |
Pro forma weighted average common shares outstanding – diluted | | | | | 41,249,172 | | |
Net income per common share – basic | | | | $ | 0.54 | | |
Net income per common share – diluted | | | | $ | 0.50 | | |
| | | Oil (MBbl) | | |||||||||||||||
| | | Vitesse Historical | | | Lucero Historical | | | Pro Forma Combined | | |||||||||
Proved Developed and Undeveloped Reserves at December 31, 2022 | | | | | 30,445 | | | | | | 20,689 | | | | | | 51,134 | | |
Revisions of Previous Estimates | | | | | (5,735) | | | | | | (196) | | | | | | (5,931) | | |
Extensions, Discoveries and Other Additions | | | | | 3,141 | | | | | | — | | | | | | 3,141 | | |
Acquisition of Reserves | | | | | 2,860 | | | | | | 139 | | | | | | 2,999 | | |
Divestiture of Reserves | | | | | — | | | | | | (8,421) | | | | | | (8,421) | | |
Production | | | | | (2,968) | | | | | | (1,861) | | | | | | (4,829) | | |
Proved Developed and Undeveloped Reserves at December 31, 2023 | | | | | 27,743 | | | | | | 10,350 | | | | | | 38,093 | | |
Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
December 31, 2022 | | | | | 17,290 | | | | | | 11,062 | | | | | | 28,352 | | |
December 31, 2023 | | | | | 18,440 | | | | | | 6,187 | | | | | | 24,627 | | |
Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | |
December 31, 2022 | | | | | 13,155 | | | | | | 9,627 | | | | | | 22,782 | | |
December 31, 2023 | | | | | 9,303 | | | | | | 4,163 | | | | | | 13,466 | | |
| | | Natural Gas (MMcf) | | |||||||||||||||
| | | Vitesse Historical | | | Lucero Historical | | | Pro Forma Combined | | |||||||||
Proved Developed and Undeveloped Reserves at December 31, 2022 | | | | | 80,114 | | | | | | 62,245 | | | | | | 142,359 | | |
Revisions of Previous Estimates | | | | | (7,027) | | | | | | 2,885 | | | | | | (4,142) | | |
Extensions, Discoveries and Other Additions | | | | | 5,826 | | | | | | — | | | | | | 5,826 | | |
Acquisition of Reserves | | | | | 6,429 | | | | | | 600 | | | | | | 7,029 | | |
Divestiture of Reserves | | | | | — | | | | | | (15,585) | | | | | | (15,585) | | |
Production | | | | | (8,232) | | | | | | (5,104) | | | | | | (13,336) | | |
Proved Developed and Undeveloped Reserves at December 31, 2023 | | | | | 77,110 | | | | | | 45,041 | | | | | | 122,151 | | |
Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
December 31, 2022 | | | | | 58,897 | | | | | | 36,710 | | | | | | 95,607 | | |
December 31, 2023 | | | | | 60,202 | | | | | | 29,570 | | | | | | 89,772 | | |
Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | |
December 31, 2022 | | | | | 21,217 | | | | | | 25,535 | | | | | | 46,752 | | |
December 31, 2023 | | | | | 16,907 | | | | | | 15,471 | | | | | | 32,378 | | |
| | | Combined (MBoe) | | |||||||||||||||
| | | Vitesse Historical | | | Lucero Historical | | | Pro Forma Combined | | |||||||||
Proved Developed and Undeveloped Reserves at December 31, 2022 | | | | | 43,797 | | | | | | 31,063 | | | | | | 74,860 | | |
Revisions of Previous Estimates | | | | | (6,906) | | | | | | 285 | | | | | | (6,621) | | |
Extensions, Discoveries and Other Additions | | | | | 4,112 | | | | | | — | | | | | | 4,112 | | |
Acquisition of Reserves | | | | | 3,932 | | | | | | 239 | | | | | | 4,171 | | |
Divestiture of Reserves | | | | | — | | | | | | (11,018) | | | | | | (11,018) | | |
Production | | | | | (4,340) | | | | | | (2,712) | | | | | | (7,052) | | |
Proved Developed and Undeveloped Reserves at December 31, 2023 | | | | | 40,595 | | | | | | 17,857 | | | | | | 58,452 | | |
Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
December 31, 2022 | | | | | 27,106 | | | | | | 17,180 | | | | | | 44,286 | | |
December 31, 2023 | | | | | 28,474 | | | | | | 11,115 | | | | | | 39,589 | | |
Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | |
December 31, 2022 | | | | | 16,691 | | | | | | 13,883 | | | | | | 30,574 | | |
December 31, 2023 | | | | | 12,121 | | | | | | 6,742 | | | | | | 18,863 | | |
(in thousands) | | | Vitesse | | | Lucero | | | Pro Forma | | |||||||||
Future Cash Inflows | | | | $ | 2,197,070 | | | | | $ | 865,700 | | | | | $ | 3,062,770 | | |
Future Production Costs | | | | | (793,295) | | | | | | (309,134) | | | | | | (1,102,429) | | |
Future Development Costs | | | | | (231,686) | | | | | | (81,536) | | | | | | (313,222) | | |
Future Income Tax Expense | | | | | (175,276) | | | | | | (63,952) | | | | | | (239,228) | | |
Future Net Cash Inflows | | | | $ | 996,813 | | | | | $ | 411,078 | | | | | $ | 1,407,891 | | |
10% Annual Discount for Estimated Timing of Cash Flows | | | | $ | (421,122) | | | | | $ | (156,896) | | | | | $ | (578,018) | | |
Standardized Measure of Discounted Future Net Cash Flows | | | | $ | 575,691 | | | | | $ | 254,182 | | | | | $ | 829,873 | | |
(in thousands) | | | Vitesse | | | Lucero | | | Pro Forma | | |||||||||
Beginning of Period | | | | $ | 1,179,984 | | | | | $ | 673,444 | | | | | $ | 1,853,428 | | |
Sales of Oil and Natural Gas Produced, Net of Production Costs | | | | | (172,766) | | | | | | (111,212) | | | | | | (283,978) | | |
Extensions and Discoveries | | | | | 74,505 | | | | | | — | | | | | | 74,505 | | |
Previously Estimated Development Cost Incurred During the Period | | | | | 30,411 | | | | | | 37,200 | | | | | | 67,611 | | |
Net Change of Prices and Production Costs | | | | | (473,479) | | | | | | (236,115) | | | | | | (709,594) | | |
Change in Future Development Costs | | | | | (9,189) | | | | | | 33,120 | | | | | | 23,931 | | |
Revisions of Quantity and Timing Estimates | | | | | (172,274) | | | | | | 3,505 | | | | | | (168,769) | | |
Accretion of Discount | | | | | 117,998 | | | | | | 71,139 | | | | | | 189,137 | | |
Change in Income Taxes | | | | | (106,380) | | | | | | 142,677 | | | | | | 36,297 | | |
Purchases of Minerals in Place | | | | | 90,929 | | | | | | 6,527 | | | | | | 97,456 | | |
Sales of Minerals in Place | | | | | — | | | | | | (349,490) | | | | | | (349,490) | | |
Other | | | | | 15,952 | | | | | | (16,613) | | | | | | (661) | | |
End of Period | | | | $ | 575,691 | | | | | $ | 254,182 | | | | | $ | 829,873 | | |
| | | Prior to Consummation of the Arrangement | | | After Consummation of the Arrangement | | ||||||||||||||||||
DIRECTORS AND EXECUTIVE OFFICERS | | | COMMON STOCK(1) | | | PERCENT OF CLASS | | | COMMON STOCK(1) | | | PERCENT OF CLASS | | ||||||||||||
Linda L. Adamany | | | | | 15,633 | | | | | | * | | | | | | 15,633 | | | | | | * | | |
Brian J. Cree | | | | | 293,441 | | | | | | * | | | | | | 293,441 | | | | | | * | | |
Brian P. Friedman(2) | | | | | 1,249,649 | | | | | | 4.0% | | | | | | 1,249,649 | | | | | | 3.2% | | |
Robert W. Gerrity(3) | | | | | 822,720 | | | | | | 2.7% | | | | | | 822,720 | | | | | | 2.1% | | |
James P. Henderson | | | | | 53,208 | | | | | | * | | | | | | 53,208 | | | | | | * | | |
Cathleen M. Osborn | | | | | 8,333 | | | | | | * | | | | | | 8,333 | | | | | | * | | |
Daniel O’Leary | | | | | 12,333 | | | | | | * | | | | | | 12,333 | | | | | | * | | |
Randy I. Stein | | | | | 8,333 | | | | | | * | | | | | | 8,333 | | | | | | * | | |
Joseph S. Steinberg(4) | | | | | 2,858,087 | | | | | | 9.3% | | | | | | 2,858,087 | | | | | | 7.4% | | |
Gary Reaves(5) | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
M. Bruce Chernoff(5) | | | | | — | | | | | | * | | | | | | 1,700,412 | | | | | | 4.4% | | |
All directors and executive officers (as well as Designated Directors) as a group (11 persons) | | | | | 5,321,737 | | | | | | 17.4% | | | | | | 7,022,149 | | | | | | 18.2% | | |
| | | Prior to Consummation of the Arrangement | | | After Consummation of the Arrangement | | ||||||||||||||||||
NAME OF BENEFICIAL OWNER | | | COMMON STOCK | | | PERCENT OF CLASS | | | COMMON STOCK | | | PERCENT OF CLASS | | ||||||||||||
Joseph S. Steinberg | | | | | 2,858,087(1) | | | | | | 9.3% | | | | | | 2,858,087 | | | | | | 7.4% | | |
BlackRock, Inc. | | | | | 1,843,691(2) | | | | | | 6.1% | | | | | | 1,843,691 | | | | | | 4.8% | | |
The Vanguard Group | | | | | 2,440,370(3) | | | | | | 8.0% | | | | | | 2,440,370 | | | | | | 6.3% | | |
First Reserve(4) | | | | | — | | | | | | — | | | | | | 2,911,384 | | | | | | 7.5% | | |
M. Bruce Chernoff(4) | | | | | — | | | | | | — | | | | | | 1,700,412 | | | | | | 4.4% | | |
Metric | | | Implied Equity Value of Vitesse common stock | | | Implied Equity Value of Lucero common stock | | | Implied Exchange Ratio(1) | | |||||||||
NYMEX Strip | | | | $ | 8.17 – $12.56 | | | | | $ | 0.25 – $0.27 | | | | | | 0.0197x – 0.0335x | | |
Vitesse Management Strip | | | | $ | 10.25 – $15.34 | | | | | $ | 0.27 – $0.30 | | | | | | 0.0176x – 0.0292x | | |
Wall Street Consensus | | | | $ | 12.66 – $18.23 | | | | | $ | 0.30 – $0.34 | | | | | | 0.0165x – 0.0233x | | |
Metric | | | Implied Equity Value of Vitesse common stock | | | Implied Equity Value of Lucero common stock | | | Implied Exchange Ratio(1) | | |||||||||
NYMEX Strip | | | | | | | | | | | | | | | | | | | |
Terminal Exit Multiple Method | | | | $ | 14.04 – $20.04 | | | | | $ | 0.29 – $0.33 | | | | | | 0.0143x – 0.0233x | | |
Perpetuity Growth Rate Method | | | | $ | 12.43 – $16.63 | | | | | $ | 0.26 – $0.30 | | | | | | 0.0157x – 0.0237x | | |
Vitesse Management Strip | | | | | | | | | | | | | | | | | | | |
Terminal Exit Multiple Method | | | | $ | 16.99 – $24.08 | | | | | $ | 0.31 – $0.36 | | | | | | 0.0130x – 0.0214x | | |
Perpetuity Growth Rate Method | | | | $ | 17.12 – $23.03 | | | | | $ | 0.30 – $0.35 | | | | | | 0.0132x – 0.0206x | | |
Wall Street Consensus | | | | | | | | | | | | | | | | | | | |
Terminal Exit Multiple Method | | | | $ | 19.76 – $27.65 | | | | | $ | 0.35 – $0.40 | | | | | | 0.0126x – 0.0204x | | |
Perpetuity Growth Rate Method | | | | $ | 20.77 – $27.76 | | | | | $ | 0.34 – $0.40 | | | | | | 0.0124x – 0.0194x | | |
Benchmark | | | Mean | | | Median | | ||||||
Enterprise Value / EBITDAX | | | | | | | | | | | | | |
2025E | | | | | 3.4x | | | | | | 3.4x | | |
2026E | | | | | 3.2x | | | | | | 3.2x | | |
Price / CFPS | | | | | | | | | | | | | |
2025E | | | | | 2.9x | | | | | | 2.9x | | |
2026E | | | | | 2.7x | | | | | | 2.7x | | |
Benchmark | | | Mean | | | Median | | ||||||
Enterprise Value / EBITDAX | | | | | | | | | | | | | |
2025E | | | | | 3.7x | | | | | | 3.0x | | |
2026E | | | | | 3.4x | | | | | | 2.9x | | |
Price / CFPS | | | | | | | | | | | | | |
2025E | | | | | 2.7x | | | | | | 2.2x | | |
2026E | | | | | 2.4x | | | | | | 1.8x | | |
Metric | | | Implied Equity Value of Vitesse common stock | | |||
Consensus Pricing | | | | | | | |
Enterprise Value / EBITDAX | | | | $ | 16.77 – $27.44 | | |
Price / CFPS | | | | $ | 15.75 – $28.61 | | |
Metric | | | Implied Equity Value of Lucero common stock | | | Implied Exchange Ratio(1) | | ||||||
Consensus Pricing | | | | | | | | | | | | | |
Enterprise Value / EBITDAX | | | | $ | 0.24 – $0.31 | | | | | | 0.0088x – 0.0187x | | |
Price / CFPS | | | | $ | 0.14 – $0.22 | | | | | | 0.0048x – 0.0141x | | |
Date Announced | | | Acquirer | | | Target | |
5/16/24 | | | Crescent Energy Co | | | SilverBow Resources, Inc. | |
2/21/24 | | | Chord Energy Corp. | | | Enerplus Corporation | |
1/4/24 | | | APA Corporation | | | Callon Petroleum Company | |
8/21/23 | | | Permian Resources Corporation | | | Earthstone Energy Inc. | |
2/28/23 | | | Baytex Energy Corp. | | | Ranger Oil Corporation | |
3/7/22 | | | Oasis Petroleum Inc. | | | Whiting Petroleum Corporation | |
8/11/21 | | | Chesapeake Energy Corporation | | | Vine Energy Inc | |
5/10/21 | | | Bonanza Creek Energy Inc. | | | Extraction Oil & Gas Inc. | |
Benchmark | | | Mean | | | Median | | ||||||
Enterprise Value / EBITDAX | | | | | | | | | | | | | |
Current Year | | | | | 3.4x | | | | | | 3.4x | | |
Forward Year | | | | | 3.2x | | | | | | 3.2x | | |
Equity Value / CFO | | | | | | | | | | | | | |
Current Year | | | | | 2.6x | | | | | | 2.5x | | |
Forward Year | | | | | 2.4x | | | | | | 2.2x | | |
Metric | | | Implied Equity Value of Lucero common stock | | |||
Wall Street Consensus | | | | | | | |
Enterprise Value / EBITDAX | | | | $ | 0.25 – $0.28 | | |
Price / CFPS | | | | $ | 0.09 – $0.15 | | |
| | | Commodity Prices | | |||||||||||||||||||||||||||
| | | 2025E | | | 2026E | | | 2027E | | | 2028E | | | 2029E | | |||||||||||||||
NYMEX Strip | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
WTI Oil ($/Bbl) | | | | $ | 66.40 | | | | | $ | 64.61 | | | | | $ | 63.34 | | | | | $ | 62.57 | | | | | $ | 62.00 | | |
Henry Hub Gas ($/MMBtu) | | | | $ | 3.17 | | | | | $ | 3.80 | | | | | $ | 3.81 | | | | | $ | 3.71 | | | | | $ | 3.54 | | |
Vitesse Management Strip | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
WTI Oil ($/Bbl) | | | | $ | 66.40 | | | | | $ | 64.61 | | | | | $ | 70.00 | | | | | $ | 70.00 | | | | | $ | 70.00 | | |
Henry Hub Gas ($/MMBtu) | | | | $ | 3.17 | | | | | $ | 3.80 | | | | | $ | 3.50 | | | | | $ | 3.50 | | | | | $ | 3.50 | | |
Wall Street Consensus | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
WTI Oil ($/Bbl) | | | | $ | 70.19 | | | | | $ | 69.91 | | | | | $ | 74.78 | | | | | $ | 78.40 | | | | | $ | 74.50 | | |
Henry Hub Gas ($/MMBtu) | | | | $ | 3.32 | | | | | $ | 3.66 | | | | | $ | 3.86 | | | | | $ | 4.00 | | | | | $ | 4.02 | | |
| | | Lucero Stand-Alone(1) | | |||||||||||||||||||||||||||
| | | 2025E | | | 2026E | | | 2027E | | | 2028E | | | 2029E | | |||||||||||||||
| | | ($ in millions, except production) | | |||||||||||||||||||||||||||
NYMEX Strip | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average daily production (MBoe/d) | | | | | 5 | | | | | | 4 | | | | | | 4 | | | | | | 5 | | | | | | 4 | | |
EBITDAX(2) | | | | $ | 38 | | | | | $ | 35 | | | | | $ | 40 | | | | | $ | 44 | | | | | $ | 35 | | |
Capital expenditures | | | | $ | 12 | | | | | $ | 15 | | | | | $ | 31 | | | | | $ | 32 | | | | | $ | 10 | | |
Operating free cash flow(3) | | | | $ | 31 | | | | | $ | 27 | | | | | $ | 14 | | | | | $ | 18 | | | | | $ | 37 | | |
Vitesse Management Strip | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average daily production (MBoe/d) | | | | | 5 | | | | | | 4 | | | | | | 4 | | | | | | 5 | | | | | | 4 | | |
EBITDAX(2) | | | | $ | 38 | | | | | $ | 35 | | | | | $ | 46 | | | | | $ | 51 | | | | | $ | 41 | | |
Capital expenditures | | | | $ | 12 | | | | | $ | 15 | | | | | $ | 31 | | | | | $ | 32 | | | | | $ | 10 | | |
Operating free cash flow(3) | | | | $ | 31 | | | | | $ | 27 | | | | | $ | 18 | | | | | $ | 25 | | | | | $ | 41 | | |
Wall Street Consensus | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average daily production (MBoe/d) | | | | | 5 | | | | | | 4 | | | | | | 4 | | | | | | 5 | | | | | | 4 | | |
EBITDAX(2) | | | | $ | 41 | | | | | $ | 39 | | | | | $ | 51 | | | | | $ | 60 | | | | | $ | 46 | | |
Capital expenditures | | | | $ | 12 | | | | | $ | 15 | | | | | $ | 31 | | | | | $ | 32 | | | | | $ | 10 | | |
Operating free cash flow(3) | | | | $ | 34 | | | | | $ | 31 | | | | | $ | 23 | | | | | $ | 31 | | | | | $ | 46 | | |
| | | Vitesse Stand-Alone(1) | | |||||||||||||||||||||||||||
| | | 2025E | | | 2026E | | | 2027E | | | 2028E | | | 2029E | | |||||||||||||||
| | | ($ in millions, except production) | | |||||||||||||||||||||||||||
NYMEX Strip | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average daily production (MBoe/d) | | | | | 15 | | | | | | 14 | | | | | | 14 | | | | | | 14 | | | | | | 14 | | |
EBITDAX(2) | | | | $ | 175 | | | | | $ | 155 | | | | | $ | 153 | | | | | $ | 151 | | | | | $ | 143 | | |
Capital expenditures | | | | $ | 113 | | | | | $ | 87 | | | | | $ | 87 | | | | | $ | 87 | | | | | $ | 79 | | |
Operating free cash flow(3) | | | | $ | 77 | | | | | $ | 56 | | | | | $ | 54 | | | | | $ | 47 | | | | | $ | 46 | | |
Vitesse Management Strip | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average daily production (MBoe/d) | | | | | 15 | | | | | | 14 | | | | | | 14 | | | | | | 14 | | | | | | 14 | | |
EBITDAX(2) | | | | $ | 175 | | | | | $ | 155 | | | | | $ | 172 | | | | | $ | 174 | | | | | $ | 169 | | |
| | | Vitesse Stand-Alone(1) | | |||||||||||||||||||||||||||
| | | 2025E | | | 2026E | | | 2027E | | | 2028E | | | 2029E | | |||||||||||||||
| | | ($ in millions, except production) | | |||||||||||||||||||||||||||
Capital expenditures | | | | $ | 113 | | | | | $ | 87 | | | | | $ | 87 | | | | | $ | 87 | | | | | $ | 79 | | |
Operating free cash flow(3) | | | | $ | 77 | | | | | $ | 56 | | | | | $ | 69 | | | | | $ | 69 | | | | | $ | 67 | | |
Wall Street Consensus | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average daily production (MBoe/d) | | | | | 15 | | | | | | 14 | | | | | | 14 | | | | | | 14 | | | | | | 14 | | |
EBITDAX(2) | | | | $ | 184 | | | | | $ | 171 | | | | | $ | 191 | | | | | $ | 206 | | | | | $ | 188 | | |
Capital expenditures | | | | $ | 113 | | | | | $ | 87 | | | | | $ | 87 | | | | | $ | 87 | | | | | $ | 79 | | |
Operating free cash flow(3) | | | | $ | 78 | | | | | $ | 69 | | | | | $ | 88 | | | | | $ | 98 | | | | | $ | 81 | | |
| | | AS OF DECEMBER 31, 2023 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | NET ACRES(1) | | | PRODUCTIVE WELLS(1) GROSS | | | NET | | | AVERAGE DAILY PRODUCTION(2) (Boe/d) | | | PROVED RESERVES(3) (MBoe) | | | PV-10(3) (in thousands) | | | % OIL | | | % PROVED DEVELOPED | | ||||||||||||||||||||||||
Williston Basin | | | | | 48,068 | | | | | | 5,632 | | | | | | 142 | | | | | | 10,883 | | | | | | 38,605 | | | | | $ | 645,256 | | | | | | 69% | | | | | | 69% | | |
Central Rockies(4) | | | | | 205 | | | | | | 102 | | | | | | 16 | | | | | | 1,006 | | | | | | 1,990 | | | | | | 36,814 | | | | | | 52% | | | | | | 89% | | |
Total/Weighted Average | | | | | 48,273 | | | | | | 5,734 | | | | | | 158 | | | | | | 11,889 | | | | | | 40,595 | | | | | $ | 682,070 | | | | | | 68% | | | | | | 70% | | |
| | | AS OF DECEMBER 31, | | | AS OF NOVEMBER 30, | | ||||||||||||||||||
| | | 2023 | | | 2022 | | | 2021 | | | 2021 | | ||||||||||||
Estimated proved developed: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MBbls) | | | | | 18,440 | | | | | | 17,290 | | | | | | 17,612 | | | | | | 17,764 | | |
Natural gas (MMcf) | | | | | 60,202 | | | | | | 58,897 | | | | | | 58,058 | | | | | | 58,437 | | |
Total (MBoe) | | | | | 28,474 | | | | | | 27,106 | | | | | | 27,289 | | | | | | 27,504 | | |
Estimated proved undeveloped: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MBbls) | | | | | 9,303 | | | | | | 13,155 | | | | | | 11,785 | | | | | | 11,765 | | |
Natural gas (MMcf) | | | | | 16,907 | | | | | | 21,217 | | | | | | 19,623 | | | | | | 19,586 | | |
Total (MBoe) | | | | | 12,121 | | | | | | 16,691 | | | | | | 15,055 | | | | | | 15,030 | | |
Estimated total proved reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MBbls) | | | | | 27,743 | | | | | | 30,445 | | | | | | 29,397 | | | | | | 29,529 | | |
Natural gas (MMcf) | | | | | 77,109 | | | | | | 80,114 | | | | | | 77,681 | | | | | | 78,023 | | |
Total (MBoe) | | | | | 40,595 | | | | | | 43,797 | | | | | | 42,344 | | | | | | 42,534 | | |
Percent proved developed | | | | | 70.1% | | | | | | 61.9% | | | | | | 64.4% | | | | | | 64.7% | | |
| | | SEC PRICING PROVED RESERVES(1) | | |||||||||||||||||||||||||||||||||
| | | RESERVES VOLUMES | | | | | | | | | PV-10(3) | | ||||||||||||||||||||||||
RESERVE CATEGORY | | | OIL (MBbls) | | | NATURAL GAS (MMcf) | | | TOTAL (MBoe)(2) | | | % | | | AMOUNT (in thousands) | | | % | | ||||||||||||||||||
PDP Properties | | | | | 17,981 | | | | | | 58,911 | | | | | | 27,799 | | | | | | 68% | | | | | $ | 521,494 | | | | | | 77% | | |
PDNP Properties | | | | | 459 | | | | | | 1,292 | | | | | | 675 | | | | | | 2% | | | | | | 15,108 | | | | | | 2% | | |
PUD Properties | | | | | 9,303 | | | | | | 16,907 | | | | | | 12,121 | | | | | | 30% | | | | | | 145,468 | | | | | | 21% | | |
Total | | | | | 27,743 | | | | | | 77,110 | | | | | | 40,595 | | | | | | 100% | | | | | $ | 682,070 | | | | | | 100% | | |
| | | MBoe | | |||
Balance at December 31, 2022 | | | | | 16,691 | | |
Acquisitions | | | | | 289 | | |
Extensions, discoveries and other additions | | | | | 2,592 | | |
Transfers to estimated proved developed reserves | | | | | (2,491) | | |
Revisions | | | | | (4,960) | | |
Balance at December 31, 2023 | | | | | 12,121 | | |
| | | FOR THE YEARS ENDED DECEMBER 31, | | | FOR THE MONTH ENDED DECEMBER 31, | | | FOR THE YEAR ENDED NOVEMBER 30, | | |||||||||||||||
| | | 2023 | | | 2022 | | | 2021 | | | 2021 | | ||||||||||||
Net Production: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MBbls) | | | | | 2,968 | | | | | | 2,575 | | | | | | 220 | | | | | | 2,436 | | |
Natural gas (MMcf) | | | | | 8,232 | | | | | | 7,274 | | | | | | 582 | | | | | | 7,065 | | |
Total (MBoe) | | | | | 4,340 | | | | | | 3,787 | | | | | | 317 | | | | | | 3,613 | | |
Oil (Bbl) per day | | | | | 8,130 | | | | | | 7,054 | | | | | | 7,107 | | | | | | 6,673 | | |
Natural gas (Mcf) per day | | | | | 22,553 | | | | | | 19,929 | | | | | | 18,774 | | | | | | 19,357 | | |
Total (Boe) per day | | | | | 11,889 | | | | | | 10,376 | | | | | | 10,236 | | | | | | 9,899 | | |
Average Sales Prices: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 73.59 | | | | | $ | 90.73 | | | | | $ | 67.16 | | | | | $ | 59.46 | | |
Effect of gain (loss) on realized oil derivative on average price (per Bbl) | | | | | 0.40 | | | | | | (18.07) | | | | | | (7.65) | | | | | | (5.37) | | |
Oil net of realized oil derivatives (per Bbl) | | | | $ | 73.99 | | | | | $ | 72.66 | | | | | $ | 59.51 | | | | | $ | 54.09 | | |
Natural gas and NGLs (per Mcf) | | | | $ | 1.88 | | | | | $ | 6.64 | | | | | $ | 2.87 | | | | | $ | 3.26 | | |
Effect of gain (loss) on realized natural gas derivatives on average price (per Mcf) | | | | | — | | | | | | (0.08) | | | | | | 0.02 | | | | | | (0.12) | | |
Natural gas and NGLs net of realized natural gas derivative (per Mcf) | | | | $ | 1.88 | | | | | $ | 6.56 | | | | | $ | 2.89 | | | | | $ | 3.14 | | |
Realized price on a Boe basis excluding realized commodity derivatives | | | | $ | 53.90 | | | | | $ | 74.43 | | | | | $ | 51.89 | | | | | $ | 46.45 | | |
Effect of gain (loss) on realized commodity derivatives on average prices (per Boe) | | | | | 0.27 | | | | | | (12.44) | | | | | | (5.28) | | | | | | (3.85) | | |
Realized price on a Boe basis net of realized commodity derivatives | | | | $ | 54.17 | | | | | $ | 61.99 | | | | | $ | 46.61 | | | | | $ | 42.60 | | |
Average Costs: | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expense (per Boe) | | | | $ | 9.11 | | | | | $ | 8.22 | | | | | $ | 7.16 | | | | | $ | 7.35 | | |
Production taxes (per Boe) | | | | $ | 4.98 | | | | | $ | 6.36 | | | | | $ | 4.22 | | | | | $ | 4.02 | | |
| | | YEAR ENDED DECEMBER 31, | | | MONTH ENDED DECEMBER 31, | | | YEAR ENDED NOVEMBER 30, | | |||||||||||||||||||||||||||||||||||||||
| | | 2023 | | | 2022 | | | 2021 | | | 2021 | | ||||||||||||||||||||||||||||||||||||
| | | GROSS | | | NET | | | GROSS | | | NET | | | GROSS | | | NET | | | GROSS | | | NET | | ||||||||||||||||||||||||
Exploratory Wells: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Productive Oil | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Productive Natural gas | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-productive | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Development Wells: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Productive Oil(1) | | | | | 414 | | | | | | 9.78 | | | | | | 295 | | | | | | 7.53 | | | | | | 28 | | | | | | 0.97 | | | | | | 243 | | | | | | 6.55 | | |
Productive Natural gas | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-productive | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 414 | | | | | | 9.78 | | | | | | 295 | | | | | | 7.53 | | | | | | 28 | | | | | | 0.97 | | | | | | 243 | | | | | | 6.55 | | |
Total productive exploratory and development wells(1) | | | | | 414 | | | | | | 9.78 | | | | | | 295 | | | | | | 7.53 | | | | | | 28 | | | | | | 0.97 | | | | | | 243 | | | | | | 6.55 | | |
| | | AS OF DECEMBER 31, 2023 | | |||||||||||||||
| | | PRODUCTIVE WORKING INTEREST OIL WELLS | | | AVERAGE WORKING INTEREST | | ||||||||||||
| | | GROSS | | | NET | | ||||||||||||
Combined Total: | | | | | | | | | | | | | | | | | | | |
Williston Basin | | | | | 5,632 | | | | | | 142 | | | | | | 2.5% | | |
Central Rockies(1) | | | | | 102 | | | | | | 16 | | | | | | 15.5% | | |
Total | | | | | 5,734 | | | | | | 158 | | | | | | 2.7% | | |
| | | AS OF DECEMBER 31, 2023 | | |||||||||||||||
| | | PRODUCTIVE ROYALTY INTEREST OIL WELLS | | | AVERAGE ROYALTY INTEREST | | ||||||||||||
| | | GROSS | | | NET | | ||||||||||||
Combined Total: | | | | | | | | | | | | | | | | | | | |
Williston Basin | | | | | 1,140 | | | | | | 3 | | | | | | 0.2% | | |
Central Rockies(1) | | | | | — | | | | | | — | | | | | | —% | | |
Total | | | | | 1,140 | | | | | | 3 | | | | | | 0.2% | | |
