--12-31Q3falsefalsefalsefalsefalse000031513100003151312024-01-012024-03-310000315131phx:JulyToSeptember2024Memberphx:NaturalGasCostlessCollarsMember2024-09-300000315131stpr:TX2024-06-300000315131phx:TimeBasedRestrictedStockMember2024-01-012024-09-300000315131us-gaap:RetainedEarningsMember2023-07-012023-09-300000315131phx:OilCostlessCollarsMember2024-07-012024-09-300000315131phx:OilCostlessCollarsMemberphx:JulyToAugust2024Membersrt:MaximumMember2024-09-300000315131phx:OilCostlessCollarsMemberphx:JuneToAugust2024Member2024-09-300000315131phx:OilCostlessCollarsMemberphx:DerivativeContractPeriodOneMembersrt:MinimumMember2024-09-300000315131phx:WorkingInterestMemberphx:OilMember2023-01-012023-09-300000315131phx:RoyaltyInterestMemberphx:OilMember2023-01-012023-09-300000315131us-gaap:DeferredCompensationShareBasedPaymentsMember2024-01-012024-03-310000315131us-gaap:RetainedEarningsMember2023-01-012023-03-310000315131phx:JuneToAugust2024OneMemberphx:OilFixedPriceSwapsMember2024-09-300000315131phx:OilCostlessCollarsMemberphx:DerivativeContractPeriodOneMember2024-09-300000315131us-gaap:DeferredCompensationShareBasedPaymentsMember2022-12-310000315131phx:OilFixedPriceSwapsMember2023-01-012023-09-300000315131phx:NewWellsOnPHXAcreageMemberus-gaap:OilAndGasMember2024-01-012024-06-300000315131us-gaap:TreasuryStockCommonMember2023-12-310000315131phx:WorkingInterestMemberphx:NaturalGasMember2024-07-012024-09-300000315131us-gaap:RetainedEarningsMember2023-06-300000315131phx:HaynesvilleAndScoopMember2023-04-012023-06-300000315131us-gaap:RevolvingCreditFacilityMembersrt:MinimumMemberus-gaap:PrimeRateMemberphx:USFederalReserveSystemMember2024-01-012024-09-300000315131us-gaap:AdditionalPaidInCapitalMember2024-04-012024-06-300000315131phx:RoyaltyInterestMembersrt:NaturalGasLiquidsReservesMember2024-07-012024-09-300000315131us-gaap:RevolvingCreditFacilityMember2021-09-300000315131phx:WorkingInterestMemberphx:NaturalGasMember2024-01-012024-09-300000315131us-gaap:FairValueInputsLevel2Memberus-gaap:SwapMember2024-09-300000315131phx:MarketBasedRestrictedStockMember2024-07-012024-09-300000315131phx:OilCostlessCollarsMembersrt:MinimumMemberphx:June2024OneMember2024-09-300000315131phx:NaturalGasCostlessCollarsMembersrt:MinimumMemberphx:DerivativeContractPeriodJuly2026September2026Memberus-gaap:SubsequentEventMember2024-10-010000315131phx:OilCostlessCollarsMemberphx:JulyToAugust2024Member2024-01-012024-09-300000315131phx:JuneToAugust2024OneMemberphx:OilFixedPriceSwapsMember2024-01-012024-09-300000315131us-gaap:CommonStockMember2023-09-300000315131us-gaap:DeferredCompensationShareBasedPaymentsMember2023-04-012023-06-300000315131srt:NaturalGasLiquidsReservesMember2024-01-012024-09-300000315131phx:WorkingInterestMember2023-07-012023-09-300000315131phx:NaturalGasCostlessCollarsMember2023-01-012023-09-3000003151312022-12-310000315131phx:NaturalGasCostlessCollarsMemberphx:DerivativeContractPeriodApril2026June2026Memberus-gaap:SubsequentEventMember2024-10-010000315131us-gaap:TreasuryStockCommonMember2024-01-012024-03-310000315131phx:JulyAugust2024OneMemberphx:OilFixedPriceSwapsMember2024-01-012024-09-300000315131phx:NaturalGasFixedPriceSwapsMemberphx:JulyToSeptember2024ThreeMember2024-01-012024-09-3000003151312023-03-310000315131phx:July2024Memberphx:NaturalGasFixedPriceSwapsMember2024-09-300000315131us-gaap:DeferredCompensationShareBasedPaymentsMember2024-09-300000315131phx:NewWellsOnPHXAcreageMemberus-gaap:OilAndGasMember2022-12-302022-12-310000315131phx:RoyaltyInterestMembersrt:NaturalGasLiquidsReservesMember2023-07-012023-09-3000003151312024-09-300000315131phx:NewWellsOnPHXAcreageMemberus-gaap:OilAndGasMember2023-07-012023-09-3000003151312023-12-310000315131us-gaap:RetainedEarningsMember2024-04-012024-06-3000003151312023-01-012023-03-310000315131us-gaap:TreasuryStockCommonMember2024-06-300000315131phx:DerivativeContractPeriodApril2026June2026Memberphx:OilFixedPriceSwapsMemberus-gaap:SubsequentEventMember2024-10-0100003151312023-09-300000315131us-gaap:RetainedEarningsMember2024-06-300000315131srt:NaturalGasLiquidsReservesMember2024-07-012024-09-300000315131us-gaap:AdditionalPaidInCapitalMember2023-07-012023-09-300000315131phx:RoyaltyInterestMembersrt:NaturalGasLiquidsReservesMember2024-01-012024-09-300000315131phx:OilFixedPriceSwapsMemberphx:June2024TwoMember2024-01-012024-09-300000315131us-gaap:AdditionalPaidInCapitalMember2024-06-300000315131us-gaap:FairValueInputsLevel2Memberphx:CollarsMember2024-09-300000315131phx:NewWellsOnPHXAcreageMemberus-gaap:OilAndGasMember2024-07-012024-09-3000003151312023-06-300000315131us-gaap:TreasuryStockCommonMember2024-09-300000315131phx:NaturalGasCostlessCollarsMemberphx:DerivativeContractPeriodJuly2026September2026Memberus-gaap:SubsequentEventMembersrt:MaximumMember2024-10-010000315131us-gaap:RetainedEarningsMember2023-09-300000315131us-gaap:DeferredCompensationShareBasedPaymentsMember2023-06-300000315131stpr:OK2023-07-012023-09-300000315131us-gaap:AdditionalPaidInCapitalMember2024-07-012024-09-300000315131us-gaap:DeferredCompensationShareBasedPaymentsMember2024-04-012024-06-300000315131phx:RoyaltyInterestMember2024-07-012024-09-300000315131srt:NaturalGasLiquidsReservesMember2023-01-012023-09-300000315131phx:WorkingInterestMember2024-01-012024-09-300000315131phx:WorkingInterestMembersrt:NaturalGasLiquidsReservesMember2023-07-012023-09-300000315131us-gaap:AdditionalPaidInCapitalMember2022-12-310000315131phx:TimeBasedRestrictedStockMember2023-01-012023-09-300000315131us-gaap:AdditionalPaidInCapitalMember2024-09-300000315131us-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberus-gaap:RevolvingCreditFacilityMembersrt:MaximumMember2024-01-012024-09-300000315131phx:HaynesvilleAndScoopMember2024-04-012024-06-3000003151312024-01-012024-09-300000315131us-gaap:RevolvingCreditFacilityMemberus-gaap:SubsequentEventMember2024-10-010000315131phx:HaynesvilleAndScoopMember2023-07-012023-09-300000315131us-gaap:AdditionalPaidInCapitalMember2023-03-310000315131phx:NaturalGasFixedPriceSwapsMember2023-01-012023-09-300000315131srt:MaximumMember2024-01-012024-09-300000315131phx:RoyaltyInterestMemberphx:NaturalGasMember2023-01-012023-09-300000315131us-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberus-gaap:RevolvingCreditFacilityMembersrt:MinimumMember2024-01-012024-09-300000315131phx:NaturalGasCostlessCollarsMemberphx:DerivativeContractPeriodThreeMembersrt:MinimumMember2024-09-300000315131us-gaap:DeferredCompensationShareBasedPaymentsMember2023-12-310000315131us-gaap:DeferredCompensationShareBasedPaymentsMember2023-03-310000315131phx:NaturalGasCostlessCollarsMemberphx:DerivativeContractPeriodApril2026June2026Memberus-gaap:SubsequentEventMembersrt:MaximumMember2024-10-010000315131phx:RoyaltyInterestMember2024-01-012024-09-300000315131phx:NaturalGasMember2023-07-012023-09-300000315131phx:NaturalGasMember2024-01-012024-09-3000003151312024-04-012024-06-300000315131phx:TimeBasedRestrictedStockMember2023-07-012023-09-300000315131phx:JulyToSeptember2024OneMemberphx:NaturalGasFixedPriceSwapsMember2024-09-3000003151312023-01-012023-09-300000315131phx:JulyToSeptember2024OneMemberphx:NaturalGasFixedPriceSwapsMember2024-01-012024-09-300000315131phx:CollarsMember2024-09-300000315131phx:OilCostlessCollarsMemberphx:June2024OneMember2024-09-300000315131phx:MarketBasedRestrictedStockMember2023-01-012023-09-300000315131us-gaap:CommonStockMember2024-03-310000315131us-gaap:AdditionalPaidInCapitalMember2023-04-012023-06-300000315131phx:OilCostlessCollarsMemberphx:JuneToAugust2024Membersrt:MaximumMember2024-09-3000003151312024-11-010000315131phx:OklahomaAndTexasOneMember2023-01-012023-03-310000315131phx:NaturalGasCostlessCollarsMembersrt:MinimumMemberphx:DerivativeContractPeriodTwoMember2024-09-300000315131phx:OilMember2024-07-012024-09-300000315131us-gaap:DeferredCompensationShareBasedPaymentsMember2024-06-300000315131phx:OilMember2023-01-012023-09-300000315131phx:NaturalGasCostlessCollarsMember2023-07-012023-09-300000315131us-gaap:AdditionalPaidInCapitalMember2023-12-310000315131phx:RoyaltyInterestMemberphx:OilMember2023-07-012023-09-300000315131us-gaap:TreasuryStockCommonMember2022-12-310000315131us-gaap:RevolvingCreditFacilityMembersrt:MinimumMember2024-09-300000315131us-gaap:RevolvingCreditFacilityMembersrt:MaximumMember2024-01-012024-09-300000315131us-gaap:AdditionalPaidInCapitalMember2023-06-300000315131phx:WorkingInterestMembersrt:NaturalGasLiquidsReservesMember2024-07-012024-09-300000315131phx:OilCostlessCollarsMemberphx:JuneTwoThousandAndTwentyFourMembersrt:MaximumMember2024-09-300000315131phx:WorkingInterestMemberphx:OilMember2024-07-012024-09-300000315131us-gaap:AdditionalPaidInCapitalMember2024-01-012024-03-310000315131us-gaap:AdditionalPaidInCapitalMember2023-09-300000315131phx:DerivativeContractPeriodOneMemberphx:OilFixedPriceSwapsMember2024-09-300000315131srt:NaturalGasLiquidsReservesMember2023-07-012023-09-300000315131phx:OklahomaAndTexasMember2023-01-012023-03-310000315131phx:DerivativeContractPeriodThreeMemberphx:OilFixedPriceSwapsMember2024-09-300000315131us-gaap:RevolvingCreditFacilityMember2024-01-012024-09-3000003151312024-03-310000315131phx:MarketBasedRestrictedStockMember2023-07-012023-09-300000315131us-gaap:TreasuryStockCommonMember2023-06-300000315131phx:WorkingInterestMemberphx:NaturalGasMember2023-07-012023-09-300000315131phx:SCOOPMember2024-01-012024-03-310000315131phx:OilCostlessCollarsMemberphx:June2024OneMember2024-01-012024-09-300000315131phx:NaturalGasCostlessCollarsMemberphx:DerivativeContractPeriodTwoMember2024-09-300000315131us-gaap:TreasuryStockCommonMember2023-04-012023-06-300000315131us-gaap:TreasuryStockCommonMember2024-03-310000315131us-gaap:CommonStockMember2022-12-3100003151312024-07-012024-09-300000315131phx:DerivativeContractPeriodTwoMemberphx:OilFixedPriceSwapsMember2024-09-300000315131phx:NaturalGasMember2024-07-012024-09-300000315131us-gaap:RetainedEarningsMember2022-12-310000315131us-gaap:DeferredCompensationShareBasedPaymentsMember2023-01-012023-03-310000315131us-gaap:CommonStockMember2024-09-300000315131phx:OilCostlessCollarsMember2024-01-012024-09-300000315131phx:NaturalGasFixedPriceSwapsMemberphx:JulyToSeptember2024ThreeMember2024-09-300000315131phx:NaturalGasFixedPriceSwapsMember2023-07-012023-09-300000315131phx:RoyaltyInterestMemberphx:OilMember2024-07-012024-09-300000315131us-gaap:AdditionalPaidInCapitalMember2024-03-3100003151312024-06-300000315131phx:HaynesvilleAndScoopMember2023-01-012023-03-310000315131phx:JulyToSeptember2024TwoMemberphx:NaturalGasFixedPriceSwapsMember2024-01-012024-09-300000315131phx:RoyaltyInterestMemberphx:NaturalGasMember2024-07-012024-09-300000315131phx:JulyToSeptember2024Memberphx:NaturalGasCostlessCollarsMember2024-01-012024-09-300000315131phx:DerivativeContractPeriodTwoMemberphx:NaturalGasFixedPriceSwapsMember2024-09-300000315131phx:DerivativeContractPeriodOneMemberphx:NaturalGasCostlessCollarsMembersrt:MinimumMember2024-09-300000315131us-gaap:TreasuryStockCommonMember2023-09-300000315131phx:TimeBasedRestrictedStockMember2024-09-300000315131us-gaap:TreasuryStockCommonMember2023-01-012023-03-310000315131us-gaap:TreasuryStockCommonMember2024-07-012024-09-300000315131phx:NaturalGasCostlessCollarsMemberphx:DerivativeContractPeriodNovember2025March2026Memberus-gaap:SubsequentEventMember2024-10-010000315131phx:OilFixedPriceSwapsMember2023-07-012023-09-300000315131phx:NaturalGasCostlessCollarsMembersrt:MinimumMemberphx:DerivativeContractPeriodNovember2025March2026Memberus-gaap:SubsequentEventMember2024-10-010000315131phx:TimeBasedRestrictedStockMember2024-07-012024-09-300000315131phx:NaturalGasCostlessCollarsMemberphx:DerivativeContractPeriodThreeMembersrt:MaximumMember2024-09-300000315131us-gaap:DeferredCompensationShareBasedPaymentsMember2024-03-310000315131phx:NaturalGasFixedPriceSwapsMember2024-01-012024-09-300000315131us-gaap:CommonStockMember2023-06-300000315131phx:OklahomaAndTexasMember2023-03-310000315131phx:NaturalGasCostlessCollarsMemberphx:DerivativeContractPeriodApril2026June2026Membersrt:MinimumMemberus-gaap:SubsequentEventMember2024-10-010000315131us-gaap:RevolvingCreditFacilityMember2024-09-300000315131phx:DerivativeContractPeriodOneMemberphx:NaturalGasCostlessCollarsMember2024-09-300000315131phx:NaturalGasCostlessCollarsMemberphx:DerivativeContractPeriodThreeMember2024-09-300000315131phx:OilCostlessCollarsMemberphx:JulyToAugust2024Member2024-09-300000315131us-gaap:RevolvingCreditFacilityMemberphx:USFederalReserveSystemMemberus-gaap:PrimeRateMember2024-01-012024-09-300000315131phx:WorkingInterestMemberphx:OilMember2024-01-012024-09-300000315131stpr:TX2024-04-012024-06-300000315131phx:WorkingInterestMemberphx:NaturalGasMember2023-01-012023-09-300000315131phx:WorkingInterestMemberphx:OilMember2023-07-012023-09-300000315131phx:JulyToSeptember2024TwoMemberphx:NaturalGasFixedPriceSwapsMember2024-09-300000315131us-gaap:RevolvingCreditFacilityMembersrt:MaximumMemberphx:USFederalReserveSystemMemberus-gaap:PrimeRateMember2024-01-012024-09-300000315131phx:OilCostlessCollarsMemberphx:JuneToAugust2024Member2024-01-012024-09-300000315131phx:MarketBasedRestrictedStockMember2024-01-012024-09-300000315131phx:WorkingInterestMember2023-01-012023-09-300000315131phx:OilCostlessCollarsMembersrt:MinimumMemberphx:JulyToAugust2024Member2024-09-300000315131phx:OilFixedPriceSwapsMember2024-01-012024-09-300000315131phx:OilCostlessCollarsMembersrt:MinimumMemberphx:JuneToAugust2024Member2024-09-300000315131us-gaap:RetainedEarningsMember2024-01-012024-03-310000315131us-gaap:CommonStockMember2023-12-310000315131phx:NaturalGasCostlessCollarsMember2024-07-012024-09-300000315131us-gaap:DeferredCompensationShareBasedPaymentsMember2023-07-012023-09-300000315131phx:AugustToSeptember2024Memberphx:NaturalGasFixedPriceSwapsMember2024-09-300000315131phx:OilMember2023-07-012023-09-300000315131us-gaap:TreasuryStockCommonMember2023-03-310000315131phx:OilFixedPriceSwapsMemberphx:June2024TwoMember2024-09-300000315131phx:RoyaltyInterestMemberphx:NaturalGasMember2023-07-012023-09-300000315131phx:NaturalGasCostlessCollarsMember2024-01-012024-09-300000315131phx:OilCostlessCollarsMember2023-07-012023-09-300000315131phx:HaynesvilleAndScoopMember2024-07-012024-09-300000315131phx:NewWellsOnPHXAcreageMemberus-gaap:OilAndGasMember2023-12-302023-12-310000315131phx:RoyaltyInterestMemberphx:NaturalGasMember2024-01-012024-09-300000315131phx:WorkingInterestMembersrt:NaturalGasLiquidsReservesMember2024-01-012024-09-300000315131stpr:OK2023-09-300000315131phx:DerivativeContractPeriodThreeMemberphx:NaturalGasFixedPriceSwapsMember2024-09-300000315131us-gaap:RetainedEarningsMember2023-03-310000315131us-gaap:RetainedEarningsMember2024-07-012024-09-3000003151312023-07-012023-09-300000315131phx:OilCostlessCollarsMemberphx:JuneTwoThousandAndTwentyFourMember2024-01-012024-09-300000315131phx:JulyToSeptember2024Memberphx:NaturalGasCostlessCollarsMembersrt:MinimumMember2024-09-300000315131phx:OilMember2024-01-012024-09-300000315131us-gaap:CommonStockMember2024-06-300000315131phx:DerivativeContractPeriodOneMemberphx:NaturalGasFixedPriceSwapsMember2024-09-300000315131phx:NaturalGasMember2023-01-012023-09-300000315131phx:JulyAugust2024OneMemberphx:OilFixedPriceSwapsMember2024-09-300000315131us-gaap:CommonStockMember2023-04-012023-06-3000003151312023-04-012023-06-300000315131phx:JulyToSeptember2024Memberphx:NaturalGasCostlessCollarsMembersrt:MaximumMember2024-09-300000315131us-gaap:DeferredCompensationShareBasedPaymentsMember2023-09-300000315131phx:WorkingInterestMember2024-07-012024-09-300000315131phx:NaturalGasFixedPriceSwapsMember2024-07-012024-09-300000315131phx:OilCostlessCollarsMembersrt:MaximumMemberphx:June2024OneMember2024-09-300000315131phx:AugustToSeptember2024Memberphx:NaturalGasFixedPriceSwapsMember2024-01-012024-09-300000315131phx:NaturalGasCostlessCollarsMemberphx:DerivativeContractPeriodJuly2026September2026Memberus-gaap:SubsequentEventMember2024-10-010000315131phx:OilCostlessCollarsMemberphx:DerivativeContractPeriodOneMembersrt:MaximumMember2024-09-300000315131phx:MarketBasedRestrictedStockMember2024-09-300000315131phx:July2024Memberphx:NaturalGasFixedPriceSwapsMember2024-01-012024-09-300000315131phx:OilCostlessCollarsMember2023-01-012023-09-300000315131phx:RoyaltyInterestMember2023-07-012023-09-300000315131us-gaap:RetainedEarningsMember2023-12-310000315131us-gaap:RetainedEarningsMember2024-09-300000315131us-gaap:CommonStockMember2023-03-310000315131phx:NaturalGasCostlessCollarsMemberphx:DerivativeContractPeriodNovember2025March2026Memberus-gaap:SubsequentEventMembersrt:MaximumMember2024-10-010000315131phx:RoyaltyInterestMember2023-01-012023-09-300000315131phx:WorkingInterestMembersrt:NaturalGasLiquidsReservesMember2023-01-012023-09-300000315131phx:NewWellsOnPHXAcreageMemberus-gaap:OilAndGasMember2023-01-012023-06-300000315131phx:OilCostlessCollarsMemberphx:JuneTwoThousandAndTwentyFourMember2024-09-300000315131us-gaap:RetainedEarningsMember2023-04-012023-06-300000315131us-gaap:RevolvingCreditFacilityMembersrt:MinimumMember2024-01-012024-09-300000315131us-gaap:AdditionalPaidInCapitalMember2023-01-012023-03-310000315131phx:RoyaltyInterestMembersrt:NaturalGasLiquidsReservesMember2023-01-012023-09-300000315131phx:OilCostlessCollarsMembersrt:MinimumMemberphx:JuneTwoThousandAndTwentyFourMember2024-09-300000315131phx:NaturalGasCostlessCollarsMemberphx:DerivativeContractPeriodTwoMembersrt:MaximumMember2024-09-300000315131phx:RoyaltyInterestMemberphx:OilMember2024-01-012024-09-300000315131srt:MinimumMember2024-01-012024-09-300000315131phx:OilFixedPriceSwapsMember2024-07-012024-09-300000315131us-gaap:DeferredCompensationShareBasedPaymentsMember2024-07-012024-09-300000315131us-gaap:SwapMember2024-09-300000315131phx:DerivativeContractPeriodOneMemberphx:NaturalGasCostlessCollarsMembersrt:MaximumMember2024-09-300000315131us-gaap:RetainedEarningsMember2024-03-31utr:acreiso4217:USDutr:bblxbrli:pureutr:bblutr:MMBTUxbrli:sharesphx:Wellboreiso4217:USDxbrli:sharesphx:Ratioiso4217:USDutr:MMBTUiso4217:USD

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended September 30, 2024

Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from to

Commission File Number 001-31759

PHX MINERALS INC.

(Exact name of registrant as specified in its charter)

 

Delaware

73-1055775

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

1320 South University Drive, Suite 720, Fort Worth, Texas 76107

(Address of principal executive offices)

Registrant's telephone number including area code (405) 948-1560

Securities registered pursuant in Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on which registered

Common Stock, $0.01666 par value

 

PHX

 

New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No

Outstanding shares of Common Stock at November 1, 2024: 37,480,790 shares.


INDEX

 

 

Part I

 

Financial Information

Page

 

 

 

 

 

 

 

 

Item 1

 

Condensed Financial Statements

1

 

 

 

 

 

 

 

 

 

 

Condensed Balance Sheets – September 30, 2024 and December 31, 2023

1

 

 

 

 

 

 

 

 

 

 

Condensed Statements of Income – Three and nine months ended September 30, 2024 and 2023

2

 

 

 

 

 

 

 

 

 

 

Statements of Stockholders’ Equity – Nine months ended September 30, 2024 and 2023

3

 

 

 

 

 

 

 

 

 

 

Condensed Statements of Cash Flows – Nine months ended September 30, 2024 and 2023

5

 

 

 

 

 

 

 

 

 

 

Notes to Condensed Financial Statements

6

 

 

 

 

 

 

 

 

Item 2

 

Management's Discussion and Analysis of Financial Condition and Results of Operations

16

 

 

 

 

 

 

 

 

Item 3

 

Quantitative and Qualitative Disclosures about Market Risk

27

 

 

 

 

 

 

 

 

Item 4

 

Controls and Procedures

27

 

 

 

 

 

 

Part II

 

Other Information

 

 

 

 

 

 

 

 

 

Item 1

 

Legal Proceedings

28

 

 

 

 

 

 

 

 

Item 1A

 

Risk Factors

28

 

 

 

 

 

 

 

 

Item 2

 

Unregistered Sales of Equity Securities and Use of Proceeds

28

 

 

 

 

 

 

 

 

Item 6

 

Exhibits

28

 

 

 

 

 

 

 

 

Signatures

29


Special Note Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q (“Form 10-Q”) includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. In some cases, you can identify forward-looking statements in this Form 10-Q by words such as “anticipate,” “project,” “intend,” “estimate,” “expect,” “believe,” “predict,” “budget,” “projection,” “goal,” “plan,” “forecast,” “target” or similar expressions.

All statements, other than statements of historical facts, included in this Form 10-Q that address activities, events or developments that we expect or anticipate will or may occur in the future are forward-looking statements. Forward-looking statements may include, but are not limited to, statements relating to: our ability to execute our business strategies; the volatility of realized natural gas and oil prices; the level of production on our properties; estimates of quantities of natural gas, oil and NGL reserves and their values; general economic or industry conditions; public health crises or pandemics, and any related actions taken by businesses and governments; legislation or regulatory requirements; conditions of the securities markets; our ability to raise capital; changes in accounting principles, policies or guidelines; financial or political instability; acts of war or terrorism; title defects in the properties in which we invest; and other economic, competitive, governmental, regulatory or technical factors affecting our properties, operations or prices.

We caution you that the forward-looking statements contained in this Form 10-Q are subject to risks and uncertainties, many of which are beyond our control, incident to the exploration for, and development, production and sale of, natural gas, oil, and NGLs. These risks include, but are not limited to, the risks described in Item 1A of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023 (“Annual Report”), and any quarterly reports on Form 10-Q filed subsequently thereto, including any risks described in Item 1A of this Form 10-Q. Investors should also read the other information in this Form 10-Q and the Annual Report where risk factors are presented and further discussed.

Should one or more of the risks or uncertainties described above or elsewhere in this Form 10-Q occur, or should underlying assumptions prove incorrect, our actual results and plans could differ materially from those expressed in any forward-looking statements. Any forward-looking statement speaks only as of the date of which such statement is made, and we undertake no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law.

Except as required by applicable law, all forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary statement. This cautionary statement should be considered in connection with any subsequent written or oral forward-looking statements that we or persons acting on our behalf may issue.


Glossary of Certain Terms

 

The following is a glossary of certain accounting, oil and natural gas industry and other defined terms used in this Form 10-Q:

 

ASC

Accounting Standards Codification.

ASU

Accounting Standards Update.

Bbl

Barrel.

Board

Board of directors of the Company.

BTU

British Thermal Units.

Common Stock

Common Stock, par value $0.01666 per share, of the Company.

completion

The process of treating a drilled well followed by the installation of permanent equipment for the production of crude oil and/or natural gas.

DD&A

Depreciation, depletion and amortization.

FASB

The Financial Accounting Standards Board.

field

An area consisting of a single reservoir or multiple reservoirs all grouped on, or related to, the same individual geological structural feature or stratigraphic condition. The field name refers to the surface area, although it may refer to both the surface and the underground productive formations.

G&A

General and administrative costs.

GAAP

United States generally accepted accounting principles.

