PHX MINERALS INC. REPORTS THIRD FISCAL QUARTER 2022 RESULTS AND ANNOUNCES DIVIDEND PAYMENT

PHX MINERALS INC

 

 

PR Newswire



FORT WORTH, Texas


,


Aug. 8, 2022


/PRNewswire/ — PHX MINERALS INC., “PHX” or the “Company” (NYSE: PHX), today reported financial and operating results for the third fiscal quarter ended

June 30, 2022

.


SUMMARY OF RESULTS FOR THE QUARTER ENDED

JUNE 30, 2022

, AND SUBSEQUENT EVENTS

  • Net income in the third fiscal quarter of 2022 was

    $8.6 million

    , or

    $0.25

    per share, compared to net loss of

    ($4.0) million

    , or

    ($0.12)

    per share, in the second fiscal quarter of 2022.
  • Adjusted EBITDA

    (1)

    of

    $7.2 million

    for the third fiscal quarter of 2022 increased from

    $5.8 million

    in the second fiscal quarter of 2022.
  • Royalty production volumes for the third fiscal quarter of 2022 increased 3% to 1,595 Mmcfe, and total production volumes for the third fiscal quarter of 2022 decreased 1% to 2,430 Mmcfe, compared to the second fiscal quarter of 2022.
  • 80% of royalty production volumes and 78% of total production volumes in the third fiscal quarter of 2022 were attributable to natural gas.
  • 96 gross (0.25 net) wells converted to PDP, including 39 gross (0.19 net) in the SCOOP and 12 gross (0.03 net) in the

    Haynesville

    , during the third fiscal quarter of 2022, compared to 108 gross (0.48 net) in the second fiscal quarter of 2022.
  • 155 gross (0.79 net) wells in progress as of

    June 30, 2022

    , compared to 134 gross (0.60 net) as of

    March 31, 2022

    .
  • Total debt was

    $28.3 million

    and the debt to adjusted EBITDA (TTM)

    (1)

    ratio was 1.31x at

    June 30, 2022

    .
  • During the third fiscal quarter of 2022, PHX closed on acquisitions totaling 938 net royalty acres located in the SCOOP play of

    Oklahoma

    and the

    Haynesville

    play of

    East Texas

    and

    Louisiana

    for approximately

    $9.1 million

    .
  • Since

    June 30, 2022

    , PHX has closed on additional acquisitions of 544 net royalty acres located in the SCOOP play of

    Oklahoma

    and the

    Haynesville

    play of

    Louisiana

    for approximately

    $8.2 million

    .
  • PHX has entered into a PSA to divest the remainder of its non-operated working interest position in the Fayetteville Shale of

    Arkansas

    for approximately

    $6 million

    subject to customary closing adjustments.
  • PHX announced a

    $0.02

    per share quarterly dividend, payable on

    Sept. 9, 2022

    , to stockholders of record on

    Aug. 25, 2022

    .



(1)

This is a non-GAAP measure. Refer to the Non-GAAP Reconciliation section.


Chad L. Stephens

, President and CEO, commented, “I am pleased to report another outstanding quarter of financial results including adjusted EBITDA of

$7.2 million

, a 22% increase over the prior sequential quarter. I would like to thank all of the PHX employees for their hard work that helped the company achieve these excellent third quarter 2022 results.

Consistent with our first and second quarter of 2022 results, we reported an increase in royalty volumes and a further decrease in working interest volumes. This is in line with our corporate strategy. We continue to allocate 100% of our capital to acquiring minerals in the core of the

Haynesville

in

Louisiana

and the SCOOP in

Southern Oklahoma

in high rock quality areas under well capitalized active operators, assuring us of near-term line of sight development. We are keenly focused on executing a successful acquisition strategy and expect our royalty volumes will continue to increase on an annual basis.

In our third fiscal quarter ended

June 30, 2022

, and including through

Aug. 4


th

, we have closed on a total of

$18.0 million

in additional minerals located primarily in the

Haynesville

with line-of-sight development, which should continue to drive our growing royalty volumes. This brings our fiscal 2022 acquisition program to approximately

$42 million

. There continues to be a strong set of acquisition opportunities in front of us.

Lastly, I’d like to announce that during our third fiscal quarter we opened our new corporate headquarters in

Fort Worth, Texas

. This move places our senior management team at the epicenter of the mineral space. We will retain our offices in

Oklahoma City

where our accounting and technical staff are located and do not anticipate any disruption to the business. We are excited about having new offices in

Fort Worth

and believe it will better position us to execute the Company’s growth strategy of building shareholder value through the acquisition and ownership of high-quality mineral interest in our core areas.”