| | | DEVELOPED ACREAGE | | | UNDEVELOPED ACREAGE | | | TOTAL ACREAGE | | | ROYALTY ACRES | | ||||||||||||||||||||||||||||||||||||
| | | GROSS | | | NET | | | GROSS | | | NET | | | GROSS | | | NET | | | GROSS | | | NET | | ||||||||||||||||||||||||
Williston Basin | | | | | 1,623,690 | | | | | | 45,678 | | | | | | 59,521 | | | | | | 2,390 | | | | | | 1,683,211 | | | | | | 48,068 | | | | | | 124,558 | | | | | | 1,401 | | |
Central Rockies(1) | | | | | 3,070 | | | | | | 113 | | | | | | 11,520 | | | | | | 92 | | | | | | 14,590 | | | | | | 205 | | | | | | 640 | | | | | | 1 | | |
Total | | | | | 1,626,760 | | | | | | 45,791 | | | | | | 71,041 | | | | | | 2,482 | | | | | | 1,697,801 | | | | | | 48,273 | | | | | | 125,198 | | | | | | 1,402 | | |
| | | THREE MONTHS ENDED SEPTEMBER 30, | | |||||||||
Average Daily Prices(1) | | | 2024 | | | 2023 | | ||||||
Oil (per Bbl) | | | | $ | 75.26 | | | | | $ | 82.22 | | |
Natural Gas (per MMBtu) | | | | | 2.11 | | | | | | 2.66 | | |
| | | NINE MONTHS ENDED SEPTEMBER 30, | | |||||||||
Average Daily Prices(1) | | | 2024 | | | 2023 | | ||||||
Oil (per Bbl) | | | | $ | 77.53 | | | | | $ | 77.28 | | |
Natural Gas (per MMBtu) | | | | | 2.11 | | | | | | 2.58 | | |
| | | QUARTER ENDED SEPTEMBER 30, | | | INCREASE (DECREASE) | | ||||||||||||||||||
($ in thousands, except production and per unit data) | | | 2024 | | | 2023 | | | AMOUNT | | | PERCENT | | ||||||||||||
Financial and Operating Results: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil | | | | $ | 56,181 | | | | | $ | 53,293 | | | | | $ | 2,888 | | | | | | 5% | | |
Natural gas | | | | | 2,099 | | | | | | 1,761 | | | | | | 338 | | | | | | 19% | | |
Total revenue | | | | $ | 58,280 | | | | | $ | 55,054 | | | | | $ | 3,226 | | | | | | 6% | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expense | | | | $ | 11,622 | | | | | $ | 9,985 | | | | | $ | 1,637 | | | | | | 16% | | |
Production taxes | | | | | 5,329 | | | | | | 5,152 | | | | | | 177 | | | | | | 3% | | |
General and administrative | | | | | 5,231 | | | | | | 3,820 | | | | | | 1,411 | | | | | | 37% | | |
Depletion, depreciation, amortization, and accretion | | | | | 24,915 | | | | | | 19,013 | | | | | | 5,902 | | | | | | 31% | | |
Equity-based compensation | | | | | 2,202 | | | | | | 1,146 | | | | | | 1,056 | | | | | | 92% | | |
Interest Expense | | | | $ | 2,722 | | | | | $ | 1,166 | | | | | $ | 1,556 | | | | | | 133% | | |
Commodity Derivative Gain (Loss), Net | | | | $ | 17,368 | | | | | $ | (17,083) | | | | | $ | 34,451 | | | | | | 202% | | |
Income Tax (Benefit) Expense | | | | $ | 6,220 | | | | | $ | (796) | | | | | $ | 7,016 | | | | | | 881% | | |
Production Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MBbls) | | | | | 809 | | | | | | 679 | | | | | | 130 | | | | | | 19% | | |
Natural gas (MMcf) | | | | | 2,326 | | | | | | 2,001 | | | | | | 325 | | | | | | 16% | | |
Combined volumes (MBoe) | | | | | 1,197 | | | | | | 1,013 | | | | | | 184 | | | | | | 18% | | |
Daily combined volumes (Boe/d) | | | | | 13,009 | | | | | | 11,009 | | | | | | 2,000 | | | | | | 18% | | |
Average Realized Prices before Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 69.43 | | | | | $ | 78.45 | | | | | $ | (9.02) | | | | | | (11)% | | |
Natural gas (per Mcf) | | | | | 0.90 | | | | | | 0.88 | | | | | | 0.02 | | | | | | 2% | | |
Combined (per Boe) | | | | | 48.69 | | | | | | 54.36 | | | | | | (5.67) | | | | | | (10)% | | |
Average Realized Prices with Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 71.20 | | | | | $ | 76.35 | | | | | $ | (5.15) | | | | | | (7)% | | |
Natural gas (per Mcf) | | | | | 0.90 | | | | | | 0.88 | | | | | | 0.02 | | | | | | 2% | | |
Combined (per Boe) | | | | | 49.89 | | | | | | 52.95 | | | | | | (3.06) | | | | | | (6)% | | |
Average Costs (per Boe): | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating | | | | $ | 9.71 | | | | | $ | 9.86 | | | | | $ | (0.15) | | | | | | (2)% | | |
Production taxes | | | | | 4.45 | | | | | | 5.09 | | | | | | (0.64) | | | | | | (13)% | | |
General and administrative | | | | | 4.37 | | | | | | 3.77 | | | | | | 0.60 | | | | | | 16% | | |
Depletion, depreciation, amortization, and accretion | | | | | 20.82 | | | | | | 18.77 | | | | | | 2.05 | | | | | | 11% | | |
| | | QUARTER ENDED SEPTEMBER 30, | | |||||||||
(in thousands) | | | 2024 | | | 2023 | | ||||||
Realized gain (loss) on commodity derivatives(1) | | | | $ | 1,430 | | | | | $ | (1,424) | | |
Unrealized gain (loss) on commodity derivatives(1) | | | | | 15,938 | | | | | | (15,659) | | |
Total commodity derivative gain (loss) | | | | $ | 17,368 | | | | | $ | (17,083) | | |
| | | NINE MONTHS ENDED SEPTEMBER 30, | | | INCREASE (DECREASE) | | ||||||||||||||||||
($ in thousands, except production and per unit data) | | | 2024 | | | 2023 | | | AMOUNT | | | PERCENT | | ||||||||||||
Financial and Operating Results: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil | | | | $ | 177,672 | | | | | $ | 152,512 | | | | | $ | 25,160 | | | | | | 16% | | |
Natural gas | | | | | 8,400 | | | | | | 12,090 | | | | | | (3,690) | | | | | | (31)% | | |
Total revenue | | | | $ | 186,072 | | | | | $ | 164,602 | | | | | $ | 21,470 | | | | | | 13% | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expense | | | | $ | 35,685 | | | | | $ | 28,384 | | | | | $ | 7,301 | | | | | | 26% | | |
Production taxes | | | | | 16,555 | | | | | | 15,325 | | | | | | 1,230 | | | | | | 8% | | |
General and administrative | | | | | 15,329 | | | | | | 19,143 | | | | | | (3,814) | | | | | | (20)% | | |
Depletion, depreciation, amortization, and accretion | | | | | 73,776 | | | | | | 56,233 | | | | | | 17,543 | | | | | | 31% | | |
Equity-based compensation | | | | | 5,853 | | | | | | 30,545 | | | | | | (24,692) | | | | | | (81)% | | |
Interest Expense | | | | $ | 7,510 | | | | | $ | 3,461 | | | | | $ | 4,049 | | | | | | 117% | | |
Commodity Derivative Gain (Loss), Net | | | | $ | 3,923 | | | | | $ | (4,885) | | | | | $ | 8,808 | | | | | | 180% | | |
Income Tax (Benefit) Expense | | | | $ | 9,166 | | | | | $ | 46,386 | | | | | $ | (37,220) | | | | | | (80)% | | |
Production Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MBbls) | | | | | 2,481 | | | | | | 2,069 | | | | | | 412 | | | | | | 20% | | |
Natural gas (MMcf) | | | | | 6,525 | | | | | | 6,089 | | | | | | 436 | | | | | | 7% | | |
Combined volumes (MBoe) | | | | | 3,568 | | | | | | 3,084 | | | | | | 484 | | | | | | 16% | | |
Daily combined volumes (Boe/d) | | | | | 13,023 | | | | | | 11,295 | | | | | | 1,728 | | | | | | 15% | | |
Average Realized Prices before Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 71.62 | | | | | $ | 73.72 | | | | | $ | (2.10) | | | | | | (3)% | | |
Natural gas (per Mcf) | | | | | 1.29 | | | | | | 1.99 | | | | | | (0.70) | | | | | | (35)% | | |
Combined (per Boe) | | | | | 52.15 | | | | | | 53.38 | | | | | | (1.23) | | | | | | (2)% | | |
Average Realized Prices with Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 72.12 | | | | | $ | 74.17 | | | | | $ | (2.05) | | | | | | (3)% | | |
Natural gas (per Mcf) | | | | | 1.29 | | | | | | 1.99 | | | | | | (0.70) | | | | | | (35)% | | |
Combined (per Boe) | | | | | 52.49 | | | | | | 53.68 | | | | | | (1.19) | | | | | | (2)% | | |
Average Costs (per Boe): | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating | | | | $ | 10.00 | | | | | $ | 9.20 | | | | | $ | 0.80 | | | | | | 9% | | |
Production taxes | | | | | 4.64 | | | | | | 4.97 | | | | | | (0.33) | | | | | | (7)% | | |
General and administrative | | | | | 4.30 | | | | | | 6.21 | | | | | | (1.91) | | | | | | (31)% | | |
Depletion, depreciation, amortization, and accretion | | | | | 20.68 | | | | | | 18.24 | | | | | | 2.44 | | | | | | 13% | | |
| | | NINE MONTHS ENDED SEPTEMBER 30, | | |||||||||
(in thousands) | | | 2024 | | | 2023 | | ||||||
Realized gain on commodity derivatives(1) | | | | $ | 1,230 | | | | | $ | 914 | | |
Unrealized gain (loss) on commodity derivatives(1) | | | | | 2,693 | | | | | | (5,799) | | |
Total commodity derivative gain (loss) | | | | $ | 3,923 | | | | | $ | (4,885) | | |
| | | YEAR ENDED DECEMBER 31, | | | INCREASE (DECREASE) | | ||||||||||||||||||
($ in thousands, except per unit data) | | | 2023 | | | 2022 | | | AMOUNT | | | PERCENT | | ||||||||||||
Operating Results: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil | | | | $ | 218,396 | | | | | $ | 233,622 | | | | | $ | (15,226) | | | | | | (7)% | | |
Natural gas | | | | | 15,509 | | | | | | 48,268 | | | | | | (32,759) | | | | | | (68)% | | |
Total revenue | | | | $ | 233,905 | | | | | $ | 281,890 | | | | | $ | (47,985) | | | | | | (17)% | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expense | | | | $ | 39,514 | | | | | $ | 31,133 | | | | | $ | 8,381 | | | | | | 27% | | |
Production taxes | | | | | 21,625 | | | | | | 24,092 | | | | | | (2,467) | | | | | | (10)% | | |
General and administrative | | | | | 23,934 | | | | | | 19,833 | | | | | | 4,101 | | | | | | 21% | | |
Depletion, depreciation, amortization, and accretion | | | | | 81,745 | | | | | | 63,732 | | | | | | 18,013 | | | | | | 28% | | |
Equity-based compensation | | | | | 32,233 | | | | | | (10,766) | | | | | | 42,999 | | | | | | *nm | | |
Interest Expense | | | | $ | 5,276 | | | | | $ | 4,153 | | | | | $ | 1,123 | | | | | | 27% | | |
Income Tax Expense | | | | $ | 61,946 | | | | | $ | — | | | | | $ | 61,946 | | | | | | *nm | | |
Commodity Derivative Gain (Loss) | | | | $ | 12,484 | | | | | $ | (30,830) | | | | | $ | 43,314 | | | | | | 140% | | |
Production Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MBbls) | | | | | 2,968 | | | | | | 2,575 | | | | | | 393 | | | | | | 15% | | |
Natural gas (MMcf) | | | | | 8,232 | | | | | | 7,274 | | | | | | 958 | | | | | | 13% | | |
Combined volumes (MBoe) | | | | | 4,340 | | | | | | 3,787 | | | | | | 553 | | | | | | 15% | | |
Daily combined volumes (Boe/d) | | | | | 11,889 | | | | | | 10,376 | | | | | | 1,513 | | | | | | 15% | | |
Average Realized Prices before Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 73.59 | | | | | $ | 90.73 | | | | | $ | (17.14) | | | | | | (19)% | | |
Natural gas (per Mcf) | | | | | 1.88 | | | | | | 6.64 | | | | | | (4.76) | | | | | | (72)% | | |
Combined (per Boe) | | | | | 53.90 | | | | | | 74.43 | | | | | | (20.53) | | | | | | (28)% | | |
| | | YEAR ENDED DECEMBER 31, | | | INCREASE (DECREASE) | | ||||||||||||||||||
($ in thousands, except per unit data) | | | 2023 | | | 2022 | | | AMOUNT | | | PERCENT | | ||||||||||||
Average Realized Prices with Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 73.99 | | | | | $ | 72.66 | | | | | $ | 1.33 | | | | | | 2% | | |
Natural gas (per Mcf) | | | | | 1.88 | | | | | | 6.56 | | | | | | (4.68) | | | | | | (71)% | | |
Combined (per Boe) | | | | | 54.17 | | | | | | 61.99 | | | | | | (7.82) | | | | | | (13)% | | |
Average Costs (per Boe): | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expense | | | | $ | 9.11 | | | | | $ | 8.22 | | | | | $ | 0.89 | | | | | | 11% | | |
Production taxes | | | | | 4.98 | | | | | | 6.36 | | | | | | (1.38) | | | | | | (22)% | | |
General and administrative | | | | | 5.52 | | | | | | 5.24 | | | | | | 0.28 | | | | | | 5% | | |
Depletion, depreciation, amortization, and accretion | | | | | 18.84 | | | | | | 16.83 | | | | | | 2.01 | | | | | | 12% | | |
| | | YEAR END DECEMBER 31, | | |||||||||
(in thousands) | | | 2023 | | | 2022 | | ||||||
Realized gain (loss) on commodity derivatives(1) | | | | $ | 1,166 | | | | | $ | (47,124) | | |
Unrealized gain (loss) on commodity derivatives(1) | | | | | 11,318 | | | | | $ | 16,294 | | |
Total commodity derivative gain (loss) | | | | $ | 12,484 | | | | | $ | (30,830) | | |
(in thousands) | | | YEAR ENDED NOVEMBER 30, 2021 | | | PLUS: MONTH ENDED DECEMBER 31, 2021 (TRANSITION PERIOD) | | | LESS: MONTH ENDED DECEMBER 31, 2020 | | | YEAR ENDED DECEMBER 31, 2021 | | | | | | | | | | | | | | ||||||||||||
Oil | | | | $ | 144,818 | | | | | $ | 14,797 | | | | | $ | 8,052 | | | | | $ | 151,563 | | | | | | | ||||||||
Natural gas | | | | | 23,017 | | | | | | 1,669 | | | | | | 214 | | | | | | 24,472 | | | | | | | ||||||||
Total revenue | | | | | 167,835 | | | | | | 16,466 | | | | | | 8,266 | | | | | | 176,035 | | | | | | | ||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Lease operating expense | | | | | 26,567 | | | | | | 2,272 | | | | | | 1,689 | | | | | | 27,150 | | | | | | | ||||||||
Production taxes | | | | | 14,535 | | | | | | 1,340 | | | | | | 863 | | | | | | 15,012 | | | | | | | ||||||||
General and administrative | | | | | 10,581 | | | | | | 950 | | | | | | 793 | | | | | | 10,738 | | | | | | | ||||||||
Depletion, depreciation, amortization, and accretion | | | | | 60,846 | | | | | | 5,417 | | | | | | 5,380 | | | | | | 60,883 | | | | | | | ||||||||
Equity-based compensation | | | | | 1,409 | | | | | | 2,628 | | | | | | — | | | | | | 4,037 | | | | | | | ||||||||
Total operating expenses | | | | | 113,938 | | | | | | 12,607 | | | | | | 8,725 | | | | | | 117,820 | | | | | | | ||||||||
Operating Income (Loss) | | | | | 53,897 | | | | | | 3,859 | | | | | | (459) | | | | | | 58,215 | | | | | | | ||||||||
Other (Expense) Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Commodity derivative (loss) gain, net | | | | | (32,590) | | | | | | (10,982) | | | | | | (3,681) | | | | | | (39,891) | | | | | | | ||||||||
Interest expense | | | | | (3,207) | | | | | | (237) | | | | | | (319) | | | | | | (3,125) | | | | | | | ||||||||
Other income | | | | | 14 | | | | | | 1 | | | | | | 1 | | | | | | 14 | | | | | | | ||||||||
Total other (expense) income | | | | | (35,783) | | | | | | (11,218) | | | | | | (3,999) | | | | | | (43,002) | | | | | | | ||||||||
Net Income (Loss) | | | | $ | 18,114 | | | | | $ | (7,359) | | | | | $ | (4,458) | | | | | $ | 15,213 | | | | | | |
| | | YEAR ENDED DECEMBER 31, | | | INCREASE (DECREASE) | | ||||||||||||||||||
(in thousands, except per unit data) | | | 2022 | | | 2021 | | | AMOUNT | | | PERCENT | | ||||||||||||
Operating Results: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil | | | | $ | 233,622 | | | | | $ | 151,563 | | | | | $ | 82,059 | | | | | | 54% | | |
Natural gas | | | | | 48,268 | | | | | | 24,472 | | | | | | 23,796 | | | | | | 97% | | |
Total revenue | | | | $ | 281,890 | | | | | $ | 176,035 | | | | | $ | 105,855 | | | | | | 60% | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expense | | | | $ | 31,133 | | | | | $ | 27,150 | | | | | $ | 3,983 | | | | | | 15% | | |
Production taxes | | | | | 24,092 | | | | | | 15,012 | | | | | | 9,080 | | | | | | 60% | | |
General and administrative | | | | | 19,833 | | | | | | 10,738 | | | | | | 9,095 | | | | | | 85% | | |
Depletion, depreciation, amortization, and accretion | | | | | 63,732 | | | | | | 60,883 | | | | | | 2,849 | | | | | | 5% | | |
Equity-based compensation | | | | | (10,766) | | | | | | 4,037 | | | | | | (14,803) | | | | | | *nm | | |
Interest Expense | | | | $ | 4,153 | | | | | $ | 3,125 | | | | | $ | 1,028 | | | | | | 33% | | |
Commodity Derivative Gain (Loss) | | | | $ | (30,830) | | | | | $ | (39,891) | | | | | $ | 9,061 | | | | | | 23% | | |
| | | YEAR ENDED DECEMBER 31, | | | INCREASE (DECREASE) | | ||||||||||||||||||
(in thousands, except per unit data) | | | 2022 | | | 2021 | | | AMOUNT | | | PERCENT | | ||||||||||||
Production Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MBbls) | | | | | 2,575 | | | | | | 2,447 | | | | | | 128 | | | | | | 5% | | |
Natural gas (MMcf) | | | | | 7,274 | | | | | | 7,084 | | | | | | 190 | | | | | | 3% | | |
Combined volumes (MBoe) | | | | | 3,787 | | | | | | 3,627 | | | | | | 160 | | | | | | 4% | | |
Daily combined volumes (Boe/d) | | | | | 10,376 | | | | | | 9,937 | | | | | | 439 | | | | | | 4% | | |
Average Realized Prices before Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 90.73 | | | | | $ | 61.94 | | | | | $ | 28.79 | | | | | | 46% | | |
Natural gas (per Mcf) | | | | | 6.64 | | | | | | 3.45 | | | | | | 3.19 | | | | | | 92% | | |
Combined (per Boe) | | | | | 74.43 | | | | | | 48.53 | | | | | | 25.90 | | | | | | 53% | | |
Average Realized Prices with Hedging: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl) | | | | $ | 72.66 | | | | | $ | 55.36 | | | | | $ | 17.30 | | | | | | 31% | | |
Natural gas (per Mcf) | | | | | 6.56 | | | | | | 3.34 | | | | | | 3.22 | | | | | | 96% | | |
Combined (per Boe) | | | | | 61.99 | | | | | | 43.87 | | | | | | 18.12 | | | | | | 41% | | |
Average Costs (per Boe): | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expense | | | | $ | 8.22 | | | | | $ | 7.49 | | | | | $ | 0.73 | | | | | | 10% | | |
Production taxes | | | | | 6.36 | | | | | | 4.14 | | | | | | 2.22 | | | | | | 54% | | |
General and administrative | | | | | 5.24 | | | | | | 2.96 | | | | | | 2.28 | | | | | | 77% | | |
Depletion, depreciation, amortization, and accretion | | | | | 16.83 | | | | | | 16.79 | | | | | | 0.04 | | | | | | —% | | |
| | | YEAR END DECEMBER 31, | | |||||||||
(in thousands) | | | 2022 | | | 2021 | | ||||||
Realized gain (loss) on commodity derivatives(1) | | | | $ | (47,124) | | | | | $ | (16,914) | | |
Unrealized gain (loss) on commodity derivatives(1) | | | | | 16,294 | | | | | | (22,977) | | |
Total commodity derivative gain (loss) | | | | $ | (30,830) | | | | | $ | (39,891) | | |
| | | NINE MONTHS ENDED SEPTEMBER 30, | | |||||||||
(in thousands) | | | 2024 | | | 2023 | | ||||||
Cash flows provided by operating activities | | | | $ | 120,309 | | | | | $ | 110,303 | | |
Cash flows used in investing activities | | | | | (87,098) | | | | | | (77,457) | | |
Cash flows used in financing activities | | | | | (31,338) | | | | | | (41,106) | | |
Net increase (decrease) in cash | | | | $ | 1,873 | | | | | $ | (8,260) | | |
| | | FOR THE YEARS ENDED DECEMBER 31, | | | FOR THE MONTH ENDED DECEMBER 31, | | | FOR THE YEAR ENDED NOVEMBER 30, | | |||||||||||||||
(in thousands) | | | 2023 | | | 2022 | | | 2021 | | | 2021 | | ||||||||||||
Cash flows provided by operating activities | | | | $ | 141,942 | | | | | $ | 147,041 | | | | | $ | 12,520 | | | | | $ | 86,971 | | |
Cash flows used in investing activities | | | | | (120,666) | | | | | | (84,583) | | | | | | (3,956) | | | | | | (43,317) | | |
Cash flows used in financing activities | | | | | (30,731) | | | | | | (57,807) | | | | | | (6,009) | | | | | | (42,587) | | |
Net (decrease) increase in cash | | | | $ | (9,455) | | | | | $ | 4,651 | | | | | $ | 2,555 | | | | | $ | 1,067 | | |
| | | FOR THE YEAR ENDED DECEMBER 31, | | |||
(in thousands) | | | 2023 | | |||
Pre-Tax Present Value of Estimated Future Net Revenues (Pre-Tax PV10%) | | | | $ | 682,070 | | |
Future Income Taxes, Discounted at 10% | | | | $ | (106,379) | | |
Standardized Measure of Discounted Future Net Cash Flows | | | | $ | 575,691 | | |
SETTLEMENT PERIOD | | | OIL (Bbls) | | | WEIGHTED AVERAGE PRICE | | ||||||
Swaps-Crude Oil | | | | | | | | | | | | | |
2024: | | | | | | | | | | | | | |
Q4 | | | | | 490,000 | | | | | $ | 78.11 | | |
2025: | | | | | | | | | | | | | |
Q1 | | | | | 397,500 | | | | | $ | 73.92 | | |
Q2 | | | | | 382,500 | | | | | $ | 74.72 | | |
Q3 | | | | | 202,500 | | | | | $ | 74.83 | | |
Q4 | | | | | 202,500 | | | | | $ | 74.83 | | |
| | | RESERVES | | |||||||||||||||||||||||||||||||||
| | | TIGHT OIL | | | SHALE GAS(1) | | | NATURAL GAS LIQUIDS(1) | | |||||||||||||||||||||||||||
RESERVES CATEGORY | | | Gross (Mbbls) | | | Net (Mbbls) | | | Gross (MMcf) | | | Net (MMcf) | | | Gross (Mbbls) | | | Net (Mbbls) | | ||||||||||||||||||
PROVED: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Developed Producing | | | | | 12,808.3 | | | | | | 10,631.2 | | | | | | 32,167.5 | | | | | | 26,665.2 | | | | | | 6,359.3 | | | | | | 5,312.4 | | |
Developed Non-Producing | | | | | 729.0 | | | | | | 590.5 | | | | | | 1,456.8 | | | | | | 1,207.9 | | | | | | 287.1 | | | | | | 239.5 | | |
Undeveloped | | | | | 11,865.0 | | | | | | 9,714.8 | | | | | | 11,454.4 | | | | | | 9,398.9 | | | | | | 1,878.6 | | | | | | 1,553.7 | | |
TOTAL PROVED | | | | | 25,402.3 | | | | | | 20,936.5 | | | | | | 45,078.8 | | | | | | 37,272.1 | | | | | | 8,525.1 | | | | | | 7,105.6 | | |
PROBABLE | | | | | 8,658.9 | | | | | | 7,122.3 | | | | | | 15,557.6 | | | | | | 12,860.9 | | | | | | 3,174.3 | | | | | | 2,642.1 | | |
TOTAL PROVED PLUS PROBABLE | | | | | 34,061.2 | | | | | | 28,058.8 | | | | | | 60,636.3 | | | | | | 50,133.0 | | | | | | 11,699.4 | | | | | | 9,747.7 | | |
| | | | | | | | | | | | | | | BEFORE INCOME TAXES DISCOUNTED AT (%/year) | | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Unit Value Before Income Tax Discounted at 10% per year | | |||
RESERVES CATEGORY | | | 0% (US$000s) | | | 5% (US$000s) | | | 10% (US$000s) | | | 15% (US$000s) | | | 20% (US$000s) | | | US$/Boe(1) | | ||||||||||||||||||
PROVED: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Developed Producing | | | | | 691,854.1 | | | | | | 468,111.5 | | | | | | 354,867.2 | | | | | | 288,798.9 | | | | | | 245,983.9 | | | | | | 17.41 | | |
Developed Non-Producing | | | | | 39,463.1 | | | | | | 28,227.3 | | | | | | 22,543.8 | | | | | | 19,187.9 | | | | | | 16,971.1 | | | | | | 21.86 | | |
Undeveloped | | | | | 507,008.3 | | | | | | 325,019.1 | | | | | | 231,028.7 | | | | | | 174,953.0 | | | | | | 137,991.9 | | | | | | 18.00 | | |
TOTAL PROVED | | | | | 1,238,325.5 | | | | | | 821,357.9 | | | | | | 608,439.7 | | | | | | 482,939.7 | | | | | | 400,946.9 | | | | | | 17.76 | | |
PROBABLE | | | | | 492,226.3 | | | | | | 291,139.5 | | | | | | 199,267.6 | | | | | | 149,041.6 | | | | | | 117,968.1 | | | | | | 16.73 | | |
TOTAL PROVED PLUS PROBABLE | | | | | 1,730,551.7 | | | | | | 1,112,497.4 | | | | | | 807,707.3 | | | | | | 631,981.4 | | | | | | 518,915.1 | | | | | | 17.50 | | |
| | | AFTER INCOME TAXES DISCOUNTED AT (%/year) | | |||||||||||||||||||||||||||
RESERVES CATEGORY | | | 0% (US$000s) | | | 5% (US$000s) | | | 10% (US$000s) | | | 15% (US$000s) | | | 20% (US$000s) | | |||||||||||||||
PROVED: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Developed Producing | | | | | 559,510.7 | | | | | | 382,905.9 | | | | | | 292,995.8 | | | | | | 240,209.5 | | | | | | 205,772.0 | | |
Developed Non-Producing | | | | | 29,760.3 | | | | | | 21,294.2 | | | | | | 16,989.1 | | | | | | 14,436.5 | | | | | | 12,743.1 | | |
Undeveloped | | | | | 382,604.0 | | | | | | 245,886.1 | | | | | | 175,357.6 | | | | | | 133,393.6 | | | | | | 105,827.8 | | |
TOTAL PROVED | | | | | 971,875.0 | | | | | | 650,086.3 | | | | | | 485,342.5 | | | | | | 388,039.6 | | | | | | 324,343.0 | | |
PROBABLE | | | | | 371,426.8 | | | | | | 219,064.8 | | | | | | 149,393.7 | | | | | | 111,307.9 | | | | | | 87,758.4 | | |
TOTAL PROVED PLUS PROBABLE | | | | | 1,343,301.8 | | | | | | 869,151.0 | | | | | | 634,736.2 | | | | | | 499,347.5 | | | | | | 412,101.4 | | |
RESERVES CATEGORY | | | REVENUE(1) (US$000s) | | | ROYALTIES(2) (US$000s) | | | OPERATING COSTS (US$000s) | | | DEVELOPMENT COSTS (US$000s) | | | ABANDONMENT AND RECLAMATION COSTS(3) (US$000s) | | | FUTURE NET REVENUE BEFORE INCOME TAXES(4) (US$000s) | | | INCOME TAXES (US$000s) | | | FUTURE NET REVENUE AFTER INCOME TAXES(4) (US$000s) | | ||||||||||||||||||||||||
TOTAL PROVED | | | | | 2,414,000.3 | | | | | | 610,426.3 | | | | | | 397,497.7 | | | | | | 152,958.9 | | | | | | 14,791.9 | | | | | | 1,238,325.5 | | | | | | 266,450.5 | | | | | | 971,875.0 | | |
TOTAL PROVED PLUS PROVABLE | | | | | 3,285,419.7 | | | | | | 831,187.7 | | | | | | 498,567.2 | | | | | | 207,670.3 | | | | | | 17,442.8 | | | | | | 1,730,551.7 | | | | | | 387,249.9 | | | | | | 1,343,301.8 | | |
RESERVES CATEGORY | | | PRODUCT TYPE | | | FUTURE NET REVENUE BEFORE INCOME TAXES (discounted at 10%/year) (US$000s) | | | UNIT VALUE BEFORE INCOME TAXES (discounted at 10%/year)(2) (US$/boe) | | ||||||
Proved | | | Tight Oil(1) | | | | | 608,439.7 | | | | | | 17.76 | | |
| | | Total | | | | | 608,439.7 | | | | | | | | |
Proved plus Probable | | | Tight Oil(1) | | | | | 807,707.3 | | | | | | 17.50 | | |
| | | Total | | | | | 807,707.3 | | | | | | | | |
NATURAL GAS US HENRY HUB PRICE (US$/MMbtu) | | | OIL WTI CRUDE OIL (US$/Bbl) | | | NGL (US$/Bbl)(3) | | ||||||||||||||||||||||||||||||||||||||||||||||||
Year(2) | | | McDaniel & Associates Consultants Ltd. | | | GLJ Petroleum Consultants | | | Sproule Worldwide Petroleum Consultants | | | NSAI Average | | | McDaniel & Associates Consultants Ltd. | | | GLJ Petroleum Consultants | | | Sproule Worldwide Petroleum Consultants | | | NSAI Average | | | NSAI | | |||||||||||||||||||||||||||
Forecast | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2024 | | | | | 2.75 | | | | | | 2.75 | | | | | | 2.75 | | | | | | 2.75 | | | | | | 72.50 | | | | | | 72.50 | | | | | | 76.00 | | | | | | 73.67 | | | | | | 17.68 | | |
2025 | | | | | 3.32 | | | | | | 3.85 | | | | | | 3.75 | | | | | | 3.64 | | | | | | 73.95 | | | | | | 75.00 | | | | | | 76.00 | | | | | | 74.98 | | | | | | 18.00 | | |
