BKV Corporation Reports Second Quarter 2025 Financial and Operational Results, Updated 2025 Guidance, Strategic Barnett Shale Acquisition, and Carbon Sequestered Gas Deal
Second Quarter 2025 Highlights
-
Net income attributable to BKV of
$104.6 million or$1.23 per diluted share -
Adjusted Net Income of
$32.8 million or$0.39 per diluted share -
Combined Adjusted EBITDAX attributable to BKV of
$88.2 million (includes implied proportionate share of Power JV Adjusted EBITDA of$17.7 million ) -
Net cash provided by operating activities of
$76.2 million -
Net cash provided by operating activities before working capital of
$64.4 million -
Accrued capital expenditures of
$78.8 million -
Adjusted Free Cash Flow attributable to BKV of
$2.1 million - Barnett Zero quarterly sequestration of approximately 30,400 metric tons of CO2 equivalent
-
Total generation from the Power JV’s
Temple Plants of 1,913 GWh - Average net production of 811.0 MMcfe/d
- Net leverage ratio of 0.63x
-
Previously announced entry into joint venture agreement with
C Squared Solutions, Inc. , a subsidiary ofCopenhagen Infrastructure Partners (“CIP”), to develop carbon capture, utilization, and sequestration (“CCUS”) projects
FY 2025 Updated Guidance Highlights
- Net production of 790-810 MMcfe/d, reflecting a 4% increase at the mid-point
-
Capital expenditures of
$290-$350 million , reflecting a 9% decrease at the mid-point
Strategic Barnett Shale Acquisition Highlights
-
On
August 7, 2025 ,BKV Upstream Midstream, LLC and the Company entered into a definitive purchase agreement to acquire all of the issued and outstanding equity interests ofBedrock Production, LLC , resulting in the acquisition of Bedrock Energy Partners’Barnett Shale assets in a transaction valued at approximately$370 million , subject to adjustments and customary closing conditions (the “Bedrock acquisition”). - The Bedrock acquisition estimated to include approximately 97,000 net acres directly offsetting BKV’s existing acreage, midstream assets, and ~108 MMcfe/d of production1 (approximately 63% natural gas)
-
Expected to add:
- 1,121 producing locations with low 1- and 5-year base decline rates of approximately 7%
- Nearly 1 Tcfe of 1P reserves (>70% PDP) using NYMEX strip pricing
- ~50 new drill locations with an equivalent 10,000 foot lateral length at accretive natural gas price break-evens compared to BKV's existing inventory, in addition to ~80 low-cost refrac locations
- Direct offset acreage enables longer laterals, increasing legacy Tier 1 locations
- Potential to reduce new asset lease operating expense (LOE) via operational leverage with further cost optimization from scale and shared infrastructure
-
Purchase price, to be funded upon closing, consists of a combination of cash and a number of shares of BKV common stock valued at up to
$110.0 million , or approximately 5.2 million shares (subject to adjustment); cash to be funded from a combination of cash on hand and borrowings under existing RBL capacity - Combined net leverage expected to be at lower end of BKV's 1.0x-1.5x targeted range after giving effect to the Bedrock acquisition
- Barclays is serving as financial advisor to BKV
Carbon Sequestered Gas Deal Highlights
-
Seminal deal for
Carbon Sequestered Gas (“CSG”) with Gunvor, a leading commodities trader - Deal provides a commitment for Gunvor to purchase, market, and sell CSG, subject to certain conditions - a differentiated, premium commodity market product supported by BKV’s growing CCUS business
- Covers up to 10,000 MMbtu/d
_______________________________________________ |
1 Estimated average daily production for the Bedrock assets during the three months ended |
“The second quarter marked another period of advancing our differentiated closed loop strategy, while also performing exceptionally well in each of our base businesses,” said
“After the close of the second quarter, we also successfully expanded our upstream portfolio with the proposed acquisition of Bedrock Energy Partners’
“We are also excited to announce the signing of a seminal deal for
Financial Results
Second Quarter 2025
For the three months ended
Average realized natural gas price for the second quarter of 2025 was
Year-to-Date 2025
For the six months ended
Average realized natural gas price for the six months ended
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
($ Millions, except EPS and Adjusted Free Cash Flow Margin)(1) |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net income (loss) attributable to BKV |
$ |
104.6 |
|
|
$ |
(59.7 |
) |
|
$ |
25.9 |
|
|
$ |
(98.3 |
) |
Adjusted Net Income (Loss), non-GAAP |
$ |
32.8 |
|
|
$ |
(22.8 |
) |
|
$ |
60.4 |
|
|
$ |
(39.3 |
) |
Adjusted EBITDAX, non-GAAP |
$ |
70.8 |
|
|
$ |
61.7 |
|
|
$ |
161.7 |
|
|
$ |
108.8 |
|
Combined Adjusted EBITDAX attributable to BKV, non-GAAP |
$ |
88.2 |
|
|
$ |
74.8 |
|
|
$ |
188.9 |
|
|
$ |
132.2 |
|
Net income (loss) per common share attributable to BKV, diluted |
$ |
1.23 |
|
|
$ |
(0.90 |
) |
|
$ |
0.30 |
|
|
$ |
(1.48 |
) |
Adjusted EPS, non-GAAP |
$ |
0.39 |
|
|
$ |
(0.34 |
) |
|
$ |
0.71 |
|
|
$ |
(0.59 |
) |
Adjusted Free Cash Flow attributable to BKV, non-GAAP |
$ |
2.1 |
|
|
$ |
19.3 |
|
|
$ |
8.2 |
|
|
$ |
66.6 |
|
Adjusted Free Cash Flow Margin attributable to BKV, non-GAAP |
|
1.0 |
% |
|
|
13.4 |
% |
|
|
1.9 |
% |
|
|
22.2 |
% |
Net income (loss) |
$ |
104.7 |
|
|
$ |
(59.7 |
) |
|
$ |
26.1 |
|
|
$ |
(98.3 |
) |
Net cash provided by operating activities |
$ |
76.2 |
|
|
$ |
(9.5 |
) |
