Riley Permian Reports First Quarter 2025 Results and Announces Acquisition and Modified Development Outlook

Rhea-AI Summary

Riley Permian (REPX) reported Q1 2025 results and announced a strategic acquisition. The company achieved total production of 24.4 MBoe/d (64% oil) and generated $50 million in operating cash flow. Key financial metrics include $36 million in Total Free Cash Flow and a debt reduction of $21 million.

The company announced the acquisition of Silverback Exploration for $142 million in cash, adding 5 MBoe/d of production and over 300 gross undeveloped locations. In response to market conditions and the pending acquisition, Riley is modifying its 2025 guidance, reducing standalone investing midpoint by 50% while only reducing production guidance by 3%.

The company's revised full-year 2025 guidance, including the Silverback acquisition, projects a 5% increase in total investing compared to standalone guidance, with total production expected at 25.8-26.9 MBoe/d.

Positive

• Acquisition of Silverback adds 5 MBoe/d production and 300+ gross undeveloped locations for $142M
• Generated $36M in Total Free Cash Flow and reduced debt by $21M in Q1
• Strong debt metrics with debt-to-Adjusted EBITDAX ratio of 0.9x
• Reaffirmed $400M borrowing base on credit facility
• Maintained quarterly dividend of $0.38 per share

Negative

• 2% quarter-over-quarter decrease in daily oil and total equivalent volumes
• Reducing 2025 standalone investing guidance by 50%
• Reported $6M loss on derivatives
• Production guidance reduced by 3% on standalone basis

Insights

Oil & Gas Industry Financial Analyst

Riley Permian reduces 2025 development by 50% while acquiring Silverback for $142M, balancing near-term capital preservation with long-term growth potential.

Riley Permian delivered a strategically nuanced quarter with solid operational results while announcing a significant acquisition and development strategy shift. The company generated $50 million in operating cash flow and $36 million in free cash flow while reducing debt by $21 million, maintaining a conservative 0.9x debt-to-EBITDAX ratio.

The headline development is the $142 million acquisition of Silverback Exploration, which adds 5 MBoe/d of production (52% oil) and over 300 gross undeveloped drilling locations across 47,000 net acres adjacent to existing operations. This represents approximately a 20% increase to current production levels while significantly expanding their drilling inventory in the Yeso trend.

Simultaneously, management has dramatically modified their 2025 standalone development plan, reducing investment by 50% while projecting only a 3% decline in production. This asymmetric relationship between capital and output suggests high-grading of development opportunities and operational efficiency gains. Including the Silverback acquisition, full-year investments will increase by just 5% compared to prior guidance.

Q1 operational metrics showed stability with production averaging 24.4 MBoe/d (64% oil) despite no new wells turned to sales during the quarter. Realized pricing was $70.12 per barrel for oil and $0.71 per Mcf for natural gas, with operating costs at $8.34 per Boe.

The company continues advancing its midstream infrastructure in New Mexico and making progress on its power generation joint venture, with an additional $6 million invested during the quarter.

This strategic pivot reveals management's deliberate approach to the current market environment - preserving capital while opportunistically acquiring assets they believe offer compelling long-term value. The transaction structure, including potential earnout payments tied to oil prices exceeding $70-$75 per barrel, demonstrates a measured approach to valuation uncertainty.

OKLAHOMA CITY, May 7, 2025 /PRNewswire/ -- Riley Exploration Permian, Inc. (NYSE American: REPX) ("Riley Permian" or the "Company"), today reported financial and operating results for the first quarter ended March 31, 2025.