Independent Consulting Petroleum Engineer(s)

Cawley, Gillespie & Associates.

LOE

Lease operating expense.

MCF

Thousand cubic feet.

MCFE

Natural gas stated on an MCF basis and crude oil and natural gas liquids converted to a thousand cubic feet of natural gas equivalent by using the ratio of one Bbl of crude oil or natural gas liquids to six MCF of natural gas.

Mmbtu

Million BTU.

minerals, mineral acres or mineral interests

Fee mineral acreage owned in perpetuity by the Company.

NGL

Natural gas liquids.

NYMEX

New York Mercantile Exchange.

play

Term applied to identified areas with potential oil and/or natural gas reserves.

proved reserves

The quantities of crude oil and natural gas, which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible from a given date forward, from known reservoirs and under existing economic conditions, operating methods, and government regulations prior to the time at which contracts providing the right to operate expire, unless evidence indicates renewal is reasonably certain.

royalty interest

Well interests in which the Company does not pay a share of the costs to drill, complete and operate a well but receives a smaller proportionate share (as compared to a working interest) of production.

SEC

The United States Securities and Exchange Commission.

SOFR

The Secured Overnight Financing Rate.

undeveloped acreage

Acreage on which wells have not been drilled or completed to a point that would permit the production of commercial quantities of crude oil and/or natural gas.

working interest

Well interests in which the Company pays a share of the costs to drill, complete and operate a well and receives a proportionate share of production.

WTI

West Texas Intermediate.

 

References to natural gas and oil properties

References to natural gas and oil properties in this Form 10-Q inherently include NGL associated with such properties.


 

 

PART I FINANCIAL INFORMATION

 

ITEM 1 CONDENSED FINANCIAL STATEMENTS

 

PHX MINERALS INC.

CONDENSED BALANCE SHEETS

 

 

September 30, 2024

 

 

December 31, 2023

 

Assets

 

(unaudited)

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

2,601,681

 

 

$

806,254

 

Natural gas, oil, and NGL sales receivables (net of $0 allowance for uncollectable accounts)

 

 

4,080,560

 

 

 

4,900,126

 

Refundable income taxes

 

 

343,814

 

 

 

455,931

 

Derivative contracts, net

 

 

761,527

 

 

 

3,120,607

 

Other

 

 

417,929

 

 

 

878,659

 

Total current assets

 

 

8,205,511

 

 

 

10,161,577

 

 

 

 

 

 

 

 

Properties and equipment at cost, based on successful efforts accounting:

 

 

 

 

 

 

Producing natural gas and oil properties

 

 

219,958,671

 

 

 

209,082,847

 

Non-producing natural gas and oil properties

 

 

52,503,370

 

 

 

58,820,445

 

Other

 

 

1,361,064

 

 

 

1,360,614

 

 

 

 

273,823,105

 

 

 

269,263,906

 

Less accumulated depreciation, depletion and amortization

 

 

(120,301,196

)

 

 

(114,139,423

)

Net properties and equipment

 

 

153,521,909

 

 

 

155,124,483

 

 

 

 

 

 

 

 

Derivative contracts, net

 

 

33,726

 

 

 

162,980

 

Operating lease right-of-use assets

 

 

466,135

 

 

 

572,610

 

Other, net

 

 

596,830

 

 

 

486,630

 

 

 

 

 

 

 

 

Total assets

 

$

162,824,111

 

 

$

166,508,280

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

512,936

 

 

$

562,607

 

Current portion of operating lease liability

 

 

243,184

 

 

 

233,390

 

Accrued liabilities and other

 

 

1,815,758

 

 

 

1,215,275

 

Total current liabilities

 

 

2,571,878

 

 

 

2,011,272

 

 

 

 

 

 

 

 

Long-term debt

 

 

27,750,000

 

 

 

32,750,000

 

Deferred income taxes, net

 

 

7,289,591

 

 

 

6,757,637

 

Asset retirement obligations

 

 

1,087,416

 

 

 

1,062,139

 

Operating lease liability, net of current portion

 

 

512,357

 

 

 

695,818

 

 

 

 

 

 

 

 

Total liabilities

 

 

39,211,242

 

 

 

43,276,866

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

Common Stock, $0.01666 par value; 75,000,000 shares authorized and
  
36,121,723 issued at September 30, 2024; 54,000,500 shares authorized and 36,121,723 issued at December 31, 2023

 

 

601,788

 

 

 

601,788

 

Capital in excess of par value

 

 

43,526,595

 

 

 

41,676,417

 

Deferred directors' compensation

 

 

1,276,295

 

 

 

1,487,590

 

Retained earnings

 

 

78,492,889

 

 

 

80,022,839

 

 

 

 

123,897,567

 

 

 

123,788,634

 

Less treasury stock, at cost; 67,203 shares at September 30, 2024, and 131,477 shares
   at December 31, 2023

 

 

(284,698

)

 

 

(557,220

)

Total stockholders' equity

 

 

123,612,869

 

 

 

123,231,414

 

Total liabilities and stockholders' equity

 

$

162,824,111

 

 

$

166,508,280

 

 

(The accompanying notes are an integral part of these condensed financial statements.)

(1)


 

PHX MINERALS INC.

CONDENSED STATEMENTS OF INCOME

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Revenues:

 

(unaudited)

 

 

(unaudited)

 

Natural gas, oil and NGL sales

 

$

7,888,516

 

 

$

8,899,091

 

 

$

24,804,730

 

 

$

27,987,502

 

Lease bonuses and rental income

 

 

159,271

 

 

 

620,101

 

 

 

445,215

 

 

 

1,045,242

 

Gains (losses) on derivative contracts

 

 

1,089,242

 

 

 

(337,647

)

 

 

1,297,737

 

 

 

3,648,179

 

 

 

$

9,137,029

 

 

$

9,181,545

 

 

 

26,547,682

 

 

$

32,680,923

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

 

294,720

 

 

 

363,426

 

 

 

921,483

 

 

 

1,279,831

 

Transportation, gathering and marketing

 

 

1,111,980

 

 

 

693,915

 

 

 

3,495,880

 

 

 

2,729,044

 

Production and ad valorem taxes

 

 

428,577

 

 

 

437,841

 

 

 

1,418,899

 

 

 

1,424,679

 

Depreciation, depletion and amortization

 

 

2,376,025

 

 

 

2,022,709

 

 

 

7,000,635

 

 

 

6,123,031

 

Provision for impairment

 

 

-

 

 

 

36,460

 

 

 

-

 

 

 

38,533

 

Interest expense

 

 

622,480

 

 

 

556,941

 

 

 

1,989,348

 

 

 

1,638,708

 

General and administrative

 

 

2,683,434

 

 

 

2,760,342

 

 

 

8,765,099

 

 

 

8,919,354

 

Losses (gains) on asset sales and other

 

 

62,248

 

 

 

(174,492

)

 

 

(110,866

)

 

 

(4,369,613

)

Total costs and expenses

 

 

7,579,464

 

 

 

6,697,142

 

 

 

23,480,478

 

 

 

17,783,567

 

Income (loss) before provision for income taxes

 

 

1,557,565

 

 

 

2,484,403

 

 

 

3,067,204

 

 

 

14,897,356

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

457,255

 

 

 

589,000

 

 

 

854,738

 

 

 

3,490,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

1,100,310

 

 

$

1,895,403

 

 

$

2,212,466

 

 

$

11,407,356

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share (Note 4)

 

$

0.03

 

 

$

0.05

 

 

$

0.06

 

 

$

0.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per common share (Note 4)

 

$

0.03

 

 

$

0.05

 

 

$

0.06

 

 

$

0.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

36,316,742

 

 

 

35,983,116

 

 

 

36,306,593

 

 

 

35,961,570

 

Diluted

 

 

36,983,669

 

 

 

36,656,272

 

 

 

36,731,643

 

 

 

36,670,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per share of common stock paid in period

 

$

0.0400

 

 

$

0.0225

 

 

$

0.1000

 

 

$

0.0675

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(The accompanying notes are an integral part of these condensed financial statements.)

(2)


 

PHX MINERALS INC.

STATEMENTS OF STOCKHOLDERS’ EQUITY

Nine Months Ended September 30, 2024

 

 

 

 

 

 

Capital in

 

 

Deferred

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Excess of

 

 

Directors'

 

 

Retained

 

 

Treasury

 

 

Treasury

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Par Value

 

 

Compensation

 

 

Earnings

 

 

Shares

 

 

Stock

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at December 31, 2023

 

 

36,121,723

 

 

$

601,788

 

 

$

41,676,417

 

 

$

1,487,590

 

 

$

80,022,839

 

 

 

(131,477

)

 

$

(557,220

)

 

$

123,231,414

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(183,615

)

 

 

-

 

 

 

-

 

 

 

(183,615

)

Restricted stock award expense

 

 

-

 

 

 

-

 

 

 

656,656

 

 

 

-

 

 

 

 

 

 

-

 

 

 

-

 

 

 

656,656

 

Dividends declared

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,121,314

)

 

 

-

 

 

 

-

 

 

 

(1,121,314

)

Distribution of deferred
   directors' compensation

 

 

-

 

 

 

-

 

 

 

70,344

 

 

 

(107,199

)

 

 

-

 

 

 

8,692

 

 

 

36,855

 

 

 

-

 

Increase in deferred directors'
   compensation charged to
   expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

45,132

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

45,132

 

Balances at March 31, 2024

 

 

36,121,723

 

 

$

601,788

 

 

$

42,403,417

 

 

$

1,425,523

 

 

$

78,717,910

 

 

 

(122,785

)

 

$

(520,365

)

 

$

122,628,273

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,295,771

 

 

 

-

 

 

 

-

 

 

 

1,295,771

 

Restricted stock award expense

 

 

-

 

 

 

-

 

 

 

651,030

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

651,030

 

Dividends declared

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,122,599

)

 

 

-

 

 

 

-

 

 

 

(1,122,599

)

Increase in deferred directors'
   compensation charged to
   expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

45,529

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

45,529

 

Balances at June 30, 2024

 

 

36,121,723

 

 

$

601,788

 

 

$

43,054,447

 

 

$

1,471,052

 

 

$

78,891,082

 

 

 

(122,785

)

 

$

(520,365

)

 

$

123,498,004

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,100,310

 

 

 

-

 

 

 

-

 

 

 

1,100,310

 

Restricted stock award expense

 

 

-

 

 

 

-

 

 

 

466,103

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

466,103

 

Dividends declared

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,498,503

)

 

 

-

 

 

 

-

 

 

 

(1,498,503

)

Distribution of deferred
   directors' compensation

 

 

-

 

 

 

-

 

 

 

6,045

 

 

 

(241,712

)

 

 

-

 

 

 

55,582

 

 

 

235,667

 

 

 

-

 

Increase in deferred directors'
   compensation charged to
   expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

46,955

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

46,955

 

Balances at September 30, 2024

 

 

36,121,723

 

 

$

601,788

 

 

$

43,526,595

 

 

$

1,276,295

 

 

$

78,492,889

 

 

 

(67,203

)

 

$

(284,698

)

 

$

123,612,869

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)


 

 

Nine Months Ended September 30, 2023

 

 

 

 

 

 

Capital in

 

 

Deferred

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Excess of

 

 

Directors'

 

 

Retained

 

 

Treasury

 

 

Treasury

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Par Value

 

 

Compensation

 

 

Earnings

 

 

Shares

 

 

Stock

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at December 31, 2022

 

 

35,938,206

 

 

$

598,731

 

 

$

43,344,916

 

 

$

1,541,070

 

 

$

68,925,774

 

 

 

(300,272

)

 

$

(4,307,365

)

 

$

110,103,126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,553,244

 

 

 

-

 

 

 

-

 

 

 

9,553,244

 

Restricted stock award expense

 

 

-

 

 

 

-

 

 

 

580,998

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

580,998

 

Dividends declared

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(50,034

)

 

 

-

 

 

 

-

 

 

 

(50,034

)

Distribution of restricted stock
   to officers and directors

 

 

-

 

 

 

-

 

 

 

(766,846

)

 

 

-

 

 

 

-

 

 

 

53,476

 

 

 

766,846

 

 

 

-

 

Distribution of deferred
   directors' compensation

 

 

-

 

 

 

-

 

 

 

(24,330

)

 

 

(281,497

)

 

 

-

 

 

 

21,312

 

 

 

305,827

 

 

 

-

 

Increase in deferred directors'
   compensation charged to
   expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

53,589

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

53,589

 

Balances at March 31, 2023

 

 

35,938,206

 

 

$

598,731

 

 

$

43,134,738

 

 

$

1,313,162

 

 

$

78,428,984

 

 

 

(225,484

)

 

$

(3,234,692

)

 

$

120,240,923

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(41,291

)

 

 

-

 

 

 

-

 

 

 

(41,291

)

Purchase of treasury stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(239

)

 

 

(669

)

 

 

(669

)

Restricted stock award expense

 

 

-

 

 

 

-

 

 

 

647,873

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

647,873

 

Dividends declared

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(832,498

)

 

 

-

 

 

 

-

 

 

 

(832,498

)

Distribution of restricted stock
   to employees and directors

 

 

694

 

 

 

11

 

 

 

(11

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Increase in deferred directors'
   compensation charged to
   expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

55,794

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

55,794

 

Balances at June 30, 2023

 

 

35,938,900

 

 

$

598,742

 

 

$

43,782,600

 

 

$

1,368,956

 

 

$

77,555,195

 

 

 

(225,723

)

 

$

(3,235,361

)

 

$

120,070,132

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,895,403

 

 

 

-

 

 

 

-

 

 

 

1,895,403

 

Restricted stock award expense

 

 

-

 

 

 

-

 

 

 

466,766

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

466,766

 

Dividends declared

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(832,508

)

 

 

-

 

 

 

-

 

 

 

(832,508

)

Increase in deferred directors'
   compensation charged to
   expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

56,199

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

56,199

 

Balances at September 30, 2023

 

 

35,938,900

 

 

$

598,742

 

 

$

44,249,366

 

 

$

1,425,155

 

 

$

78,618,090

 

 

 

(225,723

)

 

$

(3,235,361

)

 

$

121,655,992

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(The accompanying notes are an integral part of these condensed financial statements.)

(4)


 

PHX MINERALS INC.

CONDENSED STATEMENTS OF CASH FLOWS

 

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

Operating Activities

 

(unaudited)

 

Net income (loss)

 

$

2,212,466

 

 

$

11,407,356

 

 

 

 

 

 

 

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation, depletion and amortization

 

 

7,000,635

 

 

 

6,123,031

 

Impairment of producing properties

 

 

-

 

 

 

38,533

 

Provision for deferred income taxes

 

 

531,954

 

 

 

3,256,000

 

Gain from leasing fee mineral acreage

 

 

(445,215

)

 

 

(1,045,242

)

Proceeds from leasing fee mineral acreage

 

 

451,616

 

 

 

1,108,909

 

Net (gain) loss on sales of assets

 

 

(518,816

)

 

 

(4,671,253

)

Directors' deferred compensation expense

 

 

137,617

 

 

 

165,582

 

Total (gain) loss on derivative contracts

 

 

(1,297,737

)

 

 

(3,648,179

)

Cash receipts (payments) on settled derivative contracts

 

 

3,786,071

 

 

 

2,468,724

 

Restricted stock award expense

 

 

1,773,789

 

 

 

1,695,637

 

Other

 

 

76,375

 

 

 

105,604

 

Cash provided (used) by changes in assets and liabilities:

 

 

 

 

 

 

Natural gas, oil and NGL sales receivables

 

 

819,566

 

 

 

4,369,921

 

Other current assets

 

 

430,119

 

 

 

408,533

 

Accounts payable

 

 

(68,183

)

 

 

(107,796

)

Income taxes receivable

 

 

112,117

 

 

 

(712,475

)

Other non-current assets

 

 

(81,037

)

 

 

150,515

 

Income taxes payable

 

 

-

 

 

 

(576,427

)

Accrued liabilities

 

 

286,515

 

 

 

272,711

 

Total adjustments

 

 

12,995,386

 

 

 

9,402,328

 

Net cash provided by operating activities

 

 

15,207,852

 

 

 

20,809,684

 

 

 

 

 

 

 

 

Investing Activities

 

 

 

 

 

 

Capital expenditures

 

 

(64,628

)

 

 

(321,396

)

Acquisition of minerals and overriding royalty interests

 

 

(5,272,847

)

 

 

(25,383,759

)

Net proceeds from sales of assets

 

 

527,167

 

 

 

9,556,666

 

Net cash provided by (used in) investing activities

 

 

(4,810,308

)

 

 

(16,148,489

)

 

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

 

Borrowings under Credit Facility

 

 

1,000,000

 

 

 

16,000,000

 

Payments of loan principal

 

 

(6,000,000

)

 

 

(18,550,000

)

Payments on off-market derivative contracts

 

 

-

 

 

 

(560,162

)

Purchases of treasury stock

 

 

-

 

 

 

(669

)

Payments of dividends

 

 

(3,602,117

)

 

 

(2,430,823

)

Net cash provided by (used in) financing activities

 

 

(8,602,117

)

 

 

(5,541,654

)

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

1,795,427

 

 

 

(880,459

)

Cash and cash equivalents at beginning of period

 

 

806,254

 

 

 

2,115,652

 

Cash and cash equivalents at end of period

 

$

2,601,681

 

 

$

1,235,193

 

 

 

 

 

 

 

 

Supplemental Disclosures of Cash Flow Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid (net of capitalized interest)

 

$

2,041,252

 

 

$

1,652,872

 

Income taxes paid (net of refunds received)

 

$

210,668

 

 

$

1,522,904

 

 

 

 

 

 

 

 

Supplemental Schedule of Noncash Investing and Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared and unpaid

 

$

140,300

 

 

$

94,587

 

 

 

 

 

 

 

 

Gross additions to properties and equipment

 

$

5,386,597

 

 

$

26,392,844

 

Net increase (decrease) in accounts receivable for properties and equipment additions

 

 

(49,122

)

 

 

(687,689

)

Capital expenditures and acquisitions

 

$

5,337,475

 

 

$

25,705,155

 

 

(The accompanying notes are an integral part of these condensed financial statements.)

(5)


 

PHX MINERALS INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

(Unaudited)

NOTE 1: Basis of Presentation and Accounting Principles

Basis of Presentation

The accompanying unaudited condensed financial statements of PHX Minerals Inc. have been prepared in accordance with the instructions to Form 10-Q as prescribed by the SEC. Management believes that all adjustments necessary for a fair presentation of the financial position and results of operations and cash flows for the periods have been included. All such adjustments are of a normal recurring nature. The results are not necessarily indicative of those to be expected for a full fiscal year.

Certain reclassifications have been made to prior period financials to conform to the current year presentation. These reclassifications have no impact on previous reported total assets, total liabilities, net income (loss), stockholders’ equity, or operating cash flows.

Certain amounts and disclosures have been condensed or omitted from these financial statements pursuant to the rules and regulations of the SEC. Therefore, these condensed financial statements should be read in conjunction with the financial statements and related notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023. Unless indicated otherwise or the context requires, the terms “we,” “our,” “us,” “PHX” or the “Company” refer to PHX Minerals Inc.

Accounting standards that have been issued or proposed by the FASB, or other standards-setting bodies, that do not require adoption until a future date are not expected to have a material impact on the Company’s financial statements upon adoption.

NOTE 2: Revenues

Revenues from contracts with customers

Natural gas, oil and NGL sales

Sales of natural gas, oil and NGL are recognized when production is sold to a purchaser and control of the product has been transferred. Oil is priced on the delivery date based upon prevailing prices published by purchasers with certain adjustments related to oil quality and physical location. The price the Company receives for natural gas and NGL is tied to a market index, with certain adjustments based on, among other factors, whether a well delivers to a gathering or transmission line, quality and heat content of natural gas, and prevailing supply and demand conditions, so that the price of natural gas fluctuates to remain competitive with other available natural gas supplies. These market indices are determined on a monthly basis. Each unit of commodity is considered a separate performance obligation; however, as consideration is variable, the Company utilizes the variable consideration allocation exception permitted under the standard to allocate the variable consideration to the specific units of commodity to which they relate.

Disaggregation of natural gas, oil and NGL revenues

The following table presents the disaggregation of the Company's natural gas, oil and NGL revenues for the three and nine months ended September 30, 2024 and 2023:

 

(6)


 

 

 

Three Months Ended September 30, 2024

 

 

Nine Months Ended September 30, 2024

 

 

 

Royalty Interest

 

 

Working Interest

 

 

Total

 

 

Royalty Interest

 

 

Working Interest

 

 

Total

 

Natural gas revenue

 

$

3,471,635

 

 

$

324,539

 

 

$

3,796,174

 

 

$

11,356,159

 

 

$

1,061,341

 

 

$

12,417,500

 

Oil revenue

 

 

3,092,025

 

 

 

327,419

 

 

 

3,419,444

 

 

 

9,254,221

 

 

 

1,007,775

 

 

 

10,261,996

 

NGL revenue

 

 

418,452

 

 

 

254,446

 

 

 

672,898

 

 

 

1,366,971

 

 

 

758,263

 

 

 

2,125,234

 

Natural gas, oil and NGL sales

 

$

6,982,112

 

 

$

906,404

 

 

$

7,888,516

 

 

$

21,977,351

 

 

$

2,827,379

 

 

$

24,804,730

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2023

 

 

Nine Months Ended September 30, 2023

 

 

 

Royalty Interest

 

 

Working Interest

 

 

Total

 

 

Royalty Interest

 

 

Working Interest

 

 

Total

 

Natural gas revenue

 

$

4,046,566

 

 

$

431,075

 

 

$

4,477,641

 

 

$

13,404,030

 

 

$

1,543,985

 

 

$

14,948,015

 

Oil revenue

 

 

3,409,201

 

 

 

360,536

 

 

 

3,769,737

 

 

 

9,501,963

 

 

 

1,409,903

 

 

 

10,911,866

 

NGL revenue

 

 

417,530

 

 

 

234,183

 

 

 

651,713

 

 

 

1,308,708

 

 

 

818,913

 

 

 

2,127,621

 

Natural gas, oil and NGL sales

 

$

7,873,297

 

 

$

1,025,794

 

 

$

8,899,091

 

 

$

24,214,701

 

 

$

3,772,801

 

 

$

27,987,502

 

 

Prior-period performance obligations and contract balances

The Company records revenue in the month production is delivered to the purchaser. As a non-operator, the Company has limited visibility into the timing of when new wells start producing, and production statements may not be received for 30 to 90 days or more after the date production is delivered. As a result, the Company is required to estimate the amount of production delivered to the purchaser and the price that will be received for the sale of the product. The expected sales volumes and prices for these properties are estimated and recorded within the natural gas, oil and NGL sales receivables line item on the Company’s balance sheets. The difference between the Company's estimates and the actual amounts received for natural gas, oil and NGL sales is recorded in the quarter that payment is received from the third party. For the quarters ended September 30, 2024 and 2023, revenue recognized during the reporting period related to performance obligations satisfied in prior reporting periods for existing wells was considered a change in estimate.

As noted above, as a non-operator, there are instances when the Company is limited by the information operators provide. Through cash received on new wells, in the quarters ended September 30, 2024 and 2023, the Company identified several producing properties on its minerals that had production dates prior to the quarters ended September 30, 2024 and 2023. Estimates of the natural gas and oil sales related to those properties were made and are reflected in the natural gas, oil and NGL sales on the Company’s Statements of Income and on the Company’s Balance Sheets in natural gas, oil and NGL sales receivables.

In connection with obtaining more relevant information on new wells on Company acreage during the quarters ended September 30, 2024 and 2023, the Company recorded a change in estimate for new wells to natural gas, oil and NGL sales totaling $819,342 for the quarter ended September 30, 2024, of which $38,308 related to the production periods before January 1, 2024 and $781,034 related to the six months ended June 30, 2024, and the Company recorded a change in estimate for new wells to natural gas, oil and NGL sales totaling $570,630 for the quarter ended September 30, 2023, of which $8,625 related to the production periods before January 1, 2023 and $562,365 related to the six months ended June 30, 2023.

Lease bonus revenue

The Company generates lease bonus revenue by leasing its mineral interests to exploration and production companies. A lease agreement represents the Company’s contract with a third party and generally conveys the rights to any natural gas, oil or NGL discovered, grants the Company a right to a specified royalty interest and requires that drilling and completion operations commence within a specified time period. Control is transferred to the lessee and the Company has satisfied its performance obligation when the lease agreement is executed, such that revenue is recognized when the lease bonus payment is received. The Company accounts for its lease bonuses as conveyances in accordance with the guidance set forth in ASC 932 (Extractive Activities—Oil and Gas), and upon leasing, it recognizes the lease bonus as a cost recovery with any excess above its cost basis in the mineral interests being treated as a gain. The excess of lease bonus above the mineral interests basis is shown in the lease bonuses and rental income line item on the Company’s Statements of Income.

Natural gas and oil derivative contracts

See Note 9 for discussion of the Company’s accounting for derivative contracts.

(7)


 

NOTE 3: Income Taxes

The Company’s provision for income taxes differs from the statutory rate primarily due to estimated federal and state benefits generated from excess federal and Oklahoma percentage depletion, which are permanent tax benefits, and the change in valuation allowance from prior year. Excess percentage depletion, both federal and Oklahoma, can only be taken in the amount that exceeds cost depletion, which is calculated on a unit-of-production basis. The Company completes an evaluation of the expected realization of the Company’s gross deferred tax assets each quarter. Excess tax benefits and deficiencies of stock-based compensation are recognized as provision (benefit) for income taxes in the Company’s Statements of Income.

Both excess federal percentage depletion, which is limited to certain production volumes and by certain income levels, and excess Oklahoma percentage depletion, which has no limitation on production volume, reduce estimated taxable income or add to estimated taxable loss projected for any year. The federal and Oklahoma excess percentage depletion estimates will be updated throughout the year until finalized with detailed well-by-well calculations at fiscal year-end. Depending upon whether a provision for income taxes or a benefit for income taxes is expected for a year, federal and Oklahoma excess percentage depletion will either decrease or increase the effective tax rate, respectively. The benefits of federal and Oklahoma excess percentage depletion and excess tax benefits and deficiencies of stock-based compensation are not directly related to the amount of pre-tax income (loss) recorded in a period. Accordingly, in periods where a recorded pre-tax income or loss is relatively small, the proportional effect of these items on the effective tax rate may be significant.

As of September 30, 2024, the Company completed an evaluation of the expected realization of its gross deferred tax assets. As a result of its evaluation, the Company concluded a valuation allowance was required for certain state deferred tax assets and for the quarter ended September 30, 2024 the change in the Company’s valuation allowance from December 31, 2023 was an increase of $996 recorded in the income tax provision. The Company’s effective tax rate for the nine months ended September 30, 2024 was a 28% provision as compared to a 23% provision for the nine months ended September 30, 2023. The change in effective tax rate resulted from a decrease in net income and the discrete income tax expense for deferred directors' compensation benefit, changes in state tax rates, and prior year true-ups recorded in the nine months ended September 30, 2024.

NOTE 4: Basic and Diluted Earnings (Loss) Per Common Share (“EPS”)

Basic earnings (loss) per share of Common Stock is calculated using net income (loss) divided by the weighted average number of voting shares of Common Stock outstanding, including unissued, vested directors’ deferred compensation shares, during the period. Diluted earnings (loss) per share of Common Stock is calculated using net income (loss) divided by the weighted average number of voting shares of Common Stock outstanding, including unissued, vested directors’ deferred compensation shares and any other potentially dilutive shares of Common Stock, during the period. Participating securities had no effect on basic and diluted EPS at September 30, 2024.

