##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q







|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended September 30, 2012

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from            
to

Commission File Number: 001-35333





ENDURO ROYALTY TRUST

(Exact name of registrant as specified in its charter)







|                                                                                                                             |  |                                     
|---------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                                                                                     |  | 45-6259461                          
|(State or other jurisdiction of
incorporation or organization)                                                               |  | (I.R.S. Employer Identification No.)
|                                                                                                                             | 
|The Bank of New York Mellon Trust Company, N.A., Trustee
Global Corporate Trust 919 Congress Avenue, Suite 500 Austin, Texas |  | 78701                               
|(Address of principal executive offices)                                                                                     |  | (Zip Code)                          

1-800-852-1422

(Registrants telephone number, including area code)





Indicate by check mark whether
the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No   ̈

Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the
registrant was required to submit and post such files).    Yes   ̈    No   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting
company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                                |  | Accelerated filer         |  |  ̈
|                        |  |                                                  | 
|Non-accelerated filer   |  | x  (Do not check if a smaller reporting company) |  | Smaller reporting company |  |  ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    Yes   ̈    No  x

As of November 9, 2012, 33,000,000 units of beneficial interest in Enduro Royalty Trust were outstanding.









---

##### Table of Contents

TABLE OF CONTENTS



|                                                                                                                                                                         |  |  |    | 
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  |  | -- | 
|Glossary of Certain Oil and Natural Gas Terms                                                                                                                            |  |  | 1  | 
|                                                                                                                                                                         | 
|PART I  FINANCIAL INFORMATION                                                                                                                                           |  |  |    | 
|                                                                                                                                                                         | 
|Item 1. Financial Statements                                                                                                                                             |  |  |    | 
|                                                                                                                                                                         | 
|Statements of Assets, Liabilities and Trust Corpus as of September 30, 2012 and December 31,
2011                                                                        |  |  | 3  | 
|Statements of Distributable Income for the three and nine months ended September 30, 2012 and for the period from
 May 3, 2011 (Inception) through September 30, 2011    |  |  | 4  | 
|Statements of Changes in Trust Corpus for the three and nine months ended September 30, 2012 and for the period
 from May 3, 2011 (Inception) through September 30, 2011 |  |  | 5  | 
|Notes to Financial Statements                                                                                                                                            |  |  | 6  | 
|Item 2. Trustees Discussion and Analysis of Financial Condition and Results of
Operations                                                                               |  |  | 11 | 
|Item 3. Quantitative and Qualitative Disclosures About Market Risk                                                                                                       |  |  | 15 | 
|Item 4. Controls and Procedures                                                                                                                                          |  |  | 15 | 
|                                                                                                                                                                         | 
|PART II  OTHER INFORMATION                                                                                                                                              |  |  |    | 
|                                                                                                                                                                         | 
|Item 1A. Risk Factors                                                                                                                                                    |  |  | 17 | 
|Item 6. Exhibits                                                                                                                                                         |  |  | 17 | 
|Signature                                                                                                                                                                |  |  | 18 | 
|Exhibit Index                                                                                                                                                            |  |  |    | 



---

##### Table of Contents

GLOSSARY OF CERTAIN OIL AND NATURAL GAS TERMS

The following are definitions of significant terms used in this report.

BblOne stock tank barrel of 42 U.S. gallons liquid volume, used herein in reference to crude oil and other liquid hydrocarbons.

BoeOne stock tank barrel of oil equivalent, computed on an approximate energy equivalent basis that one Bbl of crude oil equals approximately six Mcf of natural gas.

BtuBritish Thermal Unit.

CompletionThe installation of permanent equipment for the production of oil or natural gas, or in the case of a dry hole, the reporting of
abandonment to the appropriate agency.

Development WellA well drilled into a proved oil or natural gas reservoir to the depth of
a stratigraphic horizon known to be productive.

DifferentialThe difference between a benchmark price of oil and natural gas,
such as the NYMEX crude oil spot, and the wellhead price received.

Estimated future net revenuesAlso referred to as
estimated future net cash flows. The result of applying current prices of oil and natural gas to estimated future production from oil and natural gas proved reserves, reduced by estimated future expenditures, based on current costs to be
incurred, in developing and producing the proved reserves, excluding overhead.

Farm-in or farm-out agreementAn agreement under
which the owner of a working interest in an oil or natural gas lease typically assigns the working interest or a portion of the working interest to another party who desires to drill on the leased acreage. Generally, the assignee is required to
drill one or more wells in order to earn its interest in the acreage. The assignor usually retains a royalty or reversionary interest in the lease. The interest received by an assignee is a farm-in while the interest transferred by the
assignor is a farm-out.

FieldAn area consisting of either a single reservoir or multiple reservoirs, all grouped on
or related to the same individual geological structural feature and/or stratigraphic condition.

Gross acres or gross wellsThe
total acres or wells, as the case may be, in which a working interest is owned.

Horizontal wellA well that starts off being
drilled vertically but which is eventually curved to become horizontal (or near horizontal) in order to parallel a particular geologic formation.

MBblOne thousand barrels of crude oil or condensate.

MBoeOne thousand
barrels of oil equivalent.

McfOne thousand cubic feet of natural gas.

MMBoeOne million barrels of oil equivalent.

MMBtuOne million British
Thermal Units.

MMcfOne million cubic feet of natural gas.

Net acres or net wellsThe sum of the fractional working interests owned in gross acres or wells, as the case may be.

Net profits interestA nonoperating interest that creates a share in gross production from an operating or working interest in oil and natural gas properties. The share is measured by net
profits from the sale of production after deducting costs associated with that production.

Net revenue interestAn interest in
all oil and natural gas produced and saved from, or attributable to, a particular property, net of all royalties, overriding royalties, Net Profits Interests, carried interests, reversionary interests and any other burdens to which the persons
interest is subject.

Plugging and abandonmentActivities to remove production equipment and seal off a well at the end of a
wells economic life.



1



---

##### Table of Contents

Proved developed reservesReserves that can be expected to be recovered through existing wells
with existing equipment and operating methods.

Proved reservesUnder SEC rules for fiscal years ending on or after
December 31, 2009, proved reserves are defined as:

Those quantities of oil and gas, which, by analysis of geoscience and engineering
data, can be estimated with reasonable certainty to be economically producible from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations prior to the time at which
contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. The project to extract the hydrocarbons must
have commenced or the operator must be reasonably certain that it will commence the project within a reasonable time. The area of the reservoir considered as proved includes (i) the area identified by drilling and limited by fluid contacts, if
any, and (ii) adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible oil or gas on the basis of available geoscience and engineering data. In
the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons, LKH, as seen in a well penetration unless geoscience, engineering, or performance data and reliable technology establishes a lower
contact with reasonable certainty. Where direct observation from well penetrations has defined a highest known oil, HKO, elevation and the potential exists for an associated gas cap, proved oil reserves may be assigned in the structurally higher
portions of the reservoir only if geoscience, engineering, or performance data and reliable technology establish the higher contact with reasonable certainty. Reserves which can be produced economically through application of improved recovery
techniques (including, but not limited to, fluid injection) are included in the proved classification when (i) successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole,
the operation of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based; and
(ii) the project has been approved for development by all necessary parties and entities, including governmental entities. Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be
determined. The price shall be the average price during the 12-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such
period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions.

Proved undeveloped
reservesProved reserves that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion.

PV-10The present value of estimated future net revenues to be generated from the production of proved reserves, net of estimated future
production and development costs, using prices and costs as of the date of estimation without future escalation, without giving effect to income taxes, discounted at 10% per annum.

RecompletionThe completion for production of an existing well bore in another formation from which that well has been previously completed.

ReservoirA porous and permeable underground formation containing a natural accumulation of producible oil and/or natural gas that is
confined by impermeable rock or water barriers and is individual and separate from other reservoirs.

