AGÕæÈ˹ٷ½

STOCK TITAN

Aris Water Solutions, Inc. Reports Second Quarter 2025 Results

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Negative)
Tags

HOUSTON--(BUSINESS WIRE)-- Aris Water Solutions, Inc. (NYSE: ARIS) (“Aris,� “Aris Water,� or the “Company�) today announced financial and operating results for the second quarter ended June 30, 2025.

SECOND QUARTER 2025 HIGHLIGHTS

  • Achieved record volumes for Produced Water Handling for a second consecutive quarter
  • Produced Water Handling volumes grew 4% sequentially and 13% year-over-year
  • Recycled water volumes grew 35% year-over-year
  • Achieved second quarter 2025 net income of $14.1 million
  • Generated Adjusted EBITDA1 of $54.6 million for the second quarter of 2025, up 9% year-over year
  • As August 6, 2025, Western Midstream Partners, LP (“WESâ€�) and Aris have entered into a definitive agreement pursuant to which WES will acquire all of the outstanding shares of Aris in an equity-and-cash transaction valued at approximately $1.5 billion

OPERATIONS UPDATE

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

June 30,

Ìý

Ìý

March 31

Ìý

Ìý

% Change

June 30,

Ìý

Ìý

% Change

Ìý

Ìý

2025

Ìý

Ìý

2025

Ìý

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

Ìý

(thousands of barrels of water per day)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total Volumes

Ìý

1,757

Ìý

Ìý

1,750

Ìý

Ìý

�

Ìý

%

1,455

Ìý

Ìý

21

%

Produced Water Handling Volumes

Ìý

1,234

Ìý

Ìý

1,191

Ìý

Ìý

4

Ìý

%

1,093

Ìý

Ìý

13

%

Water Solutions Volumes

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Recycled Produced Water Volumes Sold

Ìý

425

Ìý

Ìý

475

Ìý

Ìý

(11

)

%

314

Ìý

Ìý

35

%

Groundwater Volumes Sold

Ìý

98

Ìý

Ìý

84

Ìý

Ìý

17

Ìý

%

48

Ìý

Ìý

104

%

Total Water Solutions Volumes

Ìý

523

Ìý

Ìý

559

Ìý

Ìý

(6

)

%

362

Ìý

Ìý

44

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Skim oil recoveries (barrels of oil per day)

Ìý

2,845

Ìý

Ìý

1,962

Ìý

Ìý

45

Ìý

%

1,490

Ìý

Ìý

91

%

Skim oil recoveries (as a % of produced water volumes)

Ìý

0.23

%

Ìý

0.16

%

Ìý

44

Ìý

%

0.14

%

Ìý

64

%

Ìý

Ìý

Six Months Ended June 30,

Ìý

Ìý

% Change

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

Ìý

Ìý

(thousands of barrels of water per day)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total Volumes

Ìý

1,754

Ìý

Ìý

1,489

Ìý

Ìý

18

%

Produced Water Handling Volumes

Ìý

1,213

Ìý

Ìý

1,126

Ìý

Ìý

8

%

Water Solutions Volumes

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Recycled Produced Water Volumes Sold

Ìý

450

Ìý

Ìý

325

Ìý

Ìý

38

%

Groundwater Volumes Sold

Ìý

91

Ìý

Ìý

38

Ìý

Ìý

139

%

Total Water Solutions Volumes

Ìý

541

Ìý

Ìý

363

Ìý

Ìý

49

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Skim oil recoveries (barrels of oil per day)

Ìý

2,406

Ìý

Ìý

1,610

Ìý

Ìý

49

%

Skim oil recoveries (as a % of produced water volumes)

Ìý

0.20

%

Ìý

0.14

%

Ìý

43

%

FINANCIAL UPDATE

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Ìý

(in thousands)

Ìý

Ìý

June 30,

Ìý

Ìý

March 31

Ìý

% Change

Ìý

Ìý

June 30,

Ìý

% Change

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2025

Ìý

Ìý

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

Net Income

Ìý

$

14,084

Ìý

$

16,000

Ìý

(12)

%

Ìý

$

13,112

Ìý

7

%

Adjusted Net Income

Ìý

Ìý

20,479

Ìý

Ìý

21,415

Ìý

(4)

%

Ìý

Ìý

17,310

Ìý

18

%

Adjusted EBITDA

Ìý

Ìý

54,564

Ìý

Ìý

56,539

Ìý

(3)

%

Ìý

Ìý

49,995

Ìý

9

%

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Gross Margin/Barrel (1)

Ìý

$

0.29

Ìý

$

0.32

Ìý

(9)

%

Ìý

$

0.32

Ìý

(9)

%

Adjusted Operating Margin/Barrel (1)

Ìý

$

0.41

Ìý

$

0.44

Ìý

(7)

%

Ìý

$

0.46

Ìý

(11)

%

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Capital Expenditures

Ìý

$

22,078

Ìý

$

21,162

Ìý

4

%

Ìý

$

37,346

Ìý

(41)

%

This table includes reference to non-GAAP measures. See definition and a reconciliation to the most directly comparable GAAP measure in the Appendix.

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Gross Margin/Barrel and Adjusted Operating Margin/Barrel relate to our Water Gathering and Processing segment.

Ìý

(in thousands)

Ìý

Ìý

Six Months Ended June 30,

Ìý

% Change

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

Ìý

Net Income

Ìý

$

30,084

Ìý

$

29,942

Ìý

�

Ìý

%

Adjusted Net Income

Ìý

Ìý

41,893

Ìý

Ìý

37,433

Ìý

12

Ìý

%

Adjusted EBITDA

Ìý

Ìý

111,103

Ìý

Ìý

103,103

Ìý

8

Ìý

%

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Gross Margin/Barrel (1)

Ìý

$

0.31

Ìý

$

0.32

Ìý

(3

)

%

Adjusted Operating Margin/Barrel (1)

Ìý

$

0.43

Ìý

$

0.46

Ìý

(7

)

%

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Capital Expenditures

Ìý

$

43,240

Ìý

$

75,062

Ìý

(42

)

%

This table includes reference to non-GAAP measures. See definition and a reconciliation to the most directly comparable GAAP measure in the Appendix.

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Gross Margin/Barrel and Adjusted Operating Margin/Barrel relate to our Water Gathering and Processing segment

STRONG BALANCE SHEET AND LIQUIDITY

As of June 30, 2025, the Company had net debt of approximately $445 million with $57 million in cash and $347 million available under its revolving credit facility. The Company’s leverage ratio3 at the end of the second quarter of 2025 was 2.0X, below the Company’s target leverage of 2.5X � 3.5X.

THIRD QUARTER 2025 DIVIDEND

Aris’s Board of Directors declared a dividend on its Class A common stock for the third quarter of 2025 of $0.14 per share. In conjunction with the dividend payment, a distribution of $0.14 per unit will be paid to unit holders of Aris Water Holdings, LLC. The dividend will be paid on September 18, 2025, to holders of record of the Company’s Class A common stock as of the close of business on September 4, 2025. The distribution to unit holders of Aris Water Holdings, LLC will be subject to the same payment and record dates.