2026 | | | | | 3.90 | | | | | | 4.16 | | | | | | 4.00 | | | | | | 4.02 | | | | | | 75.43 | | | | | | 76.99 | | | | | | 76.00 | | | | | | 76.14 | | | | | | 18.27 | | |
2027 | | | | | 3.98 | | | | | | 4.25 | | | | | | 4.08 | | | | | | 4.10 | | | | | | 76.94 | | | | | | 78.53 | | | | | | 77.52 | | | | | | 77.66 | | | | | | 18.64 | | |
2028 | | | | | 4.06 | | | | | | 4.33 | | | | | | 4.16 | | | | | | 4.18 | | | | | | 78.48 | | | | | | 80.10 | | | | | | 79.07 | | | | | | 79.22 | | | | | | 19.01 | | |
2029 | | | | | 4.14 | | | | | | 4.42 | | | | | | 4.24 | | | | | | 4.27 | | | | | | 80.05 | | | | | | 81.70 | | | | | | 80.65 | | | | | | 80.80 | | | | | | 19.39 | | |
2030 | | | | | 4.22 | | | | | | 4.50 | | | | | | 4.33 | | | | | | 4.35 | | | | | | 81.65 | | | | | | 83.34 | | | | | | 82.26 | | | | | | 82.42 | | | | | | 19.78 | | |
2031 | | | | | 4.31 | | | | | | 4.60 | | | | | | 4.42 | | | | | | 4.44 | | | | | | 83.28 | | | | | | 85.00 | | | | | | 83.91 | | | | | | 84.06 | | | | | | 20.18 | | |
2032 | | | | | 4.39 | | | | | | 4.69 | | | | | | 4.50 | | | | | | 4.53 | | | | | | 84.95 | | | | | | 86.70 | | | | | | 85.59 | | | | | | 85.74 | | | | | | 20.58 | | |
2033 | | | | | 4.48 | | | | | | 4.78 | | | | | | 4.59 | | | | | | 4.62 | | | | | | 86.64 | | | | | | 88.44 | | | | | | 87.30 | | | | | | 87.46 | | | | | | 20.99 | | |
2034 | | | | | 4.57 | | | | | | 4.88 | | | | | | 4.69 | | | | | | 4.71 | | | | | | 88.38 | | | | | | 90.21 | | | | | | 89.05 | | | | | | 89.21 | | | | | | 21.41 | | |
Thereafter | | | 2.0%/year | | | 2.0%/year | | | 2.0%/year | | | 2.0%/year | | | 2.0%/year | | | 2.0%/year | | | 2.0%/year | | | 2.0%/year | | | 2.0%/year | |
| | | TIGHT OIL | | | SHALE GAS | | | NATURAL GAS LIQUIDS | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Gross Proved (Mbbls) | | | Gross Probable (Mbbls) | | | Gross Proved Plus Probable (Mbbls) | | | Gross Proved (MMcf) | | | Gross Probable (MMcf) | | | Gross Proved Plus Probable (MMcf) | | | Gross Proved (Mbbls) | | | Gross Probable (Mbbls) | | | Gross Proved Plus Probable (Mbbls) | | |||||||||||||||||||||||||||
December 31, 2022 | | | | | 34,796 | | | | | | 12,328 | | | | | | 47,124 | | | | | | 54,913 | | | | | | 20,618 | | | | | | 75,531 | | | | | | 9,920 | | | | | | 3,883 | | | | | | 13,802 | | |
Discoveries | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Extensions and Improved | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recovery | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Technical Revisions(1) | | | | | 1,696 | | | | | | (323) | | | | | | 1,373 | | | | | | 9,571 | | | | | | 336 | | | | | | 9,907 | | | | | | 1,546 | | | | | | 40 | | | | | | 1,586 | | |
Acquisitions(2) | | | | | 366 | | | | | | 99 | | | | | | 465 | | | | | | 725 | | | | | | 198 | | | | | | 924 | | | | | | 194 | | | | | | 53 | | | | | | 248 | | |
Dispositions(3) | | | | | (9,169) | | | | | | (3,443) | | | | | | (12,612) | | | | | | (15,622) | | | | | | (5,593) | | | | | | (21,216) | | | | | | (2,223) | | | | | | (800) | | | | | | (3,023) | | |
Economic Factors | | | | | (34) | | | | | | (3) | | | | | | (36) | | | | | | (63) | | | | | | (1) | | | | | | (64) | | | | | | (12) | | | | | | (1) | | | | | | (14) | | |
Production | | | | | (2,253) | | | | | | — | | | | | | (2,253) | | | | | | (4,446) | | | | | | — | | | | | | (4,446) | | | | | | (900) | | | | | | — | | | | | | (900) | | |
December 31, 2023 | | | | | 25,402 | | | | | | 8,659 | | | | | | 34,061 | | | | | | 45,079 | | | | | | 15,558 | | | | | | 60,636 | | | | | | 8,525 | | | | | | 3,174 | | | | | | 11,699 | | |
| | | Tight Oil (Mbbls) | | | Shale Gas (MMcf) | | | Natural Gas Liquids (Mbbls) | | |||||||||||||||||||||||||||
Year | | | First Attributed | | | Cumulative at Year End | | | First Attributed | | | Cumulative at Year End | | | First Attributed | | | Cumulative at Year End | | ||||||||||||||||||
2021 | | | | | 46.5 | | | | | | 17,518.0 | | | | | | 39.8 | | | | | | 15,736.2 | | | | | | — | | | | | | 2,935.2 | | |
2022 | | | | | 56.4 | | | | | | 16,736.9 | | | | | | 36.69 | | | | | | 15,897.7 | | | | | | 0.43 | | | | | | 2,647.7 | | |
2023 | | | | | 1,757.0 | | | | | | 11,865.0 | | | | | | 1,849.2 | | | | | | 11,454.4 | | | | | | 403.5 | | | | | | 1,878.6 | | |
| | | Tight Oil (Mbbls) | | | Shale Gas (MMcf) | | | Natural Gas Liquids (Mbbls) | | |||||||||||||||||||||||||||
Year | | | First Attributed | | | Cumulative at Year End | | | First Attributed | | | Cumulative at Year End | | | First Attributed | | | Cumulative at Year End | | ||||||||||||||||||
2021 | | | | | 2.7 | | | | | | 5,896.9 | | | | | | 2.1 | | | | | | 5,831.8 | | | | | | — | | | | | | 963.5 | | |
2022 | | | | | 1,468.8 | | | | | | 7,321.4 | | | | | | 2,846.9 | | | | | | 9,102.1 | | | | | | 853.0 | | | | | | 1,791.5 | | |
2023 | | | | | 228.0 | | | | | | 8,658.9 | | | | | | 239.1 | | | | | | 15,557.6 | | | | | | 52.9 | | | | | | 3,174.3 | | |
| | | FORECAST PRICES AND COSTS | | |||||||||
Year | | | Proved Reserves (US$000s) | | | Proved Plus Probable Reserves (US$000s) | | ||||||
2025 | | | | | 47,239.1 | | | | | | 54,335.1 | | |
2026 | | | | | 48,248.1 | | | | | | 48,248.1 | | |
2027 | | | | | 10,133.4 | | | | | | 44,152.2 | | |
Remaining | | | | | — | | | | | | — | | |
Total (Undiscounted) | | | | | 105,620.6 | | | | | | 146,735.4 | | |
| | | OIL WELLS | | | NATURAL GAS WELLS | | ||||||||||||||||||||||||||||||||||||||||||
| | | Producing | | | Non-Producing | | | Producing | | | Non-Producing | | ||||||||||||||||||||||||||||||||||||
| | | Gross | | | Net | | | Gross | | | Net | | | Gross | | | Net | | | Gross | | | Net | | ||||||||||||||||||||||||
North Dakota | | | | | 57 | | | | | | 43.7 | | | | | | 2 | | | | | | 1.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | 57 | | | | | | 43.7 | | | | | | 2 | | | | | | 1.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | UNDEVELOPED ACRES | | | DEVELOPED ACRES | | | TOTAL ACRES | | |||||||||||||||||||||||||||
| | | Gross | | | Net | | | Gross | | | Net | | | Gross | | | Net | | ||||||||||||||||||
North Dakota | | | | | — | | | | | | — | | | | | | 6,786 | | | | | | 5,381 | | | | | | 6,786 | | | | | | 5,381 | | |
Total | | | | | — | | | | | | — | | | | | | 6,786 | | | | | | 5,381 | | | | | | 6,786 | | | | | | 5,381 | | |
Expenditure | | | Year Ended December 31, 2023 (C$000s) | | |||
Property acquisition costs – Unproved properties | | | | | — | | |
Property acquisition costs – Proved properties | | | | | 6,339 | | |
Disposition proceeds – Proved properties(1) | | | | | (123,725) | | |
Net corporate acquisition costs | | | | | — | | |
Exploration costs(2) | | | | | — | | |
Development costs(3) | | | | | 80,916 | | |
Other | | | | | — | | |
Total | | | | | (36,470) | | |
| | | Tight Oil (Bbls/d) | | | Shale Gas (Mcf/d) | | | Natural Gas Liquids (Bbls/d) | | | BOE (Boe/d) | | ||||||||||||
Total Proved | | | | | | | | | | | | | | | | | | | | | | | | | |
North Dakota | | | | | 7,038.7 | | | | | | 13,448.9 | | | | | | 2,595.9 | | | | | | 11,876.1 | | |
Total | | | | | 7,038.7 | | | | | | 13,448.9 | | | | | | 2,595.9 | | | | | | 11,876.1 | | |
| | | Tight Oil (Bbls/d) | | | Shale Gas (Mcf/d) | | | Natural Gas Liquids (Bbls/d) | | | BOE (Boe/d) | | ||||||||||||
Total Proved plus Probable | | | | | | | | | | | | | | | | | | | | | | | | | |
North Dakota | | | | | 8,094.3 | | | | | | 15,587.7 | | | | | | 3,024.3 | | | | | | 13,716.6 | | |
Total | | | | | 8,094.3 | | | | | | 15,587.7 | | | | | | 3,024.3 | | | | | | 13,716.6 | | |
| | | Quarter Ended 2023 | | |||||||||||||||||||||
| | | March 31 | | | June 30 | | | September 30 | | | December 31 | | ||||||||||||
Average Daily Production | | | | | | | | | | | | | | | | | | | | | | | | | |
Tight Oil (Bbls/d) | | | | | 6,904 | | | | | | 6,651 | | | | | | 5,527 | | | | | | 5,630 | | |
Shale Gas (Mcf/d) | | | | | 12,719 | | | | | | 12,193 | | | | | | 11,841 | | | | | | 11,980 | | |
Natural Gas Liquids (Bbls/d) | | | | | 2,235 | | | | | | 2,842 | | | | | | 2,406 | | | | | | 2,382 | | |
Combined (Boe/d) | | | | | 11,259 | | | | | | 11,525 | | | | | | 9,907 | | | | | | 10,009 | | |
Average Net Production Prices Received(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Tight Oil ($/Bbl) | | | | | 104.80 | | | | | | 100.76 | | | | | | 110.73 | | | | | | 107.26 | | |
Shale Gas ($/Mcf) | | | | | 5.64 | | | | | | 1.66 | | | | | | 1.06 | | | | | | 1.51 | | |
Natural Gas Liquids ($/Bbl) | | | | | 10.70 | | | | | | 7.49 | | | | | | (1.94) | | | | | | 6.69 | | |
Combined (Boe/d) | | | | | 72.76 | | | | | | 61.75 | | | | | | 62.57 | | | | | | 63.73 | | |
| | | Quarter Ended 2023 | | |||||||||||||||||||||
| | | March 31 | | | June 30 | | | September 30 | | | December 31 | | ||||||||||||
Royalties Paid | | | | | | | | | | | | | | | | | | | | | | | | | |
Tight Oil ($/Bbl) | | | | | 18.19 | | | | | | 16.46 | | | | | | 17.07 | | | | | | 16.84 | | |
Shale Gas ($/Mcf) | | | | | 1.17 | | | | | | 0.39 | | | | | | 0.32 | | | | | | 0.27 | | |
Natural Gas Liquids ($/Bbl) | | | | | 2.41 | | | | | | 1.87 | | | | | | 0.75 | | | | | | 1.92 | | |
Combined (Boe/d) | | | | | 12.96 | | | | | | 10.38 | | | | | | 10.09 | | | | | | 10.25 | | |
Production Taxes & Transport(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
Tight Oil ($/bbl) | | | | | 11.92 | | | | | | 10.72 | | | | | | 10.66 | | | | | | 10.66 | | |
Shale Gas ($/Mcf) | | | | | 0.14 | | | | | | 0.16 | | | | | | 0.21 | | | | | | 0.22 | | |
Natural Gas Liquids ($/bbl) | | | | | 0.25 | | | | | | 0.23 | | | | | | 0.19 | | | | | | 0.23 | | |
Combined (Boe/d) | | | | | 7.51 | | | | | | 6.42 | | | | | | 6.24 | | | | | | 6.32 | | |
Production Costs(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
Tight Oil ($/Bbl) | | | | | 13.66 | | | | | | 15.68 | | | | | | 15.03 | | | | | | 14.92 | | |
Shale Gas ($/Mcf) | | | | | 0.74 | | | | | | 0.27 | | | | | | 0.14 | | | | | | 0.21 | | |
Natural Gas Liquids ($/Bbl) | | | | | 1.39 | | | | | | 1.17 | | | | | | (0.26) | | | | | | 0.93 | | |
Combined (Boe/d) | | | | | 9.48 | | | | | | 9.61 | | | | | | 8.49 | | | | | | 8.86 | | |
Netback Received(3) | | | | | | | | | | | | | | | | | | | | | | | | | |
Tight Oil ($/Bbl) | | | | | 61.03 | | | | | | 57.90 | | | | | | 67.97 | | | | | | 64.84 | | |
Shale Gas ($/Mcf) | | | | | 3.59 | | | | | | 0.84 | | | | | | 0.38 | | | | | | 0.81 | | |
Natural Gas Liquids ($/Bbl) | | | | | 6.66 | | | | | | 4.22 | | | | | | (2.61) | | | | | | 3.61 | | |
Combined (Boe/d) | | | | | 42.81 | | | | | | 35.34 | | | | | | 37.75 | | | | | | 38.30 | | |
|
| | | Year ended December 31, | | |||||||||||||||
| | | 2023 | | | 2022 | | | 2021 | | |||||||||
Tight oil (Bbl per day) | | | | | 6,172 | | | | | | 6,564 | | | | | | 6,930 | | |
Shale gas (Mcf per day) | | | | | 12,180 | | | | | | 12,207 | | | | | | 11,226 | | |
Natural gas liquids (Bbl per day) | | | | | 2,466 | | | | | | 2,275 | | | | | | 1,747 | | |
Total (Boe per day) | | | | | 10,668 | | | | | | 10,874 | | | | | | 10,548 | | |
Liquids percentage of total | | | | | 81% | | | | | | 81% | | | | | | 82.3 | | |
| | | Year ended December 31, | | |||||||||||||||
| | | 2023 | | | 2022 | | | 2021 | | |||||||||
Average Benchmark Prices (US$): | | | | | | | | | | | | | | | | | | | |
Crude oil – WTI (per Bbl) | | | | $ | 77.62 | | | | | $ | 94.23 | | | | | $ | 67.96 | | |
Natural gas – HH spot (per Mcf)(1) | | | | $ | 2.84 | | | | | $ | 6.37 | | | | | $ | 3.91 | | |
Average Differential (US$): | | | | | | | | | | | | | | | | | | | |
Crude oil – (per Bbl) | | | | $ | 0.64 | | | | | $ | 1.09 | | | | | $ | (1.63) | | |
Natural gas – (per Mcf)(1) | | | | $ | (0.99) | | | | | $ | (1.81) | | | | | $ | (2.20) | | |
Average Realized Prices (US$): | | | | | | | | | | | | | | | | | | | |
Tight oil (per Bbl) | | | | $ | 78.26 | | | | | $ | 95.32 | | | | | $ | 66.33 | | |
Shale gas (per Mcf) | | | | $ | 1.85 | | | | | $ | 4.56 | | | | | $ | 1.71 | | |
Natural gas liquids (per Bbl) | | | | $ | 4.22 | | | | | $ | 17.37 | | | | | $ | 12.76 | | |
Average Realized Prices (C$): | | | | | | | | | | | | | | | | | | | |
Tight oil (per Bbl) | | | | $ | 105.63 | | | | | $ | 124.12 | | | | | $ | 83.16 | | |
Shale gas (per Mcf) | | | | $ | 2.50 | | | | | $ | 5.93 | | | | | $ | 2.15 | | |
Natural gas liquids (per Bbl) | | | | $ | 5.70 | | | | | $ | 22.61 | | | | | $ | 16.00 | | |
| | | Year ended December 31, | | |||||||||||||||
(C$ thousands, except where noted) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Tight oil | | | | | C$ 237,962 | | | | | | C$ 297,373 | | | | | | C$ 210,337 | | |
Shale gas | | | | | 11,111 | | | | | | 26,432 | | | | | | 8,799 | | |
Natural gas liquids | | | | | 5,128 | | | | | | 18,777 | | | | | | 10,204 | | |
Petroleum and natural gas revenues | | | | | C$ 254,201 | | | | | | C$ 342,582 | | | | | | C$ 229,340 | | |
Less: royalties | | | | | (42,658) | | | | | | (63,358) | | | | | | (42,699) | | |
Petroleum and natural gas revenues, net | | | | | C$ 211,543 | | | | | | C$ 279,224 | | | | | | C$ 186,641 | | |
Royalties as a percentage of revenues | | | | | 17% | | | | | | 18% | | | | | | 19% | | |
Per Boe amounts: | | | | | | | | | | | | | | | | | | | |
Petroleum and natural gas revenues | | | | | C$ 65.28 | | | | | | C$ 86.32 | | | | | | C$ 59.57 | | |
Less: royalties | | | | | (10.96) | | | | | | (15.96) | | | | | | (11.09) | | |
Petroleum and natural gas revenues, net | | | | | C$ 54.32 | | | | | | C$ 70.36 | | | | | | C$ 48.48 | | |
| | | Year ended December 31, | | |||||||||||||||
(C$ thousands, unless otherwise noted) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Realized loss on financial derivatives | | | | | — | | | | | | C$(45,966) | | | | | | C$(52,694) | | |
Realized loss on financial derivatives per Boe | | | | | — | | | | | | C$ (11.58) | | | | | | C$ (13.69) | | |
Unrealized gain on financial derivatives | | | | | — | | | | | | C$ 16,318 | | | | | | C$ (5,216) | | |
Unrealized gain on financial derivatives per Boe | | | | | — | | | | | | C$ 4.11 | | | | | | C$ (1.35) | | |
| | | Year ended December 31, | | |||||||||||||||
(C$ thousands, unless otherwise noted) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Operating expenses | | | | | C$35,594 | | | | | | C$34,695 | | | | | | C$45,554 | | |
Operating expenses per Boe | | | | | C$ 9.14 | | | | | | C$ 8.74 | | | | | | C$ 11.83 | | |
| | | Year ended December 31, | | |||||||||||||||
(C$ thousands, unless otherwise noted) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Production taxes | | | | | C$19,463 | | | | | | C$27,715 | | | | | | C$16,992 | | |
Production taxes per Boe | | | | | C$ 5.00 | | | | | | C$ 6.98 | | | | | | C$ 4.41 | | |
Production taxes – % of petroleum and natural gas revenues, net | | | | | 9% | | | | | | 10% | | | | | | 9.% | | |
| | | Year ended December 31, | | |||||||||||||||
(C$ thousands, unless otherwise noted) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Transportation expenses | | | | | C$6,382 | | | | | | C$7,282 | | | | | | C$7,361 | | |
Transportation expenses per Boe | | | | | C$ 1.64 | | | | | | C$ 1.83 | | | | | | C$ 1.91 | | |
| | | Year ended December 31, | | |||||||||||||||
(C$ per Boe, unless otherwise noted) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Petroleum and natural gas revenues | | | | | C$ 65.28 | | | | | | C$ 86.32 | | | | | | C$ 59.57 | | |
Royalties | | | | | (10.96) | | | | | | (15.96) | | | | | | (11.09) | | |
Operating expenses | | | | | (9.14) | | | | | | (8.74) | | | | | | (7.42) | | |
Production taxes | | | | | (5.00) | | | | | | (6.98) | | | | | | (4.41) | | |
Transportation expenses | | | | | (1.64) | | | | | | (1.83) | | | | | | (1.91) | | |
Operating netback prior to hedging(1) | | | | | C$ 38.54 | | | | | | C$ 52.81 | | | | | | C$ 34.74 | | |
Realized loss on financial derivatives | | | | | — | | | | | | (11.58) | | | | | | (13.69) | | |
Operating netback(1) | | | | | C$ 38.54 | | | | | | C$ 41.23 | | | | | | C$ 21.05 | | |
| | | Year ended December 31, | | |||||||||||||||
(C$ thousands, unless otherwise noted) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
General and administrative expenses | | | | | C$10,549 | | | | | | C$10,311 | | | | | | C$6,623 | | |
Capitalized general and administrative expenses | | | | | (3,166) | | | | | | (3,057) | | | | | | (1,172) | | |
Net general and administrative expenses | | | | | C$ 7,383 | | | | | | C$ 7,254 | | | | | | C$ 5,451 | | |
Net general and administrative expenses per Boe | | | | | C$ 1.90 | | | | | | C$ 1.83 | | | | | | C$ 1.42 | | |
| | | Year ended December 31, | | |||||||||||||||
(C$ thousands, unless otherwise noted) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Transaction related costs | | | | | C$2,454 | | | | | | C$2,100 | | | | | | — | | |
Transaction related costs per Boe | | | | | C$ 0.63 | | | | | | C$ 0.53 | | | | | | — | | |
| | | Year ended December 31, | | |||||||||||||||
(C$ thousands, unless otherwise noted) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Depletion and depreciation expenses | | | | | C$51,886 | | | | | | C$48,757 | | | | | | C$46,207 | | |
Depletion and depreciation expenses per Boe(1) | | | | | C$ 13.33 | | | | | | C$ 12.29 | | | | | | C$ 12.00 | | |
| | | Year ended December 31, | | |||||||||||||||
(C$ thousands) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Senior credit facility interest and amortized financing costs | | | | | C$ 4,383 | | | | | | C$7,081 | | | | | | C$10,838 | | |
Interest income | | | | | (2,184) | | | | | | — | | | | | | — | | |
Decommissioning obligations accretion | | | | | 169 | | | | | | 174 | | | | | | 208 | | |
Lease interest | | | | | 60 | | | | | | 73 | | | | | | 92 | | |
Total finance expenses (income), net | | | | | C$ 2,428 | | | | | | C$7,328 | | | | | | C$11,821 | | |
| | | Year ended December 31, | | |||||||||||||||
($ thousands) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Gross share-based compensation expenses | | | | | C$ 9,510 | | | | | | C$ 6,434 | | | | | | C$1,096 | | |
Capitalized share-based compensation expenses | | | | | (3,335) | | | | | | (2,256) | | | | | | (179) | | |
Net share-based compensation expenses | | | | | C$ 6,175 | | | | | | C$ 4,178 | | | | | | C$ 917 | | |
Net share-based compensation expenses per Boe | | | | | C$ 1.59 | | | | | | C$ 1.05 | | | | | | C$ 0.24 | | |
| | | Year ended December 31, | | |||||||||||||||
| | | 2023 | | | 2022 | | | 2021 | | |||||||||
Foreign currency translation rates – C$/US$ | | | | | | | | | | | | | | | | | | | |
Average period exchange rate | | | | | C$1.3497 | | | | | | C$1.3021 | | | | | | C$1.2537 | | |
Ending period exchange rate | | | | | C$1.3226 | | | | | | C$1.3544 | | | | | | C$1.2637 | | |
| | | Nine months ended September 30, | | |||||||||
| | | 2024 | | | 2023 | | ||||||
Tight oil (Bbl per day) | | | | | 4,689 | | | | | | 6,355 | | |
Shale gas (Mcf per day) | | | | | 13,540 | | | | | | 12,248 | | |
Natural gas liquids (Bbl per day) | | | | | 2,567 | | | | | | 2,495 | | |
Total (Boe per day) | | | | | 9,513 | | | | | | 10,891 | | |
Liquids percentage of total | | | | | 76% | | | | | | 81% | | |
| | | Nine months ended September 30, | | |||||||||
| | | 2024 | | | 2024 | | ||||||
Average Benchmark Prices (US$): | | | | | | | | | | | | | |
Crude oil – WTI (per Bbl) | | | | $ | 77.56 | | | | | $ | 77.38 | | |
Natural gas – HH spot (per Mcf)(1) | | | | $ | 2.16 | | | | | $ | 2.52 | | |
Average Differential (US$): | | | | | | | | | | | | | |
Crude oil – (per Bbl) | | | | $ | (2.36) | | | | | $ | 0.75 | | |
Natural gas – (per Mcf)(1) | | | | $ | (1.82) | | | | | $ | (0.42) | | |
Average Realized Prices (US$): | | | | | | | | | | | | | |
Tight oil (per Bbl) | | | | $ | 75.20 | | | | | $ | 78.13 | | |
Shale gas (per Mcf) | | | | $ | 0.34 | | | | | $ | 2.10 | | |
Natural gas liquids (per Bbl) | | | | $ | 2.83 | | | | | $ | 4.00 | | |
Average Realized Prices (C$): | | | | | | | | | | | | | |
Tight oil (per Bbl) | | | | $ | 102.30 | | | | | $ | 105.14 | | |
Shale gas (per Mcf) | | | | $ | 0.46 | | | | | $ | 2.83 | | |
Natural gas liquids (per Bbl) | | | | $ | 3.84 | | | | | $ | 5.38 | | |
| | | Nine months ended September 30, | | |||||||||
(C$ thousands, except where noted) | | | 2024 | | | 2023 | | ||||||
Tight oil | | | | $ | 131,440 | | | | | $ | 182,408 | | |
Shale gas | | | | | 1,704 | | | | | | 9,451 | | |
Natural gas liquids | | | | | 2,704 | | | | | | 3,662 | | |
Petroleum and natural gas revenues | | | | $ | 135,848 | | | | | $ | 195,521 | | |
Less: royalties | | | | | (22,159) | | | | | | (33,219) | | |
Petroleum and natural gas revenues, net | | | | $ | 113,689 | | | | | $ | 162,302 | | |
Royalties as a percentage of revenues | | | | | 16% | | | | | | 17% | | |
Per Boe amounts: | | | | | | | | | | | | | |
Petroleum and natural gas revenues | | | | $ | 52.12 | | | | | $ | 65.76 | | |
Less: royalties | | | | | (8.50) | | | | | | (11.17) | | |
Petroleum and natural gas revenues, net | | | | $ | 43.62 | | | | | $ | 54.59 | | |
| | | Nine months ended September 30, | | |||||||||
(C$ thousands, unless otherwise noted) | | | 2024 | | | 2023 | | ||||||
Operating expenses | | | | | C$21,398 | | | | | | C$27,431 | | |
Operating expenses per Boe | | | | | C$ 8.21 | | | | | | C$ 9.23 | | |
| | | Nine months ended September 30, | | |||||||||
(C$ thousands, unless otherwise noted) | | | 2024 | | | 2023 | | ||||||
Production taxes | | | | | C$10,331 | | | | | | C$15,073 | | |
Production taxes per Boe | | | | | C$ 3.96 | | | | | | C$ 5.07 | | |
Production taxes – % of petroleum and natural gas revenues, net | | | | | 9% | | | | | | 9% | | |
| | | Nine months ended September 30, | | |||||||||
(C$ thousands, unless otherwise noted) | | | 2024 | | | 2023 | | ||||||
Transportation expenses | | | | | C$4,098 | | | | | | C$4,956 | | |
Transportation expenses per Boe | | | | | C$ 1.57 | | | | | | C$ 1.67 | | |
| | | Nine months ended September 30, | | |||||||||
(C$ per Boe, unless otherwise noted) | | | 2024 | | | 2023 | | ||||||
Petroleum and natural gas revenues | | | | | C$52.12 | | | | | | C$ 65.76 | | |
Royalties | | | | | (8.50) | | | | | | (11.17) | | |
Operating expenses | | | | | (8.21) | | | | | | (9.23) | | |
Production taxes | | | | | (3.96) | | | | | | (5.07) | | |
Transportation expenses | | | | | (1.57) | | | | | | (1.67) | | |
Operating netback(1) | | | | | C$29.88 | | | | | | C$ 38.62 | | |
| | | Nine months ended September 30, | | |||||||||
(C$ thousands, unless otherwise noted) | | | 2024 | | | 2023 | | ||||||
General and administrative expenses | | | | | C$ 6,386 | | | | | | C$ 7,991 | | |
Capitalized general and administrative expenses | | | | | (1,562) | | | | | | (2,318) | | |
Net general and administrative expenses | | | | | C$ 4,824 | | | | | | C$ 5,673 | | |
Net general and administrative expenses per Boe | | | | | C$ 1.85 | | | | | | C$ 1.91 | | |
| | | Nine months ended September 30, | | |||||||||
(C$ thousands, unless otherwise noted) | | | 2024 | | | 2023 | | ||||||
Transaction related costs | | | | | — | | | | | | C$2,454 | | |
Transaction related costs per Boe | | | | | — | | | | | | C$ 0.83 | | |
| | | Nine months ended September 30, | | |||||||||
(C$ thousands, unless otherwise noted) | | | 2024 | | | 2023 | | ||||||
Depletion and depreciation expenses | | | | | C$37,740 | | | | | | C$39,327 | | |
Depletion and depreciation expenses per Boe(1) | | | | | C$ 14.48 | | | | | | C$ 13.23 | | |
| | | Nine months ended September 30, | | |||||||||
(C$ thousands) | | | 2024 | | | 2023 | | ||||||
Senior credit facility interest and amortized financing costs | | | | | C$ 1,860 | | | | | | C$ 3,711 | | |
Interest income | | | | | (3,737) | | | | | | (1,071) | | |
Decommissioning obligations accretion | | | | | 126 | | | | | | 130 | | |
Lease interest | | | | | 55 | | | | | | 43 | | |
Total finance expenses (income), net | | | | | C$(1,696) | | | | | | C$ 2,813 | | |
| | | Nine months ended September 30, | | |||||||||
($ thousands, unless otherwise noted) | | | 2024 | | | 2023 | | ||||||
Gross share-based compensation expenses | | | | | C$ 5,509 | | | | | | C$ 8,206 | | |
Capitalized share-based compensation expenses | | | | | (1,931) | | | | | | (2,878) | | |
Net share-based compensation expenses | | | | | C$ 3,578 | | | | | | C$ 5,328 | | |
Net share-based compensation expenses per Boe | | | | | C$ 1.37 | | | | | | C$ 1.79 | | |
| | | Nine months ended September 30, | | |||||||||
| | | 2024 | | | 2023 | | ||||||
Foreign currency translation rates – C$/US$ | | | | | | | | | | | | | |
Average period exchange rate | | | | | C$1.3604 | | | | | | C$1.3457 | | |
Ending period exchange rate | | | | | C$1.3499 | | | | | | C$1.3520 | | |
| | | Year ended December 31, | | |||||||||||||||
(C$ thousands) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Additions to property, plant and equipment | | | | | C$84,082 | | | | | | C$62,981 | | | | | | C$63,028 | | |