Working interestThe right
granted to the lessee of a property to explore for and to produce and own oil, gas, or other minerals. The working interest owners bear the exploration, development, and operating costs on either a cash, penalty, or carried basis.

WorkoverOperations on a producing well to restore or increase production.



2



---

##### Table of Contents

PART IFINANCIAL INFORMATION



|Item 1. | Financial Statements.
|------- | ---------------------

ENDURO ROYALTY TRUST

Statements of Assets,
Liabilities and Trust Corpus



|                                                            |  |               |             |  |              |   |             | 
|----------------------------------------------------------- |  | ------------- | ----------- |  | ------------ | - | ----------- | 
|                                                            |  | September 30, |             |  | December 31, |  
|                                                            |  | 2012          |             |  | 2011         |  
|                                                            |  | (unaudited)   |             |  |              |  
|ASSETS                                                      |  |               |             |  |              |   |             | 
|Cash and cash equivalents                                   |  | $             | 47,087      |  |              | $ | 112,756     | 
|Net profits interest in oil and natural gas properties, net |  |               | 660,656,813 |  |              |   | 713,611,079 | 
|                                                            |  |               |             |  |              |   |             | 
|Total assets                                                |  | $             | 660,703,900 |  |              | $ | 713,723,835 | 
|                                                            |  |               |             |  |              |   |             | 
|LIABILITIES AND TRUST CORPUS                                |  |               |             |  |              |   |             | 
|Trust corpus (33,000,000 units issued and outstanding)      |  | $             | 660,703,900 |  |              | $ | 713,723,835 | 
|                                                            |  |               |             |  |              |   |             | 
|Total liabilities and Trust corpus                          |  | $             | 660,703,900 |  |              | $ | 713,723,835 | 
|                                                            |  |               |             |  |              |   |             | 

The accompanying notes are an integral part of these financial statements.



3



---

##### Table of Contents

ENDURO ROYALTY TRUST

Statements of Distributable Income

(unaudited)



|                                                 |  |                                     |            |   |                                    |   |            |                                                 |  |   |   | 
|------------------------------------------------ |  | ----------------------------------- | ---------- | - | ---------------------------------- | - | ---------- | ----------------------------------------------- |  | - | - | 
|                                                 |  | Three MonthsEndedSeptember 30, 2012 |            |   | Nine MonthsEndedSeptember 30, 2012 |   |            | May 3,
2011(Inception)throughSeptember 30, 2011 | 
|Income from net profits interest                 |  | $                                   | 14,459,162 |   |                                    | $ | 44,160,492 |                                                 |  | $ |  | 
|Interest income                                  |  |                                     | 94         |   |                                    |   | 277        |                                                 |  |   |  | 
|General and administrative expenses              |  |                                     | (111,792   | ) |                                    |   | (815,928   | )                                               |  |   |  | 
|Cash reserves used (withheld) for Trust expenses |  |                                     | (13,287    | ) |                                    |   | 65,669     |                                                 |  |   |  | 
|                                                 |  |                                     |            |   |                                    |   |            |                                                 |  |   |   | 
|Distributable income                             |  | $                                   | 14,334,177 |   |                                    | $ | 43,410,510 |                                                 |  | $ |  | 
|                                                 |  |                                     |            |   |                                    |   |            |                                                 |  |   |   | 
|Distributable income per unit (33,000,000 units) |  | $                                   | 0.434369   |   |                                    | $ | 1.315470   |                                                 |  |   |   | 
|                                                 |  |                                     |            |   |                                    |   |            |                                                 |  |   |   | 

The accompanying notes are an integral part of these financial statements.



4



---

##### Table of Contents

ENDURO ROYALTY TRUST

Statements of Changes in Trust Corpus

(unaudited)



|                                                 |  |                                     |             |   |                                    |   |             |                                                 |  |   |    | 
|------------------------------------------------ |  | ----------------------------------- | ----------- | - | ---------------------------------- | - | ----------- | ----------------------------------------------- |  | - | -- | 
|                                                 |  | Three MonthsEndedSeptember 30, 2012 |             |   | Nine MonthsEndedSeptember 30, 2012 |   |             | May 3,
2011(Inception)throughSeptember 30, 2011 | 
|Trust corpus, beginning of period                |  | $                                   | 677,053,069 |   |                                    | $ | 713,723,835 |                                                 |  | $ | 10 | 
|Cash reserves withheld (used) for Trust expenses |  |                                     | 13,287      |   |                                    |   | (65,669     | )                                               |  |   |   | 
|Distributable income                             |  |                                     | 14,334,177  |   |                                    |   | 43,410,510  |                                                 |  |   |   | 
|Distributions to unitholders                     |  |                                     | (14,334,177 | ) |                                    |   | (43,410,510 | )                                               |  |   |   | 
|Amortization of net profits interest             |  |                                     | (16,362,456 | ) |                                    |   | (52,954,266 | )                                               |  |   |   | 
|                                                 |  |                                     |             |   |                                    |   |             |                                                 |  |   |    | 
|Trust corpus, end of period                      |  | $                                   | 660,703,900 |   |                                    | $ | 660,703,900 |                                                 |  | $ | 10 | 
|                                                 |  |                                     |             |   |                                    |   |             |                                                 |  |   |    | 

The accompanying notes are an integral part of these financial statements.



5



---

##### Table of Contents

ENDURO ROYALTY TRUST

NOTES TO FINANCIAL STATEMENTS

(unaudited)

1. ORGANIZATION OF THE TRUST

Formation of the Trust

Enduro Royalty Trust (the Trust) is a Delaware statutory trust formed on May 3, 2011 (Inception) pursuant to a trust agreement (the Trust Agreement) among Enduro
Resource Partners LLC (Enduro), as trustor, The Bank of New York Mellon Trust Company, N.A. (the Trustee), as trustee, and Wilmington Trust Company (the Delaware Trustee), as Delaware Trustee.

The Trust was created to acquire and hold for the benefit of the Trust unitholders a net profits interest representing the right to
receive 80% of the net profits from the sale of oil and natural gas production from certain properties in the states of Texas, Louisiana and New Mexico held by Enduro as of the date of the conveyance of the net profits interest to the Trust (the
Net Profits Interest). The properties in which the Trust holds the Net Profits Interest are referred to as the Underlying Properties. Enduro is a Delaware limited liability company engaged in the production and development of
oil and natural gas from properties located in Texas, Louisiana and New Mexico.

The Net Profits Interest is passive in nature
and neither the Trust nor the Trustee has any management control over or responsibility for costs relating to the operation of the Underlying Properties. The Trust is not subject to any pre-set termination provisions based on a maximum volume of oil
or natural gas to be produced or the passage of time. The Trust will dissolve upon the earliest to occur of the following:



| |  | the Trust, upon approval of the holders of at least 75% of the outstanding Trust units, sells the Net Profits Interest;
| | - | -----------------------------------------------------------------------------------------------------------------------



| |  | the annual cash available for distribution to the Trust is less than $2 million for each of any two consecutive years;
| | - | ----------------------------------------------------------------------------------------------------------------------



| |  | the holders of at least 75% of the outstanding Trust units vote in favor of dissolution; or
| | - | -------------------------------------------------------------------------------------------



| |  | the Trust is judicially dissolved.
| | - | ----------------------------------

The Trustee may create a cash reserve to pay for future liabilities of the Trust and may authorize the Trust to borrow money to pay administrative or incidental expenses of the Trust that exceed its cash
on hand and available reserves. During the three months ended September 30, 2012, the Trust increased its cash reserve for future Trust expenses by $13,287. During the nine months ended September 30, 2012, the Trust used $65,669 previously
withheld from the net profits income to pay Trust expenses. The Trustee may authorize the Trust to borrow from any person, including the Trustee, the Delaware Trustee or an affiliate thereof. The Trustee may also cause the Trust to mortgage its
assets to secure payment of the indebtedness. The terms of such indebtedness and security interest, if funds were loaned by the entity serving as Trustee or Delaware Trustee or an affiliate thereof, would be similar to the terms which such entity
would grant to a similarly situated commercial customer with whom it did not have a fiduciary relationship. Under the terms of the Trust Agreement, Enduro has provided the Trust with a $1.0 million letter of credit to be used by the Trust in the
event that its cash on hand (including available cash reserves) is not sufficient to pay ordinary course administrative expenses. If the Trust requires more than the $1.0 million under the letter of credit to pay administrative expenses, Enduro has
agreed to loan funds to the Trust necessary to pay such expenses. If the Trust borrows funds, draws on the letter of credit or Enduro loans funds to the Trust, no further distributions will be made to Trust unitholders until such amounts borrowed or
drawn are repaid. Since its formation, the Trust has not borrowed any funds and no amounts have been drawn on the letter of credit.

