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

In This Article:

HighPeak Energy, Inc.

FORT WORTH, Texas, Aug. 05, 2024 (GLOBE NEWSWIRE) -- HighPeak Energy, Inc. (“HighPeak” or the “Company”) (NASDAQ: HPK) today announced financial and operating results for the quarter and the six months ended June 30, 2024, and provided updated 2024 guidance.

Highlights
Second Quarter 2024

  • Sales volumes averaged 48,531 barrels of crude oil equivalent per day (“Boe/d”), consisting of 89% liquids (crude oil and NGL), representing a 15% increase over the second quarter 2023.

  • Lease operating expenses were $6.79 per Boe compared with $8.39 per Boe in the second quarter 2023.

  • Net income was $29.7 million, or $0.21 per diluted share, and EBITDAX (a non-GAAP financial measure defined and reconciled below) was $215.8 million, or $1.51 per diluted share. Adjusted net income (a non-GAAP financial measure defined and reconciled below) was $39.4 million, or $0.28 per diluted share.

  • Generated free cash flow (a non-GAAP financial measure defined and reconciled below) of $13.4 million, which marks the fourth consecutive quarter of positive free cash flow.

  • The Company reduced long-term debt by $30 million, paid a quarterly dividend of $0.04 per share and continued to execute its share buyback plan by repurchasing over 413,000 shares during the second quarter.

Recent Events

  • Increased 2024 average production guidance by over 4% to a range of 45,000 to 49,000 Boe/d, up from 43,000 to 47,000 Boe/d.

  • Reduced 2024 lease operating expense guidance range to $6.50 to $7.50 per Boe, down from $7.50 to $8.50 per Boe, a reduction of 12.5% at the midpoint.

  • On August 5, 2024, the Company’s Board of Directors declared a quarterly dividend of $0.04 per common share outstanding payable in September 2024.

Statement from HighPeak Chairman and CEO, Jack Hightower:

HighPeak continued its steadfast commitment to its core values – operating with discipline, strengthening the balance sheet and remaining focused on maximizing value for its shareholders. Our operations team continues to find ways to optimize productivity and efficiency, and combined with our continued strong well performance, we have experienced a meaningful uptick in production – with current volumes averaging over 52,000 Boe per day thus far in the third quarter. In addition, we have been able to drive lease operating costs lower than expected, leading to updating our 2024 development outlook in both areas.

Through our four years as a public company, we have assembled and continue to add to a great acreage position. We have 137 thousand acres consisting of undrilled inventory of over 2,600 locations of which more than 1,100 provide a minimum 10% return at $50 per barrel. We then focused on quickly growing our production to a material level of scale while delineating a deep inventory of highly economic locations. In the last year, we transitioned to a measured degree of growth while optimizing our field-wide operations and developing life-of-field infrastructure to sustain efficient and cost-effective operations moving forward. As we follow the natural progression of realizing value for our shareholders, we will continue to strive for excellence in all areas. The scarcity of remaining economic locations amidst the current market consolidation trend reinforces our belief that we are sitting in a prime position to maximize the value of our assets. Our strategic process is progressing nicely, and we remain very excited about what the future holds for HighPeak.

Updated 2024 Development Outlook

 

 

 

Original

 

Updated

Production (Boe/d)

 

 

 

 

Average production rate

43,000 – 47,000

 

45,000 – 49,000

Unit Measures ($/Boe)

 

 

 

 

Lease Operating Expenses

$7.50 - $8.50

 

$6.50 - $7.50

Capex ($MM)

 

 

 

 

Total Capital Expenditures

$500 - $585

 

$540 - $580


Second Quarter 2024 Operational Update

HighPeak’s sales volumes during the second quarter of 2024 averaged 48,531 Boe/d, a 15% increase over second quarter of 2023. Second quarter sales volumes consisted of approximately 89% liquids (crude oil and NGL).

The Company ran two drilling rigs and one frac crew during the second quarter, drilled 13 gross (13.0 net) horizontal wells and completed 25 gross (18.6 net) producing horizontal wells and 1 gross (1.0 net) salt-water disposal well. At June 30, 2024, the Company had 22 gross (18.5 net) horizontal wells in various stages of drilling and completion.

