Riley Permian Reports Second Quarter 2025 Results
Riley Permian (NYSE:REPX) reported Q2 2025 financial results with average production of 24.4 MBoe/d (62% oil). The company generated $34 million in operating cash flow and $18 million in Total Free Cash Flow. Key developments include the $142 million acquisition of Silverback Exploration II, completed on July 1, 2025.
Financial highlights include $85 million in revenues and net income of $30 million ($1.44 per diluted share). The company paid a dividend of $0.38 per share. Capital expenditures totaled $28 million, with significant investments in midstream infrastructure and power generation projects. Post-Silverback acquisition, total debt reached $401 million as of August 1, 2025.
Riley Permian (NYSE:REPX) ha comunicato i risultati finanziari del secondo trimestre 2025 con una produzione media di 24,4 MBoe/giorno (62% petrolio). L'azienda ha generato un flusso di cassa operativo di 34 milioni di dollari e un flusso di cassa libero totale di 18 milioni di dollari. Tra gli sviluppi principali si segnala l'acquisizione da 142 milioni di dollari di Silverback Exploration II, completata il 1° luglio 2025.
I dati finanziari evidenziano 85 milioni di dollari di ricavi e un utile netto di 30 milioni di dollari (pari a 1,44 dollari per azione diluita). L'azienda ha distribuito un dividendo di 0,38 dollari per azione. Le spese in conto capitale hanno raggiunto i 28 milioni di dollari, con investimenti significativi nelle infrastrutture midstream e nei progetti di generazione di energia. Dopo l'acquisizione di Silverback, il debito totale ammontava a 401 milioni di dollari al 1° agosto 2025.
Riley Permian (NYSE:REPX) reportó los resultados financieros del segundo trimestre de 2025 con una producción promedio de 24,4 MBoe/día (62% petróleo). La compañía generó un flujo de caja operativo de 34 millones de dólares y un flujo de caja libre total de 18 millones de dólares. Entre los desarrollos clave se incluye la adquisición de Silverback Exploration II por 142 millones de dólares, completada el 1 de julio de 2025.
Los aspectos financieros destacaron ingresos por 85 millones de dólares y una utilidad neta de 30 millones de dólares (1,44 dólares por acción diluida). La empresa pagó un dividendo de 0,38 dólares por acción. Los gastos de capital totalizaron 28 millones de dólares, con inversiones significativas en infraestructura midstream y proyectos de generación de energía. Tras la adquisición de Silverback, la deuda total alcanzó los 401 millones de dólares al 1 de agosto de 2025.
Riley Permian (NYSE:REPX)� 2025� 2분기 재무 실적� 발표했으�, 평균 생산량은 일일 24.4 MBoe(62% 원유)였습니�. 회사� 3,400� 달러� 영업 현금 흐름� 1,800� 달러� � 잉여 현금 흐름� 창출했습니다. 주요 개발 사항으로� 2025� 7� 1� 완료� 1� 4,200� 달러 규모� Silverback Exploration II 인수가 포함됩니�.
재무 하이라이트는 8,500� 달러� 매출� 3,000� 달러� 순이�(희석 주당 1.44달러)� 기록했습니다. 회사� 주당 0.38달러� 배당금을 지급했습니�. 자본 지출은 � 2,800� 달러�, 중간 인프� � 발전 프로젝트� 상당� 투자가 이루어졌습니�. Silverback 인수 � 2025� 8� 1� 기준 � 부채는 4� 100� 달러� 달했습니�.
Riley Permian (NYSE:REPX) a publié ses résultats financiers du deuxième trimestre 2025 avec une production moyenne de 24,4 MBoe/jour (62 % pétrole). La société a généré un flux de trésorerie opérationnel de 34 millions de dollars et un flux de trésorerie libre total de 18 millions de dollars. Parmi les développements clés figure l'acquisition de Silverback Exploration II pour 142 millions de dollars, finalisée le 1er juillet 2025.