|
$ |
98.8 |
|
|
$ |
9.8 |
|
Adjusted Free Cash Flow, non-GAAP |
$ |
(1.9 |
) |
|
$ |
19.3 |
|
|
$ |
4.2 |
|
|
$ |
66.6 |
|
Adjusted Free Cash Flow Margin, non-GAAP |
|
(0.9 |
)% |
|
|
13.4 |
% |
|
|
0.9 |
% |
|
|
22.2 |
% |
Earnings (losses) from the Power JV |
$ |
9.1 |
|
|
$ |
(15.3 |
) |
|
$ |
(0.5 |
) |
|
$ |
(23.0 |
) |
Capital expenditures (accrued) |
|
|
|
|
|
|
|
||||||||
Development (2) |
$ |
62.6 |
|
|
$ |
11.6 |
|
|
$ |
110.4 |
|
|
$ |
24.7 |
|
CCUS and other |
$ |
16.2 |
|
|
$ |
3.3 |
|
|
$ |
26.4 |
|
|
$ |
8.2 |
|
Total capital expenditures (accrued) |
$ |
78.8 |
|
|
$ |
14.9 |
|
|
$ |
136.8 |
|
|
$ |
32.9 |
|
____________________________________________________ |
(1) Adjusted Net Income (Loss), Adjusted EBITDAX, Combined Adjusted EBITDAX attributable to BKV, Adjusted EPS, Adjusted Free Cash Flow, Adjusted Free Cash Flow Margin, Adjusted Free Cash Flow attributable to BKV, and Adjusted Free Cash Flow Margin attributable to BKV are each non-GAAP financial measures. For a definition of each of these non-GAAP financial measures and reconciliations of such non-GAAP financial measures to their most directly comparable GAAP metrics, please see “Supplemental Non-GAAP Financial Measures” below. |
(2) Excludes asset retirement obligation expenditures of |
BKV-BPP Power’s Income Statement (1) |
Three Months Ended |
|
Six Months Ended |
||||||||||||
($ Millions) |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Total revenues, net |
$ |
136.7 |
|
|
$ |
86.8 |
|
|
$ |
234.4 |
|
|
$ |
171.8 |
|
Depreciation and amortization |
|
9.6 |
|
|
|
9.1 |
|
|
|
19.2 |
|
|
|
19.0 |
|
Operating expenses |
|
94.6 |
|
|
|
90.3 |
|
|
|
188.7 |
|
|
|
163.6 |
|
Income (loss) from operations |
|
32.5 |
|
|
|
(12.6 |
) |
|
|
26.5 |
|
|
|
(10.8 |
) |
Interest expense |
|
(15.9 |
) |
|
|
(18.7 |
) |
|
|
(32.0 |
) |
|
|
(36.9 |
) |
Other income |
|
1.5 |
|
|
|
0.8 |
|
|
|
4.5 |
|
|
|
1.8 |
|
Net income (loss) |
$ |
18.1 |
|
|
$ |
(30.5 |
) |
|
$ |
(1.0 |
) |
|
$ |
(45.9 |
) |
Power JV Adjusted EBITDA |
$ |
35.5 |
|
|
$ |
26.3 |
|
|
$ |
55.1 |
|
|
$ |
46.8 |
|
_____________________________________________________ |
(1) This table reflects the financial information of the Power JV. Amounts are obtained from and based on the Power JV’s unaudited financial statements for the three and six months ended |
“Our second quarter results maintained our strong first quarter momentum with continued execution across the organization,” said
Operational Results - Second Quarter 2025 and Year-to-Date 2025
Power JV
For the second quarter 2025, the
In the second quarter of 2025, spark spreads improved compared to the first quarter of 2025, driven largely by typical seasonal dynamics in
BKV’s implied proportionate share of Power JV net earnings for the three months ended
BKV’s implied proportionate share of Power JV Adjusted EBITDA was
Given the strong outlook for load growth in the
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
64.0 |
% |
|
|
67.8 |
% |
|
|
54.7 |
% |
|
|
57.5 |
% |
|
|
54.8 |
% |
|
|
62.4 |
% |
|
|
54.5 |
% |
|
|
58.7 |
% |
Total power generation (GWh) |
|
1,913 |
|
|
|
2,107 |
|
|
|
3,500 |
|
|
|
3,764 |
|
Average power price (MWh) |
$ |
46.34 |
|
|
$ |
36.45 |
|
|
$ |
50.05 |
|
|
$ |
39.58 |
|
Average natural gas cost |
$ |
2.98 |
|
|
$ |
1.98 |
|
|
$ |
3.46 |
|
|
$ |
2.29 |
|
Average spark spread |
$ |
25.15 |
|
|
$ |
22.38 |
|
|
$ |
25.50 |
|
|
$ |
23.29 |
|
Carbon Capture Utilization and Sequestration (“CCUS”)
During the quarter, BKV entered into the previously disclosed strategic joint venture (the “CCUS JV”) between its wholly-owned subsidiary, BKV dCarbon Ventures,
Regarding ongoing permitting processes, BKV has now submitted seven Class VI injection well permit applications in relation to advancing and maturing its existing project pipeline. The Company has also now received approval from the EPA for the measurement, reporting, and verification (MRV) plans on both the Cotton Cove and
On
The Eagle Ford project remains on track for first injection in the first quarter of 2026, subject to receipt of all required permits. The project is forecast to achieve an average sequestration rate of approximately 90,000 metric tons per year of CO2 equivalent.
BKV’s
Upstream & Midstream
Total hydrocarbon production for the three months ended
The increase in production volumes for the second quarter compared to the same period in 2024 follows the increase in BKV’s development program on a year-on-year basis, which more than offset base production declines during that period. Notably, the increase also includes the net impacts of the sale of the Company’s non-operated upstream assets in the
A major highlight for BKV’s Upstream & Midstream unit is the announcement of the entry into a definitive agreement to acquire all of the issued and outstanding equity interests of
This acquisition is a strategic fit for BKV as it extends the Company’s lead as the largest producer in the Barnett, while also improving and extending its existing inventory of both proved and unproved resources. The assets maintain BKV’s low base decline with 1- and 5-year base decline rates of approximately 7%, while the direct offset nature of the acreage also enables longer laterals, increasing legacy Tier 1 locations. In addition, BKV sees substantial optimization opportunities on the new assets, including the ability to reduce its lease operating expenses through operational leverage as well as further cost optimization from scale and shared infrastructure.
