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,
2023



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












PERMIANVILLE 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
    601 Travis Street
    16th Floor
    Houston, Texas | 77002                               
|(Address of principal executive offices)                                                                             | (Zip Code)                          



1-512-236-6555

(Registrant’s telephone number, including
area code)












Securities registered pursuant to Section 12(b) of
the Act:



|Title of each class          |  | Trading Symbol(s) |  | Name of each exchange on which registered
|---------------------------- |  | ----------------- |  | -----------------------------------------
|Units of Beneficial Interest |  | PVL               |  | The New York Stock Exchange              



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. YesxNo  ̈



Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files). Yes ̈No  ̈



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



|Large accelerated
filer  ̈ |  | Accelerated
filer   ̈      
|------------------------- |  | --------------------------
|Non-accelerated filer x   |  | Smaller reporting companyx
|                          |  | Emerging growth company  ̈ 



If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ̈



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 14, 2023, 33,000,000 units
of beneficial interest in Permianville Royalty Trust were outstanding.




















TABLE OF CONTENTS



|         | Glossary of Certain Oil and Natural Gas Terms                                                                     | 1 
|-------- | ----------------------------------------------------------------------------------------------------------------- | --
|         |                                                                                                                   |   
|         | PART I — FINANCIAL INFORMATION                                                                                    |   
|Item 1.  | Financial Statements                                                                                              | 2 
|         | Statements of Assets, Liabilities and Trust Corpus as of September 30, 2023 (unaudited) and December 31, 2022     | 2 
|         | Statements of Distributable Income for the three and nine months ended September 30, 2023 and 2022 (unaudited)    | 3 
|         | Statements of Changes in Trust Corpus for the three and nine months ended September 30, 2023 and 2022 (unaudited) | 4 
|         | Notes to Financial Statements                                                                                     | 5 
|Item 2.  | Trustee’s Discussion and Analysis of Financial Condition and Results of Operations                                | 11
|Item 3.  | Quantitative and Qualitative Disclosures About Market Risk                                                        | 21
|Item 4.  | Controls and Procedures                                                                                           | 21
|         |                                                                                                                   |   
|         | PART II — OTHER INFORMATION                                                                                       |   
|Item 1A. | Risk Factors                                                                                                      | 22
|Item 6.  | Exhibits                                                                                                          | 22
|         | Signatures                                                                                                        | 23













GLOSSARY OF CERTAIN OIL AND NATURAL GAS TERMS



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



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



Boe—One
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—A
British Thermal Unit, a common unit of energy measurement.



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.



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



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.



GAAP—Accounting
principles generally accepted in the United States of America.



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



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.



NYMEX—New
York Mercantile Exchange.



NYSE—New
York Stock Exchange.



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



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, natural gas, or other
minerals. The working interest owners bear the exploration, development, and operating costs on either a cash, penalty, or carried basis.





1









PART I—FINANCIAL INFORMATION



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



PERMIANVILLE ROYALTY TRUST

Statements of Assets, Liabilities and Trust
Corpus



|                                                            |  | September 30, |             |  | December 31, |  
|----------------------------------------------------------- |  | ------------- | ----------- |  | ------------ | -
|                                                            |  | 2023          |             |  | 2022         |  
|                                                            |  |               | (unaudited) |  |              |  
|ASSETS                                                      |  |               |             |  |              |  
|Cash and cash equivalents                                   |  | $             | 1,332,263   |  |              | $
|Net profits interest in oil and natural gas properties, net |  |               | 55,765,525  |  |              |  
|Total assets                                                |  | $             | 57,097,788  |  |              | $
|LIABILITIES AND TRUST CORPUS                                |  |               |             |  |              |  
|Trust corpus (33,000,000 units issued and outstanding)      |  |               | 57,097,788  |  |              |  
|Total liabilities and Trust corpus                          |  | $             | 57,097,788  |  |              | $



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





2







PERMIANVILLE ROYALTY TRUST

Statements of Distributable
Income

(unaudited)



|                                                 |  | Three Months Ended September 30, |           |   | Nine Months Ended September 30, |  
|------------------------------------------------ |  | -------------------------------- | --------- | - | ------------------------------- | -
|                                                 |  | 2023                             |           |   | 2022                            |  
|Income from net profits interest                 |  | $                                | 2,605,857 |   |                                 | $
|Income from sale/lease of assets                 |  |                                  | 245,000   |   |                                 |  
|Interest and investment income                   |  |                                  | 16,634    |   |                                 |  
|General and administrative expenses              |  |                                  | (300,261  | ) |                                 |  
|Cash reserves withheld for Trust expenses        |  |                                  | (92,230   | ) |                                 |  
|Distributable income                             |  | $                                | 2,475,000 |   |                                 | $
|                                                 |  |                                  |           |   |                                 |  
|Distributable income per unit (33,000,000 units) |  | $                                | 0.075000  |   |                                 | $



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





3







PERMIANVILLE ROYALTY TRUST

Statements of Changes in Trust Corpus

(unaudited)



|                                                 |  | Three Months Ended September 30, |            |   | Nine Months Ended September 30, |  
|------------------------------------------------ |  | -------------------------------- | ---------- | - | ------------------------------- | -
|                                                 |  | 2023                             |            |   | 2022                            |  
|Trust corpus, beginning of period                |  | $                                | 58,605,925 |   |                                 | $
|Cash reserves withheld for Trust expenses        |  |                                  | 92,230     |   |                                 |  
|Distributable income                             |  |                                  | 2,475,000  |   |                                 |  
|Distributions to unitholders                     |  |                                  | (2,475,000 | ) |                                 |  
|Amortization of net profits interest             |  |                                  | (1,600,367 | ) |                                 |  
|Trust corpus, end of period                      |  | $                                | 57,097,788 |   |                                 | $
|                                                 |  |                                  |            |   |                                 |  
|Distributable income per unit (33,000,000 units) |  | $                                | 0.075000   |   |                                 | $



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





4







PERMIANVILLE
ROYALTY TRUST
NOTES TO FINANCIAL STATEMENTS (unaudited)



1.            TRUST
ORGANIZATION AND PROVISIONS



Permianville Royalty Trust (the “Trust”),
previously known as Enduro Royalty Trust, is a Delaware statutory trust formed in May 2011 pursuant to a trust agreement (as subsequently
amended and restated, 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.”



