# EDGAR Filing Document

**Accession Number:** 0001533924
**File Stem:** 0001558370-25-010530
**Filing Date:** 2025-8
**Character Count:** 56377
**Document Hash:** 4fa13672481f5c0eb011cc7aed7fbacf
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001558370-25-010530.hdr.sgml**: 20250806

**ACCESSION NUMBER**: 0001558370-25-010530

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 14

**CONFORMED PERIOD OF REPORT**: 20250806

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Regulation FD Disclosure

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250806

**DATE AS OF CHANGE**: 20250806

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Amplify Energy Corp.
- **CENTRAL INDEX KEY:** 0001533924
- **STANDARD INDUSTRIAL CLASSIFICATION:** CRUDE PETROLEUM & NATURAL GAS [1311]
- **ORGANIZATION NAME:** 01 Energy & Transportation
- **EIN:** 821326219
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-35512
- **FILM NUMBER:** 251189845

**BUSINESS ADDRESS:**
- **STREET 1:** 500 DALLAS STREET
- **STREET 2:** SUITE 1700
- **CITY:** HOUSTON
- **STATE:** TX
- **ZIP:** 77002
- **BUSINESS PHONE:** 713-588-8369

**MAIL ADDRESS:**
- **STREET 1:** 500 DALLAS STREET
- **STREET 2:** SUITE 1700
- **CITY:** HOUSTON
- **STATE:** TX
- **ZIP:** 77002

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Midstates Petroleum Company, Inc.
- **DATE OF NAME CHANGE:** 20111031

?xml version='1.0' encoding='ASCII'?

------

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 8-K**

**CURRENT REPORT**

**PURSUANT TO SECTION 13 OR 15(d)**

**OF THE SECURITIES EXCHANGE ACT OF 1934**

**Date of report (Date of earliest event reported): August 6, 2025**

## AMPLIFY ENERGY CORP.
**(Exact Name of Registrant as Specified in Charter)**

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-35512** | **82-1326219** |
| **(State or other jurisdiction of** | **(Commission** | **(I.R.S. Employer** |
| **Incorporation or Organization)** | **File Number)** | **Identification No.)** |

---

---

| | |
|:---|:---|
| **500 Dallas Street, Suite 1700** |  |
| **Houston, Texas** | **77002** |
| **(Address of Principal Executive Offices)** | **(Zip Code)** |

---

**Registrant's telephone number, including area code: (832) 219-9001**

**Not Applicable**

**(Former Name or Former Address, if Changed Since Last Report)**

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities Registered Pursuant to Section 12(b):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **&nbsp;&nbsp;&nbsp;&nbsp;**<br>| **Trading**<br>| **&nbsp;&nbsp;&nbsp;&nbsp;**<br>| **Name of each exchange**<br>|
| **Title of each class** |  | **Symbol(s)** |  | **on which registered** |
| **Common Stock** |  | **AMPY** |  | **New York Stock Exchange** |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

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. ☐

------

**Item 2.02.**&nbsp;&nbsp;&nbsp;&nbsp; **Results of Operations and Financial Condition.**

On August 6, 2025, Amplify Energy Corp., a Delaware corporation (the "Company"), issued a press release reporting the Company's financial and operating results for the quarter ended June 30, 2025. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

The information contained in this Item 2.02 shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, and shall not be deemed to be incorporated by reference into any of the Company's filings under the Securities Act of 1933, as amended (the "Securities Act"), or the Exchange Act, whether made before or after the date hereof and regardless of any general incorporation language in such filings, except to the extent expressly set forth by specific reference in such a filing.

**Item 7.01.**&nbsp;&nbsp;&nbsp;&nbsp; **Regulation FD Disclosure.**

On August 6, 2025, the Company issued a press release announcing, among other things, the Company's financial and operating results for the second quarter ended June 30, 2025 and updated full-year 2025 guidance. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

On August 6, 2025, the Company posted to its website an investor presentation entitled, "August 2025 Investor Presentation." The investor presentation may be accessed by going to the Company's Investor Relations website at https://www.amplifyenergy.com/investor-relations and selecting Events and Presentations.

The information contained in this Item 7.01 shall not be deemed to be "filed" for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of that section, and shall not be deemed to be incorporated by reference into any of the Company's filings under the Securities Act or the Exchange Act, whether made before or after the date hereof and regardless of any general incorporation language in such filings, except to the extent expressly set forth by specific reference in such a filing.

#### Cautionary Note Regarding Forward-Looking Statements
This Current Report on Form 8-K, including the exhibit hereto, includes "forward-looking statements." All statements, other than statements of historical fact, included in this Current Report on Form 8-K that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Terminology such as "may," "will," "would," "should," "expect," "plan," "project," "intend," "anticipate," "believe," "estimate," "predict," "potential," "pursue," "target," "outlook," "continue," the negative of such terms or other comparable terminology are intended to identify forward-looking statements. These statements include, but are not limited to, statements about the anticipated divestiture of the Company's assets in East Texas and Oklahoma, the impact of these potential sales of assets on the Company's business and future financial and operating results, the expected use of proceeds of these potential sales of assets and the Company's expectations of plans, goals, strategies (including measures to implement strategies), objectives and anticipated results with respect thereto. These statements address activities, events or developments that we expect or anticipate will or may occur in the future, including things such as projections of results of operations, plans for growth, goals, future capital expenditures, competitive strengths, references to future intentions and other such references. These forward-looking statements involve risks and uncertainties and other factors that could cause the Company's actual results or financial condition to differ materially from those expressed or implied by forward-looking statements. These include risks and uncertainties relating to, among other things: the ability to complete the potential sale of the Company's assets in East Texas and Oklahoma on favorable terms, or at all; the Company's evaluation and implementation of strategic alternatives; risks related to the redetermination of the borrowing base under the Company's revolving credit facility; the Company's ability to satisfy debt obligations; the Company's need to make accretive acquisitions or substantial capital expenditures to maintain its declining asset base, including the existence of unanticipated liabilities or problems relating to acquired or divested business or properties; volatility in the prices for oil, natural gas and NGLs; the Company's ability to access funds on acceptable terms, if at all, because of the terms and conditions governing the Company's indebtedness, including financial covenants; general political and economic conditions, globally and in the jurisdictions in which we operate, including the Russian invasion of Ukraine and ongoing conflicts in the Middle East, trade wars and the potential destabilizing effect such conflicts may pose for the global oil and natural gas markets; expectations regarding general economic conditions, including inflation; and the impact of local, state and federal governmental regulations, including those related to climate change and hydraulic fracturing, and potential changes in these regulations. Please read the Company's filings with the Securities and Exchange Commission (the

"SEC"), including "Risk Factors" in the Company's Annual Report on Form 10-K, and if applicable, the Company's Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, which are available on the Company's Investor Relations website at https://www.amplifyenergy.com/investor-relations/default.aspx or on the SEC's website at http://www.sec.gov, for a discussion of risks and uncertainties that could cause actual results to differ from those in such forward-looking statements. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this Current Report on Form 8-K. All forward-looking statements in this Current Report on Form 8-K are qualified in their entirety by these cautionary statements. Except as required by law, the Company undertakes no obligation and does not intend to update or revise any forward-looking statements, whether as a result of new information, future results or otherwise.

