REI Ring Energy Inc.

Ring Energy Announces Second Quarter 2024 Results, Provides Guidance for Third Quarter and Updates Full Year 2024 Outlook

Ring Energy Announces Second Quarter 2024 Results, Provides Guidance for Third Quarter and Updates Full Year 2024 Outlook

THE WOODLANDS, Texas, Aug. 06, 2024 (GLOBE NEWSWIRE) -- Ring Energy, Inc. (NYSE American: REI) (“Ring” or the “Company”) today reported operational and financial results for second quarter 2024 and provided an improved outlook for the third quarter and full year.

Second Quarter 2024 Highlights

  • Produced sales of 13,623 barrels of oil per day (“Bo/d”), representing a 2% increase over the first quarter of 2024;
  • Sold record total volumes of 19,786 barrels of oil equivalent per day (“Boe/d”) (69% oil), which was 4% higher than the first quarter;
  • Reported net income of $22.4 million, or $0.11 per diluted share, and Adjusted Net Income1 of $23.4 million, or $0.12 per diluted share;
  • Recorded Lease Operating Expense (“LOE”) of $10.72 per Boe, which was below the low end of guidance;
  • Increased Cash Operating Margin1 to $32.97 per Boe, reflecting a 7% increase over the first quarter and contributing to 9% growth year-to-date from 2023;
  • Achieved record Adjusted EBITDA1 of $66.4 million — up 7% from the first quarter and 15% year-to-date;
  • Incurred capital expenditures of $35.4 million, which was below the low end of guidance;
  • Successfully drilled and completed 11 producing wells (guidance was 9 to 11 wells) during the second quarter of which five wells came online late in the period;
  • Generated record Adjusted Free Cash Flow of $21.4 million during the quarter and $37.0 million year-to-date — representing a 60% increase for the first six months. The Company has remained cash flow positive for 19 consecutive quarters;
  • Ended the period with $407.0 million in outstanding borrowings on the Company’s credit facility, reflecting a paydown of $15.0 million during the quarter and $48.0 million since closing the Founders Acquisition in August 2023;
  • Increased liquidity to $194.1 million and lowered the Leverage Ratio2 to 1.59x as of June 30, 2024; and
  • Provided guidance for higher sales volumes, lower operating expenses and lower capital spending for the third quarter and full year.

Mr. Paul D. McKinney, Chairman of the Board and Chief Executive Officer, commented, “The second quarter marked another successful period for the Company reaching a number of key milestones as part of our proven strategy focused on maximizing cash flow generation. This included record production, Adjusted EBITDA and Adjusted Free Cash Flow that led to a $15 million reduction of debt. Driving the 60% increase in year-to-date Adjusted Free Cash Flow over 2023 was the impact of the Founders Acquisition that closed in August 2023 and the outstanding performance of our ongoing capital spending program. In addition, our year-to-date results reflect the benefits from our continued focus on reducing overall costs and downtime. We believe these factors place us in a good position for ongoing success. We look forward to additional material debt reduction over the coming quarters, subject to oil prices remaining at recent levels.”

Mr. McKinney concluded, “For second half 2024, we remain focused on maximizing cash flow to further improve our balance sheet. The success of our disciplined capital spending program in the first half bodes well for the remainder of 2024, and we will continue to execute our plan to organically maintain or slightly grow oil production. Our updated full year guidance reflects a 4% increase in daily oil production and a 3% decrease in capital spending — both assuming the midpoint. While our focus remains on reducing debt, we continue to evaluate growth opportunities through strategic, accretive and balance sheet enhancing acquisitions.”

_______________

1 A non-GAAP financial measure; see the “Non-GAAP Information” section in this release for more information including reconciliations to the most comparable GAAP measures.

2 Refer to the “Non-GAAP Information” section in this release for calculation of the Leverage Ratio.

Summary Results

 Quarter to DateYear to Date
 Q2 2024Q1 2024Q2 2024 to Q1 2024

% Change
Q2 2023Q2 2024 to Q2 2023

% Change
YTD 2024YTD 2023YTD % Change
Average Daily Sales Volumes (Boe/d) 19,786 19,0344% 17,27115% 19,410 17,7799%
Crude Oil (Bo/d) 13,623 13,3942% 11,86115% 13,509 12,25910%
Net Sales (MBoe) 1,800.6 1,732.14% 1,571.715% 3,532.6 3,218.010%
Realized Price - All Products ($/Boe)$55.06$54.561%$50.499%$54.82$52.035%
Realized Price - Crude Oil ($/Bo)$80.09$75.726%$72.3011%$77.93$72.857%
Revenues ($MM)$99.1$94.55%$79.325%$193.6$167.416%
Net Income ($MM)$22.4$5.5306%$28.8(22)%$27.9$61.5(55)%
Adjusted Net Income ($MM)$23.4$20.315%$28.0(16)%$43.8$53.0(17)%
Adjusted EBITDA ($MM)$66.4$62.07%$53.524%$128.4$112.015%
Capital Expenditures ($MM)$35.4$36.3(2)%$31.612%$71.6$70.52%
Adjusted Free Cash Flow ($MM)$21.4$15.638%$12.670%$37.0$23.160%
                 

Financial Overview: For the second quarter of 2024, the Company reported net income of $22.4 million, or $0.11 per diluted share, which included a $0.8 million before-tax non-cash unrealized commodity derivative gain and $2.1 million in before-tax share-based compensation. The Company’s Adjusted Net Income was $23.4 million, or $0.12 per diluted share. In the first quarter of 2024, the Company reported net income of $5.5 million, or $0.03 per diluted share, which included a $17.6 million before-tax non-cash unrealized commodity derivative loss and $1.7 million for before-tax share-based compensation costs. The Company’s Adjusted Net Income for the first quarter of 2024 was $20.3 million, or $0.10 per diluted share. For the second quarter of 2023, Ring reported net income of $28.8 million, or $0.15 per diluted share, which included a $3.1 million before-tax non-cash unrealized commodity derivative gain, $2.3 million in before-tax share-based compensation and $0.2 million in before-tax transaction costs. Adjusted Net Income in the second quarter of 2023 was $28.0 million, or $0.14 per diluted share.

Adjusted EBITDA was a record $66.4 million for the second quarter of 2024 compared to $62.0 million for the first quarter of 2024 and $53.5 million for the second quarter of 2023 — a 7% and 24% increase, respectively.