The purchase price is expected to be funded, upon closing, with up to
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Production |
|
|
|
|
|
|
|
||||||||
Net production per day (MMcfe/d) |
|
811.0 |
|
|
|
794.2 |
|
|
|
786.2 |
|
|
|
807.6 |
|
Natural gas (MMcf) |
|
58,328 |
|
|
|
57,113 |
|
|
|
112,451 |
|
|
|
116,756 |
|
NGL (MBbls) |
|
2,535 |
|
|
|
2,502 |
|
|
|
4,877 |
|
|
|
4,987 |
|
Oil (MBbls) |
|
44 |
|
|
|
24 |
|
|
|
97 |
|
|
|
52 |
|
Total (MMcfe) |
|
73,802 |
|
|
|
72,269 |
|
|
|
142,295 |
|
|
|
146,990 |
|
Natural Gas ($/Mcf) |
|
|
|
|
|
|
|
||||||||
Average NYMEX Henry Hub price |
$ |
3.44 |
|
|
$ |
1.94 |
|
|
$ |
3.55 |
|
|
$ |
2.07 |
|
Differential |
$ |
(0.77 |
) |
|
$ |
(0.49 |
) |
|
$ |
(0.67 |
) |
|
$ |
(0.54 |
) |
Average realized prices, excluding derivatives |
$ |
2.67 |
|
|
$ |
1.45 |
|
|
$ |
2.88 |
|
|
$ |
1.53 |
|
Average realized prices, including derivatives (1) |
$ |
2.83 |
|
|
$ |
1.98 |
|
|
$ |
2.84 |
|
|
$ |
1.99 |
|
NGLs ($/Bbl) |
|
|
|
|
|
|
|
||||||||
Average realized prices, excluding derivatives |
$ |
16.42 |
|
|
$ |
16.47 |
|
|
$ |
17.70 |
|
|
$ |
16.97 |
|
Average realized prices, including derivatives (1) |
$ |
16.41 |
|
|
$ |
16.93 |
|
|
$ |
16.64 |
|
|
$ |
17.21 |
|
Oil ($/Bbl) |
|
|
|
|
|
|
|
||||||||
Average realized prices |
$ |
57.66 |
|
|
$ |
74.92 |
|
|
$ |
61.82 |
|
|
$ |
71.81 |
|
Average Operating Cash Costs per Mcfe |
|
|
|
|
|
|
|
||||||||
Lease operating and workover |
$ |
0.46 |
|
|
$ |
0.48 |
|
|
$ |
0.49 |
|
|
$ |
0.46 |
|
Taxes other than income |
$ |
0.18 |
|
|
$ |
0.14 |
|
|
$ |
0.17 |
|
|
$ |
0.14 |
|
Gathering and transportation costs |
$ |
0.85 |
|
|
$ |
0.74 |
|
|
$ |
0.84 |
|
|
$ |
0.77 |
|
Total |
$ |
1.49 |
|
|
$ |
1.36 |
|
|
$ |
1.50 |
|
|
$ |
1.37 |
|
(1) The impact of derivative prices excludes |
Capital Expenditures
Accrued capital expenditures in the second quarter of 2025 were
Year-to-date accrued capital expenditures for 2025 were
Liquidity
As of
Total debt as of
As of
2025 Guidance
Accrued Capital Expenditures and Net Production ($ Millions) |
Q3 2025 |
|
FY 2025 |
Development |
|
|
|
CCUS and other |
|
|
|
Total capital expenditures |
|
|
|
|
|
|
|
Net production (MMcfe/d) |
805 - 835 |
|
790 - 810 |
|
|
|
|
Per Unit Operating Costs ($/Mcfe) |
|
|
|
Lease operating and workover |
|
|
|
Gathering and transportation |
|
|
|
General and administrative (excl. stock comp) |
|
|
|
General and administrative (stock comp) |
|
|
|
|
|
|
|
Natural Gas Price ($/Mcfe) |
|
|
|
Average differential |
|
|
|
|
|
|
|
Power ($ Millions) |
|
|
|
Power JV Adjusted EBITDA |
|
|
|
Second Quarter 2025 Earnings Conference Call
The Company plans to host a conference call to discuss results today,
About
Headquartered in
Forward-Looking Statements
This press release includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements, which are not historical facts, include statements regarding BKV’s strategy, future operations, financial position, estimated revenue and losses, projected costs, prospects, plans and objectives of management, and often contain words such as “expect,” “project,” “estimate,” “believe,” “anticipate,” “intend,” “budget,” “plan,” “seek,” “aspire,” “envision,” “forecast,” “target,” “predict,” “may,” “should,” “would,” “could,” “will,” and similar expressions. Actual results and future events could differ materially from those anticipated in such statements, and such forward-looking statements may not prove to be accurate. Such forward-looking statements include, but are not limited to, statements about the consummation and timing of the Bedrock acquisition, the anticipated benefits, opportunities and results with respect to the acquisition, including any expected value creation, reserves additions, midstream opportunities and other anticipated impacts from the Bedrock acquisition, as well as other aspects of the transaction, guidance, projected or forecasted financial and operating results, future liquidity, leverage, results in certain basins, objectives, project timing, expectations and intentions, regulatory and governmental actions and other statements that are not historical facts. All forward-looking statements, expressed or implied, in this press release are based only on information currently available to BKV and speak only as of the date on which they are made. BKV undertakes no obligation to release publicly any update to any of these forward-looking statements except as required by federal securities laws. Forward-looking statements are based on management’s current views and assumptions and involve risks and uncertainties that could cause actual results to differ materially from historical experience or present expectations, including but not limited to assumptions, risks and uncertainties regarding the ability of the parties to consummate the Bedrock acquisition in the anticipated timeframe or at all; risks related to the satisfaction or waiver of the conditions to closing the Bedrock acquisition in the anticipated timeframe or at all; risks related to obtaining the requisite regulatory approvals for the Bedrock acquisition; disruption from the Company’s acquisitions, including the Bedrock acquisition, making it more difficult to maintain business and operational relationships; significant transaction costs associated with the Company’s acquisitions, including the Bedrock acquisition; the risk of litigation and/or regulatory actions related to the Company’s acquisitions, including the Bedrock acquisition, as well as our ability to successfully fund, pursue and develop our CCUS business; expected increase in demand for power and our ability to serve that demand from our power business, our ability to develop, market and sell our carbon sequestered gas product; and management's outlook guidance or forecasts of future events, including projected capital expenditures, production volumes, operating costs, pricing differentials, and Power JV Adjusted EBITDA. For further discussions of risks and uncertainties applicable to forward-looking statements, you should refer to BKV’s filings with the
Condensed Consolidated Balance Sheets ($ thousands) (Unaudited) |
|||||||
|
|
