OKLAHOMA
CITY, Nov. 6, 2024 /PRNewswire/ -- Riley
Exploration Permian, Inc. (NYSE American: REPX) ("Riley
Permian" or the "Company"), today reported financial and
operating results for the third quarter ended September 30, 2024.
THIRD QUARTER 2024 HIGHLIGHTS
- Averaged 23.4 MBoe/d of total equivalent production (oil
production of 15.5 MBbls/d)
- Generated $72.1 million of
operating cash flow or $60.5 million
before changes in working capital(1)
- Incurred total accrual (activity-based) capital expenditures
before acquisitions of $30.0 million
and cash capital expenditures before acquisitions of $22.7 million
- Generated Free Cash Flow(1) of $37.8 million
- Paid dividends of $0.36 per share
for a total of $8.1 million
- Reduced the principal value of debt outstanding by $35.0 million
- Completed the installation of our remaining electrical
generation equipment used to power a portion of our field
operations in Texas, with a total
of 20 MW of installed capacity
MANAGEMENT COMMENTARY
Bobby D. Riley, Chief Executive
Officer and Chairman of the Board commented: "Riley Permian
delivered another quarter of strong results as we continued to
execute our annual plan. Operating cash flow improved
quarter-over-quarter despite lower commodity prices, driven by
higher production and improved commodity hedge settlements. We've
generated $99 million of Free Cash
Flow(1) year-to-date, which has contributed to
$70 million of principal debt
reduction and $23 million of
dividends paid. Our electric power projects continue advancing,
which we believe will be increasingly valuable to our operations
and the Company."
"Additionally, during the third quarter, we opted to discontinue
our EOR Project, which was begun in 2021, and which follows an
approximate two-year period of water and CO2 injection
applied to three horizontal producing wells. Technical achievements
were delivered from the pilot program, showing that our oil can be
successfully mobilized with CO2. However, given the
relatively early life stage of our assets, we believe that we can
currently generate higher production levels with lower operating
costs using primary production methods, and that secondary EOR may
be more applicable for our assets later in their useful life, after
the completion of the primary phase of production."
THIRD QUARTER 2024 OPERATIONS UPDATE AND FINANCIAL
RESULTS
For the quarter ended September 30,
2024, the Company's revenues totaled $102.3 million, net cash provided by operating
activities was $72.1 million and net
income was $25.7 million, or
$1.21 per diluted share.
On a non-GAAP basis, Adjusted EBITDAX(1) was
$71.7 million, cash flow from
operations before changes in working capital(1) was
$60.5 million, Free Cash
Flow(1) was $37.8 million
and Adjusted Net Income(1) was $31.5 million, or $1.49 per diluted share.
Average oil production was 15.5 MBbls/d and average total
equivalent production was 23.4 MBoe/d (66% oil and 85% liquids).
Oil volumes increased by 6% quarter-over-quarter while natural gas
and NGL volumes increased by 21% and 24%, respectively. The
increased natural gas and NGL volumes were driven by additional
processing capacity that came on-line in July at our primary
third-party midstream gas processor in Texas, relieving prior gas processing
constraints.
Average realized prices were $73.95 per barrel of oil, $(0.60) per Mcf of natural gas and $(4.40) per barrel of natural gas liquids. The
Company's oil, natural gas and NGL sales are presented net of
gathering, processing and transportation costs. These costs,
related to natural gas and NGLs, at times exceeded the price
received and resulted in negative average realized prices.
The Company recorded a $24.2
million gain due to commodity derivatives, including a
$23.4 million non-cash, unrealized
gain and a $0.8 million realized
gain.
Lease operating expense ("LOE") was $18.5
million, or $8.60 per Boe,
cash G&A expense(1) was $5.9
million, or $2.73 per Boe, and
production and ad valorem taxes were $7.0
million or $3.25 per Boe.
Total accrued capital expenditures before acquisitions were
$30.0 million and $22.7 million on a cash basis. The Company
drilled 11.5 net operated horizontal wells, completed 3 net
operated horizontal wells, and brought online to production 6 net
operated horizontal wells.
