OKLAHOMA
CITY, March 6, 2024 /PRNewswire/ -- Riley
Exploration Permian, Inc. (NYSE American: REPX) ("Riley Permian" or
the "Company"), today reported financial and operating results for
the fourth quarter and year ended December
31, 2023.
FOURTH QUARTER 2023 HIGHLIGHTS
- Averaged 19.9 MBoe/d of total equivalent production (oil
production of 13.6 MBbls/d)
- Generated $66 million of
operating cash flow or $54 million of
operating cash flow before changes in working capital
- Incurred total accrual (activity-based) and cash capital
expenditures before acquisitions of $25
million and $21 million,
respectively
- Generated Free Cash Flow(1) of $33 million
- Paid dividends of $0.36 per share
in the fourth quarter for a total of $7
million
- Reduced debt outstanding by $30
million
- Initiated temporary operations on baseload power generation
owned by our joint venture, RPC Power LLC
FULL YEAR 2023 HIGHLIGHTS
- Averaged 18.6 MBoe/d of total equivalent production (oil
production of 13.2 MBbls/d), which included contribution from the
New Mexico Acquisition properties for three of four quarters in
2023
- Generated $207 million of
operating cash flow
- Incurred $136 million for both
total accrual (activity-based) and cash capital expenditures before
acquisitions
- Generated Free Cash Flow(1) of $70 million
- Paid dividends of $1.38 per share
for a total of $28 million
- Reported proved reserves as of December
31, 2023 of 108 MMBoe (62% oil); proved developed ("PDP")
reserves of 60 MMBoe (61% oil and 56% of proved reserves)
2024 GUIDANCE HIGHLIGHTS
- Full year 2024 guidance for oil production of 14.0 – 15.0
MBbls/d, corresponding to approximately 10% year-over-year growth
at the midpoint
- Full year 2024 guidance for total production of 21.0 – 22.5
MBoe/d, corresponding to approximately 17% year-over-year growth at
the midpoint, benefiting from the anticipated addition of natural
gas processing capacity through the year
- Full year 2024 guidance for activity-based investing
expenditures before acquisitions of $115 - 130 million, corresponding to an
approximate 10% year-over-year reduction at the midpoint
|
|
|
|
|
|
|
|
(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.
|
Bobby D. Riley, Chief Executive
Officer, President and Chairman of the Board, said "We had
outstanding operational and financial performance for 2023. This
success continues to demonstrate our established track record of
growth through both organic development and strategic acquisitions.
Over the full year, the Company achieved a remarkable 49% growth in
oil production and 62% total production growth year-over-year,
which includes the impact of the New Mexico Acquisition for nine
months of 2023.
"Our production growth on our legacy assets encompassed a 22%
year-over-year increase organically and demonstrates our continued
ability to achieve annual organic volume growth. Furthermore, our
Free Cash Flow(1) experienced a year-over-year increase
of 26%, and we increased our dividend by 9%. The Company increased
proved reserves by 39%, primarily attributed to the New Mexico
Acquisition, complemented by a robust development program.
"Looking ahead to 2024, our objective is to achieve a 10% growth
in oil production while concurrently reducing capital expenditures
by 10%. Our focus is on executing efficient operations and
implementing cost-saving measures, which we believe will be the
most impactful aspect of our 2024 plan."
OPERATIONS AND DEVELOPMENT ACTIVITY UPDATE
During the fourth quarter, the Company drilled 6 gross operated
horizontal wells, including 4 in Texas and 2 in New
Mexico. The Company completed 4 gross operated horizontal
wells and turned to sales 2 gross operated horizontal wells.
For the full year 2023, the Company drilled 23 gross operated
horizontal wells, including 17 gross wells in Texas and 6 gross wells in New Mexico. The Company completed 18 gross
operated horizontal wells and turned to sales 18 gross operated
horizontal wells. The tables below provide a summary of our
operating activity for the fourth quarter of 2023.
Development Activity
- Gross Operated Well Activity
|
|
|
|
|
|
|
|
|
Wells
Drilled
|
|
Wells
Completed
|
|
Wells Turned
to Sales
|
Texas
|
|
4
|
|
5
|
|
2
|
New
Mexico
|
|
2
|
|
—
|
|
—
|
Total
|
|
6
|
|
5
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development Activity
- Net Operated Well Activity
|
|
|
|
|
|
|
|
|
Wells
Drilled
|
|
Wells
Completed
|
|
Wells Turned
to Sales
|
Texas
Operated
|
|
3.98
|
|
4.98
|
|
2.00
|
New Mexico
Operated
|
|
2.00
|
|
—
|
|
—
|
Non-Operated
|
|
—
|
|
—
|
|
—
|
Total
|
|
5.98
|
|
4.98
|
|
2.00
|
As of December 31, 2023, the
Company had 44,056 net acres, including 30,592 net acres in
Texas and 13,464 net acres in
New Mexico. As compared to
December 31, 2022, net acreage
increased by 45%, driven primarily by the New Mexico Acquisition,
as well as an 11% increase in Texas net acreage.
