Press Release: Vitesse Energy Announces Third Quarter 2025 Results and Increased 2025 Production and Capital Expenditures Guidance

Dow Jones11-04
GREENWOOD VILLAGE, Colo.--(BUSINESS WIRE)--November 03, 2025-- 

Vitesse Energy, Inc. (NYSE: VTS) ("we," "our," "Vitesse," or the "Company") today reported the Company's third quarter 2025 financial and operating results and increased 2025 production and capital expenditures guidance.

THIRD QUARTER 2025 HIGHLIGHTS

   --  As previously announced, declared a quarterly cash dividend of $0.5625 
      per common share to be paid on December 31, 2025 
 
   --  Net loss of $1.3 million and Adjusted Net Income(1) of $3.8 million 
 
   --  Adjusted EBITDA(1) of $41.6 million 
 
   --  Cash flow from operations of $49.4 million and Free Cash Flow(1) of 
      $13.6 million 
 
   --  Production of 18,163 barrels of oil equivalent ("Boe") per day (65% 
      oil) 
 
   --  Total cash development capital expenditures and acquisition costs of 
      $31.8 million 
 
   --  Total debt of $114.0 million and Net Debt to Adjusted EBITDA ratio(1) 
      of 0.65 

(1) Non-GAAP financial measure; see reconciliation schedules at the end of this release

MANAGEMENT COMMENTS

"In the third quarter, we paid our dividend, maintained our conservative balance sheet, and allocated capital to the most economic projects," said Bob Gerrity, Vitesse's Chairman and Chief Executive Officer. "Technological improvements in the Bakken, most notably in the economic performance of three- and four-mile laterals, continue to enhance the value of our asset. Drilling of these extended laterals is occurring in areas of the field where Vitesse has its most concentrated acreage position. Additionally, our operating team successfully completed two 95% working interest wells under budget, with initial oil and gas production outperforming our underwriting."

STOCKHOLDER RETURNS

On October 27,2025, Vitesse declared its fourth quarter cash dividend of $0.5625 per share for stockholders of record as of December 15, 2025, which will be paid on December 31, 2025.

On September 30, 2025, the Company paid its third quarter cash dividend of $0.5625 per share to common stockholders of record as of September 15, 2025.

FINANCIAL AND OPERATING RESULTS

Third quarter net loss was $1.3 million and Adjusted Net Income was $3.8 million. Adjusted EBITDA was $41.6 million. See "Non-GAAP Financial Measures" below.

Oil and natural gas production for the third quarter of 2025 averaged 18,163 Boe per day, a sequential decrease of 4% from the second quarter of 2025. Oil represented 65% of production and 96% of total oil and natural gas revenue. Total revenue plus the effects of our realized hedges was $71.7 million.

Vitesse's average realized oil and natural gas prices before hedging were $59.73 per Bbl and $0.85 per Mcf, respectively, during the third quarter of 2025. The Company had hedges covering 63% of oil production in the third quarter of 2025 and its realized oil price with hedging was $62.71 per Bbl. Its realized natural gas price with hedging was $1.14 per Mcf.

Lease operating expenses in the third quarter of 2025 were $18.5 million, or $11.05 per Boe. General and administrative expenses for the third quarter of 2025 totaled $5.7 million, or $3.44 per Boe.

LIQUIDITY AND CAPITAL EXPENDITURES

As of September 30, 2025, Vitesse had $5.6 million in cash and $114.0 million of borrowings outstanding on its revolving credit facility. Vitesse had total liquidity of $141.6 million as of September 30, 2025, consisting of cash and $136.0 million of committed borrowing availability under its revolving credit facility.

On October 17, 2025, Vitesse completed its semi-annual redetermination of its revolving credit facility. The borrowing base was reduced from $315 million to $295 million due to the lower commodity price environment with elected commitments being reaffirmed at $250 million.

During the quarter, Vitesse invested $26.0 million in development capital expenditures and $5.8 million in acquisitions of oil and natural gas properties.

