SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
06-6554331
(I.R.S. Employer
Identification No.) |
|
| |
The Bank of New York Mellon
Trust Company, N.A., Trustee Global Corporate Trust 601 Travis Street, Floor 16 Houston, Texas
(Address of principal executive offices)
|
| |
77002
(Zip Code)
|
|
| |
Title of each class
|
| |
Trading Symbol(s)
|
| |
Name of each exchange on which registered
|
|
| |
Units of Beneficial Interest
|
| |
MVO
|
| |
New York Stock Exchange
|
|
| | Large accelerated filer ☐ | | | Accelerated filer ☐ | | | Non-accelerated filer ☒ | | |
Smaller reporting company ☒
|
|
| | | | | | | | | | |
Emerging growth company ☐
|
|
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 3 | | | |
|
PART I
|
| | |||||
| | | | | 7 | | | |
| | | | | 30 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
|
PART II
|
| | |||||
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 61 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 62 | | | |
|
PART III
|
| | |||||
| | | | | 63 | | | |
| | | | | 63 | | | |
| | | | | 63 | | | |
| | | | | 64 | | | |
| | | | | 65 | | | |
|
PART IV
|
| | |||||
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | |
Oil
(MBbls) |
| |
Natural gas
(MMcf) |
| |
Natural gas
liquids (MBbls) |
| |
Oil
equivalents (MBoe) |
| ||||||||||||
|
Proved Developed
|
| | | | 210 | | | | | | 5 | | | | | | — | | | | | | 211 | | |
|
Proved Undeveloped
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total Proved
|
| | | | 210 | | | | | | 5 | | | | | | — | | | | | | 211 | | |
| | | |
Oil
(MBbls) |
| |
Natural Gas
(MMcf) |
| |
Natural Gas
Liquids (MBbls) |
| |
Oil
Equivalents (MBoe) |
| ||||||||||||
| Proved Reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance, December 31, 2022
|
| | | | 1,549 | | | | | | 73 | | | | | | — | | | | | | 1,561 | | |
|
Revisions of previous estimates
|
| | | | 18 | | | | | | (14) | | | | | | — | | | | | | 16 | | |
|
Production
|
| | | | (484) | | | | | | (24) | | | | | | — | | | | | | (488) | | |
|
Balance, December 31, 2023
|
| | | | 1,083 | | | | | | 35 | | | | | | — | | | | | | 1,089 | | |
|
Revisions of previous estimates
|
| | | | 4 | | | | | | (7) | | | | | | — | | | | | | 3 | | |
|
Production
|
| | | | (469) | | | | | | (22) | | | | | | — | | | | | | (473) | | |
| | | |
Oil
(MBbls) |
| |
Natural Gas
(MMcf) |
| |
Natural Gas
Liquids (MBbls) |
| |
Oil
Equivalents (MBoe) |
| ||||||||||||
|
Balance, December 31, 2024
|
| | | | 618 | | | | | | 6 | | | | | | — | | | | | | 619 | | |
|
Revisions of previous estimates
|
| | | | 46 | | | | | | 17 | | | | | | — | | | | | | 49 | | |
|
Production
|
| | | | (454) | | | | | | (18) | | | | | | — | | | | | | (457) | | |
|
Balance, December 31, 2025
|
| | | | 210 | | | | | | 5 | | | | | | — | | | | | | 211 | | |
| Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance, December 31, 2022
|
| | | | 1,493 | | | | | | 73 | | | | | | — | | | | | | 1,505 | | |
|
Balance, December 31, 2023
|
| | | | 1,069 | | | | | | 35 | | | | | | — | | | | | | 1,075 | | |
|
Balance, December 31, 2024
|
| | | | 617 | | | | | | 6 | | | | | | — | | | | | | 618 | | |
|
Balance, December 31, 2025
|
| | | | 210 | | | | | | 5 | | | | | | — | | | | | | 211 | | |
| Proved Undeveloped Reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance, December 31, 2022
|
| | | | 57 | | | | | | — | | | | | | — | | | | | | 57 | | |
|
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | (18) | | | | | | — | | | | | | — | | | | | | (18) | | |
|
Additional proved undeveloped reserves added during 2023