The Company continues testing at its EOR pilot project, which is
a 400-acre project area with six vertical injector wells and one
horizontal water injector, injecting water and CO2 to
push oil toward two horizontal producing wells. The Company
completed installation of CO2 compression in early 2024
and is currently injecting 12 MMcf/d of CO2 into the
reservoir, including 10 MMcf/d of purchased CO2 and 2
MMcf/d of recycled CO2. Continued forward testing will
include monitoring pore volumes of CO2 injection and
reservoir fluid movement with the use of tracers. We have obtained
valuable information from the pilot so far and expect a full
feasibility report sometime in 2024. We have demonstrated the
ability to inject large volumes of CO2 into the
reservoir with minimal to moderate breakthrough. Long term
expansion opportunities will be dependent on availability of
industrial CO2 emissions, (which was the basis of our
initial thesis), further depletion of primary production and then
re-pressurization of the reservoir with water to minimum
miscibility pressure for optimal CO2 affects. This
creates a long-term opportunity for enhanced oil recovery in the
future.
The Company successfully initiated temporary operations on the
first phase of its baseload power generation facility, owned by our
joint venture RPC Power LLC, late in the fourth quarter 2023.
Construction of the onsite power generation facility was
predominately completed during 2023 with temporary power generation
beginning in November 2023 and the
onsite power generation facility expected to be operational in
spring of 2024.The thermal generation facility uses post-processed,
take-in-kind natural gas as feedstock fuel. Currently, the facility
is powering approximately 36% of our Yoakum County, TX operations.
FINANCIAL RESULTS
For the fourth quarter 2023, revenues totaled $100 million, net cash provided by operating
activities (including changes in working capital) was $66 million and net income was $38 million, or $1.90 per diluted share.
For the full year 2023, revenues totaled $375 million, net cash provided by operating
activities (including changes in working capital) was $207 million and net income was $112 million, or $5.58 per diluted share.
On a non-GAAP basis, fourth quarter Adjusted
EBITDAX(1) was $64
million, cash flow from operations before changes in working
capital(1) was $54
million, Free Cash Flow(1) was $33 million and Adjusted Net Income(1)
was $14 million, or $0.70 per diluted share.
For the full year 2023, Adjusted EBITDAX(1) was
$246 million, cash flow from
operations before changes in working capital(1) was
$206 million, Free Cash Flow
(1) was $70 million and
Adjusted Net Income(1) was $98
million or $4.90 per diluted
share.
Fourth quarter 2023 average realized prices, before
derivative settlements, were $76.85
per barrel of oil, $0.66 per Mcf of
natural gas and $7.40 per barrel of
natural gas liquids. The Company reported a $27 million gain on derivatives during the fourth
quarter 2023, which includes a $4
million realized loss on settlements and a $31 million non-cash gain due to changes in the
fair value of derivatives. The non-cash gain on derivatives was
driven by lower commodity prices at December
31, 2023 relative to commodity prices at the end of the
third quarter 2023.
For the full year 2023, the Company reported a $6 million gain on derivatives, which includes a
$17 million realized loss on
settlements and a $23 million
non-cash gain due to changes in the fair value of derivatives.
Losses on realized settlements decreased by 77% year-over-year.
Riley Permian's operating expenses for the fourth quarter of
2023 include lease operating expense ("LOE") of $16 million, or $8.47 per Boe, cash G&A expense(1)
of $9 million, or $4.75 per Boe, inclusive of severance and other
non-recurring charges, and production and ad valorem taxes of
$7 million or $3.81 per Boe (7% of revenue).
The Company incurred $25 million
in total accrued capital expenditures before acquisitions for the
fourth quarter. On a cash basis, the Company had total capital
expenditures before acquisitions of $21
million for the quarter.
During the fourth quarter of 2023, the Company reduced total
debt by $30 million, including a
principal reduction of $25 million on
the revolving credit facility and $5
million on the senior unsecured notes. Interest expense
during the fourth quarter was $10
million, of which $9 million was cash interest
expense(2). For the full year 2023, interest expense was
$32 million, of which
$28 million was cash interest expense(2).
The Company had $356 million of
total debt as of December 31, 2023,
including $185 million drawn on its
revolving credit facility, with approximately $190 million available for future borrowing under
the revolving credit facility, and $171
million of senior unsecured notes, net of discount and
deferred financing costs. On a principal basis, the Company had
$370 million of total debt, including $185 million principal value of senior unsecured
notes.