CONFERENCE CALL

Given the previously announced transaction with WES, Aris will not host an earnings conference call for the Second Quarter of 2025.

About Aris Water Solutions, Inc.

Aris Water Solutions, Inc. is a leading, growth-oriented environmental infrastructure and solutions company that directly helps its customers reduce their water and carbon footprints. Aris Water delivers full-cycle water handling and recycling solutions that increase the sustainability of energy company operations. Its integrated pipelines and related infrastructure create long-term value by delivering high-capacity, comprehensive produced water management, recycling and supply solutions to operators in the core areas of the Permian Basin.

1 Adjusted Net Income, Adjusted EBITDA, and Diluted Adjusted Net Income per Share are non-GAAP financial measures. See the supplementary schedules in this press release for a discussion of how we define and calculate Adjusted Net Income, Adjusted EBITDA, and Diluted Adjusted Net Income per Share and a reconciliation thereof to net income, the most directly comparable GAAP measure.

ÌýÌý

2 The Adjusted Operating Margin and Adjusted Operating Margin per Barrel measures are related to our Water Gathering and Processing segment. Adjusted Operating Margin and Adjusted Operating Margin per Barrel are non-GAAP financial measures. See the supplementary schedules in this press release for a discussion of how we define and calculate Adjusted Operating Margin per Barrel and a reconciliation thereof to gross margin, the most directly comparable GAAP measure.

ÌýÌý

3 Represents a non-GAAP financial measure. Defined as net debt as of June 30, 2025, divided by trailing twelve months Adjusted EBITDA. Net debt is calculated as total debt less cash and cash equivalents. See the supplementary schedules in this press release for a reconciliation to the most directly comparable GAAP measure.

ÌýÌý

4 Capital Expenditures is a non-GAAP financial measure. See the supplementary schedules in this press release for a discussion of how we define and calculate Capital Expenditures and a reconciliation thereof to cash paid for property, plant, and equipment, the most directly comparable GAAP measure.

Forward-Looking Statements

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. Examples of forward-looking statements include, but are not limited to, statements, information, opinions or beliefs regarding our business strategy, our industry, our future profitability, business and financial performance, including our guidance for 2025, current and potential future long-term contracts, legal and regulatory developments, our ability to identify strategic acquisitions and realize expected benefits therefrom, the development of technologies for the beneficial reuse of produced water and related strategies, plans, objectives and strategic pursuits and other statements that are not historical facts. In some cases, you can identify forward-looking statements by terminology such as “anticipate,� “guidance,� “preliminary,� “project,� “estimate,� “expect,� “anticipate,� “continue,� “sustain,� “will,� “intend,� “strive,� “plan,� “goal,� “target,� “believe,� “forecast,� “outlook,� “future,� “potential,� “opportunity,� “predict,� “may,� “visibility,� “possible,� “should,� “could� and variations of such words or similar expressions. Forward-looking statements are based on our current expectations and assumptions regarding our business, the economy and other future conditions. Because forward-looking statements relate to the future, by their nature, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. As a result, our actual results may differ materially from those contemplated or implied by the forward-looking statements including our guidance for 2025. Factors that could cause our actual results to differ materially from the results contemplated by such forward-looking statements include, but are not limited to, energy prices, trade policy of domestic and foreign governments (including the imposition of tariffs), the Russia-Ukraine and Middle Eastern conflicts, macroeconomic conditions (such as inflation) and market uncertainty related thereto, legislative and regulatory developments, customer plans and preferences, adverse results from litigation and the use of financial resources for litigation defense, technological innovations and developments, and other events discussed or referenced in our filings made from time to time with the Securities and Exchange Commission (“SEC�), including such factors discussed under “Risk Factors� in our most recent Annual Report on Form 10-K, and if applicable, our subsequent SEC filings, which are available on our Investor Relations website at or on the SEC’s website at . Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof. All forward-looking statements, expressed or implied, included in this press release and any oral statements made in connection with this press release are expressly qualified in their entirety by the foregoing cautionary statements. We undertake no obligation to update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.

Table 1

Aris Water Solutions, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(in thousands, except for share and

Ìý

Three Months Ended

Ìý

Six Months Ended

per share amounts)

Ìý

June 30,

Ìý

June 30,

Ìý

Ìý

2025

Ìý

2024

Ìý

2025

Ìý

2024

Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Produced Water Handling

Ìý

$

62,243

Ìý

Ìý

$

54,815

Ìý

Ìý

$

119,549

Ìý

Ìý

$

113,921

Ìý

Produced Water Handling � Affiliate

Ìý

Ìý

35,964

Ìý

Ìý

Ìý

28,614

Ìý

Ìý

Ìý

70,836

Ìý

Ìý

Ìý

55,441

Ìý

Water Solutions

Ìý

Ìý

19,397

Ìý

Ìý

Ìý

13,795

Ìý

Ìý

Ìý

40,053

Ìý

Ìý

Ìý

25,497

Ìý

Water Solutions � Affiliate

Ìý

Ìý

5,762

Ìý

Ìý

Ìý

3,453

Ìý

Ìý

Ìý

12,521

Ìý

Ìý

Ìý

8,695

Ìý

Other Revenue

Ìý

Ìý

726

Ìý

Ìý

Ìý

440

Ìý

Ìý

Ìý

1,624

Ìý

Ìý

Ìý

969

Ìý

Total Revenue

Ìý

Ìý

124,092

Ìý

Ìý

Ìý

101,117

Ìý

Ìý

Ìý

244,583

Ìý

Ìý

Ìý

204,523

Ìý

Cost of Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Direct Operating Costs

Ìý

Ìý

58,227

Ìý

Ìý

Ìý

40,194

Ìý

Ìý

Ìý

108,415

Ìý

Ìý

Ìý

79,840

Ìý

Cost of Goods Sold

Ìý

Ìý

127

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

127

Ìý

Ìý

Ìý

�

Ìý

Depreciation, Amortization and Accretion

Ìý

Ìý

19,972

Ìý

Ìý

Ìý

19,707

Ìý

Ìý

Ìý

39,728

Ìý

Ìý

Ìý

39,128

Ìý

Total Cost of Revenue

Ìý

Ìý

78,326

Ìý

Ìý

Ìý

59,901

Ìý

Ìý

Ìý

148,270

Ìý

Ìý

Ìý

118,968

Ìý

Operating Costs and Expenses

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Abandoned Well Costs

Ìý

Ìý

998

Ìý

Ìý

Ìý

(25

)

Ìý

Ìý

1,460

Ìý

Ìý

Ìý

310

Ìý

General and Administrative

Ìý

Ìý

17,699

Ìý

Ìý

Ìý

16,037

Ìý

Ìý

Ìý

37,709

Ìý

Ìý

Ìý

30,538

Ìý

Research and Development Expense

Ìý

Ìý

946

Ìý

Ìý

Ìý

1,128

Ìý

Ìý

Ìý

2,074

Ìý

Ìý

Ìý

2,193

Ìý

Other Operating (Income) Expense, Net

Ìý

Ìý

(208

)

