| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-5 | | | |
| | | | | S-14 | | | |
| | | | | S-19 | | | |
| | | | | S-20 | | | |
| | | | | S-21 | | | |
| | | | | S-23 | | | |
| | | | | S-27 | | | |
| | | | | S-35 | | | |
| | | | | S-35 | | | |
| | | | | S-36 | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 11 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and
Seller Pro Forma Combined |
| |||||||||||||||||||||
| | | |
Three Months Ended March 31,
|
| |
Three Months Ended March 31,
|
| |
Three Months
Ended March 31, 2026 |
| |||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||||||||
| Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil revenues
|
| | | $ | 257,329 | | | | | $ | 245,534 | | | | | $ | 249,068 | | | | | $ | 216,131 | | | | | $ | 506,397 | | |
|
Natural gas revenues
|
| | | | 51,800 | | | | | | 51,367 | | | | | | 6,893 | | | | | | 8,780 | | | | | | 58,693 | | |
|
Natural gas liquids revenues
|
| | | | 49,382 | | | | | | 53,399 | | | | | | 9,031 | | | | | | 10,838 | | | | | | 58,413 | | |
|
Other operating revenues
|
| | | | — | | | | | | — | | | | | | 11,859 | | | | | | 8,677 | | | | | | 7,398 | | |
|
Total revenues
|
| | | | 358,511 | | | | | | 350,300 | | | | | | 276,851 | | | | | | 244,426 | | | | | | 630,901 | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating expenses
|
| | | | 47,751 | | | | | | 47,075 | | | | | | 28,823 | | | | | | 30,548 | | | | | | 76,574 | | |
|
Gathering, transportation and processing
|
| | | | 18,207 | | | | | | 14,953 | | | | | | 108 | | | | | | 114 | | | | | | 18,315 | | |
|
Taxes other than income
|
| | | | 16,387 | | | | | | 20,105 | | | | | | 19,859 | | | | | | 19,343 | | | | | | 36,246 | | |
|
Other operating expenses
|
| | | | — | | | | | | — | | | | | | 6,477 | | | | | | 2,843 | | | | | | 6,477 | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and
Seller Pro Forma Combined |
| |||||||||||||||||||||
| | | |
Three Months Ended March 31,
|
| |
Three Months Ended March 31,
|
| |
Three Months
Ended March 31, 2026 |
| |||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||||||||
|
Exploration expenses
|
| | | | 1,742 | | | | | | 348 | | | | | | 3 | | | | | | 433 | | | | | | 1,745 | | |
|
Asset retirement obligations accretion
|
| | | | 1,857 | | | | | | 1,556 | | | | | | — | | | | | | — | | | | | | 3,481 | | |
|
Depreciation, depletion and amortization
|
| | | | 113,359 | | | | | | 105,853 | | | | | | 71,020 | | | | | | 63,038 | | | | | | 186,425 | | |
|
General and administrative expenses
|
| | | | 31,444 | | | | | | 24,588 | | | | | | 7,551 | | | | | | 6,415 | | | | | | 38,995 | | |
|
Total operating expenses
|
| | | | 230,747 | | | | | | 214,478 | | | | | | 133,841 | | | | | | 122,734 | | | | | | 368,258 | | |
|
Operating Income
|
| | | | 127,764 | | | | | | 135,822 | | | | | | 143,010 | | | | | | 121,692 | | | | | | 262,643 | | |
| Other Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gain (loss) on derivative instruments
|
| | | | — | | | | | | — | | | | | | (273,036) | | | | | | 126 | | | | | | (273,036) | | |
|
Interest expense, net
|
| | | | (6,004) | | | | | | (5,252) | | | | | | (18,190) | | | | | | (22,198) | | | | | | (46,023) | | |
|
Other income (expense), net
|
| | | | (36) | | | | | | 1,215 | | | | | | 94 | | | | | | 280 | | | | | | 58 | | |
|
Total other expense, net
|
| | | | (6,040) | | | | | | (4,037) | | | | | | (291,132) | | | | | | (21,792) | | | | | | (319,001) | | |
|
Income (Loss) Before Income
Taxes |
