AGÕæÈ˹ٷ½

STOCK TITAN

Sitio Royalties Reports Second Quarter 2025 Operational and Financial Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

DENVER--(BUSINESS WIRE)-- Sitio Royalties Corp. (NYSE: STR) (“Sitio,� “STR� or the “Company�) today announced second quarter 2025 operational and financial results. Unless the context clearly indicates otherwise, references to “we,� “our,� “us� or similar terms refer to Sitio and its subsidiaries.

SECOND QUARTER 2025 HIGHLIGHTS

  • Second quarter 2025 production of 19.3 thousand barrels per day ("MBbls/d") oil and 41.9 thousand barrels of oil equivalent per day ("MBoe/d") total
  • Second quarter 2025 net income of $14.5 million and Adjusted EBITDA(1) of $125.4 million
  • Operators turned-in-line 8.7 net wells across Sitio's acreage position
  • Net line of sight (“LOSâ€�) wells totaled 48.1 as of June 30, 2025, including 27.6 net spud wells and 20.5 net permitted wells
  • Closed $6.0 million of acquisitions located in the Delaware and DJ Basins, adding approximately 430 net royalty acres (“NRAsâ€�)
  • Repurchased $8.9 million, or 0.5 million shares, of Class A common stock in the second quarter 2025
  • Second quarter 2025 total return of capital of $0.42 per share of Class A Common Stock, comprised of a $0.36 per share declared cash dividend (payable August 19, 2025), and $0.06 per share of stock repurchases

PROPOSED MERGER WITH VIPER ENERGY, INC.

As previously announced on June 3, 2025, Sitio and Viper Energy, Inc. (“Viper�) entered into a definitive merger agreement, pursuant to which Viper will acquire Sitio in an all-stock transaction. Following the approval of the Sitio stockholders and the satisfaction of certain other closing conditions, the merger is expected to close during the third quarter of 2025.

In light of the pending merger with Viper, Sitio has discontinued providing guidance and long-term outlook information regarding its results of operations and does not intend to update the previously issued guidance and long-term outlook information, including any such information provided in the first quarter earnings release, as those forward-looking statements were estimates of management only as of the date provided and were subject to the specific risks and uncertainties that accompanied such forward-looking statements. As a result of the pending merger, there will not be an investor conference call.

SECOND QUARTER 2025 FINANCIAL RESULTS

Sitio's second quarter 2025 average unhedged realized prices including all expected quality, transportation and demand adjustments were $63.03 per barrel of oil, $1.43 per Mcf of natural gas and $22.57 per barrel of natural gas liquids, for a total price of $36.95 per Boe. During the second quarter of 2025, the Company received $1.3 million in net cash settlements for commodity derivative contracts and as a result, average hedged realized prices were $63.65 per barrel of oil, $1.45 per Mcf of natural gas and $22.57 per barrel of natural gas liquids, for a total price of $37.28 per Boe.

For the second quarter of 2025, consolidated net income was $14.5 million and Adjusted EBITDA(1) was $125.4 million.

As of June 30, 2025, the Company had $1.1 billion principal value of total debt outstanding (comprised of $488.2 million drawn on Sitio's revolving credit facility and $600.0 million of senior unsecured notes) and liquidity of $437.2 million, including $0.4 million of cash and $436.8 million of remaining availability under its $925.0 million credit facility.

RETURN OF CAPITAL FRAMEWORK

Since becoming public in 2022, Sitio's cumulative return of capital to shareholders has exceeded $980 million, including cash dividends and share repurchases, with approximately $64 million attributable to the second quarter of 2025.

Sitio’s Board of Directors declared a cash dividend of $0.36 per share of Class A Common Stock with respect to the second quarter of 2025. The dividend is payable on August 19, 2025 to the stockholders of record at the close of business on August 14, 2025. During the second quarter of 2025, the Company repurchased an aggregate 0.5 million shares of Class A Common Stock at an average price of $16.30 per share, or an equivalent $0.06 per share of capital. In total, Sitio will return an aggregate $0.42 per share of capital for the second quarter of 2025.

(1)

For definitions of non-GAAP financial measures and reconciliation to their most directly comparable GAAP financial measures, please see "Non-GAAP financial measures"

OPERATOR ACTIVITY

The following table summarizes Sitio's net royalty acres, net average daily production and net LOS wells by basin as of June 30, 2025.