Adjusted Free Cash Flow for the second quarter of 2024 was a record $21.4 million versus $15.6 million for the first quarter of 2024 (38% increase) and $12.6 million for the second quarter of 2023 (70% increase). Included was capital spending of $35.4 million in the second quarter of 2024 versus $36.3 million in the first quarter of 2024 and $31.6 million in the second quarter of 2023.

Adjusted Cash Flow from Operations was a record $56.6 million for the second quarter of 2024 compared to $51.9 million for the first quarter of 2024 (a 9% increase), and $44.0 million for the second quarter of 2023 (a 29% increase).

Adjusted Net Income, Adjusted EBITDA, Adjusted Free Cash Flow, Adjusted Cash Flow from Operations, and Cash Operating Margin are non-GAAP financial measures, which are described in more detail and reconciled to the most comparable GAAP measures, in the tables shown later in this release under “Non-GAAP Financial Information.”

Sales Volumes, Prices and Revenues: Sales volumes for the second quarter of 2024 were 19,786 Boe/d (69% oil, 14% natural gas and 17% NGLs), or 1,800,570 Boe. Positively impacting second quarter 2024 sales volumes was the Founders Acquisition that closed in August 2023 and incremental production brought online during the period associated with the Company’s ongoing development program. First quarter 2024 sales volumes were 19,034 Boe/d (70% oil, 15% natural gas and 15% NGLs), or 1,732,057 Boe, and second quarter of 2023 sales volumes were 17,271 Boe/d (69% oil, 16% natural gas and 15% NGLs), or 1,571,668 Boe. Second quarter 2024 sales volumes were comprised of 1,239,731 barrels (“Bbls”) of oil, 1,538,347 thousand cubic feet (“Mcf”) of natural gas and 304,448 Bbls of NGLs.

For the second quarter of 2024, the Company realized an average sales price of $80.09 per barrel of crude oil, $(1.93) per Mcf of natural gas, and $9.27 per barrel of NGLs. The realized natural gas and NGL prices were impacted by a fee reduction to the value received. For the second quarter of 2024, the weighted average natural gas price per Mcf was $(0.34) and the weighted average fee value per Mcf was $(1.59); the weighted average NGL price per barrel was $19.49 offset by a weighted average fee per barrel of $(10.22). The weighted average natural gas price for second quarter 2024 reflects continued natural gas product takeaway constraints, which could be alleviated through additional third-party pipeline capacity targeted to come online by year end 2024. The combined average realized sales price for the period was $55.06 per Boe, up 1% versus $54.56 per Boe for the first quarter of 2024, and up 9% from $50.49 per Boe in the second quarter of 2023. The average oil price differential the Company experienced from NYMEX WTI futures pricing in the second quarter of 2024 was a negative $0.61 per barrel of crude oil, while the average natural gas price differential from NYMEX futures pricing was a negative $4.31 per Mcf.

Revenues were $99.1 million for the second quarter of 2024 compared to $94.5 million for the first quarter of 2024 and $79.3 million for the second quarter of 2023. The 5% increase in second quarter 2024 revenues from the first quarter of 2024 was driven by higher overall realized pricing and sales volumes.

Lease Operating Expense (“LOE”): LOE, which includes expensed workovers and facilities maintenance, was $19.3 million, or $10.72 per Boe, in the second quarter of 2024, which was below the low end of the Company’s guidance of $10.75 to $11.25 per Boe. LOE per Boe was below expectations due to lower expense workover costs and higher production. LOE was $18.4 million, or $10.60 per Boe in the first quarter of 2024 and $15.9 million, or $10.14 per Boe, for the second quarter of 2023. 

Gathering, Transportation and Processing (“GTP”) Costs: As previously disclosed, due to a contractual change effective May 1, 2022, the Company no longer maintains ownership and control of natural gas through processing for the majority of gas produced. As a result, the majority of GTP costs are now reflected as a reduction to the natural gas sales price and not as an expense item. There does remain one contract in place with a natural gas processing entity where the point of control of gas dictates requiring the fees to be recorded as an expense.

Ad Valorem Taxes: Ad valorem taxes were $0.74 per Boe for the second quarter of 2024 compared to $1.24 per Boe in the first quarter of 2024 and $1.06 per Boe for the second quarter of 2023.

Production Taxes: Production taxes were $2.01 per Boe in the second quarter of 2024 compared to $2.56 per Boe in the first quarter of 2024 and $2.55 per Boe in second quarter of 2023. Production taxes ranged between 3.7% to 5.1% of revenue for all three periods.

Depreciation, Depletion and Amortization (“DD&A”) and Asset Retirement Obligation Accretion:  DD&A was $13.72 per Boe in the second quarter of 2024 versus $13.74 per Boe for the first quarter of 2024 and $13.23 per Boe in the second quarter of 2023. Asset retirement obligation accretion was $0.20 per Boe in the second quarter of 2024 and for the first quarter of 2024, compared to $0.23 per Boe in the second quarter of 2023.

General and Administrative Expenses (“G&A”):  G&A was $7.7 million ($4.28 per Boe) for the second quarter of 2024 versus $7.5 million ($4.31 per Boe) for the first quarter of 2024 and $6.8 million ($4.33 per Boe) for the second quarter of 2023. G&A, excluding non-cash share-based compensation, was $5.6 million ($3.13 per Boe) for the second quarter of 2024 versus $5.7 million ($3.32 per Boe) for the first quarter of 2024 and $4.5 million ($2.89 per Boe) for the second quarter of 2023. G&A, excluding non-cash share-based compensation and transaction costs, was $5.6 million ($3.13 per Boe) for the second quarter of 2024 versus $5.7 million ($3.32 per Boe) for the first quarter of 2024 and $4.3 million ($2.75 per Boe) for the second quarter of 2023.

Interest Expense: Interest expense was $10.9 million in the second quarter of 2024 versus $11.5 million for the first quarter of 2024 and $10.6 million for the second quarter of 2023. 

Derivative (Loss) Gain:  In the second quarter of 2024, Ring recorded a net loss of $1.8 million on its commodity derivative contracts, including a realized $2.6 million cash commodity derivative loss and an unrealized $0.8 million non-cash commodity derivative gain. This compares to a net loss of $19.0 million in the first quarter of 2024, including a realized $1.5 million cash commodity derivative loss and an unrealized $17.6 million non-cash commodity derivative loss. In the second quarter of 2023, the Company recorded a net gain on commodity derivative contracts of $3.3 million, including a realized $0.2 million cash commodity derivative gain and an unrealized $3.1 million non-cash commodity derivative gain. 