| | | | 121,724 | | | | | | 131,785 | | | | | | (148,122) | | | | | | 99,900 | | | | | | (56,358) | | |
|
Income tax expense (benefit)
|
| | | | 20,888 | | | | | | 25,137 | | | | | | (1,155) | | | | | | 881 | | | | | | 13,442 | | |
|
Net Income (Loss)
|
| | | | 100,836 | | | | | | 106,648 | | | | | | (146,967) | | | | | | 99,019 | | | | | | (69,800) | | |
|
Less: Net income attributable to noncontrolling interest
|
| | | | 1,011 | | | | | | 3,721 | | | | | | | | | | | | | | | | | | 1,011 | | |
|
Net Income Attributable to Class A
Common Stock |
| | | $ | 99,825 | | | | | $ | 102,927 | | | | | | | | | | | | | | | | | $ | (70,811) | | |
|
Balance Sheet Information (as of period end)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 124,372 | | | | | $ | 247,558 | | | | | $ | 13,192 | | | | | $ | 6,703 | | | | | $ | 18,194 | | |
|
Property, Plant and equipment, net
|
| | | | 2,586,479 | | | | | | 2,356,122 | | | | | | 2,549,441 | | | | | | 2,508,772 | | | | | | 6,915,164 | | |
|
Total assets
|
| | | | 2,944,478 | | | | | | 2,868,614 | | | | | | 2,771,842 | | | | | | 2,692,993 | | | | | | 7,363,995 | | |
|
Total liabilities
|
| | | | 908,597 | | | | | | 879,290 | | | | | | 1,245,238 | | | | | | 1,216,205 | | | | | | 3,623,717 | | |
|
Non-controlling interests
|
| | | | — | | | | | | 55,529 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total stockholders’ equity
|
| | | $ | 2,035,881 | | | | | $ | 1,989,324 | | | | | $ | 1,526,604 | | | | | $ | 1,476,788 | | | | | $ | 3,740,278 | | |
| Other Financial Information | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDAX(1)
|
| | | $ | 252,854 | | | | | | | | | | | $ | 192,910 | | | | | | | | | | | $ | 441,303 | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and
Seller Pro Forma Combined |
| |||||||||||||||||||||
| | | |
Year Ended December 31,
|
| |
Year Ended December 31,
|
| |
Year Ended
December 31, 2025 |
| |||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
| Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil revenues
|
| | | $ | 918,027 | | | | | $ | 1,046,675 | | | | | $ | 795,358 | | | | | $ | 894,727 | | | | | $ | 1,713,385 | | |
|
Natural gas revenues
|
| | | | 190,252 | | | | | | 90,277 | | | | | | 30,018 | | | | | | 14,218 | | | | | | 220,270 | | |
|
Natural gas liquids revenues
|
| | | | 203,566 | | | | | | 178,934 | | | | | | 39,564 | | | | | | 29,150 | | | | | | 243,130 | | |
|
Other operating revenues
|
| | | | — | | | | | | — | | | | | | 33,187 | | | | | | 31,132 | | | | | | 22,286 | | |
|
Total revenues
|
| | | | 1,311,845 | | | | | | 1,315,886 | | | | | | 898,127 | | | | | | 969,227 | | | | | | 2,199,071 | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating expenses
|
| | | | 186,559 | | | | | | 180,881 | | | | | | 119,245 | | | | | | 112,510 | | | | | | 305,804 | | |
|
Gathering, transportation, and processing
|
| | | | 67,096 | | | | | | 39,832 | | | | | | 303 | | | | | | 510 | | | | | | 67,399 | | |
|
Taxes other than income
|
| | | | 76,452 | | | | | | 71,862 | | | | | | 70,501 | | | | | | 75,170 | | | | | | 146,953 | | |
|
Other operating expenses
|
| | | | — | | | | | | — | | | | | | 15,506 | | | | | | 16,303 | | | | | | 15,506 | | |
|
Exploration expenses
|
| | | | 962 | | | | | | 1,374 | | | | | | 6,061 | | | | | | 10,977 | | | | | | 7,023 | | |
|
Asset retirement obligations accretion
|
| | | | 6,800 | | | | | | 6,729 | | | | | | — | | | | | | — | | | | | | 13,347 | | |
|
Depreciation, depletion and amortization
|
| | | | 437,757 | | | | | | 414,487 | | | | | | 275,363 | | | | | | 244,142 | | | | | | 709,708 | | |
