Battalion Oil Corporation Announces Third Quarter 2025 Financial and Operating Results
Battalion Oil (NYSE: BATL) reported third quarter 2025 results with average net production of 12,293 Boe/d (53% oil) and revenue of $43.5 million. The company recorded a net loss of $15.0 million (loss per share $0.91) and an adjusted diluted net loss of $15.7 million (adjusted loss per share $0.96). Adjusted EBITDA was $18.9 million for Q3 2025 versus $13.5 million in Q3 2024. The acid gas injection (AGI) facility went out of service on August 11, 2025, leaving ~1,600 barrels per day shut in at Monument Draw; third-party gas processing was secured. As of September 30, 2025, term loan debt was $213.8 million and cash was $50.5 million. On Nov 12, 2025, the company obtained covenant relief through June 30, 2027.
Battalion Oil (NYSE: BATL) ha riportato i risultati del terzo trimestre 2025 con una produzione netta media di 12.293 Boe/d (53% olio) e ricavi di $43.5 milioni. L'azienda ha registrato una perdita netta di $15.0 milioni (per azione $0.91) e una perdita netta rettificata diluita di $15.7 milioni (per azione rettificata $0.96). L'EBITDA rettificato è stato di $18.9 milioni per Q3 2025 rispetto a $13.5 milioni nel Q3 2024. L'impianto di iniezione di gas acido (AGI) è uscito dal servizio l'11 agosto 2025, lasciando circa 1,600 barili al giorno fermi a Monument Draw; è stato assicurato il processamento di gas da terzi. Al 30 settembre 2025, il debito del prestito a termine era di $213.8 milioni e la cassa era di $50.5 milioni. Il 12 novembre 2025, l'azienda ha ottenuto sollievo dai covenant fino al 30 giugno 2027.
Battalion Oil (NYSE: BATL) informó los resultados del tercer trimestre de 2025 con una producción neta promedio de 12,293 Boe/d (53% petróleo) y unos ingresos de $43.5 millones. La empresa registró una pérdida neta de $15.0 millones (pérdida por acción $0.91) y una pérdida neta diluida ajustada de $15.7 millones (pérdida por acción ajustada $0.96). El EBITDA ajustado fue de $18.9 millones para el Q3 2025 frente a $13.5 millones en el Q3 2024. La instalación de inyección de gas ácido (AGI) dejó de funcionar el 11 de agosto de 2025, dejando aproximadamente 1,600 barriles por día cerrados en Monument Draw; se aseguró el procesamiento de gas por terceros. Al 30 de septiembre de 2025, la deuda del préstamo a término era de $213.8 millones y el efectivo era de $50.5 millones. El 12 de noviembre de 2025, la empresa obtuvo alivio de convenants hasta el 30 de junio de 2027.
Battalion Oil (NYSE: BATL)은 2025년 3분기 실적을 발표했고 평균 순생산은 12,293 Boe/d(53% 석유), 매출은 $43.5백만이었습니다. 회사는 $15.0백만의 순손실(주당 손실 $0.91)과 $15.7백만의 조정 희석 순손실(주당 조정 손실 $0.96)을 기록했습니다. 조정된 EBITDA는 2025년 3분기 $18.9백만으로 2024년 3분기의 $13.5백만과 비교됩니다. 산성 가스 주입(AGI) 설비는 2025년 8월 11일에 서비스가 중지되어 Monument Draw에서 약 1,600배럴/일이 가동 중지되었습니다; 제3자 가스 처리 계약이 확보되었습니다. 2025년 9월 30일 기준으로 만기 대출 채무는 $213.8백만, 현금은 $50.5백만이었습니다. 2025년 11월 12일에 회사는 2027년 6월 30일까지의 계약 조건 완화를 얻었습니다.
Battalion Oil (NYSE: BATL) a publié les résultats du troisième trimestre 2025 avec une production nette moyenne de 12 293 Boe/jour (53% pétrole) et un chiffre d'affaires de $43.5 millions. La société a enregistré une perte nette de $15.0 millions (perte par action $0.91) et une perte nette diluée ajustée de $15.7 millions (perte par action ajustée $0.96). L'EBITDA ajusté était de $18.9 millions pour le T3 2025 contre $13.5 millions au T3 2024. L'installation d'injection de gaz acide (AGI) est tombée hors service le 11 août 2025, laissant environ 1 600 barils/jour bloqués à Monument Draw; le traitement de gaz par des tiers a été assuré. Au 30 septembre 2025, la dette du prêt à terme s'élevait à $213.8 millions et la trésorerie à $50.5 millions. Le 12 novembre 2025, la société a obtenu un allègement des covenant jusqu'au 30 juin 2027.
