Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Ring Energy, Inc.
Ring Energy Releases Fourth Quarter and Full Year 2025 Results, Year-End 2025 Proved Reserves, and Provides 2026 Guidance
Business
Mar 4 2026
22 min read

Ring Energy Releases Fourth Quarter and Full Year 2025 Results, Year-End 2025 Proved Reserves, and Provides 2026 Guidance

news images

THE WOODLANDS, Texas, March 04, 2026 (GLOBE NEWSWIRE) -- Ring Energy, Inc. (NYSE American: REI) (“Ring” or the “Company”) today reported operational and financial results for the fourth quarter and full year 2025, year-end 2025 proved reserves and provided 2026 operational and financial guidance.

Fourth Quarter 2025 Highlights

  • Sold 13,124 barrels of oil per day (“Bo/d”), near the mid-point of guidance and 20,508 barrels of oil equivalent per day (“Boe/d”) which was above the mid-point of guidance;

  • Reported a net loss of $12.8 million, or $(0.06) per diluted share, which included a $35.9 million of non-cash ceiling test impairment, and Adjusted Net Income1 of $3.6 million, or $0.02 per diluted share;

  • Remained cash flow positive for the 25th consecutive quarter, generating Adjusted Free Cash Flow (“AFCF”)1 of $5.7 million;

  • Reduced debt $8.0 million after retiring a $10.0 million deferred payment obligation;

  • Lowered Lease Operating Expense (“LOE”) to $10.02 per Boe, 7% below the low end of guidance; and

  • Capital expenditures of $24.3 million, which was within guidance;

Full Year 2025 Highlights

  • Increased sales volumes year-over-year (“YoY”) by 3% to a record 20,253 Boe/d with oil sales essentially flat at 13,263 Bo/d;

  • Reported a net loss of $34.7 million, or $(0.17) per diluted share, which included a $108.8 million non-cash ceiling test impairment, and Adjusted Net Income1 of $38.4 million, or $0.19 per diluted share;

  • Generated record Adjusted Free Cash Flow1 of $50.1 million, despite an 18% reduction in realized prices, and remained cash flow positive for over 6 consecutive years;

  • Proved reserves increased by 14%, or 19.1 MMBoe, to 153.3 MMBoe;

  • Decreased capital expenditures by 35% YoY to $98.2 million;

  • Paid down $40.0 million of debt since closing the acquisition of Central Basin Platform (“CBP”) assets from Lime Rock Resources IV, LP (“Lime Rock”) on March 31, 2025;

  • Reaffirmed the borrowing base at $585 million, exited 2025 with ~$166 million of liquidity, and borrowings of $420 million; and

  • Fully integrated Lime Rock acquisition with production, capex and LOE beating expectations to date.

2026 Outlook

  • Targeting essentially flat sales from the prior year after the disposition of approximately 200 Boe/d of non-operated production;

    • Production midpoint of 20,150 Boe/d and 12,950 Bo/d

  • Disciplined capital spending program with a midpoint of $115 million;

    • Total wells drilled, completed and online (midpoint) of ~28 wells.

_______________________________________
1. Non-GAAP financial measure. Please see “Non-GAAP Financial Information” at the end of this release for details and reconciliations of GAAP to Non-GAAP.

Management Commentary

Mr. Paul D. McKinney, Chairman of the Board and Chief Executive Officer, commented:

“Ring Energy delivered strong operational and financial results in 2025, demonstrating the effectiveness of our disciplined, value focused strategy. While the year presented significant challenges across the oil and gas sector, including a roughly 18% year over year decline in realized prices, we responded decisively early in the first quarter. By adjusting our drilling plans, reducing our capital spending, focusing investment on our highest return opportunities and taking advantage of the production from the Lime Rock acquisition, we protected margins, improved efficiency, and performed well despite a volatile macroeconomic backdrop.

Overall, Ring increased production by 3% year over year, and in the last six months, we reduced our lease operating expenses by approximately $1.4 million per month – an 18% reduction2. In addition to the new reserves added by the Lime Rock transaction, we replaced 169% of our 2025 production organically which contributed to our strong 14% increase in year-over-year reserves.

These operational improvements drove strong financial results. We generated a record $50 million of Adjusted Free Cash Flow, a 15% increase year over year, paid down $40 million of debt since closing the Lime Rock acquisition, and paid the $10 million deferred cash payment for the Lime Rock acquisition. Importantly, we extended our record to 25 consecutive quarters of positive cash flow generation. Our consistent execution continues to support sustainable free cash flow across commodity cycles.”

Mr. McKinney concluded, “In 2026, we are focused on improving capital efficiency through cost reductions, improving the horizontal mix of our capital program, and drilling longer lateral wells. At a $60 oil price, we intend to maintain production, reduce debt, and continue growing our inventory and reserves. If prices continue above $60, we will accelerate debt reduction. On behalf of the Board and management team, we thank our employees for their disciplined execution in 2025 and look forward to our continued success and creating value for our stockholders in 2026.”

Summary Results

 

Quarter

Year

 

Q4 2025

Q3 2025

Q4 2025 to Q3 2025 % Change

Q4 2024

Q4 2025 to Q4 2024 % Change

FY 2025

FY 2024

FY % Change

Average Daily Sales Volumes (Boe/d)

20,508

20,789

(1)%

19,658

4%

20,253

19,648

3%

Crude Oil (Bo/d)

13,124

13,332

(2)%

12,916

2%

13,263

13,283

—%

Net Sales (MBoe)

1,886.8

1,912.6

(1)%

1,808.5

4%

7,392.5

7,191.1

3%

Realized Price - All Products ($/Boe)

$35.45

$41.10

(14)%

$46.14

(23)%

$41.55

$50.94

(18)%

Realized Price - Crude Oil ($/Bo)

$57.47

$64.32

(11)%

$68.98

(17)%

$63.53

$74.87

(15)%

Revenues ($MM)

$66.9

$78.6

(15)%

$83.4

(20)%

$307.2

$366.3

(16)%

Net Income (Loss) ($MM)

$(12.8)

$(51.6)

75%

$5.7

(325)%

$(34.7)

$67.5

(151)%

Adjusted Net Income1($MM)

$3.6

$13.1

(73)%

$12.3

(71)%

$38.4

$69.5

(45)%

Adjusted EBITDA1($MM)

$38.4

$47.7

(19)%

$50.9

(25)%

$184.0

$233.3

(21)%

Capital Expenditures ($MM)

$24.3

$24.6

(1)%

$37.6

(35)%

$98.2

$151.9

(35)%

Adjusted Free Cash Flow1($MM)

$5.7

$13.9

(59)%

$4.7

21%

$50.1

$43.6

15%

Adjusted Net Income, Adjusted EBITDA, and Adjusted Free Cash Flow are non-GAAP financial measures, which are described in more detail and reconciled to the most comparable GAAP measures, in the tables shown later in this release under “Non-GAAP Financial Information.” In addition, see section titled “Condensed Operating Data” for additional details concerning costs and expenses discussed below.
_______________________________________
2. Based on the comparison of the pro forma lease operating expenses of Ring and Lime Rock during the six months prior to the closing date of the Lime Rock acquisition and the last six months of the period.

Select Expenses and Other Items

 

Quarter

Year

 

Q4 2025

Q3 2025

Q4 2025 to Q3 2025 % Change

Q4 2024

Q4 2025 to Q4 2024 % Change

FY 2025

FY 2024

FY % Change

Lease operating expenses (“LOE”) ($MM)

$18.9

$20.5

(8)%

$20.3

(7)%

$79.4

$78.3

1%

Lease operating expenses ($/BOE)

$10.02

$10.73

(7)%

$11.24

(11)%

$10.73

$10.89

(1)%

Depreciation, depletion and amortization ($MM)

$23.0

$25.2

(9)%

$24.5

(6)%

$96.4

$98.7

(2)%

Depreciation, depletion and amortization ($/BOE)

$12.19

$13.19

(8)%

$13.57

(10)%

$13.04

$13.73

(5)%

General and administrative expenses (“G&A”) ($MM)

$8.0

$8.1

(1)%

$8.0

—%

$31.9

$29.6

8%

General and administrative expenses ($/BOE)

$4.26

$4.26

—%

$4.44

(4)%

$4.32

$4.12

5%

G&A excluding share-based compensation ($MM)

$6.6

$6.5

2%

$6.4

3%

$25.8

$24.1

7%

G&A excluding share-based compensation ($/BOE)

$3.47

$3.41

2%

$3.52

(1)%

$3.49

$3.36

4%

G&A excluding share-based compensation & transaction costs ($MM)

$6.5

$6.5

—%

$6.3

3%

$25.8

$24.1

7%

G&A excluding share-based compensation & transaction costs ($/BOE)

$3.46

$3.41

1%

$3.51

(1)%

$3.49

$3.35

4%

Interest expense ($MM)

$9.1

$10.1

(10)%

$10.1

(10)%

$40.4

$43.3

(7)%

Interest expense ($/BOE)

$4.83

$5.26

(8)%

$5.59

(14)%

$5.47

$6.02

(9)%

Gain (loss) on derivative contracts ($MM) (1)

$17.5

$0.4

4275%

$(6.3)

378%

$31.7

$(2.4)

1421%

Realized gain (loss) on derivative contracts ($MM)

$2.7

$2.5

8%

$0.7

286%

$5.5

$(5.2)

206%

Unrealized gain (loss) on derivative contracts ($MM)

$14.8

$(2.1)

805%

$(7.0)

311%

$26.2

$2.8

836%

(1) A summary listing of the Company’s outstanding derivative positions at December 31, 2025 is included in the tables shown later in this release. For full year 2026, the Company currently has approximately 2.3 million barrels of oil (approximately 48% of oil sales guidance midpoint) hedged at an average downside protection price of $65.21 and approximately 4.7 billion cubic feet of natural gas (approximately 66% of natural gas sales guidance midpoint) hedged at an average downside protection price of $3.79.