OPERATIONS UPDATE

As of September 30, 2025, the Company owned an interest in 299 gross (5.6 net) wells that were either drilling or in the completion phase, and another 414 gross (15.2 net) locations that had been permitted for development.

In late September, Vitesse's operating team turned to production two gross (1.9 net) drilled but uncompleted wells acquired through the acquisition of Lucero Energy Corp. ("Lucero") in March of 2025. The wells were completed approximately $2 million, or 15%, under budget and initial oil and natural gas production is exceeding underwritten expectations.

REVISED 2025 GUIDANCE

Vitesse revised its 2025 annual guidance due to incremental drilling activity on its organic non-operated asset and from the completion of the two gross (1.9 net) operated drilled but uncompleted wells in the third quarter.

The Company is increasing its annual production guidance for 2025 by 8% at the midpoint and narrowing the range. It is increasing and tightening the range of its capital expenditure guidance and narrowing the range of oil as a percentage of annual production.

 
                                    Prior 2025 Guidance  Revised 2025 Guidance 
                                    -------------------  --------------------- 
Annual Production (Boe per day)       15,000 - 17,000       17,000 - 17,500 
Oil as a Percentage of Annual 
 Production                              64% - 68%             65% - 67% 
Total Capital Expenditures ($ in 
 millions)                              $80 - $110            $110 - $125 
 

THIRD QUARTER 2025 RESULTS

The following table sets forth selected financial and operating data for the periods indicated.

 
 
                      THREE MONTHS ENDED          INCREASE 
                         SEPTEMBER 30,           (DECREASE) 
                    ----------------------  -------------------- 
($ in thousands, 
except production 
and per unit 
data)                   2025        2024     AMOUNT     PERCENT 
                    ------------  --------  ---------  --------- 
Financial and 
Operating 
Results: 
Revenue 
   Oil               $   64,422   $ 56,181  $  8,241      15% 
   Natural gas            3,021      2,099       922      44% 
                        -------    -------   -------   ----- 
      Total 
       revenue       $   67,443   $ 58,280  $  9,163      16% 
                        -------    -------   -------   ----- 
Operating Expenses 
   Lease operating 
    expense          $   18,465   $ 11,622  $  6,843      59% 
   Production 
    taxes                 6,229      5,329       900      17% 
   General and 
    administrative        5,743      5,231       512      10% 
   Depletion, 
    depreciation, 
    amortization, 
    and accretion        34,216     24,915     9,301      37% 
   Equity-based 
    compensation          2,682      2,202       480      22% 
Interest Expense     $    2,381   $  2,722  $   (341)    (13%) 
Commodity 
 Derivative Gain, 
 Net                 $      681   $ 17,368  $(16,687)          * 
Income Tax 
 (Benefit) 
 Expense             $     (254)  $  6,220  $ (6,474)   (104%) 
Production Data: 
   Oil (MBbls)            1,079        809       270      33% 
   Natural gas 
    (MMcf)                3,555      2,326     1,229      53% 
   Combined 
    volumes 
    (MBoe)                1,671      1,197       474      40% 
   Daily combined 
    volumes 
    (Boe/d)              18,163     13,009     5,154      40% 
Average Realized 
Prices before 
Hedging: 
   Oil (per Bbl)     $    59.73   $  69.43  $  (9.70)    (14%) 
   Natural gas 
    (per Mcf)              0.85       0.90     (0.05)     (6%) 
   Combined (per 
    Boe)                  40.36      48.69     (8.33)    (17%) 
Average Realized 
Prices with 
Hedging: 
   Oil (per Bbl)     $    62.71   $  71.20  $  (8.49)    (12%) 
   Natural gas 
    (per Mcf)              1.14       0.90      0.24      27% 
   Combined (per 
    Boe)                  42.91      49.89     (6.98)    (14%) 
Average Costs (per 
Boe): 
   Lease operating   $    11.05   $   9.71  $   1.34      14% 
   Production 
    taxes                  3.73       4.45     (0.72)    (16%) 
   General and 
    administrative         3.44       4.37     (0.93)    (21%) 
   Depletion, 
    depreciation, 
    amortization, 
    and accretion         20.48      20.82     (0.34)     (2%) 
 