HighPeak President, Michael Hollis, commented, “The HighPeak team beat expectations again and because of their laser-focus on optimization and cost controls, we are able to raise production and lower operating cost guidance. As we mentioned last quarter, our capex burn-rate is first half weighted. This can be seen in the number of second quarter turn-in-lines and additional infrastructure projects located in our extension areas. We have tightened the capex range and expect to exit the year within our original budget.”

Mr. Hollis continued, “Contributing to this beat and raise for production, the recent outperformance of our wells to the east and on our newly added northern acreage further strengthens our already robust depth of inventory. The scarcity of sub $50 per barrel breakeven inventory in the lower 48, puts HighPeak Energy in a lucrative position with the current consolidation happening across the industry.”

Second Quarter 2024 Financial Results

HighPeak reported net income of $29.7 million for the second quarter of 2024, or $0.21 per diluted share, and adjusted net income of $39.4 million, or $0.28 per diluted share. The Company reported EBITDAX of $215.8 million, or $1.51 per diluted share.

Second quarter average realized prices were $81.39 per barrel (“$/Bbl”) of crude oil, $20.32 per barrel of NGL and $0.13 per Mcf of natural gas, resulting in an overall realized price of $62.33 per Boe, or 77.3% of the weighted average of NYMEX crude oil prices, excluding the effects of derivatives. HighPeak’s cash costs for the third quarter were $12.25 per Boe, including lease operating expenses of $6.79 per Boe, workover expenses of $0.63 per Boe, production and ad valorem taxes of $3.76 per Boe and G&A expenses of $1.07 per Boe. The Company’s cash margin was $50.07 per Boe, or 80.3% of the overall realized price per Boe for the quarter, excluding the effects of derivatives.

HighPeak’s second quarter 2024 capital expenditures to drill, complete, equip, provide facilities and for infrastructure were $164.0 million.

Dividends

During the second 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 August 2024, 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 September 25, 2024 to stockholders of record on September 3, 2024.

Conference Call

HighPeak will host a conference call and webcast on Tuesday, August 6, 2024, at 10:00 a.m. Central Time for investors and analysts to discuss its results for the second 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 virtually in the upcoming Seaport Research Partners Annual Summer Investor Conference on August 20th-21st, 2024. HighPeak will also participate in-person in the upcoming Pickering Energy Partners Annual Energy Conference in Austin, Texas, on September 17th-18th, 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)

 

 

 

June 30,
2024

 

December 31,
2023

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

157,911

 

 

$

194,515

 

 

Accounts receivable

 

 

87,561

 

 

 

94,589

 

 

Inventory

 

 

7,817

 

 

 

7,254

 

 

Prepaid expenses

 

 

3,073

 

 

 

995

 

 

Derivative instruments

 

 

2,278

 

 

 

31,480

 

 

Total current assets

 

 

258,640

 

 

 

328,833

 

 

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

 

 

 

 

 

 

 

Proved properties

 

 

3,654,399

 

 

 

3,338,107

 

 

Unproved properties

 

 

75,690

 

 

 

72,715

 

 

Accumulated depletion, depreciation and amortization

 

 

(942,594

)

 

 

(684,179

)

 

Total crude oil and natural gas properties, net

 

 

2,787,495

 

 

 

2,726,643

 

 

Other property and equipment, net

 

 

3,518

 

 

 

3,572

 

 

Derivative instruments

 

 

227

 

 

 

16,059

 

 

Other noncurrent assets

 

 

6,577

 

 

 

5,684

 

 

Total assets

 

$

3,056,457

 

 

$

3,080,791

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Current portion of long-term debt, net

 

$

120,000

 

 

$

120,000

 

 

Accrued capital expenditures

 

 

48,905

 

 

 

39,231

 

 

Accounts payable - trade

 

 

40,452

 

 

 

63,583

 

 

Revenues and royalties payable

 

 

27,860

 

 

 

29,724

 

 

Other accrued liabilities

 

 

22,490

 

 

 

19,613

 

 

Derivative instruments

 

 

12,599

 

 

 

13,054

 

 

Advances from joint interest owners

 

 

5,308

 

 

 

262

 

 

Accrued interest

 

 

825

 

 

 

1,398

 

 

Operating leases

 

 

422

 

 

 

528

 

 

Total current liabilities

 

 

278,861

 

 

 

287,393

 

 

Noncurrent liabilities:

 

 

 

 

 

 

 

Long-term debt, net

 

 

979,266

 

 

 

1,030,299

 

 

Deferred income taxes

 

 

213,038

 

 

 

197,068

 

 

Asset retirement obligations

 

 

13,911

 

 

 

13,245

 

 

Derivatives

 

 

775

 

 

 

65

 

 

Operating leases

 

 

165

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

Common stock

 

 

13

 

 

 

13

 

 

Additional paid-in capital

 

 

1,182,302

 

 

 

1,189,424

 

 

Retained earnings

 

 

388,126

 

 

 

363,284

 

 

Total stockholders' equity

 

 

1,570,441

 

 

 

1,552,721

 

 

Total liabilities and stockholders' equity

 

$

3,056,457

 

 

$

3,080,791

 

 

 

 

 

 

 

 

 

 


HighPeak Energy, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

Three Months Ended
March 31,

 

Six Months Ended
June 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Operating revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Crude oil sales

 

$

274,590

 

 

$

236,390

 

 

$

556,959

 

 

$

452,086

 

NGL and natural gas sales

 

 

676

 

 

 

4,370

 

 

 

6,071

 

 

 

12,468

 

Total operating revenues

 

 

275,266

 

 

 

240,760

 

 

 

563,030

 

 

 

464,554

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Crude oil and natural gas production

 

 

32,798

 

 

 

34,934

 

 

 

63,069

 

 

 

67,876

 

Production and ad valorem taxes

 

 

16,596

 

 

 

13,259

 

 

 

30,998

 

 

 

25,556

 

Exploration and abandonments

 

 

167

 

 

 

480

 

 

 

665

 

 

 

2,644

 

Depletion, depreciation and amortization

 

 

127,693

 

 

 

93,011

 

 

 

258,543

 

 

 

174,142

 

Accretion of discount

 

 

242

 

 

 

120

 

 

 

481

 

 

 

238

 

General and administrative

 

 

4,735

 

 

 

2,516

 

 

 

9,420

 

 

 

5,018

 

Stock-based compensation

 

 

3,775

 

 

 

3,984

 

 

 

7,573

 

 

 

8,038

 

Total operating costs and expenses

 

 

186,006

 

 

 

148,304

 

 

 

370,749

 

 

 

283,512

 

Other expense

 

 

2,000

 

 

 

7,502

 

 

 

2,001

 

 

 

7,502

 

Income from operations

 

 

87,260

 

 

 

84,954

 

 

 

190,280

 

 

 

173,540

 

Interest income

 

 

2,400

 

 

 

163

 

 

 

4,792

 

 

 

193

 

Interest expense

 

 

(42,991

)

 

 

(39,284

)

 

 

(86,625

)

 

 

(66,256

)

Derivative loss, net

 

 

(2,702

)

 

 

(4,363

)

 

 

(55,745

)

 

 

(1,243

)

Income before income taxes

 

 

43,967

 

 

 

41,470

 

 

 

52,702

 

 

 

106,234

 

Income tax expense

 

 

14,250

 

 

 

9,644

 

 

 

16,547

 

 

 

24,151

 

Net income

 

$

29,717

 

 

$

31,826

 

 

$

36,155

 

 

$

82,083

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income

 

$

0.21

 

 

$

0.26

 

 

$

0.26

 

 

$

0.67

 

Diluted net income

 

$

0.21

 

 

$

0.25

 

 

$

0.25

 

 

$

0.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

125,341

 

 

 

111,227

 

 

 

125,341

 

 

 

111,227

 

Diluted

 

 

129,248

 

 

 

115,978

 

 

 

129,265

 

 

 

117,127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per share

 

$

0.04

 

 

$

0.025

 

 

$

0.08

 

 

$

0.05

 

  

HighPeak Energy, Inc.

 

Unaudited Condensed Consolidated Statements of Cash Flows

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

 

2024

 

 

2023

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income

 

$

37,435

 

 

$

82,083

 

 

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

 

 

 

 

 

 

 

Provision for deferred income taxes

 

 

14,690

 

 

 

24,151

 

 

Loss on derivative instruments

 

 

55,745

 

 

 

1,244

 

 

Cash paid on settlement of derivative instruments

 

 

(10,456

)

 

 

(7,261

)

 

Amortization of debt issuance costs

 

 

4,119

 

 

 

5,704

 

 

Amortization of original issue discounts on long-term debt

 

 

4,906

 

 

 

8,627

 

 

Stock-based compensation expense

 

 

7,573

 

 

 

8,038

 

 

Accretion expense

 

 

481

 

 

 

238

 

 

Depletion, depreciation and amortization expense

 

 

258,543

 

 

 

174,142

 

 

Exploration and abandonment expense

 

 

229

 

 

 

2,186

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

 

7,038

 

 

 

(4,378

)

 

Prepaid expenses, inventory and other assets

 

 

(2,900

)

 

 

3,941

 

 

Accounts payable, accrued liabilities and other current liabilities

 

 

(3,633

)

 

 

64,961

 

 

Net cash provided by operating activities

 

 

373,770

 

 

 

363,676

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

Additions to crude oil and natural gas properties

 

 

(311,897

)

 

 

(678,968

)

 

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

 

 

(5,226

)

 

 

74,736

 

 

Acquisitions of crude oil and natural gas properties

 

 

(7,415

)

 

 

(7,789

)

 

Proceeds from sales of properties

 

 

48

 

 

 

 

 

Deposit and other costs related to pending acquisitions

 

 

 

 

 

(397

)

 

Other property additions

 

 

(122

)

 

 

(103

)

 

Net cash used in investing activities

 

 

(324,612

)

 

 

(612,521

)

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Repayments under Term Loan Credit Agreement

 

 

(60,000

)

 

 

 

 

Repurchased shares under buyback program

 

 

(14,551

)

 

 

 

 

Dividends paid

 

 

(10,086

)

 

 

(5,554

)

 

Dividend equivalents paid

 

 

(1,068

)

 

 

(569

)

 

Debt issuance costs

 

 

(58

)

 

 

(1,399

)

 

Proceeds from exercises of warrants

 

 

1

 

 

 

1,728

 

 

Borrowings under Prior Credit Agreement

 

 

 

 

 

255,000

 

 

Proceeds from exercises of stock options

 

 

 

 

 

148

 

 

Stock offering costs

 

 

 

 

 

(748

)

 

Net cash (used in) provided by financing activities

 

 

(85,762

)

 

 

248,606

 

 

Net decrease in cash and cash equivalents

 

 

(36,604

)

 

 

(239

)

 

Cash and cash equivalents, beginning of period

 

 

194,515

 

 

 

30,504

 

 

Cash and cash equivalents, end of period

 

$

157,911

 

 

$

30,265

 

 

 

 

 

 

 

 

 

 


HighPeak Energy, Inc.

 

Unaudited Summary Operating Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

Average Daily Sales Volumes:

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude oil (Bbls)

 

 

37,073

 

 

 

35,483

 

 

 

38,516

 

 

 

33,506

 

 

NGLs (Bbls)

 

 

6,018

 

 

 

3,681

 

 

 

5,583

 

 

 

3,482

 

 

Natural gas (Mcf)

 

 

32,640

 

 

 

18,256

 

 

 

30,187

 

 

 

16,444

 

 

Total (Boe)

 

 

48,531

 

 

 

42,207

 

 

 

49,130

 

 

 

39,728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Realized Prices (excluding effects of derivatives):

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude oil per Bbl

 

$

81.39

 

 

$

73.21

 

 

$

79.45

 

 

$

74.55

 

 

NGL per Bbl

 

$

20.32

 

 

$

20.77

 

 

$

22.45

 

 

$

23.71

 

 

Natural gas per Mcf

 

$

0.13

 

 

$

0.70

 

 

$

0.68

 

 

$

1.37

 

 

Total per Boe

 

$

62.33

 

 

$

62.68

 

 

$

62.97

 

 

$

64.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Margin Data ($ per Boe):

 

 

 

 

 

 

 

 

 

 

 

 

 

Average price

 

$

62.33

 

 

$

62.68

 

 

$

62.97

 

 

$

64.60

 

 

Lease operating expenses

 

 

(6.79

)

 

 

(8.39

)

 

 

(6.54

)

 

 

(8.48

)

 

Expense workovers

 

 

(0.63

)

 

 

(0.71

)

 

 

(0.51

)

 

 

(0.96

)

 

Production and ad valorem taxes

 

 

(3.76

)

 

 

(3.45

)

 

 

(3.47

)

 

 

(3.55

)

 

 

 

$

51.15

 

 

$

50.13

 

 

$

52.45

 

 

$

51.61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


HighPeak Energy, Inc.

 

Unaudited Earnings Per Share Details

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

Net income as reported

 

$

29,717

 

 

$

31,826

 

 

$

36,155

 

 

$

82,083

 

 

Participating basic earnings

 

 

(2,860

)

 

 

(2,942

)

 

 

(3,466

)

 

 

(7,590

)

 

Basic earnings attributable to common shareholders

 

 

26,857

 

 

 

28,884

 

 

 

32,689

 

 

 

74,493

 

 

Reallocation of participating earnings

 

 

36

 

 

 

46

 

 

 

37

 

 

 

123

 

 

Diluted net income attributable to common shareholders

 

$

26,893

 

 

$

28,930

 

 

$

32,726

 

 

$

74,616

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

 

125,341

 

 

 

111,227

 

 

 

125,341

 

 

 

111,227

 

 

Dilutive warrants and unvested stock options

 

 

1,753

 

 

 

2,592

 

 

 

1,770

 

 

 

3,741

 

 

Dilutive unvested restricted stock

 

 

2,154

 

 

 

2,159

 

 

 

2,154

 

 

 

2,159

 

 

Diluted weighted average shares outstanding

 

 

129,248

 

 

 

115,978

 

 

 

129,265

 

 

 

117,127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.21

 

 

$

0.26

 

 

$

0.26

 

 

$

0.67

 

 

Diluted

 

$

0.21

 

 

$

0.25

 

 

$

0.25

 

 

$

0.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


HighPeak Energy, Inc.

 

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

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

Net income

 

$

29,717

 

 

$

31,826

 

 

$

36,155

 

 

$

82,083

 

 

Interest expense

 

 

42,991

 

 

 

39,284

 

 

 

86,625

 

 

 

66,256

 

 

Interest income

 

 

(2,400

)

 

 

(163

)

 

 

(4,792

)

 

 

(193

)

 

Income tax expense

 

 

14,250

 

 

 

9,644

 

 

 

16,547

 

 

 

24,151

 

 

Depletion, depreciation and amortization

 

 

127,693

 

 

 

93,011

 

 

 

258,543

 

 

 

174,142

 

 

Accretion of discount

 

 

242

 

 

 

120

 

 

 

481

 

 

 

238

 

 

Exploration and abandonment expense

 

 

167

 

 

 

480

 

 

 

665

 

 

 

2,644

 

 

Stock based compensation

 

 

3,775

 

 

 

3,984

 

 

 

7,573

 

 

 

8,038

 

 

Derivative related noncash activity

 

 

(2,606

)

 

 

(703

)

 

 

45,289

 

 

 

(6,017

)

 

Other expense

 

 

2,000

 

 

 

7,502

 

 

 

2,001

 

 

 

7,502

 

 

EBITDAX

 

 

215,829

 

 

 

184,985

 

 

 

449,087

 

 

 

358,844

 

 

Cash interest expense

 

 

(38,472

)

 

 

(31,911

)

 

 

(77,600

)

 

 

(51,925

)

 

Other (a)

 

 

220

 

 

 

(7,583

)

 

 

1,778

 

 

 

(7,767

)

 

Discretionary cash flow

 

 

177,577

 

 

 

145,491

 

 

 

373,265

 

 

 

299,152

 

 

Changes in operating assets and liabilities

 

 

24,754

 

 

 

28,179

 

 

 

505

 

 

 

64,524

 

 

Net cash provided by operating activities

 

$

202,331

 

 

$

173,670

 

 

$

373,770

 

 

$

363,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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
June 30, 2024

 

Six Months Ended
June 30, 2024

 

 

 

Amounts

 

Amounts per
Diluted Share

 

Amounts

 

Amounts per
Diluted Share

 

Net income

 

$

29,717

 

 

$

0.21

 

 

$

36,155

 

 

$

0.25

 

 

Derivative loss, net

 

 

2,702

 

 

 

0.02

 

 

 

55,745

 

 

 

0.39

 

 

Stock-based compensation

 

 

3,775

 

 

 

0.03

 

 

 

7,573

 

 

 

0.05

 

 

Other expense

 

 

2,000

 

 

 

0.01

 

 

 

2,001

 

 

 

0.01

 

 

Deferred tax asset revision

 

 

2,999

 

 

 

0.02

 

 

 

2,999

 

 

 

0.02

 

 

Income tax adjustment for above items *

 

 

(1,780

)

 

 

(0.01

)

 

 

(13,717

)

 

 

(0.10

)

 

Adjusted net income

 

$

39,413

 

 

$

0.28

 

 

$

90,756

 

 

$

0.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Assuming a 21% tax rate, excluding the deferred tax asset revision item

 


HighPeak Energy, Inc.

Unaudited Cash Margin Reconciliation

(in thousands, except per Boe data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude oil, NGL and natural gas sales revenue

 

$

275,266

 

 

$

240,760

 

 

$

563,030

 

 

$

464,554

 

Less: Lease operating expenses

 

 

(29,998

)

 

 

(32,226

)

 

 

(58,509

)

 

 

(60,946

)

Less: Workover expenses

 

 

(2,800

)

 

 

(2,708

)

 

 

(4,560

)

 

 

(6,930

)

Less: Production and ad valorem taxes

 

 

(16,596

)

 

 

(13,259

)

 

 

(30,998

)

 

 

(25,556

)

Less: General and administrative expenses

 

 

(4,735

)

 

 

(2,516

)

 

 

(9,420

)

 

 

(5,018

)

Cash Margin

 

$

221,137

 

 

$

190,051

 

 

$

459,543

 

 

$

366,104

 

Divide by: Sales volumes (MBoe)

 

 

4,416.4

 

 

 

3,840.8

 

 

 

8,941.7

 

 

 

7,190.8

 

Cash Margin per Boe, excluding effects of derivatives

 

$

50.07

 

 

$

49.48

 

 

$

51.39

 

 

$

50.91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Margin

 

$

221,137

 

 

$

190,051

 

 

$

459,543

 

 

$

366,104

 

General and administrative expenses

 

$

4,735

 

 

$

2,516

 

 

$

9,420

 

 

$

5,018

 

Cash Operating Margin

 

$

225,872

 

 

$

192,567

 

 

$

468,963

 

 

$

371,122

 

Divide by: Sales volumes (MBoe)

 

 

4,416.4

 

 

 

3,840.8

 

 

 

8,941.7

 

 

 

7,190.8

 

Cash Operating Margin per Boe, excluding effects of derivatives

 

$

51.14

 

 

$

50.14

 

 

$

52.45

 

 

$

51.61

 


HighPeak Energy, Inc.

 

Unaudited Free Cash Flow Reconciliation

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30, 2024

 

Six Months Ended
June 30, 2024

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

202,331

 

 

$

373,770

 

 

Changes in operating assets and liabilities

 

 

(24,754

)

 

 

(505

)

 

Discretionary cash flow

 

 

177,577

 

 

 

373,265

 

 

Less: Additions to crude oil and natural gas properties (excluding acquisitions)

 

 

(164,199

)

 

 

(311,897

)

 

Free cash flow

 

$

13,378

 

 

$

61,368

 

 

 

 

 

 

 

 

 

 

Investor Contact:

Ryan Hightower
Vice President, Business Development
817.850.9204
[email protected]

Source: HighPeak Energy, Inc.