| Schedule of Reconciliation of Assets Acquired and Liabilities Assumed |
| | | | | | | | | | | | | | | | | | | Initial IKAV Acquisition | | Adjustments | | Final IKAV Acquisition | | Consideration transferred: | | | | | | | Common units issued | 30,611,264 | | | (1,422,476) | | (b) | 29,188,788 | | | Closing price of common units on September 15, 2025 | $ | 13.39 | | | $ | — | | | $ | 13.39 | | | Equity consideration | $ | 409,885 | | | $ | (19,047) | | (b) | $ | 390,838 | | | Cash consideration | 349,763 | | | 1,749 | | (a) | 351,512 | | | Total acquisition consideration | $ | 759,648 | | | $ | (17,298) | | | $ | 742,350 | | | Assets acquired: | | | | | | | Proved oil and natural gas properties | $ | 736,390 | | | $ | 18,925 | | (a) | $ | 755,315 | | | Accounts receivable | 66,232 | | | (4,942) | | (a) | 61,290 | | | Short-term derivative assets | 5,470 | | | — | | | 5,470 | | | Inventories | 18,141 | | | (4,993) | | (a) | 13,148 | | | Other current assets | 15,319 | | | (3,709) | | (a) | 11,610 | | | Other property, plant and equipment | 113,867 | | | (12,304) | | (a) | 101,563 | | | Other assets | 11,430 | | | (10,032) | | (a) | 1,398 | | | Total assets acquired | 966,849 | | | (17,055) | | | 949,794 | | | Liabilities assumed: | | | | | | | Outstanding checks in excess of bank balance | 1,574 | | | (204) | | (a) | 1,370 | | | Accounts payable and accrued liabilities | 90,679 | | | 794 | | (a) | 91,473 | | | Revenue payable | 14,519 | | | 3,443 | | (a) | 17,962 | | | Other current liabilities | 331 | | | — | | | 331 | | | Asset retirement obligations | 86,948 | | | — | | | 86,948 | | | Long-term derivative liabilities | 2,187 | | | — | | | 2,187 | | | Other long-term liabilities | 10,963 | | | (3,790) | | (a) | 7,173 | | | Total liabilities assumed | 207,201 | | | 243 | | | 207,444 | | | Net assets acquired | $ | 759,648 | | | $ | (17,298) | | | $ | 742,350 | |
a.Adjustment reflects additional accounting data received and processed subsequent to the acquisition date. The initial purchase price allocation considered available data at the time of disclosure. b.Adjustment reflects a cancellation of common units transferred. The initial purchase price allocation considered available data at the time of disclosure. The table below reflects the fair value estimates of the assets acquired and liabilities assumed as of the acquisition date. See Note 8 for additional information regarding fair value measurements. Below is a reconciliation of the assets acquired and liabilities assumed (in thousands): | | | | | | | | | | | | | | | | | | | Initial XTO Acquisition | | Adjustments | | Final XTO Acquisition | | Consideration transferred: | | | | | | | Cash consideration | $ | 77,893 | | | $ | 364 | | (a) | $ | 78,257 | | | Less: purchase price adjustment receivable | — | | | (2,105) | | (a) | (2,105) | | | Total acquisition consideration | $ | 77,893 | | | $ | (1,741) | | | $ | 76,152 | | | Assets acquired: | | | | | | | Proved oil and natural gas properties | $ | 65,530 | | | $ | 5,498 | | (a) | $ | 71,028 | | | Accounts receivable – joint interest | 2,344 | | | $ | (2,281) | | (a) | 63 | | | Other property and equipment | 6,417 | | | $ | (782) | | (a) | 5,635 | | | Other assets | 9,576 | | | (3,850) | | (a) | 5,726 | | | Total assets acquired | 83,867 | | | (1,415) | | | 82,452 | | | Liabilities assumed: | | | | | | | Revenue suspense | 1,354 | | | 326 | | (a) | 1,680 | | | Accrued liabilities | 444 | | | — | | | 444 | | | Asset retirement obligations | 4,176 | | | — | | | 4,176 | | | Total liabilities assumed | 5,974 | | | 326 | | | 6,300 | | | Net assets acquired | $ | 77,893 | | | $ | (1,741) | | | $ | 76,152 | |