|
Transaction Costs
|
| | | | — | | | | | | — | | | | | | 102 | | | | | | 58 | | | | | | 71,102 | | |
|
General and administrative expenses
|
| | | | 97,038 | | | | | | 88,733 | | | | | | 29,088 | | | | | | 22,302 | | | | | | 126,126 | | |
|
Total operating expenses
|
| | | | 872,664 | | | | | | 803,898 | | | | | | 516,169 | | | | | | 481,972 | | | | | | 1,462,968 | | |
|
Operating Income
|
| | | | 439,181 | | | | | | 511,988 | | | | | | 381,958 | | | | | | 487,255 | | | | | | 736,103 | | |
| Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gain (loss) on derivative instruments
|
| | | | — | | | | | | — | | | | | | 166,816 | | | | | | (35,006) | | | | | | 166,816 | | |
|
Interest expense, net
|
| | | | (21,617) | | | | | | (14,371) | | | | | | (82,700) | | | | | | (96,761) | | | | | | (181,702) | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | (8,796) | | | | | | — | | | | | | — | | | | | | — | | |
|
Other income (expense), net
|
| | | | (153) | | | | | | 4,322 | | | | | | 287 | | | | | | 489 | | | | | | 134 | | |
|
Total other income (expense),
net |
| | | | (21,770) | | | | | | (18,845) | | | | | | 84,403 | | | | | | (131,278) | | | | | | (14,752) | | |
|
Income Before Income Taxes
|
| | | | 417,411 | | | | | | 493,143 | | | | | | 466,361 | | | | | | 355,977 | | | | | | 721,351 | | |
|
Income tax expense
|
| | | | 80,132 | | | | | | 95,813 | | | | | | 3,959 | | | | | | 4,268 | | | | | | 49,982 | | |
|
Net Income
|
| | | | 337,279 | | | | | | 397,330 | | | | | | 462,402 | | | | | | 351,709 | | | | | | 671,369 | | |
|
Less: Net income attributable to noncontrolling interest
|
| | | | 12,027 | | | | | | 31,303 | | | | | | | | | | | | | | | | | | 12,027 | | |
|
Net Income Attributable to Class A Common Stock
|
| | | $ | 325,252 | | | | | $ | 366,027 | | | | | | | | | | | | | | | | | $ | 659,342 | | |
|
Balance Sheet Information (as of period end)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 266,785 | | | | | $ | 260,049 | | | | | $ | 2,364 | | | | | $ | 12,009 | | | | | | | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and
Seller Pro Forma Combined |
| |||||||||||||||||||||
| | | |
Year Ended December 31,
|
| |
Year Ended December 31,
|
| |
Year Ended
December 31, 2025 |
| |||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Property, Plant and equipment, net
|
| | | | 2,424,152 | | | | | | 2,306,034 | | | | | | 2,556,372 | | | | | | 2,499,309 | | | | | | | | |
|
Total assets
|
| | | | 2,903,092 | | | | | | 2,820,835 | | | | | | 2,812,839 | | | | | | 2,684,443 | | | | | | | | |
|
Total liabilities
|
| | | | 903,919 | | | | | | 853,509 | | | | | | 1,090,268 | | | | | | 1,267,474 | | | | | | | | |
|
Non-controlling interests
|
| | | | 59,215 | | | | | | 53,747 | | | | | | — | | | | | | — | | | | | | | | |
|
Total stockholders’ equity
|
| | | $ | 1,999,173 | | | | | $ | 1,967,326 | | | | | $ | 1,722,571 | | | | | $ | 1,416,969 | | | | | | | | |
| Other Financial Information | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDAX(1)
|
| | | $ | 906,108 | | | | | | | | | | | $ | 690,492 | | | | | | | | | | | $ | 1,514,699 | | |
| | | |
Company
Historical(1) |
| |
Seller
Historical(2) |
| |
Company
and Seller Pro Forma Combined |
| |||||||||
| Proved developed reserves: | | | | | | | | | | | | | | | | | | | |
|
Oil and Condensate (MBbls)
|
| | | | 64,597 | | | | | | 100,327 | | | | | | 164,924 | | |
|
Natural Gas (MMcf)
|
| | | | 317,290 | | | | | | 109,046 | | | | | | 426,336 | | |
|
NGL (MBbls)
|