For the three and nine months ended September 30, 2024 and 2023, the Company excluded restricted stock in the diluted EPS calculation that would have been antidilutive. The average shares outstanding of restricted stock excluded from the diluted EPS was 577,318 and 815,399, respectively, for the three and nine months ended September 30, 2024 and 564,578 and 464,151, respectively, for the three and nine months ended September 30, 2023.

(8)


 

The following table presents a reconciliation of the components of basic and diluted EPS.

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Basic EPS

 

 

 

 

 

 

 

 

 

 

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss)

$

1,100,310

 

 

$

1,895,403

 

 

$

2,212,466

 

 

$

11,407,356

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

Common Shares

 

36,049,083

 

 

 

35,713,177

 

 

 

36,015,680

 

 

 

35,708,346

 

Unissued, directors' deferred compensation shares

 

267,659

 

 

 

269,939

 

 

 

290,913

 

 

 

253,224

 

Basic weighted average shares outstanding

 

36,316,742

 

 

 

35,983,116

 

 

 

36,306,593

 

 

 

35,961,570

 

Basic EPS

$

0.03

 

 

$

0.05

 

 

$

0.06

 

 

$

0.32

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

 

 

 

 

 

 

 

 

 

 

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss)

$

1,100,310

 

 

$

1,895,403

 

 

$

2,212,466

 

 

$

11,407,356

 

Diluted net income (loss)

 

1,100,310

 

 

 

1,895,403

 

 

 

2,212,466

 

 

 

11,407,356

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

36,316,742

 

 

 

35,983,116

 

 

 

36,306,593

 

 

 

35,961,570

 

Effects of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

Unvested restricted stock

 

666,927

 

 

 

673,156

 

 

 

425,050

 

 

 

708,924

 

Diluted weighted average shares outstanding

 

36,983,669

 

 

 

36,656,272

 

 

 

36,731,643

 

 

 

36,670,494

 

Diluted EPS

$

0.03

 

 

$

0.05

 

 

$

0.06

 

 

$

0.31

 

 

 

NOTE 5: Long-Term Debt

The Company has a $100,000,000 credit facility (the “Credit Facility”) with a syndicate of banks led by Independent Bank pursuant to a credit agreement entered into in September 2021 (as amended, the “Credit Agreement”). The Credit Facility had a borrowing base of $50,000,000 and a maturity date of September 1, 2028 as of September 30, 2024. The Credit Facility is secured by the Company’s personal property and at least 75% of the total value of the proved, developed and producing oil and gas properties. The interest rate is based on either (a) SOFR plus an applicable margin ranging from 2.750% to 3.750% per annum based on the Company’s Borrowing Base Utilization or (b) the greater of (1) the Prime Rate in effect for such day, or (2) the overnight cost of federal funds as announced by the U.S. Federal Reserve System in effect on such day plus one-half of one percent (0.50%), plus, in each case, an applicable margin ranging from 1.750% to 2.750% per annum based on the Company’s Borrowing Base Utilization. The election of Independent Bank prime or SOFR is at the Company’s discretion. The interest rate spread from Independent Bank prime or SOFR will be charged based on the ratio of the loan balance to the borrowing base. The interest rate spread from SOFR or the prime rate increases as a larger percent of the borrowing base is advanced. At September 30, 2024, the effective interest rate was 8.36%.

The Company’s debt is recorded at the carrying amount on its balance sheets. The carrying amount of the debt under the Credit Facility approximates fair value because the interest rates are reflective of market rates. Debt issuance costs associated with the Credit Facility are presented in “Other, net” on the Company’s balance sheets. Total debt issuance cost, net of amortization, as of September 30, 2024 was $347,547. The debt issuance cost is amortized over the life of the Credit Facility.

Determinations of the borrowing base under the Credit Facility are made semi-annually (usually in June and December) or whenever the lending banks, in their sole discretion, believe that there has been a material change in the value of the Company’s natural gas and oil properties. The Credit Facility contains customary covenants which, among other things, require periodic financial and reserve reporting and place certain restrictions on the Company’s ability to incur debt, grant liens, make fundamental changes and engage in certain transactions with affiliates. The Credit Facility also restricts the Company’s ability to make certain restricted payments if before or after the Restricted Payment (i) the Available Commitment is less than ten percent (10%) of the Borrowing Base or (ii) the Leverage Ratio on a pro forma basis is greater than 2.50 to 1.00. In addition, the Company is required to maintain certain financial ratios, a current ratio (as described in the Credit Facility) of no less than 1.0 to 1.0 and a funded debt to EBITDAX of no more than 3.5 to 1.0 based on the trailing twelve months. At September 30, 2024, the Company was in compliance with the covenants of the Credit Facility, had $27,750,000 in outstanding borrowings and had $22,250,000 available for borrowing under the Credit Facility. All capitalized terms in this description of the Credit Facility that are not otherwise defined in this Form 10-Q have the meaning assigned to them in the Credit Agreement.

(9)


 

NOTE 6: Deferred Compensation Plan for Non-Employee Directors

Annually, non-employee directors may elect to be included in the Deferred Compensation Plan for Non-Employee Directors. This plan provides that each outside director may individually elect to be credited with future unissued shares of Company Common Stock rather than cash for all or a portion of their annual retainers and Board and committee meeting fees. These unissued shares are recorded to each director’s deferred compensation account at the closing market price of the shares on the payment dates of the annual retainers. Only upon a director’s retirement, termination or death or a change-in-control of the Company will the shares recorded for such director be issued under this plan. Directors may elect to receive shares, when issued, over annual time periods of up to ten years. The promise to issue such shares in the future is an unsecured obligation of the Company.

NOTE 7: Long Term Incentive Plan

Compensation expense for restricted stock awards is recognized in G&A. Forfeitures of awards are recognized at the time of forfeiture. The following table summarizes the Company’s pre-tax compensation expense for the three and nine months ended September 30, 2024 and 2023 related to the Company’s market-based and time-based restricted stock:

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Market-based, restricted stock

 

$

310,152

 

 

$

324,039

 

 

$

1,273,740

 

 

$

1,370,857

 

Time-based, restricted stock

 

 

155,951

 

 

 

142,727

 

 

 

500,049

 

 

 

324,780

 

Total compensation expense

 

$

466,103

 

 

$

466,766

 

 

$

1,773,789

 

 

$

1,695,637

 

 

A summary of the Company’s unrecognized compensation cost for its unvested market-based and time-based restricted stock and the weighted-average periods over which the compensation cost is expected to be recognized is shown in the following table:

 

 

 

As of September 30, 2024

 

 

 

Unrecognized Compensation Cost

 

 

Weighted Average Period (in years)

 

Market-based, restricted stock

 

$

1,168,912

 

 

 

1.30

 

Time-based, restricted stock

 

 

505,700

 

 

 

1.46

 

Total

 

$

1,674,612

 

 

 

 

 

NOTE 8: Properties and Equipment

Acquisitions

The Company made the following property acquisitions during the nine-month periods ended September 30, 2024 and 2023.

Quarter Ended

 

Net royalty acres (1)(2)

 

Total Purchase Price (1)

 

% Proved / % Unproved

 

Area of Interest

September 30, 2024

 

 

 

 

 

 

 

 

 

 

325

 

$3.0 million

 

78% / 22%

 

Haynesville / SCOOP

June 30, 2024

 

 

 

 

 

 

 

 

 

 

96

 

$0.9 million

 

59% / 41%

 

Haynesville / SCOOP

March 31, 2024

 

 

 

 

 

 

 

 

 

 

146

 

$1.4 million

 

5% / 95%

 

SCOOP

September 30, 2023

 

 

 

 

 

 

 

 

 

 

974

 

$13.4 million

 

81% / 19%

 

Haynesville / SCOOP

June 30, 2023

 

 

 

 

 

 

 

 

 

 

151

 

$1.8 million

 

29% / 71%

 

Haynesville / SCOOP

March 31, 2023

 

 

 

 

 

 

 

 

 

 

912

 

$10.8 million

 

44% / 56%

 

Haynesville / SCOOP

(1) Excludes subsequent closing adjustments and insignificant acquisitions.

(2) An estimated net royalty equivalent was used for the unleased minerals included in the net royalty acres.

 

(10)


 

All purchases made in the 2024 and 2023 quarters were for mineral and royalty acreage and were accounted for as asset acquisitions.

Divestitures

The Company made the following property divestitures during the nine-month periods ended September 30, 2024 and 2023. Revenue and expenses recognized between the effective date and close date of divestitures is recorded in the Operating Activities section in the Statements of Cash Flows.

 

Quarter Ended

 

Net mineral acres(1)/ Wellbores(2)

 

Sale Price (3)

 

Gain/(Loss) (3)

 

Location

 

 

 

 

 

 

 

 

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

No significant divestitures

 

 

 

 

 

 

June 30, 2024

 

 

 

 

 

 

 

 

 

 

1,005 acres

 

$0.5 million

 

$0.4 million

 

TX

March 31, 2024

 

 

 

 

 

 

 

 

 

 

No significant divestitures

 

 

 

 

 

 

September 30, 2023

 

 

 

 

 

 

 

 

 

 

729 acres

 

$0.3 million

 

$0.2 million

 

OK

June 30, 2023

 

 

 

 

 

 

 

 

 

 

No significant divestitures

 

 

 

 

 

 

March 31, 2023

 

 

 

 

 

 

 

 

 

 

755 acres

 

$0.3 million

 

$0.3 million

 

OK / TX

 

 

267 wellbores

 

$10.7 million

 

$4.1 million

 

OK / TX

(1) Number of net mineral acres sold.

(2) Number of gross wellbores associated with working interests sold.

(3) Excludes subsequent closing adjustments and insignificant divestitures.

 

Natural Gas, Oil and NGL Reserves

Management considers the estimation of the Company’s natural gas, oil and NGL reserves to be the most significant of its judgments and estimates. Changes in natural gas, oil and NGL reserve estimates affect the Company’s calculation of DD&A, provision for retirement of assets and assessment of the need for asset impairments. On an annual basis, with a semi-annual update, the Company’s Independent Consulting Petroleum Engineer, with assistance from Company staff, prepares estimates of natural gas, oil and NGL reserves based on available geologic and seismic data, reservoir pressure data, core analysis reports, well logs, analogous reservoir performance history, production data and other available sources of engineering, geologic and geophysical information. Between periods in which reserves would normally be calculated, the Company updates the reserve calculations utilizing appropriate prices for the current period. The estimated natural gas, oil and NGL reserves were computed using the 12-month average price calculated as the unweighted arithmetic average of the first-day-of-the-month natural gas, oil and NGL price for each month within the 12-month period prior to the balance sheet date, held flat over the life of the properties. However, projected future natural gas, oil and NGL pricing assumptions are used by management to prepare estimates of natural gas, oil and NGL reserves and future net cash flows used in asset impairment assessments and in formulating management’s overall operating decisions. Natural gas, oil and NGL prices are volatile, affected by worldwide production and consumption, and are outside the control of management.

Impairment

Company management monitors all long-lived assets, principally natural gas and oil properties, for potential impairment when circumstances indicate that the carrying value of the asset may be greater than its estimated future net cash flows. The evaluations involve significant judgment since the results are based on estimated future events, such as inflation rates; future drilling and completion costs; future sales prices for natural gas, oil and NGL; future production costs; estimates of future natural gas, oil and NGL reserves to be recovered and the timing thereof; the economic and regulatory climates; and other factors. The need to test a property for impairment may result from significant declines in sales prices or unfavorable adjustments to natural gas, oil and NGL reserves. Between periods in which reserves would normally be calculated, the Company updates the reserve calculations to reflect any material changes since the prior report was issued and then utilizes updated projected future price decks current with the period. For the three and nine months ended September 30, 2024 and 2023, management’s assessment resulted in no impairment provisions on producing properties. The Company wrote off $38,533 on wells assigned to the operator with zero consideration received during the nine months ended September 30, 2023.

(11)


 

NOTE 9: Derivatives

The Company has entered into commodity price derivative agreements, including fixed swap contracts and costless collar contracts. These instruments are intended to reduce the Company’s exposure to short-term fluctuations in the price of natural gas and oil. Fixed swap contracts set a fixed price and provide payments to the Company if the index price is below the fixed price, or require payments by the Company if the index price is above the fixed price. Collar contracts set a fixed floor price and a fixed ceiling price and provide payments to the Company if the index price falls below the floor or require payments by the Company if the index price rises above the ceiling. These contracts cover only a portion of the Company’s natural gas and oil production and provide only partial price protection against declines in natural gas and oil prices. The Company’s derivative contracts are currently with BP Energy Company (“BP”). The derivative contracts with BP are secured under the Credit Facility with Independent Bank (see Note 5: Long-Term Debt). The derivative instruments have settled or will settle based on the prices below:

Derivative Contracts in Place as of September 30, 2024

Calendar Period

 

Contract total volume

 

Index

 

Contract average price

Natural gas costless collars

 

 

 

 

 

 

2024

 

415,000 Mmbtu

 

NYMEX Henry Hub

 

$3.19 floor / $4.84 ceiling

2025

 

1,440,000 Mmbtu

 

NYMEX Henry Hub

 

$3.25 floor / $4.59 ceiling

2026

 

570,000 Mmbtu

 

NYMEX Henry Hub

 

$3.50 floor / $4.82 ceiling

Natural gas fixed price swaps

 

 

 

 

 

 

2024

 

470,000 Mmbtu

 

NYMEX Henry Hub

 

$3.55

2025

 

2,150,000 Mmbtu

 

NYMEX Henry Hub

 

$3.26

2026

 

150,000 Mmbtu

 

NYMEX Henry Hub

 

$3.10

Oil costless collars

 

 

 

 

 

 

2024

 

5,300 Bbls

 

NYMEX WTI

 

$66.04 floor / $76.79 ceiling

Oil fixed price swaps

 

 

 

 

 

 

2024

 

17,200 Bbls

 

NYMEX WTI

 

$68.84

2025

 

57,800 Bbls

 

NYMEX WTI

 

$69.44

2026

 

12,000 Bbls

 

NYMEX WTI

 

$69.53

Derivative Settlements during the Three Months Ended September 30, 2024

 

 

Monthly

 

 

 

 

 

Settlement

 

Contract period (1)

 

Production volume

 

Index

 

Contract price

 

(paid) received

 

Natural gas costless collars

 

 

 

 

 

 

 

 

 

July - September 2024

 

30,000 Mmbtu

 

NYMEX Henry Hub

 

$3.00 floor / $3.60 ceiling

 

$

76,050

 

Natural gas fixed price swaps

 

 

 

 

 

 

 

 

 

July - September 2024

 

75,000 Mmbtu

 

NYMEX Henry Hub

 

$3.47

 

$

295,875

 

July - September 2024

 

25,000 Mmbtu

 

NYMEX Henry Hub

 

$3.47

 

$

98,625

 

July - September 2024

 

50,000 Mmbtu

 

NYMEX Henry Hub

 

$3.17

 

$

152,250

 

July 2024

 

127,500 Mmbtu

 

NYMEX Henry Hub

 

$3.24

 

$

78,030

 

August - September 2024

 

120,000 Mmbtu

 

NYMEX Henry Hub

 

$3.24

 

$

317,160

 

Oil costless collars

 

 

 

 

 

 

 

 

 

June - August 2024

 

500 Bbls

 

NYMEX WTI

 

$70.00 floor / $78.10 ceiling

 

$

(1,490

)

June 2024

 

1,650 Bbls

 

NYMEX WTI

 

$63.00 floor / $76.00 ceiling

 

$

(4,450

)

June 2024

 

500 Bbls

 

NYMEX WTI

 

$65.00 floor / $76.50 ceiling

 

$

(1,099

)

July - August 2024

 

1,650 Bbls

 

NYMEX WTI

 

$65.00 floor / $76.50 ceiling

 

$

(6,569

)

Oil fixed price swaps

 

 

 

 

 

 

 

 

 

June 2024

 

1,300 Bbls

 

NYMEX WTI

 

$70.59

 

$

(10,540

)

June - August 2024

 

1,000 Bbls

 

NYMEX WTI

 

$66.10

 

$

(36,313

)

July - August 2024

 

1,500 Bbls

 

NYMEX WTI

 

$69.50

 

$

(25,373

)

 

 

 

 

 

 

Total (paid) received

 

$

932,156

 

(1) Natural gas derivatives settle at first of the month pricing and oil derivatives settle at a monthly daily average.

The Company has elected not to complete all of the documentation requirements necessary to permit these derivative contracts to be accounted for as cash flow hedges. The Company’s fair value of derivative contracts was a net asset of $795,253 as of September 30, 2024, and a net asset of $3,283,587 as of December 31, 2023. Cash receipts or payments in the following table reflect the gain or loss on derivative contracts which settled during the respective periods, and the non-cash gain or loss reflect the change in fair value of derivative contracts as of the end of the respective periods.

(12)


 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Cash received (paid) on derivative contracts:

 

 

 

 

 

 

 

 

 

 

 

Natural gas costless collars

$

76,050

 

 

$

240,655

 

 

$

1,726,215

 

 

$

1,431,565

 

Natural gas fixed price swaps(1)

 

941,940

 

 

 

364,310

 

 

 

2,242,912

 

 

 

1,023,900

 

Oil costless collars

 

(13,608

)

 

 

11,815

 

 

 

(52,843

)

 

 

24,330

 

Oil fixed price swaps(1)

 

(72,226

)

 

 

(13,835

)

 

 

(130,213

)

 

 

(197,488

)

Cash received (paid) on derivative contracts, net

$

932,156

 

 

$

602,945

 

 

$

3,786,071

 

 

$

2,282,307

 

Non-cash gain (loss) on derivative contracts:

 

 

 

 

 

 

 

 

 

 

 

Natural gas costless collars

$

125,098

 

 

$

(146,476

)

 

$

(1,267,275

)

 

$

(51,630

)

Natural gas fixed price swaps

 

(655,239

)

 

 

76,754

 

 

 

(1,507,551

)

 

 

1,729,053

 

Oil costless collars

 

53,427

 

 

 

(225,028

)

 

 

18,763

 

 

 

(173,634

)

Oil fixed price swaps

 

633,800

 

 

 

(645,842

)

 

 

267,729

 

 

 

(137,917

)

Non-cash gain (loss) on derivative contracts, net

$

157,086

 

 

$

(940,592

)

 

$

(2,488,334

)

 

$

1,365,872

 

Gains (losses) on derivative contracts, net

$

1,089,242

 

 

$

(337,647

)

 

$

1,297,737

 

 

$

3,648,179

 

(1) For the nine months ended September 30, 2023, excludes $373,745 of cash paid to settle off-market derivative contracts that are not reflected on the Condensed Statements of Income. Total cash paid related to off-market derivatives was $560,162 for the nine months ended September 30, 2023 and is reflected in the Financing Activities section of the Condensed Statements of Cash Flows.

The fair value amounts recognized for the Company’s derivative contracts executed with the same counterparty under a master netting arrangement may be offset. The Company has the choice of whether or not to offset, but that choice must be applied consistently. A master netting arrangement exists if the reporting entity has multiple contracts with a single counterparty that are subject to a contractual agreement that provides for the net settlement of all contracts through a single payment in a single currency in the event of default on or termination of any one contract. Offsetting the fair values recognized for the derivative contracts outstanding with a single counterparty results in the net fair value of the transactions being reported as an asset or a liability in the Company’s balance sheets.

The following table summarizes and reconciles the Company’s derivative contracts’ fair values at a gross level back to net fair value presentation on the Company’s balance sheets at September 30, 2024 and December 31, 2023. The Company has offset all amounts subject to master netting agreements in the Company's balance sheets at September 30, 2024 and December 31, 2023.

 

 

 

September 30, 2024

 

 

December 31, 2023

 

 

 

Fair Value (a)

 

 

Fair Value (a)

 

 

 

Commodity Contracts

 

 

Commodity Contracts

 

 

 

Current Assets

 

 

Current Liabilities

 

 

Non-Current Assets

 

 

Non-Current Liabilities

 

 

Current Assets

 

 

Current Liabilities

 

 

Non-Current Assets

 

 

Non-Current Liabilities

 

Gross amounts recognized

 

$

1,207,702

 

 

$

446,175

 

 

$

512,160

 

 

$

478,434

 

 

$

3,318,046

 

 

$

197,439

 

 

$

344,614

 

 

$

181,634

 

Offsetting adjustments

 

 

(446,175

)

 

 

(446,175

)

 

 

(478,434

)

 

 

(478,434

)

 

 

(197,439

)

 

 

(197,439

)

 

 

(181,634

)

 

 

(181,634

)

Net presentation on condensed balance sheets

 

$

761,527

 

 

$

-

 

 

$

33,726

 

 

$

-

 

 

$

3,120,607

 

 

$

-

 

 

$

162,980

 

 

$

-

 

 

(a) See Note 10: Fair Value Measurements for further disclosures regarding fair value of financial instruments.

The fair value of derivative assets and derivative liabilities is adjusted for credit risk. The impact of credit risk was immaterial for all periods presented.

NOTE 10: Fair Value Measurements

Fair value is defined as the amount that would be received from the sale of an asset or paid for the transfer of a liability in an orderly transaction between market participants, i.e., an exit price. To estimate an exit price, a three-level hierarchy is used. The fair value hierarchy prioritizes the inputs, which refer broadly to assumptions market participants would use in pricing an asset or a liability, into three levels. Level 1 inputs are unadjusted quoted prices in active markets for identical assets and liabilities. Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. If the asset or liability has a specified (contractual) term, a Level 2 input must be observable for substantially the full term of the asset or liability. Level 2 inputs include the following: (i) quoted prices for similar assets or liabilities in active markets; (ii) quoted prices for identical or similar assets or liabilities in markets that are not active; (iii) inputs other than quoted prices that are

(13)


 

observable for the asset or liability; or (iv) inputs that are derived principally from or corroborated by observable market data by correlation or other means. Level 3 inputs are unobservable inputs for the financial asset or liability.

The following table provides fair value measurement information for financial assets and liabilities measured at fair value on a recurring basis at September 30, 2024:

 

 

 

Fair Value Measurement at September 30, 2024

 

 

 

Quoted Prices in Active Markets

 

 

Significant Other Observable Inputs

 

 

Significant Unobservable Inputs

 

 

Total Fair

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Value

 

Financial Assets (Liabilities):

 

 

 

 

 

 

 

 

 

 

 

 

Derivative Contracts - Swaps

 

$

-

 

 

$

466,220

 

 

$

-

 

 

$

466,220

 

Derivative Contracts - Collars

 

$

-

 

 

$

329,033

 

 

$

-

 

 

$

329,033

 

 

Level 2 – Market Approach - The fair values of the Company’s swaps and collars are based on a third-party pricing model, which utilizes inputs that are either readily available in the public market, such as natural gas curves and volatility curves, or can be corroborated from active markets. These values are based upon future prices, time to maturity and other factors. These values are then compared to the values given by our counterparties for reasonableness.

At September 30, 2024 and December 31, 2023, the carrying values of cash and cash equivalents, receivables, and payables are considered to be representative of their respective fair values due to the short-term maturities of those instruments. Financial instruments include long-term debt, the valuation of which is classified as Level 2 as the carrying amount of the Company’s debt under the Credit Facility approximates fair value because the interest rates are reflective of market rates. The estimated current market interest rates are based primarily on interest rates currently being offered on borrowings of similar amounts and terms. In addition, no valuation input adjustments were considered necessary relating to nonperformance risk for the debt agreements.

NOTE 11: Commitments and Contingencies

Litigation

The Company may be the subject of threatened or pending legal actions and contingencies in the normal course of conducting our business. The Company provides for costs related to these matters when a loss is probable and the amount can be reasonably estimated. The effect of the outcome of these matters on the Companys future results of operations and liquidity cannot be predicted because any such effect depends on future results of operations and the amount or timing of the resolution of such matters. For certain types of claims, the Company maintains insurance coverage for personal injury and property damage, product liability and other liability coverages in amounts and with deductibles that it believes are prudent, but there can be no assurance that these coverages will be applicable or adequate to cover adverse outcomes of claims or legal proceedings against the Company.

NOTE 12: Subsequent Events

Debt Redetermination

Subsequent to September 30, 2024, the Company's borrowing base under the Credit Facility was reaffirmed at $50 million, which constitutes the periodic redetermination of the borrowing base for December 1, 2024 and is not deemed an unscheduled redetermination.

(14)


 

Derivative Contracts

Subsequent to September 30, 2024, the Company entered into new derivative contracts as summarized in the table below:

 

 

Production volume

 

 

 

 

Contract period

 

covered per month

 

Index

 

Contract price

Natural gas costless collars

 

 

 

 

 

 

November 2025 - March 2026

 

50,000 Mmbtu

 

NYMEX Henry Hub

 

$3.50 floor / $3.87 ceiling

April 2026 - June 2026

 

75,000 Mmbtu

 

NYMEX Henry Hub

 

$3.00 floor / $3.60 ceiling

July 2026 - September 2026

 

100,000 Mmbtu

 

NYMEX Henry Hub

 

$3.00 floor / $3.60 ceiling

Oil fixed price swaps

 

 

 

 

 

 

April 2026 - June 2026

 

1,000 Bbls

 

NYMEX WTI

 

$65.80

 

(15)


 

ITEM 2 MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

BUSINESS OVERVIEW

PHX is an owner and manager of perpetual natural gas and oil mineral interests in resource plays in the United States. Our principal business is maximizing the value of our existing mineral and royalty assets through active management and expanding our asset base through acquisitions of additional mineral and royalty interests.

We also currently own interests in leasehold acreage and non-operated working interests in natural gas and oil properties. Exploration and development of our natural gas and oil properties is conducted by third-party natural gas and oil exploration and production companies (primarily larger independent operating companies). We do not operate any of our natural gas and oil properties. While we previously were an active working interest participant in wells drilled on our mineral and leasehold acreage, our current business strategy is growth through mineral acquisitions in our core areas of focus in the SCOOP and Haynesville and development of our significant mineral acreage inventory. We have ceased taking working interest positions on our mineral and leasehold acreage and do not plan to take any working interest positions going forward.

RESULTS OF OPERATIONS

Our results of operations depend primarily upon our existing reserve quantities; costs associated with acquiring new reserves; production quantities and related production costs; and natural gas, oil and NGL prices. Although we still receive revenue from the production and sale of natural gas, oil and NGL on our working interests, the majority of our revenue is derived from royalties received from the production and sale of natural gas, oil and NGL.

QUARTER ENDED SEPTEMBER 30, 2024 COMPARED TO QUARTER ENDED SEPTEMBER 30, 2023

Overview:

We recorded net income of $1,100,310, or $0.03 per diluted share, for the quarter ended September 30, 2024 compared to net income of $1,895,403, or $0.05 per diluted share, for the quarter ended September 30, 2023. The change in net income was principally the result of a decrease in natural gas, oil and NGL sales, a decrease in lease bonuses, an increase in transportation, gathering and marketing expenses and an increase in depreciation, depletion and amortization expenses, partially offset by an increase in gains associated with our derivative contracts. These items are further discussed below.