Balance Sheet and Liquidity: Total liquidity at December 31, 2025 was $165.9 million, a 5% increase from September 30, 2025 and a 24% decrease from December 31, 2024. Liquidity at December 31, 2025 consisted of cash and cash equivalents of $0.9 million and $165.0 million of availability under Ring’s revolving credit facility, which includes a reduction of $35 thousand for letters of credit. On December 31, 2025, the Company had $420.0 million in borrowings outstanding on its revolving credit facility that has a current borrowing base of $585.0 million. Ring paid down $8 million of debt during the fourth quarter of 2025 and $40.0 million since the closing of the Lime Rock Acquisition in March 2025. The Company is targeting further debt reduction during 2026 dependent on market conditions, the timing of capital spending, and other considerations.

During the fourth quarter of 2025, the Company’s borrowing base of $585 million under its revolving credit facility was reaffirmed. The next regularly scheduled bank redetermination is scheduled to occur during May 2026. Ring is currently in compliance with all applicable covenants under its revolving credit facility.

Ceiling Test Impairment

The Company accounts for its assets under the full cost method of accounting, which requires calculation of the limitation on capitalized costs (the full cost ceiling) each quarter. Due to a decrease in the twelve month average commodity pricing, the Company recorded a non-cash impairment charge of $35.9 million in the fourth quarter of 2025. This non-cash charge had no net impact on cash flows.

Drilling and Completion Activity

In 4Q 2025 the Company finished drilling and completed a 1.5-mile horizontal well in the Northwest Shelf in which drilling began in the third quarter of 2025. The Company drilled and completed two additional 1-mile horizontal wells in the Central Basin Platform, one in Andrews County and one in Crane County (both with a working interest of 100%). Also in Crane County the Company drilled and completed one vertical well (with a working interest of 100%).

The table below sets forth Ring’s drilling and completions activities by quarter for 2025 and for the full year:

Quarter

 

Area

 

Wells Drilled

 

Wells Completed

 

 

 

 

 

 

 

1Q 2025

 

Northwest Shelf (Horizontal)

 

4

 

4

 

 

Central Basin Platform (Vertical)

 

3

 

3

 

 

Total

 

7

 

7

 

 

 

 

 

 

 

2Q 2025

 

Central Basin Platform (Horizontal)

 

1

 

1

 

 

Central Basin Platform (Vertical)

 

1

 

1

 

 

Total

 

2

 

2

 

 

 

 

 

 

 

3Q 2025

 

Central Basin Platform (Horizontal)

 

4

 

4

 

 

Central Basin Platform (Vertical)

 

1

 

1

 

 

Total

 

5

 

5

 

 

 

 

 

 

 

4Q 2025

 

Northwest Shelf (Horizontal)

 

1

 

1

 

 

Central Basin Platform (Horizontal)

 

2

 

2

 

 

Central Basin Platform (Vertical)

 

1

 

1

 

 

Total

 

4

 

4

 

 

 

 

 

 

 

FY 2025

 

Northwest Shelf (Horizontal)

 

5

 

5

 

 

Central Basin Platform (Horizontal)

 

7

 

7

 

 

Central Basin Platform (Vertical)

 

6

 

6

 

 

Total

 

18

 

18

 

 

 

 

 

 

 

2026 Capital Investment, Sales Volumes, and Operating Expense Guidance

Sales volumes for the first quarter 2026 were temporarily impacted by a winter storm reducing volumes over a five day period. Oil sales reduction was approximately 39,050 Bo (430 Bo/d), and Boe sales reduction was approximately 48,250 Boe (540 Boe/d). All production has been restored. Additionally, Ring Energy sold approximately 150 Bo/d or 200 Boe/d of non-operated production.

The guidance in the table below represents the Company's current good faith estimate of the range of likely future results. Guidance could be affected by the factors discussed below in the "Safe Harbor Statement" section.

 

 

Q1 2026

 

Q2 2026

 

Q3 2026

 

Q4 2026

 

FY 2026

 

 

 

 

 

 

 

 

 

 

 

Sales Volumes:

 

 

 

 

 

 

 

 

 

 

Total Oil (Bo/d)

 

12,100 – 12,500

 

12,450 – 13,450

 

12,750 – 13,750

 

12,800 – 13,800

 

12,500 – 13,400

Midpoint (Bo/d)

 

12,300

 

12,950

 

13,250

 

13,300

 

12,950

Total (Boe/d)

 

19,100-19,600

 

19,400 – 21,000

 

19,700 – 21,300

 

19,800 – 21,400

 

19,500 - 20,800

Midpoint (Boe/d)

 

19,350

 

20,200

 

20,500

 

20,600

 

20,150

Oil (%)

 

64%

 

64%

 

65%

 

65%

 

64%

NGLs (%)

 

20%

 

20%

 

20%

 

20%

 

20%

Gas (%)

 

16%

 

16%

 

15%

 

15%

 

16%

 

 

 

 

 

 

 

 

 

 

 

Capital Program:

 

 

 

 

 

 

 

 

 

 

Capital spending(1)(2)(millions)

 

$28 - $34

 

$28 - $36

 

$27 - $35

 

$17 - $25

 

$100 - $130

Midpoint (millions)

 

$31

 

$32

 

$31

 

$21

 

$115

New Hz wells drilled

 

5 - 6

 

5 - 7

 

5 - 7

 

3 - 5

 

18 - 25

New Vertical wells drilled

 

1

 

1 - 2

 

1 - 2

 

1

 

4 - 6

Completion of DUC wells

 

1

 

0

 

0

 

0

 

1

Wells completed and online

 

7 - 8

 

6 - 9

 

6 - 9

 

4 - 6

 

23 - 32

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

LOE (per Boe)

 

$10.75 - $11.25

 

$10.05 - $11.05

 

$10.00 - $11.00

 

$10.00 - $11.00

 

$10.15 - $11.15

Midpoint (per Boe)

 

$11.00

 

$10.55

 

$10.50

 

$10.50

 

$10.65

(1) In addition to Company-directed drilling and completion activities, the capital spending outlook includes funds for targeted well recompletions, capital workovers, infrastructure upgrades and well reactivations. Also included is anticipated spending for leasing acreage and non-operated drilling, completion, capital workovers, and facility improvements.

(2) Based on the $115 million midpoint of spending guidance, the Company expects the following estimated allocation of capital investment:

• 68% for drilling, completion, and related infrastructure, and conversions;
• 26% for recompletions and capital workovers;
• 5% for land and non-operated capital; and
• 1% for environmental and emission reducing facility upgrades.

Year-End 2025 Proved Reserves

The Company's year-end 2025 SEC proved reserves were 153.3 MMBoe, up 14% compared to 134.2 MMBoe at year-end 2024. During 2025, Ring recorded reserve additions of 14.0 MMBoe for acquisitions, 11.2 MMBoe for extensions, discoveries and improved recovery, and 1.3 MMBoe of positive revisions related to changes in pricing and performance. Offsetting these additions was 7.4 MMBoe of production.

The SEC twelve-month first day of the month average prices used for year-end 2025 were $61.82 per barrel of crude oil and $3.387 per MMBtu of natural gas, both before adjustment for quality, transportation, fees, energy content, and regional price differentials, while for year-end 2024 they were $71.96 per barrel of crude oil and $2.130 per MMBtu of natural gas — a decrease of 14% and an increase of 59%, respectively.

Year-end 2025 SEC proved reserves were comprised of approximately 59% crude oil, 19% natural gas, and 22% natural gas liquids. At year end, approximately 68% of 2025 proved reserves were classified as proved developed and 32% as proved undeveloped. This is compared to year-end 2024 when approximately 69% of proved reserves were classified as proved developed and 31% were classified as proved undeveloped. The Company’s year-end 2025 proved reserves were prepared by Cawley, Gillespie & Associates, Inc., an independent petroleum engineering firm.

The PV-10 value at year-end 2025 was $1,318.2 million versus $1,462.8 million at the end of 2024.

 

 

Oil (Bbl)

 

Gas (Mcf)

 

Natural Gas Liquids (Bbl)

 

Net
(Boe)

 

PV-10(1)

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2024

 

80,904,071

 

 

149,817,162

 

 

28,303,085

 

 

134,176,684

 

 

$

1,462,827,136

 

 

 

 

 

 

 

 

 

 

 

Purchase of minerals in place

 

9,915,483

 

 

10,067,543

 

 

2,373,336

 

 

13,966,743

 

 

 

Extensions, discoveries and improved recovery

 

7,281,553

 

 

10,624,783

 

 

2,133,786

 

 

11,186,136

 

 

 

Sales of minerals in place

 

 

 

 

 

 

 

 

 

 

Production

 

(4,841,164

)

 

(6,980,958

)

 

(1,387,818

)

 

(7,392,476

)

 

 

Revisions of previous quantity estimates

 

(2,939,895

)

 

12,652,046

 

 

2,171,955

 

 

1,340,734

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2025

 

90,320,048

 

 

176,180,576

 

 

33,594,344

 

 

153,277,821

 

 

$

1,318,208,128

(1) PV-10 is a non-GAAP financial measure and is derived from the Standardized Measure of Discounted Future Net Cash Flows, which is the most directly comparable generally accepted accounting principles in the United States (“GAAP”) measure.

In accordance with guidelines established by the SEC, estimated proved reserves as of December 31, 2025 were determined to be economically producible under existing economic conditions, which requires the use of the 12-month average commodity price for each product, calculated as the unweighted arithmetic average of the first-day-of-the-month price for the year ended December 31, 2025. The SEC average prices used for year-end 2025 were $61.82 per barrel of crude oil (WTI) and $3.387 per MMBtu of natural gas (Henry Hub), both before adjustment for quality, transportation, fees, energy content, and regional price differentials. Such prices were held constant throughout the estimated lives of the reserves. Future production and development costs are based on year-end costs with no escalations.