Ìý

Delaware

Ìý

Midland

Ìý

DJ

Ìý

Eagle

Ford

Ìý

Williston/Other

Ìý

Total

Net Royalty Acres

(normalized to 1/8th royalty equivalent)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As of June 30, 2025

156,795

Ìý

Ìý

45,688

Ìý

Ìý

43,338

Ìý

Ìý

21,047

Ìý

Ìý

8,203

Ìý

Ìý

275,071

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Average Daily Production

(Boe/d)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three months ended June 30, 2025

23,789

Ìý

Ìý

8,072

Ìý

Ìý

5,982

Ìý

Ìý

3,208

Ìý

Ìý

828

Ìý

Ìý

41,879

Ìý

% Oil

44

%

Ìý

53

%

Ìý

39

%

Ìý

56

%

Ìý

47

%

Ìý

46

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net LOS Wells

(normalized to 5,000' laterals)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net spuds

9.5

Ìý

Ìý

8.8

Ìý

Ìý

5.3

Ìý

Ìý

3.9

Ìý

Ìý

0.1

Ìý

Ìý

27.6

Ìý

Net permits

13.4

Ìý

Ìý

4.6

Ìý

Ìý

1.6

Ìý

Ìý

0.8

Ìý

Ìý

0.1

Ìý

Ìý

20.5

Ìý

Net LOS wells as of June 30, 2025

22.9

Ìý

Ìý

13.4

Ìý

Ìý

6.9

Ìý

Ìý

4.7

Ìý

Ìý

0.2

Ìý

Ìý

48.1

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

FINANCIAL RESULTS

Production Data

Ìý

Ìý

Three Months Ended June 30,

Ìý

Six Months Ended June 30,

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Production Data:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Crude oil (MBbls)

Ìý

1,758

Ìý

Ìý

1,797

Ìý

Ìý

3,456

Ìý

Ìý

3,459

Natural gas (MMcf)

Ìý

7,004

Ìý

Ìý

5,892

Ìý

Ìý

14,086

Ìý

Ìý

10,908

NGLs (MBbls)

Ìý

885

Ìý

Ìý

791

Ìý

Ìý

1,799

Ìý

Ìý

1,510

Total (MBOE)(6:1)

Ìý

3,811

Ìý

Ìý

3,570

Ìý

Ìý

7,603

Ìý

Ìý

6,787

Average daily production (BOE/d)(6:1)

Ìý

41,879

Ìý

Ìý

39,231

Ìý

Ìý

42,007

Ìý

Ìý

37,290

Average AGÕæÈ˹ٷ½ized Prices:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Crude oil (per Bbl)

$

63.03

Ìý

$

79.85

Ìý

$

66.65

Ìý

$

78.29

Natural gas (per Mcf)

$

1.43

Ìý

$

1.01

Ìý

$

1.87

Ìý

$

1.08

NGLs (per Bbl)

$

22.57

Ìý

$

20.32

Ìý

$

23.59

Ìý

$

20.51

Combined (per BOE)

$

36.95

Ìý

$

46.36

Ìý

$

39.34

Ìý

$

46.19

Average AGÕæÈ˹ٷ½ized Prices After Effects of Derivative Settlements:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Crude oil (per Bbl)

$

63.65

Ìý

$

80.21

Ìý

$

67.03

Ìý

$

78.96

Natural gas (per Mcf)

$

1.45

Ìý

$

1.36

Ìý

$

1.90

Ìý

$

1.44

NGLs (per Bbl)

$

22.57

Ìý

$

20.32

Ìý

$

23.59

Ìý

$

20.51

Combined (per BOE)

$

37.28

Ìý

$

47.13

Ìý

$

39.57

Ìý

$

47.12

Selected Expense Metrics

Ìý

Ìý

Three Months Ended June 30,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Production taxes and other

Ìý

8.8

%

Ìý

Ìý

7.5

%

Depreciation, depletion and amortization ($/Boe)

$

19.92

Ìý

Ìý

$

23.95

Ìý

General and administrative ($/Boe)

$

5.27

Ìý

Ìý

$

3.77

Ìý

Cash G&A ($/Boe)

$

2.33

Ìý

Ìý

$

1.94

Ìý

Interest expense, net ($/Boe)