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Proved undeveloped reserves removed from drilling plan
|
| | | | (22) | | | | | | — | | | | | | — | | | | | | (22) | | |
|
Revisions of previous estimates
|
| | | | (3) | | | | | | — | | | | | | — | | | | | | (3) | | |
|
Balance, December 31, 2023
|
| | | | 14 | | | | | | — | | | | | | — | | | | | | 14 | | |
|
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | (3) | | | | | | — | | | | | | — | | | | | | (3) | | |
|
Additional proved undeveloped reserves added during 2024
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Proved undeveloped reserves removed from drilling plan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Revisions of previous estimates
|
| | | | (10) | | | | | | — | | | | | | — | | | | | | (10) | | |
|
Balance, December 31, 2024
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | |
|
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Additional proved undeveloped reserves added during 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Proved undeveloped reserves removed from drilling plan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Revisions of previous estimates
|
| | | | (1) | | | | | | — | | | | | | — | | | | | | (1) | | |
|
Balance, December 31, 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |||||||||||||||||||||||||
| | | |
Proved
Developed Producing |
| |||
| Net Reserves | | | | | | | |
|
Oil (MBbl)
|
| | | | 262.2 | | |
|
Gas (MMcf)
|
| | | | 6.3 | | |
|
NGL (MBbl)
|
| | | | 0.1 | | |
| Revenue | | | | | | | |
|
Oil
|
| | | $ | 15,951.0 | | |
|
Gas
|
| | | | 18.5 | | |
|
NGL
|
| | | | 1.0 | | |
|
Severance Taxes
|
| | | | 92.4 | | |
|
Ad Valorem Taxes
|
| | | | 366.9 | | |
|
Operating Expenses
|
| | | | 9,155.4 | | |
|
Future Development Costs
|
| | | | 0.0 | | |
|
80% NPI Net Operating Income(1)
|
| | | $ | 5,084.7 | | |
|
80% Net Profits Interest (NPI)(2)
|
| | | $ | 4,968.0 | | |
| | | |
Gross
|
| |
Net
|
| ||||||
| | | |
(acres)
|
| |||||||||
| Developed Acreage: | | | | | | | | | | | | | |
|
El Dorado Area
|
| | | | 15,145 | | | | | | 15,133 | | |
|
Northwest Kansas Area
|
| | | | 11,165 | | | | | | 11,120 | | |
|
Other
|
| | | | 20,030 | | | | | | 16,382 | | |
|
Total
|
| | | | 46,340 | | | | | | 42,635 | | |
|
Undeveloped Acreage:
|
| | | | — | | | | | | — | | |
| | | |
Operated
Wells |
| |
Non-Operated
Wells |
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||
|
Oil
|
| | | | 766 | | | | | | 755 | | | | | | 64 | | | | | | 9 | | | | | | 830 | | | | | | 764 | | |
|
Natural gas
|
| | | | 2 | | | | | | 1 | | | | | | 1 | | | | | | — | | | | | | 3 | | | | | | 1 | | |
|
Total
|
| | | | 768 | | | | | | 756 | | | | | | 65 | | | | | | 9 | | | | | | 833 | | | | | | 765 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| Sales prices: | | | | | | | | | | | | | | | | | | | |
|
Oil (per Bbl)
|
| | | $ | 73.85 | | | | | $ | 72.09 | | | | | $ | 61.85 | | |
|
Natural gas (per Mcf)
|
| | | $ | 3.09 | | | | | $ | 2.08 | | | | | $ | 2.57 | | |
|
Lease operating expense (per Boe)
|
| | | $ | 24.02 | | | | | $ | 24.22 | | | | | $ | 26.12 | | |
|
Lease maintenance (per Boe)
|
| | | $ | 3.95 | | | | | $ | 5.18 | | | | | $ | 4.59 | | |
|
Lease overhead (per Boe)
|
| | | $ | 5.80 | | | | | $ | 6.30 | | | | | $ | 6.81 | | |
|
Production and property taxes (per Boe)
|
| | | $ | 1.88 | | | | | $ | 2.07 | | | | | $ | 1.79 | | |
and The Bank of New York Mellon Trust Company, N.A., as Trustee
March 24, 2026
| | | |
December 31,
|
| |||||||||
| | | |
2024
|
| |
2025
|
| ||||||
|
ASSETS
|
| | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 1,281,396 | | | | | $ | 1,168,106 | | |
