Skip to main content

Kosmos Energy Ltd.

For the period ended Jun 30, 2025. Filed Aug 4, 2025.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Jun 30, 2025 · Filed Aug 4, 2025

KOS$2.07-1.9%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Notes to Consolidated Financial Statements

  1. Organization

Kosmos Energy Ltd. is incorporated in the State of Delaware as a holding company for Kosmos Energy Delaware Holdings, LLC, a Delaware limited liability company. As a holding company, Kosmos Energy Ltd.’s management operations are conducted through a wholly-owned subsidiary, Kosmos Energy, LLC. The terms “Kosmos,” the “Company,” “we,” “us,” “our,” “ours,” and similar terms refer to Kosmos Energy Ltd. and its wholly-owned subsidiaries, unless the context indicates otherwise.

Kosmos Energy is a leading deepwater exploration and production company focused on meeting the world’s growing demand for energy. We have diversified oil and gas production from assets offshore Ghana, Equatorial Guinea, Mauritania, Senegal and the Gulf of America. Additionally, in the proven basins where we operate we are advancing high-quality development opportunities, which have come from our exploration success. Kosmos is listed on the NYSE and LSE and is traded under the ticker symbol KOS.

Kosmos is engaged in a single line of business, which is the exploration, development, and production of oil and natural gas. Substantially all of our long-lived assets and all of our product sales are related to operations infour geographic areas: Ghana, Equatorial Guinea, Mauritania/Senegal and the Gulf of America.

  1. Accounting Policies

General

The interim consolidated financial statements included in this report are unaudited and, in the opinion of management, include all adjustments of a normal recurring nature necessary for a fair presentation of the results for the interim periods. The results of the interim periods shown in this report are not necessarily indicative of the final results to be expected for the full year. The interim consolidated financial statements were prepared in accordance with the requirements of the SEC for interim reporting. As permitted under those rules, certain notes or other financial information that are normally required by GAAP have been condensed or omitted from these interim consolidated financial statements. These interim consolidated financial statements and the accompanying notes should be read in conjunction with our audited consolidated financial statements for the year ended December 31, 2024, included in our annual report on Form 10-K.

Reclassifications

Certain prior period amounts have been reclassified to conform with the current presentation. Such reclassifications had no significant impact on our reported net income (loss), current assets, total assets, current liabilities, total liabilities, stockholders’ equity or cash flows.

Cash, Cash Equivalents and Restricted Cash

June 30,2025December 31,2024
(In thousands)
Cash and cash equivalents$51,694$84,972
Restricted cash - long-term305305
Total cash, cash equivalents and restricted cash shown in the consolidated statements of cash flows$51,999$85,277

Cash and cash equivalents include demand deposits and funds invested in highly liquid instruments with original maturities of three months or less at the date of purchase. When our debt cover ratio exceeds 2.50 x, we are required under the Facility to maintain a restricted cash balance that is sufficient to meet the payment of interest and fees for the nextsix-month period on the 7.125% Senior Notes, the 7.750% Senior Notes, the 7.500% Senior Notes, the 8.750% Senior Notes and the 3.125% Convertible Senior Notes or the Facility, whichever is greater. As of December 31, 2024, our debt cover ratio was 2.54 x, partially due to pre-production operating costs associated with the GTA Phase 1 project. During the first quarter of 2025, the Facility lenders waived the requirement to maintain a restricted cash balance through 2025, by which time both GTA revenue and expenses are expected to be realized.

Joint Interest Billings

The Company’s joint interest billings consist of receivables from partners with interests in common oil and natural gas properties operated by the Company for shared costs. Joint interest billings are classified on the face of the consolidated balance sheets as current and long-term receivables based on when collection is expected to occur.

Inventories

Inventories consisted of $151.5 million and $167.5 million of materials and supplies and $11.7 million and $3.4 million of hydrocarbons as of June 30, 2025 and December 31, 2024, respectively. The Company’s materials and supplies inventory primarily consists of casing and wellheads and is stated at the lower of cost, using the weighted average cost method, or net realizable value.

Hydrocarbon inventory is carried at the lower of cost, using the weighted average cost method, or net realizable value. Hydrocarbon inventory costs include expenditures and other charges incurred in bringing the inventory to its existing condition. Selling expenses and general and administrative expenses are reported as period costs and excluded from inventory costs.