*Not meaningful 
 

COMMODITY HEDGING

Vitesse hedges a portion of its expected oil, natural gas, and natural gas liquids production volumes to increase the predictability and certainty of its cash flow and to help maintain a strong financial position to support its dividend. Based on the midpoint of its revised 2025 guidance, Vitesse has approximately 60% of its remaining 2025 oil production hedged at a weighted average price of $69.99 per barrel and 44% of its remaining 2025 natural gas production hedged at a weighted average floor of $3.73 per MMBtu.

As of September 30, 2025, the Company had the following crude oil swaps:

 
 
                                  VOLUME HEDGED  WEIGHTED AVERAGE 
  INDEX      SETTLEMENT PERIOD        (Bbls)        FIXED PRICE 
----------   ------------------   -------------  ---------------- 
 WTI-NYMEX          Q4 2025           609,166          $69.99 
 WTI-NYMEX          Q1 2026           406,791          $66.94 
 WTI-NYMEX          Q2 2026           377,509          $66.94 
 WTI-NYMEX          Q3 2026           226,679          $65.50 
 WTI-NYMEX          Q4 2026           213,155          $65.52 
 
 

As of September 30, 2025, the Company had the following natural gas collars:

 
 
     INDEX         SETTLEMENT PERIOD    VOLUME HEDGED      WEIGHTED AVERAGE 
                                           (MMbtu)        FLOOR/CEILING PRICE 
---------------    -----------------    -------------    -------------------- 
Henry Hub-NYMEX         Q4 2025           1,357,000         $3.73 / $5.85 
Henry Hub-NYMEX         Q1 2026           1,266,700         $3.73 / $5.00 
Henry Hub-NYMEX         Q2 2026           1,188,700         $3.73 / $5.00 
Henry Hub-NYMEX         Q3 2026           1,120,800         $3.72 / $4.99 
Henry Hub-NYMEX         Q4 2026           1,062,700         $3.72 / $4.99 
Henry Hub-NYMEX         Q1 2027            795,000          $4.00 / $5.68 
 
 

As of September 30, 2025, the Company had the following natural gas basis swaps:

 
 
                                         VOLUME HEDGED  WEIGHTED AVERAGE 
      INDEX         SETTLEMENT PERIOD       (MMbtu)        FIXED PRICE 
-----------------   ------------------   -------------  ---------------- 
Chicago City Gate 
   to Henry Hub            Q4 2025          1,357,000        $(0.350) 
Chicago City Gate 
   to Henry Hub            Q1 2026          1,266,700        $(0.121) 
Chicago City Gate 
   to Henry Hub            Q2 2026          1,188,700        $(0.121) 
Chicago City Gate 
   to Henry Hub            Q3 2026          1,120,800        $(0.121) 
Chicago City Gate 
   to Henry Hub            Q4 2026          1,062,700        $(0.121) 
Chicago City Gate 
   to Henry Hub            Q1 2027           795,000          $0.300 
 
 

As of September 30, 2025, the Company had the following natural gas liquids swaps:

 
 
                                         VOLUME HEDGED  WEIGHTED AVERAGE 
      INDEX         SETTLEMENT PERIOD      (Gallons)       FIXED PRICE 
-----------------   ------------------   -------------  ---------------- 
   Mont Belvieu 
      Ethane                2025             636,000          $0.26 
  Conway Propane            2025             630,000          $0.71 
   Mont Belvieu 
    Iso-Butane              2025             82,000           $0.90 
   Mont Belvieu 
   Normal Butane            2025             234,000          $0.86 
   Mont Belvieu 
 Natural Gasoline           2025             282,000          $1.29 
   Mont Belvieu 
      Ethane                2026            2,176,000         $0.26 
  Conway Propane            2026            2,153,000         $0.71 
   Mont Belvieu 
    Iso-Butane              2026             282,000          $0.90 
   Mont Belvieu 
   Normal Butane            2026             798,000          $0.86 
   Mont Belvieu 
 Natural Gasoline           2026            1,001,000         $1.29 
 