The Company recorded a $30.2
million impairment related to the discontinuation of our EOR
Project, including a $28.9 million
non-cash impairment and $1.3 million
cash impairment related to the termination of the Kinder Morgan
CO2 contract. Select equipment from the EOR Project was
salvaged for use in the Company's conventional vertical and
horizontal development programs.
The Company reduced total debt by $35.0
million, including a principal reduction of $30.0 million on its Credit Facility and
$5.0 million on its Senior Notes.
Interest expense was $8.8
million.
The Company had $288.6 million of
total debt, or $300.0 million
principal balance, as of September 30,
2024, with approximately $245.0
million available for future borrowing under its Credit
Facility.
Shareholders' equity was $507.4
million as of September 30,
2024, and the number of common shares outstanding was 21.5
million.
POWER ACTIVITY UPDATE
RPC Power LLC ("RPC Power"), our power-focused joint venture,
completed the installation of the remaining electrical generation
equipment used to power a portion of Riley Permian's field
operations in Texas, with a total
of 20 MW of installed capacity as of September 30, 2024. RPC Power advanced its
larger, ERCOT-focused project during the third quarter with
progress on siting, permitting and generation equipment
procurement.
During the third quarter 2024, Riley Permian made an additional
capital contribution of $1.5 million
to RPC Power. The Company has invested a total of $22.5 million to date and has 50%
ownership.
___________________
|
(1)
|
A non-GAAP financial
measure as defined and reconciled in the supplemental financial
tables available on the Company's website
at www.rileypermian.com.
|
Selected Operating
and Financial Data
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
Select Financial
Data (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas
sales, net
|
|
$
102,339
|
|
$
105,343
|
|
$
107,694
|
|
$
307,106
|
|
$
273,418
|
Income from
Operations
|
|
$
17,478
|
|
$
53,612
|
|
$
58,229
|
|
$
121,657
|
|
$
139,273
|
Adjusted
EBITDAX(1)
|
|
$
71,741
|
|
$
73,264
|
|
$
72,227
|
|
$
215,151
|
|
$
182,000
|
Cash Flow from
Operations
|
|
$
72,130
|
|
$
51,641
|
|
$
52,652
|
|
$
179,896
|
|
$
141,372
|
Free Cash
Flow(1)
|
|
$
37,809
|
|
$
38,263
|
|
$
31,280
|
|
$
99,380
|
|
$
36,897
|
|
|
|
|
|
|
|
|
|
|
|
Production Data,
net:
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbls)
|
|
1,424
|
|
1,342
|
|
1,292
|
|
4,055
|
|
3,555
|
Natural gas
(MMcf)
|
|
1,940
|
|
1,608
|
|
1,616
|
|
5,179
|
|
4,242
|
NGLs
(MBbls)
|
|
408
|
|
330
|
|
274
|
|
1,031
|
|
691
|
Total
(MBoe)
|
|
2,155
|
|
1,940
|
|
1,835
|
|
5,949
|
|
4,953
|
|
|
|
|
|
|
|
|
|
|
|
Daily combined volumes
(Boe/d)
|
|
23,424
|
|
21,319
|
|
19,949
|
|
21,712
|
|
18,143
|
Daily oil volumes
(Bbls/d)
|
|
15,478
|
|
14,747
|
|
14,043
|
|
14,799
|
|
13,022
|
|
|
|
|
|
|
|
|
|
|
|
Average Realized
Prices:(2)
|
|
|
|
|
|
|
|
|
|
|
Oil ($ per
Bbl)
|
|
$
73.95
|
|
$
79.25
|
|
$
80.87
|
|
$
76.12
|
|
$
75.19
|
Natural gas ($ per
Mcf)
|
|
$
(0.60)
|
|
$
(0.61)
|
|
$
0.61
|
|
$
(0.28)
|
|
$
0.36
|
NGLs ($ per
Bbl)
|
|
$
(4.40)
|
|
$
(0.10)
|
|
$
8.11
|
|
$
(0.08)
|
|
$
6.63
|
|
|
|
|
|
|
|
|
|
|
|
Average Realized
Prices, including the effects
of derivative settlements:(2)(3)
|
|
|
|
|
|
|
|
|
|
|
Oil ($ per
Bbl)
|
|
$
73.84
|
|
$
76.96
|
|
$
76.00
|
|
$
75.03
|
|
$
71.23
|
Natural gas ($ per
Mcf)
|
|
$
(0.10)
|
|
$
0.16
|
|
$
0.63
|
|
$
0.39
|
|
$
0.46
|
NGLs ($ per
Bbl)(4)
|
|
$
(4.40)
|
|
$
(0.10)
|
|
$
8.11
|
|
$
(0.08)
|
|
$
6.63
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average
Common Shares
Outstanding (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
20,992
|
|
20,866
|
|
19,680
|
|
20,584
|
|
19,667
|
Diluted
|
|
21,209
|
|
21,087
|
|
19,989
|
|
20,764
|
|
19,964
|
_____________________
|
(1)
|
A non-GAAP financial
measure as defined and reconciled in the supplemental financial
tables available on the Company's website
at www.rileypermian.com.