During the fourth quarter 2023, the Company paid a cash dividend
of $0.36 per share, or $7 million in total. For the full year 2023, the
Company paid dividends of $1.38 per
share for a total of $28 million.
Shareholder's equity was $422
million as of December 31,
2023, an increase of 26% year-over-year. The number of
common shares outstanding was 20.4 million as of December 31, 2023, an increase of 1%
year-over-year.
|
|
|
|
|
|
|
|
(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)
|
Cash interest expense
is interest expense excluding amortization of deferred financing
costs and discounts.
|
RESERVES
Estimates of Riley Permian's proved reserves as of December 31, 2023 were prepared by Ryder Scott
Company, L.P., the Company's third-party reservoir engineer, using
the SEC pricing methodology Proved reserves at year-end 2023 of 108
MMBoe increased by 30 MMBoe or 39% over year-end 2022 reserves. Oil
represents 62% of Riley Permian's total proved reserves. Proved
developed reserves ("PDP") increased by 23% to 60 MMBoe,
corresponding to 56% of total proved reserves. Proved undeveloped
reserves ("PUD") increased to 48 MMBoe, a 66% increase over
year-end 2022. At December 31, 2023,
standardized measure of discounted cash flows and
PV-10(1) were $1,260
million and $1,584 million,
respectively.
The net proved reserve additions resulted in a reserve
replacement ratio (defined as the sum of extensions and
discoveries, revisions, acquisitions and divestitures, divided by
annual production) of 543% for the year ended December 31, 2023. The organic reserve
replacement ratio (defined as the sum of extensions and discoveries
and revisions, divided by annual production) was 159%.
Acquisitions were the primary contributor to the increase in
reserves at 26 MMBoe. The Company had extensions and discoveries to
proved reserves of 23 MMBoe, which consisted of 8 MMBoe added to
PDP as a result of drilling successful wells that were previously
classified as unproved locations, and 15 MMBoe added to PUDs as a
result of drilling successful wells offsetting locations that were
previously unproven locations. The Company had downward revisions
of previous estimates of 12 MMBoe, which are primarily attributable
to the removal of PUDs due to changes in the Company's development
schedule. Consistent with SEC guidelines, PUDs are limited to those
locations that are reasonably certain to be developed within five
years.
Selected Operating
and Financial Data
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Select Financial
Data (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas
sales, net
|
|
$
99,229
|
|
$
107,694
|
|
$
77,446
|
|
$
372,647
|
|
$
319,343
|
Income from
Operations
|
|
$
32,620
|
|
$
58,229
|
|
$
40,830
|
|
$
171,893
|
|
$
203,519
|
Adjusted
EBITDAX(1)
|
|
$
64,447
|
|
$
72,227
|
|
$
45,876
|
|
$
246,447
|
|
$
176,396
|
Cash Flow from
Operations
|
|
$
65,823
|
|
$
52,652
|
|
$
39,936
|
|
$
207,195
|
|
$
170,288
|
Free Cash
Flow(1)
|
|
$
33,298
|
|
$
31,280
|
|
$
14,569
|
|
$
70,195
|
|
$
55,854
|
|
|
|
|
|
|
|
|
|
|
|
Production Data,
net:
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbls)
|
|
1,247
|
|
1,292
|
|
916
|
|
4,802
|
|
3,217
|
Natural gas
(MMcf)
|
|
1,623
|
|
1,616
|
|
990
|
|
5,865
|
|
3,229
|
Natural gas liquids
(MBbls)
|
|
315
|
|
274
|
|
141
|
|
1,006
|
|
444
|
Total
(MBoe)
|
|
1,833
|
|
1,835
|
|
1,222
|
|
6,786
|
|
4,199
|
|
|
|
|
|
|
|
|
|
|
|
Daily combined volumes
(Boe/d)
|
|
19,924
|
|
19,949
|
|
13,283
|
|
18,590
|
|
11,505
|
Daily oil volumes
(Bbls/d)
|
|
13,554
|
|
14,043
|
|
9,957
|
|
13,156
|
|
8,814
|
|
|
|
|
|
|
|
|
|
|
|
Average Realized
Prices:
|
|
|
|
|
|
|
|
|
|
|
Oil ($ per
Bbl)
|
|
$
76.85
|
|
$
80.87
|
|
$
80.60
|
|
$
75.62
|
|
$
92.86
|
Natural gas ($ per
Mcf)
|
|
$
0.66
|
|
$
0.61
|
|
$
1.92
|
|
$
0.45
|
|
$
3.33
|
Natural gas liquids ($
per Bbl)
|
|
$
7.40
|
|
$
8.11
|
|
$
12.10
|
|
$
6.87
|
|
$
22.22
|
|
|
|
|
|
|
|
|
|
|
|
Average Realized
Prices, including the effects
of derivative
settlements(2):
|
|
|
|
|
|
|
|
|
|
|
Oil ($ per
Bbl)
|
|
$
73.90
|
|
$
76.00
|
|
$
67.02
|
|
$
71.93
|
|
$
71.75
|
Natural gas ($ per
Mcf)
|
|
$
0.73
|
|
$
0.63
|
|
$
0.28
|
|
$
0.53
|
|
$
1.06
|
Natural gas liquids ($
per Bbl)(3)
|
|
$
7.40
|
|
$
8.11
|
|
$
12.10
|
|
$
6.87
|
|
$
22.22
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average
Common Shares Outstanding
(in
thousands):
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
19,815
|
|
19,680
|
|
19,621
|
|
19,705
|
|
19,553
|
Diluted
|
|
20,106
|
|
19,989
|
|
19,849
|
|
20,000
|
|
19,686
|
|
|
|
|
|
|
|
|
(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
calculation of the effects of derivative settlements includes
losses on the settlement of its commodity derivative contracts.