Les faits marquants financiers incluent 85 millions de dollars de revenus et un bénéfice net de 30 millions de dollars (soit 1,44 dollar par action diluée). La société a versé un dividende de 0,38 dollar par action. Les dépenses d'investissement se sont élevées à 28 millions de dollars, avec des investissements importants dans les infrastructures midstream et les projets de production d'énergie. Après l'acquisition de Silverback, la dette totale s'élevait à 401 millions de dollars au 1er août 2025.
Riley Permian (NYSE:REPX) meldete die Finanzergebnisse für das zweite Quartal 2025 mit einer durchschnittlichen Produktion von 24,4 MBoe/Tag (62 % Öl). Das Unternehmen generierte einen operativen Cashflow von 34 Millionen US-Dollar und einen Gesamt-Free-Cashflow von 18 Millionen US-Dollar. Zu den wichtigsten Entwicklungen zählt die am 1. Juli 2025 abgeschlossene Akquisition von Silverback Exploration II im Wert von 142 Millionen US-Dollar.
Finanzielle Höhepunkte umfassen Umsatzerlöse von 85 Millionen US-Dollar und einen Nettogewinn von 30 Millionen US-Dollar (entsprechend 1,44 US-Dollar je verwässerter Aktie). Das Unternehmen zahlte eine Dividende von 0,38 US-Dollar je Aktie. Die Investitionsausgaben beliefen sich auf 28 Millionen US-Dollar, mit bedeutenden Investitionen in Midstream-Infrastruktur und Energieerzeugungsprojekte. Nach der Silverback-Übernahme belief sich die Gesamtverschuldung zum 1. August 2025 auf 401 Millionen US-Dollar.
- None.
- Oil production decreased 3% quarter-over-quarter to 15.2 MBbls/d
- Faced infrastructure constraints affecting production in Permian Basin
- Increased total debt to $401 million following Silverback acquisition
- Reduced well completion activity due to lower oil prices
- Experienced negative realized natural gas prices at -$0.39 per Mcf
Insights
Riley Permian delivered solid Q2 results despite challenges, while completing a significant acquisition and advancing infrastructure projects amid lower oil prices.
Riley Permian's Q2 2025 performance demonstrates resilience in a challenging market environment, with the company generating
The strategic acquisition of Silverback for
The company's midstream infrastructure development in New Mexico progressed with commissioning of initial gathering and compression facilities, enabling delivery of up to 15 MMcf/d of natural gas and supporting the activation of 5 gross wells during Q2. With
Financial metrics reveal both challenges and strengths: revenues of
Average realized prices before derivatives were
Looking ahead, Riley has updated its guidance to incorporate the Silverback acquisition, projecting production growth to 29.8-30.6 MBoe/d in Q3 and 30.3-31.6 MBoe/d in Q4. Full-year capital expenditure guidance has been increased to
Riley's midstream and power infrastructure investments position the company to mitigate regional constraints while creating potential revenue streams.
Riley Permian's strategic investments in midstream and power infrastructure highlight a forward-thinking approach to addressing the operational challenges plaguing Permian Basin operators. During Q2, the company made significant progress on its New Mexico midstream project, commissioning initial low-pressure gathering and high-pressure compression facilities that now enable the delivery of up to 15 MMcf/d of natural gas to processing facilities. This infrastructure development was crucial for turning 5 gross wells to sales during the quarter.
The company's decision to purchase high-pressure grade pipe for delivery in late 2025 demonstrates commitment to the project's expansion, with plans to potentially incorporate the newly acquired Silverback acreage into the project scope. The
Equally notable is Riley's advancement of its power generation initiatives through RPC Power, its 50/50 joint venture with Conduit Power. The JV currently provides approximately
Beyond self-supply, Riley is positioning for potential revenue generation through power sales into ERCOT, with construction progressing on four 10 MW thermal generation facilities scheduled for 2026 commissioning. The
These infrastructure investments represent prudent long-term capital allocation amid the operational challenges acknowledged by management. By addressing both natural gas takeaway capacity and power supply - two critical constraints in the Permian Basin - Riley is building operational resilience while potentially transforming infrastructure limitations into strategic advantages.