Each month, the Trustee pays Trust obligations and expenses and distributes to Trust unitholders the remaining proceeds received from the Net Profits Interest. The cash held by the Trustee as a reserve
against future liabilities or for distribution at the next distribution date must be invested in:



| |  | Interest-bearing obligations of the United States government;
| | - | -------------------------------------------------------------



| |  | Money market funds that invest only in United States government securities;
| | - | ---------------------------------------------------------------------------



| |  | Repurchase agreements secured by interest-bearing obligations of the United States government; or
| | - | -------------------------------------------------------------------------------------------------



| |  | Bank certificates of deposit.
| | - | -----------------------------

Alternatively, cash held for distribution at the next distribution date may be held in a noninterest-bearing account. At
September 30, 2012 and December 31, 2011, the Trust did not have any cash on hand related to future distributions.



6



---

##### Table of Contents

ENDURO ROYALTY TRUST

NOTES TO FINANCIAL STATEMENTS - Continued

(unaudited)



Net Profits Interest Conveyance and Initial Public Offering

On November 8, 2011, Enduro conveyed to the Trust, through the merger of a wholly owned subsidiary of Enduro with the Trust, the Net
Profits Interest in exchange for 33,000,000 units of beneficial interest in the Trust (the Trust Units). Immediately following the conveyance, Enduro completed an initial public offering of 13,200,000 Trust Units. After the completion of
the initial public offering, Enduro owned 19,800,000 Trust Units, or 60% of the issued and outstanding Trust Units.

2. BASIS OF
PRESENTATION

The accompanying Statement of Assets, Liabilities and Trust Corpus as of December 31, 2011, which has
been derived from audited financial statements, and the unaudited interim financial statements as of September 30, 2012 and for the three and nine months ended September 30, 2012 and for the period from Inception through September 30,
2011 have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, certain information and disclosures normally included in annual financial statements have been condensed or omitted pursuant to
those rules and regulations. Therefore, these financial statements should be read in conjunction with the financial statements and notes thereto included in the Trusts 2011 Annual Report on Form 10-K.

In the opinion of the Trustee, the accompanying unaudited financial statements reflect all adjustments that are necessary for a fair
presentation of the interim period presented and include all the disclosures necessary to make the information presented not misleading.

The preparation of financial statements requires the Trustee to make estimates and assumptions that affect reported amounts of assets and liabilities and the reported amounts of revenues and expenses
during the reporting period. Although the Trustee believes that these estimates are reasonable, actual results could differ from those estimates.

The Trust uses the modified cash basis of accounting to report Trust receipts of the Net Profits Interest and payments of expenses. The Net Profits Interest represents the right to receive revenues (oil
and natural gas sales), less direct operating expenses (lease operating expenses and production and property taxes) and development expenses of the Underlying Properties plus any payments made or net payments received in connection with the
settlement of certain hedge contracts, multiplied by 80%. Cash distributions of the Trust are made based on the amount of cash received by the Trust pursuant to terms of the conveyance creating the Net Profits Interest.

Under the terms of the conveyance, the monthly Net Profits Interest calculation includes oil and natural gas revenues received as well as
cash settlements for applicable hedge contracts received by Enduro during the relevant month. Monthly operating expenses and capital expenditures represent incurred expenses, and as a result, represent accrued expenses as well as expenses paid
during the period.

The financial statements of the Trust are prepared on the following basis:

(a) Income from Net Profits Interest is recorded when distributions are received by the Trust;

(b) Distributions to Trust unitholders are recorded when paid by the Trust;

(c) Trust general and administrative expenses (which includes the Trustees fees as well as accounting, engineering, legal, and
other professional fees) are recorded when paid;

(d) Cash reserves for Trust expenses may be established by the Trustee for
certain future expenditures that would not be recorded as contingent liabilities under accounting principles generally accepted in the United States of America (GAAP);

(e) Amortization of the Net Profits Interest in oil and natural gas properties is calculated on a unit-of-production basis and is charged
directly to Trust corpus; and

(f) The Net Profits Interest in oil and natural gas properties is periodically assessed
whenever events or circumstances indicate that the aggregate value may have been impaired below its total capitalized cost based on the Underlying Properties. If an impairment loss is indicated by the carrying amount of the assets exceeding the sum
of the undiscounted expected future net cash flows of the Net Profits Interest, then an impairment loss is recognized for the amount by which the carrying amount of the asset exceeds its estimated fair value determined using discounted cash flows.



7



---

##### Table of Contents

ENDURO ROYALTY TRUST

NOTES TO FINANCIAL STATEMENTS - Continued

(unaudited)



The financial statements of the Trust differ from financial statements prepared in
accordance with GAAP because revenues are not accrued in the month of production; certain cash reserves may be established for contingencies which would not be accrued in financial statements prepared in accordance with GAAP; expenses are recorded
when paid instead of when incurred; and amortization of the net profits interest calculated on a unit-of-production basis is charged directly to trust corpus instead of as an expense. While these statements differ from financial statements prepared
in accordance with GAAP, the modified cash basis of reporting revenues, expenses, and distributions is considered to be the most meaningful because monthly distributions to the Trust unitholders are based on net cash receipts.

This comprehensive basis of accounting other than GAAP corresponds to the accounting permitted for royalty trusts by the U.S. Securities
and Exchange Commission as specified by Staff Accounting Bulletin Topic 12:E, Financial Statements of Royalty Trusts.

New
Accounting Pronouncements

As the Trusts financial statements are prepared on the modified cash basis, most
accounting pronouncements are not applicable to the Trusts financial statements. No new accounting pronouncements have been adopted or issued that would impact the financial statements of the Trust.

3. NET PROFITS INTEREST IN OIL AND NATURAL GAS PROPERTIES

The Net Profits Interest in oil and natural gas properties was recorded at its fair value on the date of conveyance. Amortization of the Net Profits Interest in oil and natural gas properties is
calculated on a unit-of-production basis based on the Underlying Properties production and reserves. Accumulated amortization as of September 30, 2012 and December 31, 2011 was $65,343,187 and $12,388,921, respectively.

4. COMMODITY HEDGES

The
Trust is exposed to fluctuations in energy prices in the normal course of business due to the Net Profits Interest in the Underlying Properties. The revenues derived from the Underlying Properties depend substantially on prevailing crude oil prices
and, to a lesser extent, natural gas prices. As a result, commodity prices affect the amount of cash flow available for distribution to the Trust unitholders. Lower prices may also reduce the amount of oil and natural gas that Enduro and its third
party operators can economically produce. To mitigate the negative effects of a possible decline in oil and natural gas prices on distributable income to the Trust, Enduro entered into hedge contracts with respect to approximately 62% and 51% of
expected oil and natural gas production for 2012 and 2013, respectively, from the total proved reserves attributable to the Underlying Properties as of December 31, 2011. These hedge contracts include a combination of fixed price swaps, collars
and floors. Enduro entered into hedge contracts for 2012 and 2013 to reduce the exposure of the revenues from oil and natural gas production from the Underlying Properties to fluctuations in oil and natural gas prices and to achieve more predictable
cash flow. However, these contracts also limit the amount of cash available for distribution if prices increase above the fixed hedge price. After December 31, 2013, none of the production attributable to the Underlying Properties will be
hedged.