Ìý

Ìý

157

Ìý

Ìý

Ìý

904

Ìý

Ìý

Ìý

737

Ìý

Total Operating Expenses

Ìý

Ìý

19,435

Ìý

Ìý

Ìý

17,297

Ìý

Ìý

Ìý

42,147

Ìý

Ìý

Ìý

33,778

Ìý

Operating Income

Ìý

Ìý

26,331

Ìý

Ìý

Ìý

23,919

Ìý

Ìý

Ìý

54,166

Ìý

Ìý

Ìý

51,777

Ìý

Other Expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest Expense, Net

Ìý

Ìý

9,567

Ìý

Ìý

Ìý

8,813

Ìý

Ìý

Ìý

18,797

Ìý

Ìý

Ìý

17,251

Ìý

Other

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,535

Ìý

Ìý

Ìý

1

Ìý

Total Other Expense

Ìý

Ìý

9,567

Ìý

Ìý

Ìý

8,813

Ìý

Ìý

Ìý

21,332

Ìý

Ìý

Ìý

17,252

Ìý

Income Before Income Taxes

Ìý

Ìý

16,764

Ìý

Ìý

Ìý

15,106

Ìý

Ìý

Ìý

32,834

Ìý

Ìý

Ìý

34,525

Ìý

Income Tax Expense

Ìý

Ìý

2,680

Ìý

Ìý

Ìý

1,994

Ìý

Ìý

Ìý

2,750

Ìý

Ìý

Ìý

4,583

Ìý

Net Income

Ìý

Ìý

14,084

Ìý

Ìý

Ìý

13,112

Ìý

Ìý

Ìý

30,084

Ìý

Ìý

Ìý

29,942

Ìý

Net Income Attributable to Noncontrolling Interest

Ìý

Ìý

7,433

Ìý

Ìý

Ìý

7,147

Ìý

Ìý

Ìý

14,822

Ìý

Ìý

Ìý

16,354

Ìý

Net Income Attributable to Aris Water Solutions, Inc.

Ìý

$

6,651

Ìý

Ìý

$

5,965

Ìý

Ìý

$

15,262

Ìý

Ìý

$

13,588

Ìý

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Income Per Share of Class A Common Stock

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

$

0.19

Ìý

Ìý

$

0.18

Ìý

Ìý

$

0.45

Ìý

Ìý

$

0.41

Ìý

Diluted

Ìý

$

0.19

Ìý

Ìý

$

0.18

Ìý

Ìý

$

0.44

Ìý

Ìý

$

0.41

Ìý

Weighted Average Shares of Class A Common Stock Outstanding

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

Ìý

32,702,834

Ìý

Ìý

Ìý

30,549,092

Ìý

Ìý

Ìý

32,048,183

Ìý

Ìý

Ìý

30,451,553

Ìý

Diluted

Ìý

Ìý

33,494,725

Ìý

Ìý

Ìý

30,589,997

Ìý

Ìý

Ìý

32,880,189

Ìý

Ìý

30,472,005

Table 2

Aris Water Solutions, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(in thousands, except for share and per share amounts)

Ìý

June 30,

Ìý

December 31,

Ìý

Ìý

2025

Ìý

2024

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash

Ìý

$

57,359

Ìý

Ìý

$

28,673

Ìý

Accounts Receivable, Net

Ìý

Ìý

66,878

Ìý

Ìý

Ìý

63,016

Ìý

Accounts Receivable from Affiliate

Ìý

Ìý

24,418

Ìý

Ìý

Ìý

12,016

Ìý

Other Receivables

Ìý

Ìý

13,222

Ìý

Ìý

Ìý

13,829

Ìý

Other Current Assets

Ìý

Ìý

8,728

Ìý

Ìý

Ìý

10,418

Ìý

Total Current Assets

Ìý

Ìý

170,605

Ìý

Ìý

Ìý

127,952

Ìý

Fixed Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Property, Plant and Equipment

Ìý

Ìý

1,245,013

Ìý

Ìý

Ìý

1,188,781

Ìý

Accumulated Depreciation

Ìý

Ìý

(180,435

)

Ìý

Ìý

(160,176

)

Total Property, Plant and Equipment, Net

Ìý

Ìý

1,064,578

Ìý

Ìý

Ìý

1,028,605

Ìý

Intangible Assets, Net

Ìý

Ìý

180,709

Ìý

Ìý

Ìý

195,223

Ìý

Goodwill

Ìý

Ìý

34,585

Ìý

Ìý

Ìý

34,585

Ìý

Deferred Income Tax Assets, Net

Ìý

Ìý

7,199

Ìý

Ìý

Ìý

1,735

Ìý

Operating Lease Right-of-Use Assets, Net

Ìý

Ìý

15,714

Ìý

Ìý

Ìý

15,016

Ìý

Other Assets

Ìý

Ìý

3,485

Ìý

Ìý

Ìý

5,284

Ìý

Total Assets

Ìý

$

1,476,875

Ìý

Ìý

$

1,408,400

Ìý

Liabilities and Stockholders' Equity

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts Payable

Ìý

$

22,627

Ìý

Ìý

$

20,182

Ìý

Payables to Affiliate

Ìý

Ìý

3,567

Ìý

Ìý

Ìý

941

Ìý

Insurance Premium Financing Liability

Ìý

Ìý

2,281

Ìý

Ìý

Ìý

6,725

Ìý

Accrued and Other Current Liabilities

Ìý

Ìý

70,386

Ìý

Ìý

Ìý

77,339

Ìý

Total Current Liabilities

Ìý

Ìý

98,861

Ìý

Ìý

Ìý

105,187

Ìý

Long-Term Debt, Net of Debt Issuance Costs

Ìý

Ìý

490,522

Ìý

Ìý

Ìý

441,662

Ìý

Asset Retirement Obligations

Ìý

Ìý

22,930

Ìý

Ìý

Ìý

21,865

Ìý

Tax Receivable Agreement Liability

Ìý

Ìý

58,700

Ìý

Ìý

Ìý

49,844

Ìý

Other Long-Term Liabilities

Ìý

Ìý

18,200

Ìý

Ìý

Ìý

17,335

Ìý

Total Liabilities

Ìý

Ìý

689,213

Ìý

Ìý

Ìý

635,893

Ìý

Preferred Stock $0.01 par value, 50,000,000 authorized. None issued or outstanding as of June 30, 2025 and December 31, 2024

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Class A Common Stock $0.01 par value, 600,000,000 authorized, 33,636,716 issued and 32,650,610 outstanding as of June 30, 2025; 31,516,468 issued and 30,857,526 outstanding as of December 31, 2024

Ìý

Ìý

335

Ìý

Ìý

Ìý

314

Ìý

Class B Common Stock $0.01 par value, 180,000,000 authorized, 26,493,565 issued and outstanding as of June 30, 2025; 27,493,565 issued and outstanding as of December 31, 2024

Ìý

Ìý

264

Ìý

Ìý

Ìý

274

Ìý

Treasury Stock (at Cost), 986,106 shares as of June 30, 2025; 658,492 shares as of December 31, 2024

Ìý

Ìý

(19,037

)

Ìý

Ìý

(8,988

)

Additional Paid-in-Capital

Ìý

Ìý

411,779

Ìý

Ìý

Ìý

380,565

Ìý

Retained Earnings

Ìý

Ìý

19,522

Ìý

Ìý

Ìý

13,676

Ìý

Total Stockholders' Equity Attributable to Aris Water Solutions, Inc.