Capitalized general and administrative expenses | | | | | (3,166) | | | | | | (3,057) | | | | | | (1,172) | | |
Exploration and development expenditures | | | | | C$80,916 | | | | | | C$59,924 | | | | | | C$61,856 | | �� |
| | | Nine months ended September 30, | | |||||||||
(C$ thousands) | | | 2024 | | | 2023 | | ||||||
Additions to property, plant and equipment | | | | | C$88,981 | | | | | | C$79,503 | | |
Capitalized general and administrative expenses | | | | | (1,562) | | | | | | (2,318) | | |
Exploration and development expenditures | | | | | C$87,419 | | | | | | C$77,185 | | |
| | | Year ended December 31, | | |||||||||||||||
(C$ thousands) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Petroleum and natural gas revenues | | | | | C$254,201 | | | | | | C$342,582 | | | | | | C$229,340 | | |
Royalties | | | | | (42,658) | | | | | | (63,358) | | | | | | (42,699) | | |
Operating expenses | | | | | (35,594) | | | | | | (34,695) | | | | | | (28,562) | | |
Production taxes | | | | | (19,463) | | | | | | (27,715) | | | | | | (16,992) | | |
Transportation expenses | | | | | (6,382) | | | | | | (7,282) | | | | | | (7,361) | | |
Operating netback prior to hedging | | | | | C$150,104 | | | | | | C$209,532 | | | | | | C$133,726 | | |
Realized loss on financial derivatives | | | | | — | | | | | | (45,966) | | | | | | (52,694) | | |
Operating netback | | | | | C$150,104 | | | | | | C$163,566 | | | | | | C$ 81,032 | | |
| | | Nine months ended September 30, | | |||||||||
(C$ thousands) | | | 2024 | | | 2023 | | ||||||
Petroleum and natural gas revenues | | | | | C$135,848 | | | | | | C$195,521 | | |
Royalties | | | | | (22,159) | | | | | | (33,219) | | |
Operating expenses | | | | | (21,398) | | | | | | (27,431) | | |
Production taxes | | | | | (10,331) | | | | | | (15,073) | | |
Transportation expenses | | | | | (4,098) | | | | | | (4,956) | | |
Operating netback | | | | | C$ 77,862 | | | | | | C$114,842 | | |
| | | Year ended December 31, | | |||||||||||||||
(C$ thousands) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Drilling, completions and optimizations | | | | | C$ 72,564 | | | | | | C$57,004 | | | | | | C$54,951 | | |
Equipment and facilities | | | | | 5,882 | | | | | | 2,397 | | | | | | C$ 6,757 | | |
Land retention costs | | | | | 2,425 | | | | | | 311 | | | | | | C$ 114 | | |
Administrative assets | | | | | 45 | | | | | | 212 | | | | | | 34 | | |
Exploration and development expenditures(1) | | | | | C$ 80,916 | | | | | | C$59,924 | | | | | | C$61,856 | | |
Capitalized G&A | | | | | 3,166 | | | | | | 3,057 | | | | | | 1,172 | | |
Additions to property, plant and equipment | | | | | C$ 84,082 | | | | | | C$62,981 | | | | | | — | | |
Proceeds from property disposition | | | | | (123,725) | | | | | | — | | | | | | — | | |
Acquisitions | | | | | 6,339 | | | | | | 8,858 | | | | | | — | | |
Total capital expenditures (proceeds) | | | | | C$ (33,304) | | | | | | C$71,839 | | | | | | C$64,742 | | |
| | | Nine months ended September 30, | | |||||||||
(C$ thousands) | | | 2024 | | | 2023 | | ||||||
Drilling, completions and optimizations | | | | | C$80,281 | | | | | | C$ 68,966 | | |
Equipment and facilities | | | | | 5,865 | | | | | | 5,755 | | |
Land retention costs | | | | | 1,235 | | | | | | 2,419 | | |
Administrative assets | | | | | 38 | | | | | | 45 | | |
Exploration and development expenditures(1) | | | | | C$87,419 | | | | | | C$ 77,185 | | |
Capitalized G&A | | | | | 1,562 | | | | | | 2,318 | | |
Additions to property, plant and equipment | | | | | C$88,981 | | | | | | C$ 79,503 | | |
Proceeds from property disposition(2) | | | | | — | | | | | | (119,582) | | |
Acquisitions | | | | | 5,586 | | | | | | 6,339 | | |
Total capital expenditures (proceeds) | | | | | C$94,567 | | | | | | C$ (33,740) | | |
(C$ thousands) | | | Total | | | 2024 | | | 2025 | | | 2026 | | | Thereafter | | |||||||||||||||
Accounts payable and accrued liabilities | | | | $ | 32,614 | | | | | $ | 32,614 | | | | | | — | | | | | | — | | | | | | — | | |
Lease liability | | | | | 1,182 | | | | | | 180 | | | | | | 755 | | | | | | 247 | | | | | | — | | |
Total | | | | $ | 33,796 | | | | | $ | 32,794 | | | | | $ | 755 | | | | | $ | 247 | | | | | | — | | |
Contents | | | Page | | |||
Vitesse Energy Inc. | | | | | | | |
Audited Consolidated Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Unaudited Condensed Consolidated Interim Financial Statements | | | | | | | |
| | | | F-32 | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
Lucero Energy Corp. | | | | | | | |
Audited Consolidated Financial Statements | | | | | | | |
| | | | F-53 | | | |
| | | | F-55 | | | |
| | | | F-56 | | | |
| | | | F-57 | | | |
| | | | F-58 | | | |
Unaudited Condensed Consolidated Interim Financial Statements | | | | | | | |
| | | | F-87 | | | |
| | | | F-88 | | | |
| | | | F-89 | | | |
| | | | F-90 | | |
| | | DECEMBER 31, | | |||||||||
(in thousands except units) | | | 2023 | | | 2022 | | ||||||
Assets | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash | | | | $ | 552 | | | | | $ | 10,007 | | |
Revenue receivable | | | | | 44,915 | | | | | | 41,393 | | |
Commodity derivatives (Note 6) | | | | | 10,038 | | | | | | 2,112 | | |
Prepaid expenses and other current assets | | | | | 2,841 | | | | | | 841 | | |
Total current assets | | | | | 58,346 | | | | | | 54,353 | | |
Oil and Gas Properties – Using the successful efforts method of accounting (Note 2) | | | | | | | | | | | | | |
Proved oil and gas properties | | | | | 1,168,378 | | | | | | 985,751 | | |
Less accumulated DD&A and impairment | | | | | (464,036) | | | | | | (382,974) | | |
Total oil and gas properties | | | | | 704,342 | | | | | | 602,777 | | |
Other Property and Equipment – Net | | | | | 189 | | | | | | 114 | | |
Other Assets | | | | | | | | | | | | | |
Commodity derivatives (Note 6) | | | | | 1,109 | | | | | | 1,155 | | |
Other noncurrent assets | | | | | 1,984 | | | | | | 2,085 | | |
Total other assets | | | | | 3,093 | | | | | | 3,240 | | |
Total assets | | | | $ | 765,970 | | | | | $ | 660,484 | | |
Liabilities, Redeemable Units and Equity | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accounts payable | | | | $ | 27,692 | | | | | $ | 7,207 | | |
Accrued liabilities (Note 7) | | | | | 32,507 | | | | | | 25,849 | | |
Commodity derivatives (Note 6) | | | | | — | | | | | | 3,439 | | |
Other current liabilities | | | | | 204 | | | | | | 184 | | |
Total current liabilities | | | | | 60,403 | | | | | | 36,679 | | |
Long-term Liabilities | | | | | | | | | | | | | |
Revolving credit facility (Note 5) | | | | | 81,000 | | | | | | 48,000 | | |
Deferred tax liability (Note 13) | | | | | 64,329 | | | | | | — | | |
Asset retirement obligations (Note 8) | | | | | 8,353 | | | | | | 6,823 | | |
Other noncurrent liabilities | | | | | 5,479 | | | | | | — | | |
Total liabilities | | | | | 219,564 | | | | | | 91,502 | | |
Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
Redeemable Management Incentive Units (Note 12) | | | | | — | | | | | | 4,559 | | |
Equity (Note 12) | | | | | | | | | | | | | |
Preferred stock, $0.01 par value, 5,000,000 shares authorized; 0 shares issued at December 31, 2023 | | | | | — | | | | | | — | | |
Common stock, $0.01 par value, 95,000,000 shares authorized; 32,812,007 shares issued at December 31, 2023 | | | | | 328 | | | | | | — | | |
Additional paid-in capital | | | | | 567,654 | | | | | | — | | |
Accumulated deficit | | | | | (21,576) | | | | | | — | | |
Predecessor members’ equity – common units – 450,000,000 units outstanding (Note 12) | | | | | — | | | | | | 564,423 | | |
Total liabilities, redeemable units, and equity | | | | $ | 765,970 | | | | | $ | 660,484 | | |
| | | FOR THE YEARS ENDED DECEMBER 31, | | | FOR THE MONTH ENDED DECEMBER 31, | | | FOR THE YEAR ENDED NOVEMBER 30, | | |||||||||||||||
(in thousands, except per share data) | | | 2023 | | | 2022 | | | 2021 | | | 2021 | | ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil | | | | $ | 218,396 | | | | | $ | 233,622 | | | | | $ | 14,797 | | | | | $ | 144,818 | | |
Natural gas | | | | | 15,509 | | | | | | 48,268 | | | | | | 1,669 | | | | | | 23,017 | | |
Total revenue | | | | | 233,905 | | | | | | 281,890 | | | | | | 16,466 | | | | | | 167,835 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expense | | | | | 39,514 | | | | | | 31,133 | | | | | | 2,272 | | | | | | 26,567 | | |
Production taxes | | | | | 21,625 | | | | | | 24,092 | | | | | | 1,340 | | | | | | 14,535 | | |
General and administrative | | | | | 23,934 | | | | | | 19,833 | | | | | | 950 | | | | | | 10,581 | | |
Depletion, depreciation, amortization, and accretion | | | | | 81,745 | | | | | | 63,732 | | | | | | 5,417 | | | | | | 60,846 | | |
Equity-based compensation (Note 12) | | | | | 32,233 | | | | | | (10,766) | | | | | | 2,628 | | | | | | 1,409 | | |
Total operating expenses | | | | | 199,051 | | | | | | 128,024 | | | | | | 12,607 | | | | | | 113,938 | | |
Operating Income | | | | | 34,854 | | | | | | 153,866 | | | | | | 3,859 | | | | | | 53,897 | | |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity derivative gain (loss), net | | | | | 12,484 | | | | | | (30,830) | | | | | | (10,982) | | | | | | (32,590) | | |
Interest expense | | | | | (5,276) | | | | | | (4,153) | | | | | | (237) | | | | | | (3,207) | | |
Other income | | | | | 140 | | | | | | 20 | | | | | | 1 | | | | | | 14 | | |
Total other income (expense) | | | | | 7,348 | | | | | | (34,963) | | | | | | (11,218) | | | | | | (35,783) | | |
Income (Loss) Before Income Taxes | | | | $ | 42,202 | | | | | $ | 118,903 | | | | | $ | (7,359) | | | | | $ | 18,114 | | |
(Provision for) Benefit from Income Taxes | | | | | (61,946) | | | | | | — | | | | | | — | | | | | | — | | |
Net (Loss) Income | | | | $ | (19,744) | | | | | $ | 118,903 | | | | | $ | (7,359) | | | | | $ | 18,114 | | |
Net income (loss) attributable to Predecessor common unit holders | | | | | 1,832 | | | | | | 118,903 | | | | | | (7,359) | | | | | | 18,114 | | |
Net Loss Attributable to Vitesse Energy, Inc. | | | | $ | (21,576) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Weighted average common shares / Predecessor common unit outstanding – basic | | | | | 29,556,967 | | | | | | 438,625,000 | | | | | | 438,625,000 | | | | | | 438,625,000 | | |
Weighted average common shares / Predecessor common unit outstanding – diluted | | | | | 29,556,967 | | | | | | 438,625,000 | | | | | | 438,625,000 | | | | | | 438,625,000 | | |
Net (loss) income per common share / Predecessor common unit – basic | | | | $ | (0.73) | | | | | $ | 0.26 | | | | | $ | (0.02) | | | | | $ | 0.04 | | |
Net (loss) income per common share / Predecessor common unit – diluted | | | | $ | (0.73) | | | | | $ | 0.26 | | | | | $ | (0.02) | | | | | $ | 0.04 | | |
Net loss per Predecessor non-founder MIUs classified as temporary equity – basic and diluted | | | | | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | Common Stock | | | Preferred Stock | | | Additional Paid-In Capital | | | Predecessor Members’ Equity | | | Accumulated Deficit | | | Total Equity | | ||||||||||||||||||||||||||||||
(in thousands, except share data) | | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||
Balance – December 1, 2020 | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 489,808 | | | | | $ | — | | | | | $ | 489,808 | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,114 | | | | | | — | | | | | | 18,114 | | |
Distribution to common unit holders | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,000) | | | | | | — | | | | | | (12,000) | | |
Fair market value MIU adjustment | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,530) | | | | | | — | | | | | | (1,530) | | |
Balance – November 30, 2021 | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 494,392 | | | | | $ | — | | | | | $ | 494,392 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,359) | | | | | | — | | | | | | (7,359) | | |
Distribution to common unit holders | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,000) | | | | | | — | | | | | | (6,000) | | |
Fair market value MIU adjustment | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (959) | | | | | | — | | | | | | (959) | | |
Balance – December 31, 2021 | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 480,074 | | | | | $ | — | | | | | $ | 480,074 | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 118,903 | | | | | | — | | | | | | 118,903 | | |
Distribution to common unit holders | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (36,000) | | | | | | — | | | | | | (36,000) | | |
Fair market value MIU adjustment | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,446 | | | | | | — | | | | | | 1,446 | | |
Balance – December 31, 2022 | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 564,423 | | | | | $ | — | | | | | $ | 564,423 | | |
Net income (loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,832 | | | | | | (21,576) | | | | | | (19,744) | | |
Issuance of common stock in exchange for Vitesse Energy, LLC | | | | | 25,914,891 | | | | | | 259 | | | | | | — | | | | | | — | | | | | | 565,996 | | | | | | (566,255) | | | | | | — | | | | | | — | | |
Issuance of common stock in exchange for Non-Founder MIU’s | | | | | 163,544 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 4,557 | | | | | | — | | | | | | — | | | | | | 4,559 | | |
Acquisition of Vitesse Oil, LLC | | | | | 2,120,312 | | | | | | 21 | | | | | | — | | | | | | — | | | | | | 30,607 | | | | | | — | | | | | | — | | | | | | 30,628 | | |
Issuance of restricted stock units, net of forfeitures | | | | | 3,152,247 | | | | | | 32 | | | | | | — | | | | | | — | | | | | | (152) | | | | | | — | | | | | | — | | | | | | (121) | | |
Issuance of Transitional Plan awards | | | | | 1,475,613 | | | | | | 15 | | | | | | — | | | | | | — | | | | | | (15) | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32,535 | | | | | | — | | | | | | — | | | | | | 32,535 | | |
Common stock dividends declared | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (65,626) | | | | | | — | | | | | | — | | | | | | (65,626) | | |
Repurchase of common stock | | | | | (14,600) | | | | | | — | | | | | | — | | | | | | — | | | | | | (248) | | | | | | — | | | | | | — | | | | | | (248) | | |
Balance – December 31, 2023 | | | | | 32,812,007 | | | | | $ | 328 | | | | | | — | | | | | $ | — | | | | | $ | 567,654 | | | | | $ | — | | | | | $ | (21,576) | | | | | $ | 546,406 | | |
| | | FOR THE YEARS ENDED DECEMBER 31, | | | FOR THE MONTH ENDED DECEMBER 31, | | | FOR THE YEAR ENDED NOVEMBER 30, | | |||||||||||||||
(in thousands) | | | 2023 | | | 2022 | | | 2021 | | | 2021 | | ||||||||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | | | $ | (19,744) | | | | | $ | 118,903 | | | | | $ | (7,359) | | | | | $ | 18,114 | | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Depletion, depreciation, amortization, and accretion | | | | | 81,745 | | | | | | 63,732 | | | | | | 5,417 | | | | | | 60,846 | | |
Unrealized (gain) loss on derivative instruments | | | | | (11,318) | | | | | | (16,294) | | | | | | 9,307 | | | | | | 18,687 | | |
Equity-based compensation | | | | | 32,233 | | | | | | (10,766) | | | | | | 2,628 | | | | | | 1,409 | | |
Deferred income taxes | | | | | 61,946 | | | | | | — | | | | | | — | | | | | | — | | |
Amortization of debt issuance costs | | | | | 655 | | | | | | 472 | | | | | | 27 | | | | | | 276 | | |
Changes in operating assets and liabilities that provided (used) cash: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue receivable | | | | | (810) | | | | | | (10,764) | | | | | | 1,330 | | | | | | (15,959) | | |
Prepaid expenses and other current assets | | | | | (1,860) | | | | | | (842) | | | | | | 11 | | | | | | 1,921 | | |
Accounts payable | | | | | 2,407 | | | | | | (147) | | | | | | 669 | | | | | | (997) | | |
Accrued liabilities | | | | | (3,308) | | | | | | 2,739 | | | | | | 493 | | | | | | 2,700 | | |
Other | | | | | (4) | | | | | | 8 | | | | | | (3) | | | | | | (26) | | |
Net cash provided by Operating Activities | | | | | 141,942 | | | | | | 147,041 | | | | | | 12,520 | | | | | | 86,971 | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition of oil and gas properties | | | | | (35,654) | | | | | | (28,547) | | | | | | (117) | | | | | | (6,210) | | |
Development of oil and gas properties | | | | | (84,832) | | | | | | (56,024) | | | | | | (3,837) | | | | | | (36,986) | | |
Purchase of property and equipment | | | | | (180) | | | | | | (12) | | | | | | (2) | | | | | | (121) | | |
Net cash used in Investing Activities | | | | | (120,666) | | | | | | (84,583) | | | | | | (3,956) | | | | | | (43,317) | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from revolving credit facility | | | | | 59,000 | | | | | | 16,000 | | | | | | — | | | | | | 1,000 | | |
Repayments of revolving credit facility | | | | | (26,000) | | | | | | (36,000) | | | | | | — | | | | | | (31,500) | | |
Repayments of Vitesse Oil revolving credit facility | | | | | (5,000) | | | | | | — | | | | | | — | | | | | | — | | |
Dividends/distributions paid | | | | | (57,999) | | | | | | (36,000) | | | | | | (6,000) | | | | | | (12,000) | | |
Repurchases of common stock | | | | | (248) | | | | | | — | | | | | | — | | | | | | — | | |
Debt issuance costs | | | | | (484) | | | | | | (1,807) | | | | | | (9) | | | | | | (87) | | |
Net cash used in Financing Activities | | | | | (30,731) | | | | | | (57,807) | | | | | | (6,009) | | | | | | (42,587) | | |
Net (Decrease) Increase in Cash | | | | | (9,455) | | | | | | 4,651 | | | | | | 2,555 | | | | | | 1,067 | | |
Cash – Beginning of year | | | | | 10,007 | | | | | | 5,356 | | | | | | 2,801 | | | | | | 1,734 | | |
Cash – End of year | | | | | 552 | | | | | $ | 10,007 | | | | | $ | 5,356 | | | | | $ | 2,801 | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash paid for interest | | | | $ | 4,734 | | | | | $ | 3,595 | | | | | $ | 182 | | | | | $ | 2,896 | | |
Cash paid for income taxes | | | | | 1,292 | | | | | | — | | | | | | — | | | | | | — | | |
Supplemental Disclosure of Noncash Activity | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil and gas properties included in accounts payable and accrued liabilities | | | | $ | 46,338 | | | | | $ | 21,266 | | | | | $ | 14,352 | | | | | $ | 15,174 | | |
Asset retirement obligations capitalized to oil and gas properties | | | | | 951 | | | | | | 347 | | | | | | — | | | | | | 192 | | |
Issuance of common stock to acquire Vitesse Oil | | | | | 30,628 | | | | | | — | | | | | | — | | | | | | — | | |
Unit-based compensation liability transferred to redeemable management incentive units | | | | | — | | | | | | 481 | | | | | | — | | | | | | 636 | | |
(in thousands) | | | GROSS RECOGNIZED FAIR VALUE ASSETS/ LIABILITIES | | | GROSS AMOUNTS OFFSET | | | NET RECOGNIZED FAIR VALUE ASSETS/ LIABILITIES | | |||||||||
Commodity derivative assets: | | | | | | | | | | | | | | | | | | | |
Current derivative assets | | | | $ | 10,038 | | | | | $ | — | | | | | $ | 10,038 | | |
Noncurrent derivative assets | | | | | 1,109 | | | | | | — | | | | | | 1,109 | | |
Total | | | | $ | 11,147 | | | | | $ | — | | | | | $ | 11,147 | | |
Commodity derivative liabilities: | | | | | | | | | | | | | | | | | | | |
Current derivative liabilities | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Noncurrent derivative liabilities | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
(in thousands) | | | GROSS RECOGNIZED FAIR VALUE ASSETS/ LIABILITIES | | | GROSS AMOUNTS OFFSET | | | NET RECOGNIZED FAIR VALUE ASSETS/ LIABILITIES | | |||||||||
Commodity derivative assets: | | | | | | | | | | | | | | | | | | | |
Current derivative assets | | | | $ | 2,856 | | | | | $ | (744) | | | | | $ | 2,112 | | |
Noncurrent derivative assets | | | | | 1,721 | | | | | | (566) | | | | | | 1,155 | | |
Total | | | | $ | 4,577 | | | | | $ | (1,310) | | | | | $ | 3,267 | | |
Commodity derivative liabilities: | | | | | | | | | | | | | | | | | | | |
Current derivative liabilities | | | | $ | 4,183 | | | | | $ | (744) | | | | | $ | 3,439 | | |
Noncurrent derivative liabilities | | | | | 566 | | | | | | (566) | | | | | | — | | |
Total | | | | $ | 4,749 | | | | | $ | (1,310) | | | | | $ | 3,439 | | |
INDEX | | | SETTLEMENT PERIOD | | | VOLUME HEDGED (Bbls) | | | WEIGHTED AVERAGE ROUNDED FIXED PRICE | | ||||||
WTI-NYMEX | | | Q1 2024 | | | | | 402,498 | | | | | $ | 79 | | |
WTI-NYMEX | | | Q2 2024 | | | | | 382,500 | | | | | | 79 | | |
WTI-NYMEX | | | Q3 2024 | | | | | 327,500 | | | | | | 79 | | |
WTI-NYMEX | | | Q4 2024 | | | | | 262,500 | | | | | | 79 | | |
WTI-NYMEX | | | Q1 2025 | | | | | 90,000 | | | | | | 75 | | |
WTI-NYMEX | | | Q2 2025 | | | | | 90,000 | | | | | | 75 | | |
| | | DECEMBER 31, | | |||||||||
(in thousands) | | | 2023 | | | 2022 | | ||||||
Accrued capital expenditures | | | | $ | 22,800 | | | | | $ | 15,500 | | |
Accrued lease operating expenses, net | | | | | 3,258 | | | | | | 2,740 | | |
Accrued compensation | | | | | 3,647 | | | | | | 3,524 | | |
Accrued derivative settlement | | | | | — | | | | | | 189 | | |
Other accrued liabilities | | | | | 2,802 | | | | | | 1,068 | | |
Accrued spin related expenditures | | | | | — | | | | | | 2,828 | | |
Total | | | | $ | 32,507 | | | | | $ | 25,849 | | |
| | | DECEMBER 31, | | |||||||||
(in thousands) | | | 2023 | | | 2022 | | ||||||
Balance – Beginning of period | | | | $ | 6,823 | | | | | $ | 6,156 | | |
Liabilities incurred | | | | | 951 | | | | | | 347 | | |
Accretion expense | | | | | 579 | | | | | | 320 | | |
Revisions | | | | | — | | | | | | — | | |
Balance – End of year | | | | $ | 8,353 | | | | | $ | 6,823 | | |
| | | Shares of restricted stock unit awards | | | Weighted-Average Price on Date of Grant | | ||||||
Outstanding at January 1, 2023 | | | | | — | | | | | $ | — | | |
Granted | | | | | 3,333,122 | | | | | | 14.96 | | |
Vested | | | | | — | | | | | | — | | |
Forfeited | | | | | (180,875) | | | | | | 14.40 | | |
Outstanding at December 31, 2023 | | | | | 3,152,247 | | | | | $ | 14.99 | | |
Year | | | Restricted stock units | | | Restricted stock awards | | | Total | | |||||||||
2024 | | | | | 115,728 | | | | | | 57,580 | | | | | | 173,308 | | |
2025 | | | | | 93,580 | | | | | | 17,262 | | | | | | 110,842 | | |
2026 | | | | | 323,138 | | | | | | 48,619 | | | | | | 371,757 | | |
2027 | | | | | 837 | | | | | | 54,269 | | | | | | 55,106 | | |
Thereafter | | | | | 131,823 | | | | | | 52,781 | | | | | | 184,604 | | |
Total | | | | | 665,106 | | | | | | 230,511 | | | | | | 895,617 | | |
(in thousands except share and per share amounts) | | | FOR THE YEAR ENDED DECEMBER 31, 2023 | | |||
Numerator for earnings per common share: | | | | | | | |
Net (loss) attributable to Vitesse Energy, Inc. | | | | $ | (21,576) | | |
Allocation of earnings to participating securities(1) | | | | | — | | |
Net (loss) attributable to common shareholders | | | | $ | (21,576) | | |
Adjustment to allocation of earnings to participating securities related to diluted shares | | | | | — | | |
Net (loss) attributable to common shareholders for diluted EPS | | | | $ | (21,576) | | |
Denominator for earnings per common share: | | | | | | | |
Weighted average common shares outstanding – basic | | | | | 28,741,995 | | |
Weighted average Transitional Share RSUs outstanding | | | | | 814,972 | | |
Denominator for basic earnings per common share | | | | | 29,556,967 | | |
LTIP RSUs | | | | | — | | |
Transitional Share options | | | | | — | | |
Denominator for diluted earnings per common share | | | | | 29,556,967 | | |
Net (loss) per common share: | | | | | | | |
Basic | | | | $ | (0.73) | | |
Diluted | | | | $ | (0.73) | | |
Shares excluded from diluted earnings per share due to anti-dilutive effect: | | | | | | | |
LTIP RSUs | | | | | 3,143,715 | | |
Transitional Share options | | | | | 270,181 | | |
Transitional Share RSUs with remaining performance/service obligation | | | | | 103,653 | | |
| | | AUTHORIZED | | | ISSUED AND OUTSTANDING | | ||||||
Common units | | | | | 450,000,000 | | | | | | 450,000,000 | | |
Management incentive units | | | | | 1,000,000 | | | | | | 953,750 | | |
| | | FOR THE YEAR ENDED DECEMBER 31, 2022 | | | FOR THE MONTH ENDED DECEMBER 31, 2021 | | | FOR THE YEAR ENDED NOVEMBER 30, 2021 | | |||||||||
Nonvested at period end | | | | | 28,750 | | | | | | 45,000 | | | | | | 45,000 | | |
Granted during the period | | | | | — | | | | | | — | | | | | | — | | |
Vested during the period | | | | | 16,250 | | | | | | — | | | | | | 37,500 | | |
Forfeited during the period | | | | | — | | | | | | — | | | | | | — | | |
Fair value of MIUs vested during the period | | | $0.2 million | | | | $ | — | | | | $0.7 million | |
(in thousands) | | | FOR THE YEAR ENDED DECEMBER 31, 2022 | | | FOR THE MONTH ENDED DECEMBER 31, 2021 | | | FOR THE YEAR ENDED NOVEMBER 30, 2021 | | |||||||||