$

6.05

Ìý

Ìý

$

6.36

Ìý

Condensed Consolidated Balance Sheets

(In thousands except par and share amounts)

Ìý

Ìý

June 30,
2025

Ìý

December 31,
2024

Ìý

(Unaudited)

Ìý

Ìý

ASSETS

Ìý

Ìý

Ìý

Current assets

Ìý

Ìý

Ìý

Cash and cash equivalents

$

383

Ìý

Ìý

$

3,290

Ìý

Accrued revenue and accounts receivable

Ìý

125,807

Ìý

Ìý

Ìý

123,361

Ìý

Prepaid assets

Ìý

8,453

Ìý

Ìý

Ìý

6,760

Ìý

Derivative asset

Ìý

�

Ìý

Ìý

Ìý

1,811

Ìý

Total current assets

Ìý

134,643

Ìý

Ìý

Ìý

135,222

Ìý

Ìý

Ìý

Ìý

Ìý

Property and equipment

Ìý

Ìý

Ìý

Oil and natural gas properties, successful efforts method:

Ìý

Ìý

Ìý

Unproved properties

Ìý

2,373,097

Ìý

Ìý

Ìý

2,464,836

Ìý

Proved properties

Ìý

3,055,145

Ìý

Ìý

Ìý

2,941,347

Ìý

Other property and equipment

Ìý

4,309

Ìý

Ìý

Ìý

3,737

Ìý

Accumulated depreciation, depletion, amortization, and impairment

Ìý

(972,012

)

Ìý

Ìý

(818,633

)

Total property and equipment, net

Ìý

4,460,539

Ìý

Ìý

Ìý

4,591,287

Ìý

Ìý

Ìý

Ìý

Ìý

Long-term assets

Ìý

Ìý

Ìý

Deferred financing costs

Ìý

6,984

Ìý

Ìý

Ìý

8,525

Ìý

Operating lease right-of-use asset

Ìý

5,569

Ìý

Ìý

Ìý

5,940

Ìý

Other long-term assets

Ìý

2,680

Ìý

Ìý

Ìý

2,746

Ìý

Total long-term assets

Ìý

15,233

Ìý

Ìý

Ìý

17,211

Ìý

Ìý

Ìý

Ìý

Ìý

TOTAL ASSETS

$

4,610,415

Ìý

Ìý

$

4,743,720

Ìý

Ìý

Ìý

Ìý

Ìý

LIABILITIES AND EQUITY

Ìý

Ìý

Ìý

Current liabilities

Ìý

Ìý

Ìý

Accounts payable and accrued expenses

$

31,556

Ìý

Ìý

$

46,385

Ìý

Operating lease liability

Ìý

1,792

Ìý

Ìý

Ìý

1,646

Ìý

Total current liabilities

Ìý

33,348

Ìý

Ìý

Ìý

48,031

Ìý

Ìý

Ìý

Ìý

Ìý

Long-term liabilities

Ìý

Ìý

Ìý

Long-term debt

Ìý

1,079,618

Ìý

Ìý

Ìý

1,078,181

Ìý

Deferred tax liability

Ìý

247,255

Ìý

Ìý

Ìý

253,778

Ìý

Non-current operating lease liability

Ìý

5,064

Ìý

Ìý

Ìý

5,462

Ìý

Other long-term liabilities

Ìý

1,150

Ìý

Ìý

Ìý

1,150

Ìý

Total long-term liabilities

Ìý

1,333,087

Ìý

Ìý

Ìý

1,338,571

Ìý

Ìý

Ìý

Ìý

Ìý

Total liabilities

Ìý

1,366,435

Ìý

Ìý

Ìý

1,386,602

Ìý

Ìý

Ìý

Ìý

Ìý

Equity

Ìý

Ìý

Ìý

Class A Common Stock, par value $0.0001 per share; 240,000,000 shares authorized; 83,454,563 and 83,205,330 shares issued and 77,578,656 and 78,980,516 outstanding at June 30, 2025 and December 31, 2024, respectively

Ìý

8

Ìý

Ìý

Ìý

8

Ìý

Class C Common Stock, par value $0.0001 per share; 120,000,000 shares authorized; 73,443,992 and 73,443,992 shares issued and 73,367,602 and 73,391,244 outstanding at June 30, 2025 and December 31, 2024, respectively