Ìý

Ìý

412,863

Ìý

Ìý

Ìý

385,841

Ìý

Noncontrolling Interest

Ìý

Ìý

374,799

Ìý

Ìý

Ìý

386,666

Ìý

Total Stockholders' Equity

Ìý

Ìý

787,662

Ìý

Ìý

Ìý

772,507

Ìý

Total Liabilities and Stockholders' Equity

Ìý

$

1,476,875

Ìý

Ìý

$

1,408,400

Ìý

Table 3

Aris Water Solutions, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Six Months Ended

(in thousands)

Ìý

June 30,

Ìý

Ìý

2025

Ìý

2024

Cash Flow from Operating Activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Income

Ìý

$

30,084

Ìý

Ìý

$

29,942

Ìý

Adjustments to reconcile Net Income to Net Cash Provided by Operating Activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deferred Income Tax Expense

Ìý

Ìý

4,397

Ìý

Ìý

Ìý

3,770

Ìý

Depreciation, Amortization and Accretion

Ìý

Ìý

39,728

Ìý

Ìý

Ìý

39,128

Ìý

Stock-Based Compensation

Ìý

Ìý

11,937

Ìý

Ìý

Ìý

8,214

Ìý

Abandoned Well Costs

Ìý

Ìý

1,460

Ìý

Ìý

Ìý

310

Ìý

Loss on Disposal of Assets, Net

Ìý

Ìý

219

Ìý

Ìý

Ìý

114

Ìý

Abandoned Projects

Ìý

Ìý

237

Ìý

Ìý

Ìý

745

Ìý

Amortization of Debt Issuance Costs, Net

Ìý

Ìý

1,306

Ìý

Ìý

Ìý

1,436

Ìý

Loss on Debt Extinguishment

Ìý

Ìý

2,535

Ìý

Ìý

Ìý

�

Ìý

Other

Ìý

Ìý

177

Ìý

Ìý

Ìý

735

Ìý

Changes in Operating Assets and Liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts Receivable

Ìý

Ìý

(3,862

)

Ìý

Ìý

(5,524

)

Accounts Receivable from Affiliate

Ìý

Ìý

(12,402

)

Ìý

Ìý

(6,169

)

Other Receivables

Ìý

Ìý

1,482

Ìý

Ìý

Ìý

(665

)

Other Current Assets

Ìý

Ìý

2,355

Ìý

Ìý

Ìý

2,975

Ìý

Accounts Payable

Ìý

Ìý

2,686

Ìý

Ìý

Ìý

1,818

Ìý

Payables to Affiliate

Ìý

Ìý

(1,024

)

Ìý

Ìý

(215

)

Accrued Liabilities and Other

Ìý

Ìý

(15,158

)

Ìý

Ìý

(18,467

)

Net Cash Provided by Operating Activities

Ìý

Ìý

66,157

Ìý

Ìý

Ìý

58,147

Ìý

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash Flow from Investing Activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Property, Plant and Equipment Expenditures

Ìý

Ìý

(40,814

)

Ìý

Ìý

(56,879

)

Cash Paid for Acquisitions

Ìý

Ìý

(15,231

)

Ìý

Ìý

�

Ìý

Proceeds from the Sale of Property, Plant and Equipment

Ìý

Ìý

4,629

Ìý

Ìý

Ìý

94

Ìý

Net Cash Used in Investing Activities

Ìý

Ìý

(51,416

)

Ìý

Ìý

(56,785

)

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash Flow from Financing Activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Dividends and Distributions Paid

Ìý

Ìý

(17,108

)

Ìý

Ìý

(11,817

)

Repurchase of Shares for the Payment of Withholding Taxes

Ìý

Ìý

(10,049

)

Ìý

Ìý

(1,326

)

Repayment of Credit Facility

Ìý

Ìý

(89,000

)

Ìý

Ìý

(15,000

)

Proceeds from Credit Facility

Ìý

Ìý

45,000

Ìý

Ìý

Ìý

37,000

Ìý

Proceeds from 2030 Notes

Ìý

Ìý

500,000

Ìý

Ìý

Ìý

�

Ìý

Satisfaction and Discharge of 2026 Notes

Ìý

Ìý

(400,000

)

Ìý

Ìý

�

Ìý

Payment of Debt Issuance Costs Related to 2030 Notes

Ìý

Ìý

(9,914

)

Ìý

Ìý

�

Ìý

Payment of Insurance Premium Financing

Ìý

Ìý

(4,615

)

Ìý

Ìý

(3,756

)

Payment of Finance Leases

Ìý

Ìý

(369

)

Ìý

Ìý

�

Ìý

Net Cash Provided by Financing Activities

Ìý

Ìý

13,945

Ìý

Ìý

Ìý

5,101

Ìý

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Increase in Cash

Ìý

Ìý

28,686

Ìý

Ìý

Ìý

6,463

Ìý

Cash, Beginning of Period

Ìý

Ìý

28,673

Ìý

Ìý

Ìý

5,063

Ìý

Cash, End of Period

Ìý

$

57,359

Ìý

Ìý

$

11,526

Ìý

Use of Non-GAAP Financial Information

The Company uses financial measures that are not calculated in accordance with U.S. generally accepted accounting principles (“GAAP�), including Adjusted EBITDA, Adjusted Operating Margin, Adjusted Operating Margin per Barrel, Adjusted Net Income, net debt and leverage ratio and Capital Expenditures. Although these Non-GAAP financial measures are important factors in assessing the Company’s operating results and cash flows, they should not be considered in isolation or as a substitute for net income, gross margin, net cash flows provided from operating activities or any other measures prepared under GAAP.

The Company calculates Adjusted EBITDA as net income (loss) plus: interest expense; income taxes; depreciation, amortization and accretion expense; abandoned well costs, asset impairment and abandoned project charges; losses on the sale of assets; transaction costs; research and development expense; change in payables related to the Tax Receivable Agreement liability as a result of state tax rate changes; loss on debt extinguishment; stock-based compensation expense; and other non-recurring or unusual expenses or charges (such as litigation expenses, severance costs and amortization expense related to the implementation costs of our new enterprise resource planning system), less any gains on the sale of assets.

The Adjusted Operating Margin and Adjusted Operating Margin per Barrel measures are related to our Water Gathering and Processing segment, as they are dependent upon the volume of produced water we gather and handle, the volume of recycled water and groundwater we sell, the fees we charge for such services and the recurring operating expenses we incur to perform such services. The Company calculates Adjusted Operating Margin as Gross Margin (Total Revenue less Total Cost of Revenue) plus depreciation, amortization and accretion. The Company defines Adjusted Operating Margin per Barrel as Adjusted Operating Margin divided by total volumes handled or sold.