These losses are included under other income (expense) on the
Company's condensed consolidated statements of
operations.
|
(3)
|
During the periods
presented, the Company did not have any NGL derivative contracts in
place.
|
2024 GUIDANCE
Riley Permian is providing first quarter detailed guidance and
select full year 2024 activity 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.
The Company anticipates a notable increase in sales of processed
natural gas and NGLs from its Yoakum
County, Texas, operations during the second quarter of 2024,
corresponding with a capacity expansion at our midstream
counterparty's processing plant. Full-year 2024 guidance for total
equivalent production volumes incorporates this anticipated
increase in natural gas and NGL sales. Further, this anticipated
increase leads to a disproportionately larger growth forecast for
total equivalent production (17% growth year-over-year at the
guidance midpoint) relative to the growth forecast for oil
production alone (10% growth year-over-year at the guidance
midpoint). The completion and timing of the plant capacity
expansion is outside of the Company's control, and delays in the
plant being fully operational could lead to lower actual results
for the Company's total equivalent production volumes due to lower
natural gas and natural gas liquids processed.
Activity, Production
and Investing Guidance
|
|
Q1
2024
|
|
Full-Year
2024
|
|
|
|
Gross Operated Well
Activity
|
|
|
|
|
Drilled
|
|
7
|
|
21-23
|
Completed
|
|
4
|
|
22-24
|
Turned to
Sales
|
|
6
|
|
24-26
|
|
|
|
|
|
Net
Production
|
|
|
|
|
Total
(MBoe/d)
|
|
19.5-20.5
|
|
21.0-22.5
|
Oil
(MBbl/d)
|
|
13.8-14.2
|
|
14.0-15.0
|
|
|
|
|
|
Investing
Expenditures by Category (Accrual, in millions)
|
|
|
|
|
Drilling and
Completions and Capital Workovers
|
|
$23.0-24.2
|
|
$90-99
|
Infrastructure, EOR
and Other
|
|
5.0-6.8
|
|
19-24
|
Total
E&P(1)
|
|
$28.0-31.0
|
|
$109-123
|
|
|
|
|
|
Joint Venture
Investment
|
|
5.6
|
|
6-7
|
Total Investing
Expenditures
|
|
$33.6-36.6
|
|
$115-130
|
|
|
Quarterly Detail for
Estimated Realizations and Cost Guidance
|
|
|
|
Q1
2024
|
|
|
|
|
|
Basis Differentials
and Fees
|
|
|
|
|
Oil ($ per
Bbl)
|
|
|
|
$(2.75) -
(2.25)
|
Natural gas ($ per
Mcf)
|
|
|
|
$(2.75) -
(2.00)
|
NGL (% of
WTI)
|
|
|
|
4% - 8%
|
|
|
|
|
|
Operating and
Corporate Costs
|
|
|
|
|
Lease operating
expense, including workover expense ($ per Boe)
|
|
|
|
$8.50-9.50
|
Production tax (% of
revenue)
|
|
|
|
6%-8%
|
Cash
G&A(2) ($ per Boe)
|
|
|
|
$3.00-3.50
|
Interest Expense
($ in millions)(3)
|
|
|
|
$9.5-10.5
|
|
|
|
|
|
|
|
|
(1)
|
Expenditures are 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 estimated interest rate derivative settlements.
|
CONFERENCE CALL
Riley Permian management will host a
conference call for investors and analysts on March 7, 2024 at 9:00 a.m.