The following table sets forth the volumes of Enduros natural gas commodity derivative contracts related to the
Underlying Properties, the weighted average contractual prices per Mcf, and the weighted average NYMEX equivalent prices per Mcf as of September 30, 2012:



|       |  |               |       |  |                         |   |      |                                |  |   |              |  |  |                         |       |  |                                |   |      |  |  |   |      | 
|------ |  | ------------- | ----- |  | ----------------------- | - | ---- | ------------------------------ |  | - | ------------ |  |  | ----------------------- | ----- |  | ------------------------------ | - | ---- |  |  | - | ---- | 
|       |  | Put Contracts |       |  | Swap Contracts          |  
|Period |  | DailyVolumes  |       |  | AverageContractualPrice |   |      | AverageNYMEXEquivalentPrice(1) |  |   | DailyVolumes |  |  | AverageContractualPrice |       |  | AverageNYMEXEquivalentPrice(1) |  
|       |  | (Mcf)         |       |  | ($/Mcf)                 |   |      | ($/Mcf)                        |  |   | (Mcf)        |  |  | ($/Mcf)                 |       |  | ($/Mcf)                        |  
|2012   |  |               | 9,000 |  |                         | $ | 4.84 |                                |  | $ | 4.93         |  |  |                         | 5,000 |  |                                | $ | 4.57 |  |  | $ | 4.68 | 
|2013   |  |               | 8,000 |  |                         | $ | 4.90 |                                |  | $ | 5.03         |  |  |                         | 4,000 |  |                                | $ | 5.00 |  |  | $ | 5.10 | 



|(1) | Enduros natural gas derivative contracts related to the Underlying Properties are comprised of contracts entered into at local basis points, such
as Centerpoint and El Paso Permian, as well as NYMEX-based contracts. For presentation purposes and for comparability among the various contracts, the contract prices were converted to NYMEX equivalent prices using estimated basis differentials in
the over-the-counter futures market as of period end.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



8



---

##### Table of Contents

ENDURO ROYALTY TRUST

NOTES TO FINANCIAL STATEMENTS - Continued

(unaudited)



The following table sets forth the volumes of Enduros oil commodity derivative
contracts related to the Underlying Properties and the weighted average NYMEX prices per Bbl as of September 30, 2012:



|       |  |                 |     |  |                 |   |       |                   |  |  |                       |  |  |                   |       |  |                 |   |       |                  |  |   |                  |  |  |  |     |  |  |   |        | 
|------ |  | --------------- | --- |  | --------------- | - | ----- | ----------------- |  |  | --------------------- |  |  | ----------------- | ----- |  | --------------- | - | ----- | ---------------- |  | - | ---------------- |  |  |  | --- |  |  | - | ------ | 
|       |  |                 |     |  |                 |   |       | Three-Way Collars |  |  |                       |  |  |                   |      
|Period |  | DailyPutVolumes |     |  | AveragePutPrice |   |       | DailyVolumes      |  |  | AverageSub-FloorPrice |  |  | AverageFloorPrice |       |  | AverageCapPrice |   |       | DailySwapVolumes |  |   | AverageSwapPrice | 
|       |  | (Bbls)          |     |  | ($/Bbl)         |   |       | (Bbls)            |  |  | ($/Bbl)               |  |  | ($/Bbl)           |       |  | ($/Bbl)         |   |       | (Bbls)           |  |   | ($/Bbl)          | 
|2012   |  |                 | 500 |  |                 | $ | 92.00 |                   |  |  | 500                   |  |  | $                 | 67.50 |  |                 | $ | 90.00 |                  |  | $ | 110.00           |  |  |  | 520 |  |  | $ | 104.10 | 
|2013   |  |                 |    |  |                 | $ |      |                   |  |  | 500                   |  |  | $                 | 67.50 |  |                 | $ | 90.00 |                  |  | $ | 110.00           |  |  |  | 510 |  |  | $ | 102.97 | 

The amounts received by Enduro from the hedge contract counterparty upon settlement of the hedge
contracts reduce the operating expenses related to the Underlying Properties in calculating net profits. In addition, the aggregate amounts paid by Enduro on settlement of the hedge contracts related to the Underlying Properties reduce the amount of
net profits paid to the Trust.

5. INCOME TAXES

Federal Income Taxes

For federal income tax purposes, the Trust is
a grantor trust and therefore is not subject to tax at the trust level. Trust unitholders are treated as owning a direct interest in the assets of the Trust, and each Trust unitholder is taxed directly on his pro rata share of the income and gain
attributable to the assets of the Trust and entitled to claim his pro rata share of the deductions and expenses attributable to the assets of the Trust. The income of the Trust is deemed to have been received or accrued by each unitholder at the
time such income is received or accrued by the Trust rather than when distributed by the Trust.

The deductions of the Trust
consist of severance taxes and administrative expenses. In addition, each unitholder is entitled to depletion deductions because the Net Profits Interest constitutes economic interests in oil and gas properties for federal income tax
purposes. Each unitholder is entitled to amortize the cost of the Trust Units through cost depletion over the life of the Net Profits Interest or, if greater, through percentage depletion. Unlike cost depletion, percentage depletion is not limited
to a unitholders depletable tax basis in the Trust Units. Rather, a unitholder is entitled to percentage depletion as long as the applicable Underlying Properties generate gross income.

Some Trust Units are held by a middleman, as such term is broadly defined in U.S. Treasury Regulations (and includes custodians,
nominees, certain joint owners, and brokers holding an interest for a custodian in street name). Therefore, the Trustee considers the Trust to be a non-mortgage widely held fixed investment trust (WHFIT) for U.S. federal income tax
purposes. The Bank of New York Mellon Trust Company, N.A., 919 Congress Avenue, Austin, Texas 78701, telephone number (512)-236-6545, is the representative of the Trust that will provide tax information in accordance with applicable U.S. Treasury
Regulations governing the information reporting requirements of the Trust as a WHFIT. Tax information is also posted by the trustee at www.enduroroyaltytrust.com. Notwithstanding the foregoing, the middlemen holding units on behalf of
unitholders, and not the Trustee of the Trust, are solely responsible for complying with the information reporting requirements under the U.S. Treasury Regulations with respect to such units, including the issuance of IRS Forms 1099 and certain
written tax statements. Unitholders whose units are held by middlemen should consult with such middlemen regarding the information that will be reported to them by the middlemen with respect to the Trust Units.

The tax consequences to a unitholder of ownership of Trust Units will depend in part on the unitholders tax circumstances.
Unitholders should consult their tax advisors about the federal tax consequences of acquiring, owning and selling Trust Units.

State
Taxes

The Trusts revenues are from sources in the states of Louisiana, New Mexico and Texas. Because it
distributes all of its net income to unitholders, the Trust should not be taxed at the trust level in Louisiana or New Mexico. While the Trust should not owe tax, the Trustee is required to file a return with Louisiana reflecting the income and
deductions of the Trust attributable to properties located in that state. Texas does not impose a state income tax, so the Trusts income will not be subject to income tax at the trust level in Texas. Louisiana and New Mexico presently have
income taxes which tax income of nonresidents from real property located within that state. Louisiana and New Mexico tax nonresidents on royalty income from the royalties located in that state. Louisiana and New Mexico also impose a corporate income
tax which may apply to unitholders organized as corporations.