Revenue:

Natural Gas, Oil and NGL Sales:

 

For the Three Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Natural gas, oil and NGL sales

$

7,888,516

 

 

$

8,899,091

 

 

(11%)

For the quarter ended September 30, 2024, the decrease in natural gas, oil and NGL sales was primarily due to decreases in natural gas, oil and NGL prices of 17%, 5%, and 4%, respectively, and a decrease in oil volumes of 5%, partially offset by increases in natural gas and NGL volumes of 2% and 7%, respectively. The following table outlines our production and average sales prices for natural gas, oil and NGL for the quarters ended September 30, 2024 and September 30, 2023:

 

 

 

MCF

 

 

Average

 

 

Oil Bbls

 

 

Average

 

 

NGL Bbls

 

 

Average

 

 

MCFE

 

 

Average

 

 

 

Sold

 

 

Price

 

 

Sold

 

 

Price

 

 

Sold

 

 

Price

 

 

Sold

 

 

Price

 

Three months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/2024

 

 

1,898,442

 

 

$

2.00

 

 

 

45,698

 

 

$

74.83

 

 

 

34,332

 

 

$

19.60

 

 

 

2,378,622

 

 

$

3.32

 

9/30/2023

 

 

1,868,012

 

 

$

2.40

 

 

 

48,032

 

 

$

78.48

 

 

 

32,029

 

 

$

20.35

 

 

 

2,348,378

 

 

$

3.79

 

 

(16)


 

Total production for the last five quarters was as follows:

 

Quarter ended

 

MCF Sold

 

 

Oil Bbls Sold

 

 

NGL Bbls Sold

 

 

MCFE Sold

 

9/30/2024

 

 

1,898,442

 

 

 

45,698

 

 

 

34,332

 

 

 

2,378,622

 

6/30/2024

 

 

2,464,846

 

 

 

51,828

 

 

 

31,994

 

 

 

2,967,779

 

3/31/2024

 

 

1,700,108

 

 

 

37,260

 

 

 

32,184

 

 

 

2,116,776

 

12/31/2023

 

 

1,775,577

 

 

 

39,768

 

 

 

38,422

 

 

 

2,244,717

 

9/30/2023

 

 

1,868,012

 

 

 

48,032

 

 

 

32,029

 

 

 

2,348,378

 

Royalty interest production for the last five quarters was as follows:
 

Quarter ended

 

MCF Sold

 

 

Oil Bbls Sold

 

 

NGL Bbls Sold

 

 

MCFE Sold

 

9/30/2024

 

 

1,724,635

 

 

 

41,170

 

 

 

21,011

 

 

 

2,097,722

 

6/30/2024

 

 

2,304,176

 

 

 

47,024

 

 

 

20,461

 

 

 

2,709,090

 

3/31/2024

 

 

1,533,580

 

 

 

33,083

 

 

 

20,844

 

 

 

1,857,147

 

12/31/2023

 

 

1,590,301

 

 

 

35,547

 

 

 

23,769

 

 

 

1,946,196

 

9/30/2023

 

 

1,689,396

 

 

 

43,575

 

 

 

20,416

 

 

 

2,073,342

 

 

 

Working interest production for the last five quarters was as follows:
 

Quarter ended

 

MCF Sold

 

 

Oil Bbls Sold

 

 

NGL Bbls Sold

 

 

MCFE Sold

 

9/30/2024

 

 

173,807

 

 

 

4,528

 

 

 

13,321

 

 

 

280,900

 

6/30/2024

 

 

160,670

 

 

 

4,804

 

 

 

11,533

 

 

 

258,689

 

3/31/2024

 

 

166,528

 

 

 

4,177

 

 

 

11,340

 

 

 

259,629

 

12/31/2023

 

 

185,276

 

 

 

4,221

 

 

 

14,653

 

 

 

298,521

 

9/30/2023

 

 

178,616

 

 

 

4,457

 

 

 

11,613

 

 

 

275,036

 

The production increase in royalty volumes during the quarter ended September 30, 2024, as compared to the quarter ended September 30, 2023, resulted primarily from new wells being brought online in the Haynesville Shale and SCOOP plays.

 

Lease Bonuses and Rental Income:

 

For the Three Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Lease bonuses and rental income

$

159,271

 

 

$

620,101

 

 

(74%)

When we lease our mineral interests, we generally receive an upfront cash payment, or lease bonus. Lease bonuses and rental income decreased $460,830 in the quarter ended September 30, 2024 compared to the quarter ended September 30, 2023, primarily as the result of decreased leasing activity.

Gains (Losses) on Derivative Contracts:

We utilize commodity derivative financial instruments to reduce our exposure to fluctuations in commodity prices. Gains (losses) on derivative contracts represent the (i) gain (loss) related to fair value adjustments on our open derivative contracts and (ii)

(17)


 

gains (losses) on settlements of derivative contracts for positions that have settled within the period. The net gain (loss) on derivative instruments for the periods indicated includes the following:

 

For the Three Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Cash received (paid) on derivative contracts:

 

 

 

 

 

 

 

Cash received (paid) on derivative contracts, net

$

932,156

 

 

$

602,945

 

 

55%

Non-cash gain (loss) on derivative contracts:

 

 

 

 

 

 

 

Non-cash gain (loss) on derivative contracts, net

$

157,086

 

 

$

(940,592

)

 

117%

Gains (losses) on derivative contracts, net

$

1,089,242

 

 

$

(337,647

)

 

423%

 

 

 

 

 

 

 

 

 

As of September 30,

 

 

 

 

2024

 

 

2023

 

 

 

Fair value of derivative contracts

 

 

 

 

 

 

 

    Net asset (net liability)

$

795,253

 

 

$

346,928

 

 

129%

The change in net (loss) gain on derivative contracts was due to the settlements of natural gas and oil collars and fixed price swaps and the change in valuation caused by the difference in September 30, 2024 pricing relative to the strike price on open derivative contracts.

Our natural gas and oil costless collar contracts and fixed price swaps in place at September 30, 2024 had expiration dates through June 2026. We utilize derivative contracts for the purpose of protecting our cash flow and reducing our exposure to short-term fluctuations in the price of natural gas and oil.

Costs and Expenses:

Lease Operating Expenses (LOE):

 

For the Three Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Lease operating expenses

$

294,720

 

 

$

363,426

 

 

(19%)

Lease operating expenses per working interest MCFE

$

1.05

 

 

$

1.32

 

 

(20%)

Lease operating expenses per total MCFE

$

0.12

 

 

$

0.15

 

 

(20%)

We are responsible for a portion of LOE relating to a well as a working interest owner. LOE includes normal recurring and nonrecurring expenses associated with our working interests necessary to produce hydrocarbons from our natural gas and oil wells, including maintenance, repairs, salt water disposal, insurance and workover expenses. Total LOE related to field operating costs decreased $68,706, or 19%, in the quarter ended September 30, 2024 compared to the quarter ended September 30, 2023. The decrease in LOE was principally the result of a decrease in workover expenses.

Transportation, Gathering and Marketing:

 

For the Three Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Transportation, gathering and marketing

$

1,111,980

 

 

$

693,915

 

 

60%

Transportation, gathering and marketing per MCFE

$

0.47

 

 

$

0.30

 

 

57%

Transportation, gathering and marketing costs increased $418,065, or 60%, in the quarter ended September 30, 2024 compared to the quarter ended September 30, 2023. This increase was primarily driven by the increase in production. Natural gas sales bear the large majority of our transportation, gathering and marketing fees, and the increase in production occurred in an area of the Louisiana Haynesville with higher transportation, gathering and marketing rates.

Production and Ad Valorem Taxes:

 

For the Three Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Production and ad valorem taxes

$

428,577

 

 

$

437,841

 

 

(2%)

Production and ad valorem taxes as % of sales

 

5.4

%

 

 

4.9

%

 

10%

 

(18)


 

Production taxes are paid on produced natural gas and oil based on either a percentage of revenues from products sold at both fixed and variable rates or a fixed rate per unit produced established by federal, state or local taxing authorities. Production taxes remained relatively flat in the quarter ended September 30, 2024 as compared to the quarter ended September 30, 2023.

 

Depreciation, Depletion and Amortization (DD&A):

 

For the Three Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Depreciation, depletion and amortization

$

2,376,025

 

 

$

2,022,709

 

 

17%

Depreciation, depletion and amortization per MCFE

$

1.00

 

 

$

0.86

 

 

16%

DD&A is the amount of cost basis of natural gas and oil properties attributable to the volume of hydrocarbons extracted during such period, calculated on a units-of-production basis for working interest, and on a straight-line basis for producing and non-producing minerals. Estimates of proved developed producing reserves are a major component of the calculation of depletion. DD&A increased $353,316, or 17%, in the quarter ended September 30, 2024 compared to the quarter ended September 30, 2023, which was attributable to a $26,004 increase resulting from production increasing 1% and by a $327,312 increase due to a $0.14 increase in the DD&A rate per MCFE.

Provision for Impairment:

During the quarter ended September 30, 2023, impairment of $36,460 was related to working interest wells in which we assigned our interests to the operator.

Interest expense:

 

For the Three Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Interest expense

$

622,480

 

 

$

556,941

 

 

12%

Weighted average debt outstanding

$

28,309,783

 

 

$

25,152,174

 

 

13%

The increase in interest expense is due to a higher average debt balance in the quarter ended September 30, 2024 compared to the quarter ended September 30, 2023.

Income Tax Expense:

 

For the Three Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Provision for income taxes

$

457,255

 

 

$

589,000

 

 

(22%)

Income taxes decreased $131,745, from a $589,000 provision in the quarter ended September 30, 2023 to a $457,255 provision in the quarter ended September 30, 2024. The change in income taxes resulted primarily from the decrease in pre-tax net income recorded for the quarter ended September 30, 2024 compared to the quarter ended September 30, 2023, partially offset by discrete prior year true-ups recorded during the quarter ended September 30, 2024.

General and Administrative Costs (G&A):

 

For the Three Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

General and administrative

$

2,683,434

 

 

$

2,760,342

 

 

(3%)

G&A are costs not directly associated with the production of natural gas and oil and include the cost of employee salaries and related benefits, office expenses and fees for professional services. G&A for the quarter ended September 30, 2024 decreased $76,908 as compared to the quarter ended September 30, 2023. The decrease for the quarter ended September 30, 2024 was primarily due to a decrease in professional fees.

(19)


 

Losses (Gains) on Asset Sales and Other:

 

For the Three Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Losses (gains) on asset sales and other

$

62,248

 

 

$

(174,492

)

 

136%

The increase in loss on asset sales and other is primarily related to the gain recognized on divestitures during the quarter ended September 30, 2023, whereas there were no significant divestitures during the quarter ended September 30, 2024.

NINE MONTHS ENDED SEPTEMBER 30, 2024 COMPARED TO NINE MONTHS ENDED SEPTEMBER 30, 2023

Overview:

We recorded net income of $2,212,466, or $0.06 per diluted share, for the nine months ended September 30, 2024 compared to net income of $11,407,356, or $0.31 per diluted share, for the nine months ended September 30, 2023. The change in net income was principally the result of a decrease in natural gas, oil and NGL sales, a decrease in gains associated with our hedge contracts, a decrease in gains on asset sales, an increase in transportation, gathering and marketing expenses and an increase in depreciation, depletion and amortization expenses, partially offset by a decrease in income tax provision. These items are further discussed below.

Revenue:

Natural Gas, Oil and NGL Sales:

 

For the Nine Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Natural gas, oil and NGL sales

$

24,804,730

 

 

$

27,987,502

 

 

(11%)

For the nine months ended September 30, 2024, the decrease in natural gas, oil and NGL sales was primarily due a decrease in natural gas prices of 22% and decreases in oil and NGL volumes of 6% and 1%, respectively, partially offset by an increase in gas volumes of 7%. The following table outlines our production and average sales prices for natural gas, oil and NGL for the nine-month periods ended September 30, 2024 and September 30, 2023:

 

 

MCF

 

 

Average

 

 

Oil Bbls

 

 

Average

 

 

NGL Bbls

 

 

Average

 

 

MCFE

 

 

Average

 

 

 

Sold

 

 

Price

 

 

Sold

 

 

Price

 

 

Sold

 

 

Price

 

 

Sold

 

 

Price

 

Nine months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/2024

 

 

6,063,397

 

 

$

2.05

 

 

 

134,786

 

 

$

76.14

 

 

 

98,511

 

 

$

21.57

 

 

 

7,463,177

 

 

$

3.32

 

9/30/2023

 

 

5,681,508

 

 

$

2.63

 

 

 

143,148

 

 

$

76.23

 

 

 

99,063

 

 

$

21.48

 

 

 

7,134,770

 

 

$

3.92

 

The production increase in royalty volumes during the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, resulted primarily from new wells in the Haynesville Shale and SCOOP plays coming online. The production decrease in working interest volumes during the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, resulted from natural production decline.

 

Lease Bonuses and Rental Income:

 

For the Nine Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Lease bonuses and rental income

$

445,215

 

 

$

1,045,242

 

 

(57%)

When we lease our mineral interests, we generally receive an upfront cash payment, or lease bonus. Lease bonuses and rental income decreased $600,027 in the nine months ended September 30, 2024 period compared to the nine months ended September 30, 2023, primarily as the result of decreased leasing activity.

Gains (Losses) on Derivative Contracts:

We utilize commodity derivative financial instruments to reduce our exposure to fluctuations in commodity prices. Gains (losses) on derivative contracts represent the (i) gain (loss) related to fair value adjustments on our open derivative contracts and (ii)

(20)


 

gains (losses) on settlements of derivative contracts for positions that have settled within the period. The net gain (loss) on derivative instruments for the periods indicated includes the following:

 

For the Nine Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Cash received (paid) on derivative contracts:

 

 

 

 

 

 

 

Cash received (paid) on derivative contracts, net(1)

$

3,786,071

 

 

$

2,282,307

 

 

66%

Non-cash gain (loss) on derivative contracts:

 

 

 

 

 

 

 

Non-cash gain (loss) on derivative contracts, net

$

(2,488,334

)

 

$

1,365,872

 

 

(282%)

Gains (losses) on derivative contracts, net

$

1,297,737

 

 

$

3,648,179

 

 

(64%)

 

 

 

 

 

 

 

 

 

As of September 30,

 

 

 

 

2024

 

 

2023

 

 

 

Fair value of derivative contracts

 

 

 

 

 

 

 

    Net asset (net liability)

$

795,253

 

 

$

346,928

 

 

129%

(1) Excludes $373,745 of cash paid to settle off-market derivative contracts that are not reflected on the Condensed Statements of Operations for the nine months ended September 30, 2023.

The change in net (loss) gain on derivative contracts was due to the settlements of natural gas and oil collars and fixed price swaps and the change in valuation caused by the difference in September 30, 2024 pricing relative to the strike price on open derivative contracts.

Our natural gas and oil costless collar contracts and fixed price swaps in place at September 30, 2024 had expiration dates through June 2026. We utilize derivative contracts for the purpose of protecting our cash flow and reducing our exposure to short-term fluctuations in the price of natural gas and oil.

Costs and Expenses:

Lease Operating Expenses (LOE):

 

For the Nine Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Lease operating expenses

$

921,483

 

 

$

1,279,831

 

 

(28%)

Lease operating expenses per working interest MCFE

$

1.15

 

 

$

1.34

 

 

(14%)

Lease operating expenses per MCFE

$

0.12

 

 

$

0.18

 

 

(33%)

We are responsible for a portion of LOE relating to a well as a working interest owner. LOE includes normal recurring and nonrecurring expenses associated with our working interests necessary to produce hydrocarbons from our natural gas and oil wells, including maintenance, repairs, salt water disposal, insurance and workover expenses. Total LOE related to field operating costs decreased $358,348, or 28%, in the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023. The decrease in LOE was principally the result of the divestiture of higher LOE working interest properties.

Transportation, Gathering and Marketing:

 

For the Nine Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Transportation, gathering and marketing

$

3,495,880

 

 

$

2,729,044

 

 

28%

Transportation, gathering and marketing per MCFE

$

0.47

 

 

$

0.38

 

 

24%

Transportation, gathering and marketing costs increased $766,836, or 28%, in nine months ended September 30, 2024 compared to the nine months ended September 30, 2023. This increase was primarily driven by the increase in production. Natural gas sales bear the large majority of our transportation, gathering and marketing fees, and the increase in production occurred in an area of the Louisiana Haynesville with higher transportation, gathering and marketing rates.

(21)


 

Production and Ad Valorem Taxes:

 

For the Nine Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Production and ad valorem taxes

$

1,418,899

 

 

$

1,424,679

 

 

(—%)

Production and ad valorem taxes as % of sales

 

5.7

%

 

 

5.1

%

 

12%

Production taxes are paid on produced natural gas and oil based on either a percentage of revenues from products sold at both fixed and variable rates or a fixed rate per unit produced established by federal, state or local taxing authorities. Production taxes remained relatively flat in the nine months ended September 30, 2024 as compared to the nine months ended September 30, 2023.

 

Depreciation, Depletion and Amortization (DD&A):

 

For the Nine Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Depreciation, depletion and amortization

$

7,000,635

 

 

$

6,123,031

 

 

14%

Depreciation, depletion and amortization per MCFE

$

0.94

 

 

$

0.86

 

 

9%

DD&A is the amount of cost basis of natural gas and oil properties attributable to the volume of hydrocarbons extracted during such period, calculated on a units-of-production basis for working interest, and on a straight-line basis for producing and non-producing minerals. Estimates of proved developed producing reserves are a major component of the calculation of depletion. DD&A increased $877,604, or 14%, in the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023, of which $282,428 of the increase resulted from production increasing 5% and an increase of $595,176 resulted from a $0.08 increase in the DD&A rate per MCFE. The purchase of additional minerals, conversions of overriding royalty interest and a large transfer of non-producing minerals, which are amortized over 33 years, to producing minerals, which are amortized over 20 years, in the nine months ended September 30, 2024 contributed to the increase in DD&A.

Provision for Impairment:

During the nine months ended September 30, 2024, there was no impairment recognized. During the nine months ended September 30, 2023, impairment of $38,533 was related to working interest wells in which we assigned our interests to the operator.

Interest expense:

 

For the Nine Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

Interest expense

$

1,989,348

 

 

$

1,638,708

 

 

21%

Weighted average debt outstanding

$

30,186,131

 

 

$

26,145,788

 

 

15%

The increase in interest expense was due to a higher average debt balance and average interest rate in the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023.

Income Tax Expense:

 

For the Nine Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

 

 

 

 

 

 

 

 

Provision (benefit) for income taxes

$

854,738

 

 

$

3,490,000

 

 

(76%)

Income taxes decreased $2,635,262, from $3,490,000 in the nine months ended September 30, 2023 to $854,738 in the nine months ended September 30, 2024. The change in income taxes resulted from a decrease in net income and the discrete income tax expense for deferred directors' compensation benefit, changes in state tax rates, and prior year true-ups recorded in the nine months ended September 30, 2024.

(22)


 

General and Administrative Costs (G&A):

 

For the Nine Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

General and administrative

$

8,765,099

 

 

$

8,919,354

 

 

(2%)

G&A are costs not directly associated with the production of natural gas and oil and include the cost of employee salaries and related benefits, office expenses and fees for professional services. G&A for the nine months ended September 30, 2024 decreased $154,255 as compared to the nine months ended September 30, 2023.

Losses (Gains) on Asset Sales and Other:

 

For the Nine Months Ended September 30,

 

 

 

 

 

 

 

Percent

 

2024

 

 

2023

 

 

Incr. or (Decr.)

 

 

 

 

 

 

 

 

Losses (gains) on asset sales and other

$

(110,866

)

 

$

(4,369,613

)

 

(97%)

The decrease in gain on asset sales and other is primarily related to the gain recognized on divestitures during the nine months ended September 30, 2023.

LIQUIDITY AND CAPITAL RESOURCES

We had positive working capital (current assets less current liabilities excluding current derivatives) of $4,872,106 at September 30, 2024, compared to positive working capital of $5,029,698 at December 31, 2023.

Liquidity:

Cash and cash equivalents were $2,601,681 as of September 30, 2024, compared to $806,254 at December 31, 2023, an increase of $1,795,427. Cash flows for the nine months ended September 30, 2024 and 2023 are summarized as follows:

 

Net cash provided (used) by:

 

For the Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

Change

 

 

 

 

 

 

 

 

 

 

 

Operating activities

 

$

15,207,852

 

 

$

20,809,684

 

 

$

(5,601,832

)

Investing activities

 

 

(4,810,308

)

 

 

(16,148,489

)

 

 

11,338,181

 

Financing activities

 

 

(8,602,117

)

 

 

(5,541,654

)

 

 

(3,060,463

)

Increase (decrease) in cash and cash equivalents

 

$

1,795,427

 

 

$

(880,459

)

 

$

2,675,886

 

Operating activities:

Net cash provided by operating activities decreased $5,601,832 during the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, primarily as the result of the following:

receipts on natural gas, oil and NGL sales (net of production taxes and gathering, transportation and marketing costs) and other decreasing by $7,793,227;
decreased lease bonus receipts of $657,293; and
increased interest payments of $388,380;

partially offset by:

increased net receipts on derivative contracts of $1,503,764;
decreased payments for G&A and other expense of $290,133;

(23)


 

decreased field operating expenses of $130,935; and
decreased income tax payments of $1,312,236.

Investing activities:

Net cash used in investing activities decreased $11,338,181 during the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, primarily due to lower acquisition costs of $20,110,912 and lower payments of $256,768 for capital expenditures on legacy working interest wells and furniture and fixtures, partially offset by lower net proceeds from the sale of assets of $9,029,499.

Financing activities:

Net cash used in financing activities increased $3,060,463 during the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, primarily due to net payments on long-term debt of $5,000,000 in the nine months ended September 30, 2024 compared to net payments of $2,550,000 in the nine months ended September 30, 2023 and an increase of $1,171,294 in dividend payments, partially offset by decreased cash payments on off-market derivative contracts of $560,162.

Capital Resources:

We had no capital expenditures to drill and complete new wells in the nine months ended September 30, 2024 and 2023 as a result of our strategy to cease participating in new wells with a working interest after fiscal year 2019. We currently have no remaining commitments that would require significant capital to drill and complete wells.

Since we decided to cease any further participation with working interests on our mineral and leasehold acreage, we anticipate that capital expenditures for working interest properties will be minimal, as the expenditures will be limited to capital workovers to enhance existing wells.

(24)


 

Over the past five quarters, we made the following property acquisitions:

Quarter Ended

 

Net royalty acres (1)(2)

 

Total Purchase Price (1)

 

Area of Interest

September 30, 2024

 

 

 

 

 

 

 

 

325

 

$3.0 million

 

Haynesville / SCOOP

June 30, 2024

 

 

 

 

 

 

 

 

96

 

$0.9 million

 

Haynesville / SCOOP

March 31, 2024

 

 

 

 

 

 

 

 

146

 

$1.4 million

 

SCOOP

December 31, 2023

 

 

 

 

 

 

 

 

325

 

$4.3 million

 

Haynesville / SCOOP

September 30, 2023

 

 

 

 

 

 

 

 

974

 

$13.4 million

 

Haynesville / SCOOP

(1) Excludes subsequent closing adjustments and insignificant acquisitions.

(2) An estimated net royalty equivalent was used for the minerals included in the net royalty acres.

We received lease bonus payments during the nine months ended September 30, 2024 and 2023 totaling approximately $0.5 million and $1.1 million, respectively. Management plans to continue to actively pursue leasing opportunities.

With continued natural gas and oil price volatility, management continues to evaluate opportunities for product price protection through additional hedging of our future natural gas and oil production. See Note 9: Derivatives in the notes to our condensed financial statements included in this Form 10-Q for a complete list of our outstanding derivative contracts at September 30, 2024.

(25)


 

The use of our cash provided by operating activities and resultant change to cash is summarized in the table below:

 

 

Nine Months Ended

 

 

 

September 30, 2024

 

Cash provided by operating activities

 

$

15,207,852

 

Cash provided (used) by:

 

 

 

 

 

 

 

Capital expenditures - acquisitions

 

 

(5,272,847

)

Capital expenditures - legacy working interest wells and furniture and fixtures

 

 

(64,628

)

Quarterly dividends

 

 

(3,602,117

)

Net payments on credit facility

 

 

(5,000,000

)

Net proceeds from sale of assets

 

 

527,167

 

Net cash used

 

 

(13,412,425

)

 

 

 

 

Net increase in cash

 

$

1,795,427

 

 

Outstanding borrowings under our Credit Facility at September 30, 2024 were $27,750,000.

Looking forward, we expect to fund overhead costs, mineral and royalty acquisitions and dividend payments from cash provided by operating activities, cash on hand, and borrowings under our Credit Facility. At September 30, 2024, we had availability of $22.3 million under our Credit Facility and were in compliance with all debt covenants (current ratio, debt to trailing 12-month EBITDAX, and restricted payments limited by leverage ratio). The debt covenants in our Credit Agreement limit the maximum ratio of our debt to EBITDAX to no more than 3.5:1.

Our $100,000,000 Credit Facility is with a group of banks led by Independent Bank pursuant to the Credit Agreement entered into in September 2021, as amended. The Credit Facility had a borrowing base of $50,000,000 as of September 30, 2024, and a maturity date of September 1, 2028. Interest on the Credit Facility will be calculated based on either (a) SOFR plus an applicable margin ranging from 2.750% to 3.750% per annum based on our Borrowing Base Utilization or (b) the greater of (1) the Prime Rate in effect for such day or (2) the overnight cost of federal funds as announced by the US Federal Reserve System in effect on such day plus one-half of one percent (0.50%), plus, in each case, an applicable margin ranging from 1.750% to 2.750% per annum based on our Borrowing Base Utilization. Under the terms of the Credit Agreement, a 5% interest penalty may apply to any outstanding amount not paid when due or that remains outstanding while an event of default exists. The Credit Agreement contains financial and various other covenants that are common in such agreements, including a (a) maximum ratio of consolidated Funded Indebtedness to consolidated pro forma EBITDAX of 3.50 to 1.00, calculated on a rolling four-quarter basis, and (b) minimum ratio of consolidated Current Assets to consolidated Current Liabilities (excluding the Loan Balance) of 1.00 to 1.00. Other negative covenants include restrictions on our ability to incur debt, grant liens, make fundamental changes and engage in certain transactions with affiliates. The Credit Agreement also restricts our ability to make certain restricted payments if both before and after the Restricted Payment (i) the Available Commitment is less than or equal to ten percent (10%) of the Borrowing Base or (ii) the Leverage Ratio on a pro forma basis is greater than 2.50 to 1.00. All capitalized terms in this description of the Credit Facility that are not otherwise defined in this Form 10-Q have the meaning assigned to them in the Credit Agreement.

Based on our expected capital expenditure levels, anticipated cash provided by operating activities for 2024, combined with availability under our Credit Facility and potential future sales of Common Stock under our currently effective shelf registration statement, we expect to have sufficient liquidity to fund our ongoing operations.

(26)


 

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Critical accounting policies are those we believe are most important in portraying our financial condition and results of operations and also require the greatest amount of subjective or complex judgments by management. Judgments and uncertainties regarding the application of these policies may result in materially different amounts being reported under various conditions or using different assumptions. There have been no material changes to the critical accounting policies previously disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.

 

CONTRACTUAL OBLIGATIONS

There have been no material changes in our contractual obligations and other commitments as disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.