The Company calculates Adjusted Net Income as Net Income (Loss) plus the after-tax impacts of stock-based compensation and plus or minus the after-tax impacts of certain items affecting comparability, which are typically non-cash and/or non-recurring items. The Company calculates Diluted Adjusted Net Income Per Share as (i) Net Income (Loss) plus the after-tax impacts of stock-based compensation and plus or minus the after-tax impacts of certain items affecting comparability, which are typically non-cash and/or non-recurring items, divided by (ii) the diluted weighted-average shares of Class A common stock outstanding, assuming the full exchange of all outstanding LLC interests, adjusted for the dilutive effect of outstanding equity-based awards.

The Company calculates its leverage ratio as net debt as of June 30, 2025, divided by Adjusted EBITDA for the trailing twelve months. Net debt is calculated as the principal amount of total debt outstanding as of June 30, 2025, less cash and cash equivalents as of June 30, 2025.

The Company calculates Capital Expenditures as cash capital expenditures for property, plant, and equipment additions less changes in accrued capital costs.

The Company believes these presentations are used by investors and professional research analysts to assess the ability of our assets to generate sufficient cash to meet our business needs and return capital to equity holders, as well as for the valuation, comparison, rating and investment recommendations of companies within its industry. Similarly, the Company’s management uses this information for comparative purposes as well. Adjusted EBITDA, Adjusted Operating Margin, Adjusted Operating Margin per Barrel, Adjusted Net Income and Capital Expenditures are not measures of financial performance under GAAP and should not be considered as measures of liquidity or as alternatives to net income (loss), gross margin, cash paid for property, plant and equipment or net cash flows provided from operating activities. Additionally, these presentations as defined by the Company may not be comparable to similarly titled measures used by other companies and should be considered in conjunction with net income (loss) and other measures prepared in accordance with GAAP, such as gross margin, operating income, net income, cash paid for property, plant, and equipment or net cash flows from operating activities.

Although we provide forecasts for the non-GAAP measures Adjusted EBITDA, Adjusted Operating Margin per Barrel and Capital Expenditures, we are not able to forecast their most directly comparable measures (net income, gross margin, cash paid for property, plant, and equipment and net cash flows from operating activities) calculated and presented in accordance with GAAP without unreasonable effort. Certain elements of the composition of forward-looking GAAP metrics are not predictable, making it impractical for us to forecast. Such elements include but are not limited to non-recurring gains or losses, unusual or non-recurring items, income tax benefit or expense, or one-time transaction costs and cost of revenue, which could have a significant impact on the GAAP measures. The variability of the excluded items may have a significant, and potentially unpredictable, impact on our future GAAP results. As a result, no reconciliation of forecasted non-GAAP measures is provided.

Table 4

Aris Water Solutions, Inc.

Operating Metrics

(Unaudited)

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Six Months Ended

Ìý

Ìý

June 30,

Ìý

March 31,

Ìý

June 30,

Ìý

Ìý

2025

Ìý

2024

Ìý

2025

Ìý

2025

Ìý

2024

(thousands of barrels of water per day)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Produced Water Handling Volumes

Ìý

Ìý

1,234

Ìý

Ìý

1,093

Ìý

Ìý

1,191

Ìý

Ìý

1,213

Ìý

Ìý

1,126

Water Solutions Volumes

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Recycled Produced Water Volumes Sold

Ìý

Ìý

425

Ìý

Ìý

314

Ìý

Ìý

475

Ìý

Ìý

450

Ìý

Ìý

325

Groundwater Volumes Sold

Ìý

Ìý

98

Ìý

Ìý

48

Ìý

Ìý

84

Ìý

Ìý

91

Ìý

Ìý

38

Total Water Solutions Volumes

Ìý

Ìý

523

Ìý

Ìý

362

Ìý

Ìý

559

Ìý

Ìý

541

Ìý

Ìý

363

Total Volumes

Ìý

Ìý

1,757

Ìý

Ìý

1,455

Ìý

Ìý

1,750

Ìý

Ìý

1,754

Ìý

Ìý

1,489

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Per Barrel Operating Metrics (1)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Produced Water Handling Revenue/Barrel

Ìý

$

0.87

Ìý

$

0.84

Ìý

$

0.86

Ìý

$

0.87

Ìý

$

0.83

Water Solutions Revenue/Barrel

Ìý

$

0.53

Ìý

$

0.52

Ìý

$

0.55

Ìý

$

0.54

Ìý

$

0.52

Revenue/Barrel of Total Volumes (2)

Ìý

$

0.77

Ìý

$

0.76

Ìý

$

0.76

Ìý

$

0.77

Ìý

$

0.75

Direct Operating Costs/Barrel

Ìý

$

0.36

Ìý

$

0.30

Ìý

$

0.32

Ìý

$

0.34

Ìý

$

0.29

Gross Margin/Barrel

Ìý

$

0.29

Ìý

$

0.32

Ìý

$

0.32

Ìý

$

0.31

Ìý

$

0.32

Adjusted Operating Margin/Barrel

Ìý

$

0.41

Ìý

$

0.46

Ìý

$

0.44

Ìý

$

0.43

Ìý

$

0.46

This table includes information related to our Water Gathering and Processing segment.

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Per Barrel operating metrics are calculated independently. Therefore, the sum of individual amounts may not equal the total presented.

(2) Does not include Other Revenue.

Table 5

Aris Water Solutions, Inc.

Reconciliation of Net Income to Non-GAAP Adjusted EBITDA

(Unaudited)

Ìý Ìý

Ìý

Ìý

Three Months Ended

Ìý

Six Months Ended

(in thousands)

Ìý

June 30,

Ìý

June 30,

Ìý

Ìý

2025

Ìý

2024

Ìý

2025

Ìý

2024

Net Income

Ìý

$

14,084

Ìý

Ìý

$

13,112

Ìý

Ìý

$

30,084

Ìý

Ìý

$

29,942

Ìý

Interest Expense, Net

Ìý

Ìý

9,567

Ìý

Ìý

Ìý

8,813

Ìý

Ìý

Ìý

18,797

Ìý

Ìý

Ìý

17,251

Ìý

Income Tax Expense

Ìý

Ìý

2,680

Ìý

Ìý

Ìý

1,994

Ìý

Ìý

Ìý

2,750

Ìý

Ìý

Ìý

4,583

Ìý

Depreciation, Amortization and Accretion

Ìý

Ìý

19,972

Ìý

Ìý

Ìý

19,707

Ìý

Ìý

Ìý

39,728

Ìý

Ìý

Ìý

39,128

Ìý

Abandoned Well Costs

Ìý

Ìý

998

Ìý

Ìý

Ìý

(25

)