|
|
||||
Assets |
|
|
|
||||
Current assets |
|
|
|
||||
Cash and cash equivalents |
$ |
21,426 |
|
|
$ |
14,868 |
|
Accounts receivable, net |
|
47,948 |
|
|
|
54,435 |
|
Accounts receivable, related parties |
|
11,611 |
|
|
|
11,414 |
|
Prepaid expenses |
|
4,435 |
|
|
|
7,638 |
|
Inventory |
|
6,960 |
|
|
|
6,255 |
|
Commodity derivative assets, current |
|
556 |
|
|
|
— |
|
Asset held for sale |
|
5,500 |
|
|
|
— |
|
Total current assets |
|
98,436 |
|
|
|
94,610 |
|
Natural gas properties |
|
|
|
||||
Developed properties |
|
2,430,788 |
|
|
|
2,315,167 |
|
Undeveloped properties |
|
10,739 |
|
|
|
10,757 |
|
Midstream assets |
|
276,811 |
|
|
|
276,644 |
|
Accumulated depreciation, depletion, and amortization |
|
(780,001 |
) |
|
|
(714,287 |
) |
Total natural gas properties, net |
|
1,938,337 |
|
|
|
1,888,281 |
|
Other property and equipment, net |
|
104,253 |
|
|
|
97,300 |
|
|
|
18,417 |
|
|
|
18,417 |
|
Investment in the Power JV |
|
114,676 |
|
|
|
115,173 |
|
Commodity derivative assets |
|
6,622 |
|
|
|
— |
|
Other noncurrent assets |
|
23,686 |
|
|
|
17,307 |
|
Total assets |
$ |
2,304,427 |
|
|
$ |
2,231,088 |
|
|
|
|
|
||||
Liabilities, mezzanine equity, and stockholders' equity |
|
|
|
||||
Current liabilities |
|
|
|
||||
Accounts payable and accrued liabilities |
$ |
123,802 |
|
|
$ |
121,366 |
|
Contingent consideration payable |
|
— |
|
|
|
20,000 |
|
Income taxes payable to related party |
|
2,265 |
|
|
|
1,438 |
|
Commodity derivative liabilities, current |
|
44,011 |
|
|
|
20,277 |
|
Other current liabilities |
|
4,653 |
|
|
|
3,124 |
|
Total current liabilities |
|
174,731 |
|
|
|
166,205 |
|
Asset retirement obligations |
|
204,331 |
|
|
|
198,795 |
|
Commodity derivative liabilities |
|
45,645 |
|
|
|
47,357 |
|
Deferred tax liability, net |
|
86,565 |
|
|
|
88,688 |
|
Long-term debt, net |
|
200,000 |
|
|
|
165,000 |
|
Other noncurrent liabilities |
|
5,097 |
|
|
|
5,469 |
|
Total liabilities |
|
716,369 |
|
|
|
671,514 |
|
Commitments and contingencies |
|
|
|
||||
Mezzanine equity |
|
|
|
||||
Noncontrolling interest |
|
(2,073 |
) |
|
|
— |
|
Stockholders' equity |
|
|
|
||||
Common stock, |
|
1,513 |
|
|
|
1,512 |
|
|
|
(6,663 |
) |
|
|
(6,663 |
) |
Additional paid-in capital |
|
1,452,602 |
|
|
|
1,447,671 |
|
Retained earnings |
|
142,679 |
|
|
|
117,054 |
|
Total stockholders' equity |
|
1,590,131 |
|
|
|
1,559,574 |
|
Total liabilities, mezzanine equity, and stockholders' equity |
$ |
2,304,427 |
|
|
$ |
2,231,088 |
|
Condensed Consolidated Statements of Operations ($ thousands, except per share amounts) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Revenues and other operating income |
|
|
|
|
|
|
|
|
||||||||
Natural gas, NGL, and oil sales |
|
$ |
199,729 |
|
|
$ |
125,854 |
|
|
$ |
415,855 |
|
|
$ |
267,541 |
|
Midstream revenues |
|
|
2,739 |
|
|
|
3,378 |
|
|
|
5,510 |
|
|
|
7,506 |
|
Derivative gains (losses), net |
|
|
112,208 |
|
|
|
(7,486 |
) |
|
|
(39,983 |
) |
|
|
(11,165 |
) |
Marketing revenues |
|
|
1,372 |
|
|
|
2,046 |
|
|
|
7,857 |
|
|
|
6,967 |
|
Gain on sale of business |
|
|
— |
|
|
|
5,968 |
|
|
|
— |
|
|
|
5,968 |
|
Section 45Q tax credits |
|
|
2,574 |
|
|
|
3,644 |
|
|
|
5,881 |
|
|
|
5,973 |
|
Related party revenues |
|
|
425 |
|
|
|
1,101 |
|
|
|
851 |
|
|
|
2,203 |
|
Other |
|
|
2,997 |
|
|
|
1,693 |
|
|
|
4,893 |
|
|
|
3,119 |
|
Total revenues and other operating income |
|
|
322,044 |
|
|
|
136,198 |
|
|
|
400,864 |
|
|
|
288,112 |
|
Operating expenses |
|
|
|
|
|
|
|
|
||||||||
Lease operating and workover |
|
|
34,176 |
|
|
|
34,172 |
|
|
|
69,231 |
|
|
|
68,640 |
|
Taxes other than income |
|
|
13,404 |
|
|
|
9,850 |
|
|
|
23,626 |
|
|
|
21,215 |
|
Gathering and transportation |
|
|
63,026 |
|
|
|
53,714 |
|
|
|
118,819 |
|
|
|
113,105 |
|
Depreciation, depletion, amortization, and accretion |
|
|
38,044 |
|
|
|
59,313 |
|
|
|
78,014 |
|
|
|
111,479 |
|
General and administrative |
|
|
30,516 |
|
|
|
19,296 |
|
|
|
55,773 |
|
|
|
39,941 |
|
Other |
|
|
14,480 |
|
|
|
3,034 |
|
|
|
20,706 |
|
|
|
11,276 |
|
Total operating expenses |
|
|
193,646 |
|
|
|
179,379 |
|
|
|
366,169 |
|
|
|
365,656 |
|
Income (loss) from operations |
|
|
128,398 |
|
|
|
(43,181 |
) |
|
|
34,695 |
|
|
|
(77,544 |
) |
Other income (expense) |
|
|
|
|
|
|
|
|
||||||||
Gains (losses) on contingent consideration liabilities |
|
|
— |
|
|
|
(524 |
) |
|
|
— |
|
|
|
6,070 |
|
Earnings (losses) from the Power JV |
|
|
9,088 |
|
|
|
(15,253 |
) |
|
|
(497 |
) |
|
|
(22,960 |
) |
Loss on early extinguishment of debt |
|
|
— |
|
|
|
(13,877 |
) |
|
|
— |
|
|
|
(13,877 |
) |
Interest expense |
|
|
(5,458 |
) |
|
|
(15,163 |
) |
|
|
(10,510 |
) |
|
|
(31,246 |
) |
Interest expense, related party |
|
|
— |
|
|
|
(1,879 |
) |
|
|
— |
|
|
|
(3,852 |
) |
Interest income |
|
|
162 |
|
|
|
1,771 |
|
|
|
311 |
|
|
|
3,404 |
|
Other income |
|
|
440 |
|
|
|
15 |
|
|
|
776 |
|
|
|
350 |
|
Income (loss) before income taxes |
|
|
132,630 |
|
|
|
(88,091 |
) |
|
|
24,775 |
|
|
|
(139,655 |
) |
Income tax benefit (expense) |
|
|
(27,895 |
) |
|
|
28,394 |
|
|
|
1,294 |
|
|
|
41,373 |
|
Net income (loss) |
|
|
104,735 |
|
|
|
(59,697 |
) |
|
|
26,069 |
|
|
|
(98,282 |
) |
Less: net income (loss) attributable to noncontrolling interest |
|
|
163 |
|
|
|
— |
|
|
|
163 |
|
|
|
— |
|
Net income (loss) attributable to BKV |
|
$ |
104,572 |
|
|
$ |
(59,697 |
) |
|
$ |
25,906 |
|
|
$ |
(98,282 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per common share attributable to BKV: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
1.23 |
|
|
$ |
(0.90 |
) |
|
$ |
0.30 |
|
|
$ |
(1.48 |
) |
Diluted |
|
$ |
1.23 |
|
|
$ |
(0.90 |
) |
|
$ |
0.30 |
|
|
$ |
(1.48 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
84,710 |
|
|
|
66,349 |
|
|
|
84,708 |
|
|
|
66,318 |
|
Diluted |
|
|
84,834 |
|
|
|
66,349 |
|
|
|
84,789 |
|
|
|
66,318 |
|
Condensed Consolidated Statements of Cash Flows ($ thousands) (Unaudited) |
||||||||
|
|
Six Months Ended |
||||||
|
|
|
2025 |
|
|
|
2024 |
|
Cash flows from operating activities: |
|
|
|
|
||||
Net income (loss) |
|
$ |
26,069 |
|
|
$ |
(98,282 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation, depletion, amortization, and accretion |