ITEM 3 QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Commodity Price Risk

Natural gas, oil and NGL prices historically have been volatile, and this volatility is expected to continue. Uncertainty continues to exist as to the direction of natural gas, oil and NGL price trends, and there remains a wide divergence in the opinions held in the industry. We can be significantly impacted by changes in natural gas and oil prices. The market price of natural gas, oil and NGL in 2024 will impact the amount of cash generated from operating activities, which will in turn impact the level of our capital expenditures for acquisitions and production. Excluding the impact of our 2024 derivative contracts, the price sensitivity for each $0.10 per MCF change in wellhead natural gas price is approximately $745,708 for operating revenue based on our fiscal year ended December 31, 2023 natural gas volumes. The price sensitivity in 2024 for each $1.00 per barrel change in wellhead oil is approximately $182,916 for operating revenue based on our fiscal year ended December 31, 2023 oil volumes.

Financial Market Risk

Operating income could also be impacted, to a lesser extent, by changes in the market interest rates related to our Credit Facility. Interest under our Credit Facility is calculated based on either (a) SOFR plus an applicable margin ranging from 2.750% to 3.750% per annum based on our Borrowing Base Utilization or (b) the greater of (1) the Prime Rate in effect for such day or (2) the overnight cost of federal funds as announced by the U.S. Federal Reserve System in effect on such day plus one-half of one percent (0.50%), plus, in each case, an applicable margin ranging from 1.750% to 2.750% per annum based on our Borrowing Base Utilization. Under the terms of the Credit Agreement, a 5% interest penalty may apply to any outstanding amount not paid when due or that remains outstanding while an event of default exists. At September 30, 2024, we had $27,750,000 outstanding under the Credit Facility and the effective interest rate was 8.36%. The impact of a 1% increase in the interest rate on this amount of debt would have resulted in an increase in interest expense, and a corresponding decrease in our results of operations, of $208,125 for the nine months ended September 30, 2024, assuming that our indebtedness remained constant throughout the period. At this point, we do not believe that our liquidity has been materially affected by the debt market uncertainties that have existed in recent years, and we do not believe that our liquidity will be significantly impacted in the near future. All capitalized terms in this description of the interest rate under the Credit Facility that are not otherwise defined in this Form 10-Q shall have the meaning assigned to them in the Credit Agreement.

ITEM 4 CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures.

We maintain “disclosure controls and procedures,” as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, that are designed to ensure that information required to be disclosed in reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and that such information is collected and communicated to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating our disclosure controls and procedures, management recognizes that no matter how well conceived and operated, disclosure controls and procedures can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met. Our disclosure controls and procedures have been designed to meet, and management believes they do meet, reasonable assurance standards. Based on their evaluation as of the end of the quarterly period covered by this Form 10-Q, our Chief Executive Officer and Chief Financial Officer have concluded our disclosure controls and procedures were effective to ensure material information relating to us is made known to management.

(27)


 

Changes in Internal Control over Financial Reporting.

There were no changes in our “internal control over financial reporting,” as such term is defined in Rule 13a-15(f) under the Exchange Act, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting made during the quarter ended September 30, 2024.

PART II OTHER INFORMATION

 

 

We may be the subject of threatened or pending legal actions and contingencies in the normal course of conducting our business. We provide for costs related to these matters when a loss is probable and the amount can be reasonably estimated. The effect of the outcome of these matters on our future results of operations and liquidity cannot be predicted because any such effect depends on future results of operations and the amount or timing of the resolution of such matters. For certain types of claims, we maintain insurance coverage for personal injury and property damage, product liability and other liability coverages in amounts and with deductibles that we believe are prudent, but there can be no assurance that these coverages will be applicable or adequate to cover adverse outcomes of claims or legal proceedings against us. We are not a party to any pending legal proceedings that we believe would, individually or in the aggregate, have a material adverse effect on our financial condition, operating results or cash flow.

ITEM 1A RISK FACTORS

We are subject to certain risks and hazards due to the nature of our business activities. For a discussion of these risks, please refer to Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023 as well as the factors discussed elsewhere in this Form 10-Q. There have been no material changes to the risk factors contained in the Annual Report on Form 10-K for the fiscal year ended December 31, 2023. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition or future results.

ITEM 2 UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

In May 2014, the Board adopted stock repurchase resolutions (the “Repurchase Program”) to allow management, at its discretion, to purchase our Common Stock as treasury shares. Effective in May 2018, the Board approved an amendment to the Repurchase Program, which continues to allow us to repurchase up to $1.5 million of our Common Stock at management’s discretion. Our Board added language to clarify that the Repurchase Program is intended to be an evergreen program as the repurchase of an additional $1.5 million of our Common Stock is authorized and approved whenever the previous $1.5 million is utilized. The Repurchase Program, as amended, does not otherwise place a cap on the aggregate number of shares of Common Stock that may be repurchased pursuant to the Repurchase Program. We made no repurchases of Common Stock under the Repurchase Program during the quarter ended September 30, 2024.

Restrictions upon the payment of dividends

The Credit Agreement contains customary covenants which, among other things, require periodic financial and reserve reporting and place certain limits on payment of dividends.

 

ITEM 6 EXHIBITS

 

(a)

 

Exhibit No.

 

Description

 

 

2.1

 

Agreement and Plan of Merger, dated as of March 31, 2022, by and between PHX Minerals Inc., an Oklahoma corporation, and PHX Minerals (DE) Inc., a Delaware corporation (incorporated by reference to Exhibit 2.1 to Form 8-K12B filed April 5, 2022).

 

 

3.1

 

Certificate of Incorporation of PHX Minerals Inc., as amended (incorporated by reference to Exhibit 3.1 to Form 8-K12B filed April 5, 2022).

 

 

3.2

 

Certificate of Amendment to Certificate of Incorporation of PHX Minerals Inc., as amended (incorporated by reference to Exhibit 3.1 to Form 8-K filed May 20, 2024).

 

 

3.3

 

Second Amended and Restated Bylaws of PHX Minerals Inc. (incorporated by reference to Exhibit 3.1 to Form 8‑K/A filed July 19, 2024).

(28)


 

 

 

31.1

 

Certification under Section 302 of the Sarbanes-Oxley Act of 2002 by Chief Executive Officer

 

 

31.2

 

Certification under Section 302 of the Sarbanes-Oxley Act of 2002 by Chief Financial Officer

 

 

32.1

 

Certification under Section 906 of the Sarbanes-Oxley Act of 2002 by Chief Executive Officer

 

 

32.2

 

Certification under Section 906 of the Sarbanes-Oxley Act of 2002 by Chief Financial Officer

 

 

101.INS

 

Inline XBRL Instance Document

 

 

101.SCH

 

Inline XBRL Taxonomy Extension Schema Document

 

 

101.CAL

 

Inline XBRL Taxonomy Extension Calculation Linkbase Document

 

 

101.LAB

 

Inline XBRL Taxonomy Extension Labels Linkbase Document

 

 

101.PRE

 

Inline XBRL Taxonomy Extension Presentation Linkbase Document

 

 

101.DEF

 

Inline XBRL Taxonomy Extension Definition Linkbase Document

 

 

104

 

Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

 

 

 

 

 

 

SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

PHX MINERALS INC.

 

 

 

PHX MINERALS INC.

 

 

November 6, 2024

 

/s/ Chad L. Stephens

Date

 

Chad L. Stephens, President,

 

 

Chief Executive Officer

 

 

November 6, 2024

 

/s/ Ralph D’Amico

Date

 

Ralph D’Amico, Executive Vice President,

 

 

Chief Financial Officer

 

(29)


EXHIBIT 31.1

CERTIFICATION

I, Chad L. Stephens, certify that:

1.
I have reviewed this quarterly report on Form 10-Q of PHX Minerals Inc.;
2.
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d -15(f)), for the registrant and have:
(a)
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b)
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c)
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d)
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5.
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
(a)
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b)
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

/s/ Chad L. Stephens

Chad L. Stephens

Chief Executive Officer

Date: November 6, 2024

 


 

EXHIBIT 31.2

CERTIFICATION

I, Ralph D’Amico, certify that:

1.
I have reviewed this quarterly report on Form 10-Q of PHX Minerals Inc.;
2.
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d -15(f)), for the registrant and have:
(a)
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b)
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c)
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d)
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5.
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
(a)
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b)
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

/s/ Ralph D’Amico

Ralph D’Amico

Chief Financial Officer

Date: November 6, 2024

 

 


EXHIBIT 32.1

 

CERTIFICATION OF CHIEF EXECUTIVE OFFICER

PURSUANT TO 18 U.S.C. 1350

I, Chad L. Stephens, Chief Executive Officer of PHX Minerals Inc. (the “Issuer”), in compliance with 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, hereby certify in connection with the Issuer’s Quarterly Report on Form 10-Q for the period that ended September 30, 2024, as filed with the Securities and Exchange Commission (the “Report”), that:

(1)
The Report fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934, as amended; and
(2)
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Issuer.

 

/s/ Chad L. Stephens

Chad L. Stephens

President,

Chief Executive Officer

 

November 6, 2024

 


EXHIBIT 32.2

 

CERTIFICATION OF CHIEF FINANCIAL OFFICER

PURSUANT TO 18 U.S.C. 1350

I, Ralph D’Amico, Chief Financial Officer of PHX Minerals Inc. (the “Issuer”), in compliance with 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, hereby certify in connection with the Issuer’s Quarterly Report on Form 10-Q for the period that ended September 30, 2024, as filed with the Securities and Exchange Commission (the “Report”), that:

(1)
The Report fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934, as amended; and
(2)
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Issuer.

 

/s/ Ralph D’Amico

Ralph D’Amico

Executive Vice President,

Chief Financial Officer

 

November 6, 2024

 


v3.24.3
Document and Entity Information - shares
9 Months Ended
Sep. 30, 2024
Nov. 01, 2024
Document Information [Line Items]    
Entity Registrant Name PHX MINERALS INC.  
Entity Central Index Key 0000315131  
Document Type 10-Q  
Document Period End Date Sep. 30, 2024  
Amendment Flag false  
Document Fiscal Year Focus 2024  
Document Fiscal Period Focus Q3  
Current Fiscal Year End Date --12-31  
Entity Filer Category Non-accelerated Filer  
Entity Emerging Growth Company false  
Entity Small Business true  
Entity Current Reporting Status Yes  
Entity Interactive Data Current Yes  
Entity Shell Company false  
Entity File Number 001-31759  
Entity Tax Identification Number 73-1055775  
Entity Address, Address Line One 1320 South University Drive  
Entity Address, Address Line Two Suite 720  
Entity Address, City or Town Fort Worth  
Entity Address, State or Province TX  
Entity Address, Postal Zip Code 76107  
City Area Code 405  
Local Phone Number 948-1560  
Entity Incorporation, State or Country Code DE  
Document Quarterly Report true  
Document Transition Report false  
Entity Common Stock, Shares Outstanding   37,480,790
Title of each class Common Stock, $0.01666 par value  
Trading Symbol(s) PHX  
Name of each exchange on which registered NYSE  
v3.24.3
Condensed Balance Sheets - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Current assets:    
Cash and cash equivalents $ 2,601,681 $ 806,254
Natural gas, oil, and NGL sales receivables (net of $0 allowance for uncollectable accounts) 4,080,560 4,900,126
Refundable income taxes 343,814 455,931
Derivative contracts, net [1] 761,527 3,120,607
Other 417,929 878,659
Total current assets 8,205,511 10,161,577
Properties and equipment at cost, based on successful efforts accounting:    
Producing natural gas and oil properties 219,958,671 209,082,847
Non-producing natural gas and oil properties 52,503,370 58,820,445
Other 1,361,064 1,360,614
Gross properties and equipment, at cost, based on successful efforts accounting 273,823,105 269,263,906
Less accumulated depreciation, depletion and amortization (120,301,196) (114,139,423)
Net properties and equipment 153,521,909 155,124,483
Derivative contracts, net [1] 33,726 162,980
Operating lease right-of-use assets 466,135 572,610
Other, net 596,830 486,630
Total assets 162,824,111 166,508,280
Current liabilities:    
Accounts payable 512,936 562,607
Current portion of operating lease liability 243,184 233,390
Accrued liabilities and other 1,815,758 1,215,275
Total current liabilities 2,571,878 2,011,272
Long-term debt 27,750,000 32,750,000
Deferred income taxes, net 7,289,591 6,757,637
Asset retirement obligations 1,087,416 1,062,139
Operating lease liability, net of current portion 512,357 695,818
Total liabilities 39,211,242 43,276,866
Stockholders' equity:    
Common Stock, $0.01666 par value; 75,000,000 shares authorized and 36,121,723 issued at September 30, 2024; 54,000,500 shares authorized and 36,121,723 issued at December 31, 2023 601,788 601,788
Capital in excess of par value 43,526,595 41,676,417
Deferred directors' compensation 1,276,295 1,487,590
Retained earnings 78,492,889 80,022,839
Stockholders' Equity 123,897,567 123,788,634
Less treasury stock, at cost; 67,203 shares at September 30, 2024, and 131,477 shares at December 31, 2023 (284,698) (557,220)
Total stockholders' equity 123,612,869 123,231,414
Total liabilities and stockholders' equity $ 162,824,111 $ 166,508,280
[1] See Note 10: Fair Value Measurements for further disclosures regarding fair value of financial instruments.
v3.24.3
Condensed Balance Sheets (Parenthetical) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Statement of Financial Position [Abstract]    
Allowance for uncollectable accounts $ 0 $ 0
Common stock, par value $ 0.01666 $ 0.01666
Common stock, shares authorized 75,000,000 54,000,500
Common stock, shares issued 36,121,723 36,121,723
Treasury stock, shares 67,203 131,477
v3.24.3
Condensed Statements Of Income - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Revenues:        
Natural gas, oil and NGL sales $ 7,888,516 $ 8,899,091 $ 24,804,730 $ 27,987,502
Lease bonuses and rental income 159,271 620,101 445,215 1,045,242
Gains (losses) on derivative contracts 1,089,242 (337,647) 1,297,737 3,648,179
Revenues 9,137,029 9,181,545 26,547,682 32,680,923
Costs and expenses:        
Lease operating expenses 294,720 363,426 921,483 1,279,831
Transportation, gathering and marketing 1,111,980 693,915 3,495,880 2,729,044
Production and ad valorem taxes 428,577 437,841 1,418,899 1,424,679
Depreciation, depletion and amortization 2,376,025 2,022,709 7,000,635 6,123,031
Provision for impairment   36,460   38,533
Interest expense 622,480 556,941 1,989,348 1,638,708
General and administrative 2,683,434 2,760,342 8,765,099 8,919,354
Losses (gains) on asset sales and other 62,248 (174,492) (110,866) (4,369,613)
Total costs and expenses 7,579,464 6,697,142 23,480,478 17,783,567
Income (loss) before provision for income taxes 1,557,565 2,484,403 3,067,204 14,897,356
Provision for income taxes 457,255 589,000 854,738 3,490,000
Net income (loss) $ 1,100,310 $ 1,895,403 $ 2,212,466 $ 11,407,356
Basic earnings (loss) per common share $ 0.03 $ 0.05 $ 0.06 $ 0.32
Diluted earnings (loss) per common share $ 0.03 $ 0.05 $ 0.06 $ 0.31
Weighted average shares outstanding:        
Basic 36,316,742 35,983,116 36,306,593 35,961,570
Diluted 36,983,669 36,656,272 36,731,643 36,670,494
Dividends per share of common stock paid in period $ 0.04 $ 0.0225 $ 0.1 $ 0.0675
v3.24.3
Statements Of Stockholders' Equity - USD ($)
Total
Common Stock [Member]
Capital in Excess of Par Value [Member]
Deferred Directors' Compensation [Member]
Retained Earnings [Member]
Treasury Stock [Member]
Balances at Dec. 31, 2022 $ 110,103,126 $ 598,731 $ 43,344,916 $ 1,541,070 $ 68,925,774 $ (4,307,365)
Balances, shares at Dec. 31, 2022   35,938,206        
Balances, Treasury shares at Dec. 31, 2022           (300,272)
Net income (loss) 9,553,244       9,553,244  
Restricted stock award expense 580,998   580,998      
Dividends declared (50,034)       (50,034)  
Distribution of restricted stock to officers and directors     (766,846)     $ 766,846
Distribution of restricted stock to officers and directors, shares           53,476
Distribution of deferred directors' compensation     (24,330) (281,497)   $ 305,827
Distribution of deferred directors' compensation, shares           21,312
Increase in deferred directors' compensation charged to expense 53,589     53,589    
Balances at Mar. 31, 2023 120,240,923 $ 598,731 43,134,738 1,313,162 78,428,984 $ (3,234,692)
Balances, shares at Mar. 31, 2023   35,938,206        
Balances, Treasury shares at Mar. 31, 2023           (225,484)
Balances at Dec. 31, 2022 110,103,126 $ 598,731 43,344,916 1,541,070 68,925,774 $ (4,307,365)
Balances, shares at Dec. 31, 2022   35,938,206        
Balances, Treasury shares at Dec. 31, 2022           (300,272)
Net income (loss) 11,407,356          
Balances at Sep. 30, 2023 121,655,992 $ 598,742 44,249,366 1,425,155 78,618,090 $ (3,235,361)
Balances, shares at Sep. 30, 2023   35,938,900        
Balances, Treasury shares at Sep. 30, 2023           (225,723)
Balances at Mar. 31, 2023 120,240,923 $ 598,731 43,134,738 1,313,162 78,428,984 $ (3,234,692)
Balances, shares at Mar. 31, 2023   35,938,206        
Balances, Treasury shares at Mar. 31, 2023           (225,484)
Net income (loss) (41,291)       (41,291)  
Purchase of treasury stock (669)         $ (669)
Purchase of treasury stock, shares           (239)
Restricted stock award expense 647,873   647,873      
Dividends declared (832,498)       (832,498)  
Distribution of restricted stock to officers and directors   $ 11 (11)      
Distribution of restricted stock to officers and directors, shares   694        
Increase in deferred directors' compensation charged to expense 55,794     55,794    
Balances at Jun. 30, 2023 120,070,132 $ 598,742 43,782,600 1,368,956 77,555,195 $ (3,235,361)
Balances, shares at Jun. 30, 2023   35,938,900        
Balances, Treasury shares at Jun. 30, 2023           (225,723)
Net income (loss) 1,895,403       1,895,403  
Restricted stock award expense 466,766   466,766      
Dividends declared (832,508)       (832,508)  
Increase in deferred directors' compensation charged to expense 56,199     56,199    
Balances at Sep. 30, 2023 121,655,992 $ 598,742 44,249,366 1,425,155 78,618,090 $ (3,235,361)
Balances, shares at Sep. 30, 2023   35,938,900        
Balances, Treasury shares at Sep. 30, 2023           (225,723)
Balances at Dec. 31, 2023 $ 123,231,414 $ 601,788 41,676,417 1,487,590 80,022,839 $ (557,220)
Balances, shares at Dec. 31, 2023   36,121,723        
Balances, Treasury shares at Dec. 31, 2023 131,477         (131,477)
Net income (loss) $ (183,615)       (183,615)  
Restricted stock award expense 656,656   656,656      
Dividends declared (1,121,314)       (1,121,314)  
Distribution of deferred directors' compensation     70,344 (107,199)   $ 36,855
Distribution of deferred directors' compensation, shares           8,692
Increase in deferred directors' compensation charged to expense 45,132     45,132    
Balances at Mar. 31, 2024 122,628,273 $ 601,788 42,403,417 1,425,523 78,717,910 $ (520,365)
Balances, shares at Mar. 31, 2024   36,121,723        
Balances, Treasury shares at Mar. 31, 2024           (122,785)
Balances at Dec. 31, 2023 $ 123,231,414 $ 601,788 41,676,417 1,487,590 80,022,839 $ (557,220)
Balances, shares at Dec. 31, 2023   36,121,723        
Balances, Treasury shares at Dec. 31, 2023 131,477         (131,477)
Net income (loss) $ 2,212,466          
Balances at Sep. 30, 2024 $ 123,612,869 $ 601,788 43,526,595 1,276,295 78,492,889 $ (284,698)
Balances, shares at Sep. 30, 2024   36,121,723        
Balances, Treasury shares at Sep. 30, 2024 67,203         (67,203)
Balances at Mar. 31, 2024 $ 122,628,273 $ 601,788 42,403,417 1,425,523 78,717,910 $ (520,365)
Balances, shares at Mar. 31, 2024   36,121,723        
Balances, Treasury shares at Mar. 31, 2024           (122,785)
Net income (loss) 1,295,771       1,295,771  
Restricted stock award expense 651,030   651,030      
Dividends declared (1,122,599)       (1,122,599)  
Increase in deferred directors' compensation charged to expense 45,529     45,529    
Balances at Jun. 30, 2024 123,498,004 $ 601,788 43,054,447 1,471,052 78,891,082 $ (520,365)
Balances, shares at Jun. 30, 2024   36,121,723        
Balances, Treasury shares at Jun. 30, 2024           (122,785)
Net income (loss) 1,100,310       1,100,310  
Restricted stock award expense 466,103   466,103      
Dividends declared (1,498,503)       (1,498,503)  
Distribution of deferred directors' compensation     6,045 (241,712)   $ 235,667
Distribution of deferred directors' compensation, shares           55,582
Increase in deferred directors' compensation charged to expense 46,955     46,955    
Balances at Sep. 30, 2024 $ 123,612,869 $ 601,788 $ 43,526,595 $ 1,276,295 $ 78,492,889 $ (284,698)
Balances, shares at Sep. 30, 2024   36,121,723        
Balances, Treasury shares at Sep. 30, 2024 67,203         (67,203)
v3.24.3
Condensed Statements Of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Operating Activities    
Net income (loss) $ 2,212,466 $ 11,407,356
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation, depletion and amortization 7,000,635 6,123,031
Impairment of producing properties   38,533
Provision for deferred income taxes 531,954 3,256,000
Gain from leasing fee mineral acreage (445,215) (1,045,242)
Proceeds from leasing fee mineral acreage 451,616 1,108,909
Net (gain) loss on sales of assets (518,816) (4,671,253)
Directors' deferred compensation expense 137,617 165,582
Total (gain) loss on derivative contracts (1,297,737) (3,648,179)
Cash receipts (payments) on settled derivative contracts 3,786,071 2,468,724
Restricted stock award expense 1,773,789 1,695,637
Other 76,375 105,604
Cash provided (used) by changes in assets and liabilities:    
Natural gas, oil and NGL sales receivables 819,566 4,369,921
Other current assets 430,119 408,533
Accounts payable (68,183) (107,796)
Income taxes receivable 112,117 (712,475)
Other non-current assets (81,037) 150,515
Income taxes payable   (576,427)
Accrued liabilities 286,515 272,711
Total adjustments 12,995,386 9,402,328
Net cash provided by operating activities 15,207,852 20,809,684
Investing Activities    
Capital expenditures (64,628) (321,396)
Acquisition of minerals and overriding royalty interests (5,272,847) (25,383,759)
Net proceeds from sales of assets 527,167 9,556,666
Net cash provided by (used in) investing activities (4,810,308) (16,148,489)
Financing Activities    
Borrowings under Credit Facility 1,000,000 16,000,000
Payments of loan principal (6,000,000) (18,550,000)
Payments on off-market derivative contracts   (560,162)
Purchases of treasury stock   (669)
Payments of dividends (3,602,117) (2,430,823)
Net cash provided by (used in) financing activities (8,602,117) (5,541,654)
Increase (decrease) in cash and cash equivalents 1,795,427 (880,459)
Cash and cash equivalents at beginning of period 806,254 2,115,652
Cash and cash equivalents at end of period 2,601,681 1,235,193
Supplemental Disclosures of Cash Flow Information:    
Interest paid (net of capitalized interest) 2,041,252 1,652,872
Income taxes paid (net of refunds received) 210,668 1,522,904
Supplemental Schedule of Noncash Investing and Financing Activities:    
Dividends declared and unpaid 140,300 94,587
Gross additions to properties and equipment 5,386,597 26,392,844
Net increase (decrease) in accounts receivable for properties and equipment additions (49,122) (687,689)
Capital expenditures and acquisitions $ 5,337,475 $ 25,705,155
v3.24.3
Pay vs Performance Disclosure - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Sep. 30, 2024
Sep. 30, 2023
Pay vs Performance Disclosure                
Net Income (Loss) $ 1,100,310 $ 1,295,771 $ (183,615) $ 1,895,403 $ (41,291) $ 9,553,244 $ 2,212,466 $ 11,407,356
v3.24.3
Insider Trading Arrangements
3 Months Ended
Sep. 30, 2024
Trading Arrangements, by Individual  
Rule 10b5-1 Arrangement Adopted false
Non-Rule 10b5-1 Arrangement Adopted false
Rule 10b5-1 Arrangement Terminated false
Non-Rule 10b5-1 Arrangement Terminated false
v3.24.3
Basis of Presentation and Accounting Principles
9 Months Ended
Sep. 30, 2024
Accounting Policies [Abstract]  
Basis of Presentation and Accounting Principles

NOTE 1: Basis of Presentation and Accounting Principles

Basis of Presentation

The accompanying unaudited condensed financial statements of PHX Minerals Inc. have been prepared in accordance with the instructions to Form 10-Q as prescribed by the SEC. Management believes that all adjustments necessary for a fair presentation of the financial position and results of operations and cash flows for the periods have been included. All such adjustments are of a normal recurring nature. The results are not necessarily indicative of those to be expected for a full fiscal year.

Certain reclassifications have been made to prior period financials to conform to the current year presentation. These reclassifications have no impact on previous reported total assets, total liabilities, net income (loss), stockholders’ equity, or operating cash flows.

Certain amounts and disclosures have been condensed or omitted from these financial statements pursuant to the rules and regulations of the SEC. Therefore, these condensed financial statements should be read in conjunction with the financial statements and related notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023. Unless indicated otherwise or the context requires, the terms “we,” “our,” “us,” “PHX” or the “Company” refer to PHX Minerals Inc.

Accounting standards that have been issued or proposed by the FASB, or other standards-setting bodies, that do not require adoption until a future date are not expected to have a material impact on the Company’s financial statements upon adoption.

v3.24.3
Revenues
9 Months Ended
Sep. 30, 2024
Revenue from Contract with Customer [Abstract]  
Revenues

NOTE 2: Revenues

Revenues from contracts with customers

Natural gas, oil and NGL sales

Sales of natural gas, oil and NGL are recognized when production is sold to a purchaser and control of the product has been transferred. Oil is priced on the delivery date based upon prevailing prices published by purchasers with certain adjustments related to oil quality and physical location. The price the Company receives for natural gas and NGL is tied to a market index, with certain adjustments based on, among other factors, whether a well delivers to a gathering or transmission line, quality and heat content of natural gas, and prevailing supply and demand conditions, so that the price of natural gas fluctuates to remain competitive with other available natural gas supplies. These market indices are determined on a monthly basis. Each unit of commodity is considered a separate performance obligation; however, as consideration is variable, the Company utilizes the variable consideration allocation exception permitted under the standard to allocate the variable consideration to the specific units of commodity to which they relate.