In connection with the closing of the initial public
offering in November 2011, Enduro contributed the Net Profits Interest to the Trust in exchange for 33,000,000 units of beneficial
interest in the Trust (the “Trust Units”). On August 31, 2018, COERT Holdings 1 LLC (“COERT” or the “Sponsor”)
acquired from Enduro the Underlying Properties and all of the outstanding Trust Units owned by Enduro (the “Sale Transaction”).
In connection with the Sale Transaction, COERT assumed all of Enduro’s obligations under the Trust Agreement and other instruments
to which Enduro and the Trustee were parties. As of September 30, 2023, the Sponsor owned 7,363,961 Trust Units, or 22% of the issued
and outstanding Trust Units.



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 Agreement provides, among other provisions, that:



| | · | the Trust’s business activities are limited to owning the Net Profits Interest and any activity reasonably related to such ownership,
including activities required or permitted by the terms of the Conveyance of Net Profits Interest, dated effective as of July 1,
2011 (as supplemented and amended to date, the “Conveyance”). As a result, the Trust is not permitted to acquire other oil
and natural gas properties or net profits interests or otherwise to engage in activities beyond those necessary for the conservation and
protection of the Net Profits Interest;
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | the Trust may dispose of all or any material part of the assets of the Trust (including the sale of the Net Profits Interest) if approved
by at least 75% of the outstanding Trust Units;
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | the Sponsor may sell a divided or undivided portion of its interests in the Underlying Properties, free from and unburdened by the
Net Profits Interest, if approved by at least 50% of the outstanding Trust Units at a meeting of Trust unitholders;
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | the Trustee will make monthly cash distributions to unitholders (Note 5);
| | - | -------------------------------------------------------------------------



| | · | the Trustee may create a cash reserve to pay for future liabilities of the Trust;
| | - | ---------------------------------------------------------------------------------



| | · | the Trustee 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. No further distributions will be made to Trust unitholders until such amounts borrowed are repaid; and
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | 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;
| | - | -----------------------------------------------------------------------------------------------------------------------





5







PERMIANVILLE
ROYALTY TRUST 
NOTES TO FINANCIAL STATEMENTS(unaudited)



| | · | the annual cash proceeds received by the Trust attributable to the Net Profits Interest are 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.
| | - | ----------------------------------



2.            BASIS
OF PRESENTATION



The Statement of Assets, Liabilities and Trust
Corpus as of December 31, 2022, which has been derived from audited financial statements, and the unaudited interim financial statements
as of September 30, 2023 and for the three and nine months ended September 30, 2023 and 2022 have been prepared pursuant to
the rules and regulations of the Securities and Exchange Commission (“SEC”). 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
Annual Report on Form 10-K for the fiscal year ended December 31, 2022 (the “2022 Annual Report on Form 10-K”).



In the opinion of the Trustee, the accompanying
unaudited financial statements reflect all adjustments, consisting only of normal adjustments that are necessary for a fair presentation
of the interim periods presented and include all the disclosures necessary to make the information presented not misleading. These interim
results are not necessarily indicative of results for a full year.



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 income from the Net Profits Interest and payments of expenses incurred. 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, 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 during the relevant month. Monthly operating expenses
and capital expenditures represent estimated 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 the Trust corpus; and
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------





6







PERMIANVILLE
ROYALTY TRUST 
NOTES TO FINANCIAL STATEMENTS(unaudited)



| | (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. Any impairment is a direct charge to the Trust Corpus.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The
financial statements of the Trust differ from financial statements prepared in accordance with GAAP because revenues are not accrued;
certain cash reserves may be established for contingencies which would not be accrued in financial statements prepared in accordance with
GAAP; general and administrative expenses are recorded when paid instead of when incurred; amortization of the net profits interest calculated
on a unit-of-production basis is charged directly to trust corpus instead of as an expense; the Trust does not record a liability or repay
any overpayment received as these will be deducted from future payments; and impairment is charged directly to the trust corpus. While
these statements differ from financial statements prepared in accordance with GAAP, the modified cash basis of reporting 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 SEC as specified by Staff Accounting Bulletin Topic 12:E, Financial
Statements of Royalty Trusts.



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. The reserves upon which
the amortization rate is based are quantity estimates that are subject to numerous uncertainties inherent in the estimation of proved
reserves. The volumes considered to be commercially recoverable fluctuate with changes in commodity prices and operating costs. These
estimates are expected to change as additional information becomes available in the future. Downward revisions in proved reserves may
result in an increased rate of amortization. Amortization is charged directly to the Trust corpus balance and does not affect the distributable
income of the Trust. Accumulated amortization as of September 30, 2023 and December 31, 2022 was $301,325,633 and $297,449,526,
respectively.



The Net Profits Interest is periodically assessed
for impairment whenever events or circumstances indicate that the current fair value based on expected future cash flows of the Underlying
Properties may be less than the carrying value of the Net Profits Interest. While the Trust did not record an impairment during the nine
months ended September 30, 2023 or 2022, future downward revisions in actual production volumes relative to current forecasts, higher
than expected operating costs, or lower than anticipated commodity prices could result in recognition of impairment in future periods.



On May 3, 2023, the Sponsor notified the Trustee
that the Sponsor had entered into an agreement to divest certain acreage and associated production in the Permian Basin (the “Divestiture
Properties”) that constituted part of the Underlying Properties and were therefore burdened by the Trust’s Net Profits Interest,
for a total purchase price of approximately $6.7 million. On July 19, 2023, at a special meeting of Trust unitholders, the unitholders
approved the foregoing transaction and the release of the Trust’s Net Profits Interest in the Divestiture Properties. On August 9,
2023, the Sponsor completed the sale of the Divestiture Properties. The total proceeds received by the Sponsor from the sale of the Divestiture
Properties, after preliminary closing adjustments, were approximately $6.5 million, inclusive of the escrow funded by the buyer and
partial expense reimbursement associated with the proxy solicitation. The Sponsor deducted the final transaction expenses from the sales
proceeds, along with an escrow amount of $250,000 to cover possible indemnification obligations under the purchase and sale agreement
(the “Indemnification Escrow Amount”), to arrive at final net proceeds, based upon the Trust’s Net Profits Interest.