Ìý

8

Ìý

Ìý

Ìý

8

Ìý

Additional paid-in capital

Ìý

1,660,081

Ìý

Ìý

Ìý

1,710,372

Ìý

Accumulated deficit

Ìý

(129,236

)

Ìý

Ìý

(146,792

)

Class A Treasury Shares, 5,875,907 and 4,224,814 shares at June 30, 2025 and December 31, 2024, respectively

Ìý

(128,364

)

Ìý

Ìý

(96,910

)

Class C Treasury Shares, 76,390 and 52,748 shares at June 30, 2025 and December 31, 2024, respectively

Ìý

(1,736

)

Ìý

Ìý

(1,265

)

Noncontrolling interest

Ìý

1,843,219

Ìý

Ìý

Ìý

1,891,697

Ìý

Total equity

Ìý

3,243,980

Ìý

Ìý

Ìý

3,357,118

Ìý

Ìý

Ìý

Ìý

Ìý

TOTAL LIABILITIES AND EQUITY

$

4,610,415

Ìý

Ìý

$

4,743,720

Ìý

Unaudited Condensed Consolidated Statements of Operations

(In thousands, except per share amounts)

Ìý

Ìý

Three Months Ended June 30,

Ìý

Six Months Ended June 30,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Revenues:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil, natural gas and natural gas liquids revenues

$

140,805

Ìý

Ìý

$

165,516

Ìý

Ìý

$

299,118

Ìý

Ìý

$

313,487

Ìý

Lease bonus and other income

Ìý

4,854

Ìý

Ìý

Ìý

3,032

Ìý

Ìý

Ìý

10,056

Ìý

Ìý

Ìý

6,452

Ìý

Total revenues

Ìý

145,659

Ìý

Ìý

Ìý

168,548

Ìý

Ìý

Ìý

309,174

Ìý

Ìý

Ìý

319,939

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation, depletion and amortization

Ìý

75,901

Ìý

Ìý

Ìý

85,485

Ìý

Ìý

Ìý

153,380

Ìý

Ìý

Ìý

161,803

Ìý

General and administrative

Ìý

20,099

Ìý

Ìý

Ìý

13,456

Ìý

Ìý

Ìý

35,861

Ìý

Ìý

Ìý

26,467

Ìý

Production taxes and other

Ìý

12,454

Ìý

Ìý

Ìý

12,433

Ìý

Ìý

Ìý

25,436

Ìý

Ìý

Ìý

24,459

Ìý

Total operating expenses

Ìý

108,454

Ìý

Ìý

Ìý

111,374

Ìý

Ìý

Ìý

214,677

Ìý

Ìý

Ìý

212,729

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income from operations

Ìý

37,205

Ìý

Ìý

Ìý

57,174

Ìý

Ìý

Ìý

94,497

Ìý

Ìý

Ìý

107,210

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other income (expense):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest expense, net

Ìý

(23,049

)

Ìý

Ìý

(22,688

)

Ìý

Ìý

(46,318

)

Ìý

Ìý

(41,198

)

Commodity derivatives gains (losses)

Ìý

807

Ìý

Ìý

Ìý

(607

)

Ìý

Ìý

(101

)

Ìý

Ìý

(10,657

)

Income before taxes

Ìý

14,963

Ìý

Ìý

Ìý

33,879

Ìý

Ìý

Ìý

48,078

Ìý

Ìý

Ìý

55,355

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income tax expense

Ìý

(415

)

Ìý

Ìý

(4,838

)

Ìý

Ìý

(7,246

)

Ìý

Ìý

(7,622

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

14,548

Ìý

Ìý

Ìý

29,041

Ìý

Ìý

Ìý

40,832

Ìý

Ìý

Ìý

47,733

Ìý

Net income attributable to noncontrolling interest

Ìý

(7,275

)

Ìý

Ìý

(16,187

)

Ìý

Ìý

(23,293

)

Ìý

Ìý

(26,411

)

Net income attributable to Class A stockholders

$

7,273

Ìý

Ìý

$

12,854

Ìý

Ìý

$

17,539

Ìý

Ìý

$

21,322

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

Basic

$

0.08

Ìý

Ìý

$

0.16

Ìý

Ìý

$

0.20

Ìý

Ìý

$

0.25

Ìý

Diluted

$

0.08

Ìý

Ìý

$

0.15

Ìý

Ìý

$

0.20

Ìý

Ìý

$

0.25

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average Class A Common Stock outstanding