|
(2)
|
The Company's oil,
natural gas and NGL sales are presented net of gathering,
processing and transportation costs. The costs, related to natural
gas and NGLs, at times exceed the price received and result in
negative average realized prices.
|
(3)
|
The Company's
calculation of the effects of derivative settlements includes gains
and losses on the settlement of its commodity derivative contracts.
These gains and losses are included under other income (expense) on
the Company's condensed consolidated statements of
operations.
|
(4)
|
During the periods
presented, the Company did not have any NGL derivative contracts in
place.
|
2024 GUIDANCE
Riley Permian is providing fourth quarter guidance based on
currently scheduled development activity and current market
conditions. The average working interest on gross operated wells
drilled is subject to change and may have corresponding impacts on
investing expenditures. Total equivalent production estimates,
inclusive of production from natural gas and NGLs, may be subject
to variability based on natural gas dynamics.
Activity,
Production, and Investing Guidance
|
|
Q4
2024
|
|
|
|
Gross Operated Well
Activity
|
|
|
Drilled
|
|
7 - 9
|
Completed
|
|
3 - 5
|
Turned to
Sales
|
|
4 - 6
|
|
|
|
Net
Production
|
|
|
Total
(MBoe/d)
|
|
23.5 - 24.5
|
Oil
(MBbls/d)
|
|
15.5 - 16.1
|
|
|
|
Investing
Expenditures by Category (Accrual, in millions)(1)
|
|
|
Drilling and
Completions and Capital Workovers
|
|
$18 - 21
|
Infrastructure and
Other
|
|
14 - 21
|
Total E&P
Capex
|
|
$32 - 42
|
|
|
|
Joint Venture
Investment
|
|
$0 - 1
|
Total
Investments
|
|
$32 - 43
|
|
|
|
Cost
Guidance
|
|
Q4
2024
|
|
|
|
Operating and
Corporate Costs
|
|
|
Lease operating
expense, including workover expense ($ per Boe)
|
|
$8.00 - 9.00
|
Production tax (% of
revenue)
|
|
6% - 8%
|
Cash
G&A(2) ($ per Boe)
|
|
$2.50 - 3.00
|
Interest expense ($ in
millions)(3)
|
|
$7.5 - 8.5
|
Income Tax Cash
Payment ($ in millions)
|
|
$1.5 - 2.5
|
_______________
|
(1)
|
Activity-based
investing expenditures before acquisitions.
|
(2)
|
A non-GAAP financial
measure as defined and reconciled in the supplemental financial
tables available on the Company's website
at www.rileypermian.com.
|
(3)
|
Interest expense is net
of interest rate derivative settlements.
|
CONFERENCE CALL
In connection with the earnings
release, Riley Permian management will host a conference call for
investors and analysts on November 7,
2024 at 9:00 a.m. CT to
discuss the Company's results and to host a Q&A session.