| | | | 49,095 | | | | | | 21,303 | | | | | | 70,398 | | |
|
Total proved developed reserves (MBoe)(4)
|
| | | | 166,574 | | | | | | 139,804 | | | | | | 306,378 | | |
| Proved undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
|
Oil and Condensate (MBbls)
|
| | | | 15,243 | | | | | | 96,127 | | | | | | 111,370 | | |
|
Natural Gas (MMcf)
|
| | | | 86,792 | | | | | | 96,376 | | | | | | 183,168 | | |
|
NGL (MBbls)
|
| | | | 13,922 | | | | | | 19,234 | | | | | | 33,156 | | |
|
Total proved undeveloped reserves (MBoe)(4)
|
| | | | 43,630 | | | | | | 131,424 | | | | | | 175,054 | | |
| Total proved reserves: | | | | | | | | | | | | | | | | | | | |
|
Oil and Condensate (MBbls)
|
| | | | 79,841 | | | | | | 196,455 | | | | | | 276,296 | | |
|
Natural Gas (MMcf)
|
| | | | 404,081 | | | | | | 205,422 | | | | | | 609,503 | | |
|
NGL (MBbls)
|
| | | | 63,017 | | | | | | 40,537 | | | | | | 103,554 | | |
|
Total proved reserves (MBoe)(3)(4)
|
| | | | 210,205 | | | | | | 271,229 | | | | | | 481,434 | | |
|
Proved developed reserves (%)
|
| | | | 79.2% | | | | | | 51.5% | | | | | | 63.6% | | |
|
Total undeveloped reserves (%)
|
| | | | 20.8% | | | | | | 48.5% | | | | | | 36.4% | | |
| Reserve values (in thousands): | | | | | | | | | | | | | | | | | | | |
|
Future net reserves (undiscounted)
|
| | | $ | 4,403,084 | | | | | $ | 7,902,279 | | | | | $ | 12,305,363 | | |
|
Future net reserves (discounted)(5)
|
| | | $ | 2,994,458 | | | | | $ | 4,107,557 | | | | | $ | 7,102,015 | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and Seller Pro Forma
Combined(1) |
| |||||||||
| | | |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2025 |
| |||||||||
| Production data: | | | | | | | | | | | | | | | | | | | |
|
Oil (MMBbls)
|
| | | | 14.5 | | | | | | 12.4 | | | | | | 26.9 | | |
|
Natural gas (Bcf)
|
| | | | 68.9 | | | | | | 14.3 | | | | | | 83.2 | | |
|
NGL (MMBbls)
|
| | | | 10.4 | | | | | | 2.6 | | | | | | 13.0 | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and Seller
Pro Forma Combined |
| |||||||||||||||||||||||||||
|
(in thousands)
|
| |
For the Three
Months Ended March 31, 2026 |
| |
For the Year
Ended December 31, 2025 |
| |
For the Three
Months Ended March 31, 2026 |
| |
For the Year
Ended December 31, 2025 |
| |
For the Three
Months Ended March 31, 2026 |
| |
For the Year
Ended December 31, 2025 |
| ||||||||||||||||||
|
Net Income (loss)
|
| | | $ | 100,836 | | | | | $ | 337,279 | | | | | $ | (146,967) | | | | | $ | 462,402 | | | | | $ | (69,800) | | | | | $ | 671,369 | | |
|
Interest expense, net
|
| | | | 6,004 | | | | | | 21,617 | | | | | | 18,190 | | | | | | 82,700 | | | | | | 46,023 | | | | | | 181,702 | | |
|
Income tax expense
(benefit) |
| | | | 20,888 | | | | | | 80,132 | | | | | | (1,155) | | | | | | 3,959 | | | | | | 13,442 | | | | | | 49,982 | | |
|
Depreciation, depletion, and amortization
|
| | | | 113,359 | | | | | | 437,757 | | | | | | 68,675 | | | | | | 267,032 | | | | | | 186,425 | | | | | | 709,708 | | |
|
Asset retirement obligations accretion
|
| | | | 1,857 | | | | | | 6,800 | | | | | | 2,345 | | | | | | 8,331 | | | | | | 3,481 | | | | | | 13,347 | | |
|
Exploration expenses
|
| | | | 1,742 | | | | | | 962 | | | | | | 3 | | | | | | 6,061 | | | | | | 1,745 | | | | | | 7,023 | | |
|
Non-cash stock-based compensation expense
|
| | | | 8,168 | | | | | | 23,550 | | | | | | — | | | | | | — | | | | | | 8,168 | | | | | | 23,550 | | |
|
Gain on revaluation of contingent consideration
|
| | | | — | | | | | | (4,511) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,511) | | |