a.Adjustment reflects additional accounting data received and processed subsequent to the acquisition date. The initial purchase price allocation considered available data at the time of disclosure
|
| Schedule of Asset Acquisition |
The table below reflects the fair value estimates of the assets acquired and liabilities assumed as of the acquisition date. See Note 8 for additional information regarding fair value measurements. Below is a reconciliation of the assets acquired and liabilities assumed (in thousands): | | | | | | | | | | | | | | | | | | | Initial Sabinal Acquisition | | Adjustments | | Final Sabinal Acquisition | | Consideration transferred: | | | | | | | Common units issued | 19,187,581 | | | (227,547) | | (b) | 18,960,034 | | | Closing price of common units on September 15, 2025 | $ | 13.39 | | | $ | — | | | $ | 13.39 | | | Equity consideration | $ | 256,922 | | | $ | (3,047) | | (b) | $ | 253,875 | | | Cash consideration | 195,711 | | | (4,737) | | (a) | 190,974 | | | Capitalized transaction costs | 3,589 | | | 99 | | (a) | 3,688 | | | Less: purchase price adjustment receivable | (11,780) | | | 11,780 | | (a) | — | | | Total acquisition consideration | $ | 444,442 | | | $ | 4,095 | | | $ | 448,537 | | | Assets acquired: | | | | | | | Proved oil and natural gas properties | $ | 489,681 | | | $ | 5,852 | | (a) | $ | 495,533 | | | Accounts receivable – joint interest | — | | | 262 | | (a) | 262 | | | Inventories | 6,123 | | | (2,058) | | (a) | 4,065 | | | Other property, plant and equipment | — | | | 353 | | (a) | 353 | | | Other assets | 144 | | | — | | | 144 | | | Short-term derivative assets | 5,793 | | | — | | | 5,793 | | | Long-term derivative assets | 3,933 | | | 3,313 | | (a) | 7,246 | | | Total assets acquired | 505,674 | | | 7,722 | | | 513,396 | | | Liabilities assumed: | | | | | | | Accrued liabilities | 2,876 | | | 3,741 | | (a) | 6,617 | | | Revenue payable | 1,336 | | | (114) | | (a) | 1,222 | | | Asset retirement obligations | 57,020 | | | — | | | 57,020 | | | Total liabilities assumed | 61,232 | | | 3,627 | | | 64,859 | | | Net assets acquired | $ | 444,442 | | | $ | 4,095 | | | $ | 448,537 | |
a.Adjustment reflects additional accounting data received and processed subsequent to the acquisition date. The initial purchase price allocation considered available data at the time of disclosure. b.Adjustment reflects a cancellation of common units transferred. The initial purchase price allocation considered available data at the time of disclosure. The table below reflects the fair value estimates of the assets acquired and liabilities assumed as of the acquisition date. See Note 8 for additional information regarding fair value measurements. Below is a reconciliation of the assets acquired and liabilities assumed (in thousands): | | | | | | | Final Flycatcher Acquisition | | Consideration transferred: | | | Cash consideration | $ | 24,141 | | | Capitalized transaction costs | 182 | | | Less: purchase price adjustment receivable | — | | | Total acquisition consideration | $ | 24,323 | | | Assets acquired: | | | Proved oil and natural gas properties | $ | 26,566 | | | Other assets | 8 | | | Total assets acquired | 26,574 | | | Liabilities assumed: | | | Revenue suspense | 2,217 | | | Asset retirement obligations | 34 | | | Total liabilities assumed | 2,251 | | | Net assets acquired | $ | 24,323 | |
|