Interested parties are invited to participate by calling:
- Toll Free Dial-In, +1 (888) 596-4144
- Toll Dial-in, +1 (646) 968-2525
- Conference ID number 1303008
An updated company presentation, which will include certain
items to be discussed on the call, will be posted prior to the call
on the Company's website (www.rileypermian.com). In addition to a
webcast of the call available on the Company's website, a replay of
the call will be available until November
21, 2024 by calling:
- Toll Free Dial-In, +1 (800) 770-2030
- Toll Dial-in, +1 (609) 800-9909
- Conference ID number 1303008
About Riley Exploration Permian, Inc.
Riley
Permian is a growth-oriented, independent oil and natural gas
company focused on the acquisition, exploration, development and
production of oil, natural gas and natural gas liquids. For more
information, please visit www.rileypermian.com.
Investor Contact:
405-438-0126
IR@rileypermian.com
Cautionary Statement Regarding Forward Looking
Information
This press release contains forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as
amended. The statements contained in this release that are not
historical facts are forward-looking statements that represent
management's beliefs and assumptions based on currently available
information. Forward-looking statements include information
concerning our possible or assumed future results of operations,
business strategies, need for financing, competitive position and
potential growth opportunities. Our forward-looking statements do
not consider the effects of future legislation or regulations.
Forward-looking statements include all statements that are not
historical facts and can be identified by the use of
forward-looking terminology such as the words "believes,"
"intends," "may," "should," "anticipates," "expects," "could,"
"plans," "estimates," "projects," "targets," "forecasts" or
comparable terminology or by discussions of strategy or trends. You
should not place undue reliance on these forward-looking
statements. These forward-looking statements are subject to a
number of risks, uncertainties and assumptions. Moreover, we
operate in a very competitive and rapidly changing environment. New
risks emerge from time to time. It is not possible for our
management to predict all risks, nor can we assess the impact of
all factors on our business or the extent to which any factor, or
combination of factors, may cause actual results to differ
materially from those contained in any forward-looking statements
we may make. Although we believe that our plans, intentions and
expectations reflected in or suggested by the forward-looking
statements we make in this release are reasonable, we can give no
assurance that these plans, intentions or expectations will be
achieved or occur, and actual results could differ materially and
adversely from those anticipated or implied by the forward-looking
statements.
Among the factors that could cause actual future results to
differ materially are the risks and uncertainties the Company is
exposed to. While it is not possible to identify all factors, we
continue to face many risks and uncertainties including, but not
limited to: the volatility of oil, natural gas and NGL prices;
regional supply and demand factors, any delays, curtailment delays
or interruptions of production, and any governmental order, rule or
regulation that may impose production limits; cost and availability
of gathering, pipeline, refining, transportation and other
midstream and downstream activities; severe weather and other risks
that lead to a lack of any available markets; our ability to
successfully complete mergers, acquisitions or divestitures; the
inability or failure of the Company to successfully integrate the
acquired assets into its operations and development activities; the
potential delays in the development, construction or start-up of
planned projects; failure to realize any of the anticipated
benefits of our joint ventures or other equity investments;
projects may not perform as expected or produce the anticipated
benefits; risks relating to our operations, including development
drilling and testing results and performance of acquired properties
and newly drilled wells; inability to prove up undeveloped acreage
and maintain production on leases; any reduction in our borrowing
base on our revolving credit facility from time to time and our
ability to repay any excess borrowings as a result of such
reduction; the impact of our derivative strategy and the results of
future settlement; our ability to comply with the financial
covenants contained in our credit agreement and senior notes;
changes in general economic, business or industry conditions,
including changes in inflation rates, interest rates and foreign
currency exchange rates; conditions in the capital, financial and
credit markets and our ability to obtain capital needed for
development and exploration operations on favorable terms or at
all; the loss of certain tax deductions; risks associated with
executing our business strategy, including any changes in our
strategy; risks associated with concentration of operations
in one major geographic area; legislative or regulatory changes,
including initiatives related to hydraulic fracturing, regulation
of greenhouse gases, water conservation, seismic activity,
weatherization, or protection of certain species of wildlife, or of
sensitive environmental areas; the ability to receive drilling and
other permits or approvals and rights-of-way in a timely manner (or
at all), which may be restricted by governmental regulation and
legislation; restrictions on the use of water, including limits on
the use of produced water and a moratorium on new produced water
well permits recently imposed by the Railroad Commission of
Texas in an effort to control
induced seismicity in the Permian Basin; changes in government
environmental policies and other environmental risks; the
availability of drilling equipment and the timing of production;
tax consequences of business transactions; public health crisis,
such as pandemics and epidemics, and any related government
policies and actions and the effects of such public health crises
on the oil and natural gas industry, pricing and demand for oil and
natural gas and supply chain logistics; general domestic and
international economic, market and political conditions, including
the military conflict between Russia and Ukraine, the Israel-Hamas conflict and the
global response to such conflicts; risks related to litigation; and
cybersecurity threats, technology system failures and data security
issues. Additional factors that could cause results to differ
materially from those described above can be found in Riley
Permian's Annual Report on Form 10-K for the year ended
December 31, 2023 filed with the
SEC and available from the Company's website at
www.rileypermian.com under the "Investor" tab, and in other
documents the Company files with the SEC.