Ìý

Ìý

1,460

Ìý

Ìý

Ìý

310

Ìý

Stock-Based Compensation

Ìý

Ìý

6,247

Ìý

Ìý

Ìý

4,693

Ìý

Ìý

Ìý

11,937

Ìý

Ìý

Ìý

8,214

Ìý

Abandoned Projects

Ìý

Ìý

�

Ìý

Ìý

Ìý

16

Ìý

Ìý

Ìý

237

Ìý

Ìý

Ìý

745

Ìý

Loss on Disposal of Assets, Net

Ìý

Ìý

128

Ìý

Ìý

Ìý

168

Ìý

Ìý

Ìý

219

Ìý

Ìý

Ìý

114

Ìý

Loss on Debt Extinguishment

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,535

Ìý

Ìý

Ìý

�

Ìý

Transaction Costs

Ìý

Ìý

42

Ìý

Ìý

Ìý

89

Ìý

Ìý

Ìý

926

Ìý

Ìý

Ìý

96

Ìý

Research and Development Expense

Ìý

Ìý

946

Ìý

Ìý

Ìý

1,128

Ìý

Ìý

Ìý

2,074

Ìý

Ìý

Ìý

2,193

Ìý

Other

Ìý

Ìý

(100

)

Ìý

Ìý

300

Ìý

Ìý

Ìý

356

Ìý

Ìý

Ìý

527

Ìý

Adjusted EBITDA

Ìý

$

54,564

Ìý

Ìý

$

49,995

Ìý

Ìý

$

111,103

Ìý

$

103,103

Table 6

Aris Water Solutions, Inc.

Reconciliation of Gross Margin to Adjusted Operating Margin and

Adjusted Operating Margin per Barrel

(Unaudited)

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Six Months Ended

(in thousands)

Ìý

June 30,

Ìý

June 30,

Ìý

Ìý

2025

Ìý

2024

Ìý

2025

Ìý

2024

Total Revenue

Ìý

$

123,748

Ìý

Ìý

$

101,117

Ìý

Ìý

$

243,999

Ìý

Ìý

$

204,523

Ìý

Cost of Revenue

Ìý

Ìý

(77,634

)

Ìý

Ìý

(59,285

)

Ìý

Ìý

(146,947

)

Ìý

Ìý

(117,729

)

Gross Margin

Ìý

Ìý

46,114

Ìý

Ìý

Ìý

41,832

Ìý

Ìý

Ìý

97,052

Ìý

Ìý

Ìý

86,794

Ìý

Depreciation, Amortization and Accretion

Ìý

Ìý

19,410

Ìý

Ìý

Ìý

19,091

Ìý

Ìý

Ìý

38,538

Ìý

Ìý

Ìý

37,889

Ìý

Adjusted Operating Margin

Ìý

$

65,524

Ìý

Ìý

$

60,923

Ìý

Ìý

$

135,590

Ìý

Ìý

$

124,683

Ìý

Total Volumes (thousands of barrels)

Ìý

Ìý

159,890

Ìý

Ìý

Ìý

132,372

Ìý

Ìý

Ìý

317,382

Ìý

Ìý

Ìý

270,974

Ìý

Gross Margin/Barrel

Ìý

$

0.29

Ìý

Ìý

$

0.32

Ìý

Ìý

$

0.31

Ìý

Ìý

$

0.32

Ìý

Adjusted Operating Margin/Barrel

Ìý

$

0.41

Ìý

Ìý

$

0.46

Ìý

Ìý

$

0.43

Ìý

Ìý

$

0.46

Ìý

This table includes information related to our Water Gathering and Processing segment.

Table 7

Aris Water Solutions, Inc.

Reconciliation of Net Income to Non-GAAP Adjusted Net Income

(Unaudited)

ÌýÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Six Months Ended

(in thousands)

Ìý

June 30,

Ìý

June 30,

Ìý

Ìý

2025

Ìý

2024

Ìý

2025

Ìý

2024

Net Income

Ìý

$

14,084

Ìý

Ìý

$

13,112

Ìý

Ìý

$

30,084

Ìý

Ìý

$

29,942

Ìý

Adjusted items:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Abandoned Well Costs

Ìý

Ìý

998

Ìý

Ìý

Ìý

(25

)

Ìý

Ìý

1,460

Ìý

Ìý

Ìý

310

Ìý

Loss on Disposal of Assets, Net

Ìý

Ìý

128

Ìý

Ìý

Ìý

168

Ìý

Ìý

Ìý

219

Ìý

Ìý

Ìý

114

Ìý

Stock-Based Compensation

Ìý

Ìý

6,247

Ìý

Ìý

Ìý

4,693

Ìý

Ìý

Ìý

11,937

Ìý

Ìý

Ìý

8,214

Ìý

Tax Effect of Adjusting Items (1)

Ìý

Ìý

(978

)

Ìý

Ìý

(638

)

Ìý

Ìý

(1,807

)

Ìý

Ìý

(1,147

)

Adjusted Net Income

Ìý

$

20,479

Ìý

Ìý

$

17,310

Ìý

Ìý

$

41,893

Ìý

Ìý

$

37,433

Ìý

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Estimated tax effect of adjusted items allocated to Aris based on statutory rates.

Table 8

Aris Water Solutions, Inc.

Reconciliation of Diluted Net Income Per Share to Non-GAAP Diluted Adjusted Net Income Per Share

(Unaudited)

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Six Months Ended

Ìý

Ìý

June 30,

Ìý

June 30,

Ìý

Ìý

2025

Ìý

2024

Ìý

2025

Ìý

2024

Diluted Net Income Per Share of Class A Common Stock

Ìý

$

0.19

Ìý

Ìý

$

0.18

Ìý

Ìý

$

0.44

Ìý

Ìý

$

0.41

Ìý

Adjusted items:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

AGÕæÈ˹ٷ½location of Net Income Attributable to Noncontrolling Interests From the Assumed Exchange of LLC Interests

Ìý

Ìý

0.04

Ìý

Ìý

Ìý

0.04

Ìý

Ìý

Ìý

0.05

Ìý

Ìý

Ìý

0.08

Ìý

Abandoned Well Costs

Ìý

Ìý

0.02

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

0.02

Ìý

Ìý

Ìý

0.01

Ìý

Stock-Based Compensation

Ìý

Ìý

0.10

Ìý

Ìý

Ìý

0.08

Ìý

Ìý

Ìý

0.20

Ìý

Ìý

Ìý

0.14

Ìý

Tax Effect of Adjusting Items (1)

Ìý

Ìý

(0.02

)

Ìý

Ìý

(0.01

)

Ìý

Ìý

(0.03

)

Ìý

Ìý

(0.02

)

Diluted Adjusted Net Income Per Share

Ìý

$

0.33

Ìý

Ìý

$

0.29

Ìý

Ìý

$

0.68

Ìý

Ìý

$

0.62

Ìý

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Estimated tax effect of adjusted items allocated to Aris based on statutory rates.