 

The following table presents Vitesse's settlements on commodity derivative instruments and unsettled gains and losses on open commodity derivative instruments for the periods presented:

 
 
                                        THREE MONTHS ENDED SEPTEMBER 30, 
                                    ---------------------------------------- 
(in thousands)                               2025                 2024 
                                    ----------------------  ---------------- 
Realized gain on commodity 
 derivatives (1)                      $          4,258       $         1,430 
Unrealized (loss) gain on 
 commodity derivatives (1)                      (3,577)               15,938 
                                    ---  -------------          ------------ 
   Total commodity derivative gain    $            681       $        17,368 
 
 
(1)   Realized and unrealized gains and losses on commodity derivatives are 
      presented herein as separate line items but are combined for a total 
      commodity derivative gain (loss) in the consolidated statements of 
      operations included below. Management believes the separate presentation 
      of the realized and unrealized commodity derivative gains and losses is 
      useful, providing a better understanding of our hedge position. 
 

Q3 2025 EARNINGS CONFERENCE CALL

In conjunction with Vitesse's release of its financial and operating results, investors, analysts and other interested parties are invited to listen to a conference call with management on Tuesday, November 4, 2025 at 11:00 a.m. Eastern Time.

An updated corporate slide presentation that may be referenced on the conference call will be posted prior to the conference call on Vitesse's website, www.vitesse-vts.com, in the "Investor Relations" section of the site, under "News & Events," sub-tab "Presentations."

Those wishing to listen to the conference call may do so via the Company's website or by phone as follows:

Website: https://event.choruscall.com/mediaframe/webcast.html?webcastid=fNxMT7Hg

Dial-In Number: 877-407-0778 (US/Canada) and 201-689-8565 (International)

Conference ID: 13756679 - Vitesse Energy Third Quarter 2025 Earnings Call

Replay Dial-In Number: 877-660-6853 (US/Canada) and 201-612-7415 (International)

Replay Access Code: 13756679 - Replay will be available through November 11, 2025

UPCOMING INVESTOR EVENT

Vitesse management will participate in the Southwest IDEAS Conference in Dallas on November 20, 2025.

Any investor presentations to be used for this event will be posted prior to the event on Vitesse's website, www.vitesse-vts.com, in the "Investor Relations" section of the site, under "News & Events," sub-tab "Presentations."

ABOUT VITESSE ENERGY, INC.

Vitesse Energy, Inc. is focused on returning capital to stockholders through owning financial interests predominantly as a non-operator in oil and gas wells drilled by leading US operators.

More information about Vitesse can be found at www.vitesse-vts.com.

FORWARD-LOOKING STATEMENTS

This press release contains forward-looking statements regarding future events and future results that are subject to the safe harbors created under the Securities Act of 1933 and the Securities Exchange Act of 1934. All statements other than statements of historical facts included in this release regarding Vitesse's financial position, operating and financial performance, business strategy, dividend plans and practices, guidance, plans and objectives of management for future operations, and industry conditions are forward-looking statements. When used in this release, forward-looking statements are generally accompanied by terms or phrases such as "estimate," "project," "predict," "believe," "expect, " "continue," "anticipate," "target," "could," "plan," "intend," "seek," "goal," "will," "should," "may" or other words and similar expressions that convey the uncertainty of future events or outcomes. Items contemplating or making assumptions about actual or potential future production and sales, market size, collaborations, and trends or operating results also constitute such forward-looking statements.

