Magnolia Oil & Gas (NYSE: MGY) funds $2.65B WildFire deal with $1.1B equity raise
Magnolia Oil & Gas Corporation is conducting a primary offering of 46,315,790 shares of Class A common stock at $23.75 per share, for gross proceeds of about $1.10 billion. After underwriting discounts, issuer proceeds per share are $23.0375, or about $1.07 billion before expenses; net proceeds are estimated at $1.07 billion, or $1.23 billion if the underwriters fully exercise a 6,947,368‑share option.
The company plans to use these funds, together with approximately $500 million of new long‑term debt, borrowings under an amended reserve‑based revolving credit facility and cash on hand, to finance the $2.65 billion cash portion of a pending acquisition of WildFire Intermediate Holdings, LLC, which also includes 32,203,000 Magnolia Class A shares and the assumption of $600 million of 7.500% notes. The acquisition covers about 810,000 net acres in Texas with combined pro forma proved reserves of 481,434 MBoe and 2025 pro forma production of 26.9 MMBbls of oil, 83.2 Bcf of gas and 13.0 MMBbls of NGLs.
Magnolia reports preliminary second‑quarter 2026 capital expenditures of $125 million and expected production of 106 Mboe/d (about 40% oil), while the seller expects 53 Mboe/d (about 70% oil). Risks highlighted include completion and integration of the acquisition, increased leverage from new debt and assumed notes, equity dilution from both this offering and acquisition shares, and customary regulatory and market uncertainties.
Positive
- None.
Negative
- None.
Filing Explained
The offering will expand the Class A share count, while the acquisition and much of its debt funding remain conditional.
This prospectus supplement sets final terms for a specific offering: Magnolia Oil & Gas is offering
The offering is expected to increase common shares outstanding from the filing’s pre-offering amount to
The proposed approximately
The offering is not contingent on the acquisition: if the acquisition does not close, Magnolia says it intends to use the proceeds for general corporate purposes, including debt repayment and capital expenditures. The acquisition’s resolution path is satisfaction or waiver of closing conditions, including antitrust clearance, by
Key Figures
Key Terms
reserve-based revolving credit facility financial
Bridge Facility financial
Adjusted EBITDAX financial
Proved Developed Reserves financial
Hart-Scott-Rodino Antitrust Improvements Act of 1976 regulatory
Offering Details
AI-generated analysis. How Rhea-AI works. Not financial advice.
FAQ
How many shares is Magnolia Oil & Gas (MGY) offering and at what price?
What will Magnolia Oil & Gas (MGY) do with the proceeds from this offering?
What are the key terms of Magnolia Oil & Gas’s (MGY) pending acquisition?
How will Magnolia Oil & Gas (MGY) finance the WildFire acquisition beyond this equity raise?
What preliminary Q2 2026 operating metrics did Magnolia Oil & Gas (MGY) disclose?
What are Magnolia Oil & Gas’s (MGY) pro forma reserves after the pending acquisition?
Does Magnolia Oil & Gas (MGY) currently pay a dividend?
| | | |
Per Share
|
| |
Total
|
| ||||||
|
Public offering price
|
| | | $ | 23.75 | | | | | $ | 1,100,000,012.50 | | |
|
Underwriting discount(1)
|
| | | $ | 0.7125 | | | | | $ | 33,000,000.37 | | |
|
Proceeds, before expenses, to Magnolia Oil & Gas Corporation
|
| | | $ | 23.0375 | | | | | $ | 1,067,000,012.13 | | |
| |
J.P. Morgan
|
| |
Goldman Sachs & Co. LLC
|
| ||||||
| |
Citigroup
|
| |
Wells Fargo Securities
|
| |
BofA Securities
|
| |
Capital One Securities
|
|
| |
Regions Securities LLC
|
| |
Scotiabank
|
| |
Truist Securities
|
|
| |
BMO Capital Markets
|
| |
Clear Street
|
| |
Johnson Rice & Company
|
|
| |
Raymond James
|
| |
Roth Capital Partners
|
| |
Siebert Williams Shank
|
|
| |
TPH&Co.