**Item 9.01.**&nbsp;&nbsp;&nbsp;&nbsp; **Financial Statements and Exhibits.**

(d) *Exhibits.*

---

| | | |
|:---|:---|:---|
| **ExhibitNumber** |  | **Description** |
| 99.1 |  | [Press Release dated August 6, 2025](ampy-20250806xex99d1.htm) |
| 104 |  | Cover Page Interactive Data File (embedded within the Inline XBRL document). |

---

SIGNATURES

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

---

| | | |
|:---|:---|:---|
| Dated: August 6, 2025 | **AMPLIFY ENERGY CORP.** | **AMPLIFY ENERGY CORP.** |
|  | By: | /s/ Daniel Furbee |
|  |  | Name: Daniel Furbee |
|  |  | Title: Chief Executive Officer |

---

## Exhibit 99.1

**Exhibit 99.1**

![Graphic](ampy-20250806xex99d1001.jpg)

**Amplify Energy Announces Strategic Initiatives Update, Second Quarter 2025 Results, and Updated Full-Year 2025 Guidance**

HOUSTON, August 6, 2025 -- Amplify Energy Corp. (NYSE: AMPY) ("Amplify," the "Company," "us," or "our") announced today an update on its strategic initiatives, operating and financial results for the second quarter of 2025, and updated full-year 2025 guidance.

**Strategic Initiatives Update**

As previously announced, Amplify remains committed to simplifying its portfolio, focusing capital and management resources on the Company's most attractive investment opportunities and creating value for shareholders. Consistent with this strategic shift, Amplify intends to become more oil-weighted, reduce debt, lower operating costs, and streamline the organization.

To accomplish these objectives, the Company has undertaken several initiatives, including:

&nbsp;&nbsp;&nbsp;&nbsp;● Engaged TenOaks Energy Advisors to explore market interest for the complete divestiture of Amplify's assets in East Texas and Oklahoma. TenOaks has opened a data room and plans to solicit offers for the assets later in the third quarter.

&nbsp;&nbsp;&nbsp;&nbsp;● Divested its non-operated assets in the Eagle Ford for $23 million, subject to post-closing adjustments. The transaction closed on July 1, 2025, with an effective date of June 15, 2025.

&nbsp;&nbsp;&nbsp;&nbsp;● Implemented changes to the Board of Directors and senior management:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Appointed Clint Coghill, Amplify's largest shareholder, to its Board of Directors on May 16, 2025

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Reduced the size of the Board from eight to five directors at the annual meeting held on June 13, 2025

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Promoted Dan Furbee to Chief Executive Officer and Jim Frew to President and Chief Financial Officer, effective July 22, 2025

Dan Furbee, the Company's Chief Executive Officer, stated, "We are off to a strong start implementing various strategic initiatives, and we are optimistic that these initiatives will yield positive results for our stakeholders. While substantial efforts lie ahead, we believe that monetizing assets to reduce our operating footprint, paying down debt, focusing our resources on Beta and Bairoil, and streamlining the organization, best position the Company to generate significant value for our shareholders."

**Key Highlights**

&nbsp;&nbsp;&nbsp;&nbsp;● During the second quarter of 2025, the Company:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Achieved average total production of 19.1 MBoepd, an increase of approximately 7% compared to the prior quarter

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Generated net cash provided by operating activities of $23.7 million and net income of $6.4 million

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Delivered Adjusted EBITDA of $19.0 million and an Adjusted Net Loss of $2.3 million

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o At Beta, completed the C54 well and brought it online in late-April

------

---

| | |
|:---|:---|
| ◾ | The C54 has cumulative gross production of 90,000 barrels of oil (an average gross production of approximately 920 Bopd), and the well is currently producing approximately 850 gross Bopd. At current pricing, Amplify expects the well to pay out in approximately eight months with an IRR greater than 100%. |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o In East Texas:

---

| | |
|:---|:---|
| ◾ | Completed and brought online four gross (one net) non-operated wells (i.e., two Haynesville completions and two Cotton Valley completions). The four wells are currently producing 13 Mmcfe/d net to Amplify's interest. At current gas prices, Amplify expects these wells to pay out in less than 18 months with IRR's greater than 45%. |

---

---

| | |
|:---|:---|
| ◾ | Sold additional undeveloped Haynesville interests, generating $1.5 million in proceeds, in May 2025. Over the course of the last seven months, Amplify has generated proceeds of $9.2 million related to Haynesville acreage transactions, while retaining a 10% working interest in two newly created areas of mutual interest ("AMI") in the Haynesville play of East Texas. |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o Generated $1.1 million of Adjusted EBITDA at Magnify Energy Services, Amplify's wholly owned subsidiary ("Magnify")

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;o On May 29, 2025, the Company completed its semi-annual borrowing base redetermination <sup>1</sup>

---

| | |
|:---|:---|
| ◾ | As of June 30, 2025, Amplify had $130.0 million outstanding under the revolving credit facility. Net debt to Last Twelve Months ("LTM") Adjusted EBITDA of 1.5x2. |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1)On May 29, 2025, semi-annual redetermination was affirmed at $145 million borrowing base. Subsequent to the Eagle Ford divesture, the borrowing base was reduced to $135 million.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2)Net debt as of June 30, 2025, consisting of $130 MM outstanding under its revolving credit facility with ~$0 MM of cash and cash equivalents, and LTM Adjusted EBITDA as of the second quarter of 2025.

Mr. Furbee commented, "Despite a lower commodity price environment, Amplify was able to generate strong second quarter operating and financial results. Recently drilled wells at Beta and East Texas came on-line in the second quarter and early third quarter respectively, and we are very pleased with the results thus far. The C54 well, drilled from the Eureka platform, has the highest initial production rates of the four wells we have brought on-line since we started the Beta development program early last year. The non-operated wells in East Texas, drilled by our partners, are exceeding our forecasts. These capital investments will generate attractive returns for our investors and give us confidence in our future development programs."