|
|
78,201 |
|
|
|
111,650 |
|
Equity-based compensation expense |
|
|
6,136 |
|
|
|
2,145 |
|
Deferred income tax benefit |
|
|
(2,123 |
) |
|
|
(41,800 |
) |
Unrealized losses on derivatives, net |
|
|
31,050 |
|
|
|
79,100 |
|
Gains on contingent consideration liabilities |
|
|
— |
|
|
|
(6,070 |
) |
Settlement of contingent consideration |
|
|
(20,000 |
) |
|
|
(20,000 |
) |
Proceeds from the sale of call options |
|
|
— |
|
|
|
23,502 |
|
Payments for the purchase of put options |
|
|
(16,206 |
) |
|
|
— |
|
Gain on sale of business |
|
|
— |
|
|
|
(5,968 |
) |
Gains on sales of assets |
|
|
(1,208 |
) |
|
|
(816 |
) |
Transaction costs from sale of business |
|
|
— |
|
|
|
(3,461 |
) |
Impairment of asset held for sale |
|
|
2,446 |
|
|
|
— |
|
Losses from the Power JV |
|
|
497 |
|
|
|
22,960 |
|
Loss on early extinguishment of debt |
|
|
— |
|
|
|
13,877 |
|
Other, net |
|
|
2,986 |
|
|
|
1,341 |
|
Changes in operating assets and liabilities: |
|
|
|
|
||||
Accounts receivable, net |
|
|
6,487 |
|
|
|
(11,756 |
) |
Accounts receivable, related party |
|
|
(197 |
) |
|
|
(7,231 |
) |
Accounts payable and accrued liabilities |
|
|
(17,539 |
) |
|
|
(48,891 |
) |
Other changes in operating assets and liabilities |
|
|
2,184 |
|
|
|
(518 |
) |
Net cash provided by operating activities |
|
|
98,783 |
|
|
|
9,782 |
|
Cash flows from investing activities: |
|
|
|
|
||||
Capital expenditures |
|
|
(123,669 |
) |
|
|
(31,608 |
) |
Deposit on fixed asset purchase |
|
|
(7,500 |
) |
|
|
— |
|
Proceeds from sale of business |
|
|
— |
|
|
|
131,708 |
|
Proceeds from sales of assets |
|
|
1,258 |
|
|
|
1,556 |
|
Other investing activities, net |
|
|
257 |
|
|
|
(23 |
) |
Net cash provided by (used in) investing activities |
|
|
(129,654 |
) |
|
|
101,633 |
|
Cash flows from financing activities: |
|
|
|
|
||||
Payments on notes payable to related party |
|
|
— |
|
|
|
(25,000 |
) |
Proceeds under RBL Credit Agreement |
|
|
355,000 |
|
|
|
425,000 |
|
Payments on RBL Credit Agreement |
|
|
(320,000 |
) |
|
|
(65,000 |
) |
Payment on term loan agreement |
|
|
— |
|
|
|
(456,000 |
) |
Payment of debt issuance costs |
|
|
(720 |
) |
|
|
(8,054 |
) |
Proceeds from draws on credit facilities |
|
|
— |
|
|
|
44,000 |
|
Payments on credit facilities |
|
|
— |
|
|
|
(171,000 |
) |
Payments of deferred offering costs |
|
|
— |
|
|
|
(1,020 |
) |
Debt extinguishment costs |
|
|
— |
|
|
|
(10,213 |
) |
Net share settlements, equity-based compensation |
|
|
(1,204 |
) |
|
|
— |
|
Cash contributions from noncontrolling interest |
|
|
4,353 |
|
|
|
— |
|
Net cash provided by (used in) financing activities |
|
|
37,429 |
|
|
|
(267,287 |
) |
Net increase (decrease) in cash, cash equivalents, and restricted cash |
|
|
6,558 |
|
|
|
(155,872 |
) |
Cash, cash equivalents, and restricted cash, beginning of period |
|
|
14,868 |
|
|
|
165,069 |
|
Cash and cash equivalents end of period |
|
$ |
21,426 |
|
|
$ |
9,197 |
|
Volume of Derivative Activities
As of
The following table represents natural gas commodity derivatives indexed to NYMEX Henry Hub pricing:
Instrument |
|
MMBtu |
|
Weighted Average Price (USD) |
|
Weighted Average Price Floor |
|
Weighted Average Price Ceiling |
|
Fair Value as of ($ thousands) |
||
2025 |
|
|
|
|
|
|
|
|
|
|
||
Swap |
|
48,960,000 |
|
|
|
|
|
|
|
$ |
(19,183 |
) |
Collars |
|
6,120,000 |
|
|
|
|
|
|
|
$ |
294 |
|
2026 |
|
|
|
|
|
|
|
|
|
|
||
Swap |
|
71,575,000 |
|
|
|
|
|
|
|
$ |
(36,849 |
) |
Collars |
|
28,300,000 |
|
|
|
|
|
|
|
$ |
(7,319 |
) |
Call options |
|
36,500,000 |
|
|
|
|
|
|
|
$ |
(15,598 |
) |
Put options |
|
36,500,000 |
|
|
|
|
|
|
|
$ |
5,815 |
|
2027 |
|
|
|
|
|
|
|
|
|
|
||
Swap |
|
36,500,000 |
|
|
|
|
|
|
|
$ |
(306 |
) |
Collars |
|
36,500,000 |
|
|
|
|
|
|
|
$ |
(6,025 |
) |
Call options |
|
36,500,000 |
|
|
|
|
|
|
|
$ |
(15,686 |
) |
Put options |
|
36,500,000 |
|
|
|
|
|
|
|
$ |
10,135 |
|
The following table represents natural gas basis derivatives based on the applicable basis reference price listed below:
Instrument |
|
Basis Reference Price |
|
MMBtu |
|
Weighted Average Basis Differential |
|
Fair Value as of |
||||
2025 |
|
|
|
|
|
|
|
|
||||
Swap |
|
Transco Leidy Basis |
|
6,440,000 |
|
$ |
(0.86 |
) |
|
$ |
1,892 |
|
Swap |
|
HSC Basis |
|
14,720,000 |
|
$ |
(0.45 |
) |
|
$ |
(330 |
) |
Swap |
|
|
|
11,960,000 |
|
$ |
0.45 |
|
|
$ |
(72 |
) |
The following table represents natural gas liquids commodity derivatives for contracts, by contract type, expiring through
Instrument |
|
Commodity Reference Price |
|
Gallons |
|
Weighted Average Price (USD) |
|
Fair Value as of |
|||
2025 |
|
|
|
|
|
|
|
|
|||
Swap |
|
OPIS Purity Ethane Mont Belvieu |
|
54,096,000 |
|
$ |
0.25 |
|
$ |
651 |
|
Swap |
|
OPIS IsoButane Mont Belvieu Non-TET |
|
3,864,000 |
|
$ |
0.87 |
|
$ |
(224 |
) |
Swap |
|
OPIS Normal Butane Mont Belvieu Non-TET |
|
4,830,000 |
|
$ |
0.83 |
|
$ |
(185 |
) |
Swap |
|
OPIS Propane Mont Belvieu Non-TET |
|
21,252,000 |
|
$ |
0.73 |
|
$ |
(239 |
) |
Swap |
|
OPIS Natural Gasoline Mont Belvieu Non-TET |
|
7,728,000 |
|
$ |
1.41 |
|
$ |
1,113 |
|
2026 |
|
|
|
|
|
|
|
|
|||
Swap |
|
OPIS Purity Ethane Mont Belvieu |
|
94,762,500 |
|
$ |
0.25 |
|
$ |
(2,141 |
) |
Swap |
|
OPIS IsoButane Mont Belvieu Non-TET |
|
6,221,250 |
|
$ |
0.86 |
|
$ |
(44 |
) |
Swap |
|
OPIS Normal Butane Mont Belvieu Non-TET |
|
10,053,750 |
|
$ |
0.82 |
|
$ |
17 |
|
Swap |
|
OPIS Propane Mont Belvieu Non-TET |
|
37,327,500 |
|
$ |
0.70 |
|
$ |
(564 |
) |
Swap |
|
OPIS Natural Gasoline Mont Belvieu Non-TET |
|
16,275,000 |
|
$ |
1.40 |
|
$ |
2,455 |
|
2027 |
|
|
|
|
|
|
|
|
|||
Swap |
|
OPIS Purity Ethane Mont Belvieu |
|
45,990,000 |
|
$ |
0.28 |
|
$ |
(85 |
) |
Supplemental Non-GAAP Financial Measures
This release includes the non-GAAP financial measures described below. These non-GAAP measures are intended to provide additional information only and should not be considered as alternatives to, or more meaningful than, net income attributable to BKV, diluted EPS, net income (loss), net cash provided by operating activities, or any other measure calculated in accordance with GAAP.