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

77,575

Ìý

Ìý

Ìý

80,751

Ìý

Ìý

Ìý

77,961

Ìý

Ìý

Ìý

81,578

Ìý

Diluted

Ìý

77,844

Ìý

Ìý

Ìý

80,879

Ìý

Ìý

Ìý

78,192

Ìý

Ìý

Ìý

81,761

Ìý

Unaudited Condensed Consolidated Statements of Cash Flows

(In thousands)

Ìý

Ìý

Six Months Ended June 30,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Cash flows from operating activities:

Ìý

Ìý

Ìý

Net income

$

40,832

Ìý

Ìý

$

47,733

Ìý

Adjustments to reconcile net income to net cash provided by operating activities:

Ìý

Ìý

Ìý

Depreciation, depletion and amortization

Ìý

153,380

Ìý

Ìý

Ìý

161,803

Ìý

Amortization of deferred financing costs and long-term debt discount

Ìý

2,807

Ìý

Ìý

Ìý

2,603

Ìý

Share-based compensation

Ìý

14,436

Ìý

Ìý

Ìý

11,307

Ìý

Commodity derivatives losses

Ìý

101

Ìý

Ìý

Ìý

10,657

Ìý

Net cash received for commodity derivatives settlements

Ìý

1,710

Ìý

Ìý

Ìý

6,316

Ìý

Deferred tax benefit

Ìý

(6,523

)

Ìý

Ìý

(7,494

)

Change in operating assets and liabilities:

Ìý

Ìý

Ìý

Accrued revenue and accounts receivable

Ìý

(2,446

)

Ìý

Ìý

(22,107

)

Prepaid assets

Ìý

(915

)

Ìý

Ìý

10,547

Ìý

Other long-term assets

Ìý

680

Ìý

Ìý

Ìý

667

Ìý

Accounts payable and accrued expenses

Ìý

(14,532

)

Ìý

Ìý

(3,487

)

Operating lease liabilities and other long-term liabilities

Ìý

(560

)

Ìý

Ìý

(493

)

Net cash provided by operating activities

Ìý

188,970

Ìý

Ìý

Ìý

218,052

Ìý

Ìý

Ìý

Ìý

Ìý

Cash flows from investing activities:

Ìý

Ìý

Ìý

Purchases of oil and gas properties, net of post-close adjustments

Ìý

(22,421

)

Ìý

Ìý

(177,424

)

Other, net

Ìý

(210

)

Ìý

Ìý

(237

)

Net cash used in investing activities

Ìý

(22,631

)

Ìý

Ìý

(177,661

)

Ìý

Ìý

Ìý

Ìý

Cash flows from financing activities:

Ìý

Ìý

Ìý

Borrowings on credit facilities

Ìý

150,000

Ìý

Ìý

Ìý

279,000

Ìý

Repayments on credit facilities

Ìý

(149,650

)

Ìý

Ìý

(96,000

)

Debt issuance costs

Ìý

(147

)

Ìý

Ìý

(126

)

Distributions to noncontrolling interest

Ìý

(72,887

)

Ìý

Ìý

(68,402

)

Dividends paid to Class A stockholders

Ìý

(59,083

)

Ìý

Ìý

(75,016

)

Dividend equivalent rights paid

Ìý

(1,731

)

Ìý

Ìý

(707

)

Repurchases of Class A Common Stock

Ìý

(32,480

)

Ìý

Ìý

(54,075

)

Repurchases of Sitio OpCo Partnership Units (including associated Class C Common Shares)

Ìý

�

Ìý

Ìý

Ìý

(22,142

)

Cash paid for taxes related to net settlement of share-based compensation awards

Ìý

(3,268

)

Ìý

Ìý

(1,770

)

Net cash used in financing activities

Ìý

(169,246

)

Ìý

Ìý

(39,238

)

Ìý

Ìý

Ìý

Ìý

Net change in cash and cash equivalents

Ìý

(2,907

)

