HighPeak Energy, Inc.

HPK Energy Q4 2024

Document 787782

EX-99.1 2 ex_787782.htm EXHIBIT 99.1 ex_787782.htm
 

Exhibit 99.1

 

 

logobig.jpg

 

HighPeak Energy, Inc. Announces Fourth Quarter and Year-End 2024 Financial and Operating Results and Provides 2025 Guidance

 

Fort Worth, Texas, March 10, 2025 (GLOBE NEWSWIRE) - HighPeak Energy, Inc. (“HighPeak” or the “Company”) (NASDAQ: HPK) today announced financial and operating results for the quarter and the year ended December 31, 2024. In addition, HighPeak provided its 2025 guidance and capital budget, as approved by its Board of Directors.

 

Highlights

 

2024 sales volumes averaged approximately 50.0 thousand barrels of crude oil equivalent per day (“MBoe/d”), representing a 10% increase year-over-year.

  

 

 

The Company’s year-end 2024 estimated proved reserves were 199 million Boe (“MMBoe”), representing a 29% increase compared to year-end 2023.

  

 

 

2024 net income was $95.1 million, or $0.67 per diluted share and EBITDAX (a non-GAAP financial measure defined and reconciled below) was $842.9 million, or $6.01 per diluted share. 2024 adjusted net income (a non-GAAP financial measure defined and reconciled below) was $144.8 million, or $1.05 per diluted share.

  

 

 

2024 lease operating expenses averaged $7.23 per Boe, including workover expenses, representing a 17% decrease year-over-year.

  

 

 

Reduced long-term debt by $120 million, paid $0.16 per share in dividends and repurchased over 2.4 million shares of common stock during 2024.

  

 

 

Increased net acreage over 8%, organically replaced inventory in primary zones and successfully delineated additional sub $50 per barrel (“Bbl”) break-even inventory in the Middle Spraberry formation.

  

 

 

Fourth quarter 2024 sales volumes averaged 50.2 MBoe/d, consisting of 86% liquids, representing a 1% increase over fourth quarter 2023.

  

 

 

Fourth quarter 2024 net income was $9.0 million, or $0.06 per diluted share, and EBITDAX was $179.4 million, or $1.27 per diluted share. Fourth quarter 2024 adjusted net income was $28.2 million, or $0.19 per diluted share.

 

 

Recent Events

 

 

On February 18, 2025, the Company’s Board of Directors declared a quarterly dividend of $0.04 per common share outstanding payable in March 2025.

 

 

The Company’s Board of Directors authorized the extension of the repurchase authorization of up to $75.0 million of common stock through December 31, 2025, of which approximately $40 million remains available.

 

 

HighPeak Chairman and CEO, Jack Hightower, said, “As promised, 2024 was a solid, level-set year for HighPeak. We ran a disciplined and efficient drilling program, reduced our capex budget by 40% from the prior year, increased production by 10%, beat and raised guidance on production, and reduced our operating costs and DC&E costs per foot year over year.  Furthermore, we were successful in improving well results across our acreage and unlocking additional value by delineating new zones, driving total proved reserves 30% higher compared to a year ago. Overall, our team continues to do a fantastic job enhancing the value of our asset base.

 

"As we focus our attention on 2025, we will maintain capital discipline with our two-rig drilling program, ensuring steady operations in a dynamic market. Our focus on corporate efficiency will keep production flat while reducing capital expenditures by an additional 20%. One of our key objectives is to reduce interest expense and boost levered free cash flow by optimizing our capital structure. These efforts underscore our commitment to shareholder value, reflected in our strategy of debt reduction, consistent quarterly dividends, and opportunistic share buybacks."

 

1

 

2025 Development Outlook

 

The Company expects to average two (2) drilling rigs and approximately one (1) frac crew during 2025 under its current development plan, assuming commodity prices and capital costs continue to stay in their current ranges.

