See accompanying notes to unaudited condensed consolidated financial statements. |
1 |
March 31, 2026 | December 31, 2025 | ||
ASSETS | |||
Current assets | |||
Cash and cash equivalents ..................................................................................... | $43,232 | $33,293 | |
Accounts receivable, net of allowance for doubtful accounts of $637 and $696, respectively ............................................................................................................ | 92,791 | 87,403 | |
Derivative instruments ........................................................................................... | 9,808 | 60,841 | |
Prepaid and other current assets ............................................................................ | 1,557 | 1,562 | |
Total current assets .............................................................................................. | 147,388 | 183,099 | |
Oil and natural gas properties, other property and equipment | |||
Proved oil and natural gas properties, successful efforts method .......................... | 2,928,657 | 2,842,410 | |
Accumulated depreciation, depletion and amortization ........................................ | (1,028,183) | (985,265) | |
Unproved oil and natural gas properties ................................................................ | 314,192 | 318,364 | |
Other property and equipment, net of accumulated depreciation of $5,374 and $5,016 respectively ................................................................................................ | 1,527 | 1,724 | |
Total oil and natural gas properties, other property and equipment, net ............. | 2,216,193 | 2,177,233 | |
Noncurrent assets | |||
Investment in unconsolidated subsidiary ............................................................... | 51,606 | 50,626 | |
Derivative instruments ........................................................................................... | 3,294 | 14,269 | |
Operating leases right-of-use assets ....................................................................... | 26,057 | 42,402 | |
Other noncurrent assets .......................................................................................... | 8,160 | 8,619 | |
Total assets .............................................................................................................. | $2,452,698 | $2,476,248 | |
LIABILITIES AND EQUITY | |||
Current liabilities | |||
Accounts payable ................................................................................................... | $46,014 | $33,942 | |
Accrued expenses .................................................................................................. | 38,021 | 45,545 | |
Revenue and royalties payable ............................................................................... | 74,716 | 77,405 | |
Derivative instruments ........................................................................................... | 36,388 | – | |
Lease liabilities ...................................................................................................... | 22,217 | 45,215 | |
Deferred drilling incentive ..................................................................................... | 10,250 | 10,250 | |
Other liabilities ...................................................................................................... | 10,780 | 10,821 | |
Total current liabilities ......................................................................................... | 238,386 | 223,178 | |
Noncurrent liabilities | |||
Revolving credit facility ........................................................................................ | 420,000 | 415,000 | |
Asset retirement obligations .................................................................................. | 11,305 | 10,968 | |
Derivative instruments ........................................................................................... | 5,411 | 418 | |
Deferred drilling incentive ..................................................................................... | 115,217 | 117,780 | |
Lease liabilities ...................................................................................................... | 3,421 | 3,574 | |
Other liabilities ...................................................................................................... | 570 | 380 | |
Total liabilities ..................................................................................................... | 794,310 | 771,298 | |
Equity | |||
Members' equity .................................................................................................... | 1,550,283 | 1,593,165 | |
Non-controlling interest ......................................................................................... | 108,105 | 111,785 | |
Total equity ......................................................................................................... | 1,658,388 | 1,704,950 | |
Total liabilities and equity ..................................................................................... | $2,452,698 | $2,476,248 |
See accompanying notes to unaudited condensed consolidated financial statements. |
2 |
Three Months Ended March 31, | |||
2026 | 2025 | ||
Revenues | |||
Oil revenues ............................................................................................................ | $54,789 | $45,125 | |
Oil revenues with affiliate ....................................................................................... | 481 | 171 | |
Natural gas revenues ............................................................................................... | 9,786 | 12,401 | |
Natural gas revenues with affiliate .......................................................................... | 67,527 | 49,956 | |
Natural gas liquid revenues ..................................................................................... | 4,653 | 7,188 | |
Natural gas liquid revenues with affiliate ............................................................... | 36,963 | 34,235 | |
Total revenues ....................................................................................................... | 174,199 | 149,076 | |
Operating expenses | |||