As a result of C Squared Solutions, Inc.’s noncontrolling equity interest in the CCUS JV that commenced on
Adjusted Net Income (Loss) and Adjusted EPS
The Company defines Adjusted Net Income (Loss) as net income (loss) attributable to BKV before (i) non-cash derivative gains (losses), (ii) gains (losses) on contingent consideration liabilities, (iii) certain equity-based compensation expense, (iv) the portion of settlements paid (received) for early-terminated derivative contracts that relate to future periods, (v) other nonrecurring transactions, and (vi) the tax impact on these adjustments using a 23% statutory rate. The Company defines Adjusted EPS as Adjusted Net Income (Loss) divided by diluted weighted average common shares outstanding.
We believe Adjusted Net Income (Loss) and Adjusted EPS are useful performance measures because they allow us to effectively evaluate our operating performance and results of operations from period to period and against our peers, without regard to our financing methods, corporate form, capital structure, or one-time events. We exclude the items listed above from net income (loss) in arriving at Adjusted Net Income (Loss) and Adjusted EPS because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures, and the method by which the assets were acquired. Our presentation of Adjusted Net Income (Loss) and Adjusted EPS should not be construed as an inference that our results will be unaffected by unusual or non-recurring items. Other companies, including other companies in our industry, may not use Adjusted Net Income (Loss) and Adjusted EPS or may calculate this measure differently than as presented in this release, limiting its usefulness as a comparative measure.
The table below presents a reconciliation of Adjusted Net Income (Loss) to net income, our most directly comparable GAAP financial measure for the periods indicated.
|
Three Months
Ended |
|
Six Months
Ended |
||||||||||||
($ Thousands, except EPS) |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net income (loss) attributable to BKV |
$ |
104,572 |
|
|
$ |
(59,697 |
) |
|
$ |
25,906 |
|
|
$ |
(98,282 |
) |
Adjustment to net income (loss) attributable to BKV: |
|
|
|
|
|
|
|
||||||||
Net unrealized derivative (gains) losses |
|
(102,935 |
) |
|
|
38,957 |
|
|
|
31,050 |
|
|
|
79,100 |
|
Change in contingent consideration |
|
— |
|
|
|
524 |
|
|
|
— |
|
|
|
(6,070 |
) |
Gain on sales of non-operated interest in proved reserves |
|
— |
|
|
|
(5,451 |
) |
|
|
— |
|
|
|
(5,451 |
) |
Impairment of asset held for sale |
|
— |
|
|
|
— |
|
|
|
2,446 |
|
|
|
— |
|
Loss on early extinguishment of debt |
|
— |
|
|
|
13,877 |
|
|
|
— |
|
|
|
13,877 |
|
Other nonrecurring transactions |
|
9,730 |
|
|
|
— |
|
|
|
11,285 |
|
|
|
— |
|
Early settlement of derivative contracts (1) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(13,250 |
) |
Early settlements of derivative contracts related to the current period (2) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,350 |
|
Total adjustments before taxes |
|
(93,205 |
) |
|
|
47,907 |
|
|
|
44,781 |
|
|
|
76,556 |
|
Tax effect of adjustments |
|
21,437 |
|
|
|
(11,019 |
) |
|
|
(10,300 |
) |
|
|
(17,608 |
) |
Total adjustments after taxes |
|
(71,768 |
) |
|
|
36,888 |
|
|
|
34,481 |
|
|
|
58,948 |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Net Income (Loss) |
$ |
32,804 |
|
|
$ |
(22,809 |
) |
|
$ |
60,387 |
|
|
$ |
(39,334 |
) |
|
|
|
|
|
|
|
|
||||||||
Adjusted Net Income (Loss) per basic share |
$ |
0.39 |
|
|
$ |
(0.34 |
) |
|
$ |
0.71 |
|
|
$ |
(0.59 |
) |
Adjusted Net Income (Loss) per diluted share |
$ |
0.39 |
|
|
$ |
(0.34 |
) |
|
$ |
0.71 |
|
|
$ |
(0.59 |
) |
|
|
|
|
|
|
|
|
||||||||
Basic weighted-average shares of common stock outstanding |
|
84,710 |
|
|
|
66,349 |
|
|
|
84,708 |
|
|
|
66,318 |
|
Add dilutive effects of TRSUs (3) |
|
124 |
|
|
|
— |
|
|
|
81 |
|
|
|
— |
|
Add dilutive effects of PRSUs (3) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Diluted weighted-average common shares outstanding |
|
84,834 |
|
|
|
66,349 |
|
|
|
84,789 |
|
|
|
66,318 |
|
_________________________________________________ |
(1) Reflects total cash settlements during the period upon termination of certain natural gas commodity derivative swap and collar contracts prior to their contractual settlement date. |
(2) When evaluating our operating performance and results of operations, early settlements of derivative contracts are “related to” the period that includes the underlying production month that was hedged. This adjustment removes the timing difference between the early termination date and the underlying production month that is hedged. |
(3) Net losses are prohibited from including potential common shares in the computation of diluted per share amounts. Therefore, we have utilized the basic shares outstanding to calculate both basic and diluted Adjusted Net Income (Loss) per common share. |
Adjusted EBITDAX and Combined Adjusted EBITDAX attributable to BKV
The Company defines Adjusted EBITDAX as net income (loss) before (i) non-cash derivative gains (losses), (ii) depreciation, depletion, amortization, and accretion, (iii) exploration and impairment expense, (iv) gains (losses) on contingent consideration liabilities, (v) interest expense, (vi) interest expense, related party, (vii) income tax benefit (expense), (viii) equity-based compensation expense, (ix) bargain purchase gains, (x) earnings (losses) from the Power JV, (xi) the portion of settlements paid (received) for early-terminated derivative contracts that relate to future periods and (xii) other nonrecurring transactions. Combined Adjusted EBITDAX attributable to BKV is defined as Adjusted EBITDAX less Adjusted EBITDAX attributable to noncontrolling interest plus BKV’s 50% proportionate share of Power JV Adjusted EBITDA. Adjusted EBITDAX attributable to noncontrolling interest is defined as C Squared Solutions, Inc.’s 42% proportionate share of Adjusted EBITDAX attributable to the CCUS JV for the applicable period.