 

Production (Boe/d)      

 

Average production rate

47,000 – 50,500

 

Capex ($MM)   

 

Net Operated Wells TIL

52 – 56
 

Capital Expenditures, D,C,E&F

$375 - $405
 

Capital Expenditures, Infrastructure/Other

$40 - $50
 

2025 HPK Development Capital Expenditures

$415 - $455
 

One-Time Infrastructure Projects

$33 - $35
 

2025 Total Capital Expenditures

$448 - $490

 

Unit Measures ($/Boe)

 

Lease Operating Expenses

$7.00 - $7.50
 

General & Administrative

$1.25 - $1.35

 

In addition to the Company’s Development Capital Expenditures, the company will invest approximately $33-$35 million in projects that will expand our field-wide low pressure gas gathering system, extend our in-field overhead electric power distribution system, provide access to additional gas sales outlets with other midstream partners, support lower operating expenses and future life of field development.

 

 

Year-End 2024 Proved Reserves

 

 

As of December 31, 2024, HighPeak Energy’s estimated proved reserves, prepared by Cawley, Gillespie & Associates, Inc., increased over 29% from December 31, 2023 to 199 MMBoe consisting of approximately 68% crude oil, 17% NGL and 15% natural gas.

 

Proved developed reserves increased 36% to 108 MMBoe compared with December 31, 2023 and comprised 54% of the Company’s total proved reserves.

 

The Company’s PV-10 (a non-GAAP financial measure defined and reconciled below) was approximately $3.4 billion at year end 2024 based on pricing guidelines established by the Securities and Exchange Commission (“SEC”). 2024 SEC pricing was $75.48 per Bbl of crude oil and $2.130 per MMBtu of natural gas, before adjustments for price differentials.

 

As of December 31, 2024, the average adjusted prices realized over the remaining lives of the Company’s assets were $75.56 per Bbl of crude oil, $20.53 per Bbl of NGL and $0.072 per Mcf of natural gas.

 

The Company’s 2024 reserve replacement ratio was 345%, an increase of 17% compared to the Company’s 2023 reserve replacement ratio.

 

 

  

SEC PRICING

 
  

Crude Oil

(MBbl)

  

NGL

(MBbl)

  

Natural Gas

(MMcf)

  

Total

(Mboe)

  

PV-10

($M)

 

Proved developed producing

  59,394   21,709   112,734   99,892  $2,094 

Proved developed nonproducing

  6,238   1,044   5,668   8,227   198 

Total proved developed reserves

  65,632   22,753   118,402   108,119   2,292 

Proved undeveloped

  69,639   11,365   59,252   90,879   1,095 

Total proved reserves

  135,271   34,118   177,654   198,998  $3,387 

 

2

 

Fourth Quarter 2024 Operational Update

 

HighPeak’s sales volumes during the fourth quarter of 2024 averaged 50.2 MBoe/d, a 1% increase over the fourth quarter of 2023. Fourth quarter sales volumes consisted of approximately 72% crude oil and 86% liquids. Full-year 2024 sales volumes averaged 50.0 MBoe/d, a 10% increase over 2023 sales volumes.

 

The Company averaged two drilling rigs and one frac crew during the fourth quarter, drilled 17 gross (16.9 net) horizontal wells and completed 18 gross (17.8 net) operated producing wells. At December 31, 2024, the Company had 21 gross (20.9 net) operated horizontal wells in various stages of drilling and completion.

 

HighPeak President, Michael Hollis, commented, "HighPeak’s recent well results highlight the robust quality of our inventory, reinforcing confidence in our asset base. By efficiently expanding our consolidated acreage position, we’ve organically replenished our drilling inventory in our primary zones, positioning us for sustained success. Additionally, we are particularly encouraged by the performance of our Middle Spraberry wells, which we plan to build upon throughout 2025. Continued successful delineation of this zone has the potential to add over 200 additional sub-$50/Bbl breakeven locations."

 

 

Fourth Quarter 2024 Financial Results

 

HighPeak reported net income of $9.0 million for the fourth quarter of 2024, or $0.06 per diluted share, and EBITDAX of $179.4 million, or $1.27 per diluted share. HighPeak reported adjusted net income of $28.2 million for the fourth quarter of 2024, or $0.19 per diluted share.