Forward-looking statements involve inherent risks and uncertainties, and important factors (many of which are beyond Vitesse's control) that could cause actual results to differ materially from those set forth in the forward-looking statements, including the following: changes in oil and natural gas prices; the pace of drilling and completions activity on Vitesse's properties; Vitesse's ability to acquire additional development opportunities; potential acquisition transactions; integration and benefits of acquisitions, including the Lucero acquisition, or the effects of such acquisitions on Vitesse's cash position and levels of indebtedness; changes in Vitesse's reserves estimates or the value thereof; disruptions to Vitesse's business due to acquisitions and other significant transactions; the ultimate timing, outcome, and results of integrating and executing on Lucero's operations; infrastructure constraints and related factors affecting Vitesse's properties; cost inflation or supply chain disruption; ongoing legal disputes over and potential shutdown of the Dakota Access Pipeline; the impact of general economic or industry conditions, nationally and/or in the communities in which Vitesse conducts business, including central bank policy actions, bank failures and associated liquidity risks; changes in the interest rate environment, legislation or regulatory requirements; changes in US trade policy, including the imposition of and change in tariffs and resulting consequences; conditions of the securities markets; Vitesse's ability to raise or access capital; cyber-related risks; changes in accounting principles, policies or guidelines; and financial or political instability, health-related epidemics, acts of war (including conflicts in the Middle East and Ukraine) or terrorism, and other economic, competitive, governmental, regulatory and technical factors, including a prolonged government shutdown, affecting Vitesse's operations, products and prices. Additional information concerning potential factors that could affect future results is included in the section entitled "Item 1A. Risk Factors" and other sections of Vitesse's Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q, as updated from time to time in amendments and subsequent reports filed with the SEC, which describe factors that could cause Vitesse's actual results to differ from those set forth in the forward looking statements.

Vitesse has based these forward-looking statements on its current expectations and assumptions about future events. While management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond Vitesse's control. Vitesse does not undertake any duty to update or revise any forward-looking statements, except as may be required by the federal securities laws.

FINANCIAL INFORMATION

 
                            VITESSE ENERGY, INC. 
         Condensed Consolidated Statements of Operations (Unaudited) 
 
 
                    FOR THE THREE MONTHS ENDED   FOR THE NINE MONTHS ENDED 
                          SEPTEMBER 30,                SEPTEMBER 30, 
                    --------------------------  ---------------------------- 
(In thousands, 
except share 
data)                   2025          2024          2025          2024 
                     ----------    ----------    ----------    ---------- 
Revenue 
   Oil              $    64,422   $    56,181   $   189,957   $   177,672 
   Natural gas            3,021         2,099        25,412         8,400 
                     ----------    ----------    ----------    ---------- 
      Total 
       revenue           67,443        58,280       215,369       186,072 
Operating Expenses 
   Lease operating 
    expense              18,465        11,622        51,949        35,685 
   Production 
    taxes                 6,229         5,329        18,181        16,555 
   General and 
    administrative        5,743         5,231        18,185        15,329 
   Depletion, 
    depreciation, 
    amortization, 
    and accretion        34,216        24,915        95,355        73,776 
   Equity-based 
    compensation          2,682         2,202         7,555         5,853 
                     ----------    ----------    ----------    ---------- 
      Total 
       operating 
       expenses          67,335        49,299       191,225       147,198 
Operating Income            108         8,981        24,144        38,874 
Other (Expense) 
Income 
   Commodity 
    derivative 
    gain, net               681        17,368        18,960         3,923 
   Interest 
    expense              (2,381)       (2,722)       (7,825)       (7,510) 
   Other income, 
    net                      27            35           153            64 
                     ----------    ----------    ----------    ---------- 
      Total other 
       (expense) 
       income            (1,673)       14,681        11,288        (3,523) 
                     ----------    ----------    ----------    ---------- 
 
(Loss) Income 
 Before Income 
 Taxes              $    (1,565)  $    23,662   $    35,432   $    35,351 
 
(Provision for) 
 Benefit from 
 Income Taxes               254        (6,220)       (9,416)       (9,166) 
 
Net (Loss) Income   $    (1,311)  $    17,442   $    26,016   $    26,185 
                     ==========    ==========    ==========    ========== 
 