Mr. Furbee continued, "Over the past few quarters, Amplify has closed several transactions in East Texas and the Eagle Ford. The proceeds from those sales have allowed us to pay down debt and have given us the flexibility to ramp up development at Beta. Successfully monetizing our East Texas and Oklahoma assets would allow us to further accelerate this plan."

**Key Financial Results**

During the second quarter of 2025, the Company reported net income of approximately $6.4 million compared to a net loss of $5.9 million in the prior quarter. The increase was primarily attributable to a gain on commodity derivatives. Excluding the impact of the derivatives gain, and additional other one-time impacts, Amplify generated an Adjusted Net Loss of $2.3 million in the second quarter of 2025.

Second quarter 2025 Adjusted EBITDA was $19.0 million, which was comparable to the prior quarter despite significantly lower commodity prices. Free cash flow was negative $10.1 million for the second quarter, which was in-line with expectations, due to higher capital investments in the first half of the year. Amplify intends to invest approximately 95% of its 2025 capital in the first three quarters of the year.

------

---

| | | |
|:---|:---|:---|
|  | **Second Quarter** | **First Quarter** |
| $ in millions | **2025** | **2025** |
| Net income (loss) | $6.4 | $(5.9) |
| Net cash provided by operating activities | $23.7 | $25.5 |
| Average daily production (MBoe/d) | 19.1 | 17.9 |
| Total revenues excluding hedges | $68.4 | $72.1 |
| Adjusted EBITDA (a non-GAAP financial measure) | $19.0 | $19.4 |
| Adjusted net income (loss), (a non-GAAP financial measure) | $(2.3) | $3.8 |
| Total capital | $25.5 | $23.1 |
| Free Cash Flow (a non-GAAP financial measure) | $(10.1) | $(7.2) |

---

**Revolving Credit Facility and Liquidity Update**

On May 29, 2025, the Company completed its semi-annual borrowing base redetermination, which was reaffirmed at $145.0 million. Following the Eagle Ford divestiture, which was announced on July 1, the borrowing base was reduced to $135.0 million. As of June 30, 2025, Amplify had total debt of $130.0 million outstanding under its revolving credit facility. Net debt to LTM Adjusted EBITDA was 1.5x (net debt as of June 30, 2025 and 2Q25 LTM Adjusted EBITDA).

The next borrowing base redetermination is expected in the fourth quarter of 2025.

**Corporate Production and Pricing** 

During the second quarter of 2025, average daily production was approximately 19.1 Mboepd, an increase of 1.2 Mboepd from the prior quarter. All five assets increased production compared to the prior quarter including at East Texas where our new non-operated wells were delayed coming online approximately six weeks. Despite a June 15th effective date for the sale of our Eagle Ford assets (i.e. prior to the end of the second quarter), production was up compared to the prior quarter due to new wells coming on-line. At Bairoil, production increased slightly even though the field was shut-in for seven days for our planned plant turnaround. At Beta, production increased as previously shut-in wells were returned to production and the recently drilled C54 well was brought online in late-April.

The Company's product mix for the quarter was 48% crude oil, 16% NGLs, and 36% natural gas. Amplify has steadily increased its oil weighting consistent with our strategy. In the second quarter of 2024, crude oil production, as a percentage of total production, was 41% compared to 48% in the second quarter of 2025.

---

| | | |
|:---|:---|:---|
|  | **Three Months**<br>**Ended**<br>**June 30, 2025** | **Three Months**<br>**Ended**<br>**March 31, 2025** |
| **Production volumes - MBOE:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Bairoil | 286 | 280 |
| &nbsp;&nbsp;&nbsp;&nbsp;Beta | 355 | 315 |
| &nbsp;&nbsp;&nbsp;&nbsp;Oklahoma | 404 | 393 |
| &nbsp;&nbsp;&nbsp;&nbsp;East Texas / North Louisiana | 584 | 570 |
| &nbsp;&nbsp;&nbsp;&nbsp;Eagle Ford (Non-op) | 111 | 49 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total - MBoe | 1740 | 1607 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total - MBoe/d | 19.1 | 17.9 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;% - Liquids | 64% | 62% |

---

Total oil, natural gas and NGL revenues for the second quarter of 2025 were approximately $66.8 million, before the impact of derivatives. Crude oil, NGL and natural gas prices were all lower in the second quarter compared to the first quarter. The Company realized a net gain on commodity derivatives of $4.8 million during the second quarter.

The following table sets forth information regarding average realized sales prices for the periods indicated:

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Crude Oil ($/Bbl)** | **Crude Oil ($/Bbl)** | **NGLs ($/Bbl)** | **NGLs ($/Bbl)** | **Natural Gas ($/Mcf)** | **Natural Gas ($/Mcf)** |
|  | **Three**<br>**Months**<br>**Ended**<br>**June 30,** <br>**2025** | **Three**<br>**Months**<br>**Ended**<br>**March 31,** <br>**2025** | **Three**<br>**Months**<br>**Ended**<br>**June 30,** <br>**2025** | **Three**<br>**Months**<br>**Ended**<br>**March 31,** <br>**2025** | **Three**<br>**Months**<br>**Ended**<br>**June 30,** <br>**2025** | **Three**<br>**Months**<br>**Ended**<br>**March 31,** <br>**2025** |
| Average sales price exclusive of realized derivatives and certain deductions from revenue  | $60.01 | $67.82 | $21.45 | $25.24 | $3.01 | $3.87 |
| Realized derivatives | 4.83 | 0.49 |  |  | 0.21 | 0.04 |
| Average sales price with realized derivatives exclusive of certain deductions from revenue | $64.84 | $68.31 | $21.45 | $25.24 | $3.22 | $3.91 |
| Certain deductions from revenue |  |  | (1.63) | (1.78) | 0.03 | 0.02 |
| Average sales price inclusive of realized derivatives and certain deductions from revenue | $64.84 | $68.31 | $19.82 | $23.46 | $3.25 | $3.93 |

---

**Costs and Expenses**

Lease operating expenses in the second quarter of 2025 were approximately $38.6 million, a $1.2 million increase compared to the prior quarter and in-line with internal projections. Lease operating expenses were $22.20 per Boe, a decrease of approximately 5%, compared to $23.28 per Boe in the prior quarter. Lease operating expenses are expected to decrease in the second half of 2025 after cost savings projects are completed at Bairoil, and fewer expense workovers are conducted later in the year. With the sale of the Eagle Ford assets and the planned reduction in expenditures in the second half of 2025, we are guiding lease operating expenses to a midpoint of approximately $137 million. Lease operating expenses do not reflect $1.1 million of Adjusted EBITDA generated by Magnify in the second quarter.