 

Fourth quarter average realized prices were $70.46 per Bbl of crude oil, $22.30 per Bbl of NGL and $0.29 per Mcf of natural gas, resulting in an overall realized price of $50.83 per Boe, or 72% of the weighted average of NYMEX crude oil prices, excluding the effects of derivatives. HighPeak’s cash costs for the fourth quarter were $11.48 per Boe, including lease operating expenses of $6.81 per Boe, workover expenses of $0.50 per Boe, production and ad valorem taxes of $2.87 per Boe and G&A expenses of $1.30 per Boe. As a result, the Company’s unhedged EBITDAX per Boe was $39.35 per Boe, or 77% of the overall realized price per Boe for the quarter, excluding the effects of derivatives.

 

HighPeak’s fourth quarter 2024 capital expenditures to drill, complete, equip, provide facilities and for infrastructure were $152.5 million. 

 

 

Hedging

 

Crude oil. As of December 31, 2024, HighPeak had the following outstanding crude oil derivative instruments and the weighted average crude oil prices and premiums payable per Bbl:

 

           

Swaps

  

Collars, Enhanced Collars

& Deferred

Premium Puts

 

Settlement

Month

 

Settlement

Year

 

Type of

Contract

 

Bbls

Per

Day

 

Index

 

Price per

Bbl

  

Floor or

Strike

Price per

Bbl

  

Ceiling

Price per

Bbl

  

Deferred

Premium

Payable

per Bbl

 

Crude Oil:

                         

Jan - Mar

 

2025

 

Swap

  5,500 

WTI

 $76.37  $  $  $ 

Jan - Mar

 

2025

 

Collar

  8,000 

WTI

 $  $65.00  $90.00  $2.12 

Jan - Mar

 

2025

 

Put

  2,000 

WTI

 $  $58.00  $  $5.00 

Apr - Jun

 

2025

 

Swap

  5,500 

WTI

 $76.37  $  $  $ 

Apr - Jun

 

2025

 

Collar

  7,000 

WTI

 $  $65.00  $90.08  $2.28 

Apr - Jun

 

2025

 

Put

  2,000 

WTI

 $  $58.00  $  $5.00 

Jul - Sep

 

2025

 

Swap

  3,000 

WTI

 $75.85  $  $  $ 

Jul - Sep

 

2025

 

Collar

  7,000 

WTI

 $  $65.00  $90.08  $2.28 

Jul - Sep

 

2025

 

Put

  2,000 

WTI

 $  $58.00  $  $5.00 

 

3

 

The Company’s crude oil derivative contracts detailed above are based on reported settlement prices on the New York Mercantile Exchange for West Texas Intermediate pricing.

 

 

Natural gas.In February 2025, the Company entered into the following natural gas derivative instruments, specifically HH fixed price swaps at $4.43 per MMBtu for 30,000 MMBtu per day for March 2025 through February 2026.

 

Settlement Month

 

Settlement Year

 

Type of

Contract

 

MMBtu

Per Day

 

Index

 

Price per

MMBtu

 

Natural Gas:

             

Jan – Mar

 

2025

 

Swap

  10,333 

HH

 $4.43 

Apr – Jun

 

2025

 

Swap

  30,000 

HH

 $4.43 

Jul – Sep

 

2025

 

Swap

  30,000 

HH

 $4.43 

Oct – Dec

 

2025

 

Swap

  30,000 

HH

 $4.43 

Jan – Mar

 

2026

 

Swap

  19,667 

HH

 $4.43 

 

 

Dividends

 

During the fourth quarter of 2024, HighPeak’s Board of Directors approved a quarterly dividend of $0.04 per share, or $5.0 million in dividends paid to stockholders during the quarter. In addition, in February 2025, the Company’s Board of Directors declared a quarterly dividend of $0.04 per share, or approximately $5.0 million in dividends, to be paid on March 25, 2025, to stockholders of record on March 3, 2025.

 

 

Conference Call

 

HighPeak will host a conference call and webcast on Tuesday, March 11, 2025, at 10:00 a.m. Central Time for investors and analysts to discuss its results for the fourth quarter of 2024 and its 2025 operating plan. 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 Annual Report on Form 10-K may be found on its website at www.highpeakenergy.com.

 

 

Conference Participation

 

HighPeak Energy will participate in-person at the upcoming 37th Annual Roth Conference to be held from March 16-18, 2025, located in Dana Point, California.

 

 

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.