SECOND QUARTER 2025 AND RECENT HIGHLIGHTS
- Averaged 24.4 MBoe/d of total equivalent production (oil production of 15.2 MBbls/d)
- Generated
of operating cash flow or$34 million before changes in working capital(1),$47 million of Total Free Cash Flow(1) and$18 million of Upstream Free Cash Flow(1)$21 million - Incurred total accrual (activity-based) capital expenditures before acquisitions of
($28 million for upstream) and cash capital expenditures before acquisitions of$22 million ($29 million for upstream)$25 million - Closed on the purchase of
100% of the ownership interests of Silverback Exploration II, LLC and its subsidiaries ("Silverback") on July 1, 2025, for in cash, subject to customary purchase price adjustments$142 million - Executed equipment purchase agreements and advanced operations with midstream and power projects
- Updating capital expenditures guidance for additional drilling and completion activity in the second half of 2025
Bobby Riley, Chief Executive Officer and Chairman of the Board commented, "Riley Permian demonstrated solid overall performance in the second quarter in spite ofa challenging oil market and regional operating environment. We adjusted our development activity and capital budget in response to lower oil prices and generated significant free cash flow for the first half of the year. We experienced constraints with infrastructure, like many operators in the Permian Basin, which impacted our second quarter production. These challenges also present opportunities, which we're addressing through our midstream and power generation initiatives. We closed our acquisition of Silverback in July, marking our third successful transaction in the region since 2023. This deal significantly increased our regional footprint and offers substantial undeveloped potential for future growth."
___________________ | |
(1) | A non-GAAP financial measure as defined and reconciled in the supplemental financial tables available on the Company's website atwww.rileypermian.com. |
OPERATIONS AND DEVELOPMENT ACTIVITY UPDATE
The table below provides a summary of our operated well activity:
Three Months Ended June 30, 2025 | Six Months Ended June 30, 2025 | |||||||
Gross | Net | Gross | Net | |||||
Wells Drilled | ||||||||
10 | 10.0 | 10 | 10.0 | |||||
� | � | � | � | |||||
Total | 10 | 10.0 | 10 | 10.0 | ||||
� | ||||||||
Wells Completed | ||||||||
2 | 2.0 | 2 | 2.0 | |||||
� | � | 10 | 6.3 | |||||
Total | 2 | 2.0 | 12 | 8.3 | ||||
� | ||||||||
Wells Turned to Sales | ||||||||
2 | 2.0 | 2 | 2.0 | |||||
5 | 3.8 | 5 | 3.8 | |||||
Total | 7 | 5.8 | 7 | 5.8 |
Average oil production during the second quarter was 15.2 MBbls/d and average total equivalent production was 24.4 MBoe/d (
The Company continues to advance the build-out of its midstream infrastructure in
Additionally, we entered into a purchase agreement for high-pressure grade pipe to be delivered in late 2025. Further, we began assessment to potentially include the acquired Silverback acreage within this project scope. We continue to make progress on subsequent phases of the project and our planned 2026 in-service date. The Company has invested a total of
SECONDQUARTER2025FINANCIAL RESULTS
Revenues totaled
On a non-GAAP basis, Adjusted EBITDAX(1) was
Average realized prices, before derivative settlements, were
Operating expenses included lease operating expense ("LOE") of
The Company incurred
As of June 30, 2025, the Company had
Subsequent to quarter-end the Company closed on the acquisition of
The Company paid a cash dividend of
POWER ACTIVITY UPDATE
RPC Power LLC ("RPC Power"), our power-focused joint venture with Conduit Power LLC, provides a portion of our electric power needs for our field operation at our Champions field in
During the second quarter, RPC Power continued to progress on the construction of four thermal generation facilities (10 MW each) for the sale of power into ECROT. These facilities have planned in-service dates throughout 2026.
