PermRock Royalty Trust 10-Q, filed Aug 13, 2025
PermRock Royalty Trust (PRT)
About this 10-Q
PermRock Royalty Trust filed this 10-Q on August 13, 2025, covering the quarter ended June 30, 2025.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
(Mark One)
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2025
OR
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period to
Commission File Number: 001-38472
PERMROCK ROYALTY TRUST
(Exact name of registrant as specified in its charter)
Delaware |
82-6725102 |
( State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer |
Argent Trust Company Trustee 3838 Oak Lawn Ave, Suite 1720 Dallas, Texas 75219-4518 |
|
(Address of principal executive offices) (Zip Code) |
|
Registrant’s telephone number, including area code: (855) 588-7839
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 |
|
PRT |
|
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. Yes ☒ No ☐
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, 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. (Check one):
Large accelerated filer |
☐ |
Accelerated filer |
☐ |
Non-accelerated filer |
☒ |
Smaller reporting company |
☒ |
|
|
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 ☒
As of August 13, 2025, 12,165,732 trust units representing beneficial interests in PermRock Royalty Trust were outstanding.
TABLE OF CONTENTS
1 |
|
PART I. FINANCIAL INFORMATION |
|
2 |
|
CONDENSED STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS |
3 |
4 |
|
5 |
|
6 |
|
ITEM 2. Trustee’s Discussion and Analysis of Financial Condition and Results of Operations |
10 |
ITEM 3. Quantitative and Qualitative Disclosures about Market Risk |
17 |
17 |
|
PART II. OTHER INFORMATION |
|
18 |
|
18 |
|
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds |
18 |
18 |
|
18 |
|
18 |
|
18 |
|
19 |
|
|
|
Glossary of Terms
Bbl |
Barrel (of oil). |
|
|
Boe |
One barrel of crude oil equivalent. |
|
|
differential |
The difference between a benchmark price of oil and natural gas, such as the NYMEX crude oil spot, and the wellhead price received. |
|
|
distributable income |
An amount paid to Trust unitholders equal to the net profits income received by the Trust during a given period plus interest, less the expenses and payment of liabilities of the Trust, adjusted by any changes in cash reserves. |
|
|
GAAP |
United States generally accepted accounting principles. |
|
|
MBbl |
One thousand barrels of crude oil or condensate. |
|
|
MBoe |
One thousand barrels of crude oil equivalent. |
|
|
Mcf |
One thousand cubic feet (of natural gas). |
|
|
MMcf |
One million cubic feet (of natural gas). |
|
|
natural gas liquids (NGL) |
Those hydrocarbons that are separated from the gas as liquids through the process of absorption, condensation, or other methods in gas processing or cycling plants. |
|
|
net acres |
The sum of the fractional working interests owned by a given operator in gross acres. |
|
|
net profits |
Gross profits received by Boaz Energy or T2S from the sale of production from the Underlying Properties, less applicable costs, as provided in the Conveyance. |
|
|
net profits income |
Net profits multiplied by the net profits percentage of 80%, which is paid to the Trust by Boaz Energy. “Net profits income” is referred to as “royalty income” for tax reporting purposes. |
|
|
Net Profits Interest |
An interest in an oil and natural gas property measured by net profits from the sale of production, rather than a specific portion of production. An 80% net profits interest was conveyed to the Trust entitling the Trust to receive 80% of the net profits from the Underlying Properties. |
|
|
NYMEX |
The New York Mercantile Exchange is a commodity futures exchange that quotes prices for transactions which are the prices paid for various commodities, including oil and natural gas, throughout the world. |
|
|
Trust units |
Trust units representing beneficial interests in the Trust. |
|
|
Underlying Properties |
The interest in certain oil and natural gas properties from which the Net Profits Interest was conveyed by Boaz Energy or T2S. The Underlying Properties include working interests in oil and natural gas producing properties located in the Permian Basin in Texas. |
|
|
working interest |
An operating interest in an oil and natural gas property that provides the owner a specified share of production that is subject to all production expense and development costs. |
1
PART I. FINANCIAL INFORMATION
ITEM 1. Financial Statements
The condensed financial statements included herein are presented without audit, pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”). Certain information and footnote disclosures normally included in annual financial statements have been condensed or omitted pursuant to such rules and regulations, and Argent Trust Company, as Trustee (the “Trustee”), believes that the disclosures are adequate to make the information presented not misleading. These condensed interim financial statements and notes thereto should be read in conjunction with the audited financial statements and notes thereto included in the Trust’s 2024 Annual Report on Form 10-K (“2024 Annual Report”). In the opinion of the Trustee, all adjustments, consisting only of normal recurring adjustments, necessary for a fair statement of the assets, liabilities and Trust corpus of PermRock Royalty Trust at June 30, 2025 and December 31, 2024, and the distributable income and changes in Trust corpus for the three and six months ended June 30, 2025 and 2024, have been included. Distributable income for such interim periods is not necessarily indicative of distributable income for the full year.
2
PERMROCK ROYALTY TRUST
CONDENSED STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS
|
|
June 30, |
|
|
December 31, |
|
||
ASSETS |
|
|
|
|
|
|
||
Cash and short-term investments |
|
$ |
1,539,693 |
|
|
$ |
1,612,261 |
|
Net Profits Interest (1) |
|
|
70,219,686 |
|
|
|
72,379,939 |
|
TOTAL ASSETS |
|
$ |
71,759,379 |
|
|
$ |
73,992,200 |
|
LIABILITIES AND TRUST CORPUS |
|
|
|
|
|
|
||
Distribution payable to unitholders |
|
$ |
539,693 |
|
|
$ |
612,261 |
|
Cash reserves (2) |
|
|
1,000,000 |
|
|
|
1,000,000 |
|
Trust corpus |
|
|
70,219,686 |
|
|
|
72,379,939 |
|
TOTAL LIABILITIES AND TRUST CORPUS |
|
$ |
71,759,379 |
|
|
$ |
73,992,200 |
|
The accompanying notes to condensed financial statements are an integral part of these financial statements.
3
PERMROCK ROYALTY TRUST
CONDENSED STATEMENTS OF DISTRIBUTABLE INCOME (UNAUDITED)
|
|
Three Months |
|
|
Six Months |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Net profits income |
|
$ |
1,545,465 |
|
|
$ |
1,658,420 |
|
|
$ |
3,256,228 |
|
|
$ |
2,954,828 |
|
Interest income |
|
|
12,137 |
|
|
|
14,609 |
|
|
|
24,677 |
|
|
|
29,571 |
|
Total revenue |
|
|
1,557,602 |
|
|
|
1,673,029 |
|
|
|
3,280,905 |
|
|
|
2,984,399 |
|
Expenditures – general and administrative |
|
|
(357,084 |
) |
|
|
(322,992 |
) |
|
|
(614,192 |
) |
|
|
(511,860 |
) |
Cash reserves (1) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Distributable income |
|
$ |
1,200,518 |
|
|
$ |
1,350,037 |
|
|
$ |
2,666,713 |
|
|
$ |
2,472,539 |
|
Distributable income per unit (2) |
|
$ |
0.098679 |
|
|
$ |
0.110969 |
|
|
$ |
0.219196 |
|
|
$ |
0.203235 |
|
The accompanying notes to condensed financial statements are an integral part of these financial statements.
4
PERMROCK ROYALTY TRUST
CONDENSED STATEMENTS OF CHANGES IN TRUST CORPUS (UNAUDITED)
|
|
|
Three Months |
|
|
Six Months |
|
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Trust corpus, beginning of period |
|
|
$ |
71,286,955 |
|
|
$ |
75,050,326 |
|
|
$ |
72,379,939 |
|
|
$ |
75,876,170 |
|
Amortization of Net Profits Interest |
|
|
|
(1,067,269 |
) |
|
|
(932,729 |
) |
|
|
(2,160,253 |
) |
|
|
(1,758,573 |
) |
Distributable income |
|
|
$ |
1,200,518 |
|
|
$ |
1,350,037 |
|
|
$ |
2,666,713 |
|
|
$ |
2,472,539 |
|
Distributions declared |
|
|
|
(1,200,518 |
) |
|
|
(1,350,037 |
) |
|
|
(2,666,713 |
) |
|
|
(2,472,539 |
) |
Trust corpus, end of period |
|
|
$ |
70,219,686 |
|
|
$ |
74,117,597 |
|
|
$ |
70,219,686 |
|
|
$ |
74,117,597 |
|
The accompanying notes to condensed financial statements are an integral part of these financial statements.
5
PERMROCK ROYALTY TRUST
NOTES TO CONDENSED FINANCIAL STATEMENTS
(Unaudited)
PermRock Royalty Trust (the “Trust”) is a Delaware statutory trust formed on November 22, 2017 under the Delaware Statutory Trust Act pursuant to a trust agreement dated November 22, 2017, as amended and restated on May 4, 2018, by and among Boaz Energy II, LLC (“Boaz Energy”), as trustor, Simmons Bank, as trustee, and Wilmington Trust, National Association, as Delaware Trustee (the “Delaware Trustee”) (such amended and restated trust agreement, as amended to date, the “Trust Agreement”).
In accordance with the successor trustee provisions of the Trust Agreement, Argent Trust Company, as successor trustee of the Trust, is subject to all terms and conditions of the Trust Agreement. The defined term “Trustee” as used herein shall refer to Simmons Bank (which maintains its offices at 2200 West 7th Street, Suite 210, P.O. Box 470727, Fort Worth, Texas 76147) for periods prior to December 30, 2022, and shall refer to Argent Trust Company (which maintains its offices at 3838 Oak Lawn Ave., Suite 1720, Dallas, Texas 75219) for periods on and after December 30, 2022.
The Trust was created to acquire and hold the Net Profits Interest for the benefit of the Trust unitholders. In connection with the closing of the initial public offering of Trust units, on May 4, 2018, Boaz Energy conveyed the Net Profits Interest to the Trust in exchange for Trust units pursuant to a conveyance agreement between Boaz Energy, the Trustee and the Delaware Trustee (the “Conveyance”). The Net Profits Interest represents an interest in the Underlying Properties.
On January 13, 2025, the Trust announced that Boaz Energy, the owner and operator of the oil and gas properties underlying the Trust (the “Underlying Properties”), informed the Trust that Boaz Energy and its affiliate, Boaz Energy II Royalty, LLC (“Boaz Royalty” and, together with Boaz Energy, the “Grantors”), entered into a Purchase and Sale Agreement on January 10, 2025 (the “Purchase and Sale Agreement”) with T2S Permian Acquisition II LLC, a Delaware limited liability company (“T2S” or "Buyer"), with respect to the Underlying Properties. The Underlying Properties are subject to the Net Profits Interests conveyed to the Trust pursuant to the Conveyance. The transaction between the Grantors and T2S closed on March 31, 2025. Boaz Energy also sold and conveyed to Ustx LLC, a Delaware limited liability company, and a wholly-owned subsidiary of the Buyer, Boaz Energy’s 4,884,861 Trust units representing beneficial interests in the Trust. At closing, T2S assumed operations of the Underlying Properties. T2S assumed all obligations and privileges of Boaz Energy under each of the Conveyance and the Trust Agreement. The Trustee continues to administer the Trust in the ordinary course of business
The Net Profits Interest entitles the Trust to receive 80% of the net profits from the sale of oil and natural gas production from the Underlying Properties. The Net Profits Interest is passive in nature and neither the Trust nor the Trustee has any control over, or responsibility for, costs relating to the operation of the Underlying Properties. The Trust has and will continue to make monthly cash distributions of all of its monthly cash receipts, after deduction of fees and expenses for the administration of the Trust and any cash reserves, to holders of its Trust units as of the applicable record date on or before the 10th business day after the record date. Distributions generally relate to sales from a one-month period.
The Trustee may deposit funds awaiting distribution in an account with an FDIC-insured or national bank, including the Trustee, if the interest paid to the Trust at least equals amounts paid by the Trustee on similar deposits, and make other short-term investments with the funds distributed to the Trust.
In May 2018, Boaz Energy completed an initial public offering of 6,250,000 of the 12,165,732 total Trust units outstanding, retaining ownership of 5,915,732 Trust units. Pursuant to the Purchase and Sale Agreement, Boaz Energy conveyed all of its remaining 4,884,861 Trust units to Ustx, LLC, a wholly owned subsidiary of T2S, on March 31, 2025. As of August 13, 2025, Ustx, LLC owned 4,884,861 Trust units.
The Trust uses the modified cash basis of accounting to report Trust receipts of the Net Profits Interest and payments of expenses incurred. The Net Profits Interest represents the right to receive revenues (primarily oil and natural gas sales), less direct operating expenses, overhead expenses, lease operating expenses, severance and ad valorem 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.
6
The financial statements of the Trust, as prepared on a modified cash basis, reflect the Trust’s assets, liabilities, Trust corpus, earnings and distributions as follows:
The financial statements of the Trust are prepared on a modified cash basis of accounting, which is considered to be the most meaningful basis of preparation for a royalty trust because monthly distributions to the Trust unitholders are based on net cash receipts. Although this basis of accounting is permitted for royalty trusts by the SEC, the financial statements of the Trust differ from financial statements prepared in accordance with GAAP because net profits income is not accrued in the month of production, expenses are not recognized when incurred, cash reserves may be established for certain contingencies, and overpayments received do not need to be paid back and are instead taken from future payments that would not be recorded in GAAP financial statements. 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.
The accompanying unaudited financial statements have been prepared by the Trust in accordance with the accounting policies stated in the audited financial statements and notes of the Trust thereto included in the Trust’s 2024 Annual Report and reflect all adjustments that are, in the opinion of the Trustee, necessary to state fairly the information in the Trust’s unaudited interim financial statements.
The preparation of financial statements requires the Trust to make estimates and assumptions that affect the reported amounts of assets and liabilities and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Estimated future cash flows used to determine amortization and potential impairment of the investment in the Net Profits Interest are subject to change.
The Trust’s revenue and distributions are substantially dependent upon the prevailing and future prices for oil and natural gas, each of which depends on numerous factors beyond the Trust’s control such as economic conditions, the global political environment, regulatory developments and competition from other energy sources. Oil and natural gas prices historically have been volatile and may be subject to significant fluctuations in the future.
Contingencies related to the Underlying Properties that are unfavorably resolved would generally be expected to result in reductions to cash receipts to the Trust in respect of the Net Profits Interest with corresponding reductions to cash distributions to Trust unitholders. Please see the discussion of litigation in Note 8 to condensed financial statements.
7
Tax counsel advised the Trust at the time of formation that for U.S. federal income tax purposes, the Trust is treated as a grantor trust and will not be subject to federal income tax at the trust level. Trust unitholders will be treated for such purposes as owning a direct interest in the assets of the Trust, and each Trust unitholder is taxed directly on its pro rata share of the income and any gain, if sold, attributable to the assets of the Trust and is entitled to claim its pro rata share of deductions and expenses attributable to the assets of the Trust. Each Trust unitholder should consult his or her own tax advisor regarding income tax requirements, if any, applicable to such unitholder’s ownership of Trust units.
Pursuant to the Trust Agreement, as of May 31, 2019, the Trustee began retaining cash from the distributions the Trust received to be used by the Trust in the event that its cash on hand (including available cash reserves) is not sufficient to pay ordinary course administrative expenses as they become due. The Trustee is authorized to retain cash reserves (i) in an amount not to exceed $1,000,000 at any one time and (ii) in such amounts as the Trustee in its discretion deems appropriate to pay for future liabilities of the Trust, but not less than $25,000 per month or more than $100,000 per month. Cash reserves held by the Trustee for administrative expenses totaled $1,000,000 as of June 30, 2025.
T2S is entitled under the Conveyance to reserve up to $3.0 million from the net profits for certain future taxes and development or operating expenses. As of December 31, 2024, the balance of funds held by Boaz Energy to cover certain future capital expenses was $526,174 net to the Trust. As of June 30, 2025, the balance of funds held back to cover future capital expenses was $318,174 net to the Trust. These funds are now held by T2S, as successor in interest to Boaz Energy.
The Trust makes monthly cash distributions of the net amount, if any, of its monthly cash receipts, after deduction of fees and expenses for the administration of the Trust and cash reserves to holders of its Trust units as of the applicable record date on or before the 10th business day after the record date.
Based on 12,165,732 Trust units outstanding at each date listed below, the per unit distributions during the quarter ended June 30, 2025, were as follows:
Record Date |
|
Payment Date |
|
Distribution per Unit |
|
|
April 30, 2025 |
|
May 14, 2025 |
|
$ |
0.023807 |
|
May 30, 2025 |
|
June 13, 2025 |
|
|
0.030511 |
|
June 30, 2025 |
|
July 15, 2025 |
|
|
0.044361 |
|
|
|
|
|
$ |
0.098679 |
|
Trustee Administrative Fee. Under the terms of the Trust Agreement, the Trust pays an annual administrative fee to the Trustee and the Delaware Trustee. The Delaware Trustee’s annual fee is $4,000. For 2025, the Trustee’s annual administrative fee is $205,031, which is divided into twelve equal monthly payments throughout the year. The Trustee’s annual administrative fee increased at a rate of 3% per year for the first three years of the Trust’s existence, and increased at a rate of 2% in 2023 and 2024. The Trustee’s annual administrative fee increased at a rate of 1% in 2025, and will continue to increase at a rate of 1% per year until the 20th anniversary of the Trust’s formation and then will remain flat thereafter. These costs of the Trust, which are included in administration expenses, are deducted by the Trust before distributions are made to Trust unitholders.
Agreements with T2S as successor-in-interest to Boaz Energy. On May 4, 2018, the Trust entered into a registration rights agreement for the benefit of Boaz Energy and certain of its affiliates and transferees, pursuant to which the Trust agreed to register the offering of the Trust units held by Boaz Energy and certain of its affiliates and permitted transferees upon request by Boaz Energy. The Trust filed a Registration Statement on Form S-3 on April 28, 2022 (the “Registration Statement”) seeking the registration of 5,801,675 Trust units held by Boaz Energy. The SEC confirmed the effectiveness of the Registration Statement on May 9, 2022. As of August 13, 2025, Ustx, LLC, a wholly-owned subsidiary of T2S, owned 4,884,861 Trust units of the 12,165,732 Trust units issued and outstanding.
T2S's estimated capital and workover budget for 2025 for the Underlying Properties (the "Plan") is $4.0 million, of which approximately $0.2 million has been expended as of June 30, 2025. T2S expects to continue the Plan implemented by Boaz Energy prior to T2S's acquisition of the Underlying Properties. The Plan includes drilling two wells (one injector well and one producer well in Crane County, Texas), participating in T2S's proportionate share of the drilling of a new non-operated well with planned
8
completion during the third quarter of 2025, along with investing in workovers, waterflood pattern conformance, and returning certain shut-in wells to production wells. The majority of capital spent in 2025 to date was spent on non-operated projects in the Permian Shelf Area. The $4.0 million estimate is subject to change based on, among other things, T2S’s continued analysis of the Plan, changes in the price of oil and natural gas, T2S's actual capital requirements, the pace of regulatory approvals and the mix of projects.
On October 1, 2018, a lawsuit styled Thaleia L. Marston, Trustee of the Marston Trust v. Blackbeard Operating, LLC, et.al, No. 18-10-24761 – CVW in the 143rd District Court in Ward County, Texas (the “2018 Litigation”) was filed, naming, among others, Boaz Energy and the Trust as defendants. The plaintiff is a lessor under two leases operated by Blackbeard Operating LLC. The Underlying Properties include the interests of Boaz Energy in some of the minerals covered by those leases. The litigation sought surface use damages and alleged violations of the terms of the leases, among other things. The court had set a two-day bench trial to commence May 18, 2022, but on May 10, 2022, the court granted motions for summary judgment effectively disposing of the plaintiff’s claims. At a status conference conducted on May 12, 2022, the plaintiff confirmed the court’s rulings disposed of all the plaintiff’s claims. The court held a hearing regarding attorneys’ fees in June 2022. On May 12, 2023, the court entered its final judgment, incorporating its prior order granting the defendants’ motion for summary judgment and granting defendants’ motion for attorneys’ fees, but the plaintiff then filed a notice of appeal to the Eighth Court of Appeals in El Paso County, Texas. By order dated February 5, 2025, the Court of Appeals affirmed the trial court’s judgment in favor of the defendant appellees and therefore, this case concluded.
On July 21, 2025, the Trust declared a cash distribution of $0.032491 per Trust unit based upon production during the month of May 2025.
Production Month |
|
Underlying Sales Volumes |
|
|
Average Price |
|
||||||||||
|
|
Oil |
|
|
Gas |
|
|
Oil |
|
|
Gas |
|
||||
May |
|
|
18,941 |
|
|
|
26,454 |
|
|
$ |
59.36 |
|
|
$ |
1.67 |
|
9
ITEM 2. Trustee’s Discussion and Analysis of Financial Condition and Results of Operations
Introduction
The following discussion and analysis is intended to help the reader understand the Trust’s financial condition, results of operations, liquidity and capital resources. This discussion and analysis should be read in conjunction with the Trust’s unaudited condensed financial statements and the accompanying notes included in this Quarterly Report on Form 10-Q (“Quarterly Report”) and the Trust’s audited financial statements and the accompanying notes included in the Trust’s 2024 Annual Report.
Cautionary Statement Regarding Forward Looking Statements
Certain information included in this Quarterly Report contains, and other materials filed or to be filed by the Trust with the SEC (as well as information included in oral statements or other written statements made or to be made by the Trust) may contain or include, forward-looking statements within the meaning of Section 21E of the Exchange Act and Section 27A of the Securities Act of 1933, as amended (the “Securities Act”). Such forward-looking statements generally are accompanied by words such as “may,” “will,” “estimate,” “expect,” “predict,” “project,” “anticipate,” “goal,” “should,” “assume,” “believe,” “plan,” “intend,” or other words that convey the uncertainty of future events or outcomes. All statements other than statements of historical fact included in this Quarterly Report are forward-looking statements, including without limitation statements under this “Trustee’s Discussion and Analysis of Financial Conditions and Results of Operations” and all statements regarding T2S and Argent Trust Company’s (as Trustee of the Trust) expectations, beliefs and plans regarding the following: (i) T2S’s capital projects, timing and estimated costs, and the resulting impact of those activities on the computation of the Net Profits Interest; (ii) outside operators’ capital projects and the resulting impact of those activities on the Net Profits Interest; (iii) implementation or continued use of waterflood projects and workovers and the location of waterflood projects and workovers; (iv) T2S’s estimated capital expenditures; (v) the timing of capital expenditures and capital reserve amounts; (vi) the expected timing of litigation proceedings; (vii) the impact of current litigation matters on the Trust; (viii) T2S’s staffing levels or future reductions in staffing on the Underlying Properties; and (ix) distributions to Trust unitholders. Such statements are based on certain assumptions of the Trustee, and certain assumptions of information provided to the Trust by T2S, the owner of the Underlying Properties; are based on an assessment of, and are subject to, a variety of factors deemed relevant by the Trustee and T2S; and involve risks and uncertainties. Certain factors could affect the future results of the energy industry in general, and T2S and the Trust in particular, and could cause actual results to differ materially from those projected in such forward-looking statements. Those factors include, without limitation, the following:
10
You should not place undue reliance on any forward-looking statements. All forward-looking statements speak as of the date of this Quarterly Report. 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 Quarterly Report or to reflect the occurrence of unanticipated events, unless required by applicable law.
T2S Information
As a holder of a net profits interest, the Trust relies on T2S for information regarding T2S and its affiliates; the Underlying Properties, including the operations, acreage, well and completion count, working interests, production volumes, sales revenues, capital expenditures, operating expenses, reserves, drilling plans, drilling results and leasehold terms related to the Underlying Properties; and factors and circumstances that have or may affect the foregoing.
Overview
PermRock Royalty Trust, a Delaware statutory trust formed in November 2017, completed its initial public offering in May 2018. The Trust’s main asset and source of income is the Net Profits Interest, which entitles the Trust to receive 80% of the net profits from oil and natural gas production from 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.
The Trust is required to make monthly cash distributions of substantially all of its monthly cash receipts, after deduction of fees and expenses for the administration of the Trust and any cash reserves, to holders of its Trust units as of the applicable record date 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 January 1, 2018 attributable to production occurring on or after such date. 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 amount of Trust revenues and cash distributions to Trust unitholders depends on, among other things:
T2S, as the operator of the Underlying Properties, typically receives 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.
11
Properties. The Underlying Properties consist of four operating areas in the Permian Basin in Texas, aggregating 31,354 gross (22,394 net) acres. The Permian Clearfork area consists of 2,434 net acres on the Central Basin Platform of the Permian Basin in Hockley and Terry Counties, Texas. The Permian Abo area consists of 1,667 net acres on the Central Basin Platform of the Permian Basin in Terry and Cochran Counties, Texas. The Permian Shelf area consists of 14,390 net acres on the Eastern Shelf of the Permian Basin in Glasscock, Schleicher, Stonewall and Coke Counties, Texas. The Permian Platform area consists of 3,903 net acres on the Central Basin Platform of the Permian Basin in Ward, Crane, Terry and Ector Counties, Texas.
Outlook
T2S’s estimated capital and workover budget for 2025 for the Underlying Properties (the "Plan") is $4.0 million, of which approximately $0.2 million has been expended as of June 30, 2025. T2S expects to continue the Plan implemented by Boaz Energy prior to T2S's acquisition of the Underlying Properties. The Plan includes drilling two wells (one injector well and one producer well in Crane County, Texas), participating in T2S's proportionate share of the drilling of a new non-operated well with planned completion during the third quarter of 2025, along with investing in workovers, waterflood pattern conformance, and returning certain shut-in wells to production wells. The majority of capital spent in 2025 to date was spent on non-operated projects in the Permian Shelf Area. The $4.0 million estimate is subject to change based on, among other things, T2S’s continued analysis of the Plan, changes in the price of oil and natural gas, T2S's actual capital requirements, the pace of regulatory approvals and the mix of projects.
RESULTS OF OPERATIONS
Distributable Income
Three Months Ended June 30, 2025
For the three months ended June 30, 2025, net profits income received by the Trust was $1,545,465 compared to $1,658,420 for the same period of the prior year. This decrease in net profits income was primarily due to decreased oil prices and volumes. See “Computation of Income from the Net Profits Interest Received by the Trust” below.
After considering interest income of $12,137 and general and administrative expenditures of $357,084, distributable income for the three months ended June 30, 2025, was $1,200,518, or $0.098679 per Trust unit.
Interest income was slightly lower for the quarter ended June 30, 2025, as compared to the prior year, primarily due to lower interest rates. General and administrative expenditures increased by $34,092 for the three months ended June 30, 2025, as compared to the prior year, primarily due to the timing of payments.
Pursuant to the Trust Agreement, as of May 31, 2019, the Trustee is authorized to retain cash reserves for administrative expenses. The Trustee did not retain any cash reserves during the three months ended June 30, 2025, or June 30, 2024. Total cash reserves were $1,000,000 as of June 30, 2025, and June 30, 2024.
Based on 12,165,732 Trust units outstanding at each date listed below, the per unit distributions during the quarter ended June 30, 2025, were as follows:
Record Date |
|
Payment Date |
|
Distribution per Unit |
|
|
April 30, 2025 |
|
May 14, 2025 |
|
$ |
0.023807 |
|
May 30, 2025 |
|
June 13, 2025 |
|
|
0.030511 |
|
June 30, 2025 |
|
July 15, 2025 |
|
|
0.044361 |
|
|
|
|
|
$ |
0.098679 |
|
Six Months Ended June 30, 2025
For the six months ended June 30, 2025, net profits income received by the Trust was $3,256,228 compared to $2,954,828 for the same period of the prior year. This increase in net profits income was primarily due to an increase in gas prices and a decrease in production and development costs. See “Computation of Income from the Net Profits Interest Received by the Trust” below.
After considering interest income of $24,677 and general and administrative expenditures of $614,192, distributable income for the six months ended June 30, 2025, was $2,666,713, or $0.219196 per Trust unit. For the six months ended June 30, 2024, total distributable income was $2,472,539, or $0.203235 per Trust unit.
12
Interest income decreased for the six months ended June 30, 2025, as compared to the prior year, primarily due to lower interest rates. General and administrative expenditures increased by $102,332 for the six months ended June 30, 2025, as compared to the prior year, primarily due to timing of payments.
Pursuant the terms of the Trust Agreement, the Trustee was authorized to begin retaining cash reserves for administrative expenses in May of 2019. The Trustee did not retain any cash reserves during the six months ended June 30, 2025, or June 30, 2024. Total cash reserves were $1,000,000 as of June 30, 2025, and December 31, 2024.
13
Computation of Income from the Net Profits Interest Received by the Trust
The Net Profits Interest entitles the Trust to receive 80% of the net profits attributable to Boaz Energy’s interest from the sale of oil and natural gas production from the Underlying Properties. The Trust’s income from the Net Profits Interest consists of monthly net profits attributable to income from the Underlying Properties. Because of the interval between the time of production and receipt of net profits income by the Trust, the Trust recognizes production during the month in which the related net profits income is paid to the Trust. Net profits income for the three months ended June 30, 2025, was based on production during the months of February 2025 through April 2025. The table below outlines the computation of income from the Net Profits Interest received by the Trust for the three and six months ended June 30, 2025, and June 30, 2024.
|
|
Three Months Ended |
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
Six Months Ended |
|
||||
Underlying Properties sales volumes(1): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Oil (Bbl) |
|
|
64,816 |
|
|
|
72,477 |
|
|
|
134,445 |
|
|
|
146,988 |
|
Natural gas (Mcf)(2) |
|
|
85,631 |
|
|
|
81,308 |
|
|
|
164,793 |
|
|
|
165,250 |
|
Total sales (Boe) |
|
|
79,088 |
|
|
|
86,028 |
|
|
|
161,911 |
|
|
|
174,530 |
|
Average realized sales price: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Oil (per Bbl) |
|
$ |
66.36 |
|
|
$ |
78.89 |
|
|
$ |
67.91 |
|
|
$ |
75.93 |
|
Natural gas (per Mcf) |
|
$ |
3.24 |
|
|
$ |
2.98 |
|
|
$ |
3.21 |
|
|
$ |
3.06 |
|
Calculation of net profits: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross profits: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Oil sales |
|
$ |
4,301,269 |
|
|
$ |
5,717,553 |
|
|
$ |
9,130,923 |
|
|
$ |
11,161,234 |
|
Natural gas sales |
|
|
277,564 |
|
|
|
242,327 |
|
|
|
529,721 |
|
|
|
505,967 |
|
Other revenue |
|
|
21,687 |
|
|
|
42,947 |
|
|
|
57,207 |
|
|
|
74,545 |
|
Total gross profits |
|
$ |
4,600,520 |
|
|
$ |
6,002,827 |
|
|
$ |
9,717,851 |
|
|
$ |
11,741,746 |
|
Costs: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Direct operating expenses: |
|
$ |
220,660 |
|
|
$ |
476,689 |
|
|
$ |
686,598 |
|
|
$ |
946,429 |
|
Lease operating expenses |
|
|
1,348,400 |
|
|
|
1,730,997 |
|
|
|
3,264,960 |
|
|
|
3,470,589 |
|
Severance and ad valorem taxes |
|
|
417,592 |
|
|
|
379,965 |
|
|
|
733,727 |
|
|
|
715,159 |
|
Development expenses |
|
|
77,395 |
|
|
|
663,068 |
|
|
|
212,358 |
|
|
|
1,518,552 |
|
Other expenses |
|
|
544,643 |
|
|
|
466,643 |
|
|
|
1,009,923 |
|
|
|
835,042 |
|
Total costs |
|
$ |
(2,608,690 |
) |
|
$ |
(3,717,362 |
) |
|
$ |
(5,907,566 |
) |
|
$ |
(7,485,771 |
) |
Net profits |
|
$ |
1,991,830 |
|
|
$ |
2,285,465 |
|
|
$ |
3,810,285 |
|
|
$ |
4,255,975 |
|
Percentage allocable to Net Profits Interest |
|
|
80 |
% |
|
|
80 |
% |
|
|
80 |
% |
|
|
80 |
% |
Net profits income (before capital reserve) |
|
$ |
1,593,464 |
|
|
$ |
1,828,372 |
|
|
$ |
3,048,228 |
|
|
$ |
3,404,780 |
|
Capital reserve activity (3) |
|
|
(48,000 |
) |
|
|
(169,952 |
) |
|
|
208,000 |
|
|
|
(449,952 |
) |
Net profits income received by the Trust |
|
$ |
1,545,464 |
|
|
$ |
1,658,420 |
|
|
$ |
3,256,228 |
|
|
$ |
2,954,828 |
|
Important factors used in calculating the Trust’s net profits income include the volumes of oil and natural gas produced from the Underlying Properties and the realized prices received for the sale of those minerals, including oil and natural gas liquids, as well as direct operating expenses, lease operating expenses, severance and ad valorem taxes, development and other expenses and capital reserves.
Sales Volumes
Oil
Oil sales volumes decreased by 7,661 Bbls (10.6%) for the three months ended June 30, 2025, as compared to the same period in 2024, and 12,543 Bbls (8.5%) for the six months ended June 30, 2025, as compared to the same period in 2024. T2S reports this decrease was primarily due to a natural decline in the producing properties, as well as lower production volumes due to Boaz Energy's
14
curtailed operations and a reduction in the number of workover projects during the first half of 2025 amid the sales and transition process between Boaz Energy and T2S.
Natural Gas
Natural gas sales volumes increased by 4,323 Mcf (5.3%) for the three months ended June 30, 2025, as compared to the same period in 2024, and decreased 457 Mcf (0.3%) for the six months ended June 30, 2025, as compared to the same period in 2024. T2S reports this decrease was primarily due to a natural decline in producing properties, as well as lower production volumes due to Boaz Energy’s curtailed operations and a reduction in the number of workover projects during second quarter 2025 amid the sale and transition process between Boaz Energy and T2S.
Sales Prices
Oil
The average realized oil price per Bbl decreased for both the three and six months ended June 30, 2025, as compared to the same periods in 2024. The decrease was primarily due to a surge in global supply combined with weaker than expected demand amid economic uncertainty and geopolitical tensions, which prompted price drops and negative earnings impacts for oil producers.
Natural Gas
Natural gas prices increased for both the three and six months ended June 30, 2025, compared to the same periods in 2024. The decrease was primarily due to a colder than usual winter, which drove strong early-year demand and triggered significant storage withdrawals. Additionally, increased industrial usage contributed to stronger overall demand versus the previous year, when weather was milder and storage levels were more comfortable. Despite prices softening later in the period, these early supply demand pressures resulted in an overall year-over-year increase.
Costs
Direct Operating Expenses
Direct operating expenses decreased for the three and six months ended June 30, 2025, as compared to the same periods in 2024, primarily due to fewer projects to return wells to production amid the pending sale and transition between Boaz Energy and T2S. Additionally, certain projects were deferred in response to the decline in oil prices during the same period.
Lease Operating Expenses
Lease operating expenses decreased for the three and six months ended June 30, 2025, as compared to the same period in 2024, due to deferral of projects until the sale between Boaz Energy and T2S closed in the second quarter of 2025, as well as significant expenses associated with plugging of a well in the Permian Shelf area that were incurred during the first half of 2024.
Severance and Ad Valorem Taxes
Severance and ad valorem taxes increased for the three and six months ended June 30, 2025, as compared to the same periods in 2024, primarily because of an increase in the accrual for ad valorem taxes in the quarter ended June 30, 2025, partially offset by the decrease in severance taxes due to the decrease in revenues for the same time period.
Development Expenses Related to the Underlying Properties
Development expenses related to the Underlying Properties decreased for the three and six months ended June 30, 2025, as compared to the same periods in 2024, as a result of fewer capital projects.
Other Expenses
Other expenses decreased for the three and six months ended June 30, 2025, as compared to the same periods in 2024, primarily due to adjustments to overhead.
15
Capital Reserve
As of June 30, 2025, T2S, as successor to Boaz Energy, held $318,174 net to the Trust of funds previously reserved to cover future capital expenses.
LIQUIDITY AND CAPITAL RESOURCES
The Trust’s principal sources of liquidity and capital are cash flow generated from the Net Profits Interest, the amounts held by the Trustee as cash reserves to pay future liabilities, and borrowings, if any to fund administrative expenses. The Trust’s primary uses of cash are distributions to Trust unitholders, payment of Trust administrative expenses, including, if applicable, any reserves established by the Trustee for future liabilities.
Administrative expenses include the Trustee and Delaware Trustee fees, accounting, engineering, legal, tax advisory and other professional fees, and tax reporting and distribution expenses. The Trust is also responsible for paying other expenses incurred as a result of being a publicly traded entity, including costs associated with annual, quarterly and current reports to the SEC, New York Stock Exchange listing fees, independent auditor fees and registrar and transfer agent fees. If the Trustee determines that cash on hand and cash to be received in respect of the Net Profits Interest are, or will be, insufficient to cover the Trust’s liabilities and expenses, the Trustee may cause the Trust to borrow funds to pay liabilities of the Trust.
As authorized under the Trust Agreement, the Trustee is authorized to retain cash from the distributions the Trust receives (i) in an amount not to exceed $1.0 million at any one time to be used by the Trust in the event that its cash on hand (including available cash reserves) is not sufficient to pay ordinary course administrative expenses as they become due and (ii) in such amounts as the Trustee in its discretion deems appropriate to pay for future liabilities of the Trust, but not less than $25,000 or more than $100,000 per month. Cash reserves previously retained and currently held by the Trustee for future administrative expenses total $1,000,000 as of June 30, 2025.
T2S's Capital Expenditure Budget
T2S's estimated capital and workover budget for 2025 for the Underlying Properties (the "Plan") is $4.0 million, of which approximately $0.2 million has been expended as of June 30, 2025. T2S expects to continue the Plan implemented by Boaz Energy prior to T2S's acquisition of the Underlying Properties. The Plan includes drilling two wells (one injector well and one producer well in Crane County, Texas), participating in T2S's proportionate share of the drilling of a new non-operated well with planned completion during the third quarter of 2025, along with investing in workovers, waterflood pattern conformance, and returning certain shut in wells to production wells. The majority of capital spent in 2025 to date was spent on non-operated projects in the Permian Shelf Area. The $4.0 million estimate is subject to change based on, among other things, T2S's continued analysis of the Plan, changes in the price of oil and natural gas, T2S's actual capital requirements, the pace of regulatory approvals and the mix of projects.
Distributions Declared After Quarter End
On July 21, 2025, the Trust declared a cash distribution of $0.032491 per Trust unit based upon production during the month of May 2025.
Production Month |
|
Underlying Sales Volumes |
|
|
Average Price |
|
||||||||||
|
|
Oil |
|
|
Gas |
|
|
Oil |
|
|
Gas |
|
||||
May |
|
|
18,941 |
|
|
|
26,454 |
|
|
$ |
59.36 |
|
|
$ |
1.67 |
|
Off-Balance Sheet Arrangements
As of June 30, 2025, the Trust had no off-balance sheet arrangements.
New Accounting Pronouncements
As the Trust’s financial statements are prepared on the modified cash basis, most accounting pronouncements are not applicable to the Trust’s financial statements. No new accounting pronouncements have been adopted or issued that would impact the financial statements of the Trust.
16
Critical Accounting Policies and Estimates
Refer to Note 2 to the unaudited condensed financial statements contained in this Quarterly Report and the Trust’s 2024 Annual Report on Form 10-K, including the audited financial statements of the Trust and notes thereto included therein, for a description of the Trust’s accounting policies and use of estimates.
ITEM 3. Quantitative and Qualitative Disclosures about Market Risk
The Trust is a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and is not required to provide the information required under this Item.
ITEM 4. Controls and Procedures
The Trustee conducted an evaluation of the effectiveness of the Trust’s disclosure controls and procedures pursuant to Exchange Act Rules 13a-15(a) and 15d-15(a) as of the end of the period covered by this Quarterly Report. Based on this evaluation, the Trustee has concluded that the disclosure controls and procedures of the Trust are effective as of June 30, 2025, that the information required to be disclosed by the Trust in its reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC, and such information is accumulated and communicated, as appropriate to allow timely decisions regarding required disclosure. In its evaluation of disclosure controls and procedures, the Trustee has relied, to the extent considered reasonable, on information provided by Boaz Energy.
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 the Trust Agreement and the Conveyance, the Trustee’s disclosure controls and procedures related to the Trust necessarily rely on (A) information provided by Boaz Energy and T2S, as applicable, including information relating to results of operations, the costs and revenues attributable to the Trust’s interests 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 (B) conclusions and reports regarding reserves by the Trust’s independent reserve engineers.
17
PART II. OTHER INFORMATION
ITEM 1. Legal Proceedings
On October 1, 2018, a lawsuit styled Thaleia L. Marston, Trustee of the Marston Trust v. Blackbeard Operating, LLC, et.al, No. 18-10-24761 – CVW in the 143rd District Court in Ward County, Texas (the “2018 Litigation”) was filed, naming, among others, Boaz Energy and the Trust as defendants. The plaintiff is a lessor under two leases operated by Blackbeard Operating LLC. The Underlying Properties include the interests of Boaz Energy in some of the minerals covered by those leases. The litigation sought surface use damages and alleged violations of the terms of the leases, among other things. The court had set a two-day bench trial to commence May 18, 2022, but on May 10, 2022, the court granted motions for summary judgment effectively disposing of the plaintiff’s claims. At a status conference conducted on May 12, 2022, the plaintiff confirmed the court’s rulings disposed of all the plaintiff’s claims. The court held a hearing regarding attorneys’ fees in June 2022. On May 12, 2023, the court entered its final judgment, incorporating its prior order granting the defendants’ motion for summary judgment and granting defendants’ motion for attorneys’ fees, but the plaintiff then filed a notice of appeal to the Eighth Court of Appeals in El Paso County, Texas. By order dated February 5, 2025, the Court of Appeals affirmed the trial court's judgment in favor of the defendant appellees and therefore, this case concluded.
Item 1A. Risk Factors
There have been no material changes in the risk factors disclosed under Part I, Item 1A of the Trust’s Annual Report on Form 10-K for the year ended December 31, 2024.
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds
Not applicable.
ITEM 3. Defaults Upon Senior Securities
Not applicable.
ITEM 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
The Trust does not have any directors or officers, and as a result, no such person adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408(a) of Regulation S-K, during the most recent fiscal quarter. Because the Trust does not have officers, directors, or employees, it has not adopted insider trading policies and procedures governing the purchase, sale, or other disposition of Trust securities by such persons.
ITEM 6. Exhibits.
Exhibit No. |
Description |
3.1 |
|
3.2
|
|
3.3 |
|
31.1 |
|
32.1 |
The exhibits marked with the asterisk symbol (*) are filed or furnished with this Quarterly Report on Form 10-Q.
18
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
PERMROCK ROYALTY TRUST |
||
|
|
|
By: |
|
Argent Trust Company, as Trustee |
|
|
|
|
|
|
By: |
|
/s/ Jana Egeler |
|
|
Jana Egeler |
|
|
VP Trust Administrator |
Date: August 13, 2025
The registrant, PermRock 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 any such function exists pursuant to the terms of the Trust Agreement under which it serves.
19
EXHIBIT 31.1
CERTIFICATION
I, Jana Egeler, certify that:
In giving the certifications in paragraphs 4 and 5 above, I have relied to the extent I consider reasonable on information provided to me by Boaz Energy II, LLC and T2S Permian Acquisition II LLC, as applicable.
Date: August 13, 2025 |
|
By: |
|
/s/ Jana Egeler |
|
|
|
|
Jana Egeler |
|
|
|
|
VP Trust Administrator |
|
|
|
|
Argent Trust Company |
EXHIBIT 32.1
CERTIFICATION
In connection with the Quarterly Report of PermRock Royalty Trust (the “Trust”) on Form 10-Q for the quarterly period ended June 30, 2025, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned, not in its individual capacity but solely as the trustee of the Trust, certifies pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to its knowledge:
|
|
|
|
|
|
|
ARGENT TRUST COMPANY, TRUSTEE FOR PERMROCK ROYALTY TRUST |
|
|
|
|
Date: August 13, 2025 |
By: |
|
/s/ Jana Egeler |
|
|
|
Jana Egeler Argent Trust Company |
|
|
|
|
|
|
|
|
A signed original of this written statement required by Section 906 has been provided to PermRock Royalty Trust and will be retained by PermRock Royalty Trust and furnished to the Securities and Exchange Commission or its Staff upon request.