The forward-looking statements in this press release are made as
of the date hereof and are based on information available at that
time. The Company does not undertake, and expressly disclaims, any
duty to update or revise our forward-looking statements based on
new information, future events or otherwise.
Cautionary Statement Regarding Guidance
The estimates and guidance presented in this release are based
on assumptions of current and future capital expenditure levels,
prices for oil, natural gas and NGLs, available liquidity,
indications of supply and demand for oil, well results, and
operating costs. The guidance provided in this release does not
constitute any form of guarantee or assurance that the matters
indicated will be achieved. While we believe these estimates and
the assumptions on which they are based are reasonable as of the
date on which they are made, they are inherently uncertain and are
subject to, among other things, significant business, economic,
operational, and regulatory risks, and uncertainties, some of which
are not known as of the date of the statement. Guidance and
estimates, and the assumptions on which they are based, are subject
to material revision. Actual results may differ materially from
estimates and guidance. Please read the "Cautionary Statement
Regarding Forward Looking Information" section above, as well as
"Risk Factors" in our annual report on Form 10-K and our quarterly
reports on Form 10-Q, which are incorporated herein.
RILEY EXPLORATION
PERMIAN, INC.
|
CONSOLIDATED BALANCE
SHEETS
|
|
|
(Unaudited)
|
|
|
|
|
September 30,
2024
|
|
December 31,
2023
|
|
|
(In thousands,
except share amounts)
|
Assets
|
|
|
|
|
Current
Assets:
|
|
|
|
|
Cash
|
|
$
13,322
|
|
$
15,319
|
Accounts receivable,
net
|
|
41,034
|
|
35,126
|
Prepaid
expenses
|
|
2,037
|
|
1,631
|
Inventory
|
|
6,738
|
|
6,177
|
Current derivative
assets
|
|
12,195
|
|
5,013
|
Total Current
Assets
|
|
75,326
|
|
63,266
|
Oil and natural gas
properties, net (successful efforts)
|
|
871,996
|
|
846,901
|
Other property and
equipment, net
|
|
19,189
|
|
20,653
|
Non-current derivative
assets
|
|
2,475
|
|
2,296
|
Equity method
investment
|
|
22,047
|
|
5,620
|
Other non-current
assets, net
|
|
6,842
|
|
6,975
|
Total
Assets
|
|
$
997,875
|
|
$
945,711
|
Liabilities and
Shareholders' Equity
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
Accounts
payable
|
|
$
14,213
|
|
$
3,855
|
Accrued
liabilities
|
|
25,716
|
|
33,159
|
Revenue
payable
|
|
33,745
|
|
30,695
|
Current derivative
liabilities
|
|
—
|
|
360
|
Current portion of
long-term debt
|
|
20,000
|
|
20,000
|
Other current
liabilities
|
|
13,570
|
|
6,276
|
Total Current
Liabilities
|
|
107,244
|
|
94,345
|
Non-current derivative
liabilities
|
|
30
|
|
—
|
Asset retirement
obligations
|
|
31,406
|
|
19,255
|
Long-term
debt
|
|
268,620
|
|
335,959
|
Deferred tax
liabilities
|
|
82,077
|
|
73,345
|
Other non-current