 

4

 

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” or the “Company”) 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 2025 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, as they are based on 2024 SEC prices which are different than current commodity prices. 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 2025 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.

 

5

 

HighPeak Energy, Inc.

Unaudited Condensed Consolidated Balance Sheet Data

(In thousands)

 

 

  

December 31,

 
  

2024

  

2023

 

Current assets:

        

Cash and cash equivalents

 $86,649  $194,515 

Accounts receivable

  85,242   94,589 

Inventory

  10,952   7,254 

Derivative instruments

  7,582   31,480 

Prepaid expenses

  4,587   995 

Total current assets

  195,012   328,833 

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

        

Proved properties

  3,959,545   3,338,107 

Unproved properties

  70,868   72,715 

Accumulated depletion, depreciation and amortization

  (1,184,684)  (684,179)

Total crude oil and natural gas properties, net

  2,845,729   2,726,643 

Other property and equipment, net

  3,201   3,572 

Derivative instruments

     16,059 

Other noncurrent assets

  19,346   5,684 

Total assets

 $3,063,288  $3,080,791 
         

Current liabilities:

        

Current portion of long-term debt, net

 $120,000  $120,000 

Accounts payable – trade

  74,011   63,583 

Accrued capital expenditures

  35,170   39,231 

Revenues and royalties payable

  26,838   29,724 

Other accrued liabilities

  22,196   19,613 

Derivative instruments

  5,380   13,054 

Operating leases

  719   528 

Advances from joint interest owners

  316   262 

Accrued interest

     1,398 

Total current liabilities

  284,630   287,393 

Noncurrent liabilities:

        

Long-term debt, net

  928,384   1,030,299 

Deferred income taxes

  232,398   197,068 

Asset retirement obligations

  14,750   13,245 

Operating leases

  670    

Derivative instruments

     65 

Commitments and contingencies

        
         

Stockholders’ equity

        

Common stock

  13   13 

Additional paid-in capital

  1,166,609   1,189,424 

Retained earnings

  435,834   363,284 

Total stockholders’ equity

  1,602,456   1,552,721 

Total liabilities and stockholders equity

 $3,063,288  $3,080,791 

 

6

 

 

HighPeak Energy, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in thousands, except per share data)

 

 

 

  

Three Months Ended

December 31,

  

Year Ended

December 31,

 
  2024  2023  2024  2023 

Operating revenues:

                

Crude oil sales

 $232,881  $296,140  $1,060,476  $1,086,598 

NGL and natural gas sales

  1,925   5,013   8,938   24,695 

Total operating revenues

  234,806   301,153   1,069,414   1,111,293 

Operating costs and expenses:

                

Crude oil and natural gas production

  33,762   37,666   132,244   145,362 

Production and ad valorem taxes

  13,267   14,077   59,677   58,472 

Exploration and abandonments

  449   862   1,476   5,234 

Depletion, depreciation and amortization

  105,631   132,862   500,752   424,424 

Accretion of discount

  244   162   966   522 

General and administrative

  6,001   4,646   20,392   16,598 

Stock-based compensation

  1,375   3,862   12,701   25,957 

Total operating costs and expenses

  160,729   194,137   728,208   676,569 

Other expense

  390   220   3,795   8,262 

Income from operations

  73,687   106,796   337,411   426,462 

Interest income

  1,721   1,985   8,685   2,908 

Interest expense

  (39,508)  (44,623)  (168,712)  (147,901)

(Loss) gain on derivative instruments, net

  (23,053)  58,500   (46,464)  27,602 

Loss on extinguishment of debt

           (27,300)

Income before income taxes

  12,847   122,658   130,920   281,771 

Provision for income taxes

  3,866   27,654   35,851   65,905 

Net income

 $8,981  $95,004  $95,069  $215,866 
                 

Earnings per share:

                

Basic net income

 $0.07  $0.68  $0.69  $1.64 

Diluted net income

 $0.06  $0.66  $0.67  $1.58 
                 

Weighted average shares outstanding:

                

Basic

  124,348   126,242   125,281   117,956 

Diluted

  128,073   130,579   129,205   123,020 
                 

Dividends declared per share

 $0.04  $0.025  $0.16  $0.10 

 

7

 

 

HighPeak Energy, Inc.