Disaggregation of natural gas, oil and NGL revenues

The following table presents the disaggregation of the Company's natural gas, oil and NGL revenues for the three and nine months ended September 30, 2024 and 2023:

 

 

 

Three Months Ended September 30, 2024

 

 

Nine Months Ended September 30, 2024

 

 

 

Royalty Interest

 

 

Working Interest

 

 

Total

 

 

Royalty Interest

 

 

Working Interest

 

 

Total

 

Natural gas revenue

 

$

3,471,635

 

 

$

324,539

 

 

$

3,796,174

 

 

$

11,356,159

 

 

$

1,061,341

 

 

$

12,417,500

 

Oil revenue

 

 

3,092,025

 

 

 

327,419

 

 

 

3,419,444

 

 

 

9,254,221

 

 

 

1,007,775

 

 

 

10,261,996

 

NGL revenue

 

 

418,452

 

 

 

254,446

 

 

 

672,898

 

 

 

1,366,971

 

 

 

758,263

 

 

 

2,125,234

 

Natural gas, oil and NGL sales

 

$

6,982,112

 

 

$

906,404

 

 

$

7,888,516

 

 

$

21,977,351

 

 

$

2,827,379

 

 

$

24,804,730

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2023

 

 

Nine Months Ended September 30, 2023

 

 

 

Royalty Interest

 

 

Working Interest

 

 

Total

 

 

Royalty Interest

 

 

Working Interest

 

 

Total

 

Natural gas revenue

 

$

4,046,566

 

 

$

431,075

 

 

$

4,477,641

 

 

$

13,404,030

 

 

$

1,543,985

 

 

$

14,948,015

 

Oil revenue

 

 

3,409,201

 

 

 

360,536

 

 

 

3,769,737

 

 

 

9,501,963

 

 

 

1,409,903

 

 

 

10,911,866

 

NGL revenue

 

 

417,530

 

 

 

234,183

 

 

 

651,713

 

 

 

1,308,708

 

 

 

818,913

 

 

 

2,127,621

 

Natural gas, oil and NGL sales

 

$

7,873,297

 

 

$

1,025,794

 

 

$

8,899,091

 

 

$

24,214,701

 

 

$

3,772,801

 

 

$

27,987,502

 

 

Prior-period performance obligations and contract balances

The Company records revenue in the month production is delivered to the purchaser. As a non-operator, the Company has limited visibility into the timing of when new wells start producing, and production statements may not be received for 30 to 90 days or more after the date production is delivered. As a result, the Company is required to estimate the amount of production delivered to the purchaser and the price that will be received for the sale of the product. The expected sales volumes and prices for these properties are estimated and recorded within the natural gas, oil and NGL sales receivables line item on the Company’s balance sheets. The difference between the Company's estimates and the actual amounts received for natural gas, oil and NGL sales is recorded in the quarter that payment is received from the third party. For the quarters ended September 30, 2024 and 2023, revenue recognized during the reporting period related to performance obligations satisfied in prior reporting periods for existing wells was considered a change in estimate.

As noted above, as a non-operator, there are instances when the Company is limited by the information operators provide. Through cash received on new wells, in the quarters ended September 30, 2024 and 2023, the Company identified several producing properties on its minerals that had production dates prior to the quarters ended September 30, 2024 and 2023. Estimates of the natural gas and oil sales related to those properties were made and are reflected in the natural gas, oil and NGL sales on the Company’s Statements of Income and on the Company’s Balance Sheets in natural gas, oil and NGL sales receivables.

In connection with obtaining more relevant information on new wells on Company acreage during the quarters ended September 30, 2024 and 2023, the Company recorded a change in estimate for new wells to natural gas, oil and NGL sales totaling $819,342 for the quarter ended September 30, 2024, of which $38,308 related to the production periods before January 1, 2024 and $781,034 related to the six months ended June 30, 2024, and the Company recorded a change in estimate for new wells to natural gas, oil and NGL sales totaling $570,630 for the quarter ended September 30, 2023, of which $8,625 related to the production periods before January 1, 2023 and $562,365 related to the six months ended June 30, 2023.

Lease bonus revenue

The Company generates lease bonus revenue by leasing its mineral interests to exploration and production companies. A lease agreement represents the Company’s contract with a third party and generally conveys the rights to any natural gas, oil or NGL discovered, grants the Company a right to a specified royalty interest and requires that drilling and completion operations commence within a specified time period. Control is transferred to the lessee and the Company has satisfied its performance obligation when the lease agreement is executed, such that revenue is recognized when the lease bonus payment is received. The Company accounts for its lease bonuses as conveyances in accordance with the guidance set forth in ASC 932 (Extractive Activities—Oil and Gas), and upon leasing, it recognizes the lease bonus as a cost recovery with any excess above its cost basis in the mineral interests being treated as a gain. The excess of lease bonus above the mineral interests basis is shown in the lease bonuses and rental income line item on the Company’s Statements of Income.

Natural gas and oil derivative contracts

See Note 9 for discussion of the Company’s accounting for derivative contracts.

v3.24.3
Income Taxes
9 Months Ended
Sep. 30, 2024
Income Tax Disclosure [Abstract]  
Income Taxes

NOTE 3: Income Taxes

The Company’s provision for income taxes differs from the statutory rate primarily due to estimated federal and state benefits generated from excess federal and Oklahoma percentage depletion, which are permanent tax benefits, and the change in valuation allowance from prior year. Excess percentage depletion, both federal and Oklahoma, can only be taken in the amount that exceeds cost depletion, which is calculated on a unit-of-production basis. The Company completes an evaluation of the expected realization of the Company’s gross deferred tax assets each quarter. Excess tax benefits and deficiencies of stock-based compensation are recognized as provision (benefit) for income taxes in the Company’s Statements of Income.

Both excess federal percentage depletion, which is limited to certain production volumes and by certain income levels, and excess Oklahoma percentage depletion, which has no limitation on production volume, reduce estimated taxable income or add to estimated taxable loss projected for any year. The federal and Oklahoma excess percentage depletion estimates will be updated throughout the year until finalized with detailed well-by-well calculations at fiscal year-end. Depending upon whether a provision for income taxes or a benefit for income taxes is expected for a year, federal and Oklahoma excess percentage depletion will either decrease or increase the effective tax rate, respectively. The benefits of federal and Oklahoma excess percentage depletion and excess tax benefits and deficiencies of stock-based compensation are not directly related to the amount of pre-tax income (loss) recorded in a period. Accordingly, in periods where a recorded pre-tax income or loss is relatively small, the proportional effect of these items on the effective tax rate may be significant.

As of September 30, 2024, the Company completed an evaluation of the expected realization of its gross deferred tax assets. As a result of its evaluation, the Company concluded a valuation allowance was required for certain state deferred tax assets and for the quarter ended September 30, 2024 the change in the Company’s valuation allowance from December 31, 2023 was an increase of $996 recorded in the income tax provision. The Company’s effective tax rate for the nine months ended September 30, 2024 was a 28% provision as compared to a 23% provision for the nine months ended September 30, 2023. The change in effective tax rate resulted from a decrease in net income and the discrete income tax expense for deferred directors' compensation benefit, changes in state tax rates, and prior year true-ups recorded in the nine months ended September 30, 2024.

v3.24.3
Basic And Diluted Earnings (Loss) Per Common Share ("EPS")
9 Months Ended
Sep. 30, 2024
Earnings Per Share [Abstract]  
Basic And Diluted Earnings (Loss) Per Common Share ("EPS")

NOTE 4: Basic and Diluted Earnings (Loss) Per Common Share (“EPS”)

Basic earnings (loss) per share of Common Stock is calculated using net income (loss) divided by the weighted average number of voting shares of Common Stock outstanding, including unissued, vested directors’ deferred compensation shares, during the period. Diluted earnings (loss) per share of Common Stock is calculated using net income (loss) divided by the weighted average number of voting shares of Common Stock outstanding, including unissued, vested directors’ deferred compensation shares and any other potentially dilutive shares of Common Stock, during the period. Participating securities had no effect on basic and diluted EPS at September 30, 2024.

For the three and nine months ended September 30, 2024 and 2023, the Company excluded restricted stock in the diluted EPS calculation that would have been antidilutive. The average shares outstanding of restricted stock excluded from the diluted EPS was 577,318 and 815,399, respectively, for the three and nine months ended September 30, 2024 and 564,578 and 464,151, respectively, for the three and nine months ended September 30, 2023.

The following table presents a reconciliation of the components of basic and diluted EPS.

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Basic EPS

 

 

 

 

 

 

 

 

 

 

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss)

$

1,100,310

 

 

$

1,895,403

 

 

$

2,212,466

 

 

$

11,407,356

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

Common Shares

 

36,049,083

 

 

 

35,713,177

 

 

 

36,015,680

 

 

 

35,708,346

 

Unissued, directors' deferred compensation shares

 

267,659

 

 

 

269,939

 

 

 

290,913

 

 

 

253,224

 

Basic weighted average shares outstanding

 

36,316,742

 

 

 

35,983,116

 

 

 

36,306,593

 

 

 

35,961,570

 

Basic EPS

$

0.03

 

 

$

0.05

 

 

$

0.06

 

 

$

0.32

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

 

 

 

 

 

 

 

 

 

 

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss)

$

1,100,310

 

 

$

1,895,403

 

 

$

2,212,466

 

 

$

11,407,356

 

Diluted net income (loss)

 

1,100,310

 

 

 

1,895,403

 

 

 

2,212,466

 

 

 

11,407,356

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

36,316,742

 

 

 

35,983,116

 

 

 

36,306,593

 

 

 

35,961,570

 

Effects of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

Unvested restricted stock

 

666,927

 

 

 

673,156

 

 

 

425,050

 

 

 

708,924

 

Diluted weighted average shares outstanding

 

36,983,669

 

 

 

36,656,272

 

 

 

36,731,643

 

 

 

36,670,494

 

Diluted EPS

$

0.03

 

 

$

0.05

 

 

$

0.06

 

 

$

0.31

 

v3.24.3
Long-Term Debt
9 Months Ended
Sep. 30, 2024
Debt Disclosure [Abstract]  
Long-Term Debt

NOTE 5: Long-Term Debt

The Company has a $100,000,000 credit facility (the “Credit Facility”) with a syndicate of banks led by Independent Bank pursuant to a credit agreement entered into in September 2021 (as amended, the “Credit Agreement”). The Credit Facility had a borrowing base of $50,000,000 and a maturity date of September 1, 2028 as of September 30, 2024. The Credit Facility is secured by the Company’s personal property and at least 75% of the total value of the proved, developed and producing oil and gas properties. The interest rate is based on either (a) SOFR plus an applicable margin ranging from 2.750% to 3.750% per annum based on the Company’s Borrowing Base Utilization or (b) the greater of (1) the Prime Rate in effect for such day, or (2) the overnight cost of federal funds as announced by the U.S. Federal Reserve System in effect on such day plus one-half of one percent (0.50%), plus, in each case, an applicable margin ranging from 1.750% to 2.750% per annum based on the Company’s Borrowing Base Utilization. The election of Independent Bank prime or SOFR is at the Company’s discretion. The interest rate spread from Independent Bank prime or SOFR will be charged based on the ratio of the loan balance to the borrowing base. The interest rate spread from SOFR or the prime rate increases as a larger percent of the borrowing base is advanced. At September 30, 2024, the effective interest rate was 8.36%.

The Company’s debt is recorded at the carrying amount on its balance sheets. The carrying amount of the debt under the Credit Facility approximates fair value because the interest rates are reflective of market rates. Debt issuance costs associated with the Credit Facility are presented in “Other, net” on the Company’s balance sheets. Total debt issuance cost, net of amortization, as of September 30, 2024 was $347,547. The debt issuance cost is amortized over the life of the Credit Facility.

Determinations of the borrowing base under the Credit Facility are made semi-annually (usually in June and December) or whenever the lending banks, in their sole discretion, believe that there has been a material change in the value of the Company’s natural gas and oil properties. The Credit Facility contains customary covenants which, among other things, require periodic financial and reserve reporting and place certain restrictions on the Company’s ability to incur debt, grant liens, make fundamental changes and engage in certain transactions with affiliates. The Credit Facility also restricts the Company’s ability to make certain restricted payments if before or after the Restricted Payment (i) the Available Commitment is less than ten percent (10%) of the Borrowing Base or (ii) the Leverage Ratio on a pro forma basis is greater than 2.50 to 1.00. In addition, the Company is required to maintain certain financial ratios, a current ratio (as described in the Credit Facility) of no less than 1.0 to 1.0 and a funded debt to EBITDAX of no more than 3.5 to 1.0 based on the trailing twelve months. At September 30, 2024, the Company was in compliance with the covenants of the Credit Facility, had $27,750,000 in outstanding borrowings and had $22,250,000 available for borrowing under the Credit Facility. All capitalized terms in this description of the Credit Facility that are not otherwise defined in this Form 10-Q have the meaning assigned to them in the Credit Agreement.

v3.24.3
Deferred Compensation Plan For Non-Employee Directors
9 Months Ended
Sep. 30, 2024
Share-Based Payment Arrangement [Abstract]  
Deferred Compensation Plan For Non-Employee Directors

NOTE 6: Deferred Compensation Plan for Non-Employee Directors

Annually, non-employee directors may elect to be included in the Deferred Compensation Plan for Non-Employee Directors. This plan provides that each outside director may individually elect to be credited with future unissued shares of Company Common Stock rather than cash for all or a portion of their annual retainers and Board and committee meeting fees. These unissued shares are recorded to each director’s deferred compensation account at the closing market price of the shares on the payment dates of the annual retainers. Only upon a director’s retirement, termination or death or a change-in-control of the Company will the shares recorded for such director be issued under this plan. Directors may elect to receive shares, when issued, over annual time periods of up to ten years. The promise to issue such shares in the future is an unsecured obligation of the Company.

v3.24.3
Long Term Incentive Plan
9 Months Ended
Sep. 30, 2024
Long Term Incentive Plan [Abstract]  
Long Term Incentive Plan

NOTE 7: Long Term Incentive Plan

Compensation expense for restricted stock awards is recognized in G&A. Forfeitures of awards are recognized at the time of forfeiture. The following table summarizes the Company’s pre-tax compensation expense for the three and nine months ended September 30, 2024 and 2023 related to the Company’s market-based and time-based restricted stock:

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Market-based, restricted stock

 

$

310,152

 

 

$

324,039

 

 

$

1,273,740

 

 

$

1,370,857

 

Time-based, restricted stock

 

 

155,951

 

 

 

142,727

 

 

 

500,049

 

 

 

324,780

 

Total compensation expense

 

$

466,103

 

 

$

466,766

 

 

$

1,773,789

 

 

$

1,695,637

 

 

A summary of the Company’s unrecognized compensation cost for its unvested market-based and time-based restricted stock and the weighted-average periods over which the compensation cost is expected to be recognized is shown in the following table:

 

 

 

As of September 30, 2024

 

 

 

Unrecognized Compensation Cost

 

 

Weighted Average Period (in years)

 

Market-based, restricted stock

 

$

1,168,912

 

 

 

1.30

 

Time-based, restricted stock

 

 

505,700

 

 

 

1.46

 

Total

 

$

1,674,612

 

 

 

 

v3.24.3
Properties And Equipment
9 Months Ended
Sep. 30, 2024
Property, Plant and Equipment [Abstract]  
Properties And Equipment

NOTE 8: Properties and Equipment

Acquisitions

The Company made the following property acquisitions during the nine-month periods ended September 30, 2024 and 2023.

Quarter Ended

 

Net royalty acres (1)(2)

 

Total Purchase Price (1)

 

% Proved / % Unproved

 

Area of Interest

September 30, 2024

 

 

 

 

 

 

 

 

 

 

325

 

$3.0 million

 

78% / 22%

 

Haynesville / SCOOP

June 30, 2024

 

 

 

 

 

 

 

 

 

 

96

 

$0.9 million

 

59% / 41%

 

Haynesville / SCOOP

March 31, 2024

 

 

 

 

 

 

 

 

 

 

146

 

$1.4 million

 

5% / 95%

 

SCOOP

September 30, 2023

 

 

 

 

 

 

 

 

 

 

974

 

$13.4 million

 

81% / 19%

 

Haynesville / SCOOP

June 30, 2023

 

 

 

 

 

 

 

 

 

 

151

 

$1.8 million

 

29% / 71%

 

Haynesville / SCOOP

March 31, 2023

 

 

 

 

 

 

 

 

 

 

912

 

$10.8 million

 

44% / 56%

 

Haynesville / SCOOP

(1) Excludes subsequent closing adjustments and insignificant acquisitions.

(2) An estimated net royalty equivalent was used for the unleased minerals included in the net royalty acres.

 

All purchases made in the 2024 and 2023 quarters were for mineral and royalty acreage and were accounted for as asset acquisitions.

Divestitures

The Company made the following property divestitures during the nine-month periods ended September 30, 2024 and 2023. Revenue and expenses recognized between the effective date and close date of divestitures is recorded in the Operating Activities section in the Statements of Cash Flows.

 

Quarter Ended

 

Net mineral acres(1)/ Wellbores(2)

 

Sale Price (3)

 

Gain/(Loss) (3)

 

Location

 

 

 

 

 

 

 

 

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

No significant divestitures

 

 

 

 

 

 

June 30, 2024

 

 

 

 

 

 

 

 

 

 

1,005 acres

 

$0.5 million

 

$0.4 million

 

TX

March 31, 2024

 

 

 

 

 

 

 

 

 

 

No significant divestitures

 

 

 

 

 

 

September 30, 2023

 

 

 

 

 

 

 

 

 

 

729 acres

 

$0.3 million

 

$0.2 million

 

OK

June 30, 2023

 

 

 

 

 

 

 

 

 

 

No significant divestitures

 

 

 

 

 

 

March 31, 2023

 

 

 

 

 

 

 

 

 

 

755 acres

 

$0.3 million

 

$0.3 million

 

OK / TX

 

 

267 wellbores

 

$10.7 million

 

$4.1 million

 

OK / TX

(1) Number of net mineral acres sold.

(2) Number of gross wellbores associated with working interests sold.

(3) Excludes subsequent closing adjustments and insignificant divestitures.

 

Natural Gas, Oil and NGL Reserves

Management considers the estimation of the Company’s natural gas, oil and NGL reserves to be the most significant of its judgments and estimates. Changes in natural gas, oil and NGL reserve estimates affect the Company’s calculation of DD&A, provision for retirement of assets and assessment of the need for asset impairments. On an annual basis, with a semi-annual update, the Company’s Independent Consulting Petroleum Engineer, with assistance from Company staff, prepares estimates of natural gas, oil and NGL reserves based on available geologic and seismic data, reservoir pressure data, core analysis reports, well logs, analogous reservoir performance history, production data and other available sources of engineering, geologic and geophysical information. Between periods in which reserves would normally be calculated, the Company updates the reserve calculations utilizing appropriate prices for the current period. The estimated natural gas, oil and NGL reserves were computed using the 12-month average price calculated as the unweighted arithmetic average of the first-day-of-the-month natural gas, oil and NGL price for each month within the 12-month period prior to the balance sheet date, held flat over the life of the properties. However, projected future natural gas, oil and NGL pricing assumptions are used by management to prepare estimates of natural gas, oil and NGL reserves and future net cash flows used in asset impairment assessments and in formulating management’s overall operating decisions. Natural gas, oil and NGL prices are volatile, affected by worldwide production and consumption, and are outside the control of management.

Impairment

Company management monitors all long-lived assets, principally natural gas and oil properties, for potential impairment when circumstances indicate that the carrying value of the asset may be greater than its estimated future net cash flows. The evaluations involve significant judgment since the results are based on estimated future events, such as inflation rates; future drilling and completion costs; future sales prices for natural gas, oil and NGL; future production costs; estimates of future natural gas, oil and NGL reserves to be recovered and the timing thereof; the economic and regulatory climates; and other factors. The need to test a property for impairment may result from significant declines in sales prices or unfavorable adjustments to natural gas, oil and NGL reserves. Between periods in which reserves would normally be calculated, the Company updates the reserve calculations to reflect any material changes since the prior report was issued and then utilizes updated projected future price decks current with the period. For the three and nine months ended September 30, 2024 and 2023, management’s assessment resulted in no impairment provisions on producing properties. The Company wrote off $38,533 on wells assigned to the operator with zero consideration received during the nine months ended September 30, 2023.

v3.24.3
Derivatives
9 Months Ended
Sep. 30, 2024
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Derivatives

NOTE 9: Derivatives

The Company has entered into commodity price derivative agreements, including fixed swap contracts and costless collar contracts. These instruments are intended to reduce the Company’s exposure to short-term fluctuations in the price of natural gas and oil. Fixed swap contracts set a fixed price and provide payments to the Company if the index price is below the fixed price, or require payments by the Company if the index price is above the fixed price. Collar contracts set a fixed floor price and a fixed ceiling price and provide payments to the Company if the index price falls below the floor or require payments by the Company if the index price rises above the ceiling. These contracts cover only a portion of the Company’s natural gas and oil production and provide only partial price protection against declines in natural gas and oil prices. The Company’s derivative contracts are currently with BP Energy Company (“BP”). The derivative contracts with BP are secured under the Credit Facility with Independent Bank (see Note 5: Long-Term Debt). The derivative instruments have settled or will settle based on the prices below:

Derivative Contracts in Place as of September 30, 2024

Calendar Period

 

Contract total volume

 

Index

 

Contract average price

Natural gas costless collars

 

 

 

 

 

 

2024

 

415,000 Mmbtu

 

NYMEX Henry Hub

 

$3.19 floor / $4.84 ceiling

2025

 

1,440,000 Mmbtu

 

NYMEX Henry Hub

 

$3.25 floor / $4.59 ceiling

2026

 

570,000 Mmbtu

 

NYMEX Henry Hub

 

$3.50 floor / $4.82 ceiling

Natural gas fixed price swaps

 

 

 

 

 

 

2024

 

470,000 Mmbtu

 

NYMEX Henry Hub

 

$3.55

2025

 

2,150,000 Mmbtu

 

NYMEX Henry Hub

 

$3.26

2026

 

150,000 Mmbtu

 

NYMEX Henry Hub

 

$3.10

Oil costless collars

 

 

 

 

 

 

2024

 

5,300 Bbls

 

NYMEX WTI

 

$66.04 floor / $76.79 ceiling

Oil fixed price swaps

 

 

 

 

 

 

2024

 

17,200 Bbls

 

NYMEX WTI

 

$68.84

2025

 

57,800 Bbls

 

NYMEX WTI

 

$69.44

2026

 

12,000 Bbls

 

NYMEX WTI

 

$69.53

Derivative Settlements during the Three Months Ended September 30, 2024

 

 

Monthly

 

 

 

 

 

Settlement

 

Contract period (1)

 

Production volume

 

Index

 

Contract price

 

(paid) received

 

Natural gas costless collars

 

 

 

 

 

 

 

 

 

July - September 2024

 

30,000 Mmbtu

 

NYMEX Henry Hub

 

$3.00 floor / $3.60 ceiling

 

$

76,050

 

Natural gas fixed price swaps

 

 

 

 

 

 

 

 

 

July - September 2024

 

75,000 Mmbtu

 

NYMEX Henry Hub

 

$3.47

 

$

295,875

 

July - September 2024

 

25,000 Mmbtu

 

NYMEX Henry Hub

 

$3.47

 

$

98,625

 

July - September 2024

 

50,000 Mmbtu

 

NYMEX Henry Hub

 

$3.17

 

$

152,250

 

July 2024

 

127,500 Mmbtu

 

NYMEX Henry Hub

 

$3.24

 

$

78,030

 

August - September 2024

 

120,000 Mmbtu

 

NYMEX Henry Hub

 

$3.24

 

$

317,160

 

Oil costless collars

 

 

 

 

 

 

 

 

 

June - August 2024

 

500 Bbls

 

NYMEX WTI

 

$70.00 floor / $78.10 ceiling

 

$

(1,490

)

June 2024

 

1,650 Bbls

 

NYMEX WTI

 

$63.00 floor / $76.00 ceiling

 

$

(4,450

)

June 2024

 

500 Bbls

 

NYMEX WTI

 

$65.00 floor / $76.50 ceiling

 

$

(1,099

)

July - August 2024

 

1,650 Bbls

 

NYMEX WTI

 

$65.00 floor / $76.50 ceiling

 

$

(6,569

)

Oil fixed price swaps

 

 

 

 

 

 

 

 

 

June 2024

 

1,300 Bbls

 

NYMEX WTI

 

$70.59

 

$

(10,540

)

June - August 2024

 

1,000 Bbls

 

NYMEX WTI

 

$66.10

 

$

(36,313

)

July - August 2024

 

1,500 Bbls

 

NYMEX WTI

 

$69.50

 

$

(25,373

)

 

 

 

 

 

 

Total (paid) received

 

$

932,156

 

(1) Natural gas derivatives settle at first of the month pricing and oil derivatives settle at a monthly daily average.

The Company has elected not to complete all of the documentation requirements necessary to permit these derivative contracts to be accounted for as cash flow hedges. The Company’s fair value of derivative contracts was a net asset of $795,253 as of September 30, 2024, and a net asset of $3,283,587 as of December 31, 2023. Cash receipts or payments in the following table reflect the gain or loss on derivative contracts which settled during the respective periods, and the non-cash gain or loss reflect the change in fair value of derivative contracts as of the end of the respective periods.

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Cash received (paid) on derivative contracts:

 

 

 

 

 

 

 

 

 

 

 

Natural gas costless collars

$

76,050

 

 

$

240,655

 

 

$

1,726,215

 

 

$

1,431,565

 

Natural gas fixed price swaps(1)

 

941,940

 

 

 

364,310

 

 

 

2,242,912

 

 

 

1,023,900

 

Oil costless collars

 

(13,608

)

 

 

11,815

 

 

 

(52,843

)

 

 

24,330

 

Oil fixed price swaps(1)

 

(72,226

)

 

 

(13,835

)

 

 

(130,213

)

 

 

(197,488

)

Cash received (paid) on derivative contracts, net

$

932,156

 

 

$

602,945

 

 

$

3,786,071

 

 

$

2,282,307

 

Non-cash gain (loss) on derivative contracts:

 

 

 

 

 

 

 

 

 

 

 

Natural gas costless collars

$

125,098

 

 

$

(146,476

)

 

$

(1,267,275

)

 

$

(51,630

)

Natural gas fixed price swaps

 

(655,239

)

 

 

76,754

 

 

 

(1,507,551

)

 

 

1,729,053

 

Oil costless collars

 

53,427

 

 

 

(225,028

)

 

 

18,763

 

 

 

(173,634

)

Oil fixed price swaps

 

633,800

 

 

 

(645,842

)

 

 

267,729

 

 

 

(137,917

)

Non-cash gain (loss) on derivative contracts, net

$

157,086

 

 

$

(940,592

)

 

$

(2,488,334

)

 

$

1,365,872

 

Gains (losses) on derivative contracts, net

$

1,089,242

 

 

$

(337,647

)

 

$

1,297,737

 

 

$

3,648,179

 

(1) For the nine months ended September 30, 2023, excludes $373,745 of cash paid to settle off-market derivative contracts that are not reflected on the Condensed Statements of Income. Total cash paid related to off-market derivatives was $560,162 for the nine months ended September 30, 2023 and is reflected in the Financing Activities section of the Condensed Statements of Cash Flows.

The fair value amounts recognized for the Company’s derivative contracts executed with the same counterparty under a master netting arrangement may be offset. The Company has the choice of whether or not to offset, but that choice must be applied consistently. A master netting arrangement exists if the reporting entity has multiple contracts with a single counterparty that are subject to a contractual agreement that provides for the net settlement of all contracts through a single payment in a single currency in the event of default on or termination of any one contract. Offsetting the fair values recognized for the derivative contracts outstanding with a single counterparty results in the net fair value of the transactions being reported as an asset or a liability in the Company’s balance sheets.