CT to discuss the Company's results. Interested parties are
invited to participate by calling:
- U.S./Canada Toll Free, (888) 330-2214
- International, +1 (646) 960-0161
- Conference ID number 5405646
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 March 21,
2024 by calling:
- (800) 770-2030 or (647) 362-9199
- Conference ID number 5405646
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:
Rick
D'Angelo
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 and 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; the risk that the Company's enhanced oil recovery
or EOR project 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; 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;
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; inability to prove up
undeveloped acreage and maintain production on leases; risks
associated with concentration of operations in one major geographic
area; legislative or regulatory changes, including initiatives
related to hydraulic fracturing, emissions, and disposal of
produced water, which may be negatively impacted by regulation or
legislation; 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
|
|
|
|
|
|
|
|
December 31,
2023
|
|
December 31,
2022
|
|
|
(In thousands,
except share amounts)
|
Assets
|
|
|
|
|
Current
Assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
15,319
|
|
$
13,301
|
Accounts
receivable
|
|
35,126
|
|
25,551
|
Prepaid
expenses
|
|
1,625
|
|
3,236
|
Inventory
|
|
6,177
|
|
8,886
|
Current derivative
assets
|
|
5,013
|
|
20
|
Total current
assets
|
|
63,260
|
|
50,994
|
Oil and natural gas
properties, net (successful efforts)
|
|
846,901
|
|
440,102
|
Other property and
equipment, net
|
|
20,653
|
|
20,023
|
Non-current derivative
assets
|
|
2,296
|
|
—
|
Other non-current
assets, net
|
|
12,601
|
|
4,175
|
Total
Assets
|
|
$
945,711
|
|
$
515,294
|
Liabilities and
Shareholders' Equity
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
Accounts
payable
|
|
$
3,855
|
|
$
3,939
|
Accrued
liabilities
|
|
33,159
|
|
35,582
|
Revenue
payable
|
|
30,695
|
|
17,750
|
Current derivative
liabilities
|
|
360
|
|
16,472
|
Current portion of
long-term debt
|
|
20,000
|
|
—
|
Other current
liabilities
|
|
6,276
|
|
2,562
|
Total Current
Liabilities
|
|
94,345
|
|
76,305
|
Non-current derivative
liabilities
|
|
—
|
|
12
|
Asset retirement
obligations
|
|
19,255
|
|
2,724
|
Long-term
debt
|
|
335,959
|
|
56,000
|
Deferred tax
liabilities
|
|
73,345
|
|
45,756
|
Other non-current
liabilities
|
|
1,212
|
|
1,051
|
Total
Liabilities
|
|
524,116
|
|
181,848
|
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; 20,405,093 and
20,160,980 shares
issued and outstanding at December 31, 2023 and December
31, 2022,
respectively
|
|
20
|
|
20
|
Additional paid-in
capital
|
|
279,112
|
|
274,643
|
Retained
earnings
|
|
142,463
|
|
58,783
|
Total Shareholders'
Equity
|
|
421,595
|
|
333,446
|
Total Liabilities
and Shareholders' Equity
|
|
$
945,711
|
|
$
515,294
|
RILEY EXPLORATION
PERMIAN, INC.
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
(In
thousands)
|
Revenues:
|
|
|
|
|
|
|
|
|
Oil and natural gas
sales, net
|
|
$
99,229
|
|
$
77,446
|
|
$
372,647
|
|
$
319,343
|
Contract services -
related parties
|
|
600
|
|
600
|
|
2,400
|
|
2,400
|
Total
Revenues
|
|
99,829
|
|
78,046
|
|
375,047
|
|
321,743
|
Costs and
Expenses:
|
|
|
|
|
|
|
|
|
Lease operating
expenses
|
|
15,530
|
|
8,753
|
|
58,817
|
|
32,458
|
Production and ad
valorem taxes
|
|
6,986
|
|
4,419
|
|
25,559
|
|
19,273
|
Exploration
costs
|
|
3,522
|
|
492
|
|
4,165
|
|
2,032
|
Depletion,
depreciation, amortization and accretion
|
|
18,665