OPERATING HIGHLIGHTS


Third Quarter Ended


Third Quarter Ended


Nine Months Ended


Nine Months Ended


June 30, 2022


June 30, 2021


June 30, 2022


June 30, 2021


Gas Mcf Sold


1,897,799


1,879,343


5,380,093


5,090,619


Average Sales Price per Mcfe before the


effects of settled derivative contracts


$


6.82


$


3.33


$


5.61


$


2.77


Average Sales Price per Mcfe after the


effects of settled derivative contracts


$


4.32


$


3.31


$


3.72


$


2.76


Oil Barrels Sold


48,928


55,492


148,632


170,437


Average Sales Price per Mcfe before the


effects of settled derivative contracts


$


105.23


$


63.77


$


90.40


$


52.95


Average Sales Price per Mcfe after the


effects of settled derivative contracts


$


60.18


$


46.25


$


57.63


$


49.15


NGL Barrels Sold


39,732


46,753


124,358


125,118


Average Sales Price per Barrel

(1)


$


36.76


$


23.58


$


35.52


$


20.42


Mcfe Sold


2,429,760


2,492,813


7,018,036


6,863,949


Natural gas, oil and NGL sales before the


effects of settled derivative contracts


$


19,561,568


$


10,899,820


$


48,032,597


$


25,670,624


Natural gas, oil and NGL sales after the


effects of settled derivative contracts


$


12,607,397


$


9,895,130


$


32,971,756


$


24,981,817


(1) There were no NGL settled derivative contracts during the 2022 and 2021 periods.

Total Production for the last four quarters was as follows:


Quarter ended


Mcf Sold


Oil Bbls Sold


NGL Bbls Sold


Mcfe Sold


6/30/2022


1,897,799


48,928


39,732


2,429,760


3/31/2022


1,908,030


51,631


40,371


2,460,042


12/31/2021


1,574,265


48,074


44,256


2,128,248


9/30/2021


1,609,101


54,043


46,369


2,211,570

Royalty Interest Production for the last four quarters was as follows:


Quarter ended


Mcf Sold


Oil Bbls Sold


NGL Bbls Sold


Mcfe Sold


6/30/2022


1,283,737


32,562


19,369


1,595,323


3/31/2022


1,261,949


28,758


18,852


1,547,609


12/31/2021


949,523


25,996


19,953


1,225,220


9/30/2021


705,397


29,442


19,364


998,230

Working Interest Production for the last four quarters was as follows:


Quarter ended


Mcf Sold


Oil Bbls Sold


NGL Bbls Sold


Mcfe Sold


6/30/2022


614,062


16,366


20,363


834,437


3/31/2022


646,081


22,873


21,519


912,433


12/31/2021


624,742


22,078


24,303


903,028


9/30/2021


903,704


24,601


27,005


1,213,340



FINANCIAL HIGHLIGHTS


Third Quarter Ended


Third Quarter Ended


Nine Months Ended


Nine Months Ended


June 30, 2022


June 30, 2021


June 30, 2022


June 30, 2021


Working Interest Sales


$


7,088,153


$


5,486,978


$


18,959,671


$


13,245,980


Royalty Interest Sales


$


12,473,415


$


5,412,842


$


29,072,926


$


12,424,644


Natural Gas, Oil and NGL Sales


$


19,561,568


$


10,899,820


$


48,032,597


$


25,670,624


Gains (Losses) on Derivative Contracts


$


(2,387,226)


$


(5,487,483)


$


(12,534,464)


$


(8,089,662)


Lease Bonuses and Rental Income


$


209,329


$


259,152


$


450,152


$


319,139


Total Revenue


$


17,383,671


$


5,671,489


$


35,948,285


$


17,900,101


Lease Operating Expense


per Working Interest Mcfe


$


1.08


$


0.83


$


1.16


$


0.84


Transportation, Gathering and Marketing


per Mcfe


$


0.59


$


0.62


$


0.59


$


0.60


Production Tax per Mcfe


$


0.38


$


0.24


$


0.33


$


0.19


Cash G&A Expense per Mcfe

(1)


$


0.95


$


0.78


$


0.90


$


0.78


G&A Expense per Mcfe


$


1.18


$


0.91


$


1.10


$


0.88


Interest Expense per Mcfe


$


0.12


$


0.09


$


0.10


$


0.12


DD&A per Mcfe


$


0.83


$


0.86


$


0.82


$


0.90


Total Expense per Mcfe


$


3.47


$


3.15


$


3.38


$


3.14


Net Income (Loss)


$


8,589,010


$


(1,356,594)