FIRST QUARTER 2025 AND RECENT HIGHLIGHTS

• Averaged 24.4 MBoe/d of total equivalent production (oil production of 15.6 MBbls/d)
• Generated $50 million of operating cash flow or $56 million before changes in working capital⁽¹⁾, $36 million of Total Free Cash Flow⁽¹⁾ and $39 million of Upstream Free Cash Flow⁽¹⁾
• Incurred total accrual (activity-based) capital expenditures before acquisitions of $24 million ($19 million for upstream) and cash capital expenditures before acquisitions of $19 million ($16 million for upstream)
• Reduced debt outstanding by $21 million with a debt-to-Adjusted EBITDAX⁽¹⁾ ratio of 0.9x⁽²⁾
• Reaffirmed the borrowing base on the Company's senior secured revolving credit facility at $400 million in May 2025
• Announcing agreement to acquire Silverback Exploration for $142 million in cash, adding 5 MBoe/d of total equivalent production and 300+ gross undeveloped locations
• Management has elected to modify previously announced investment and development activity in light of recent market conditions and the pending acquisition

Bobby D. Riley, Chief Executive Officer and Chairman of the Board commented, "Riley Permian delivered another capital-efficient quarter of strong performance. Our modest capital investing during the first quarter allowed us to generate substantial Total Free Cash Flow and further reduce debt, positioning us for the year ahead."

"We're excited to announce another strategic acquisition of a largely undeveloped asset base in New Mexico. Despite current market volatility, we believe this acquisition is justified at present given our long-term outlook for our industry and our company. The acquisition adds significant, long-term upstream development potential and supports our prior decision to invest in gas midstream infrastructure in the region."

"In conjunction with changes in the macro environment, we are reducing 2025 investing midpoint guidance on a standalone basis (excluding the pending acquisition) by 50% while reducing midpoint total production guidance by 3%. Inclusive of the acquisition, we forecast 5% of incremental total investing on a full-year 2025 basis, as compared to our standalone guidance. This year we are prioritizing the acquisition and preservation of high-quality inventory over the conversion of inventory to production. We believe Riley Permian is well-positioned to succeed in the current market environment, with our strong asset base, disciplined capital allocation philosophy and robust hedging profile." 

___________________
(1)	A non-GAAP financial measure as defined and reconciled in the supplemental financial tables available on the Company's website at www.rileypermian.com.
(2)	Debt leverage based on principal debt outstanding as of March 31, 2025, divided by Last Twelve Months Adjusted EBITDAX(1).

OPERATIONS AND DEVELOPMENT ACTIVITY UPDATE

The table below provides a summary of our operated well activity:

		Three Months Ended March 31, 2025
		Gross		Net
Wells Drilled
Texas		—		—
New Mexico		—		—
Total		—		—
Wells Completed
Texas		—		—
New Mexico		10		6.3
Total		10		6.3
Wells Turned to Sales
Texas		—		—
New Mexico		—		—
Total		—		—

Average oil production during the first quarter was 15.6 MBbls/d and average total equivalent production was 24.4 MBoe/d (64% oil and 83% liquids). Daily oil volumes and total equivalent volumes decreased by 2% quarter-over-quarter, despite zero new wells turned to sales during the quarter. The Company completed 6.3 net wells during the first quarter, 3.8 of which are scheduled to be turned to sales during the second quarter, with the remaining 2.5 expected to be turned to sales during the third and fourth quarters. The batch completions allow for greater cost savings and efficiencies, while the staggered sales approach helps the Company maintain a more stable production profile.

Riley Permian is advancing the build-out of its midstream infrastructure in New Mexico, including the construction, ownership, and operation of both low- and high-pressure gathering lines and compression facilities. These assets are designed to ultimately connect to our planned 20-inch natural gas pipeline, which will have capacity to handle up to 150 MMcf/d.

During the first quarter we completed the installation of initial gathering lines and the construction of our first compression station. We continue to make progress on subsequent phases of the project and our planned 2026 in-service date.

FIRST QUARTER 2025 FINANCIAL RESULTS

Revenues totaled $102 million, net cash provided by operating activities was $50 million and net income was $29 million, or $1.36 per diluted share.

On a non-GAAP basis, Adjusted EBITDAX⁽¹⁾ was $71 million, cash flow from operations before changes in working capital⁽¹⁾ was $56 million, Total Free Cash Flow⁽¹⁾ was $36 million and Adjusted Net Income⁽¹⁾ was $34 million, or $1.62 per diluted share.