9



---

##### Table of Contents

ENDURO ROYALTY TRUST

NOTES TO FINANCIAL STATEMENTS - Continued

(unaudited)



Texas imposes a franchise tax at a rate of 1% on gross revenues less certain deductions,
as specifically set forth in the Texas franchise tax statutes. Entities subject to tax generally include trusts unless otherwise exempt. Trusts that receive at least 90% of their federal gross income from designated passive sources, including
royalties from mineral properties and other income from other non-operating mineral interests, and do not receive more than 10% of their income from operating an active trade or business, generally are exempt from the Texas franchise tax as
passive entities. While the Trust is intended to be exempt from Texas franchise tax at the Trust level as a passive entity, each unitholder that is considered a taxable entity under the Texas franchise tax would generally be required to
include its portion of Trust net income in its own Texas franchise tax computation.

Each unitholder should consult his or her
own tax advisor regarding state tax requirements, if any, applicable to such persons ownership of Trust Units.

6. DISTRIBUTIONS TO
UNITHOLDERS

Each month, the Trustee determines the amount of funds available for distribution to the Trust unitholders.
Available funds are the excess cash, if any, received by the Trust from the Net Profits Interest and other sources (such as interest earned on any amounts reserved by the Trustee) that month, over the Trusts liabilities for that month, subject
to adjustments for changes made by the Trustee during the month in any cash reserves established for future liabilities of the Trust. Distributions are made to the holders of Trust Units as of the applicable record date (generally the last business
day of each calendar month) and are payable on or before the 10th business day after the record date.

The following table
provides information regarding the Trusts distributions paid during the nine months ended September 30, 2012:



|                  |  |                   |  |                    |  |                       |          | 
|----------------- |  | ----------------- |  | ------------------ |  | --------------------- | -------- | 
|Declaration Date  |  | Record Date       |  | Payment Date       |  | Distribution per Unit |         
|December 19, 2011 |  | December 30, 2011 |  | January 17, 2012   |  | $                     | 0.148113 | 
|January 20, 2012  |  | January 31, 2012  |  | February 14, 2012  |  | $                     | 0.140337 | 
|February 17, 2012 |  | February 29, 2012 |  | March 14, 2012     |  | $                     | 0.142435 | 
|March 20 , 2012   |  | March 30, 2012    |  | April 13, 2012     |  | $                     | 0.155529 | 
|April 20, 2012    |  | April 30, 2012    |  | May 14, 2012       |  | $                     | 0.148038 | 
|May 18, 2012      |  | May 31, 2012      |  | June 14, 2012      |  | $                     | 0.146649 | 
|June 19, 2012     |  | June 29, 2012     |  | July 16, 2012      |  | $                     | 0.145842 | 
|July 20, 2012     |  | July 31, 2012     |  | August 14, 2012    |  | $                     | 0.150535 | 
|August 21,2012    |  | August 31, 2012   |  | September 17, 2012 |  | $                     | 0.137992 | 

7. RELATED PARTY TRANSACTIONS

Under the terms of the Trust Agreement, the Trust pays an annual administrative fee of $200,000 to the Trustee and $2,000 to the Delaware Trustee. In addition, the Trust paid an initial acceptance fee of
$10,000 to the Trustee and $1,500 to the Delaware Trustee for the first year of service. During the three and nine months ended September 30, 2012, the Trust paid $50,000 and $160,000, respectively, to the Trustee and $0 and $3,500,
respectively, to the Delaware Trustee pursuant to the terms of the Trust Agreement.

8. SUBSEQUENT EVENTS

On October 15, 2012, the distribution of $0.142001 per Trust Unit, which was declared on September 18, 2012, was paid to Trust
unitholders owning Trust Units as of September 28, 2012. The distribution consisted of net profits allocable to the Trust of $4,736,027, less cash reserves withheld for future Trust expenses of approximately $50,000.

On October 19, 2012, the Trust declared a distribution of $0.140765 per unit to unitholders of record as of October 31, 2012.
The distribution is expected to be paid to unitholders on November 15, 2012.



10



---

##### Table of Contents

|Item 2. | Trustees Discussion and Analysis of Financial Condition and Results of Operations.
|------- | -----------------------------------------------------------------------------------

References to the Trust in this document refer to Enduro Royalty Trust while references to Enduro in this document
refer to Enduro Resource Partners LLC.

The following review of the Trusts financial condition and results of operations
should be read in conjunction with the financial statements and notes thereto, as well as Managements Discussion and Analysis of Financial Condition and Results of Operations contained in the Trusts 2011 Annual Report on Form 10-K. The
Trusts Annual Report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and all other filings with the SEC are available on the SECs website at www.sec.gov.

Forward-Looking Statements

This Form 10-Q 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. All statements other than statements of historical fact included in this Form 10-Q, including without limitation the statements under Trustees Discussion and Analysis of Financial Condition and Results of
Operations are forward-looking statements. Such statements may be influenced by factors that could cause actual outcomes and results to differ materially from those projected. No assurance can be given that such expectations will prove to have
been correct. When used in this document, the words believes, expects, anticipates, intends or similar expressions are intended to identify such forward-looking statements. The following important
factors, in addition to those discussed elsewhere in this Form 10-Q, could affect the future results of the energy industry in general, and Enduro and the Trust in particular, and could cause actual results to differ materially from those
expressed in such forward-looking statements:



| |  | risks associated with the drilling and operation of oil and natural gas wells;
| | - | ------------------------------------------------------------------------------



| |  | the amount of future direct operating expenses and development expenses;
| | - | ------------------------------------------------------------------------



| |  | the effect of existing and future laws and regulatory actions;
| | - | --------------------------------------------------------------



| |  | the effect of changes in commodity prices or alternative fuel prices;
| | - | ---------------------------------------------------------------------



| |  | the impact of hedge contracts;
| | - | ------------------------------



| |  | conditions in the capital markets;
| | - | ----------------------------------



| |  | competition from others in the energy industry;
| | - | -----------------------------------------------



| |  | uncertainty of estimates of oil and natural gas reserves and production; and
| | - | ----------------------------------------------------------------------------



| |  | cost inflation.
| | - | ---------------

You should not
place undue reliance on these forward-looking statements. All forward-looking statements speak only as of the date of this Form 10-Q. The Trust does not undertake any obligation to release publicly any revisions to the forward-looking
statements to reflect events or circumstances after the date of this Form 10-Q or to reflect the occurrence of unanticipated events, unless the securities laws require us to do so.

This Form 10-Q describes other important factors that could cause actual results to differ materially from expectations of Enduro
and the Trust, including under the caption Risk Factors. All subsequent written and oral forward-looking statements attributable to Enduro or the Trust or persons acting on behalf of Enduro or the Trust are expressly qualified in their
entirety by such factors. The Trust assumes no obligation, and disclaims any duty, to update these forward-looking statements.

Overview

The Trust is a statutory trust created under the Delaware Statutory Trust Act on May 3, 2011. The business and
affairs of the Trust are managed by the Trustee. The Trusts purpose is to hold the Net Profits Interest described below, to distribute to the Trust unitholders cash that the Trust receives in respect to the Net Profits Interest after payment
of or provision for Trust administrative expenses, and to perform certain administrative functions in respect of the Net Profits Interest and the Trust Units. The Trust does not conduct any operations or activities. The Trust derives substantially
all of its income and cash flow from the Net Profits Interest.

The Trustee has no authority over or responsibility for, and
no involvement with, any aspect of the oil and gas operations or other activities on the Underlying Properties. The Delaware Trustee has only minimal rights and duties that are necessary to satisfy the requirements of the Delaware Statutory Trust
Act.

On November 8, 2011, Enduro conveyed to the Trust, through the merger of a wholly owned subsidiary of Enduro with
the Trust, the Net Profits Interest in exchange for 33,000,000 units of beneficial interest in the Trust. Immediately following the conveyance, Enduro completed an initial public offering of 13,200,000 Trust Units. Since the completion of the
initial public offering, Enduro has owned 19,800,000 Trust Units, or 60% of the issued and outstanding Trust Units. The Net Profits Interest entitles the Trust to receive 80% of the net profits from the sale and production of oil and natural gas
attributable to the Underlying Properties that are produced during the term of the conveyance, which commenced on July 1, 2011. The net profits attributable to the Net Profits Interest will be impacted by the settlement of hedge contracts that
Enduro has entered into for 2012 and 2013. See Note 4 of the Notes to Financial Statements for further information regarding the hedge contracts.