Unaudited Condensed Consolidated Statements of Cash Flows

(in thousands)

 

 

 

  

Year Ended December 31,

 
  

2024

  

2023

 

CASH FLOWS FROM OPERATING ACTIVITIES:

        

Net income

 $95,069  $215,866 

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

        

Provision for deferred income taxes

  35,330   65,905 

Loss on extinguishment of debt

     27,300 

Loss (gain) on derivative instruments

  46,464   (27,602)

Cash paid on settlement of derivative instruments

  (14,246)  (24,194)

Amortization of debt issuance costs

  8,278   11,411 

Amortization of discounts on long-term debt

  9,865   15,140 

Stock-based compensation expense

  12,701   25,957 

Accretion expense

  966   522 

Depletion, depreciation and amortization

  500,752   424,424 

Exploration and abandonment expense

  620   4,242 

Changes in operating assets and liabilities:

        

Accounts receivable

  9,347   2,007 

Prepaid expenses, inventory and other assets

  (19,474)  6,923 

Accounts payable, accrued liabilities and other current liabilities

  4,719   8,488 

Net cash provided by operating activities

  690,391   756,389 

CASH FLOWS FROM INVESTING ACTIVITIES:

        

Additions to crude oil and natural gas properties

  (604,828)  (1,009,855)

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

  (1,294)  (100,802)

Acquisitions of crude oil and natural gas properties

  (14,844)  (15,085)

Proceeds from sales of properties

  339    

Other property additions

  (216)  (193)

Net cash used in investing activities

  (620,843)  (1,125,935)

CASH FLOWS FROM FINANCING ACTIVITIES:

        

Repayments under Term Loan Credit Agreement

  (120,000)   

Repurchased shares under buyback program

  (35,166)   

Dividends paid

  (20,058)  (11,864)

Dividend equivalents paid

  (2,133)  (1,251)

Debt issuance costs

  (58)  (28,444)

Proceeds from the exercises of warrants

  1   4,028 

Borrowings under Term Loan Credit Agreement, net of discount

     1,170,000 

Borrowings under Prior Credit Agreement

     255,000 

Repayments under Prior Credit Agreement

     (525,000)

Repayments of 10.000% Senior Notes and 10.625% Senior Notes

     (475,000)

Premium on extinguishment of debt

     (4,457)

Proceeds from issuance of common stock

     155,768 

Stock offering costs

     (5,371)

Proceeds from exercises of stock options

     148 

Net cash (used in) provided by financing activities

  (177,414)  533,557 

Net (decrease) increase in cash and cash equivalents

  (107,866)  164,011 

Cash and cash equivalents, beginning of period

  194,515   30,504 

Cash and cash equivalents, end of period

 $86,649  $194,515 

 

8

 

 

HighPeak Energy, Inc.

Unaudited Summary Operating Highlights

 

 

  

Three Months Ended

December 31,

  

Year Ended

December 31,

 
  

2024

  

2023

  

2024

  

2023

 

Average Daily Sales Volumes:

                

Crude oil (Bbls)

  35,926   40,624   37,914   38,041 

NGLs (Bbls)

  7,289   5,262   6,241   4,239 

Natural gas (Mcf)

  42,007   24,395   34,828   19,777 

Total (Boe)

  50,216   49,952   49,960   45,577 
                 

Average Realized Prices (excluding effects of derivatives):

                

Crude oil per Bbl

 $70.46  $79.24  $76.42  $78.26 

NGL per Bbl

 $22.30  $19.93  $22.06  $21.51 

Natural gas per Mcf

 $0.29  $1.51  $0.49  $1.56 

Total per Boe

 $50.83  $65.53  $58.48  $66.80 
                 

Margin Data ($ per Boe):

                

Average price, excluding effects of derivatives

 $50.83  $65.53  $58.48  $66.80 

Lease operating expenses

  (6.81)  (7.53)  (6.76)  (8.04)

Expense workovers

  (0.50)  (0.66)  (0.47)  (0.70)

Production and ad valorem taxes

  (2.87)  (3.06)  (3.26)  (3.51)

General and administrative expenses

  (1.30)  (1.01)  (1.12)  (1.00)
  $39.35  $53.27  $46.87  $53.55 

 

 

 

HighPeak Energy, Inc.