|
Loss on sale of assets
|
| | | | — | | | | | | 2,522 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,522 | | |
|
Unrealized (gain) / loss on derivative instruments
|
| | | | — | | | | | | — | | | | | | 251,819 | | | | | | (139,993) | | | | | | 251,819 | | | | | | (139,993) | | |
|
Adjusted EBITDAX
|
| | | $ | 252,854 | | | | | $ | 906,108 | | | | | $ | 192,910 | | | | | $ | 690,492 | | | | | $ | 441,303 | | | | | $ | 1,514,699 | | |
| | | |
As of March 31, 2026
|
| |||||||||||||||
|
(In thousands)
|
| |
Actual
|
| |
As Adjusted
|
| |
As Further
Adjusted(1) |
| |||||||||
|
Cash and Cash Equivalents
|
| | | $ | 124,372 | | | | | $ | | | | | $ | | | ||
| Long-Term Debt: | | | | | | | | | | | | | | | | | | | |
|
RBL Facility(2)
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,080,000 | | |
|
Existing Notes(3)
|
| | | | 400,000 | | | | | | 400,000 | | | | | | 400,000 | | |
|
WFE Notes(4)
|
| | | | — | | | | | | — | | | | | | 600,000 | | |
|
New Long Term Debt(5)
|
| | | | — | | | | | | — | | | | | | 500,000 | | |
|
Total Long-Term Debt
|
| | | $ | 400,000 | | | | | $ | 400,000 | | | | | $ | 2,580,000 | | |
| Stockholders’ Equity: | | | | | | | | | | | | | | | | | | | |
|
Class A Common Stock, $0.0001 par value, 1,300,000 shares authorized, 234,287 shares issued and 185,374 shares outstanding, actual; shares issued and shares outstanding, as adjusted; and shares issued and shares outstanding, as further adjusted
|
| | | $ | 24 | | | | | $ | | | | | $ | | | ||
|
Additional paid-in capital
|
| | | | 1,962,082 | | | | | | | | | | | | | | |
|
Treasury stock, at cost: 48,913 shares
|
| | | | (960,737) | | | | | | (960,737) | | | | | | (960,737) | | |
|
Retained earnings
|
| | | | 1,036,099 | | | | | | 1,036,099 | | | | | | 965,099 | | |
|
Accumulated and other comprehensive loss
|
| | | | (1,587) | | | | | | (1,587) | | | | | | (1,587) | | |
|
Noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total Stockholders’ Equity
|
| | | | 2,035,881 | | | | | | | | | | | | | | |
|
Total Capitalization
|
| | | $ | 2,435,881 | | | | | $ | | | | | $ | | | | |
|
Name
|
| |
Number of
Shares |
|
|
J.P. Morgan Securities LLC
|
| |
|
|
|
Goldman Sachs & Co. LLC
|
| | | |
|
Citigroup Global Markets Inc.
|
| | | |
|
Wells Fargo Securities, LLC
|
| | | |
|
BofA Securities, Inc.
|
| | | |
|
Capital One Securities, Inc.
|
| | | |
|
Fifth Third Securities, Inc.
|
| | | |
|
KeyBanc Capital Markets Inc.
|
| | | |
|
MUFG Securities Americas Inc.
|
| | | |
|
PNC Capital Markets LLC
|
| | | |
|
Regions Securities LLC
|
| | | |
|
Scotia Capital (USA) Inc.
|
| | | |
|
Truist Securities, Inc.
|
| | | |
|
Total
|
| | | |
| | | |
Without
option to purchase additional shares exercise |
| |
With full
option to purchase additional shares exercise |
| ||||||
|
Per Share
|
| | | $ | | | | | $ | | | ||
|
Total
|
| | | $ | | | | | $ | | | | |
Nine Greenway Plaza, Suite 1300
Houston, Texas 77046
(713) 842-9050
Preferred Stock
Warrants
Units
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 11 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
Nine Greenway Plaza, Suite 1300
Houston, Texas 77046
(713) 842-9050
Attention: Timothy D. Yang
Executive Vice President, Chief Legal and Commercial Officer, Corporate Secretary and Land
| |
J.P. Morgan
|
| |
Goldman Sachs & Co. LLC
|
| ||||||
| |
Citigroup
|
| |
Wells Fargo Securities
|
| |
BofA Securities
|
| |
Capital One Securities
|
|
| |
Regions Securities LLC
|
| |
Scotiabank
|
| |
Truist Securities
|
|