The Company has invested a total of
___________________ | |
(1) | A non-GAAP financial measure as defined and reconciled in the supplemental financial tables available on the Company's website atwww.rileypermian.com. |
Selected Operating and Financial Data | ||||||||||
(Unaudited) | ||||||||||
Three Months Ended | Six Months Ended | |||||||||
June 30, 2025 | March 31, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 | ||||||
Select Financial Data (in thousands): | ||||||||||
Oil and natural gas sales, net | $ 85,394 | $ 102,457 | $ 105,343 | $ 187,851 | $ 204,767 | |||||
Income from Operations | $ 28,754 | $ 49,502 | $ 53,612 | $ 78,256 | $ 104,179 | |||||
Adjusted EBITDAX(1) | $ 59,340 | $ 71,133 | $ 73,264 | $ 130,473 | $ 143,410 | |||||
Cash Flow from Operations | $ 33,640 | $ 50,381 | $ 51,641 | $ 84,021 | $ 107,766 | |||||
Upstream Free Cash Flow(1) | $ 21,250 | $ 39,307 | $ 38,263 | $ 60,557 | $ 61,571 | |||||
Total Free Cash Flow(1) | $ 17,835 | $ 36,428 | $ 38,263 | $ 54,263 | $ 61,571 | |||||
� | ||||||||||
Production Data, net: | ||||||||||
Oil (MBbls) | 1,382 | 1,406 | 1,342 | 2,788 | 2,631 | |||||
Natural gas (MMcf) | 2,213 | 2,228 | 1,608 | 4,441 | 3,239 | |||||
NGLs (MBbls) | 465 | 422 | 330 | 887 | 623 | |||||
Total (MBoe) | 2,216 | 2,199 | 1,940 | 4,415 | 3,794 | |||||
� | ||||||||||
Daily combined volumes (Boe/d) | 24,352 | 24,433 | 21,319 | 24,392 | 20,846 | |||||
Daily oil volumes (Bbls/d) | 15,187 | 15,622 | 14,747 | 15,403 | 14,456 | |||||
� | ||||||||||
Average AG˹ٷized Prices:(2) | ||||||||||
Oil ($ per Bbl) | $ 62.17 | $ 70.12 | $ 79.25 | $ 66.18 | $ 77.29 | |||||
Natural gas ($ per Mcf) | $ (0.39) | $ 0.71 | $ (0.61) | $ 0.16 | $ (0.09) | |||||
NGLs ($ per Bbl) | $ 0.75 | $ 5.41 | $ (0.10) | $ 2.96 | $ 2.75 | |||||
� | ||||||||||
Average AG˹ٷized Prices, including the effects of derivative settlements:(2)(3) | ||||||||||
Oil ($ per Bbl) | $ 66.10 | $ 70.97 | $ 76.96 | $ 68.55 | $ 75.68 | |||||
Natural gas ($ per Mcf) | $ (0.52) | $ 0.68 | $ 0.16 | $ 0.08 | $ 0.69 | |||||
NGLs ($ per Bbl)(4) | $ 0.75 | $ 5.41 | $ (0.10) | $ 2.96 | $ 2.75 | |||||
� | ||||||||||
Weighted Average Common Shares Outstanding (in thousands): | ||||||||||
Basic | 21,141 | 21,111 | 20,866 | 21,126 | 20,378 | |||||
Diluted | 21,158 | 21,111 | 21,087 | 21,135 | 20,539 |
___________________ | |
(1) | A non-GAAP financial measure as defined and reconciled in the supplemental financial tables available on the Company's website atwww.rileypermian.com. |
(2) | The Company's oil, natural gas and NGL sales are presented net of gathering, processing and transportation costs. The costs, related to natural gas and NGLs, at times exceeded the price received and resulted in negative average realized prices. |
(3) | The Company's calculation of the effects of derivative settlements includes gains (losses) on the settlement of our commodity derivative contracts. These gains (losses) are included under other income (expense) on the Company's condensed consolidated statements of operations. |
(4) | During the periods presented, the Company did not have any NGL derivative contracts in place. |
2025 GUIDANCE
Riley Permian is providing third and fourth quarter detailed guidance and modifying previously disclosed full-year 2025 activity guidance based on currently scheduled development activity and current market conditions. The Company's operating and financial results for the third and fourth quarters 2025 will incorporate the addition of Silverback, while full-year 2025 guidance reflects the impact of only six months for Silverback.
The average working interest on gross operated wells drilled is subject to change and may have corresponding impacts on net production volumes and investing expenditures. Total equivalent production estimates, inclusive of production from natural gas and NGLs, may be subject to variability based on third-party midstream service provider conditions. In the event our midstream project is delayed, it may have corresponding impacts on net production volumes and investing expenditures.