liabilities
|
|
1,093
|
|
1,212
|
Total
Liabilities
|
|
490,470
|
|
524,116
|
Commitments and
Contingencies
|
|
|
|
|
Shareholders'
Equity:
|
|
|
|
|
Preferred stock,
$0.0001 par value, 25,000,000 shares authorized; 0 shares
issued
and outstanding
|
|
—
|
|
—
|
Common stock, $0.001
par value, 240,000,000 shares authorized; 21,541,393
and 20,405,093 shares issued and outstanding at September 30, 2024
and
December 31, 2023, respectively
|
|
21
|
|
20
|
Additional paid-in
capital
|
|
310,155
|
|
279,112
|
Retained
earnings
|
|
197,229
|
|
142,463
|
Total Shareholders'
Equity
|
|
507,405
|
|
421,595
|
Total Liabilities
and Shareholders' Equity
|
|
$
997,875
|
|
$
945,711
|
RILEY EXPLORATION
PERMIAN, INC.
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(Unaudited)
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(In
thousands)
|
Revenues:
|
|
|
|
|
|
|
|
|
Oil and natural gas
sales, net
|
|
$
102,339
|
|
$
107,694
|
|
$
307,106
|
|
$
273,418
|
Contract services -
related parties
|
|
—
|
|
600
|
|
380
|
|
1,800
|
Total
Revenues
|
|
102,339
|
|
108,294
|
|
307,486
|
|
275,218
|
Costs and
Expenses:
|
|
|
|
|
|
|
|
|
Lease operating
expenses
|
|
18,532
|
|
16,898
|
|
51,793
|
|
43,287
|
Production and ad
valorem taxes
|
|
7,002
|
|
7,242
|
|
21,407
|
|
18,573
|
Exploration
costs
|
|
375
|
|
231
|
|
439
|
|
643
|
Depletion,
depreciation, amortization and accretion
|
|
20,722
|
|
18,706
|
|
55,971
|
|
46,390
|
Other
impairments
|
|
30,158
|
|
—
|
|
30,158
|
|
—
|
General and
administrative:
|
|
|
|
|
|
|
|
|
Administrative
costs
|
|
5,879
|
|
5,530
|
|
17,862
|
|
17,497
|
Share-based
compensation expense
|
|
1,720
|
|
1,109
|
|
6,693
|
|
3,448
|
Cost of contract
services - related parties
|
|
—
|
|
128
|
|
363
|
|
347
|
Transaction
costs
|
|
473
|
|
221
|
|
1,143
|
|
5,760
|
Total Costs and
Expenses
|
|
84,861
|
|
50,065
|
|
185,829
|
|
135,945
|
Income from
Operations
|
|
17,478
|
|
58,229
|
|
121,657
|
|
139,273
|
Other Income
(Expense):
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
(8,789)
|
|
(10,338)
|
|
(26,713)
|
|
(21,515)
|
Gain (loss) on
derivatives, net
|
|
24,217
|
|
(35,345)
|
|
6,781
|
|
(20,925)
|
Income (loss) from
equity method investment
|
|
(210)
|
|
23
|
|
(235)
|
|
(213)
|
Total Other Income
(Expense)
|
|
15,218
|
|
(45,660)
|
|
(20,167)
|
|
(42,653)
|
Net Income from
Operations before Income Taxes
|
|
32,696
|
|
12,569
|
|
101,490
|
|
96,620
|
Income tax
expense
|
|
(7,033)
|
|
(3,922)
|
|
(23,521)
|
|
(23,054)
|
Net
Income
|
|
$
25,663
|
|
$
8,647
|
|
$
77,969
|
|
$
73,566
|
Net Income per
Share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
1.22
|
|
$
0.44
|
|
$
3.79
|
|
$
3.94
|
Diluted
|
|
$
1.21
|
|
$
0.43
|
|
$
3.76
|
|
$
3.89
|
Weighted Average
Common Shares Outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
20,992
|
|
19,680
|
|
20,584
|
|
19,667
|
Diluted
|
|
21,209
|
|
19,989
|
|
20,764
|
|
19,964
|
RILEY EXPLORATION
PERMIAN, INC.