7







PERMIANVILLE
ROYALTY TRUST 
NOTES TO FINANCIAL STATEMENTS(unaudited)



On September 20, 2023, the Trust announced
a special cash distribution to Trust unitholders of $0.069670 per unit, payable on October 13, 2023 to unitholders of record on October 2,
2023.



|Net Proceeds from sale of Divestiture Properties     |  | $ | 6,712,000  |  
|---------------------------------------------------- |  | - | ---------- | -
|Less: Transaction expenses                           |  |   | (627,149   | )
|Plus: Buyer proxy expense reimbursement              |  |   | 288,000    |  
|Net proceeds from sale of Divestiture Properties     |  | $ | 6,372,851  |  
|Less: Amount allocable to the Sponsor’s 20% interest |  |   | (1,274,570 | )
|Net proceeds allocable to the Trust’s 80% Interest   |  | $ | 5,098,281  |  
|Less: Indemnification Escrow amount                  |  |   | (250,000   | )
|Less: Estimated Settlement Escrow amount             |  |   | (2,549,140 | )
|Initial Cash available for distribution by the Trust |  | $ | 2,299,140  |  
|Number of units                                      |  |   | 33,000,000 |  
|Initial special cash distribution per unit           |  | $ | 0.069670   |  



The remaining 50% of the Trust’s share of
the net proceeds was temporarily retained by the Sponsor as a source of payment of the Trust’s proportionate share of any post-closing
purchase price adjustments, with any amount remaining (less any amounts in dispute) after such adjustments to be paid to the Trust within
five business days after finalization of the settlement statement and included in a distribution to unitholders. See Note 7 – Subsequent
Eventsfor information regarding the second special cash distribution reflecting the remaining 50% of the Trust’s share of the
net proceeds. Within 12 months after the closing of the sale, any remaining amount from the Indemnification Escrow Amount (less any
amounts in dispute) will be released to the Trust and included in a distribution to unitholders.



4.             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 or her pro rata share of the income and gain attributable to the
assets of the Trust and entitled to claim his or her 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 natural 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 could be 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., 601 Travis, 16th
Floor, Houston, Texas 77002, 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.permianvilleroyaltytrust.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.





8







PERMIANVILLE
ROYALTY TRUST 
NOTES TO FINANCIAL STATEMENTS(unaudited)



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 relating to owning the 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 is not taxed at
the trust level in Louisiana or New Mexico. Although the Trust does 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. Presently, Louisiana and New Mexico
tax nonresident income from real property located within that state. Louisiana and New Mexico impose a corporate income tax which may
apply to unitholders organized as corporations.



Texas does not impose a state income tax, so the
Trust’s income is not subject to income tax at the trust level in Texas. Texas imposes a franchise tax at a rate of 0.75% on gross
revenues less certain deductions for returns originally due on or after January 1, 2016, 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.” Although 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.



5.            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.No distributions will be made to Trust unitholders
until the indebtedness created by such amounts drawn or borrowed as advances to the Trust have been repaid in full. 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.





9







PERMIANVILLE
ROYALTY TRUST 
NOTES TO FINANCIAL STATEMENTS(unaudited)



The following table provides information regarding
the Trust’s distributions per unit paid during the periods indicated:



|                                      |  |                   |  |                    |  | Distribution |         
|------------------------------------- |  | ----------------- |  | ------------------ |  | ------------ | --------
|Declaration Date                      |  | Record Date       |  | Payment Date       |  | per Unit     |         
|Nine Months Ended September 30, 2023: |  |                   |  |                    |  |              |         
|December 16, 2022                     |  | December 30, 2022 |  | January 17, 2023   |  | $            | 0.058000
|January 18, 2023                      |  | January 31, 2023  |  | February 14, 2023  |  |              | 0.056000
|February 17, 2023                     |  | February 28, 2023 |  | March 13, 2023     |  |              | 0.019200
|March 16, 2023                        |  | March 31, 2023    |  | April 14, 2023     |  |              | 0.019350
|April 17, 2023                        |  | April 28, 2023    |  | May 12, 2023       |  |              | 0.030000
|May 15, 2023                          |  | May 31, 2023      |  | June 14, 2023      |  |              | 0.013500
|June 16, 2023                         |  | June 30, 2023     |  | July 14, 2023      |  |              | 0.012500
|July 17, 2023                         |  | July 31, 2023     |  | August 14, 2023    |  |              | 0.053500
|August 18, 2023                       |  | August 31, 2023   |  | September 15, 2023 |  |              | 0.009000
|Year to Date – 2023                   |  |                   |  |                    |  | $            | 0.271050
|                                      |  |                   |  |                    |  |              |         
|Nine Months Ended September 30, 2022: |  |                   |  |                    |  |              |         
|December 17, 2021                     |  | December 31, 2021 |  | January 14, 2022   |  | $            | 0.025000
|January 18, 2022                      |  | January 31, 2022  |  | February 14, 2022  |  |              | 0.023000
|February 18, 2022                     |  | February 28, 2022 |  | March 14, 2022     |  |              | 0.041000
|March 18, 2022                        |  | March 31, 2022    |  | April 14, 2022     |  |              | 0.016000
|April 18, 2022                        |  | April 29, 2022    |  | May 13, 2022       |  |              | 0.031500
|May 16, 2022                          |  | May 31, 2022      |  | June 14, 2022      |  |              | 0.032000
|June 17, 2022                         |  | June 30, 2022     |  | July 15, 2022      |  |              | 0.045000
|July 18, 2022                         |  | July 29, 2022     |  | August 12, 2022    |  |              | 0.021500
|August 18, 2022                       |  | August 31, 2022   |  | September 15, 2022 |  |              | 0.024500
|                                      |  |                   |  |                    |  |              |         
|Year to Date – 2022                   |  |                   |  |                    |  | $            | 0.259500



6.             TRUSTEE
FEES



Under the terms of the Trust Agreement, the Trust
pays an administrative fee of $200,000 per year to the Trustee and an annual fee of $2,000 to the Delaware Trustee. During each of the
three- and nine-month periods ended September 30, 2023 and 2022, the Trust paid $50,000 and $150,000, respectively, to the Trustee
and $0 to the Delaware Trustee pursuant to the terms of the Trust Agreement.



7.             SUBSEQUENT
EVENTS



Distributions Paid or Declared



On October 13, 2023, a distribution of $0.003700
per unit, which was declared on September 18, 2023, was paid to Trust unitholders of record as of September 29, 2023.



