# EVOLUTION PETROLEUM CORP (EPM) FY 2024 MD&A Verbatim Item 7 Management's Discussion and Analysis from EVOLUTION PETROLEUM CORP's 10-K for fiscal year 2024. SEC filing source: https://www.sec.gov/Archives/edgar/data/1006655/000155837024012740/epm-20240630x10k.htm Accession: 0001558370-24-012740 Filing date: 2024-09-11 Report date: 2024-06-30 Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Published MD&A gate trimmed front/tail over-capture. Confidence: high Company profile: /company/EPM/ All MD&A years: /company/EPM/mda/ Previous year: /company/EPM/mda/fy2023/ (FY 2023) Next year: /company/EPM/mda/fy2025/ (FY 2025) Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations Executive Overview Liquidity and Capital Resources Results of Operations Critical Accounting Policies and Estimates Executive Overview General Evolution Petroleum Corporation is an independent energy company focused on maximizing total returns to its shareholders through the ownership of and investment in onshore oil and natural gas properties in the United States. In support of that objective, our long-term goal is to maximize total shareholder return from a diversified portfolio of long-life oil and natural gas properties built through acquisitions and through selective development opportunities, production enhancements, and other exploitation efforts on our oil and natural gas properties. Our oil and natural gas properties consist of non-operated interests in the SCOOP and STACK plays of the Anadarko Basin located in central Oklahoma; the Chaveroo oilfield in Chaves and Roosevelt Counties of New Mexico; Jonah Field in Sublette County, Wyoming; the Williston Basin in North Dakota; the Barnett Shale located in North Texas; the Hamilton Dome Field located in Hot Springs County, Wyoming; the Delhi Holt-Bryant Unit in the Delhi Field in Northeast Louisiana; and small overriding royalty interests in four onshore central Texas wells. Our non-operated interests in the SCOOP and STACK plays, consist of oil and natural gas producing properties in the Anadarko basin, where we hold approximately 2.6% average net working interest and approximately 2.0% average net revenue interests located on approximately 4,200 net acres (approximately 96% held by production) across Blaine, Canadian, Carter, Custer, Dewey, Garvin, Grady, Kingfisher, McClain, Murray, and Stephens counties in Oklahoma. The oil and natural gas properties are operated by Continental Resources, Inc., Ovintiv USA Inc. and EOG Resources, Inc. with approximately 40% of wells operated by other operators. Our non-operated interests in the Chaveroo oilfield consist of a 50% net working interest, with an average associated 41% revenue interest, in approximately 1,600 net acres all held by production, associated with five development blocks, with the right to acquire the same working interest in additional development locations and associated acreage at a fixed price. The field is operated by PEDEVCO Corp. (“PEDEVCO”). See “Chaveroo Oilfield Participation Agreement” below for further information. Our non-operated interests in the Jonah Field, a natural gas and NGL property in Sublette County, Wyoming, consist of approximately 20% average net working interest and approximately 15% average net revenue interest located on approximately 950 net acres all held by production. The properties are operated by Jonah Energy. Our non-operated interests in the Williston Basin, an oil and natural gas producing property, consist of approximately 39% average net working interest and approximately 33% average net revenue interest located on approximately 43,000 net acres (approximately 93% held by production) across Billings, Golden Valley, and McKenzie Counties in North Dakota. The properties are operated by Foundation Energy Management. Our non-operated interests in the Barnett Shale, a natural gas and NGL producing shale reservoir, consist of approximately 17% average net working interest and approximately 14% average net revenue interest (inclusive of small overriding royalty interests). The approximately 21,000 net acres are held by production across nine North Texas counties. The oil and natural gas properties are primarily operated by Diversified Energy Company with approximately 10% of wells operated by six other operators. 33 Table of Contents Our non-operated interests in the Hamilton Dome Field, a secondary recovery field utilizing water injection wells to pressurize the reservoir, consist of approximately 24% average net working interest, with an associated 20% average net revenue interest (inclusive of a small overriding royalty interest). The unitized field, of which we hold approximately 1,400 net acres, is operated by Merit Energy Company, who owns the majority of the remaining working interest in the Hamilton Dome Field. The Hamilton Dome Field is located in the southwest region of the Big Horn Basin in northwest Wyoming. Our non-operated interests in the Delhi Field, a CO2-EOR project, consist of approximately 24% average net working interest, with an associated 19% revenue interest and separate overriding royalty and mineral interests of approximately 7% yielding a total average net revenue interest of approximately 26%. The field is operated by Denbury Onshore LLC. The unitized Delhi Field, of which we hold approximately 3,200 acres, is located in northeast Louisiana in Franklin, Madison, and Richland Parishes. Recent Developments ​ Dividend Declaration ​ On September 9, 2024, Evolution’s Board of Directors approved and declared a quarterly dividend of $0.12 per common share payable September 30, 2024. ​ SCOOP/STACK Acquisitions ​ On February 12, 2024, we closed the acquisitions of certain non-operated oil and natural gas assets in the SCOOP and STACK plays in central Oklahoma (the “SCOOP/STACK Acquisitions”) from Red Sky Resources III, LLC, Red Sky Resources IV, LLC, and Coriolis Energy Partners I, LLC. After taking into account customary closing adjustments and an effective date of November 1, 2023, total combined cash consideration for the SCOOP/STACK Acquisitions was approximately $39.2 million, which includes $43.9 million paid at closing less purchase price adjustments totaling approximately $4.7 million related to net cash flows earned on the properties from the effective date to the closing date. The acquired assets consist of an average net working interest of approximately 2.6% in 253 producing wells in the SCOOP and STACK plays of the Anadarko Basin in Blaine, Canadian, Carter, Custer, Dewey, Garvin, Grady, Kingfisher, McClain, Murray, and Stephens counties, Oklahoma. The acquisitions also include approximately 4,200 net acres (approximately 96% held by production) with approximately 300 associated potential drilling opportunities. Senior Secured