|
Investment in net profits interest
|
| | | | 50,383,675 | | | | | | 50,383,675 | | |
|
Accumulated amortization
|
| | | | (47,799,222) | | | | | | (49,290,940) | | |
|
Total assets
|
| | | $ | 3,865,849 | | | | | $ | 2,260,841 | | |
|
TRUST CORPUS
|
| | | | | | | | | | | | |
|
Trust corpus, 11,500,000 Trust Units issued and outstanding at December 31, 2024 and 2025
|
| | | $ | 3,865,849 | | | | | $ | 2,260,841 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
|
Income from net profits interest
|
| | | $ | 18,068,559 | | | | | $ | 18,575,409 | | | | | $ | 11,306,573 | | |
|
Cash on hand used (withheld) for Trust expenses
|
| | | | (227,718) | | | | | | (17,464) | | | | | | 113,290 | | |
|
General and administrative expense(1)
|
| | | | (1,050,841) | | | | | | (905,445) | | | | | | (1,012,363) | | |
|
Distributable income
|
| | | $ | 16,790,000 | | | | | $ | 17,652,500 | | | | | $ | 10,407,500 | | |
|
Distributions per Trust Unit (11,500,000 Trust Units issued and outstanding for 2023, 2024 and 2025)
|
| | | $ | 1.460 | | | | | $ | 1.535 | | | | | $ | 0.905 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
|
Trust corpus, beginning of year
|
| | | $ | 6,883,554 | | | | | $ | 5,456,085 | | | | | $ | 3,865,849 | | |
|
Income from net profits interest
|
| | | | 18,068,559 | | | | | | 18,575,409 | | | | | | 11,306,573 | | |
|
Cash distributions
|
| | | | (16,790,000) | | | | | | (17,652,500) | | | | | | (10,407,500) | | |
|
Trust expenses
|
| | | | (1,050,841) | | | | | | (905,445) | | | | | | (1,012,363) | | |
|
Amortization of net profits interest
|
| | | | (1,655,187) | | | | | | (1,607,700) | | | | | | (1,491,718) | | |
|
Trust corpus, end of year
|
| | | $ | 5,456,085 | | | | | $ | 3,865,849 | | | | | $ | 2,260,841 | | |
| |
Oil and gas properties
|
| | | $ | 96,210,819 | | |
| |
Accumulated depreciation and depletion
|
| | | | (40,468,762) | | |
| |
Hedge asset
|
| | | | 7,237,537 | | |
| |
Net property value to be conveyed
|
| | | | 62,979,594 | | |
| |
Times 80% net profits interest to Trust
|
| | | $ | 50,383,675 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
|
Excess of revenues over direct operating expenses and lease equipment and development costs(1)
|
| | | $ | 22,585,699 | | | | | $ | 23,219,261 | | | | | $ | 14,133,216 | | |
|
Times net profits interest over the term of the Trust
|
| | | | 80% | | | | | | 80% | | | | | | 80% | | |
|
Income from net profits interest before reserve adjustments
|
| | | | 18,068,559 | | | | | | 18,575,409 | | | | | | 11,306,573 | | |
|
MV Partners reserve for future capital expenditures(2)
|
| | | | — | | | | | | — | | | | | | — | | |
|
Income from net profits interest(3)
|
| | | $ | 18,068,559 | | | | | $ | 18,575,409 | | | | | $ | 11,306,573 | | |
|
Date paid
|
| |
Period covered
|
| |
Distribution
per unit |
| |
Reserve
released (established)(1) |
| ||||||
|
January 25, 2023
|
| |
October 1, 2022 through December 31, 2022
|
| | | $ | 0.410 | | | | | | — | | |
|
April 25, 2023
|
| | January 1, 2023 through March 31, 2023 | | | | $ | 0.345 | | | | | | — | | |
|
July 25, 2023
|
| | April 1, 2023 through June 30, 2023 | | | | $ | 0.325 | | | | | | — | | |
|
October 25, 2023
|
| | July 1, 2023 through September 30, 2023 | | | | $ | 0.380 | | | | | | — | | |
|
January 25, 2024
|
| |
October 1, 2023 through December 31, 2023
|
| | | $ | 0.465 | | | | | | — | | |
|
April 25, 2024
|
| | January 1, 2024 through March 31, 2024 | | | | $ | 0.330 | | | | | | — | | |
|
July 25, 2024
|