Revenue Recognition

Our oil and gas revenues are recognized when hydrocarbons have been sold to a purchaser at a fixed or determinable price, title has transferred and collection is probable. Certain revenues are based on contracts with provisional pricing and quantity optionality which contain a derivative that is separated from the host contract for accounting purposes. The host contract is the receivable from oil sales at the spot price on the date of sale. The derivative, which is not designated as a hedge, is marked to market through oil and gas revenue each period until the final settlement occurs, which generally is limited to the month of or month after the sale.

Oil and gas revenue is composed of the following:

Three Months Ended June 30,Six Months Ended June 30,
2025202420252024
(In thousands)
Revenues from contracts with customers:
Ghana$212,880$334,917$365,685$590,554
Equatorial Guinea63,19636,83196,878116,061
Mauritania/Senegal20,239—22,936—
Gulf of America103,10076,100204,878163,524
Total revenues from contracts with customers399,415447,848690,377870,139
Provisional oil sales contracts(6,780)3,052(7,607)(136)
Oil and gas revenue$392,635$450,900$682,770$870,003

Concentration of Credit Risk

Our revenue can be materially affected by current economic conditions and the price of oil and natural gas. However, based on the current demand for crude oil and natural gas and the fact that alternative purchasers are readily available, we believe that the loss of our purchasers and/or marketing agents would not have a long‑term material adverse effect on our financial position or results of operations.

Recent Accounting Standards

Recently Adopted

In November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” The amendment requires disclosures of significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”) and included within each reported measure of segment profit or loss, an amount and description of its composition for other segment items, and interim disclosures of a reportable segment’s profit or loss and assets. The amendments are effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024.

Not Yet Adopted

In December 2023, the FASB issued ASU 2023-09, “Improvements to Income Tax Disclosures (Topic 740).” The amendments focus on income tax disclosures around effective tax rates and cash income taxes paid. The amendments in the ASU are effective for annual periods beginning after December 15, 2024. Early adoption is permitted, however, we do not plan to early adopt ASU 2023-09. The Company is currently assessing the impact of this standard on its financial statement disclosures.

In November 2024, the FASB issued ASU 2024-03, “Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses”. The amendments in ASU 2024-03 require more detailed disclosures about specified categories of costs and expenses included in certain expense captions presented on the face of the income statement. This ASU is effective for fiscal years beginning after December 15, 2026, and for interim periods within fiscal years beginning after December 15, 2027. Early adoption is permitted. The Company is currently assessing the impact of this standard on its financial statement disclosures.

In November 2024, the FASB issued ASU 2024-04, “Debt - Debt with Conversion and Other Options (Subtopic 470-20): Induced Conversions of Convertible Debt Instruments.” The amendments in ASU 2024-04 clarify the requirements for determining whether certain settlements of convertible debt instruments should be accounted for as an induced conversion. The amendments in the ASU are effective for annual periods beginning after December 15, 2025. Early adoption is permitted, however, we do not plan to early adopt ASU 2024-04. The Company is currently assessing the impact this standard will have on its consolidated financial statements.

  1. Receivables

Receivables consisted of the following:

June 30,2025December 31,2024
(In thousands)
Joint interest billings, net$24,210$33,120
Oil and gas sales74,55389,694
Other current receivables19,05642,145
Total receivables$117,819$164,959
Long-term receivables$444,749$385,463

The Company’s joint interest billings consist of receivables from partners with interests in common oil and gas properties operated by the Company for shared costs. Joint interest billings are classified as current and long-term receivables based on when collection is expected to occur.

Long-term receivables

In February 2019, Kosmos and BP signed Carry Advance Agreements with the national oil companies of Mauritania and Senegal obligating us to finance a portion of the respective national oil company’s share of certain development and production costs incurred for the GTA Phase 1 project through the Commercial Operations Date of the Gimi FLNG vessel. The Commercial Operations Date was achieved in June 2025 following the successful ramp-up to the daily contracted sales volume level under the Tortue Phase 1 SPA, equivalent to approximately 2.45 million tonnes per annum. As of June 30, 2025 and December 31, 2024, the principal balance due from the national oil companies was $355.5 million and $280.1 million, respectively, which is classified as Long-term receivables in our consolidated balance sheets. As of June 30, 2025 and December 31, 2024, accrued interest on the balance due from the national oil companies was $68.1 million and $56.6 million, respectively, which is classified as Long-term receivables in our consolidated balance sheets. Interest income on the long-term notes receivable was $6.2 million and $4.7 million for the three months ended June 30, 2025 and 2024, respectively, and $11.5 million and $9.4 million for the six months ended June 30, 2025 and 2024, respectively.