Severance and ad valorem taxes in the second quarter were approximately $4.3 million, a decrease of $0.1 million compared to $4.4 million in the prior quarter. Severance and ad valorem taxes as a percentage of revenue were approximately 6.4% in the second quarter. The Company anticipates that taxes as a percentage of revenue will remain within its previously announced guidance range for 2025.

Amplify incurred $4.7 million, or $2.71 per Boe, of gathering, processing and transportation expenses in the second quarter, compared to $4.3 million, or $2.67 per Boe, in the prior quarter.

Cash G&A expenses in the second quarter were $6.8 million, down 7% compared to the first quarter of 2025, and in-line with expectations.

Depreciation, depletion, and amortization expense in the second quarter totaled $9.8 million, or $5.61 per Boe, compared to $8.5 million, or $5.29 per Boe, in the prior quarter.

Net interest expense was $3.6 million in the second quarter, an increase of $0.1 million compared to $3.5 million in the prior quarter.

Amplify recorded a $0.5 million current income tax expense for the second quarter of 2025.

**Capital Investment Update** 

Cash capital investment during the second quarter of 2025 was approximately $25.5 million. During the second quarter, the Company's capital allocation was approximately 52% for development drilling, recompletions and facility projects at Beta, and approximately 25% for non-operated development projects in East Texas and the Eagle Ford, with the remainder distributed across the Company's other assets. As previously stated, Amplify intends to invest approximately 95% of its 2025 capital by the end of third quarter 2025. Capital investments in the second half of 2025 (estimated between $21 million to $31 million) are forecasted to drop significantly compared to total capital investments of $48.6 million in the first half of 2025. The decrease is due to the completion of non-operated development drilling investments in East Texas and Eagle Ford, the front loading of investments in the Beta facility projects, and the Bairoil plant turnaround upgrades already completed.

The following table details Amplify's capital invested during the second quarter of 2025:

------

---

| | | |
|:---|:---|:---|
|  | **Second Quarter**<br>**2025 Capital**<br> **($ MM)** | **Year to Date**<br>**2025 Capital**<br>**($ MM)** |
| Bairoil | $4.5 | $5.8 |
| Beta | $13.3 | $26.1 |
| Oklahoma  | $1.0 | $2.5 |
| East Texas / North Louisiana | $2.8 | $6.2 |
| Eagle Ford (Non-op)  | $3.6 | $7.5 |
| Magnify Energy Services | $0.3 | $0.6 |
| **Total Capital Invested** | $**25.5** | $**48.6** |

---

**2025 Operations & Development Plan**

The sale of our Eagle Ford assets and the continued outperformance of the three Beta D-Sand wells completed over the past 12 months have generated additional liquidity. Consequently, we are revising guidance to reflect increased Beta development resulting from the drilling and completion of at least two wells in the second half of 2025.

Amplify is currently drilling the C08 well from the Eureka platform, and we anticipate completing the well in late August. The C08 well is a direct offset to the C54 and C59 wells, which have both significantly outperformed the Beta type curve. The C59 well has been online for approximately 10 months and has cumulative production of 130 Mbo and is currently producing approximately 550 gross Bopd. The C54 well has been online for approximately 100 days, has cumulative production of 90 Mbo and is currently producing approximately 850 gross Bopd. Both wells are projected to generate greater than 100% IRRs.

Aside from drilling capital at Beta, Amplify has been investing in facility and equipment upgrades needed for the potential acceleration of the Beta development program. The projects include pipeline and pump upgrades to handle additional produced oil and water volumes, drilling rig upgrades for increased drilling activity, and power upgrades for future power demands.

In the first half of 2025, Amplify invested approximately $6.2 million in East Texas. The majority of this investment was focused on non-operated development drilling. Early in the third quarter, Amplify's partners brought online two Haynesville and two Cotton Valley completions which are currently producing 13 Mmcfe/d net to Amplify's interest. At current gas prices, Amplify expects these four wells to pay out in less than 18 months with IRR's greater than 45%.

Furthermore, the Company now maintains several AMIs with counterparties in the East Texas region that provide the opportunity for participation in additional Haynesville and Cotton Valley development. Operators in the area are taking advantage of strong natural gas prices and favorable economics, and the Company anticipates more activity in this area.

At Bairoil, in addition to enhancing our water-alternating-gas injection performance, the Company has been investing in facility projects at our CO2 gas plant intended to significantly reduce power usage and costs (the largest component of our lease operating expenses at Bairoil). The cost reductions are projected to take effect later in the third quarter and will help offset the power cost increases resulting from higher electric utility rates in Wyoming.

Additionally, at Bairoil, the Company obtained certification under the EOR Operations Management Plan in accordance with the CSA ANSI/ISO Standard. This certification allows portions of CO2 utilized in the field to qualify for Section 45Q tax credits and could enable Amplify to create additional value from the asset through numerous opportunities that the Company is currently evaluating.

**Updated Full-Year 2025 Guidance**

Based on the recently announced sale of the Eagle Ford assets and the additional development at Beta late in the year, Amplify is providing updated guidance for 2025. The following guidance is subject to the cautionary statements and limitations described under the "Forward-Looking Statements" caption at the end of this press release. Amplify's updated 2025 guidance is based on its current expectations regarding capital investment and full-year 2025 commodity prices for crude oil of approximately $65.00/Bbl (WTI) and natural gas of $3.50/MMBtu (Henry Hub), and on the assumption that market demand and prices for oil and natural gas will continue at levels that allow for economic production of these products.

