Advertisement
Canada markets open in 8 hours 7 minutes
  • S&P/TSX

    22,346.76
    -121.40 (-0.54%)
     
  • S&P 500

    5,307.01
    -14.40 (-0.27%)
     
  • DOW

    39,671.04
    -201.95 (-0.51%)
     
  • CAD/USD

    0.7310
    +0.0004 (+0.06%)
     
  • CRUDE OIL

    77.05
    -0.52 (-0.67%)
     
  • Bitcoin CAD

    94,922.59
    -479.01 (-0.50%)
     
  • CMC Crypto 200

    1,513.54
    -12.88 (-0.84%)
     
  • GOLD FUTURES

    2,373.90
    -19.00 (-0.79%)
     
  • RUSSELL 2000

    2,081.71
    -16.65 (-0.79%)
     
  • 10-Yr Bond

    4.4340
    +0.0200 (+0.45%)
     
  • NASDAQ futures

    18,953.00
    +166.25 (+0.88%)
     
  • VOLATILITY

    12.29
    +0.43 (+3.63%)
     
  • FTSE

    8,370.33
    -46.12 (-0.55%)
     
  • NIKKEI 225

    39,103.96
    +486.86 (+1.26%)
     
  • CAD/EUR

    0.6749
    +0.0004 (+0.06%)
     

HighPeak Energy, Inc. Announces First Quarter 2024 Financial and Operating Results

HighPeak Energy, Inc.
HighPeak Energy, Inc.

FORT WORTH, Texas, May 08, 2024 (GLOBE NEWSWIRE) --  HighPeak Energy, Inc. (“HighPeak” or the “Company”) (NASDAQ: HPK) today announced financial and operating results for the quarter ended March 31, 2024.

Highlights
First Quarter 2024

  • Sales volumes averaged 49,729 barrels of crude oil equivalent per day (“Boe/d”), consisting of 80% crude oil and 91% liquids, representing a 34% increase over first quarter 2023.

  • Lease operating expenses, excluding expense workovers, were reduced for the fourth consecutive quarter to $6.30 per Boe, representing a 26% decrease from the first quarter 2023.

  • Net income was $6.4 million, or $0.05 per diluted share, and EBITDAX (a non-GAAP financial measure defined and reconciled below) was $233.3 million, or $1.63 per diluted share. Adjusted net income (a non-GAAP financial measure defined and reconciled below) was $48.3 million, or $0.37 per diluted share.

  • The Company generated free cash flow (a non-GAAP financial measure defined and reconciled below) of $48.0 million, an increase of 42% compared with the fourth quarter 2023.

  • The Company utilized its free cash flow to reduce debt by $30 million, increase its quarterly dividend by 60% to $0.04 per share and to implement a share buyback plan whereby it repurchased over 565,000 shares during the first quarter.

ADVERTISEMENT

Recent Events

  • On May 8, 2024, the Company’s Board of Directors declared a quarterly dividend of $0.04 per common share outstanding payable in June 2024.

HighPeak Chairman and CEO, Jack Hightower, said, “We had a solid first quarter, delivering on our 2024 core values of operating with discipline, strengthening our balance sheet and maximizing value for our shareholders. HighPeak is in the optimal position – generating free cash flow from operations, possessing a valuable inventory comprising roughly 2,600 undrilled locations, of which over 1,100 have a breakeven of less than $50 per barrel, and being able to scale our drilling program as commodity prices dictate. This affords us a high degree of optionality as we continue to measure every strategic decision by the short and long-term return it provides our shareholders.”

First Quarter 2024 Operational Update

HighPeak’s sales volumes during the first quarter of 2024 averaged 49,729 Boe/d, a 34% increase over first quarter of 2023. First quarter sales volumes consisted of approximately 80% crude oil and 91% liquids.

The Company averaged two drilling rigs and one frac crew during the first quarter, drilled 19 gross (17.8 net) operated horizontal wells and completed 12 gross (12.0 net) operated producing wells. At March 31, 2024, the Company had 21 gross (19.9 net) operated horizontal wells and 9 gross (0.6 net) non-operated horizontal wells in various stages of drilling and completion.

HighPeak President, Michael Hollis, commented, “Holding to our core values this quarter, HighPeak generated significant free cash flow and reduced overall debt, while keeping production flat quarter over quarter. We reduced our lifting costs per Boe approximately 16% from last quarter by optimizing chemical programs, utilizing our world-class infrastructure at scale and enhancing uptime. The team has been laser-focused on driving costs out of the system. By reducing opex and capex per foot, we continue to enhance our already strong corporate efficiency.”