On October 13, 2023, a special cash distribution
of $0.069670 per unit, which was declared on September 20, 2023, was paid to Trust unitholders of record as of October 2, 2023.
Please see Note 3 – Net Profits Interest in Oil and Natural Gas Properties for additional information regarding the special
distribution.



On October 16, 2023, the Trust declared a
distribution of $0.006000 per unit to Trust unitholders of record as of September 29, 2023. The distribution was paid to Trust unitholders
on November 13, 2023.



On
November 6, 2023, the Trust declared a special cash distribution of $0.077250 per unit to Trust unitholders of record as of November 16,
2023. The distribution, which reflected the remaining 50% (net of the Indemnification Escrow Amount described inNote 3 –
Net Profits Interest in Oil and Natural Gas Properties) of the Trust’s share of the net proceeds from the sale of the Divestiture
Properties, will be paid to Trust unitholders on November 22, 2023. Please see Note 3 – Net Profits Interest in Oil and
Natural Gas Properties for additional information regarding the special distribution.





10







Item 2. Trustee’s Discussion and Analysis of Financial Condition and Results of Operations.



References to the “Trust” in this document
refer to Permianville Royalty Trust, previously known as Enduro Royalty Trust, while references to “COERT” or the “Sponsor”
in this document refer to COERT Holdings 1 LLC. References to “Enduro” in this document refer to Enduro Resource Partners
LLC, the original sponsor of the Trust. 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 Annual Report on Form 10-K for the year ended December 31,
2022 (the “2022 Annual Report on Form 10-K”). The Trust’s annual reports 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 Quarterly Report on Form 10-Q (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 this “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, in the Trust’s 2022 Annual Report on Form 10-K and the Trust’s other filings
with the SEC could affect the future results of the energy industry in general, and COERT 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 occurrence or threat of epidemic or pandemic diseases, such as the COVID-19 pandemic, or any government response to such occurrence
or threat;
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------



| | · | the actions of the Organization of Petroleum Exporting Countries;
| | - | -----------------------------------------------------------------



| | · | the armed conflicts between Russia and Ukraine and between Israel and Hamas and the potential destabilizing effects such conflicts
may pose for the global oil and gas markets;
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



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



| | · | the prohibition on the Trust’s entry into any new hedging arrangements under the terms of the Conveyance;
| | - | ---------------------------------------------------------------------------------------------------------



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



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



| | · | climate change and the potential impact on fossil fuels;
| | - | --------------------------------------------------------



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





11







| | · | 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 the Trust to do so.



This Form 10-Q describes other important factors
that could cause actual results to differ materially from expectations of the Sponsor and the Trust. All forward-looking statements in
this report and all subsequent written and oral forward-looking statements attributable to the Sponsor or the Trust or persons acting
on behalf of the Sponsor 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



Permianville
Royalty Trust, a statutory trust created in May 2011, completed its initial public offering in November 2011. The Trust’s
only asset and source of income is thenet 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.” 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. Additionally, third parties operate substantially all of the wells on the Underlying Properties and, therefore, the Sponsor
is not in a position to control the timing of development efforts, associated costs, or the rate of production of the reserves.



On August 31, 2018, COERT completed the acquisition
from Enduro of the Underlying Properties and all of the outstanding Trust Units owned by Enduro (the “Sale Transaction”).
In connection with the Sale Transaction, COERT assumed all of Enduro’s obligations under the Amended and Restated Trust Agreement
of the Trust (the “Trust Agreement”) and other instruments to which Enduro and the Trustee were parties.



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 the holders of Trust
Units as of the applicable record date (generally the last business day of each calendar month) on or before the 10th business
day after the record date. The Net Profits Interest is entitled to a share of the profits from and after July 1, 2011 attributable
to production occurring on or after June 1, 2011. 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;
| | - | --------------------------------------------------



| | · | the amount and timing of Trust administrative expenses; and
| | - | -----------------------------------------------------------



| | · | the establishment, increase, or decrease of reserves for approved development expenses or future liabilities of the Trust.
| | - | --------------------------------------------------------------------------------------------------------------------------



Generally, the Sponsor receives cash payment for
oil production 30 to 60 days after it is produced and for natural gas production 60 to 90 days after it is produced.





12







Outlook



The development activity on the Underlying Properties
remained stable during the first nine months of 2023, despite year-over-year volatility in commodity prices. Although the global economy
remains volatile, reflecting, among other factors, the current hostilities between Israel and Hamas amid increasing tensions in the Middle
East, the ongoing war between Russia and Ukraine and the lingering effects of the COVID-19 pandemic, the Sponsor does not expect that
these events will have a material impact on the Underlying Properties or the expected 2023 development activity as detailed in the Trust’s
2022 Annual Report on Form 10-K, aside from the effects of volatile commodity prices. The West Texas Intermediate spot price of crude
oil has declined from $80.26 per barrel on December 30, 2022 to $77.17 per barrel on November 10, 2023. Natural gas
prices have declined year-over-year, with the Henry Hub spot price decreasing from $3.52 per MMBtu on December 30, 2022 to $2.71
per MMBtu on November 10, 2023.



With
oil prices achieving greater stability in recent periods, the Sponsor continues to expect a higher level of capital spending in 2023,
at arange of $8.0 million to $12.0 million, or $6.4 million to $9.6 million net to the Trust’s Net Profits Interest, as
detailed in the Trust’s Quarterly Report on Form 10-Q for the period ended June 30, 2023. The expected capital expenditures
continue to be driven primarily by greater activity in the Permian basin by large-cap public operators, which compose the majority of
the operators of the Underlying Properties. Meanwhile, with the recent stabilization in natural gas prices, the Sponsor has seen a slight
recovery in future capital expenditures in the Haynesville portion of the Underlying Properties. Nevertheless, the outlook for capital
expenditures remains subject to change, as operators are expected to continue to reevaluate their planned capital expenditures, particularly
to the extent commodity prices experience further volatility in the future.



Over the first nine months of 2023, the Sponsor
has seen a return of inflationary pressures and operating costs that had been affecting the Underlying Properties, in particular certain
of the legacy producing properties in the Permian that require produced water disposal. Given the market volatility and recently increased
capital expenditure activity levels, the Sponsor may establish a new cash reserve for approved,
future development expenses during 2023 or expected expenses during 2024, similar to the cash reserve that the Sponsor had established
in 2022. The Sponsor indicates that it continues to have access to adequate capital and liquidity to fund such capital expenditures as
they come due.