$


11,250,804


$


(2,453,037)


Adjusted EBITDA

(2)


$


7,194,102


$


5,008,654


$


17,429,579


$


11,506,346


Cash Flow from Operations


$


8,404,654


$


5,563,226


$


24,338,974


$


10,240,333


CapEx


$


72,176


$


271,661


$


351,524


$


696,759


CapEx – Mineral Acquisitions


$


8,954,133


$


11,402,761


$


29,872,407


$


19,337,265


Borrowing Base


$


50,000,000


$


28,500,000


Debt


$


28,300,000


$


19,900,000


Debt to Adjusted EBITDA (TTM)

(2)


1.31


1.45



(1)

G&A excluding restricted stock and deferred director’s expense.



(2)

This is a non-GAAP measure. Refer to the Non-GAAP Reconciliation section.


THIRD FISCAL QUARTER ENDED

JUNE 30, 2022

, RESULTS

The Company recorded third fiscal quarter 2022 net income of

$8,589,010

, or

$0.25

per share, as compared to a net loss of

($1,356,594)

, or

($0.05)

per share, in the third fiscal quarter 2021. The change in net income was principally the result of increased natural gas, oil and NGL sales, decreased losses associated with our hedge contracts and increased gains on asset sales, partially offset by an increase in general and administrative costs, or G&A, and income tax expense.

Natural gas, oil and NGL revenue increased

$8,661,748

, or 79%, for the third quarter 2022, compared to the corresponding 2021 quarter due to increases in natural gas, oil and NGL prices of 105%, 65% and 56%, respectively, and an increase in natural gas volumes of 1%, partially offset by a decrease in oil and NGL volumes of 12% and 15%, respectively.

The production increase in royalty volumes during the three months ended

June 30, 2022

, as compared to the three months ended

June 30, 2021

, resulted from new wells associated with 2021 and 2022 acquisitions in the Haynesville Shale and SCOOP plays coming online. The decrease in working interest volumes resulted from the divestiture of low-value legacy working interests in

Oklahoma

and the Fayetteville Shale in

Arkansas

, naturally declining production in high-interest wells in the Arkoma Stack and STACK plays, and legacy wells shut in in the Eagle Ford play while the operator completes new offset wells.

The Company had a net loss on derivative contracts of

($2,387,226)

in the third fiscal 2022 quarter, as compared to a net loss of

($5,487,483)

in the third fiscal 2021 quarter, of which

($5,670,147)

is a realized loss and

$3,282,921

is an unrealized gain with respect to the third fiscal 2022 quarter. Realized net loss on derivative contracts for the third fiscal 2022 quarter excludes

$1,284,024

of cash paid to settle off-market derivative contracts. The change in net loss on derivative contracts was due to the Company’s settlements of natural gas and oil collars and fixed price swaps and the change in valuation caused by the difference in

June 30, 2022

, pricing relative to the strike price on open derivative contracts.

The 10% increase in total cost per Mcfe in the third fiscal 2022 quarter, relative to the third fiscal 2021 quarter, was primarily driven by an increase in G&A and production taxes. G&A increased

$602,510

, or 26%, in the third fiscal 2022 quarter, compared to the corresponding 2021 quarter due to legal expenses associated with reincorporating in the state of

Delaware

, increased transaction activity and restricted stock expense. Production taxes increased

$328,339

, or 55%, due to increase in natural gas, oil and NGL revenue, but decreased as a percent of natural gas, oil and NGL revenue in the third fiscal 2022 quarter, compared to the corresponding 2021 quarter from 5.5% to 4.7%.


NINE MONTHS ENDED

JUNE 30, 2022

, RESULTS

The Company recorded net income of

$11,250,804

, or

$0.33

per share, in the fiscal nine-month period ended

June 30, 2022

(the “fiscal nine-month 2022 period”), as compared to a net loss of

($2,453,037)

, or

($0.10)

per share, in the corresponding 2021 period. The change in net income was principally the result of increased natural gas, oil and NGL sales, gains on asset sales and lease bonuses and rental income, and decreased DD&A, partially offset by an increase in losses on derivative contracts, production taxes, G&A and income tax expense.

Natural gas, oil and NGL sales increased

$22,361,973

, or 87%, for the fiscal nine-month 2022 period, compared to the corresponding 2021 period, due to increases in natural gas, oil and NGL prices of 103%, 71% and 74%, respectively, and an increase in natural gas volumes of 6%, partially offset by a decrease in oil and NGL volumes of 13% and 1%, respectively.