A summary listing of the Company’s outstanding derivative positions at June 30, 2024 is included in the tables shown later in this release.

For the remainder (July through December) of 2024, the Company has approximately 1.2 million barrels of oil (approximately 49% of oil sales guidance midpoint) hedged and approximately 1.2 billion cubic feet of natural gas (approximately 38% of natural gas sales guidance midpoint) hedged.

Income Tax: The Company recorded a non-cash income tax provision of $6.8 million in the second quarter of 2024 versus $1.7 million in the first quarter of 2024, and a non-cash benefit of $6.4 million for the second quarter of 2023.

Balance Sheet and Liquidity: Total liquidity (defined as cash and cash equivalents plus borrowing base availability under the Company’s credit facility) at June 30, 2024 was $194.1 million, an 8% increase from March 31, 2024. Liquidity at June 30, 2024 consisted of cash and cash equivalents of $1.2 million and $192.9 million of availability under Ring’s revolving credit facility, which included a reduction of $35 thousand for letters of credit. On June 30, 2024, the Company had $407 million in borrowings outstanding on its credit facility that has a current borrowing base of $600 million. During the second quarter, Ring paid down $15 million in borrowings. Consistent with the past, the Company is targeting additional debt reduction in 2024, dependent on market conditions, the timing and level of capital spending, and other considerations.

Capital Expenditures: During the second quarter of 2024, capital expenditures were $35.4 million, which was below the Company’s guidance of $37 million to $42 million, while the number of producing wells drilled and completed — 11 in total — was at the high end of the Company’s guidance range. All 11 wells are in the Central Basin Platform and have a working interest of 100%. Specifically, in its Andrews County acreage the Company drilled and completed five 1-mile horizontal (“Hz”) wells, in the Ector County acreage Ring drilled and completed three vertical wells, and in the Crane County acreage the Company drilled and completed three vertical wells.

Contributing to lower than expected actual capital spending levels for the first half of 2024 was increased well completion efficiencies, improved logistics for certain drilling activities, and lower costs due to an improved macro environment for drilling and completion services for Ring’s wells. The impact of these factors is reflected in the Company’s updated full year 2024 guidance, including Ring’s outlook for the second half of 2024.

Quarter Area Wells Drilled Wells Completed
       
1Q 2024 Northwest Shelf (Horizontal) 2 2
  Central Basin Platform (Horizontal) 3 3
  Central Basin Platform (Vertical) 6 6
  Total (1) 11 11
       
2Q 2024 Northwest Shelf (Horizontal)  
  Central Basin Platform (Horizontal) 5 5
  Central Basin Platform (Vertical) 6 6
  Total 11 11

(1) First quarter total does not include the SWD well drilled and completed in the Central Basin Platform.

Full Year and Third Quarter 2024 Sales Volumes, Capital Investment and Operating Expense Guidance

The Company commenced its 2024 development program with two rigs (one Hz and one vertical) focused on slightly growing oil sales volumes and maintaining year-over-year Boe sales. Ring’s year-to-date performance has led to greater year-over-year Boe and oil sales volumes growth than originally planned.

For full year 2024, Ring now expects total capital spending of $141 million to $161 million (versus $135 million to $175 million previously), a 3% reduction at the midpoint. The updated program includes a balanced and capital efficient combination of drilling, completing and placing on production 19 to 23 Hz and 22 to 25 vertical wells across the Company’s asset portfolio. Additionally, the full year capital spending program includes funds for targeted well recompletions, capital workovers, infrastructure upgrades, reactivations, and leasing costs, as well as non-operated drilling, completion, and capital workovers.

All projects and estimates are based on assumed WTI oil prices of $70 to $90 per barrel and Henry Hub prices of $2.00 to $3.00 per Mcf. As in the past, Ring has designed its spending program with flexibility to respond to changes in commodity prices and other market conditions as appropriate.

Based on the $151 million midpoint of spending guidance, the Company continues to expect the following estimated allocation of capital, including:

  • 75% for drilling, completion, and related infrastructure;
  • 17% for recompletions and capital workovers;
  • 5% for ESG improvements (environmental and emission reducing upgrades); and
  • 3% for land, non-operated capital, and other.  

The Company is increasing its full year 2024 oil sales volumes guidance to between 13,200 and 13,800 Bo/d versus 12,600 to 13,300 Bo/d previously, which reflects a 4% increase at the midpoint.

The Company remains focused on maximizing Adjusted Free Cash Flow. All 2024 planned capital expenditures will be fully funded by cash on hand and cash from operations, and excess Adjusted Free Cash Flow is targeted for further debt reduction.   

For the third quarter of 2024, Ring is providing guidance for increased sales volumes, and lower capital spending and operating expense. Ring expects third quarter 2024 sales volumes of 13,200 to 13,800 Bo/d and 19,000 to 19,800 Boe/d (70% oil, 14% natural gas, and 16% NGLs). 

The Company is targeting total capital expenditures in third quarter 2024 of $35 million to $45 million, primarily for drilling and completion activity. Additionally, the capital spending program includes funds for targeted capital workovers, infrastructure upgrades, well reactivations, leasing acreage; and non-operated drilling, completion, and capital workovers.

Ring now expects LOE of $10.50 to $11.25 per Boe for both the third quarter and full year. The Company’s previous guidance for full year 2024 was $10.50 to $11.50 per Boe.

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

 Q3FY
 20242024
Sales Volumes:  
Total Oil (Bo/d)13,200 - 13,80013,200 - 13,800
Mid Point (Bo/d)13,50013,500
Total (Boe/d)19,000 - 19,80019,000 - 19,800
Mid Point (Boe/d)19,40019,400
Oil (%)70%70%
NGLs (%)16%16%
Gas (%)14%14%
   
Capital Program:  
Capital spending(1) (millions)$35 - $45$141 - $161
Mid Point (millions)$40$151
New Hz wells drilled7 - 819 - 23
New Vertical wells drilled6 - 722 - 25
Wells completed and online11 - 1241 - 48
   
Operating Expenses:  
LOE (per Boe)$10.50 - $11.25$10.50 - $11.25
Mid Point (per Boe)$10.88$10.88

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

Conference Call Information

Ring will hold a conference call on Wednesday, August 7, 2024 at 12:00 p.m. ET (11 a.m. CT) to discuss its second quarter 2024 operational and financial results. An updated investor presentation will be posted to the Company’s website prior to the conference call.