|
| |
William Blair
|
| |
Wolfe | Nomura Alliance
|
|
| | | |
Page
|
| |||
|
ABOUT THIS PROSPECTUS SUPPLEMENT
|
| | | | S-ii | | |
|
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | S-iii | | |
|
SUMMARY
|
| | | | S-1 | | |
|
THE OFFERING
|
| | | | S-5 | | |
|
RISK FACTORS
|
| | | | S-14 | | |
|
USE OF PROCEEDS
|
| | | | S-19 | | |
|
DIVIDEND POLICY
|
| | | | S-20 | | |
|
CAPITALIZATION
|
| | | | S-21 | | |
|
CERTAIN MATERIAL U.S. FEDERAL INCOME TAX CONSIDERATIONS FOR NON-U.S. HOLDERS
|
| | | | S-23 | | |
|
UNDERWRITING
|
| | | | S-27 | | |
|
LEGAL MATTERS
|
| | | | S-35 | | |
|
EXPERTS
|
| | | | S-35 | | |
|
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | S-36 | | |
| | | |
Page
|
| |||
|
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
|
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 2 | | |
|
OUR COMPANY
|
| | | | 3 | | |
|
RISK FACTORS
|
| | | | 4 | | |
|
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 5 | | |
|
USE OF PROCEEDS
|
| | | | 7 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 8 | | |
|
DESCRIPTION OF CAPITAL STOCK
|
| | | | 11 | | |
|
DESCRIPTION OF WARRANTS
|
| | | | 14 | | |
|
DESCRIPTION OF UNITS
|
| | | | 15 | | |
|
LEGAL MATTERS
|
| | | | 16 | | |
|
EXPERTS
|
| | | | 17 | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and
Seller Pro Forma Combined |
| |||||||||||||||||||||
| | | |
Three Months Ended March 31,
|
| |
Three Months Ended March 31,
|
| |
Three Months
Ended March 31, 2026 |
| |||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||||||||
| Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil revenues
|
| | | $ | 257,329 | | | | | $ | 245,534 | | | | | $ | 249,068 | | | | | $ | 216,131 | | | | | $ | 506,397 | | |
|
Natural gas revenues
|
| | | | 51,800 | | | | | | 51,367 | | | | | | 6,893 | | | | | | 8,780 | | | | | | 58,693 | | |
|
Natural gas liquids revenues
|
| | | | 49,382 | | | | | | 53,399 | | | | | | 9,031 | | | | | | 10,838 | | | | | | 58,413 | | |
|
Other operating revenues
|
| | | | — | | | | | | — | | | | | | 11,859 | | | | | | 8,677 | | | | | | 7,398 | | |
|
Total revenues
|
| | | | 358,511 | | | | | | 350,300 | | | | | | 276,851 | | | | | | 244,426 | | | | | | 630,901 | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating expenses
|
| | | | 47,751 | | | | | | 47,075 | | | | | | 28,823 | | | | | | 30,548 | | | | | | 76,574 | | |
|
Gathering, transportation and processing
|
| | | | 18,207 | | | | | | 14,953 | | | | | | 108 | | | | | | 114 | | | | | | 18,315 | | |
|
Taxes other than income
|
| | | | 16,387 | | | | | | 20,105 | | | | | | 19,859 | | | | | | 19,343 | | | | | | 36,246 | | |
|
Other operating expenses
|
| | | | — | | | | | | — | | | | | | 6,477 | | | | | | 2,843 | | | | | | 6,477 | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and
Seller Pro Forma Combined |
| |||||||||||||||||||||
| | | |
Three Months Ended March 31,
|
| |
Three Months Ended March 31,
|
| |
Three Months
Ended March 31, 2026 |
| |||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||||||||
|
Exploration expenses
|
| | | | 1,742 | | | | | | 348 | | | | | | 3 | | | | | | 433 | | | | | | 1,745 | | |
|
Asset retirement obligations accretion
|
| | | | 1,857 | | | | | | 1,556 | | | | | | — | | | | | | — | | | | | | 3,481 | | |
|
Depreciation, depletion and amortization
|
| | | | 113,359 | | | | | | 105,853 | | | | | | 71,020 | | | | | | 63,038 | | | | | | 186,425 | | |
|
General and administrative expenses
|