11



---

##### Table of Contents

The Trust is not subject to any pre-set termination provisions based on a maximum volume of
oil or natural gas to be produced or the passage of time. The Trust will dissolve upon the earliest to occur of the following: (1) the Trust, upon approval of the holders of at least 75% of the outstanding Trust Units, sells the Net Profits
Interest, (2) the annual cash available for distribution to the Trust is less than $2 million for each of any two consecutive years, (3) the holders of at least 75% of the outstanding Trust Units vote in favor of dissolution or
(4) the Trust is judicially dissolved.

The Trust is required to make monthly cash distributions of
substantially all of its monthly cash receipts, after deducting the Trusts administrative expenses, to holders of record (generally the last business day of each calendar month) on or before the 10thbusiness day after the record date.

The amount of Trust revenues and cash distributions to Trust unitholders depends on, among other things:



| |  | oil and natural gas sales prices;
| | - | ---------------------------------



| |  | volumes of oil and natural gas produced and sold attributable to the Underlying Properties;
| | - | -------------------------------------------------------------------------------------------



| |  | production and development costs;
| | - | ---------------------------------



| |  | price differentials;
| | - | --------------------



| |  | potential reductions or suspensions of production; and
| | - | ------------------------------------------------------



| |  | the amount and timing of Trust administrative expenses.
| | - | -------------------------------------------------------

Generally, cash payment is received by Enduro for oil production 30 to 60 days after it is produced and for natural gas production 60 to 90 days after it is produced.

Results of Operations for the Three and Nine Months Ended September 30, 2012

Three Months Ended September 30, 2012.For the quarter ended September 30, 2012, net profits income received by the Trust
amounted to $14,459,162. As the Trust was not formed until May 3, 2011 and the conveyance of the Net Profits Interest was not completed until November 8, 2011, the Trust did not receive or disburse funds during the quarter ended
September 30, 2011.

The following table displays oil and natural gas sales volumes and average prices (excluding the
effects of the hedging arrangements discussed in Note 4 of the Notes to Financial Statements) from the Underlying Properties, representing the amounts included in the net profits calculation for distributions paid during the third quarter of 2012.



|                           |  |                          |         |  |                  |  |           |              |  |   |                      |  |  |   |      | 
|-------------------------- |  | ------------------------ | ------- |  | ---------------- |  | --------- | ------------ |  | - | -------------------- |  |  | - | ---- | 
|                           |  | Underlying Sales Volumes |         |  | Average Price    | 
|Month of Distribution      |  | Oil(Bbls)                |         |  | Natural Gas(Mcf) |  |           | Oil(per Bbl) |  |   | Natural Gas(per Mcf) | 
|July                       |  |                          | 81,730  |  |                  |  | 665,676   |              |  | $ | 101.11               |  |  | $ | 3.03 | 
|August                     |  |                          | 73,609  |  |                  |  | 753,823   |              |  | $ | 101.36               |  |  | $ | 2.77 | 
|September                  |  |                          | 83,302  |  |                  |  | 762,632   |              |  | $ | 87.80                |  |  | $ | 2.53 | 
|                           |  |                          |         |  |                  |  |           |              |  |   |                      |  |  |   |      | 
|Total  Third Quarter 2012 |  |                          | 238,641 |  |                  |  | 2,182,131 |              |  | $ | 96.54                |  |  | $ | 2.77 | 
|                           |  |                          |         |  |                  |  |           |              |  |   |                      |  |  |   |      | 

Natural gas sales volumes from the Underlying Properties that were paid during the quarter were reduced
due to the impact of certain shut-in production in the Haynesville Shale while the operator completed neighboring wells. This is a typical practice and the wells were brought back on in phases. Oil sales volumes from the Underlying Properties were
reduced in the August distribution payment as a result of certain operators recording adjustments for several months of production during the month. As a result, the reported production did not accurately represent one month of oil production. Oil
production for the remainder of the period was reflective of normal operations.

The average received price of oil was $96.54
per Bbl in the third quarter of 2012 compared to an average NYMEX oil price of approximately $101.39 for the relevant production months, while the average received price of natural gas was $2.77 in the third quarter of 2012 compared to an average
NYMEX natural gas price of approximately $2.44 for the relevant production months.

Nine Months Ended September 30,
2012.For the nine months ended September 30, 2012, net profits income received by the Trust amounted to $44,160,492. As the Trust was not formed until May 3, 2011 and the conveyance of the Net Profits Interest was not completed until
November 8, 2011, the Trust did not receive or disburse funds during the nine months ended September 30, 2011.



12



---

##### Table of Contents

The following table displays oil and natural gas sales volumes and average prices (excluding
the effects of the hedging arrangements discussed in Note 4 of the Notes to Financial Statements) from the Underlying Properties, representing the amounts included in the net profits calculation for distributions paid during the nine months ended
September 30, 2012.



|                                             |  |                          |         |  |                  |  |           |              |  |   |                      |  |  |   |      | 
|-------------------------------------------- |  | ------------------------ | ------- |  | ---------------- |  | --------- | ------------ |  | - | -------------------- |  |  | - | ---- | 
|                                             |  | Underlying Sales Volumes |         |  | Average Price    | 
|Month of Distribution                        |  | Oil(Bbls)                |         |  | Natural Gas(Mcf) |  |           | Oil(per Bbl) |  |   | Natural Gas(per Mcf) | 
|January                                      |  |                          | 90,717  |  |                  |  | 755,809   |              |  | $ | 82.77                |  |  | $ | 4.74 | 
|February                                     |  |                          | 91,431  |  |                  |  | 817,344   |              |  | $ | 83.24                |  |  | $ | 4.11 | 
|March                                        |  |                          | 83,844  |  |                  |  | 950,978   |              |  | $ | 93.99                |  |  | $ | 3.93 | 
|April                                        |  |                          | 86,314  |  |                  |  | 843,318   |              |  | $ | 94.88                |  |  | $ | 3.75 | 
|May                                          |  |                          | 83,735  |  |                  |  | 799,759   |              |  | $ | 97.30                |  |  | $ | 3.51 | 
|June                                         |  |                          | 79,914  |  |                  |  | 819,095   |              |  | $ | 98.62                |  |  | $ | 3.31 | 
|July                                         |  |                          | 81,730  |  |                  |  | 665,676   |              |  | $ | 101.11               |  |  | $ | 3.03 | 
|August                                       |  |                          | 73,609  |  |                  |  | 753,823   |              |  | $ | 101.36               |  |  | $ | 2.77 | 
|September                                    |  |                          | 83,302  |  |                  |  | 762,632   |              |  | $ | 87.80                |  |  | $ | 2.53 | 
|                                             |  |                          |         |  |                  |  |           |              |  |   |                      |  |  |   |      | 
|Total  Nine Months Ended September 30, 2012 |  |                          | 754,596 |  |                  |  | 7,168,434 |              |  | $ | 93.10                |  |  | $ | 3.54 | 
|                                             |  |                          |         |  |                  |  |           |              |  |   |                      |  |  |   |      | 

The average received price of oil was $93.10 per Bbl in the first nine months of 2012 compared to an
average NYMEX oil price of approximately $97.10 for the relevant production months, while the average received price of natural gas was $3.54 in the nine months ended September 30, 2012 compared to an average NYMEX natural gas price of
approximately $3.25 for the relevant production months.