|
|
9,946
|
|
65,055
|
|
32,113
|
Impairment of oil and
natural gas properties
|
|
9,760
|
|
7,325
|
|
9,760
|
|
7,325
|
General and
administrative:
|
|
|
|
|
|
|
|
|
Administrative
costs
|
|
9,072
|
|
4,929
|
|
26,569
|
|
18,496
|
Share-based
compensation expense
|
|
3,385
|
|
1,165
|
|
6,833
|
|
3,439
|
Cost of contract
services - related parties
|
|
232
|
|
187
|
|
579
|
|
450
|
Transaction
costs
|
|
57
|
|
—
|
|
5,817
|
|
2,638
|
Total Costs and
Expenses
|
|
67,209
|
|
37,216
|
|
203,154
|
|
118,224
|
Income From
Operations
|
|
32,620
|
|
40,830
|
|
171,893
|
|
203,519
|
Other Income
(Expense):
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
(10,301)
|
|
870
|
|
(31,816)
|
|
(1,090)
|
Gain (loss) on
derivatives, net
|
|
27,118
|
|
(7,179)
|
|
6,193
|
|
(51,574)
|
Loss from equity
method investment
|
|
(5)
|
|
—
|
|
(218)
|
|
—
|
Total Other Income
(Expense)
|
|
16,812
|
|
(6,309)
|
|
(25,841)
|
|
(52,664)
|
Net Income From
Operations Before Income Taxes
|
|
49,432
|
|
34,521
|
|
146,052
|
|
150,855
|
Income tax
expense
|
|
(11,407)
|
|
(7,714)
|
|
(34,461)
|
|
(32,844)
|
Net
Income
|
|
$
38,025
|
|
$
26,807
|
|
$
111,591
|
|
$
118,011
|
Net Income per
Share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
1.92
|
|
$
1.37
|
|
$
5.66
|
|
$
6.04
|
Diluted
|
|
$
1.90
|
|
$
1.35
|
|
$
5.58
|
|
$
5.99
|
Weighted Average
Common Shares Outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
19,815
|
|
19,621
|
|
19,705
|
|
19,553
|
Diluted
|
|
20,106
|
|
19,849
|
|
20,000
|
|
19,686
|
RILEY EXPLORATION
PERMIAN, INC.
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
(In
thousands)
|
Cash Flows from
Operating Activities:
|
|
|
|
|
|
|
|
|
Net income
|
|
$
38,025
|
|
$
26,807
|
|
$
111,591
|
|
$
118,011
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
Exploratory well costs
and lease expirations
|
|
3,522
|
|
488
|
|
4,143
|
|
1,953
|
Depletion,
depreciation, amortization and accretion
|
|
18,665
|
|
9,946
|
|
65,055
|
|
32,113
|
Impairment of proved
properties
|
|
9,760
|
|
7,325
|
|
9,760
|
|
7,325
|
(Gain) loss on
derivatives, net
|
|
(27,118)
|
|
7,179
|
|
(6,193)
|
|
51,574
|
Settlements on
derivative contracts
|
|
(3,561)
|
|
(14,059)
|
|
(17,221)
|
|
(75,257)
|
Amortization of
deferred financing costs and discount
|
|
1,691
|
|
183
|
|
4,161
|
|
731
|
Share-based
compensation expense
|
|
3,384
|
|
1,262
|
|
6,978
|
|
3,946
|
Deferred income tax
expense
|
|
9,987
|
|
5,170
|
|
27,589
|
|
28,372
|
Other
|
|
7
|
|
—
|
|
193
|
|
—
|
Changes in operating
assets and liabilities
|
|
11,461
|
|
(4,365)
|
|
1,139
|
|
1,520
|
Net Cash
Provided by Operating Activities
|
|
65,823
|
|
39,936
|
|
207,195
|
|
170,288
|
Cash Flows from
Investing Activities:
|
|
|
|
|
|
|
|
|
Additions to oil and
natural gas properties
|
|
(20,498)
|
|
(29,561)
|
|
(134,796)
|
|
(111,662)
|
Net assets acquired in
business combination
|
|
—
|
|
—
|
|
(324,686)
|
|
—
|
Acquisitions of oil
and natural gas properties
|
|
—
|
|
—
|
|
(5,443)
|
|
—
|
Contributions to
equity method investment
|
|
—
|
|
—
|
|
(3,566)
|
|
—
|
Acquisitions of
land
|
|
—
|
|
(15,342)
|
|
—
|
|
(15,342)
|
Additions to other
property and equipment
|
|
(566)
|
|
(171)
|
|
(1,065)
|
|
(1,252)
|
Net Cash Used in
Investing Activities
|
(21,064)
|
|
(45,074)
|
|
(469,556)
|
|
(128,256)
|
Cash Flows from
Financing Activities:
|
|
|
|
|
|
|
|
|
Deferred financing
costs
|
|
(1,156)
|
|
(220)
|
|
(7,406)
|
|
(1,942)
|
Proceeds from
revolving credit facility
|
|
7,000
|
|
18,000
|
|
185,000
|
|
22,000
|
Repayments under
revolving credit facility
|
|
(32,000)
|
|
(10,000)
|
|
(56,000)
|
|
(31,000)
|
Proceeds from senior