Ìý

Ìý

Ìý

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic Weighted Average Shares of Class A Common Stock Outstanding

Ìý

Ìý

32,702,834

Ìý

Ìý

Ìý

30,549,092

Ìý

Ìý

Ìý

32,048,183

Ìý

Ìý

Ìý

30,451,553

Ìý

Adjusted Items:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Assumed Redemption of LLC Interests

Ìý

Ìý

26,493,565

Ìý

Ìý

Ìý

27,543,565

Ìý

Ìý

Ìý

26,921,343

Ìý

Ìý

Ìý

27,543,565

Ìý

Dilutive Performance-Based Stock Units (2)

Ìý

Ìý

791,891

Ìý

Ìý

Ìý

40,905

Ìý

Ìý

Ìý

832,006

Ìý

Ìý

Ìý

20,452

Ìý

Diluted Adjusted Fully Weighted Average Shares of Class A Common Stock Outstanding

Ìý

Ìý

59,988,290

Ìý

Ìý

Ìý

58,133,562

Ìý

Ìý

Ìý

59,801,532

Ìý

Ìý

Ìý

58,015,570

Ìý

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(2) Dilutive impact of Performance-Based Stock Units already included for the three and six months ended June 30, 2025 and 2024.

Table 9

Aris Water Solutions, Inc.

Computation of Leverage Ratio

(Unaudited)

ÌýÌý

Ìý

Ìý

Ìý

Ìý

As of

(in thousands)

Ìý

June 30, 2025

Principal Amount of Debt at June 30, 2025

Ìý

$

502,281

Ìý

Less: Cash at June 30, 2025

Ìý

Ìý

(57,359

)

Net Debt

Ìý

$

444,922

Ìý

ÌýÌý

Ìý

Ìý

Ìý

Net Debt

Ìý

$

444,922

Ìý

÷ Trailing Twelve Months Adjusted EBITDA

Ìý

Ìý

219,885

Ìý

Leverage Ratio

Ìý

Ìý

2.02

Ìý

Table 10

Aris Water Solutions, Inc.

Reconciliation of Capital Expenditures

(Unaudited)

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Six Months Ended

Ìý

Ìý

June 30,

Ìý

June 30,

(in thousands)

Ìý

2025

Ìý

2024

Ìý

2025

Ìý

2024

Cash Paid for Property, Plant and Equipment

Ìý

$

20,424

Ìý

$

37,297

Ìý

$

40,814

Ìý

$

56,879

Change in Capital Related Accruals

Ìý

Ìý

1,654

Ìý

Ìý

49

Ìý

Ìý

2,426

Ìý

Ìý

18,183

Capital Expenditures

Ìý

$

22,078

Ìý

$

37,346

Ìý

$

43,240

Ìý

$

75,062

Table 11

Aris Water Solutions, Inc.

Segment Information

(Unaudited)

ÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(in thousands)

Ìý

Three Months Ended June 30, 2025

Ìý

Ìý

Water Gathering and Processing

Ìý

Corporate and Other

Ìý

Consolidated

Revenue

Ìý

$

123,748

Ìý

Ìý

$

344

Ìý

Ìý

$

124,092

Ìý

Cost of Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Direct Operating Costs

Ìý

Ìý

58,224

Ìý

Ìý

Ìý

3

Ìý

Ìý

Ìý

58,227

Ìý

Cost of Goods Sold

Ìý

Ìý

�

Ìý

Ìý

Ìý

127

Ìý

Ìý

Ìý

127

Ìý

Depreciation, Amortization and Accretion

Ìý

Ìý

19,410

Ìý

Ìý

Ìý

562

Ìý

Ìý

Ìý

19,972

Ìý

Total Cost of Revenue

Ìý

Ìý

77,634

Ìý

Ìý

Ìý

692

Ìý

Ìý

Ìý

78,326

Ìý

Operating Costs and Expenses

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Abandoned Well Costs

Ìý

Ìý

998

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

998

Ìý

General and Administrative

Ìý

Ìý

�

Ìý

Ìý

Ìý

17,699

Ìý

Ìý

Ìý

17,699

Ìý

Research and Development Expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

946

Ìý

Ìý

Ìý

946

Ìý

Other Operating Income, Net

Ìý

Ìý

�

Ìý

Ìý

Ìý

(208

)

Ìý

Ìý

(208

)

Total Operating Expenses

Ìý

Ìý

998

Ìý

Ìý

Ìý

18,437

Ìý

Ìý

Ìý

19,435

Ìý

Operating Income (Expense)

Ìý

Ìý

45,116

Ìý

Ìý

Ìý

(18,785

)

Ìý

Ìý

26,331

Ìý

Other Expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest Expense, Net

Ìý

Ìý

�

Ìý

Ìý

Ìý

9,567

Ìý

Ìý

Ìý

9,567

Ìý

Income (Loss) Before Income Taxes

Ìý

Ìý

45,116

Ìý

Ìý

Ìý

(28,352

)

Ìý

Ìý

16,764

Ìý

Income Tax Expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,680

Ìý

Ìý

Ìý

2,680

Ìý

Net Income (Loss)

Ìý

Ìý

45,116

Ìý

Ìý

Ìý

(31,032

)

Ìý

Ìý

14,084

Ìý

Net Income Attributable to Noncontrolling Interest

Ìý

Ìý

�

Ìý

Ìý

Ìý

7,433

Ìý

Ìý

Ìý

7,433

Ìý

Net Income (Loss) Attributable to Aris Water Solutions, Inc.

Ìý

$

45,116

Ìý

$

(38,465

)

Ìý

$

6,651

Ìý

(in thousands)

Ìý

Three Months Ended June 30, 2024

Ìý

Ìý

Water Gathering and Processing

Ìý

Corporate and Other

Ìý

Consolidated

Revenue

Ìý

$

101,117

Ìý

Ìý

$

�

Ìý

Ìý

$

101,117

Ìý

Cost of Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Direct Operating Costs

Ìý

Ìý

40,194

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

40,194

Ìý

Depreciation, Amortization and Accretion

Ìý

Ìý

19,091

Ìý

Ìý

Ìý

616

Ìý

Ìý

Ìý

19,707

Ìý

Total Cost of Revenue

Ìý

Ìý

59,285

Ìý

Ìý

Ìý

616

Ìý

Ìý

Ìý

59,901

Ìý

Operating Costs and Expenses

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Abandoned Well Costs

Ìý

Ìý

(25

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(25

)

General and Administrative

Ìý

Ìý

�

Ìý

Ìý

Ìý

16,037

Ìý

Ìý

Ìý

16,037

Ìý

Research and Development Expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,128

Ìý

Ìý

Ìý

1,128

Ìý

Other Operating Expense, Net

Ìý

Ìý

16

Ìý

Ìý

Ìý

141

Ìý

Ìý

Ìý

157

Ìý

Total Operating (Income) Expenses

Ìý

Ìý

(9

)

Ìý

Ìý

17,306

Ìý

Ìý

Ìý

17,297

Ìý

Operating Income (Expense)

Ìý

Ìý

41,841

Ìý

Ìý

Ìý

(17,922

)

Ìý

Ìý

23,919

Ìý

Other Expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest Expense, Net

Ìý

Ìý

�

Ìý

Ìý

Ìý

8,813

Ìý

Ìý

Ìý

8,813

Ìý

Income (Loss) Before Income Taxes

Ìý

Ìý

41,841

Ìý

Ìý

Ìý

(26,735

)

Ìý

Ìý

15,106

Ìý

Income Tax Expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,994

Ìý

Ìý

Ìý

1,994

Ìý

Net Income (Loss)

Ìý

Ìý

41,841

Ìý

Ìý

Ìý

(28,729

)

Ìý

Ìý

13,112

Ìý

Net Income Attributable to Noncontrolling Interest

Ìý

Ìý

�

Ìý

Ìý

Ìý

7,147

Ìý

Ìý

Ìý

7,147

Ìý

Net Income (Loss) Attributable to Aris Water Solutions, Inc.