To participate in the conference call, interested parties should dial 833-953-2433 at least five minutes before the call is to begin. Please reference the “Ring Energy Second Quarter 2024 Earnings Conference Call”. International callers may participate by dialing 412-317-5762. The call will also be webcast and available on Ring’s website at under “Investors” on the “News & Events” page. An audio replay will also be available on the Company’s website following the call.

About Ring Energy, Inc.

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

Safe Harbor Statement

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements involve a wide variety of risks and uncertainties, and include, without limitation, statements with respect to the Company’s strategy and prospects. The forward-looking statements include statements about the expected future reserves, production, financial position, business strategy, revenues, earnings, costs, capital expenditures and debt levels of the Company, and plans and objectives of management for future operations. Forward-looking statements are based on current expectations and assumptions and analyses made by Ring and its management in light of their experience and perception of historical trends, current conditions and expected future developments, as well as other factors appropriate under the circumstances. However, whether actual results and developments will conform to expectations is subject to a number of material risks and uncertainties, including but not limited to: declines in oil, natural gas liquids or natural gas prices; the level of success in exploration, development and production activities; adverse weather conditions that may negatively impact development or production activities particularly in the winter; the timing of exploration and development expenditures; inaccuracies of reserve estimates or assumptions underlying them; revisions to reserve estimates as a result of changes in commodity prices; impacts to financial statements as a result of impairment write-downs; risks related to level of indebtedness and periodic redeterminations of the borrowing base and interest rates under the Company’s credit facility; Ring’s ability to generate sufficient cash flows from operations to meet the internally funded portion of its capital expenditures budget; the impacts of hedging on results of operations; and Ring’s ability to replace oil and natural gas reserves. Such statements are subject to certain risks and uncertainties which are disclosed in the Company’s reports filed with the Securities and Exchange Commission, including its Form 10-K for the fiscal year ended December 31, 2023, and its other filings. Ring undertakes no obligation to revise or update publicly any forward-looking statements, except as required by law.

Contact Information

Al Petrie Advisors

Al Petrie, Senior Partner

Phone: 281-975-2146  Email:

RING ENERGY, INC.

Condensed Statements of Operations

(Unaudited)
 
 Three Months Ended Six Months Ended
 June 30, March 31, June 30, June 30, June 30,
  2024   2024   2023   2024   2023 
          
Oil, Natural Gas, and Natural Gas Liquids Revenues$99,139,349  $94,503,136  $79,348,573  $193,642,485  $167,431,485 
          
Costs and Operating Expenses         
Lease operating expenses 19,309,017   18,360,434   15,938,106   37,669,451   33,410,797 
Gathering, transportation and processing costs 107,629   166,054   (1,632)  273,683   (2,455)
Ad valorem taxes 1,337,276   2,145,631   1,670,343   3,482,907   3,340,956 
Oil and natural gas production taxes 3,627,264   4,428,303   4,012,139   8,055,567   8,420,279 
Depreciation, depletion and amortization 24,699,421   23,792,450   20,792,932   48,491,871   42,064,603 
Asset retirement obligation accretion 352,184   350,834   353,878   703,018   719,725 
Operating lease expense 175,090   175,091   115,353   350,181   228,491 
General and administrative expense 7,713,534   7,469,222   6,810,243   15,182,756   13,940,382 
          
Total Costs and Operating Expenses 57,321,415   56,888,019   49,691,362   114,209,434   102,122,778 
          
Income from Operations 41,817,934   37,615,117   29,657,211   79,433,051   65,308,707 
          
Other Income (Expense)         
Interest income 144,933   78,544   79,745   223,477   79,745 
Interest (expense) (10,946,127)  (11,498,944)  (10,550,807)  (22,445,071)  (20,941,086)
Gain (loss) on derivative contracts (1,828,599)  (19,014,495)  3,264,660   (20,843,094)  12,739,565 
Gain (loss) on disposal of assets 51,338   38,355   (132,109)  89,693   (132,109)
Other income    25,686   116,610   25,686   126,210 
Net Other Income (Expense) (12,578,455)  (30,370,854)  (7,221,901)  (42,949,309)  (8,127,675)
          
Income Before Benefit from (Provision for) Income Taxes 29,239,479   7,244,263   22,435,310   36,483,742   57,181,032 
          
Benefit from (Provision for) Income Taxes (6,820,485)  (1,728,886)  6,356,295   (8,549,371)  4,326,352 
          
Net Income$22,418,994  $5,515,377  $28,791,605  $27,934,371  $61,507,384 
          
Basic Earnings per Share$0.11  $0.03  $0.15  $0.14  $0.33 
Diluted Earnings per Share$0.11  $0.03  $0.15  $0.14  $0.32 
          
Basic Weighted-Average Shares Outstanding 197,976,721   197,389,782   193,077,859   197,684,638   185,545,775 
Diluted Weighted-Average Shares Outstanding 200,428,813   199,305,150   195,866,533   199,845,512   193,023,966 
                    



RING ENERGY, INC.

Condensed Operating Data

(Unaudited)
 
 Three Months Ended Six Months Ended
 June 30, March 31, June 30, June 30, June 30,
  2024   2024   2023   2024   2023 
          
Net sales volumes:         
Oil (Bbls) 1,239,731   1,218,837   1,079,379   2,458,568   2,218,792 
Natural gas (Mcf) 1,538,347   1,496,507   1,557,545   3,034,854   3,158,952 
Natural gas liquids (Bbls) 304,448   263,802   232,698   568,250   472,690 
Total oil, natural gas and natural gas liquids (Boe)(1) 1,800,570   1,732,057   1,571,668   3,532,627   3,217,974 
          
% Oil 69%  70%  69%  70%  69%
% Natural Gas 14%  15%  16%  14%  16%
% Natural Gas Liquids 17%  15%  15%  16%  15%
          
Average daily sales volumes:         
Oil (Bbls/d) 13,623   13,394   11,861   13,509   12,259 
Natural gas (Mcf/d) 16,905   16,445   17,116   16,675   17,453 
Natural gas liquids (Bbls/d) 3,346   2,899   2,557   3,122   2,612 
Average daily equivalent sales (Boe/d) 19,786   19,034   17,271   19,410   17,779 
          