Natural gas volumes increased during the nine months ended

June 30, 2022

, as compared to the nine months ended

June 30, 2021

, primarily as a result of new wells associated with recent acquisitions in the Haynesville Shale and SCOOP plays coming online. These gas volumes were partially offset by naturally declining production in high-interest wells in the Arkoma Stack and divestitures in the

Fayetteville

. NGL production decreased slightly as a result of naturally declining production from liquids-rich gas wells in the STACK. The decrease in oil production was a result of naturally declining production in working interest wells and the Company’s strategy of no longer participating with working interests in new drilling in the Eagle Ford play and reduced drilling activity of royalty wells in the Bakken play, as well as naturally declining production in high-interest wells brought online in the STACK during fiscal year 2021. Oil production decreases were partially offset by new wells in the SCOOP.

The Company had a net loss on derivative contracts of

($12,534,464)

in the fiscal nine-month 2022 period, as compared to a net loss of

($8,089,662)

in the corresponding 2021 period, of which

($8,595,246)

is a realized loss and

($3,939,218)

is an unrealized loss with respect to the fiscal nine-month 2022 period. Realized net loss on derivative contracts for the fiscal nine-month 2022 period excludes

$6,465,597

of cash paid to settle off-market derivative contracts. The change in net loss on derivative contracts was due to the Company’s settlements of natural gas and oil collars and fixed price swaps and the change in valuation caused by the difference in

June 30, 2022

, pricing relative to the strike price on open derivative contracts.

The 8% increase in total cost per Mcfe in the fiscal nine-month 2022 period, relative to the corresponding 2021 period, was primarily driven by an increase in G&A and production taxes, partially offset by a decrease in DD&A. G&A increased

$1,651,758

, or 27%, in the fiscal nine-month 2022 period, compared to the corresponding 2021 period due to legal expenses associated with reincorporating in the state of

Delaware

, increased transaction activity and restricted stock expense. Production taxes increased

$958,499

, or 75%, due to increase in natural gas, oil and NGL revenue, but decreased as a percent of natural gas, oil and NGL revenue in the nine-month 2022 period, compared to the corresponding 2021 period from 5.1% to 4.8%. DD&A decreased

$448,465

, or 7%, in the fiscal nine-month 2022 period to

$0.82

per Mcfe, as compared to

$0.90

per Mcfe in the corresponding 2021 period. Of the DD&A decrease,

$587,155

was a result of an

$0.08

decrease in the DD&A rate per Mcfe, partially offset by an increase of

$138,690

resulting from production increasing 2% in the fiscal nine-month 2022 period, compared to the corresponding 2021 period. The DD&A rate per Mcfe decrease was mainly due to an increase in reserves during the fiscal nine-month 2022 period, as compared to the corresponding 2021 period.


OPERATIONS UPDATE

During the third fiscal quarter of 2022, the Company converted 96 gross (0.25 net) wells to producing status, including 39 gross (0.19 net) in the SCOOP and 12 gross (0.03 net) in the

Haynesville

, compared to 108 gross (0.48 net) wells, including 35 gross (0.04 net) in the SCOOP and 31 gross (0.33 net) in the

Haynesville

, during the second fiscal quarter of 2022.

At

June 30, 2022

, the Company had a total of 155 gross (0.79 net) wells in progress across its mineral positions and 65 gross (0.21 net) active permitted wells, compared to 134 gross (0.60 net) wells in progress and 52 gross (0.23 net) active permitted wells at

March 31, 2022

. As of

June 30, 2022

, 25 rigs were operating on the Company’s acreage with 96 rigs operating within 2.5 miles of its acreage, compared to 18 rigs operating on the Company’s acreage with 86 rigs operating within 2.5 miles of its acreage as of

March 31, 2022

.


Bakken/


Three


Arkoma


SCOOP


STACK


Forks


Stack


Fayetteville


Haynesville


Other


Total


As of June 30, 2022:


Gross Wells in Progress on PHX Acreage


46


20


11


9




62


7


155


Net Wells in Progress on PHX Acreage


0.17


0.09


0.05


0.01




0.43


0.04


0.79


Gross Active Permits on PHX Acreage


20


17


2






16


10


65


As of June 30, 2022:


Rigs Present on PHX Acreage


6


2


3






12


2


25


Rigs Within 2.5 Miles of PHX Acreage


21


20


6


4




36


9


96


Leasing Activity

During the third quarter of fiscal 2022, the Company leased 395 net mineral acres for an average bonus payment of

$512

per net mineral acre and an average royalty of 22%.