Activity and Production | Q3 2025 | Q4 2025 | Full-Year 2025 | |||
Net Operated Well Activity | ||||||
Drilled (#) | 0.0 - 1.0 | 8.3 - 8.5 | 18.3 - 19.5 | |||
Completed (#) | 5.0 - 6.0 | 1.0 - 3.0 | 14.2 - 17.2 | |||
Turned to Sales (#) | 5.5 - 7.5 | 3.0 - 4.0 | 14.2 - 17.2 | |||
� | ||||||
Non-Operated D&C (#) | 0.0 - 0.5 | 0.3 - 1.3 | 0.3 - 1.8 | |||
� | ||||||
Net Production | ||||||
Total (MBoe/d) | 29.8 - 30.6 | 30.3 - 31.6 | 27.0 - 28.0 | |||
Oil (MBbls/d) | 17.3 - 17.8 | 18.0 - 18.8 | 16.5 - 17.0 | |||
� | ||||||
Capital Expenditures and Investing (in millions)(1) | ||||||
Drilling, Completions and Capitalized Workovers | 13 - 18 | 22 - 27 | 73 - 83 | |||
Upstream Infrastructure (Excluding New Mexico Midstream) | 2 - 3 | 3 - 4 | 5 - 7 | |||
Land and Other | 1 - 3 | 1 - 3 | 6 - 10 | |||
Upstream Capital Expenditures | 16 - 24 | 26 - 34 | 84 - 100 | |||
� | ||||||
Midstream Capital Expenditures | 3 - 6 | 16 - 30 | 29 - 46 | |||
Total Capital Expenditures | 19 - 30 | 42 - 64 | 113 - 146 | |||
� | ||||||
Power JV Investment | 2 - 4 | 7 - 8 | 15 - 18 | |||
Total Investments | 21 - 34 | 49 - 72 | 128 - 164 |
Operating and Corporate Costs | Q3 2025 | |
� | ||
LOE and Workover Expense ($ per Boe) | 8.90 - 9.90 | |
Production and Ad Valorem Taxes (% of revenue) | ||
Cash G&A ($ per Boe)(2) | 3.00 - 3.50 | |
Interest Expense ($ in millions)(3) | 9 - 11 |
___________________ | |
(1) | Activity-based investing expenditures before acquisitions |
(2) | A non-GAAP financial measure as defined and reconciled in the supplemental financial tables available on the Company's website atwww.rileypermian.com |
(3) | Interest expense is net of interest rate derivative settlements |
CONFERENCE CALL
In connection with the earnings release, Riley Permian management will host a conference call for investors and analysts on August 7, 2025 at 9:00 a.m. CT to discuss the Company's results and to host a Q&A session. Interested parties are invited to participate by calling:
- Toll Free Dial-In, +1 (888) 596-4144
- Toll Dial-in, +1 (646) 968-2525
- Conference ID number 1303008
An updated company presentation, which will include certain items to be discussed on the call, will be posted prior to the call on the Company's website (). In addition to a webcast of the call available on the Company's website, a replay of the call will be available until August 21, 2025 by calling:
- Toll Free Dial-In, +1 (800) 770-2030
- Toll Dial-in, +1 (609) 800-9909
- Conference ID number 1303008
AboutRiley Exploration Permian, Inc.