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(Unaudited)
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(In
thousands)
|
Cash Flows from
Operating Activities:
|
|
|
|
|
|
|
|
|
Net income
|
|
$
25,663
|
|
$
8,647
|
|
$
77,969
|
|
$
73,566
|
Adjustments to
reconcile net income to net cash
provided by operating activities:
|
|
|
|
|
|
|
|
|
Exploratory well costs
and lease expirations
|
|
404
|
|
231
|
|
404
|
|
619
|
Depletion,
depreciation, amortization and accretion
|
|
20,722
|
|
18,706
|
|
55,971
|
|
46,390
|
Other
impairments
|
|
30,158
|
|
—
|
|
30,158
|
|
—
|
(Gain) loss on
derivatives, net
|
|
(24,217)
|
|
35,345
|
|
(6,781)
|
|
20,925
|
Settlements on
derivative contracts
|
|
815
|
|
(6,269)
|
|
(910)
|
|
(13,660)
|
Amortization of
deferred financing costs and
discount
|
|
1,343
|
|
1,189
|
|
3,975
|
|
2,470
|
Share-based
compensation expense
|
|
1,720
|
|
1,109
|
|
6,693
|
|
3,594
|
Deferred income tax
expense
|
|
3,659
|
|
3,865
|
|
8,732
|
|
17,602
|
(Income) loss from
equity method investment
|
|
210
|
|
(23)
|
|
235
|
|
213
|
Other
|
|
42
|
|
(23)
|
|
—
|
|
(25)
|
Changes in operating
assets and liabilities
|
|
11,611
|
|
(10,125)
|
|
3,450
|
|
(10,322)
|
Net Cash Provided
by Operating Activities
|
|
72,130
|
|
52,652
|
|
179,896
|
|
141,372
|
Cash Flows from
Investing Activities:
|
|
|
|
|
|
|
|
|
Additions to oil and
natural gas properties
|
|
(22,446)
|
|
(31,275)
|
|
(76,372)
|
|
(114,298)
|
Net assets acquired in
business combination
|
|
—
|
|
408
|
|
—
|
|
(324,686)
|
Acquisitions of oil
and natural gas properties
|
|
(1,459)
|
|
—
|
|
(19,597)
|
|
(5,443)
|
Contributions to
equity method investment
|
|
(1,500)
|
|
—
|
|
(16,662)
|
|
(3,566)
|
Additions to other
property and equipment
|
|
(264)
|
|
(222)
|
|
(694)
|
|
(499)
|
Net Cash Used in
Investing Activities
|
(25,669)
|
|
(31,089)
|
|
(113,325)
|
|
(448,492)
|
Cash Flows from
Financing Activities:
|
|
|
|
|
|
|
|
|
Deferred financing
costs
|
|
(11)
|
|
(36)
|
|
(80)
|
|
(6,250)
|
Proceeds from credit
facility
|
|
—
|
|
—
|
|
15,000
|
|
178,000
|
Repayments under
credit facility
|
|
(30,000)
|
|
(5,000)
|
|
(70,000)
|
|
(24,000)
|
Proceeds from senior
notes, net of issuance costs
|
|
—
|
|
—
|
|
—
|
|
188,000
|
Repayments of senior
notes
|
|
(5,000)
|
|
(5,000)
|
|
(15,000)
|
|
(10,000)
|
Payment of common
share dividends
|
|
(8,132)
|
|
(6,810)
|
|
(22,839)
|
|
(20,173)
|
Proceeds from issuance
of common shares, net
|
|
—
|
|
87
|
|
25,415
|
|
87
|
Common stock
repurchased for tax withholding
|
|
(906)
|
|
(1,179)
|
|
(1,064)
|
|
(1,479)
|
Net Cash (Used in)
Provided by Financing
Activities
|
|
(44,049)
|
|
(17,938)
|
|
(68,568)
|
|
304,185
|
Net Increase
(Decrease) in Cash and Cash Equivalents
|
|
2,412
|
|
3,625
|
|
(1,997)
|
|
(2,935)
|
Cash, Beginning of
Period
|
|
10,910
|
|
6,741
|
|
15,319
|
|
13,301
|
Cash, End of
Period
|
|
$
13,322
|
|
$
10,366
|
|
$
13,322
|
|
$
10,366
|
DERIVATIVE CONTRACTS
The Company's oil and natural gas derivative instruments
consisted of fixed price swaps, costless collars, and basis swaps.