Average realized prices, before derivative settlements, were $70.12 per barrel of oil, $0.71 per Mcf of natural gas and $5.41 per barrel of natural gas liquids ("NGL"). The Company reported a $6 million loss on derivatives, which included a $1 million realized gain on settlements and a $7 million non-cash loss due to changes in the fair value of derivatives.

Operating expenses included lease operating expense ("LOE") of $18 million, or $8.34 per Boe, cash G&A expense⁽¹⁾ of $7 million, or $3.38 per Boe and production and ad valorem taxes of $7 million or $3.03 per Boe.

The Company incurred $24 million in total accrued capital expenditures ($19 million for upstream). On a cash basis, the Company had total capital expenditures of $19 million ($16 million for upstream). The Company acquired mineral rights in conjunction with producing and non-producing royalty acres for $2 million in the Red Lake area, including royalty acres under recently completed wells operated by Riley Permian.

The Company reduced total debt by $21 million, including a principal reduction of $16 million on the Credit Facility and $5 million on the Senior Notes. Net interest expense was $7 million. As of March 31, 2025, the Company had $99 million of borrowings outstanding on its Credit Facility and $160 million principal value of its Senior Notes, for a combined principal value of debt of $259 million. The Company had total liquidity of $310 million as of March 31, 2025, consisting of $9 million of cash and $301 million of committed but undrawn capacity under its revolving credit facility.

The Company paid a cash of dividend of $0.38 per share, for a total of $8 million

POWER ACTIVITY UPDATE

RPC Power LLC ("RPC Power"), our power-focused joint venture, provides a portion of Riley Permian's electric power needs for its field operation at our Champions field in Texas. During the first quarter 2025, RPC Power served approximately 56% of the Company's load for this field.

RPC Power's phase 2 project is designed to sell power into ERCOT. During the first quarter RPC Power continued to progress on this project with thermal generators secured for 50MW of nameplate capacity, physical sites secured, and numerous utility and gas interconnection agreements executed. We continue to progress toward our planned in-service date of late 2025 or early 2026.

During the first quarter, Riley Permian made an additional capital contribution of $6 million to RPC Power. The Company has invested a total of $30 million to date and has 50% ownership.

___________________
(1)	A non-GAAP financial measure as defined and reconciled in the supplemental financial tables available on the Company's website at www.rileypermian.com.

 

Selected Operating and Financial Data
(Unaudited)
		Three Months Ended
		March 31, 2025		December 31, 2024		March 31, 2024
Select Financial Data (in thousands):
Oil and natural gas sales, net		$             102,457		$             102,695		$               99,424
Income from Operations		$               49,502		$               32,038		$               50,567
Adjusted EBITDAX(1)		$               71,133		$               69,074		$               70,146
Cash Flow from Operations		$               50,381		$               66,378		$               56,125
Upstream Free Cash Flow(1)		$               39,307		$               28,653		$               23,308
Total Free Cash Flow(1)		$               36,428		$               17,689		$               23,308
Production Data, net:
Oil (MBbls)		1,406		1,464		1,289
Natural gas (MMcf)		2,228		2,305		1,631
NGLs (MBbls)		422		455		293
Total (MBoe)		2,199		2,303		1,854
Daily combined volumes (Boe/d)		24,433		25,033		20,374
Daily oil volumes (Bbls/d)		15,622		15,913		14,165
Average Realized Prices:(2)
Oil ($ per Bbl)		$                  70.12		$                  68.50		$                  75.25
Natural gas ($ per Mcf)		$                    0.71		$                    0.02		$                    0.42
NGLs ($ per Bbl)		$                    5.41		$                    5.18		$                    5.97
Average Realized Prices, including the effects of derivative settlements:(2)(3)
Oil ($ per Bbl)		$                  70.97		$                  69.89		$                  74.33
Natural gas ($ per Mcf)		$                    0.68		$                    0.34		$                    1.20
NGLs ($ per Bbl)(4)		$                    5.41		$                    5.18		$                    5.97
Weighted Average Common Shares Outstanding (in thousands):
Basic		21,111		21,094		19,891
Diluted		21,111		21,205		19,992