A summary of the guidance is presented below:

------

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **May 12, 2025 <br>Previous Guidance** | **May 12, 2025 <br>Previous Guidance** | **August 6, 2025 <br>Updated Guidance** | **August 6, 2025 <br>Updated Guidance** |
|  | **FY 2025E** | **FY 2025E** | **FY 2025E** | **FY 2025E** |
|  | **Low**  | **High** | **Low**  | **High** |
| **Net Average Daily Production** |  |  |  |  |
| &nbsp;&nbsp;Oil (MBbls/d) | 8.3 | 8.9 | 8.3 | 8.9 |
| &nbsp;&nbsp;NGL (MBbls/d) | 3.0 | 3.3 | 2.9 | 3.2 |
| &nbsp;&nbsp;Natural Gas (MMcf/d) | 45.0 | 50.0 | 43.0 | 48.0 |
| **Total (MBoe/d)** | **19.0** | **20.5** | **18.5** | **20.0** |
| **Commodity Price Differential / Realizations (Unhedged)** |  |  |  |  |
| &nbsp;&nbsp;Oil Differential ($/ Bbl) | $(3.25) | $(4.25) | $(4.00) | $(5.00) |
| &nbsp;&nbsp;NGL Realized Price (% of WTI NYMEX) | 27% | 31% | 28% | 32% |
| &nbsp;&nbsp;Natural Gas Realized Price (% of Henry Hub) | 85% | 92% | 90% | 97% |
| **Other Revenue** |  |  |  |  |
| &nbsp;&nbsp;Magnify Energy Services ($ MM) | $4 | $6 | $4 | $6 |
| &nbsp;&nbsp;Other ($MM) | $2 | $3 | $2 | $3 |
| **Total ($ MM)** | $**6** | $**9** | $**6** | $**9** |
| **Gathering, Processing and Transportation Costs** |  |  |  |  |
| &nbsp;&nbsp;Oil ($/ Bbl) | $0.65 | $0.85 | $1.00 | $1.20 |
| &nbsp;&nbsp;NGL ($/ Bbl) | $2.75 | $4.00 | $2.75 | $4.00 |
| &nbsp;&nbsp;Natural Gas ($/ Mcf) | $0.55 | $0.75 | $0.60 | $0.75 |
| **Total ($/ Boe)** | $**2.25** | $**2.85** | $**2.25** | $**2.85** |
| **Average Costs** |  |  |  |  |
| &nbsp;&nbsp;Lease Operating ($/ Boe) | $18.50 | $20.50 | $18.50 | $20.50 |
| &nbsp;&nbsp;Taxes (% of Revenue) <sup>(1)</sup> | 6.0% | 7.0% | 6.0% | 7.0% |
| &nbsp;&nbsp;Cash General and Administrative ($/ Boe) <sup>(2)(3)</sup> | $3.40 | $3.90 | $3.40 | $3.90 |
| **Adjusted EBITDA ($ MM)** <sup>(2)(3)</sup> | $**80** | $**110** | $**80** | $**100** |
| Cash Interest Expense ($ MM) | $12 | $18 | $12 | $18 |
| Capital Expenditures ($ MM) | $55 | $70 | $65 | $80 |
| **Free Cash Flow ($ MM)** <sup>(2)(3)</sup> | $**10** | $**20** | $**0** | $**10** |

---

<sup>(1)</sup> Includes production, ad valorem and franchise taxes

<sup>(2)</sup> Refer to "Use of Non-GAAP Financial Measures" for Amplify's definition and use of cash G&A, Adjusted EBITDA and free cash flow, non-GAAP measures (cash income taxes, which are not included in free cash flow, are expected to range between $0 - $1 million for the year)

<sup>(3)</sup> Amplify believes that a quantitative reconciliation of such forward-looking information to the most comparable financial measure calculated and presented in accordance with GAAP cannot be made available without unreasonable efforts. A reconciliation of these non-GAAP financial measures would require Amplify to predict the timing and likelihood of future transactions and other items that are difficult to accurately predict. Neither of these forward-looking measures, nor their probable significance, can be quantified with a reasonable degree of accuracy. Accordingly, a reconciliation of the most directly comparable forward-looking GAAP measures is not provided.

------

**Hedging** 

Amplify maintains a robust hedge book to support its cash flow profile and provide downside protection in weak commodity price environments. Recently, the Company added to its hedge position, further protecting future cash flows. Amplify executed crude oil swaps covering portions of 2026 and 2027 at a weighted average price of $62.79. The Company also added natural gas swaps covering the portions of 2027 and 2028 at an average price of $3.86 per MMBtu, and costless collars for portions of 2027 and 2028 with weighted average floors of $3.50 per MMBtu and weighted average ceilings of $4.52 per MMBtu.

The following table reflects the hedged volumes under Amplify's commodity derivative contracts and the average fixed floor and ceiling prices at which production is hedged for July 2025 through December 2028, as of August 6, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **2025** | **2026** | **2027** | **2028** |
| **Natural Gas Swaps:** |  |  |  |  |
| Average Monthly Volume (MMBtu) | 560000 | 515000 | 197500 | 20000 |
| Weighted Average Fixed Price ($) | $3.75 | $3.80 | $3.96 | $3.86 |
| **Natural Gas Collars:** |  |  |  |  |
| *Two-way collars* |  |  |  |  |
| &nbsp;&nbsp;Average Monthly Volume (MMBtu) | 500000 | 517500 | 640000 | 67500 |
| &nbsp;&nbsp;Weighted Average Ceiling Price ($) | $3.90 | $4.11 | $4.31 | 4.52 |
| &nbsp;&nbsp;Weighted Average Floor Price ($) | $3.50 | $3.58 | $3.54 | 3.50 |
| **Oil Swaps:** |  |  |  |  |
| Average Monthly Volume (Bbls) | 170000 | 146500 | 45667 |  |
| Weighted Average Fixed Price ($) | $70.32 | $65.77 | $62.57 |  |
| **Oil Collars:** |  |  |  |  |
| *Two-way collars* |  |  |  |  |
| &nbsp;&nbsp;Average Monthly Volume (Bbls) | 17000 |  |  |  |
| &nbsp;&nbsp;Weighted Average Ceiling Price ($) | $80.20 |  |  |  |
| &nbsp;&nbsp;Weighted Average Floor Price ($) | $70.00 |  |  |  |

---

Amplify has posted an updated investor presentation containing additional hedging information on its website, www.amplifyenergy.com, under the Investor Relations section.

**Quarterly Report on Form 10-Q**

Amplify's financial statements and related footnotes will be available in its Quarterly Report on Form 10-Q for the quarter ended June 30, 2025, which Amplify expects to file with the SEC on August 6, 2025.

**About Amplify Energy**

Amplify Energy Corp. is an independent oil and natural gas company engaged in the acquisition, development, exploitation and production of oil and natural gas properties. Amplify's operations are focused in Oklahoma, the Rockies (Bairoil), federal waters offshore Southern California (Beta), and East Texas / North Louisiana. For more information, visit www.amplifyenergy.com.