Riley Permian is a growth-oriented upstream company operating in
Investor Contact:
405-438-0126
[email protected]
Cautionary Statement Regarding Forward Looking Information and Guidance
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, power and other midstream and downstream activities, which could result in a prolonged shut-in of our wells that may adversely affect our reserves, financial condition and results of operations; severe weather and other risks that lead to a lack of any available markets; our ability to successfully complete mergers, acquisitions or divestitures; the inability or failure of the Company to successfully integrate the acquired assets into our operations and development activities; the potential delays in the development, construction or start-up of planned projects; failure to realize any of the anticipated benefits of our joint ventures or other equity investments; risks relating to our operations, including development drilling and testing results and performance of acquired properties and newly drilled wells; inability to prove up undeveloped acreage and maintain production on leases; any reduction in our borrowing base on our 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 Facility and Senior Notes; changes in general economic, business or industry conditions, including changes in inflation rates, interest rates and foreign currency exchange rates; conditions in the capital, financial and credit markets and our ability to obtain capital needed to fund our exploration and development and midstream project on favorable terms or at all; the loss of certain tax deductions; risks associated with executing our business strategy, including any changes in our strategy; risks associated with concentration of operations in one major geographic area; legislative or regulatory changes, including initiatives related to hydraulic fracturing, regulation of greenhouse gases, water conservation, seismic activity, weatherization, or protection of certain species of wildlife, or of sensitive environmental areas; the ability to receive drilling and other permits or approvals and rights-of-way in a timely manner (or at all), which may be restricted by governmental regulation and legislation; restrictions on the use of water, including limits on the use of produced water and a moratorium on new produced water well permits recently imposed by the Railroad Commission of
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, operating costs and the timing and completion of pending projects and acquisitions. 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 "Risk Factors" in our annual report on Form 10-K and our quarterly reports on Form 10-Q, which are incorporated herein. 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, 2024filed with the SEC and available from the Company's website at underthe "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.
RILEY EXPLORATION PERMIAN, INC. | ||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||
� | ||||
(Unaudited) | ||||
June 30, 2025 | December 31, 2024 | |||
(In thousands, except share amounts) | ||||
Assets | ||||
Current Assets: | ||||
Cash | $ 14,026 | $ 13,124 | ||
Accounts receivable, net | 35,295 | 44,411 | ||
Prepaid expenses | 2,828 | 1,592 | ||
Inventory | 3,685 | 5,734 | ||
Current derivative assets | 11,160 | 3,264 | ||
Total Current Assets | 66,994 | 68,125 | ||
Oil and natural gas properties, net (successful efforts) | 867,218 | 860,797 | ||
Other property and equipment, net | 40,744 | 30,477 | ||
Non-current derivative assets | � | 585 | ||
Equity method investment | 28,813 | 22,811 | ||
Funds held in escrow | 14,201 | � | ||
Other non-current assets, net | 15,597 | 10,706 | ||
Total Assets | $ 1,033,567 | $ 993,501 | ||
Liabilities and Shareholders' Equity | ||||
Current Liabilities: | ||||
Accounts payable | $ 9,231 | $ 13,937 | ||
Accrued liabilities | 31,198 | 33,918 | ||