Common Unit Option Grant | | | | $ | (2,089) | | | | | $ | 383 | | | | | $ | (569) | | |
Founder MIU Option Grant | | | | | (8,680) | | | | | | 2,170 | | | | | | 1,625 | | |
Non-Founder MIUs | | | | | 3 | | | | | | 75 | | | | | | 353 | | |
Total | | | | $ | (10,766) | | | | | $ | 2,628 | | | | | $ | 1,409 | | |
Founder MIU Option Grant | | | DECEMBER 31, 2021 | | | NOVEMBER 30, 2021 | |
Expected volatility | | | 105% – 140% | | | 125% – 170% | |
Weighted-average volatility | | | 140% | | | 150% | |
Expected dividends/distributions | | | 0% | | | 0% | |
Expected term (in years) | | | 0.5 | | | 1 | |
Risk-free rate | | | 0.69% | | | 0.24% | |
Common Unit Option Grant | | | DECEMBER 31, 2021 | | | NOVEMBER 30, 2021 | | ||||||
Expected volatility | | | | | 55% | | | | | | 50% | | |
Weighted-average volatility | | | | | 50% | | | | | | 50% | | |
Expected dividends/distributions | | | | | 0% | | | | | | 0% | | |
Expected term (in years) | | | | | 0.5 | | | | | | 1 | | |
Risk-free rate | | | | | 0.69% | | | | | | 0.24% | | |
| | | FOR THE YEAR ENDED DECEMBER 31, 2022 | | | FOR THE MONTH ENDED DECEMBER 31, 2021 | | | FOR THE YEAR ENDED NOVEMBER 30, 2021 | | |||||||||
Common Units | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | | | 118,903 | | | | | | (7,359) | | | | | | 18,114 | | |
less: income allocable to participating securities | | | | | | | | | | | | | | | | | | | |
In-substance options on common units (Common Unit Option) | | | | | (3,006) | | | | | | — | | | | | | (458) | | |
In-substance options on Founder MIUs (Founder MIU Option) | | | | | — | | | | | | — | | | | | | — | | |
Non-Founder MIUs classified as temporary equity | | | | | — | | | | | | — | | | | | | — | | |
Non-Founder MIUs classified as liabilities | | | | | — | | | | | | — | | | | | | — | | |
Net income (loss) attributable to common unitholders | | | | | 115,897 | | | | | | (7,359) | | | | | | 17,656 | | |
Weighted Average Common Units Outstanding (in 000s) | | | | | 450,000 | | | | | | 450,000 | | | | | | 450,000 | | |
less: Common Units accounted for as in-substance options | | | | | (11,375) | | | | | | (11,375) | | | | | | (11,375) | | |
Weighted Average Common Units Outstanding (in 000s) | | | | | 438,625 | | | | | | 438,625 | | | | | | 438,625 | | |
Basic and Diluted EPU | | | | $ | 0.26 | | | | | $ | (0.02) | | | | | $ | 0.04 | | |
Temporary Equity Classified MIUs | | | | | | | | | | | | | | | | | | | |
Income allocable to Non-Founder MIUs classified as temporary equity | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
MIUs classified in temporary equity (in 000s) | | | | | 250 | | | | | | 234 | | | | | | 234 | | |
Basic and Diluted EPU | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
(in thousands) | | | FOR THE YEAR ENDED DECEMBER 31, 2023 | | |||
Current taxes: | | | | | | | |
Federal | | | | $ | — | | |
State | | | | | — | | |
Total current income tax benefit (expense) | | | | $ | — | | |
Deferred taxes: | | | | | | | |
Federal | | | | $ | (55,687) | | |
State | | | | | (6,259) | | |
Total deferred income tax benefit (expense) | | | | $ | (61,946) | | |
Total income tax benefit (expense) | | | | $ | (61,946) | | |
(in thousands) | | | FOR THE YEAR ENDED DECEMBER 31, 2023 | | |||
Income tax benefit (expense) at the federal statutory rate | | | | $ | (8,862) | | |
State income taxes benefit (expense) – net of federal income tax benefits | | | | | (1,801) | | |
GAAP and tax differences of Predecessor | | | | | (44,118) | | |
Equity-based compensation | | | | | (6,148) | | |
Other | | | | | (1,017) | | |
Total income tax benefit (expense) | | | | $ | (61,946) | | |
| | | FOR THE YEARS ENDED DECEMBER 31, | | |||||||||
(in thousands) | | | 2023 | | | 2022 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Asset retirement obligations | | | | $ | 1,951 | | | | | $ | — | | |
Net operating loss | | | | | 1,414 | | | | | | — | | |
Interest expense | | | | | 905 | | | | | | — | | |
Equity-based compensation | | | | | 691 | | | | | | — | | |
Accrued compensation | | | | | 831 | | | | | | — | | |
Other assets | | | | | 874 | | | | | | — | | |
Total deferred tax assets | | | | $ | 6,666 | | | | | $ | — | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Oil and gas properties | | | | $ | (68,391) | | | | | $ | — | | |
Derivatives | | | | | (2,604) | | | | | | — | | |
Total deferred tax liabilities | | | | $ | (70,995) | | | | | $ | — | | |
Valuation Allowance | | | | $ | — | | | | | $ | — | | |
Total deferred tax (liability) asset | | | | $ | (64,329) | | | | | $ | — | | |
| | | FOR THE YEARS ENDED DECEMBER 31, | | | FOR THE MONTH ENDED DECEMBER 31, 2021 | | | FOR THE YEAR ENDED NOVEMBER 30, 2021 | | |||||||||||||||
(In thousands) | | | 2023 | | | 2022 | | ||||||||||||||||||
Costs Incurred for the Year: | | | | | | | | | | | | | | | | | | | | | | | | | |
Proved Property Acquisition and Other | | | | $ | 78,058 | | | | | $ | 28,547 | | | | | $ | 117 | | | | | $ | 6,210 | | |
Development | | | | | 104,569 | | | | | | 63,284 | | | | | | 3,015 | | | | | | 36,769 | | |
Total | | | | $ | 182,627 | | | | | $ | 91,831 | | | | | $ | 3,132 | | | | | $ | 42,979 | | |
| | | OIL (MBbl) | | | NATURAL GAS (MMcf) | | | MBoe | | |||||||||
Proved Developed and Undeveloped Reserves at November 30, 2020 | | | | | 33,106 | | | | | | 84,829 | | | | | | 47,244 | | |
Revisions of Previous Estimates | | | | | (2,998) | | | | | | (4,181) | | | | | | (3,695) | | |
Extensions, Discoveries and Other Additions | | | | | 899 | | | | | | 2,648 | | | | | | 1,340 | | |
Acquisition of Reserves | | | | | 959 | | | | | | 1,793 | | | | | | 1,258 | | |
Production | | | | | (2,436) | | | | | | (7,065) | | | | | | (3,614) | | |
Proved Developed and Undeveloped Reserves at November 30, 2021 | | | | | 29,530 | | | | | | 78,024 | | | | | | 42,534 | | |
Revisions of Previous Estimates | | | | | 80 | | | | | | 231 | | | | | | 119 | | |
Extensions, Discoveries and Other Additions | | | | | — | | | | | | — | | | | | | — | | |
Acquisition of Reserves | | | | | 7 | | | | | | 8 | | | | | | 8 | | |
Production | | | | | (220) | | | | | | (582) | | | | | | (317) | | |
Proved Developed and Undeveloped Reserves at December 31, 2021 | | | | | 29,397 | | | | | | 77,681 | | | | | | 42,344 | | |
Revisions of Previous Estimates | | | | | (100) | | | | | | 1,959 | | | | | | 226 | | |
Extensions, Discoveries and Other Additions | | | | | 1,419 | | | | | | 2,561 | | | | | | 1,846 | | |
Acquisition of Reserves | | | | | 2,304 | | | | | | 5,187 | | | | | | 3,168 | | |
Production | | | | | (2,575) | | | | | | (7,274) | | | | | | (3,787) | | |
Proved Developed and Undeveloped Reserves at December 31, 2022 | | | | | 30,445 | | | | | | 80,114 | | | | | | 43,797 | | |
Revisions of Previous Estimates | | | | | (5,735) | | | | | | (7,027) | | | | | | (6,906) | | |
Extensions, Discoveries and Other Additions | | | | | 3,141 | | | | | | 5,826 | | | | | | 4,112 | | |
Acquisition of Reserves | | | | | 2,860 | | | | | | 6,429 | | | | | | 3,932 | | |
Production | | | | | (2,968) | | | | | | (8,232) | | | | | | (4,340) | | |
Proved Developed and Undeveloped Reserves at December 31, 2023 | | | | | 27,743 | | | | | | 77,110 | | | | | | 40,595 | | |
| | | OIL (MBbl) | | | NATURAL GAS (MMcf) | | | MBoe | | |||||||||
Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
November 30, 2020 | | | | | 17,841 | | | | | | 47,418 | | | | | | 25,744 | | |
November 30, 2021 | | | | | 17,764 | | | | | | 58,437 | | | | | | 27,504 | | |
December 31, 2021 | | | | | 17,612 | | | | | | 58,058 | | | | | | 27,288 | | |
December 31, 2022 | | | | | 17,290 | | | | | | 58,897 | | | | | | 27,106 | | |
December 31, 2023 | | | | | 18,440 | | | | | | 60,202 | | | | | | 28,474 | | |
Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | |
November 30, 2020 | | | | | 15,265 | | | | | | 37,410 | | | | | | 21,500 | | |
November 30, 2021 | | | | | 11,765 | | | | | | 19,586 | | | | | | 15,030 | | |
December 31, 2021 | | | | | 11,785 | | | | | | 19,623 | | | | | | 15,055 | | |
December 31, 2022 | | | | | 13,155 | | | | | | 21,217 | | | | | | 16,691 | | |
December 31, 2023 | | | | | 9,303 | | | | | | 16,907 | | | | | | 12,121 | | |
| | | DECEMBER 31, | | | NOVEMBER 30, 2021 | | ||||||||||||||||||
(in thousands) | | | 2023 | | | 2022 | | | 2021 (Transition Period) | | |||||||||||||||
Future Cash Inflows | | | | $ | 2,197,070 | | | | | $ | 3,420,665 | | | | | $ | 2,206,162 | | | | | $ | 2,151,098 | | |
Future Production Costs | | | | | (793,295) | | | | | | (965,151) | | | | | | (823,223) | | | | | | (816,329) | | |
Future Development Costs | | | | | (231,686) | | | | | | (276,399) | | | | | | (244,913) | | | | | | (230,101) | | |
Future Income Tax Expense | | | | | (175,276) | | | | | | — | | | | | | — | | | | | | — | | |
Future Net Cash Inflows | | | | $ | 996,813 | | | | | $ | 2,179,115 | | | | | $ | 1,138,026 | | | | | $ | 1,104,668 | | |
10% Annual Discount for Estimated Timing of Cash Flows | | | | $ | (421,122) | | | | | $ | (999,131) | | | | | $ | (509,625) | | | | | $ | (503,055) | | |
Standardized Measure of Discounted Future Net Cash Flows | | | | $ | 575,691 | | | | | $ | 1,179,984 | | | | | $ | 628,401 | | | | | $ | 601,613 | | |
| | | OIL $/Bbl | | | NATURAL GAS $/MMBtu | | ||||||
December 31, 2023 | | | | $ | 78.21 | | | | | $ | 2.64 | | |
December 31, 2022 | | | | $ | 94.14 | | | | | $ | 6.36 | | |
December 31, 2021 | | | | $ | 66.55 | | | | | $ | 3.60 | | |
November 30, 2021 | | | | $ | 64.81 | | | | | $ | 3.46 | | |
| | | DECEMBER 31, | | | NOVEMBER 30, 2021 | | ||||||||||||||||||
(in thousands) | | | 2023 | | | 2022 | | | 2021 (Transition Period) | | |||||||||||||||
Beginning of Period | | | | $ | 1,179,984 | | | | | $ | 628,401 | | | | | $ | 601,613 | | | | | $ | 191,178 | | |
Sales of Oil and Natural Gas Produced, Net of Production Costs | | | | | (172,766) | | | | | | (226,666) | | | | | | (12,854) | | | | | | (126,733) | | |
Extensions and Discoveries | | | | | 74,505 | | | | | | 41,373 | | | | | | — | | | | | | 17,911 | | |
Previously Estimated Development Cost Incurred During the Period | | | | | 30,411 | | | | | | 714 | | | | | | — | | | | | | 16,924 | | |
Net Change of Prices and Production Costs | | | | | (473,479) | | | | | | 575,120 | | | | | | 32,271 | | | | | | 415,685 | | |
Change in Future Development Costs | | | | | (9,189) | | | | | | (3,758) | | | | | | (11,048) | | | | | | 22,606 | | |
Revisions of Quantity and Timing Estimates | | | | | (172,274) | | | | | | 18,140 | | | | | | 2,153 | | | | | | (17,833) | | |
Accretion of Discount | | | | | 117,998 | | | | | | 62,840 | | | | | | 5,013 | | | | | | 19,118 | | |
Change in Income Taxes | | | | | (106,380) | | | | | | — | | | | | | — | | | | | | — | | |
Purchases of Minerals in Place | | | | | 90,929 | | | | | | 122,421 | | | | | | 117 | | | | | | 23,272 | | |
Other | | | | | 15,952 | | | | | | (38,601) | | | | | | 11,136 | | | | | | 39,485 | | |
End of Period | | | | $ | 575,691 | | | | | $ | 1,179,984 | | | | | $ | 628,401 | | | | | $ | 601,613 | | |
(in thousands, except shares) | | | SEPTEMBER 30 2024 | | | DECEMBER 31, 2023 | | ||||||
Assets | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash | | | | $ | 2,425 | | | | | $ | 552 | | |
Revenue receivable | | | | | 36,358 | | | | | | 44,915 | | |
Commodity derivatives (Note 6) | | | | | 12,201 | | | | | | 10,038 | | |
Prepaid expenses and other current assets | | | | | 3,309 | | | | | | 2,841 | | |
Total current assets | | | | | 54,293 | | | | | | 58,346 | | |
Oil and Gas Properties – Using the successful efforts method of accounting (Note 2) | | | | | | | | | | | | | |
Proved oil and gas properties | | | | | 1,266,319 | | | | | | 1,168,378 | | |
Less accumulated DD&A and impairment | | | | | (537,263) | | | | | | (464,036) | | |
Total oil and gas properties | | | | | 729,056 | | | | | | 704,342 | | |
Other Property and Equipment – Net | | | | | 189 | | | | | | 189 | | |
Other Assets | | | | | | | | | | | | | |
Commodity derivatives (Note 6) | | | | | 1,639 | | | | | | 1,109 | | |
Other noncurrent assets | | | | | 6,064 | | | | | | 1,984 | | |
Total other assets | | | | | 7,703 | | | | | | 3,093 | | |
Total assets | | | | $ | 791,241 | | | | | $ | 765,970 | | |
Liabilities and Equity | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accounts payable | | | | $ | 16,041 | | | | | $ | 27,692 | | |
Accrued liabilities (Note 7) | | | | | 56,663 | | | | | | 32,507 | | |
Other current liabilities | | | | | — | | | | | | 204 | | |
Total current liabilities | | | | | 72,704 | | | | | | 60,403 | | |
Long-term Liabilities | | | | | | | | | | | | | |
Credit facility (Note 5) | | | | | 105,000 | | | | | | 81,000 | | |
Deferred tax liability (Note 11) | | | | | 73,379 | | | | | | 64,329 | | |
Asset retirement obligations | | | | | 8,838 | | | | | | 8,353 | | |
Other noncurrent liabilities | | | | | 10,934 | | | | | | 5,479 | | |
Total liabilities | | | | $ | 270,855 | | | | | $ | 219,564 | | |
Commitments and Contingencies (Note 9) | | | | | | | | | | | | | |
Equity (Note 10) | | | | | | | | | | | | | |
Preferred stock, $0.01 par value, 5,000,000 shares authorized; 0 shares issued at September 30, 2024 and December 31, 2023, respectively | | | | | — | | | | | | — | | |
Common stock, $0.01 par value, 95,000,000 shares authorized; 32,658,365 and 32,812,007 shares issued at September 30, 2024 and December 31, 2023, respectively | | | | | 327 | | | | | | 328 | | |
Additional paid-in capital | | | | | 515,451 | | | | | | 567,654 | | |
Accumulated earnings (deficit) | | | | | 4,608 | | | | | | (21,576) | | |
Total equity | | | | | 520,386 | | | | | | 546,406 | | |
Total liabilities and equity | | | | $ | 791,241 | | | | | $ | 765,970 | | |
| | | FOR THE THREE MONTHS ENDED SEPTEMBER 30, | | | FOR THE NINE MONTHS ENDED SEPTEMBER 30, | | ||||||||||||||||||
(In thousands, except share data) | | | 2024 | | | 2023 | | | 2024 | | | 2023 | | ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil | | | | $ | 56,181 | | | | | $ | 53,293 | | | | | $ | 177,672 | | | | | $ | 152,512 | | |
Natural gas | | | | | 2,099 | | | | | | 1,761 | | | | | | 8,400 | | | | | | 12,090 | | |
Total revenue | | | | | 58,280 | | | | | | 55,054 | | | | | | 186,072 | | | | | | 164,602 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expense | | | | | 11,622 | | | | | | 9,985 | | | | | | 35,685 | | | | | | 28,384 | | |
Production taxes | | | | | 5,329 | | | | | | 5,152 | | | | | | 16,555 | | | | | | 15,325 | | |
General and administrative | | | | | 5,231 | | | | | | 3,820 | | | | | | 15,329 | | | | | | 19,143 | | |
Depletion, depreciation, amortization, and accretion | | | | | 24,915 | | | | | | 19,013 | | | | | | 73,776 | | | | | | 56,233 | | |
Equity-based compensation (Note 10) | | | | | 2,202 | | | | | | 1,146 | | | | | | 5,853 | | | | | | 30,545 | | |
Total operating expenses | | | | | 49,299 | | | | | | 39,116 | | | | | | 147,198 | | | | | | 149,630 | | |
Operating Income | | | | | 8,981 | | | | | | 15,938 | | | | | | 38,874 | | | | | | 14,972 | | |
Other (Expense) Income | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity derivative gain (loss), net | | | | | 17,368 | | | | | | (17,083) | | | | | | 3,923 | | | | | | (4,885) | | |
Interest expense | | | | | (2,722) | | | | | | (1,166) | | | | | | (7,510) | | | | | | (3,461) | | |
Other income | | | | | 35 | | | | | | 49 | | | | | | 64 | | | | | | 99 | | |
Total other (expense) income | | | | | 14,681 | | | | | | (18,200) | | | | | | (3,523) | | | | | | (8,247) | | |
Income (Loss) Before Income Taxes | | | | $ | 23,662 | | | | | $ | (2,262) | | | | | $ | 35,351 | | | | | $ | 6,725 | | |
(Provision for) Benefit from Income Taxes | | | | | (6,220) | | | | | | 796 | | | | | | (9,166) | | | | | | (46,386) | | |
Net Income (Loss) | | | | $ | 17,442 | | | | | $ | (1,466) | | | | | $ | 26,185 | | | | | $ | (39,661) | | |
Net income attributable to Predecessor common unit holders | | | | | — | | | | | | — | | | | | | — | | | | | | 1,832 | | |
Net Income (Loss) Attributable to Vitesse Energy, Inc. | | | | $ | 17,442 | | | | | $ | (1,466) | | | | | $ | 26,185 | | | | | $ | (41,493) | | |
Weighted average common shares outstanding – basic | | | | | 30,075,956 | | | | | | 29,659,763 | | | | | | 30,018,912 | | | | | | 29,660,924 | | |
Weighted average common shares outstanding – diluted | | | | | 32,987,524 | | | | | | 29,659,763 | | | | | | 32,887,499 | | | | | | 29,660,924 | | |
Net income (loss) per common share – basic | | | | $ | 0.56 | | | | | $ | (0.05) | | | | | $ | 0.87 | | | | | $ | (1.40) | | |
Net income (loss) per common share – diluted | | | | $ | 0.53 | | | | | $ | (0.05) | | | | | $ | 0.80 | | | | | $ | (1.40) | | |
| | | Common Stock | | | Preferred Stock | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||
(In thousands, except share data) | | | Shares | | | Amount | | | Shares | | | Amount | | | Additional Paid-In Capital | | | Predecessor Members’ Equity | | | Accumulated Earnings (Deficit) | | | Total Equity | | ||||||||||||||||||||||||
Balance – January 1, 2024 | | | | | 32,812,007 | | | | | $ | 328 | | | | | | — | | | | | $ | — | | | | | $ | 567,654 | | | | | $ | — | | | | | $ | (21,576) | | | | | $ | 546,406 | | |
Net (loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,186) | | | | | | (2,186) | | |
Issuance of restricted stock units, net of forfeitures | | | | | 19,403 | | | | | | — | | | | | | — | | | | | | — | | | | | | (74) | | | | | | — | | | | | | — | | | | | | (74) | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,758 | | | | | | — | | | | | | — | | | | | | 1,758 | | |
Common stock dividends declared | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,249) | | | | | | — | | | | | | — | | | | | | (16,249) | | |
Stock exchanged for tax withholding and retired | | | | | (332,840) | | | | | | (3) | | | | | | — | | | | | | — | | | | | | (6,936) | | | | | | — | | | | | | — | | | | | | (6,939) | | |
Balance – March 31, 2024 | | | | | 32,498,570 | | | | | $ | 325 | | | | | | — | | | | | $ | — | | | | | $ | 546,153 | | | | | $ | — | | | | | $ | (23,762) | | | | | $ | 522,716 | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,928 | | | | | | 10,928 | | |
Issuance of restricted stock units | | | | | 131,024 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,047 | | | | | | — | | | | | | — | | | | | | 2,047 | | |
Common stock dividends declared | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,186) | | | | | | — | | | | | | — | | | | | | (17,186) | | |
Balance – June 30, 2024 | | | | | 32,629,594 | | | | | $ | 326 | | | | | | — | | | | | $ | — | | | | | $ | 531,013 | | | | | $ | — | | | | | $ | (12,834) | | | | | $ | 518,505 | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,442 | | | | | | 17,442 | | |
Issuance of restricted stock units | | | | | 50,000 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,202 | | | | | | — | | | | | | — | | | | | | 2,202 | | |
Common stock dividends declared | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,214) | | | | | | — | | | | | | — | | | | | | (17,214) | | |
Stock exchanged for tax withholding and retired | | | | | (21,229) | | | | | | — | | | | | | — | | | | | | — | | | | | | (549) | | | | | | — | | | | | | — | | | | | | (549) | | |
Balance – September 30, 2024 | | | | | 32,658,365 | | | | | $ | 327 | | | | | | — | | | | | $ | — | | | | | $ | 515,451 | | | | | $ | — | | | | | $ | 4,608 | | | | | $ | 520,386 | | |
| | | Common Stock | | | Preferred Stock | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||
(In thousands, except share data) | | | Shares | | | Amount | | | Shares | | | Amount | | | Additional Paid-In Capital | | | Predecessor Members’ Equity | | | Accumulated Deficit | | | Total Equity | | ||||||||||||||||||||||||
Balance – January 1, 2023 | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 564,423 | | | | | $ | — | | | | | $ | 564,423 | | |
Net income (loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,832 | | | | | | (49,647) | | | | | | (47,815) | | |
Issuance of common stock in exchange for Vitesse Energy, LLC | | | | | 25,914,891 | | | | | | 259 | | | | | | — | | | | | | — | | | | | | 565,996 | | | | | | (566,255) | | | | | | — | | | | | | — | | |
Issuance of common stock in exchange for Non-Founder MIU’s | | | | | 163,544 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 4,557 | | | | | | — | | | | | | — | | | | | | 4,559 | | |
Acquisition of Vitesse Oil, LLC | | | | | 2,120,312 | | | | | | 21 | | | | | | — | | | | | | — | | | | | | 30,607 | | | | | | — | | | | | | — | | | | | | 30,628 | | |
Issuance of restricted stock units | | | | | 3,136,456 | | | | | | 31 | | | | | | — | | | | | | — | | | | | | (31) | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Transitional Plan awards | | | | | 1,475,631 | | | | | | 15 | | | | | | — | | | | | | — | | | | | | (15) | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,972 | | | | | | — | | | | | | — | | | | | | 27,972 | | |
Common stock dividends declared | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,405) | | | | | | — | | | | | | — | | | | | | (16,405) | | |
Repurchase of common stock | | | | | (14,600) | | | | | | — | | | | | | — | | | | | | — | | | | | | (248) | | | | | | — | | | | | | — | | | | | | (248) | | |
Balance – March 31, 2023 | | | | | 32,796,234 | | | | | $ | 328 | | | | | | — | | | | | $ | — | | | | | $ | 612,433 | | | | | $ | — | | | | | $ | (49,647) | | | | | $ | 563,114 | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,620 | | | | | | 9,620 | | |
Issuance of restricted stock units | | | | | 16,666 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,428 | | | | | | — | | | | | | — | | | | | | 1,428 | | |
Common stock dividends declared | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,408) | | | | | | — | | | | | | — | | | | | | (16,408) | | |
Balance – June 30, 2023 | | | | | 32,812,900 | | | | | $ | 328 | | | | | | — | | | | | $ | — | | | | | $ | 597,453 | | | | | $ | — | | | | | $ | (40,027) | | | | | $ | 557,754 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,466) | | | | | | (1,466) | | |
Issuance/forfeiture of restricted stock units | | | | | (875) | | | | | | — | | | | | | — | | | | | | — | | | | | | (120) | | | | | | — | | | | | | — | | | | | | (120) | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,447 | | | | | | — | | | | | | — | | | | | | 1,447 | | |
Common stock dividends declared | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,408) | | | | | | — | | | | | | — | | | | | | (16,408) | | |
Balance – September 30, 2023 | | | | | 32,812,025 | | | | | $ | 328 | | | | | | — | | | | | $ | — | | | | | $ | 582,372 | | | | | $ | — | | | | | $ | (41,493) | | | | | $ | 541,207 | | |
| | | FOR THE NINE MONTHS ENDED SEPTEMBER 30, | | |||||||||
(in thousands) | | | 2024 | | | 2023 | | ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Net income (loss) | | | | $ | 26,185 | | | | | $ | (39,661) | | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | | | | | | |
Depletion, depreciation, amortization, and accretion | | | | | 73,776 | | | | | | 56,233 | | |
Unrealized (gain) loss on derivative instruments | | | | | (2,693) | | | | | | 5,799 | | |
Equity-based compensation | | | | | 5,853 | | | | | | 30,545 | | |
Deferred income taxes | | | | | 9,050 | | | | | | 46,386 | | |
Amortization of debt issuance costs | | | | | 594 | | | | | | 486 | | |
Changes in operating assets and liabilities that provided (used) cash: | | | | | | | | | | | | | |
Revenue receivable | | | | | 8,557 | | | | | | 5,907 | | |
Prepaid expenses and other current assets | | | | | (121) | | | | | | (882) | | |
Accounts payable | | | | | (945) | | | | | | 5,593 | | |
Accrued liabilities | | | | | 53 | | | | | | (101) | | |
Other | | | | | — | | | | | | (2) | | |
Net cash provided by Operating Activities | | | | | 120,309 | | | | | | 110,303 | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Acquisition of oil and gas properties | | | | | (20,690) | | | | | | (21,817) | | |
Development of oil and gas properties | | | | | (66,345) | | | | | | (55,511) | | |
Purchase of property and equipment | | | | | (63) | | | | | | (129) | | |
Net cash used in Investing Activities | | | | | (87,098) | | | | | | (77,457) | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | |
Proceeds from revolving credit facility | | | | | 45,500 | | | | | | 32,000 | | |
Repayments of revolving credit facility | | | | | (21,500) | | | | | | (24,000) | | |
Repayments of Vitesse Oil revolving credit facility | | | | | — | | | | | | (5,000) | | |
Dividends paid | | | | | (47,552) | | | | | | (43,479) | | |
Repurchases of common stock | | | | | — | | | | | | (248) | | |
Stock exchanged for tax withholding | | | | | (7,489) | | | | | | — | | |