Computation of Net Profits Income Received by the Trust

The Trusts net profits income consists of monthly net profits attributable to the Net Profits Interest. Net profits income for the
three and nine months ended September 30, 2012 was determined as shown in the following table:



|                                                                         |  |                                     |            |   |                                    |   |            |  
|------------------------------------------------------------------------ |  | ----------------------------------- | ---------- | - | ---------------------------------- | - | ---------- | -
|                                                                         |  | Three Months EndedSeptember 30,2012 |            |   | Nine Months EndedSeptember 30,2012 |  
|Gross profits:                                                           |  |                                     |            |   |                                    |   |            |  
|Oil sales                                                                |  | $                                   | 23,038,103 |   |                                    | $ | 70,254,594 |  
|Natural gas sales                                                        |  |                                     | 6,038,434  |   |                                    |   | 25,389,307 |  
|                                                                         |  |                                     |            |   |                                    |   |            |  
|Total                                                                    |  |                                     | 29,076,537 |   |                                    |   | 95,643,901 |  
|                                                                         |  |                                     |            |   |                                    |   |            |  
|Costs:                                                                   |  |                                     |            |   |                                    |   |            |  
|Direct operating expenses:                                               |  |                                     |            |   |                                    |   |            |  
|Lease operating expenses                                                 |  |                                     | 7,590,000  |   |                                    |   | 24,053,716 |  
|Compression, gathering and transportation                                |  |                                     | 1,150,000  |   |                                    |   | 3,378,270  |  
|Production, ad valorem and other taxes                                   |  |                                     | 2,125,000  |   |                                    |   | 7,334,989  |  
|Development expenses                                                     |  |                                     | 3,542,694  |   |                                    |   | 13,834,354 |  
|                                                                         |  |                                     |            |   |                                    |   |            |  
|Total                                                                    |  |                                     | 14,407,694 |   |                                    |   | 48,601,329 |  
|                                                                         |  |                                     |            |   |                                    |   |            |  
|Settlement of hedge contracts                                            |  |                                     | 3,405,109  |   |                                    |   | 8,158,043  |  
|                                                                         |  |                                     |            |   |                                    |   |            |  
|Net profits                                                              |  | $                                   | 18,073,952 |   |                                    | $ | 55,200,615 |  
|Percentage allocable to Net Profits Interest                             |  |                                     | 80         | % |                                    |   | 80         | %
|                                                                         |  |                                     |            |   |                                    |   |            |  
|Income from Net Profits Interest                                         |  | $                                   | 14,459,162 |   |                                    | $ | 44,160,492 |  
|Trust general and administrative expenses and cash withheld for expenses |  |                                     | 124,985    |   |                                    |   | 749,982    |  
|                                                                         |  |                                     |            |   |                                    |   |            |  
|Distributable income                                                     |  | $                                   | 14,334,177 |   |                                    | $ | 43,410,510 |  
|                                                                         |  |                                     |            |   |                                    |   |            |  

Three Months Ended September 30, 2012.Excess of revenues over direct operating expenses and
development expenses from the Underlying Properties was approximately $18.1 million for the three months ended September 30, 2012. This amount includes settlements of approximately $3.4 million related to hedge contracts. Applying the net
profits interest percentage of 80% to the excess of revenues over direct operating expenses and development expenses results in income from the Net Profits Interest to the Trust (prior to Trust general and administrative expenses and cash withheld
for expenses) of approximately $14.5 million for the third quarter of 2012.



13



---

##### Table of Contents

Total capital expenditures included in the net profits calculation during the quarter ended
September 30, 2012 were approximately $3.5 million.

Total lease operating expenses included in the net profits
calculation during the third quarter of 2012 were approximately $7.6 million as workover projects continue on the Underlying Properties.

The Trustee paid general and administrative expenses of $111,792 during the third quarter of 2012. Expenses paid during the third quarter primarily consisted of Trustee fees, ordinary legal expenses, and
general accounting consulting fees.

Nine Months Ended September 30, 2012.Excess of revenues over direct
operating expenses and development expenses from the Underlying Properties was approximately $55.2 million for the nine months ended September 30, 2012. This amount includes settlements of approximately $8.2 million related to hedge contracts.
Applying the net profits interest percentage of 80% to the excess of revenues over direct operating expenses and development expenses results in income from the Net Profits Interest to the Trust (prior to Trust general and administrative expenses
and cash withheld for expenses) of approximately $44.2 million for the nine months ended September 30, 2012.

Total
capital expenditures included in the net profits calculation during the nine months ended September 30, 2012 were approximately $13.8 million.

Total lease operating expenses included in the net profits calculation during the first nine months of 2012 were approximately $24.1 million.

The Trustee paid general and administrative expenses of $815,928 during the nine months ended September 30, 2012. Expenses paid
during the period primarily consisted of fees for the preparation of 2011 tax information for unitholders, preparation of the Trusts reserve report and Annual Report on Form 10-K for 2011, 2011 financial statement audit fees, Trustee fees, and
New York Stock Exchange listing fees.

Liquidity and Capital Resources

The Trusts principal sources of liquidity are cash flow generated from the Net Profits Interest and borrowing capacity under the
letter of credit and loan commitment described below. Other than Trust administrative expenses, including any reserves established by the Trustee for future liabilities, the Trusts only use of cash is for distributions to Trust unitholders.
Available funds are the excess cash, if any, received by the Trust from the Net Profits Interest and other sources (such as interest earned on any amounts reserved by the Trustee) in that month, over the Trusts expenses paid for that month.
Available funds are reduced by any cash the Trustee decides to hold as a reserve against future expenses.

The Trustee may
create a cash reserve to pay for future liabilities of the Trust. If the Trustee determines that the cash on hand and the cash to be received are, or will be, insufficient to cover the Trusts liabilities, the Trustee may authorize the Trust to
borrow money to pay administrative or incidental expenses of the Trust that exceed cash held by the Trust. The Trustee may authorize the Trust to borrow from any person, including the Trustee or the Delaware Trustee or an affiliate thereof. The
Trustee may also cause the Trust to mortgage its assets to secure payment of the indebtedness. Enduro has provided the Trust with a $1 million letter of credit to be used by the Trust in the event that its cash on hand (including available cash
reserves) is not sufficient to pay ordinary course administrative expenses. Further, if the Trust requires more than the $1 million under the letter of credit to pay administrative expenses, Enduro has agreed to loan funds to the Trust necessary to
pay such expenses. If the Trust borrows funds, draws on the letter of credit or Enduro loans funds to the Trust, no further distributions will be made to Trust unitholders until such amounts borrowed or drawn are repaid. Except for the foregoing,
the Trust has no source of liquidity or capital resources. The Trustee has no current plans to authorize the Trust to borrow money. During the quarter and nine months ended September 30, 2012 there were no borrowings and no amounts have been
drawn on the letter of credit.

Any amounts received by Enduro from the hedge contract counterparty upon settlement of the
hedge contracts will reduce the operating expenses related to the Underlying Properties in calculating the net profits. However, if the hedge payments received by Enduro under the hedge contracts and other non-production revenue exceed operating
expenses during a period, the ability to use such excess amounts to offset operating expenses will be deferred, with interest accruing on such amounts at the prevailing prime rate, until the next period where the hedge payments and the other
non-production revenue are less than such expenses. Any amounts paid by Enduro on settlement of the hedge contracts will reduce the amount of net profits paid to the Trust.

The Trust pays the Trustee an administrative fee of $200,000 per year. The Trust pays the Delaware Trustee a fee of $2,000 per year. The Trust also incurs, either directly or as a reimbursement to the
Trustee, legal, accounting, tax and engineering fees, printing costs and other expenses that are deducted by the Trust before distributions are made to Trust unitholders. The Trust also is responsible for paying other expenses incurred as a result
of being a publicly traded entity, including costs associated with annual and quarterly reports to Trust unitholders, tax return and Form 1099 preparation and distribution, NYSE listing fees, independent auditor fees and registrar and transfer
agent fees.



14



---

##### Table of Contents

The Trust does not have any transactions, arrangements or other relationships with
unconsolidated entities or persons that could materially affect the Trusts liquidity or the availability of capital resources.