| | April 1, 2024 through June 30, 2024 | | | | $ | 0.410 | | | | | | — | | |
|
October 25, 2024
|
| | July 1, 2024 through September 30, 2024 | | | | $ | 0.330 | | | | | | — | | |
|
January 25, 2025
|
| |
October 1, 2024 through December 31, 2024
|
| | | $ | 0.240 | | | | | | — | | |
|
April 25, 2025
|
| | January 1, 2025 through March 31, 2025 | | | | $ | 0.275 | | | | | | — | | |
|
July 25, 2025
|
| | April 1, 2025 through June 30, 2025 | | | | $ | 0.185 | | | | | | — | | |
|
October 25, 2025
|
| | July 1, 2025 through September 30, 2025 | | | | $ | 0.205 | | | | | | — | | |
| | | |
Oil (Bbls)
|
| |
Gas (Mcf)
|
| |
NGL (Bbls)
|
| |
Total (Boe)
|
| ||||||||||||
| Proved reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance at December 31, 2022
|
| | | | 1,549,330 | | | | | | 72,941 | | | | | | 260 | | | | | | 1,561,656 | | |
|
Revisions of previous estimates
|
| | | | 18,556 | | | | | | (13,839) | | | | | | (49) | | | | | | 16,218 | | |
|
Production
|
| | | | (484,433) | | | | | | (23,929) | | | | | | (34) | | | | | | (488,444) | | |
|
Balance at December 31, 2023
|
| | | | 1,083,453 | | | | | | 35,173 | | | | | | 177 | | | | | | 1,089,430 | | |
|
Revisions of previous estimates
|
| | | | 3,318 | | | | | | (7,531) | | | | | | (65) | | | | | | 2,021 | | |
|
Production
|
| | | | (469,091) | | | | | | (21,892) | | | | | | (11) | | | | | | (472,747) | | |
|
Balance at December 31, 2024
|
| | | | 617,680 | | | | | | 5,750 | | | | | | 101 | | | | | | 618,704 | | |
|
Revisions of previous estimates
|
| | | | 45,867 | | | | | | 17,769 | | | | | | (50) | | | | | | 48,796 | | |
|
Production
|
| | | | (453,803) | | | | | | (18,498) | | | | | | (19) | | | | | | (456,898) | | |
|
Balance at December 31, 2025
|
| | | | 209,744 | | | | | | 5,021 | | | | | | 32 | | | | | | 210,602 | | |
| Proved developed reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2022
|
| | | | 1,492,741 | | | | | | 72,941 | | | | | | 260 | | | | | | 1,505,067 | | |
|
December 31, 2023
|
| | | | 1,069,533 | | | | | | 35,173 | | | | | | 177 | | | | | | 1,075,510 | | |
|
December 31, 2024
|
| | | | 616,621 | | | | | | 5,750 | | | | | | 101 | | | | | | 617,645 | | |
|
December 31, 2025
|
| | | | 209,744 | | | | | | 5,021 | | | | | | 32 | | | | | | 210,602 | | |
| Proved undeveloped reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2022
|
| | | | 56,589 | | | | | | — | | | | | | — | | | | | | 56,589 | | |
|
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | (17,513) | | | | | | — | | | | | | — | | | | | | (17,513) | | |
|
Additional proved undeveloped reserves added during 2023
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Proved undeveloped reserves removed from drilling
plan |
| | | | (21,859) | | | | | | — | | | | | | — | | | | | | (21,859) | | |
|
Revisions of previous estimates
|
| | | | (3,297) | | | | | | — | | | | | | — | | | | | | (3,297) | | |
|
December 31, 2023
|
| | | | 13,920 | | | | | | — | | | | | | — | | | | | | 13,920 | | |
|
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | (3,200) | | | | | | — | | | | | | — | | | | | | (3,200) | | |
|
Additional proved undeveloped reserves added during 2024
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Proved undeveloped reserves removed from drilling
plan |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Revisions of previous estimates
|
| | | | (9,661) | | | | | | — | | | | | | — | | | | | | (9,661) | | |
|
December 31, 2024
|
| | | | 1059 | | | | | | — | | | | | | — | | | | | | 1059 | | |
|
Proved undeveloped reserves converted to proved developed reserves by drilling