| | | | 31,444 | | | | | | 24,588 | | | | | | 7,551 | | | | | | 6,415 | | | | | | 38,995 | | |
|
Total operating expenses
|
| | | | 230,747 | | | | | | 214,478 | | | | | | 133,841 | | | | | | 122,734 | | | | | | 368,258 | | |
|
Operating Income
|
| | | | 127,764 | | | | | | 135,822 | | | | | | 143,010 | | | | | | 121,692 | | | | | | 262,643 | | |
| Other Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gain (loss) on derivative instruments
|
| | | | — | | | | | | — | | | | | | (273,036) | | | | | | 126 | | | | | | (273,036) | | |
|
Interest expense, net
|
| | | | (6,004) | | | | | | (5,252) | | | | | | (18,190) | | | | | | (22,198) | | | | | | (46,023) | | |
|
Other income (expense), net
|
| | | | (36) | | | | | | 1,215 | | | | | | 94 | | | | | | 280 | | | | | | 58 | | |
|
Total other expense, net
|
| | | | (6,040) | | | | | | (4,037) | | | | | | (291,132) | | | | | | (21,792) | | | | | | (319,001) | | |
|
Income (Loss) Before Income
Taxes |
| | | | 121,724 | | | | | | 131,785 | | | | | | (148,122) | | | | | | 99,900 | | | | | | (56,358) | | |
|
Income tax expense (benefit)
|
| | | | 20,888 | | | | | | 25,137 | | | | | | (1,155) | | | | | | 881 | | | | | | 13,442 | | |
|
Net Income (Loss)
|
| | | | 100,836 | | | | | | 106,648 | | | | | | (146,967) | | | | | | 99,019 | | | | | | (69,800) | | |
|
Less: Net income attributable to noncontrolling interest
|
| | | | 1,011 | | | | | | 3,721 | | | | | | | | | | | | | | | | | | 1,011 | | |
|
Net Income Attributable to Class A
Common Stock |
| | | $ | 99,825 | | | | | $ | 102,927 | | | | | | | | | | | | | | | | | $ | (70,811) | | |
|
Balance Sheet Information (as of period end)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 124,372 | | | | | $ | 247,558 | | | | | $ | 13,192 | | | | | $ | 6,703 | | | | | $ | 18,194 | | |
|
Property, Plant and equipment, net
|
| | | | 2,586,479 | | | | | | 2,356,122 | | | | | | 2,549,441 | | | | | | 2,508,772 | | | | | | 6,915,164 | | |
|
Total assets
|
| | | | 2,944,478 | | | | | | 2,868,614 | | | | | | 2,771,842 | | | | | | 2,692,993 | | | | | | 7,363,995 | | |
|
Total liabilities
|
| | | | 908,597 | | | | | | 879,290 | | | | | | 1,245,238 | | | | | | 1,216,205 | | | | | | 3,623,717 | | |
|
Non-controlling interests
|
| | | | — | | | | | | 55,529 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total stockholders’ equity
|
| | | $ | 2,035,881 | | | | | $ | 1,989,324 | | | | | $ | 1,526,604 | | | | | $ | 1,476,788 | | | | | $ | 3,740,278 | | |
| Other Financial Information | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDAX(1)
|
| | | $ | 252,854 | | | | | | | | | | | $ | 192,910 | | | | | | | | | | | $ | 441,303 | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and
Seller Pro Forma Combined |
| |||||||||||||||||||||
| | | |
Year Ended December 31,
|
| |
Year Ended December 31,
|
| |
Year Ended
December 31, 2025 |
| |||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
| Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil revenues
|
| | | $ | 918,027 | | | | | $ | 1,046,675 | | | | | $ | 795,358 | | | | | $ | 894,727 | | | | | $ | 1,713,385 | | |
|
Natural gas revenues
|
| | | | 190,252 | | | | | | 90,277 | | | | | | 30,018 | | | | | | 14,218 | | | | | | 220,270 | | |
|
Natural gas liquids revenues
|
| | | | 203,566 | | | | | | 178,934 | | | | | | 39,564 | | | | | | 29,150 | | | | | | 243,130 | | |
|
Other operating revenues
|
| | | | — | | | | | | — | | | | | | 33,187 | | | | | | 31,132 | | | | | | 22,286 | | |
|
Total revenues
|