The recent sale of certain of the Underlying Properties
as discussed below under “—Sale of Divestiture Properties” is expected to help reduce the operating cost profile and
future plugging and abandonment expenditures of the Underlying Properties. The Sponsor believes there could be further opportunity in
2023 and 2024 for prospective divestitures, as operators of some of the Underlying Properties look to acquire assets at compelling valuations
against the backdrop of favorable oil prices compared to prior years.



Capex Drilling Activity Update



Presented below is a summary of the current status
of certain notable capital projects recently undertaken on the Underlying Properties pursuant to the capital expenditure program described
above. All information has been provided by the Sponsor.



The following table is not intended to be a comprehensive
list reflecting all capital expenditures to date. In addition, there can often be a several-month delay from the time of capital expenditures
to the time of production and cash flows attributable to the Underlying Properties, especially given the non-operated nature of the Underlying
Properties.





13







|Operator            |  | Region                |  | Number of Wells |             |  | Underlying Properties W/I |  |     | Project |  | Capex  Cumulative Total (in thousands) |  |   | Status
|------------------- |  | --------------------- |  | --------------- | ----------- |  | ------------------------- |  | --- | ------- |  | -------------------------------------- |  | - | ------
|Large Cap Major 1   |  | Haynesville           |  |                 | 1           |  |                           |  | 4.4 | %       |  | D&C New Drills                         |  | $ | 400   
|Large Cap E&P 1     |  | Midland               |  |                 | 5           |  |                           |  | 6.6 | %       |  | D&C New Drills                         |  | $ | 155   
|Large Cap E&P 2     |  | Conventional
 Permian |  |                 | N/A (Field) |  |                           |  | 0.8 | %       |  | New Drills / Workovers                 |  | $ | 168   
|Large Private E&P 1 |  | Haynesville           |  |                 | 6           |  |                           |  | 3.5 | %       |  | D&C New Drills                         |  |   | -     
|PE-Backed Private 1 |  | Delaware              |  |                 | 4           |  |                           |  | 5.4 | %       |  | D&C New Drills                         |  | $ | 683   
|PE-Backed Private 2 |  | Delaware              |  |                 | 9           |  |                           |  | 0.9 | %       |  | D&C New Drills                         |  | $ | 716   
|Large Cap E&P 3     |  | Midland               |  |                 | 4           |  |                           |  | 3.4 | %       |  | D&C New Drills                         |  |   | -     
|Large Cap E&P 4     |  | Haynesville           |  |                 | 5           |  |                           |  | 3.7 | %       |  | D&C New Drills                         |  |   | -     
|Private E&P 2       |  | Haynesville           |  |                 | 3           |  |                           |  | 3.6 | %       |  | Refrac                                 |  | $ | 776   



In addition to the updated cumulative capex spending
above and a new Haynesville project (Large Private E&P 1), three wells in the Midland operated by Large Cap E&P 1 began paying
revenues during the third quarter. For the other projects identified above that are still in process or awaiting first revenues, the Sponsor
expects a majority to be completed and to begin producing during the remainder of 2023 and the first half of 2024.



Non-producing Property Divestiture



In May 2023, the Sponsor sold approximately
$0.3 million in non-producing, non-cash flowing acreage to a private oil company, free and clear of the Net Profits Interest, as permitted
under the Trust Agreement. The proceeds from this sale attributable to the Trust’s Net Profits Interest were included in the distribution
that was paid to Trust unitholders on August 14, 2023.



Sale of Divestiture Properties



On
May 3, 2023, the Sponsor notified the Trustee that the Sponsor had entered into an agreement to divest certain acreage and associated
production in the Permian Basin (the “Divestiture Properties”) that constituted part of the Underlying Properties and were
therefore burdened by the Trust’s Net Profits Interest, for a total purchase price of approximately $6.7 million.On July 19,
2023, at a special meeting of Trust unitholders, the unitholders approved the foregoing transaction and the release of the Trust’s
Net Profits Interest in the Divestiture Properties. On August 9, 2023, the Sponsor completed the sale of the Divestiture Properties.
The total proceeds received by the Sponsor from the sale of the Divestiture Properties, after preliminary closing adjustments, were approximately
$6.5 million, inclusive of the escrow funded by the buyer and partial expense reimbursement associated with the proxy solicitation.
The Sponsor deducted the final transaction expenses from the sales proceeds, along with an escrow amount of $250,000 to cover possible
indemnification obligations under the purchase and sale agreement (the “Indemnification Escrow Amount”), to arrive at final
net proceeds, based upon the Trust’s Net Profits Interest.



On September 20, 2023, the Trust announced
a special cash distribution to Trust unitholders of $0.069670 per unit, payable on October 13, 2023 to unitholders of record on October 2,
2023, reflecting 50% of the Trust’s share of the net proceeds, after accounting for the Indemnification Escrow Amount. As previously
disclosed, the remaining 50% of the Trust’s share of the net proceeds was temporarily retained by the Sponsor as a source of payment
of the Trust’s proportionate share of any post-closing purchase price adjustments, with any amount remaining (less any amounts in
dispute) after such adjustments to be paid to the Trust within five business days after finalization of the settlement statement and included
in a distribution to unitholders. On November 6, 2023, the Trust announced a special cash distribution to Trust unitholders of $0.077250
per unit, payable on November 22, 2023 to unitholders of record on November 16, 2023, reflecting the remaining 50% of the Trust’s
share of the net proceeds (net of the Indemnification Escrow Amount). Within 12 months after the closing of the sale, any remaining
amount from the Indemnification Escrow Amount (less any amounts in dispute) will be released to the Trust and included in a distribution
to unitholders.