Lease operating expenses ........................................................................................ | 16,898 | 9,654 | |
Transportation, processing, gathering and other operating expense ....................... | 2,671 | 4,585 | |
Transportation, processing, gathering and other operating expense with affiliate .. | 30,243 | 22,525 | |
Production taxes ...................................................................................................... | 8,015 | 6,953 | |
Depreciation, depletion, amortization and accretion of asset retirement obligations ............................................................................................................... | 43,478 | 42,704 | |
Leasehold expirations .............................................................................................. | 131 | 238 | |
General and administrative expenses ...................................................................... | 3,354 | 4,547 | |
Total operating expenses ...................................................................................... | 104,790 | 91,206 | |
Loss on sale of oil and natural gas properties ......................................................... | (180) | (629) | |
Total operating income ........................................................................................... | 69,229 | 57,241 | |
Other expense (income) | |||
Interest expense ....................................................................................................... | 8,465 | 6,714 | |
Net loss on derivative instruments .......................................................................... | 109,156 | 47,661 | |
Income from equity investments ............................................................................. | (980) | (3,803) | |
Other income ........................................................................................................... | (850) | (720) | |
Total other income expense .................................................................................. | 115,791 | 49,852 | |
Net (loss) income ...................................................................................................... | (46,562) | 7,389 | |
Net (loss) income attributable to non-controlling interest ...................................... | (3,680) | 191 | |
Net (loss) income attributable to Camino Natural Resources Holdings, LLC ... | $(42,882) | $7,198 | |
See accompanying notes to unaudited condensed consolidated financial statements. |
3 |
Members' Equity | Non-Controlling Interest | Total Equity | ||||
Balance at December 31, 2025 ............................... | $1,593,165 | $111,785 | $1,704,950 | |||
Net loss .................................................................. | (42,882) | (3,680) | (46,562) | |||
Balance at March 31, 2026 .................................... | $1,550,283 | $108,105 | $1,658,388 | |||
Balance at December 31, 2024 ............................... | $1,610,003 | $100,200 | $1,710,203 | |||
Distributions .......................................................... | (49,275) | (3,750) | (53,025) | |||
Net income ............................................................. | 7,198 | 191 | 7,389 | |||
Balance at March 31, 2025 .................................... | $1,567,926 | $96,641 | $1,664,567 |
See accompanying notes to unaudited condensed consolidated financial statements. |
4 |
Three Months Ended March 31, | |||
2026 | 2025 | ||
Cash flows from operating activities | |||
Net (loss) income ................................................................................................... | $(46,562) | $7,389 | |
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | |||
Accretion of asset retirement obligations ............................................................ | 201 | 173 | |
Depreciation, depletion and amortization ........................................................... | 43,277 | 42,531 | |
Loss on sale of oil and natural gas properties ..................................................... | 180 | 629 | |
Leasehold expirations .......................................................................................... | 131 | 238 | |
Amortization of drilling incentive ....................................................................... | (2,563) | (2,522) | |
(Gain) loss on derivative instruments .................................................................. | 109,156 | 47,661 | |
Net received for derivative settlements ............................................................... | (5,766) | (966) | |
Income from equity investments ......................................................................... | (980) | (3,803) | |
Other .................................................................................................................... | 684 | 544 | |
Changes in operating assets and liabilities: | |||
Accounts receivable ............................................................................................ | (1,762) | (4,609) | |
Prepaid and other assets ...................................................................................... | 3 | 12 | |
Accounts payable and other liabilities ................................................................. | 5,156 | (1,320) | |
Net cash provided by operating activities ......................................................... | 101,155 | 85,957 | |
Cash flows from investing activities | |||
Acquisition of oil and natural gas properties ......................................................... | (8,325) | (707) | |
Development of oil and natural gas properties ...................................................... | (87,865) | (99,485) | |
Proceeds from sales of oil and natural gas properties and other assets ................. | 166 | 798 | |
Purchases of other property and equipment ........................................................... | (161) | (119) | |
Net cash used in investing activities .................................................................... | (96,185) | (99,513) | |
Cash flows from financing activities | |||
Distributions .......................................................................................................... | – | (49,275) | |
Distribution to non-controlling interest ................................................................. | – | (3,750) | |