Standardized Measure of Discounted Future Net Cash Flows

Ring’s standardized measure of discounted future net cash flows relating to proved oil and natural gas reserves and changes in the standardized measure as described below were prepared in accordance with GAAP.

As of December 31,

 

 

2025

 

 

 

2024

 

 

 

 

 

 

Future cash inflows

 

$

5,976,599,552

 

 

$

6,165,487,616

 

Future production costs

 

 

(2,473,482,048

)

 

 

(2,432,555,200

)

Future development costs(1)

 

 

(573,423,296

)

 

 

(536,825,664

)

Future income taxes

 

 

(402,808,797

)

 

 

(465,768,645

)

Future net cash flows

 

 

2,526,885,411

 

 

 

2,730,338,107

 

10% annual discount for estimated timing of cash flows

 

 

(1,403,392,079

)

 

 

(1,497,401,764

)

 

 

 

 

 

Standardized Measure of Discounted Future Net Cash Flows

 

$

1,123,493,332

 

 

$

1,232,936,343

 

(1) Future development costs include not only development costs but also future asset retirement costs.

Reconciliation of PV-10 to Standardized Measure

PV-10 is derived from the Standardized Measure of Discounted Future Net Cash Flows (“Standardized Measure”), which is the most directly comparable GAAP financial measure for proved reserves calculated using SEC pricing. PV-10 is a computation of the Standardized Measure on a pre-tax basis. PV-10 is equal to the Standardized Measure at the applicable date, before deducting future income taxes, discounted at 10 percent. We believe that the presentation of PV-10 is relevant and useful to investors because it presents the discounted future net cash flows attributable to our estimated net proved reserves prior to taking into account future corporate income taxes, and it is a useful measure for evaluating the relative monetary significance of our oil and natural gas properties. Further, investors may utilize the measure as a basis for comparison of the relative size and value of our reserves to other companies without regard to the specific tax characteristics of such entities. Moreover, GAAP does not provide a measure of estimated future net cash flows for reserves other than proved reserves or for reserves calculated using prices other than SEC prices. We use this measure when assessing the potential return on investment related to our oil and natural gas properties. PV-10, however, is not a substitute for the Standardized Measure. Our PV-10 measure and the Standardized Measure do not purport to represent the fair value of our oil and natural gas reserves.

The following table reconciles the PV-10 value of the Company’s estimated proved reserves as of December 31, 2025 to the Standardized Measure:

SEC Pricing Proved Reserves

Standardized Measure Reconciliation

 

 

Present value of estimated future net revenues (PV-10)

 

$

1,318,208,128

Future income taxes, discounted at 10%

 

 

194,714,796

Standardized measure of discounted future net cash flows

 

$

1,123,493,332

 

 

 

 

Conference Call Information

Ring will hold a conference call on Thursday, March 5, 2026 at 11:00 a.m. ET (10:00 a.m. CT) to discuss its fourth quarter and full year 2025 operational and financial results. An updated investor presentation will be posted to the Company’s website prior to the conference call.

To participate in the conference call, interested parties should dial 833-953-2433 at least five minutes before the call is to begin. Please reference the “Ring Energy 2025 Earnings Conference Call”. International callers may participate by dialing 412-317-5762. The call will also be webcast and available on Ring’s website at www.ringenergy.com under “Investors” on the “News & Events” page. An audio replay will also be available on the Company’s website following the call.

About Ring Energy, Inc.

Ring Energy, Inc. is an oil and gas exploration, development, and production company with current operations focused on the development of its Permian Basin assets. For additional information, please visit www.ringenergy.com.

Safe Harbor Statement

This 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. Forward-looking statements involve a wide variety of risks and uncertainties, and include, without limitation, statements with respect to the Company’s strategy and prospects. The forward-looking statements include statements about the expected future reserves, production, financial position, business strategy, revenues, earnings, costs, capital expenditures and debt levels of the Company and plans and objectives of management for future operations. Forward-looking statements also include assumptions and projections for quarterly and full year 2026 guidance for sales volumes, oil, NGL and natural gas mix as a percentage of total sales, capital expenditures, operating expenses and the projected impacts thereon. Forward-looking statements are based on current expectations and assumptions and analyses made by the Company and its management in light of their experience and perception of historical trends, current conditions and expected future developments, as well as other factors appropriate under the circumstances. However, whether actual results and developments will conform to expectations is subject to a number of material risks and uncertainties, including but not limited to: declines in oil, natural gas liquids or natural gas prices; the level of success in exploration, development and production activities; adverse weather conditions that may negatively impact development or production activities, particularly in the winter; the timing of exploration and development expenditures; inaccuracies of reserve estimates or assumptions underlying them; revisions to reserve estimates as a result of changes in commodity prices; impacts to financial statements as a result of impairment write-downs; risks related to level of indebtedness and periodic redeterminations of the borrowing base and interest rates under the Company’s credit facility; Ring’s ability to generate sufficient cash flows from operations to meet the internally funded portion of its capital expenditures budget; the impacts of hedging on results of operations; changes in U.S. energy, environmental, monetary, tax and trade policies, including with respect to tariffs or other trade barriers, and any resulting trade tensions; cost and availability of transportation and storage capacity as a result of oversupply, government regulation or other factors; and Ring’s ability to replace oil and natural gas reserves. Such statements are subject to certain risks and uncertainties which are disclosed in the Company’s reports filed with the Securities and Exchange Commission (“SEC”), including its Form 10-K for the fiscal year ended December 31, 2025, and its other SEC filings. The Company undertakes no obligation to revise or update publicly any forward-looking statements except as required by law.

Contact Information

Al Petrie Advisors
Al Petrie, Senior Partner
Phone: 281-975-2146
Email: [email protected]


RING ENERGY, INC.
Condensed Statements of Operations

 

 

(Unaudited)

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

 

 

2025

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

Oil, Natural Gas, and Natural Gas Liquids Revenues

$

66,882,770

 

 

$

78,601,336

 

 

$

83,440,546

 

 

$

307,178,072

 

 

$

366,327,414

 

 

 

 

 

 

 

 

 

 

 

Costs and Operating Expenses

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

18,911,801

 

 

 

20,518,472

 

 

 

20,326,216

 

 

 

79,353,806

 

 

 

78,310,949

 

Gathering, transportation and processing costs

 

121,097

 

 

 

126,569

 

 

 

130,230

 

 

 

585,087

 

 

 

506,333

 

Ad valorem taxes

 

2,279,266

 

 

 

2,446,565

 

 

 

2,421,595

 

 

 

7,906,586

 

 

 

8,069,064

 

Oil and natural gas production taxes

 

3,224,183

 

 

 

3,670,987

 

 

 

3,857,147

 

 

 

14,312,232

 

 

 

16,116,565

 

Depreciation, depletion and amortization

 

23,002,908

 

 

 

25,225,345

 

 

 

24,548,849

 

 

 

96,414,150

 

 

 

98,702,843

 

Ceiling test impairment

 

35,913,116

 

 

 

72,912,330

 

 

 

 

 

 

108,825,446

 

 

 

 

Asset retirement obligation accretion

 

390,892

 

 

 

390,563

 

 

 

323,085

 

 

 

1,490,255

 

 

 

1,380,298

 

Operating lease expense

 

175,090

 

 

 

175,091

 

 

 

175,090

 

 

 

700,362

 

 

 

700,362

 

General and administrative expense

 

8,030,310

 

 

 

8,139,771

 

 

 

8,035,977

 

 

 

31,928,576

 

 

 

29,640,300

 

 

 

 

 

 

 

 

 

 

 

Total Costs and Operating Expenses

 

92,048,663

 

 

 

133,605,693

 

 

 

59,818,189

 

 

 

341,516,500

 

 

 

233,426,714

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) from Operations

 

(25,165,893

)

 

 

(55,004,357

)

 

 

23,622,357

 

 

 

(34,338,428

)

 

 

132,900,700

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

Interest income

 

56,910

 

 

 

74,253

 

 

 

124,765

 

 

 

290,879

 

 

 

491,946

 

Interest (expense)

 

(9,122,419

)

 

 

(10,052,320

)

 

 

(10,112,496

)

 

 

(40,430,929

)

 

 

(43,311,810

)

Gain (loss) on derivative contracts

 

17,495,270

 

 

 

444,305

 

 

 

(6,254,448

)

 

 

31,658,839

 

 

 

(2,365,917

)

Gain (loss) on disposal of assets

 

60,855

 

 

 

105,642

 

 

 

 

 

 

446,400

 

 

 

89,693

 

Other income

 

29,582

 

 

 

 

 

 

80,970

 

 

 

189,294

 

 

 

106,656

 

Net Other Income (Expense)

 

8,520,198

 

 

 

(9,428,120

)

 

 

(16,161,209

)

 

 

(7,845,517

)

 

 

(44,989,432

)

 

 

 

 

 

 

 

 

 

 

Income (Loss) Before Benefit from (Provision for) Income Taxes

 

(16,645,695

)

 

 

(64,432,477

)

 

 

7,461,148

 

 

 

(42,183,945

)

 

 

87,911,268

 

 

 

 

 

 

 

 

 

 

 

Benefit from (Provision for) Income Taxes

 

3,800,401

 

 

 

12,800,947

 

 

 

(1,803,629

)

 

 

7,452,746

 

 

 

(20,440,954

)

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

$

(12,845,294

)

 

$

(51,631,530

)

 

$

5,657,519

 

 

$

(34,731,199

)

 

$

67,470,314

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings (Loss) per Share

$

(0.06

)

 

$

(0.25

)

 

$

0.03

 

 

$

(0.17

)

 

$

0.34

 

Diluted Earnings (Loss) per Share

$

(0.06

)

 

$

(0.25

)

 

$

0.03

 

 

$

(0.17

)

 

$

0.34

 

 

 

 

 

 

 

 

 

 

 

Basic Weighted-Average Shares Outstanding

 

207,233,067

 

 

 

206,688,003

 

 

 