The Company excludes the items listed above from Net Income (Loss) in arriving at Adjusted EBITDAX because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDAX should not be considered as an alternative to, or more meaningful than, net income (loss) determined in accordance with GAAP. Certain items excluded from Adjusted EBITDAX are significant components in understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax burden, as well as the historic costs of depreciable assets, none of which are reflected in Adjusted EBITDAX. Our presentation of Adjusted EBITDAX should not be construed as an inference that our results will be unaffected by unusual or non-recurring items. Other companies, including other companies in our industry, may not use Adjusted EBITDAX or may calculate this measure differently than as presented in this release, limiting its usefulness as a comparative measure.
Adjusted EBITDAX and Combined Adjusted EBITDAX attributable to BKV are supplemental non-GAAP financial measures that are used by our management and external users of our consolidated financial statements, such as industry analysts, investors, lenders, rating agencies and others to more effectively evaluate our operating performance and results of operations from period to period and against our peers. We believe Adjusted EBITDAX, and Combined Adjusted EBITDAX attributable to BKV are useful performance measures because they allow us to effectively evaluate our operating performance and results of operations from period to period and against our peers, without regard to our financing methods, corporate form or capital structure.
The table below presents a reconciliation of Adjusted EBITDAX and Combined Adjusted EBITDAX attributable to BKV to net income (loss), our most directly comparable GAAP financial measure for the periods indicated.
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
($ Thousands) |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net income (loss) |
$ |
104,735 |
|
|
$ |
(59,697 |
) |
|
$ |
26,069 |
|
|
$ |
(98,282 |
) |
Add back (subtract): |
|
|
|
|
|
|
|
||||||||
Net unrealized derivative (gains) losses |
|
(102,935 |
) |
|
|
38,957 |
|
|
|
31,050 |
|
|
|
79,100 |
|
Forward month gas settlement (1) |
|
(7,216 |
) |
|
|
9,131 |
|
|
|
(3,219 |
) |
|
|
83 |
|
Depreciation, depletion, amortization, and accretion |
|
38,138 |
|
|
|
59,391 |
|
|
|
78,201 |
|
|
|
111,650 |
|
Exploration and impairment expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Change in contingent consideration |
|
— |
|
|
|
524 |
|
|
|
— |
|
|
|
(6,070 |
) |
Interest expense |
|
5,458 |
|
|
|
15,163 |
|
|
|
10,510 |
|
|
|
31,246 |
|
Interest expense, related party |
|
— |
|
|
|
1,879 |
|
|
|
— |
|
|
|
3,852 |
|
Loss on early extinguishment of debt |
|
— |
|
|
|
13,877 |
|
|
|
— |
|
|
|
13,877 |
|
Income tax expense (benefit) |
|
27,895 |
|
|
|
(28,394 |
) |
|
|
(1,294 |
) |
|
|
(41,373 |
) |
Equity-based compensation expense |
|
4,069 |
|
|
|
1,072 |
|
|
|
6,136 |
|
|
|
2,145 |
|
Gain on sales of non-operated interest in proved reserves |
|
— |
|
|
|
(5,451 |
) |
|
|
— |
|
|
|
(5,451 |
) |
Impairment of asset held for sale |
|
— |
|
|
|
— |
|
|
|
2,446 |
|
|
|
— |
|
(Earnings) losses from the Power JV |
|
(9,088 |
) |
|
|
15,253 |
|
|
|
497 |
|
|
|
22,960 |
|
Other nonrecurring transactions |
|
9,730 |
|
|
|
— |
|
|
|
11,285 |
|
|
|
— |
|
Early settlement of derivative contracts (2) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(13,250 |
) |
Early settlements of derivative contracts related to the current period (3) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,350 |
|
Adjusted EBITDAX |
$ |
70,786 |
|
|
$ |
61,705 |
|
|
$ |
161,681 |
|
|
$ |
108,837 |
|
Less: Adjusted EBITDAX attributable to noncontrolling interest (4) |
|
(305 |
) |
|
|
— |
|
|
|
(305 |
) |
|
|
— |
|
Plus: 50% Power JV Adjusted EBITDA (4) |
|
17,740 |
|
|
|
13,141 |
|
|
|
27,529 |
|
|
|
23,393 |
|
Combined Adjusted EBITDAX Attributable to BKV |
$ |
88,221 |
|
|
$ |
74,846 |
|
|
$ |
188,905 |
|
|
$ |
132,230 |
|
________________________________________________ |
(1) Natural gas derivative contracts settle and are realized in the month prior to the production covered by the contract. This adjustment removes the timing difference between the settlement date and the underlying production month that is hedged. |
(2) Reflects total cash settlements during the period upon termination of certain natural gas commodity derivative swap and collar contracts prior to their contractual settlement date. |
(3) When evaluating our operating performance and results of operations, early settlements of derivative contracts are “related to” the period that includes the underlying production month that was hedged. This adjustment removes the timing difference between the early termination date and the underlying production month that is hedged. |
(4) Non-GAAP financial measure, see below for a reconciliation of this non-GAAP financial measure to the most comparable financial measure in accordance with GAAP. |
Adjusted EBITDAX Attributable to Noncontrolling Interest
We consolidate our noncontrolling interest in the CCUS JV. The table below reconciles the Adjusted EBITDAX attributable to noncontrolling interest to the net income (loss) attributable to noncontrolling interest, the most comparable financial measure in accordance with GAAP.
|
Three Months Ended |
|
Six Months Ended |
||||||||
($ Thousands) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
Net income (loss) attributable to noncontrolling interest |
$ |
163 |
|
$ |
— |
|
$ |
163 |
|
$ |
— |
Add back (subtract): |
|
|
|
|
|
|
|
||||
Depreciation and amortization (1) |
|
142 |
|
|
— |
|
|
142 |
|
|
— |
Adjusted EBITDAX attributable to noncontrolling interest |
$ |
305 |
|
$ |
— |
|
$ |
305 |
|
$ |
— |
________________________________________________ |
(1) Depreciation and amortization represents C Squared Solutions, Inc.’s proportionate share of income of 42% in the CCUS JV for the three and six months ended |
Adjusted Free Cash Flow, Adjusted Free Cash Flow Attributable to BKV, Adjusted Free Cash Flow Margin, and Adjusted Free Cash Flow Margin Attributable to BKV
We define Adjusted Free Cash Flow as net cash provided by (used in) operating activities, excluding cash paid for contingent consideration and changes in operating assets and liabilities, less total cash paid for capital expenditures (excluding leasehold costs and acquisitions). Adjusted Free Cash Flow attributable to BKV is defined as Adjusted Free Cash Flow less Adjusted EBITDAX attributable to noncontrolling interest, less capital expenditures attributable to noncontrolling interest, and plus net contributions from noncontrolling interest.