  1. Property and Equipment

Property and equipment is stated at cost and consisted of the following:

June 30,2025December 31,2024
(In thousands)
Oil and gas properties:
Proved properties$8,451,902$8,342,353
Unproved properties419,541386,292
Total oil and gas properties8,871,4438,728,645
Accumulated depletion(4,516,773)(4,288,215)
Oil and gas properties, net4,354,6704,440,430
Other property66,67466,675
Accumulated depreciation(63,532)(62,884)
Other property, net3,1423,791
Property and equipment, net$4,357,812$4,444,221

We recorded depletion expense of $141.7 million and $81.1 million for the three months ended June 30, 2025 and 2024, respectively, and $253.1 million and $173.3 million for the six months ended June 30, 2025 and 2024, respectively. During the six months ended June 30, 2025, additions to our proved properties primarily related to development costs associated with the first phase of the GTA development in Mauritania and Senegal and infill development in the Jubilee Field in Ghana.

  1. Suspended Well Costs

The following table reflects the Company’s capitalized exploratory well costs on drilled wells as of and during the six months ended June 30, 2025.

June 30,2025
(In thousands)
Beginning balance$196,202
Additions to capitalized exploratory well costs pending the determination of proved reserves11,315
Reclassification due to determination of proved reserves—
Capitalized exploratory well costs charged to expense—
Ending balance$207,517

The following table provides an aging of capitalized exploratory well costs based on the date drilling was completed and the number of projects for which exploratory well costs have been capitalized for more than one year since the completion of drilling:

June 30,2025December 31,2024
(In thousands, except project counts)
Exploratory well costs capitalized for a period of one year or less$—$—
Exploratory well costs capitalized for a period of one to five years69,74663,552
Exploratory well costs capitalized for a period of six to ten years137,771132,650
Ending balance$207,517$196,202
Number of projects that have exploratory well costs that have been capitalized for a period greater than one year22

As of June 30, 2025, the projects with exploratory well costs capitalized for more than one year since the completion of drilling are related to the Yakaar and Teranga discoveries in the Cayar Offshore Profond block offshore Senegal and the Tiberius discovery in Keathley Canyon Block 964 in the Outer Wilcox play in the Gulf of America.

Yakaar and Teranga Discoveries — In May 2016, we drilled the Teranga-1 exploration well in the Cayar Offshore Profond block offshore Senegal, which encountered hydrocarbon pay. In June 2017, we drilled the Yakaar-1 exploration well in the Cayar Offshore Profond block offshore Senegal, which encountered hydrocarbon pay. In November 2017, an integrated Yakaar-Teranga appraisal plan was submitted to the government of Senegal. In September 2019, we drilled the Yakaar-2 appraisal well which encountered hydrocarbon pay. The Yakaar-2 well was drilled approximately nine kilometers from the Yakaar-1 exploration well. In March 2024, the current phase of the Cayar Block exploration license was extended an additionaltwo years to July 2026. The Yakaar and Teranga discoveries are being analyzed as a joint development. During 2025, we are working with the partnership to finalize the concept design.

Tiberius Discovery — In July 2023, we spud the Tiberius infrastructure-led exploration prospect located in Block 964 of Keathley Canyon in the Gulf of America, which encountered hydrocarbon pay. Initial fluid and core analysis supports the production potential of the well, with characteristics analogous with similar nearby discoveries in the Wilcox trend. In March 2024, we completed the acquisition of an additional 16.7% participating interest in the Keathley Canyon Blocks 920 and 964, offshore Gulf of America. As a result of the transaction, Kosmos’ participating interest in the Tiberius discovery area increased from 33.3% to 50.0%. The Tiberius project is being analyzed as a phased development with discussions currently ongoing with our partner to finalize the development plan. Following additional evaluation, a final investment decision for the development of the project is expected to be made.