Credit Facility ​ On February 12, 2024, we entered into an amendment to the Senior Secured Credit Facility. This amendment required that we enter into hedges for the next 12-month period, and on a rolling 12-month basis thereafter, covering expected crude oil and natural gas production from proved developed reserves, calculated separately, equal to a minimum of 40% of expected crude oil production each month, or 25% of expected crude oil and natural gas production each month over that period. We have the option to choose whether to hedge 40% of expected crude oil production or 25% of expected crude oil and natural gas production. Appointment of Chief Accounting Officer ​ On December 18, 2023, we announced that the Board of Directors approved the appointment of Kelly M. Beatty as Chief Accounting Officer, effective January 1, 2024. Ms. Beatty has been serving as Principal Accounting Officer since December 2022 and has served as the Company’s Controller since February 2022. Share Repurchase Program ​ In November 2023, we entered into a Rule 10b5-1 plan that authorized a broker to repurchase shares in the open market subject to pre-defined limitations on trading volume and price. The plan was effective until June 30, 2024 and had a 34 Table of Contents maximum authorized amount of $0.8 million over that period. During the fiscal year ended June 30, 2024, 0.1 million shares of the Company’s common stock were repurchased under the plan at a cost of approximately $0.8 million, including incremental direct transaction costs. These shares were subsequently cancelled. We may enter into additional Rule 10b5-1 plans in the future, the terms of which will be approved by the Board of Directors. ​ Chaveroo Oilfield Participation Agreement ​ On September 12, 2023, we entered into a participation agreement (the “Participation Agreement”) with PEDEVCO for the joint development of the Chaveroo oilfield, a conventional oil-bearing San Andres field located in Chaves and Roosevelt Counties, New Mexico (the “Chaveroo Field”). ​ Pursuant to the Participation Agreement, we have the right, but not the obligation, to elect to participate in drilling locations on approximately 16,000 gross leasehold acres consisting of all leasehold rights from surface to the base of the San Andres formation, where PEDEVCO currently holds leasehold interest. We have agreed to pay PEDEVCO $450 per acre to acquire a 50% working interest share in the leases associated with the locations that we choose to participate in. The Participation Agreement initially includes up to 80 gross drilling locations across twelve development blocks. We have entered into a standard operating agreement with PEDEVCO serving as the operator with respect to the development of the properties. The Participation Agreement includes customary representations and warranties of the parties and other terms and conditions that are standard in such participation agreements. ​ As of June 30, 2024, we have incurred approximately $0.8 million in exchange for a 50% working interest share in approximately 1,600 net acres, associated with five development blocks. As of June 30, 2024, we have participated in the drilling and completion of the first development block which consisted of three gross (1.5 net) wells. Refer to Capital Expenditures below for a further discussion of Chaveroo drilling and completion activities since entering into the Participation Agreement. ​ Proved Reserves The following table is a summary of our proved reserves as of June 30, 2024 and 2023: [[GREPCENT_TABLE]] [["\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["\u200b","\u200b","Proved Reserves","\u200b","\u200b","\u200b","\u200b"],["\u200b","","2024","","\u200b","2023","","\u200b","Change"],["Proved Reserves MMBOE","\u200b","\u200b","31.8","\u200b","\u200b","\u200b","31.2","\u200b","\u200b","1.9","%"],["% Developed","\u200b","\u200b","75.6","%","\u200b","\u200b","88.1","%","\u200b","(12.5)","%"],["Liquids %","\u200b","\u200b","59.1","%","\u200b","\u200b","50.5","%","\u200b","8.6","%"],["Standardized Measure ($MM)","\u200b","$","166.6","\u200b","\u200b","$","238.2","\u200b","\u200b","(30.1)","%"]] [[/GREPCENT_TABLE]] ​ Proved oil equivalent reserves as of June 30, 2024 were 31.8 MMBOE, a 0.6 MMBOE, or 1.9%, increase from the previous year of 31.2 MMBOE. The net increase in total proved reserves was primarily due extensions of 4.8 MMBOE primarily in Chaveroo Field and SCOOP/STACK as well as 3.2 MMBOE of reserves purchased in our SCOOP/STACK acquisition. These increases are partially offset by production of 2.5 MMBOE and net negative revisions of 4.9 MMBOE. Net negative revisions of 4.9 MMBOE are primarily due to declines in SEC trailing 12-month pricing, especially for natural gas reserves where the price per MMBTU declined 51.5% from the prior year, as well as impacting the late-in-life economic limits of production. The Standardized Measure for proved reserves decreased 30.1% to $166.6 million, primarily due to decreases in the SEC mandated trailing 12-month average first day of the month prices for oil and natural gas and the price received for our NGLs; sales of oil, natural gas and NGLs produced during the period; and decreases in reserves estimates partially offset by extensions in Chaveroo Field and SCOOP/STACK and our SCOOP/STACK Acquisition. Prices decreased from $83.23 per barrel of oil, $4.78 per MMBtu of natural gas and $33.71 per barrel of NGLs at June 30, 2023 to $79.45 per barrel of oil, $2.32 per MMBtu of natural gas and $23.86 per barrel of NGLs at June 30, 2024. Our proved reserves consist of 37% oil, 41% natural gas, and 22% NGLs; 75.6% are classified as proved developed producing and 24.4% are proved undeveloped. 35 Table of Contents Additional property and project information is included under Item 1. Business and in Note 4, “Property and Equipment” and our Supplemental Disclosure about Oil and Natural Gas Properties (unaudited) to our consolidated financial statements in Item 8. Financial Statements and Supplementary Data, and in Exhibit 99.1, 99.2, and 99.3 of this Form 10-K. Risks and uncertainties The oil and natural gas industry is a global market impacted by many factors, such as government regulations, particularly in the areas of trade sanctions, taxation, energy, climate change and the environment, geopolitical instability and armed conflicts (including between Russia and Ukraine and in the Middle East between Israel and Gaza), demand in Asian and European markets, and the extent to which members of OPEC and other oil exporting nations manage oil supply through export quotas. Natural gas prices are generally determined by North American supply and demand and are also affected by imports and exports of liquefied natural gas. Weather also has a significant