------

**Forward-Looking Statements**

This press release includes "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical fact, included in this press release that address activities, events or developments that the Company expects, believes, or anticipates will or may occur in the future are forward-looking statements. Terminology such as "may," "will," "would," "should," "expect," "plan," "project," "intend," "anticipate," "believe," "estimate," "predict," "potential," "pursue," "target," "outlook," "continue," the negative of such terms or other comparable terminology are intended to identify forward-looking statements. These statements include, but are not limited to, statements about the anticipated divestiture of Amplify's assets in East Texas and Oklahoma, the impact of these potential sales of assets on the Company's business and future financial and operating results, the expected use of proceeds of these potential sales of assets, and the Company's expectations of plans, goals, strategies (including measures to implement strategies), objectives and anticipated results with respect thereto. These statements address activities, events or developments that we expect or anticipate will or may occur in the future, including things such as projections of results of operations, plans for growth, goals, future capital expenditures, competitive strengths, references to future intentions and other such references. These forward-looking statements involve risks and uncertainties and other factors that could cause the Company's actual results or financial condition to differ materially from those expressed or implied by forward-looking statements. These include risks and uncertainties relating to, among other things: the ability to complete the potential sale of the Company's assets in East Texas and Oklahoma on favorable terms, or at all; the Company's evaluation and implementation of strategic alternatives; risks related to the redetermination of the borrowing base under the Company's revolving credit facility; the Company's ability to satisfy debt obligations; the Company's need to make accretive acquisitions or substantial capital expenditures to maintain its declining asset base, including the existence of unanticipated liabilities or problems relating to acquired or divested business or properties; volatility in the prices for oil, natural gas and NGLs; the Company's ability to access funds on acceptable terms, if at all, because of the terms and conditions governing the Company's indebtedness, including financial covenants; general political and economic conditions, globally and in the jurisdictions in which we operate, including the Russian invasion of Ukraine, and ongoing conflicts in the Middle East, trade wars and the potential destabilizing effect such conflicts may pose for the global oil and natural gas markets; expectations regarding general economic conditions, including inflation; and the impact of local, state and federal governmental regulations, including those related to climate change and hydraulic fracturing, and potential changes in these regulations. Please read the Company's filings with the SEC, including "Risk Factors" in the Company's Annual Report on Form 10-K, and if applicable, the Company's Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, which are available on the Company's Investor Relations website at https://www.amplifyenergy.com/investor-relations/sec-filings/default.aspx or on the SEC's website at http://www.sec.gov, for a discussion of risks and uncertainties that could cause actual results to differ from those in such forward-looking statements. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. All forward-looking statements in this press release are qualified in their entirety by these cautionary statements. Except as required by law, the Company undertakes no obligation and does not intend to update or revise any forward-looking statements, whether as a result of new information, future results or otherwise.

**Use of Non-GAAP Financial Measures**

This press release and accompanying schedules include the non-GAAP financial measures of Adjusted EBITDA, Adjusted Net Income (Loss), free cash flow, net debt, and cash G&A. The accompanying schedules provide a reconciliation of these non-GAAP financial measures to their most directly comparable financial measures calculated and presented in accordance with GAAP. Amplify's non-GAAP financial measures should not be considered as alternatives to GAAP measures such as net income, operating income, net cash flows provided by operating activities, standardized measure of discounted future net cash flows, or any other measure of financial performance calculated and presented in accordance with GAAP. Amplify's non-GAAP financial measures may not be comparable to similarly titled measures of other companies because they may not calculate such measures in the same manner as Amplify does.

**Adjusted EBITDA**. Amplify defines Adjusted EBITDA as net income (loss) plus Interest expense, net; Income tax expense (benefit); DD&A; Accretion of AROs; Loss or (gain) on commodity derivative instruments; Cash settlements received or (paid) on expired commodity derivative instruments; Amortization of gain associated with terminated commodity derivatives; Losses or (gains) on sale of properties; Share-based compensation expenses; Exploration costs; Acquisition and divestiture related costs; Loss on settlement of AROs; Bad debt expense; and Pipeline incident loss. Adjusted EBITDA is commonly used as a supplemental financial measure by management and external users of Amplify's financial statements, such as investors, research analysts and rating agencies, to assess: (1) its operating performance as compared to other companies in Amplify's industry without regard to financing methods, capital structures or historical cost basis; (2) the ability of its assets to generate cash sufficient to pay interest and support Amplify's indebtedness; and (3) the viability of projects and the overall rates of return on alternative investment opportunities. Since Adjusted EBITDA excludes some, but not all, items that affect net income or loss and because these measures may vary among other companies, the Adjusted EBITDA data presented in this press release may not be comparable to similarly titled measures of other companies. The GAAP measures most directly comparable to Adjusted EBITDA are net income and net cash provided by operating activities.

------

**Adjusted Net Income (Loss).** Amplify defines Adjusted Net Income (Loss) as net income (loss) adjusted for unrealized loss (gain) on commodity derivative instruments, acquisition and divestiture-related expenses, impairment expense, unusual and infrequent items, and the income tax expense or benefit of these adjustments using our federal statutory tax rate. Adjusted Net Income (Loss) excludes the impact of unusual and infrequent items affecting earnings that vary widely and unpredictably. This measure is not meant to disassociate these items from management's performance but rather is intended to provide helpful information to investors interested in comparing our performance between periods. Adjusted Net Income (Loss) is not considered to be an alternative to net income (loss) reported in accordance with GAAP.

**Free cash flow.** Amplify defines free cash flow as Adjusted EBITDA, less cash interest expense and capital expenditures. Free cash flow is an important non-GAAP financial measure for Amplify's investors since it serves as an indicator of the Company's success in providing a cash return on investment. The GAAP measures most directly comparable to free cash flow are net income and net cash provided by operating activities.

**Net debt.** Amplify defines net debt as the total principal amount drawn on the revolving credit facility less cash and cash equivalents. The Company uses net debt as a measure of financial position and believes this measure provides useful additional information to investors to evaluate the Company's capital structure and financial leverage.

**Cash G&A.** Amplify defines cash G&A as general and administrative expense, less share-based compensation expense; acquisition and divestiture costs; bad debt expense; and severance payments. Cash G&A is an important non-GAAP financial measure for Amplify's investors since it allows for analysis of G&A spend without regard to share-based compensation and other non-recurring expenses which can vary substantially from company to company. The GAAP measures most directly comparable to cash G&A is total G&A expenses.