Distributions Declared After Quarter End

On October 19, 2012, the Trust declared a distribution of $0.140765 per unit to unitholders of record as of October 31, 2012. The distribution is expected to be paid to unitholders on
November 15, 2012.

Off-Balance Sheet Arrangements

The Trust has no off-balance sheet arrangements. The Trust has not guaranteed the debt of any other party, nor does the Trust have any other arrangements or relationships with other entities that could
potentially result in unconsolidated debt, losses or contingent obligations other than the commodity hedge contracts disclosed in the section Quantitative and Qualitative Disclosures About Market Risk.

New Accounting Pronouncements

As the Trusts financial statements are prepared on the modified cash basis, most accounting pronouncements are not applicable to the Trusts financial statements. No new accounting
pronouncements have been adopted or issued that would impact the financial statements of the Trust.

Critical Accounting Policies and
Estimates

Please read Item 7. Managements Discussion and Analysis of Financial Condition and Results of
OperationsCritical Accounting Policies and Estimates of the Trusts 2011 Annual Report on Form 10-K for additional information regarding the Trusts critical accounting policies and estimates. There were no material changes to
the Trusts critical accounting policies or estimates during the quarter ended September 30, 2012.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk.
|------- | -----------------------------------------------------------

Commodity Price Sensitivity

The Trust is exposed to fluctuations in energy
prices in the normal course of business due to the Net Profits Interest in the Underlying Properties. The revenues derived from the Underlying Properties depend substantially on prevailing crude oil prices and, to a lesser extent, natural gas
prices. As a result, commodity prices affect the amount of cash flow available for distribution to the Trust unitholders. Lower prices may also reduce the amount of oil and natural gas that Enduro and its third party operators can economically
produce. To mitigate the negative effects of a possible decline in oil and natural gas prices on distributable income to the Trust, Enduro entered into hedge contracts with respect to approximately 62% and 51% of expected oil and natural gas
production for 2012 and 2013, respectively, from the total proved reserves attributable to the Underlying Properties as of December 31, 2011. The commodity derivative contracts are discussed further in Note 4 of the Notes to Financial
Statements included in Item 1. Financial Statements.



|Item 4. | Controls and Procedures.
|------- | ------------------------

Evaluation of Disclosure Controls and Procedures.

The Trustee maintains
disclosure controls and procedures designed to ensure that information required to be disclosed by the Trust in the reports that it files or submits under Rules 13a-15 and 15d-15 under the Securities and Exchange Act of 1934, as amended
(Exchange Act) is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms. As of the end of the period covered by this Quarterly Report, the Trustee carried out an evaluation of
the Trustees disclosure controls and procedures. Mike Ulrich, as Trust Officer of the Trustee, has concluded that the disclosure controls and procedures of the Trust are effective.

Due to the nature of the Trust as a passive entity and in light of the contractual arrangements pursuant to which the Trust was created,
including the provisions of (i) the Trust Agreement and (ii) the Conveyance of the Net Profits Interest, the Trustees disclosure controls and procedures related to the Trust necessarily rely on (A) information provided by
Enduro, including information relating to results of operations, the costs and revenues attributable to the Trusts interest under the conveyance and other operating and historical data, plans for future operating and capital expenditures,
reserve information, information relating to projected production, and other information relating to the status and results of operations of the Underlying Properties and the Net Profits Interest, and (B) conclusions and reports regarding
reserves by the Trusts independent reserve engineers.



15



---

##### Table of Contents

Changes in Internal Control over Financial Reporting.

During the quarter ended September 30, 2012, there was no change in the Trusts internal control over financial reporting that
has materially affected, or is reasonably likely to materially affect, the Trusts internal control over financial reporting. The Trustee notes for purposes of clarification that it has no authority over, and makes no statement concerning, the
internal control over financial reporting of Enduro.

This Form 10-Q does not include a report of the Trusts assessment
regarding internal control over financial reporting or an attestation report of the Trusts registered public accounting firm due to a transition period established by rules of the SEC for newly public entities.



16



---

##### Table of Contents

PART IIOTHER INFORMATION



|Item 1A. | Risk Factors.
|-------- | -------------

Risk factors relating to the Trust are discussed in Item 1A of the Trusts Annual Report on Form 10-K for the fiscal year ended December 31, 2011. No material change to such risk factors
occurred during the three months ended September 30, 2012.



|Item 6. | Exhibits.
|------- | ---------

The exhibits listed in the accompanying index to exhibits are filed as part of the Quarterly Report on Form 10-Q.



17



---

##### Table of Contents

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.



ENDURO ROYALTY TRUSTBy:

THE BANK OF NEW YORK MELLON TRUST COMPANY, N.A.By:

/s/ MIKE ULRICHMike UlrichVice President


Date: November 13, 2012

The Registrant, Enduro Royalty Trust, has no principal executive officer, principal financial officer, board of directors or persons performing similar functions. Accordingly, no additional signatures are
available, and none have been provided. In signing the report above, the Trustee does not imply that it has performed any such function or that such function exists pursuant to the terms of the Trust agreement under which it serves.



18



---

##### Table of Contents

INDEX TO EXHIBITS



|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                          
|-------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                                                                                                                                                                                                                                                                                              
|               | 
|2.1            |  | Agreement and Plan of Merger of Enduro Royalty Trust and Enduro Texas LLC, dated as of November 3, 2011 by and between the Bank of New York Mellon Trust Company, N.A. as Trustee of
Enduro Royalty Trust and Enduro Texas LLC. (Incorporated herein by reference to Exhibit 1.2 to our Current Report on Form 8-K filed on November 8, 2011 (File No. 1-35333))                                                         
|               | 
|3.1            |  | Certificate of Trust of Enduro Royalty Trust. (Incorporated herein by reference to Exhibit 3.3 to the Registration Statement on Form S-1, filed on May 16, 2011
(Registration No. 333-174225))                                                                                                                                                                                                                           
|               | 
|3.2            |  | Trust Agreement of Enduro Royalty Trust, dated as of May 3, 2011 by and between the Bank of New York Mellon Trust Company, N.A. as Trustee of Enduro Royalty Trust and Enduro Texas
LLC. (Incorporated herein by reference to Exhibit 3.4 to the Registration Statement on Form S-1, filed on May 16, 2011 (Registration No. 333-174225))                                                                                
|               | 
|3.3            |  | Amended and Restated Trust Agreement of Enduro Royalty Trust, dated November 3, 2011, among Enduro Resource Partners LLC, The Bank of New York Mellon Trust Company, N.A. as Trustee
of Enduro Royalty Trust, and Wilmington Trust Company, as Delaware Trustee of Enduro Royalty Trust. (Incorporated herein by reference to Exhibit 3.1 to our Current Report on Form 8-K filed on November 8, 2011 (File
No. 1-35333))
|               | 
|4.1            |  | Registration Rights Agreement, dated as of November 8, 2011, by and between Enduro Resource Partners LLC and Enduro Royalty Trust. (Incorporated herein by reference to
Exhibit 10.3 to our Current Report on Form 8-K filed on November 8, 2011 (File No. 1-35333))                                                                                                                                                     
|               | 
|10.1           |  | Conveyance of Net Profits Interest, dated November 8, 2011, by and between Enduro Operating LLC and Enduro Texas LLC. (Incorporated herein by reference to Exhibit 10.1 to our
Current Report on Form 8-K filed on November 8, 2011 (File No. 1-35333))                                                                                                                                                                  
|               | 
|10.2           |  | Supplement to Conveyance of Net Profits Interest, dated November 8, 2011, from Enduro Operating LLC, Enduro Texas LLC and the Bank of New York Mellon Trust Company, N.A. as Trustee
of Enduro Royalty Trust. (Incorporated herein by reference to Exhibit 10.2 to our Current Report on Form 8-K filed on November 8, 2011 (File No. 1-35333))                                                                          
|               | 
|31*            |  | Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                  
|               | 
|32*            |  | Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                  



|* | Filed herewith.
|- | ---------------