Bakken/


Three


Arkoma


SCOOP


STACK


Forks


Stack


Fayetteville


Haynesville


Other


Total


During Three Months Ended June 30, 2022:


Net Mineral Acres Leased


15


112








68


200


395


Average Bonus per Net Mineral Acre


$


325


$


1,000








$


500


$


355


$


512


Average Royalty per Net Mineral Acre


23 %


23 %








23 %


21 %


22 %


ACQUISITION AND DIVESTITURE UPDATE

During the third quarter of fiscal year 2022, the Company purchased 938 net royalty acres for approximately

$9.1 million

and sold 2,387 net mineral acres, which were outside our core focus areas and predominantly undeveloped and unleased, for approximately

$0.5 million

.


Bakken/


Three


Arkoma


SCOOP


STACK


Forks


Stack


Fayetteville


Haynesville


Other


Total


During Three Months Ended June 30, 2022:


Net Mineral Acres Purchased


208










448




656


Net Royalty Acres Purchased


216










722




938


Price per Net Royalty Acre


$


9,394










$


9,830




$


9,730


Net Mineral Acres Sold














2,387


2,387


Net Royalty Acres Sold














2,387


2,387


Price per Net Royalty Acre














$


214


$


214


THIRD QUARTER EARNINGS CALL

PHX will host a conference call to discuss the Company’s third fiscal quarter results at

11:00 a.m. EDT tomorrow


Aug. 9, 2022

. Management’s discussion will be followed by a question-and-answer session with investors. To participate on the conference call, please dial 877-407-3088 (domestic) or 201-389-0927 (international). A replay of the call will be available for 14 days after the call. The number to access the replay of the conference call is 877-660-6853 and the PIN for the replay is 13731836.



FINANCIAL RESULTS



Statements of Operations


Three Months Ended June 30,


Nine Months Ended June 30,


2022


2021


2022


2021


Revenues:


Natural gas, oil and NGL sales


$


19,561,568


$


10,899,820


$


48,032,597


$


25,670,624


Lease bonuses and rental income


209,329


259,152


450,152


319,139


Gains (losses) on derivative contracts


(2,387,226)


(5,487,483)


(12,534,464)


(8,089,662)


17,383,671


5,671,489


35,948,285


17,900,101


Costs and expenses:


Lease operating expenses


900,807


1,064,989


3,086,272


3,100,052


Transportation, gathering and marketing


1,430,136


1,538,174


4,132,258


4,138,653


Production taxes


925,197


596,858


2,301,537


1,316,038


Depreciation, depletion and amortization


2,022,832


2,137,707


5,727,708


6,176,173


Provision for impairment


6,277


45,855


11,862


45,855


Interest expense


286,345


220,439


693,276


790,202


General and administrative


2,877,614


2,275,104


7,717,435


6,065,677


Losses (gains) on asset sales and other


(630,547)


(35,043)


(743,867)


(177,512)


Total costs and expenses


7,818,661


7,844,083


22,926,481


21,455,138


Income (loss) before provision (benefit) for income taxes


9,565,010


(2,172,594)


13,021,804


(3,555,037)


Provision (benefit) for income taxes


976,000


(816,000)


1,771,000


(1,102,000)


Net income (loss)


$


8,589,010


$


(1,356,594)


$


11,250,804


$


(2,453,037)


Basic and diluted earnings (loss) per common share


$


0.25


$


(0.05)


$


0.33


$


(0.10)


Weighted average shares outstanding:


Basic


34,652,155


28,309,258


34,009,105


24,482,639


Diluted


34,851,214


28,309,258


34,009,105


24,482,639


Dividends per share of


common stock paid in period


$


0.02


$


0.01


$


0.045


$


0.03



Balance Sheets


June 30, 2022


Sept. 30, 2021



Assets


Current assets:


Cash and cash equivalents


$


4,489,282


$


2,438,511


Natural gas, oil, and NGL sales receivables (net of $0


11,780,557


6,428,982


allowance for uncollectable accounts)


Refundable income taxes


860,416


2,413,942


Other


1,276,942


942,082


Total current assets


18,407,197


12,223,517


Properties and equipment at cost, based on


successful efforts accounting:


Producing natural gas and oil properties


265,800,998


319,984,874


Non-producing natural gas and oil properties


50,204,756


40,466,098


Other


972,770


794,179


316,978,524


361,245,151


Less accumulated depreciation, depletion and amortization


(193,551,159)


(257,643,661)


Net properties and equipment


123,427,365


103,601,490


Operating lease right-of-use assets


770,952


607,414


Other, net


764,068


578,593


Total assets


$


143,369,582


$


117,011,014



Liabilities and Stockholders’ Equity


Current liabilities:


Accounts payable


$


486,034


$


772,717


Derivative contracts, net


10,189,546


12,087,988


Income taxes payable




334,050


Current portion of operating lease liability


190,604


132,287


Accrued liabilities and other


1,489,127


1,809,337


Total current liabilities


12,355,311


15,136,379


Long-term debt


28,300,000


17,500,000


Deferred income taxes, net


550,906


343,906


Asset retirement obligations


2,116,246


2,836,172


Derivative contracts, net


1,068,544


1,696,479


Operating lease liability, net of current portion


1,015,405


789,339


Total liabilities


45,406,412


38,302,275


Stockholders’ equity:


Common Stock, $0.01666 par value; 54,000,500


shares authorized and 35,680,970 issued at June 30, 2022;


36,000,500 shares authorized and 32,770,433 issued at Sept. 30, 2021


594,445


545,956


Capital in excess of par value


42,849,595


33,213,645


Deferred directors’ compensation


1,451,690


1,768,151


Retained earnings


58,676,047


48,966,420


103,571,777


84,494,172


Less treasury stock, at cost; 377,232 shares at June 30,


2022, and 388,545 shares at Sept. 30, 2021


(5,608,607)


(5,785,433)


Total stockholders’ equity


97,963,170


78,708,739


Total liabilities and stockholders’ equity


$


143,369,582


$


117,011,014



Condensed Statements of Cash Flows


Nine Months Ended June 30,


2022


2021



Operating Activities


Net income (loss)


$


11,250,804


$


(2,453,037)


Adjustments to reconcile net income (loss) to net cash provided


by operating activities:


Depreciation, depletion and amortization


5,727,708


6,176,173


Impairment of producing properties


11,862


45,855


Provision for deferred income taxes


207,000


(1,117,000)


Gain from leasing fee mineral acreage


(449,053)


(316,541)


Proceeds from leasing fee mineral acreage


545,920


334,938


Net (gain) loss on sales of assets


(865,035)


(136,596)


Directors’ deferred compensation expense


147,298


167,425


Total (gain) loss on derivative contracts


12,534,464


8,089,662


Cash receipts (payments) on settled derivative contracts


(1,215,245)


(688,807)


Restricted stock awards


1,219,047


542,674


Other


55,653


72,126


Cash provided (used) by changes in assets and liabilities:


Natural gas, oil and NGL sales receivables


(5,351,575)


(2,134,395)


Other current assets


(78,262)


(89,957)


Accounts payable


(251,059)


209,014


Income taxes receivable


1,553,526


1,425,471


Other non-current assets


(393,492)


87,065


Income taxes payable


(334,050)




Accrued liabilities


23,463


26,263


Total adjustments


13,088,170


12,693,370


Net cash provided by operating activities


24,338,974


10,240,333



Investing Activities


Capital expenditures


(351,524)


(696,759)


Acquisition of minerals and overriding royalty interests


(29,872,407)


(19,337,265)


Net proceeds from sales of assets


7,852,389


533,371


Net cash provided (used) by investing activities


(22,371,542)


(19,500,653)



Financing Activities


Borrowings under credit facility


14,300,000




Payments of loan principal


(3,500,000)


(8,850,000)


Net proceeds from equity issuance


4,670,112


11,088,858


Cash receipts from (payments on) off-market derivative contracts


(13,845,596)




Purchases of treasury stock




(2,741)


Payments of dividends


(1,541,177)


(757,692)


Net cash provided (used) by financing activities


83,339


1,478,425


Increase (decrease) in cash and cash equivalents


2,050,771


(7,781,895)


Cash and cash equivalents at beginning of period


2,438,511


10,690,395


Cash and cash equivalents at end of period


$


4,489,282


$


2,908,500



Supplemental Schedule of Noncash Investing and Financing Activities


Gross additions to properties and equipment


$


33,431,875


$


23,794,178


Value of shares used for acquisitions


(3,510,001)


(3,718,000)


Net (increase) decrease in accounts payable for properties


and equipment additions


302,057


(42,154)