The following table summarizes and reconciles the Company’s derivative contracts’ fair values at a gross level back to net fair value presentation on the Company’s balance sheets at September 30, 2024 and December 31, 2023. The Company has offset all amounts subject to master netting agreements in the Company's balance sheets at September 30, 2024 and December 31, 2023.

 

 

 

September 30, 2024

 

 

December 31, 2023

 

 

 

Fair Value (a)

 

 

Fair Value (a)

 

 

 

Commodity Contracts

 

 

Commodity Contracts

 

 

 

Current Assets

 

 

Current Liabilities

 

 

Non-Current Assets

 

 

Non-Current Liabilities

 

 

Current Assets

 

 

Current Liabilities

 

 

Non-Current Assets

 

 

Non-Current Liabilities

 

Gross amounts recognized

 

$

1,207,702

 

 

$

446,175

 

 

$

512,160

 

 

$

478,434

 

 

$

3,318,046

 

 

$

197,439

 

 

$

344,614

 

 

$

181,634

 

Offsetting adjustments

 

 

(446,175

)

 

 

(446,175

)

 

 

(478,434

)

 

 

(478,434

)

 

 

(197,439

)

 

 

(197,439

)

 

 

(181,634

)

 

 

(181,634

)

Net presentation on condensed balance sheets

 

$

761,527

 

 

$

-

 

 

$

33,726

 

 

$

-

 

 

$

3,120,607

 

 

$

-

 

 

$

162,980

 

 

$

-

 

 

(a) See Note 10: Fair Value Measurements for further disclosures regarding fair value of financial instruments.

The fair value of derivative assets and derivative liabilities is adjusted for credit risk. The impact of credit risk was immaterial for all periods presented.

v3.24.3
Fair Value Measurements
9 Months Ended
Sep. 30, 2024
Fair Value Disclosures [Abstract]  
Fair Value Measurements

NOTE 10: Fair Value Measurements

Fair value is defined as the amount that would be received from the sale of an asset or paid for the transfer of a liability in an orderly transaction between market participants, i.e., an exit price. To estimate an exit price, a three-level hierarchy is used. The fair value hierarchy prioritizes the inputs, which refer broadly to assumptions market participants would use in pricing an asset or a liability, into three levels. Level 1 inputs are unadjusted quoted prices in active markets for identical assets and liabilities. Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. If the asset or liability has a specified (contractual) term, a Level 2 input must be observable for substantially the full term of the asset or liability. Level 2 inputs include the following: (i) quoted prices for similar assets or liabilities in active markets; (ii) quoted prices for identical or similar assets or liabilities in markets that are not active; (iii) inputs other than quoted prices that are

observable for the asset or liability; or (iv) inputs that are derived principally from or corroborated by observable market data by correlation or other means. Level 3 inputs are unobservable inputs for the financial asset or liability.

The following table provides fair value measurement information for financial assets and liabilities measured at fair value on a recurring basis at September 30, 2024:

 

 

 

Fair Value Measurement at September 30, 2024

 

 

 

Quoted Prices in Active Markets

 

 

Significant Other Observable Inputs

 

 

Significant Unobservable Inputs

 

 

Total Fair

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Value

 

Financial Assets (Liabilities):

 

 

 

 

 

 

 

 

 

 

 

 

Derivative Contracts - Swaps

 

$

-

 

 

$

466,220

 

 

$

-

 

 

$

466,220

 

Derivative Contracts - Collars

 

$

-

 

 

$

329,033

 

 

$

-

 

 

$

329,033

 

 

Level 2 – Market Approach - The fair values of the Company’s swaps and collars are based on a third-party pricing model, which utilizes inputs that are either readily available in the public market, such as natural gas curves and volatility curves, or can be corroborated from active markets. These values are based upon future prices, time to maturity and other factors. These values are then compared to the values given by our counterparties for reasonableness.

At September 30, 2024 and December 31, 2023, the carrying values of cash and cash equivalents, receivables, and payables are considered to be representative of their respective fair values due to the short-term maturities of those instruments. Financial instruments include long-term debt, the valuation of which is classified as Level 2 as the carrying amount of the Company’s debt under the Credit Facility approximates fair value because the interest rates are reflective of market rates. The estimated current market interest rates are based primarily on interest rates currently being offered on borrowings of similar amounts and terms. In addition, no valuation input adjustments were considered necessary relating to nonperformance risk for the debt agreements.

v3.24.3
Commitments and Contingencies
9 Months Ended
Sep. 30, 2024
Commitments and Contingencies Disclosure [Abstract]  
Commitments and Contingencies

NOTE 11: Commitments and Contingencies

Litigation

The Company may be the subject of threatened or pending legal actions and contingencies in the normal course of conducting our business. The Company provides for costs related to these matters when a loss is probable and the amount can be reasonably estimated. The effect of the outcome of these matters on the Companys future results of operations and liquidity cannot be predicted because any such effect depends on future results of operations and the amount or timing of the resolution of such matters. For certain types of claims, the Company maintains insurance coverage for personal injury and property damage, product liability and other liability coverages in amounts and with deductibles that it believes are prudent, but there can be no assurance that these coverages will be applicable or adequate to cover adverse outcomes of claims or legal proceedings against the Company.

v3.24.3
Subsequent Events
9 Months Ended
Sep. 30, 2024
Subsequent Events [Abstract]  
Subsequent Events

NOTE 12: Subsequent Events

Debt Redetermination

Subsequent to September 30, 2024, the Company's borrowing base under the Credit Facility was reaffirmed at $50 million, which constitutes the periodic redetermination of the borrowing base for December 1, 2024 and is not deemed an unscheduled redetermination.

Derivative Contracts

Subsequent to September 30, 2024, the Company entered into new derivative contracts as summarized in the table below:

 

 

Production volume

 

 

 

 

Contract period

 

covered per month

 

Index

 

Contract price

Natural gas costless collars

 

 

 

 

 

 

November 2025 - March 2026

 

50,000 Mmbtu

 

NYMEX Henry Hub

 

$3.50 floor / $3.87 ceiling

April 2026 - June 2026

 

75,000 Mmbtu

 

NYMEX Henry Hub

 

$3.00 floor / $3.60 ceiling

July 2026 - September 2026

 

100,000 Mmbtu

 

NYMEX Henry Hub

 

$3.00 floor / $3.60 ceiling

Oil fixed price swaps

 

 

 

 

 

 

April 2026 - June 2026

 

1,000 Bbls

 

NYMEX WTI

 

$65.80

v3.24.3
Basis of Presentation and Accounting Principles (Policies)
9 Months Ended
Sep. 30, 2024
Accounting Policies [Abstract]  
Basis of Presentation

Basis of Presentation

The accompanying unaudited condensed financial statements of PHX Minerals Inc. have been prepared in accordance with the instructions to Form 10-Q as prescribed by the SEC. Management believes that all adjustments necessary for a fair presentation of the financial position and results of operations and cash flows for the periods have been included. All such adjustments are of a normal recurring nature. The results are not necessarily indicative of those to be expected for a full fiscal year.

Certain reclassifications have been made to prior period financials to conform to the current year presentation. These reclassifications have no impact on previous reported total assets, total liabilities, net income (loss), stockholders’ equity, or operating cash flows.

Certain amounts and disclosures have been condensed or omitted from these financial statements pursuant to the rules and regulations of the SEC. Therefore, these condensed financial statements should be read in conjunction with the financial statements and related notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023. Unless indicated otherwise or the context requires, the terms “we,” “our,” “us,” “PHX” or the “Company” refer to PHX Minerals Inc.

Accounting standards that have been issued or proposed by the FASB, or other standards-setting bodies, that do not require adoption until a future date are not expected to have a material impact on the Company’s financial statements upon adoption.

v3.24.3
Revenues (Tables)
9 Months Ended
Sep. 30, 2024
Revenue from Contract with Customer [Abstract]  
Summary of Disaggregation of Natural Gas, Oil and NGL Revenues

The following table presents the disaggregation of the Company's natural gas, oil and NGL revenues for the three and nine months ended September 30, 2024 and 2023:

 

 

 

Three Months Ended September 30, 2024

 

 

Nine Months Ended September 30, 2024

 

 

 

Royalty Interest

 

 

Working Interest

 

 

Total

 

 

Royalty Interest

 

 

Working Interest

 

 

Total

 

Natural gas revenue

 

$

3,471,635

 

 

$

324,539

 

 

$

3,796,174

 

 

$

11,356,159

 

 

$

1,061,341

 

 

$

12,417,500

 

Oil revenue

 

 

3,092,025

 

 

 

327,419

 

 

 

3,419,444

 

 

 

9,254,221

 

 

 

1,007,775

 

 

 

10,261,996

 

NGL revenue

 

 

418,452

 

 

 

254,446

 

 

 

672,898

 

 

 

1,366,971

 

 

 

758,263

 

 

 

2,125,234

 

Natural gas, oil and NGL sales

 

$

6,982,112

 

 

$

906,404

 

 

$

7,888,516

 

 

$

21,977,351

 

 

$

2,827,379

 

 

$

24,804,730

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2023

 

 

Nine Months Ended September 30, 2023

 

 

 

Royalty Interest

 

 

Working Interest

 

 

Total

 

 

Royalty Interest

 

 

Working Interest

 

 

Total

 

Natural gas revenue

 

$

4,046,566

 

 

$

431,075

 

 

$

4,477,641

 

 

$

13,404,030

 

 

$

1,543,985

 

 

$

14,948,015

 

Oil revenue

 

 

3,409,201

 

 

 

360,536

 

 

 

3,769,737

 

 

 

9,501,963

 

 

 

1,409,903

 

 

 

10,911,866

 

NGL revenue

 

 

417,530

 

 

 

234,183

 

 

 

651,713

 

 

 

1,308,708

 

 

 

818,913

 

 

 

2,127,621

 

Natural gas, oil and NGL sales

 

$

7,873,297

 

 

$

1,025,794

 

 

$

8,899,091

 

 

$

24,214,701

 

 

$

3,772,801

 

 

$

27,987,502

 

v3.24.3
Basic And Diluted Earnings (Loss) Per Common Share ("EPS") (Tables)
9 Months Ended
Sep. 30, 2024
Earnings Per Share [Abstract]  
Summary of Reconciliation of Components of Basic and Diluted EPS

The following table presents a reconciliation of the components of basic and diluted EPS.

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Basic EPS

 

 

 

 

 

 

 

 

 

 

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss)

$

1,100,310

 

 

$

1,895,403

 

 

$

2,212,466

 

 

$

11,407,356

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

Common Shares

 

36,049,083

 

 

 

35,713,177

 

 

 

36,015,680

 

 

 

35,708,346

 

Unissued, directors' deferred compensation shares

 

267,659

 

 

 

269,939

 

 

 

290,913

 

 

 

253,224

 

Basic weighted average shares outstanding

 

36,316,742

 

 

 

35,983,116

 

 

 

36,306,593

 

 

 

35,961,570

 

Basic EPS

$

0.03

 

 

$

0.05

 

 

$

0.06

 

 

$

0.32

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

 

 

 

 

 

 

 

 

 

 

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss)

$

1,100,310

 

 

$

1,895,403

 

 

$

2,212,466

 

 

$

11,407,356

 

Diluted net income (loss)

 

1,100,310

 

 

 

1,895,403

 

 

 

2,212,466

 

 

 

11,407,356

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

36,316,742

 

 

 

35,983,116

 

 

 

36,306,593

 

 

 

35,961,570

 

Effects of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

Unvested restricted stock

 

666,927

 

 

 

673,156

 

 

 

425,050

 

 

 

708,924

 

Diluted weighted average shares outstanding

 

36,983,669

 

 

 

36,656,272

 

 

 

36,731,643

 

 

 

36,670,494

 

Diluted EPS

$

0.03

 

 

$

0.05

 

 

$

0.06

 

 

$

0.31

 

v3.24.3
Long Term Incentive Plan (Tables)
9 Months Ended
Sep. 30, 2024
Long Term Incentive Plan [Abstract]  
Summary of Pre-Tax Compensation Expense The following table summarizes the Company’s pre-tax compensation expense for the three and nine months ended September 30, 2024 and 2023 related to the Company’s market-based and time-based restricted stock:

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Market-based, restricted stock

 

$

310,152

 

 

$

324,039

 

 

$

1,273,740

 

 

$

1,370,857

 

Time-based, restricted stock

 

 

155,951

 

 

 

142,727

 

 

 

500,049

 

 

 

324,780

 

Total compensation expense

 

$

466,103

 

 

$

466,766

 

 

$

1,773,789

 

 

$

1,695,637

 

Summary Of Unrecognized Compensation Cost

A summary of the Company’s unrecognized compensation cost for its unvested market-based and time-based restricted stock and the weighted-average periods over which the compensation cost is expected to be recognized is shown in the following table:

 

 

 

As of September 30, 2024

 

 

 

Unrecognized Compensation Cost

 

 

Weighted Average Period (in years)

 

Market-based, restricted stock

 

$

1,168,912

 

 

 

1.30

 

Time-based, restricted stock

 

 

505,700

 

 

 

1.46

 

Total

 

$

1,674,612

 

 

 

 

v3.24.3
Properties And Equipment (Tables)
9 Months Ended
Sep. 30, 2024
Property, Plant and Equipment [Abstract]  
Schedule of Property Acquisitions

The Company made the following property acquisitions during the nine-month periods ended September 30, 2024 and 2023.

Quarter Ended

 

Net royalty acres (1)(2)

 

Total Purchase Price (1)

 

% Proved / % Unproved

 

Area of Interest

September 30, 2024

 

 

 

 

 

 

 

 

 

 

325

 

$3.0 million

 

78% / 22%

 

Haynesville / SCOOP

June 30, 2024

 

 

 

 

 

 

 

 

 

 

96

 

$0.9 million

 

59% / 41%

 

Haynesville / SCOOP

March 31, 2024

 

 

 

 

 

 

 

 

 

 

146

 

$1.4 million

 

5% / 95%

 

SCOOP

September 30, 2023

 

 

 

 

 

 

 

 

 

 

974

 

$13.4 million

 

81% / 19%

 

Haynesville / SCOOP

June 30, 2023

 

 

 

 

 

 

 

 

 

 

151

 

$1.8 million

 

29% / 71%

 

Haynesville / SCOOP

March 31, 2023

 

 

 

 

 

 

 

 

 

 

912

 

$10.8 million

 

44% / 56%

 

Haynesville / SCOOP

(1) Excludes subsequent closing adjustments and insignificant acquisitions.

(2) An estimated net royalty equivalent was used for the unleased minerals included in the net royalty acres.

Summary of Property Divestitures

The Company made the following property divestitures during the nine-month periods ended September 30, 2024 and 2023. Revenue and expenses recognized between the effective date and close date of divestitures is recorded in the Operating Activities section in the Statements of Cash Flows.

 

Quarter Ended

 

Net mineral acres(1)/ Wellbores(2)

 

Sale Price (3)

 

Gain/(Loss) (3)

 

Location

 

 

 

 

 

 

 

 

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

No significant divestitures

 

 

 

 

 

 

June 30, 2024

 

 

 

 

 

 

 

 

 

 

1,005 acres

 

$0.5 million

 

$0.4 million

 

TX

March 31, 2024

 

 

 

 

 

 

 

 

 

 

No significant divestitures

 

 

 

 

 

 

September 30, 2023

 

 

 

 

 

 

 

 

 

 

729 acres

 

$0.3 million

 

$0.2 million

 

OK

June 30, 2023

 

 

 

 

 

 

 

 

 

 

No significant divestitures

 

 

 

 

 

 

March 31, 2023

 

 

 

 

 

 

 

 

 

 

755 acres

 

$0.3 million

 

$0.3 million

 

OK / TX

 

 

267 wellbores

 

$10.7 million

 

$4.1 million

 

OK / TX

(1) Number of net mineral acres sold.

(2) Number of gross wellbores associated with working interests sold.

(3) Excludes subsequent closing adjustments and insignificant divestitures.

v3.24.3
Derivatives (Tables)
9 Months Ended
Sep. 30, 2024
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Summary Of Derivative Instruments Contracts and Settlements

Derivative Contracts in Place as of September 30, 2024

Calendar Period

 

Contract total volume

 

Index

 

Contract average price

Natural gas costless collars

 

 

 

 

 

 

2024

 

415,000 Mmbtu

 

NYMEX Henry Hub

 

$3.19 floor / $4.84 ceiling

2025

 

1,440,000 Mmbtu

 

NYMEX Henry Hub

 

$3.25 floor / $4.59 ceiling

2026

 

570,000 Mmbtu

 

NYMEX Henry Hub

 

$3.50 floor / $4.82 ceiling

Natural gas fixed price swaps

 

 

 

 

 

 

2024

 

470,000 Mmbtu

 

NYMEX Henry Hub

 

$3.55

2025

 

2,150,000 Mmbtu

 

NYMEX Henry Hub

 

$3.26

2026

 

150,000 Mmbtu

 

NYMEX Henry Hub

 

$3.10

Oil costless collars

 

 

 

 

 

 

2024

 

5,300 Bbls

 

NYMEX WTI

 

$66.04 floor / $76.79 ceiling

Oil fixed price swaps

 

 

 

 

 

 

2024

 

17,200 Bbls

 

NYMEX WTI

 

$68.84

2025

 

57,800 Bbls

 

NYMEX WTI

 

$69.44

2026

 

12,000 Bbls

 

NYMEX WTI

 

$69.53

Derivative Settlements during the Three Months Ended September 30, 2024

 

 

Monthly

 

 

 

 

 

Settlement

 

Contract period (1)

 

Production volume

 

Index

 

Contract price

 

(paid) received

 

Natural gas costless collars

 

 

 

 

 

 

 

 

 

July - September 2024

 

30,000 Mmbtu

 

NYMEX Henry Hub

 

$3.00 floor / $3.60 ceiling

 

$

76,050

 

Natural gas fixed price swaps

 

 

 

 

 

 

 

 

 

July - September 2024

 

75,000 Mmbtu

 

NYMEX Henry Hub

 

$3.47

 

$

295,875

 

July - September 2024

 

25,000 Mmbtu

 

NYMEX Henry Hub

 

$3.47

 

$

98,625

 

July - September 2024

 

50,000 Mmbtu

 

NYMEX Henry Hub

 

$3.17

 

$

152,250

 

July 2024

 

127,500 Mmbtu

 

NYMEX Henry Hub

 

$3.24

 

$

78,030

 

August - September 2024

 

120,000 Mmbtu

 

NYMEX Henry Hub

 

$3.24

 

$

317,160

 

Oil costless collars

 

 

 

 

 

 

 

 

 

June - August 2024

 

500 Bbls

 

NYMEX WTI

 

$70.00 floor / $78.10 ceiling

 

$

(1,490

)

June 2024

 

1,650 Bbls

 

NYMEX WTI

 

$63.00 floor / $76.00 ceiling

 

$

(4,450

)

June 2024

 

500 Bbls

 

NYMEX WTI

 

$65.00 floor / $76.50 ceiling

 

$

(1,099

)

July - August 2024

 

1,650 Bbls

 

NYMEX WTI

 

$65.00 floor / $76.50 ceiling

 

$

(6,569

)

Oil fixed price swaps

 

 

 

 

 

 

 

 

 

June 2024

 

1,300 Bbls

 

NYMEX WTI

 

$70.59

 

$

(10,540

)

June - August 2024

 

1,000 Bbls

 

NYMEX WTI

 

$66.10

 

$

(36,313

)

July - August 2024

 

1,500 Bbls

 

NYMEX WTI

 

$69.50

 

$

(25,373

)

 

 

 

 

 

 

Total (paid) received

 

$

932,156

 

(1) Natural gas derivatives settle at first of the month pricing and oil derivatives settle at a monthly daily average.

Subsequent to September 30, 2024, the Company entered into new derivative contracts as summarized in the table below:

 

 

Production volume

 

 

 

 

Contract period

 

covered per month

 

Index

 

Contract price

Natural gas costless collars

 

 

 

 

 

 

November 2025 - March 2026

 

50,000 Mmbtu

 

NYMEX Henry Hub

 

$3.50 floor / $3.87 ceiling

April 2026 - June 2026

 

75,000 Mmbtu

 

NYMEX Henry Hub

 

$3.00 floor / $3.60 ceiling

July 2026 - September 2026

 

100,000 Mmbtu

 

NYMEX Henry Hub

 

$3.00 floor / $3.60 ceiling

Oil fixed price swaps

 

 

 

 

 

 

April 2026 - June 2026

 

1,000 Bbls

 

NYMEX WTI

 

$65.80

Summary of Gain or Loss on Derivative Contracts, Net Cash receipts or payments in the following table reflect the gain or loss on derivative contracts which settled during the respective periods, and the non-cash gain or loss reflect the change in fair value of derivative contracts as of the end of the respective periods.

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Cash received (paid) on derivative contracts:

 

 

 

 

 

 

 

 

 

 

 

Natural gas costless collars

$

76,050

 

 

$

240,655

 

 

$

1,726,215

 

 

$

1,431,565

 

Natural gas fixed price swaps(1)

 

941,940

 

 

 

364,310

 

 

 

2,242,912

 

 

 

1,023,900

 

Oil costless collars

 

(13,608

)

 

 

11,815

 

 

 

(52,843

)

 

 

24,330

 

Oil fixed price swaps(1)

 

(72,226

)

 

 

(13,835

)

 

 

(130,213

)

 

 

(197,488

)

Cash received (paid) on derivative contracts, net

$

932,156

 

 

$

602,945

 

 

$

3,786,071

 

 

$

2,282,307

 

Non-cash gain (loss) on derivative contracts:

 

 

 

 

 

 

 

 

 

 

 

Natural gas costless collars

$

125,098

 

 

$

(146,476

)

 

$

(1,267,275

)

 

$

(51,630

)

Natural gas fixed price swaps

 

(655,239

)

 

 

76,754

 

 

 

(1,507,551

)

 

 

1,729,053

 

Oil costless collars

 

53,427

 

 

 

(225,028

)

 

 

18,763

 

 

 

(173,634

)

Oil fixed price swaps

 

633,800

 

 

 

(645,842

)

 

 

267,729

 

 

 

(137,917

)

Non-cash gain (loss) on derivative contracts, net

$

157,086

 

 

$

(940,592

)

 

$

(2,488,334

)

 

$

1,365,872

 

Gains (losses) on derivative contracts, net

$

1,089,242

 

 

$

(337,647

)

 

$

1,297,737

 

 

$

3,648,179

 

(1) For the nine months ended September 30, 2023, excludes $373,745 of cash paid to settle off-market derivative contracts that are not reflected on the Condensed Statements of Income. Total cash paid related to off-market derivatives was $560,162 for the nine months ended September 30, 2023 and is reflected in the Financing Activities section of the Condensed Statements of Cash Flows.

Summary Of Derivative Contracts

 

 

September 30, 2024

 

 

December 31, 2023

 

 

 

Fair Value (a)

 

 

Fair Value (a)

 

 

 

Commodity Contracts

 

 

Commodity Contracts

 

 

 

Current Assets

 

 

Current Liabilities

 

 

Non-Current Assets

 

 

Non-Current Liabilities

 

 

Current Assets

 

 

Current Liabilities

 

 

Non-Current Assets

 

 

Non-Current Liabilities

 

Gross amounts recognized

 

$

1,207,702

 

 

$

446,175

 

 

$

512,160

 

 

$

478,434

 

 

$

3,318,046

 

 

$

197,439

 

 

$

344,614

 

 

$

181,634

 

Offsetting adjustments

 

 

(446,175

)

 

 

(446,175

)

 

 

(478,434

)

 

 

(478,434

)

 

 

(197,439

)

 

 

(197,439

)

 

 

(181,634

)

 

 

(181,634

)

Net presentation on condensed balance sheets

 

$

761,527

 

 

$

-

 

 

$

33,726

 

 

$

-

 

 

$

3,120,607

 

 

$

-

 

 

$

162,980

 

 

$

-

 

 

(a) See Note 10: Fair Value Measurements for further disclosures regarding fair value of financial instruments.

v3.24.3
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2024
Fair Value Disclosures [Abstract]  
Summary Of Fair Value Measurement Information For Financial Assets And Liabilities Measured At Fair Value On A Recurring Basis

The following table provides fair value measurement information for financial assets and liabilities measured at fair value on a recurring basis at September 30, 2024:

 

 

 

Fair Value Measurement at September 30, 2024

 

 

 

Quoted Prices in Active Markets

 

 

Significant Other Observable Inputs

 

 

Significant Unobservable Inputs

 

 

Total Fair

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Value

 

Financial Assets (Liabilities):

 

 

 

 

 

 

 

 

 

 

 

 

Derivative Contracts - Swaps

 

$

-

 

 

$

466,220

 

 

$

-

 

 

$

466,220

 

Derivative Contracts - Collars

 

$

-

 

 

$

329,033

 

 

$

-

 

 

$

329,033

 

 

Level 2 – Market Approach - The fair values of the Company’s swaps and collars are based on a third-party pricing model, which utilizes inputs that are either readily available in the public market, such as natural gas curves and volatility curves, or can be corroborated from active markets. These values are based upon future prices, time to maturity and other factors. These values are then compared to the values given by our counterparties for reasonableness.

v3.24.3
Subsequent Events (Tables)
9 Months Ended
Sep. 30, 2024
Subsequent Events [Abstract]  
Summary Of Derivative Instruments Contracts and Settlements

Derivative Contracts in Place as of September 30, 2024

Calendar Period

 

Contract total volume

 

Index

 

Contract average price

Natural gas costless collars

 

 

 

 

 

 

2024

 

415,000 Mmbtu

 

NYMEX Henry Hub

 

$3.19 floor / $4.84 ceiling

2025

 

1,440,000 Mmbtu

 

NYMEX Henry Hub

 

$3.25 floor / $4.59 ceiling

2026

 

570,000 Mmbtu

 

NYMEX Henry Hub

 

$3.50 floor / $4.82 ceiling

Natural gas fixed price swaps

 

 

 

 

 

 

2024

 

470,000 Mmbtu

 

NYMEX Henry Hub

 

$3.55

2025

 

2,150,000 Mmbtu

 

NYMEX Henry Hub

 

$3.26

2026

 

150,000 Mmbtu

 

NYMEX Henry Hub

 

$3.10

Oil costless collars

 

 

 

 

 

 

2024

 

5,300 Bbls

 

NYMEX WTI

 

$66.04 floor / $76.79 ceiling

Oil fixed price swaps

 

 

 

 

 

 

2024

 

17,200 Bbls

 

NYMEX WTI

 

$68.84

2025

 

57,800 Bbls

 

NYMEX WTI

 

$69.44

2026

 

12,000 Bbls

 

NYMEX WTI

 

$69.53

Derivative Settlements during the Three Months Ended September 30, 2024

 

 

Monthly

 

 

 

 

 

Settlement

 

Contract period (1)

 

Production volume

 

Index

 

Contract price

 

(paid) received

 

Natural gas costless collars

 

 

 

 

 

 

 

 

 

July - September 2024

 

30,000 Mmbtu

 

NYMEX Henry Hub

 

$3.00 floor / $3.60 ceiling

 

$

76,050

 

Natural gas fixed price swaps

 

 

 

 

 

 

 

 

 

July - September 2024

 

75,000 Mmbtu

 

NYMEX Henry Hub

 

$3.47

 

$

295,875

 

July - September 2024

 

25,000 Mmbtu

 

NYMEX Henry Hub

 

$3.47

 

$

98,625

 

July - September 2024

 

50,000 Mmbtu

 

NYMEX Henry Hub

 

$3.17

 

$

152,250

 

July 2024

 

127,500 Mmbtu

 

NYMEX Henry Hub

 

$3.24

 

$

78,030

 

August - September 2024

 

120,000 Mmbtu

 

NYMEX Henry Hub

 

$3.24

 

$

317,160

 

Oil costless collars

 

 

 

 

 

 

 

 

 

June - August 2024

 

500 Bbls

 

NYMEX WTI

 

$70.00 floor / $78.10 ceiling

 

$

(1,490

)

June 2024

 

1,650 Bbls

 

NYMEX WTI

 

$63.00 floor / $76.00 ceiling

 

$

(4,450

)

June 2024

 

500 Bbls

 

NYMEX WTI

 

$65.00 floor / $76.50 ceiling

 

$

(1,099

)

July - August 2024

 

1,650 Bbls

 

NYMEX WTI

 

$65.00 floor / $76.50 ceiling

 

$

(6,569

)

Oil fixed price swaps

 

 

 

 

 

 

 

 

 

June 2024

 

1,300 Bbls

 

NYMEX WTI

 

$70.59

 

$

(10,540

)

June - August 2024

 

1,000 Bbls

 

NYMEX WTI

 

$66.10

 

$

(36,313

)

July - August 2024

 

1,500 Bbls

 

NYMEX WTI

 

$69.50

 

$

(25,373

)

 

 

 

 

 

 

Total (paid) received

 

$

932,156

 

(1) Natural gas derivatives settle at first of the month pricing and oil derivatives settle at a monthly daily average.