Average realized sales prices:         
Oil ($/Bbl)$80.09  $75.72  $72.30  $77.93  $72.85 
Natural gas ($/Mcf) (1.93)  (0.55)  (0.71)  (1.25)  (0.01)
Natural gas liquids ($/Bbls) 9.27   11.47   10.35   10.29   12.35 
Barrel of oil equivalent ($/Boe)$55.06  $54.56  $50.49  $54.82  $52.03 
          
Average costs and expenses per Boe ($/Boe):         
Lease operating expenses$10.72  $10.60  $10.14  $10.66  $10.38 
Gathering, transportation and processing costs 0.06   0.10      0.08    
Ad valorem taxes 0.74   1.24   1.06   0.99   1.04 
Oil and natural gas production taxes 2.01   2.56   2.55   2.28   2.62 
Depreciation, depletion and amortization 13.72   13.74   13.23   13.73   13.07 
Asset retirement obligation accretion 0.20   0.20   0.23   0.20   0.22 
Operating lease expense 0.10   0.10   0.07   0.10   0.07 
General and administrative expense (including share-based compensation) 4.28   4.31   4.33   4.30   4.33 
G&A (excluding share-based compensation) 3.13   3.32   2.89   3.22   3.03 
G&A (excluding share-based compensation and transaction costs) 3.13   3.32   2.75   3.22   2.96 
                    

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

RING ENERGY, INC.

Condensed Balance Sheets

(Unaudited)
 
  June 30, 2024 December 31, 2023
ASSETS    
Current Assets    
Cash and cash equivalents $1,178,812  $296,384 
Accounts receivable  41,578,158   38,965,002 
Joint interest billing receivables, net  1,698,453   2,422,274 
Derivative assets  3,369,762   6,215,374 
Inventory  5,776,398   6,136,935 
Prepaid expenses and other assets  2,622,425   1,874,850 
Total Current Assets  56,224,008   55,910,819 
Properties and Equipment    
Oil and natural gas properties, full cost method  1,735,534,624   1,663,548,249 
Financing lease asset subject to depreciation  4,192,099   3,896,316 
Fixed assets subject to depreciation  3,355,968   3,228,793 
Total Properties and Equipment  1,743,082,691   1,670,673,358 
Accumulated depreciation, depletion and amortization  (425,424,564)  (377,252,572)
Net Properties and Equipment  1,317,658,127   1,293,420,786 
Operating lease asset  2,206,218   2,499,592 
Derivative assets  3,032,562   11,634,714 
Deferred financing costs  10,632,970   13,030,481 
Total Assets $1,389,753,885  $1,376,496,392 
     
LIABILITIES AND STOCKHOLDERS’ EQUITY    
Current Liabilities    
Accounts payable $90,014,041  $104,064,124 
Income tax liability  182,805    
Financing lease liability  948,283   956,254 
Operating lease liability  622,694   568,176 
Derivative liabilities  18,114,594   7,520,336 
Notes payable  1,355,795   533,734 
Asset retirement obligations  165,720   165,642 
Total Current Liabilities  111,403,932   113,808,266 
     
Non-current Liabilities    
Deferred income taxes  16,846,398   8,552,045 
Revolving line of credit  407,000,000   425,000,000 
Financing lease liability, less current portion  685,471   906,330 
Operating lease liability, less current portion  1,736,051   2,054,041 
Derivative liabilities  6,255,428   11,510,368 
Asset retirement obligations  28,409,700   28,082,442 
Total Liabilities  572,336,980   589,913,492 
Commitments and contingencies    
Stockholders' Equity    
Preferred stock - $0.001 par value; 50,000,000 shares authorized; no shares issued or outstanding      
Common stock - $0.001 par value; 450,000,000 shares authorized; 198,166,297 shares and 196,837,001 shares issued and outstanding, respectively  198,166   196,837 
Additional paid-in capital  798,732,980   795,834,675 
Retained earnings (Accumulated deficit)  18,485,759   (9,448,612)
Total Stockholders’ Equity  817,416,905   786,582,900 
Total Liabilities and Stockholders' Equity $1,389,753,885  $1,376,496,392 
         



RING ENERGY, INC.

Condensed Statements of Cash Flows

(Unaudited)
 
 Three Months Ended Six Months Ended
 June 30, March 31, June 30, June 30, June 30,
  2024   2024   2023   2024   2023 
          
Cash Flows From Operating Activities         
Net income$22,418,994  $5,515,377  $28,791,605  $27,934,371  $61,507,384 
Adjustments to reconcile net income to net cash provided by operating activities:         
Depreciation, depletion and amortization 24,699,421   23,792,450   20,792,932   48,491,871   42,064,603 
Asset retirement obligation accretion 352,184   350,834   353,878   703,018   719,725 
Amortization of deferred financing costs 1,221,608   1,221,607   1,220,385   2,443,215   2,440,769 
Share-based compensation 2,077,778   1,723,832   2,260,312   3,801,610   4,204,008 
Bad debt expense 14,937   163,840   19,315   178,777   22,209 
(Gain) loss on disposal of assets (89,693)        (89,693)   
Deferred income tax expense (benefit) 6,621,128   1,585,445   (6,548,363)  8,206,573   (4,575,710)
Excess tax expense (benefit) related to share-based compensation 46,972   40,808   150,877   87,780   150,877 
(Gain) loss on derivative contracts 1,828,599   19,014,495   (3,264,660)  20,843,094   (12,739,565)
Cash received (paid) for derivative settlements, net (2,594,497)  (1,461,515)  179,595   (4,056,012)  (478,930)
Changes in operating assets and liabilities:         
Accounts receivable 2,955,975   (5,240,487)  5,320,051   (2,284,512)  8,748,338 
Inventory 189,121   171,416   1,480,824   360,537   1,923,422 
Prepaid expenses and other assets (1,251,279)  503,704   (1,489,612)  (747,575)  (959,678)
Accounts payable (7,712,355)  (1,601,276)  (5,471,391)  (9,313,631)  (15,061,289)
Settlement of asset retirement obligation (160,963)  (591,361)  (429,567)  (752,324)  (919,886)
Net Cash Provided by Operating Activities 50,617,930   45,189,169   43,366,181   95,807,099   87,046,277 
          