impact on demand for natural gas since it is a primary heating source. ​ Oil and natural gas prices have been, and we expect may continue to be, volatile. Lower oil and gas prices not only decrease our revenues, but an extended decline in oil or gas prices may affect planned capital expenditures and the oil and natural gas reserves that we can economically produce. Lower oil and gas prices may also reduce the amount of our borrowing base under our Senior Secured Credit Facility, which is determined at the discretion of the lenders based on various factors including the collateral value of our proved reserves. ​ At times, we do maintain cash balances in excess of the U.S. Federal Deposit Insurance Corporation (“FDIC”); however, we believe our bank counterparty to be financially sound. We also utilize insured cash sweep deposits to maximize the amount of our cash that is protected by FDIC insurance. We also rely heavily on our third-party operators who manage their own liquidity with various financial institutions. ​ The Federal Reserve has taken actions to raise interest rates in an attempt to tame inflation and slow the economy, which has contributed to volatility in markets. ​ Given the dynamic nature of these events, we cannot reasonably estimate the period of time that these market conditions will persist; predict the broader impact of liquidity concerns around financial institutions; the impact to long-term cost of capital or economic growth as a result of the Federal Reserve’s policies; or the impact on the commodity prices that we realize. ​ Currently, our oil and natural gas properties are operated by third-party operators and involve other third-party working interest owners. As a result, we have limited ability to influence the operation or future development of such properties. Despite these uncertainties, we remain focused on our long-term objectives and continue to be proactive with our third-party operators to review capital expenditures and present alternative plans as necessary. Liquidity and Capital Resources As of June 30, 2024, we had $6.4 million in cash and cash equivalents and $39.5 million outstanding borrowings on our Senior Secured Credit Facility compared to $11.0 million in cash and cash equivalents and no borrowings outstanding on our Senior Secured Credit Facility at June 30, 2023. Our primary sources of liquidity and capital resources during the year ended June 30, 2024 were cash provided by operations as well as net borrowings under our Senior Secured Credit Facility. Our primary uses of liquidity and capital resources for the year ended June 30, 2024 were our SCOOP/STACK Acquisition, cash dividend payments to our common stockholders, and development capital expenditures, primarily at Chaveroo oilfield where we participated in the drilling of three gross (1.5 net) wells. As of June 30, 2024, working capital was $5.9 million, a decrease of $3.0 million from working capital of $8.9 million as of June 30, 2023. The Senior Secured Credit Facility has a maximum capacity of $50.0 million subject to a borrowing base determined by the lender based on the value of our oil and natural gas properties. The Senior Secured Credit Facility has a current borrowing base of $50.0 million, with $39.5 million drawn as of June 30, 2024. The Senior Secured Credit Facility is secured by substantially all of our oil and natural gas properties and matures on April 9, 2026. 36 Table of Contents Borrowings bear interest, at our option, at either the SOFR plus 2.80% or the Prime Rate, as defined under the Senior Secured Credit Facility, plus 1.0%. For the years ended June 30, 2024 and 2023, the weighted average interest on our borrowings was 8.12% and 5.25%, respectively. The Senior Secured Credit Facility contains covenants requiring the maintenance of (i) a total leverage ratio of not more than 3.00 to 1.00, (ii) a current ratio of not less than 1.00 to 1.00, and (iii) a consolidated tangible net worth of not less than $40.0 million, each as defined in the Senior Secured Credit Facility. It also contains other customary affirmative and negative covenants, including a hedging covenant discussed below, and events of default. As of June 30, 2024, we were in compliance with all covenants under the Senior Secured Credit Facility. On February 12, 2024, we entered into an amendment to the Senior Secured Credit Facility. This amendment required that we enter into hedges for the next 12-month period, and on a rolling 12-month basis thereafter, covering expected crude oil and natural gas production from proved developed reserves, calculated separately, equal to a minimum of 40% of expected crude oil production each month, or 25% of expected crude oil and natural gas production each month over that period. We have the option to choose whether to hedge 40% of expected crude oil production or 25% of expected crude oil and natural gas production. On May 5, 2023, we entered into the Tenth Amendment to the Senior Secured Credit Facility. This amendment, among other things, extended the maturity of our Senior Secured Credit Facility to April 9, 2026, converted our benchmark interest rate from LIBOR to SOFR plus a credit spread adjustment of 0.05%, and modified the Margined Collateral Value, as defined in the Ninth Amendment to the Senior Secured Credit Facility, to $95.0 million. We are required to enter into hedges on a rolling 12-month basis when the borrowings under the Senior Secured Credit Facility exceed 25% of the Margined Collateral Value. The required amount of hedged oil and natural gas production is related to the amount of borrowings outstanding. At each redetermination, our Margined Collateral Value takes into account the estimated value of our oil and natural gas properties, proved developed reserves, total indebtedness, and other relevant factors consistent with customary oil and natural gas lending criteria. On February 7, 2022, we entered into the Ninth Amendment to the Senior Secured Credit Facility. This amendment, among other things, modified the definition of utilization percentage related to the required hedging covenant such that for the purposes of determining the amount of future production to hedge, the utilization of the Senior Secured Credit Facility will be based on the Margined Collateral Value, as amended above, to the extent it exceeds the borrowing base then in effect. This amendment also required us to enter into hedges for the 12-month period ending February 2023, covering 25% of expected oil and natural gas production over that period. On November 9, 2021, we entered into the Eighth Amendment to the Senior Secured Credit Facility. This amendment, among other things, increased the borrowing base to $50.0 million and added a hedging covenant whereby we must hedge