198,166,543

 

 

 

204,984,223

 

 

 

197,937,683

 

Diluted Weighted-Average Shares Outstanding

 

207,233,067

 

 

 

206,688,003

 

 

 

200,886,010

 

 

 

204,984,223

 

 

 

200,277,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


RING ENERGY, INC.
Condensed Operating Data
(Unaudited)

 

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

 

 

2025

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

Net sales volumes:

 

 

 

 

 

 

 

 

 

Oil (Bbls)

 

1,207,425

 

 

 

1,226,537

 

 

 

1,188,272

 

 

 

4,841,164

 

 

 

4,861,628

 

Natural gas (Mcf)

 

1,808,355

 

 

 

1,853,599

 

 

 

1,683,793

 

 

 

6,980,958

 

 

 

6,423,674

 

Natural gas liquids (Bbls)

 

377,937

 

 

 

377,141

 

 

 

339,589

 

 

 

1,387,818

 

 

 

1,258,814

 

Total oil, natural gas and natural gas liquids (Boe)(1)

 

1,886,755

 

 

 

1,912,611

 

 

 

1,808,493

 

 

 

7,392,476

 

 

 

7,191,054

 

 

 

 

 

 

 

 

 

 

 

% Oil

 

64

%

 

 

64

%

 

 

66

%

 

 

65

%

 

 

68

%

% Natural gas

 

16

%

 

 

16

%

 

 

15

%

 

 

16

%

 

 

15

%

% Natural gas liquids

 

20

%

 

 

20

%

 

 

19

%

 

 

19

%

 

 

17

%

 

 

 

 

 

 

 

 

 

 

Average daily sales volumes:

 

 

 

 

 

 

 

 

 

Oil (Bbls/d)

 

13,124

 

 

 

13,332

 

 

 

12,916

 

 

 

13,263

 

 

 

13,283

 

Natural gas (Mcf/d)

 

19,656

 

 

 

20,148

 

 

 

18,302

 

 

 

19,126

 

 

 

17,551

 

Natural gas liquids (Bbls/d)

 

4,108

 

 

 

4,099

 

 

 

3,691

 

 

 

3,802

 

 

 

3,439

 

Average daily equivalent sales (Boe/d)

 

20,508

 

 

 

20,789

 

 

 

19,658

 

 

 

20,253

 

 

 

19,648

 

 

 

 

 

 

 

 

 

 

 

Average realized sales prices:

 

 

 

 

 

 

 

 

 

Oil ($/Bbl)

$

57.47

 

 

$

64.32

 

 

$

68.98

 

 

$

63.53

 

 

$

74.87

 

Natural gas ($/Mcf)

 

(2.49

)

 

 

(1.22

)

 

 

(0.96

)

 

 

(1.33

)

 

 

(1.44

)

Natural gas liquids ($/Bbls)

 

5.29

 

 

 

5.22

 

 

 

9.08

 

 

 

6.43

 

 

 

9.23

 

Barrel of oil equivalent ($/Boe)

$

35.45

 

 

$

41.10

 

 

$

46.14

 

 

$

41.55

 

 

$

50.94

 

 

 

 

 

 

 

 

 

 

 

Average costs and expenses per Boe ($/Boe):

 

 

 

 

 

 

 

 

 

Lease operating expenses

$

10.02

 

 

$

10.73

 

 

$

11.24

 

 

$

10.73

 

 

$

10.89

 

Gathering, transportation and processing costs

$

0.06

 

 

$

0.07

 

 

$

0.07

 

 

$

0.08

 

 

$

0.07

 

Ad valorem taxes

$

1.21

 

 

$

1.28

 

 

$

1.34

 

 

$

1.07

 

 

$

1.12

 

Oil and natural gas production taxes

$

1.71

 

 

$

1.92

 

 

$

2.13

 

 

$

1.94

 

 

$

2.24

 

Depreciation, depletion and amortization

$

12.19

 

 

$

13.19

 

 

$

13.57

 

 

$

13.04

 

 

$

13.73

 

Ceiling test impairment

$

19.03

 

 

$

38.12

 

 

$

 

 

$

14.72

 

 

$

 

Asset retirement obligation accretion

$

0.21

 

 

$

0.20

 

 

$

0.18

 

 

$

0.20

 

 

$

0.19

 

Operating lease expense

$

0.09

 

 

$

0.09

 

 

$

0.10

 

 

$

0.09

 

 

$

0.10

 

G&A (including share-based compensation)

$

4.26

 

 

$

4.26

 

 

$

4.44

 

 

$

4.32

 

 

$

4.12

 

G&A (excluding share-based compensation)

$

3.47

 

 

$

3.41

 

 

$

3.52

 

 

$

3.49

 

 

$

3.36

 

G&A (excluding share-based compensation and transaction costs)

$

3.46

 

 

$

3.41

 

 

$

3.51

 

 

$

3.49

 

 

$

3.35

 

(1) Boe is determined using the ratio of six Mcf of natural gas to one Bbl of oil (totals may not compute due to rounding.) The conversion ratio does not assume price equivalency and the price on an equivalent basis for oil, natural gas, and natural gas liquids may differ significantly.


RING ENERGY, INC.
Condensed Balance Sheets

 

As of December 31,

 

 

2025

 

 

 

2024

 

ASSETS

 

 

 

 

Current Assets

 

 

 

 

Cash and cash equivalents

 

$

902,913

 

 

$

1,866,395

 

Accounts receivable

 

 

30,938,908

 

 

 

36,172,316

 

Joint interest billing receivables, net

 

 

1,623,991

 

 

 

1,083,164

 

Derivative assets

 

 

21,468,134

 

 

 

5,497,057

 

Inventory

 

 

5,312,715

 

 

 

4,047,819

 

Prepaid expenses and other assets

 

 

1,822,751

 

 

 

1,781,341

 

Total Current Assets

 

 

62,069,412

 

 

 

50,448,092

 

Properties and Equipment

 

 

 

 

Oil and natural gas properties, full cost method

 

 

1,891,510,431

 

 

 

1,809,309,848

 

Financing lease asset subject to depreciation

 

 

3,633,586

 

 

 

4,634,556

 

Fixed assets subject to depreciation

 

 

3,504,788

 

 

 

3,389,907

 

Total Properties and Equipment

 

 

1,898,648,805

 

 

 

1,817,334,311

 

Accumulated depreciation, depletion and amortization

 

 

(569,180,901

)

 

 

(475,212,325

)

Net Properties and Equipment

 

 

1,329,467,904

 

 

 

1,342,121,986

 

Operating lease asset

 

 

1,285,159

 

 

 

1,906,264

 

Derivative assets

 

 

9,739,430

 

 

 

5,473,375

 

Deferred financing costs

 

 

9,337,344

 

 

 

8,149,757

 

Total Assets

 

$

1,411,899,249

 

 

$

1,408,099,474

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

Current Liabilities

 

 

 

 

Accounts payable

 

$

97,522,809

 

 

$

95,729,261

 

Income tax liability

 

 

356,436

 

 

 

328,985

 

Financing lease liability

 

 

730,564

 

 

 

906,119

 

Operating lease liability

 

 

586,614

 

 

 

648,204

 

Derivative liabilities

 

 

841,193

 

 

 

6,410,547

 

Notes payable

 

 

505,752

 

 

 

496,397

 

Asset retirement obligations

 

 

418,526

 

 

 

517,674

 

Total Current Liabilities

 

 

100,961,894

 

 

 

105,037,187

 

 

 

 

 

 

Non-current Liabilities

 

 

 

 

Deferred income taxes

 

 

20,764,119

 

 

 

28,591,802

 

Revolving line of credit

 

 

420,000,000

 

 

 

385,000,000

 

Financing lease liability, less current portion

 

 

593,146

 

 

 

647,078

 

Operating lease liability, less current portion

 

 

819,223

 

 

 

1,405,837

 

Derivative liabilities

 

 

2,512,692

 

 

 

2,912,745

 

Asset retirement obligations

 

 

29,972,429

 

 

 

25,864,843

 

Total Liabilities

 

 

575,623,503

 

 

 

549,459,492

 

Commitments and contingencies

 

 

 

 

Stockholders' Equity

 

 

 

 

Preferred stock - $0.001 par value; 50,000,000 shares authorized; no shares issued or outstanding

 

 

 

 

 

 

Common stock - $0.001 par value; 450,000,000 shares authorized; 207,656,929 shares and 198,561,378 shares issued and outstanding, respectively

 

 

207,657

 

 

 

198,561

 

Additional paid-in capital

 

 

812,777,586

 

 

 

800,419,719

 

Retained earnings (Accumulated deficit)

 

 

23,290,503

 

 

 

58,021,702

 

Total Stockholders’ Equity

 

 

836,275,746

 

 

 

858,639,982

 

Total Liabilities and Stockholders' Equity

 

$

1,411,899,249

 

 

$

1,408,099,474

 

 

 

 

 

 

 

 

 

 


RING ENERGY, INC.
Condensed Statements of Cash Flows

(Unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

 

 

 

2025

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Cash Flows From Operating Activities

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(12,845,294

)

 

$

(51,631,530

)

 

$

5,657,519

 

 

$

(34,731,199

)

 

$

67,470,314

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

 

23,002,908

 

 

 

25,225,345

 

 

 

24,548,849

 

 

 

96,414,150

 

 

 

98,702,843

 

Ceiling test impairment

 

 

35,913,116

 

 

 

72,912,330

 

 

 

 

 

 

108,825,446

 

 

 

 

Asset retirement obligation accretion

 

 

390,892

 

 

 

390,563

 

 

 

323,085

 

 

 

1,490,255

 

 

 

1,380,298

 

Amortization of deferred financing costs

 

 

691,228

 

 

 

693,625

 

 

 

1,299,078

 

 

 

4,459,520

 

 

 

4,969,174

 

Share-based compensation

 

 

1,474,560

 

 

 

1,618,600

 

 

 