Debt issuance costs | | | | | (297) | | | | | | (379) | | |
Net cash used in Financing Activities | | | | | (31,338) | | | | | | (41,106) | | |
Net Increase (Decrease) in Cash | | | | | 1,873 | | | | | | (8,260) | | |
Cash – Beginning of period | | | | | 552 | | | | | | 10,007 | | |
Cash – End of period | | | | $ | 2,425 | | | | | $ | 1,747 | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | |
Cash paid for interest | | | | $ | 6,764 | | | | | $ | 3,120 | | |
Cash paid for income taxes | | | | | — | | | | | | 1,292 | | |
Supplemental Disclosure of Noncash Activity | | | | | | | | | | | | | |
Oil and gas properties included in accounts payable and accrued liabilities | | | | $ | 57,333 | | | | | $ | 57,527 | | |
Asset retirement obligations capitalized to oil and gas properties | | | | | — | | | | | | 392 | | |
Issuance of common stock to acquire Vitesse Oil | | | | | — | | | | | | 30,628 | | |
(in thousands) | | | GROSS RECOGNIZED FAIR VALUE ASSETS/ LIABILITIES | | | GROSS AMOUNTS OFFSET | | | NET RECOGNIZED FAIR VALUE ASSETS/ LIABILITIES | | |||||||||
Commodity derivative assets: | | | | | | | | | | | | | | | | | | | |
Current derivative assets | | | | $ | 12,201 | | | | | $ | — | | | | | $ | 12,201 | | |
Noncurrent derivative assets | | | | | 1,639 | | | | | | — | | | | | | 1,639 | | |
Total | | | | $ | 13,840 | | | | | $ | — | | | | | $ | 13,840 | | |
(in thousands) | | | GROSS RECOGNIZED FAIR VALUE ASSETS/ LIABILITIES | | | GROSS AMOUNTS OFFSET | | | NET RECOGNIZED FAIR VALUE ASSETS/ LIABILITIES | | |||||||||
Commodity derivative assets: | | | | | | | | | | | | | | | | | | | |
Current derivative assets | | | | $ | 10,038 | | | | | $ | — | | | | | $ | 10,038 | | |
Noncurrent derivative assets | | | | | 1,109 | | | | | | — | | | | | | 1,109 | | |
Total | | | | $ | 11,147 | | | | | $ | — | | | | | $ | 11,147 | | |
INDEX | | | SETTLEMENT PERIOD | | | VOLUME HEDGED (Bbls) | | | WEIGHTED AVERAGE ROUNDED FIXED PRICE | | ||||||
WTI-NYMEX | | | Q4 2024 | | | | | 490,000 | | | | | | 78 | | |
WTI-NYMEX | | | Q1 2025 | | | | | 397,500 | | | | | | 74 | | |
WTI-NYMEX | | | Q2 2025 | | | | | 382,500 | | | | | | 75 | | |
WTI-NYMEX | | | Q3 2025 | | | | | 202,500 | | | | | | 75 | | |
WTI-NYMEX | | | Q4 2025 | | | | | 202,500 | | | | | | 75 | | |
(in thousands) | | | SEPTEMBER 30, 2024 | | | DECEMBER 31, 2023 | | ||||||
Accrued capital expenditures | | | | $ | 44,500 | | | | | $ | 22,800 | | |
Accrued lease operating expenses, net | | | | | 3,996 | | | | | | 3,258 | | |
Accrued compensation | | | | | 2,680 | | | | | | 3,647 | | |
Accrued dividends | | | | | 4,370 | | | | | | 1,967 | | |
Other accrued liabilities | | | | | 1,117 | | | | | | 835 | | |
Total | | | | $ | 56,663 | | | | | $ | 32,507 | | |
| | | Shares of restricted stock unit awards | | | Weighted-Average Price on Date of Grant | | ||||||
Outstanding at January 1, 2024 | | | | | 3,152,247 | | | | | $ | 14.99 | | |
Granted | | | | | 69,403 | | | | | | 21.48 | | |
Vested | | | | | (792,000) | | | | | | 14.40 | | |
Forfeited | | | | | (50,000) | | | | | | 14.40 | | |
Outstanding at March 31, 2024 | | | | | 2,379,650 | | | | | $ | 15.39 | | |
Granted | | | | | 131,024 | | | | | | 22.91 | | |
Vested | | | | | (49,998) | | | | | | 18.77 | | |
Forfeited | | | | | — | | | | | | — | | |
Outstanding at June 30, 2024 | | | | | 2,460,676 | | | | | $ | 15.72 | | |
Granted | | | | | 50,000 | | | | | | 25.16 | | |
Vested | | | | | (60,000) | | | | | | 23.51 | | |
Forfeited | | | | | — | | | | | | — | | |
Outstanding at September 30, 2024 | | | | | 2,450,676 | | | | | $ | 15.72 | | |
| | | Shares of restricted stock unit awards | | | Weighted-Average Price on Date of Grant | | ||||||
Outstanding at January 1, 2023 | | | | | — | | | | | $ | — | | |
Granted | | | | | 3,136,456 | | | | | | 14.43 | | |
Vested | | | | | — | | | | | | — | | |
Forfeited | | | | | — | | | | | | — | | |
Outstanding at March 31, 2023 | | | | | 3,136,456 | | | | | $ | 14.43 | | |
Granted | | | | | 16,666 | | | | | | 22.57 | | |
Vested | | | | | — | | | | | | — | | |
Forfeited | | | | | — | | | | | | — | | |
Outstanding at June 30, 2023 | | | | | 3,153,122 | | | | | $ | 14.47 | | |
Granted | | | | | 180,000 | | | | | | 23.51 | | |
Vested | | | | | — | | | | | | — | | |
Forfeited | | | | | (180,875) | | | | | | 14.40 | | |
Outstanding at September 30, 2023 | | | | | 3,152,247 | | | | | $ | 14.99 | | |
Grant date | | | February 23, 2024 | | |||
Forecast period (years) | | | | | 2.85 | | |
Risk-free rates | | | | | 4.4% | | |
Expected equity volatility | | | | | 55% | | |
Stock price on grant date | | | | $ | 21.48 | | |
Grant date fair value | | | | $ | 22.02 | | |
| | | Shares of performance stock unit awards (at target) | | | Weighted-Average Price on Date of Grant | | ||||||
Outstanding at January 1, 2024 | | | | | — | | | | | $ | — | | |
Granted | | | | | 104,104 | | | | | | 22.02 | | |
Vested | | | | | — | | | | | | — | | |
Forfeited | | | | | — | | | | | | — | | |
Outstanding at March 31, 2024 | | | | | 104,104 | | | | | $ | 22.02 | | |
Granted | | | | | — | | | | | | — | | |
Vested | | | | | — | | | | | | — | | |
Forfeited | | | | | — | | | | | | — | | |
Outstanding at June 30, 2024 | | | | | 104,104 | | | | | $ | 22.02 | | |
Granted | | | | | — | | | | | | — | | |
Vested | | | | | — | | | | | | — | | |
Forfeited | | | | | — | | | | | | — | | |
Outstanding at September 30, 2024 | | | | | 104,104 | | | | | $ | 22.02 | | |
Year | | | Restricted stock units | | | Restricted stock awards | | | Total | | |||||||||
2024 | | | | | 114,727 | | | | | | — | | | | | | 114,727 | | |
2025 | | | | | 93,580 | | | | | | 17,262 | | | | | | 110,842 | | |
2026 | | | | | 323,138 | | | | | | 48,619 | | | | | | 371,757 | | |
2027 | | | | | 837 | | | | | | 54,269 | | | | | | 55,106 | | |
2028 | | | | | 838 | | | | | | 32,988 | | | | | | 33,826 | | |
Thereafter | | | | | 130,985 | | | | | | 19,793 | | | | | | 150,778 | | |
Total | | | | | 664,105 | | | | | | 172,931 | | | | | | 837,036 | | |
| | | FOR THE THREE MONTHS ENDED SEPTEMBER 30, | | | FOR THE NINE MONTHS ENDED SEPTEMBER 30, | | ||||||||||||||||||
(in thousands except share and per share amounts) | | | 2024 | | | 2023 | | | 2024 | | | 2023 | | ||||||||||||
Numerator for earnings per common share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to Vitesse Energy, Inc. | | | | $ | 17,442 | | | | | $ | (1,466) | | | | | $ | 26,185 | | | | | $ | (41,493) | | |
Allocation of earnings to participating securities(1) | | | | | (661) | | | | | | — | | | | | | — | | | | | | — | | |
Net income (loss) attributable to common shareholders | | | | $ | 16,781 | | | | | $ | (1,466) | | | | | $ | 26,185 | | | | | $ | (41,493) | | |
Adjustment to allocation of earnings to participating securities related to diluted shares | | | | | 661 | | | | | | — | | | | | | — | | | | | | — | | |
Net income (loss) attributable to common shareholders for diluted EPS | | | | $ | 17,442 | | | | | $ | (1,466) | | | | | $ | 26,185 | | | | | $ | (41,493) | | |
Denominator for earnings per common share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding – basic | | | | | 29,515,340 | | | | | | 28,787,381 | | | | | | 29,458,293 | | | | | | 28,725,204 | | |
Weighted average Transitional Share RSUs outstanding with no future service required | | | | | 560,616 | | | | | | 872,382 | | | | | | 560,619 | | | | | | 935,720 | | |
Denominator for basic earnings per common share | | | | | 30,075,956 | | | | | | 29,659,763 | | | | | | 30,018,912 | | | | | | 29,660,924 | | |
LTIP RSUs | | | | | 2,464,480 | | | | | | — | | | | | | 2,455,145 | | | | | | — | | |
LTIP PSUs | | | | | 52,052 | | | | | | — | | | | | | 27,472 | | | | | | — | | |
Transitional Share options | | | | | 291,383 | | | | | | — | | | | | | 282,317 | | | | | | — | | |
Transitional Share RSUs with remaining performance/service obligation | | | | | 103,653 | | | | | | — | | | | | | 103,653 | | | | | | — | | |
Denominator for diluted earnings per common share | | | | | 32,987,524 | | | | | | 29,659,763 | | | | | | 32,887,499 | | | | | | 29,660,924 | | |
Net income (loss) per common share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | 0.56 | | | | | $ | (0.05) | | | | | $ | 0.87 | | | | | $ | (1.40) | | |
Diluted | | | | $ | 0.53 | | | | | $ | (0.05) | | | | | $ | 0.80 | | | | | $ | (1.40) | | |
Shares excluded from diluted earnings per share due to anti-dilutive effect: | | | | | | | | | | | | | | | | | | | | | | | | | |
LTIP RSUs | | | | | — | | | | | | 3,150,871 | | | | | | — | | | | | | 3,140,707 | | |
Transitional Share options | | | | | — | | | | | | 278,380 | | | | | | — | | | | | | 278,380 | | |
| | | Note | | | As at December 31, 2023 | | | As at December 31, 2022 | | ||||||
Assets | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | $ | 88,765 | | | | | $ | 4,158 | | |
Accounts receivable | | | 5 | | | | | 16,814 | | | | | | 28,420 | | |
Deferred Proceeds pursuant to the Disposition | | | 7 | | | | | 6,613 | | | | | | — | | |
Prepaid expenses and deposits | | | | | | | | 1,650 | | | | | | 1,520 | | |
Total current assets | | | | | | | | 113,842 | | | | | | 34,098 | | |
Restricted cash | | | | | | | | 212 | | | | | | 217 | | |
Right of use assets | | | 6 | | | | | 798 | | | | | | 901 | | |
Property, plant and equipment | | | 7 | | | | | 477,531 | | | | | | 577,311 | | |
Total non-current assets | | | | | | | | 478,541 | | | | | | 578,429 | | |
Total assets | | | | | | | $ | 592,383 | | | | | $ | 612,527 | | |
Liabilities | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities | | | | | | | $ | 31,251 | | | | | $ | 58,662 | | |
Lease liability | | | 6 | | | | | 348 | | | | | | 440 | | |
Total current liabilities | | | | | | | | 31,599 | | | | | | 59,102 | | |
Senior credit facility | | | 8 | | | | | — | | | | | | 52,862 | | |
Lease liability | | | 6 | | | | | 602 | | | | | | 613 | | |
Decommissioning obligations | | | 9 | | | | | 4,623 | | | | | | 5,993 | | |
Deferred tax liability | | | 15 | | | | | 52,865 | | | | | | 30,553 | | |
Total non-current liabilities | | | | | | | | 58,090 | | | | | | 90,021 | | |
Total liabilities | | | | | | | $ | 89,689 | | | | | $ | 149,123 | | |
Shareholders’ Equity | | | | | | | | | | | | | | | | |
Common shares | | | 11 | | | | $ | 410,184 | | | | | $ | 418,566 | | |
Warrants | | | 11 | | | | | 2,342 | | | | | | 2,342 | | |
Contributed surplus | | | | | | | | 10,133 | | | | | | 9,888 | | |
Retained earnings | | | | | | | | 64,292 | | | | | | 5,020 | | |
Accumulated other comprehensive income | | | | | | | | 15,743 | | | | | | 27,588 | | |
Total equity | | | | | | | | 502,694 | | | | | | 463,404 | | |
Total liabilities and equity | | | | | | | $ | 592,383 | | | | | $ | 612,527 | | |
Key management personnel compensation (note 16) | | | | | | | | | | | | | | | | |
Subsequent events (note 19) | | | | | | | | | | | | | | | | |
| (signed) | | | (signed) | |
| Brett Herman CEO, Director | | | David Rain Director | |
| | | Note | | | 2023 | | | Year ended 2022 | | | December 31, 2021 | | |||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | |
Petroleum and natural gas revenues | | | 12 | | | | $ | 254,201 | | | | | $ | 342,582 | | | | | $ | 229,340 | | |
Royalties | | | | | | | | (42,658) | | | | | | (63,358) | | | | | | (42,699) | | |
Petroleum and natural gas revenues, net of royalties | | | | | | | | 211,543 | | | | | | 279,224 | | | | | | 186,641 | | |
Realized loss on financial derivatives | | | | | | | | — | | | | | | (45,966) | | | | | | (52,694) | | |
Unrealized gain (loss) on financial derivatives | | | | | | | | — | | | | | | 16,318 | | | | | | (5,216) | | |
Petroleum and natural gas revenues, net of royalties and derivatives | | | | | | | | 211,543 | | | | | | 249,576 | | | | | | 128,731 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | |
Operating | | | | | | | | 35,594 | | | | | | 34,695 | | | | | | 28,563 | | |
Production taxes | | | | | | | | 19,463 | | | | | | 27,715 | | | | | | 16,992 | | |
Transportation | | | | | | | | 6,382 | | | | | | 7,282 | | | | | | 7,361 | | |
General and administrative | | | | | | | | 7,383 | | | | | | 7,254 | | | | | | 5,451 | | |
Transaction related costs | | | | | | | | 2,454 | | | | | | 2,100 | | | | | | — | | |
Finance | | | 14 | | | | | 2,428 | | | | | | 7,328 | | | | | | 15,992 | | |
Share-based compensation | | | | | | | | 6,175 | | | | | | 4,178 | | | | | | 917 | | |
Depletion and depreciation | | | 6, 7 | | | | | 51,886 | | | | | | 48,757 | | | | | | 46,207 | | |
Gain on disposition | | | 7 | | | | | (2,999) | | | | | | — | | | | | | — | | |
Impairment recovery | | | 7 | | | | | — | | | | | | — | | | | | | (19,324) | | |
Loss on modification of preferred shares | | | 10 | | | | | — | | | | | | — | | | | | | 27,400 | | |
| | | | | | | | 128,766 | | | | | | 139,309 | | | | | | 129,559 | | |
Income (loss) before income taxes | | | | | | | | 82,777 | | | | | | 110,267 | | | | | | (828) | | |
Deferred income tax expense | | | 15 | | | | | 23,505 | | | | | | 29,748 | | | | | | — | | |
Net income (loss) | | | | | | | $ | 59,272 | | | | | $ | 80,519 | | | | | $ | (828) | | |
Currency translation adjustment | | | | | | | | (11,845) | | | | | | 28,427 | | | | | | 193 | | |
Comprehensive income (loss) | | | | | | | $ | 47,427 | | | | | $ | 108,946 | | | | | $ | (635) | | |
Net income (loss) per common share: | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted | | | 13 | | | | $ | 0.09 | | | | | $ | 0.12 | | | | | | — | | |
| | | Preferred share equity component | | | Common shares | | | Warrants | | | Contributed surplus | | | Retained earnings (deficit) | | | Accumulated other comprehensive income (loss) | | | Shareholders’ equity | | |||||||||||||||||||||
Balance at Dec 31, 2020 | | | | $ | 7,510 | | | | | $ | 198,925 | | | | | | — | | | | | $ | 6,968 | | | | | $ | (74,671) | | | | | $ | (1,032) | | | | | $ | 137,700 | | |
Settlement of share bonus awards | | | | | — | | | | | | 833 | | | | | | — | | | | | | (1,468) | | | | | | — | | | | | | — | | | | | | (635) | | |
Exercise of stock options | | | | | — | | | | | | 39 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | |
Share-based compensation, gross | | | | | — | | | | | | — | | | | | | — | | | | | | 1,096 | | | | | | — | | | | | | — | | | | | | 1,096 | | |
Loss on modification of preferred shares | | | | | 27,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,400 | | |
Conversion of preferred shares | | | | | (34,910) | | | | | | 136,933 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 102,023 | | |
Rights offering | | | | | — | | | | | | 5,900 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,900 | | |
Private placements | | | | | — | | | | | | 24,100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,100 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (828) | | | | | | — | | | | | | (828) | | |
Other comprehensive income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 193 | | | | | | 193 | | |
Balance at Dec 31, 2021 | | | | | — | | | | | $ | 366,730 | | | | | | — | | | | | $ | 6,596 | | | | | $ | (75,499) | | | | | $ | (839) | | | | | $ | 296,988 | | |
Settlement of share bonus awards | | | | | — | | | | | | 1,913 | | | | | | — | | | | | | (3,142) | | | | | | — | | | | | | — | | | | | | (1,229) | | |
Share-based compensation, gross | | | | | — | | | | | | — | | | | | | — | | | | | | 6,434 | | | | | | — | | | | | | — | | | | | | 6,434 | | |
Issued pursuant to private placements | | | | | — | | | | | | 52,158 | | | | | | 2,342 | | | | | | — | | | | | | — | | | | | | — | | | | | | 54,500 | | |
Share issue costs | | | | | — | | | | | | (2,235) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,235) | | |
Net income | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 80,519 | | | | | | — | | | | | | 80,519 | | |
Other comprehensive income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,427 | | | | | | 28,427 | | |
Balance at Dec 31, 2022 | | | | | — | | | | | $ | 418,566 | | | | | $ | 2,342 | | | | | $ | 9,888 | | | | | $ | 5,020 | | | | | $ | 27,588 | | | | | $ | 463,404 | | |
Settlement of share bonus awards | | | | | — | | | | | | 5,141 | | | | | | — | | | | | | (9,265) | | | | | | — | | | | | | — | | | | | | (4,124) | | |
Share-based compensation, gross | | | | | — | | | | | | — | | | | | | — | | | | | | 9,510 | | | | | | — | | | | | | — | | | | | | 9,510 | | |
Repurchase of common shares | | | | | — | | | | | | (13,523) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,523) | | |
Net income | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 59,272 | | | | | | — | | | | | | 59,272 | | |
Other comprehensive income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,845) | | | | | | (11,845) | | |
Balance at Dec 31, 2023 | | | | | — | | | | | $ | 410,184 | | | | | $ | 2,342 | | | | | $ | 10,133 | | | | | $ | 64,292 | | | | | $ | 15,743 | | | | | $ | 502,694 | | |
| | | | | | Year ended December 31, | | |||||||||||||||
| | | Note | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Operating activities | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) for the year | | | | | | | $ | 59,272 | | | | | $ | 80,519 | | | | | $ | (828) | | |
Depletion and depreciation | | | 6, 7 | | | | | 51,886 | | | | | | 48,757 | | | | | | 46,207 | | |
Impairment recovery | | | 7 | | | | | — | | | | | | — | | | | | | (19,324) | | |
Loss on modification of preferred shares | | | 10 | | | | | — | | | | | | — | | | | | | 27,400 | | |
Deferred income tax expense | | | 15 | | | | | 23,505 | | | | | | 29,748 | | | | | | — | | |
Unrealized (gain) loss on financial derivatives | | | | | | | | — | | | | | | (16,318) | | | | | | 5,216 | | |
Share-based compensation | | | | | | | | 6,175 | | | | | | 4,178 | | | | | | 917 | | |
Gain on disposition | | | 7 | | | | | (2,999) | | | | | | — | | | | | | — | | |
Finance expenses – non-cash | | | 14 | | | | | 169 | | | | | | 174 | | | | | | 5,154 | | |
Finance expenses – cash | | | 14 | | | | | 2,259 | | | | | | 7,154 | | | | | | 10,838 | | |
Settlement of decommissioning obligations | | | 9 | | | | | (304) | | | | | | — | | | | | | — | | |
Change in non-cash working capital | | | 18 | | | | | (3,231) | | | | | | 18,358 | | | | | | (3,350) | | |
Cash provided by operating activities | | | | | | | | 136,732 | | | | | | 172,570 | | | | | | 72,230 | | |
Investing activities | | | | | | | | | | | | | | | | | | | | | | |
Additions to property, plant and equipment | | | 7 | | | | | (84,082) | | | | | | (62,981) | | | | | | (63,028) | | |
Acquisitions | | | 7 | | | | | (6,339) | | | | | | (8,858) | | | | | | — | | |
Proceeds from property disposition | | | 7 | | | | | 123,725 | | | | | | — | | | | | | — | | |
Change in non-cash working capital | | | 18 | | | | | (12,500) | | | | | | (7,044) | | | | | | 10,992 | | |
Cash provided by (used in) investing activities | | | | | | | | 20,804 | | | | | | (78,883) | | | | | | (52,036) | | |
Financing activities | | | | | | | | | | | | | | | | | | | | | | |
Repayment to senior credit facility | | | | | | | | (52,112) | | | | | | (134,350) | | | | | | (38,536) | | |
Debt issuance costs | | | | | | | | — | | | | | | 570 | | | | | | (569) | | |
Net interest paid | | | | | | | | (2,222) | | | | | | (7,096) | | | | | | (11,188) | | |
Payment of lease obligations | | | 6 | | | | | (493) | | | | | | (547) | | | | | | (568) | | |
Repurchase of common shares | | | 11 | | | | | (13,523) | | | | | | — | | | | | | — | | |
Proceeds from private placements | | | | | | | | — | | | | | | 54,500 | | | | | | 29,271 | | |
Settlement of share awards | | | 11 | | | | | (4,124) | | | | | | (1,229) | | | | | | (635) | | |
Proceeds from exercise of stock options | | | | | | | | — | | | | | | — | | | | | | 39 | | |
Share issue costs | | | | | | | | — | | | | | | (2,235) | | | | | | — | | |
Cash used in financing activities | | | | | | | | (72,474) | | | | | | (90,387) | | | | | | (22,186) | | |
Change in cash and cash equivalents | | | | | | | | 85,062 | | | | | | 3,300 | | | | | | (1,992) | | |
Effect of foreign exchange rate changes | | | | | | | | (455) | | | | | | 518 | | | | | | (498) | | |
Cash and cash equivalents, beginning of year | | | | | | | | 4,158 | | | | | | 340 | | | | | | 2,830 | | |
Cash and cash equivalents, end of year | | | | | | | $ | 88,765 | | | | | $ | 4,158 | | | | | $ | 340 | | |
• Level 1: | Unadjusted quoted prices in an active market for identical assets or liabilities. |
• Level 2: | Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly. |
• Level 3: | Inputs that are not based on observable market data. |
| | | December 31, 2023 | | | December 31, 2022 | | ||||||
Accounts receivable – petroleum and natural gas | | | | $ | 15,333 | | | | | $ | 25,230 | | |
Accounts receivable – joint interest billing and other | | | | | 1,481 | | | | | | 3,190 | | |
Total accounts receivable | | | | $ | 16,814 | | | | | $ | 28,420 | | |
| Balance at December 31, 2021 | | | | $ | 1,006 | | |
| Additions | | | | | 338 | | |
| Depreciation | | | | | (498) | | |
| Effect of foreign currency rate changes | | | | | 55 | | |
| Balance at December 31, 2022 | | | | $ | 901 | | |
| Additions | | | | | 346 | | |
| Depreciation | | | | | (437) | | |
| Effect of foreign currency rate changes | | | | | (12) | | |
| Balance at December 31, 2023 | | | | $ | 798 | | |
| Balance at December 31, 2021 | | | | $ | 1,125 | | |
| Additions | | | | | 338 | | |
| Payments | | | | | (547) | | |
| Lease interest expense | | | | | 73 | | |
| Effect of foreign currency rate changes | | | | | 64 | | |
| Balance at December 31, 2022 | | | | $ | 1,053 | | |
| Additions | | | | | 346 | | |
| Payments | | | | | (493) | | |
| Lease interest expense | | | | | 60 | | |
| Effect of foreign currency rate changes | | | | | (16) | | |
| Balance at December 31, 2023 | | | | $ | 950 | | |
|
| | | Developed and producing | | | Other | | | Total | | |||||||||
Balance at December 31, 2021 | | | | $ | 516,364 | | | | | $ | 27 | | | | | $ | 516,391 | | |
Property acquisitions | | | | | 8,858 | | | | | | — | | | | | | 8,858 | | |
Additions to property, plant and equipment | | | | | 62,769 | | | | | | 212 | | | | | | 62,981 | | |
Capitalized share-based compensation | | | | | 2,256 | | | | | | — | | | | | | 2,256 | | |
Change in decommissioning obligations | | | | | (2,543) | | | | | | — | | | | | | (2,543) | | |
Depletion and depreciation | | | | | (48,208) | | | | | | (51) | | | | | | (48,259) | | |
Effect of foreign currency rate changes | | | | | 37,627 | | | | | | — | | | | | | 37,627 | | |
Balance at December 31, 2022 | | | | | 577,123 | | | | | | 188 | | | | | | 577,311 | | |
Property acquisition | | | | | 6,339 | | | | | | — | | | | | | 6,339 | | |
Property disposition | | | | | (129,847) | | | | | | — | | | | | | (129,847) | | |
Additions to property, plant and equipment | | | | | 84,037 | | | | | | 45 | | | | | | 84,082 | | |
Capitalized share-based compensation | | | | | 3,335 | | | | | | — | | | | | | 3,335 | | |
Change in decommissioning obligations | | | | | 1,309 | | | | | | — | | | | | | 1,309 | | |
Depletion and depreciation | | | | | (51,366) | | | | | | (83) | | | | | | (51,449) | | |
Effect of foreign currency rate changes | | | | | (13,549) | | | | | | — | | | | | | (13,549) | | |
Balance at December 31, 2023 | | | | $ | 477,381 | | | | | $ | 150 | | | | | $ | 477,531 | | |
| Sale price | | | | $ | 140,173 | | |
| Closing adjustments | | | | | (8,656) | | |
| Foreign exchange impact | | | | | (1,064) | | |
| Proceeds from property disposition (including deferred proceeds of $6.6 million) | | | | $ | 130,453 | | |
| Net book value of properties disposed, net of decommissioning obligations | | | | | 127,454 | | |
| Gain on disposition | | | | $ | 2,999 | | |
| | | As at December 31, 2023 | | | As at December 31, 2022 | | ||||||
Balance, beginning of year | | | | $ | 5,993 | | | | | $ | 7,971 | | |
Obligations incurred | | | | | 549 | | | | | | 589 | | |
Obligations acquired | | | | | 90 | | | | | | 73 | | |
Obligations disposed | | | | | (2,393) | | | | | | — | | |
Obligations settled – cash | | | | | (304) | | | | | | — | | |
Change in estimated future cash flows | | | | | 670 | | | | | | (3,205) | | |
Accretion | | | | | 169 | | | | | | 174 | | |
Effect of foreign currency rate changes | | | | | (151) | | | | | | 391 | | |
Balance, end of year | | | | $ | 4,623 | | | | | $ | 5,993 | | |
| | | Number of shares | | | Liability component | | | Equity component | | |||||||||
Balance at December 31, 2020 | | | | | 75,000 | | | | | | 97,048 | | | | | | 7,510 | | |
Paid in-kind dividends | | | | | — | | | | | | 6,290 | | | | | | — | | |
Accretion | | | | | — | | | | | | 683 | | | | | | — | | |
Loss on modification of preferred shares | | | | | — | | | | | | — | | | | | | 27,400 | | |