a certain amount of our future production on a rolling 12-month basis when 25% or more of the borrowing base is utilized. The hedging covenant was amended in subsequent amendments, as discussed above. We have historically funded operations through cash from operations and working capital. Our primary source of cash is the sale of produced crude oil, natural gas, and NGLs. A portion of these cash flows is used to fund capital expenditures and pay cash dividends to shareholders. We expect to fund near-future capital development activities for our properties with cash flows from operating activities, existing working capital and, as needed, borrowings under our Senior Secured Credit Facility. We are pursuing new growth opportunities through acquisitions and other transactions. In addition to cash on hand, we have access to the undrawn portion of the borrowing base available under our Senior Secured Credit Facility, totaling $10.5 million as of June 30, 2024. We also have an effective shelf registration statement with the SEC under which we may issue up to $500.0 million of new debt or equity securities. Our Board of Directors instituted a cash dividend on common stock in December 2013. We have since paid 43 consecutive quarterly dividends. Distribution of a substantial portion of free cash flow in excess of operating and capital requirements through cash dividends remains a priority of our financial strategy, and it is our long-term goal to increase dividends over time, as appropriate. On September 9, 2024, the Board of Directors declared a quarterly cash dividend of $0.12 per share of common stock to shareholders of record on September 20, 2024 and payable on September 30, 2024. 37 Table of Contents On September 8, 2022, our Board of Directors approved a share repurchase program, under which we are authorized to repurchase up to $25.0 million of our common stock in the open market through December 31, 2024. We intend to fund any repurchases from working capital and cash provided by operating activities. As we continue to focus on our goal of maximizing total shareholder return, the Board of Directors along with the management team believe that a share repurchase program is complimentary to the existing dividend policy and is a tax efficient means to further improve shareholder return. ​ In December 2022, we entered into a Rule 10b5-1 plan that authorizes a broker to repurchase shares in the open market subject to pre-defined limitations on trading volume and price. The plan included a 30-day cooling off period that did not allow repurchases to commence until January 2023. The plan was effective until June 30, 2023 and had a maximum authorized amount of $5.0 million over that period. During the year ended June 30, 2023, 0.6 million shares of our common stock were repurchased under the plan at a total cost of approximately $3.9 million, including incremental direct transaction costs. These treasury shares were subsequently cancelled. ​ In November 2023, we entered into a Rule 10b5-1 plan that authorized a broker to repurchase shares in the open market subject to pre-defined limitations on trading volume and price. The plan was effective until June 30, 2024 and had a maximum authorized amount of $0.8 million over that period. During the fiscal year ended June 30, 2024, 0.1 million shares of the Company’s common stock were repurchased under the plan at a cost of approximately $0.8 million, including incremental direct transaction costs. These shares were subsequently cancelled. We may enter into additional Rule 10b5-1 plans in the future, the terms of which will be approved by the Board of Directors. ​ Capital Expenditures For the year ended June 30, 2024, we incurred $12.3 million on development capital expenditures across our portfolio of assets, excluding acquisitions. At the Chaveroo Field, we purchased undeveloped acreage and also participated in drilling and completion of three gross (1.5 net) wells. First production on the three gross wells at Chaveroo Field occurred at the beginning of February 2024. We also participated in the drilling and completion of two new wells in the Delhi Field that came online during the first fiscal quarter of 2024. Since acquiring our SCOOP/STACK properties, we have participated in the drilling and completion of 14 gross wells. Based on discussions with our operators, we expect capital workover projects to continue in all the fields. Overall, for fiscal year 2025, we expect budgeted capital expenditures to be in the range of $12.5 million to $14.5 million, which excludes any potential acquisitions. Our expected capital expenditures for the next 12 months include bringing approximately 13 gross wells online at our SCOOP/STACK properties, the drilling and completion of four new wells at Chaveroo Field, and the drilling and completion of one new well at Delhi Field Test Site V. As of June 30, 2024, our PUD reserves included 7.7 MMBOE of reserves and approximately $90.5 million of future development costs primarily associated with the SCOOP/STACK, Chaveroo Field, and Williston Basin properties, and Test Site V at Delhi Field. Funding for our anticipated capital expenditures over the near-term is expected to be met from cash flows from operations and current working capital, and as needed from borrowings under our Senior Secured Credit Facility. Full Cost Pool Ceiling Test Under the full cost method of accounting, capitalized costs of oil and natural gas properties, net of accumulated depletion, depreciation, and amortization and related deferred taxes, are limited to the estimated future net cash flows from proved oil and natural gas reserves, discounted at 10%, plus the lower of cost or fair value of unproved properties, as adjusted for related income tax effects (the valuation “ceiling”). If capitalized costs exceed the full cost ceiling, the excess would be charged to expense as a write-down of oil and natural gas properties in the quarter in which the excess occurred. The quarterly ceiling test calculation requires that we use the average first day of the month price for our petroleum products during the 12-month period ending with the balance sheet date. The prices used in calculating our ceiling test as of June 30, 2024 were $79.45 per barrel of oil, $2.32 per MMBtu of natural gas and $23.86 per barrel of NGLs. As of June 30, 2024, our capitalized costs of oil and natural gas properties were below the full cost valuation 38 Table of Contents ceiling. If commodity price levels were to substantially decline from the 12-month average first day of the month pricing levels as of June 30, 2024 and remain down for a prolonged period of time, our valuation ceiling over our capitalized costs may be reduced and adversely impact our ceiling tests in future