Proceeds from revolving credit facility ................................................................. | 15,000 | 50,000 | |
Repayment of revolving credit facility .................................................................. | (10,000) | – | |
Deferred financing cost .......................................................................................... | (31) | (10) | |
Net cash provided (used) in financing activities ................................................. | 4,969 | (3,035) | |
Increase (decrease) in cash and cash equivalents ..................................................... | 9,939 | (16,591) | |
Cash and cash equivalents, beginning of period ...................................................... | 33,293 | 27,257 | |
Cash and cash equivalents, end of period ............................................................ | $43,232 | $10,666 | |
Supplemental schedule of additional cash flow information: | |||
Cash paid for interest ............................................................................................... | $7,364 | $5,534 | |
Lease liabilities ......................................................................................................... | $2,438 | $– | |
Change in accruals related capital expenditures ...................................................... | $6,964 | $(14,090) | |
5 |
(in thousands) | March 31, 2026 | December 31, 2025 | |
Accrued oil, natural gas and NGL receivable ......................................... | $61,139 | $64,225 | |
Joint interest billings, net ........................................................................ | 22,520 | 16,988 | |
Receivables with entities under common control ................................... | 6,018 | 5,073 | |
Other ....................................................................................................... | 3,114 | 1,117 | |
Accounts receivable, net ......................................................................... | $92,791 | $87,403 |
(in thousands) | March 31, 2026 | December 31, 2025 | |
Accrued capital expenditures .................................................................. | $26,023 | $35,349 | |
Accrued lease operating expenses .......................................................... | 3,310 | 3,432 | |
Other ....................................................................................................... | 8,688 | 6,764 | |
Total ........................................................................................................ | $38,021 | $45,545 |
6 |
(in thousands) | March 31, 2025 | December 31, 2025 | |
Revenue suspense ................................................................................... | $61,290 | $60,622 | |
Accrued production taxes ....................................................................... | 1,971 | 2,148 | |
Accrued revenue deductions ................................................................... | 11,159 | 13,750 | |
Other ....................................................................................................... | 296 | 885 | |
Total ........................................................................................................ | $74,716 | $77,405 |
7 |
2026 | 2027 | 2028 | ||||
Crude Oil Fixed Price Swaps: | ||||||
Notional volumes (Bbl) ................................................... | 1,657,781 | 1,676,231 | 592,580 | |||
Weighted average floor price ($/Bbl) (1) ......................... | $64.99 | $62.42 | $64.87 | |||
Natural Gas Fixed Price Swaps: | ||||||
Notional volumes (MMBtu) ............................................ | 39,343,821 | 54,177,820 | 31,377,558 | |||
Weighted average ceiling price ($/MMBtu) ................... | $3.83 | $3.90 | $3.77 | |||
Natural Gas Basis Fixed Price Swaps: | ||||||
Notional volumes (MMBtu) ............................................ | 44,512,879 | 54,177,820 | 31,377,555 | |||
Weighted average price ($/MMBtu) ............................... | $(0.56) | $(0.39) | $(0.40) | |||
Natural Gas Liquid Fixed Price Swaps: | ||||||
Notional volumes (Bbl) ................................................... | 4,228,612 | 4,163,456 | 868,328 | |||
Weighted average price ($/Bbl) ...................................... | $29.49 | $28.51 | $26.92 |
(in thousands) | Three Months Ended March 31, | |||
2026 | 2025 | |||
Loss on derivative instruments, net ..................................................................... | $109,156 | $47,661 | ||
(in thousands) | Balance Sheet Classification | Gross Amounts | Netting Adjustments | Net Amounts Presented on the Balance Sheet | ||||
March 31, 2026: | ||||||||
Assets: | ||||||||
Derivative instruments ........ | Current assets | $37,411 | $(27,603) | $9,808 | ||||
Derivative instruments ........ | Non-current assets | 17,179 | (13,885) | 3,294 | ||||
Total assets ....................... | $54,590 | $(41,488) | $13,102 | |||||
Liabilities: | ||||||||
Derivative instruments ........ | Current liabilities | $(63,991) | $27,603 | $(36,388) | ||||
Derivative instruments ........ | Non-current liabilities | (19,296) | 13,885 | (5,411) | ||||
Total liabilities .................. | $(83,287) | $41,488 | $(41,799) |
8 |
(in thousands) | Balance Sheet Classification | Gross Amounts | Netting Adjustments | Net Amounts Presented on the Balance Sheet | ||||
December 31, 2025: | ||||||||
Assets: | ||||||||
Derivative instruments ........ | Current assets | $64,106 | $(3,265) | $60,841 | ||||
Derivative instruments ........ | Non-current assets | 18,762 | (4,493) | 14,269 | ||||
Total assets ....................... | $82,868 | $(7,758) | $75,110 | |||||
Liabilities: | ||||||||
Derivative instruments ........ | Current liabilities | $(3,265) | $3,265 | $– | ||||
Derivative instruments ........ | Non-current liabilities | (4,911) | 4,493 | (418) | ||||
Total liabilities .................. | $(8,176) | $7,758 | $(418) |
As of March 31, 2026 | As of December 31, 2025 | |||||||
(in thousands) | Derivative Assets | Derivative Liabilities | Derivative Assets | Derivative Liabilities | ||||
Derivative assets/liabilities - current ............... | $9,808 | $(36,388) | $60,841 | $– | ||||
Derivative assets/liabilities - non-current ........ | 3,294 | (5,411) | 14,269 | (418) | ||||
$13,102 | $(41,799) | $75,110 | $(418) | |||||
9 |
10 |