Battalion Oil (NYSE: BATL) berichtete über die Ergebnisse des dritten Quartals 2025 mit einer durchschnittlichen Nettoproduktion von 12.293 Boe/d (53% Öl) und einem Umsatz von $43.5 Millionen. Das Unternehmen verzeichnete eine Nettoverlust von $15.0 Millionen (Verlust pro Aktie $0.91) und einen angepassten verwässerten Nettoverlust von $15.7 Millionen (angepasster Verlust pro Aktie $0.96). Das bereinigte EBITDA betrug $18.9 Millionen für Q3 2025 im Vergleich zu $13.5 Millionen im Q3 2024. Die AGI-Anlage (Acid Gas Injection) ging am 11. August 2025 außer Betrieb, wodurch ca. 1.600 Barrel pro Tag in Monument Draw stillgelegt wurden; die Gasverarbeitung durch Dritte wurde gesichert. Zum 30. September 2025 betrug die termingewidmete Verschuldung $213.8 Millionen und die liquiden Mittel $50.5 Millionen. Am 12. November 2025 erhielt das Unternehmen covenant relief bis zum 30. Juni 2027.
Battalion Oil (NYSE: BATL) أعلنت عن نتائج الربع الثالث من عام 2025 مع إنتاج صافي متوسط قدره 12,293 Boe/d (53% نفط) وإيرادات قدرها $43.5 مليون. سجلت الشركة خسارة صافية قدرها $15.0 مليون (خسارة السهم 0.91 دولار) وخسارة صافية معدلة مخفّفة قدرها $15.7 مليون (خسارة السهم المعدلة 0.96 دولار). كان EBITDA المعدل $18.9 مليون للربع الثالث 2025 مقارنة بـ $13.5 مليون في الربع الثالث 2024. خرجت منشأة حقن الغاز الحمضي (AGI) من الخدمة في 11 أغسطس 2025، مما ترك قرابة 1,600 برميل/يوم مقفلة في Monument Draw؛ وتم تأمين معالجة الغاز من طرف ثالث. اعتباراً من 30 سبتمبر 2025، كان دين القرض بالمرابحة $213.8 مليون والسيولة النقدية $50.5 مليون. وفي 12 نوفمبر 2025 حصلت الشركة على تخفیف في الالتزامات بموجب covenants حتى 30 يونيو 2027.
- Adjusted EBITDA of $18.9 million in Q3 2025 (+40% vs Q3 2024)
- Realized hedge gains of approximately $4.1 million in Q3 2025
- Two West Quito Draw wells averaged 883 Boe/d over first 120 days
- Per‑well savings of >$1.1 million vs AFE across drilling phases
- Secured covenant relief through June 30, 2027 via credit agreement amendment
- Reported net loss of $15.0 million and loss per share of $0.91 in Q3 2025
- Adjusted diluted net loss of $15.7 million (adjusted loss per share $0.96)
- AGI facility out of service since August 11, 2025, leaving ~1,600 BOPD shut in
- Outstanding term loan debt of $213.8 million with cash of $50.5 million as of Sept 30, 2025
Insights
Mixed quarter: modest production growth and higher Adjusted EBITDA offset by a net loss, an AGI outage with shut‑ins, and covenant relief on the credit facility.
Battalion reported average production of 12,293 Boe/d (
The acid gas injection (AGI) facility ceased operations on
Key dependencies and risks are explicit: restoration or replacement of AGI processing capacity, realized commodity prices, and the pace at which the remaining
HOUSTON, Nov. 13, 2025 (GLOBE NEWSWIRE) -- Battalion Oil Corporation (NYSE American: BATL, “Battalion” or the “Company”) today announced financial and operating results for the third quarter of 2025.
Key Highlights
- Generated third quarter 2025 sales volumes of 12,293 barrels of oil equivalent per day (“Boe/d”) (
53% oil) - AGI facility remains out of service
- Gas Production is being treated by third party
- The Company has entered into an amendment of its existing credit facility allowing additional operational flexibility
- The Company continues to pursue potential merger, acquisition and divestiture opportunities
Management Comments
Drilling and completion operations concluded in the West Quito Draw with two wells coming online and producing an average of 883 Boe/ day over the first 120 days of production. Well operations yielded more than
The acid gas injection (“AGI”) facility ceased operations on August 11, 2025 and remains out of service. In response, we temporarily shut in a portion of our Monument Draw field and redirected our gas production to alternative gas processing options available in the immediate vicinity of our operations. Currently, we have brought most wells back online; however, approximately 1,600 barrels of oil per day remain shut-in across Monument Draw ready to flow to sales.