First Quarter 2024 Financial Results

HighPeak reported net income of $6.4 million for the first quarter of 2024, or $0.05 per diluted share, and adjusted net income of $48.3 million, or $0.37 per diluted share. The Company reported EBITDAX of $233.3 million, or $1.63 per diluted share.

First quarter average realized prices were $77.65 per barrel (“$/Bbl”) of crude oil, $24.94 per barrel of NGL and $1.33 per Mcf of natural gas, resulting in an overall realized price of $63.59 per Boe, or 83% of the weighted average of NYMEX crude oil prices, excluding the effects of derivatives. HighPeak’s cash costs for the third quarter were $10.91 per Boe, including lease operating expenses of $6.30 per Boe, workover expenses of $0.39 per Boe, production and ad valorem taxes of $3.18 per Boe and G&A expenses of $1.04 per Boe. The Company’s cash margin was $52.68 per Boe, or 83% of the overall realized price per Boe for the quarter, excluding the effects of derivatives.

HighPeak’s first quarter 2024 capital expenditures to drill, complete, equip, provide facilities and for infrastructure were $147.8 million.

Dividends

During the first quarter of 2024, HighPeak’s Board of Directors approved a quarterly dividend of $0.04 per share, or $5.1 million in dividends paid to stockholders during the quarter. In addition, in May 2024, the Company’s Board of Directors declared a quarterly dividend of $0.04 per share, or approximately $5.1 million in dividends, to be paid on June 25, 2024 to stockholders of record on June 3, 2024.

Conference Call

HighPeak will host a conference call and webcast on Thursday, May 9, 2024, at 10:00 a.m. Central Time for investors and analysts to discuss its results for the first quarter of 2024. Conference call participants may register for the call here. Access to the live audio-only webcast and replay of the earnings release conference call may be found here. A live broadcast of the earnings conference call will also be available on the HighPeak Energy website at www.highpeakenergy.com under the “Investors” section of the website. A replay will also be available on the website following the call.

When available, a copy of the Company’s earnings release, investor presentation and Quarterly Report on Form 10-Q may be found on its website at www.highpeakenergy.com.

Conference Participation
HighPeak Energy will participate in-person in the upcoming RBC Capital Markets Global Energy, Power & Infrastructure Conference in New York on June 4th-5th, 2024.

About HighPeak Energy, Inc.

HighPeak Energy, Inc. is a publicly traded independent crude oil and natural gas company, headquartered in Fort Worth, Texas, focused on the acquisition, development, exploration and exploitation of unconventional crude oil and natural gas reserves in the Midland Basin in West Texas. For more information, please visit our website at www.highpeakenergy.com.
Cautionary Note Regarding Forward-Looking Statements

The information in this press release contains forward-looking statements that involve risks and uncertainties. When used in this document, the words “believes,” “plans,” “expects,” “anticipates,” “forecasts,” “intends,” “continue,” “may,” “will,” “could,” “should,” “future,” “potential,” “estimate” or the negative of such terms and similar expressions as they relate to HighPeak Energy, Inc. (“HighPeak Energy,” the “Company” or the “Successor”) are intended to identify forward-looking statements, which are generally not historical in nature. The forward-looking statements are based on the Company's current expectations, assumptions, estimates and projections about the Company and the industry in which the Company operates. Although the Company believes that the expectations and assumptions reflected in the forward-looking statements are reasonable as and when made, they involve risks and uncertainties that are difficult to predict and, in many cases, beyond the Company's control. For example, the Company’s review of strategic alternatives may not result in a sale of the Company, a recommendation that a transaction occur or result in a completed transaction, and any transaction that occurs may not increase shareholder value, in each case as a result of such risks and uncertainties.