  1. Debt
June 30,2025December 31,2024
(In thousands)
Outstanding debt principal balances:
Facility$1,000,000$900,000
7.125% Senior Notes250,000250,000
7.750% Senior Notes350,000350,000
7.500% Senior Notes400,274400,274
8.750% Senior Notes500,000500,000
3.125% Convertible Senior Notes400,000400,000
Total long-term debt2,900,2742,800,274
Unamortized deferred financing costs and discounts(1)(49,721)(55,562)
Total debt, net2,850,5532,744,712
Less: Current maturities of long-term debt(250,000)—
Long-term debt, net$2,600,553$2,744,712

(1)Includes $27.3 million and $30.4 million of unamortized deferred financing costs related to the Facility, $12.3 million and $14.1 million of unamortized deferred financing costs and discounts related to the Senior Notes, and $10.1 million and $11.1 million of unamortized deferred financing costs related to the 3.125% Convertible Senior Notes as of June 30, 2025 and December 31, 2024, respectively.

Facility

The Facility supports our oil and gas exploration, appraisal and development programs and corporate activities. As of June 30, 2025, borrowings under the Facility totaled $1.0 billion and the undrawn availability under the Facility was $350.0 million. Final maturity of the Facility is December 31, 2029. In March 2025, during the Spring 2025 redetermination, the Company’s lending syndicate approved a borrowing base at the full Facility size of $1.35 billion. The borrowing base amount is based on the sum of the net present values of net cash flows and relevant capital expenditures reduced by certain percentages as well as value attributable to certain assets’ reserves and/or resources in the Company’s production assets in Ghana and Equatorial Guinea.

Interest on the Facility is the aggregate of the applicable margin (4.00% to 5.50%, depending on the length of time that has passed from the date the Facility was entered into), plus the term SOFR reference rate administered by CME Group Benchmark Administration Limited for the relevant period published. Interest is payable on the last day of each interest period (and, if the interest period is longer thansix months, on the dates falling atsix-month intervals after the first day of the interest period). We pay commitment fees on the undrawn and unavailable portion of the total commitments, if any. Commitment fees are equal to 30% per annum of the then-applicable respective margin when a commitment is available for utilization and, equal to 20% per annum of the then-applicable respective margin when a commitment is not available for utilization. We recognize interest expense in accordance with ASC 835 — Interest, which requires interest expense to be recognized using the effective interest method. We determined the effective interest rate based on the estimated level of borrowings under the Facility.

The Facility provides a revolving credit and letter of credit facility. As of June 30, 2025, we hadno letters of credit issued under the Facility.

When our debt cover ratio exceeds 2.50 x, we are required under the Facility to maintain a restricted cash balance that is sufficient to meet the payment of interest and fees for the nextsix-month period on the 7.125% Senior Notes, the 7.750% Senior Notes, the 7.500% Senior Notes, the 8.750% Senior Notes and the 3.125% Convertible Senior Notes or the Facility, whichever is greater. As of December 31, 2024, our debt cover ratio was 2.54 x, partially due to pre-production operating costs associated with the GTA Phase 1 project. During the first quarter of 2025, the Facility lenders waived the requirement to maintain a restricted cash balance through 2025, by which time both GTA revenue and expenses are expected to be realized.

In July 2025, the Company and the Facility lenders agreed to amend the debt cover ratio required under the Facility. The amendment makes this covenant less restrictive for the next two scheduled financial covenant assessment dates in September 2025 and March 2026, up to a maximum of 4.0 x and 4.25 x, respectively, and thereafter returns to the originally agreed upon ratio of 3.50 x for assessment dates thereafter. The change is intended to align the covenant calculation with recent business operations, lower oil prices and the impact of pre-production operating costs associated with the GTA Phase 1 project on our results of operations.

We were in compliance with the financial covenants contained in the Facility as of March 31, 2025 (the most recent assessment date). The Facility contains customary cross default provisions.

7.125% Senior Notes due 2026

In April 2019, the Company issued $650.0 million of 7.125% Senior Notes and received net proceeds of approximately $640.0 million after deducting fees.