1,672,320

 

 

 

6,135,957

 

 

 

5,506,017

 

Credit loss expense

 

 

 

 

 

907

 

 

 

(26,747

)

 

 

19,029

 

 

 

160,847

 

(Gain) loss on disposal of assets

 

 

(60,855

)

 

 

(105,642

)

 

 

 

 

 

(446,400

)

 

 

(89,693

)

Deferred income tax expense (benefit)

 

 

(3,650,179

)

 

 

(12,964,252

)

 

 

1,723,338

 

 

 

(7,858,446

)

 

 

19,935,413

 

Excess tax expense (benefit) related to share-based compensation

 

 

(201,533

)

 

 

123,533

 

 

 

9,011

 

 

 

30,763

 

 

 

104,344

 

(Gain) loss on derivative contracts

 

 

(17,495,270

)

 

 

(444,305

)

 

 

6,254,448

 

 

 

(31,658,839

)

 

 

2,365,917

 

Cash received (paid) for derivative settlements, net

 

 

2,741,821

 

 

 

2,586,230

 

 

 

745,104

 

 

 

5,452,300

 

 

 

(5,193,673

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

2,153,443

 

 

 

4,672,943

 

 

 

349,474

 

 

 

4,452,926

 

 

 

3,594,504

 

Inventory

 

 

(327,355

)

 

 

399,193

 

 

 

580,161

 

 

 

(1,264,896

)

 

 

2,089,116

 

Prepaid expenses and other assets

 

 

454,986

 

 

 

439,087

 

 

 

295,555

 

 

 

(41,410

)

 

 

93,509

 

Accounts payable

 

 

12,513,783

 

 

 

841,492

 

 

 

4,462,089

 

 

 

474,744

 

 

 

(5,076,738

)

Settlement of asset retirement obligation

 

 

(67,428

)

 

 

(265,794

)

 

 

(613,603

)

 

 

(904,493

)

 

 

(1,588,480

)

Net Cash Provided by Operating Activities

 

 

44,688,823

 

 

 

44,492,325

 

 

 

47,279,681

 

 

 

150,849,407

 

 

 

194,423,712

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows From Investing Activities

 

 

 

 

 

 

 

 

 

 

Payments for the Lime Rock Acquisition

 

 

(9,293,884

)

 

 

(1,709,776

)

 

 

 

 

 

(81,863,429

)

 

 

 

Payments to purchase oil and natural gas properties

 

 

(1,016,517

)

 

 

(715,126

)

 

 

(1,423,483

)

 

 

(2,528,932

)

 

 

(2,210,826

)

Payments to develop oil and natural gas properties

 

 

(24,955,052

)

 

 

(20,995,094

)

 

 

(36,386,055

)

 

 

(95,207,027

)

 

 

(153,945,456

)

Payments to acquire or improve fixed assets subject to depreciation

 

 

(4,402

)

 

 

(5,708

)

 

 

 

 

 

(179,771

)

 

 

(185,524

)

Proceeds from sale of fixed assets subject to depreciation

 

 

 

 

 

 

 

 

 

 

 

17,360

 

 

 

10,605

 

Proceeds from divestiture of oil and natural gas properties

 

 

 

 

 

100

 

 

 

121,232

 

 

 

100

 

 

 

121,232

 

Proceeds from sale of New Mexico properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(144,398

)

Proceeds from sale of CBP vertical wells

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,500,000

 

Insurance proceeds received for damage to oil and natural gas properties

 

 

 

 

 

160,533

 

 

 

 

 

 

260,446

 

 

 

 

Net Cash Used in Investing Activities

 

 

(35,269,855

)

 

 

(23,265,071

)

 

 

(37,688,306

)

 

 

(179,501,253

)

 

 

(150,854,367

)

 

 

 

 

 

 

 

 

 

 

 

Cash Flows From Financing Activities

 

 

 

 

 

 

 

 

 

 

Proceeds from revolving line of credit

 

 

30,500,000

 

 

 

31,000,000

 

 

 

22,000,000

 

 

 

231,822,997

 

 

 

130,000,000

 

Payments on revolving line of credit

 

 

(38,500,000

)

 

 

(51,000,000

)

 

 

(29,000,000

)

 

 

(196,822,997

)

 

 

(170,000,000

)

Payments for taxes withheld on vested restricted shares, net

 

 

(228,359

)

 

 

(8,000

)

 

 

 

 

 

(1,189,805

)

 

 

(919,249

)

Proceeds from notes payable

 

 

 

 

 

 

 

 

58,774

 

 

 

1,648,539

 

 

 

1,560,281

 

Payments on notes payable

 

 

(496,077

)

 

 

(486,590

)

 

 

(475,196

)

 

 

(1,639,184

)

 

 

(1,597,618

)

Payment of deferred financing costs

 

 

66,871

 

 

 

(332,376

)

 

 

(42,746

)

 

 

(5,647,107

)

 

 

(88,450

)

Reduction of financing lease liabilities

 

 

(145,397

)

 

 

(113,381

)

 

 

(265,812

)

 

 

(484,079

)

 

 

(954,298

)

Net Cash Provided by (Used in) Financing Activities

 

 

(8,802,962

)

 

 

(20,940,347

)

 

 

(7,724,980

)

 

 

27,688,364

 

 

 

(41,999,334

)

 

 

 

 

 

 

 

 

 

 

 

Net Increase (Decrease) in Cash

 

 

616,006

 

 

 

286,907

 

 

 

1,866,395

 

 

 

(963,482

)

 

 

1,570,011

 

Cash at Beginning of Period

 

 

286,907

 

 

 

 

 

 

 

 

 

1,866,395

 

 

 

296,384

 

Cash at End of Period

 

$

902,913

 

 

$

286,907

 

 

$

1,866,395

 

 

$

902,913

 

 

$

1,866,395

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


RING ENERGY, INC.
Financial Commodity Derivative Positions
As of December 31, 2025

 

The following tables reflect the details of current derivative contracts as of December 31, 2025 (quantities are in barrels (Bbl) for the oil derivative contracts and in million British thermal units (MMBtu) for the natural gas derivative contracts).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil Hedges (WTI)

Q1 2026

 

Q2 2026

 

Q3 2026

 

Q4 2026

 

Q1 2027

 

Q2 2027

 

Q3 2027

 

Q4 2027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swaps:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged volume (Bbl)

 

608,350

 

 

577,101

 

 

171,400

 

 

529,000

 

 

509,500

 

 

492,000

 

 

432,000

 

 

412,963

Weighted average swap price

$

67.95

 

$

66.50

 

$

62.26

 

$

65.34

 

$

62.82

 

$

60.45

 

$

61.80

 

$

57.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Two-way collars:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged volume (Bbl)

 

 

 

 

 

379,685

 

 

 

 

 

 

 

 

 

 

Weighted average put price

$

 

$

 

$

60.00

 

$

 

$

 

$

 

$

 

$

Weighted average call price

$

 

$

 

$

72.50

 

$

 

$

 

$

 

$

 

$


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gas Hedges (Henry Hub)

Q1 2026

 

Q2 2026

 

Q3 2026

 

Q4 2026

 

Q1 2027

 

Q2 2027

 

Q3 2027

 

Q4 2027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NYMEX Swaps:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged volume (MMBtu)

 

448,854

 

 

1,165,628

 

 

600,016

 

 

1,072,305

 

 

439,678

 

 

423,035

 

 

1,079,906

 

 

1,046,151

Weighted average swap price

$

4.19

 

$

3.82

 

$

4.19

 

$

3.99

 

$

4.02

 

$

4.02

 

$

3.86

 

$

4.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Two-way collars:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged volume (MMBtu)

 

456,850

 

 

139,000

 

 

648,728

 

 

128,000

 

 

717,000

 

 

694,000

 

 

 

 

Weighted average put price

$

3.50

 

$

3.50

 

$

3.10

 

$

3.50

 

$

3.99

 

$

3.00

 

$

 

$

Weighted average call price

$

5.11

 

$

5.42

 

$

4.24

 

$

5.42

 

$

5.21

 

$

4.32

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gas Hedges (Henry Hub)

Q1 2028

 

Q2 2028

 

Q3 2028

 

Q4 2028

 

Q1 2029

 

Q2 2029

 

Q3 2029

 

Q4 2029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NYMEX Swaps:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged volume (MMBtu)

 

1,012,567

 

 

984,322

 

 

956,865

 

 

931,539

 

 

908,117

 

 

886,933

 

 

866,585

 

 

846,134

Weighted average swap price

$

3.77

 

$

3.77

 

$

3.77

 

$

3.77

 

$

3.67

 

$

3.67

 

$

3.67

 

$

3.67


Gas Hedges (basis differential)

Q1 2026

 

Q2 2026

 

Q3 2026

 

Q4 2026

 

Q1 2027

 

Q2 2027

 

Q3 2027

 

Q4 2027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

El Paso Permian Basin basis swaps:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged volume (MMBtu)

 

 

 

 

 

 

 

 

 

960,307

 

 

636,710

 

 

615,547

 

 

596,306

Weighted average spread price(1)

$

 

$

 

$

 

$

 

$

0.72

 

$

0.67

 

$

0.67

 

$

0.67

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Waha basis swaps:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged volume (MMBtu)

 

 

 

 

 

 

 

 

 

196,372

 

 

480,325

 

 

464,360

 

 

449,846

Weighted average spread price(1)

$

 

$

 

$

 

$

 

$

0.78

 

$

0.78

 

$

0.78

 

$

0.78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gas Hedges (basis differential)

Q1 2028

 

Q2 2028

 

Q3 2028

 

Q4 2028

 

Q1 2029

 

Q2 2029

 

Q3 2029

 

Q4 2029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

El Paso Permian Basin basis swaps:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged volume (MMBtu)

 

577,163

 

 

561,064

 

 

545,413

 

 

530,977

 

 

517,628

 

 

505,552

 

 

493,953

 

 

482,296

Weighted average spread price(1)

$

0.60

 

$

0.60

 

$

0.60

 

$

0.60

 

$

0.57

 

$

0.57

 

$

0.57

 

$

0.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Waha basis swaps:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged volume (MMBtu)

 

435,403

 

 

423,259

 

 

411,453

 

 

400,562

 

 

390,490

 

 

381,381

 

 

372,632

 

 

363,837

Weighted average spread price(1)

$

0.68

 

$

0.68

 

$

0.68

 

$

0.68

 

$

0.63

 

$

0.63

 

$

0.63

 

$

0.63

(1) The gas basis swap hedges are calculated as the Henry Hub natural gas price less the fixed amount specified as the weighted average spread price above.

RING ENERGY, INC.

Non-GAAP Financial Information

 

Certain financial information included in this release are not measures of financial performance recognized by accounting principles generally accepted in the United States (“GAAP”). These non-GAAP financial measures are “Adjusted Net Income,” “Adjusted EBITDA,” “Adjusted Free Cash Flow” or “AFCF,” “Adjusted Cash Flow from Operations” or “ACFFO,” “G&A Excluding Share-Based Compensation,” “G&A Excluding Share-Based Compensation and Transaction Costs,” “Leverage Ratio,” “Current Ratio,” “Cash Return on Capital Employed” or “CROCE,” “All-In Cash Operating Costs,” and “Cash Operating Margin.” Management uses these non-GAAP financial measures in its analysis of performance. In addition, Adjusted EBITDA is a key metric used to determine a portion of the Company’s incentive compensation awards. These disclosures may not be viewed as a substitute for results determined in accordance with GAAP and are not necessarily comparable to non-GAAP performance measures which may be reported by other companies.

Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss)

 

“Adjusted Net Income (Loss)” is calculated as net income (loss) minus the estimated after-tax impact of share-based compensation, ceiling test impairment, unrealized gains and losses on changes in the fair value of derivatives, and transaction costs for acquisitions and divestitures (“A&D”). Adjusted Net Income is presented because the timing and amount of these items cannot be reasonably estimated and affect the comparability of operating results from period to period, and current period to prior periods. The Company believes that the presentation of Adjusted Net Income provides useful information to investors as it is one of the metrics management uses to assess the Company’s ongoing operating and financial performance, and also is a useful metric for investors to compare the Company’s results with its peers.

 

(Unaudited for All Periods)

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

 

 

2025

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

Total

 

Per share - diluted

 

Total

 

Per share - diluted

 

Total

 

Per share - diluted

 

Total

 

Per share - diluted

 

Total

 

Per share - diluted

Net Income (Loss)

$

(12,845,294

)

 

$

(0.06

)

 

$

(51,631,530

)

 

$

(0.25

)

 

$

5,657,519

 

 

$

0.03

 

 

$

(34,731,199

)

 

$

(0.17

)

 

$

67,470,314

 

 

$

0.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

1,474,560

 

 

 

0.01

 

 

 

1,618,600

 

 

 

0.01

 

 

 

1,672,320

 

 

 

0.01

 

 

 

6,135,957

 

 

 

0.03

 

 

 

5,506,017

 

 

 

0.03

 

Ceiling test impairment

 

35,913,116

 

 

 

0.17

 

 

 

72,912,330

 

 

 

0.35

 

 

 

 

 

 

 

 

 

108,825,446

 

 

 

0.54

 

 

 

 

 

 

 

Unrealized loss (gain) on change in fair value of derivatives

 

(14,753,449

)

 

 

(0.07

)

 

 

2,141,925

 

 

 

0.01

 

 

 

6,999,552

 

 

 

0.03

 

 

 

(26,206,539

)

 

 

(0.13

)

 

 

(2,827,756

)

 

 

(0.02

)

Transaction costs - A&D

 

25,000

 

 

 

 

 

 

10

 

 

 

 

 

 

21,017

 

 

 

 

 

 

27,786

 

 

 

 

 

 

24,556

 

 

 

 

Tax impact on adjusted items

 

(6,213,517

)

 

 

(0.03

)

 

 

(11,920,971

)

 

 

(0.06

)

 

 

(2,008,740

)

 

 

(0.01

)

 

 

(15,670,138

)

 

 

(0.08

)

 

 

(628,405

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income (Loss)

$

3,600,416

 

 

$

0.02

 

 

$

13,120,364

 

 

$

0.06

 

 

$

12,341,668

 

 

$

0.06

 

 

$

38,381,313

 

 

$

0.19

 

 

$

69,544,726

 

 

$

0.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Weighted-Average Shares Outstanding

 

207,233,067

 

 

 

 

 

206,688,003

 

 

 

 

 

200,886,010

 

 

 

 

 

204,984,223

 

 

 

 

 

200,277,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income per Diluted Share

$

0.02

 

 

 

 

$

0.06

 

 

 

 

$

0.06

 

 

 

 

$

0.19

 

 

 

 

$

0.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Reconciliation of Net Income (Loss) to Adjusted EBITDA

 

The Company defines “Adjusted EBITDA” as net income (loss) plus net interest expense (including interest income and expense), unrealized loss (gain) on change in fair value of derivatives, ceiling test impairment, income tax (benefit) expense, depreciation, depletion and amortization, asset retirement obligation accretion, transaction costs for acquisitions and divestitures (A&D), share-based compensation, loss (gain) on disposal of assets, and backing out the effect of other income. Company management believes Adjusted EBITDA is relevant and useful because it helps investors understand Ring’s operating performance and makes it easier to compare its results with those of other companies that have different financing, capital and tax structures. Adjusted EBITDA should not be considered in isolation from or as a substitute for net income, as an indication of operating performance or cash flows from operating activities or as a measure of liquidity. Adjusted EBITDA, as Ring calculates it, may not be comparable to Adjusted EBITDA measures reported by other companies. In addition, Adjusted EBITDA does not represent funds available for discretionary use.

 

(Unaudited for All Periods)

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

 

 

2025

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

$

(12,845,294

)

 

$

(51,631,530

)

 

$

5,657,519

 

 

$

(34,731,199

)

 

$

67,470,314

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

9,065,509

 

 

 

9,978,067

 

 

 

9,987,731

 

 

 

40,140,050

 

 

 

42,819,864

 

Unrealized (gain) loss on change in fair value of derivatives

 

(14,753,449

)

 

 

2,141,925

 

 

 

6,999,552

 

 

 

(26,206,539

)

 

 

(2,827,756

)

Ceiling test impairment

 

35,913,116

 

 

 

72,912,330

 

 

 

 

 

 

108,825,446

 

 

 

 

Income tax (benefit) expense

 

(3,800,401

)

 

 

(12,800,947

)

 

 

1,803,629

 

 

 

(7,452,746

)

 

 

20,440,954

 

Depreciation, depletion and amortization

 

23,002,908

 

 

 

25,225,345

 

 

 

24,548,849

 

 

 

96,414,150

 

 

 

98,702,843

 

Asset retirement obligation accretion

 

390,892

 

 

 

390,563

 

 

 

323,085

 

 

 

1,490,255

 

 

 

1,380,298

 

Transaction costs - A&D

 

25,000

 

 

 

10

 

 

 

21,017

 

 

 

27,786

 

 

 

24,556

 

Share-based compensation

 

1,474,560

 

 

 

1,618,600

 

 

 

1,672,320

 

 

 

6,135,957

 

 

 

5,506,017

 

(Gain) loss on disposal of assets

 

(60,855

)

 

 

(105,642

)

 

 

 

 

 

(446,400

)

 

 

(89,693

)

Other income

 

(29,582

)

 

 

 

 

 

(80,970

)

 

 

(189,294

)

 

 

(106,656

)

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

38,382,404

 

 

$

47,728,721

 

 

$

50,932,732

 

 

$

184,007,466

 

 

$

233,320,741

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA Margin

 

57

%

 

 

61

%

 

 

61

%

 

 

60

%

 

 

64

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Reconciliations of Net Cash Provided by Operating Activities to Adjusted Free Cash Flow and Adjusted EBITDA to Adjusted Free Cash Flow

 

The Company defines “Adjusted Free Cash Flow” or “AFCF” as Net Cash Provided by Operating Activities (as reflected on the Company’s Condensed Statements of Cash Flows) less changes in operating assets and liabilities, and plus transaction costs for acquisitions and divestitures (“A&D”), current income tax expense (benefit), proceeds from divestitures of equipment for oil and natural gas properties, loss (gain) on disposal of assets, and less capital expenditures, credit loss expense, and other income. For this purpose, the Company’s definition of capital expenditures includes costs incurred related to oil and natural gas properties (such as drilling and infrastructure costs and lease maintenance costs) but excludes acquisition costs of oil and gas properties from third parties that are not included in the Company’s capital expenditures guidance provided to investors. Management believes that Adjusted Free Cash Flow is an important financial performance measure for use in evaluating the performance and efficiency of the Company’s current operating activities after the impact of capital expenditures and net interest expense (including interest income and expense, excluding amortization of deferred financing costs) and without being impacted by items such as changes associated with working capital, which can vary substantially from one period to another. Other companies may use different definitions of Adjusted Free Cash Flow.

 

(Unaudited for All Periods)

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

 

 

2025

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

Net Cash Provided by Operating Activities

$

44,688,823

 

 

$

44,492,325

 

 

$

47,279,681

 

 

$

150,849,407

 

 

$

194,423,712

 

Adjustments - Condensed Statements of Cash Flows

 

 

 

 

 

 

 

 

 

Changes in operating assets and liabilities

 

(14,727,429

)

 

 

(6,086,921

)

 

 

(5,073,676

)

 

 

(2,716,871

)

 

 

888,089

 

Transaction costs - A&D

 

25,000

 

 

 

10

 

 

 

21,017

 

 

 

27,786

 

 

 

24,556

 

Income tax expense (benefit) - current

 

51,311

 

 

 

39,772

 

 

 

71,280

 

 

 

374,937

 

 

 

401,197

 

Capital expenditures

 

(24,343,200

)

 

 

(24,589,282

)

 

 

(37,633,168

)

 

 

(98,211,527

)

 

 

(151,946,171

)

Proceeds from divestiture of equipment for oil and natural gas properties

 

 

 

 

100

 

 

 

121,232

 

 

 

100

 

 

 

121,232

 

Credit loss expense

 

 

 

 

(907

)

 

 

26,747

 

 

 

(19,029

)

 

 

(160,847

)

Other income

 

(29,582

)

 

 

 

 

 

(80,970

)

 

 

(189,294

)

 

 

(106,656

)

 

 

 

 

 

 

 

 

 

 

Adjusted Free Cash Flow

$

5,664,923

 

 

$

13,855,097

 

 

$

4,732,143

 

 

$

50,115,509

 

 

$

43,645,112

 


 

(Unaudited for All Periods)

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

 

 

2025

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

38,382,404

 

 

$

47,728,721

 

 

$

50,932,732

 

 

$

184,007,466

 

 

$

233,320,741

 

 

 

 

 

 

 

 

 

 

 

Net interest expense (excluding amortization of deferred financing costs)

 

(8,374,281

)

 

 

(9,284,442

)

 

 

(8,688,653

)

 

 

(35,680,530

)

 

 

(37,850,690

)

Capital expenditures

 

(24,343,200

)

 

 

(24,589,282

)

 

 

(37,633,168

)

 

 

(98,211,527

)

 

 

(151,946,171

)

Proceeds from divestiture of equipment for oil and natural gas properties

 

 

 

 

100

 

 

 

121,232

 

 

 

100

 

 

 

121,232

 

 

 

 

 

 

 

 

 

 

 

Adjusted Free Cash Flow

$

5,664,923

 

 

$

13,855,097

 

 

$

4,732,143

 

 

$

50,115,509

 

 

$

43,645,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Reconciliation of Net Cash Provided by Operating Activities to Adjusted Cash Flow from Operations

 

The Company defines “Adjusted Cash Flow from Operations” or “ACFFO” as Net Cash Provided by Operating Activities, as reflected in the Company’s Condensed Statements of Cash Flows, less the changes in operating assets and liabilities, which includes accounts receivable, inventory, prepaid expenses and other assets, accounts payable, and settlement of asset retirement obligations, which are subject to variation due to the nature of the Company’s operations. Accordingly, the Company believes this financial performance measure is useful to investors because it is used often in its industry and allows investors to compare this metric to other companies in its peer group as well as the E&P sector.

 

(Unaudited for All Periods)

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

 

 

2025

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

Net Cash Provided by Operating Activities

$

44,688,823

 

 

$

44,492,325

 

 

$

47,279,681

 

 

$

150,849,407

 

 

$

194,423,712

 

 

 

 

 

 

 

 

 

 

Changes in operating assets and liabilities

 

(14,727,429

)

 

 

(6,086,921

)

 

 

(5,073,676

)

 

 

(2,716,871

)

 

 

888,089

 

 

 

 

 

 

 

 

 

 

Adjusted Cash Flow from Operations

$

29,961,394

 

 

$

38,405,404

 

 

$

42,206,005

 

 

$

148,132,536

 

 

$

195,311,801

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Reconciliation of General and Administrative Expense (G&A) to G&A Excluding Share-Based Compensation and Transaction Costs

 

The following table presents a reconciliation of General and Administrative Expense (“G&A”), a GAAP measure, to G&A excluding share-based compensation, and G&A excluding share-based compensation and transaction costs for acquisitions and divestitures (A&D).

 

(Unaudited for All Periods)

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

 

 

General and administrative expense (G&A)

$

8,030,310

 

$

8,139,771

 

$

8,035,977

 

$

31,928,576

 

$

29,640,300

Shared-based compensation

 

1,474,560

 

 

1,618,600

 

 

1,672,320

 

 

6,135,957

 

 

5,506,017

G&A excluding share-based compensation

 

6,555,750

 

 

6,521,171

 

 

6,363,657

 

 

25,792,619

 

 

24,134,283

Transaction costs - A&D

 

25,000

 

 

10

 

 

21,017

 

 

27,786

 

 

24,556

G&A excluding share-based compensation and transaction costs

$

6,530,750

 

$

6,521,161

 

$

6,342,640

 

$

25,764,833

 

$

24,109,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Calculation of Leverage Ratio

 

“Leverage” or the “Leverage Ratio” is calculated pursuant to the Company’s existing senior revolving credit facility and means as of any date, the ratio of (i) Consolidated Total Debt as of such date to (ii) Consolidated EBITDAX for the four consecutive fiscal quarters ending on or immediately prior to such date for which financial statements are required to have been delivered under the credit facility.

The Company defines “Consolidated Total Debt” in accordance with its existing senior revolving credit facility and means, as of any date, all Indebtedness of the Company on a consolidated basis as of such date, but excluding hedging obligations.

The Company defines “Indebtedness” in accordance with its existing senior revolving credit facility and generally means (i) all obligations of the Company for borrowed money, (ii) all obligations of the Company evidenced by notes or other similar instruments, (iii) all obligations of the Company in respect of the deferred purchase price of property or services, (iv) all obligations of the Company under any conditional sale relating to property acquired the Company, (v) all capital lease obligations of the Company, (vi) all obligations, contingent or otherwise, of the Company in respect of letters of credit or similar extensions of credit, (vii) all guarantees of the Company of the type of Indebtedness described in clauses (i) through (vi) above, (viii) all Indebtedness of a third party secured by any lien on property owned by the Company, whether or not such Indebtedness has been assumed by the Company, (ix) all off-balance sheet liabilities, (x) all hedging obligations and (xi) the undischarged balance of any production payment created by the Company or for the creation of which the Company directly or indirectly received payment.

The Company defines “Consolidated EBITDAX” in accordance with its existing senior revolving credit facility and means for any period an amount equal to the sum of (i) consolidated net income (loss) for such period plus (ii) to the extent deducted in determining consolidated net income (loss) for such period, and without duplication, (A) consolidated interest expense, (B) income tax expense (benefit) determined on a consolidated basis, (C) depreciation, depletion and amortization determined on a consolidated basis, (D) exploration expenses determined on a consolidated basis, and (E) all other non-cash charges reasonably acceptable to the administrative agent, in each case for such period minus (iii) all noncash income added to consolidated net income (loss) for such period; provided that, for purposes of calculating compliance with the financial covenants under the credit facility, to the extent that during such period the Company has consummated an acquisition permitted by the credit facility or any sale, transfer or other disposition of any property or assets permitted by the credit facility, Consolidated EBITDAX will be calculated on a pro forma basis with respect to the property or assets acquired or disposed of.

The maximum permitted Leverage Ratio under the senior revolving credit facility is 3.00. The following tables show the leverage ratio calculations for the quarters ended December 31, 2025 and December 31, 2024.

 

(Unaudited)

 

Three Months Ended

 

 

 

March 31,

 

June 30,

 

September 30,

 

December 31,

 

Last Four Quarters

 

 

2025

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

Consolidated EBITDAX Calculation:

 

 

 

 

 

 

 

 

 

Net Income (Loss)

$

9,110,738

 

$

20,634,887

 

 

$

(51,631,530

)

 

$

(12,845,294

)

 

$

(34,731,199

)

Plus: Consolidated interest expense

 

9,408,728

 

 

11,687,746

 

 

 

9,978,067

 

 

 

9,065,509

 

 

 

40,140,050

 

Plus: Income tax provision (benefit)

 

3,041,177

 

 

6,107,425

 

 

 

(12,800,947

)

 

 

(3,800,401

)

 

 

(7,452,746

)

Plus: Depreciation, depletion and amortization

 

22,615,983

 

 

25,569,914

 

 

 

25,225,345

 

 

 

23,002,908

 

 

 

96,414,150

 

Plus: non-cash charges reasonably acceptable to Administrative Agent

 

2,392,703

 

 

(12,236,121

)

 

 

77,063,418

 

 

 

23,025,119

 

 

 

90,245,119

 

Consolidated EBITDAX

$

46,569,329

 

$

51,763,851

 

 

$

47,834,353

 

 

$

38,447,841

 

 

$

184,615,374

 

Plus: Pro Forma Acquired Consolidated EBITDAX

$

7,392,359

 

$

 

 

$

 

 

$

 

 

$

7,392,359

 

Less: Pro Forma Divested Consolidated EBITDAX

 

8,855

 

 

 

 

 

 

 

 

 

 

 

8,855

 

Pro Forma Consolidated EBITDAX

$

53,970,543

 

$

51,763,851

 

 

$

47,834,353

 

 

$

38,447,841

 

 

$

192,016,588

 

 

 

 

 

 

 

 

 

 

 

Non-cash charges reasonably acceptable to Administrative Agent:

 

 

 

 

 

 

 

 

 

Asset retirement obligation accretion

$

326,549

 

$

382,251

 

 

$

390,563

 

 

$

390,892

 

 

 

Unrealized loss (gain) on derivative assets

 

375,196

 

 

(13,970,211

)

 

 

2,141,925

 

 

 

(14,753,449

)

 

 

Ceiling test impairment

 

 

 

 

 

 

72,912,330

 

 

 

35,913,116

 

 

 

Share-based compensation

 

1,690,958

 

 

1,351,839

 

 

 

1,618,600

 

 

 

1,474,560

 

 

 

Total non-cash charges reasonably acceptable to Administrative Agent

$

2,392,703

 

$

(12,236,121

)

 

$

77,063,418

 

 

$

23,025,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

 

 

 

 

 

 

 

December 31,

 

Corresponding

 

 

 

 

 

 

 

 

2025

 

Leverage Ratio

 

 

 

 

 

 

Leverage Ratio Covenant:

 

 

 

 

 

 

 

 

 

Revolving line of credit

$

420,000,000

 

 

2.19

 

 

 

 

 

 

 

Notes payable

 

505,752

 

 

 

 

 

 

 

 

 

Capital lease obligations

 

1,323,710

 

 

0.01

 

 

 

 

 

 

 

Consolidated Total Debt

$

421,829,462

 

 

2.20

 

 

 

 

 

 

 

Pro Forma Consolidated EBITDAX

 

192,016,588

 

 

 

 

 

 

 

 

Leverage Ratio

 

2.20

 

 

 

 

 

 

 

 

Maximum Allowed

≤ 3.00x

 

 

 

 

 

 

 

 


 

(Unaudited)

 

Three Months Ended

 

 

 

March 31,

 

June 30,

 

September 30,

 

December 31,

 

Last Four Quarters

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2024

 

Consolidated EBITDAX Calculation:

 

 

 

 

 

 

 

 

 

Net Income (Loss)

$

5,515,377

 

 

$

22,418,994

 

 

$

33,878,424

 

 

$

5,657,519

 

$

67,470,314

 

Plus: Consolidated interest expense

 

11,420,400

 

 

 

10,801,194

 

 

 

10,610,539

 

 

 

9,987,731

 

 

42,819,864

 

Plus: Income tax provision (benefit)

 

1,728,886

 

 

 

6,820,485

 

 

 

10,087,954

 

 

 

1,803,629

 

 

20,440,954

 

Plus: Depreciation, depletion and amortization

 

23,792,450

 

 

 

24,699,421

 

 

 

25,662,123

 

 

 

24,548,849

 

 

98,702,843

 

Plus: non-cash charges acceptable to Administrative Agent

 

19,627,646

 

 

 

1,664,064

 

 

 

(26,228,108

)

 

 

8,994,957

 

 

4,058,559

 

Consolidated EBITDAX

$

62,084,759

 

 

$

66,404,158

 

 

$

54,010,932

 

 

$

50,992,685

 

$

233,492,534

 

Plus: Pro Forma Acquired Consolidated EBITDAX

$

 

 

$

 

 

$

 

 

$

 

$

 

Less: Pro Forma Divested Consolidated EBITDAX

 

(124,084

)

 

 

(469,376

)

 

 

(600,460

)

 

 

77,819

 

 

(1,116,101

)

Pro Forma Consolidated EBITDAX

$

61,960,675

 

 

$

65,934,782

 

 

$

53,410,472

 

 

$

51,070,504

 

$

232,376,433

 

 

 

 

 

 

 

 

 

 

 

Non-cash charges acceptable to Administrative Agent:

 

 

 

 

 

 

 

 

 

Asset retirement obligation accretion

$

350,834

 

 

$

352,184

 

 

$

354,195

 

 

$

323,085

 

 

Unrealized loss (gain) on derivative assets

 

17,552,980

 

 

 

(765,898

)

 

 

(26,614,390

)

 

 

6,999,552

 

 

Ceiling test impairment

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

1,723,832

 

 

 

2,077,778

 

 

 

32,087

 

 

 

1,672,320

 

 

Total non-cash charges acceptable to Administrative Agent

$

19,627,646

 

 

$

1,664,064

 

 

$

(26,228,108

)

 

$

8,994,957

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

2024

 

 

 

 

 

 

 

 

 

Leverage Ratio Covenant:

 

 

 

 

 

 

 

 

 

Revolving line of credit

$

385,000,000

 

 

 

 

 

 

 

 

 

Pro Forma Consolidated EBITDAX

 

232,376,433

 

 

 

 

 

 

 

 

 

Leverage Ratio

 

1.66

 

 

 

 

 

 

 

 

 

Maximum Allowed

≤ 3.00x

 

 

 

 

 

 

 

 


Calculation of Current Ratio

 

The “Current Ratio” is calculated under our existing senior revolving credit facility and means as of any date, the ratio of (i) our Current Assets as of such date to (ii) our Current Liabilities as of such date. Based on its credit agreement, the Company defines Current Assets as all current assets, excluding non-cash assets under Accounting Standards Codification (“ASC”) 815, plus the unused line of credit. The Company’s non-cash current assets include the derivative asset marked to market value. Based on its credit agreement, the Company defines Current Liabilities as all liabilities, in accordance with GAAP, which are classified as current liabilities, including all indebtedness payable on demand or within one year, all accruals for federal or other taxes payable within such year, but excluding current portion of long-term debt required to be paid within one year, the aggregate outstanding principal balance and non-cash obligations under ASC 815.

Also set forth in our existing senior revolving credit facility is the minimum permitted Current Ratio of 1.00. The following table shows the Current Ratio calculation for the Company’s most recent fiscal quarter.

 

 

As of

 

 

December 31,

 

 

2025

Current assets

 

62,069,412

Less: Current derivative assets

 

21,468,134

Current assets less Current derivative assets

 

40,601,278

Revolver Availability (Facility less debt less LCs)

 

164,965,000

Current Assets per Covenant

 

205,566,278

 

 

 

Current liabilities

 

100,961,894

Less: Current derivative liabilities

 

841,193

Current Liabilities per Covenant

 

100,120,701

 

 

 

Current Ratio

 

2.05

Minimum Allowed

 

> or = 1.00x

 

 

 


Calculation of Cash Return on Capital Employed

 

The Company defines “Return on Capital Employed” or “CROCE” as Adjusted Cash Flow from Operations divided by average debt and stockholder equity for the period. Management believes that CROCE is useful to investors as a performance measure when comparing our profitability and the efficiency with which management has employed capital over time relative to other companies. CROCE is not considered to be an alternative to net income reported in accordance with GAAP.

CROCE (Cash Return on Capital Employed):

As of and for the

 

twelve months ended

 

December 31,

 

December 31,

 

December 31,

 

 

2025

 

 

 

2024

 

 

 

2023

 

 

 

 

 

 

 

Total long term debt (i.e. revolving line of credit)

$

420,000,000

 

 

$

385,000,000

 

 

$

425,000,000

 

Total stockholders' equity

$

836,275,746

 

 

$

858,639,982

 

 

$

786,582,900

 

 

 

 

 

 

 

Average debt

$

402,500,000

 

 

$

405,000,000

 

 

$

420,000,000

 

Average stockholders' equity

 

847,457,864

 

 

 

822,611,441

 

 

 

723,843,146

 

Average debt and stockholders' equity

 

1,249,957,864

 

 

 

1,227,611,441

 

 

 

1,143,843,146

 

 

 

 

 

 

 

Net Cash Provided by Operating Activities

$

150,849,407

 

 

$

194,423,712

 

 

$

198,170,459

 

Less change in WC (Working Capital)

 

2,716,871

 

 

 

(888,089

)

 

 

1,180,748

 

Adjusted Cash Flows From Operations (ACFFO)

$

148,132,536

 

 

$

195,311,801

 

 

$

196,989,711

 

 

 

 

 

 

 

CROCE (ACFFO)/(Average D+E)

 

11.9

%

 

 

15.9

%

 

 

17.2

%

 

 

 

 

 

 

 

 

 

 

 

 


All-In Cash Operating Costs

 

The Company defines All-In Cash Operating Costs, a non-GAAP financial measure, as “all in cash” costs which includes lease operating expenses, G&A costs excluding share-based compensation, net interest expense (including interest income and expense, excluding amortization of deferred financing costs), workovers and other operating expenses, production taxes, ad valorem taxes, and gathering/transportation costs. Management believes that this metric provides useful additional information to investors to assess the Company’s operating costs in comparison to its peers, which may vary from company to company.

 

(Unaudited for All Periods)

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

All-In Cash Operating Costs:

 

 

 

 

 

 

 

 

 

Lease operating expenses (including workovers)

 

18,911,801

 

 

20,518,472

 

 

20,326,216

 

 

79,353,806

 

 

78,310,949

G&A excluding share-based compensation

 

6,555,750

 

 

6,521,171

 

 

6,363,657

 

 

25,792,619

 

 

24,134,283

Net interest expense (excluding amortization of deferred financing costs)

 

8,374,281

 

 

9,284,442

 

 

8,688,653

 

 

35,680,530

 

 

37,850,690

Operating lease expense

 

175,090

 

 

175,091

 

 

175,090

 

 

700,362

 

 

700,362

Oil and natural gas production taxes

 

3,224,183

 

 

3,670,987

 

 

3,857,147

 

 

14,312,232

 

 

16,116,565

Ad valorem taxes

 

2,279,266

 

 

2,446,565

 

 

2,421,595

 

 

7,906,586

 

 

8,069,064

Gathering, transportation and processing costs

 

121,097

 

 

126,569

 

 

130,230

 

 

585,087

 

 

506,333

All-in cash operating costs

 

39,641,468

 

 

42,743,297

 

 

41,962,588

 

 

164,331,222

 

 

165,688,246

 

 

 

 

 

 

 

 

 

 

Boe

 

1,886,755

 

 

1,912,611

 

 

1,808,493

 

 

7,392,476

 

 

7,191,054

 

 

 

 

 

 

 

 

 

 

All-in cash operating costs per Boe

$

21.01

 

$

22.35

 

$

23.20

 

$

22.23

 

$

23.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Cash Operating Margin

 

The Company defines Cash Operating Margin, a non-GAAP financial measure, as realized revenues per Boe less “all-in cash operating costs” per Boe. Management believes that this metric provides useful additional information to investors to assess the Company’s operating margins in comparison to its peers, which may vary from company to company.

 

(Unaudited for All Periods)

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

Cash Operating Margin

 

 

 

 

 

 

 

 

 

Realized revenues per Boe

$

35.45

 

$

41.10

 

$

46.14

 

$

41.55

 

$

50.94

All-in cash operating costs per Boe

 

21.01

 

 

22.35

 

 

23.20

 

 

22.23

 

 

23.04

Cash Operating Margin per Boe

$

14.44

 

$

18.75

 

$

22.94

 

$

19.32

 

$

27.90