Ìý

$

41,841

Ìý

Ìý

$

(35,876

)

Ìý

$

5,965

Ìý

(in thousands)

Ìý

Six Months Ended June 30, 2025

Ìý

Ìý

Water Gathering and Processing

Ìý

Corporate and Other

Ìý

Total

Revenue

Ìý

$

243,999

Ìý

Ìý

$

584

Ìý

Ìý

$

244,583

Ìý

Cost of Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Direct Operating Costs

Ìý

Ìý

108,409

Ìý

Ìý

Ìý

6

Ìý

Ìý

Ìý

108,415

Ìý

Cost of Goods Sold

Ìý

Ìý

�

Ìý

Ìý

Ìý

127

Ìý

Ìý

Ìý

127

Ìý

Depreciation, Amortization and Accretion

Ìý

Ìý

38,538

Ìý

Ìý

Ìý

1,190

Ìý

Ìý

Ìý

39,728

Ìý

Total Cost of Revenue

Ìý

Ìý

146,947

Ìý

Ìý

Ìý

1,323

Ìý

Ìý

Ìý

148,270

Ìý

Operating Costs and Expenses

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Abandoned Well Costs

Ìý

Ìý

1,460

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,460

Ìý

General and Administrative

Ìý

Ìý

�

Ìý

Ìý

Ìý

37,709

Ìý

Ìý

Ìý

37,709

Ìý

Research and Development Expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,074

Ìý

Ìý

Ìý

2,074

Ìý

Other Operating Expense, Net

Ìý

Ìý

237

Ìý

Ìý

Ìý

667

Ìý

Ìý

Ìý

904

Ìý

Total Operating Expenses

Ìý

Ìý

1,697

Ìý

Ìý

Ìý

40,450

Ìý

Ìý

Ìý

42,147

Ìý

Operating Income (Expense)

Ìý

Ìý

95,355

Ìý

Ìý

Ìý

(41,189

)

Ìý

Ìý

54,166

Ìý

Other Expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest Expense, Net

Ìý

Ìý

�

Ìý

Ìý

Ìý

18,797

Ìý

Ìý

Ìý

18,797

Ìý

Other

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,535

Ìý

Ìý

Ìý

2,535

Ìý

Total Other Expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

21,332

Ìý

Ìý

Ìý

21,332

Ìý

Income (Loss) Before Income Taxes

Ìý

Ìý

95,355

Ìý

Ìý

Ìý

(62,521

)

Ìý

Ìý

32,834

Ìý

Income Tax Expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,750

Ìý

Ìý

Ìý

2,750

Ìý

Net Income (Loss)

Ìý

Ìý

95,355

Ìý

Ìý

Ìý

(65,271

)

Ìý

Ìý

30,084

Ìý

Net Income Attributable to Noncontrolling Interest

Ìý

Ìý

�

Ìý

Ìý

Ìý

14,822

Ìý

Ìý

Ìý

14,822

Ìý

Net Income (Loss) Attributable to Aris Water Solutions, Inc.

Ìý

$

95,355

Ìý

$

(80,093

)

Ìý

$

15,262

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(in thousands)

Ìý

Six Months Ended June 30, 2024

Ìý

Ìý

Water Gathering and Processing

Ìý

Corporate and Other

Ìý

Total

Revenue

Ìý

$

204,523

Ìý

Ìý

$

�

Ìý

Ìý

$

204,523

Ìý

Cost of Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Direct Operating Costs

Ìý

Ìý

79,840

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

79,840

Ìý

Depreciation, Amortization and Accretion

Ìý

Ìý

37,889

Ìý

Ìý

Ìý

1,239

Ìý

Ìý

Ìý

39,128

Ìý

Total Cost of Revenue

Ìý

Ìý

117,729

Ìý

Ìý

Ìý

1,239

Ìý

Ìý

Ìý

118,968

Ìý

Operating Costs and Expenses

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Abandoned Well Costs

Ìý

Ìý

310

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

310

Ìý

General and Administrative

Ìý

Ìý

�

Ìý

Ìý

Ìý

30,538

Ìý

Ìý

Ìý

30,538

Ìý

Research and Development Expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,193

Ìý

Ìý

Ìý

2,193

Ìý

Other Operating Expense (Income), Net

Ìý

Ìý

745

Ìý

Ìý

Ìý

(8

)

Ìý

Ìý

737

Ìý

Total Operating Expenses

Ìý

Ìý

1,055

Ìý

Ìý

Ìý

32,723

Ìý

Ìý

Ìý

33,778

Ìý

Operating Income (Expense)

Ìý

Ìý

85,739

Ìý

Ìý

Ìý

(33,962

)

Ìý

Ìý

51,777

Ìý

Other Expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest Expense, Net

Ìý

Ìý

�

Ìý

Ìý

Ìý

17,251

Ìý

Ìý

Ìý

17,251

Ìý

Other

Ìý

Ìý

�

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

1

Ìý

Total Other Expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

17,252

Ìý

Ìý

Ìý

17,252

Ìý

Income (Loss) Before Income Taxes

Ìý

Ìý

85,739

Ìý

Ìý

Ìý

(51,214

)

Ìý

Ìý

34,525

Ìý

Income Tax Expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

4,583

Ìý

Ìý

Ìý

4,583

Ìý

Net Income (Loss)

Ìý

Ìý

85,739

Ìý

Ìý

Ìý

(55,797

)

Ìý

Ìý

29,942

Ìý

Net Income Attributable to Noncontrolling Interest

Ìý

Ìý

�

Ìý

Ìý

Ìý

16,354

Ìý

Ìý

Ìý

16,354

Ìý

Net Income (Loss) Attributable to Aris Water Solutions, Inc.

Ìý

$

85,739

Ìý

$

(72,151

)

Ìý

$

13,588

Ìý

David Tuerff

Senior Vice President, Finance and Investor Relations

(281) 501-3070

[email protected]

Source: Aris Water Solutions, Inc.

Aris Water Solutions Inc

NYSE:ARIS

ARIS Rankings

ARIS Latest News

ARIS Latest SEC Filings

ARIS Stock Data

651.36M
30.77M
5.72%
109.72%
9.42%
Utilities - Regulated Water
Oil & Gas Field Services, Nec
United States
HOUSTON