Weighted average 
 common shares -- 
 basic               39,135,284    30,075,956    37,127,254    30,018,912 
                     ==========    ==========    ==========    ========== 
Weighted average 
 common shares -- 
 diluted             39,135,284    32,987,524    39,060,395    32,887,499 
                     ==========    ==========    ==========    ========== 
Net (loss) income 
 per common share 
 -- basic           $     (0.03)  $      0.56   $      0.70   $      0.87 
                     ==========    ==========    ==========    ========== 
Net (loss) income 
 per common share 
 -- diluted         $     (0.03)  $      0.53   $      0.67   $      0.80 
 
 
 
 
                           VITESSE ENERGY, INC. 
             Condensed Consolidated Balance Sheets (Unaudited) 
 
 
                                          SEPTEMBER 30,     DECEMBER 31, 
                                         ---------------  ---------------- 
(in thousands, except shares)                   2025            2024 
                                             ----------       --------- 
Assets 
Current Assets 
   Cash                                   $       5,573    $      2,967 
   Revenue receivable                            34,830          39,788 
   Commodity derivatives                         11,350           3,842 
   Prepaid expenses and other current 
    assets                                        5,290           4,314 
                                             ----------       --------- 
      Total current assets                       57,043          50,911 
Oil and Gas Properties-Using the 
successful efforts method of 
accounting 
   Proved oil and gas properties              1,525,677       1,315,566 
   Less accumulated DD&A and impairment        (658,187)       (563,590) 
                                             ----------       --------- 
      Total oil and gas properties, net         867,490         751,976 
Other Property and Equipment--Net                   137             182 
Commodity derivatives                             1,147             284 
Other noncurrent assets                           7,107           7,540 
                                             ----------       --------- 
      Total assets                        $     932,924    $    810,893 
                                             ----------       --------- 
Liabilities and Equity 
Current Liabilities 
   Accounts payable                       $      20,087    $     34,316 
   Accrued liabilities                           46,553          65,714 
   Commodity derivatives                             --             299 
   Other current liabilities                        144              -- 
                                             ----------       --------- 
      Total current liabilities                  66,784         100,329 
Revolving credit facility                       114,000         117,000 
Deferred tax liability                           81,098          72,001 
Asset retirement obligations                     13,435           9,652 
Commodity derivatives                               174              94 
Other noncurrent liabilities                      7,178          11,483 
                                             ----------       --------- 
      Total liabilities                   $     282,669    $    310,559 
Commitments and Contingencies 
Equity 
   Preferred stock, $0.01 par value, 
   5,000,000 shares authorized; 0 
   shares issued at September 30, 2025 
   and December 31, 2024, respectively               --              -- 
   Common stock, $0.01 par value, 
    95,000,000 shares authorized; 
    40,615,302 and 32,650,889 shares 
    issued at September 30, 2025 and 
    December 31, 2024, respectively                 406             326 
   Additional paid-in capital                   651,160         505,133 
   Accumulated deficit                           (1,311)         (5,125) 
                                             ----------       --------- 
   Total equity                                 650,255         500,334 
                                             ----------       --------- 
      Total liabilities and equity        $     932,924    $    810,893 
                                             ----------       --------- 
 
 

NON-GAAP FINANCIAL MEASURES

Vitesse defines Adjusted Net Income as net (loss) income before (i) non-cash gains and losses on unsettled derivative instruments, (ii) non-cash equity-based compensation, (iii) benefit from income taxes, and (iv) certain other items such as material general and administrative costs related to the Lucero acquisition; reduced by the estimated impact of income tax expense.

Net Debt is calculated by deducting cash on hand from the amount outstanding on our revolving credit facility as of the balance sheet or measurement date.

Adjusted EBITDA is defined as net (loss) income before expenses for interest, income taxes, depletion, depreciation, amortization and accretion, and excludes non-cash equity-based compensation and non-cash gains and losses on unsettled derivative instruments in addition to certain other items such as material general and administrative costs related to the Lucero acquisition.

Vitesse defines Free Cash Flow as cash flow from operations, adjusting for changes in operating assets and liabilities in addition to certain other items such as material general and administrative costs related to the Lucero acquisition, less development of oil and gas properties.