14







Results of Operations



Three Months Ended September 30, 2023 Compared to Three Months
Ended September 30, 2022



The Trust’s net profits income consists of
monthly net profits attributable to the Net Profits Interest, which was determined as shown in the following table:



|                                                                                                      |  | Three Months Ended September 30, |            |   | Increase |  
|----------------------------------------------------------------------------------------------------- |  | -------------------------------- | ---------- | - | -------- | -
|                                                                                                      |  | 2023                             |            |   | 2022     |  
|Gross profits:                                                                                        |  |                                  |            |   |          |  
|Oil sales                                                                                             |  | $                                | 11,501,341 |   |          | $
|Natural gas sales                                                                                     |  |                                  | 2,488,980  |   |          |  
|Total                                                                                                 |  |                                  | 13,990,321 |   |          |  
|                                                                                                      |  |                                  |            |   |          |  
|Costs:                                                                                                |  |                                  |            |   |          |  
|Direct operating expenses:                                                                            |  |                                  |            |   |          |  
|Lease operating expenses                                                                              |  |                                  | 6,752,000  |   |          |  
|Compression, gathering and transportation                                                             |  |                                  | 606,000    |   |          |  
|Production, ad valorem and other taxes                                                                |  |                                  | 974,000    |   |          |  
|Development expenses                                                                                  |  |                                  | 2,401,000  |   |          |  
|Total                                                                                                 |  |                                  | 10,733,000 |   |          |  
|Gross proceeds from sale of assets                                                                    |  |                                  | 306,250    |   |          |  
|Net profits                                                                                           |  |                                  | 3,563,571  |   |          |  
|Percentage allocable to Net Profits Interest                                                          |  |                                  | 80         | % |          |  
|Net profits allocable to Net Profits Interest                                                         |  |                                  | 2,850,857  |   |          |  
|Plus: Sponsor reserve release for capital expenditures                                                |  |                                  | –          |   |          |  
|Less: Trust general and administrative expenses and cash withheld for expenses net of interest income |  |                                  | (375,857   | ) |          |  
|Distributable income                                                                                  |  | $                                | 2,475,000  |   |          | $





15







The following table displays reported oil and natural
gas sales volumes and average prices from the Underlying Properties, representing the amounts included in the net profits calculation
for distributions paid during the three months ended September 30, 2023 and 2022:



|                                                    |  | Three Months Ended September 30, |           |   | Increase |  
|--------------------------------------------------- |  | -------------------------------- | --------- | - | -------- | -
|                                                    |  | 2023                             |           |   | 2022     |  
|Underlying Properties Production Volumes:           |  |                                  |           |   |          |  
|Oil (Bbls)                                          |  |                                  | 146,735   |   |          |  
|Natural Gas (Mcf)                                   |  |                                  | 1,004,612 |   |          |  
|Combined (Boe)                                      |  |                                  | 314,170   |   |          |  
|                                                    |  |                                  |           |   |          |  
|Average Prices:                                     |  |                                  |           |   |          |  
|Oil - NYMEX (applicable NPI period) ($/Bbl)         |  | $                                | 74.81     |   |          | $
|Differential                                        |  | $                                | 3.57      |   |          | $
|Oil prices realized ($/Bbl)                         |  | $                                | 78.38     |   |          | $
|                                                    |  |                                  |           |   |          |  
|Natural gas - NYMEX (applicable NPI period) ($/Mcf) |  | $                                | 2.52      |   |          | $
|Differential                                        |  | $                                | (0.04     | ) |          | $
|Natural gas prices realized ($/Mcf)                 |  | $                                | 2.48      |   |          | $



Net profits attributable to the Underlying Properties
for the three months ended September 30, 2023 were $3.6 million compared to $3.7 million for the three months ended September 30,
2022. The $0.1 million decrease in net profits attributable to the Underlying Properties from the 2022 period to the 2023 period
was primarily due to the following items:



| | · | Oil sales decreased $0.8 million primarily due to lower realized prices, which caused oil sales to decrease by $3.7 million.
The decrease in oil sales due to lower realized prices was partially offset by a $2.9 million increase in oil sales due to increased sales
volumes. The average oil price received decreased 25% as a result of the corresponding decrease in the average NYMEX oil price for the
relevant production months. Oil sales volumes increased 24% primarily because the cash receipts for previously detailed drilling projects
were finally converted to first revenues after a delay associated with the operator.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Natural gas sales decreased $2.3 million primarily due to lower realized prices. The 3% increase in gas sales volumes in the 2023
period compared to the 2022 period increased revenues by $0.1 million; however, the 49% decrease in realized gas prices caused revenues
to decrease by $2.4 million.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Lease operating expenses during the three months ended September 30, 2023 increased $1.8 million compared to the three months
ended September 30, 2022. Approximately $1.1 million of the increase was attributable to a settlement between the Sponsor and one
of the operators of the Underlying Properties relating to a dispute with respect to certain lease operating expenses from 2018 and 2019
that the operator had mistakenly coded for Enduro instead of COERT. In May 2023, COERT and the operator agreed to settle the dispute
at a discounted amount, resulting in an incremental lease operating expense adjustment of approximately $0.4 million per month from June 2023
through December 2023, after which no additional amounts relating to the disputed expenses will be owed to the operator.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Compression, gathering and transportation costs decreased $0.3 million, primarily due to the decrease in natural gas prices.
| | - | ----------------------------------------------------------------------------------------------------------------------------



| | · | Production, ad valorem and other taxes decreased $0.3 million during the three months ended September 30, 2023 compared to the
three months ended September 30, 2022, due to the decrease in oil and natural gas prices.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------





16







| | · | Development expenses decreased $3.9 million in the 2023 period due to higher drilling and completion costs in the 2022 period, related
to the drilling of multiple new wells in the Permian area.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



For the three months ended September 30, 2023,
the Trust withheld $0.4 million and paid $0.3 million for general and administrative expenses. Expenses paid during the period primarily
consisted of fees for the preparation of the Trust’s monthly press releases, Trustee fees, and New York Stock Exchange listing fees.
For the three months ended September 30, 2022, the Trust withheld $0.4 million and paid $0.2 million for general and administrative
expenses.