The 7.125% Senior Notes mature on April 4, 2026. Interest is payable in arrears each April 4 and October 4, commencing on October 4, 2019. The 7.125% Senior Notes are senior, unsecured obligations of Kosmos Energy Ltd. and rank equal in right of payment with all of its existing and future senior indebtedness (including all borrowings under the 7.750% Senior Notes, the 7.500% Senior Notes, the 8.750% Senior Notes and the 3.125% Convertible Senior Notes) and rank effectively junior in right of payment to all of its existing and future secured indebtedness (including all borrowings under the Facility). The 7.125% Senior Notes are guaranteed on a senior, unsecured basis by certain subsidiaries owning the Company's Gulf of America assets, and on a subordinated, unsecured basis by certain subsidiaries that borrow under, or guarantee, the Facility and that guarantee the 7.750% Senior Notes, the 7.500% Senior Notes, the 8.750% Senior Notes and the 3.125% Convertible Senior Notes. On September 24, 2024, the Company completed the repurchase of an aggregate principal amount of $400.0 million of the 7.125% Senior Notes pursuant to the Company’s cash tender offers for portions of the 7.125% Senior Notes, the 7.750% Senior Notes, and the 7.500% Senior Notes announced on September 9, 2024 (the “Tender Offers”). The 7.125% Senior Notes contain customary cross default provisions.

7.750% Senior Notes due 2027

In October 2021, the Company issued $400.0 million of 7.750% Senior Notes and received net proceeds of approximately $395.0 million after deducting fees.

The 7.750% Senior Notes mature on May 1, 2027. Interest is payable in arrears each May 1 and November 1, commencing on May 1, 2022. The 7.750% Senior Notes are senior, unsecured obligations of Kosmos Energy Ltd. and rank equal in right of payment with all of its existing and future senior indebtedness (including all borrowings under the 7.125% Senior Notes, the 7.500% Senior Notes, the 8.750% Senior Notes and the 3.125% Convertible Senior Notes) and rank effectively junior in right of payment to all of its existing and future secured indebtedness (including all borrowings under the Facility). The 7.750% Senior Notes are guaranteed on a senior, unsecured basis by certain subsidiaries owning the Company's Gulf of America assets, and on a subordinated, unsecured basis by certain subsidiaries that borrow under, or guarantee, the Facility and that guarantee the 7.125% Senior Notes, the 7.500% Senior Notes, the 8.750% Senior Notes and the 3.125% Convertible Senior Notes. On September 24, 2024, the Company completed the repurchase of an aggregate principal amount of $50.0 million of the 7.750% Senior Notes pursuant to the Tender Offers. The 7.750% Senior Notes contain customary cross default provisions.

7.500% Senior Notes due 2028

In March 2021, the Company issued $450.0 million of 7.500% Senior Notes and received net proceeds of approximately $444.4 million after deducting fees.

The 7.500% Senior Notes mature on March 1, 2028. Interest is payable in arrears each March 1 and September 1, commencing on September 1, 2021. The 7.500% Senior Notes are senior, unsecured obligations of Kosmos Energy Ltd. and rank equal in right of payment with all of its existing and future senior indebtedness (including all borrowings under the 7.125% Senior Notes, the 7.750% Senior Notes, the 8.750% Senior Notes and the 3.125% Convertible Senior Notes) and rank effectively junior in right of payment to all of its existing and future secured indebtedness (including all borrowings under the Facility). The 7.500% Senior Notes are guaranteed on a senior, unsecured basis by certain subsidiaries owning the Company's Gulf of America assets, and on a subordinated, unsecured basis by certain subsidiaries that borrow under, or guarantee, the Facility and that guarantee the 7.125% Senior Notes, the 7.750% Senior Notes, the 8.750% Senior Notes and the 3.125% Convertible Senior Notes. On September 24, 2024, the Company completed the repurchase of an aggregate principal amount of approximately $49.7 million of the 7.500% Senior Notes pursuant to the Tender Offers. The 7.500% Senior Notes contain customary cross default provisions.

8.750% Senior Notes due 2031

In September 2024, the Company issued $500.0 million of 8.750% Senior Notes (the “8.750% Senior Notes”) and received net proceeds of approximately $494.9 million after deducting fees.