Management believes the use of these non-GAAP financial measures provides useful information to investors to gain an overall understanding of financial performance. Specifically, management believes the non-GAAP financial measures included herein provide useful information to both management and investors by excluding certain items that management believes are not indicative of Vitesse's core operating results. In addition, these non-GAAP financial measures are used by management for budgeting and forecasting as well as subsequently measuring Vitesse's performance, and management believes it is providing investors with financial measures that most closely align to its internal measurement processes. A reconciliation of each of the non-GAAP financial measures to the most directly comparable GAAP measure is included below.

 
 
                    RECONCILIATION OF ADJUSTED NET INCOME 
------------------------------------------------------------------------------ 
 
                                                  FOR THE THREE MONTHS ENDED 
(in thousands)                                        SEPTEMBER 30, 2025 
                                                ------------------------------ 
Net (Loss) Income                                  $               (1,311) 
Add: 
   Unrealized loss (gain) on derivative 
    instruments                                                     3,577 
   Equity-based compensation                                        2,682 
   G&A costs related to Lucero acquisition                            278 
   Benefit from income taxes                                         (254) 
                                                ----  ------------------- 
Adjusted Income Before Adjusted Income Tax 
 Expense                                           $                4,972 
 
Adjusted Income Tax Expense(1)                                     (1,158) 
 
      Adjusted Net Income (non-GAAP)               $                3,814 
                                                ====  ===================  === 
 
 
(1)   The Company determined the income tax impact on the "Adjusted Income 
      Before Adjusted Income Tax Expense" using the relevant statutory tax 
      rate of 23.3%. 
 
 
 
                RECONCILIATION OF NET DEBT AND ADJUSTED EBITDA 
------------------------------------------------------------------------------ 
 
(in thousands except for ratio)                     AT SEPTEMBER 30, 2025 
                                                ------------------------------ 
Revolving credit facility                                          114,000 
   Less: Cash                                                        5,573 
                                                ---  --------------------- 
      Net Debt                                    $                108,427 
                                                ===  ===================== 
 
 
                                                  FOR THE THREE MONTHS ENDED 
                                                      SEPTEMBER 30, 2025 
                                                ------------------------------ 
Net (Loss) Income                                 $                 (1,311) 
Add: 
   Interest expense                                                  2,381 
   Benefit from income taxes                                          (254) 
   Depletion, depreciation, amortization, and 
    accretion                                                       34,216 
   Equity-based compensation                                         2,682 
   Unrealized loss (gain) on derivative 
    instruments                                                      3,577 
   G&A costs related to Lucero acquisition                             278 
                                                ---  --------------------- 
      Adjusted EBITDA                             $                 41,569 
                                                ===  ===================== 
 
Annualized Adjusted EBITDA                        $                166,276 
      Net Debt to Adjusted EBITDA ratio                               0.65 
 
 
 
 
                       RECONCILIATION OF FREE CASH FLOW 
------------------------------------------------------------------------------ 
 
                                                  FOR THE THREE MONTHS ENDED 
(in thousands)                                        SEPTEMBER 30, 2025 
                                                ------------------------------ 
Net cash from changes in operating activities     $                 49,404 
Add: 
   Changes in operating assets and liabilities                     (10,048) 
   G&A costs related to Lucero acquisition                             278 
                                                ---  --------------------- 
Cash flow from operations before changes in 
 operating assets and liabilities                                   39,634 
   Less: development of oil and gas properties                     (26,000) 
                                                ---  --------------------- 
      Free Cash Flow                              $                 13,634 
                                                ===  ===================== 
 
 

View source version on businesswire.com: https://www.businesswire.com/news/home/20251103261466/en/

 
    CONTACT:    INVESTOR AND MEDIA CONTACT 

Ben Messier, CFA

Director -- Investor Relations and Business Development

(720) 532-8232

benmessier@vitesse-vts.com

 
 

(END) Dow Jones Newswires

November 03, 2025 16:06 ET (21:06 GMT)

At the request of the copyright holder, you need to log in to view this content

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Comments

We need your insight to fill this gap
Leave a comment