EGY

VAALCO Energy, Inc. Reports First Quarter 2025 Financial and Operational Results

VAALCO Energy reports Q1 2025 results with net income of $7.7 million, exceeding operational guidance in production and sales.

Quiver AI Summary

VAALCO Energy, Inc. announced its first-quarter 2025 financial and operational results, reporting a net income of $7.7 million, or $0.07 per diluted share, with an Adjusted EBITDAX of $57.0 million. The company achieved an average production of 17,764 net revenue interest (NRI) barrels of oil equivalent per day (BOEPD), exceeding guidance. VAALCO has secured a new reserves-based revolving credit facility of $190 million, with the potential to increase to $300 million, and reduced its full-year capital expenditure guidance by 10%. The company announced significant developments, including the acquisition of a 70% working interest in the CI-705 block offshore Côte d'Ivoire, and plans for refurbishment of the FPSO and future drilling campaigns in various regions. VAALCO will also host a Capital Markets Day on May 14, 2025, to discuss its strategic vision and growth plans moving forward.

Potential Positives

  • Reported net income of $7.7 million, demonstrating profitability and positive financial performance in Q1 2025.
  • Production levels exceeded guidance with a net revenue interest of 17,764 BOEPD, indicating strong operational efficiency.
  • Declared a quarterly cash dividend of $0.0625 per share, reinforcing commitment to shareholder returns.
  • Entered into a new reserves based revolving credit facility with an initial commitment of $190 million, enhancing financial flexibility for growth initiatives.

Potential Negatives

  • Net income for Q1 2025 decreased by 34% compared to Q4 2024, indicating potential deterioration in profitability.
  • Adjusted EBITDAX fell 25% from Q4 2024, primarily due to lower sales volumes and higher production expenses, suggesting challenges in managing operational costs and revenue generation.
  • Working capital decreased significantly from $56.2 million at the end of 2024 to $23.2 million, reflecting declining liquidity and potential financial strain.

FAQ

What were Vaalco Energy's financial results for Q1 2025?

Vaalco reported a net income of $7.7 million and adjusted EBITDAX of $57.0 million for Q1 2025.

How did Vaalco's oil production perform in Q1 2025?

Vaalco produced 17,764 NRI BOEPD, which exceeded the high end of guidance for the quarter.

What significant developments occurred in Côte d'Ivoire?

Vaalco acquired a 70% WI in the CI-705 block and began the FPSO refurbishment project.

When is Vaalco's Capital Markets Day presentation?

Vaalco will host its Capital Markets Day on May 14, 2025, at 8 a.m. Central Time.

What is Vaalco's dividend declaration for Q2 2025?

Vaalco declared a quarterly cash dividend of $0.0625 per share for Q2 2025, payable on June 27, 2025.

Disclaimer: This is an AI-generated summary of a press release distributed by GlobeNewswire. The model used to summarize this release may make mistakes. See the full release here.


$EGY Insider Trading Activity

$EGY insiders have traded $EGY stock on the open market 2 times in the past 6 months. Of those trades, 1 have been purchases and 1 have been sales.

Here’s a breakdown of recent trading of $EGY stock by insiders over the last 6 months:

  • THOR PRUCKL (Chief Operating Officer) sold 10,169 shares for an estimated $40,167
  • GEORGE W.M. MAXWELL (Chief Executive Officer) purchased 4,500 shares for an estimated $21,060

To track insider transactions, check out Quiver Quantitative's insider trading dashboard.

$EGY Hedge Fund Activity

We have seen 95 institutional investors add shares of $EGY stock to their portfolio, and 108 decrease their positions in their most recent quarter.

Here are some of the largest recent moves:

To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.

Full Release



HOUSTON, May 08, 2025 (GLOBE NEWSWIRE) -- VAALCO Energy, Inc. (NYSE: EGY, LSE: EGY) (“Vaalco” or the “Company”) today reported operational and financial results for the first quarter of 2025.




First Quarter 2025 Highlights and Recent Key Items:





  • Reported net income of


    $7.7 million


    (


    $0.07


    per diluted share), Adjusted Net Income of


    $6.3


    million (


    $0.06


    per diluted share

    )

    and Adjusted EBITDAX



    (1)



    of


    $57.0


    million;




  • Produced


    17,764


    net revenue interest (



    NRI



    )



    (2)



    barrels of oil equivalent per day (“BOEPD”), above the high end of guidance, or


    22,402


    working interest (



    WI



    )



    (3)



    BOEPD, toward the high end of guidance;




  • Sold


    19,074


    NRI BOEPD, toward the high end of guidance;




  • Entered into new reserves based revolving credit facility with an initial commitment of $190 million with the ability to grow to $300 million, secured against certain Vaalco assets;




  • Reduced full year capital expenditure guidance by about 10%, without impacting full year production or sales guidance;




  • Acquired 70% WI



    (3)



    in and will operate the CI-705 block in offshore Côte D’Ivoire;




  • Declared quarterly cash dividend of $0.0625 per share of common stock to be paid on June 27, 2025; and




  • Announced that it will host a Capital Markets Day presentation on Wednesday, May 14, 2025.


















(1)



Adjusted EBITDAX, Adjusted Net Income, Adjusted Working Capital and Free Cash Flow are Non-GAAP financial measures and are described and reconciled to the closest GAAP measure in the attached table under “Non-GAAP Financial Measures.”



(2)



All NRI sales and production rates are Vaalco's working interest volumes less royalty volumes, where applicable.



(3)



All WI production rates and volumes are Vaalco's working interest volumes, where applicable.