These risks and uncertainties include, among other things, the results of the strategic review being undertaken by the Company’s Board and the interest of prospective counterparties, the Company’s ability to realize the results contemplated by its 2024 guidance, volatility of commodity prices, product supply and demand, the impact of a widespread outbreak of an illness, such as the coronavirus disease pandemic, on global and U.S. economic activity, competition, the ability to obtain environmental and other permits and the timing thereof, other government regulation or action, the ability to obtain approvals from third parties and negotiate agreements with third parties on mutually acceptable terms, litigation, the costs and results of drilling and operations, availability of equipment, services, resources and personnel required to perform the Company's drilling and operating activities, access to and availability of transportation, processing, fractionation, refining and storage facilities, HighPeak Energy's ability to replace reserves, implement its business plans or complete its development activities as scheduled, access to and cost of capital, the financial strength of counterparties to any credit facility and derivative contracts entered into by HighPeak Energy, if any, and purchasers of HighPeak Energy's oil, natural gas liquids and natural gas production, uncertainties about estimates of reserves, identification of drilling locations and the ability to add proved reserves in the future, the assumptions underlying forecasts, including forecasts of production, expenses, cash flow from sales of oil and gas and tax rates, quality of technical data, environmental and weather risks, including the possible impacts of climate change, cybersecurity risks and acts of war or terrorism. These and other risks are described in the Company's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K and other filings with the SEC. The Company undertakes no duty to publicly update these statements except as required by law.

Reserve engineering is a process of estimating underground accumulations of hydrocarbons that cannot be measured in an exact way. The accuracy of any reserve estimate depends on the quality of available data, the interpretation of such data and price and cost assumptions made by reserve engineers. Reserves estimates included herein may not be indicative of the level of reserves or PV-10 value of oil and natural gas production in the future. In addition, the results of drilling, testing and production activities may justify revisions of estimates that were made previously. If significant, such revisions could impact HighPeak’s strategy and change the schedule of any further production and development drilling. Accordingly, reserve estimates may differ significantly from the quantities of oil and natural gas that are ultimately recovered.

Use of Projections

The financial, operational, industry and market projections, estimates and targets in this press release and in the Company’s guidance (including production, operating expenses and capital expenditures in future periods) are based on assumptions that are inherently subject to significant uncertainties and contingencies, many of which are beyond the Company’s control. The assumptions and estimates underlying the projected, expected or target results are inherently uncertain and are subject to a wide variety of significant business, economic, regulatory and competitive risks and uncertainties that could cause actual results to differ materially from those contained in the financial, operational, industry and market projections, estimates and targets, including assumptions, risks and uncertainties described in “Cautionary Note Regarding Forward-Looking Statements” above. These projections are speculative by their nature and, accordingly, are subject to significant risk of not being actually realized by the Company. Projected results of the Company for 2024 are particularly speculative and subject to change. Actual results may vary materially from the current projections, including for reasons beyond the Company’s control. The projections are based on current expectations and available information as of the date of this release. The Company undertakes no duty to publicly update these projections except as required by law.

Drilling Locations

The Company has estimated its drilling locations based on well spacing assumptions and upon the evaluation of its drilling results and those of other operators in its area, combined with its interpretation of available geologic and engineering data. The drilling locations actually drilled on the Company’s properties will depend on the availability of capital, regulatory approvals, commodity prices, costs, actual drilling results and other factors. Any drilling activities conducted on these identified locations may not be successful and may not result in additional proved reserves. Further, to the extent the drilling locations are associated with acreage that expires, the Company would lose its right to develop the related locations.



HighPeak Energy, Inc.
Unaudited Condensed Consolidated Balance Sheet Data
(In thousands)

 

 

 

March 31, 2024

 

December 31, 2023

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

173,380

 

 

$

194,515

 

 

Accounts receivable

 

 

109,005

 

 

 

94,589

 

 

Derivative instruments

 

 

11,179

 

 

 

31,480

 

 

Inventory

 

 

2,772

 

 

 

7,254

 

 

Prepaid expenses

 

 

2,639

 

 

 

995

 

 

Total current assets

 

 

298,975

 

 

 

328,833

 

 

Crude oil and natural gas properties, using the successful efforts method of accounting:

 

 

 

 

 

 

 

Proved properties

 

 

3,487,622

 

 

 

3,338,107

 

 

Unproved properties

 

 

72,997

 

 

 

72,715

 

 

Accumulated depletion, depreciation and amortization

 

 

(814,961

)

 

 

(684,179

)

 

Total crude oil and natural gas properties, net

 

 

2,745,658

 

 

 

2,726,643

 

 

Other property and equipment, net

 

 

3,563

 

 

 

3,572

 

 

Derivative instruments

 

 

1,380

 

 

 

16,059

 

 

Other noncurrent assets

 

 

5,116

 

 

 

5,684

 

 

Total assets

 

$

3,054,692

 

 

$

3,080,791

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Current portion of long-term debt, net

 

$

120,000

 

 

$

120,000

 

 

Accrued capital expenditures

 

 

49,232

 

 

 

39,231

 

 

Accounts payable - trade

 

 

47,273

 

 

 

63,583

 

 

Revenues and royalties payable

 

 