quarters. We cannot give assurance that a write-down of capitalized oil and natural gas properties will not be required in the future. Additionally, a 10% reduction in respective commodity prices at June 30, 2024, while all other factors remained constant, would not have generated an impairment. ​ Overview of Cash Flow Activities [[GREPCENT_TABLE]] [["\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["\u200b","\u200b","Years Ended June 30,","\u200b","\u200b","\u200b"],["\u200b","","2024","","2023","","Change"],["Cash flows provided by operating activities","\u200b","$","22,729","\u200b","$","51,272","\u200b","$","(28,543)"],["Cash flows used in investing activities","\u200b","\u200b","(49,633)","\u200b","\u200b","(6,992)","\u200b","\u200b","(42,641)"],["Cash flows provided by (used in) financing activities","\u200b","\u200b","22,316","\u200b","\u200b","(41,526)","\u200b","\u200b","63,842"],["Net increase (decrease) in cash and cash equivalents","\u200b","$","(4,588)","\u200b","$","2,754","\u200b","$","(7,342)"]] [[/GREPCENT_TABLE]] ​ Cash provided by operating activities decreased $28.5 million during the fiscal year ended June 30, 2024 compared to fiscal year ended June 30, 2023 primarily due to a decrease in revenue. Total revenues decreased $42.6 million as compared to the prior year primarily due to lower commodity prices coupled with lower sales volumes. Our average realized price per barrel of oil equivalent (“BOE”) decreased $15.00, or 30.3% from the prior year period. Refer to “Results of Operations” below for further information. Cash used in investing activities for the year ended June 30, 2023 increased $42.6 million from the prior year primarily due to the acquisition of our SCOOP/STACK properties in February 2024 together with an increase in capital expenditures related to the drilling and completion of three gross (1.5 net) new wells in the Chaveroo Field and to a lesser extent, drilling and completion expenditures at Delhi Field and SCOOP/STACK. As of the year ended June 30, 2024, we have paid approximately $38.7 million for the SCOOP/STACK Acquisitions and have accrued purchase price adjustments of $0.5 million related to net cash flows due on the properties from the effective date to the closing date to arrive at a net purchase price of $39.2 million. Net cash flows provided by financing activities for the year ended June 30, 2024 were $22.3 million compared to net cash flows used in financing activities of $41.5 million for the year ended June 30, 2023. In the current year period, we had net borrowings of $39.5 million under our Senior Secured Credit Facility to finance our SCOOP/STACK Acquisitions, $16.0 million cash dividends paid to our common stockholders together with $0.8 million paid to repurchase shares of common stock under our share repurchase plan. In the prior year period, we had repayments totaling $21.3 million of borrowings outstanding under our Senior Secured Credit Facility, $16.1 million in cash dividends paid to our common stockholders and $3.9 million paid to repurchase shares of common stock under our share repurchase program. ​ 39 Table of Contents Results of Operations Years Ended June 30, 2024 and 2023 We reported net income of $4.1 million and $35.2 million for the years ended June 30, 2024 and 2023, respectively. The following table summarizes the comparison of financial information for the periods presented: ​ [[GREPCENT_TABLE]] [["\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["","\u200b","Years Ended June 30,","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["(in thousands, except per unit and per BOE amounts)","","2024","","2023","","Variance","","Variance %"],["Net income (loss)","\u200b","$","4,080","\u200b","$","35,217","\u200b","$","(31,137)","\u200b","(88.4)","%"],["Revenues:","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["Crude oil","\u200b","\u200b","53,446","\u200b","\u200b","51,044","\u200b","\u200b","2,402","\u200b","4.7","%"],["Natural gas","\u200b","\u200b","21,525","\u200b","\u200b","63,800","\u200b","\u200b","(42,275)","\u200b","(66.3)","%"],["Natural gas liquids","\u200b","\u200b","10,906","\u200b","\u200b","13,670","\u200b","\u200b","(2,764)","\u200b","(20.2)","%"],["Total revenues","\u200b","\u200b","85,877","\u200b","\u200b","128,514","\u200b","\u200b","(42,637)","\u200b","(33.2)","%"],["Operating costs:","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["Lease operating costs:","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["CO2 costs","\u200b","\u200b","4,242","\u200b","\u200b","7,375","\u200b","\u200b","(3,133)","\u200b","(42.5)","%"],["Ad valorem and production taxes","\u200b","\u200b","5,281","\u200b","\u200b","8,158","\u200b","\u200b","(2,877)","\u200b","(35.3)","%"],["Other lease operating costs","\u200b","\u200b","38,750","\u200b","\u200b","44,012","\u200b","\u200b","(5,262)","\u200b","(12.0)","%"],["Depletion, depreciation, and accretion:","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["Depletion of full cost proved oil and natural gas properties","\u200b","\u200b","18,605","\u200b","\u200b","13,142","\u200b","\u200b","5,463","\u200b","41.6","%"],["Accretion of asset retirement obligations","\u200b","\u200b","1,457","\u200b","\u200b","1,131","\u200b","\u200b","326","\u200b","28.8","%"],["General and administrative expenses:","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["General and administrative","\u200b","\u200b","7,499","\u200b","\u200b","7,944","\u200b","\u200b","(445)","\u200b","(5.6)","%"],["Stock-based compensation","\u200b","\u200b","2,137","\u200b","\u200b","1,639","\u200b","\u200b","498","\u200b","30.4","%"],["Other income (expense):","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["Net gain (loss) on derivative contracts","\u200b","\u200b","(1,292)","\u200b","\u200b","513","\u200b","\u200b","(1,805)","\u200b","(351.9)","%"],["Interest and other income","\u200b","\u200b","342","\u200b","\u200b","121","\u200b","\u200b","221","\u200b","182.6","%"],["Interest expense","\u200b","\u200b","(1,459)","\u200b","\u200b","(458)","\u200b","\u200b","(1,001)","\u200b","218.6","%"],["Income tax (expense) benefit","\u200b","\u200b","(1,417)","\u200b","\u200b","(10,072)","\u200b","\u200b","8,655","\u200b","(85.9)","%"],["\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["Production:","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["Crude oil (MBBL)","\u200b","\u200b","709","\u200b","\u200b","659","\u200b","\u200b","50","\u200b","7.6","%"],["Natural gas (MMCF)","\u200b","\u200b","8,243","\u200b","\u200b","9,109","\u200b","\u200b","(866)","\u200b","(9.5)","%"],["Natural gas liquids (MBBL)","\u200b","\u200b","402","\u200b","\u200b","416","\u200b","\u200b","(14)","\u200b","(3.4)","%"],["Equivalent (MBOE)(1)","\u200b","\u200b","2,485","\u200b","\u200b","2,593","\u200b","\u200b","(108)","\u200b","(4.2)","%"],["Average daily production (BOEPD)(1)","\u200b","\u200b","6,790","\u200b","\u200b","7,104","\u200b","\u200b","(314)","\u200b","(4.4)","%"],["\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["Average price per unit(2):","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["Crude oil (BBL)","\u200b","$","75.38","\u200b","$","77.46","\u200b","$","(2.08)","\u200b","(2.7)","%"],["Natural gas (MCF)","\u200b","\u200b","2.61","\u200b","\u200b","7.00","\u200b","\u200b","(4.39)","\u200b","(62.7)","%"],["Natural Gas Liquids (BBL)","\u200b","\u200b","27.13","\u200b","\u200b","32.86","\u200b","\u200b","(5.73)","\u200b","(17.4)","%"],["Equivalent (BOE)(1)","\u200b","\u200b","34.56","\u200b","\u200b","49.56","\u200b","\u200b","(15.00)","\u200b","(30.3)","%"],["\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["Average cost per unit:","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["Operating costs:","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["Lease operating costs:","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["CO2 costs","\u200b","$","1.71","\u200b","$","2.84","\u200b","\u200b","(1.13)","\u200b","(39.8)","%"],["Ad valorem and production taxes","\u200b","\u200b","2.13","\u200b","\u200b","3.15","\u200b","\u200b","(1.02)","\u200b","(32.4)","%"],["Other lease operating costs","\u200b","\u200b","15.59","\u200b","\u200b","16.97","\u200b","\u200b","(1.38)","\u200b","(8.1)","%"],["Depletion of full cost proved oil and natural gas properties","\u200b","\u200b","7.49","\u200b","\u200b","5.07","\u200b","\u200b","2.42","\u200b","47.7","%"],["General and administrative expenses:","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["General and administrative","\u200b","\u200b","3.02","\u200b","\u200b","3.06","\u200b","\u200b","(0.04)","\u200b","(1.3)","%"],["Stock-based compensation","\u200b","\u200b","0.86","\u200b","\u200b","0.63","\u200b","\u200b","0.23","\u200b","36.5","%"]] [[/GREPCENT_TABLE]] [[GREPCENT_TABLE]] [["(1)","Equivalent oil reserves are defined as six MCF of natural gas and 42 gallons of NGLs to one barrel of oil conversion ratio which reflects energy equivalence and not price equivalence. Natural gas prices per MCF and NGL prices per barrel often differ significantly from the equivalent amount of oil."]] [[/GREPCENT_TABLE]] [[GREPCENT_TABLE]] [["(2)","Amounts exclude the impact of cash paid or received on the settlement of derivative contracts since we did not elect to apply hedge accounting."]] [[/GREPCENT_TABLE]] ​ ​ 40 Table of Contents Revenues Crude oil, natural gas and NGL revenues were $85.9 million and $128.5 million for the fiscal years ended June 30, 2024 and 2023, respectively. The decrease in revenues is primarily due to the decrease in our average realized price per BOE coupled with a decrease in our sales volumes. Our average realized commodity price (excluding the impact of derivative contracts) decreased approximately $15.00 per BOE, or 30.3%, for the fiscal year ended June 30, 2024 compared to June 30, 2023. The amount we realize for our production depends predominantly upon commodity prices, which are affected by changes in market demand and supply, as impacted by overall economic activity, weather, inventory storage levels, basis differentials and other factors. Realized natural gas prices decreased 62.7% from the prior fiscal year, which was the largest portion of the driver of the decrease in revenues. This was partially attributed to the prior fiscal year benefit of strong natural gas price differentials received at the Jonah Field where we realized an average natural gas price of $10.63 per MCF in the prior fiscal year compared to $3.55 for the current fiscal year. Average daily equivalent production decreased 4.4% from 7,104 BOEPD to 6,790 BOEPD in the current fiscal year as a result of natural production declines in our properties combined with operational issues and downtime at certain properties throughout the year. As of June 30, 2024, due to low natural gas prices, certain wells at Barnett Shale are shut-in and remain offline which has continued to negatively impact production volumes. The overall decrease in production was partially offset by the acquisitions of non-operated working interests in the SCOOP/STACK in February 2024 and first production at our wells in the Chaveroo Field in early February 2024, which collectively increased production for the year ended June 30, 2024 by approximately 601 BOEPD. Combined production at these two fields is primarily oil, thus increasing our oil volumes year over year. ​ Lease Operating Costs Ad valorem and production taxes were $5.3 million and $8.2 million for the years ended June 30, 2024 and 2023, respectively. On a per unit basis, ad valorem and production taxes were $2.13 per BOE and $3.15 per BOE for the years ended June 30, 2024 and 2023, respectively. The decrease in ad valorem and production taxes is primarily due to decreases in our realized oil and natural gas prices as well as decreased production volumes described above as production taxes are based on sales at the wellhead. The following table summarizes CO2 costs per Mcf and CO2 volumes for the years ended June 30, 2024 and 2023. CO2 purchase costs are for the Delhi Field. Under our contract with the Delhi Field operator, purchased CO2 is priced at 1% of the realized oil price in the field per Mcf, plus sales taxes and transportation costs as per contract terms. ​ [[GREPCENT_TABLE]] [["\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["","\u200b","Years Ended June 30,","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["\u200b","","2024","","2023","","Variance","","Variance %"],["CO2 costs per MCF","\u200b","$","0.97","\u200b","$","0.99","\u200b","$","(0.02)","\u200b","(2.0)","%"],["CO2 volumes (MMCF per day, gross)","\u200b","\u200b","50.3","\u200b","\u200b","85.2","\u200b","\u200b","(34.9)","\u200b","(41.0)","%"]] [[/GREPCENT_TABLE]] ​ The $3.1 million decrease in CO2 costs for the fiscal year ended June 30, 2024 was primarily due to a 41.0% decrease in purchased CO2 volumes combined with a 2.0% decrease in CO2 costs per MCF, which was driven by a decrease in our average realized oil price. In February 2024, CO2 purchased volumes were suspended due to maintenance on the CO2 pipeline. CO2 purchases provide approximately 20% of the injected volumes in the field and the field’s recycle facilities provide the other 80%. We do not have any ownership in the CO2 pipeline which is owned and operated by Denbury. On a per unit basis, CO2 costs were $1.71 per BOE and $2.84 per BOE for the years ended June 30, 2024 and 2023, respectively. CO2 purchases are expected to restart in early second quarter of fiscal 2025. Other lease operating costs decreased $5.3 million, or 12.0%, compared to the prior fiscal year primarily due to lower production combined with the lower commodity price environment. On a per unit basis, other lease operating costs decreased to $15.59 per BOE in the current year from $16.97 per BOE in the prior year. The largest decrease in other lease operating costs is at our Barnett Shale properties and the Delhi Field. At the Barnett Shale, significant cost savings efforts are being prioritized due to the lower realized natural gas prices and the shut-in of certain low margin wells at current natural gas prices. We are incurring lower operating costs in all cost categories, especially lower water hauling costs and lower gathering, transportation and processing charges. At Delhi Field, we have seen lower electricity charges due to lower commodity prices and decreased electrical demand due the installation of heat exchangers. These decreases are partially offset by increases in other lease operating costs associated with our acquisitions of non-operated working 41 Table of Contents interests in the SCOOP/STACK in February 2024 and first production at our wells in the Chaveroo Field in early February 2024. Depletion of Full Cost Proved Oil and Natural Gas Properties Depletion expense increased $5.5 million or 41.6% from $13.1 million for the fiscal year ended June 30, 2023 to $18.6 million for the fiscal year ended June 30, 2024 primarily due to an increase in the depletion rate. On a per unit basis, depletion expense was $7.49 per BOE and $5.07 per BOE for the fiscal years ended June 30, 2024 and 2023, respectively. The depletion rate of our unit of production calculation increased primarily due to an increase in our depletable base due to our SCOOP/STACK Acquisitions and capital expenditures since the prior year period. General and Administrative Expenses General and administrative expenses for the fiscal year ended June 30, 2024 decreased $0.4 million, or 5.6%, to $7.5 million compared to $7.9 million for the fiscal year ended June 30, 2023. The decrease primarily relates to lower consulting fees totaling approximately $0.3 million related to our search for a CEO in the prior year period. On a per unit basis, general and administrative expenses were $3.02 per BOE and $3.06 per BOE for the years ended June 30, 2024 and 2023, respectively. Stock-based Compensation Expenses Stock-based compensation increased $0.5 million to $2.1 million for the year ended June 30, 2024 compared to $1.6 million the prior period due primarily to the addition of new personnel and the associated new awards granted during the current year period to all staff and directors. Net Gain (Loss) on Derivative Contracts Periodically, we utilize commodity derivative financial instruments to reduce our exposure to fluctuations in oil and natural gas prices. We have elected not to designate our open derivative contracts for hedge accounting, and accordingly, we recorded the net change in the mark-to-market valuation of the derivative contracts in the consolidated statements of operations. The amounts recorded on the consolidated statements of operations related to derivative contracts represent the (i) gains (losses) related to fair value adjustments on our open, or unrealized, derivative contracts, and (ii) gains (losses) on settlements of derivative contracts for positions that have settled or been realized. The table below summarizes our net realized and unrealized gains (losses) on derivative contracts as well as the impact of net realized (gains) losses on our average realized prices for the periods presented. [[GREPCENT_TABLE]] [["\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["\u200b","\u200b","Years Ended June 30,","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["(in thousands, except per unit and per BOE amounts)","","2024","","2023","","Variance","","Variance %"],["Realized gain (loss) on derivative contracts","\u200b","$","(399)","\u200b","$","(1,481)","\u200b","$","1,082","\u200b","(73.1)","%"],["Unrealized gain (loss) on derivative contracts","\u200b","\u200b","(893)","\u200b","\u200b","1,994","\u200b","\u200b","(2,887)","\u200b","(144.8)","%"],["Total net gain (loss) on derivative contracts","\u200b","$","(1,292)","\u200b","$","513","\u200b","$","(1,805)","\u200b","(351.9)","%"],["\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["Average realized crude oil price per BBL","\u200b","$","75.38","\u200b","$","77.46","\u200b","$","(2.08)","\u200b","(2.7)","%"],["Cash effect of oil derivative contracts per BBL","\u200b","\u200b","(0.56)","\u200b","\u200b","(0.37)","\u200b","\u200b","(0.19)","\u200b","51.4","%"],["Crude oil price per Bbl (including impact of realized derivatives)","\u200b","$","74.82","\u200b","$","77.09","\u200b","$","(2.27)","\u200b","(2.9)","%"],["\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["Average realized natural gas price per MCF","\u200b","$","2.61","\u200b","$","7.00","\u200b","$","(4.39)","\u200b","(62.7)","%"],["Cash effect of natural gas derivative contracts per MCF","\u200b","\u200b","\u2014","\u200b","\u200b","(0.14)","\u200b","\u200b","0.14","\u200b","(100)","%"],["Natural gas price per Mcf (including impact of realized derivatives)","\u200b","$","2.61","\u200b","$","6.86","\u200b","$","(4.25)","\u200b","(62.0)","%"]] [[/GREPCENT_TABLE]] ​ 42 Table of Contents As a result of our acquisitions during fiscal years 2024 and the corresponding borrowings on our Senior Secured Credit Facility, we were required by terms in our Senior Secured Credit Facility to hedge a portion of our production. The increase in commodity prices since entering into the hedges and the continued increase in forward commodity prices resulted in a realized loss on hedges for the current year and an unrealized loss on the mark-to-market of our hedges. As of June 30, 2024, we had $0.8 million derivative assets, $0.6 million of which was classified as current, and a $1.7 million derivative liability, $1.2 million of which was classified as current. Interest Expense Interest expense increased $1.0 million during the fiscal year ended June 30, 2024 compared to fiscal year 2023 primarily due to borrowings drawn on our Senior Secured Credit Facility to finance our SCOOP/STACK Acquisitions during the current year. In addition, the weighted average interest rate on our borrowings increased to 8.12% for the fiscal year ended June 30, 2024 compared to 5.25% for fiscal year 2023. Income tax (expense) provision For the year ended June 30, 2024, we recognized income tax expense of $1.4 million on net income before income taxes of $5.5 million compared to an income tax expense of $10.1 million on net income before income taxes of $45.3 million for the year ended June 30, 2023. The effective tax rates were 25.8% and 22.2% for