Ìý

Ìý

1,153

Ìý

Cash and cash equivalents, beginning of period

Ìý

3,290

Ìý

Ìý

Ìý

15,195

Ìý

Cash and cash equivalents, end of period

$

383

Ìý

Ìý

$

16,348

Ìý

Ìý

Ìý

Ìý

Ìý

Supplemental disclosure of non-cash transactions:

Ìý

Ìý

Ìý

Decrease in current liabilities for additions to property and equipment:

$

222

Ìý

Ìý

$

�

Ìý

Ìý

Ìý

Ìý

Ìý

Supplemental disclosure of cash flow information:

Ìý

Ìý

Ìý

Cash paid for income taxes:

$

29,632

Ìý

Ìý

$

2,769

Ìý

Cash paid for interest expense:

Ìý

42,549

Ìý

Ìý

Ìý

41,230

Ìý

Non-GAAP financial measures

Adjusted EBITDA, Discretionary Cash Flow and Cash G&A are non-GAAP supplemental financial measures used by our management and by external users of our financial statements such as investors, research analysts and others to assess the financial performance of our assets and their ability to sustain dividends and/or share repurchases over the long term without regard to financing methods, capital structure or historical cost basis. Sitio believes that these non-GAAP financial measures provide useful information to Sitio's management and external users because they allow for a comparison of operating performance on a consistent basis across periods.

We define Adjusted EBITDA as net income (loss) plus (a) interest expense, (b) provisions for income taxes, (c) depreciation, depletion and amortization, (d) non-cash share-based compensation expense, (e) impairment of oil and natural gas properties, (f) gains or losses on unsettled derivative instruments, (g) loss on debt extinguishment, (h) merger-related transaction costs (i) write off of financing costs and (j) loss on sale of oil and gas properties.

We define Discretionary Cash Flow as Adjusted EBITDA, less cash and accrued interest expense and estimated cash taxes.

We define Cash G&A as general and administrative expense less (a) non-cash share-based compensation expense, (b) merger-related transaction costs and (c) rental income.

Merger-related transaction costs for the three months ended June 30, 2024 have been recast to conform to the current period presentation.

These non-GAAP financial measures do not represent and should not be considered an alternative to, or more meaningful than, their most directly comparable GAAP financial measures or any other measure of financial performance presented in accordance with GAAP as measures of our financial performance. Non-GAAP financial measures have important limitations as analytical tools because they exclude some but not all items that affect the most directly comparable GAAP financial measure. Our computations of Adjusted EBITDA, Discretionary Cash Flow and Cash G&A may differ from computations of similarly titled measures of other companies.

The following table presents a reconciliation of Adjusted EBITDA to the most directly comparable GAAP financial measure for the period indicated (in thousands).

Ìý

Three Months Ended June 30,

Ìý

Ìý

2025

Ìý

Ìý

2024

Net income

$

14,548

Ìý

$

29,041

Interest expense, net

Ìý

23,049

Ìý

Ìý

22,688

Income tax expense

Ìý

415

Ìý

Ìý

4,838

Depreciation, depletion and amortization

Ìý

75,901

Ìý

Ìý

85,485

EBITDA

$

113,913

Ìý

$

142,052

Non-cash share-based compensation expense

Ìý

7,462

Ìý

Ìý

6,203

Losses on unsettled derivative instruments

Ìý

472

Ìý

Ìý

3,329

Merger-related transaction costs

Ìý

3,572

Ìý

Ìý

149

Adjusted EBITDA

$

125,419

Ìý

$

151,733

The following table presents a reconciliation of Discretionary Cash Flow to the most directly comparable GAAP financial measure for the period indicated (in thousands).

Ìý

Three Months Ended June 30,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Cash flow from operations

$

85,489

Ìý

Ìý

$

97,312

Ìý

Interest expense, net

Ìý

23,049

Ìý

Ìý

Ìý

22,688

Ìý

Income tax expense

Ìý

415

Ìý

Ìý

Ìý

4,838

Ìý

Deferred tax benefit

Ìý

(10,727

)

Ìý

Ìý

3,256

Ìý

Changes in operating assets and liabilities

Ìý

25,033

Ìý

Ìý

Ìý

24,799

Ìý

Amortization of deferred financing costs and long-term debt discount

Ìý

(1,412

)

Ìý

Ìý

(1,309

)

Merger-related transaction costs

Ìý

3,572

Ìý

Ìý

Ìý

149

Ìý

Adjusted EBITDA

$

125,419

Ìý

Ìý

$

151,733

Ìý

Less:

Ìý

Ìý

Ìý

Cash and accrued interest expense

Ìý

21,637

Ìý

Ìý

Ìý

21,385

Ìý

Estimated cash taxes

Ìý

5,267

Ìý

Ìý

Ìý

875

Ìý

Discretionary Cash Flow

$

98,515

Ìý

Ìý

$

129,473

Ìý

The following table presents a reconciliation of Cash G&A to the most directly comparable GAAP financial measure for the period indicated (in thousands).