Capital expenditures and acquisitions


$


30,223,931


$


20,034,024



Derivative Contracts as of Aug. 5, 2022


Collar Average


Collar Average


Fiscal Period


Product


Volume Mcf/Bbl


Swap Price


Floor Price


Ceiling Price


Remaining 2022


Natural Gas


135,000


$


4.15


$


6.53


Remaining 2022


Natural Gas


250,000


$


3.01


2023


Natural Gas


890,000


$


4.49


$


8.10


2023


Natural Gas


2,100,000


$


3.24


2024


Natural Gas


60,000


$


3.00


$


4.70


2024


Natural Gas


380,000


$


3.41


Remaining 2022


Crude Oil


19,000


$


46.89


2023


Crude Oil


15,000


$


75.00


$


96.00


2023


Crude Oil


72,750


$


63.65


2024


Crude Oil


14,250


$


74.91


Non-GAAP Reconciliation

This press release includes certain “non-GAAP financial measures” as defined under the rules and regulations of the U.S. Securities and Exchange Commission, or the SEC, including Regulation G. These non-GAAP financial measures are calculated using GAAP amounts in the Company’s financial statements. These measures, detailed below, are provided in addition to, not as an alternative for, and should be read in conjunction with, the information contained in the Company’s financial statements prepared in accordance with GAAP (including the notes thereto), included in the Company’s SEC filings and posted on its website.


Adjusted EBITDA Reconciliation

We define “adjusted EBITDA” as earnings before interest, taxes, depreciation and amortization, or EBITDA, excluding unrealized gains (losses) on derivatives and gains (losses) on asset sales and including cash receipts from (payments on) off-market derivatives and restricted stock and deferred directors’ expense. We have included a presentation of adjusted EBITDA because we recognize that certain investors consider this amount to be a useful means of measuring our ability to meet our debt service obligations and evaluating our financial performance. Adjusted EBITDA has limitations and should not be considered in isolation or as a substitute for net income, operating income, cash flow from operations or other consolidated income or cash flow data prepared in accordance with GAAP. Because not all companies use identical calculations, this presentation of adjusted EBITDA may not be comparable to a similarly titled measure of other companies. The following table provides a presentation of net income (loss) to adjusted EBITDA for the periods indicated:


Third Quarter

Ended


Third Quarter

Ended


Nine Months

Ended


Nine Months

Ended


Second Quarter

Ended


June 30, 2022


June 30, 2021


June 30, 2022


June 30, 2021


March 31, 2022



Net Income (Loss)


$


8,589,010


$


(1,356,594)


$


11,250,804


$


(2,453,037)


$


(4,020,455)


Plus:


Income tax expense


(benefit)


976,000


(816,000)


1,771,000


(1,102,000)


33,000


Interest expense


286,345


220,439


693,276


790,202


230,212


DD&A


2,022,832


2,137,707


5,727,708


6,176,173


2,121,116


Impairment


6,277


45,855


11,862


45,855




Less:


Unrealized gains (losses)


on derivatives


3,282,921


(4,482,793)


(3,939,218)


(7,400,855)


(11,772,640)


Gains (losses) on asset sales


693,750


31,243


865,038


61,801


2,292,215


Plus:


Cash receipts from (payments on)


off-market derivative contracts

(1)


(1,284,024)




(6,465,597)




(2,493,481)


Restricted stock and deferred


director’s expense


574,333


325,697


1,366,346


710,099


468,598



Adjusted EBITDA


$


7,194,102


$


5,008,654


$


17,429,579


$


11,506,346


$


5,819,415


(1) The initial receipt of $8.8 million of cash from BP Energy Company, or BP, for entering into the off-market derivative contracts had no effect on the Company





s statement of operations and was considered cash flow from financing activities. A portion of subsequent settlements with BP had no effect on the Company





s statement of operations.


Debt to Adjusted EBITDA (TTM) Reconciliation

“Debt to adjusted EBITDA (TTM)” is defined as the ratio of long-term debt to adjusted EBITDA on a trailing 12-month (TTM) basis. We have included a presentation of debt to adjusted EBITDA (TTM) because we recognize that certain investors consider such ratios to be useful means of measuring our ability to meet our debt service obligations and for evaluating our financial performance. The debt to adjusted EBITDA (TTM) ratio has limitations and should not be considered in isolation or as a substitute for net income, operating income, cash flow from operations or other consolidated income or cash flow data prepared in accordance with GAAP. Because not all companies use identical calculations, this presentation of debt to adjusted EBITDA (TTM) may not be comparable to a similarly titled measure of other companies. The following table provides a presentation of net income (loss) to adjusted EBITDA on a TTM basis and of the resulting debt to adjusted EBITDA (TTM) ratio:


TTM Ended


TTM Ended


June 30, 2022


June 30, 2021



Net Income (Loss)


$


7,486,604


$


(4,287,159)


Plus:


Income tax expense (benefit)


2,221,949


(1,780,060)


Interest expense


898,201


1,118,561


DD&A


7,297,339


8,696,169


Impairment


16,482


45,855


Less:


Unrealized gains (losses)


on derivatives


(815,184)


(9,788,013)


Gains (losses) on asset sales


1,112,581


770,911


Plus:


Cash receipts from (payments on)


off-market derivative contracts

(1)


2,334,403




Restricted stock and deferred


director’s expense


1,691,912


878,405



Adjusted EBITDA


$


21,649,493


$


13,688,873


Debt


$


28,300,000


$


19,900,000



Debt to Adjusted EBITDA (TTM)


1.31


1.45


(1) The initial receipt of $8.8 million of cash from BP for entering into the off-market derivative contracts had no effect on the Company





s statement of operations and was considered cash flow from financing activities. A portion of subsequent settlements with BP has no effect on the Company





s statement of operations.