Results of Operations
Average daily net production and total operating revenue during the third quarter of 2025 were 12,293 Boe/d (
Lease operating and workover expense was
For the third quarter of 2025, the Company reported a net loss available to common stockholders of
Liquidity and Balance Sheet
As of September 30, 2025, the Company had
On November 12, 2025, the Company entered into the Second Amendment to the Second Amended and Restated Senior Secured Credit Agreement which provides total net leverage ratio and asset coverage ratio covenant relief through the fiscal quarter ended June 30, 2027.
For additional details on liquidity, financial position, and recent developments, please refer to Management’s Discussion and Analysis and Risk Factors included in Battalion’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2025 and its Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
Forward Looking Statements
This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Statements that are not strictly historical statements constitute forward-looking statements. Forward-looking statements include, among others, statements about anticipated production, liquidity, capital spending, drilling and completion plans, and forward guidance. Forward-looking statements may often, but not always, be identified by the use of such words such as "expects", "believes", "intends", "anticipates", "plans", "estimates", “projects,” "potential", "possible", or "probable" or statements that certain actions, events or results "may", "will", "should", or "could" be taken, occur or be achieved. Forward-looking statements are based on current beliefs and expectations and involve certain assumptions or estimates that involve various risks and uncertainties that could cause actual results to differ materially from those reflected in the statements. These risks include, but are not limited to, those set forth in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2024, and other filings submitted by the Company to the SEC, copies of which may be obtained from the SEC's website at www.sec.gov or through the Company's website at www.battalionoil.com. Readers should not place undue reliance on any such forward-looking statements, which are made only as of the date hereof. The Company has no duty, and assumes no obligation, to update forward-looking statements as a result of new information, future events or changes in the Company's expectations.
About Battalion
Battalion Oil Corporation is an independent energy company engaged in the acquisition, production, exploration and development of onshore oil and natural gas properties in the United States.
Contact
Matthew B. Steele
Chief Executive Officer & Principal Financial Officer
832-538-0300
| BATTALION OIL CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (In thousands, except per share amounts) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Operating revenues: | ||||||||||||||||
| Oil, natural gas and natural gas liquids sales: | ||||||||||||||||
| Oil | $ | 38,325 | $ | 42,545 | $ | 114,316 | $ | 130,673 | ||||||||
| Natural gas | 853 | (2,588 | ) | 4,611 | (2,660 | ) | ||||||||||
| Natural gas liquids | 4,208 | 5,145 | 14,420 | 15,704 | ||||||||||||
| Total oil, natural gas and natural gas liquids sales | 43,386 | 45,102 | 133,347 | 143,717 | ||||||||||||
| Other | 96 | 164 | 422 | 523 | ||||||||||||
| Total operating revenues | 43,482 | 45,266 | 133,769 | 144,240 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Production: | ||||||||||||||||
| Lease operating | 12,389 | 11,602 | 33,417 | 34,193 | ||||||||||||
| Workover and other | 839 | 1,249 | 4,581 | 3,088 | ||||||||||||
| Taxes other than income | 2,622 | 2,532 | 7,944 | 8,872 | ||||||||||||
| Gathering and other | 10,199 | 12,442 | 33,157 | 41,854 | ||||||||||||
| General and administrative | 3,085 | 3,854 | 10,065 | 11,265 | ||||||||||||
| Depletion, depreciation and accretion | 13,522 | 12,533 | 40,541 | 38,771 | ||||||||||||
| Total operating expenses | 42,656 | 44,212 | 129,705 | 138,043 | ||||||||||||
| Income from operations | 826 | 1,054 | 4,064 | 6,197 | ||||||||||||
| Other income (expenses): | ||||||||||||||||
| Net gain on derivative contracts | 5,180 | 26,896 | 26,030 | 3,932 | ||||||||||||
| Interest expense and other | (6,741 | ) | (6,322 | ) | (20,010 | ) | (19,809 | ) | ||||||||
| Total other (expenses) income | (1,561 | ) | 20,574 | 6,020 | (15,877 | ) | ||||||||||
| (Loss) income before income taxes | (735 | ) | 21,628 | 10,084 | (9,680 | ) | ||||||||||
| Income tax benefit (provision) | — | — | — | — | ||||||||||||
| Net (loss) income | $ | (735 | ) | $ | 21,628 | $ | 10,084 | $ | (9,680 | ) | ||||||
| Preferred dividends | (14,279 | ) | (9,321 | ) | (34,369 | ) | (23,539 | ) | ||||||||
| Undistributed earnings allocable to preferred stockholders | — | (6,732 | ) | — | — | |||||||||||
| Net (loss) income available to common stockholders | $ | (15,014 | ) | $ | 5,575 | $ | (24,285 | ) | $ | (33,219 | ) | |||||
| Net (loss) income per share of common stock available to common stockholders: | ||||||||||||||||
| Basic | $ | (0.91 | ) | $ | 0.34 | $ | (1.48 | ) | $ | (2.02 | ) | |||||
| Diluted | $ | (0.91 | ) | $ | 0.34 | $ | (1.48 | ) | $ | (2.02 | ) | |||||
| Weighted average common shares outstanding: | ||||||||||||||||
| Basic | 16,457 | 16,457 | 16,457 | 16,457 | ||||||||||||
| Diluted | 16,457 | 16,523 | 16,457 | 16,457 | ||||||||||||
| BATTALION OIL CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (In thousands, except share and per share amounts) | ||||||||
| September 30, 2025 | December 31, 2024 | |||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 50,455 | $ | 19,712 | ||||
| Accounts receivable, net | 17,948 | 26,298 | ||||||
| Assets from derivative contracts | 15,077 | 6,969 | ||||||
| Restricted cash | 91 | 91 | ||||||
| Prepaids and other | 698 | 982 | ||||||
| Total current assets | 84,269 | 54,052 | ||||||
| Oil and natural gas properties (full cost method): | ||||||||
| Evaluated | 885,656 | 816,186 | ||||||
| Unevaluated | 48,024 | 49,091 | ||||||
| Gross oil and natural gas properties | 933,680 | 865,277 | ||||||
| Less: accumulated depletion | (536,664 | ) | (497,272 | ) | ||||
| Net oil and natural gas properties | 397,016 | 368,005 | ||||||
| Other operating property and equipment: | ||||||||
| Other operating property and equipment | 4,677 | 4,663 | ||||||
| Less: accumulated depreciation | (2,766 | ) | (2,455 | ) | ||||
| Net other operating property and equipment | 1,911 | 2,208 | ||||||
| Other noncurrent assets: | ||||||||
| Assets from derivative contracts | 3,394 | 4,052 | ||||||
| Operating lease right of use assets | 1,014 | 453 | ||||||
| Other assets | 4,089 | 2,278 | ||||||
| Total assets | $ | 491,693 | $ | 431,048 | ||||
| Current liabilities: | ||||||||
| Accounts payable and accrued liabilities | $ | 63,037 | $ | 52,682 | ||||
| Liabilities from derivative contracts | 1,863 | 12,330 | ||||||
| Current portion of long-term debt | 22,526 | 12,246 | ||||||
| Operating lease liabilities | 730 | 406 | ||||||
| Total current liabilities | 88,156 | 77,664 | ||||||
| Long-term debt, net | 186,230 | 145,535 | ||||||
| Other noncurrent liabilities: | ||||||||
| Liabilities from derivative contracts | 4,752 | 6,954 | ||||||
| Asset retirement obligations | 20,592 | 19,156 | ||||||
| Operating lease liabilities | 309 | 84 | ||||||
| Commitments and contingencies | ||||||||
| Temporary equity: | ||||||||
| Redeemable convertible preferred stock: 138,000 shares | 211,904 | 177,535 | ||||||
| of | ||||||||
| at September 30, 2025 and December 31, 2024 | ||||||||
| Stockholders' equity: | ||||||||
| Common stock: 100,000,000 shares of | ||||||||
| 16,456,563 shares issued and outstanding at September 30, 2025 and | ||||||||
| December 31, 2024 | 2 | 2 | ||||||
| Additional paid-in capital | 254,539 | 288,993 | ||||||