Ìý

Three Months Ended June 30,

Ìý

Ìý

2025

Ìý

Ìý

2024

General and administrative expense

$

20,099

Ìý

$

13,456

Less:

Ìý

Ìý

Ìý

Non-cash share-based compensation expense

Ìý

7,462

Ìý

Ìý

6,203

Merger-related transaction costs

Ìý

3,572

Ìý

Ìý

149

Rental income

Ìý

194

Ìý

Ìý

171

Cash G&A

$

8,871

Ìý

$

6,933

About Sitio Royalties Corp.

Sitio is a shareholder returns-driven company focused on large-scale consolidation of high-quality oil & gas mineral and royalty interests across premium basins, with a diversified set of top-tier operators. With a clear objective of generating cash flow from operations that can be returned to stockholders and reinvested, Sitio has accumulated over 275,000 NRAs through the consummation of over 200 acquisitions, as of June 30, 2025. More information about Sitio is available at .

Forward-Looking Statements

This news release contains statements that may constitute “forward-looking statements� for purposes of federal securities laws. Forward-looking statements include, but are not limited to, statements that refer to projections, forecasts, or other characterizations of future events or circumstances, including any underlying assumptions. The words “anticipate,� “believe,� “continue,� “could,� “estimate,� “expect,� “intends,� “may,� “might,� “plan,� “seeks,� “possible,� “potential,� “predict,� “project,� “prospects,� “guidance,� “outlook,� “should,� “would,� “will,� and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. These statements include, but are not limited to, statements about the proposed merger, the likelihood that the conditions to the merger will be satisfied on a timely basis or at all, Viper’s or the Company’s ability to consummate the merger at any time or at all, the Company's expected results of operations, cash flows, financial position and future dividends; as well as certain future plans, expectations and objectives for the Company’s operations, including statements about our return of capital framework, our share repurchase program and its intended benefits, financial and operational guidance, strategy, synergies, certain levels of production, future operations, acquisitions, financial position, prospects, and plans. While forward-looking statements are based on assumptions and analyses made by us that we believe to be reasonable under the circumstances, whether actual results and developments will meet our expectations and predictions depend on a number of risks and uncertainties that could cause our actual results, performance, and financial condition to differ materially from our expectations and predictions. Factors that could materially impact such forward-looking statements include, but are not limited to: commodity price volatility, the global economic uncertainty and market volatility related to changes in U.S. trade policy, including the imposition of tariffs, slowing growth and demand, especially from China, the conflict in Ukraine and associated economic sanctions on Russia, the conflict in the Israel-Gaza region and continued hostilities in the Middle East including heightened tensions and conflict with Iran, Lebanon and Yemen, actions by OPEC+ and others, including any removal of oil production curtailments or the duration thereof, increased global oil, natural gas and natural gas liquids supply and those other factors discussed or referenced in the "Risk Factors" section of Sitio’s Annual Report on Form 10-K for the year ended December 31, 2024, Quarterly Report on Form 10-Q for the quarter ended March 31, 2025, Quarterly Report on Form 10-Q for the quarter ended June 30, 2025, and other publicly filed documents with the SEC. Any forward-looking statement made in this news release speaks only as of the date on which it is made. Factors or events that could cause actual results to differ may emerge from time to time, and it is not possible to predict all of them. Sitio undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future development, or otherwise, except as may be required by law.

IR contact:

Alyssa Stephens

(281) 407�5204

[email protected]

Source: Sitio Royalties Corp.

Sitio Royalties

NYSE:STR

STR Rankings

STR Latest News

STR Latest SEC Filings

STR Stock Data

1.37B
76.48M
1.43%
90.82%
2.66%
Oil & Gas E&P
Crude Petroleum & Natural Gas
United States
DENVER