Unaudited Earnings Per Share Details

 

 

  

Three Months Ended

December 31,

  

Year Ended

December 31,

 
  

2024

  

2023

  

2024

  

2023

 

Net income as reported

 $8,981  $95,004  $95,069  $215,866 

Participating basic earnings

  (861)  (9,103)  (9,155)  (21,890)

Basic earnings attributable to common shareholders

  8,120   85,901   85,914   193,976 

Reallocation of participating earnings

  5   133   108   334 

Diluted net income attributable to common shareholders

 $8,125  $86,034  $86,022  $194,310 
                 

Basic weighted average shares outstanding

  124,348   126,242   125,281   117,956 

Dilutive warrants and unvested stock options

  1,571   2,178   1,770   2,905 

Dilutive unvested restricted stock

  2,154   2,159   2,154   2,159 

Diluted weighted average shares outstanding

  128,073   130,579   129,205   123,020 
                 

Net income per share attributable to common shareholders:

                

Basic

 $0.07  $0.68  $0.69  $1.64 

Diluted

 $0.06  $0.66  $0.67  $1.58 

 

9

 

 

HighPeak Energy, Inc.

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

(in thousands)

 

 

  

Three Months Ended

December 31,

  

Year Ended

December 31,

 
  

2024

  

2023

  

2024

  

2023

 

Net income

 $8,981  $95,004  $95,069  $215,866 

Interest expense

  39,508   44,623   168,712   147,901 

Interest income

  (1,721)  (1,985)  (8,685)  (2,908)

Income tax expense

  3,866   27,654   35,851   65,905 

Depletion, depreciation and amortization

  105,631   132,862   500,752   424,424 

Accretion of discount

  244   162   966   522 

Exploration and abandonment expense

  449   862   1,476   5,234 

Stock based compensation

  1,375   3,862   12,701   25,957 

Derivative related noncash activity

  20,704   (61,662)  32,218   (51,796)

Other expense

  390   220   3,795   8,262 

Loss on extinguishment of debt

           27,300 

EBITDAX

  179,427   241,602   842,855   866,667 

Cash interest expense

  (34,949)  (40,084)  (150,569)  (125,807)

Other (a)

  1,682   1,398   3,513   (1,889)

Discretionary cash flow

  146,160   202,916   695,799   738,971 

Changes in operating assets and liabilities

  (6,642)  31,731   (5,408)  17,418 

Net cash provided by operating activities

 $139,518  $234,647  $690,391  $756,389 

 

(a)

includes interest 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

December 31, 2024

  

Year Ended

December 31, 2024

 
  

Amounts

  

Amounts per

Diluted Share

  

Amounts

  

Amounts per

Diluted Share

 

Net income

 $8,981  $0.06  $95,069  $0.69 

Derivative loss, net

  23,053   0.15   46,464   0.34 

Stock-based compensation

  1,375   0.01   12,701   0.09 

Other expense

  390   0.01   3,795   0.03 

Income tax adjustment for above items *

  (5,584)  (0.04)  (13,222)  (0.10)

Adjusted net income

 $28,215  $0.19  $144,807  $1.05 

 

*

Assuming 21% statutory tax rate

 

10

 

HighPeak Energy, Inc.

Unaudited Reconciliation of Standardized Measure to PV-10

(in thousands)

 

 

As of December 31, 2024

 

Total Proved

 

Standardized measure

 $2,994,997 

Present value of future income taxes and certain abandonment costs discounted at 10%

  392,077 

Present value of estimated future cash flows (PV-10)

 $3,387,074 

 

 

HighPeak Energy, Inc.

Unaudited Reserve Replacement Computations

 

 

  

MBoe

 

Proved Reserves on December 31, 2023

  154,162 

Extensions, discoveries and revisions

  63,121 

Production

  (18,285)

Proved Reserves on December 31, 2024

  198,998 
     

Reserve Replacement with the drill bit

  345%

 

 

 

 

Investor Contact:

 

Ryan Hightower

Vice President, Business Development

817.850.9204

[email protected]

 

Source: HighPeak Energy, Inc.

 

11