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Additional proved undeveloped reserves added during 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Proved undeveloped reserves removed from drilling
plan |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Revisions of previous estimates
|
| | | | (1,059) | | | | | | — | | | | | | — | | | | | | (1,059) | | |
|
December 31, 2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
FROM PROVED OIL AND GAS RESERVES
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
|
Future cash inflows
|
| | | $ | 79,962,266 | | | | | $ | 43,857,466 | | | | | $ | 12,776,463 | | |
| Future costs | | | | | | | | | | | | | | | | | | | |
|
Production
|
| | | | (39,562,496) | | | | | | (23,354,998) | | | | | | (7,691,754) | | |
|
Development
|
| | | | (472,000) | | | | | | (296,000) | | | | | | — | | |
|
Future net cash flows
|
| | | | 39,927,770 | | | | | | 20,206,468 | | | | | | 5,084,709 | | |
|
Less 10% discount factor
|
| | | | (4,176,829) | | | | | | (1,317,065) | | | | | | (116,725) | | |
|
Standardized measure of discounted future net cash flows
|
| | | $ | 35,750,941 | | | | | $ | 18,889,403 | | | | | $ | 4,967,984 | | |
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
|
Standardized measure at beginning of year
|
| | | $ | 69,211,827 | | | | | $ | 35,750,941 | | | | | $ | 18,889,403 | | |
|
Net proceeds to the Trust
|
| | | | (18,068,560) | | | | | | (18,575,409) | | | | | | (11,306,573) | | |
|
Net changes in price and production costs
|
| | | | (21,474,622) | | | | | | (4,255,388) | | | | | | (4,861,894) | | |
|
Changes in estimated future development costs
|
| | | | 334,663 | | | | | | 98,702 | | | | | | — | | |
|
Development costs incurred during the year
|
| | | | 188,000 | | | | | | 72,000 | | | | | | — | | |
|
Revisions of quantity estimates
|
| | | | 723,212 | | | | | | 387,062 | | | | | | 1,051,971 | | |
|
Accretion of discount
|
| | | | 6,921,183 | | | | | | 3,575,094 | | | | | | 1,171,513 | | |
|
Changes in production rates, timing and other(1)
|
| | | | (2,084,762) | | | | | | 1,836,401 | | | | | | 23,564 | | |
|
Standardized measure at end of year
|
| | | $ | 35,750,941 | | | | | $ | 18,889,403 | | | | | $ | 4,967,984 | | |
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
|
Oil (per Bbl)
|
| | | $ | 73.72 | | | | | $ | 70.98 | | | | | $ | 60.84 | | |
|
Gas (per Mcf)
|
| | | $ | 2.41 | | | | | $ | 1.99 | | | | | $ | 2.95 | | |
|
NGL (per Bbl)
|
| | | $ | 31.29 | | | | | $ | 30.19 | | | | | $ | 26.14 | | |
|
Beneficial Owner
|
| |
Trust Units
Beneficially Owned |
| |
Percent of
Class(1) |
| ||||||
|
MV Energy, LLC(2)
|
| | | | 2,875,000 | | | | | | 25.0% | | |
|
VAP-I, LLC(2)
|
| | | | 1,437,500 | | | | | | 12.5% | | |
|
Robert J. Raymond(3)
|
| | | | 1,016,114 | | | | | | 8.8% | | |
| | | |
2024
|
| |
2025
|
| ||||||
|
Audit fees
|
| | | $ | 264,833 | | | | | $ | 275,526 | | |
|
Audit-related fees
|
| | | | — | | | | | | — | | |
|
Tax fees
|
| | | | — | | | | | | — | | |
|
All other fees
|
| | | | — | | | | | | — | | |
|
Total fees
|
| | | $ | 264,833 | | | | | $ | 275,526 | | |
| | | |
Page in this
Form 10-K |
| |||
|
Report of Independent Registered Public Accounting Firm
(PCAOB ID Number 248) |
| | | | 51 | | |
|
Statements of Assets and Trust Corpus
|
| | | | 52 | | |
|
Statements of Distributable Income
|
| | | | 52 | | |
|
Statements of Changes in Trust Corpus
|
| | | | 52 | | |
|
Notes to Financial Statements
|
| | | | 53 | | |
| |
Exhibit
Number |
| | | | |
Description
|
|
| | 97.1 | | |
—
|
| | | |
| | 99.1* | | |
—
|
| | |
Vice President