George Maxwell, Vaalco’s Chief Executive Officer commented, “We delivered another successful quarter, once again meeting or exceeding our guidance. Sales for the first quarter were toward the high end of guidance and our NRI production was above the high end of guidance, leading to solid net income of $0.07 per diluted share and Adjusted EBITDAX of $57.0 million. We continue to execute our strategic vision, with multiple accomplishments achieved in the first quarter that lay the foundation for profitable growth in 2025 and beyond. We entered into a new credit facility that will supplement our internally generated cash flow and cash balance to assist in funding our robust organic growth projects. In Côte D’Ivoire, we commenced the FPSO refurbishment project and are preparing for a drilling campaign in 2026 to augment the production and economic life of the Baobab field. In Gabon, we are preparing for the 2025/2026 drilling program which is scheduled to begin in Q3 2025. While we are continuing with these two major projects, we have decided to reduce our capital expenditure budget for 2025 by about 10%. We are delaying discretionary capital spending and are deferring our capital program in Canada. We are doing all of this without impacting production or sales forecasts for 2025 due to the strong performance of our assets in Gabon and Egypt.”



“We believe that we are well positioned to fund the meaningful growth and opportunities that we have planned over the next few years which should lead to even greater growth and value for the remainder of the decade. We look forward to providing additional details at our Capital Markets Day next week describing our diversified asset portfolio and the upside that we believe is available to drive future organic growth.”




Operational Update




Egypt



The start of the 2024 drilling campaign was deferred until late 2024. In Q4 2024, we completed one well. In Q1 2025, we completed an additional five wells. Four of the five wells that were completed in Q1 2025 were brought online and had an average initial production rate for the first 30 days of approximately 135 barrels of oil per day (“BOPD”). The fifth well was brought online in early Q2 2025. In addition to all new wells successfully increasing production levels, new reserves and a new production zone were discovered in the Bakr formation. The Company is reviewing several options to improve flow as the reservoir contains heavier oil.



The Company continues to perform detailed technical reviews of its newly drilled and existing wells while also continuing to work on enhancing production through a series of planned workovers and recompletions.




Canada



In the first half of 2024, Vaalco drilled and completed four 2.75 mile lateral wells in Canada. These wells continue to meet production expectations and the Company is monitoring their longer-term performance for future drilling opportunities. In 2025, Vaalco has decided to defer the drilling of additional wells in Canada to reduce the Company's overall capital expenditures.




Gabon



The Company secured a drilling rig in December 2024 in conjunction with its 2025/2026 drilling program, which is planned to begin in Q3 2025 to drill multiple development wells, and appraisal or exploration wells, as well as to perform workovers, with options to drill additional wells. Vaalco plans to drill the wells at both the Etame platform and at the Seent platform, and perform a re-drill and several workovers in the Ebouri field to access production and reserves that were previously shut in and removed from proved reserves due to the presence of hydrogen sulfide (“H

2

S”).



In Q1 2025, Vaalco conducted an extended flow test on the Ebouri 4-H well to gather information on the H

2

S concentrations at this location to aid in equipment design and to evaluate Vaalco's chemical crude sweetening process. The well has flowed for over four months, and the H

2

S concentration is within modeling expectations, demonstrating Vaalco's ability to treat the oil. The well has provided additional production, with some additional operating costs associated with the chemical treatment, adding to the Company's strong first quarter results.




Côte d'Ivoire



As part of the planned dry dock refurbishment, the Baobab Floating Production Storage and Offloading vessel (“FPSO”) ceased hydrocarbon production on January 31, 2025 and the final lifting of crude oil from the FPSO took place in February 2025. The vessel departed from the field in late March 2025 and is now currently under tow to the shipyard in Dubai for the refurbishment. Significant development drilling is expected to begin in 2026 after the FPSO is expected to return to service with potential meaningful additions to production from the main Baobab field in CI-40, as well as a potential future development of the Kossipo field, which is also on the license.



In March 2025, Vaalco announced that it had farmed into the CI-705 block offshore Côte d’Ivoire. Vaalco is the operator of the block with a 70% WI and a 100% paying interest through a commercial carry arrangement and is partnering with Ivory Coast Exploration Oil & Gas SAS and PETROCI. The CI-705 block is located in the prolific Tano basin and is approximately 70 kilometers (“km”) to the west of Vaalco’s CI-40 Block, where the Baobab and Kossipo oil fields are located, and 60 km west of ENI’s recent Calao discovery. Block CI-705 covers approximately 2,300 km

2

and is lightly explored with three wells drilled to date on the block. The water depth across the block ranges from zero to 2,500 meters. Vaalco has invested $3 million to acquire its interest in the new block, which it believes has significant prospectivity.




Financial Update



First Quarter of


2025



Vaalco reported net income of $7.7 million ($0.07 per diluted share) for Q1 2025, which was down 34% compared with net income of $11.7 million ($0.11 per diluted share) in Q4 2024 and up modestly compared to $7.7 million ($0.07 per diluted share) in Q1 2024. The decrease in earnings compared with Q4 2024 was driven by lower sales volume in Q1 2025 of 1,717 MBOE compared to a sales volume of 1,872 MBOE in Q4 2024 and higher production expense, partially offset by lower depreciation, depletion and amortization (“DD&A”) and lower income tax expense.



Adjusted EBITDAX totaled $57.0 million in Q1 2025, a 25% decrease from $76.2 million in Q4 2024. The decrease was primarily due to lower sales volumes and higher production expense. Adjusted EBITDAX was down 8% from $61.7 million generated in Q1 2024.


































































































































































































































































































































































































































































































































































































































































































































































































































































































Quarterly Summary - Sales and Net Revenue















$ in thousands



Three Months Ended March 31, 2025




Three Months Ended December 31, 2024



Gabon


Egypt


Canada


Côte d'Ivoire



Total



Gabon


Egypt


Canada


Côte d'Ivoire



Total


Oil Sales



59,864






57,656






5,325






18,042




$



140,887





54,172




59,010




6,685




28,045


$

147,912


NGL Sales

















1,808












1,808















1,965








1,965


Gas Sales

















636












636















421








421


Gross Sales



59,864






57,656






7,769






18,042





143,331





54,172




59,010




9,071




28,045



150,298






















Selling Costs & Carried Interest










(149



)





(232



)











(381



)




450




(130

)



(319

)







1


Royalties & Taxes



(7,677



)





(23,587



)





(1,357



)











(32,621



)




(7,455

)



(19,899

)



(1,224

)







(28,578

)





















Net Revenue



52,187






33,920






6,180






18,042





110,329





47,167




38,981




7,528




28,045



121,721






















Oil Sales MMB (working interest)



757






920






80






238





1,995





733




923




99




379



2,134


Average Oil Price Received


$



79.09





$



62.49





$



66.17





$



75.87




$



70.61




$

73.92



$

63.92



$

67.68



$

73.90


$

69.30



Change












2



%












Average Brent Price










$



75.87












$

74.66



Change












2



%
































Gas Sales MMCF (working interest)

















413












413















431








431


Average Gas Price Received
















$



1.54











$



1.54














$

0.98







$

0.98



Change












57



%












Average Aeco Price ($USD)
















$



1.43











$



1.43














$

1.36







$

1.36



Change












5



%
































NGL Sales MMB (working interest)













69










69















75








75


Average Liquids Price Received












$



26.39









$



26.39














$

26.22







$

26.22



Change












1



%























































































































Revenue and Sales



Q1 2025




Q1 2024




% Change Q1 2025 vs. Q1 2024




Q4 2024




% Change Q1 2025 vs. Q4 2024


Production (NRI BOEPD)



17,764




16,848


5

%



20,775


(14

%)

Sales (NRI BOE)



1,717,000




1,490,000


15

%



1,872,000


(8

%)

Realized commodity price ($/BOE)


$



64.27



$

66.43


(3

%)


$

64.77


(1)%

Commodity (Per BOE including realized commodity derivatives)


$



64.34



$

66.41


(3

%)


$

64.48




%

Total commodity sales ($MM)


$



110.3



$

100.2


10

%


$

121.7


(9

%)




In Q1 2025, Vaalco had a net revenue decrease of $11.4 million or 9% compared to Q4 2024 as total NRI sales volumes of 1,717 MBOE was 8% lower than the Q4 2024

v

olumes of 1,872 MBOE but was 15% higher compared to 1,490 MBOE for Q1 2024, primarily due to production from the Cote d'Ivoire assets acquired in April 2024. Q1 2025 NRI sales were toward the high end of Vaalco’s guidance.
























































































































































































































Costs and Expenses



Q1 2025




Q1 2024




% Change Q1 2025 vs. Q1 2024




Q4 2024




% Change Q1 2025 vs. Q4 2024


Production expense, excluding offshore workovers and stock comp ($MM)


$



44.7




$

32.1



39

%


$

36.5



23

%

Production expense, excluding offshore workovers ($/BOE)


$



26.08




$

21.58



21

%


$

19.52



34

%

Offshore workover expense ($MM)


$








$

(0.1

)




%


$

0.1





%

Depreciation, depletion and amortization ($MM)


$



30.3




$

25.8



17

%


$

37.0



(18

%)

Depreciation, depletion and amortization ($/BOE)


$



17.65




$

17.30



2

%


$

19.79



(11

%)

General and administrative expense, excluding stock-based compensation ($MM)


$



7.8




$

5.9



31

%


$

7.1



9

%

General and administrative expense, excluding stock-based compensation ($/BOE)


$



4.51




$

3.90



16

%


$

3.80



19

%

Stock-based compensation expense ($MM)


$



1.4




$

0.9



50

%


$

1.4



(3

%)

Current income tax expense (benefit) ($MM)


$



17.7




$

25.7



(31

%)


$

26.2



(32)%

Deferred income tax expense (benefit) ($MM)


$



(1.6



)



$

(3.4

)


(53

%)


$

(9.0

)


(82

%)




Total production expense (excluding offshore workovers and stock compensation) of $44.7 million in Q1 2025 increased by 23% compared to Q4 2024 and 39% compared to Q1 2024. The increase in Q1 2025 compared to Q1 2024 was primarily driven by higher expenses in Gabon related to government audit settlements of approximately $4.7 million (net to Vaalco), additional chemical costs associated with the H

2

S treatment and to the increased sales associated with the purchase of the Côte d'Ivoire asset. The increase in Q1 2025 compared to Q4 2024 was driven by higher expenses in Gabon related to the government audit settlements and higher chemical costs.



DD&A expense for Q1 2025 was $30.3 million which was lower than $37.0 million in Q4 2024 and higher than $25.8 million in Q1 2024. The decrease in Q1 2025 DD&A expense compared to Q4 2024 is due primarily to the impact of the year end 2024 depletion adjustments based on the year end reserve reports. The increase in Q1 2025 DD&A expense compared to Q1 2024 is due to higher depletable costs in Côte d'Ivoire partially offset by lower depletable costs in Gabon, Egypt, and Canada.



General and administrative (“G&A”) expense, excluding stock-based compensation, increased slightly to $7.8 million in Q1 2025 from $7.1 million in Q4 2024 and increased from $5.9 million in Q1 2024. The increase in G&A expenses compared to Q1 2024 was primarily due to higher professional service fees, salaries and wages, and accounting and legal fees. Q1 2025 cash G&A was within the Company’s guidance.



Non-cash stock-based compensation expense was $1.4 million for Q1 2025 compared to $0.9 million for Q1 2024. Non-cash stock-based compensation expense for Q4 2024 was $1.4 million.



Other income (expense), net, was an expense of $2.4 million for Q1 2025, compared to an expense of $2.3 million during Q1 2024 and an expense of $9.7 million for Q4 2024. Other income (expense), net, normally consists of foreign currency losses and interest expense, net. Also in Q4 2024, the Company recorded a reduction in the bargain purchase gain of $6.4 million as a result of the change in fair value estimates of the net assets acquired in the Svenska acquisition.



Income tax expense (benefit) was an expense for Q1 2025 of $16.1 million and is comprised of current expense of $17.7 million and deferred tax benefit of $1.6 million. In Q1 2024, income tax expense was $22.3 million and is comprised of current expense of $25.7 million and deferred tax benefit of $3.4 million. Q4 2024 income tax expense was $17.2 million, and is comprised of current tax expense of $26.2 million and deferred tax benefit of $9.0 million.



Taxes paid by jurisdiction are as follows:





























































(in thousands)



Gabon




Egypt




Canada




Equatorial Guinea




Cote d'Ivoire




Corporate and Other




Total




Cash/In Kind Taxes Paid:


















Three months ended March 31, 2025




$



30,253




6,953














$



790









$



37,996







Capital Investments/Balance Sheet



For the first quarter of 2025, net capital expenditures totaled $58.5 million on a cash basis and $51.3 million on an accrual basis. These expenditures were primarily related to costs associated with project costs and long lead items for Gabon and Côte d'Ivoire and the development drilling program in Egypt.



At the end of the first quarter of 2025, Vaalco had an unrestricted cash balance of $40.9 million. Working capital at March 31, 2025 was $23.2 million compared with $56.2 million at December 31, 2024, while Adjusted Working Capital at March 31, 2025 totaled $40.4 million.



In March 2025, Vaalco entered into a new reserves based revolving credit facility (the “new facility”) with an initial commitment of $190 million and the ability to grow to $300 million, led by The Standard Bank of South Africa Limited, Isle of Man Branch with other participating banks and financial partners. The new facility, which is subject to customary administrative conditional precedents, replaces the Company’s existing undrawn revolving credit facility that was provided by Glencore Energy UK Ltd. The Company arranged the new facility primarily to provide short-term funding that may be needed from time-to-time to supplement its internally generated cash flow and cash balance as it executes its planned investment programs across its diversified asset base over the next few years.




Quarterly Cash Dividend



Vaalco paid a quarterly cash dividend of $0.0625 per share of common stock for the first quarter of 2025 on March 28, 2025. The Company also recently announced its next quarterly cash dividend of $0.0625 per share of common stock for the second quarter of 2025 ($0.25 annualized), to be paid on June 27, 2025 to stockholders of record at the close of business on May 23, 2025. Future declarations of quarterly dividends and the establishment of future record and payment dates are subject to approval by the Vaalco Board of Directors.




Hedging



The Company continued to opportunistically hedge a portion of its expected future production to lock in strong cash flow generation to assist in funding its capital and shareholder return programs.



The following includes hedges remaining in place as of the end of the first quarter of 2025:













































































Weighted Average Hedge Price ($/Bbl)



Settlement Period




Commodity




Type of Contract




Index




Average Volumes Hedged (Bbl)




Floor




Ceiling


April 2025 - June 2025


Oil


Collars


Dated Brent


70,000


$

65.00


$

81.00

July 2025 - September 2025


Oil


Collars


Dated Brent


60,000


$

65.00


$

80.00




Subsequent to March 31, 2025, the Company entered into the following additional derivative contracts to cover its future anticipated production:
































Settlement Period




Commodity




Type of Contract




Index




Average Volumes Hedged (GJ)



(a)





Weighted Average Hedge Price (CAD/GJ)


May 2025 - October 2025


Natural Gas


Swap


AECO (7A)


114,000


$

2.15




a) One gigajoule (GJ) equals one billion joules (J). A gigajoule of natural gas is approximately 25.5 cubic meters standard conditions.
































Settlement Period




Commodity




Type of Contract




Index




Average Volumes Hedged (Bbl)




Weighted Average Hedge Price ($/Bbl)


July 1, 2025 - July 31, 2025


Oil


Swap


Dated Brent


100,000


$

65.45





Capital Markets Day Presentation



Vaalco announced that it will host a Capital Markets Day presentation on Wednesday, May 14, 2025. The presentation will begin at 8 a.m. Central Time (2 p.m. London Time) and is expected to conclude around 10:00 a.m. Central Time. The agenda will include presentations by key members of management on Vaalco’s longer-term vision including growth across its diversified, multi-country asset base.



Participation in the Capital Markets Day is directed to Vaalco’s shareholders, buy side and sell side analysts, as well as large institutional investors and portfolio managers. The session will be web cast live along with related presentation materials through Vaalco’s web site at www.vaalco.com in the “Investors” section of the web site. A replay will be archived on the site shortly after the presentation concludes.




2025 Guidance:



The Company has provided second quarter 2025 guidance and updated its full year 2025 guidance. All of the quarterly and annual guidance is detailed in the tables below.
















































































































































































FY 2025




Gabon




Egypt




Canada




Côte d'Ivoire


Production (BOEPD)

WI


19250 - 22310


7000 - 8300


9750 - 11100


2200 - 2600


300 - 310

Production (BOEPD)

NRI


14500 - 16710


6200 - 7100


6200 - 7200


1800 - 2100


300 - 310

Sales Volume (BOEPD)

WI


19850 - 22700


7300 - 8300


9750 - 11100


2200 - 2600


600 - 700

Sales Volume (BOEPD)

NRI


14900 - 17200


6300 - 7200


6200 - 7200


1800 - 2100


600 - 700

Production Expense (millions)

WI & NRI


$148.5 - $161.5 MM









Production Expense per BOE

WI


$18.00 - $21.50









Production Expense per BOE

NRI


$24.00 - $28.00









Offshore Workovers (millions)

WI & NRI


$0 - $10 MM









Cash G&A (millions)

WI & NRI


$25.0 - $31.0 MM









CAPEX excluding acquisitions (millions)

WI & NRI


$250 - $300 MM









DD&A ($/BOE)

NRI


$16.00 - $20.00



























































































































































































Q2 2025




Gabon




Egypt




Canada




Côte d'Ivoire


Production (BOEPD)

WI


20000 - 22100


7800 - 8600


10100 - 11200


2100 - 2300




Production (BOEPD)

NRI


15400 - 16800


6800 - 7500


6900 - 7400


1700 - 1900




Sales Volume (BOEPD)

WI


22800 - 24900


10600 - 11400


10100 - 11200


2100 - 2300




Sales Volume (BOEPD)

NRI


17800 - 19300


9200 - 10000


6900 - 7400


1700 - 1900




Production Expense (millions)

WI & NRI


$39.5 - $48.0 MM









Production Expense per BOE

WI


$18.00 - $23.00









Production Expense per BOE

NRI


$23.00 - $29.00









Offshore Workovers (millions)

WI & NRI


$0 - $0 MM









Cash G&A (millions)

WI & NRI


$6.0 - $8.0 MM









CAPEX excluding acquisitions (millions)

WI & NRI


$65 - $85 MM









DD&A ($/BOE)

NRI


$16.00 - $20.00













Conference Call



As previously announced, the Company will hold a conference call to discuss its first quarter 2025 financial and operating results, Friday, May 9, 2025, at 9:00 a.m. Central Time (10:00 a.m. Eastern Time and 3:00 p.m. London Time). Interested parties may participate by dialing (833) 685-0907. Parties in the United Kingdom may participate toll-free by dialing 08082389064 and other international parties may dial (412) 317-5741. Participants should request to be joined to the “Vaalco Energy First Quarter 2025 Conference Call.” This call will also be webcast on Vaalco’s website at

www.vaalco.com

. An archived audio replay will be available on Vaalco’s website.



A “Q1 2025 Supplemental Information” investor deck will be posted to Vaalco’s website prior to its conference call on May 9, 2025 that includes additional financial and operational information.




About Vaalco



Vaalco, founded in 1985 and incorporated under the laws of Delaware, is a Houston, Texas, USA based, independent energy company with a diverse portfolio of production, development and exploration assets across Gabon, Egypt, Côte d'Ivoire, Equatorial Guinea, Nigeria and Canada.




For Further Information





































Vaalco Energy, Inc. (General and Investor Enquiries)


+00 1 713 543 3422

Website:

www.vaalco.com




Al Petrie Advisors (US Investor Relations)


+00 1 713 543 3422

Al Petrie / Chris Delange





Buchanan (UK Financial PR)


+44 (0) 207 466 5000

Ben Romney / Barry Archer

VAALCO@buchanan.uk.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, which are intended to be covered by the safe harbors created by those laws and other applicable laws and “forward-looking information” within the meaning of applicable Canadian securities laws(collectively, “forward-looking statements”). Where a forward-looking statement expresses or implies an expectation or belief as to future events or results, such expectation or belief is expressed in good faith and believed to have a reasonable basis. All statements other than statements of historical fact may be forward-looking statements. The words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “forecast,” “outlook,” “aim,” “target,” “will,” “could,” “should,” “may,” “likely,” “plan” and “probably” or similar words may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. Forward-looking statements in this press release include, but are not limited to, statements relating to (i) estimates of future drilling, production, sales and costs of acquiring crude oil, natural gas and natural gas liquids; (ii) expectations regarding Vaalco's ability to effectively integrate assets and properties it has acquired as a result of the Svenska acquisition into its operations; (iii) expectations regarding future exploration and the development, growth and potential of Vaalco’s operations, project pipeline and investments, and schedule and anticipated benefits to be derived therefrom; (iv) expectations regarding future acquisitions, investments or divestitures; (v) expectations of future dividends; (vi) expectations of future balance sheet strength; and (vii) expectations of future equity and enterprise value.



Such forward-looking statements are subject to risks, uncertainties and other factors, which could cause actual results to differ materially from future results expressed, projected or implied by the forward-looking statements. These risks and uncertainties include, but are not limited to: risks relating to any unforeseen liabilities of Vaalco; the ability to generate cash flows that, along with cash on hand, will be sufficient to support operations and cash requirements; risks relating to the timing and costs of completion for scheduled maintenance of the FPSO servicing the Baobab field; and the risks described under the caption “Risk Factors” in Vaalco’s most recent Annual Report on Form 10-K.



Dividends beyond the second quarter of 2025 have not yet been approved or declared by the Board of Directors for Vaalco. The declaration and payment of future dividends remains at the discretion of the Board and will be determined based on Vaalco’s financial results, balance sheet strength, cash and liquidity requirements, future prospects, crude oil and natural gas prices, and other factors deemed relevant by the Board. The Board reserves all powers related to the declaration and payment of dividends. Consequently, in determining the dividend to be declared and paid on Vaalco common stock, the Board may revise or terminate the payment level at any time without prior notice.



Any forward-looking statement made by Vaalco in this press release is based only on information currently available to Vaalco and speaks only as of the date on which it is made. Except as may be required by applicable securities laws, Vaalco undertakes no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.




Other Oil and Gas Advisories



Investors are cautioned when viewing BOEs in isolation. BOE conversion ratio is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead. Given that the value ratio based on the current price of crude oil as compared to natural gas is significantly different from the energy equivalencies described above, utilizing such equivalencies may be incomplete as an indication of value.




Inside Information



This announcement contains inside information as defined in Regulation (EU) No. 596/2014 on market abuse which is part of UK domestic law by virtue of the European Union (Withdrawal) Act 2018 (“MAR”) and is made in accordance with the Company’s obligations under article 17 of MAR. The person responsible for arranging the release of this announcement on behalf of Vaalco is Matthew Powers, Corporate Secretary of Vaalco.




VAALCO


ENERGY, INC AND SUBSIDIARIES



Condensed Consolidated Balance Sheets






















































































































































































































As of March 31, 2025




As of December 31, 2024





(in thousands)




ASSETS





Current assets:




Cash and cash equivalents


$



40,914



$

82,650

Receivables:




Trade, net of allowances for credit loss and other of $0.2 million and $0.2 million, respectively



120,252




94,778

Accounts with joint venture owners, net of allowance for credit losses of $1.8 million and $1.5 million, respectively



2,847




179

Egypt receivables and other



3,235




35,763

Other current assets



33,590




24,557

Total current assets



200,838




237,927

Crude oil, natural gas and NGLs properties and equipment, net



562,926




538,103

Other noncurrent assets:




Right of use operating lease assets



16,303




17,254

Right of use finance lease assets



78,862




79,849

Deferred tax assets



48,364




55,581

Other long-term assets



19,810




26,236

Total assets


$



927,103



$

954,950


LIABILITIES AND SHAREHOLDERS' EQUITY





Current liabilities


$



177,675



$

181,728

Asset retirement obligations



81,053




78,592

Operating lease liabilities - net of current portion



12,915




13,903

Finance lease liabilities - net of current portion



66,198




67,377

Deferred tax liabilities



85,168




93,904

Other long-term liabilities








17,863

Total liabilities



423,009




453,367

Total shareholders’ equity



504,094




501,583

Total liabilities and shareholders’ equity


$



927,103



$

954,950





VAALCO ENERGY, INC AND SUBSIDIARIES



Consolidated Statements of Operations






























































































































































































































































































































































































































Three Months Ended




March 31, 2025




March 31, 2024




December 31, 2024




(in thousands except per share amounts)


Revenues:






Crude oil, natural gas and natural gas liquids sales


$



110,329




$

100,155



$

121,721


Operating costs and expenses:






Production expense



44,806





32,089




36,641


Exploration expense









48







Depreciation, depletion and amortization



30,305





25,824




37,047


Transaction costs related to acquisition









1,313







General and administrative expense



9,051





6,710




8,454


Credit losses and other



(27



)




1,812




1,082


Total operating costs and expenses



84,135





67,796




83,224


Other operating income, net









(166

)



10


Operating income



26,194





32,193




38,507


Other income (expense):






Derivative instruments gain (loss), net



(74



)




(847

)



(365

)

Interest expense, net



(1,295



)




(935

)



(1,092

)

Bargain purchase gain














(6,366

)

Other income (expense), net



(1,012



)




(487

)



(1,828

)

Total other income (expense), net



(2,381



)




(2,269

)



(9,651

)

Income before income taxes



23,813





29,924




28,856


Income tax expense



16,083





22,238




17,192


Net income


$



7,730




$

7,686



$

11,664


Other comprehensive income (loss):






Currency translation adjustments



117





(2,454

)



(5,975

)

Comprehensive income


$



7,847




$

5,232



$

5,689








Basic net income per share:






Net income per share


$



0.07




$

0.07



$

0.11


Basic weighted average shares outstanding



103,758





103,659




103,743


Diluted net income per share:






Net income per share


$



0.07




$

0.07



$

0.11


Diluted weighted average shares outstanding



103,785





104,541




103,812






VAALCO ENERGY, INC AND SUBSIDIARIES



Condensed Consolidated Statements of Cash Flows








































































































































































































































































































































Three Months Ended March 31,





2025






2024






(in thousands)



CASH FLOWS FROM OPERATING ACTIVITIES:




Net income


$



7,730




$

7,686


Adjustments to reconcile net income to net cash provided by operating activities:




Depreciation, depletion and amortization



30,305





25,824


Exploration expense



146








Deferred taxes



(1,519



)




(3,441

)

Unrealized foreign exchange loss



1,673





(102

)

Stock-based compensation



1,475





898


Cash settlements paid on exercised stock appreciation rights









(154

)

Derivative instruments (gain) loss, net



74





847


Cash settlements paid on matured derivative contracts, net



123





(24

)

Cash settlements paid on asset retirement obligations









(29

)

Credit losses and other



(27



)




1,812


Other operating loss, net









166


Equipment and other expensed in operations



972





302


Change in operating assets and liabilities



(8,246



)




(11,953

)

Net cash provided by operating activities



32,706





21,832


CASH FLOWS FROM INVESTING ACTIVITIES:




Property and equipment expenditures



(58,527



)




(16,618

)

Acquisition of crude oil and natural gas properties



(247



)







Net cash used in investing activities



(58,774



)




(16,618

)

CASH FLOWS FROM FINANCING ACTIVITIES:




Proceeds from the issuances of common stock









447


Dividend distribution



(6,570



)




(6,463

)

Treasury shares



(155



)




(6,344

)

Deferred financing costs



(5,118



)







Payments of finance lease



(2,943



)




(2,095

)

Net cash used in in financing activities



(14,786



)




(14,455

)

Effects of exchange rate changes on cash



27





(208

)

NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH



(40,827



)




(9,449

)

CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF PERIOD



97,726





129,178


CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD


$



56,899




$

119,729





VAALCO ENERGY, INC AND SUBSIDIARIES


Selected Financial and Operating Statistics



(Unaudited)


























































































































































































































































































































































Three Months Ended




March 31, 2025




March 31, 2024




December 31, 2024



NRI SALES DATA







Crude oil, natural gas and natural gas liquids sales (MBOE)


1,717



1,490


1,872

Average daily sales volumes (BOE)


19,074



16,374


20,352








WI PRODUCTION DATA







Etame Crude oil (MBbl)


767



819


791

Gabon Average daily production volumes (BOEPD)


8,522



9,001


8,598







Egypt Crude oil (MBbl)


920



950


923

Egypt Average daily production volumes (BOEPD)


10,225



10,440


10,035







Canada Crude Oil (MBbl)


80



61


99

Canada Natural Gas (MMcf)


413



469


431

Canada Natural Gas Liquid (MBOE)


69



76


75

Canada Crude oil, natural gas and natural gas liquids (MBOE)


218



215


246

Canada Average daily production volumes (BOEPD)


2,420



2,363


2,669







Côte d'Ivoire Crude oil (MBbl)


111






368

Côte d'Ivoire Average daily production volumes (BOEPD)


1,235






3,997







Total Crude oil, natural gas and natural gas liquids production (MBOE)


2,016



1,984


2,328

Average daily production volumes (BOEPD)


22,402



21,804


25,300








NRI PRODUCTION DATA







Etame Crude oil (MBbl)


667



713


688

Gabon Average daily production volumes (BOEPD)


7,414



7,835


7,481







Egypt Crude oil (MBbl)


642



641


644

Egypt Average daily production volumes (BOEPD)


7,131



7,044


7,001







Canada Crude Oil (MBbl)


66



51


85

Canada Natural Gas (MMcf)


338



392


371

Canada Natural Gas Liquid (MBOE)


56



63


64

Canada Crude oil, natural gas and natural gas liquids (MBOE)


179



179


211

Canada Average daily production volumes (BOEPD)


1,984



1,971


2,296







Côte d'Ivoire Crude oil (MBbl)


111






368

Côte d'Ivoire Average daily production volumes (BOEPD)


1,235






3,997







Total Crude oil, natural gas and natural gas liquids production (MBOE)


1,599



1,533


1,911

Average daily production volumes (BOEPD)


17,764



16,850


20,775
























































































































AVERAGE SALES PRICES:







Crude oil, natural gas and natural gas liquids sales (per BOE) - WI basis


$



67.03



$

69.62


$

65.69

Crude oil, natural gas and natural gas liquids sales (per BOE) - NRI basis


$



64.27



$

66.43


$

64.77

Crude oil, natural gas and natural gas liquids sales (Per BOE including realized commodity derivatives) - NRI basis


$



64.34



$

66.41


$

64.48








COSTS AND EXPENSES (Per BOE of sales):







Production expense



26.10



$

21.54


$

19.57

Production expense, excluding offshore workovers and stock compensation*



26.05



$

21.56


$

19.49

Depreciation, depletion and amortization



17.65



$

17.33


$

19.79

General and administrative expense**



5.27



$

4.50


$

4.52

Property and equipment expenditures, cash basis (in thousands)


$



58,527



$

16,618


$

41,466


* Offshore workover costs excluded for the three months ended March 31, 2025 and 2024 and December 31, 2024 are $0.0 million, $(0.1) million and $0.1 million, respectively.


* Stock compensation associated with production expense excluded from the three months ended March 31, 2025 and 2024 and December 31, 2024 are immaterial.


** General and administrative expenses include $0.76, $0.58 and $0.72 per barrel of oil related to stock-based compensation expense in the three months ended March 31, 2025 and 2024 and December 31, 2024, respectively.







NON-GAAP FINANCIAL MEASURES



Management uses Adjusted Net Income to evaluate operating and financial performance and believes the measure is useful to investors because it eliminates the impact of certain non-cash and/or other items that management does not consider to be indicative of the Company’s performance from period to period. Management also believes this non-GAAP measure is useful to investors to evaluate and compare the Company’s operating and financial performance across periods, as well as to facilitate comparisons to others in the Company’s industry. Adjusted Net Income is a non-GAAP financial measure and as used herein represents net income, plus deferred income tax expense (benefit), unrealized derivative instrument loss (gain), bargain purchase gain on the Svenska Acquisition, FPSO demobilization, transaction costs related to the Svenska acquisition and non-cash and other items.



Adjusted EBITDAX is a supplemental non-GAAP financial measure used by Vaalco’s management and by external users of the Company’s financial statements, such as industry analysts, lenders, rating agencies, investors and others who follow the industry. Management believes the measure is useful to investors because it is as an indicator of the Company’s ability to internally fund exploration and development activities and to service or incur additional debt. Adjusted EBITDAX is a non-GAAP financial measure and as used herein represents net income, plus interest expense (income) net, income tax expense (benefit), depreciation, depletion and amortization, exploration expense, FPSO demobilization, non-cash and other items including stock compensation expense, bargain purchase gain on the Svenska Acquisition, other operating (income) expense, net, non-cash purchase price adjustment, transaction costs related to acquisition, credit losses and other and unrealized derivative instrument loss (gain).



Management uses Adjusted Working Capital as a transition tool to assess the working capital position of the Company’s continuing operations excluding leasing obligations because it eliminates the impact of discontinued operations as well as the impact of lease liabilities. Under the applicable lease accounting standards, lease liabilities related to assets used in joint operations include both the Company’s share of expenditures as well as the share of lease expenditures which its non-operator joint venture owners’ will be obligated to pay under joint operating agreements. Adjusted Working Capital is a non-GAAP financial measure and as used herein represents working capital excluding working capital attributable to discontinued operations and current liabilities associated with lease obligations.



Management uses Free Cash Flow to evaluate financial performance and to determine the total amount of cash over a specified period available to be used in connection with returning cash to shareholders, and believes the measure is useful to investors because it provides the total amount of net cash available for returning cash to shareholders by adding cash generated from operating activities, subtracting amounts used in financing and investing activities, effects of exchange rate changes on cash and adding back amounts used for dividend payments and stock repurchases. Free Cash Flow is a non-GAAP financial measure and as used herein represents net change in cash, cash equivalents and restricted cash and adds the amounts paid under dividend distributions and share repurchases over a specified period.



Free Cash Flow has significant limitations, including that it does not represent residual cash flows available for discretionary purposes and should not be used as a substitute for cash flow measures prepared in accordance with GAAP. Free Cash Flow should not be considered as a substitute for cashflows from operating activities before discontinued operations or any other liquidity measure presented in accordance with GAAP. Free Cash Flow may vary among other companies. Therefore, the Company’s Free Cash Flow may not be comparable to similarly titled measures used by other companies.



Adjusted EBITDAX and Adjusted Net Income have significant limitations, including that they do not reflect the Company’s cash requirements for capital expenditures, contractual commitments, working capital or debt service. Adjusted EBITDAX, Adjusted Net Income, Adjusted Working Capital and Free Cash Flow should not be considered as substitutes for net income (loss), operating income (loss), cash flows from operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. Adjusted EBITDAX and Adjusted Net Income exclude some, but not all, items that affect net income (loss) and operating income (loss), and the calculation of these measures may vary among other companies. Therefore, the Company’s Adjusted EBITDAX, Adjusted Net Income, Adjusted Working Capital and Free Cash Flow may not be comparable to similarly titled measures used by other companies.



The tables below reconcile the most directly comparable GAAP financial measures to Adjusted Net Income, Adjusted EBITDAX, Adjusted Working Capital and Free Cash Flow.





VAALCO ENERGY, INC AND SUBSIDIARIES


Reconciliations of Non-GAAP Financial Measures



(Unaudited)




(in thousands)
































































































































































Three Months Ended



Reconciliation of Net Income to Adjusted Net Income



March 31, 2025




March 31, 2024




December 31, 2024


Net income


$



7,730




$

7,686



$

11,664


Adjustment for discrete items:






Unrealized derivative instruments loss (gain)



198





823




96


Bargain purchase gain














6,366


Deferred income tax expense (benefit)



(1,610



)




(3,441

)



(11,781

)

Transaction costs related to acquisition



22





1,313




508


Other operating (income) expense, net









166




(10

)

Adjusted Net Income


$



6,340




$

6,547



$

6,843








Diluted Adjusted Net Income per Share


$



0.06




$

0.06



$

0.07


Diluted weighted average shares outstanding

(1)




103,785





104,541




103,812




(1)

No adjustments to weighted average shares outstanding

































































































































































































Three Months Ended



Reconciliation of Net Income to Adjusted EBITDAX



March 31, 2025




March 31, 2024




December 31, 2024


Net income


$



7,730




$

7,686


$

11,664


Add back:






Interest expense, net



1,295





935



1,092


Income tax expense



16,083





22,238



17,192


Depreciation, depletion and amortization



30,305





25,824



37,047


Exploration expense









48






Non-cash or unusual items:






Stock-based compensation



1,352





899



1,196


Unrealized derivative instruments loss



198





823



96


Bargain purchase gain













6,366


Other operating (income) expense, net









166



(10

)

Transaction costs related to acquisition



22





1,313



508


Credit losses and other



(27



)




1,812



1,082


Adjusted EBITDAX


$



56,958




$

61,744


$

76,233





VAALCO ENERGY, INC AND SUBSIDIARIES


Reconciliations of Non-GAAP Financial Measures



(Unaudited)




(in thousands)



















































































Reconciliation of Working Capital to Adjusted Working Capital



March 31, 2025




December 31, 2024




Change


Current assets


$



200,838




$

237,927



$

(37,089

)

Current liabilities



(177,675



)




(181,728

)



4,053



Working capital




23,163





56,199




(33,036

)

Add: lease liabilities - current portion



17,249





16,895




354



Adjusted Working Capital



$



40,412




$

73,094



$

(32,682

)



















































































Three Months Ended March 31, 2025



Reconciliation of Free Cash Flow



(in thousands)


Net cash provided by Operating activities


$



32,706



Net cash used in Investing activities



(58,774



)


Net cash used in Financing activities



(14,786



)


Effects of exchange rate changes on cash



27




Total net cash change




(40,827



)




Add back shareholder cash out:


Dividends paid



6,570




Total cash returned to shareholders




6,570






Free Cash Flow



$



(34,257



)






This article was originally published on Quiver News, read the full story.

The views and opinions expressed herein are the views and opinions of the author and do not necessarily reflect those of Nasdaq, Inc.

Tags

More Related Articles

Info icon

This data feed is not available at this time.

Data is currently not available

Sign up for the TradeTalks newsletter to receive your weekly dose of trading news, trends and education. Delivered Wednesdays.