| Accumulated deficit | (274,791 | ) | (284,875 | ) | ||||
| Total stockholders' (deficit) equity | (20,250 | ) | 4,120 | |||||
| Total liabilities, temporary equity and stockholders' equity | $ | 491,693 | $ | 431,048 | ||||
| BATTALION OIL CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In thousands) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Cash flows from operating activities: | ||||||||||||||||
| Net (loss) income | $ | (735 | ) | $ | 21,628 | $ | 10,084 | $ | (9,680 | ) | ||||||
| Adjustments to reconcile net income (loss) to net cash | ||||||||||||||||
| provided by operating activities: | ||||||||||||||||
| Depletion, depreciation and accretion | 13,522 | 12,533 | 40,541 | 38,771 | ||||||||||||
| Stock-based compensation, net | — | 5 | (109 | ) | 140 | |||||||||||
| Unrealized gain on derivative contracts | (1,044 | ) | (28,091 | ) | (20,120 | ) | (12,764 | ) | ||||||||
| Amortization/accretion of financing related costs | 388 | 1,559 | 1,180 | 4,949 | ||||||||||||
| Accrued settlements on derivative contracts | 613 | (1,876 | ) | 76 | (1,102 | ) | ||||||||||
| Change in fair value of embedded derivative liability | — | 42 | — | (1,323 | ) | |||||||||||
| Other | 84 | 98 | 193 | 278 | ||||||||||||
| Cash flows from operations before changes in working capital | 12,828 | 5,898 | 31,845 | 19,269 | ||||||||||||
| Changes in working capital | 15,145 | (10,970 | ) | 19,064 | 9,400 | |||||||||||
| Net cash provided by (used in) operating activities | 27,973 | (5,072 | ) | 50,909 | 28,669 | |||||||||||
| Cash flows from investing activities: | ||||||||||||||||
| Oil and natural gas capital expenditures | (16,483 | ) | (6,929 | ) | (69,573 | ) | (51,778 | ) | ||||||||
| Proceeds received from sale of oil and natural gas assets | — | — | — | 7,015 | ||||||||||||
| Acquisition of oil and natural gas properties | — | — | — | (47 | ) | |||||||||||
| Contract asset | — | 58 | — | (7,737 | ) | |||||||||||
| Other operating property and equipment capital expenditures | — | (2 | ) | (14 | ) | (19 | ) | |||||||||
| Other | (5 | ) | (7 | ) | (375 | ) | (20 | ) | ||||||||
| Net cash used in investing activities | (16,488 | ) | (6,880 | ) | (69,962 | ) | (52,586 | ) | ||||||||
| Cash flows from financing activities: | ||||||||||||||||
| Proceeds from borrowings | — | — | 63,000 | — | ||||||||||||
| Repayments of borrowings | (5,651 | ) | (12,530 | ) | (11,329 | ) | (52,383 | ) | ||||||||
| Debt issuance costs | — | — | (1,875 | ) | — | |||||||||||
| Payment of debt financing costs | — | (46 | ) | — | (175 | ) | ||||||||||
| Proceeds from issuance of preferred stock | — | (68 | ) | — | 38,781 | |||||||||||
| Merger deposit | — | — | — | 10,000 | ||||||||||||
| Net cash (used in) provided by financing activities | (5,651 | ) | (12,644 | ) | 49,796 | (3,777 | ) | |||||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | 5,834 | (24,596 | ) | 30,743 | (27,694 | ) | ||||||||||
| Cash, cash equivalents and restricted cash at beginning of period | 44,712 | 54,521 | 19,803 | 57,619 | ||||||||||||
| Cash, cash equivalents and restricted cash at end of period | $ | 50,546 | $ | 29,925 | $ | 50,546 | $ | 29,925 | ||||||||
| BATTALION OIL CORPORATION SELECTED OPERATING DATA (Unaudited) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Production volumes: | ||||||||||||||||
| Crude oil (MBbls) | 599 | 577 | 1,752 | 1,720 | ||||||||||||
| Natural gas (MMcf) | 1,778 | 1,844 | 5,713 | 5,953 | ||||||||||||
| Natural gas liquids (MBbls) | 236 | 227 | 680 | 751 | ||||||||||||
| Total (MBoe) | 1,131 | 1,111 | 3,384 | 3,463 | ||||||||||||
| Average daily production (Boe/d) | 12,293 | 12,076 | 12,396 | 12,639 | ||||||||||||
| Average prices: | ||||||||||||||||
| Crude oil (per Bbl) | $ | 63.98 | $ | 73.73 | $ | 65.25 | $ | 75.97 | ||||||||
| Natural gas (per Mcf) | 0.48 | (1.40 | ) | 0.81 | (0.45 | ) | ||||||||||
| Natural gas liquids (per Bbl) | 17.83 | 22.67 | 21.21 | 20.91 | ||||||||||||