notes, net of issuance costs
|
|
—
|
|
—
|
|
188,000
|
|
—
|
Repayments of senior
notes
|
|
(5,000)
|
|
—
|
|
(15,000)
|
|
—
|
Payment of common
share dividends
|
|
(7,533)
|
|
(6,809)
|
|
(27,706)
|
|
(25,066)
|
Other
|
|
(85)
|
|
—
|
|
2
|
|
—
|
Common stock
repurchased for tax withholding
|
|
(1,032)
|
|
(440)
|
|
(2,511)
|
|
(1,040)
|
Net Cash (Used in)
Provided by Financing Activities
|
|
(39,806)
|
|
531
|
|
264,379
|
|
(37,048)
|
Net Increase
(Decrease) in Cash and Cash Equivalents
|
|
4,953
|
|
(4,607)
|
|
2,018
|
|
4,984
|
Cash and Cash
Equivalents Cash, Beginning of Period
|
|
10,366
|
|
17,908
|
|
13,301
|
|
8,317
|
Cash and Cash
Equivalents Cash, End of Period
|
|
$
15,319
|
|
$
13,301
|
|
$
15,319
|
|
$
13,301
|
OIL, NATURAL GAS AND NGL RESERVES
Estimates of Riley Permian's proved reserves as of December 31, 2023 were prepared by Ryder Scott
Company, L.P. ("Ryder Scott"), the
Company's third-party reservoir engineer. Estimates of proved
reserves were prepared in accordance with the rules and regulations
of the SEC using an average price equal to the unweighted
arithmetic average of the first day of each month within the
12-month period ended December 31,
2023 of $78.22 per Bbl for oil
and $2.64 per Mcf for gas.
Additionally, the Company prepared estimates of proved reserves as
of December 31, 2023 using NYMEX
pricing, which were not reviewed by Ryder
Scott. The table below presents a summary of our proved
reserves as of December 31, 2023.
|
|
SEC
Pricing(1)
|
|
NYMEX
Pricing(1)
|
Reserves as of
December 31, 2023
|
|
Proved
Developed
Reserves
|
|
Total Proved
Reserves
|
|
Proved
Developed
Reserves
|
|
Total Proved
Reserves
|
Oil (MBbls)
|
|
36,731
|
|
66,308
|
|
35,651
|
|
64,875
|
Natural gas
(MMcf)
|
|
71,671
|
|
123,948
|
|
69,239
|
|
120,672
|
Natural gas liquids
(MBbls)
|
|
11,502
|
|
20,749
|
|
11,114
|
|
20,210
|
Total
(MBoe)
|
|
60,178
|
|
107,715
|
|
58,305
|
|
105,197
|
PV-10(2)
(in thousands)
|
|
$
928,039
|
|
$
1,584,054
|
|
$
747,849
|
|
$
1,224,279
|
|
|
|
|
|
|
|
|
(1)
|
See table below for the
SEC and NYMEX pricing used to prepare reserve estimates.
|
|
SEC
Pricing
|
|
NYMEX
Pricing
|
|
Oil
|
|
Natural Gas
|
|
Oil
|
|
Natural Gas
|
|
($ per Bbl)
|
|
($ per Mcf)
|
|
($ per Bbl)
|
|
($ per Mcf)
|
Calendar year
2024
|
$
78.22
|
|
$
2.64
|
|
$
71.33
|
|
$
2.67
|
Calendar year
2025
|
$
78.22
|
|
$
2.64
|
|
$
67.96
|
|
$
3.49
|
Calendar year
2026
|
$
78.22
|
|
$
2.64
|
|
$
65.10
|
|
$
3.82
|
Calendar year
2027
|
$
78.22
|
|
$
2.64
|
|
$
63.15
|
|
$
3.85
|
Calendar year
2028
|
$
78.22
|
|
$
2.64
|
|
$
61.91
|
|
$
3.80
|
After 2028
|
$
78.22
|
|
$
2.64
|
|
$
61.91
|
|
$
3.80
|
|
|
|
|
|
|
|
|
(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.
|
Reserve estimates above do not include any value for probable or
possible reserves that may exist, nor do they include any value for
undeveloped acreage. The reserve estimates represent our net
revenue interest in our properties, all of which are located within
the continental United States.
NYMEX pricing does not comport with the reporting requirements of
the SEC and should not be used as a substitute for or compared with
estimates of proved reserves using SEC pricing.
OIL, NATURAL GAS AND NGL RESERVES, Continued
Netherland, Sewell & Associates, Inc. ("NSAI") prepared the
estimates of the Company's proved reserves as of December 31, 2022, in accordance with the rules
and regulations of the SEC using an average price equal to the
unweighted arithmetic average of the first day of each month within
the 12-month period ended December 31,
2022 of $94.14 per Bbl for oil
and $6.36 per Mcf for natural gas.