___________________
(1)	A non-GAAP financial measure as defined and reconciled in the supplemental financial tables available on the Company's website at www.rileypermian.com.
(2)	The Company's oil, natural gas and NGL sales are presented net of gathering, processing and transportation costs. The costs, related to natural gas and NGLs, at times exceeded the price received and resulted in negative average realized prices.
(3)	The Company's calculation of the effects of derivative settlements includes gains (losses) on the settlement of our commodity derivative contracts. These gains (losses) are included under other income (expense) on the Company's condensed consolidated statements of operations.
(4)	During the periods presented, the Company did not have any NGL derivative contracts in place.

SILVERBACK ACQUISITION

On May 3, 2025, Riley Exploration - Permian, LLC, a wholly-owned subsidiary of Riley Permian, entered into a securities purchase agreement ("Purchase Agreement") with Silverback Legacy, LLC and Silverback Blocker, LLC (collectively, "Sellers"), pursuant to which the Company has agreed to acquire 100% of the ownership interests of Silverback Exploration II, LLC and its subsidiaries (the "Silverback Acquisition") for an aggregate purchase price of approximately $142 million, subject to customary purchase price adjustments, plus quarterly earnout payments of up to $1.875 million per fiscal quarter during calendar years 2026 and 2027 if the NYMEX WTI quarterly average exceeds certain stated amounts set forth in the Purchase Agreement, ranging from $70 to $75 per barrel or higher.

The Silverback Acquisition assets comprise an approximate 47,000 net acre position, directly adjacent to and overlapping with the Company's existing acreage in Eddy County, providing for significant operational flexibility and synergies. Of the total acreage position, Riley Permian estimates that approximately 19,000 net acres are prospective for the Yeso Trend, with an estimated 300+ gross undeveloped locations. Recent production was 5.0 MBoe/d, of which 52% was oil and 75% was liquids.  

The transaction is expected to close early in the third quarter of 2025, subject to customary closing conditions. Greenhill, a Mizuho affiliate, acted as financial advisor to Riley Permian, and Holland & Knight LLP acted as Riley Permian's legal counsel on the transaction.

2025 MODIFIED GUIDANCE

Riley Permian is providing second quarter detailed guidance and revised full-year 2025 activity guidance based on currently scheduled development activity, current market conditions and the anticipated closing of the pending Silverback Acquisition at the beginning of the third quarter 2025.

The average working interest on gross operated wells drilled is subject to change and may have corresponding impacts on net production volumes and investing expenditures. Total equivalent production estimates, inclusive of production from natural gas and NGLs, may be subject to variability based on midstream conditions. In the event our midstream project or closing of the Silverback Acquisition is delayed, it may have corresponding impacts on net production volumes and investing expenditures.

		Riley Permian Standalone				Riley Permian Combined with Silverback Acquisition
Activity and Production		Q2 2025		Full-Year 2025		Q3 2025 - Q4 2025		Full-Year 2025
Net Operated Well Activity
Drilled		8.9 - 10.0		9.9 - 10.0		0.0 - 1.0		9.9 - 10.0
Completed		2.0		11.3 - 13.3		3.0 - 7.0		11.3 - 15.3
Turned to Sales		4.3 - 6.8		11.3 - 13.3		4.5 - 11.0		11.3 - 15.3
Non-Operated D&C		0.0 - 0.0		0.8 - 1.0		0.8 - 1.0		0.8 - 1.0
Net Production
Total (MBoe/d)		24.0 - 24.7		23.8 - 24.9		27.6 - 28.5		25.8 - 26.9
Oil (MBbls/d)		15.3 - 15.9		15.2 - 15.7		17.1 - 17.6		16.0 - 17.0
Capital Expenditures and Investing (in millions)(1)
Drilling Completions and Capitalized Workovers		$20 - 24		$51 - 61		$18 - 25		$56 - 66
Upstream Infrastructure (Excluding New Mexico Gas Project)		1 - 2		7 - 10		6 - 8		7 - 10
Land and Other		1 - 2		5 - 7		2 - 4		5 - 7
Upstream Capital Expenditures		$22 - 28		$63 - 78		$26 - 37		$68 - 83
Midstream Capital Expenditures		1 - 4		18 - 22		12 - 13		18 - 22
Total Capital Expenditures		$23 - 32		$81 - 100		$38 - 50		$86 - 105
Power JV Investment		3 - 5		14 - 16		3 - 6		14 - 16
Total Investments		$26 - 37		$95 - 116		$41 - 56		$100 - 121