The 8.750% Senior Notes mature on October 1, 2031. Interest is payable in arrears each April 1 and October 1, commencing on April 1, 2025. The 8.750% Senior Notes are senior, unsecured obligations of Kosmos Energy Ltd. and rank equal in right of payment with all of its existing and future senior indebtedness (including all borrowings under the 7.125% Senior Notes, the 7.750% Senior Notes, the 7.500% Senior Notes and the 3.125% Convertible Senior Notes) and rank effectively junior in right of payment to all of its existing and future secured indebtedness (including all borrowings under the Facility). The 8.750% Senior Notes are guaranteed on a senior, unsecured basis by certain subsidiaries owning the Company’s Gulf of America assets and on a subordinated, unsecured basis by certain subsidiaries that borrow under, or guarantee, the Facility and that guarantee the 7.125% Senior Notes, the 7.750% Senior Notes, the 7.500% Senior Notes and the 3.125% Convertible Senior Notes. The 8.750% Senior Notes contain customary cross default provisions.

3.125% Convertible Senior Notes due 2030

In March 2024, the Company issued $400.0 million of 3.125% Convertible Senior Notes (the “3.125% Convertible Senior Notes”) and received net proceeds of $390.4 million after deducting fees.

The 3.125% Convertible Senior Notes mature on March 15, 2030, unless earlier converted, redeemed or repurchased. Interest is payable in arrears each March 15 and September 15, commencing September 15, 2024. The 3.125% Convertible Senior Notes are senior, unsecured obligations of Kosmos Energy Ltd. and rank equal in right of payment with all of its existing and future senior indebtedness (including all borrowings under the 7.125% Senior Notes, the 7.750% Senior Notes, the 7.500% Senior Notes and the 8.750% Senior Notes) and rank effectively junior in right of payment to all of its existing and future secured indebtedness (including all borrowings under the Facility, to the extent of the value of the assets securing such indebtedness). The 3.125% Convertible Senior Notes are guaranteed on a senior, unsecured basis by certain of our existing subsidiaries that guarantee on a senior basis the 7.125% Senior Notes, the 7.750% Senior Notes, the 7.500% Senior Notes and the 8.750% Senior Notes, and, in certain circumstances, certain of our other existing or future subsidiaries. The 3.125% Convertible Senior Notes are guaranteed on a subordinated, unsecured basis by certain of our existing subsidiaries that borrow under or guarantee the Facility and guarantee on a subordinated basis the 7.125% Senior Notes, the 7.750% Senior Notes, the 7.500% Senior Notes and the 8.750% Senior Notes, and, in certain circumstances, certain of our other existing or future subsidiaries.

The 3.125% Convertible Senior Notes indenture contains customary terms and covenants.

The Company recorded the 3.125% Convertible Senior Notes, including the debt itself and all embedded derivatives, at cost less debt issuance costs of $9.6 million and has presented the 3.125% Convertible Senior Notes as a single financial instrument in Long-term debt, net in our consolidated balance sheet. No portion of the embedded derivatives required bifurcation from the host debt contract. As of June 30, 2025, the effective annual interest rate on the 3.125% Convertible Senior Notes is approximately 3.70%, including amortization of debt issuance costs.

The conversion rate for the 3.125% Convertible Senior Notes is initially 142.4501 shares of our common stock per $1,000 principal amount of 3.125% Convertible Senior Notes (which is the equivalent to an initial conversion price of approximately $7.02 per share of our common stock), subject to adjustments. As of June 30, 2025, no shares have been converted.

Capped Call Transactions

In connection with the issuance of the 3.125% Convertible Senior Notes, the Company used $49.8 million of the net proceeds from the issuance of the 3.125% Convertible Senior Notes to enter into capped call transactions (the “Capped Call Transactions”). The Capped Call Transactions are generally expected to reduce potential dilution to holders of our common stock upon any conversion of the 3.125% Convertible Senior Notes and/or offset any cash payments that we are required to make in excess of the principal amount of any 3.125% Convertible Senior Notes that are converted, as the case may be, with such reduction and/or offset subject to a cap.

The Capped Call Transactions qualify for a derivative scope exception as they are indexed to our common stock and are not required to be accounted for as a separate derivative. Consequently, the Capped Call Transactions have been included as a net reduction to additional-paid-in-capital within stockholders’ equity in our consolidated balance sheet and do not require subsequent remeasurement.