The Company prepared estimates of proved reserves as of
December 31, 2022 using NYMEX
pricing, which were not reviewed by NSAI. The table below presents
a summary of our proved reserves as of December 31, 2022.
|
|
SEC
Pricing(1)
|
|
NYMEX
Pricing(1)
|
Reserves as of
December 31, 2022
|
|
Proved
Developed
Reserves
|
|
Total Proved
Reserves
|
|
Proved
Developed
Reserves
|
|
Total Proved
Reserves
|
Oil (MBbls)
|
|
29,632
|
|
48,882
|
|
28,270
|
|
45,151
|
Natural gas
(MMcf)
|
|
59,314
|
|
86,018
|
|
56,492
|
|
79,762
|
Natural gas liquids
(MBbls)
|
|
9,604
|
|
14,454
|
|
9,170
|
|
13,393
|
Total
(MBoe)
|
|
49,122
|
|
77,673
|
|
46,855
|
|
71,838
|
PV-10(2)
(in thousands)
|
|
$
1,010,251
|
|
$
1,401,148
|
|
$
652,817
|
|
$
802,174
|
|
|
|
|
|
|
|
|
(1)
|
See table below for the
SEC and NYMEX pricing used to prepare reserve estimates.
|
|
SEC
Pricing
|
|
NYMEX
Pricing
|
|
Oil
|
|
Natural Gas
|
|
Oil
|
|
Natural Gas
|
|
($ per Bbl)
|
|
($ per Mcf)
|
|
($ per Bbl)
|
|
($ per Mcf)
|
Calendar year
2023
|
$
94.14
|
|
$
6.36
|
|
$
79.07
|
|
$
4.24
|
Calendar year
2024
|
$
94.14
|
|
$
6.36
|
|
$
73.89
|
|
$
4.27
|
Calendar year
2025
|
$
94.14
|
|
$
6.36
|
|
$
69.77
|
|
$
4.39
|
Calendar year
2026
|
$
94.14
|
|
$
6.36
|
|
$
66.55
|
|
$
4.46
|
Calendar year
2027
|
$
94.14
|
|
$
6.36
|
|
$
63.87
|
|
$
4.50
|
After 2027
|
$
94.14
|
|
$
6.36
|
|
$
63.87
|
|
$
4.50
|
|
|
|
|
|
|
|
|
(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.
|
Reserve estimates above do not include any value for probable or
possible reserves that may exist, nor do they include any value for
undeveloped acreage. The reserve estimates represent our net
revenue interest in our properties, all of which are located within
the continental United States.
NYMEX pricing does not comport with the reporting requirements of
the SEC and should not be used as a substitute for or compared with
estimates of proved reserves using SEC pricing.
DERIVATIVE CONTRACTS
The following table summarizes the open financial derivatives as
of March 1, 2024, related to oil and
natural gas production.
|
|
|
|
|
Weighted Average
Price
|
Period
(1)
|
|
Notional
Volume
|
|
Fixed
|
|
Put
|
|
Call
|
|
|
|
|
|
($ per unit)
|
Oil Swaps
(Bbl)
|
|
|
|
|
|
|
|
|
|
2024
|
|
1,215,000
|
|
$
73.44
|
|
|
|
|
|
2025
|
|
375,000
|
|
$
71.90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil Collars
(Bbl)
|
|
|
|
|
|
|
|
|
|
2024
|
|
1,666,000
|
|
|
|
$
61.36
|
|
$
84.19
|
|
2025
|
|
1,170,000
|
|
|
|
$
63.30
|
|
$
75.68
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Swaps
(MMBtu)
|
|
|
|
|
|
|
|
|
|
2024
|
|
2,400,000
|
|
$
3.38
|
|
|
|
|
|
2025
|
|
975,000
|
|
$
3.77
|
|
|
|
|
|
2026
|
|
300,000
|
|
$
4.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas
Collars (MMBtu)
|
|
|
|
|
|
|
|
|
|
2024
|
|
1,515,000
|
|
|
|
$
3.22
|
|
$
4.05
|
|
2025
|
|
1,215,000
|
|
|
|
$
3.28
|
|
$
4.30
|
|
|
|
|
|
|
|
|
|
|
Oil Basis
(Bbl)
|
|
|
|
|
|
|
|
|
|
2024
|
|
1,320,000
|
|
$
0.97
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Q1 2024 derivative
positions shown include 2024 contracts, some of which have settled
as of March 1, 2024.
|
In April 2023, the Company entered
into interest rate swaps for $80
million notional at an average fixed rate on the adjusted
term secured overnight financing rate of 3.09% for the period
April 2024 through April 2026.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/riley-permian-reports-2023-results-and-provides-2024-guidance-302082104.html
SOURCE Riley Exploration Permian, Inc.