29,344

 

 

 

29,724

 

 

Other accrued liabilities

 

 

19,580

 

 

 

19,613

 

 

Derivative instruments

 

 

16,440

 

 

 

13,054

 

 

Advances from joint interest owners

 

 

4,845

 

 

 

262

 

 

Accrued interest

 

 

847

 

 

 

1,398

 

 

Operating leases

 

 

400

 

 

 

528

 

 

Total current liabilities

 

 

287,961

 

 

 

287,393

 

 

Noncurrent liabilities:

 

 

 

 

 

 

 

Long-term debt, net

 

 

1,004,798

 

 

 

1,030,299

 

 

Deferred income taxes

 

 

198,757

 

 

 

197,068

 

 

Asset retirement obligations

 

 

13,685

 

 

 

13,245

 

 

Derivatives

 

 

1,054

 

 

 

65

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

Common stock

 

 

13

 

 

 

13

 

 

Additional paid-in capital

 

 

1,184,371

 

 

 

1,189,424

 

 

Retained earnings

 

 

364,053

 

 

 

363,284

 

 

Total stockholders' equity

 

 

1,548,437

 

 

 

1,552,721

 

 

Total liabilities and stockholders' equity

 

$

3,054,692

 

 

$

3,080,791

 

 

 

 

 

 

 

 

 

 


HighPeak Energy, Inc.

 

Unaudited Condensed Consolidated Statements of Operations

 

(in thousands, except per share data)

 

 

 

 

 

Three Months Ended March 31,

 

 

 

2024

 

 

2023

 

 

Operating revenues:

 

 

 

 

 

 

 

Crude oil sales

 

$

282,369

 

 

$

215,696

 

 

NGL and natural gas sales

 

 

5,395

 

 

 

8,098

 

 

Total operating revenues

 

 

287,764

 

 

 

223,794

 

 

Operating costs and expenses:

 

 

 

 

 

 

 

Crude oil and natural gas production

 

 

30,271

 

 

 

32,942

 

 

Production and ad valorem taxes

 

 

14,402

 

 

 

12,297

 

 

Exploration and abandonments

 

 

498

 

 

 

2,164

 

 

Depletion, depreciation and amortization

 

 

130,850

 

 

 

81,131

 

 

Accretion of discount

 

 

239

 

 

 

118

 

 

General and administrative

 

 

4,685

 

 

 

2,502

 

 

Stock-based compensation

 

 

3,798

 

 

 

4,054

 

 

Total operating costs and expenses

 

 

184,743

 

 

 

135,208

 

 

Other expense

 

 

1

 

 

 

 

 

Income from operations

 

 

103,020

 

 

 

88,586

 

 

Interest and other income

 

 

2,392

 

 

 

30

 

 

Interest expense

 

 

(43,634

)

 

 

(26,972

)

 

Derivative gain (loss), net

 

 

(53,043

)

 

 

3,120

 

 

Income before income taxes

 

 

8,735

 

 

 

64,764

 

 

Income tax expense

 

 

2,297

 

 

 

14,507

 

 

Net income

 

$

6,438

 

 

$

50,257

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

Basic net income

 

$

0.05

 

 

$

0.41

 

 

Diluted net income

 

$

0.05

 

 

$

0.39

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

Basic

 

 

125,696

 

 

 

111,055

 

 

Diluted

 

 

129,641

 

 

 

117,765

 

 

 

 

 

 

 

 

 

 

Dividends declared per share

 

$

0.040

 

 

$

0.025

 

 

  

HighPeak Energy, Inc.

 

Unaudited Condensed Consolidated Statements of Cash Flows

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

2024

 

 

2023

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income

 

$

6,438

 

 

$

50,257

 

 

Adjustments to reconcile net income to net cash provided by operations:

 

 

 

 

 

 

 

Provision for deferred income taxes

 

 

1,688

 

 

 

14,507

 

 

Loss (gain) on derivative instruments

 

 

53,043

 

 

 

(3,120

)

 

Cash paid on settlement of derivative instruments

 

 

(5,148

)

 

 

(2,194

)

 

Amortization of debt issuance costs

 

 

2,053

 

 

 

2,668

 

 

Amortization of original issue discounts on long-term debt

 

 

2,453

 

 

 

4,290

 

 

Stock-based compensation expense

 

 

3,798

 

 

 

4,054

 

 

Accretion expense

 

 

239

 

 

 

118

 

 

Depletion, depreciation and amortization expense

 

 

130,850

 

 

 

81,131

 