 

Operating and Corporate Costs		Q2 2025
LOE and workover expense  ($ per Boe)		8.00 - 9.00
Production and ad valorem taxes (% of revenue)		6% - 8%
Cash G&A ($ per Boe)(2)		$3.00 - 3.50
Interest expense ($ in millions)(3)		$6 - 8

___________________
(1)	Activity-based investing expenditures before acquisitions
(2)	A non-GAAP financial measure as defined and reconciled in the supplemental financial tables available on the Company's website at www.rileypermian.com
(3)	Interest expense is net of interest rate derivative settlements

CONFERENCE CALL
In connection with the earnings release, Riley Permian management will host a conference call for investors and analysts on May 8, 2025 at 9:00 a.m. CT to discuss the Company's results and to host a Q&A session. Interested parties are invited to participate by calling:

• Toll Free Dial-In, +1 (888) 596-4144
• Toll Dial-in, +1 (646) 968-2525
• Conference ID number 1303008

An updated company presentation, which will include certain items to be discussed on the call, will be posted prior to the call on the Company's website (www.rileypermian.com). In addition to a webcast of the call available on the Company's website, a replay of the call will be available until May 22, 2025 by calling:

• Toll Free Dial-In, +1 (800) 770-2030
• Toll Dial-in, +1 (609) 800-9909
• Conference ID number 1303008

About Riley Exploration Permian, Inc.
Riley Permian is a growth-oriented energy company focused on upstream, midstream and power activities in Texas and New Mexico. For more information, please visit www.rileypermian.com. 

Investor Contact:
405-438-0126
IR@rileypermian.com

Cautionary Statement Regarding Forward Looking Information and Guidance

This press 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. The statements contained in this release that are not historical facts are forward-looking statements that represent management's beliefs and assumptions based on currently available information. Forward-looking statements include information concerning our possible or assumed future results of operations, business strategies, need for financing, competitive position and potential growth opportunities. Our forward-looking statements do not consider the effects of future legislation or regulations. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as the words "believes," "intends," "may," "should," "anticipates," "expects," "could," "plans," "estimates," "projects," "targets," "forecasts" or comparable terminology or by discussions of strategy or trends. You should not place undue reliance on these forward-looking statements. These forward-looking statements are subject to a number of risks, uncertainties and assumptions. Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. Although we believe that our plans, intentions and expectations reflected in or suggested by the forward-looking statements we make in this release are reasonable, we can give no assurance that these plans, intentions or expectations will be achieved or occur, and actual results could differ materially and adversely from those anticipated or implied by the forward-looking statements.