Revenue payable | 32,799 | 34,786 | ||
Current derivative liabilities | 12 | � | ||
Current portion of long-term debt | 20,000 | 20,000 | ||
Other current liabilities | 11,535 | 20,123 | ||
Total Current Liabilities | 104,775 | 122,764 | ||
Non-current derivative liabilities | 1,109 | 414 | ||
Asset retirement obligations | 33,592 | 32,706 | ||
Long-term debt | 255,191 | 249,494 | ||
Deferred tax liabilities | 79,587 | 76,547 | ||
Other non-current liabilities | 2,432 | 961 | ||
Total Liabilities | 476,686 | 482,886 | ||
Commitments and Contingencies | ||||
Shareholders' Equity: | ||||
Preferred stock, issued and outstanding | � | � | ||
Common stock, and 21,482,555 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively | 22 | 21 | ||
Additional paid-in capital | 313,908 | 310,232 | ||
Retained earnings | 242,951 | 200,362 | ||
Total Shareholders' Equity | 556,881 | 510,615 | ||
Total Liabilities and Shareholders' Equity | $ 1,033,567 | $ 993,501 |
RILEY EXPLORATION PERMIAN, INC. | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
(Unaudited) | ||||||||
� | ||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
2025 | 2024 | 2025 | 2024 | |||||
(In thousands) | ||||||||
Revenues: | ||||||||
Oil and natural gas sales, net | $ 85,394 | $ 105,343 | $ 187,851 | $ 204,767 | ||||
Contract services - related parties | � | 60 | � | 380 | ||||
Total Revenues | 85,394 | 105,403 | 187,851 | 205,147 | ||||
Costs and Expenses: | ||||||||
Lease operating expenses | 18,880 | 16,492 | 37,211 | 33,261 | ||||
Production and ad valorem taxes | 6,126 | 7,174 | 12,796 | 14,405 | ||||
Exploration costs | 47 | 60 | 56 | 64 | ||||
Depletion, depreciation, amortization and accretion | 19,563 | 17,470 | 38,701 | 35,249 | ||||
Impairment of oil and natural gas properties | 1,214 | � | 1,214 | � | ||||
General and administrative: | ||||||||
Administrative costs | 6,199 | 6,644 | 13,637 | 11,983 | ||||
Share-based compensation expense | 2,685 | 3,281 | 4,054 | 4,973 | ||||
Cost of contract services - related parties | � | � | � | 363 | ||||
Transaction costs | 1,926 | 670 | 1,926 | 670 | ||||
Total Costs and Expenses | 56,640 | 51,791 | 109,595 | 100,968 | ||||
Income from Operations | 28,754 | 53,612 | 78,256 | 104,179 | ||||
Other Income (Expense): | ||||||||
Interest expense, net | (7,171) | (8,857) | (13,832) | (17,924) | ||||
Gain (loss) on derivatives, net | 18,720 | (359) | 12,870 | (17,436) | ||||
Loss from equity method investment | (129) | (192) | (248) | (25) | ||||
Total Other Income (Expense) | 11,420 | (9,408) | (1,210) | (35,385) | ||||
Net Income from Operations before Income Taxes | 40,174 | 44,204 | 77,046 | 68,794 | ||||
Income tax expense | (9,704) | (10,656) | (17,943) | (16,488) | ||||
Net Income | $ 30,470 | $ 33,548 | $ 59,103 | $ 52,306 | ||||
� | ||||||||
Net Income per Share: | ||||||||
Basic | $ 1.44 | $ 1.61 | $ 2.80 | $ 2.57 | ||||
Diluted | $ 1.44 | $ 1.59 | $ 2.80 | $ 2.55 | ||||
Weighted Average Common Shares Outstanding: | ||||||||
Basic | 21,141 | 20,866 | 21,126 | 20,378 | ||||
Diluted | 21,158 | 21,087 | 21,135 | 20,539 |
RILEY EXPLORATION PERMIAN, INC. | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(Unaudited) | ||||||||
� | ||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
2025 | 2024 | 2025 | 2024 | |||||
(In thousands) | ||||||||
Cash Flows from Operating Activities: | ||||||||
Net income | $ 30,470 | $ 33,548 | $ 59,103 | $ 52,306 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Exploratory well costs and lease expirations | 1 | � | 10 | � | ||||
Depletion, depreciation, amortization and accretion | 19,563 | 17,470 | 38,701 | 35,249 | ||||
Impairment of oil and natural gas properties | 1,214 | � | 1,214 | � | ||||
(Gain) loss on derivatives, net | (18,720) | 359 | (12,870) | 17,436 | ||||
Settlements on derivative contracts | 5,151 | (1,829) | 6,266 | (1,725) | ||||
Amortization of deferred financing costs and discount | 1,191 | 1,317 | 2,373 | 2,632 | ||||