Principal Debt Repayments

At June 30, 2025, the estimated repayments of debt during the five fiscal year periods and thereafter are as follows:

Payments Due by Year
Total2025(2)2026202720282029Thereafter
(In thousands)
Principal debt repayments(1)$2,900,274$—$250,000$444,086$796,761$509,427$900,000

(1)Includes the scheduled maturities for outstanding principal debt balances. The scheduled maturities of debt related to the Facility as of June 30, 2025 are based on our level of borrowings and our estimated future available borrowing base commitment levels in future periods. Any increases or decreases in the level of borrowings or increases or decreases in the available borrowing base would impact the scheduled maturities of debt during the next five years and thereafter.

(2)Represents payments for the period July 1, 2025 through December 31, 2025.

Interest and other financing costs, net

Interest and other financing costs, net incurred during the periods is comprised of the following:

Three Months Ended June 30,Six Months Ended June 30,
2025202420252024
(In thousands)
Interest expense$55,825$53,168$111,671$107,937
Amortization—deferred financing costs1,8892,2563,7734,655
Debt modifications and extinguishments—22,531—22,531
Capitalized interest(4,316)(41,525)(8,510)(83,926)
Deferred interest249(1,010)(1,793)(2,982)
Interest income(7,158)(6,233)(15,253)(10,874)
Other, net8,3458,09216,78816,386
Interest and other financing costs, net$54,834$37,279$106,676$53,727

Cash payments for interest totaled $87.3 million and $61.0 million for the three months ended June 30, 2025 and 2024, respectively, and $109.9 million and $91.4 million for the six months ended June 30, 2025 and 2024, respectively. Capitalized interest totaled $4.3 million and $41.5 million for the three months ended June 30, 2025 and 2024, respectively, and $8.5 million and $83.9 million for the six months ended June 30, 2025 and 2024, respectively. The decrease in capitalized interest during the six months ended June 30, 2025 as compared to the six months ended June 30, 2024 is primarily due to the achievement of first gas production on the GTA Phase 1 project on December 31, 2024, after which we no longer capitalize interest on the project.

  1. Derivative Financial Instruments

We use financial derivative contracts to manage exposures to commodity price and interest rate fluctuations. We do not hold or issue derivative financial instruments for trading purposes.

We manage market and counterparty credit risk in accordance with our policies and guidelines. In accordance with these policies and guidelines, our management determines the appropriate timing and extent of derivative transactions. We have included an estimate of non-performance risk in the fair value measurement of our derivative contracts as required by ASC 820 — Fair Value Measurement.

Oil Derivative Contracts

The following table sets forth the volumes in barrels underlying the Company’s outstanding oil derivative contracts and the weighted average prices per Bbl for those contracts as of June 30, 2025. Volumes and weighted average prices are net of any offsetting derivative contracts entered into.

Weighted Average Price per Bbl
Net Deferred
Premium
Payable/ · Sold
TermType of ContractIndexMBbl(Receivable)SwapPutFloorCeiling
2025:
Jul - DecTwo-way collarsDated Brent4,000$1.35$—$—$60.00$74.94
Jul - DecThree-way collarsDated Brent1,0001.13—55.0070.0085.00
2026:
Jan - JunTwo-way collarsDated Brent1,0001.55——60.0074.75
Jan - DecThree-way collarsDated Brent2,000——50.0060.0075.51
Jan - JunSwaps(1)Dated Brent1,000—72.90——80.00
Jan - DecSwaps(1)Dated Brent1,000—72.46——80.00

(1)Includes call option contracts sold to counterparties to enhance Swaps.

In July 2025, we entered into Dated Brent enhanced swap contracts for 2.0 MMBbl from January 2026 through December 2026 with a sub-floor price of $55.00 per barrel and a swap price of $69.70 per barrel.