 

Exploration and abandonment expense

 

 

274

 

 

 

1,950

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

 

(14,414

)

 

 

15,617

 

 

Prepaid expenses, inventory and other assets

 

 

(4,722

)

 

 

(2,567

)

 

Accounts payable, accrued liabilities and other current liabilities

 

 

(5,113

)

 

 

23,295

 

 

Net cash provided by operating activities

 

 

171,439

 

 

 

190,006

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

Additions to crude oil and natural gas properties

 

 

(147,698

)

 

 

(379,103

)

 

Changes in working capital associated with crude oil and natural gas property additions

 

 

1,705

 

 

 

65,062

 

 

Acquisitions of crude oil and natural gas properties

 

 

(2,171

)

 

 

(5,463

)

 

Other property additions

 

 

(59

)

 

 

(18

)

 

Net cash used in investing activities

 

 

(148,223

)

 

 

(319,522

)

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Repayments under Term Loan Credit Agreement

 

 

(30,000

)

 

 

 

 

Repurchased shares under buyback program

 

 

(8,764

)

 

 

 

 

Dividends paid

 

 

(5,050

)

 

 

(2,776

)

 

Dividend equivalents paid

 

 

(530

)

 

 

(282

)

 

Debt issuance costs

 

 

(7

)

 

 

(544

)

 

Borrowings under Prior Credit Agreement

 

 

 

 

 

150,000

 

 

Proceeds from exercises of stock options

 

 

 

 

 

148

 

 

Proceeds from exercises of warrants

 

 

 

 

 

2

 

 

Net cash provided by financing activities

 

 

(44,351

)

 

 

146,548

 

 

Net decrease in cash and cash equivalents

 

 

(21,135

)

 

 

17,032

 

 

Cash and cash equivalents, beginning of period

 

 

194,515

 

 

 

30,504

 

 

Cash and cash equivalents, end of period

 

$

173,380

 

 

$

47,536

 

 

 

 

 

 

 

 

 

 


HighPeak Energy, Inc.

 

Unaudited Summary Operating Highlights

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

2024

 

 

2023

 

 

Average Daily Sales Volumes:

 

 

 

 

 

 

 

Crude oil (Bbls)

 

 

39,959

 

 

 

31,507

 

 

NGLs (Bbls)

 

 

5,147

 

 

 

3,280

 

 

Natural gas (Mcf)

 

 

27,733

 

 

 

14,611

 

 

Total (Boe)

 

 

49,729

 

 

 

37,222

 

 

 

 

 

 

 

 

 

 

Average Realized Prices (excluding effects of derivatives):

 

 

 

 

 

 

 

Crude oil per Bbl

 

$

77.65

 

 

$

76.07

 

 

NGL per Bbl

 

$

24.94

 

 

$

27.04

 

 

Natural gas per Mcf

 

$

1.33

 

 

$

2.21

 

 

Total per Boe

 

$

63.59

 

 

$

66.80

 

 

 

 

 

 

 

 

 

 

Margin Data ($ per Boe):

 

 

 

 

 

 

 

Average price

 

$

63.59

 

 

$

66.80

 

 

Lease operating expenses

 

 

(6.30

)

 

 

(8.57

)

 

Expense workovers

 

 

(0.39

)

 

 

(1.26

)

 

Production and ad valorem taxes

 

 

(3.18

)

 

 

(3.67

)

 

 

 

$

53.72

 

 

$

53.30

 

 

 

 

 

 

 

 

 

 


HighPeak Energy, Inc.

 

Unaudited Earnings Per Share Details

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

2024

 

 

2023

 

 

Net income as reported

 

$

6,438

 

 

$

50,257

 

 

Participating basic earnings

 

 

(605

)

 

 

(4,638

)

 

Basic earnings attributable to common shareholders

 

 

5,833

 

 

 

45,619

 

 

Reallocation of participating earnings

 

 

1

 

 

 

75

 

 

Diluted net income attributable to common shareholders

 

$

5,834

 

 

$

45,694

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

 

125,696

 

 

 

111,055

 

 

Dilutive warrants and unvested stock options

 

 

1,786

 

 

 

4,588

 

 

Dilutive unvested restricted stock

 

 

2,159

 

 

 

2,122

 

 

Diluted weighted average shares outstanding

 

 

129,641

 

 

 

117,765

 

 

 

 

 

 

 

 

 

 

Net income per share attributable to common shareholders:

 

 

 

 

 

 

 

Basic

 

$

0.05

 

 

$

0.41

 

 

Diluted

 

$

0.05

 

 

$

0.39

 

 

 

 

 

 

 

 

 

 


HighPeak Energy, Inc.