Nine Months Ended September 30, 2023 Compared to Nine Months
Ended September 30, 2022



The Trust’s net profits income consists of
monthly net profits attributable to the Net Profits Interest, which was determined as shown in the following table:



|                                                                                                      |  | Nine Months Ended September 30, |            |   | Increase |  
|----------------------------------------------------------------------------------------------------- |  | ------------------------------- | ---------- | - | -------- | -
|                                                                                                      |  | 2023                            |            |   | 2022     |  
|Gross profits:                                                                                        |  |                                 |            |   |          |  
|Oil sales                                                                                             |  | $                               | 29,870,364 |   |          | $
|Natural gas sales                                                                                     |  |                                 | 9,647,284  |   |          |  
|Total                                                                                                 |  |                                 | 39,517,648 |   |          |  
|                                                                                                      |  |                                 |            |   |          |  
|Costs:                                                                                                |  |                                 |            |   |          |  
|Direct operating expenses:                                                                            |  |                                 |            |   |          |  
|Lease operating expenses                                                                              |  |                                 | 17,956,000 |   |          |  
|Compression, gathering and transportation                                                             |  |                                 | 1,348,000  |   |          |  
|Production, ad valorem and other taxes                                                                |  |                                 | 2,531,000  |   |          |  
|Development expenses                                                                                  |  |                                 | 6,608,000  |   |          |  
|Total                                                                                                 |  |                                 | 28,443,000 |   |          |  
|Gross proceeds from sale of assets                                                                    |  |                                 | 306,250    |   |          |  
|Net profits                                                                                           |  |                                 | 11,380,898 |   |          |  
|Percentage allocable to Net Profits Interest                                                          |  |                                 | 80         | % |          |  
|Net profits allocable to Net Profits Interest                                                         |  |                                 | 9,104,719  |   |          |  
|Plus: Sponsor reserve release for capital expenditures                                                |  |                                 | 1,000,000  |   |          |  
|Less: Trust general and administrative expenses and cash withheld for expenses net of interest income |  |                                 | (1,160,069 | ) |          |  
|Distributable income                                                                                  |  | $                               | 8,944,650  |   |          | $



17







The following table displays reported oil and natural
gas sales volumes and average prices from the Underlying Properties, representing the amounts included in the net profits calculation
for distributions paid during the nine months ended September 30, 2023 and 2022:



|                                                    |  | Nine Months Ended September 30, |           |   | Increase |  
|--------------------------------------------------- |  | ------------------------------- | --------- | - | -------- | -
|                                                    |  | 2023                            |           |   | 2022     |  
|Underlying Properties Production Volumes:           |  |                                 |           |   |          |  
|Oil (Bbls)                                          |  |                                 | 372,273   |   |          |  
|Natural Gas (Mcf)                                   |  |                                 | 2,331,906 |   |          |  
|Combined (Boe)                                      |  |                                 | 760,924   |   |          |  
|                                                    |  |                                 |           |   |          |  
|Average Prices:                                     |  |                                 |           |   |          |  
|Oil – NYMEX (applicable NPI period) ($/Bbl)         |  | $                               | 79.96     |   |          | $
|Differential                                        |  | $                               | 0.28      |   |          | $
|Oil prices realized ($/Bbl)                         |  | $                               | 80.24     |   |          | $
|                                                    |  |                                 |           |   |          |  
|Natural gas – NYMEX (applicable NPI period) ($/Mcf) |  | $                               | 4.33      |   |          | $
|Differential                                        |  | $                               | (0.19     | ) |          | $
|Natural gas prices realized ($/Mcf)                 |  | $                               | 4.14      |   |          | $



Net profits attributable to the Underlying Properties
for the nine months ended September 30, 2023 were $11.4 million compared to $13.2 million for the nine months ended September 30,
2022. The $1.8 million decrease in net profits attributable to the Underlying Properties from the 2022 period to the 2023 period
was primarily due to the following items:



| | · | Oil sales decreased $1.8 million primarily due to lower realized prices. The average oil price received decreased 6% primarily due
to a 7% decrease in the average NYMEX oil price for the relevant production months.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Natural gas sales decreased by $1.4 million due to lower realized prices and by $1.7 million due to lower produced volumes, for a
total decline of $3.1 million compared to the 2022 period. The average natural gas price received decreased 12% primarily due to an 8%
decrease in the average NYMEX natural gas price for the relevant production months.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Lease operating expenses increased $2.3 million in the nine months ended September 30, 2023 compared to the nine months ended
September 30, 2022. Approximately $1.1 million of the increase was attributable to the lease operating expense settlement between
COERT and one of the operators of the Underlying Properties as discussed above under “—Three Months Ended September 30,
2023 Compared to Three Months Ended September 30, 2022.”
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Compression, gathering and transportation costs decreased $1.2 million, primarily due to the decrease in natural gas volumes.
| | - | -----------------------------------------------------------------------------------------------------------------------------



| | · | Production, ad valorem and other taxes decreased $1.1 million during the nine months ended September 30, 2023 compared to the
nine months ended September 30, 2022, due to the decrease in oil and natural gas produced volumes.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Development expenses decreased $2.9 million due to higher drilling and completion costs during the 2022 period, related to the drilling
of multiple new wells in the Permian and Haynesville areas.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------





18







During the nine months ended September 30,
2023, COERT released the remaining $1.0 million from the cash reserve for future development expenses it had established in 2022 through
the withholding of net profits otherwise payable to the Trust.



For the nine months ended September 30, 2023,
the Trust withheld $1.2 million and paid $0.8 million for general and administrative expenses. Expenses paid during the period primarily
consisted of fees for the preparation of the 2022 tax information for Trust unitholders, preparation of the Trust’s 2022 reserve
report, financial statement audit fees, preparation of the Trust’s monthly press releases, Trustee fees, and New York Stock Exchange
listing fees. For the nine months ended September 30, 2022, the Trust withheld $1.3 million and paid $0.6 million for general and
administrative expenses.



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 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 any given month, over the Trust’s expenses
paid for that month. Available funds are reduced by any cash the Trustee determines to hold as a reserve against future expenses.



The Trustee may create a cash reserve to pay for
future liabilities of the Trust. In February 2022, the Trustee began withholding $37,833 from the funds otherwise available for distribution
each month to gradually build a cash reserve of approximately $2.3 million for the payment of future known, anticipated or contingent
expenses or liabilities of the Trust. Commencing with the distribution to Trust unitholders payable in April 2023, the Trustee has
been withholding, and in the future intends to withhold, $50,000 from the funds otherwise available for distribution each month to gradually
build the reserve. The Trustee may increase or decrease the targeted cash reserve amount at any time, and may increase or decrease the
rate at which it is withholding funds to build the cash reserve at any time, without advance notice to the Trust unitholders. Cash held
in reserve will be invested as required by the Trust Agreement. Any cash reserved in excess of the amount necessary to pay or provide
for the payment of future known, anticipated or contingent expenses or liabilities eventually will be distributed to Trust unitholders,
together with interest earned on the funds. As of September 30, 2023, the Trustee has withheld $841,386 toward this cash reserve.