Cash Flows From Investing Activities         
Payments for the Stronghold Acquisition             (18,511,170)
Payments to purchase oil and natural gas properties (147,004)  (475,858)  (819,644)  (622,862)  (878,743)
Payments to develop oil and natural gas properties (36,554,719)  (38,904,808)  (35,611,915)  (75,459,527)  (72,551,222)
Payments to acquire or improve fixed assets subject to depreciation (26,649)  (124,937)  (11,324)  (151,586)  (25,894)
Proceeds from sale of fixed assets subject to depreciation 10,605      332,230   10,605   332,230 
Proceeds from divestiture of equipment for oil and natural gas properties             54,558 
Proceeds from sale of Delaware properties       7,992,917      7,992,917 
Proceeds from sale of New Mexico properties (144,398)        (144,398)   
Net Cash Used in Investing Activities (36,862,165)  (39,505,603)  (28,117,736)  (76,367,768)  (83,587,324)
          
Cash Flows From Financing Activities         
Proceeds from revolving line of credit 29,500,000   51,500,000   28,500,000   81,000,000   84,500,000 
Payments on revolving line of credit (44,500,000)  (54,500,000)  (53,500,000)  (99,000,000)  (102,500,000)
Proceeds from issuance of common stock from warrant exercises       8,687,655      12,301,596 
Payments for taxes withheld on vested restricted shares, net (86,991)  (814,985)  (141,682)  (901,976)  (276,063)
Proceeds from notes payable 1,501,507      1,565,071   1,501,507   1,565,071 
Payments on notes payable (145,712)  (533,734)  (152,397)  (679,446)  (652,277)
Payment of deferred financing costs (45,704)        (45,704)   
Reduction of financing lease liabilities (176,128)  (255,156)  (182,817)  (431,284)  (359,831)
Net Cash Provided by (Used in) Financing Activities (13,953,028)  (4,603,875)  (15,224,170)  (18,556,903)  (5,421,504)
          
Net Increase (Decrease) in Cash (197,263)  1,079,691   24,275   882,428   (1,962,551)
Cash at Beginning of Period 1,376,075   296,384   1,725,700   296,384   3,712,526 
Cash at End of Period$1,178,812  $1,376,075  $1,749,975  $1,178,812  $1,749,975 
                    



RING ENERGY, INC.

Financial Commodity Derivative Positions

As of June 30, 2024
 

The following tables reflect the details of current derivative contracts as of June 30, 2024 (quantities are in barrels (Bbl) for the oil derivative contracts and in million British thermal units (MMBtu) for the natural gas derivative contracts):

 Oil Hedges (WTI)
 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
                
Swaps:               
Hedged volume (Bbl) 282,900  368,000  71,897  52,063  265,517  64,555  449,350  432,701
Weighted average swap price$65.49 $68.43 $72.03 $72.03 $72.94 $72.03 $70.38 $69.53
                
Deferred premium puts:               
Hedged volume (Bbl) 125,070  88,405            
Weighted average strike price$75.00 $75.00 $ $ $ $ $ $
Weighted average deferred premium price$2.61 $2.61 $ $ $ $ $ $
                
Two-way collars:               
Hedged volume (Bbl) 230,000  128,800  474,750  464,100  225,400  404,800    
Weighted average put price$64.00 $60.00 $57.06 $60.00 $65.00 $60.00 $ $
Weighted average call price$76.50 $73.24 $75.82 $69.85 $78.91 $75.68 $ $
                        



 Gas Hedges (Henry Hub)
 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
                
NYMEX Swaps:               
Hedged volume (MMBtu) 86,350  653,100  616,199  594,400  289,550      532,500
Weighted average swap price$3.55 $4.43 $3.78 $3.43 $3.72 $ $ $3.38
                
Two-way collars:               
Hedged volume (MMBtu) 387,350  27,600  33,401  27,300  308,200  598,000  553,500  
Weighted average put price$3.94 $3.00 $3.00 $3.00 $3.00 $3.00 $3.50 $
Weighted average call price$6.17 $4.15 $4.39 $4.15 $4.75 $4.15 $5.03 $
                        



 Oil Hedges (basis differential)
 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
                
Argus basis swaps:               
Hedged volume (Bbl) 244,000  368,000  270,000  273,000  276,000  276,000    
Weighted average spread price (1)$1.15 $1.15 $1.00 $1.00 $1.00 $1.00 $ $
                        

 

(1) The oil basis swap hedges are calculated as the fixed price (weighted average spread price above) less the difference between WTI Midland and WTI Cushing, in the issue of Argus Americas Crude.

RING ENERGY, INC.

Non-GAAP Financial Information
 

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

Reconciliation of Net Income (Loss) to Adjusted Net Income

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

 (Unaudited for All Periods)
 Three Months Ended Six Months Ended
 June 30, March 31, June 30, June 30, June 30,
  2024  2024   2023   2024   2023 
 Total Per share - diluted Total Per share - diluted Total Per share - diluted Total Per share - diluted Total Per share - diluted
Net Income (Loss)$22,418,994  $0.11 $5,515,377  $0.03  $28,791,605  $0.15  $27,934,371  $0.14  $61,507,384  $0.32 
                    
Share-based compensation 2,077,778   0.01  1,723,832   0.01   2,260,312   0.01   3,801,610   0.02   4,204,008   0.02 
Unrealized loss (gain) on change in fair value of derivatives (765,898)    17,552,980   0.08   (3,085,065)  (0.02)  16,787,082   0.08   (13,218,495)  (0.07)
Transaction costs - executed A&D      3,539      220,191      3,539      220,191    
Tax impact on adjusted items (304,225)    (4,447,977)  (0.02)  (171,282)     (4,752,202)  (0.02)  307,185    
                    
Adjusted Net Income$23,426,649  $0.12 $20,347,751  $0.10  $28,015,761  $0.14  $43,774,400  $0.22  $53,020,273  $0.27 
                    
Diluted Weighted-Average Shares Outstanding 200,428,813     199,305,150     195,866,533     199,845,512     193,023,966   
                    
Adjusted Net Income per Diluted Share$0.12    $0.10    $0.14    $0.22    $0.27   
                              

Reconciliation of Net Income (Loss) to Adjusted EBITDA

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

 (Unaudited for All Periods)
 Three Months Ended Six Months Ended
 June 30, March 31, June 30, June 30, June 30,
  2024   2024   2023   2024   2023 
Net Income (Loss)$22,418,994  $5,515,377  $28,791,605  $27,934,371  $61,507,384 
          