Pretax Net Income (Loss)


Excluding Non-cash Derivative Gains (Losses) Reconciliation

“Pretax net income (loss) excluding non-cash derivative gains (losses)” is defined as earnings before taxes, excluding unrealized gains (losses) on derivatives. We have included a presentation of pretax net income (loss) excluding non-cash derivative gains (losses) because we recognize that certain investors consider this amount to be a useful means of measuring our ability to meet our debt service obligations and evaluating our financial performance. Pretax net income (loss) excluding non-cash derivative gains (losses) has limitations and should not be considered in isolation or as a substitute for net income, operating income, cash flow from operations or other consolidated income or cash flow data prepared in accordance with GAAP. Because not all companies use identical calculations, this presentation of pretax net income (loss) excluding non-cash derivative gains (losses) may not be comparable to a similarly titled measure of other companies. The following table provides a presentation of net income (loss) to pretax net income (loss) excluding non-cash derivative gains (losses) for the periods indicated:


Third Quarter Ended


Second Quarter Ended


June 30, 2022


March 31, 2022



Net Income (Loss)


$


8,589,010


$


(4,020,455)


Plus:


Income tax expense (benefit)


976,000


33,000


Less:


Unrealized gains (losses)


on derivatives


3,282,921


(11,772,640)



Pretax Net Income (Loss) excluding



Non-cash Derivative Gains (Losses)


$


6,282,089


$


7,785,185


Weighted average shares outstanding


Basic


34,652,155


34,292,455


Diluted


34,851,214


34,292,455



Pretax Net Income (Loss) excluding Non-cash



Derivative Gains (Losses) per basic and diluted share


$


0.18


$


0.23



PHX Minerals Inc. (NYSE: PHX)



Fort Worth, Texas

, based, PHX Minerals Inc. is a natural gas and oil mineral company with a strategy to proactively grow its mineral position in its core areas of focus. PHX owns approximately 75,000 leased mineral acres principally located in

Oklahoma

,

Texas

,

Louisiana

,

North Dakota

, and

Arkansas

. Additional information on PHX can be found at

www.phxmin.com

.



Cautionary Statement Regarding Forward-Looking Statements

This press release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Words such as “anticipates,” “plans,” “estimates,” “believes,” “expects,” “intends,” “will,” “should,” “may” and similar expressions may be used to identify forward-looking statements. Forward-looking statements are not statements of historical fact and reflect PHX’s current views about future events. Forward-looking statements may include, but are not limited to, statements relating to: the Company’s ability to execute its business strategies; the volatility of realized natural gas and oil prices; the level of production on the Company’s properties; estimates of quantities of natural gas, oil and NGL reserves and their values; general economic or industry conditions; legislation or regulatory requirements; conditions of the securities markets; the Company’s ability to raise capital; changes in accounting principles, policies or guidelines; financial or political instability; acts of war or terrorism; title defects in the properties in which the Company invests; and other economic, competitive, governmental, regulatory or technical factors affecting properties, operations or prices. Although the Company believes expectations reflected in these and other forward-looking statements are reasonable, the Company can give no assurance such expectations will prove to be correct. Such forward-looking statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company. These forward-looking statements involve certain risks and uncertainties that could cause the results to differ materially from those expected by the Company’s management. Information concerning these risks and other factors can be found in the Company’s filings with the SEC, including its Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q, available on the Company’s website or the SEC’s website at

www.sec.gov

.

Investors are cautioned that any such statements are not guarantees of future performance and that actual results or developments may differ materially from those projected in forward-looking statements. The forward-looking statements in this press release are made as of the date hereof, and the Company does not undertake any obligation to update the forward-looking statements as a result of new information, future events or otherwise.

Cision
View original content:

https://www.prnewswire.com/news-releases/phx-minerals-inc-reports-third-fiscal-quarter-2022-results-and-announces-dividend-payment-301601842.html

SOURCE PHX MINERALS INC.

rt PHX MINERALS INC. REPORTS THIRD FISCAL QUARTER 2022 RESULTS AND ANNOUNCES DIVIDEND PAYMENT