the years ended June 30, 2024 and 2023, respectively. The effective tax rate increased compared to the prior year period as projected state income taxes have become a larger component of our overall income tax expense during the period. Critical Accounting Policies and Estimates The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires that we select certain accounting policies and make estimates and assumptions that affect the reported amounts of the assets, liabilities, and disclosures of contingent assets and liabilities as of the date of the balance sheet as well as the reported amounts of revenues and expenses during the reporting period. These policies, together with our estimates, have a significant effect on our consolidated financial statements. Our significant accounting policies are included in Note 1, “Summary of Significant Events and Accounting Policies” to our consolidated statements in Item 8. Following is a discussion of our most critical accounting estimates, judgments, and uncertainties that are inherent in the preparation of our consolidated financial statements. Oil and Natural Gas Properties.   Companies engaged in the production of oil and natural gas are required to follow accounting rules that are unique to the oil and natural gas industry. We apply the full cost accounting method for our oil and natural gas properties as prescribed by SEC Regulation S-X Rule 4-10. Under this method of accounting, the costs of unsuccessful and successful, exploration and development activities are capitalized as properties and equipment. This includes any internal costs that are directly related to property acquisition, exploration, and development activities but does not include any costs related to production, general corporate overhead, or similar activities. Gain or loss on the sale or other disposition of oil and natural gas properties is not recognized unless the gain or loss would significantly alter the relationship between capitalized costs and proved reserves. Oil and natural gas properties include costs that are excluded from costs being depleted or amortized. Oil and natural gas property costs excluded represent investments in unevaluated properties. We exclude these costs until the property has been evaluated. Costs are transferred to the full cost pool as the properties are evaluated. As of June 30, 2024, we had no unevaluated property costs. Oil and natural gas properties include costs that are excluded from depletion and amortization, which represent investments in unproved and unevaluated properties and include non-producing leasehold, geologic and geophysical costs associated with leasehold or drilling interests, and exploration drilling costs. Estimates of Proved Reserves.    The estimated quantities of proved oil and natural gas reserves have a significant impact on the underlying financial statements. The estimated quantities of proved reserves are used to calculate depletion expense and the estimated future net cash flows associated with those proved reserves is the basis for determining impairment under the quarterly ceiling test calculation. The process of estimating oil and natural gas reserves is very complex and requires significant decisions in the evaluation of all available geologic, geophysical, engineering, and economic data. Estimated reserves are often subject to future revisions, which could be substantial, based on the 43 Table of Contents availability of additional information; this includes reservoir performance, additional development activity, new geologic and geophysical data, additional drilling, technological advancements, price changes, and other economic factors. As a result, material revisions to existing reserve estimates may occur from time to time. Although every reasonable effort is made to ensure that the reported reserve estimates prepared by our third-party independent engineers represent the most accurate assessments possible, the subjective decisions and variances in available data for the properties make these estimates generally less precise than other estimates included in our financial statements. Material revisions to reserve estimates and/or significant changes in commodity prices could substantially affect our estimated future net cash flows of our proved reserves. These changes could affect our quarterly ceiling test calculation and could significantly affect our depletion rate. Additionally, a 10% decrease in commodity prices used to determine our proved reserves as of June 30, 2024, while all other factors remained constant, would not have resulted in an impairment of our oil and natural gas properties. Holding all other factors constant, a reduction in our proved reserve estimates at June 30, 2024 of 10% would affect depletion, depreciation, and amortization expense by approximately $0.5 million. On December 31, 2008, the SEC issued its final rule on the modernization of reporting oil and natural gas reserves. The rule allows consideration of new technologies in evaluating reserves, generally limits the designation of proved reserves to those projects forecasted to be drilled five years from the initial recognition date of such reserves, allows companies to disclose their probable and possible reserves to investors, requires reporting of oil and natural gas reserves using an average price based on the previous 12-month unweighted arithmetic average first-day-of-the-month price rather than year-end prices, revises the disclosure requirements for oil and natural gas operations, and revises accounting for the limitation on capitalized costs for full cost companies. Stock-based Compensation.   The fair value, and for certain awards the expected vesting period, of our performance-based awards were determined using a Monte Carlo simulation. This technique uses a geometric Brownian motion model with defined variables and randomly generates values for each variable through multiple trials. Variables include stock price volatility, expected term of the award, the expected risk-free interest rate, and the expected dividend yield of our stock. The risk-free interest rate used is the U.S. Treasury yield for bonds matching the expected term of the award on the date of grant. Vesting of performance-based awards is based on our total common stock return compared to a peer group of other companies in our industry with comparable market capitalizations and, for certain awards, our share price attaining a set target. Recent Accounting Pronouncements.   Refer to Note 1, “Summary of Significant Events and Accounting Policies” to our consolidated financial statements in Item 8. Financial Statements and Supplementary Data for discussion of the recent accounting pronouncements issued by the Financial Accounting Standards Board.