Interest expense, net 10,801,194   11,420,400   10,471,062   22,221,594   20,861,341 
Unrealized loss (gain) on change in fair value of derivatives (765,898)  17,552,980   (3,085,065)  16,787,082   (13,218,495)
Income tax (benefit) expense 6,820,485   1,728,886   (6,356,295)  8,549,371   (4,326,352)
Depreciation, depletion and amortization 24,699,421   23,792,450   20,792,932   48,491,871   42,064,603 
Asset retirement obligation accretion 352,184   350,834   353,878   703,018   719,725 
Transaction costs - executed A&D    3,539   220,191   3,539   220,191 
Share-based compensation 2,077,778   1,723,832   2,260,312   3,801,610   4,204,008 
Loss (gain) on disposal of assets (51,338)  (38,355)  132,109   (89,693)  132,109 
Other income    (25,686)  (116,610)  (25,686)  (126,210)
          
Adjusted EBITDA$66,352,820  $62,024,257  $53,464,119  $128,377,077  $112,038,304 
          
Adjusted EBITDA Margin 67%  66%  67%  66%  67%
                    

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

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

 (Unaudited for All Periods)
 Three Months Ended Six Months Ended
 June 30, March 31, June 30, June 30, June 30,
  2024   2024   2023   2024   2023 
          
Net Cash Provided by Operating Activities$50,617,930  $45,189,169  $43,366,181  $95,807,099  $87,046,277 
Adjustments - Condensed Statements of Cash Flows         
Changes in operating assets and liabilities 5,979,501   6,758,004   589,695   12,737,505   6,269,093 
Transaction costs - executed A&D    3,539   220,191   3,539   220,191 
Income tax expense (benefit) - current 152,385   102,633   41,191   255,018   98,481 
Capital expenditures (35,360,832)  (36,261,008)  (31,608,483)  (71,621,840)  (70,533,980)
Proceeds from divestiture of equipment for oil and natural gas properties             54,558 
Bad debt expense (14,937)  (163,840)  (19,315)  (178,777)  (22,209)
Loss (gain) on disposal of assets 38,355   (38,355)  132,109      132,109 
Other income    (25,686)  (116,610)  (25,686)  (126,210)
          
Adjusted Free Cash Flow$21,412,402  $15,564,456  $12,604,959  $36,976,858  $23,138,310 
                    



 (Unaudited for All Periods)
 Three Months Ended Six Months Ended
 June 30, March 31, June 30, June 30, June 30,
  2024   2024   2023   2024   2023 
          
Adjusted EBITDA$66,352,820  $62,024,257  $53,464,119  $128,377,077  $112,038,304 
          
Net interest expense (excluding amortization of deferred financing costs) (9,579,586)  (10,198,793)  (9,250,677)  (19,778,379)  (18,420,572)
Capital expenditures (35,360,832)  (36,261,008)  (31,608,483)  (71,621,840)  (70,533,980)
Proceeds from divestiture of equipment for oil and natural gas properties             54,558 
          
Adjusted Free Cash Flow$21,412,402  $15,564,456  $12,604,959  $36,976,858  $23,138,310 
                    

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

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

 (Unaudited for All Periods)
 Three Months Ended Six Months Ended
 June 30, March 31, June 30, June 30, June 30,
  2024   2024   2023   2024   2023 
          
Net Cash Provided by Operating Activities$50,617,930  $45,189,169  $43,366,181  $95,807,099  $87,046,277 
          
Changes in operating assets and liabilities 5,979,501   6,758,004   589,695   12,737,505   6,269,093 
          
Adjusted Cash Flow from Operations$56,597,431  $51,947,173  $43,955,876  $108,544,604  $93,315,370 
                    

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

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

 (Unaudited for All Periods)
 Three Months Ended Six Months Ended
 June 30, March 31, June 30, June 30, June 30,
  2024   2024   2023   2024   2023 
          
General and administrative expense (G&A)$7,713,534  $7,469,222  $6,810,243  $15,182,756  $13,940,382 
Shared-based compensation 2,077,778   1,723,832   2,260,312   3,801,610   4,204,008 
G&A excluding share-based compensation 5,635,756   5,745,390   4,549,931   11,381,146   9,736,374 
Transaction costs - executed A&D    3,539   220,191   3,539   220,191 
G&A excluding share-based compensation and transaction costs$5,635,756  $5,741,851  $4,329,740  $11,377,607  $9,516,183 
                    

Calculation of Leverage Ratio

“Leverage” or the “Leverage Ratio” is calculated under our existing senior revolving credit facility and means as of any date, the ratio of (i) our consolidated total debt as of such date to (ii) our Consolidated EBITDAX for the four consecutive fiscal quarters ending on or immediately prior to such date for which financial statements are required to have been delivered under our existing senior revolving credit facility; provided that for the purposes of the definition of ‘Leverage Ratio’: (a) for the fiscal quarter ended March 31, 2023, Consolidated EBITDAX is calculated by multiplying Consolidated EBITDAX for the three fiscal quarter periods ended on March 31, 2023 by four-thirds, and (b) for each fiscal quarter thereafter, Consolidated EBITDAX will be calculated by adding Consolidated EBITDAX for the four consecutive fiscal quarters ending on such date.

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

Also set forth in our existing senior revolving credit facility is the maximum permitted Leverage Ratio of 3.00. The following table shows the leverage ratio calculation for our most recent fiscal quarter.

 (Unaudited)
 Three Months Ended  
 September 30, December 31, March 31, June 30, Last Four Quarters
  2023   2023   2024   2024  
Consolidated EBITDAX Calculation:         
Net Income (Loss)$(7,539,222) $50,896,479  $5,515,377  $22,418,994  $71,291,628 
Plus: Consolidated interest expense 11,301,328   11,506,908   11,420,400   10,801,194   45,029,830 
Plus: Income tax provision (benefit) (3,411,336)  7,862,930   1,728,886   6,820,485   13,000,965 
Plus: Depreciation, depletion and amortization 21,989,034   24,556,654   23,792,450   24,699,421   95,037,559 
Plus: non-cash charges acceptable to Administrative Agent 36,396,867   (29,695,076)  19,627,646   1,664,064   27,993,501 
Consolidated EBITDAX$     58,736,671   $     65,127,895   $     62,084,759   $     66,404,158   $   252,353,483  
Plus: Pro Forma Acquired Consolidated EBITDAX 4,810,123            4,810,123 
Less: Pro Forma Divested Consolidated EBITDAX (672,113)  (66,463)  40,474   (4,643)  (702,745)
Pro Forma Consolidated EBITDAX$     62,874,681   $     65,061,432   $     62,125,233   $     66,399,515   $   256,460,861  
          
Non-cash charges acceptable to Administrative Agent         
Asset retirement obligation accretion$354,175  $351,786  $350,834  $352,184   
Unrealized loss (gain) on derivative assets 33,871,957   (32,505,544)  17,552,980   (765,898)  
Share-based compensation 2,170,735   2,458,682   1,723,832   2,077,778   
Total non-cash charges acceptable to Administrative Agent$36,396,867  $(29,695,076) $19,627,646  $1,664,064   
          
 As of        
 June 30,        
  2024         
Leverage Ratio Covenant:         
Revolving line of credit$407,000,000         
Pro Forma Consolidated EBITDAX 256,460,861         
Leverage Ratio                   1.59          
Maximum Allowed≤ 3.00x        
          

All-In Cash Operating Costs

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

 (Unaudited for All Periods)
 Three Months Ended Six Months Ended
 June 30, March 31, June 30, June 30, June 30,
  2024   2024   2023   2024   2023 
All-In Cash Operating Costs:         
Lease operating expenses (including workovers)$19,309,017  $18,360,434  $15,938,106   37,669,451   33,410,797 
G&A excluding share-based compensation 5,635,756   5,745,390   4,549,931   11,381,146   9,736,374 
Net interest expense (excluding amortization of deferred financing costs) 9,579,586   10,198,793   9,250,677   19,778,379   18,420,572 
Operating lease expense 175,090   175,091   115,353   350,181   228,491 
Oil and natural gas production taxes 3,627,264   4,428,303   4,012,139   8,055,567   8,420,279 
Ad valorem taxes 1,337,276   2,145,631   1,670,343   3,482,907   3,340,956 
Gathering, transportation and processing costs 107,629   166,054   (1,632)  273,683   (2,455)
All-in cash operating costs$39,771,618  $41,219,696  $35,534,917   80,991,314   73,555,014 
          
Boe 1,800,570   1,732,057   1,571,668   3,532,627   3,217,974 
          
All-in cash operating costs per Boe$22.09  $23.80  $22.61  $22.93  $22.86 
                    

Cash Operating Margin

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

 Three Months Ended Six Months Ended
 June 30, March 31, June 30, June 30, June 30,
  2024   2024   2023   2024   2023 
Cash Operating Margin         
Realized revenues per Boe$          55.06  $          54.56  $          50.49  $          54.82  $          52.03 
All-in cash operating costs per Boe             22.09               23.80               22.61               22.93               22.86 
Cash Operating Margin per Boe$          32.97  $          30.76  $          27.88  $          31.89  $          29.17 
                    


EN
06/08/2024

Underlying

To request access to management, click here to engage with our
partner Phoenix-IR's CorporateAccessNetwork.com

Reports on Ring Energy Inc.

 PRESS RELEASE

Ring Energy Announces Addition to Management Team

Ring Energy Announces Addition to Management Team THE WOODLANDS, Texas, Nov. 25, 2024 (GLOBE NEWSWIRE) -- Ring Energy, Inc. (NYSE American: REI) (“Ring” or the “Company”) today announced the addition of a new senior technical executive. Mr. James J. Parr joins Ring as Executive Vice President, Exploration and Geosciences. Mr. Parr is an experienced petroleum geologist with over 30 years of energy leadership in all aspects of the upstream petroleum business in multiple global organizations. As a key member of the executive team, Ring Energy is enhancing its ability for further value crea...

 PRESS RELEASE

Ring Energy Announces Third Quarter 2024 Results, Provides Guidance Fo...

Ring Energy Announces Third Quarter 2024 Results, Provides Guidance For Fourth Quarter and Updates Full Year 2024 Outlook ~ Q3 2024 Highlighted by Record Sales, Strategic Divestiture and Meaningful Debt Reduction ~ THE WOODLANDS, Texas, Nov. 06, 2024 (GLOBE NEWSWIRE) -- Ring Energy, Inc. (NYSE American: REI) (“Ring” or the “Company”) today reported operational and financial results for third quarter 2024 and provided an outlook for the fourth quarter and updated guidance for the full year. Third Quarter 2024 Highlights Produced record sales of 20,108 barrels of oil equivalent per day (...

 PRESS RELEASE

Ring Energy Announces Timing of Third Quarter 2024 Earnings Release an...

Ring Energy Announces Timing of Third Quarter 2024 Earnings Release and Conference Call THE WOODLANDS, Texas, Oct. 28, 2024 (GLOBE NEWSWIRE) -- Ring Energy, Inc. (NYSE American: REI) (“Ring” or the “Company”) today announced the timing of its third quarter 2024 earnings release and conference call. Ring plans to issue its third quarter 2024 earnings release after the close of trading on Wednesday, November 6, 2024. The Company has scheduled a conference call on Thursday, November 7, 2024 at 11:00 a.m. central to discuss its third quarter 2024 operational and financial results. To partici...

 PRESS RELEASE

Ring Energy to Participate in Water Tower Research Fireside Chat on Oc...

Ring Energy to Participate in Water Tower Research Fireside Chat on October 16 THE WOODLANDS, Texas, Oct. 15, 2024 (GLOBE NEWSWIRE) -- Ring Energy, Inc. (NYSE American: REI) (“Ring” or the “Company”) today announced its participation in a fireside chat with Water Tower Research (“WTR”) on Wednesday, October 16, 2024 at 10:00 AM Central Time. As part of WTR’s ongoing Fireside Chat Series, Jeff Robertson, Managing Director at WTR, will lead an in-depth conversation with Paul McKinney, Ring’s Chairman and Chief Executive Officer. Included in the discussion will be a variety of important top...

 PRESS RELEASE

Ring Energy Announces Participation In Enercom Denver Conference

Ring Energy Announces Participation In Enercom Denver Conference THE WOODLANDS, Texas, Aug. 13, 2024 (GLOBE NEWSWIRE) -- Ring Energy, Inc. (NYSE American: REI) (“Ring” or the “Company”) today announced its participation in the EnerCom Denver Conference to be held in Denver, Colorado where Paul McKinney, Chairman and Chief Executive Officer, is scheduled to make a presentation on Monday, August 19th, 2024 at 11:20 am Mountain Time (12:20 pm Central Time). Senior management will also host one-on-one meetings with investors. The presentation will be webcast live and archived on Ring’s websi...

ResearchPool Subscriptions

Get the most out of your insights

Get in touch