| | | | 1,311,845 | | | | | | 1,315,886 | | | | | | 898,127 | | | | | | 969,227 | | | | | | 2,199,071 | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating expenses
|
| | | | 186,559 | | | | | | 180,881 | | | | | | 119,245 | | | | | | 112,510 | | | | | | 305,804 | | |
|
Gathering, transportation, and processing
|
| | | | 67,096 | | | | | | 39,832 | | | | | | 303 | | | | | | 510 | | | | | | 67,399 | | |
|
Taxes other than income
|
| | | | 76,452 | | | | | | 71,862 | | | | | | 70,501 | | | | | | 75,170 | | | | | | 146,953 | | |
|
Other operating expenses
|
| | | | — | | | | | | — | | | | | | 15,506 | | | | | | 16,303 | | | | | | 15,506 | | |
|
Exploration expenses
|
| | | | 962 | | | | | | 1,374 | | | | | | 6,061 | | | | | | 10,977 | | | | | | 7,023 | | |
|
Asset retirement obligations accretion
|
| | | | 6,800 | | | | | | 6,729 | | | | | | — | | | | | | — | | | | | | 13,347 | | |
|
Depreciation, depletion and amortization
|
| | | | 437,757 | | | | | | 414,487 | | | | | | 275,363 | | | | | | 244,142 | | | | | | 709,708 | | |
|
Transaction Costs
|
| | | | — | | | | | | — | | | | | | 102 | | | | | | 58 | | | | | | 71,102 | | |
|
General and administrative expenses
|
| | | | 97,038 | | | | | | 88,733 | | | | | | 29,088 | | | | | | 22,302 | | | | | | 126,126 | | |
|
Total operating expenses
|
| | | | 872,664 | | | | | | 803,898 | | | | | | 516,169 | | | | | | 481,972 | | | | | | 1,462,968 | | |
|
Operating Income
|
| | | | 439,181 | | | | | | 511,988 | | | | | | 381,958 | | | | | | 487,255 | | | | | | 736,103 | | |
| Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gain (loss) on derivative instruments
|
| | | | — | | | | | | — | | | | | | 166,816 | | | | | | (35,006) | | | | | | 166,816 | | |
|
Interest expense, net
|
| | | | (21,617) | | | | | | (14,371) | | | | | | (82,700) | | | | | | (96,761) | | | | | | (181,702) | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | (8,796) | | | | | | — | | | | | | — | | | | | | — | | |
|
Other income (expense), net
|
| | | | (153) | | | | | | 4,322 | | | | | | 287 | | | | | | 489 | | | | | | 134 | | |
|
Total other income (expense),
net |
| | | | (21,770) | | | | | | (18,845) | | | | | | 84,403 | | | | | | (131,278) | | | | | | (14,752) | | |
|
Income Before Income Taxes
|
| | | | 417,411 | | | | | | 493,143 | | | | | | 466,361 | | | | | | 355,977 | | | | | | 721,351 | | |
|
Income tax expense
|
| | | | 80,132 | | | | | | 95,813 | | | | | | 3,959 | | | | | | 4,268 | | | | | | 49,982 | | |
|
Net Income
|
| | | | 337,279 | | | | | | 397,330 | | | | | | 462,402 | | | | | | 351,709 | | | | | | 671,369 | | |
|
Less: Net income attributable to noncontrolling interest
|
| | | | 12,027 | | | | | | 31,303 | | | | | | | | | | | | | | | | | | 12,027 | | |
|
Net Income Attributable to Class A Common Stock
|
| | | $ | 325,252 | | | | | $ | 366,027 | | | | | | | | | | | | | | | | | $ | 659,342 | | |
|
Balance Sheet Information (as of period end)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 266,785 | | | | | $ | 260,049 | | | | | $ | 2,364 | | | | | $ | 12,009 | | | | | | | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and
Seller Pro Forma Combined |
| |||||||||||||||||||||
| | | |
Year Ended December 31,
|
| |
Year Ended December 31,
|
| |
Year Ended
December 31, 2025 |
| |||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Property, Plant and equipment, net
|
| | | | 2,424,152 | | | | | | 2,306,034 | | | | | | 2,556,372 | | | | | | 2,499,309 | | | | | | | | |
|
Total assets
|