The following table summarizes the open financial derivatives as of
November 1, 2024, related to oil and
natural gas production:
|
|
|
|
Weighted Average
Price
|
Period
(1)
|
|
Notional
Volume
|
|
Fixed
|
|
Put
|
|
Call
|
|
|
|
|
($ per unit)
|
Oil Swaps
(Bbl)
|
|
|
|
|
|
|
|
|
Q4 2024
|
|
435,000
|
|
$
74.90
|
|
|
|
|
2025
|
|
645,000
|
|
$
73.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Swaps
(Mcf)
|
|
|
|
|
|
|
|
|
Q4
2024
|
|
510,000
|
|
$
3.62
|
|
|
|
|
2025
|
|
1,875,000
|
|
$
3.60
|
|
|
|
|
2026
|
|
555,000
|
|
$
4.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil Collars
(Bbl)
|
|
|
|
|
|
|
|
|
Q4 2024
|
|
390,000
|
|
|
|
$
61.92
|
|
$
83.39
|
2025
|
|
1,700,000
|
|
|
|
$
63.28
|
|
$
76.59
|
2026
|
|
817,000
|
|
|
|
$
59.62
|
|
$
78.29
|
|
|
|
|
|
|
|
|
|
Natural Gas
Collars (MMBtu)
|
|
|
|
|
|
|
|
|
Q4 2024
|
|
405,000
|
|
|
|
$
3.50
|
|
$
4.45
|
2025
|
|
1,445,000
|
|
|
|
$
3.30
|
|
$
4.30
|
2026
|
|
1,975,000
|
|
|
|
$
3.08
|
|
$
3.79
|
|
|
|
|
|
|
|
|
|
Oil Basis
(Bbl)
|
|
|
|
|
|
|
|
|
Q4 2024
|
|
330,000
|
|
$
0.97
|
|
|
|
|
__________________
|
(1)
|
Q4 2024 derivative
positions shown include 2024 contracts, some of which have settled
as of November 1, 2024.
|
Interest Rate Contracts
The Company entered into floating-to-fixed interest rate swaps,
in which it will receive a floating market rate equal to one-month
CME Term Secured Overnight Financing Rate and will pay a fixed
interest rate, to manage future interest rate exposure related to
the Company's Credit Facility. In March
2024, the Company entered into a fixed-to-floating interest
rate swap for the period May 2024 to
December 2024, to reduce our interest
rate exposure, which resulted in a gain of approximately
$1 million on a notional amount of $80 million. The
remaining gain of $0.4 million will
be realized upon settlement of the contracts in 2024.
The following table summarizes the open interest rate derivative
positions as of September 30,
2024:
Open Coverage
Period
|
|
Position
|
|
Notional
Amount
|
|
Fixed
Rate
|
|
|
|
|
(In
thousands)
|
|
|
October 2024 - April
2026
|
|
Long
|
|
$
30,000
|
|
3.180 %
|
October 2024 - April
2026
|
|
Long
|
|
$
50,000
|
|
3.039 %
|
October 2024 - December
2024
|
|
Short
|
|
$
80,000
|
|
4.910 %
|
View original
content:https://www.prnewswire.com/news-releases/riley-permian-reports-third-quarter-2024-results-302298008.html
SOURCE Riley Exploration Permian, Inc.