Subsequent to September 30, 2024, the Company entered into new derivative contracts as summarized in the table below:

 

 

Production volume

 

 

 

 

Contract period

 

covered per month

 

Index

 

Contract price

Natural gas costless collars

 

 

 

 

 

 

November 2025 - March 2026

 

50,000 Mmbtu

 

NYMEX Henry Hub

 

$3.50 floor / $3.87 ceiling

April 2026 - June 2026

 

75,000 Mmbtu

 

NYMEX Henry Hub

 

$3.00 floor / $3.60 ceiling

July 2026 - September 2026

 

100,000 Mmbtu

 

NYMEX Henry Hub

 

$3.00 floor / $3.60 ceiling

Oil fixed price swaps

 

 

 

 

 

 

April 2026 - June 2026

 

1,000 Bbls

 

NYMEX WTI

 

$65.80

v3.24.3
Revenues (Summary of Disaggregation of Company's Natural Gas, Oil and NGL Revenues) (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Disaggregation Of Revenue [Line Items]        
Natural gas, oil and NGL sales $ 7,888,516 $ 8,899,091 $ 24,804,730 $ 27,987,502
Royalty Interest [Member]        
Disaggregation Of Revenue [Line Items]        
Natural gas, oil and NGL sales 6,982,112 7,873,297 21,977,351 24,214,701
Working Interest [Member]        
Disaggregation Of Revenue [Line Items]        
Natural gas, oil and NGL sales 906,404 1,025,794 2,827,379 3,772,801
Oil [Member]        
Disaggregation Of Revenue [Line Items]        
Natural gas, oil and NGL sales 3,419,444 3,769,737 10,261,996 10,911,866
Oil [Member] | Royalty Interest [Member]        
Disaggregation Of Revenue [Line Items]        
Natural gas, oil and NGL sales 3,092,025 3,409,201 9,254,221 9,501,963
Oil [Member] | Working Interest [Member]        
Disaggregation Of Revenue [Line Items]        
Natural gas, oil and NGL sales 327,419 360,536 1,007,775 1,409,903
NGL [Member]        
Disaggregation Of Revenue [Line Items]        
Natural gas, oil and NGL sales 672,898 651,713 2,125,234 2,127,621
NGL [Member] | Royalty Interest [Member]        
Disaggregation Of Revenue [Line Items]        
Natural gas, oil and NGL sales 418,452 417,530 1,366,971 1,308,708
NGL [Member] | Working Interest [Member]        
Disaggregation Of Revenue [Line Items]        
Natural gas, oil and NGL sales 254,446 234,183 758,263 818,913
Natural Gas [Member]        
Disaggregation Of Revenue [Line Items]        
Natural gas, oil and NGL sales 3,796,174 4,477,641 12,417,500 14,948,015
Natural Gas [Member] | Royalty Interest [Member]        
Disaggregation Of Revenue [Line Items]        
Natural gas, oil and NGL sales 3,471,635 4,046,566 11,356,159 13,404,030
Natural Gas [Member] | Working Interest [Member]        
Disaggregation Of Revenue [Line Items]        
Natural gas, oil and NGL sales $ 324,539 $ 431,075 $ 1,061,341 $ 1,543,985
v3.24.3
Revenues (Narrative) (Details) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Sep. 30, 2024
Sep. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Disaggregation Of Revenue [Line Items]                
Revenues     $ 7,888,516 $ 8,899,091     $ 24,804,730 $ 27,987,502
Natural Gas, Oil and NGL [Member] | New Wells on PHX Acreage [Member]                
Disaggregation Of Revenue [Line Items]                
Revenues $ 38,308 $ 8,625 $ 819,342 $ 570,630 $ 781,034 $ 562,365    
Minimum [Member]                
Disaggregation Of Revenue [Line Items]                
New wells production statements period             30 days  
Maximum [Member]                
Disaggregation Of Revenue [Line Items]                
New wells production statements period             90 days  
v3.24.3
Income Taxes (Narrative) (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2024
Sep. 30, 2023
Income Tax Contingency [Line Items]      
Increase of income tax provision $ 996    
Effective tax rate   28.00% 23.00%
v3.24.3
Basic And Diluted Earnings (Loss) Per Common Share ("EPS") - (Narrative) (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Earnings Per Share [Abstract]        
Restricted Stock excluded from the diluted EPS calculation 577,318 564,578 815,399 464,151
Effect on basic and diluted     $ 0  
v3.24.3
Basic And Diluted Earnings (Loss) Per Common Share ("EPS") - Summary of Reconciliation of Components of Basic and Diluted EPS (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Sep. 30, 2024
Sep. 30, 2023
Basic EPS                
Net income (loss) $ 1,100,310 $ 1,295,771 $ (183,615) $ 1,895,403 $ (41,291) $ 9,553,244 $ 2,212,466 $ 11,407,356
Common Shares 36,049,083     35,713,177     36,015,680 35,708,346
Unissued, directors' deferred compensation shares 267,659     269,939     290,913 253,224
Basic weighted average shares outstanding 36,316,742     35,983,116     36,306,593 35,961,570
Basic EPS $ 0.03     $ 0.05     $ 0.06 $ 0.32
Diluted EPS                
Basic net income (loss) $ 1,100,310     $ 1,895,403     $ 2,212,466 $ 11,407,356
Diluted net income (loss) $ 1,100,310     $ 1,895,403     $ 2,212,466 $ 11,407,356
Basic weighted average shares outstanding 36,316,742     35,983,116     36,306,593 35,961,570
Effects of dilutive securities:                
Unvested restricted stock 666,927     673,156     425,050 708,924
Diluted weighted average shares outstanding 36,983,669     36,656,272     36,731,643 36,670,494
Diluted EPS $ 0.03     $ 0.05     $ 0.06 $ 0.31
v3.24.3
Long-Term Debt (Details) - Revolving Credit Facility [Member]
9 Months Ended
Sep. 30, 2024
USD ($)
Ratio
Oct. 01, 2024
USD ($)
Sep. 30, 2021
USD ($)
Line Of Credit Facility [Line Items]      
Revolving loan credit facility     $ 100,000,000
Borrowing base of credit facility $ 50,000,000    
Credit facility maturity Sep. 01, 2028    
Effective Interest rate 8.36%    
Debt issuance cost net of amortization $ 347,547    
Funded debt to EBITDA ratio 350.00%    
Credit facility outstanding amount $ 27,750,000    
Availability under outstanding credit facility $ 22,250,000    
Subsequent Event [Member]      
Line Of Credit Facility [Line Items]      
Borrowing base of credit facility   $ 50,000,000  
Prime Rate [Member] | U.S Federal Reserve System [Member]      
Line Of Credit Facility [Line Items]      
Interest rate basis 0.50%    
Minimum [Member]      
Line Of Credit Facility [Line Items]      
Interest rate basis 75.00%    
Current ratio 100.00%    
Leverage ratio | Ratio 2.50    
Minimum [Member] | Secured Overnight Financing Rate (SOFR) [Member]      
Line Of Credit Facility [Line Items]      
Interest rate basis 2.75%    
Minimum [Member] | Prime Rate [Member] | U.S Federal Reserve System [Member]      
Line Of Credit Facility [Line Items]      
Interest rate basis 1.75%    
Maximum [Member]      
Line Of Credit Facility [Line Items]      
Percentage of available commitment to borrowing basis 10.00%    
Maximum [Member] | Secured Overnight Financing Rate (SOFR) [Member]      
Line Of Credit Facility [Line Items]      
Interest rate basis 3.75%    
Maximum [Member] | Prime Rate [Member] | U.S Federal Reserve System [Member]      
Line Of Credit Facility [Line Items]      
Interest rate basis 2.75%    
v3.24.3
Deferred Compensation Plan For Non-Employee Directors (Details)
9 Months Ended
Sep. 30, 2024
Maximum [Member]  
Deferred Compensation Plan For Directors [Line Items]  
Period outside directors may elect to receive shares 10 years
v3.24.3
Long Term Incentive Plan (Summary of Pre-Tax Compensation Expense) (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]        
Compensation expense $ 466,103 $ 466,766 $ 1,773,789 $ 1,695,637
Market-Based Restricted Stock [Member]        
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]        
Compensation expense 310,152 324,039 1,273,740 1,370,857
Time-Based Restricted Stock [Member]        
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]        
Compensation expense $ 155,951 $ 142,727 $ 500,049 $ 324,780
v3.24.3
Long Term Incentive Plan (Summary Of Unrecognized Compensation Cost) (Details)
9 Months Ended
Sep. 30, 2024
USD ($)
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Unrecognized Compensation Cost $ 1,674,612
Market-Based Restricted Stock [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Unrecognized Compensation Cost $ 1,168,912
Weighted Average Period (in years) 1 year 3 months 18 days
Time-Based Restricted Stock [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Unrecognized Compensation Cost $ 505,700
Weighted Average Period (in years) 1 year 5 months 15 days
v3.24.3
Properties And Equipment - Summary of Property Acquisitions (Details)
$ in Millions
3 Months Ended
Sep. 30, 2024
USD ($)
a
Jun. 30, 2024
USD ($)
a
Mar. 31, 2024
USD ($)
a
Sep. 30, 2023
USD ($)
a
Jun. 30, 2023
USD ($)
a
Mar. 31, 2023
USD ($)
a
SCOOP [Member]            
Property Plant And Equipment [Line Items]            
Net royalty acres | a [1],[2]     146      
Total Purchase Price | $ [2]     $ 1.4      
% of Proved     5.00%      
% Unproved     95.00%      
Haynesville / SCOOP [Member]            
Property Plant And Equipment [Line Items]            
Net royalty acres | a [1],[2] 325 96   974 151 912
Total Purchase Price | $ [2] $ 3.0 $ 0.9   $ 13.4 $ 1.8 $ 10.8
% of Proved 78.00% 59.00%   81.00% 29.00% 44.00%
% Unproved 22.00% 41.00%   19.00% 71.00% 56.00%
[1] An estimated net royalty equivalent was used for the unleased minerals included in the net royalty acres.
[2] Excludes subsequent closing adjustments and insignificant acquisitions.
v3.24.3
Properties And Equipment - Summary of Property Divestitures (Details)
3 Months Ended 9 Months Ended
Jun. 30, 2024
USD ($)
a
Sep. 30, 2023
USD ($)
a
Mar. 31, 2023
USD ($)
a
Wellbore
Sep. 30, 2024
USD ($)
Sep. 30, 2023
USD ($)
a
Property Plant And Equipment [Line Items]          
Sale Price       $ 527,167 $ 9,556,666
TX          
Property Plant And Equipment [Line Items]          
Net mineral acres | a [1],[2] 1,005        
Sale Price [3] $ 500,000        
Gain/(Loss) [3] $ 400,000        
OK          
Property Plant And Equipment [Line Items]          
Net mineral acres | a [1],[2]   729     729
Sale Price [3]   $ 300,000      
Gain/(Loss) [3]   $ 200,000      
OK / TX          
Property Plant And Equipment [Line Items]          
Net mineral acres | a [1],[2]     755    
Sale Price [3]     $ 300,000    
Gain/(Loss) [3]     $ 300,000    
OK / TX 1          
Property Plant And Equipment [Line Items]          
Wellbores | Wellbore [1],[2]     267    
Sale Price [3]     $ 10,700,000    
Gain/(Loss) [3]     $ 4,100,000    
[1] Number of gross wellbores associated with working interests sold.
[2] Number of net mineral acres sold.
[3] Excludes subsequent closing adjustments and insignificant divestitures.
v3.24.3
Properties And Equipment - Summary of Property Divestitures (Parenthetical) (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Property, Plant and Equipment [Abstract]        
Impairment $ 0 $ 0 $ 0 $ 0
v3.24.3
Properties And Equipment (Narrative) (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Property, Plant and Equipment [Line Items]        
Computation of Natural Gas, Oil and NGL Reserves     12 months  
Impairment $ 0 $ 0 $ 0 $ 0
Impairment for written-off wells       38,533
Consideration received       $ 0
v3.24.3
Derivatives (Summary Of Derivative Instruments Contracts) (Details)
Sep. 30, 2024
MMBTU
$ / bbl
$ / MMBTU
bbl
Natural Gas Costless Collars [Member] | 2024 [Member]  
Derivative [Line Items]  
Contract total volume | MMBTU 415,000
Natural Gas Costless Collars [Member] | 2024 [Member] | Minimum [Member]  
Derivative [Line Items]  
Contract average price 3.19
Natural Gas Costless Collars [Member] | 2024 [Member] | Maximum [Member]  
Derivative [Line Items]  
Contract average price 4.84
Natural Gas Costless Collars [Member] | 2025 [Member]  
Derivative [Line Items]  
Contract total volume | MMBTU 1,440,000
Natural Gas Costless Collars [Member] | 2025 [Member] | Minimum [Member]  
Derivative [Line Items]  
Contract average price 3.25
Natural Gas Costless Collars [Member] | 2025 [Member] | Maximum [Member]  
Derivative [Line Items]  
Contract average price 4.59
Natural Gas Costless Collars [Member] | 2026 [Member]  
Derivative [Line Items]  
Contract total volume | MMBTU 570,000
Natural Gas Costless Collars [Member] | 2026 [Member] | Minimum [Member]  
Derivative [Line Items]  
Contract average price 3.5
Natural Gas Costless Collars [Member] | 2026 [Member] | Maximum [Member]  
Derivative [Line Items]  
Contract average price 4.82
Natural Gas Fixed Price Swaps [Member] | 2024 [Member]  
Derivative [Line Items]  
Contract total volume | MMBTU 470,000
Contract average price 3.55
Natural Gas Fixed Price Swaps [Member] | 2025 [Member]  
Derivative [Line Items]  
Contract total volume | MMBTU 2,150,000
Contract average price 3.26
Natural Gas Fixed Price Swaps [Member] | 2026 [Member]  
Derivative [Line Items]  
Contract total volume | MMBTU 150,000
Contract average price 3.1
Oil Costless Collars [Member] | 2024 [Member]  
Derivative [Line Items]  
Contract total volume | bbl 5,300
Oil Costless Collars [Member] | 2024 [Member] | Minimum [Member]  
Derivative [Line Items]  
Contract average price | $ / bbl 66.04
Oil Costless Collars [Member] | 2024 [Member] | Maximum [Member]  
Derivative [Line Items]  
Contract average price | $ / bbl 76.79
Oil Fixed Price Swaps [Member] | 2024 [Member]  
Derivative [Line Items]  
Contract average price | $ / bbl 68.84
Contract total volume | bbl 17,200
Oil Fixed Price Swaps [Member] | 2025 [Member]  
Derivative [Line Items]  
Contract average price | $ / bbl 69.44
Contract total volume | bbl 57,800
Oil Fixed Price Swaps [Member] | 2026 [Member]  
Derivative [Line Items]  
Contract average price | $ / bbl 69.53
Contract total volume | bbl 12,000
v3.24.3
Derivatives (Summary of Derivative Settlements) (Details)
9 Months Ended
Sep. 30, 2024
USD ($)
MMBTU
$ / MMBTU
bbl
Derivative [Line Items]  
Settlement (paid) received | $ $ 932,156
Natural Gas Costless Collars [Member] | July - September 2024 [Member]  
Derivative [Line Items]  
Production Volume | MMBTU 30,000
Settlement (paid) received | $ $ 76,050
Natural Gas Costless Collars [Member] | July - September 2024 [Member] | Minimum [Member]  
Derivative [Line Items]  
Derivative, ceiling price 3
Natural Gas Costless Collars [Member] | July - September 2024 [Member] | Maximum [Member]  
Derivative [Line Items]  
Derivative, ceiling price 3.6
Natural Gas Fixed Price Swaps [Member] | July - September 2024 [Member]  
Derivative [Line Items]  
Production Volume | MMBTU 75,000
Derivative, ceiling price 3.47
Settlement (paid) received | $ $ 295,875
Natural Gas Fixed Price Swaps [Member] | July - September 2024 [Member]  
Derivative [Line Items]  
Production Volume | MMBTU 25,000
Derivative, ceiling price 3.47
Settlement (paid) received | $ $ 98,625
Natural Gas Fixed Price Swaps [Member] | July - September 2024 [Member]  
Derivative [Line Items]  
Production Volume | MMBTU 50,000
Derivative, ceiling price 3.17
Settlement (paid) received | $ $ 152,250
Natural Gas Fixed Price Swaps [Member] | July 2024 [Member]  
Derivative [Line Items]  
Production Volume | MMBTU 127,500
Derivative, ceiling price 3.24
Settlement (paid) received | $ $ 78,030
Natural Gas Fixed Price Swaps [Member] | August - September 2024 [Member]  
Derivative [Line Items]  
Production Volume | MMBTU 120,000
Derivative, ceiling price 3.24
Settlement (paid) received | $ $ 317,160
Oil Costless Collars [Member] | June - August 2024 [Member]  
Derivative [Line Items]  
Production Volume | MMBTU 500
Settlement (paid) received | $ $ (1,490)
Oil Costless Collars [Member] | June - August 2024 [Member] | Minimum [Member]  
Derivative [Line Items]  
Derivative, ceiling price 70
Oil Costless Collars [Member] | June - August 2024 [Member] | Maximum [Member]  
Derivative [Line Items]  
Derivative, ceiling price 78.1
Oil Costless Collars [Member] | June 2024 [Member]  
Derivative [Line Items]  
Production Volume | MMBTU 1,650
Settlement (paid) received | $ $ (4,450)
Oil Costless Collars [Member] | June 2024 [Member] | Minimum [Member]  
Derivative [Line Items]  
Derivative, ceiling price 63
Oil Costless Collars [Member] | June 2024 [Member] | Maximum [Member]  
Derivative [Line Items]  
Derivative, ceiling price 76
Oil Costless Collars [Member] | June 2024 [Member]  
Derivative [Line Items]  
Production Volume | MMBTU 500
Settlement (paid) received | $ $ (1,099)
Oil Costless Collars [Member] | June 2024 [Member] | Minimum [Member]  
Derivative [Line Items]  
Derivative, ceiling price 65
Oil Costless Collars [Member] | June 2024 [Member] | Maximum [Member]  
Derivative [Line Items]  
Derivative, ceiling price 76.5
Oil Costless Collars [Member] | July - August 2024 [Member]  
Derivative [Line Items]  
Production Volume | MMBTU 1,650
Settlement (paid) received | $ $ (6,569)
Oil Costless Collars [Member] | July - August 2024 [Member] | Minimum [Member]  
Derivative [Line Items]  
Derivative, ceiling price 65
Oil Costless Collars [Member] | July - August 2024 [Member] | Maximum [Member]  
Derivative [Line Items]  
Derivative, ceiling price 76.5
Oil Fixed Price Swaps [Member] | June 2024 [Member]  
Derivative [Line Items]  
Production Volume | MMBTU 1,300
Derivative, ceiling price 70.59
Settlement (paid) received | $ $ (10,540)
Oil Fixed Price Swaps [Member] | June - August 2024 [Member]  
Derivative [Line Items]  
Production volume covered per month | bbl 1,000
Derivative, ceiling price 66.1
Settlement (paid) received | $ $ (36,313)
Oil Fixed Price Swaps [Member] | July - August 2024 [Member]  
Derivative [Line Items]  
Production volume covered per month | bbl 1,500
Derivative, ceiling price 69.5
Settlement (paid) received | $ $ (25,373)
v3.24.3
Derivatives (Narrative) (Details) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Derivative Instruments and Hedging Activities Disclosure [Abstract]    
Fair value of derivative contracts, asset $ 795,253 $ 3,283,587
v3.24.3
Derivatives (Schedule of Gain or Loss on Derivative Contracts, Net) (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Derivative [Line Items]        
Cash received (paid) on derivative contracts, net $ 932,156 $ 602,945 $ 3,786,071 $ 2,282,307
Non-cash gain (loss) on derivative contracts, net 157,086 (940,592) (2,488,334) 1,365,872
Gains (losses) on derivative contracts, net 1,089,242 (337,647) 1,297,737 3,648,179
Natural Gas Costless Collars [Member]        
Derivative [Line Items]        
Cash received (paid) on derivative contracts, net 76,050 240,655 1,726,215 1,431,565
Non-cash gain (loss) on derivative contracts, net 125,098 (146,476) (1,267,275) (51,630)
Natural Gas Fixed Price Swaps [Member]        
Derivative [Line Items]        
Cash received (paid) on derivative contracts, net [1] 941,940 364,310 2,242,912 1,023,900
Non-cash gain (loss) on derivative contracts, net (655,239) 76,754 (1,507,551) 1,729,053
Oil Costless Collars        
Derivative [Line Items]        
Cash received (paid) on derivative contracts, net (13,608) 11,815 (52,843) 24,330
Non-cash gain (loss) on derivative contracts, net 53,427 (225,028) 18,763 (173,634)
Oil Fixed Price Swaps [Member]        
Derivative [Line Items]        
Cash received (paid) on derivative contracts, net [1] (72,226) (13,835) (130,213) (197,488)
Non-cash gain (loss) on derivative contracts, net $ 633,800 $ (645,842) $ 267,729 $ (137,917)
[1] For the nine months ended September 30, 2023, excludes $373,745 of cash paid to settle off-market derivative contracts that are not reflected on the Condensed Statements of Income. Total cash paid related to off-market derivatives was $560,162 for the nine months ended September 30, 2023 and is reflected in the Financing Activities section of the Condensed Statements of Cash Flows.
v3.24.3
Derivatives (Schedule of Gain or Loss on Derivative Contracts, Net) (Parenthetical) (Details)
9 Months Ended
Sep. 30, 2023
USD ($)
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Cash paid to settle off-market derivative contracts $ 373,745
Cash paid on off-market derivatives $ 560,162
v3.24.3
Derivatives (Summary Of Derivative Contracts) (Details) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Derivative Instruments and Hedging Activities Disclosure [Abstract]    
Gross amounts recognized - Current Assets [1] $ 1,207,702 $ 3,318,046
Offsetting adjustments - Current Assets [1] (446,175) (197,439)
Net presentation on condensed balance sheets - Current Assets [1] 761,527 3,120,607
Gross amounts recognized - Non-Current Assets [1] 512,160 344,614
Offsetting adjustments - Non-Current Assets [1] (478,434) (181,634)
Net presentation on condensed balance sheets - Non-Current Assets [1] 33,726 162,980
Gross amounts recognized - Current Liabilities [1] 446,175 197,439
Offsetting adjustments - Current Liabilities [1] (446,175) (197,439)
Gross amounts recognized - Non-Current Liabilities [1] 478,434 181,634
Offsetting adjustments - Non-Current Liabilities [1] $ (478,434) $ (181,634)
[1] See Note 10: Fair Value Measurements for further disclosures regarding fair value of financial instruments.
v3.24.3
Fair Value Measurements (Summary Of Fair Value Measurement Information For Financial Assets And Liabilities Measured At Fair Value On A Recurring Basis) (Details)
Sep. 30, 2024
USD ($)
Swap [Member]  
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]  
Financial Assets (Liabilities) $ 466,220
Swap [Member] | Fair Value, Inputs, Level 2 [Member]  
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]  
Financial Assets (Liabilities) 466,220
Collars [Member]  
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]  
Financial Assets (Liabilities) 329,033
Collars [Member] | Fair Value, Inputs, Level 2 [Member]  
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]  
Financial Assets (Liabilities) $ 329,033
v3.24.3
Subsequent Events (Narrative) (Details) - Revolving Credit Facility [Member] - USD ($)
Oct. 01, 2024
Sep. 30, 2024
Subsequent Event [Line Items]    
Borrowing base of credit facility   $ 50,000,000
Subsequent Event [Member]    
Subsequent Event [Line Items]    
Borrowing base of credit facility $ 50,000,000  
v3.24.3
Subsequent Events - Summary Of Derivative Instruments Contracts (Details) - Subsequent Event [Member]
Oct. 01, 2024
MMBTU
$ / MMBTU
bbl
Natural Gas Costless Collars [Member] | November 2025 - March 2026  
Subsequent Event [Line Items]  
Derivative Production Volume Covered per Month | MMBTU 50,000
Natural Gas Costless Collars [Member] | April 2026 - June 2026  
Subsequent Event [Line Items]  
Derivative Production Volume Covered per Month | MMBTU 75,000
Natural Gas Costless Collars [Member] | July 2026 - September 2026  
Subsequent Event [Line Items]  
Derivative Production Volume Covered per Month | MMBTU 100,000
Oil Fixed Price Swaps [Member] | April 2026 - June 2026  
Subsequent Event [Line Items]  
Contract total volume | bbl 1,000
Contract average price 65.8
Maximum [Member] | Natural Gas Costless Collars [Member] | November 2025 - March 2026  
Subsequent Event [Line Items]  
Contract average price 3.87
Maximum [Member] | Natural Gas Costless Collars [Member] | April 2026 - June 2026  
Subsequent Event [Line Items]  
Contract average price 3.6
Maximum [Member] | Natural Gas Costless Collars [Member] | July 2026 - September 2026  
Subsequent Event [Line Items]  
Contract average price 3.6
Minimum [Member] | Natural Gas Costless Collars [Member] | November 2025 - March 2026  
Subsequent Event [Line Items]  
Contract average price 3.5
Minimum [Member] | Natural Gas Costless Collars [Member] | April 2026 - June 2026  
Subsequent Event [Line Items]  
Contract average price 3
Minimum [Member] | Natural Gas Costless Collars [Member] | July 2026 - September 2026  
Subsequent Event [Line Items]  
Contract average price 3

PHX Minerals (NYSE:PHX)
Gráfico Histórico do Ativo
De Nov 2024 até Dez 2024 Click aqui para mais gráficos PHX Minerals.
PHX Minerals (NYSE:PHX)
Gráfico Histórico do Ativo
De Dez 2023 até Dez 2024 Click aqui para mais gráficos PHX Minerals.