| | | | 2,903,092 | | | | | | 2,820,835 | | | | | | 2,812,839 | | | | | | 2,684,443 | | | | | | | | |
|
Total liabilities
|
| | | | 903,919 | | | | | | 853,509 | | | | | | 1,090,268 | | | | | | 1,267,474 | | | | | | | | |
|
Non-controlling interests
|
| | | | 59,215 | | | | | | 53,747 | | | | | | — | | | | | | — | | | | | | | | |
|
Total stockholders’ equity
|
| | | $ | 1,999,173 | | | | | $ | 1,967,326 | | | | | $ | 1,722,571 | | | | | $ | 1,416,969 | | | | | | | | |
| Other Financial Information | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDAX(1)
|
| | | $ | 906,108 | | | | | | | | | | | $ | 690,492 | | | | | | | | | | | $ | 1,514,699 | | |
| | | |
Company
Historical(1) |
| |
Seller
Historical(2) |
| |
Company
and Seller Pro Forma Combined |
| |||||||||
| Proved developed reserves: | | | | | | | | | | | | | | | | | | | |
|
Oil and Condensate (MBbls)
|
| | | | 64,597 | | | | | | 100,327 | | | | | | 164,924 | | |
|
Natural Gas (MMcf)
|
| | | | 317,290 | | | | | | 109,046 | | | | | | 426,336 | | |
|
NGL (MBbls)
|
| | | | 49,095 | | | | | | 21,303 | | | | | | 70,398 | | |
|
Total proved developed reserves (MBoe)(4)
|
| | | | 166,574 | | | | | | 139,804 | | | | | | 306,378 | | |
| Proved undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
|
Oil and Condensate (MBbls)
|
| | | | 15,243 | | | | | | 96,127 | | | | | | 111,370 | | |
|
Natural Gas (MMcf)
|
| | | | 86,792 | | | | | | 96,376 | | | | | | 183,168 | | |
|
NGL (MBbls)
|
| | | | 13,922 | | | | | | 19,234 | | | | | | 33,156 | | |
|
Total proved undeveloped reserves (MBoe)(4)
|
| | | | 43,630 | | | | | | 131,424 | | | | | | 175,054 | | |
| Total proved reserves: | | | | | | | | | | | | | | | | | | | |
|
Oil and Condensate (MBbls)
|
| | | | 79,841 | | | | | | 196,455 | | | | | | 276,296 | | |
|
Natural Gas (MMcf)
|
| | | | 404,081 | | | | | | 205,422 | | | | | | 609,503 | | |
|
NGL (MBbls)
|
| | | | 63,017 | | | | | | 40,537 | | | | | | 103,554 | | |
|
Total proved reserves (MBoe)(3)(4)
|
| | | | 210,205 | | | | | | 271,229 | | | | | | 481,434 | | |
|
Proved developed reserves (%)
|
| | | | 79.2% | | | | | | 51.5% | | | | | | 63.6% | | |
|
Total undeveloped reserves (%)
|
| | | | 20.8% | | | | | | 48.5% | | | | | | 36.4% | | |
| Reserve values (in thousands): | | | | | | | | | | | | | | | | | | | |
|
Future net reserves (undiscounted)
|
| | | $ | 4,403,084 | | | | | $ | 7,902,279 | | | | | $ | 12,305,363 | | |
|
Future net reserves (discounted)(5)
|
| | | $ | 2,994,458 | | | | | $ | 4,107,557 | | | | | $ | 7,102,015 | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and Seller Pro Forma
Combined(1) |
| |||||||||
| | | |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2025 |
| |||||||||
| Production data: | | | | | | | | | | | | | | | | | | | |
|
Oil (MMBbls)
|
| | | | 14.5 | | | | | | 12.4 | | | | | | 26.9 | | |
|
Natural gas (Bcf)
|
| | | | 68.9 | | | | | | 14.3 | | | | | | 83.2 | | |
|
NGL (MMBbls)
|
| | | | 10.4 | | | | | | 2.6 | | | | | | 13.0 | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and Seller
Pro Forma Combined |
| |||||||||||||||||||||||||||
|
(in thousands)
|
| |
For the Three
Months Ended March 31, 2026 |
| |
For the Year
Ended December 31, 2025 |
| |
For the Three
Months Ended March 31, 2026 |
| |
For the Year
Ended December 31, 2025 |
| |
For the Three
Months Ended March 31, 2026 |
| |
For the Year
Ended December 31, 2025 |
| ||||||||||||||||||
|
Net Income (loss)
|
| | | $ | 100,836 | | | | | $ | 337,279 | | | | | $ | (146,967) | | | | | $ | 462,402 | | | | | $ | (69,800) | | | | | $ | 671,369 | | |