 

Unaudited Reconciliation of Net Income to EBITDAX, Discretionary Cash Flow and Net Cash Provided by Operations

 

(in thousands)

 

 

 

 

 

Three Months Ended March 31,

 

 

 

2024

 

 

2023

 

 

Net income

 

$

6,438

 

 

$

50,257

 

 

Interest expense

 

 

43,634

 

 

 

26,972

 

 

Interest and other income

 

 

(2,392

)

 

 

(30

)

 

Income tax expense

 

 

2,297

 

 

 

14,507

 

 

Depletion, depreciation and amortization

 

 

130,850

 

 

 

81,131

 

 

Accretion of discount

 

 

239

 

 

 

118

 

 

Exploration and abandonment expense

 

 

498

 

 

 

2,164

 

 

Stock based compensation

 

 

3,798

 

 

 

4,054

 

 

Derivative related noncash activity

 

 

47,895

 

 

 

(5,314

)

 

Other expense

 

 

1

 

 

 

 

 

EBITDAX

 

 

233,258

 

 

 

173,859

 

 

Cash interest expense

 

 

(39,128

)

 

 

(20,014

)

 

Other (a)

 

 

1,558

 

 

 

(184

)

 

Discretionary cash flow

 

 

195,688

 

 

 

153,661

 

 

Changes in operating assets and liabilities

 

 

(24,249

)

 

 

36,345

 

 

Net cash provided by operating activities

 

$

171,439

 

 

$

190,006

 

 

 

 

 

 

 

 

 

 

(a) includes interest and other income net of current tax expense, other expense and operating portion of exploration and abandonment expenses.

 

 

 

 

 

 

 

 

 


HighPeak Energy, Inc.

 

Unaudited Reconciliation of Net Income to Adjusted Net Income

 

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2024

 

 

 

 

Amounts

 

Amounts per Diluted Share

 

 

Net income

 

$

6,438

 

 

$

0.05

 

 

 

Derivative loss, net

 

 

53,043

 

 

 

0.41

 

 

 

Stock-based compensation

 

 

3,798

 

 

 

0.03

 

 

 

Income tax adjustment for above items *

 

 

(14,947

)

 

 

(0.12

)

 

 

Adjusted net income

 

$

48,332

 

 

$

0.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Assuming 26.3% effective tax rate consistent with overall tax provision

 

 

 

 

 

 

 

 

 

 

 

 

 


HighPeak Energy, Inc.

 

Unaudited Cash Margin Reconciliation

 

(in thousands, except per Boe data)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

 

 

Crude oil, NGL and natural gas sales revenue

 

$

287,764

 

 

$

223,794

 

 

Less: Lease operating expenses

 

 

(28,533

)

 

 

(28,720

)

 

Less: Workover expenses

 

 

(1,738

)

 

 

(4,222

)

 

Less: Production and ad valorem taxes

 

 

(14,402

)

 

 

(12,297

)

 

Less: General and administrative expenses

 

 

(4,685

)

 

 

(2,502

)

 

Cash Margin

 

$

238,406

 

 

$

176,053

 

 

Divide by: Sales volumes (MBoe)

 

 

4,525.3

 

 

 

3,350.0

 

 

Cash Margin per Boe, excluding effects of derivatives

 

$

52.68

 

 

$

52.55

 

 

 

 

 

 

 

 

 

 

Cash Margin

 

$

238,406

 

 

$

176,053

 

 

General and administrative expenses

 

$

4,685

 

 

$

2,502

 

 

Divide by: Sales volumes (MBoe)

 

 

4,525.3

 

 

 

3,350.0

 

 

Cash Operating Margin per Boe, excluding effects of derivatives

 

$

53.72

 

 

$

53.30

 

 

 

 

 

 

 

 

 

 




HighPeak Energy, Inc.

 

Unaudited Free Cash Flow Reconciliation

 

(in thousands)

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2024

 

 

 

 

 

 

Net cash provided by operating activities

 

$

171,439

 

 

Changes in operating assets and liabilities

 

 

24,249

 

 

Less: Costs incurred excluding acquisitions

 

 

(147,698

)

 

Free cash flow

 

$

47,990

 

 

 

 

 

 

 

Investor Contact:

Ryan Hightower
Vice President, Business Development
817.850.9204
rhightower@highpeakenergy.com

Source: HighPeak Energy, Inc.