Share-based compensation expense | 2,685 | 3,281 | 4,054 | 4,973 | ||||
Deferred income tax expense | 4,866 | 3,187 | 3,040 | 5,073 | ||||
Loss from equity method investment | 129 | 192 | 248 | 25 | ||||
Other | � | 31 | (8) | (42) | ||||
Changes in operating assets and liabilities | (12,910) | (5,915) | (18,110) | (8,161) | ||||
Net Cash Provided by Operating Activities | 33,640 | 51,641 | 84,021 | 107,766 | ||||
Cash Flows from Investing Activities: | ||||||||
Additions to oil and natural gas properties | (24,788) | (18,987) | (40,938) | (53,926) | ||||
Additions to midstream property and equipment | (3,415) | � | (6,294) | � | ||||
Additions to other property and equipment | (512) | (306) | (636) | (430) | ||||
Acquisitions of oil and natural gas properties | (2,138) | (18,138) | (2,138) | (18,138) | ||||
Contributions to equity method investment | � | (9,543) | (6,250) | (15,162) | ||||
Funds held in escrow | (14,201) | 1,926 | (14,201) | � | ||||
Net Cash Used in Investing Activities | (45,054) | (45,048) | (70,457) | (87,656) | ||||
Cash Flows from Financing Activities: | ||||||||
Deferred financing costs | (24) | (69) | (164) | (69) | ||||
Proceeds from Credit Facility | 30,000 | 15,000 | 30,000 | 15,000 | ||||
Repayments under Credit Facility | � | (30,000) | (16,000) | (40,000) | ||||
Repayments of Senior Notes | (5,000) | (5,000) | (10,000) | (10,000) | ||||
Payment of common share dividends | (8,088) | (7,541) | (16,121) | (14,707) | ||||
Proceeds from issuance of common shares, net | � | 25,415 | � | 25,415 | ||||
Common stock repurchased for tax withholding | (305) | (52) | (377) | (158) | ||||
Net Cash Provided by (Used in) Financing Activities | 16,583 | (2,247) | (12,662) | (24,519) | ||||
Net Increase (Decrease) in Cash | 5,169 | 4,346 | 902 | (4,409) | ||||
Cash, Beginning of Period | 8,857 | 6,564 | 13,124 | 15,319 | ||||
Cash, End of Period | $ 14,026 | $ 10,910 | $ 14,026 | $ 10,910 |
DERIVATIVE INSTRUMENTS
The Company's oil and natural gas derivative contracts consisted of fixed price swaps, costless collars and basis swaps. The following table summarizes the open financial derivatives as of August 1, 2025, related to our future oil and natural gas production:
Weighted Average Price | ||||||||
Period (1) | Notional | Fixed | Put | Call | ||||
($ per unit) | ||||||||
Oil Swaps (Bbl) | ||||||||
Q3 2025 | 728,213 | $ 67.43 | ||||||
Q4 2025 | 679,947 | $ 66.93 | ||||||
2026 | 2,046,000 | $ 61.60 | ||||||
2027 | 325,000 | $ 61.49 | ||||||
� | ||||||||
Natural Gas Swaps (MMbtu) | ||||||||
Q3 2025 | 480,000 | $ 3.30 | ||||||
Q4 2025 | 965,000 | $ 3.74 | ||||||
2026 | 2,255,000 | $ 3.87 | ||||||
2027 | 600,000 | $ 4.19 | ||||||
� | ||||||||
Oil Collars (Bbl) | ||||||||
Q3 2025 | 452,000 | $ 64.23 | $ 74.19 | |||||
Q4 2025 | 480,000 | $ 63.10 | $ 77.07 | |||||
2026 | 1,602,000 | $ 57.84 | $ 74.67 | |||||
2027 | 310,000 | $ 57.16 | $ 66.16 | |||||
� | ||||||||
Natural Gas Collars (MMbtu) | ||||||||
Q3 2025 | 1,110,000 | $ 3.12 | $ 3.76 | |||||
Q4 2025 | 400,000 | $ 3.30 | $ 4.00 | |||||
2026 | 2,625,000 | $ 3.19 | $ 4.03 | |||||
2027 | 450,000 | $ 3.80 | $ 5.84 | |||||
� | ||||||||
Natural Gas Basis Swaps (MMbtu) | ||||||||
Q3 2025 | 450,000 | $ (2.18) | ||||||
Q4 2025 | 450,000 | $ (2.07) | ||||||
2026 | 1,950,000 | $ (1.91) | ||||||
2027 | 675,000 | $ (0.99) |
___________________ | |
(1) | Q3 2025 derivative positions shown include 2025 contracts, some of which have settled as of August 1, 2025. |
Interest Rate Contracts
The following table summarizes the open interest rate derivative positions as of June 30, 2025:
Open Coverage Period | Position | Notional Amount | Fixed Rate | |||
(In thousands) | ||||||
July 2025 - April 2026 | Long | $ 30,000 | 3.18% | |||
July 2025 - April 2026 | Long | $ 50,000 | 3.04% | |||
July 2026 - April 2027 | Long | $ 45,000 | 3.90% |
View original content:
SOURCE Riley Exploration Permian, Inc.