Conversion of preferred shares to common shares | | | | | (75,000) | | | | | | (102,752) | | | | | | (34,910) | | |
Effect of foreign currency rate changes | | | | | — | | | | | | (1,269) | | | | | | — | | |
Balance at December 31, 2021 | | | | | — | | | | | | — | | | | | | — | | |
(thousands, except number of common shares) | | | Common shares | | | Share capital | | ||||||
Balance at December 31, 2020 | | | | | 188,528,453 | | | | | $ | 198,925 | | |
Settlement of restricted and performance share bonus awards | | | | | 2,383,580 | | | | | | 833 | | |
Settlement of stock options | | | | | 200,000 | | | | | | 39 | | |
Recapitalization agreement | | | | | 332,275,798 | | | | | | 166,933 | | |
Balance at December 31, 2021 | | | | | 523,387,831 | | | | | | 366,730 | | |
Settlement of restricted and performance share bonus awards | | | | | 2,772,856 | | | | | | 1,913 | | |
Private placements | | | | | 136,250,000 | | | | | | 52,158 | | |
(thousands, except number of common shares) | | | Common shares | | | Share capital | | ||||||
Share issue costs | | | | | — | | | | | | (2,235) | | |
Balance at December 31, 2022 | | | | | 662,410,687 | | | | | | 418,566 | | |
Settlement of restricted and performance share bonus awards | | | | | 7,820,080 | | | | | | 5,141 | | |
Repurchase of common shares under NCIB | | | | | (21,559,700) | | | | | | (13,523) | | |
Balance at December 31, 2023 | | | | | 648,671,067 | | | | | $ | 410,184 | | |
|
| | | Restricted share bonus awards | | | Performance share bonus awards | | | Total awards | | | Estimated fair value price ($) | | ||||||||||||
Balance at December 31, 2021 | | | | | 2,297,872 | | | | | | 7,803,086 | | | | | | 10,100,958 | | | | | $ | 0.36 | | |
Granted | | | | | 7,878,555 | | | | | | 24,211,833 | | | | | | 32,090,388 | | | | | | 0.62 | | |
Settled | | | | | (2,355,073) | | | | | | (2,196,411) | | | | | | (4,551,484) | | | | | | 0.30 | | |
Forfeited and expired | | | | | (596,324) | | | | | | (4,661,921) | | | | | | (5,258,245) | | | | | | 0.19 | | |
Balance at December 31, 2022 | | | | | 7,225,030 | | | | | | 25,156,587 | | | | | | 32,381,617 | | | | | | 0.66 | | |
Granted | | | | | 2,432,162 | | | | | | 7,997,870 | | | | | | 10,430,032 | | | | | | 0.54 | | |
Granted pursuant to multiplier | | | | | — | | | | | | 2,905,460 | | | | | | 2,905,460 | | | | | | 0.61 | | |
Settled | | | | | (2,489,473) | | | | | | (11,552,947) | | | | | | (14,042,420) | | | | | | 0.59 | | |
Forfeited and expired | | | | | (192,685) | | | | | | (486,090) | | | | | | (678,775) | | | | | | 0.50 | | |
Balance at December 31, 2023 | | | | | 6,975,034 | | | | | | 24,020,880 | | | | | | 30,995,914 | | | | | $ | 0.65 | | |
| | | Year ended December 31, | | |||||||||||||||
| | | 2023 | | | 2022 | | | 2021 | | |||||||||
Tight oil | | | | $ | 237,962 | | | | | $ | 297,373 | | | | | $ | 210,337 | | |
Shale gas | | | | | 11,111 | | | | | | 26,432 | | | | | | 8,799 | | |
Natural gas liquids | | | | | 5,128 | | | | | | 18,777 | | | | | | 10,204 | | |
| | | | $ | 254,201 | | | | | $ | 342,582 | | | | | $ | 229,340 | | |
| | | Year ended December 31, | | |||||||||||||||
(thousands, except number of common shares and per share amounts) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Net income (loss) for the year | | | | $ | 59,272 | | | | | $ | 80,519 | | | | | $ | (828) | | |
Basic weighted average number of common shares | | | | | 658,298,182 | | | | | | 648,842,077 | | | | | | 431,950,365 | | |
Diluted weighted average number of common shares | | | | | 672,763,201 | | | | | | 672,009,827 | | | | | | 431,950,365 | | |
Basic and diluted net income (loss) per common share | | | | $ | 0.09 | | | | | $ | 0.12 | | | | | | — | | |
| | | Year ended December 31, | | |||||||||||||||
| | | 2023 | | | 2022 | | | 2021 | | |||||||||
Senior credit facility interest and amortized financing costs | | | | $ | 4,383 | | | | | $ | 7,081 | | | | | $ | 10,838 | | |
Interest income | | | | | (2,184) | | | | | | — | | | | | | — | | |
Preferred share dividends | | | | | — | | | | | | — | | | | | | 4,171 | | |
Preferred share accretion, net | | | | | — | | | | | | — | | | | | | 683 | | |
Decommissioning obligations accretion | | | | | 169 | | | | | | 174 | | | | | | 208 | | |
Lease interest | | | | | 60 | | | | | | 73 | | | | | | 92 | | |
Total finance expenses, net | | | | $ | 2,428 | | | | | $ | 7,328 | | | | | $ | 15,992 | | |
| | | Year ended December 31, | | |||||||||||||||
| | | 2023 | | | 2022 | | | 2021 | | |||||||||
Current tax expense | | | | | | | | | | | | | | | | | | | |
Canada | | | | | — | | | | | | — | | | | | | — | | |
United States | | | | | — | | | | | | — | | | | | | — | | |
Total current tax expense | | | | | — | | | | | | — | | | | | | — | | |
Deferred tax expense | | | | | | | | | | | | | | | | | | | |
Canada | | | | | — | | | | | | — | | | | | | — | | |
United States | | | | | 23,505 | | | | | | 29,748 | | | | | | — | | |
Total deferred tax expense | | | | | 23,505 | | | | | | 29,748 | | | | | | — | | |
Total income tax expense | | | | $ | 23,505 | | | | | $ | 29,748 | | | | | | — | | |
| | | Year ended December 31, | | |||||||||||||||
| | | 2023 | | | 2022 | | | 2021 | | |||||||||
Net income (loss) before income taxes | | | | | | | | | | | | | | | | | | | |
Canada | | | | $ | (10,677) | | | | | $ | (8,433) | | | | | $ | (2,929) | | |
United States | | | | | 93,454 | | | | | | 118,700 | | | | | | 2,101 | | |
Total net income before income taxes | | | | | 82,777 | | | | | | 110,267 | | | | | | (828) | | |
Statutory income tax rate | | | | | 23.0% | | | | | | 23.0% | | | | | | 23.0% | | |
Expected income tax expense | | | | | 19,039 | | | | | | 25,361 | | | | | | (190) | | |
| | | Year ended December 31, | | |||||||||||||||
| | | 2023 | | | 2022 | | | 2021 | | |||||||||
Add (deduct): | | | | | | | | | | | | | | | | | | | |
Foreign and statutory rate differences | | | | | 1,978 | | | | | | 2,470 | | | | | | 710 | | |
Non-deductible expenses | | | | | 26 | | | | | | 10 | | | | | | 1,001 | | |
Impact of rate change and other | | | | | 447 | | | | | | 1,448 | | | | | | (80) | | |
Adjustment to preferred share equity component | | | | | — | | | | | | — | | | | | | (1,670) | | |
Disallowed loss on modification of preferred shares | | | | | — | | | | | | — | | | | | | 6,325 | | |
Change in valuation allowance | | | | | 2,015 | | | | | | 459 | | | | | | (6,096) | | |
Deferred income tax expense | | | | $ | 23,505 | | | | | $ | 29,748 | | | | | | — | | |
|
| | | As at Dec 31, 2021 | | | Recognized in Earnings | | | Recognized in Equity | | | As at Dec 31, 2022 | | ||||||||||||
Deferred income tax liabilities Property, plant and equipment | | | | $ | (31,925) | | | | | $ | (23,367) | | | | | $ | (631) | | | | | $ | (55,923) | | |
Deferred income tax assets Net operating losses | | | | | 25,167 | | | | | | (2,426) | | | | | | (66) | | | | | | 22,675 | | |
Stock compensation | | | | | 201 | | | | | | 51 | | | | | | 1 | | | | | | 253 | | |
Accrued bonuses | | | | | 350 | | | | | | 255 | | | | | | 7 | | | | | | 612 | | |
Decommissioning obligations | | | | | 2,007 | | | | | | (490) | | | | | | (13) | | | | | | 1,504 | | |
Other | | | | | 4,200 | | | | | | (3,771) | | | | | | (103) | | | | | | 326 | | |
Total deferred income tax liability | | | | | — | | | | | $ | (29,748) | | | | | $ | (805) | | | | | $ | (30,553) | | |
| | | As at Dec 31, 2022 | | | Recognized in Earnings | | | Recognized in Equity | | | As at Dec 31, 2023 | | ||||||||||||
Deferred income tax liabilities Property, plant and equipment | | | | $ | (55,923) | | | | | $ | (22,788) | | | | | $ | 1,866 | | | | | $ | (76,845) | | |
Other | | | | | — | | | | | | (58) | | | | | | 1 | | | | | | (57) | | |
Deferred income tax assets Net operating losses | | | | | 22,675 | | | | | | (943) | | | | | | (511) | | | | | | 21,221 | | |
Stock compensation | | | | | 253 | | | | | | 57 | | | | | | (8) | | | | | | 302 | | |
Accrued bonuses | | | | | 612 | | | | | | 119 | | | | | | (17) | | | | | | 714 | | |
Disallowed interest | | | | | — | | | | | | 448 | | | | | | 47 | | | | | | 495 | | |
Decommissioning obligations | | | | | 1,504 | | | | | | (315) | | | | | | (28) | | | | | | 1,161 | | |
Other | | | | | 326 | | | | | | (25) | | | | | | (157) | | | | | | 144 | | |
Total deferred income tax liability | | | | $ | (30,553) | | | | | $ | (23,505) | | | | | $ | 1,193 | | | | | $ | (52,865) | | |
| | | As at December 31, 2023 | | | As at December 31, 2022 | | ||||||
Property, plant and equipment | | | | $ | 314 | | | | | $ | 412 | | |
Debt issuance costs | | | | | 1,350 | | | | | | 23 | | |
Non-capital losses/net operating losses | | | | | 27,700 | | | | | | 20,218 | | |
Capital losses | | | | | 1,478 | | | | | | 1,478 | | |
Other | | | | | 79 | | | | | | 27 | | |
| | | | $ | 30,921 | | | | | $ | 22,158 | | |
| | | Year ended December 31, | | |||||||||
| | | 2023 | | | 2022 | | ||||||
Salaries and other short-term benefits | | | | $ | 3,875 | | | | | $ | 4,256 | | |
Share-based compensation | | | | | 7,120 | | | | | | 5,127 | | |
Total compensation | | | | $ | 10,995 | | | | | $ | 9,383 | | |
($ thousands) | | | Total | | | 2024 | | | 2025 | | | 2026 | | | Thereafter | | |||||||||||||||
Accounts payable and accrued liabilities | | | | $ | 31,251 | | | | | $ | 31,251 | | | | | | — | | | | | | — | | | | | | — | | |
Lease obligations | | | | | 950 | | | | | | 348 | | | | | | 475 | | | | | | 127 | | | | | | — | | |
Total | | | | $ | 32,201 | | | | | $ | 31,599 | | | | | $ | 475 | | | | | $ | 127 | | | | | | — | | |
| | | Year ended December 31, | | |||||||||||||||
| | | 2023 | | | 2022 | | | 2021 | | |||||||||
Source (use) of cash: | | | | | | | | | | | | | | | | | | | |
Accounts receivable | | | | $ | 11,606 | | | | | $ | 11,197 | | | | | $ | (22,385) | | |
Prepaid expenses and deposits | | | | | (130) | | | | | | (1,137) | | | | | | (61) | | |
Accounts payable and accrued liabilities | | | | | (27,411) | | | | | | 2,648 | | | | | | 27,687 | | |
| | | | | (15,935) | | | | | | 12,708 | | | | | | 5,241 | | |
Related to operating activities | | | | | (3,231) | | | | | | 18,358 | | | | | | (3,350) | | |
Related to investing activities | | | | | (12,500) | | | | | | (7,044) | | | | | | 10,992 | | |
Accrued interest | | | | | 37 | | | | | | 59 | | | | | | (2,379) | | |
Difference due to foreign exchange | | | | | (241) | | | | | | 1,335 | | | | | | (22) | | |
| | | | $ | (15,935) | | | | | $ | 12,708 | | | | | $ | 5,241 | | |
Interest paid | | | | $ | 2,222 | | | | | $ | 7,096 | | | | | $ | 11,188 | | |
Term | | | Type | | | Volume (Bbl/d) | | | Price (per Bbl in US dollars) | | | Reference | | ||||||
January 1 – March 31, 2025 | | | Fixed Price Swap | | | | | 1,139 | | | | | $ | 69.38 | | | | US$WTI | |
January 1 – March 31, 2025 | | | Fixed Price Swap | | | | | 1,139 | | | | | $ | 69.05 | | | | US$WTI | |
| | | DECEMBER 31, | | |||||||||
(C$000s) | | | 2023 | | | 2022 | | ||||||
Developed and producing assets | | | | | 688,415 | | | | | | 895,438 | | |
Exploration and evaluation assets | | | | | — | | | | | | — | | |
Total capitalized costs | | | | | 688,415 | | | | | | 895,438 | | |
Accumulated depletion, depreciation and impairment | | | | | (211,034) | | | | | | (318,315) | | |
Net capitalized costs | | | | | 477,381 | | | | | | 577,123 | | |
| | | FOR THE YEARS ENDED DECEMBER 31, | | |||||||||||||||
(C$000s) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Proved property acquisition costs | | | | | 6,339 | | | | | | 8,858 | | | | | | — | | |
Proved property disposition proceeds | | | | | (123,725) | | | | | | — | | | | | | — | | |
Exploration costs | | | | | — | | | | | | — | | | | | | — | | |
Development costs | | | | | 80,916 | | | | | | 59,924 | | | | | | 61,856 | | |
Total | | | | | (36,470) | | | | | | 68,782 | | | | | | 61,856 | | |
Year(1) | | | TIGHT OIL WTI CRUDE OIL (US$/Bbl)(2) | | | SHALE GAS US HENRY HUB PRICE (US$/MMbtu)(2) | | | NATURAL GAS LIQUIDS (US$/Bbl)(3) | |
2024 | | | 73.67 | | | 2.75 | | | 17.68 | |
2025 | | | 74.98 | | | 3.64 | | | 18.00 | |
2026 | | | 76.14 | | | 4.02 | | | 18.27 | |
2027 | | | 77.66 | | | 4.10 | | | 18.64 | |
2028 | | | 79.22 | | | 4.18 | | | 19.01 | |
2029 | | | 80.80 | | | 4.27 | | | 19.39 | |
2030 | | | 82.42 | | | 4.35 | | | 19.78 | |
2031 | | | 84.06 | | | 4.44 | | | 20.18 | |
Year(1) | | | TIGHT OIL WTI CRUDE OIL (US$/Bbl)(2) | | | SHALE GAS US HENRY HUB PRICE (US$/MMbtu)(2) | | | NATURAL GAS LIQUIDS (US$/Bbl)(3) | |
2032 | | | 85.74 | | | 4.53 | | | 20.58 | |
2033 | | | 87.46 | | | 4.62 | | | 20.99 | |
2034 | | | 89.21 | | | 4.71 | | | 21.41 | |
Thereafter | | | 2.0%/year | | | 2.0%/year | | | 2.0%/year | |
Year(1) | | | TIGHT OIL WTI CRUDE OIL (US$/Bbl)(2) | | | SHALE GAS US HENRY HUB PRICE (US$/MMbtu)(2) | | | NATURAL GAS LIQUIDS (US$/Bbl)(3) | |
2023 | | | 80.33 | | | 4.74 | | | 26.75 | |
2024 | | | 78.50 | | | 4.50 | | | 26.14 | |
2025 | | | 76.95 | | | 4.31 | | | 25.63 | |
2026 | | | 77.61 | | | 4.40 | | | 25.84 | |
2027 | | | 79.16 | | | 4.49 | | | 26.36 | |
2028 | | | 80.74 | | | 4.58 | | | 26.89 | |
2029 | | | 82.36 | | | 4.67 | | | 27.43 | |
2030 | | | 84.00 | | | 4.76 | | | 27.97 | |
2031 | | | 85.69 | | | 4.86 | | | 28.53 | |
2032 | | | 87.40 | | | 4.95 | | | 29.10 | |
2033 | | | 89.15 | | | 5.05 | | | 29.69 | |
Thereafter | | | 2.0%/year | | | 2.0%/year | | | 2.0%/year | |
Year(1) | | | TIGHT OIL WTI CRUDE OIL (US$/Bbl)(2) | | | SHALE GAS US HENRY HUB PRICE (US$/MMbtu)(2) | | | NATURAL GAS LIQUIDS (US$/Bbl)(3) | |
2022 | | | 72.83 | | | 3.85 | | | 29.79 | |
2023 | | | 68.78 | | | 3.44 | | | 28.13 | |
2024 | | | 66.76 | | | 3.17 | | | 27.30 | |
2025 | | | 68.09 | | | 3.24 | | | 27.85 | |
2026 | | | 69.45 | | | 3.30 | | | 28.41 | |
2027 | | | 70.84 | | | 3.37 | | | 28.97 | |
2028 | | | 72.26 | | | 3.44 | | | 29.55 | |
2029 | | | 73.70 | | | 3.51 | | | 30.14 | |
2030 | | | 75.18 | | | 3.58 | | | 30.75 | |
2031 | | | 76.68 | | | 3.65 | | | 31.36 | |
2032 | | | 78.21 | | | 3.72 | | | 31.99 | |
Thereafter | | | 2.0%/year | | | 2.0%/year | | | 2.0%/year | |
| | | GROSS RESERVES | | |||||||||||||||||||||
| | | TIGHT OIL (MBbl) | | | SHALE GAS (MMcf) | | | NATURAL GAS LIQUIDS (MBbl) | | | MBoe | | ||||||||||||
Proved Developed and Undeveloped Reserves at December 31, 2020 | | | | | 40,999 | | | | | | 45,300 | | | | | | 8,312 | | | | | | 56,861 | | |
Revisions of Previous Estimates | | | | | 307 | | | | | | 7,265 | | | | | | 1,027 | | | | | | 2,545 | | |
Production | | | | | (2,530) | | | | | | (4,098) | | | | | | (638) | | | | | | (3,851) | | |
Proved Developed and Undeveloped Reserves at December 31, 2021 | | | | | 38,776 | | | | | | 48,467 | | | | | | 8,701 | | | | | | 55,555 | | |
Revisions of Previous Estimates | | | | | (2,492) | | | | | | 9,357 | | | | | | 1,848 | | | | | | 916 | | |
Acquisition of Reserves | | | | | 908 | | | | | | 1,544 | | | | | | 201 | | | | | | 1,366 | | |
Production | | | | | (2,396) | | | | | | (4,455) | | | | | | (830) | | | | | | (3,969) | | |
Proved Developed and Undeveloped Reserves at December 31, 2022 | | | | | 34,796 | | | | | | 54,913 | | | | | | 9,920 | | | | | | 53,868 | | |
Revisions of Previous Estimates | | | | | 1,662 | | | | | | 9,509 | | | | | | 1,534 | | | | | | 4,781 | | |
Acquisition of Reserves | | | | | 366 | | | | | | 725 | | | | | | 194 | | | | | | 681 | | |
Disposition of Reserves | | | | | (9,169) | | | | | | (15,622) | | | | | | (2,223) | | | | | | (13,996) | | |
Production | | | | | (2,253) | | | | | | (4,446) | | | | | | (900) | | | | | | (3,894) | | |
Proved Developed and Undeveloped Reserves at December 31, 2023 | | | | | 25,402 | | | | | | 45,079 | | | | | | 8,525 | | | | | | 41,440 | | |
| | | GROSS RESERVES | | |||||||||||||||||||||
| | | OIL (MBbl) | | | NATURAL GAS (MMcf) | | | NATURAL GAS LIQUIDS (MBbl) | | | MBoe | | ||||||||||||
Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2020 | | | | | 17,579 | | | | | | 24,076 | | | | | | 4,418 | | | | | | 26,010 | | |
December 31, 2021 | | | | | 21,258 | | | | | | 32,731 | | | | | | 5,766 | | | | | | 32,479 | | |
December 31, 2022 | | | | | 18,059 | | | | | | 39,015 | | | | | | 7,272 | | | | | | 31,834 | | |
December 31, 2023 | | | | | 13,537 | | | | | | 33,625 | | | | | | 6,646 | | | | | | 25,787 | | |
Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2020 | | | | | 23,420 | | | | | | 21,224 | | | | | | 3,894 | | | | | | 30,851 | | |
December 31, 2021 | | | | | 17,518 | | | | | | 15,736 | | | | | | 2,935 | | | | | | 23,076 | | |
December 31, 2022 | | | | | 16,737 | | | | | | 15,898 | | | | | | 2,648 | | | | | | 22,035 | | |
December 31, 2023 | | | | | 11,865 | | | | | | 11,454 | | | | | | 1,879 | | | | | | 15,653 | | |
| | | NET RESERVES | | |||||||||||||||||||||
| | | TIGHT OIL (MBbl) | | | SHALE GAS (MMcf) | | | NATURAL GAS LIQUIDS (MBbl) | | | MBoe | | ||||||||||||
Proved Developed and Undeveloped Reserves at December 31, 2020 | | | | | 33,554 | | | | | | 36,941 | | | | | | 6,812 | | | | | | 46,523 | | |
Revisions of Previous Estimates | | | | | 281 | | | | | | 6,046 | | | | | | 897 | | | | | | 2,186 | | |
Production | | | | | (2,072) | | | | | | (3,351) | | | | | | (527) | | | | | | (3,158) | | |
Proved Developed and Undeveloped Reserves at December 31, 2021 | | | | | 31,763 | | | | | | 39,636 | | | | | | 7,182 | | | | | | 45,551 | | |
Revisions of Previous Estimates | | | | | (2,184) | | | | | | 7,450 | | | | | | 1,487 | | | | | | 545 | | |
Acquisition of Reserves | | | | | 740 | | | | | | 1,257 | | | | | | 165 | | | | | | 1,115 | | |
Production | | | | | (1,953) | | | | | | (3,628) | | | | | | (682) | | | | | | (3,240) | | |
Proved Developed and Undeveloped Reserves at December 31, 2022 | | | | | 28,366 | | | | | | 44,716 | | | | | | 8,152 | | | | | | 43,971 | | |
Revisions of Previous Estimates | | | | | 1,370 | | | | | | 7,974 | | | | | | 1,299 | | | | | | 3,997 | | |
Acquisition of Reserves | | | | | 302 | | | | | | 599 | | | | | | 162 | | | | | | 563 | | |
Disposition of Reserves | | | | | (7,244) | | | | | | (12,341) | | | | | | (1,756) | | | | | | (11,057) | | |
Production | | | | | (1,857) | | | | | | (3,676) | | | | | | (750) | | | | | | (3,220) | | |
Proved Developed and Undeveloped Reserves at December 31, 2023 | | | | | 20,937 | | | | | | 37,272 | | | | | | 7,106 | | | | | | 34,256 | | |
| | | NET RESERVES | | |||||||||||||||||||||
| | | OIL (MBbl) | | | NATURAL GAS (MMcf) | | | NATURAL GAS LIQUIDS (MBbl) | | | MBoe | | ||||||||||||
Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2020 | | | | | 14,358 | | | | | | 19,601 | | | | | | 3,613 | | | | | | 21,238 | | |
December 31, 2021 | | | | | 17,461 | | | | | | 26,818 | | | | | | 4,780 | | | | | | 26,711 | | |
December 31, 2022 | | | | | 14,779 | | | | | | 31,840 | | | | | | 5,996 | | | | | | 26,082 | | |
December 31, 2023 | | | | | 11,222 | | | | | | 27,873 | | | | | | 5,552 | | | | | | 21,420 | | |
Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2020 | | | | | 19,196 | | | | | | 17,340 | | | | | | 3,199 | | | | | | 25,285 | | |
December 31, 2021 | | | | | 14,302 | | | | | | 12,818 | | | | | | 2,402 | | | | | | 18,840 | | |
December 31, 2022 | | | | | 13,587 | | | | | | 12,876 | | | | | | 2,156 | | | | | | 17,889 | | |
December 31, 2023 | | | | | 9,715 | | | | | | 9,399 | | | | | | 1,554 | | | | | | 12,836 | | |
| | | FOR THE YEARS ENDED DECEMBER 31, | | |||||||||||||||
(US$000s) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Future Cash Inflows, Net of Royalties | | | | $ | 1,991,352 | | | | | $ | 2,755,531 | | | | | $ | 2,550,178 | | |
Future Production Costs | | | | | (585,276) | | | | | | (789,919) | | | | | | (731,926) | | |
Future Development Costs | | | | | (167,751) | | | | | | (200,722) | | | | | | (225,310) | | |
Future Income Tax Expense | | | | | (266,450) | | | | | | (373,296) | | | | | | (296,048) | | |
Future Net Cash Inflows | | | | $ | 971,875 | | | | | $ | 1,391,594 | | | | | $ | 1,296,894 | | |
10% Annual Discount for Estimated Timing of Cash Flows | | | | $ | (486,532) | | | | | $ | (699,835) | | | | | $ | (700,549) | | |
Standardized Measure of Discounted Future Net Cash Flows | | | | $ | 485,343 | | | | | $ | 691,759 | | | | | $ | 596,345 | | |
| | | DECEMBER 31, | | |||||||||||||||
(US$000s) | | | 2023 | | | 2022 | | | 2021 | | |||||||||
Beginning of Period | | | | $ | 681,759 | | | | | $ | 596,345 | | | | | $ | 420,336 | | |
Net Change in Prices and Production Costs | | | | | (131,822) | | | | | | 104,888 | | | | | | 257,552 | | |
Net Change in Future Development Costs | | | | | 5,418 | | | | | | 7,586 | | | | | | 944 | | |
Sales, Net of Royalties and Production Costs | | | | | (111,213) | | | | | | (160,919) | | | | | | (106,664) | | |
Extensions | | | | | — | | | | | | — | | | | | | — | | |
Acquisition of Reserves | | | | | 14,687 | | | | | | 31,323 | | | | | | — | | |
Divestiture of Reserves | | | | | (225,273) | | | | | | — | | | | | | — | | |
Revisions of Previous Quantity Estimates | | | | | 90,345 | | | | | | 37,520 | | | | | | 116,686 | | |
Previously Estimated Development Costs Incurred | | | | | 29,155 | | | | | | 8,482 | | | | | | 32,203 | | |
Net Change in Taxes | | | | | 49,379 | | | | | | 15,203 | | | | | | (132,816) | | |
Accretion of Discount | | | | | 75,297 | | | | | | 78,402 | | | | | | 47,520 | | |
Changes in Timing and Other | | | | | 7,611 | | | | | | (37,071) | | | | | | (39,416) | | |
End of Period | | | | $ | 485,343 | | | | | $ | 681,759 | | | | | $ | 596,345 | | |
| | | Note | | | As at September 30, 2024 | | | As at December 31, 2023 | | ||||||
Assets | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | $ | 74,995 | | | | | $ | 88,765 | | |
Accounts receivable | | | | | | | | 12,008 | | | | | | 16,814 | | |
Deferred Proceeds pursuant to the Disposition | | | 4 | | | | | — | | | | | | 6,613 | | |
Prepaid expenses and deposits | | | | | | | | 1,166 | | | | | | 1,650 | | |
Total current assets | | | | | | | | 88,169 | | | | | | 113,842 | | |
Restricted cash | | | | | | | | 216 | | | | | | 212 | | |
Right of use assets | | | 3 | | | | | 969 | | | | | | 798 | | |
Property, plant and equipment | | | 4 | | | | | 547,057 | | | | | | 477,531 | | |
Total non-current assets | | | | | | | | 548,242 | | | | | | 478,541 | | |
Total assets | | | | | | | $ | 636,411 | | | | | $ | 592,383 | | |
Liabilities | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities | | | | | | | $ | 32,614 | | | | | $ | 31,251 | | |
Lease liability | | | 3 | | | | | 741 | | | | | | 348 | | |
Total current liabilities | | | | | | | | 33,355 | | | | | | 31,599 | | |
Lease liability | | | 3 | | | | | 441 | | | | | | 602 | | |
Decommissioning obligations | | | 6 | | | | | 4,624 | | | | | | 4,623 | | |
Deferred tax liability | | | | | | | | 64,084 | | | | | | 52,865 | | |
Total non-current liabilities | | | | | | | | 69,149 | | | | | | 58,090 | | |
Total liabilities | | | | | | | $ | 102,504 | | | | | $ | 89,689 | | |
Shareholders’ Equity | | | | | | | | | | | | | | | | |
Common shares | | | 7 | | | | $ | 402,906 | | | | | $ | 410,184 | | |
Warrants | | | 7 | | | | | 2,071 | | | | | | 2,342 | | |
Contributed surplus | | | | | | | | 15,437 | | | | | | 10,133 | | |
Retained earnings | | | | | | | | 87,506 | | | | | | 64,292 | | |
Accumulated other comprehensive income | | | | | | | | 25,987 | | | | | | 15,743 | | |
Total equity | | | | | | | | 533,907 | | | | | | 502,694 | | |
Total liabilities and equity | | | | | | | $ | 636,411 | | | | | $ | 592,383 | | |
| | | Note | | | 2024 | | | Three months ended September 30, 2023 | | | 2024 | | | Nine months ended September 30, 2023 | | ||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Petroleum and natural gas revenues | | | 8 | | | | $ | 39,938 | | | | | $ | 57,030 | | | | | $ | 135,848 | | | | | $ | 195,521 | | |
Royalties | | | | | | | | (7,065) | | | | | | (9,200) | | | | | $ | (22,159) | | | | | | (33,219) | | |
Petroleum and natural gas revenues, net of royalties | | | | | | | | 32,873 | | | | | | 47,830 | | | | | $ | 113,689 | | | | | | 162,302 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating | | | | | | | | 6,596 | | | | | | 7,739 | | | | | | 21,398 | | | | | | 27,431 | | |
Production taxes | | | | | | | | 3,193 | | | | | | 4,224 | | | | | | 10,331 | | | | | | 15,073 | | |
Transportation | | | | | | | | 1,378 | | | | | | 1,467 | | | | | | 4,098 | | | | | | 4,956 | | |
General and administrative | | | | | | | | 1,587 | | | | | | 1,810 | | | | | | 4,824 | | | | | | 5,673 | | |
Transaction related costs | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,454 | | |
Finance | | | 10 | | | | | (508) | | | | | | (232) | | | | | | (1,696) | | | | | | 2,813 | | |
Share-based compensation | | | | | | | | 953 | | | | | | 1,574 | | | | | | 3,578 | | | | | | 5,328 | | |