|
Interest expense, net
|
| | | | 6,004 | | | | | | 21,617 | | | | | | 18,190 | | | | | | 82,700 | | | | | | 46,023 | | | | | | 181,702 | | |
|
Income tax expense
(benefit) |
| | | | 20,888 | | | | | | 80,132 | | | | | | (1,155) | | | | | | 3,959 | | | | | | 13,442 | | | | | | 49,982 | | |
|
Depreciation, depletion, and amortization
|
| | | | 113,359 | | | | | | 437,757 | | | | | | 68,675 | | | | | | 267,032 | | | | | | 186,425 | | | | | | 709,708 | | |
|
Asset retirement obligations accretion
|
| | | | 1,857 | | | | | | 6,800 | | | | | | 2,345 | | | | | | 8,331 | | | | | | 3,481 | | | | | | 13,347 | | |
|
Exploration expenses
|
| | | | 1,742 | | | | | | 962 | | | | | | 3 | | | | | | 6,061 | | | | | | 1,745 | | | | | | 7,023 | | |
|
Non-cash stock-based compensation expense
|
| | | | 8,168 | | | | | | 23,550 | | | | | | — | | | | | | — | | | | | | 8,168 | | | | | | 23,550 | | |
|
Gain on revaluation of contingent consideration
|
| | | | — | | | | | | (4,511) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,511) | | |
|
Loss on sale of assets
|
| | | | — | | | | | | 2,522 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,522 | | |
|
Unrealized (gain) / loss on derivative instruments
|
| | | | — | | | | | | — | | | | | | 251,819 | | | | | | (139,993) | | | | | | 251,819 | | | | | | (139,993) | | |
|
Adjusted EBITDAX
|
| | | $ | 252,854 | | | | | $ | 906,108 | | | | | $ | 192,910 | | | | | $ | 690,492 | | | | | $ | 441,303 | | | | | $ | 1,514,699 | | |
| | | |
As of March 31, 2026
|
| |||||||||||||||
|
(In thousands)
|
| |
Actual
|
| |
As Adjusted
|
| |
As Further
Adjusted(1) |
| |||||||||
|
Cash and Cash Equivalents
|
| | | $ | 124,372 | | | | | $ | 1,190,572 | | | | | $ | 24,372 | | |
| Long-Term Debt: | | | | | | | | | | | | | | | | | | | |
|
RBL Facility(2)
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,074,973 | | |
|
Existing Notes(3)
|
| | | | 400,000 | | | | | | 400,000 | | | | | | 400,000 | | |
|
WFE Notes(4)
|
| | | | — | | | | | | — | | | | | | 600,000 | | |
|
New Long Term Debt(5)
|
| | | | — | | | | | | — | | | | | | 500,000 | | |
|
Total Long-Term Debt
|
| | | $ | 400,000 | | | | | $ | 400,000 | | | | | $ | 2,574,973 | | |
| Stockholders’ Equity: | | | | | | | | | | | | | | | | | | | |
|
Class A Common Stock, $0.0001 par value, 1,300,000 shares
authorized, 234,287 shares issued and 185,374 shares outstanding, actual; 280,603 shares issued and 231,690 shares outstanding, as adjusted; and 312,806 shares issued and 263,893 shares outstanding, as further adjusted |
| | | $ | 24 | | | | | $ | 28 | | | | | $ | 31 | | |
|
Additional paid-in capital
|
| | | | 1,962,082 | | | | | | 3,028,254 | | | | | | 3,839,766 | | |
|
Treasury stock, at cost: 48,913 shares
|
| | | | (960,737) | | | | | | (960,737) | | | | | | (960,737) | | |
|
Retained earnings
|
| | | | 1,036,099 | | | | | | 1,036,099 | | | | | | 965,099 | | |
|
Accumulated and other comprehensive loss
|
| | | | (1,587) | | | | | | (1,587) | | | | | | (1,587) | | |
|
Noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total Stockholders’ Equity
|
| | | | 2,035,881 | | | | | | 3,102,057 | | | | | | 3,842,573 | | |
|
Total Capitalization
|
| | | $ | 2,435,881 | | | | | $ | 3,502,057 | | | | | $ | 6,417,545 | | |
|
Name
|
| |
Number of
Shares |
| |||
|
J.P. Morgan Securities LLC
|
| | | | 11,995,790 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 3,242,104 | | |
|
Citigroup Global Markets Inc.
|
| | | | 3,242,104 | | |
|
Wells Fargo Securities, LLC
|
| | | | 3,242,104 | | |
|
BofA Securities, Inc.
|
| | | | 2,315,790 | | |
|
Capital One Securities, Inc.
|
| | | | 2,315,790 | | |
|
Fifth Third Securities, Inc.
|
| | | | 2,315,790 | | |
|
KeyBanc Capital Markets Inc.
|
| | | | 2,315,790 | | |
|
MUFG Securities Americas Inc.
|
| | | | 2,315,790 | | |
|
PNC Capital Markets LLC
|
| | | | 2,315,790 | | |
|
Regions Securities LLC
|
| | | | 2,315,790 | | |
|
Scotia Capital (USA) Inc.
|
| | | | 2,315,790 | | |
|
Truist Securities, Inc.
|
| | | | 2,315,790 | | |
|
BMO Capital Markets Corp.
|
| | | | 416,842 | | |
|
Clear Street LLC
|
| | | | 416,842 | | |
|
Johnson Rice & Company L.L.C.
|
| | | | 416,842 | | |
|
Perella Weinberg Partners LP
|
| | | | 416,842 | | |
|
Raymond James & Associates, Inc.
|
| | | | 416,842 | | |
|
Roth Capital Partners, LLC
|
| | | | 416,842 | | |
|
Siebert Williams Shank & Co., LLC
|
| | | | 416,842 | | |
|
William Blair & Company, L.L.C.
|
| | | | 416,842 | | |
|
Nomura Securities International, Inc.
|
| | | | 396,000 | | |
|
WR Securities, LLC
|
| | | | 20,842 | | |
| Total | | | | | 46,315,790 | | |
| | | |
Without
option to purchase additional shares exercise |
| |
With full
option to purchase additional shares exercise |
| ||||||
|
Per Share
|
| | | $ | 0.7125 | | | | | $ | 0.7125 | | |
|
Total
|
| | | $ | 33,000,000.37 | | | | | $ | 37,950,000.07 | | |
Nine Greenway Plaza, Suite 1300
Houston, Texas 77046
(713) 842-9050
Preferred Stock
Warrants
Units
| | | |
Page
|
| |||
|
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
|
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 2 | | |
|
OUR COMPANY
|
| | | | 3 | | |
|
RISK FACTORS
|
| | | | 4 | | |
|
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 5 | | |
|
USE OF PROCEEDS
|
| | | | 7 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 8 | | |
|
DESCRIPTION OF CAPITAL STOCK
|
| | | | 11 | | |
|
DESCRIPTION OF WARRANTS
|
| | | | 14 | | |
|
DESCRIPTION OF UNITS
|
| | | | 15 | | |
|
LEGAL MATTERS
|
| | | | 16 | | |
|
EXPERTS
|
| | | | 17 | | |
Nine Greenway Plaza, Suite 1300
Houston, Texas 77046
(713) 842-9050
Attention: Timothy D. Yang
Executive Vice President, Chief Legal and Commercial Officer, Corporate Secretary and Land
| |
J.P. Morgan
|
| |
Goldman Sachs & Co. LLC
|
| ||||||
| |
Citigroup
|
| |
Wells Fargo Securities
|
| |
BofA Securities
|
| |
Capital One Securities
|
|
| |
Regions Securities LLC
|
| |
Scotiabank
|
| |
Truist Securities
|
|
| |
BMO Capital Markets
|
| |
Clear Street
|
| |
Johnson Rice & Company
|
|
| |
Raymond James
|
| |
Roth Capital Partners
|
| |
Siebert Williams Shank
|
|
| |
TPH&Co.
|
| |
William Blair
|
| |
Wolfe | Nomura Alliance
|
|