| Total per Boe | 38.36 | 40.60 | 39.41 | 41.50 | ||||||||||||
| Cash effect of derivative contracts: | ||||||||||||||||
| Crude oil (per Bbl) | $ | 1.48 | $ | (10.21 | ) | $ | (1.42 | ) | $ | (12.20 | ) | |||||
| Natural gas (per Mcf) | 1.83 | 2.55 | 1.47 | 2.04 | ||||||||||||
| Natural gas liquids (per Bbl) | — | — | — | — | ||||||||||||
| Total per Boe | 3.66 | (1.08 | ) | 1.75 | (2.55 | ) | ||||||||||
| Average prices computed after cash effect of settlement of derivative contracts: | ||||||||||||||||
| Crude oil (per Bbl) | $ | 65.46 | $ | 63.52 | $ | 63.83 | $ | 63.77 | ||||||||
| Natural gas (per Mcf) | 2.31 | 1.15 | 2.28 | 1.59 | ||||||||||||
| Natural gas liquids (per Bbl) | 17.83 | 22.67 | 21.21 | 20.91 | ||||||||||||
| Total per Boe | 42.02 | 39.52 | 41.16 | 38.95 | ||||||||||||
| Average cost per Boe: | ||||||||||||||||
| Production: | ||||||||||||||||
| Lease operating | $ | 10.95 | $ | 10.44 | $ | 9.88 | $ | 9.87 | ||||||||
| Workover and other | 0.74 | 1.12 | 1.35 | 0.89 | ||||||||||||
| Taxes other than income | 2.32 | 2.28 | 2.35 | 2.56 | ||||||||||||
| Gathering and other | 9.02 | 11.20 | 9.80 | 12.09 | ||||||||||||
| General and administrative, as adjusted (1) | 2.44 | 2.58 | 2.50 | 2.55 | ||||||||||||
| Depletion | 11.64 | 10.91 | 11.64 | 10.85 | ||||||||||||
| (1) Represents general and administrative costs per Boe, adjusted for items noted in the reconciliation below: | ||||||||||||||||
| General and administrative: | ||||||||||||||||
| General and administrative, as reported | $ | 2.73 | $ | 3.46 | $ | 2.97 | $ | 3.25 | ||||||||
| Stock-based compensation: | ||||||||||||||||
| Non-cash | — | - | (0.01 | ) | (0.04 | ) | ||||||||||
| Non-recurring charges and other: | ||||||||||||||||
| Cash | (0.29 | ) | (0.88 | ) | (0.46 | ) | (0.66 | ) | ||||||||
| General and administrative, as adjusted(2) | $ | 2.44 | $ | 2.58 | $ | 2.50 | $ | 2.55 | ||||||||
| Total operating costs, as reported | $ | 25.76 | $ | 28.50 | $ | 26.35 | $ | 28.66 | ||||||||
| Total adjusting items | (0.29 | ) | (0.88 | ) | (0.47 | ) | (0.70 | ) | ||||||||
| Total operating costs, as adjusted(3) | $ | 25.47 | $ | 27.62 | $ | 25.88 | $ | 27.96 | ||||||||
| (2) | General and administrative, as adjusted, is a non-GAAP measure that excludes non-cash stock-based compensation charges relating to equity awards under our incentive stock plan, as well as other cash charges associated with non-recurring charges and other. The Company believes that it is useful to understand the effects that these charges have on general and administrative expenses and total operating costs and that exclusion of such charges is useful for comparison to prior periods. | |
| (3) | Represents lease operating expense, workover and other expense, taxes other than income, gathering and other expense and general and administrative costs per Boe, adjusted for items noted in the reconciliation above. | |
| BATTALION OIL CORPORATION RECONCILIATION (Unaudited) (In thousands, except per share amounts) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| As Reported: | ||||||||||||||||
| Net (loss) income available to common stockholders - diluted (1) | $ | (15,014 | ) | $ | 5,587 | $ | (24,285 | ) | $ | (33,219 | ) | |||||
| Impact of Selected Items: | ||||||||||||||||
| Unrealized loss (gain) on derivatives contracts: | ||||||||||||||||
| Crude oil | $ | 841 | $ | (27,037 | ) | $ | (21,485 | ) | $ | (10,467 | ) | |||||
| Natural gas | (1,885 | ) | (1,054 | ) | 1,365 | (2,297 | ) | |||||||||
| Total mark-to-market non-cash charge | (1,044 | ) | (28,091 | ) | (20,120 | ) | (12,764 | ) | ||||||||
| Change in fair value of embedded derivative liability | — | 41 | — | (1,323 | ) | |||||||||||
| Non-recurring charges | 324 | 978 | 1,546 | 2,299 | ||||||||||||
| Selected items, before income taxes | (720 | ) | (27,072 | ) | (18,574 | ) | (11,788 | ) | ||||||||
| Income tax effect of selected items | — | — | — | — | ||||||||||||
| Selected items, net of tax | (720 | ) | (27,072 | ) | (18,574 | ) | (11,788 | ) | ||||||||
| Net loss available to common stockholders, as adjusted (2) | $ | (15,734 | ) | $ | (21,485 | ) | $ | (42,859 | ) | $ | (45,007 | ) | ||||
| Diluted net (loss) income per common share, as reported | $ | (0.91 | ) | $ | 0.34 | $ | (1.48 | ) | $ | (2.02 | ) | |||||
| Impact of selected items | (0.05 | ) | (1.65 | ) | (1.12 | ) | (0.71 | ) | ||||||||
| Diluted net loss per common share, excluding selected items (2)(3) | $ | (0.96 | ) | $ | (1.31 | ) | $ | (2.60 | ) | $ | (2.73 | ) | ||||
| Net cash provided by (used in) operating activities | $ | 27,973 | $ | (5,072 | ) | $ | 50,909 | $ | 28,669 | |||||||
| Changes in working capital | (15,145 | ) | 10,970 | (19,064 | ) | (9,400 | ) | |||||||||
| Cash flows from operations before changes in working capital | 12,828 | 5,898 | 31,845 | 19,269 | ||||||||||||
| Cash components of selected items | (289 | ) | 2,854 | 1,470 | 3,401 | |||||||||||
| Income tax effect of selected items | — | — | — | — | ||||||||||||
| Cash flows from operations before changes in working capital, adjusted for selected items (1) | $ | 12,539 | $ | 8,752 | $ | 33,315 | $ | 22,670 | ||||||||
| (1) | Amount reflects net (loss) income available to common stockholders on a diluted basis for earnings per share purposes as calculated using the two-class method of computing earnings per share which is further described in Note 15, Earnings Per Share in our Form 10-K for the year ended December 31, 2024. | |
| (2) | Net (loss) income per share excluding selected items and cash flows from operations before changes in working capital adjusted for selected items are non-GAAP measures presented based on management's belief that they will enable a user of the financial information to understand the impact of these items on reported results. These financial measures are not measures of financial performance under GAAP and should not be considered as an alternative to net income, earnings per share and cash flows from operations, as defined by GAAP. These financial measures may not be comparable to similarly named non-GAAP financial measures that other companies may use and may not be useful in comparing the performance of those companies to Battalion's performance. | |
| (3) | The impact of selected items for the three months ended September 30, 2025 and 2024 were calculated based upon weighted average diluted shares of 16.5 million due to the net (loss) income available to common stockholders, excluding selected items. | |
| BATTALION OIL CORPORATION ADJUSTED EBITDA RECONCILIATION (Unaudited) (In thousands) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net (loss) income, as reported | $ | (735 | ) | $ | 21,628 | $ | 10,084 | $ | (9,680 | ) | ||||||
| Impact of adjusting items: | ||||||||||||||||
| Interest expense | 7,318 | 6,873 | 21,848 | 22,874 | ||||||||||||
| Depletion, depreciation and accretion | 13,522 | 12,533 | 40,541 | 38,771 | ||||||||||||
| Stock-based compensation | — | 5 | 48 | 140 | ||||||||||||
| Interest income | (503 | ) | (509 | ) | (1,846 | ) | (1,844 | ) | ||||||||
| Unrealized gain on derivatives contracts | (1,044 | ) | (28,091 | ) | (20,120 | ) | (12,764 | ) | ||||||||
| Change in fair value of embedded derivative liability | — | 41 | — | (1,323 | ) | |||||||||||
| Non-recurring charges and other | 324 | 978 | 1,546 | 2,299 | ||||||||||||
| Adjusted EBITDA(1) | $ | 18,882 | $ | 13,458 | $ | 52,101 | $ | 38,473 | ||||||||
| (1) | Adjusted EBITDA is a non-GAAP measure, which is presented based on management's belief that it will enable a user of the financial information to understand the impact of these items on reported results. This financial measure is not a measure of financial performance under GAAP and should not be considered as an alternative to GAAP measures, including net (loss) income. This financial measure may not be comparable to similarly named non-GAAP financial measures that other companies may use and may not be useful in comparing the performance of those companies to Battalion's performance. | |
| BATTALION OIL CORPORATION ADJUSTED EBITDA RECONCILIATION (Unaudited) (In thousands) | ||||||||||||||||
| Three Months | Three Months | Three Months | Three Months | |||||||||||||
| Ended | Ended | Ended | Ended | |||||||||||||
| September 30, 2025 | June 30,2025 | March 31, 2025 | December 31, 2024 | |||||||||||||
| Net (loss) income, as reported | $ | (735 | ) | $ | 4,796 | $ | 6,023 | $ | (22,202 | ) | ||||||
| Impact of adjusting items: | ||||||||||||||||
| Interest expense | 7,318 | 7,341 | 7,189 | 6,135 | ||||||||||||
| Depletion, depreciation and accretion | 13,522 | 13,939 | 13,080 | 14,155 | ||||||||||||
| Impairment of contract asset | — | — | — | 18,511 | ||||||||||||
| Stock-based compensation | — | — | 48 | 12 | ||||||||||||
| Interest income | (503 | ) | (764 | ) | (579 | ) | (278 | ) | ||||||||
| Loss on extinguishment of debt | — | — | — | 7,489 | ||||||||||||
| Unrealized (gain) loss on derivatives contracts | (1,044 | ) | (7,248 | ) | (11,828 | ) | 1,648 | |||||||||
| Change in fair value of embedded derivative liability | — | — | — | (761 | ) | |||||||||||
| Merger Termination Payment | — | — | — | (10,000 | ) | |||||||||||
| Non-recurring charges and other | 324 | 73 | 1,149 | 3,310 | ||||||||||||
| Adjusted EBITDA(1) | $ | 18,882 | $ | 18,137 | $ | 15,082 | $ | 18,019 | ||||||||
| Adjusted LTM EBITDA(1) | $ | 70,120 | ||||||||||||||
| (1) | Adjusted EBITDA is a non-GAAP measure, which is presented based on management's belief that it will enable a user of the financial information to understand the impact of these items on reported results. This financial measure is not a measure of financial performance under GAAP and should not be considered as an alternative to GAAP measures, including net (loss) income. This financial measure may not be comparable to similarly named non-GAAP financial measures that other companies may use and may not be useful in comparing the performance of those companies to Battalion's performance. | |
| BATTALION OIL CORPORATION ADJUSTED EBITDA RECONCILIATION (Unaudited) (In thousands) | ||||||||||||||||
| Three Months | Three Months | Three Months | Three Months | |||||||||||||
| Ended | Ended | Ended | Ended | |||||||||||||
| September 30, 2024 | June 30,2024 | March 31, 2024 | December 31, 2023 | |||||||||||||
| Net income (loss), as reported | $ | 21,628 | $ | (105 | ) | $ | (31,203 | ) | $ | 32,688 | ||||||
| Impact of adjusting items: | ||||||||||||||||
| Interest expense | 6,873 | 7,610 | 8,391 | 8,917 | ||||||||||||
| Depletion, depreciation and accretion | 12,533 | 13,213 | 13,025 | 12,337 | ||||||||||||
| Stock-based compensation | 5 | 36 | 99 | 161 | ||||||||||||
| Interest income | (509 | ) | (634 | ) | (701 | ) | (525 | ) | ||||||||
| Unrealized (gain) loss on derivatives contracts | (28,091 | ) | (4,434 | ) | 19,761 | (45,403 | ) | |||||||||
| Change in fair value of embedded derivative liability | 41 | (436 | ) | (928 | ) | 529 | ||||||||||
| Non-recurring charges and other | 978 | 384 | 937 | 1,268 | ||||||||||||
| Adjusted EBITDA(1) | $ | 13,458 | $ | 15,634 | $ | 9,381 | $ | 9,972 | ||||||||
| Adjusted LTM EBITDA(1) | $ | 48,445 | ||||||||||||||
| (1) | Adjusted EBITDA is a non-GAAP measure, which is presented based on management's belief that it will enable a user of the financial information to understand the impact of these items on reported results. This financial measure is not a measure of financial performance under GAAP and should not be considered as an alternative to GAAP measures, including net income (loss). This financial measure may not be comparable to similarly named non-GAAP financial measures that other companies may use and may not be useful in comparing the performance of those companies to Battalion's performance. | |