Among the factors that could cause actual future results to differ materially are the risks and uncertainties the Company is exposed to. While it is not possible to identify all factors, we continue to face many risks and uncertainties including, but not limited to: the volatility of oil, natural gas and NGL prices; regional supply and demand factors, any delays, curtailment delays or interruptions of production, and any governmental order, rule or regulation that may impose production limits; cost and availability of gathering, pipeline, refining, transportation and other midstream and downstream activities, which could result in a prolonged shut-in of our wells that may adversely affect our reserves, financial condition and results of operations; severe weather and other risks that lead to a lack of any available markets; our ability to successfully complete mergers, acquisitions or divestitures; the inability or failure of the Company to successfully integrate the acquired assets into our operations and development activities; the potential delays in the development, construction or start-up of planned projects; failure to realize any of the anticipated benefits of our joint ventures or other equity investments; risks relating to our operations, including development drilling and testing results and performance of acquired properties and newly drilled wells; inability to prove up undeveloped acreage and maintain production on leases; any reduction in our borrowing base on our Credit Facility from time to time and our ability to repay any excess borrowings as a result of such reduction; the impact of our derivative strategy and the results of future settlement; our ability to comply with the financial covenants contained in our Credit Facility and Senior Notes; changes in general economic, business or industry conditions, including changes in inflation rates, interest rates and foreign currency exchange rates; conditions in the capital, financial and credit markets and our ability to obtain capital needed to fund our exploration and development and midstream project on favorable terms or at all; the loss of certain tax deductions; risks associated with executing our business strategy, including any changes in our strategy; risks associated with concentration of operations in one major geographic area; legislative or regulatory changes, including initiatives related to hydraulic fracturing, regulation of greenhouse gases, water conservation, seismic activity, weatherization, or protection of certain species of wildlife, or of sensitive environmental areas; the ability to receive drilling and other permits or approvals and rights-of-way in a timely manner (or at all), which may be restricted by governmental regulation and legislation; restrictions on the use of water, including limits on the use of produced water and a moratorium on new produced water well permits recently imposed by the Railroad Commission of Texas in an effort to control induced seismicity in the Permian Basin; changes in government environmental policies and other environmental risks; the availability of drilling equipment and the timing of production; tax consequences of business transactions; public health crisis, such as pandemics and epidemics, and any related government policies and actions and the effects of such public health crises on the oil and natural gas industry, pricing and demand for oil and natural gas and supply chain logistics; general domestic and international economic, market and political conditions, including military conflicts, global economic growth, unpredictability of new tariffs, actions of OPEC+ countries and changes to the current political environment under the new administration; risks related to litigation; and cybersecurity threats, technology system failures and data security issues.

The estimates and guidance presented in this release are based on assumptions of current and future capital expenditure levels, prices for oil, natural gas and NGLs, available liquidity, indications of supply and demand for oil, well results, operating costs and the timing and completion of pending projects and acquisitions. The guidance provided in this release does not constitute any form of guarantee or assurance that the matters indicated will be achieved. While we believe these estimates and the assumptions on which they are based are reasonable as of the date on which they are made, they are inherently uncertain and are subject to, among other things, significant business, economic, operational, and regulatory risks, and uncertainties, some of which are not known as of the date of the statement. Guidance and estimates, and the assumptions on which they are based, are subject to material revision. Actual results may differ materially from estimates and guidance.

Please read the "Risk Factors" in our annual report on Form 10-K and our quarterly reports on Form 10-Q, which are incorporated herein. Additional factors that could cause results to differ materially from those described above can be found in Riley Permian's Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC and available from the Company's website at www.rileypermian.com under the "Investor" tab, and in other documents the Company files with the SEC.

The forward-looking statements in this press release are made as of the date hereof and are based on information available at that time. The Company does not undertake, and expressly disclaims, any duty to update or revise our forward-looking statements based on new information, future events or otherwise.

 