Adjusted Free Cash Flow is not a measure of net cash flow provided by or used in operating activities as determined by GAAP. Adjusted Free Cash Flow is a supplemental non-GAAP financial measure that is used by our management and other external users of our financial statements, such as industry analysts, investors, lenders, rating agencies and others to assess our ability to internally fund our capital program, service or incur additional debt and to pay dividends. We believe Adjusted Free Cash Flow is a useful liquidity measure because it allows us and others to compare cash flow provided by operating activities across periods and to assess our ability to internally fund our capital program (including acquisitions), to reduce leverage, fund acquisitions and pay dividends to our stockholders. We define Adjusted Free Cash Flow Margin as the ratio of Adjusted Free Cash Flow for any period to total revenues, excluding derivative gains and losses, for such period. We use this metric to assess our liquidity relative to our revenues. Adjusted Free Cash Flow Margin illustrates the efficiency with which the Company generates Adjusted Free Cash Flow. We define Adjusted Free Cash Flow Margin attributable to BKV as the ratio of Adjusted Free Cash Flow attributable to BKV for any period to total revenues attributable to BKV, excluding derivative gains and losses and the 42% proportionate share of Adjusted Free Cash Flow attributable to C Squared Solutions, Inc.’s noncontrolling interest in the CCUS JV. Adjusted Free Cash Flow should not be considered as an alternative to, or more meaningful than, net income (loss) or net cash provided by (used in) operating activities determined in accordance with GAAP. Other companies, including other companies in our industry, may not use Adjusted Free Cash Flow or may calculate this measure differently than as presented in this release, limiting its usefulness as a comparative measure.
The table below presents our reconciliation of Adjusted Free Cash Flow and Adjusted Free Cash Flow attributable to BKV to net cash provided by operating activities, our most directly comparable GAAP financial measure for the periods indicated.
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
($ Thousands) |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net cash provided by (used in) operating activities |
$ |
76,163 |
|
|
$ |
(9,469 |
) |
|
$ |
98,783 |
|
|
$ |
9,782 |
|
Cash paid for contingent consideration (1) |
|
— |
|
|
|
— |
|
|
|
20,000 |
|
|
|
20,000 |
|
Change in operating assets and liabilities |
|
(11,783 |
) |
|
|
40,521 |
|
|
|
9,065 |
|
|
|
68,396 |
|
Cash paid for capital expenditures (excl. leasehold costs, acquisitions) |
|
(66,295 |
) |
|
|
(11,747 |
) |
|
|
(123,669 |
) |
|
|
(31,608 |
) |
Adjusted Free Cash Flow (2) |
$ |
(1,915 |
) |
|
$ |
19,305 |
|
|
$ |
4,179 |
|
|
$ |
66,570 |
|
Add back (subtract): |
|
|
|
|
|
|
|
||||||||
Adjusted EBITDAX attributable to noncontrolling interest |
|
(305 |
) |
|
|
— |
|
|
|
(305 |
) |
|
|
— |
|
Capital expenditures attributable to noncontrolling interest |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net contributions from (distributions to) noncontrolling interest |
|
4,353 |
|
|
|
— |
|
|
|
4,353 |
|
|
|
— |
|
Adjusted Free Cash Flow attributable to BKV (2) |
$ |
2,133 |
|
|
$ |
19,305 |
|
|
$ |
8,227 |
|
|
$ |
66,570 |
|
Total revenue, excluding derivative gains and losses |
|
209,836 |
|
|
|
143,684 |
|
|
|
440,847 |
|
|
|
299,277 |
|
Adjusted Free Cash Flow Margin (2) |
|
(0.9 |
)% |
|
|
13.4 |
% |
|
|
0.9 |
% |
|
|
22.2 |
% |
Total revenue attributable to BKV, excluding derivative gains and losses, and the 42% proportionate share of revenue from the noncontrolling interest in CCUS JV |
$ |
209,075 |
|
|
$ |
143,684 |
|
|
$ |
440,086 |
|
|
$ |
299,277 |
|
Adjusted Free Cash Flow Margin attributable to BKV (2) |
|
1.0 |
% |
|
|
13.4 |
% |
|
|
1.9 |
% |
|
|
22.2 |
% |
__________________________________________ |
(1) Cash paid for contingent consideration is included as a deduction to arrive at net cash provided by (used in) operating activities and therefore, is added back for the purpose of computing Adjusted Free Cash Flow. |
(2) The early termination of derivative contracts increased Adjusted Free Cash Flow by |
Power JV Adjusted EBITDA
We define Power JV Adjusted EBITDA as net income (loss) of the Power JV before (i) unrealized derivative gains/losses, (ii) depreciation and amortization, and (iii) interest expense.
The items listed above are excluded from the Power JV’s net income (loss) in arriving at Power JV Adjusted EBITDA because these amounts can vary substantially from company to company within the power industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Power JV Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net income (loss) determined in accordance with GAAP. Other companies, including other companies in the power industry, may not use Adjusted EBITDA or may calculate this measure differently than as presented in this release, limiting its usefulness as a comparative measure.
Power JV Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by our management and external users of our consolidated financial statements, such as industry analysts, investors, lenders, rating agencies and others to more effectively evaluate our and the Power JV’s operating performance and results of operations from period to period and against our peers. We believe our investment in the Power JV is a strategic differentiator for BKV’s integrated energy solutions model. Investors in BKV may be interested in the results of the Power JV and the respective impact to BKV’s financial results. We believe Power JV Adjusted EBITDA is a useful performance measure because it allows us to effectively evaluate the Power JV’s operating performance and results of operations from period to period and against peers, without regard to financing methods, corporate form or capital structure.
The table below presents our reconciliation of Power JV Adjusted EBITDA to the Power JV’s net income (loss), the most directly comparable GAAP financial measure for the periods indicated.
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
($ Thousands) |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net income (loss) |
$ |
18,176 |
|
|
$ |
(30,506 |
) |
|
$ |
(994 |
) |
|
$ |
(45,920 |
) |
Add back (subtract): |
|
|
|
|
|
|
|
||||||||
Unrealized derivative (gains) losses |
|
(8,181 |
) |
|
|
28,953 |
|
|
|
4,868 |
|
|
|
36,805 |
|
Depreciation and amortization |
|
9,536 |
|
|
|
9,067 |
|
|
|
19,163 |
|
|
|
18,952 |
|
Interest expense |
|
15,949 |
|
|
|
18,768 |
|
|
|
32,022 |
|
|
|
36,949 |
|
Power JV Adjusted EBITDA |
$ |
35,480 |
|
|
$ |
26,282 |
|
|
$ |
55,059 |
|
|
$ |
46,786 |
|
|
|
|
|
|
|
|
|
||||||||
50% Power JV Adjusted EBITDA (BKV’s proportionate share) |
$ |
17,740 |
|
|
$ |
13,141 |
|
|
$ |
27,529 |
|
|
$ |
23,393 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250812083707/en/
Investor Contacts:
Vice President, Investor Relations
InvestorRelations@bkvcorp.com
BKVIR@ircinc.com
Source: