0001559432--12-312024Q2false5050
(a) Changes in Operating Assets and Liabilities
Accounts receivable$21,834 $(24,461)
Other current assets903 (2,081)
Aid-in-construction— 238 
Current liabilities(10,059)20,879 
Other operating liabilities(668)(170)
$12,010 $(5,595)
xbrli:sharesiso4217:USDiso4217:USDxbrli:sharesxbrli:puretxo:representativetxo:votetxo:requestutr:Dutr:MMBTUutr:Diso4217:USDutr:MMBTU00015594322024-01-012024-06-3000015594322024-08-0600015594322024-06-3000015594322023-12-310001559432us-gaap:OilAndCondensateMember2024-04-012024-06-300001559432us-gaap:OilAndCondensateMember2023-04-012023-06-300001559432us-gaap:OilAndCondensateMember2024-01-012024-06-300001559432us-gaap:OilAndCondensateMember2023-01-012023-06-300001559432srt:NaturalGasLiquidsReservesMember2024-04-012024-06-300001559432srt:NaturalGasLiquidsReservesMember2023-04-012023-06-300001559432srt:NaturalGasLiquidsReservesMember2024-01-012024-06-300001559432srt:NaturalGasLiquidsReservesMember2023-01-012023-06-300001559432srt:NaturalGasReservesMember2024-04-012024-06-300001559432srt:NaturalGasReservesMember2023-04-012023-06-300001559432srt:NaturalGasReservesMember2024-01-012024-06-300001559432srt:NaturalGasReservesMember2023-01-012023-06-3000015594322024-04-012024-06-3000015594322023-04-012023-06-3000015594322023-01-012023-06-3000015594322022-12-3100015594322023-06-300001559432us-gaap:CommonStockMember2024-03-310001559432us-gaap:CommonStockMember2024-04-012024-06-300001559432us-gaap:CommonStockMember2024-06-300001559432us-gaap:CommonStockMember2023-03-310001559432us-gaap:CommonStockMember2023-04-012023-06-300001559432us-gaap:CommonStockMember2023-06-300001559432us-gaap:CommonStockMember2023-12-310001559432us-gaap:CommonStockMember2024-01-012024-06-300001559432us-gaap:CommonStockMember2022-12-310001559432us-gaap:CommonStockMember2023-01-012023-06-300001559432txo:UnincorporatedJointVentureMember2024-06-300001559432txo:RepresentativeMember2024-06-300001559432txo:UnincorporatedJointVentureMembertxo:RepresentativeMember2024-06-300001559432txo:TXOEnergyPartnersMembertxo:RepresentativeMember2024-06-300001559432txo:CrossTimbersEnergyMember2024-06-300001559432us-gaap:RelatedPartyMembertxo:ManagementFeesMembertxo:CrossTimbersEnergyMember2024-04-012024-06-300001559432us-gaap:RelatedPartyMembertxo:ManagementFeesMembertxo:CrossTimbersEnergyMember2023-04-012023-06-300001559432us-gaap:RelatedPartyMembertxo:ManagementFeesMembertxo:CrossTimbersEnergyMember2024-01-012024-06-300001559432us-gaap:RelatedPartyMembertxo:ManagementFeesMembertxo:CrossTimbersEnergyMember2023-01-012023-06-300001559432txo:EMEPAcquisitionMember2024-06-012024-06-300001559432txo:KFOCAcquisitionMember2024-06-012024-06-300001559432txo:November2021CreditFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-06-300001559432txo:November2021CreditFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2023-12-310001559432txo:September2016LoanMemberus-gaap:UnsecuredDebtMember2024-06-300001559432txo:September2016LoanMemberus-gaap:UnsecuredDebtMember2023-12-310001559432txo:November2021CreditFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2021-11-012021-11-010001559432txo:November2021CreditFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2021-11-010001559432txo:November2021CreditFacilityMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2024-05-1700015594322021-11-012021-11-010001559432txo:November2021CreditFacilityMembersrt:MinimumMemberus-gaap:SecuredOvernightFinancingRateSofrMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2021-11-012021-11-010001559432txo:November2021CreditFacilityMembersrt:MaximumMemberus-gaap:SecuredOvernightFinancingRateSofrMemberus-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2021-11-012021-11-010001559432txo:November2021CreditFacilityMembersrt:MinimumMemberus-gaap:SecuredDebtMembertxo:AlternateBaseRateABRMemberus-gaap:LineOfCreditMember2021-11-012021-11-010001559432txo:November2021CreditFacilityMembersrt:MaximumMemberus-gaap:SecuredDebtMembertxo:AlternateBaseRateABRMemberus-gaap:LineOfCreditMember2021-11-012021-11-010001559432txo:September2016LoanMemberus-gaap:UnsecuredDebtMembertxo:LondonInterbankOfferedRateLIBOR1Member2016-09-302016-09-300001559432us-gaap:RelatedPartyMembertxo:CrossTimbersEnergyMember2024-06-300001559432us-gaap:RelatedPartyMembertxo:CrossTimbersEnergyMember2023-12-310001559432us-gaap:RelatedPartyMember2024-06-300001559432us-gaap:RelatedPartyMember2023-12-310001559432us-gaap:RelatedPartyMember2024-01-012024-06-300001559432us-gaap:RelatedPartyMember2023-01-012023-06-300001559432us-gaap:CarryingReportedAmountFairValueDisclosureMember2024-06-300001559432us-gaap:EstimateOfFairValueFairValueDisclosureMember2024-06-300001559432us-gaap:CarryingReportedAmountFairValueDisclosureMember2023-12-310001559432us-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-310001559432us-gaap:FairValueInputsLevel2Member2024-06-300001559432us-gaap:FairValueInputsLevel3Member2024-06-300001559432us-gaap:FairValueInputsLevel2Member2023-12-310001559432us-gaap:FairValueInputsLevel3Member2023-12-310001559432us-gaap:MeasurementInputDiscountRateMember2024-06-300001559432us-gaap:NondesignatedMembertxo:CrudeOilFuturesAndDifferentialSwapsMember2024-06-300001559432us-gaap:NondesignatedMembertxo:CrudeOilFuturesAndDifferentialSwapsMember2023-12-310001559432txo:NaturalGasLiquidsFuturesMemberus-gaap:NondesignatedMember2024-06-300001559432txo:NaturalGasLiquidsFuturesMemberus-gaap:NondesignatedMember2023-12-310001559432us-gaap:NondesignatedMembertxo:NaturalGasFuturesCollarsAndBasisSwapsMember2024-06-300001559432us-gaap:NondesignatedMembertxo:NaturalGasFuturesCollarsAndBasisSwapsMember2023-12-310001559432us-gaap:NondesignatedMember2024-06-300001559432us-gaap:NondesignatedMember2023-12-310001559432srt:CrudeOilMember2024-04-012024-06-300001559432srt:CrudeOilMember2023-04-012023-06-300001559432srt:CrudeOilMember2024-01-012024-06-300001559432srt:CrudeOilMember2023-01-012023-06-300001559432srt:NaturalGasLiquidsReservesMember2024-04-012024-06-300001559432srt:NaturalGasLiquidsReservesMember2023-04-012023-06-300001559432srt:NaturalGasLiquidsReservesMember2024-01-012024-06-300001559432srt:NaturalGasLiquidsReservesMember2023-01-012023-06-300001559432txo:BasisSwapNaturalGas2024Memberus-gaap:DesignatedAsHedgingInstrumentMember2024-06-300001559432srt:NaturalGasReservesMember2024-04-012024-06-300001559432srt:NaturalGasReservesMember2023-04-012023-06-300001559432srt:NaturalGasReservesMember2024-01-012024-06-300001559432srt:NaturalGasReservesMember2023-01-012023-06-300001559432us-gaap:SubsequentEventMember2024-08-0600015594322024-05-0700015594322024-03-0500015594322024-06-282024-06-2800015594322024-06-280001559432us-gaap:SubsequentEventMember2024-07-022024-07-020001559432us-gaap:SubsequentEventMember2024-07-0200015594322024-01-310001559432us-gaap:PhantomShareUnitsPSUsMemberus-gaap:ShareBasedPaymentArrangementEmployeeMember2024-01-012024-01-310001559432us-gaap:PhantomShareUnitsPSUsMemberus-gaap:ShareBasedPaymentArrangementNonemployeeMember2024-01-012024-01-310001559432us-gaap:PerformanceSharesMember2024-01-310001559432us-gaap:PhantomShareUnitsPSUsMember2023-12-310001559432us-gaap:PhantomShareUnitsPSUsMember2024-01-012024-06-300001559432us-gaap:PhantomShareUnitsPSUsMember2024-06-300001559432us-gaap:PerformanceSharesMemberus-gaap:ShareBasedCompensationAwardTrancheOneMember2024-01-012024-01-310001559432us-gaap:PerformanceSharesMemberus-gaap:ShareBasedCompensationAwardTrancheTwoMember2024-01-012024-01-31
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
xQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2024
OR
oTRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ______ to ______
Commission file number 001-04321
TXO Partners, L.P.
(Exact name of registrant as specified in its charter)
Delaware32-0368858
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
400 West 7th Street, Fort Worth, Texas
76102
(Address of Principal Executive Offices)(Zip Code)
(817) 334-7800
(Registrant's telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading Symbol(s)Name of each exchange on which registered
Common UnitsTXONew 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 x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated fileroAccelerated filerx
Non-accelerated fileroSmaller reporting companyo
Emerging growth companyx
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. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes o No x
The registrant had outstanding 38,413,332 common units as of August 6, 2024.

TABLE OF CONTENTS
i
Part I - Financial Information
Item 1. Financial Statements
TXO PARTNERS, L.P.
Consolidated Balance Sheets
(in thousands)
June 30,
2024		December 31,
2023
(Unaudited)
ASSETS
Current Assets:
Cash and cash equivalents$75,999 $4,505 
Accounts receivable, net28,509 32,226 
Derivative fair value— 6,052 
Other12,515 12,406 
Total Current Assets117,023 55,189 
Property and Equipment, at cost – successful efforts method:
Proved properties1,578,274 1,540,105 
Unproved properties18,648 18,479 
Other84,574 83,854 
Total Property and Equipment1,681,496 1,642,438 
Accumulated depreciation, depletion and amortization(1,033,940)(1,013,115)
Net Property and Equipment647,556 629,323 
Other Assets:
Note receivable from related party7,131 7,131 
Other2,809 3,970 
Total Other Assets9,940 11,101 
TOTAL ASSETS$774,519 $695,613 
LIABILITIES AND PARTNERS’ CAPITAL
Current Liabilities:
Accounts payable$8,829 $8,598 
Accrued liabilities22,926 23,362 
Derivative fair value991 4,045 
Asset retirement obligation, current portion1,750 1,750 
Other current liabilities1,346 1,361 
Total Current Liabilities35,842 39,116 
Long-term Debt7,100 28,100 
Other Liabilities:
Asset retirement obligation157,294 152,222 
Other liabilities1,495 2,377 
Total Other Liabilities158,789 154,599 
Commitments and Contingencies
Partners’ Capital:
Partners’ capital572,788 473,798 
TOTAL LIABILITIES AND PARTNERS’ CAPITAL$774,519 $695,613 
See accompanying notes to the Consolidated Financial Statements
1
TXO PARTNERS, L.P.
Consolidated Statements of Operations (Unaudited)
(in thousands)
Three Months Ended June 30,Six Months Ended June 30,
2024202320242023
REVENUES
Oil and condensate$42,799 $47,691 $80,833 $97,312 
Natural gas liquids6,670 7,033 13,172 16,156 
Gas7,839 5,748 30,742 105,403 
Total Revenues57,308 60,472 124,747 218,871 
EXPENSES
Production36,439 39,357 69,522 74,681 
Exploration71 16 194 83 
Taxes, transportation and other13,201 15,088 28,774 43,991 
Depreciation, depletion and amortization10,332 11,543 20,849 22,481 
Accretion of discount in asset retirement obligation2,781 2,159 5,565 4,277 
General and administrative4,591 1,084 7,245 3,306 
Total Expenses67,415 69,247 132,149 148,819 
OPERATING INCOME (LOSS)(10,107)(8,775)(7,402)70,052 
OTHER INCOME (EXPENSE)
Other income13,842 6,720 22,255 13,034 
Interest income122 127 247 234 
Interest expense(1,049)(618)(2,025)(2,057)
Total Other Income12,915 6,229 20,477 11,211 
NET INCOME (LOSS)$2,808 $(2,546)$13,075 $81,263 
NET INCOME (LOSS) PER COMMON UNIT
Basic$0.09$(0.08)$0.42$2.73
Diluted$0.09$(0.08)$0.41$2.68
WEIGHTED AVERAGE COMMON UNITS OUTSTANDING
Basic31,153 30,750 30,976 29,772 
Diluted31,708 30,750 31,567 30,313 
See accompanying notes to the Consolidated Financial Statements
2
TXO PARTNERS, L.P.
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
Six months ended June 30, 2024
20242023
OPERATING ACTIVITIES
Net income$13,075 $81,263 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, depletion and amortization20,849 22,481 
Accretion of discount in asset retirement obligation5,565 4,277 
Derivative fair value (gain) loss726 (8,235)
Net cash received from (paid to) counterparties2,272 (78,194)
Non-cash incentive compensation2,973 1,591 
Other non-cash items483 360 
Changes in operating assets and liabilities (a)
2,139 12,010 
Cash Provided by Operating Activities48,082 35,553 
INVESTING ACTIVITIES
Proceeds from sale of property and equipment5 — 
Proved property acquisitions(29,400)(6,105)
Development costs(8,198)(21,196)
Unproved property acquisitions(169)(60)
Other property and asset additions(720)(1,222)
Cash Used by Investing Activities(38,482)(28,583)
FINANCING ACTIVITIES
Proceeds from long-term debt61,000 48,000 
Payments on long-term debt(82,000)(147,000)
Net proceeds from public offering122,500 — 
Net proceeds from initial public offering— 106,277 
Proceeds from sale of units to cover withholding taxes930 — 
Withholding taxes paid on vesting of restricted units(851)— 
Debt issuance costs(48)(110)
Distributions(39,637)(18,901)
Cash Provided by (Used by) Financing Activities61,894 (11,734)
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS71,494 (4,764)
Cash and Cash Equivalents, beginning of period4,505 9,204 
Cash and Cash Equivalents, end of period$75,999 $4,440 
(a) Changes in Operating Assets and Liabilities
Accounts receivable$3,628 $21,834 
Other current assets(124)903 
Current liabilities(805)(10,059)
Other operating liabilities(560)(668)
$2,139 $12,010 
See accompanying notes to the Consolidated Financial Statements
3
TXO PARTNERS, L.P.
Consolidated Statements of Members’ Equity (Unaudited)
(in thousands)

Common Units
Units$
Balances, March 31, 202430,938 $465,731 
Net income— 2,808 
Net proceeds from sale of units6,500 122,500 
Proceeds from sale of units to cover withholding taxes103 
Expensing of unit awards— 1,832 
Distributions to unitholders— (20,186)
Balances, June 30, 202437,438 $572,788 

Units$
Balances, March 31, 202330,750 $708,525 
Net loss— (2,546)
Expensing of unit awards— 952 
Distributions to unitholders— (18,901)
Balances, June 30, 202330,750 $688,030 

Units$
Balances, December 31, 202330,750 $473,798 
Net income— 13,075 
Net proceeds from sale of units6,500 122,500 
Proceeds from sale of units to cover withholding taxes188 930 
Withholding taxes paid on vesting of restricted units— (851)
Expensing of unit awards— 2,973 
Distributions to unitholders$— $(39,637)
Balances, June 30, 202437,438 $572,788 

Units$
Balances, December 31, 202214,356 $315,463 
Net income— 81,263 
Net proceeds from initial public offering5,750 102,540 
Expensing of unit awards— 1,591 
Distributions to unitholders— (18,901)
Conversion of Series 5 preferred to Common equity10,644 206,074 
Balances, June 30, 202330,750 $688,030 




See accompanying notes to the Consolidated Financial Statements
4
TXO PARTNERS, L.P.
Notes to Consolidated Financial Statements (Unaudited)
1.Organization and Summary of Significant Accounting Policies
TXO Partners, L.P. (TXO Partners or the Partnership) is an independent oil and gas company that was formed as a Delaware limited partnership in January 2012 (with an effective inception of operations at January 18, 2012). The operations of TXO Partners are governed by the provisions of the partnership agreement, as amended, executed by the general partner, TXO Partners GP, LLC (the General Partner) and the limited partners. The General Partner is the manager and operator of TXO Partners. The General Partner is managed by the board of directors and executive officers of our General Partner. The members of the board of directors of our General Partner are appointed by MorningStar Oil & Gas, LLC (“MSOG”), as the sole member of our General Partner. TXO Partners will remain in existence unless and until dissolved in accordance with the terms of the partnership agreement.
TXO Partners’ assets include its investment in an unincorporated joint venture, Cross Timbers Energy, LLC (“Cross Timbers Energy”). TXO Partners owns 50% of Cross Timbers Energy, and TXO Partners is the manager of Cross Timbers Energy. Cross Timbers Energy is governed by a Member Management Committee (MMC) and is comprised of six representatives, three from each group, with each group having one voting member. All matters that come before the MMC require the unanimous consent of the voting members. On the last day of each calendar quarter, Cross Timbers Energy distributes all excess cash to the members based on their ownership percentage of 50% each, except for earnings from the note receivable which is owned 5% by TXO Partners. Cross Timbers Energy’s properties are located primarily in the San Juan Basin of New Mexico and Colorado and the Permian Basin of West Texas and New Mexico.
TXO Partners also has a wholly-owned subsidiary, MorningStar Operating LLC which owns oil and gas assets primarily in the San Juan Basin of New Mexico and Colorado and the Permian Basin of West Texas and New Mexico.
2.Basis of Presentation and Significant Accounting Policies
The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) and on the same basis as our audited financial statements as of December 31, 2023 included in our Annual Report on Form 10-K for the year ended December 31, 2023. The consolidated balance sheet as of June 30, 2024 and the consolidated statements of operations, members’ equity and cash flows for the periods presented herein are not audited but reflect all adjustments that are of a normal recurring nature and are necessary for a fair statement of results for the periods shown. Certain information and note disclosures normally included in annual financial statements have been omitted pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”). Because the consolidated interim financial statements do not include all of the information and notes required by US GAAP for a complete set of financial statements, they should be read in conjunction with the audited consolidated financial statements referred to above. The results and trends in these interim financial statements may not be indicative of results for the full year.
Significant Accounting Policies
For a complete description of TXO Partners’ significant accounting policies, see our annual audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2023.
3.Related Party Transactions
We earned management fees from Cross Timbers Energy of $1.3 million for the three months ended June 30, 2024 and $1.4 million for the three months ended June 30, 2023. We earned management fees from Cross Timbers Energy of $2.4 million for the six months ended June 30, 2024 and $2.8 million for the six months ended June 30, 2023.
4.Acquisitions
In June 2024, we entered into a purchase agreement to purchase certain oil and gas assets from Eagle Mountain Energy Partners, which are located in the Elm Coulee field in Montana and the Russian Creek field in North Dakota which are part of the Greater Williston Basin, for cash consideration of $225.0 million and 2.5 million common units of TXO, subject to customary purchase price adjustments (the “EMEP Acquisition”). In connection with entering into the purchase agreement, we paid a deposit of $27.6 million. The EMEP Acquisition is expected to close during the third quarter of 2024
5
and is expected to be funded by a combination of cash on hand from the public offering (Note 12) and borrowings under our Credit Facility (Note 5).

Additionally, in June 2024, we entered into a purchase agreement to purchase certain oil and gas assets from Kaiser-Francis Oil Company in the Russian Creek field in North Dakota for cash consideration of $18.2 million (the “KFOC Acquisition”). In connection with entering into the purchase agreement, we paid a deposit of $1.8 million. The KFOC Acquisition closed August 1, 2024. Our preliminary purchase price allocation included $19.8 million to proved properties and $1.6 million to asset retirement obligation. The KFOC Acquisition was funded by cash on hand from the public offering (Note 12).
5.Debt
(in thousands)June 30,
2024		December 31,
2023
Credit Facility, —% at June 30, 2024 and 8.6% at December 31, 2023
$— $21,000 
September 2016 Loan, 8.7% at June 30, 2024 and 8.7% at December 31, 2023
$7,100 $7,100 
Total Long-term Debt$7,100 $28,100 
November 2021 Credit Facility
On November 1, 2021, we entered into a four-year, $165 million senior secured credit facility (the “Credit Facility”) with certain commercial banks, as the lenders, and JPMorgan Chase Bank, N.A., as the administrative agent. We use the Credit Facility for general corporate purposes, and it has a maturity date of November 1, 2025. On May 17, 2024, the lenders under the Credit Facility agreed to reaffirm our borrowing base of $165 million. In connection with the Credit Facility, we incurred financing fees and expenses of approximately $3.0 million as of June 30, 2024 and $3.0 million as of December 31, 2023 before accumulated amortization of $1.9 million as of June 30, 2024 and $1.5 million as of December 31, 2023. These costs are being amortized over the life of the credit facility. Such amortized expenses are recorded as interest expense on the statements of operations.
Redeterminations of the borrowing base under the Credit Facility, are based primarily on reserve reports that reflect commodity prices at such time, and occur semi-annually, in March and September, as well as upon request by the lenders at their sole discretion, no more than once per six-month period. We also have the right to request up to two additional borrowing base redeterminations each year at our discretion. Significant declines in commodity prices may result in a decrease in the borrowing base. These borrowing base declines can be offset by any commodity price hedges we enter. Our obligations under the credit facility are secured by substantially all assets of the Partnership, including, without limitation, (i) our interest in the joint venture, (ii) all our deposit accounts, securities accounts, and commodities accounts, (iii) any receivables owed to us by Cross Timbers Energy and (iv) any oil and gas properties owned directly by TXO Partners or its wholly-owned subsidiaries. We are required to maintain (i) a current ratio greater than 1.0 to 1.0 and current assets shall include availability under the Credit Facility but shall exclude the fair value of derivative instruments and current liabilities shall exclude the fair value of derivative instruments and any advances under the Credit Facility and (ii) a ratio of total indebtedness to EBITDAX of not greater than 3.0 to 1.0. For purposes of the total net debt-to-EBITDAX ratio (“Leverage Ratio”), total net debt includes total debt for borrowed money (including capital leases and purchase money debt), minus unrestricted cash and cash equivalents on hand at such time (not exceeding $15.0 million in the aggregate), minus the unpaid balance of the FAM Loan. EBITDAX means sum of (i) net income plus interest expense; income taxes paid; depreciation, depletion and amortization; exploration expenses, including workover expenses; non-cash charges including unrealized losses on derivative instruments; and, any extraordinary or non-recurring charges, minus (ii) any extraordinary or non-recurring income and any non-cash income including unrealized gains on derivative instruments. Effective with the Second Amendment, our hedge requirements are based on availability under the Credit Facility and the Leverage Ratio. If the Leverage Ratio is greater than 0.75 to 1.00, we are required to hedge at least 50% of reasonably anticipated projected production of proved developed producing reserves for the 24 months following the end of the most recent quarter. If the Leverage Ratio is less than 0.75 to 1.00 and availability under the Credit Facility is greater than 20% of the then current borrowing base, the minimum required hedge volume would be 35% for the 12 months following the end of the most recent quarter. If the Leverage Ratio is less than 0.50 to 1.00 and availability under the Credit Facility is greater than 66.7% of the then current borrowing base, there would be no minimum required hedge volume.  Our Credit Facility prohibits us from hedging more than 90% of our reasonably projected production for any fiscal year. Under the terms of the Credit Facility as amended, we were in compliance with all of our debt covenants as of June 30, 2024 and
6
December 31, 2023. Additionally, we believe we have adequate liquidity to continue as a going concern for at least the next twelve months from the date of this report.
At our election, interest on borrowings under the Credit Facility is determined by reference to either the secured overnight financing rate (“SOFR”) plus an applicable margin between 3.00% and 4.00% per annum (depending on the then-current level of borrowings under the Credit Facility) or the alternate base rate (“ABR”) plus an applicable margin between 2.00% and 3.00% per annum (depending on the then-current level of borrowings under the Credit Facility). Interest is generally payable quarterly for loans bearing interest based on the ABR and at the end of the applicable interest period (either one, three or six months) for loans bearing interest at SOFR. We are required to pay a commitment fee to the lenders under the Credit Facility, which accrues at a rate per annum of 0.5% on the average daily unused amount of the lesser of: (i) the maximum commitment amount of the lenders and (ii) the then-effective borrowing base.
September 2016 Loan
On September 30, 2016, TXO Partners entered into an unsecured loan agreement with Cross Timbers Energy (the “FAM Loan”). The proceeds for the loan were taken from the cash held by the offshore subsidiary of Exxon Mobil Corporation and the loan was assigned to the offshore subsidiary (Note 5). The loan matures on January 31, 2026, but is automatically extended should the maturity date of the Credit Facility be extended. In all instances, this loan will mature ninety-one days after the maturity of the Credit Facility. Interest on the loan is the lesser of (a) London Interbank Offered Rate (“LIBOR”) plus three and one-quarter of one percent (3.25%) per annum, adjusted monthly or (b) the highest rate permitted by applicable law. Though the note is unsecured, we are required to stay in compliance with terms of the Credit Facility.
6.Note Receivable from Related Party
As of June 30, 2024 and December 31, 2023, we, through our 5% ownership interest in investment assets at Cross Timbers Energy, had a note receivable totaling $7.1 million outstanding with a highly-rated, offshore subsidiary of Exxon Mobil Corporation. Under the terms of the agreement, there is no stated maturity date and Cross Timbers Energy may demand repayment of all or any portion of the outstanding balance on two business days’ notice. Interest is earned based on the one-month SOFR rate and is paid monthly. Interest income totaled $0.2 million in the first six months of 2024 and $0.2 million in the first six months of 2023.
The note receivable is treated as a non-current asset, since Cross Timbers Energy does not have any intention of demanding repayment of all or any portion of the outstanding balance at this time. Repayment would require the approval of the Cross Timbers Energy MMC.
7.Asset Retirement Obligation
Our asset retirement obligation primarily represents the estimated present value of the amount we will incur to plug, abandon and remediate our proved producing properties at the end of their productive lives, in accordance with applicable state and federal laws. We determine our asset retirement obligation by calculating the present value of estimated cash flows related to the liability. The following is a summary of changes in TXO Partners’ asset retirement obligation activity for the six months ended June 30, 2024:
(in thousands)
Asset retirement obligation, January 1$153,972 
Liability incurred upon acquiring and drilling wells— 
Liability settled upon plugging and abandoning wells(493)
Accretion of discount expense5,565 
Asset retirement obligation, June 30159,044 
Less current portion(1,750)
Asset retirement obligation, long term$157,294 
7
8.Commitments and Contingencies
From time to time, the Partnership is subject to various claims and legal actions arising in the ordinary course of business. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Partnership.
To date, our expenditures to comply with environmental and occupational health and safety laws and regulations have not been significant and are not expected to be significant in the future. However, new regulations, enforcement policies, claims for damages or other events could result in significant future costs.
9.Fair Value
We periodically use commodity-based and financial derivative contracts to manage exposures to commodity price. We do not hold or issue derivative financial instruments for speculative or trading purposes. We periodically enter into futures contracts, costless collars, energy swaps, swaptions and basis swaps to hedge our exposure to price fluctuations on crude oil, natural gas liquids and natural gas sales (Note 10).
Fair Value of Financial Instruments
Because of their short-term maturity, the fair value of cash and cash equivalents, accounts receivable and accounts payable approximates their carrying values at June 30, 2024 and December 31, 2023. The following are estimated fair values and carrying values of our other financial instruments at each of these dates:
Asset (Liability)
June 30, 2024December 31, 2023
(in thousands)Carrying
Amount		Fair
Value		Carrying
Amount		Fair
Value
Note receivable from related party$7,131 $7,131 $7,131 $7,131 
Long-term debt$(7,100)$(7,100)$(28,100)$(28,100)
Derivative asset$— $— $6,052 $6,052 
Derivative liability$(991)$(991)$(4,045)$(4,045)
The fair value of our note receivable from related party approximates the carrying amount because the interest rate is based on current market interest rates and can be called upon two business days’ notice (Note 6). The fair value of our long-term debt approximates the carrying amount because the interest rate is reset periodically at then current market rates (Note 5).
The fair value of our note receivable from related party (Note 6), derivative asset/(liability) (Note 10) and our long-term debt (Note 5) is measured using Level 2 inputs, and are determined by either market prices on an active market for similar assets or other market-corroborated prices. Counterparty credit risk is considered when determining the fair value of our note receivable and net derivative asset (liability). Since our counterparty is highly rated, the fair value of our note receivable from related party does not require an adjustment to account for the risk of nonperformance by the counterparty, however, an adjustment for counterparty credit risk has been applied to the net derivative asset (liability).
8
The following table summarizes our fair value measurements and the level within the fair value hierarchy in which the fair value measurements fall.
Fair Value Measurements
June 30, 2024December 31, 2023
(in thousands)Significant
Other
Observable
Inputs
(Level 2)		Significant
Unobservable
Inputs
(Level 3)		Significant
Other
Observable
Inputs
(Level 2)		Significant
Unobservable
Inputs
(Level 3)
Note receivable from related party$7,131 $— $7,131 $— 
Long-term debt$(7,100)$— $(28,100)$— 
Derivative asset$— $— $6,052 $— 
Derivative liability$(991)$— $(4,045)$— 
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
Certain assets and liabilities are measured at fair value on a nonrecurring basis. These assets and liabilities are not measured at fair value on an ongoing basis but are subject to fair value adjustments whenever events or circumstances indicate that the carrying value of those assets may not be recoverable and are based upon Level 3 inputs. These assets and liabilities can include assets and liabilities acquired in a business combination, proved and unproved oil and natural gas properties, asset retirement obligations and other long-lived assets that are written down to fair value when they are impaired. Such fair value estimates require assumptions and judgments regarding the existence of liabilities, the amount and timing of cash outflows required to settle the liability, what constitutes adequate restoration, inflation factors, credit adjusted discount rates, and consideration of changes in legal, regulatory, environmental and political environments.
We periodically review our long-lived assets to be held and used, including proved oil and natural gas properties, whenever events or circumstances indicate that the carrying value of those assets may not be recoverable. We review our oil and natural gas properties by asset group. The estimated future net cash flows are based upon the underlying reserves and anticipated future pricing. An impairment loss is recognized if the sum of the expected undiscounted future net cash flows is less than the carrying amount of the assets. If the estimated undiscounted future net cash flows are less than the carrying amount of a particular asset, the Partnership recognizes an impairment loss for the amount by which the carrying amount of the asset exceeds the estimated fair value of such assets. The fair value of the proved properties is measured based on the income approach, which incorporates a number of assumptions involving expectations of future product prices, which the Partnership bases on the forward-price curves, estimates of oil and gas reserves, estimates of future expected operating and capital costs and a risk adjusted discount rate of 10%. These inputs are categorized as Level 3 in the fair value hierarchy.
Commodity Price Hedging Instruments
We periodically enter into futures contracts, energy swaps, swaptions, costless collars and basis swaps to hedge our exposure to price fluctuations on crude oil, natural gas and natural gas liquids sales. When actual commodity prices exceed the fixed price provided by these contracts we pay this excess to the counterparty, and when the commodity prices are below the contractually provided fixed price, we receive this difference from the counterparty. See Note 10.
The fair value of our derivatives contracts consists of the following:
Asset DerivativesLiability Derivatives
(in thousands)June 30,
2024		December 31,
2023		June 30,
2024		December 31,
2023
Derivatives not designated as hedging instruments:
Crude oil futures and differential swaps$— $— $— $(3,163)
Natural gas liquids futures$— $477 $— $— 
Natural gas futures, collars and basis swaps$— $5,575 $(991)$(882)
Total$— $6,052 $(991)$(4,045)
9
Derivative fair value (gain) loss, included as part of the related revenue line on the consolidated income statements, comprises the following realized and unrealized components:
Three Months Ended June 30,Six Months Ended
June 30,
(in thousands)2024202320242023
Net cash (received from) paid to counterparties$(2,668)$(2,244)$(2,272)$78,194 
Non-cash change in derivative fair value$2,340 $9,065 $2,998 $(86,429)
Derivative fair value (gain) loss$(328)$6,821 $726 $(8,235)
Concentrations of Credit Risk
Our receivables are from a diverse group of companies including major energy companies, pipeline companies, marketing companies, local distribution companies and end-users in various industries. Letters of credit or other appropriate security are obtained as considered necessary to limit risk of loss from the other companies. Including the bank that issued the letter of credit, we currently have greater concentrations of credit with several investment-grade (BBB- or better) rated companies.
10.Commodity Sales Commitments
Our policy is to consider hedging a portion of our production at commodity prices the general partner deems attractive. While there is a risk we may not be able to realize the benefit of rising prices, the general partner may enter into hedging agreements because of the benefits of predictable, stable cash flows.
We periodically enter futures contracts, energy swaps, swaptions and basis swaps to hedge our exposure to price fluctuations on crude oil, natural gas liquids and natural gas sales. When actual commodity prices exceed the fixed price provided by these contracts we pay this excess to the counterparty, and when the commodity prices are below the contractually provided fixed price, we receive this difference from the counterparty. We also enter costless price collars, which set a ceiling and floor price to hedge our exposure to price fluctuations on natural gas sales. When actual commodity prices exceed the ceiling price provided by these contracts we pay this excess to the counterparty, and when the commodity prices are below the floor price, we receive this difference from the counterparty. If the actual commodity price falls in between the ceiling and floor price, there is no cash settlement.
Crude Oil
Our crude oil futures contracts and sell basis swap agreements that effectively fixed prices on our oil production expired in June 2024.
Net settlements on oil futures and sell basis swap contracts decreased oil revenues by $3.1 million in the three months ended June 30, 2024 and $0.7 million in the three months ended June 30, 2023. Net settlements on oil futures and sell basis swap contracts decreased oil revenues by $5.6 million in the six months ended June 30, 2024 and $2.1 million in the six months ended June 30, 2023. An unrealized gain increased oil revenues by $3.4 million in the three months ended June 30, 2024 and $3.7 million in three months ended June 30, 2023. An unrealized gain increased oil revenues by $3.2 million in the six months ended June 30, 2024 and $9.9 million in six months ended June 30, 2023.
Natural Gas Liquids
Our natural gas liquids futures contracts and swap agreements for ethane that effectively fixed prices on our natural gas liquids production expired in June 2024.
Net settlements on NGL futures contracts increased NGL revenues by $0.2 million in the three months ended June 30, 2024 and $0.3 million in the three months ended June 30, 2023. Net settlements on NGL futures contracts increased NGL revenues by $0.5 million in the six months ended June 30, 2024 and $0.4 million in the six months ended June 30, 2023. An unrealized loss decreased NGL revenues by $0.3 million in the three months ended June 30, 2024 and $0.6 million in the three months ended June 30, 2023. An unrealized loss decreased NGL revenues by $0.5 million in the six months ended June 30, 2024 and an unrealized gain increased NGL revenues by $0.6 million in the six months ended June 30, 2023.
10
Natural Gas
Our natural gas futures contracts, swap agreements and collars that effectively fixed prices on our natural gas production expired in June 2024.
The price we receive for our gas production is generally less than the NYMEX price because of adjustments for delivery location (“basis”), relative quality and other factors. We have entered sell basis swap agreements that effectively fix the basis adjustment for the San Juan Basin delivery location for the production and periods shown below.
Production PeriodMMBtu per DayWeighted Average
Sell Basis
Price per MMBtu(a)
July 2024—December 2024
20,000$0.25 
_________________________________
(a)Reductions to NYMEX gas price for delivery location
Net settlements on gas futures and sell basis swap contracts increased gas revenues by $5.6 million in the three months ended June 30, 2024 and $2.7 million in the three months ended June 30, 2023. Net settlements on gas futures and sell basis swap contracts increased gas revenues by $7.4 million in the six months ended June 30, 2024 and decreased gas revenues by $76.5 million in the six months ended June 30, 2023. An unrealized loss to record the fair value of derivative contracts decreased gas revenues by $5.5 million in the three months ended June 30, 2024 and $12.1 million in the three months ended June 30, 2023. An unrealized loss to record the fair value of derivative contracts decreased gas revenues by $5.7 million in the six months ended June 30, 2024 and an unrealized gain increased gas revenues by $75.9 million in the six months ended June 30, 2023.

11
11. Earnings per Unit

The following represents basic and diluted earnings (loss) per Common Unit for the three and six months ended June 30, 2024 and 2023:

(in thousands, except per unit data)Net income (loss)UnitsIncome (loss) per Unit
Three Months Ended June 30, 2024
Basic$2,808 31,153 $0.09
Dilutive effect of phantom units— 556 
Diluted$2,808 31,708 $0.09
Three Months Ended June 30, 2023
Basic$(2,546)30,750 $(0.08)
Dilutive effect of phantom units— — 
Diluted$(2,546)30,750 $(0.08)
Six Months Ended June 30, 2024
Basic$13,075 30,976 $0.42
Dilutive effect of phantom units— 590 
Diluted$13,075 31,567 $0.41
Six Months Ended June 30, 2023
Basic$81,263 29,772 $2.73
Dilutive effect of phantom units— 541 
Diluted$81,263 30,313 $2.68

All restricted units, totaling 538 thousand units, were excluded from the calculation of earnings per share for the three months ended June 30, 2023, because the units are anti-dilutive.

12.Partners’ Capital

On August 6, 2024, the board of directors of our general partner declared a cash distribution of $0.57 per common unit for the quarter ended June 30, 2024. The distribution will be paid on August 27, 2024, to unitholders of record on August 20, 2024.

On May 7, 2024, the board of directors of our general partner declared a cash distribution of $0.65 per common unit for the quarter ended March 31, 2024. The distribution was paid on May 29, 2024, to unitholders of record on May 20, 2024.

On March 05, 2024, the board of directors of our general partner declared a cash distribution of $0.58 per common unit for the quarter ended December 31, 2023. The distribution was paid on March 28, 2024 to unitholders of record on March 15, 2024.

On June 28, 2024, we completed an underwritten public offering for the sale of 6.5 million common units at a price of $20.00 per common unit resulting in estimated proceeds of $122.5 million net of estimated underwriting discounts, commissions and other costs (“the Offering”). We intend to use the net proceeds from the Offering to fund a portion of the cash consideration for the EMEP Acquisition and the KFOC Acquisition (together, the “Williston Acquisitions”) (Note 4). Pending the closing of the Williston Acquisitions, we used a portion of these proceeds to repay all outstanding borrowings under the Credit Facility (Note 5).
12

On July 2, 2024, we completed the sale of an additional 975,000 common units at a price of $20.00 per common unit pursuant to the underwriter’s exercise in full of its option to purchase additional common units in the Offering, resulting in additional proceeds of approximately $18.5 million net of estimated underwriting discounts, commissions and other costs. We will use the estimated net proceeds to pay a portion of the cash consideration for the Williston Acquisitions.

13. Revenue from Contracts with Customers
The Partnership recognizes sales of oil, natural gas, and NGLs when it satisfies a performance obligation by transferring control of the product to a customer, in an amount that reflects the consideration to which the Partnership expects to be entitled in exchange for the product.
As discussed in Note 10, the Partnership recognizes the impact of derivative gains and losses as a component of revenue. See table below for the reconciliation of revenue from contracts with customers and derivative gains and losses.
Three Months Ended June 30, 2024
Oil and
condensate		Natural gas
liquids		Natural gasTotal
Revenues
(in thousands)
Revenue from customers$42,505 $6,706 $7,769 $56,980 
Unrealized gain (loss) on derivatives3,440 (273)(5,507)(2,340)
Realized gain (loss) on derivatives(3,146)237 5,577 2,668 
Total revenues$42,799 $6,670 $7,839 $57,308 
Three Months Ended June 30, 2023
Oil and
condensate		Natural gas
liquids		Natural gasTotal
Revenues
(in thousands)
Revenue from customers$44,783 $7,322 $15,188 $67,293 
Unrealized gain (loss) on derivatives3,658 (600)(12,123)(9,065)
Realized gain (loss) on derivatives(750)311 2,683 2,244 
Total Revenues$47,691 $7,033 $5,748 $60,472 
Six Months Ended June 30, 2024
Oil and
condensate		Natural gas
liquids		Natural gasTotal
Revenues
(in thousands)
Revenue from customers$83,309 $13,176 $28,988 $125,473 
Unrealized gain (loss) on derivatives3,163 (477)(5,684)(2,998)
Realized gain (loss) on derivatives$(5,639)$473 $7,438 $2,272 
Total revenues$80,833 $13,172 $30,742 $124,747 
Six Months Ended June 30, 2023
Oil and
condensate		Natural gas
liquids		Natural gasTotal
Revenues
(in thousands)
Revenue from customers$89,482 $15,137 $106,017 $210,636 
Unrealized gain (loss) on derivatives9,896 622 75,911 86,429 
Realized gain (loss) on derivatives(2,066)397 (76,525)(78,194)
Total revenues$97,312 $16,156 $105,403 $218,871 
13
Natural Gas and NGL Sales
Under our natural gas processing contracts, we deliver natural gas to a midstream processing entity at the wellhead or at the inlet of a facility. The midstream provider gathers and processes the product, and both the residue gas and the resulting natural gas liquids are sold at the tailgate of the plant. The Partnership’s natural gas production is primarily sold under market-sensitive contracts that are typically priced at a differential to the published natural gas index price for the producing area due to the natural gas quality and the proximity to the market. We evaluated these arrangements and determined that control of the products transfers at the tailgate of the plant, meaning that the Partnership is the principal, and the third-party purchaser is its customer. As such, we present the gas and NGL sales on a gross basis and the related gathering and processing costs as a component of taxes, transportation, and other on the statement of operations.
Oil and Condensate Sales
Oil production is sold at the wellhead under market-sensitive contracts at an index price, net of pricing differentials. The Partnership recognizes revenue when control transfers to the purchaser at the wellhead at the net price received from the customer.
Production imbalances
The Partnership uses the sales method to account for production imbalances. If the Partnership’s sales volumes for a well exceed the Partnership’s proportionate share of production from the well, a liability is recognized to the extent that the Partnership’s share of estimated remaining recoverable reserves from the well is insufficient to satisfy the imbalance. No receivables are recorded for those wells on which the Partnership has taken less than its proportionate share of production.
Contract Balances
Under the Partnership’s product sales contracts, its customers are invoiced once the Partnership’s performance obligations have been satisfied, at which point payment is unconditional. Accordingly, the Partnership’s product sales contracts do not give rise to contract assets or contract liabilities.
Performance Obligations
The majority of the Partnership’s sales are short-term in nature with a contract term of one year or less. For those contracts, the Partnership has utilized the practical expedient in ASC 606-10-50-14 exempting the Partnership from disclosures of the transaction price allocated to remaining performance obligations if the performance obligation is part of a contract that has an original duration of one year or less.
For the Partnership’s product sales that have a contract term greater than one year, the Partnership has utilized the practical expedient in ASC 606-10-50-14(a), which states the Partnership is not required to disclose the transaction price allocated to remaining performance obligations if the variable consideration is allocated entirely to a wholly unsatisfied performance obligation. Under these contracts, each unit of product generally represents a separate performance obligation; therefore, future volumes are wholly unsatisfied, and disclosure of the transaction price allocated to remaining performance obligation is not required.
14. Employee Benefit Plans

In January 2024, the compensation committee approved grants of 208,875 time-vesting phantom units with distribution equivalent rights to the non-employee directors, officers and certain key employees. These phantom units will vest ratably over a three-year period for the officers and key employees and will fully vest on the one-year anniversary of the grant for the non-employee directors. The phantom units will be settled in common units and distribution equivalents will be paid to holders of outstanding phantom units, including unvested phantom units.

Additionally, in January 2024, the compensation committee approved grants of 159,475 performance-vesting phantom units to the officers and certain key employees. These performance-based phantom units will be earned based on the Company’s performance during the 2024 calendar year according to certain performance objectives and will vest in one-half increments on January 31, 2026 and January 31, 2027. Prior to determination of the achievement of the performance objectives, distribution equivalent rights will be paid according to the target number of phantom units grants; following determination of the number of earned phantom units based on achievement of the performance objectives,
14
distribution equivalent rights will be paid according to the number of earned phantom units. The phantom units will be settled in common units and distribution equivalents will be paid to holders of outstanding phantom units, including unvested phantom units.

The following summarizes the status of nonvested phantom units as of June 30, 2024:

(in thousands, except per unit amounts)Weighted Average Grant Date Fair ValueNumber of Units
Nonvested at January 1, 2024$20.00 535,000 
    Grants$18.62 208,875 
    Vestings$20.00 (188,332)
Nonvested at June 30, 2024$19.48 555,543 

We recognized compensation expense related to these grants of $3.0 million for the six months ended June 30, 2024 and $1.6 million for the six months ended June 30, 2023. As of June 30, 2024, we had total deferred compensation expense of $12.4 million. For these non-vested unit awards, we estimate that compensation expense for service periods after June 30, 2024 will be $3.2 million in 2024, $6.1 million in 2025, $2.9 million in 2026 and $0.2 million in 2027. The weighted average remaining vesting period is 1.9 years.
15.Accrued Liabilities
Accrued liabilities consist of the following at June 30, 2024 and December 31, 2023:
June 30,
2024		December 31,
2023
Accrued production expenses$15,493 $17,443 
Accrued severance taxes$1,834 $2,828 
Accrued ad valorem taxes$1,813 $2,177 
Accrued bonuses$2,432 $— 
Accrued capital expenditures$1,276 $676 
Other accrued liabilities$78 $238 
Total accrued liabilities$22,926 $23,362 
16.Supplemental Cash Flow Information
Interest payments totaled $1.8 million for the six months ended June 30, 2024 and $1.7 million for the six months ended June 30, 2023. Income tax payments were $1.9 million during the six months ended June 30, 2024 and $1.1 million during the six months ended June 30, 2023.
17.Subsequent Events
We have evaluated subsequent events through the date the financial statements were available to be issued. See Notes 4 and 12.
15
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with our unaudited consolidated financial statements and notes thereto presented in Item 1 of this Quarterly Report. Additionally, the following discussion and analysis should be read in conjunction with our audited consolidated financial statements and notes thereto and the related “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” included in our Annual Report on Form 10-K for the year ended December 31, 2023.

Unless otherwise stated or the context indicates otherwise, references in this Quarterly Report to “our general partner” refers to TXO Partners GP, LLC, a Delaware limited liability company, and the terms “partnership,” the “Company,” “we,” “our,” “us” or similar terms refer to TXO Partners, L.P., a Delaware limited partnership (“TXO Partners”) and its subsidiaries. Unless otherwise indicated, throughout this discussion the term “MBoe” refers to thousands of barrels of oil equivalent quantities produced for the indicated period, with natural gas and NGL quantities converted to Bbl on an energy equivalent ratio of six Mcf to one barrel of oil.

Cautionary Statement Regarding Forward-Looking Statements

Some of the information in this Quarterly Report on Form 10-Q may contain “forward-looking statements.” All statements, other than statements of historical fact included in this Quarterly Report on Form 10-Q, regarding our strategy, future operations, financial position, estimated revenues and losses, projected costs, prospects, plans and objectives of management are forward-looking statements. When used in this Quarterly Report on Form 10-Q, words such as “may,” “assume,” “forecast,” “could,” “should,” “will,” “plan,” “believe,” “anticipate,” “intend,” “estimate,” “expect,” “project,” “budget” and similar expressions are used to identify forward-looking statements, although not all forward-looking statements contain such identifying words. These forward-looking statements are based on management’s current belief, based on currently available information, as to the outcome and timing of future events at the time such statement was made. When considering forward-looking statements, you should keep in mind the risk factors and other cautionary statements described under the heading “Risk Factors” included in this Quarterly Report on Form 10-Q.

We caution you that these forward-looking statements are subject to all of the risks and uncertainties, most of which are difficult to predict and many of which are beyond our control, incident to the exploration for and development and production of oil, natural gas and NGL. We disclose important factors that could cause our actual results to differ materially from our expectations as discussed under “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and elsewhere in this Quarterly Report on Form 10-Q. Factors that could cause our actual results to differ materially from the results contemplated by such forward-looking statement include:

•commodity price volatility;

•the impact of epidemics, outbreaks or other public health events, and the related effects on financial markets, worldwide economic activity and our operations;
•uncertainties about our estimated oil, natural gas and NGL reserves, including the impact of commodity price declines on the economic producibility of such reserves, and in projecting future rates of production;

•risks related to the Williston Acquisitions, including the risk that we may fail to complete the EMEP Acquisition on the terms and timing currently contemplated or at all, and/or to realize the expected benefits of the Williston Acquisitions;

•the concentration of our operations in the Permian Basin, the San Juan Basin and, following completion of the Williston Acquisitions, the Williston Basin;

•difficult and adverse conditions in the domestic and global capital and credit markets;

•lack of transportation and storage capacity as a result of oversupply, government regulations or other factors;

•lack of availability of drilling and production equipment and services;

•potential financial losses or earnings reductions resulting from our commodity price risk management program or any inability to manage our commodity risks;
16

•failure to realize expected value creation from property acquisitions and trades;

•access to capital and the timing of development expenditures;

•environmental, weather, drilling and other operating risks;

•regulatory changes, including potential shut-ins or production curtailments mandated by the Railroad Commission of Texas;

•competition in the oil and natural gas industry;

•loss of production and leasehold rights due to mechanical failure or depletion of wells and our inability to re-establish their production;

•our ability to service our indebtedness;

•cost inflation;

•political and economic conditions and events in foreign oil and natural gas producing countries, including embargoes, the Israel-Hamas war, attacks in the Red Sea and other continued hostilities in the Middle East and other sustained military campaigns, the armed conflict in Ukraine and associated economic sanctions on Russia, conditions in South America, Central America, China and Russia, and acts of terrorism or sabotage;

•evolving cybersecurity risks such as those involving unauthorized access, denial-of-service attacks, malicious software, data privacy breaches by employees, insider or other with authorized access, cyber or phishing-attacks, ransomware, social engineering, physical breaches or other actions; and

•risks related to our ability to expand our business, including through the recruitment and retention of qualified personnel.

Reserve engineering is a process of estimating underground accumulations of oil and natural gas that cannot be measured in an exact way. The accuracy of any reserve estimate depends on the quality of available data, the interpretation of such data and price and cost assumptions made by reservoir engineers. In addition, the results of drilling, testing and production activities may justify revisions of estimates that were made previously. If significant, such revisions would change the schedule of any further production and development drilling. Accordingly, our reserve and PV-10 estimates may differ significantly from the quantities of oil, natural gas and NGLs that are ultimately recovered.

Should one or more of the risks or uncertainties described in this Quarterly Report on Form 10-Q occur, or should underlying assumptions prove to be incorrect, our actual results and plans could differ materially from those expressed in any forward-looking statements.

All forward-looking statements, expressed or implied, included in this Quarterly Report on Form 10-Q are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that we or persons acting on our behalf may issue.

Except as otherwise required by applicable law, we disclaim any duty to update any forward-looking statements, all of which are expressly qualified by the statements in this section, to reflect events or circumstances after the date of this Quarterly Report on Form 10-Q.
Overview
We are an independent oil and natural gas company focused on the acquisition, development, optimization and exploitation of conventional oil, natural gas and natural gas liquid reserves in North America. Our properties are predominately located in the Permian Basin of New Mexico and Texas, the San Juan Basin of New Mexico and Colorado and, following completion of the Williston Acquisitions, the Williston Basin; .

17
Recent Developments

Williston Basin Acquisitions
In June 2024, we entered into a purchase agreement to purchase certain oil and gas assets from Eagle Mountain Energy Partners, which are located in the Elm Coulee field in Montana and the Russian Creek field in North Dakota, for cash consideration of $225.0 million and 2.5 million common units of TXO, subject to customary purchase price adjustments. In connection with entering into the purchase agreement, we paid a deposit of $27.6 million. The EMEP Acquisition is expected to close during the third quarter of 2024 and is expected to be funded by a combination of cash on hand from the Offering and borrowings under our Credit Facility.

Additionally, in June 2024, we entered into a purchase agreement to purchase certain oil and gas assets from Kaiser-Francis Oil Company in the Russian Creek field in North Dakota for cash consideration of $18.2 million. In connection with entering into the purchase agreement, we paid a deposit of $1.8 million. The KFOC Acquisition closed August 1, 2024. The KFOC Acquisition was funded by cash on hand from the Offering.

Equity Offering
On June 28, 2024, we completed the Offering for the sale of 6.5 million common units at a price of $20.00 per common unit, which resulted in estimated proceeds of $122.5 million net of estimated underwriting discounts, commissions and other costs. On July 2, 2024, we completed the sale of an additional 975,000 common units at a price of $20.00 per common unit pursuant to the underwriter’s exercise in full of its option to purchase additional common units in the Offering, resulting in additional proceeds of approximately $18.5 million net of estimated underwriting discounts, commissions and other costs. We intend to use the net proceeds from the Offering to fund a portion of the cash consideration for the Williston Acquisitions. Pending the closing of the Williston Acquisitions, we used a portion of these proceeds to repay all outstanding borrowings under the Credit Facility.
Market Outlook
The oil and natural gas industry is cyclical and commodity prices are highly volatile. For example, during the period from January 1, 2023 through June 30, 2024, NYMEX prices for crude oil and natural gas reached a high of $93.68 per Bbl and $4.17 per MMBtu, respectively, and a low of $66.74 per Bbl and $1.58 per MMBtu, respectively. Oil prices were relatively stable over the first half of 2023 before initially increasing in the second half of 2023 as a result of expected supply constraints and hostilities in the Middle East. Since these concerns did not materialize, oil prices declined in the last month of 2023 but continuing hostilities and higher global consumption have pushed prices higher in the first half of 2024. WTI crude oil prices have been volatile reaching a high of $93.68 per Bbl in September 2023 before declining to $82.77 per Bbl as of July 18, 2024. Natural gas prices reached a high of $4.17 per MMbtu in January 2023 before declining to $2.07 per MMbtu as of July 18, 2024.
We expect the crude oil and natural gas markets will continue to be volatile in the future. Our revenue, profitability and future growth are highly dependent on the prices we receive for our oil and natural gas production. Please see “Risk Factors--Risks Related to the Natural Gas, NGL and Oil Industry and Our Business--Commodity prices are volatile--A sustained decline in commodity prices may adversely affect our business, financial condition or results of operations and our ability to meet our capital expenditure obligations and financial commitments.”

With our anticipated cash flows from our long-lived property base, we intend to provide dynamic allocation of funds to prudently meet our goals. These goals include the highest projected economic returns on our capital budget, acquisition opportunities that fulfill our strategy, and cash distributions for the life of our legacy assets. From time to time, we may choose to amortize repayment of debt incurred in modest acquisitions to support the longer-term financial stewardship of our business. At other times, given fluctuations in industry costs and commodity prices, we may modify our capital budget or cash balances to shift funds towards cash distributions. We will use all of these tools to support our underlying strategy as a “production and distribution” enterprise.

Concerns over global economic conditions, energy costs, supply chain disruptions, increased demand, labor shortages associated with a fully employed U.S. labor force, geopolitical issues, inflation, the availability and cost of credit and the United States financial market and other factors have contributed to increased economic uncertainty and diminished
18
expectations for the global economy. During the year ended December 31, 2022, the U.S. economy experienced the highest rate of inflation in the past 40 years. Rising inflation has been pervasive since 2022, increasing the cost of salaries, wages, supplies, material, freight, and energy. While we expect inflation to moderate in 2024, inflation continues to run higher than the Federal Reserve target, resulting in higher costs. We continue to undertake actions and implement plans to address these pressures and protect the requisite access to commodities and services, however, these mitigation efforts may not succeed or be insufficient. Nevertheless, we expect for the foreseeable future to experience inflationary pressure on our cost structure. Principally, commodity costs for steel and chemicals required for drilling, higher transportation and fuel costs and wage increases have increased our operating costs. While prices appear to have stopped increasing as rapidly, we do not expect these cost increases to reverse in the short term. Typically, as prices for oil and natural gas increase, so do associated costs. Conversely, in a period of declining prices, associated cost declines are likely to lag and may not adjust downward in proportion to prices. We cannot predict the future inflation rate but to the extent these higher costs do not begin to reverse or start to increase again, we may experience a higher cost environment going forward. If we are unable to recover higher costs through higher commodity prices, our current revenue stream, estimates of future reserves, borrowing base calculations, impairment assessments of oil and natural gas properties, and values of properties in purchase and sale transactions would all be significantly impacted.

Assuming the EMEP Acquisition is consummated in the third quarter of 2024 and the EMEP planned capital program is successfully completed, we expect the average daily production on the Williston assets to increase to an estimated 4,955 BOE/day, consisting of approximately 78% oil, 12% NGLs and 10% gas. The EMEP capital program, totaling $30 million to $35 million, is for the completion of one new operated horizontal well, nine operated refracs and four non-operated new horizontal wells. We expect to hedge a portion of the underlying production to protect our distributions and the balance sheet. The combined reserves from the Williston Acquisitions, after giving effect to EMEP’s 2024 development program, are expected to have a three-year average annual decline rate of approximately 14%.

We expect that approximately $120.0 million of the funds to close the EMEP Acquisition will be borrowings under our Credit Facility, which is expected to increase our net-debt-to-Adjusted EBITDAX ratio to approximately one times.

As a result of the Williston Acquisitions (assuming the EMEP Acquisition closes), we expect to increase our total leasehold and mineral acreage from approximately 846,000 gross (372,000 net) to approximately 1,120,000 gross (550,000 net).
How We Evaluate Our Operations
We use a variety of financial and operational metrics to assess the performance of our operations, including:
•production volumes;
•realized prices on the sale of oil, NGLs and natural gas;
•production expenses;
•acquisition and development expenditures;
•Adjusted EBITDAX; and
•Cash Available for Distribution.
Non-GAAP Financial Measures

Adjusted EBITDAX

We include in this Quarterly Report the non-GAAP financial measure Adjusted EBITDAX and provide our calculation of Adjusted EBITDAX and a reconciliation of Adjusted EBITDAX to net income (loss), our most directly comparable financial measures calculated and presented in accordance with GAAP. We define Adjusted EBITDAX as net income (loss) before (1) interest income, (2) interest expense, (3) depreciation, depletion and amortization, (4) impairment expenses, (5) accretion of discount on asset retirement obligations, (6) exploration expenses, (7) unrealized (gains) losses
19
on commodity derivative contracts, (8) non-cash incentive compensation, (9) non-cash (gain) loss on forgiveness of debt and (10) certain other non-cash expenses.

Adjusted EBITDAX is used as a supplemental financial measure by our management and by external users of our financial statements, such as industry analysts, investors, lenders, rating agencies and others, to more effectively evaluate our operating performance and our results of operation from period to period and against our peers without regard to financing methods, capital structure or historical cost basis. We exclude the items listed above from net income (loss) in arriving at Adjusted EBITDAX because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDAX is not a measurement of our financial performance under GAAP and should not be considered as an alternative to, or more meaningful than, net income (loss) as determined in accordance with GAAP or as indicators of our operating performance. Certain items excluded from Adjusted EBITDAX are significant components in understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax burden, as well as the historic costs of depreciable assets, none of which are reflected in Adjusted EBITDAX. Our presentation of Adjusted EBITDAX should not be construed as an inference that our results will be unaffected by unusual or non-recurring items. Our computations of Adjusted EBITDAX may not be identical to other similarly titled measures of other companies.
Cash Available for Distribution

Cash available for distribution is not a measure of net income or net cash flow provided by or used in operating activities as determined by GAAP. Cash available for distribution is a supplemental non-GAAP financial measure used by our management and by external users of our financial statements, such as investors, lenders and others (including industry analysts and rating agencies who will be using such measure), to assess our ability to internally fund our exploration and development activities, pay distributions, and to service or incur additional debt. We define cash available for distribution as Adjusted EBITDAX less net cash interest expense, exploration expense, non-recurring (gain) / loss and development costs. Development costs include all of our capital expenditures made for oil and gas properties, other than acquisitions. Cash available for distribution will not reflect changes in working capital balances. Cash available for distribution is not a measurement of our financial performance or liquidity under GAAP and should not be considered as an alternative to, or more meaningful than, net income (loss) or net cash provided by or used in operating activities as determined in accordance with GAAP or as indicators of our financial performance and liquidity. The GAAP measures most directly comparable to cash available for distribution are net income and net cash provided by operating activities. Cash available for distribution should not be considered as an alternative to, or more meaningful than, net income or net cash provided by operating activities.

You should not infer from our presentation of Adjusted EBITDAX that its results will be unaffected by unusual or non-recurring items. You should not consider Adjusted EBITDAX or cash available for distribution in isolation or as a substitute for analysis of our results as reported under GAAP. Additionally, because Adjusted EBITDAX and cash available for distribution may be defined differently by other companies in our industry, our definition of Adjusted EBITDAX and cash available for distribution may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.
20
Reconciliation of Adjusted EBITDAX and Cash Available for Distribution to GAAP Financial Measures
Three Months Ended June 30,Six Months Ended June 30,
2024202320242023
(in thousands)
Net income (loss)$2,808 $(2,546)$13,075 $81,263 
Interest expense1,049 618 2,025 2,057 
Interest income(122)(127)(247)(234)
Depreciation, depletion and amortization10,332 11,543 20,849 22,481 
Accretion of discount in asset retirement obligation2,781 2,159 5,565 4,277 
Exploration expense71 16 194 83 
Unrealized (gain)/loss on derivatives2,340 9,065 2,998 (86,429)
Non-cash incentive compensation1,832 952 2,973 1,591 
Non-recurring (gain)/loss$45 $— $90 $— 
Adjusted EBITDAX$21,136 $21,680 $47,522 $25,089 
Cash Interest expense(852)(438)(1,632)(1,697)
Cash Interest income122 127 247 234 
Exploration expense(71)(16)(194)(83)
Development costs(5,354)(9,918)(8,198)(21,196)
Cash Available for Distribution$14,981 $11,435 $37,745 $2,347 
Net cash provided by operating activities$22,885 $18,404 $48,082 $35,553 
Changes in operating assets and liabilities(2,550)2,949 (2,139)(12,010)
Development costs(5,354)(9,918)(8,198)(21,196)
Cash Available for Distribution$14,981 $11,435 $37,745 $2,347 

21
Results of Operations

Three Months Ended June 30, 2024 Compared to the Three Months Ended June 30, 2023
Three Months Ended June 30,
20242023
(in thousands)
REVENUES
Oil and condensate$42,799 $47,691 
Natural gas liquids6,670 7,033 
Gas7,839 5,748 
Total Revenues57,308 60,472 
EXPENSES
Production36,439 39,357 
Exploration71 16 
Taxes, transportation and other13,201 15,088 
Depreciation, depletion and amortization10,332 11,543 
Accretion of discount in asset retirement obligation2,781 2,159 
General and administrative4,591 1,084 
Total Expenses67,415 69,247 
OPERATING INCOME (LOSS)(10,107)(8,775)
OTHER INCOME (EXPENSE)
Other income13,842 6,720 
Interest income122 127 
Interest expense(1,049)(618)
Total Other Income12,915 6,229 
NET INCOME (LOSS)$2,808 $(2,546)












22

The following table provides a summary of our sales volumes, average prices (both including and excluding the effects of derivatives) and operating expenses on a per Boe basis for the periods indicated:
Three Months Ended June 30,
20242023
Sales:
Oil and condensate sales (MBbls)
535620
Natural gas liquids sales (MBbls)
297352
Natural gas sales (MMcf)
6,7726,952
Total (MBoe)
1,9602,131
Total (MBoe/d)
2223
Average sales prices:
Oil and condensate excluding the effects of derivatives (per Bbl)
$79.49 $72.28 
Oil and condensate (per Bbl) (1)
$80.04 $76.97 
Natural gas liquids excluding the effects of derivatives (per Bbl)
$22.59 $20.81 
Natural gas liquids (per Bbl) (2)
$22.47 $19.98 
Natural gas excluding the effects of derivatives (per Mcf)
$1.15 $2.18 
Natural gas (per Mcf) (3)
$1.16 $0.83 
Expense per Boe:
Production
$18.59 $18.47 
Taxes, transportation and other
$6.73 $7.08 
Depreciation, depletion and amortization
$5.27 $5.42 
General and administrative expenses
$2.34 $0.51 
_________________________________
(1)Oil and condensate prices include both realized losses and unrealized gains from derivatives. Unrealized gains were $3.4 million for the three months ended June 30, 2024 and $3.7 million for the three months ended June 30, 2023. Realized losses were $3.1 million for the three months ended June 30, 2024 and $0.7 million for the three months ended June 30, 2023.
(2)Natural gas liquids prices include both realized gains and unrealized losses from derivatives. Unrealized losses were $0.3 million for the three months ended June 30, 2024 and $0.6 million for the three months ended June 30, 2023. Realized gains were $0.2 million for the three months ended June 30, 2024 and $0.3 million for the three months ended June 30, 2023.
(3)Natural gas prices include both realized gains and unrealized losses from derivatives. Unrealized losses were $5.5 million for the three months ended June 30, 2024 and $12.1 million for the three months ended June 30, 2023. Realized gains were $5.6 million for the three months ended June 30, 2024 and $2.7 million for the three months ended June 30, 2023.
Revenues
Revenues decreased $3.2 million, or 5%, from $60.5 million for the three months ended June 30, 2023 to $57.3 million for the three months ended June 30, 2024. Revenue decreased $8.2 million due to a decrease in production of 170 MBoe primarily as a result of natural production declines and downtime and decreased $7.2 million as a result of a decrease in the average selling price, excluding the effects of derivatives, on natural gas of 47%. These decreases were partially offset by gains on our hedging activity of $7.1 million, of which $6.7 million were unrealized gains and $0.4 million were realized gains. Additionally, an increase in the average selling price, excluding the effects of derivatives, on oil of 10% resulted in an increase in revenue of $4.5 million and on NGLs of 9% resulted in an increase in revenue of $0.6 million.
Production expenses
Production expenses decreased $2.9 million, or 7%, from $39.4 million for the three months ended June 30, 2023 to $36.4 million for the three months ended June 30, 2024. The decrease is primarily due to decreased maintenance and energy costs.
On a per unit basis, production expenses increased from $18.47 per Boe sold for the three months ended June 30, 2023 to $18.59 per Boe sold for the three months ended June 30, 2024. The increase is primarily related to a decrease in production of 170 MBoe partially offset by decreased maintenance and energy costs.
23
Taxes, transportation, and other
Taxes, transportation, and other decreased $1.9 million, or 13%, from $15.1 million for the three months ended June 30, 2023 to $13.2 million for the three months ended June 30, 2024. The decrease is primarily attributable to the decrease in production and lower natural gas prices partially offset by increased oil and NGL prices.
On a per unit basis, taxes, transportation, and other decreased from $7.08 per Boe sold for the three months ended June 30, 2023 to $6.73 per Boe sold for the three months ended June 30, 2024. The decrease is primarily related to the lower natural gas prices.
Depreciation, depletion, and amortization
Depreciation, depletion, and amortization decreased $1.2 million, or 10%, from $11.5 million for the three months ended June 30, 2023 to $10.3 million for the three months ended June 30, 2024. The decrease is primarily attributable to the decreased production and a lower rate due to changes in production mix.
On a per unit basis, depreciation, depletion, and amortization decreased from $5.42 per Boe sold for the three months ended June 30, 2023 to $5.27 per Boe sold for the three months ended June 30, 2024. The decrease is primarily related to changes in production mix.
General and administrative
General and administrative (“G&A”) expenses increased $3.5 million, or 324%, from $1.1 million for the three months ended June 30, 2023 to $4.6 million for the three months ended June 30, 2024. The increase is primarily attributable to higher personnel costs of $2.6 million due, in part, to amortization of unit awards and additional expenses related to being a public company.
On a per unit basis, G&A expense increased from $0.51 per Boe sold for the three months ended June 30, 2023 to $2.34 per Boe sold for the three months ended June 30, 2024. The increase is primarily related to increased costs and decreased production.
Other income
Other income increased $7.1 million, or 106%, from $6.7 million for the three months ended June 30, 2023 to $13.8 million for the three months ended June 30, 2024. The increase is primarily attributable to $5.4 million in bonus payments on term assignment of leases and higher CO2 and plant income of $1.8 million. The CO2 and plant income is ancillary to the operations of the gas processing plant in the Permian Basin in New Mexico and CO2 assets in Colorado.
Interest expense
Interest expense increased $0.4 million, or 70%, from $0.6 million for the three months ended June 30, 2023 to $1.0 million for the three months ended June 30, 2024. The increase is primarily attributable to a higher interest rate and increased borrowings.




24
Six Months Ended June 30, 2024 Compared to the Six Months Ended June 30, 2023
Six Months Ended June 30,
20242023
(in thousands)
REVENUES
Oil and condensate$80,833 $97,312 
Natural gas liquids13,172 16,156 
Gas30,742 105,403 
Total Revenues124,747 218,871 
EXPENSES
Production69,522 74,681 
Exploration194 83 
Taxes, transportation and other28,774 43,991 
Depreciation, depletion and amortization20,849 22,481 
Accretion of discount in asset retirement obligation5,565 4,277 
General and administrative7,245 3,306 
Total Expenses132,149 148,819 
OPERATING INCOME (LOSS)(7,402)70,052 
OTHER INCOME (EXPENSE)
Other income22,255 13,034 
Interest income247 234 
Interest expense(2,025)(2,057)
Total Other Income20,477 11,211 
NET INCOME (LOSS)$13,075 $81,263 













25
The following table provides a summary of our sales volumes, average prices (both including and excluding the effects of derivatives) and operating expenses on a per Boe basis for the periods indicated:
Six Months Ended June 30,
20242023
Sales:
Oil and condensate sales (MBbls)
1,0761,223
Natural gas liquids sales (MBbls)
580620
Natural gas sales (MMcf)
14,10613,855
Total (MBoe)
4,0074,152
Total (MBoe/d)
2223
Average sales prices:
Oil and condensate excluding the effects of derivatives (per Bbl)
$77.44 $73.16 
Oil and condensate (per Bbl) (1)
$75.14 $79.56 
Natural gas liquids excluding the effects of derivatives (per Bbl)
$22.71 $24.39 
Natural gas liquids (per Bbl) (2)
$22.70 $26.04 
Natural gas excluding the effects of derivatives (per Mcf)
$2.06 $7.65 
Natural gas (per Mcf) (3)
$2.18 $7.61 
Expense per Boe:
Production
$17.35 $17.99 
Taxes, transportation and other
$7.18 $10.59 
Depreciation, depletion and amortization
$5.20 $5.41 
General and administrative expenses
$1.81 $0.80 
_________________________________
(1)Oil and condensate prices include both realized losses and unrealized gains from derivatives. Unrealized gains were $3.2 million for the six months ended June 30, 2024 and $9.9 million for the six months ended June 30, 2023. Realized losses were $5.6 million for the six months ended June 30, 2024 and $2.1 million for the six months ended June 30, 2023.
(2)Natural gas liquids prices include both realized gains and unrealized gains and losses from derivatives. Unrealized losses were $0.5 million for the six months ended June 30, 2024 and unrealized gains were $0.6 million for the six months ended June 30, 2023. Realized gains were $0.5 million for the six months ended June 30, 2024 and $0.4 million for the six months ended June 30, 2023.
(3)Natural gas prices include both realized and unrealized gains and losses from derivatives. Unrealized losses were $5.7 million for the six months ended June 30, 2024 and unrealized gains were $75.9 million for the six months ended June 30, 2023. Realized gains were $7.4 million for the six months ended June 30, 2024 and realized losses were $76.5 million for the six months ended June 30, 2023.
Revenues
Revenues decreased $94.1 million, or 43%, from $218.9 million for the six months ended June 30, 2023 to $124.7 million for the six months ended June 30, 2024. The decrease was primarily attributable to a 73% decrease in the average selling price of natural gas, excluding the effects of derivatives, resulted in a decrease in revenue of $77.5 million and on NGLs of 7% resulting in a decrease in revenue of $1.0 million. Additionally, revenue decreased $11.8 million due to a decrease in production of 145 MBoe primarily as a result of natural production declines and downtime. Finally, we incurred net losses on our hedging activity of $9.0 million, of which $89.4 million were unrealized losses and $80.5 million were realized gains. These declines were partially offset by an increase in the average selling price, excluding the effects of derivatives, on oil of 6% resulting in an increase in revenue of $5.2 million.
Production expenses
Production expenses decreased $5.2 million, or 7%, from $74.7 million for the six months ended June 30, 2023 to $69.5 million for the six months ended June 30, 2024. This decrease is primarily due to decreased maintenance and energy costs.
On a per unit basis, production expenses decreased from $17.99 per Boe sold for the six months ended June 30, 2023 to $17.35 per Boe sold for the six months ended June 30, 2024. The decrease is primarily related to decreased maintenance and energy costs partially offset by the decrease in production.
26
Taxes, transportation, and other
Taxes, transportation, and other decreased $15.2 million, or 35%, from $44.0 million for the six months ended June 30, 2023 to $28.8 million for the six months ended June 30, 2024. The decrease is primarily attributable to the decrease in production and natural gas and NGLs prices partially offset by increased oil prices.
On a per unit basis, taxes, transportation, and other decreased from $10.59 per Boe sold for the six months ended June 30, 2023 to $7.18 per Boe sold for the six months ended June 30, 2024. The decrease is primarily related to the lower natural gas and NGLs prices partially offset by higher oil prices.
Depreciation, depletion, and amortization
Depreciation, depletion, and amortization decreased $1.6 million, or 7%, from $22.5 million for the six months ended June 30, 2023 to $20.8 million for the six months ended June 30, 2024. The decrease is primarily attributable to decreased production and a lower rate due to changes in production mix.
On a per unit basis, depreciation, depletion, and amortization decreased from $5.41 per Boe sold for the six months ended June 30, 2023 to $5.20 per Boe sold for the six months ended June 30, 2024. The decrease is primarily related to changes in production mix.
General and administrative
General and administrative (“G&A”) expenses increased $3.9 million, or 119%, from $3.3 million for the six months ended June 30, 2023 to $7.2 million for the six months ended June 30, 2024. The increase is primarily attributable to higher personnel costs of $3.3 million due in part to amortization of unit awards and additional expenses related to being a public company.
On a per unit basis, G&A expense increased from $0.80 per Boe sold for the six months ended June 30, 2023 to $1.81 per Boe sold for the six months ended June 30, 2024. The increase is primarily related to increased costs and decreased production.
Other income
Other income increased $9.2 million, or 71%, from $13.0 million for the six months ended June 30, 2023 to $22.3 million for the six months ended June 30, 2024. The increase is primarily attributable to $7.0 million in bonus payments on term assignment of leases, higher CO2 and plant income of $1.6 million and a $0.7 million increase in marketing income. The CO2 and plant income is ancillary to the operations of the gas processing plant in the Permian Basin in New Mexico and CO2 assets in Colorado.
Interest expense
Interest expense decreased 2%, from $2.1 million for the six months ended June 30, 2023 to $2.0 million for the six months ended June 30, 2024. The decrease is primarily attributable to the decreased borrowings partially offset by a higher interest rate.
Liquidity and Capital Resources
Our primary sources of liquidity and capital will be cash flows generated by operating activities and borrowings under our Credit Facility. Outstanding borrowings under our Credit Facility were $0.0 million at June 30, 2024 and $21.0 million at December 31, 2023, and the remaining availability under our Credit Facility was $165.0 million at June 30, 2024 and $144.0 million at December 31, 2023. Additionally, we had positive net working capital (including cash and excluding the effects of derivative instruments) of $82.2 million at June 30, 2024 and $14.1 million at December 31, 2023.
On June 28, 2024, we completed the Offering, which resulted in estimated proceeds of $122.5 million net of estimated underwriting discounts, commissions and other costs. On July 2, 2024, we completed the sale of an additional 975,000 common units at a price of $20.00 per common unit pursuant to the underwriter’s exercise in full of its option to purchase additional common units in the Offering, resulting in additional proceeds of approximately $18.5 million net of
27
estimated underwriting discounts, commissions and other costs. We intend to use the net proceeds from the Offering to fund a portion of the cash consideration for the Williston Acquisitions. Pending the closing of the Williston Acquisitions, we used a portion of these proceeds to repay all outstanding borrowings under the Credit Facility.
As of June 30, 2024 we have no outstanding borrowings under our Credit Facility and cash on hand of $76.0 million. We expect that approximately $120.0 million of the funds to close the EMEP Acquisition will be borrowings under our Credit Facility, which is expected to increase our net-debt-to-EBITDAX ratio to approximately one times. After closing the EMEP Acquisition, we expect to carry a prudent level of debt moving forward.
Our partnership agreement requires that we distribute all of our available cash (as defined in the partnership agreement) to our unitholders. Our quarterly cash distributions may vary from quarter to quarter as a direct result of variations in the performance of our business, including those caused by fluctuations in the prices of oil and natural gas. Such variations may be significant and quarterly distributions paid to our unitholders may be zero. Our second quarter distribution of $0.57 per unit with respect to cash available for distribution for the three months ended June 30, 2024, was declared on August 6, 2024 and will be paid on August 27, 2024 to unitholders of record on August 20, 2024.

The fourth quarter distribution of $0.58 per unit with respect to cash available for distribution for the three months ended December 31, 2023, was declared on March 05, 2024 and was paid on March 28, 2024 to unitholders of record on March 15, 2024. The first quarter distribution of $0.65 per unit with respect to cash available for distribution for the three months ended March 31, 2024, was declared on May 7, 2024 and was paid May 29, 2024 to unitholders of record on May 20, 2024.
Our acquisition and development expenditures consist of acquisitions of proved, unproved and other property and development expenditures. Our capital expenditures including acquisitions were $38.5 million for the six months ended June 30, 2024 and $28.6 million for the six months ended June 30, 2023.

In order to mitigate volatility in oil and natural gas prices, we have entered into commodity derivative contracts. See “Quantitative and Qualitative Disclosures About Market Risk—Commodity Price Risk.”
We incurred costs of approximately $8.8 million for drilling, completion and recompletion activities and facilities costs in the six months ended June 30, 2024 and we have budgeted approximately $20.0 - $28.0 million for such costs in 2024.
The amount and timing of these capital expenditures is substantially within our control and subject to management’s discretion. We retain the flexibility to defer a portion of these planned capital expenditures depending on a variety of factors, including, but not limited to the prevailing and anticipated prices for oil, NGLs and natural gas, the availability of necessary equipment, infrastructure and capital, seasonal conditions and drilling and acquisition costs. Any postponement or elimination of our development program could result in a reduction of proved reserve volumes, production and cash flow, including distributions to unitholders.
Based on current commodity prices and our drilling success rate to date, we expect to be able to fund our distributions, meet our debt obligations and fund our 2024 capital development program and acquisitions from cash flow from operations, the Offering and borrowings under our Credit Facility.
If cash flow from operations does not meet our expectations, we may reduce our expected level of capital expenditures and/or distributions to unitholders. Alternatively, we may fund these expenditures using borrowings under our Credit Facility, issuances of debt and equity securities or from other sources, such as asset sales. We cannot assure you that necessary capital will be available on acceptable terms or at all. Our ability to raise funds through the incurrence of additional indebtedness could be limited by covenants in our debt arrangements. If we are unable to obtain funds when needed or on acceptable terms, we may not be able to complete acquisitions that may be favorable to us, finance the capital expenditures necessary to maintain our production or proved reserves, or make distributions to unitholders.
28
Cash flows
The following table summarizes our cash flows for the periods indicated (in thousands):
Six Months Ended
June 30,
20242023
Net cash provided by operating activities
$48,082 $35,553 
Net cash used by investing activities
(38,482)(28,583)
Net cash provided by (used by) financing activities
61,894 (11,734)

Six Months Ended June 30, 2024 Compared to Six Months Ended June 30, 2023
Net cash provided by operating activities
Net cash provided by operating activities increased $12.5 million for the six months ended June 30, 2024 compared to the six months ended June 30, 2023 due to an increase in net cash received on our derivatives, partially offset by a decline in operating results, excluding the effects of derivatives, primarily due to lower production and lower natural gas and NGL realizations partially offset by improved oil realizations and decreased costs.
Net cash used by investing activities
Net cash used by investing activities increased $9.9 million for the six months ended June 30, 2024 compared to the six months ended June 30, 2023 due to an increase in proved property acquisitions of $23.3 million partially offset by decreased development costs of $13.0 million and other asset additions of $0.5 million.
Net cash used by financing activities
Six Months Ended
June 30,
20242023
(in thousands)
Proceeds from long-term debt$61,000 $48,000 
Payments on long-term debt(82,000)(147,000)
Net proceeds from public offering122,500 — 
Net proceeds from initial public offering— 106,277 
Proceeds from sale of units to cover withholding taxes930 — 
Withholding taxes paid on vesting of restricted units(851)— 
Debt issuance costs(48)(110)
Distributions(39,637)(18,901)
Net cash provided by (used by) financing activities
$61,894 $(11,734)
Net cash provided by financing activities increased $73.6 million for the six months ended June 30, 2024 compared to the six months ended June 30, 2023 primarily due to increased net proceeds from public offering of $16.2 million and a decrease in net repayments under our Credit Facility of $78.0 million partially offset by increased distributions to unitholders of $20.7 million.
Revolving credit agreement
On November 1, 2021, we entered into a four-year, $165 million senior secured credit facility with certain commercial banks, as the lenders, and JPMorgan Chase Bank, N.A., as the administrative agent. The facility has a maturity date of November 1, 2025 and as of May 17, 2024, the last date of redetermination, our borrowing base was $165 million.
Our Credit Facility contains certain customary representations, warranties and covenants, including but not limited to, limitations on incurring debt and liens, limitations on merging or consolidating with another company, limitations on
29
making certain restricted payments, limitations on investments, limitations on paying distributions on, redeeming, or repurchasing common units, limitations on entering into transactions with affiliates, and limitations on asset sales. The Credit Facility also contains customary events of default, including non-payment, breach of covenants, materially incorrect representations, cross-default, bankruptcy and change of control. If an event of default occurs and is continuing, the lenders may declare all amounts outstanding under the Credit Facility to be immediately due and payable.
At our election, interest on borrowings under the credit facility is determined by reference to either the secured overnight financing rate plus an applicable margin between 3.00% and 4.00% per annum (depending on the then-current level of borrowings under the Credit Facility) or the alternate base rate plus an applicable margin between 2.00% and 3.00% per annum (depending on the then-current level of borrowings under the Credit Facility). The weighted average interest rate on Credit Facility borrowings was 8.60% in the six months ended June 30, 2024.
We are required to maintain (i) a current ratio (the ratio of current assets to current liabilities) greater than 1.0 to 1.0, which for purposes of this definition includes availability under the Credit Facility but excludes the fair value of derivative instruments, and (ii) a ratio of total net debt-to-EBITDAX of not greater than 3.0 to 1.0. For purposes of the total net debt-to-EBITDAX ratio, total net debt is total debt for borrowed money (including capital leases and purchase money debt) minus unrestricted cash and cash equivalents on hand at such time (not exceeding $15.0 million in the aggregate), minus the unpaid balance of the FAM Loan. EBITDAX means the sum of (i) net income plus interest expense; income taxes paid; depreciation, depletion and amortization; exploration expenses, including workover expenses; non-cash charges including unrealized losses on derivative instruments; and, any extraordinary or non-recurring charges, minus (ii) any extraordinary or non-recurring income and any non-cash income including unrealized gains on derivative instruments.
We had no debt outstanding and $165 million available under our Credit Facility as of June 30, 2024.
Contractual obligations and commitments
We have not guaranteed the debt or obligations of any other party, nor do we have any other arrangements or relationships with other entities that could potentially result in consolidated debt or losses.
Derivative contracts
We have entered into derivative instruments to hedge our exposure to commodity price fluctuations. If market prices are higher than the contract prices when the cash settlement amount is calculated, we are required to pay the contract counterparties. As of June 30, 2024, the current liability related to such contracts was $1.0 million. Such payments will generally be funded by higher prices received from the sale of oil, NGLs and natural gas. For further information on derivative contracts, see Note 9 in the financial statements included elsewhere in this Quarterly Report.
Asset Retirement Obligation
At June 30, 2024, we had asset retirement obligations of $159.0 million inclusive of a current portion of $1.8 million. For further information on asset retirement obligations, see Note 7 in the financial statements included elsewhere in this Quarterly Report.

Critical Accounting Policies

There has been no change in our critical accounting policies from those disclosed in our Annual Report on Form 10-K filed with the SEC on March 5, 2024.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
We are exposed to market risk, including the effects of adverse changes in commodity prices and interest rates as described below. The primary objective of the following information is to provide quantitative and qualitative information about our potential exposure to market risks. The term “market risk” refers to the risk of loss arising from adverse changes in commodity prices and interest rates. The disclosures are not meant to be precise indicators of expected future losses, but rather indicators of reasonably possible losses. All of our market risk sensitive instruments were entered into for purposes other than speculative trading. Also, gains and losses on these instruments are generally offset by losses and gains on the offsetting expenses.
30
Commodity price risk
Our major market risk exposure is in the pricing that we receive for our oil, NGL and natural gas production. Pricing for oil, NGLs, and natural gas has been volatile and unpredictable for several years, and this volatility is expected to continue in the future. The prices we receive for our oil, NGL, and natural gas production depend on many factors outside of our control, such as the strength of the global economy and global supply and demand for the commodities we produce.
To reduce the impact of fluctuations in oil, NGL and natural gas prices on our revenues, we periodically enter into commodity derivative contracts with respect to certain of our oil, NGL and natural gas production through various transactions that limit the risks of fluctuations of future prices. We plan to continue our practice of entering into such transactions to reduce the impact of commodity price volatility on our cash flow from operations. Future transactions may include price swaps whereby we will receive a fixed price for our production and pay a variable market price to the contract counterparty. Additionally, we may enter into collars, whereby we receive the excess, if any, of the fixed floor over the floating rate or pay the excess, if any, of the floating rate over the fixed ceiling. These hedging activities are intended to limit our exposure to product price volatility and to maintain stable cash flows.
As of June 30, 2024, the fair market value of our oil, NGL and natural gas derivative contracts was a net liability of $1.0 million. Based upon our open commodity derivative positions at June 30, 2024, a hypothetical 10% change in the NYMEX WTI and Henry Hub prices, OPIS prices and basis prices would not have a material impact on our net oil, NGL and natural gas derivative liability.
(in thousands)Fair Value at
June 30,
2024		Hypothetical
Price Increase
or Decrease
of
10%
Derivative asset (liability) – Crude Oil
$— $— 
Derivative asset (liability) – Natural Gas Liquids
$— $— 
Derivative asset (liability) – Natural Gas
$(991)$9 
Net derivative liability
$(991)$9 
The hypothetical change in fair value could be a gain or loss depending on whether prices increase or decrease.
Counterparty and customer credit risk
Our cash and cash equivalents are exposed to concentrations of credit risk. We manage and control this risk by investing these funds in major financial institutions. We often have balances in excess of the federally insured limits.
We sell oil, NGL and natural gas production to various types of customers. Credit is extended based on an evaluation of the customer’s financial condition and historical payment record. The future availability of a ready market for our production depends on numerous factors outside of our control, none of which can be predicted with certainty. For the years ended December 31, 2023 and December 31, 2022, we had two and two customers, respectively, that each accounted for more than 10% of total revenues. We do not believe the loss of any single purchaser would materially impact our operating results because oil, NGLs and natural gas are fungible products with well-established markets and numerous purchasers.
At June 30, 2024, we had commodity derivative contracts with counterparties. We are currently not required to provide collateral or other security to counterparties to support derivative instruments; however, to minimize the credit risk in derivative instruments, it is our policy to enter into derivative contracts only with counterparties that are creditworthy financial institutions deemed by management as competent and competitive market makers. Additionally, we use master netting arrangements to minimize credit risk exposure. The creditworthiness of our counterparties is subject to periodic review.
Interest rate risk
At June 30, 2024, we had no variable rate debt outstanding. Based on this, a change in interest rates would be de minimis. However, we expect that approximately $120.0 million of the funds to close the EMEP Acquisition will be borrowings under our Credit Facility, which will increase our exposure to interest rate risk while such amounts remain
31
outstanding. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources—Revolving credit agreement.”
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act as of June 30, 2024. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that as of June 30, 2024, our disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed in the reports we file and submit under the Exchange Act is recorded, processed, summarized, and reported as and when required, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding its required disclosure. Based on the evaluation of our disclosure controls and procedures as of June 30, 2024, our Chief Executive Officer and Chief Financial Officer have concluded that, as of such date, our disclosure controls and procedures were effective at the reasonable assurance level.

Changes in Internal Control over Financial Reporting

There were no changes in our internal control over financial reporting that occurred during the quarter ended June 30, 2024 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
32
Part II - Other Information
Item 1. Legal Proceedings
We are party to lawsuits arising in the ordinary course of our business. We cannot predict the outcome of any such lawsuits with certainty, but management believes it is remote that pending or threatened legal matters will have a material adverse impact on our financial condition. Due to the nature of our business, we are, from time to time, involved in other routine litigation or subject to disputes or claims related to our business activities, including workers’ compensation claims and employment-related disputes. In the opinion of our management, none of these other pending litigation matters, disputes or claims against us, if decided adversely, will have a material adverse effect on our financial condition, cash flows or results of operations.
Item 1A. Risk Factors
Other than the risks set forth below, there have been no material changes in the risk factors disclosed under Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2023.

Risks Related to the Williston Acquisitions

We may not consummate the EMEP Acquisition.

The EMEP Acquisition is subject to the satisfaction or waiver of customary closing conditions, and we cannot assure you that the EMEP Acquisition will be consummated in the anticipated time frame or at all.

We have performed only a limited investigation of the properties included in the EMEP Acquisition. The completion of the EMEP Acquisition is subject to specified closing conditions and to the right of any of the parties to terminate the transactions, including in the event that adjustments to the purchase price related to title defects are required in excess of agreed upon thresholds. If one or more of the closing conditions are not satisfied with respect to the EMEP Acquisition, then the acquisition may not be completed. Some of these conditions are beyond our control, and we may elect not to take actions necessary to satisfy these conditions or to ensure that the transaction is not otherwise terminated.

If the EMEP Acquisition is delayed, terminated or consummated on terms different than those described herein, the market price of our common units may decline to the extent that the price of our common units reflects a market assumption that the EMEP Acquisition will be consummated on the terms described or at all. Further, a failed transaction may result in negative publicity or a negative impression of us in the investment community and may affect our relationships with our business partners. Please read “Management's Discussion and Analysis of Financial Condition and Results of Operations —Recent Developments –Williston Basin Acquisitions” for more information regarding the EMEP Acquisition.

We may not be able to achieve the expected benefits of the EMEP Acquisition and our assessment and estimates of the Williston Assets may prove to be incorrect.

Even if we consummate the EMEP Acquisition, we may not be able to achieve the expected benefits of the EMEP Acquisition. There can be no assurance that the EMEP Acquisition will be beneficial to us. We may not be able to integrate the Williston Assets without increases in costs or other difficulties. Any unexpected costs or delays incurred in connection with the integration of the EMEP Acquisition could have an adverse effect on our business, results of operations, financial condition and prospects, as well as the market price of our common units.

Our assessment and estimates of the properties to be acquired in the EMEP Acquisition to date has been limited and may prove to be incorrect. Even by the time of closing, our assessment of these properties may not reveal all existing or potential problems. In addition, any inspection that we do may not reveal all title issues or other problems. We may be required to assume the risk that the properties may not perform in accordance with our expectations. Our ability to make specified claims against the seller generally expires over time and we may be left with no recourse for liabilities and other problems associated with the Williston Acquisitions that we do not discover prior to the expiration date related to such matters arising under the Williston Acquisitions. Moreover, there can be no assurance that the EMEP 2024 development program will increase production or enable us to achieve a three-year average annual decline rate on the Williston Assets of approximately 14%.

The market price of our common units may decline as a result of the Williston Acquisitions if, among other things, the integration of the properties acquired and to be acquired in the Williston Acquisitions is unsuccessful or if the
33
properties are not successfully developed by working interest owners or if the liabilities, expenses, title and other defects, or transaction costs related to the Williston Acquisitions is greater than expected. The market price of our common units may decline if we do not achieve the perceived benefits of the Williston Acquisitions as rapidly or to the extent anticipated by us or by securities market participants or if the effect of the Williston Acquisitions on our business, results of operations or financial condition or prospects is not consistent with our expectations or those of securities market participants.

If the EMEP Acquisition is completed, we will be required to prepare and disclose historical and pro forma financial statements with the SEC, which such financial statements have not been prepared or filed as of the date of this report.

If the EMEP Acquisition is completed, we will be required to file audited financial statements in accordance with the requirements of Regulation S-X (“Regulation S-X”) promulgated under the Securities Act of 1933, as amended (the “Securities Act”), and pro forma financial statements in connection with the Williston Acquisitions no later than 75 calendar days after the date on which the EMEP Acquisition closes. You will not have the benefit of the financial statements or pro forma information relating to the Williston Acquisitions until such financial statements are filed, and the pro forma financial statements of the Company, pro forma for the Williston Acquisitions, may differ significantly from the historical financial statements of the Company.

Any acquisitions we complete, including the Williston Acquisitions, are subject to substantial risks that could reduce our ability to make distributions to our common unitholders.

Even if we do make acquisitions that we believe will increase the amount of cash available for distribution to our common unitholders, these acquisitions, including the Williston Acquisitions, may nevertheless result in a decrease in the amount of cash available for distribution. Any acquisition, including the Williston Acquisitions, involves potential risks, including, among other things:

•the validity of our assumptions about estimated proved reserves, future production, drilling locations, prices, revenues, capital expenditures and production costs;

•the assumption of unknown liabilities, losses or costs for which we are not indemnified or for which any indemnity we receive is inadequate;

•our inability to obtain satisfactory title to the assets we acquire; and

•the occurrence of other significant changes, such as impairment of oil and natural gas properties, goodwill or other intangible assets, asset devaluation or restructuring charges.

We may incur significant indebtedness to finance the EMEP Acquisition.

As of June 30, 2024, we have no outstanding borrowings under our Credit Facility. We expect that approximately $120.0 million of the funds to close the EMEP Acquisition will be borrowings under our Credit Facility, which is expected to increase our net-debt-to-Adjusted EBITDAX ratio to approximately one times.

This indebtedness will increase our borrowing costs and may have the effect, among other things, of reducing our flexibility to respond to changing business and economic conditions. Furthermore, our borrowings under our revolving credit facility bear interest at a variable rate, and such indebtedness will expose us to interest rate risk, as our debt service obligations could increase if interest rates increase. As a result, this indebtedness will require that an increased portion of our cash flows from operations be used for the payment of interest and principal on such indebtedness, thereby reducing our ability to use cash flows from operations to fund working capital, capital expenditures and acquisitions and our cash available for distribution to our unitholders.

The Williston Acquisitions may have liabilities that are not known to us, and the indemnities in the applicable Purchase Agreement may not offer adequate protection.

In connection with the Williston Acquisitions, we have agreed to assume certain liabilities. In addition, there may be liabilities that we failed or were unable to discover in the course of performing due diligence investigations into the Williston Acquisitions, or we may not have correctly assessed the significance of certain liabilities identified in the course of our due diligence. Any such liabilities, individually or in the aggregate, could have a material adverse effect on our business, financial condition and results of operations. To the extent we consummate the Williston Acquisitions, we may learn additional information as we integrate the entities and their businesses into our operations, such as unknown or contingent liabilities or issues relating to compliance with applicable laws, which could potentially have an adverse effect on our business, financial condition and results of operations.
34
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
None.
Item 5. Other Information

During the quarter ended June 30, 2024, there were no adoptions, modifications, or terminations by directors or officers of Rule 10b5-1 trading arrangements or non-Rule 10b5-1 trading arrangements, each as defined in Item 408 of Regulation S-K.


35
Item 6. Exhibits
Exhibit
Number
Description
3.1
Amended and Restated Certificate of Limited Partnership of TXO Partners, L.P. (incorporated by reference to Exhibit 3.1 to Quarterly Report on Form 10-Q filed on May 9, 2023)
3.2
Amended and Restated Certificate of Formation of TXO Partners, GP, LLC (incorporated by reference to Exhibit 3.2 to Quarterly Report on Form 10-Q filed on May 9, 2023)
3.3
Seventh Amended and Restated Agreement of Limited Partnership of TXO Partners, L.P. (incorporated by reference to Exhibit 3.2 to Current Report on Form 8-K filed on January 31, 2023)
3.4
Amendment No. 1 to the Seventh Amended and Restated Agreement of Limited Partnership of TXO Partners, L.P. (incorporated by reference to Exhibit 3.3 to Quarterly Report on Form 10-Q filed on May 9, 2023)
3.5
Amended and Restated Limited Liability Company Agreement of TXO Partners GP, LLC (incorporated by reference to Exhibit 3.4 to Annual Report on Form 10-K filed on March 31, 2023)
3.6
Amendment No. 1 to the Amended and Restated Limited Liability Company Agreement of TXO Partners GP, LLC (incorporated by reference to Exhibit 3.4 to Quarterly Report on Form 10-Q filed on May 9, 2023)
31.1*
31.2*
32.1*
32.2*
101.INSInline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document).
101.SCHInline XBRL Taxonomy Extension Schema Document.
101.CALInline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEFInline XBRL Taxonomy Extension Definition Linkbase Document.
101.LABInline XBRL Taxonomy Extension Label Linkbase Document.
101.PREInline XBRL Taxonomy Extension Presentation Linkbase Document.
104.0Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
_________________________________
*    Filed herewith

36
SIGNATURES
Pursuant to the requirements of the Securities Act of 1933, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
TXO Partners, L.P.
By:TXO Partners GP, LLC, its general partner
By:/s/ Brent W. Clum
Name: Brent W. Clum
Title: President of Business Operations and Chief Financial Officer

37
Exhibit 31.1
I, Bob R. Simpson, certify that:

1.     I have reviewed this Quarterly Report on Form 10-Q of TXO Partners, L.P.;
2.     Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.     Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.     The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5.     The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.



|US-DOCS\141341123.1||

Date: August 6, 2024                        

s/ Bob R. Simpson            
Chief Executive Officer
TXO Partners GP, LLC, its general partner

|US-DOCS\141341123.1||
Exhibit 31.2
I, Brent W. Clum, certify that:

1.     I have reviewed this Quarterly Report on Form 10-Q of TXO Partners, L.P.;
2.     Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.     Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.     The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5.     The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.



|US-DOCS\141342751.1||

Date: August 6, 2024            

s/ Brent W. Clum                
President of Business Operations and Chief Financial Officer
TXO Partners GP, LLC, its general partner

|US-DOCS\141342751.1||
Exhibit 32.1
Pursuant to 18 U.S.C. § 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned officer of TXO Partners, L.P. (the “Partnership”) hereby certifies, to such officer’s knowledge, that:

    (i)    the Quarterly Report on Form 10-Q of the Partnership for the fiscal quarter ended June 30, 2024 (the “Report”) fully complies with the requirements of Section 13(a) or Section 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and

    (ii)    the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Partnership.


Dated: August 6, 2024        s/ Bob R. Simpson                 
Bob R. Simpson
Chief Executive Officer
TXO Partners GP, LLC, its general partner

The foregoing certification is being furnished solely to accompany the Report pursuant to 18 U.S.C. § 1350, and is not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not to be incorporated by reference into any filing of the Partnership, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

|US-DOCS\141340910.1||
Exhibit 32.2
Pursuant to 18 U.S.C. § 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned officer of TXO Partners, L.P. (the “Partnership”) hereby certifies, to such officer’s knowledge, that:

    (i)    the Quarterly Report on Form 10-Q of the Partnership for the fiscal quarter ended June 30, 2024 (the “Report”) fully complies with the requirements of Section 13(a) or Section 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and

    (ii)    the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Partnership.


Dated: August 6, 2024        s/ Brent W. Clum                 
Brent W. Clum
President of Business Operations and Chief Financial Officer
TXO Partners GP, LLC, its general partner

The foregoing certification is being furnished solely to accompany the Report pursuant to 18 U.S.C. § 1350, and is not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not to be incorporated by reference into any filing of the Partnership, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

|US-DOCS\141341017.1||
v3.24.2.u1
Cover - shares
 6 Months Ended
Jun. 30, 2024
Aug. 06, 2024
Cover [Abstract]    
Document Type 10-Q  
Document Quarterly Report true  
Document Period End Date Jun. 30, 2024  
Document Transition Report false  
Entity File Number 001-04321  
Entity Registrant Name TXO Partners, L.P.  
Entity Incorporation, State or Country Code DE  
Entity Tax Identification Number 32-0368858  
Entity Address, Address Line One 400 West 7th Street  
Entity Address, City or Town Fort Worth  
Entity Address, State or Province TX  
Entity Address, Postal Zip Code 76102  
City Area Code 817  
Local Phone Number 334-7800  
Title of 12(b) Security Common Units  
Trading Symbol TXO  
Security Exchange Name NYSE  
Entity Current Reporting Status Yes  
Entity Interactive Data Current Yes  
Entity Filer Category Accelerated Filer  
Entity Small Business false  
Entity Emerging Growth Company true  
Entity Ex Transition Period false  
Entity Shell Company false  
Entity Common Stock, Shares Outstanding   38,413,332
Entity Central Index Key 0001559432  
Current Fiscal Year End Date --12-31  
Document Fiscal Year Focus 2024  
Document Fiscal Period Focus Q2  
Amendment Flag false  
v3.24.2.u1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Current Assets:    
Cash and cash equivalents $ 75,999 $ 4,505
Accounts receivable, net 28,509 32,226
Derivative fair value 0 6,052
Other 12,515 12,406
Total Current Assets 117,023 55,189
Property and Equipment, at cost – successful efforts method:    
Proved properties 1,578,274 1,540,105
Unproved properties 18,648 18,479
Other 84,574 83,854
Total Property and Equipment 1,681,496 1,642,438
Accumulated depreciation, depletion and amortization (1,033,940) (1,013,115)
Net Property and Equipment 647,556 629,323
Other Assets:    
Note receivable from related party 7,131 7,131
Other 2,809 3,970
Total Other Assets 9,940 11,101
TOTAL ASSETS 774,519 695,613
Current Liabilities:    
Accounts payable 8,829 8,598
Accrued liabilities 22,926 23,362
Derivative fair value 991 4,045
Asset retirement obligation, current portion 1,750 1,750
Other current liabilities 1,346 1,361
Total Current Liabilities 35,842 39,116
Long-term Debt 7,100 28,100
Other Liabilities:    
Asset retirement obligation 157,294 152,222
Other liabilities 1,495 2,377
Total Other Liabilities 158,789 154,599
Commitments and Contingencies
Partners’ Capital:    
Partners’ capital 572,788 473,798
TOTAL LIABILITIES AND PARTNERS’ CAPITAL $ 774,519 $ 695,613
v3.24.2.u1
Consolidated Statements of Operations (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Total Revenues $ 57,308 $ 60,472 $ 124,747 $ 218,871
EXPENSES        
Production 36,439 39,357 69,522 74,681
Exploration 71 16 194 83
Taxes, transportation and other 13,201 15,088 28,774 43,991
Depreciation, depletion and amortization 10,332 11,543 20,849 22,481
Accretion of discount in asset retirement obligation 2,781 2,159 5,565 4,277
General and administrative 4,591 1,084 7,245 3,306
Total Expenses 67,415 69,247 132,149 148,819
OPERATING INCOME (LOSS) (10,107) (8,775) (7,402) 70,052
OTHER INCOME (EXPENSE)        
Other income 13,842 6,720 22,255 13,034
Interest income 122 127 247 234
Interest expense (1,049) (618) (2,025) (2,057)
Total Other Income 12,915 6,229 20,477 11,211
NET INCOME (LOSS) $ 2,808 $ (2,546) $ 13,075 $ 81,263
NET INCOME (LOSS) PER COMMON UNIT        
Basic (in dollars per share) $ 0.09 $ (0.08) $ 0.42 $ 2.73
Diluted (in dollars per share) $ 0.09 $ (0.08) $ 0.41 $ 2.68
WEIGHTED AVERAGE COMMON UNITS OUTSTANDING        
Basic (in shares) 31,153 30,750 30,976 29,772
Diluted (in shares) 31,708 30,750 31,567 30,313
Oil and condensate        
Total Revenues $ 42,799 $ 47,691 $ 80,833 $ 97,312
Natural gas liquids        
Total Revenues 6,670 7,033 13,172 16,156
Gas        
Total Revenues $ 7,839 $ 5,748 $ 30,742 $ 105,403
v3.24.2.u1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
OPERATING ACTIVITIES    
Net income $ 13,075 $ 81,263
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, depletion and amortization 20,849 22,481
Accretion of discount in asset retirement obligation 5,565 4,277
Derivative fair value (gain) loss 726 (8,235)
Net cash received from (paid to) counterparties 2,272 (78,194)
Non-cash incentive compensation 2,973 1,591
Other non-cash items 483 360
Changes in operating assets and liabilities [1] 2,139 12,010
Cash Provided by Operating Activities 48,082 35,553
INVESTING ACTIVITIES    
Proceeds from sale of property and equipment 5 0
Proved property acquisitions (29,400) (6,105)
Development costs (8,198) (21,196)
Unproved property acquisitions (169) (60)
Other property and asset additions (720) (1,222)
Cash Used by Investing Activities (38,482) (28,583)
FINANCING ACTIVITIES    
Proceeds from long-term debt 61,000 48,000
Payments on long-term debt (82,000) (147,000)
Net proceeds from public offering 122,500 0
Net proceeds from initial public offering 0 106,277
Proceeds from sale of units to cover withholding taxes 930 0
Withholding taxes paid on vesting of restricted units (851) 0
Debt issuance costs (48) (110)
Distributions (39,637) (18,901)
Cash Provided by (Used by) Financing Activities 61,894 (11,734)
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 71,494 (4,764)
Cash and Cash Equivalents, beginning of period 4,505 9,204
Cash and Cash Equivalents, end of period 75,999 4,440
Changes in Operating Assets and Liabilities    
Accounts receivable 3,628 21,834
Other current assets (124) 903
Current liabilities (805) (10,059)
Other operating liabilities (560) (668)
Changes in operating assets and liabilities [1] $ (2,139) $ (12,010)
[1]
(a) Changes in Operating Assets and Liabilities
Accounts receivable$21,834 $(24,461)
Other current assets903 (2,081)
Aid-in-construction— 238 
Current liabilities(10,059)20,879 
Other operating liabilities(668)(170)
$12,010 $(5,595)
v3.24.2.u1
Consolidated Statements of Members’ Equity (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
Total
Common Stock
Balance at beginning of period (in units) at Dec. 31, 2022   14,356
Balance at beginning of period at Dec. 31, 2022   $ 315,463
Increase (Decrease) in Partners' Capital [Roll Forward]    
Net income $ 81,263 $ 81,263
Net proceeds from sale of units (in units)   5,750
Net proceeds from initial public offering   $ 102,540
Expensing of unit awards   1,591
Distributions to unitholders   $ (18,901)
Conversion of Series 5 preferred to Common equity (in units)   10,644
Conversion of Series 5 preferred to Common equity   $ 206,074
Balance at end of period (in units) at Jun. 30, 2023   30,750
Balance at end of period at Jun. 30, 2023   $ 688,030
Balance at beginning of period (in units) at Mar. 31, 2023   30,750
Balance at beginning of period at Mar. 31, 2023   $ 708,525
Increase (Decrease) in Partners' Capital [Roll Forward]    
Net income (2,546) (2,546)
Expensing of unit awards   952
Distributions to unitholders   $ (18,901)
Balance at end of period (in units) at Jun. 30, 2023   30,750
Balance at end of period at Jun. 30, 2023   $ 688,030
Balance at beginning of period (in units) at Dec. 31, 2023   30,750
Balance at beginning of period at Dec. 31, 2023 473,798 $ 473,798
Increase (Decrease) in Partners' Capital [Roll Forward]    
Net income 13,075 $ 13,075
Net proceeds from sale of units (in units)   6,500
Net proceeds from initial public offering   $ 122,500
Proceeds from sale of units to cover withholding taxes (in units)   188
Proceeds from sale of units to cover withholding taxes   $ 930
Withholding taxes paid on vesting of restricted units   (851)
Expensing of unit awards   2,973
Distributions to unitholders   $ (39,637)
Balance at end of period (in units) at Jun. 30, 2024   37,438
Balance at end of period at Jun. 30, 2024 572,788 $ 572,788
Balance at beginning of period (in units) at Mar. 31, 2024   30,938
Balance at beginning of period at Mar. 31, 2024   $ 465,731
Increase (Decrease) in Partners' Capital [Roll Forward]    
Net income 2,808 $ 2,808
Net proceeds from sale of units (in units)   6,500
Net proceeds from initial public offering   $ 122,500
Proceeds from sale of units to cover withholding taxes   103
Expensing of unit awards   1,832
Distributions to unitholders   $ (20,186)
Balance at end of period (in units) at Jun. 30, 2024   37,438
Balance at end of period at Jun. 30, 2024 $ 572,788 $ 572,788
v3.24.2.u1
Organization and Summary of Significant Accounting Policies
 6 Months Ended
Jun. 30, 2024
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Organization and Summary of Significant Accounting Policies Organization and Summary of Significant Accounting Policies
TXO Partners, L.P. (TXO Partners or the Partnership) is an independent oil and gas company that was formed as a Delaware limited partnership in January 2012 (with an effective inception of operations at January 18, 2012). The operations of TXO Partners are governed by the provisions of the partnership agreement, as amended, executed by the general partner, TXO Partners GP, LLC (the General Partner) and the limited partners. The General Partner is the manager and operator of TXO Partners. The General Partner is managed by the board of directors and executive officers of our General Partner. The members of the board of directors of our General Partner are appointed by MorningStar Oil & Gas, LLC (“MSOG”), as the sole member of our General Partner. TXO Partners will remain in existence unless and until dissolved in accordance with the terms of the partnership agreement.
TXO Partners’ assets include its investment in an unincorporated joint venture, Cross Timbers Energy, LLC (“Cross Timbers Energy”). TXO Partners owns 50% of Cross Timbers Energy, and TXO Partners is the manager of Cross Timbers Energy. Cross Timbers Energy is governed by a Member Management Committee (MMC) and is comprised of six representatives, three from each group, with each group having one voting member. All matters that come before the MMC require the unanimous consent of the voting members. On the last day of each calendar quarter, Cross Timbers Energy distributes all excess cash to the members based on their ownership percentage of 50% each, except for earnings from the note receivable which is owned 5% by TXO Partners. Cross Timbers Energy’s properties are located primarily in the San Juan Basin of New Mexico and Colorado and the Permian Basin of West Texas and New Mexico.
TXO Partners also has a wholly-owned subsidiary, MorningStar Operating LLC which owns oil and gas assets primarily in the San Juan Basin of New Mexico and Colorado and the Permian Basin of West Texas and New Mexico.
v3.24.2.u1
Basis of Presentation and Significant Accounting Policies
 6 Months Ended
Jun. 30, 2024
Accounting Policies [Abstract]  
Basis of Presentation and Significant Accounting Policies Basis of Presentation and Significant Accounting Policies
The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) and on the same basis as our audited financial statements as of December 31, 2023 included in our Annual Report on Form 10-K for the year ended December 31, 2023. The consolidated balance sheet as of June 30, 2024 and the consolidated statements of operations, members’ equity and cash flows for the periods presented herein are not audited but reflect all adjustments that are of a normal recurring nature and are necessary for a fair statement of results for the periods shown. Certain information and note disclosures normally included in annual financial statements have been omitted pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”). Because the consolidated interim financial statements do not include all of the information and notes required by US GAAP for a complete set of financial statements, they should be read in conjunction with the audited consolidated financial statements referred to above. The results and trends in these interim financial statements may not be indicative of results for the full year.
Significant Accounting Policies
For a complete description of TXO Partners’ significant accounting policies, see our annual audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2023.
v3.24.2.u1
Related Party Transactions
 6 Months Ended
Jun. 30, 2024
Related Party Transactions [Abstract]  
Related Party Transactions Related Party Transactions
We earned management fees from Cross Timbers Energy of $1.3 million for the three months ended June 30, 2024 and $1.4 million for the three months ended June 30, 2023. We earned management fees from Cross Timbers Energy of $2.4 million for the six months ended June 30, 2024 and $2.8 million for the six months ended June 30, 2023.
v3.24.2.u1
Acquisitions
 6 Months Ended
Jun. 30, 2024
Business Combinations [Abstract]  
Acquisitions Acquisitions
In June 2024, we entered into a purchase agreement to purchase certain oil and gas assets from Eagle Mountain Energy Partners, which are located in the Elm Coulee field in Montana and the Russian Creek field in North Dakota which are part of the Greater Williston Basin, for cash consideration of $225.0 million and 2.5 million common units of TXO, subject to customary purchase price adjustments (the “EMEP Acquisition”). In connection with entering into the purchase agreement, we paid a deposit of $27.6 million. The EMEP Acquisition is expected to close during the third quarter of 2024
and is expected to be funded by a combination of cash on hand from the public offering (Note 12) and borrowings under our Credit Facility (Note 5).

Additionally, in June 2024, we entered into a purchase agreement to purchase certain oil and gas assets from Kaiser-Francis Oil Company in the Russian Creek field in North Dakota for cash consideration of $18.2 million (the “KFOC Acquisition”). In connection with entering into the purchase agreement, we paid a deposit of $1.8 million. The KFOC Acquisition closed August 1, 2024. Our preliminary purchase price allocation included $19.8 million to proved properties and $1.6 million to asset retirement obligation. The KFOC Acquisition was funded by cash on hand from the public offering (Note 12).
v3.24.2.u1
Debt
 6 Months Ended
Jun. 30, 2024
Debt Disclosure [Abstract]  
Debt Debt
(in thousands)June 30,
2024		December 31,
2023
Credit Facility, —% at June 30, 2024 and 8.6% at December 31, 2023
$— $21,000 
September 2016 Loan, 8.7% at June 30, 2024 and 8.7% at December 31, 2023
$7,100 $7,100 
Total Long-term Debt$7,100 $28,100 
November 2021 Credit Facility
On November 1, 2021, we entered into a four-year, $165 million senior secured credit facility (the “Credit Facility”) with certain commercial banks, as the lenders, and JPMorgan Chase Bank, N.A., as the administrative agent. We use the Credit Facility for general corporate purposes, and it has a maturity date of November 1, 2025. On May 17, 2024, the lenders under the Credit Facility agreed to reaffirm our borrowing base of $165 million. In connection with the Credit Facility, we incurred financing fees and expenses of approximately $3.0 million as of June 30, 2024 and $3.0 million as of December 31, 2023 before accumulated amortization of $1.9 million as of June 30, 2024 and $1.5 million as of December 31, 2023. These costs are being amortized over the life of the credit facility. Such amortized expenses are recorded as interest expense on the statements of operations.
Redeterminations of the borrowing base under the Credit Facility, are based primarily on reserve reports that reflect commodity prices at such time, and occur semi-annually, in March and September, as well as upon request by the lenders at their sole discretion, no more than once per six-month period. We also have the right to request up to two additional borrowing base redeterminations each year at our discretion. Significant declines in commodity prices may result in a decrease in the borrowing base. These borrowing base declines can be offset by any commodity price hedges we enter. Our obligations under the credit facility are secured by substantially all assets of the Partnership, including, without limitation, (i) our interest in the joint venture, (ii) all our deposit accounts, securities accounts, and commodities accounts, (iii) any receivables owed to us by Cross Timbers Energy and (iv) any oil and gas properties owned directly by TXO Partners or its wholly-owned subsidiaries. We are required to maintain (i) a current ratio greater than 1.0 to 1.0 and current assets shall include availability under the Credit Facility but shall exclude the fair value of derivative instruments and current liabilities shall exclude the fair value of derivative instruments and any advances under the Credit Facility and (ii) a ratio of total indebtedness to EBITDAX of not greater than 3.0 to 1.0. For purposes of the total net debt-to-EBITDAX ratio (“Leverage Ratio”), total net debt includes total debt for borrowed money (including capital leases and purchase money debt), minus unrestricted cash and cash equivalents on hand at such time (not exceeding $15.0 million in the aggregate), minus the unpaid balance of the FAM Loan. EBITDAX means sum of (i) net income plus interest expense; income taxes paid; depreciation, depletion and amortization; exploration expenses, including workover expenses; non-cash charges including unrealized losses on derivative instruments; and, any extraordinary or non-recurring charges, minus (ii) any extraordinary or non-recurring income and any non-cash income including unrealized gains on derivative instruments. Effective with the Second Amendment, our hedge requirements are based on availability under the Credit Facility and the Leverage Ratio. If the Leverage Ratio is greater than 0.75 to 1.00, we are required to hedge at least 50% of reasonably anticipated projected production of proved developed producing reserves for the 24 months following the end of the most recent quarter. If the Leverage Ratio is less than 0.75 to 1.00 and availability under the Credit Facility is greater than 20% of the then current borrowing base, the minimum required hedge volume would be 35% for the 12 months following the end of the most recent quarter. If the Leverage Ratio is less than 0.50 to 1.00 and availability under the Credit Facility is greater than 66.7% of the then current borrowing base, there would be no minimum required hedge volume.  Our Credit Facility prohibits us from hedging more than 90% of our reasonably projected production for any fiscal year. Under the terms of the Credit Facility as amended, we were in compliance with all of our debt covenants as of June 30, 2024 and
December 31, 2023. Additionally, we believe we have adequate liquidity to continue as a going concern for at least the next twelve months from the date of this report.
At our election, interest on borrowings under the Credit Facility is determined by reference to either the secured overnight financing rate (“SOFR”) plus an applicable margin between 3.00% and 4.00% per annum (depending on the then-current level of borrowings under the Credit Facility) or the alternate base rate (“ABR”) plus an applicable margin between 2.00% and 3.00% per annum (depending on the then-current level of borrowings under the Credit Facility). Interest is generally payable quarterly for loans bearing interest based on the ABR and at the end of the applicable interest period (either one, three or six months) for loans bearing interest at SOFR. We are required to pay a commitment fee to the lenders under the Credit Facility, which accrues at a rate per annum of 0.5% on the average daily unused amount of the lesser of: (i) the maximum commitment amount of the lenders and (ii) the then-effective borrowing base.
September 2016 Loan
On September 30, 2016, TXO Partners entered into an unsecured loan agreement with Cross Timbers Energy (the “FAM Loan”). The proceeds for the loan were taken from the cash held by the offshore subsidiary of Exxon Mobil Corporation and the loan was assigned to the offshore subsidiary (Note 5). The loan matures on January 31, 2026, but is automatically extended should the maturity date of the Credit Facility be extended. In all instances, this loan will mature ninety-one days after the maturity of the Credit Facility. Interest on the loan is the lesser of (a) London Interbank Offered Rate (“LIBOR”) plus three and one-quarter of one percent (3.25%) per annum, adjusted monthly or (b) the highest rate permitted by applicable law. Though the note is unsecured, we are required to stay in compliance with terms of the Credit Facility.
v3.24.2.u1
Note Receivable from Related Party
 6 Months Ended
Jun. 30, 2024
Receivables [Abstract]  
Note Receivable from Related Party Note Receivable from Related Party
As of June 30, 2024 and December 31, 2023, we, through our 5% ownership interest in investment assets at Cross Timbers Energy, had a note receivable totaling $7.1 million outstanding with a highly-rated, offshore subsidiary of Exxon Mobil Corporation. Under the terms of the agreement, there is no stated maturity date and Cross Timbers Energy may demand repayment of all or any portion of the outstanding balance on two business days’ notice. Interest is earned based on the one-month SOFR rate and is paid monthly. Interest income totaled $0.2 million in the first six months of 2024 and $0.2 million in the first six months of 2023.
The note receivable is treated as a non-current asset, since Cross Timbers Energy does not have any intention of demanding repayment of all or any portion of the outstanding balance at this time. Repayment would require the approval of the Cross Timbers Energy MMC.
v3.24.2.u1
Asset Retirement Obligation
 6 Months Ended
Jun. 30, 2024
Asset Retirement Obligation Disclosure [Abstract]  
Asset Retirement Obligation Asset Retirement Obligation
Our asset retirement obligation primarily represents the estimated present value of the amount we will incur to plug, abandon and remediate our proved producing properties at the end of their productive lives, in accordance with applicable state and federal laws. We determine our asset retirement obligation by calculating the present value of estimated cash flows related to the liability. The following is a summary of changes in TXO Partners’ asset retirement obligation activity for the six months ended June 30, 2024:
(in thousands)
Asset retirement obligation, January 1$153,972 
Liability incurred upon acquiring and drilling wells— 
Liability settled upon plugging and abandoning wells(493)
Accretion of discount expense5,565 
Asset retirement obligation, June 30159,044 
Less current portion(1,750)
Asset retirement obligation, long term$157,294 
v3.24.2.u1
Commitments and Contingencies
 6 Months Ended
Jun. 30, 2024
Commitments and Contingencies Disclosure [Abstract]  
Commitments and Contingencies Commitments and Contingencies
From time to time, the Partnership is subject to various claims and legal actions arising in the ordinary course of business. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Partnership.
To date, our expenditures to comply with environmental and occupational health and safety laws and regulations have not been significant and are not expected to be significant in the future. However, new regulations, enforcement policies, claims for damages or other events could result in significant future costs.
v3.24.2.u1
Fair Value
 6 Months Ended
Jun. 30, 2024
Fair Value Disclosures [Abstract]  
Fair Value Fair Value
We periodically use commodity-based and financial derivative contracts to manage exposures to commodity price. We do not hold or issue derivative financial instruments for speculative or trading purposes. We periodically enter into futures contracts, costless collars, energy swaps, swaptions and basis swaps to hedge our exposure to price fluctuations on crude oil, natural gas liquids and natural gas sales (Note 10).
Fair Value of Financial Instruments
Because of their short-term maturity, the fair value of cash and cash equivalents, accounts receivable and accounts payable approximates their carrying values at June 30, 2024 and December 31, 2023. The following are estimated fair values and carrying values of our other financial instruments at each of these dates:
Asset (Liability)
June 30, 2024December 31, 2023
(in thousands)Carrying
Amount		Fair
Value		Carrying
Amount		Fair
Value
Note receivable from related party$7,131 $7,131 $7,131 $7,131 
Long-term debt$(7,100)$(7,100)$(28,100)$(28,100)
Derivative asset$— $— $6,052 $6,052 
Derivative liability$(991)$(991)$(4,045)$(4,045)
The fair value of our note receivable from related party approximates the carrying amount because the interest rate is based on current market interest rates and can be called upon two business days’ notice (Note 6). The fair value of our long-term debt approximates the carrying amount because the interest rate is reset periodically at then current market rates (Note 5).
The fair value of our note receivable from related party (Note 6), derivative asset/(liability) (Note 10) and our long-term debt (Note 5) is measured using Level 2 inputs, and are determined by either market prices on an active market for similar assets or other market-corroborated prices. Counterparty credit risk is considered when determining the fair value of our note receivable and net derivative asset (liability). Since our counterparty is highly rated, the fair value of our note receivable from related party does not require an adjustment to account for the risk of nonperformance by the counterparty, however, an adjustment for counterparty credit risk has been applied to the net derivative asset (liability).
The following table summarizes our fair value measurements and the level within the fair value hierarchy in which the fair value measurements fall.
Fair Value Measurements
June 30, 2024December 31, 2023
(in thousands)Significant
Other
Observable
Inputs
(Level 2)		Significant
Unobservable
Inputs
(Level 3)		Significant
Other
Observable
Inputs
(Level 2)		Significant
Unobservable
Inputs
(Level 3)
Note receivable from related party$7,131 $— $7,131 $— 
Long-term debt$(7,100)$— $(28,100)$— 
Derivative asset$— $— $6,052 $— 
Derivative liability$(991)$— $(4,045)$— 
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
Certain assets and liabilities are measured at fair value on a nonrecurring basis. These assets and liabilities are not measured at fair value on an ongoing basis but are subject to fair value adjustments whenever events or circumstances indicate that the carrying value of those assets may not be recoverable and are based upon Level 3 inputs. These assets and liabilities can include assets and liabilities acquired in a business combination, proved and unproved oil and natural gas properties, asset retirement obligations and other long-lived assets that are written down to fair value when they are impaired. Such fair value estimates require assumptions and judgments regarding the existence of liabilities, the amount and timing of cash outflows required to settle the liability, what constitutes adequate restoration, inflation factors, credit adjusted discount rates, and consideration of changes in legal, regulatory, environmental and political environments.
We periodically review our long-lived assets to be held and used, including proved oil and natural gas properties, whenever events or circumstances indicate that the carrying value of those assets may not be recoverable. We review our oil and natural gas properties by asset group. The estimated future net cash flows are based upon the underlying reserves and anticipated future pricing. An impairment loss is recognized if the sum of the expected undiscounted future net cash flows is less than the carrying amount of the assets. If the estimated undiscounted future net cash flows are less than the carrying amount of a particular asset, the Partnership recognizes an impairment loss for the amount by which the carrying amount of the asset exceeds the estimated fair value of such assets. The fair value of the proved properties is measured based on the income approach, which incorporates a number of assumptions involving expectations of future product prices, which the Partnership bases on the forward-price curves, estimates of oil and gas reserves, estimates of future expected operating and capital costs and a risk adjusted discount rate of 10%. These inputs are categorized as Level 3 in the fair value hierarchy.
Commodity Price Hedging Instruments
We periodically enter into futures contracts, energy swaps, swaptions, costless collars and basis swaps to hedge our exposure to price fluctuations on crude oil, natural gas and natural gas liquids sales. When actual commodity prices exceed the fixed price provided by these contracts we pay this excess to the counterparty, and when the commodity prices are below the contractually provided fixed price, we receive this difference from the counterparty. See Note 10.
The fair value of our derivatives contracts consists of the following:
Asset DerivativesLiability Derivatives
(in thousands)June 30,
2024		December 31,
2023		June 30,
2024		December 31,
2023
Derivatives not designated as hedging instruments:
Crude oil futures and differential swaps$— $— $— $(3,163)
Natural gas liquids futures$— $477 $— $— 
Natural gas futures, collars and basis swaps$— $5,575 $(991)$(882)
Total$— $6,052 $(991)$(4,045)
Derivative fair value (gain) loss, included as part of the related revenue line on the consolidated income statements, comprises the following realized and unrealized components:
Three Months Ended June 30,Six Months Ended
June 30,
(in thousands)2024202320242023
Net cash (received from) paid to counterparties$(2,668)$(2,244)$(2,272)$78,194 
Non-cash change in derivative fair value$2,340 $9,065 $2,998 $(86,429)
Derivative fair value (gain) loss$(328)$6,821 $726 $(8,235)
Concentrations of Credit Risk
Our receivables are from a diverse group of companies including major energy companies, pipeline companies, marketing companies, local distribution companies and end-users in various industries. Letters of credit or other appropriate security are obtained as considered necessary to limit risk of loss from the other companies. Including the bank that issued the letter of credit, we currently have greater concentrations of credit with several investment-grade (BBB- or better) rated companies.
v3.24.2.u1
Commodity Sales Commitments
 6 Months Ended
Jun. 30, 2024
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Commodity Sales Commitments Commodity Sales Commitments
Our policy is to consider hedging a portion of our production at commodity prices the general partner deems attractive. While there is a risk we may not be able to realize the benefit of rising prices, the general partner may enter into hedging agreements because of the benefits of predictable, stable cash flows.
We periodically enter futures contracts, energy swaps, swaptions and basis swaps to hedge our exposure to price fluctuations on crude oil, natural gas liquids and natural gas sales. When actual commodity prices exceed the fixed price provided by these contracts we pay this excess to the counterparty, and when the commodity prices are below the contractually provided fixed price, we receive this difference from the counterparty. We also enter costless price collars, which set a ceiling and floor price to hedge our exposure to price fluctuations on natural gas sales. When actual commodity prices exceed the ceiling price provided by these contracts we pay this excess to the counterparty, and when the commodity prices are below the floor price, we receive this difference from the counterparty. If the actual commodity price falls in between the ceiling and floor price, there is no cash settlement.
Crude Oil
Our crude oil futures contracts and sell basis swap agreements that effectively fixed prices on our oil production expired in June 2024.
Net settlements on oil futures and sell basis swap contracts decreased oil revenues by $3.1 million in the three months ended June 30, 2024 and $0.7 million in the three months ended June 30, 2023. Net settlements on oil futures and sell basis swap contracts decreased oil revenues by $5.6 million in the six months ended June 30, 2024 and $2.1 million in the six months ended June 30, 2023. An unrealized gain increased oil revenues by $3.4 million in the three months ended June 30, 2024 and $3.7 million in three months ended June 30, 2023. An unrealized gain increased oil revenues by $3.2 million in the six months ended June 30, 2024 and $9.9 million in six months ended June 30, 2023.
Natural Gas Liquids
Our natural gas liquids futures contracts and swap agreements for ethane that effectively fixed prices on our natural gas liquids production expired in June 2024.
Net settlements on NGL futures contracts increased NGL revenues by $0.2 million in the three months ended June 30, 2024 and $0.3 million in the three months ended June 30, 2023. Net settlements on NGL futures contracts increased NGL revenues by $0.5 million in the six months ended June 30, 2024 and $0.4 million in the six months ended June 30, 2023. An unrealized loss decreased NGL revenues by $0.3 million in the three months ended June 30, 2024 and $0.6 million in the three months ended June 30, 2023. An unrealized loss decreased NGL revenues by $0.5 million in the six months ended June 30, 2024 and an unrealized gain increased NGL revenues by $0.6 million in the six months ended June 30, 2023.
Natural Gas
Our natural gas futures contracts, swap agreements and collars that effectively fixed prices on our natural gas production expired in June 2024.
The price we receive for our gas production is generally less than the NYMEX price because of adjustments for delivery location (“basis”), relative quality and other factors. We have entered sell basis swap agreements that effectively fix the basis adjustment for the San Juan Basin delivery location for the production and periods shown below.
Production PeriodMMBtu per DayWeighted Average
Sell Basis
Price per MMBtu(a)
July 2024—December 2024
20,000$0.25 
_________________________________
(a)Reductions to NYMEX gas price for delivery location
Net settlements on gas futures and sell basis swap contracts increased gas revenues by $5.6 million in the three months ended June 30, 2024 and $2.7 million in the three months ended June 30, 2023. Net settlements on gas futures and sell basis swap contracts increased gas revenues by $7.4 million in the six months ended June 30, 2024 and decreased gas revenues by $76.5 million in the six months ended June 30, 2023. An unrealized loss to record the fair value of derivative contracts decreased gas revenues by $5.5 million in the three months ended June 30, 2024 and $12.1 million in the three months ended June 30, 2023. An unrealized loss to record the fair value of derivative contracts decreased gas revenues by $5.7 million in the six months ended June 30, 2024 and an unrealized gain increased gas revenues by $75.9 million in the six months ended June 30, 2023.
v3.24.2.u1
Earnings per Unit
 6 Months Ended
Jun. 30, 2024
Earnings Per Share [Abstract]  
Earnings per Unit Earnings per Unit
The following represents basic and diluted earnings (loss) per Common Unit for the three and six months ended June 30, 2024 and 2023:

(in thousands, except per unit data)Net income (loss)UnitsIncome (loss) per Unit
Three Months Ended June 30, 2024
Basic$2,808 31,153 $0.09
Dilutive effect of phantom units— 556 
Diluted$2,808 31,708 $0.09
Three Months Ended June 30, 2023
Basic$(2,546)30,750 $(0.08)
Dilutive effect of phantom units— — 
Diluted$(2,546)30,750 $(0.08)
Six Months Ended June 30, 2024
Basic$13,075 30,976 $0.42
Dilutive effect of phantom units— 590 
Diluted$13,075 31,567 $0.41
Six Months Ended June 30, 2023
Basic$81,263 29,772 $2.73
Dilutive effect of phantom units— 541 
Diluted$81,263 30,313 $2.68
All restricted units, totaling 538 thousand units, were excluded from the calculation of earnings per share for the three months ended June 30, 2023, because the units are anti-dilutive.
v3.24.2.u1
Partners’ Capital
 6 Months Ended
Jun. 30, 2024
Equity [Abstract]  
Partners’ Capital Partners’ Capital
On August 6, 2024, the board of directors of our general partner declared a cash distribution of $0.57 per common unit for the quarter ended June 30, 2024. The distribution will be paid on August 27, 2024, to unitholders of record on August 20, 2024.

On May 7, 2024, the board of directors of our general partner declared a cash distribution of $0.65 per common unit for the quarter ended March 31, 2024. The distribution was paid on May 29, 2024, to unitholders of record on May 20, 2024.

On March 05, 2024, the board of directors of our general partner declared a cash distribution of $0.58 per common unit for the quarter ended December 31, 2023. The distribution was paid on March 28, 2024 to unitholders of record on March 15, 2024.

On June 28, 2024, we completed an underwritten public offering for the sale of 6.5 million common units at a price of $20.00 per common unit resulting in estimated proceeds of $122.5 million net of estimated underwriting discounts, commissions and other costs (“the Offering”). We intend to use the net proceeds from the Offering to fund a portion of the cash consideration for the EMEP Acquisition and the KFOC Acquisition (together, the “Williston Acquisitions”) (Note 4). Pending the closing of the Williston Acquisitions, we used a portion of these proceeds to repay all outstanding borrowings under the Credit Facility (Note 5).
On July 2, 2024, we completed the sale of an additional 975,000 common units at a price of $20.00 per common unit pursuant to the underwriter’s exercise in full of its option to purchase additional common units in the Offering, resulting in additional proceeds of approximately $18.5 million net of estimated underwriting discounts, commissions and other costs. We will use the estimated net proceeds to pay a portion of the cash consideration for the Williston Acquisitions.
v3.24.2.u1
Revenue from Contracts with Customers
 6 Months Ended
Jun. 30, 2024
Revenue from Contract with Customer [Abstract]  
Revenue from Contracts with Customers Revenue from Contracts with Customers
The Partnership recognizes sales of oil, natural gas, and NGLs when it satisfies a performance obligation by transferring control of the product to a customer, in an amount that reflects the consideration to which the Partnership expects to be entitled in exchange for the product.
As discussed in Note 10, the Partnership recognizes the impact of derivative gains and losses as a component of revenue. See table below for the reconciliation of revenue from contracts with customers and derivative gains and losses.
Three Months Ended June 30, 2024
Oil and
condensate		Natural gas
liquids		Natural gasTotal
Revenues
(in thousands)
Revenue from customers$42,505 $6,706 $7,769 $56,980 
Unrealized gain (loss) on derivatives3,440 (273)(5,507)(2,340)
Realized gain (loss) on derivatives(3,146)237 5,577 2,668 
Total revenues$42,799 $6,670 $7,839 $57,308 
Three Months Ended June 30, 2023
Oil and
condensate		Natural gas
liquids		Natural gasTotal
Revenues
(in thousands)
Revenue from customers$44,783 $7,322 $15,188 $67,293 
Unrealized gain (loss) on derivatives3,658 (600)(12,123)(9,065)
Realized gain (loss) on derivatives(750)311 2,683 2,244 
Total Revenues$47,691 $7,033 $5,748 $60,472 
Six Months Ended June 30, 2024
Oil and
condensate		Natural gas
liquids		Natural gasTotal
Revenues
(in thousands)
Revenue from customers$83,309 $13,176 $28,988 $125,473 
Unrealized gain (loss) on derivatives3,163 (477)(5,684)(2,998)
Realized gain (loss) on derivatives$(5,639)$473 $7,438 $2,272 
Total revenues$80,833 $13,172 $30,742 $124,747 
Six Months Ended June 30, 2023
Oil and
condensate		Natural gas
liquids		Natural gasTotal
Revenues
(in thousands)
Revenue from customers$89,482 $15,137 $106,017 $210,636 
Unrealized gain (loss) on derivatives9,896 622 75,911 86,429 
Realized gain (loss) on derivatives(2,066)397 (76,525)(78,194)
Total revenues$97,312 $16,156 $105,403 $218,871 
Natural Gas and NGL Sales
Under our natural gas processing contracts, we deliver natural gas to a midstream processing entity at the wellhead or at the inlet of a facility. The midstream provider gathers and processes the product, and both the residue gas and the resulting natural gas liquids are sold at the tailgate of the plant. The Partnership’s natural gas production is primarily sold under market-sensitive contracts that are typically priced at a differential to the published natural gas index price for the producing area due to the natural gas quality and the proximity to the market. We evaluated these arrangements and determined that control of the products transfers at the tailgate of the plant, meaning that the Partnership is the principal, and the third-party purchaser is its customer. As such, we present the gas and NGL sales on a gross basis and the related gathering and processing costs as a component of taxes, transportation, and other on the statement of operations.
Oil and Condensate Sales
Oil production is sold at the wellhead under market-sensitive contracts at an index price, net of pricing differentials. The Partnership recognizes revenue when control transfers to the purchaser at the wellhead at the net price received from the customer.
Production imbalances
The Partnership uses the sales method to account for production imbalances. If the Partnership’s sales volumes for a well exceed the Partnership’s proportionate share of production from the well, a liability is recognized to the extent that the Partnership’s share of estimated remaining recoverable reserves from the well is insufficient to satisfy the imbalance. No receivables are recorded for those wells on which the Partnership has taken less than its proportionate share of production.
Contract Balances
Under the Partnership’s product sales contracts, its customers are invoiced once the Partnership’s performance obligations have been satisfied, at which point payment is unconditional. Accordingly, the Partnership’s product sales contracts do not give rise to contract assets or contract liabilities.
Performance Obligations
The majority of the Partnership’s sales are short-term in nature with a contract term of one year or less. For those contracts, the Partnership has utilized the practical expedient in ASC 606-10-50-14 exempting the Partnership from disclosures of the transaction price allocated to remaining performance obligations if the performance obligation is part of a contract that has an original duration of one year or less.
For the Partnership’s product sales that have a contract term greater than one year, the Partnership has utilized the practical expedient in ASC 606-10-50-14(a), which states the Partnership is not required to disclose the transaction price allocated to remaining performance obligations if the variable consideration is allocated entirely to a wholly unsatisfied performance obligation. Under these contracts, each unit of product generally represents a separate performance obligation; therefore, future volumes are wholly unsatisfied, and disclosure of the transaction price allocated to remaining performance obligation is not required.
v3.24.2.u1
Employee Benefit Plans
 6 Months Ended
Jun. 30, 2024
Share-Based Payment Arrangement [Abstract]  
Employee Benefit Plans Employee Benefit Plans
In January 2024, the compensation committee approved grants of 208,875 time-vesting phantom units with distribution equivalent rights to the non-employee directors, officers and certain key employees. These phantom units will vest ratably over a three-year period for the officers and key employees and will fully vest on the one-year anniversary of the grant for the non-employee directors. The phantom units will be settled in common units and distribution equivalents will be paid to holders of outstanding phantom units, including unvested phantom units.

Additionally, in January 2024, the compensation committee approved grants of 159,475 performance-vesting phantom units to the officers and certain key employees. These performance-based phantom units will be earned based on the Company’s performance during the 2024 calendar year according to certain performance objectives and will vest in one-half increments on January 31, 2026 and January 31, 2027. Prior to determination of the achievement of the performance objectives, distribution equivalent rights will be paid according to the target number of phantom units grants; following determination of the number of earned phantom units based on achievement of the performance objectives,
distribution equivalent rights will be paid according to the number of earned phantom units. The phantom units will be settled in common units and distribution equivalents will be paid to holders of outstanding phantom units, including unvested phantom units.

The following summarizes the status of nonvested phantom units as of June 30, 2024:

(in thousands, except per unit amounts)Weighted Average Grant Date Fair ValueNumber of Units
Nonvested at January 1, 2024$20.00 535,000 
    Grants$18.62 208,875 
    Vestings$20.00 (188,332)
Nonvested at June 30, 2024$19.48 555,543 

We recognized compensation expense related to these grants of $3.0 million for the six months ended June 30, 2024 and $1.6 million for the six months ended June 30, 2023. As of June 30, 2024, we had total deferred compensation expense of $12.4 million. For these non-vested unit awards, we estimate that compensation expense for service periods after June 30, 2024 will be $3.2 million in 2024, $6.1 million in 2025, $2.9 million in 2026 and $0.2 million in 2027. The weighted average remaining vesting period is 1.9 years.
v3.24.2.u1
Accrued Liabilities
 6 Months Ended
Jun. 30, 2024
Payables and Accruals [Abstract]  
Accrued Liabilities Accrued Liabilities
Accrued liabilities consist of the following at June 30, 2024 and December 31, 2023:
June 30,
2024		December 31,
2023
Accrued production expenses$15,493 $17,443 
Accrued severance taxes$1,834 $2,828 
Accrued ad valorem taxes$1,813 $2,177 
Accrued bonuses$2,432 $— 
Accrued capital expenditures$1,276 $676 
Other accrued liabilities$78 $238 
Total accrued liabilities$22,926 $23,362 
v3.24.2.u1
Supplemental Cash Flow Information
 6 Months Ended
Jun. 30, 2024
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Supplemental Cash Flow Information Supplemental Cash Flow Information
Interest payments totaled $1.8 million for the six months ended June 30, 2024 and $1.7 million for the six months ended June 30, 2023. Income tax payments were $1.9 million during the six months ended June 30, 2024 and $1.1 million during the six months ended June 30, 2023.
v3.24.2.u1
Subsequent Events
 6 Months Ended
Jun. 30, 2024
Subsequent Events [Abstract]  
Subsequent Events Subsequent Events
We have evaluated subsequent events through the date the financial statements were available to be issued. See Notes 4 and 12.
v3.24.2.u1
Pay vs Performance Disclosure - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Pay vs Performance Disclosure        
Net income $ 2,808 $ (2,546) $ 13,075 $ 81,263
v3.24.2.u1
Insider Trading Arrangements
 3 Months Ended
Jun. 30, 2024
Trading Arrangements, by Individual  
Rule 10b5-1 Arrangement Adopted false
Non-Rule 10b5-1 Arrangement Adopted false
Rule 10b5-1 Arrangement Terminated false
Non-Rule 10b5-1 Arrangement Terminated false
v3.24.2.u1
Basis of Presentation and Significant Accounting Policies (Policies)
 6 Months Ended
Jun. 30, 2024
Accounting Policies [Abstract]  
Basis of Presentation
The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) and on the same basis as our audited financial statements as of December 31, 2023 included in our Annual Report on Form 10-K for the year ended December 31, 2023. The consolidated balance sheet as of June 30, 2024 and the consolidated statements of operations, members’ equity and cash flows for the periods presented herein are not audited but reflect all adjustments that are of a normal recurring nature and are necessary for a fair statement of results for the periods shown. Certain information and note disclosures normally included in annual financial statements have been omitted pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”). Because the consolidated interim financial statements do not include all of the information and notes required by US GAAP for a complete set of financial statements, they should be read in conjunction with the audited consolidated financial statements referred to above. The results and trends in these interim financial statements may not be indicative of results for the full year.
Revenue from Contracts with Customers
Natural Gas and NGL Sales
Under our natural gas processing contracts, we deliver natural gas to a midstream processing entity at the wellhead or at the inlet of a facility. The midstream provider gathers and processes the product, and both the residue gas and the resulting natural gas liquids are sold at the tailgate of the plant. The Partnership’s natural gas production is primarily sold under market-sensitive contracts that are typically priced at a differential to the published natural gas index price for the producing area due to the natural gas quality and the proximity to the market. We evaluated these arrangements and determined that control of the products transfers at the tailgate of the plant, meaning that the Partnership is the principal, and the third-party purchaser is its customer. As such, we present the gas and NGL sales on a gross basis and the related gathering and processing costs as a component of taxes, transportation, and other on the statement of operations.
Oil and Condensate Sales
Oil production is sold at the wellhead under market-sensitive contracts at an index price, net of pricing differentials. The Partnership recognizes revenue when control transfers to the purchaser at the wellhead at the net price received from the customer.
Production imbalances
The Partnership uses the sales method to account for production imbalances. If the Partnership’s sales volumes for a well exceed the Partnership’s proportionate share of production from the well, a liability is recognized to the extent that the Partnership’s share of estimated remaining recoverable reserves from the well is insufficient to satisfy the imbalance. No receivables are recorded for those wells on which the Partnership has taken less than its proportionate share of production.
Contract Balances
Under the Partnership’s product sales contracts, its customers are invoiced once the Partnership’s performance obligations have been satisfied, at which point payment is unconditional. Accordingly, the Partnership’s product sales contracts do not give rise to contract assets or contract liabilities.
Performance Obligations
The majority of the Partnership’s sales are short-term in nature with a contract term of one year or less. For those contracts, the Partnership has utilized the practical expedient in ASC 606-10-50-14 exempting the Partnership from disclosures of the transaction price allocated to remaining performance obligations if the performance obligation is part of a contract that has an original duration of one year or less.
For the Partnership’s product sales that have a contract term greater than one year, the Partnership has utilized the practical expedient in ASC 606-10-50-14(a), which states the Partnership is not required to disclose the transaction price allocated to remaining performance obligations if the variable consideration is allocated entirely to a wholly unsatisfied performance obligation. Under these contracts, each unit of product generally represents a separate performance obligation; therefore, future volumes are wholly unsatisfied, and disclosure of the transaction price allocated to remaining performance obligation is not required.
v3.24.2.u1
Debt (Tables)
 6 Months Ended
Jun. 30, 2024
Debt Disclosure [Abstract]  
Schedule of Long-Term Debt
(in thousands)June 30,
2024		December 31,
2023
Credit Facility, —% at June 30, 2024 and 8.6% at December 31, 2023
$— $21,000 
September 2016 Loan, 8.7% at June 30, 2024 and 8.7% at December 31, 2023
$7,100 $7,100 
Total Long-term Debt$7,100 $28,100 
v3.24.2.u1
Asset Retirement Obligation (Tables)
 6 Months Ended
Jun. 30, 2024
Asset Retirement Obligation Disclosure [Abstract]  
Schedule of Changes in Asset Retirement Obligation The following is a summary of changes in TXO Partners’ asset retirement obligation activity for the six months ended June 30, 2024:
(in thousands)
Asset retirement obligation, January 1$153,972 
Liability incurred upon acquiring and drilling wells— 
Liability settled upon plugging and abandoning wells(493)
Accretion of discount expense5,565 
Asset retirement obligation, June 30159,044 
Less current portion(1,750)
Asset retirement obligation, long term$157,294 
v3.24.2.u1
Fair Value (Tables)
 6 Months Ended
Jun. 30, 2024
Fair Value Disclosures [Abstract]  
Schedule of Estimated Fair Values and Carrying Values of Other Financial Instruments The following are estimated fair values and carrying values of our other financial instruments at each of these dates:
Asset (Liability)
June 30, 2024December 31, 2023
(in thousands)Carrying
Amount		Fair
Value		Carrying
Amount		Fair
Value
Note receivable from related party$7,131 $7,131 $7,131 $7,131 
Long-term debt$(7,100)$(7,100)$(28,100)$(28,100)
Derivative asset$— $— $6,052 $6,052 
Derivative liability$(991)$(991)$(4,045)$(4,045)
Schedule of Fair Value Measurements and the Level Within the Fair Value Hierarchy
The following table summarizes our fair value measurements and the level within the fair value hierarchy in which the fair value measurements fall.
Fair Value Measurements
June 30, 2024December 31, 2023
(in thousands)Significant
Other
Observable
Inputs
(Level 2)		Significant
Unobservable
Inputs
(Level 3)		Significant
Other
Observable
Inputs
(Level 2)		Significant
Unobservable
Inputs
(Level 3)
Note receivable from related party$7,131 $— $7,131 $— 
Long-term debt$(7,100)$— $(28,100)$— 
Derivative asset$— $— $6,052 $— 
Derivative liability$(991)$— $(4,045)$— 
Schedule of Fair Value of Derivative Contracts
The fair value of our derivatives contracts consists of the following:
Asset DerivativesLiability Derivatives
(in thousands)June 30,
2024		December 31,
2023		June 30,
2024		December 31,
2023
Derivatives not designated as hedging instruments:
Crude oil futures and differential swaps$— $— $— $(3,163)
Natural gas liquids futures$— $477 $— $— 
Natural gas futures, collars and basis swaps$— $5,575 $(991)$(882)
Total$— $6,052 $(991)$(4,045)
Schedule of Fair Value of Derivative Gain (Loss) Included Earnings
Derivative fair value (gain) loss, included as part of the related revenue line on the consolidated income statements, comprises the following realized and unrealized components:
Three Months Ended June 30,Six Months Ended
June 30,
(in thousands)2024202320242023
Net cash (received from) paid to counterparties$(2,668)$(2,244)$(2,272)$78,194 
Non-cash change in derivative fair value$2,340 $9,065 $2,998 $(86,429)
Derivative fair value (gain) loss$(328)$6,821 $726 $(8,235)
v3.24.2.u1
Commodity Sales Commitments (Tables)
 6 Months Ended
Jun. 30, 2024
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Derivative Instruments We have entered sell basis swap agreements that effectively fix the basis adjustment for the San Juan Basin delivery location for the production and periods shown below.
Production PeriodMMBtu per DayWeighted Average
Sell Basis
Price per MMBtu(a)
July 2024—December 2024
20,000$0.25 
_________________________________
(a)Reductions to NYMEX gas price for delivery location
v3.24.2.u1
Earnings per Unit (Tables)
 6 Months Ended
Jun. 30, 2024
Earnings Per Share [Abstract]  
Schedule of Earnings per Unit
The following represents basic and diluted earnings (loss) per Common Unit for the three and six months ended June 30, 2024 and 2023:

(in thousands, except per unit data)Net income (loss)UnitsIncome (loss) per Unit
Three Months Ended June 30, 2024
Basic$2,808 31,153 $0.09
Dilutive effect of phantom units— 556 
Diluted$2,808 31,708 $0.09
Three Months Ended June 30, 2023
Basic$(2,546)30,750 $(0.08)
Dilutive effect of phantom units— — 
Diluted$(2,546)30,750 $(0.08)
Six Months Ended June 30, 2024
Basic$13,075 30,976 $0.42
Dilutive effect of phantom units— 590 
Diluted$13,075 31,567 $0.41
Six Months Ended June 30, 2023
Basic$81,263 29,772 $2.73
Dilutive effect of phantom units— 541 
Diluted$81,263 30,313 $2.68
v3.24.2.u1
Revenue from Contracts with Customers (Tables)
 6 Months Ended
Jun. 30, 2024
Revenue from Contract with Customer [Abstract]  
Schedule of Disaggregation of Revenue See table below for the reconciliation of revenue from contracts with customers and derivative gains and losses.
Three Months Ended June 30, 2024
Oil and
condensate		Natural gas
liquids		Natural gasTotal
Revenues
(in thousands)
Revenue from customers$42,505 $6,706 $7,769 $56,980 
Unrealized gain (loss) on derivatives3,440 (273)(5,507)(2,340)
Realized gain (loss) on derivatives(3,146)237 5,577 2,668 
Total revenues$42,799 $6,670 $7,839 $57,308 
Three Months Ended June 30, 2023
Oil and
condensate		Natural gas
liquids		Natural gasTotal
Revenues
(in thousands)
Revenue from customers$44,783 $7,322 $15,188 $67,293 
Unrealized gain (loss) on derivatives3,658 (600)(12,123)(9,065)
Realized gain (loss) on derivatives(750)311 2,683 2,244 
Total Revenues$47,691 $7,033 $5,748 $60,472 
Six Months Ended June 30, 2024
Oil and
condensate		Natural gas
liquids		Natural gasTotal
Revenues
(in thousands)
Revenue from customers$83,309 $13,176 $28,988 $125,473 
Unrealized gain (loss) on derivatives3,163 (477)(5,684)(2,998)
Realized gain (loss) on derivatives$(5,639)$473 $7,438 $2,272 
Total revenues$80,833 $13,172 $30,742 $124,747 
Six Months Ended June 30, 2023
Oil and
condensate		Natural gas
liquids		Natural gasTotal
Revenues
(in thousands)
Revenue from customers$89,482 $15,137 $106,017 $210,636 
Unrealized gain (loss) on derivatives9,896 622 75,911 86,429 
Realized gain (loss) on derivatives(2,066)397 (76,525)(78,194)
Total revenues$97,312 $16,156 $105,403 $218,871 
v3.24.2.u1
Employee Benefit Plans (Tables)
 6 Months Ended
Jun. 30, 2024
Share-Based Payment Arrangement [Abstract]  
Schedule of Nonvested Phantom Units
The following summarizes the status of nonvested phantom units as of June 30, 2024:

(in thousands, except per unit amounts)Weighted Average Grant Date Fair ValueNumber of Units
Nonvested at January 1, 2024$20.00 535,000 
    Grants$18.62 208,875 
    Vestings$20.00 (188,332)
Nonvested at June 30, 2024$19.48 555,543 
v3.24.2.u1
Accrued Liabilities (Tables)
 6 Months Ended
Jun. 30, 2024
Payables and Accruals [Abstract]  
Schedule of Accrued Liabilities
Accrued liabilities consist of the following at June 30, 2024 and December 31, 2023:
June 30,
2024		December 31,
2023
Accrued production expenses$15,493 $17,443 
Accrued severance taxes$1,834 $2,828 
Accrued ad valorem taxes$1,813 $2,177 
Accrued bonuses$2,432 $— 
Accrued capital expenditures$1,276 $676 
Other accrued liabilities$78 $238 
Total accrued liabilities$22,926 $23,362 
v3.24.2.u1
Organization and Summary of Significant Accounting Policies (Details)
Jun. 30, 2024
representative
vote
Related Party Transaction [Line Items]  
Representative voting interests, percentage | vote 1
Representative  
Related Party Transaction [Line Items]  
Number of representatives 6
Unincorporated Joint Venture | Representative  
Related Party Transaction [Line Items]  
Number of representatives 3
TXO Energy Partners | Representative  
Related Party Transaction [Line Items]  
Number of representatives 3
Unincorporated Joint Venture  
Related Party Transaction [Line Items]  
Ownership percentage 50.00%
Cross Timbers Energy  
Related Party Transaction [Line Items]  
Related party, ownership interest (as percent) 5.00%
v3.24.2.u1
Related Party Transactions (Details) - USD ($)
$ in Millions
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Related Party | Management Fees | Cross Timbers Energy        
Related Party Transaction [Line Items]        
Management fee revenues $ 1.3 $ 1.4 $ 2.4 $ 2.8
v3.24.2.u1
Acquisitions (Details) - USD ($)
$ in Thousands, shares in Millions
 1 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2024
Business Acquisition [Line Items]    
Liability incurred upon acquiring and drilling wells   $ 0
EMEP Acquisition    
Business Acquisition [Line Items]    
Payments to acquire productive assets $ 225,000  
Asset acquisition, consideration transferred, equity interests issued, shares (in shares) 2.5  
Payments for deposits $ 27,600  
KFOC Acquisition    
Business Acquisition [Line Items]    
Payments to acquire productive assets 18,200  
Payments for deposits 1,800  
Preliminary purchase price 19,800  
Liability incurred upon acquiring and drilling wells $ 1,600  
v3.24.2.u1
Debt - Schedule of Long-Term Debt (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Debt Instrument [Line Items]    
Total Long-term Debt $ 7,100 $ 28,100
September 2016 Loan | Unsecured Debt    
Debt Instrument [Line Items]    
Interest rate, stated percentage 8.70% 8.70%
Total Long-term Debt $ 7,100 $ 7,100
Secured Debt | November 2021 Credit Facility | Line of Credit    
Debt Instrument [Line Items]    
Interest rate, stated percentage 0.00% 8.60%
Total Long-term Debt $ 0 $ 21,000
v3.24.2.u1
Debt - Narrative (Details)
Nov. 01, 2021
USD ($)
request
Sep. 30, 2016
Jun. 30, 2024
USD ($)
May 17, 2024
USD ($)
Dec. 31, 2023
USD ($)
Debt Instrument [Line Items]          
Covenant, hedge threshold minimum, period, scenario one 24 months        
Covenant, hedge threshold minimum, period, scenario two 12 months        
September 2016 Loan | Unsecured Debt | LIBOR          
Debt Instrument [Line Items]          
Basis spread on variable rate   3.25%      
Contingent maturity, term   91 days      
Secured Debt | November 2021 Credit Facility | Line of Credit          
Debt Instrument [Line Items]          
Debt instrument, term 4 years        
Maximum borrowing capacity $ 165,000,000     $ 165,000,000  
Debt issuance costs, gross     $ 3,000,000.0   $ 3,000,000.0
Accumulated amortization, debt issuance costs     $ 1,900,000   $ 1,500,000
Debt instrument, borrowing base redetermination period 6 months        
Debt instrument, borrowing base redetermination, number of requests per year | request 2        
Covenant, leverage ratio, minimum 1.0        
Covenant, indebtedness to EBITDAX ratio, maximum 3.0        
Unrestricted cash and cash equivalents, maximum $ 15,000,000.0        
Covenant, leverage ratio threshold, scenario one 0.75        
Covenant, hedge threshold minimum, scenario one 0.50        
Covenant, line of credit threshold 0.20        
Covenant, hedge threshold minimum, scenario two 0.35        
Covenant, leverage ratio threshold, scenario two 0.50        
Covenant, line of credit threshold, scenario two 0.667        
Covenant, production hedge, maximum 0.90        
Unused capacity, commitment fee percentage 0.50%        
Secured Debt | November 2021 Credit Facility | Line of Credit | Minimum | SOFR          
Debt Instrument [Line Items]          
Basis spread on variable rate 3.00%        
Secured Debt | November 2021 Credit Facility | Line of Credit | Minimum | ABR          
Debt Instrument [Line Items]          
Basis spread on variable rate 2.00%        
Secured Debt | November 2021 Credit Facility | Line of Credit | Maximum | SOFR          
Debt Instrument [Line Items]          
Basis spread on variable rate 4.00%        
Secured Debt | November 2021 Credit Facility | Line of Credit | Maximum | ABR          
Debt Instrument [Line Items]          
Basis spread on variable rate 3.00%        
v3.24.2.u1
Note Receivable from Related Party (Details)
$ in Millions
 6 Months Ended
Jun. 30, 2024
USD ($)
d
Jun. 30, 2023
USD ($)
Dec. 31, 2023
USD ($)
Related Party Transaction [Line Items]      
Number of business days | d 2    
Related Party      
Related Party Transaction [Line Items]      
Note receivable | $ $ 7.1   $ 7.1
Interest income | $ $ 0.2 $ 0.2  
Cross Timbers Energy | Related Party      
Related Party Transaction [Line Items]      
Related party, ownership interest (as percent) 5.00%   5.00%
Number of business days | d 2    
v3.24.2.u1
Asset Retirement Obligation (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Asset Retirement Obligation, Roll Forward Analysis [Roll Forward]          
Balance at beginning of period     $ 153,972    
Liability incurred upon acquiring and drilling wells     0    
Liability settled upon plugging and abandoning wells     (493)    
Accretion of discount expense $ 2,781 $ 2,159 5,565 $ 4,277  
Balance at end of period 159,044   159,044    
Less current portion (1,750)   (1,750)   $ (1,750)
Asset retirement obligation, long term $ 157,294   $ 157,294   $ 152,222
v3.24.2.u1
Fair Value - Schedule of Estimated Fair Values and Carrying Values of Other Financial Instruments (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Carrying Amount    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Note receivable from related party $ 7,131 $ 7,131
Long-term debt (7,100) (28,100)
Derivative asset 0 6,052
Derivative liability (991) (4,045)
Fair Value    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Note receivable from related party 7,131 7,131
Long-term debt (7,100) (28,100)
Derivative asset 0 6,052
Derivative liability $ (991) $ (4,045)
v3.24.2.u1
Fair Value - Narrative (Details)
Jun. 30, 2024
d
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Number of business days 2
Discount Rate  
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Oil and gas properties, measurement input (as percent) 0.10
v3.24.2.u1
Fair Value - Schedule of Fair Value Measurements and the Level Within the Fair Value Hierarchy (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Significant Other Observable Inputs (Level 2)    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Note receivable from related party $ 7,131 $ 7,131
Long-term debt (7,100) (28,100)
Derivative asset 0 6,052
Derivative liability (991) (4,045)
Significant Unobservable Inputs (Level 3)    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Note receivable from related party 0 0
Long-term debt 0 0
Derivative asset 0 0
Derivative liability $ 0 $ 0
v3.24.2.u1
Fair Value - Schedule of Fair Value of Derivative Contracts (Details) - Not Designated as Hedging Instrument - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Derivative asset $ 0 $ 6,052
Derivative liability (991) (4,045)
Crude oil futures and differential swaps    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Derivative asset 0 0
Derivative liability 0 (3,163)
Natural gas liquids futures    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Derivative asset 0 477
Derivative liability 0 0
Natural gas futures, collars and basis swaps    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Derivative asset 0 5,575
Derivative liability $ (991) $ (882)
v3.24.2.u1
Fair Value - Schedule of Fair Value of Derivative Gain (Loss) Included Earnings (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Fair Value Disclosures [Abstract]        
Net cash (received from) paid to counterparties $ (2,668) $ (2,244) $ (2,272) $ 78,194
Non-cash change in derivative fair value 2,340 9,065 2,998 (86,429)
Derivative fair value (gain) loss $ (328) $ 6,821 $ 726 $ (8,235)
v3.24.2.u1
Commodity Sales Commitments - Narrative (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Derivative [Line Items]        
Realized gain (loss) on derivatives $ 2,668 $ 2,244 $ 2,272 $ (78,194)
Unrealized gain (loss) on derivatives (2,340) (9,065) (2,998) 86,429
Crude Oil        
Derivative [Line Items]        
Realized gain (loss) on derivatives (3,100) (700) (5,600) (2,100)
Unrealized gain (loss) on derivatives 3,400 3,700 3,200 9,900
Natural gas liquids        
Derivative [Line Items]        
Realized gain (loss) on derivatives 200 300 500 400
Unrealized gain (loss) on derivatives (300) (600) (500) 600
Gas        
Derivative [Line Items]        
Realized gain (loss) on derivatives 5,600 2,700 7,400 (76,500)
Unrealized gain (loss) on derivatives $ (5,500) $ (12,100) $ (5,700) $ 75,900
v3.24.2.u1
Commodity Sales Commitments - Schedule of Notional Amounts of Outstanding Derivative Positions (Details) - Basis Swap - Natural Gas 2024 - Designated as Hedging Instrument
Jun. 30, 2024
MMBTU / d
$ / MMBTU
Derivative Instruments and Hedging Activities Disclosures [Line Items]  
MMBtu per Day | MMBTU / d 20,000
Weighted average NYMEX price per unit (in dollars per share) | $ / MMBTU 0.25
v3.24.2.u1
Earnings per Unit - Schedule of Earnings per Unit (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Net income (loss)        
Basic $ 2,808 $ (2,546) $ 13,075 $ 81,263
Dilutive effect of phantom units 0 0 0 0
Diluted $ 2,808 $ (2,546) $ 13,075 $ 81,263
Units        
Basic (in shares) 31,153 30,750 30,976 29,772
Effect of dilutive securities (in shares) 556 0 590 541
Diluted (in shares) 31,708 30,750 31,567 30,313
Income (loss) per Unit        
Basic (in dollars per share) $ 0.09 $ (0.08) $ 0.42 $ 2.73
Diluted (in dollars per share) $ 0.09 $ (0.08) $ 0.41 $ 2.68
v3.24.2.u1
Earnings per Unit - Narrative (Details)
shares in Thousands
 3 Months Ended
Jun. 30, 2023
shares
Earnings Per Share [Abstract]  
Restricted units excluded from the calculation of earnings per share (in shares) 538
v3.24.2.u1
Partners’ Capital (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Millions
Jul. 02, 2024
Jun. 28, 2024
Aug. 06, 2024
May 07, 2024
Mar. 05, 2024
Subsequent Event [Line Items]          
Distribution (in dollars per share)       $ 0.65 $ 0.58
Sale of stock, number of shares issued in transaction (in shares)   6,500      
Sale of stock, price per share (in dollars per share)   $ 20.00      
Sale of stock, estimated consideration received per transaction   $ 122.5      
Subsequent Event          
Subsequent Event [Line Items]          
Distribution (in dollars per share)     $ 0.57    
Sale of stock, number of shares issued in transaction (in shares) 975        
Sale of stock, price per share (in dollars per share) $ 20.00        
Sale of stock, estimated consideration received per transaction $ 18.5        
v3.24.2.u1
Revenue from Contracts with Customers (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Disaggregation of Revenue [Line Items]        
Revenue from customers $ 56,980 $ 67,293 $ 125,473 $ 210,636
Unrealized gain (loss) on derivatives (2,340) (9,065) (2,998) 86,429
Realized gain (loss) on derivatives 2,668 2,244 2,272 (78,194)
Total revenues 57,308 60,472 124,747 218,871
Oil and condensate        
Disaggregation of Revenue [Line Items]        
Revenue from customers 42,505 44,783 83,309 89,482
Unrealized gain (loss) on derivatives 3,440 3,658 3,163 9,896
Realized gain (loss) on derivatives (3,146) (750) (5,639) (2,066)
Total revenues 42,799 47,691 80,833 97,312
Natural gas liquids        
Disaggregation of Revenue [Line Items]        
Revenue from customers 6,706 7,322 13,176 15,137
Unrealized gain (loss) on derivatives (273) (600) (477) 622
Realized gain (loss) on derivatives 237 311 473 397
Total revenues 6,670 7,033 13,172 16,156
Gas        
Disaggregation of Revenue [Line Items]        
Revenue from customers 7,769 15,188 28,988 106,017
Unrealized gain (loss) on derivatives (5,507) (12,123) (5,684) 75,911
Realized gain (loss) on derivatives 5,577 2,683 7,438 (76,525)
Total revenues $ 7,839 $ 5,748 $ 30,742 $ 105,403
v3.24.2.u1
Employee Benefit Plans - Narrative (Details) - USD ($)
$ in Millions
 1 Months Ended 6 Months Ended
Jan. 31, 2024
Jun. 30, 2024
Jun. 30, 2023
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]      
Number of shares authorized (in shares) 208,875    
Share-based payment arrangement, expense   $ 3.0 $ 1.6
Deferred compensation expense   12.4  
2023   3.2  
2024   6.1  
2025   2.9  
2026   $ 0.2  
Weighted average remaining contractual term   1 year 10 months 24 days  
Phantom Share Units (PSUs) | Employee      
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]      
Award vesting period 3 years    
Phantom Share Units (PSUs) | Nonemployee      
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]      
Award vesting period 1 year    
Performance Shares      
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]      
Number of shares authorized (in shares) 159,475    
Performance Shares | Share-Based Payment Arrangement, Tranche One      
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]      
Award vesting rights, percentage 50.00%    
Performance Shares | Share-Based Payment Arrangement, Tranche Two      
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]      
Award vesting rights, percentage 50.00%    
v3.24.2.u1
Employee Benefit Plans - Schedule of Nonvested Phantom Units (Details) - Phantom Share Units (PSUs)
 6 Months Ended
Jun. 30, 2024
$ / shares
shares
Weighted Average Grant Date Fair Value  
Nonvested at beginning of period (in dollars per share) | $ / shares $ 20.00
Grants (in dollars per share) | $ / shares 18.62
Vestings (in dollars per share) | $ / shares 20.00
Nonvested at end of period (in dollars per share) | $ / shares $ 19.48
Number of Units  
Nonvested at beginning of period (in shares) | shares 535,000
Grants (in shares) | shares 208,875
Vestings (in shares) | shares (188,332)
Nonvested at end of period (in shares) | shares 555,543
v3.24.2.u1
Accrued Liabilities (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Payables and Accruals [Abstract]    
Accrued production expenses $ 15,493 $ 17,443
Accrued severance taxes 1,834 2,828
Accrued ad valorem taxes 1,813 2,177
Accrued bonuses 2,432 0
Accrued capital expenditures 1,276 676
Other accrued liabilities 78 238
Total accrued liabilities $ 22,926 $ 23,362
v3.24.2.u1
Supplemental Cash Flow Information (Details) - USD ($)
$ in Millions
 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Organization, Consolidation and Presentation of Financial Statements [Abstract]    
Interest payments $ 1.8 $ 1.7
Income tax payments $ 1.9 $ 1.1
TXO Partners (NYSE:TXO)
Historical Stock Chart
From Dec 2024 to Jan 2025 Click Here for more TXO Partners Charts.
TXO Partners (NYSE:TXO)
Historical Stock Chart
From Jan 2024 to Jan 2025 Click Here for more TXO Partners Charts.