**Contacts**

Jim Frew -- President and Chief Financial Officer

(832) 219-9044

<u>jim.frew@amplifyenergy.com</u>

Michael Jordan -- Director, Finance and Treasurer

(832) 219-9051

<u>michael.jordan@amplifyenergy.com</u>

------

**Selected Operating and Financial Data (Tables)**

------

Amplify Energy Corp.

Selected Financial Data - Unaudited

Statements of Operations Data

------

---

| | | |
|:---|:---|:---|
| <br>(Amounts in $000s, except per share data) | **Three Months**<br>**Ended**<br>**June 30, 2025** | **Three Months**<br>**Ended**<br>**March 31, 2025** |
| <u>Revenues:</u> |  |  |
| &nbsp;&nbsp;Oil and natural gas sales | $66774 | $70341 |
| &nbsp;&nbsp;Other revenues | 1587 | 1709 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 68361 | 72050 |
| <u>Costs and Expenses:</u> |  |  |
| &nbsp;&nbsp;Lease operating expense | 38622 | 37417 |
| &nbsp;&nbsp;Pipeline incident loss | 195 | 396 |
| &nbsp;&nbsp;Gathering, processing and transportation | 4723 | 4286 |
| &nbsp;&nbsp;Exploration | 10 | 6 |
| &nbsp;&nbsp;Taxes other than income | 4299 | 4384 |
| &nbsp;&nbsp;Depreciation, depletion and amortization | 9765 | 8494 |
| &nbsp;&nbsp;Impairment expense | 8448 |  |
| &nbsp;&nbsp;General and administrative expense | 11197 | 10815 |
| &nbsp;&nbsp;Accretion of asset retirement obligations | 2210 | 2183 |
| &nbsp;&nbsp;Realized (gain) loss on commodity derivatives | (4781) | (503) |
| &nbsp;&nbsp;Unrealized (gain) loss on commodity derivatives | (17381) | 14820 |
| (Gain) loss on sale of properties | (1545) | (6251) |
| &nbsp;&nbsp;Other, net | 40 | (3) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total costs and expenses | 55802 | 76044 |
| Operating Income (loss) | 12559 | (3994) |
| <u>Other Income (Expense):</u> |  |  |
| &nbsp;&nbsp;Interest expense, net | (3594) | (3519) |
| &nbsp;&nbsp;Other income (expense) | (666) | 115 |
| &nbsp;&nbsp;Total Other Income (Expense) | (4260) | (3404) |
| &nbsp;&nbsp;Income (loss) before reorganization items, net and income taxes | 8299 | (7398) |
| Income tax benefit (expense) - current | (495) | (1) |
| Income tax benefit (expense) - deferred  | (1420) | 1538 |
| &nbsp;&nbsp;Net income (loss) | $6384 | $(5861) |
| Earnings per share: |  |  |
| &nbsp;&nbsp;Basic and diluted earnings (loss) per share | $0.15 | $(0.15) |

---

------

Selected Financial Data - Unaudited

Asset Operating Statistics

------

---

| | | |
|:---|:---|:---|
|  | **Three Months**<br>**Ended**<br>**June 30, 2025** | **Three Months**<br>**Ended**<br>**March 31, 2025** |
| **Production volumes - MBOE** |  |  |
| &nbsp;&nbsp;Bairoil | 286 | 280 |
| &nbsp;&nbsp;Beta | 355 | 315 |
| &nbsp;&nbsp;Oklahoma | 404 | 393 |
| &nbsp;&nbsp;East Texas / North Louisiana | 584 | 570 |
| &nbsp;&nbsp;Eagle Ford (Non-op) | 111 | 49 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total - MBOE | 1740 | 1607 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total - MBoe/d | 19.1 | 17.9 |
| &nbsp;&nbsp;&nbsp;&nbsp;% - Liquids | 64% | 62% |
| **Lease operating expense - $M** |  |  |
| &nbsp;&nbsp;Bairoil | $14019 | $13732 |
| &nbsp;&nbsp;Beta | 13428 | 13305 |
| &nbsp;&nbsp;Oklahoma | 4324 | 3856 |
| &nbsp;&nbsp;East Texas / North Louisiana | 5669 | 4981 |
| &nbsp;&nbsp;Eagle Ford (Non-op) | 1182 | 1542 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Lease operating expense: | $38622 | $37416 |
| **Capital expenditures - $M** |  |  |
| &nbsp;&nbsp;Bairoil | $4488 | $1322 |
| &nbsp;&nbsp;Beta | 13328 | 12733 |
| &nbsp;&nbsp;Oklahoma | 1006 | 1445 |
| &nbsp;&nbsp;East Texas / North Louisiana | 2800 | 3449 |
| &nbsp;&nbsp;Eagle Ford (Non-op) | 3550 | 3905 |
| &nbsp;&nbsp;Magnify Energy Services | 344 | 263 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Capital expenditures: | $25516 | $23117 |

---

------

Selected Financial Data - Unaudited

Balance Sheet Data

------

---

| | | |
|:---|:---|:---|
| (Amounts in $000s, except per share data) | **June 30, 2025** | **March 31, 2025** |
| **Assets** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and Cash Equivalents | $— | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts Receivable | 34692 | 35893 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other Current Assets | 35321 | 24296 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Current Assets | $70013 | $60189 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net Oil and Gas Properties | $383929 | $400770 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other Long-Term Assets | 317365 | 292680 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Assets | $771307 | $753639 |
| **Liabilities** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts Payable | $30303 | $19863 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued Liabilities | 41215 | 40343 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other Current Liabilities | 11736 | 18658 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Current Liabilities | $83254 | $78864 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term Debt | $130000 | $125000 |
| &nbsp;&nbsp;&nbsp;&nbsp;Asset Retirement Obligation | 131464 | 131158 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other Long-Term Liabilities | 15284 | 15680 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Liabilities | $360002 | $350702 |
| **Shareholders' Equity** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common Stock & APIC | $442250 | $440266 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated Earnings (Deficit) | (30945) | (37329) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Shareholders' Equity | $411305 | $402937 |

---

------

Selected Financial Data - Unaudited

Statements of Cash Flows Data

------

---

| | | |
|:---|:---|:---|
| <br>(Amounts in $000s, except per share data) | **Three Months**<br>**Ended**<br>**June 30, 2025** | **Three Months**<br>**Ended**<br>**March 31, 2025** |
| Net cash provided by (used in) operating activities | $23689 | $25501 |
| Net cash provided by (used in) investing activities | (28683) | (21497) |
| Net cash provided by (used in) financing activities | 4994 | (4004) |