Depletion and depreciation | | | 3, 4 | | | | | 12,650 | | | | | | 12,611 | | | | | | 37,740 | | | | | | 39,327 | | |
Gain on disposition | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (450) | | |
| | | | | | | | 25,849 | | | | | | 29,193 | | | | | | 80,273 | | | | | | 102,605 | | |
Income before income taxes | | | | | | | | 7,024 | | | | | | 18,637 | | | | | | 33,416 | | | | | | 59,697 | | |
Deferred income tax expense | | | | | | | | 2,361 | | | | | | 5,318 | | | | | | 10,202 | | | | | | 17,307 | | |
Net income | | | | | | | $ | 4,663 | | | | | $ | 13,319 | | | | | $ | 23,214 | | | | | $ | 42,390 | | |
Currency translation adjustment | | | | | | | | (7,368) | | | | | | 10,324 | | | | | | 10,244 | | | | | | (480) | | |
Comprehensive income (loss) | | | | | | | $ | (2,705) | | | | | $ | 23,643 | | | | | $ | 33,458 | | | | | $ | 41,910 | | |
Net income per common share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted | | | 9 | | | | $ | 0.01 | | | | | $ | 0.02 | | | | | $ | 0.04 | | | | | $ | 0.06 | | |
| | | Common shares | | | Warrants | | | Contributed surplus | | | Retained earnings | | | Accumulated other comprehensive income (loss) | | | Shareholders’ equity | | ||||||||||||||||||
Balance at December 31, 2022 | | | | $ | 418,566 | | | | | $ | 2,342 | | | | | $ | 9,888 | | | | | $ | 5,020 | | | | | $ | 27,588 | | | | | $ | 463,404 | | |
Settlement of share bonus awards | | | | | 5,141 | | | | | | — | | | | | | (9,265) | | | | | | — | | | | | | — | | | | | | (4,124) | | |
Share-based compensation, gross | | | | | — | | | | | | — | | | | | | 8,206 | | | | | | — | | | | | | — | | | | | | 8,206 | | |
Repurchase of common shares | | | | | (12,037) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,037) | | |
Net income | | | | | — | | | | | | | | | | | | — | | | | | | 42,390 | | | | | | — | | | | | | 42,390 | | |
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (480) | | | | | | (480) | | |
Balance at September 30, 2023 | | | | $ | 411,670 | | | | | $ | 2,342 | | | | | $ | 8,829 | | | | | $ | 47,410 | | | | | $ | 27,108 | | | | | $ | 497,359 | | |
Balance at December 31, 2023 | | | | $ | 410,184 | | | | | $ | 2,342 | | | | | $ | 10,133 | | | | | $ | 64,292 | | | | | $ | 15,743 | | | | | $ | 502,694 | | |
Settlement of share bonus awards | | | | | 185 | | | | | | — | | | | | | (296) | | | | | | — | | | | | | — | | | | | | (111) | | |
Share-based compensation, gross | | | | | — | | | | | | — | | | | | | 5,509 | | | | | | — | | | | | | — | | | | | | 5,509 | | |
Repurchase of common shares | | | | | (7,514) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,514) | | |
Warrant exercise | | | | | 51 | | | | | | (271) | | | | | | 91 | | | | | | — | | | | | | — | | | | | | (129) | | |
Net income | | | | | — | | | | | | | | | | | | — | | | | | | 23,214 | | | | | | — | | | | | | 23,214 | | |
Other comprehensive income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,244 | | | | | | 10,244 | | |
Balance at September 30, 2024 | | | | $ | 402,906 | | | | | $ | 2,071 | | | | | $ | 15,437 | | | | | $ | 87,506 | | | | | $ | 25,987 | | | | | $ | 533,907 | | |
| | | Note | | | 2024 | | | Three months ended September 30, 2023 | | | 2024 | | | Nine months ended September 30, 2023 | | ||||||||||||
Operating activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income for the period | | | | | | | $ | 4,663 | | | | | $ | 13,319 | | | | | $ | 23,214 | | | | | $ | 42,390 | | |
Depletion and depreciation | | | 3, 4 | | | | | 12,650 | | | | | | 12,611 | | | | | | 37,740 | | | | | | 39,327 | | |
Deferred income tax expense | | | | | | | | 2,361 | | | | | | 5,318 | | | | | | 10,202 | | | | | | 17,307 | | |
Share-based compensation | | | | | | | | 953 | | | | | | 1,574 | | | | | | 3,578 | | | | | | 5,328 | | |
Gain on disposition | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (450) | | |
Finance expenses – non-cash | | | 10 | | | | | 44 | | | | | | 38 | | | | | | 126 | | | | | | 130 | | |
Finance (income) expenses – cash | | | 10 | | | | | (552) | | | | | | (270) | | | | | | (1,822) | | | | | | 2,683 | | |
Settlement of decommissioning obligations | | | 6 | | | | | (142) | | | | | | (304) | | | | | | (1,161) | | | | | | (304) | | |
Change in non-cash working capital | | | | | | | | 2,452 | | | | | | (5,890) | | | | | | (764) | | | | | | (1,914) | | |
Cash provided by operating activities | | | | | | | | 22,429 | | | | | | 26,396 | | | | | | 71,113 | | | | | | 104,497 | | |
Investing activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Additions to property, plant and equipment | | | 4 | | | | | (10,161) | | | | | | (16,861) | | | | | | (88,981) | | | | | | (79,503) | | |
Acquisitions | | | 4 | | | | | — | | | | | | — | | | | | | (5,586) | | | | | | (6,339) | | |
Proceeds from property disposition | | | 4 | | | | | — | | | | | | — | | | | | | — | | | | | | 119,582 | | |
Change in non-cash working capital | | | | | | | | (10,470) | | | | | | (7,724) | | | | | | 13,756 | | | | | | (7,000) | | |
Cash provided by (used in) investing activities | | | | | | | | (20,631) | | | | | | (24,585) | | | | | | (80,811) | | | | | | 26,740 | | |
Financing activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayment to senior credit facility | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (52,112) | | |
Net interest received (paid) | | | | | | | | 552 | | | | | | 403 | | | | | | 1,821 | | | | | | (2,644) | | |
Payment of lease obligations | | | 3 | | | | | (169) | | | | | | (123) | | | | | | (382) | | | | | | (367) | | |
Repurchase of common shares | | | 7 | | | | | — | | | | | | (9,532) | | | | | | (7,367) | | | | | | (12,037) | | |
Settlement of share awards | | | | | | | | (111) | | | | | | (4,124) | | | | | | (111) | | | | | | (4,124) | | |
Settlement of warrants | | | | | | | | (11) | | | | | | — | | | | | | (129) | | | | | | — | | |
Change in non-cash working capital | | | 7 | | | | | (15) | | | | | | — | | | | | | (147) | | | | | | — | | |
Cash provided by (used in) financing activities | | | | | | | | 246 | | | | | | (13,376) | | | | | | (6,315) | | | | | | (71,284) | | |
Change in cash and cash equivalents | | | | | | | | 2,044 | | | | | | (11,565) | | | | | | (16,013) | | | | | | 59,953 | | |
Effect of foreign exchange rate changes | | | | | | | | (969) | | | | | | 1,502 | | | | | | 2,243 | | | | | | 1,531 | | |
Cash and cash equivalents, beginning of period | | | | | | | | 73,920 | | | | | | 75,705 | | | | | | 88,765 | | | | | | 4,158 | | |
Cash and cash equivalents, end of period | | | | | | | $ | 74,995 | | | | | $ | 65,642 | | | | | $ | 74,995 | | | | | $ | 65,642 | | |
| Balance at December 31, 2022 | | | | $ | 901 | | |
| Additions | | | | | 346 | | |
| Depreciation | | | | | (437) | | |
| Effect of foreign currency rate changes | | | | | (12) | | |
| Balance at December 31, 2023 | | | | $ | 798 | | |
| Additions | | | | | 552 | | |
| Depreciation | | | | | (384) | | |
| Effect of foreign currency rate changes | | | | | 3 | | |
| Balance at September 30, 2024 | | | | $ | 969 | | |
| Balance at December 31, 2022 | | | | $ | 1,053 | | |
| Additions | | | | | 346 | | |
| Payments | | | | | (493) | | |
| Lease interest expense | | | | | 60 | | |
| Effect of foreign currency rate changes | | | | | (16) | | |
| Balance at December 31, 2023 | | | | $ | 950 | | |
| Additions | | | | | 552 | | |
| Payments | | | | | (382) | | |
| Lease interest expense | | | | | 55 | | |
| Effect of foreign currency rate changes | | | | | 7 | | |
| Balance at September 30, 2024 | | | | $ | 1,182 | | |
| | | Developed and producing | | | Other | | | Total | | |||||||||
Balance at December 31, 2022 | | | | $ | 577,123 | | | | | $ | 188 | | | | | $ | 577,311 | | |
Property acquisitions | | | | | 6,339 | | | | | | — | | | | | | 6,339 | | |
Property dispositions | | | | | (129,847) | | | | | | — | | | | | | (129,847) | | |
Additions to property, plant and equipment | | | | | 84,037 | | | | | | 45 | | | | | | 84,082 | | |
Capitalized share-based compensation | | | | | 3,335 | | | | | | — | | | | | | 3,335 | | |
Change in decommissioning obligations | | | | | 1,309 | | | | | | — | | | | | | 1,309 | | |
Depletion and depreciation | | | | | (51,366) | | | | | | (83) | | | | | | (51,449) | | |
Effect of foreign currency rate changes | | | | | (13,549) | | | | | | — | | | | | | (13,549) | | |
Balance at December 31, 2023 | | | | | 477,381 | | | | | | 150 | | | | | | 477,531 | | |
Property acquisitions | | | | | 5,586 | | | | | | — | | | | | | 5,586 | | |
Additions to property, plant and equipment | | | | | 88,943 | | | | | | 38 | | | | | | 88,981 | | |
Capitalized share-based compensation | | | | | 1,931 | | | | | | — | | | | | | 1,931 | | |
Change in decommissioning obligations | | | | | 944 | | | | | | — | | | | | | 944 | | |
Depletion and depreciation | | | | | (37,288) | | | | | | (68) | | | | | | (37,356) | | |
Effect of foreign currency rate changes | | | | | 9,440 | | | | | | — | | | | | | 9,440 | | |
Balance at September 30, 2024 | | | | $ | 546,937 | | | | | $ | 120 | | | | | $ | 547,057 | | |
| Sale price | | | | $ | 140,173 | | |
| Closing adjustments | | | | | (8,656) | | |
| Foreign exchange impact | | | | | (1,064) | | |
| Proceeds from property disposition(1) | | | | $ | 130,453 | | |
| Net book value of properties disposed, net of decommissioning obligations | | | | | 127,454 | | |
| Gain on disposition | | | | $ | 2,999 | | |
| | | As at September 30, 2024 | | | As at December 31, 2023 | | ||||||
Balance, beginning of period | | | | $ | 4,623 | | | | | $ | 5,993 | | |
Obligations incurred | | | | | 378 | | | | | | 549 | | |
Obligations acquired | | | | | — | | | | | | 90 | | |
Obligations disposed | | | | | — | | | | | | (2,393) | | |
Obligations settled – cash | | | | | (1,161) | | | | | | (304) | | |
Change in estimated future cash flows | | | | | 566 | | | | | | 670 | | |
Accretion | | | | | 126 | | | | | | 169 | | |
Effect of foreign currency rate changes | | | | | 92 | | | | | | (151) | | |
Balance, end of period | | | | $ | 4,624 | | | | | $ | 4,623 | | |
(thousands, except number of common shares) | | | Common shares | | | Share capital | | ||||||
Balance at December 31, 2022 | | | | | 662,410,687 | | | | | $ | 418,566 | | |
Settlement of restricted and performance share bonus awards | | | | | 7,820,080 | | | | | | 5,141 | | |
Repurchase of common shares under NCIB | | | | | (21,559,700) | | | | | | (13,523) | | |
Balance at December 31, 2023 | | | | | 648,671,067 | | | | | | 410,184 | | |
Settlement of restricted and performance share bonus awards | | | | | 330,119 | | | | | | 185 | | |
Settlement of warrant exercise | | | | | 223,914 | | | | | | 51 | | |
Repurchase of common shares under NCIB | | | | | (11,560,834) | | | | | | (7,367) | | |
Tax on repurchase of common shares under NCIB | | | | | — | | | | | | (147) | | |
Balance at September 30, 2024 | | | | | 637,664,266 | | | | | $ | 402,906 | | |
| | | Restricted share bonus awards | | | Performance share bonus awards | | | Total awards | | | Estimated fair value price ($) | | ||||||||||||
Balance at December 31, 2022 | | | | | 7,225,030 | | | | | | 25,156,587 | | | | | | 32,381,617 | | | | | $ | 0.66 | | |
Granted | | | | | 2,432,162 | | | | | | 7,997,870 | | | | | | 10,430,032 | | | | | | 0.54 | | |
Granted pursuant to multiplier | | | | | — | | | | | | 2,905,460 | | | | | | 2,905,460 | | | | | | 0.61 | | |
Settled | | | | | (2,489,473) | | | | | | (11,552,947) | | | | | | (14,042,420) | | | | | | 0.59 | | |
Forfeited and expired | | | | | (192,685) | | | | | | (486,090) | | | | | | (678,775) | | | | | | 0.50 | | |
Balance at December 31, 2023 | | | | | 6,975,034 | | | | | | 24,020,880 | | | | | | 30,995,914 | | | | | | 0.65 | | |
Granted | | | | | 2,249,527 | | | | | | 6,820,677 | | | | | | 9,070,204 | | | | | | 0.59 | | |
Granted pursuant to multiplier | | | | | — | | | | | | 3,956,692 | | | | | | 3,956,692 | | | | | | 0.62 | | |
Settled | | | | | (94,654) | | | | | | (441,596) | | | | | | (536,250) | | | | | | 0.35 | | |
Forfeited and expired | | | | | (847,371) | | | | | | (3,792,796) | | | | | | (4,640,167) | | | | | | 0.60 | | |
Balance at September 30, 2024 | | | | | 8,282,536 | | | | | | 30,563,857 | | | | | | 38,846,393 | | | | | $ | 0.64 | | |
| | | Three months ended September 30, | | | Nine months ended September 30, | | ||||||||||||||||||
| | | 2024 | | | 2023 | | | 2024 | | | 2023 | | ||||||||||||
Tight oil | | | | $ | 39,407 | | | | | $ | 56,306 | | | | | $ | 131,440 | | | | | $ | 182,408 | | |
Shale gas | | | | | 28 | | | | | | 1,152 | | | | | | 1,704 | | | | | | 9,451 | | |
Natural gas liquids | | | | | 503 | | | | | | (428) | | | | | | 2,704 | | | | | | 3,662 | | |
| | | | $ | 39,938 | | | | | $ | 57,030 | | | | | $ | 135,848 | | | | | $ | 195,521 | | |
(thousands, except number of common shares and per share amounts) | | | Three months ended September 30, | | | Nine months ended September 30, | | ||||||||||||||||||
| 2024 | | | 2023 | | | 2024 | | | 2023 | | ||||||||||||||
Net income for the period | | | | $ | 4,663 | | | | | $ | 13,319 | | | | | $ | 23,214 | | | | | $ | 42,390 | | |
Basic weighted average number of common shares | | | | | 637,554,514 | | | | | | 658,521,478 | | | | | | 641,454,231 | | | | | | 661,100,038 | | |
Diluted weighted average number of common shares | | | | | 645,608,713 | | | | | | 681,139,970 | | | | | | 661,231,448 | | | | | | 673,730,699 | | |
Basic and diluted net income per common share | | | | $ | 0.01 | | | | | $ | 0.02 | | | | | $ | 0.04 | | | | | $ | 0.06 | | |
| | | Three months ended September 30, | | | Nine months ended September 30, | | ||||||||||||||||||
| | | | | 2024 | | | | | | 2023 | | | | | | 2024 | | | | | | 2023 | | |
Senior credit facility interest and amortized financing costs(1) | | | | $ | 514 | | | | | $ | 663 | | | | | $ | 1,860 | | | | | $ | 3,711 | | |
Interest income | | | | | (1,088) | | | | | | (947) | | | | | | (3,737) | | | | | | (1,071) | | |
Lease interest | | | | | 22 | | | | | | 14 | | | | | | 55 | | | | | | 43 | | |
Finance (income) expenses – cash | | | | | (552) | | | | | | (270) | | | | | | (1,822) | | | | | | 2,683 | | |
Decommissioning obligations accretion | | | | | 44 | | | | | | 38 | | | | | | 126 | | | | | | 130 | | |
Total finance (income) expenses, net | | | | $ | (508) | | | | | $ | (232) | | | | | $ | (1,696) | | | | | $ | 2,813 | | |
($ thousands) | | | Total | | | 2024 | | | 2025 | | | 2026 | | | Thereafter | | |||||||||||||||
Accounts payable and accrued liabilities | | | | $ | 32,614 | | | | | $ | 32,614 | | | | | | — | | | | | | — | | | | | | — | | |
Lease obligations | | | | | 1,182 | | | | | | 180 | | | | | | 755 | | | | | | 247 | | | | | | — | | |
Total | | | | $ | 33,796 | | | | | $ | 32,794 | | | | | $ | 755 | | | | | $ | 247 | | | | | | — | | |
| | | Page | | |||
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-15 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-20 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-35 | | |
| | | Page | | |||
| | | | A-35 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-56 | | |
| | | Page | | |||
| | | | A-56 | | | |
| | | | A-56 | | | |
| | | | A-57 | | | |
| | | | A-57 | | | |
| | | | A-61 | | | |
| | | | A-62 | | | |
| | | | A-67 | | | |
| | | | A-68 | | | |
| | | | A-69 | | | |
| | | | A-71 | | | |
| | | | A-72 | | | |
| | | | A-73 | | | |
| | | | A-75 | | | |
| | | | A-76 | | | |
| | | | A-77 | | | |
| | | | A-77 | | | |
| | | | A-77 | | | |
| | | | A-79 | | | |
| | | | A-79 | | | |
| | | | A-79 | | | |
| | | | A-79 | | | |
| | | | A-80 | | | |
| | | | A-80 | | | |
| | | | A-81 | | | |
| | | | A-82 | | | |
| | | | A-82 | | | |
| | | | A-82 | | | |
| | | | A-83 | | | |
| | | | A-84 | | | |
| | | | A-84 | | | |
| | | | A-84 | | | |
| | | | A-84 | | | |
| | | | A-86 | | | |
| | | | A-86 | | | |
| | | | A-88 | | | |
| | | | A-88 | | | |
| | | | A-88 | | | |
| | | | A-88 | | | |
| | | | A-88 | | |
| | | Page | | |||
| | | | A-89 | | | |
| | | | A-90 | | | |
| | | | A-90 | | | |
| | | | A-90 | | | |
| | | | A-90 | | | |
| | | | A-91 | | | |
| | | | A-91 | | | |
| | | | A-91 | | | |
| | | | A-91 | | | |
| | | | A-91 | | |
| Exhibit A | | | — | | | Arrangement Resolution | | | ||
| Exhibit B | | | — | | | Plan of Arrangement | | | ||
| Exhibit C | | | — | | | Form of Company Voting Agreement | | | ||
| Exhibit D | | | — | | | Form of Vitesse Voting Agreement | | | ||
| Exhibit E | | | — | | | Form of Company Warrant Exercise and Cancellation Agreement | | | | |
| ABCA | | | Recitals | |
| Affected Person | | | Section 2.12 | |
| Agreement | | | Preamble | |
| Arrangement Resolution | | | Recitals | |
| Broker | | | Section 2.12(a) | |
| Company | | | Preamble | |
| Company 401(k) Plan | | | Section 5.9(g) | |
| Company Adverse Recommendation Change | | | Section 5.3(b)(iv) | |
| Company Board | | | Recitals | |
| Company Board Recommendation | | | Section 3.3(a) | |
| Company Capital Stock | | | Section 3.2(a) | |
| Company Common Shares | | | Recitals | |
| Company Contracts | | | Section 3.19(b) | |
| Company Disclosure Letter | | | Article 3 | |
| Company Information | | | Section 5.4(d) | |
| Company Insurance Policies | | | Section 3.20 | |
| Company Intellectual Property | | | Section 3.14(a) | |
| Company Marketing Contract | | | Section 3.19(a)(ii) | |
| Company Material Adverse Effect | | | Section 3.1 | |
| Company Material Leased Real Property | | | Section 3.15 | |
| Company Material Real Property Lease | | | Section 3.15 | |
| Company Non-Voting Shares | | | Section 3.2(a) | |
| Company Notice | | | Section 5.3(b) | |
| Company Notice of Change | | | Section 5.3(c) | |
| Company Owned Real Property | | | Section 3.15 | |
| Company Permits | | | Section 3.9(a) | |
| Company Preferred Stock | | | Section 3.2(a) | |
| Company Related Parties | | | Section 3.25 | |
| Company Requisite Shareholder Vote | | | Section 2.3(a)(ii) | |
| Company Reserve Reports | | | Section 3.17(a) | |
| Company Securities Documents | | | Section 3.5(b) | |
| Company Termination Fee | | | Section 7.3(g) | |
| Company Voting Agreements | | | Recitals | |
| Confidentiality Agreement | | | Section 5.7(b) | |
| Consideration | | | Section 2.1(b) | |
| Continuing Employee | | | Section 5.9(d) | |
| Creditors’ Rights | | | Section 3.3(a) | |
| Delaware Law | | | Section 8.7 | |
| Disclosed Personal Information | | | Section 5.21(b) | |
| D&O Insurance | | | Section 5.10(d) | |
| Employment Laws | | | Section 3.11(e) | |
| Exchange Ratio | | | Section 2.1(b) | |
| Indemnified Liabilities | | | Section 5.10(a) | |
| Indemnified Persons | | | Section 5.10(a) | |
| Intended U.S. Tax Treatment | | | Recitals | |
| Measurement Date | | | Section 3.2(a) | |
| Money Laundering Laws | | | Section 3.28(b) | |
| OFAC | | | Section 3.28(d) | |
| Permitted Company Acquisitions | | | Section 5.1(b)(iv) | |
| Peters | | | Section 3.23 | |
| Phase II | | | Section 5.7(a)(iii) | |
| Plan of Arrangement | | | Recitals | |
| Post-Closing Plans | | | 5.9(e) | |
| Pre-Acquisition Reorganization | | | Section 5.14(a) | |
| RBC | | | Section 3.23 | |
| Rights-of-Way | | | Section 3.16 | |
| Stock Issuance | | | Recitals | |
| Supplemental Information | | | Section 2.3(a)(ix) | |
| Tail Period | | | Section 5.10(d) | |
| Termination Date | | | Section 7.1(b)(i) | |
| Transaction Litigation | | | Section 5.11 | |
| Transactions | | | Recitals | |
| Union | | | Section 3.11(b) | |
| U.S. GAAP | | | Section 4.5(b) | |
| Vitesse | | | Preamble | |
| Vitesse 401(k) Plan | | | 5.9(g) | |
| Vitesse Adverse Recommendation Change | | | Section 5.3(e)(vi) | |
| Vitesse Board | | | Recitals | |
| Vitesse Board Recommendation | | | Section 4.3(a) | |
| Vitesse Capital Stock | | | Section 4.2(a) | |
| Vitesse Common Stock | | | Recitals | |
| Vitesse Disclosure Letter | | | Article 4 | |
| Vitesse Information | | | Section 5.4(c) | |
| Vitesse Insurance Policies | | | Section 4.17 | |
| Vitesse Intellectual Property | | | Section 4.13(a) | |
| Vitesse Issued Securities | | | Section 2.3(a)(xi) | |
| Vitesse Material Adverse Effect | | | Section 4.1 | |
| Vitesse Notice | | | Section 5.3(e) | |
| Vitesse Notice of Change | | | Section 5.3(f) | |
| Vitesse Permits | | | Section 4.9(a) | |
| Vitesse Preferred Stock | | | Section 4.2(a) | |
| Vitesse Reserve Reports | | | Section 4.15(a) | |
| Vitesse SEC Documents | | | Section 4.5(a) | |
| Vitesse Termination Fee | | | Section 7.3(g) | |
| Vitesse Voting Agreements | | | Recitals | |
| Withholding Obligation | | | Section 2.12 | |
Securityholder | | | Address for Notices | | |||
[•] | | | Address: | | | [•] | |
| | | Attention: | | | [•] | |
| | | E-mail: | | | [•] | |
[•] | | | Address: | | | [•] | |
| | | Attention: | | | [•] | |
| | | E-mail: | | | [•] | |
[•] | | | Address: | | | [•] | |
| | | Attention: | | | [•] | |
| | | E-mail: | | | [•] | |
[•] | | | Address: | | | [•] | |
| | | Attention: | | | [•] | |
| | | E-mail: | | | [•] | |
Securityholder | | | Subject Securities | | | Company RSU Awards | | | Company PSU Awards | | | Company Warrants | | ||||||||||||
[•] | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
[•] | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
[•] | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
[•] | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
| If to Vitesse, to: | | | Vitesse Energy, Inc. | | |||
| | | | 5619 DTC Parkway, Suite 700 Greenwood Village, Colorado USA 80111 | | | ||
| | | | Attention: Brian Cree | | | ||
| | | | Email: [***] | | | ||
| Copies (which shall not constitute notice) to: | | | Baker Botts L.L.P. | | | ||
| | | | 910 Louisiana Street Houston, Texas USA 77019 | | | ||
| | | | Attention: Eileen Boyce Michael Swidler | | | ||
| | | | E-mail: eileen.boyce@bakerbotts.com michael.swidler@bakerbotts.com | | | ||
| | | | Blake, Cassels & Graydon LLP Suite 3500, 855 – 2nd Street SW Calgary, Alberta, Canada T2P 4J8 | | | ||
| | | | Attention: Dan McLeod Chad Schneider | | | ||
| | | | Email: daniel.mcleod@blakes.com chad.schneider@blakes.com | | | ||
| If to the Stockholders, to: | | | To the address set forth for such Stockholder on the signature page hereof. | | | ||
| If to the Company, to: | | | Lucero Energy Corp. Livingston Place, South Tower 1024 – 222 3rd Ave SW Calgary, Alberta Canada T2P 0B4 | | | ||
| Copies (which shall not constitute notice) to: | | | Burnet, Duckworth & Palmer LLP 2400, 525 – 8th Avenue SW Calgary, Alberta Canada T2P 1G1 Attention: Syd. S. Abougoush Email: sabougoush@bdplaw.com | | | ||
| | | | Davis Graham & Stubbs LLP 2400 Walnut Street, Suite 700 Denver, Colorado USA 80205 | | | ||
| | | | Attention: Lamont Larsen Brian Boonstra | | | ||
| | | | Email: lamont.larsen@davisgraham.com brian.boonsra@davisgraham.com | | |
| LUCERO ENERGY CORP. | | | VITESSE ENERGY, INC. | | ||||||
| | | | | | | | | | | |
| Per: | | | [•] (Authorized Signatory) | | | Per: | | | [•] (Authorized Signatory) | |
| | | | | | | | | | | |
| | | | | | | [•] (as Warrantholder) | |
| Number of Vested Warrants | | | Number of Unvested Warrants | | | Exercise Price of Vested Warrants ($) | | ||||||
| [•] | | | | | [•] | | | | | $ | 0.475 | | |
| If to Vitesse, to: | | | Vitesse Energy, Inc. | | |||
| | | | 5619 DTC Parkway, Suite 700 Greenwood Village, Colorado USA 80111 | | | ||
| | | | Attention: Brian Cree | | | ||
| | | | Email: [***] | | | ||
| Copies (which shall not constitute notice) to: | | | Baker Botts L.L.P. | | | ||
| | | | 910 Louisiana Street Houston, Texas USA 77019 | | | ||
| | | | Attention: Eileen Boyce Michael Swidler | | | ||
| | | | E-mail: eileen.boyce@bakerbotts.com michael.swidler@bakerbotts.com | | | ||
| | | | Blake, Cassels & Graydon LLP Suite 3500, 855 – 2nd Street SW Calgary, Alberta, Canada T2P 4J8 | | | ||
| | | | Attention: Dan McLeod Chad Schneider | | | ||
| | | | Email: daniel.mcleod@blakes.com chad.schneider@blakes.com | | | ||
| If to the Stockholders, to: | | | To the address set forth for such Stockholder on the signature page hereof. | | | ||
| If to the Company, to: | | | Lucero Energy Corp. Livingston Place, South Tower 1024 – 222 3rd Ave SW Calgary, Alberta Canada T2P 0B4 | | | ||
| Copies (which shall not constitute notice) to: | | | Burnet, Duckworth & Palmer LLP 2400, 525 – 8th Avenue SW Calgary, Alberta Canada T2P 1G1 Attention: Syd. S. Abougoush Email: sabougoush@bdplaw.com | | | ||
| | | | Davis Graham & Stubbs LLP 2400 Walnut Street, Suite 700 Denver, Colorado USA 80205 | | | ||
| | | | Attention: Lamont Larsen Brian Boonstra | | | ||
| | | | Email: lamont.larsen@davisgraham.com brian.boonsra@davisgraham.com | | |
| | | | Very truly yours, | | |||
| | | | | | | | |
| | | | EVERCORE GROUP L.L.C. | | |||
| | | | By: | | | /s/ Curtis Flood Curtis Flood Senior Managing Director | |