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, although none of the Trustee,
the Delaware Trustee or any affiliate thereof intends to lend funds to the Trust. 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 to be 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. In addition, COERT has provided the Trust
with a $1.2 million letter of credit to be used by the Trust if its cash on hand (including available cash reserves) is insufficient to
pay ordinary course administrative expenses. Further, if the Trust requires more than the $1.2 million under the letter of credit to pay
administrative expenses, COERT has agreed to loan funds to the Trust necessary to pay such expenses. Any loan made by COERT to the Trust
would be evidenced by a written promissory note, be on an unsecured basis, and have terms that are no less favorable to COERT than those
that would be obtained in an arm’s length transaction between COERT and an unaffiliated third party. If the Trust borrows funds
or draws on the letter of credit, 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 any funds. As of September 30, 2023 and December 31, 2022, the Trust had cash of $1,332,263 and $922,913,
respectively, to be used towards future Trust expenses. Since its formation, the Trust has not borrowed any funds and no amounts have
been drawn on the letter of credit.





19







From
time to time, if the Trust’s cash on hand (including available cash reserves, if any) is not sufficient to pay the Trust’s
ordinary course administrative expenses that are due prior to the monthly payment to the Trust of proceeds from the Net Profits Interest,
COERT may advance funds to the Trust to pay such expenses.At September 30, 2023 and December 31, 2022, there was no
outstanding balance. Any advances to the Trust will be carried forward to be repaid out of future net profits generated by the Underlying
Properties.



Cash held by the Trustee as a reserve against future
liabilities or for distribution at the next distribution date may be held in a noninterest-bearing account or may 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.
| | - | -----------------------------



The Trust pays the Trustee an annual administrative
fee of $200,000 and the Delaware Trustee an annual fee of $2,000. 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.



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.



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.



Critical Accounting Policies and Estimates



Please read “Item 7. Trustee’s Discussion
and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies and Estimates” of the Trust’s
2022 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 three months ended September 30,
2023.





20







Subsequent Events



Distributions Paid or Declared



On October 13, 2023, a distribution of $0.003700
per unit, which was declared on September 18, 2023, was paid to Trust unitholders of record as of September 29, 2023.



On October 13, 2023, a special cash distribution
of $0.069670 per unit, which was declared on September 20, 2023, was paid to Trust unitholders of record as of October 2, 2023.
Please see “Overview—Sale of Divestiture Properties” above for additional information regarding the special distribution.



On October 16, 2023, the Trust declared a
distribution of $0.006000 per unit to Trust unitholders of record as of September 29, 2023. The distribution was paid to Trust unitholders
on November 13, 2023.



On
November 6, 2023, the Trust declared a special cash distribution of $0.077250 per unit to Trust unitholders of record as of November 16,
2023. The distribution, which reflected the remaining 50% (net of the Indemnification Escrow Amount described in“Overview—Sale
of Divestiture Properties” above) of the Trust’s share of the net proceeds from the sale of the Divestiture Properties, will
be paid to Trust unitholders on November 22, 2023. Please see “Overview—Sale of Divestiture Properties” above for
additional information regarding the special distribution.



Item 3. Quantitative and Qualitative Disclosures About Market Risk.



As a “smaller reporting company” as
defined in Item 10(f)(1) of Regulation S-K, the Trust is not required to provide information required by this Item.



Item 4. Controls and Procedures.



Evaluation of Disclosure Controls and Procedures



The Trustee conducted an evaluation of the Trust’s
disclosure controls and procedures (as defined in Rules 13a-15 and 15d-15 under the Securities Exchange Act of 1934, as amended (the
 “Exchange Act”)). Based on this evaluation, the Trustee has concluded that the disclosure controls and procedures of the Trust
were effective, as of the end of the period covered by this report, in ensuring that information required to be disclosed by the Trust
in the reports that it files or submits under the Exchange Act is accumulated and communicated to the Trustee to allow timely decisions
regarding required disclosure.



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, the Trustee’s disclosure controls and procedures related to the Trust necessarily rely on (A) information
provided by the Sponsor, 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.



Changes in Internal Control over Financial Reporting



During
the quarter ended September 30, 2023, there were no changes in the Trust’s internal control over financial reporting
that have materially affected, or are 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 the Sponsor.





21







PART II—OTHER
INFORMATION



Item 1A. Risk Factors.



There have been no material changes to the risk
factors contained in Item 1A of the Trust’s 2022 Annual Report on Form 10-K.



Item 6. Exhibits.



The exhibits listed in the following index to exhibits
are filed or furnished as part of this Form 10-Q.



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                |  | Certificate of Amendment to Certificate of Trust. (Incorporated herein by reference to Exhibit 3.1 to the Current Report on Form 8-K filed on September 5, 2018 (File No. 1-35333))                                                                                                                                                                                                                                       
|                   |  |                                                                                                                                                                                                                                                                                                                                                                                                                           
|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))
|                   |  |                                                                                                                                                                                                                                                                                                                                                                                                                           
|3.4                |  | Second Amendment to Amended and Restated Trust Agreement of Enduro Royalty Trust, dated September 14, 2018, among COERT Holdings 1 LLC, Wilmington Trust Company, as Delaware trustee, and The Bank of New York Mellon Trust Company, N.A., as trustee. (Incorporated herein by reference to Exhibit 3.1 to the Current Report on Form 8-K filed on September 14, 2018 (File No. 1-35333))                                
|                   |  |                                                                                                                                                                                                                                                                                                                                                                                                                           
|31.1*              |  | Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                   
|                   |  |                                                                                                                                                                                                                                                                                                                                                                                                                           
|32.1**             |  | Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                   










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



| | ** | Furnished herewith.
| | -- | -------------------





22







SIGNATUREs



Pursuant to the requirements of Section 13
or 15(d) 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.



| | PERMIANVILLE ROYALTY TRUST     
| | -------------------------------
| |                                
| | By:                            
| |                                
| | By:                            
| | Sarah Newell                   
| | Vice Presidentand Trust Officer



Date: November 14, 2023



The Registrant, Permianville 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.





23