---

------

Selected Operating and Financial Data (Tables)

Reconciliation of Unaudited GAAP Financial Measures to Non-GAAP Financial Measures

Adjusted EBITDA and Free Cash Flow

------

---

| | | |
|:---|:---|:---|
| <br>(Amounts in $000s, except per share data) | **Three Months**<br>**Ended**<br>**June 30, 2025** | **Three Months**<br>**Ended**<br>**March 31, 2025** |
| **Reconciliation of Adjusted EBITDA to Net Cash Provided from Operating Activities:** |  |  |
| &nbsp;&nbsp;Net cash provided by operating activities | $23689 | $25501 |
| &nbsp;&nbsp;Changes in working capital | (10836) | (5372) |
| &nbsp;&nbsp;Interest expense, net | 3594 | 3519 |
| &nbsp;&nbsp;Amortization of gain associated with terminated commodity derivatives | 159 | 159 |
| &nbsp;&nbsp;Amortization and write-off of deferred financing fees | (315) | (315) |
| &nbsp;&nbsp;Exploration costs | 10 | 6 |
| &nbsp;&nbsp;Acquisition and divestiture related costs | 2346 | 1629 |
| &nbsp;&nbsp;Plugging and abandonment cost | 391 | 171 |
| &nbsp;&nbsp;Current income tax expense (benefit) | 495 | 1 |
| &nbsp;&nbsp;Pipeline incident loss | 195 | 396 |
| (Gain) loss on sale of properties | (1545) | (6251) |
| &nbsp;&nbsp;Other | 800 |  |
| Adjusted EBITDA: | $18983 | $19444 |
| **Reconciliation of Free Cash Flow to Net Cash Provided from Operating Activities:** |  |  |
| Adjusted EBITDA: | $18983 | $19444 |
| &nbsp;&nbsp;Less: Cash interest expense | 3614 | 3545 |
| &nbsp;&nbsp;Less: Capital expenditures | 25516 | 23117 |
| Free Cash Flow: | $(10147) | $(7218) |

---

------

Selected Operating and Financial Data (Tables)

Reconciliation of Unaudited GAAP Financial Measures to Non-GAAP Financial Measures

Adjusted EBITDA and Free Cash Flow

------

---

| | | |
|:---|:---|:---|
| <br>(Amounts in $000s, except per share data) | **Three Months**<br>**Ended**<br>**June 30, 2025** | **Three Months**<br>**Ended**<br>**March 31, 2025** |
| **Reconciliation of Adjusted EBITDA to Net Income (Loss):** |  |  |
| &nbsp;&nbsp;Net income (loss) | $6384 | $(5861) |
| &nbsp;&nbsp;Interest expense, net | 3594 | 3519 |
| &nbsp;&nbsp;Income tax expense (benefit) - current | 495 | 1 |
| &nbsp;&nbsp;Income tax expense (benefit) - deferred | 1420 | (1538) |
| &nbsp;&nbsp;Depreciation, depletion and amortization | 9765 | 8494 |
| &nbsp;&nbsp;Impairment expense | 8448 |  |
| &nbsp;&nbsp;Accretion of asset retirement obligations | 2210 | 2183 |
| (Gains) losses on commodity derivatives | (22162) | 14317 |
| &nbsp;&nbsp;Cash settlements received (paid) on expired commodity derivative instruments | 4781 | 503 |
| &nbsp;&nbsp;Amortization of gain associated with terminated commodity derivatives | 159 | 159 |
| &nbsp;&nbsp;Acquisition and divestiture related costs | 2346 | 1629 |
| &nbsp;&nbsp;Share-based compensation expense | 1990 | 1890 |
| (Gain) loss on sale of properties | (1545) | (6251) |
| &nbsp;&nbsp;Exploration costs | 10 | 6 |
| &nbsp;&nbsp;Loss on settlement of AROs | 40 | (3) |
| &nbsp;&nbsp;Bad debt expense | 53 |  |
| &nbsp;&nbsp;Pipeline incident loss | 195 | 396 |
| &nbsp;&nbsp;Other | 800 |  |
| Adjusted EBITDA: | $18983 | $19444 |
| **Reconciliation of Free Cash Flow to Net Income (Loss):** |  |  |
| Adjusted EBITDA: | $18983 | $19444 |
| &nbsp;&nbsp;&nbsp;&nbsp;Less: Cash interest expense | 3614 | 3545 |
| &nbsp;&nbsp;&nbsp;&nbsp;Less: Capital expenditures | 25516 | 23117 |
| Free Cash Flow: | $(10147) | $(7218) |

---

------

Selected Operating and Financial Data (Tables)

Reconciliation of Unaudited GAAP Financial Measures to Non-GAAP Financial Measures

Net Income (Loss) to Adjusted Net Income (Loss)

------

---

| | | |
|:---|:---|:---|
|  | **Three Months** | **Three Months** |
|  | **Ended** | **Ended** |
| (Amounts in $000s, except per share data) | **June 30, 2025** | **March 31, 2025** |
| Adjusted net income (loss) reconciliation: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net (loss) income | $6384 | $(5861) |
| &nbsp;&nbsp;&nbsp;&nbsp;Unrealized loss (gains) on commodity derivative instruments | (17381) | 14820 |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition and divestiture related expenses | 2346 | 1629 |
| &nbsp;&nbsp;&nbsp;&nbsp;Impairment expense | 8448 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-recurring costs: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax expense (benefit) - deferred  | 1420 | (1538) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on sale of properties | (1545) | (6251) |
| &nbsp;&nbsp;&nbsp;&nbsp;Tax effect of adjustments | (1942) | 971 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted net income (loss) | $(2270) | $3770 |

---

------

Selected Operating and Financial Data (Tables)

Reconciliation of Unaudited GAAP Financial Measures to Non-GAAP Financial Measures

General and Administrative Expenses

------

---

| | | |
|:---|:---|:---|
|  | **Three Months** | **Three Months** |
|  | **Ended** | **Ended** |
| (Amounts in $000s) | **June 30, 2025** | **March 31, 2025** |
| General and administrative expense | $11197 | $10815 |
| Less: Share-based compensation expense | 1990 | 1890 |
| Less: Acquisition and divestiture costs | 2346 | 1629 |
| Less: Bad debt expense | 53 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total Cash General and Administrative Expense** | $6808 | $7296 |

---

------