RILEY EXPLORATION PERMIAN, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
		(Unaudited)
		March 31, 2025		December 31, 2024
		(In thousands, except share amounts)
Assets
Current Assets:
Cash		$                    8,857		$                  13,124
Accounts receivable, net		37,518		44,411
Prepaid expenses		1,838		1,592
Inventory		4,346		5,734
Current derivative assets		1,253		3,264
Total Current Assets		53,812		68,125
Oil and natural gas properties, net (successful efforts)		864,655		860,797
Other property and equipment, net		34,968		30,477
Non-current derivative assets		36		585
Equity method investment		28,942		22,811
Other non-current assets, net		12,531		10,706
Total Assets		$                994,944		$                993,501
Liabilities and Shareholders' Equity
Current Liabilities:
Accounts payable		$                  18,134		$                  13,937
Accrued liabilities		31,588		33,918
Revenue payable		34,161		34,786
Current derivative liabilities		2,659		—
Current portion of long-term debt		20,000		20,000
Other current liabilities		15,292		20,123
Total Current Liabilities		121,834		122,764
Non-current derivative liabilities		2,160		414
Asset retirement obligations		33,340		32,706
Long-term debt		229,342		249,494
Deferred tax liabilities		74,721		76,547
Other non-current liabilities		1,164		961
Total Liabilities		462,561		482,886
Commitments and Contingencies
Shareholders' Equity:
Preferred stock, $0.0001 par value, 25,000,000 shares authorized; 0 shares issued and outstanding		—		—
Common stock, $0.001 par value, 240,000,000 shares authorized; 21,885,008 and 21,482,555 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively		21		21
Additional paid-in capital		311,529		310,232
Retained earnings		220,833		200,362
Total Shareholders' Equity		532,383		510,615
Total Liabilities and Shareholders' Equity		$                994,944		$                993,501

 

RILEY EXPLORATION PERMIAN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
		Three Months Ended March 31,
		2025		2024
		(In thousands, except per share amounts)
Revenues:
Oil and natural gas sales, net		$                102,457		$                  99,424
Contract services - related parties		—		320
Total Revenues		102,457		99,744
Costs and Expenses:
Lease operating expenses		18,331		16,769
Production and ad valorem taxes		6,670		7,231
Exploration costs		9		4
Depletion, depreciation, amortization and accretion		19,138		17,779
General and administrative:
Administrative costs		7,438		5,339
Share-based compensation expense		1,369		1,692
Cost of contract services - related parties		—		363
Total Costs and Expenses		52,955		49,177
Income from Operations		49,502		50,567
Other Income (Expense):
Interest expense, net		(6,661)		(9,067)
Loss on derivatives, net		(5,850)		(17,077)
Income (loss) from equity method investment		(119)		167
Total Other Income (Expense)		(12,630)		(25,977)
Net Income from Operations Before Income Taxes		36,872		24,590
Income tax expense		(8,239)		(5,832)
Net Income		$                  28,633		$                  18,758
Net Income per Share:
Basic		$                       1.36		$                       0.94
Diluted		$                       1.36		$                       0.94
Weighted Average Common Shares Outstanding:
Basic		21,111		19,891
Diluted		21,111		19,992

 

RILEY EXPLORATION PERMIAN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
		Three Months Ended March 31,
		2025		2024
		(In thousands)
Cash Flows from Operating Activities:
Net income		$                  28,633		$                  18,758
Adjustments to reconcile net income to net cash provided by operating activities:
Exploratory well costs and lease expirations		9		—
Depletion, depreciation, amortization and accretion		19,138		17,779
Loss on derivatives, net		5,850		17,077
Settlements on derivative contracts		1,115		104
Amortization of deferred financing costs and discount		1,182		1,315
Share-based compensation expense		1,369		1,692
Deferred income tax expense		(1,826)		1,886
(Income) loss from equity method investment		119		(167)
Other		(8)		(73)
Changes in operating assets and liabilities		(5,200)		(2,246)
Net Cash Provided by Operating Activities		50,381		56,125
Cash Flows from Investing Activities:
Additions to oil and natural gas properties		(16,150)		(34,939)
Additions to midstream property and equipment		(2,879)		—
Additions to other property and equipment		(124)		(124)
Contributions to equity method investment		(6,250)		(5,619)
Funds held in escrow		—		(1,926)
Net Cash Used in Investing Activities		(25,403)		(42,608)
Cash Flows from Financing Activities:
Deferred financing costs		(140)		—
Repayments under Credit Facility		(16,000)		(10,000)
Repayments of Senior Notes		(5,000)		(5,000)
Payment of common share dividends		(8,033)		(7,166)
Common stock repurchased for tax withholding		(72)		(106)
Net Cash Used in Financing Activities		(29,245)		(22,272)
Net Decrease in Cash		(4,267)		(8,755)
Cash, Beginning of Period		13,124		15,319
Cash, End of Period		$                    8,857		$                    6,564

DERIVATIVE INSTRUMENTS

The Company's oil and natural gas derivative contracts consisted of fixed price swaps and costless collars. The following table summarizes the open financial derivatives as of May 5, 2025, related to our future oil and natural gas production:

				Weighted Average Price
Period (1)		Notional Volume		Fixed		Put		Call
				($ per unit)
Oil Swaps (Bbl)
Q2 2025		555,000		$                71.95
Q3 2025		435,000		$                68.27
Q4 2025		390,000		$                67.76
2026		1,290,000		$                60.80
2027		120,000		$                60.88
Natural Gas Swaps (Mcf)
Q2 2025		495,000		$                  3.34
Q3 2025		480,000		$                  3.30
Q4 2025		965,000		$                  3.74
2026		2,255,000		$                  3.87
2027		600,000		$                  4.19
Oil Collars (Bbl)
Q2 2025		300,000				$                66.50		$                78.77
Q3 2025		452,000				$                64.23		$                74.19
Q4 2025		480,000				$                63.10		$                77.07
2026		1,502,000				$                57.85		$                75.18
2027		60,000				$                57.00		$                64.50
Natural Gas Collars (Mcf)
Q2 2025		1,080,000				$                  3.04		$                  3.65
Q3 2025		1,110,000				$                  3.12		$                  3.76
Q4 2025		400,000				$                  3.30		$                  4.00
2026		2,475,000				$                  3.15		$                  3.90
2027		225,000				$                  3.75		$                  5.53

___________________

(1)     Q2 2025 derivative positions shown include 2025 contracts, some of which have settled as of May 5, 2025.

Interest Rate Contracts

The Company entered into floating-to-fixed interest rate swaps, in which we will receive a floating market rate equal to one-month CME Term Secured Overnight Financing Rate and will pay a fixed interest rate, to manage future interest rate exposure related to the Company's Credit Facility.

The following table summarizes the open interest rate derivative positions as of March 31, 2025:

Open Coverage Period		Position		Notional Amount		Fixed Rate
				(In thousands)
April 2025 - April 2026		Long		$                      30,000		3.18 %
April 2025 - April 2026		Long		$                      50,000		3.04 %
April 2026 - April 2027		Long		$                      45,000		3.90 %

 

View original content to download multimedia:https://www.prnewswire.com/news-releases/riley-permian-reports-first-quarter-2025-results-and-announces-acquisition-and-modified-development-outlook-302449216.html

SOURCE Riley Exploration Permian, Inc.

FAQ

What is the value and impact of REPX's Silverback Exploration acquisition?

Riley Permian is acquiring Silverback Exploration for $142 million in cash, adding 5 MBoe/d of production (52% oil) and over 300 gross undeveloped locations. The acquisition includes 47,000 net acres adjacent to existing operations in Eddy County, with closing expected in early Q3 2025.

What were Riley Permian's (REPX) key financial results for Q1 2025?

In Q1 2025, Riley Permian generated $50M in operating cash flow, $36M in Total Free Cash Flow, and reduced debt by $21M. The company produced 24.4 MBoe/d and reported revenues of $102M with net income of $29M ($1.36 per diluted share).

How is REPX modifying its 2025 guidance following the Silverback acquisition?

Riley Permian is reducing standalone investing midpoint by 50% while only reducing production guidance by 3%. Including the Silverback acquisition, full-year 2025 guidance shows a 5% increase in total investing with production expected at 25.8-26.9 MBoe/d.

What is REPX's current debt and liquidity position as of Q1 2025?

As of March 31, 2025, Riley Permian had $259M in total debt ($99M on Credit Facility, $160M in Senior Notes) and total liquidity of $310M, consisting of $9M cash and $301M in undrawn credit facility capacity.

What is Riley Permian's (REPX) dividend payment for Q1 2025?

Riley Permian paid a quarterly cash dividend of $0.38 per share, totaling $8 million for Q1 2025.