Interest Rate Derivative Contracts

The following table summarizes our open interest rate swaps whereby we pay a fixed rate of interest and the counterparty pays a variable SOFR-based rate as of June 30, 2025:

Weighted Average
TermType of ContractFloating RateNotionalFixed Rate
(In Thousands)
Jul - Dec 2025Swap1-Month TERM SOFR$500,0003.645%

The following tables disclose the Company’s derivative instruments as of June 30, 2025 and December 31, 2024, and gain/(loss) from derivatives during the three and six months ended June 30, 2025 and 2024, respectively:

Estimated Fair Value
Asset (Liability)
Type of ContractBalance Sheet LocationJune 30,2025December 31,2024
(In thousands)
Derivatives not designated as hedging instruments:
Derivative assets:
CommodityDerivatives assets—current$15,120$6,714
Provisional oil salesReceivables: Oil and gas sales—2,242
Interest rateDerivatives assets—current8752,202
CommodityDerivatives assets—long-term3,673512
Derivative liabilities:
CommodityDerivatives liabilities—current(5,770)—
CommodityDerivatives liabilities—long-term(626)—
Total derivatives not designated as hedging instruments$13,272$11,670
Amount of Gain/(Loss) · Amount of Gain/(Loss)
Three Months Ended · Six Months Ended
June 30, · June 30,
Type of ContractLocation of Gain/(Loss)2025202420252024
(In thousands)
Derivatives not designated as hedging instruments:
Provisional oil salesOil and gas revenue$(6,780)$3,052$(7,607)$(136)
CommodityDerivatives, net21,5662,85214,834(20,970)
Interest rateInterest expense683—656—
Total derivatives not designated as hedging instruments$15,469$5,904$7,883$(21,106)

Offsetting of Derivative Assets and Derivative Liabilities

Our derivative instruments which are subject to master netting arrangements with our counterparties only have the right of offset when there is an event of default. As of June 30, 2025 and December 31, 2024, there was not an event of default and, therefore, the associated gross asset or gross liability amounts related to these arrangements are presented on the consolidated balance sheets.

  1. Fair Value Measurements

In accordance with ASC 820 — Fair Value Measurement, fair value measurements are based upon inputs that market participants use in pricing an asset or liability, which are classified into two categories: observable inputs and unobservable inputs. Observable inputs represent market data obtained from independent sources, whereas unobservable inputs reflect a company’s own market assumptions, which are used if observable inputs are not reasonably available without undue cost and effort. We prioritize the inputs used in measuring fair value into the following fair value hierarchy:

Level 1 — quoted prices for identical assets or liabilities in active markets.

Level 2 — quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability and inputs derived principally from or corroborated by observable market data by correlation or other means.

Level 3 — unobservable inputs for the asset or liability. The fair value input hierarchy level to which an asset or liability measurement in its entirety falls is determined based on the lowest level input that is significant to the measurement in its entirety.

The following tables present the Company’s assets and liabilities that are measured at fair value on a recurring basis as of June 30, 2025 and December 31, 2024, for each fair value hierarchy level:

Fair Value Measurements Using:
Quoted Prices in
Active Markets for · Significant Other · Significant
Identical Assets · Observable Inputs · Unobservable Inputs
(Level 1)(Level 2)(Level 3)Total
(In thousands)
Assets:
Commodity derivatives$—$18,793$—$18,793
Interest rate derivatives—875—875
Decommissioning trust fund:
Debt securities—23,190—23,190
Liabilities:
Commodity derivatives—(6,396)—(6,396)
Total$—$36,462$—$36,462
Assets:
Commodity derivatives$—$7,226$—$7,226
Provisional oil sales—2,242—2,242
Interest rate derivatives—2,202—2,202
Decommissioning trust fund:
Debt securities—10,653—10,653
Total$—$22,323$—$22,323

The book values of cash and cash equivalents and restricted cash approximate fair value based on Level 1 inputs. Joint interest billings, oil and gas sales and other receivables, and accounts payable and accrued liabilities approximate fair value due to the short-term nature of these instruments. Our long-term receivables, after any allowances for credit losses, and other long-term assets approximate fair value. The estimates of fair value of these items are based on Level 2 inputs.

Commodity Derivatives

Our commodity derivatives represent swaps, crude oil collars, put options and call options for notional barrels of oil at fixed Dated Brent oil prices. The values attributable to our oil derivatives are based on (i) the contracted notional volumes, (ii) independent active futures price quotes for the respective index, (iii) a credit-adjusted yield curve applicable to each counterparty by reference to the credit default swap (“CDS”) market and (iv) an independently sourced estimate of volatility for the respective index. The volatility estimate was provided by certain independent brokers who are active in buying and selling oil options and was corroborated by market-quoted volatility factors. The deferred premium is included in the fair market value of the commodity derivatives. See Note 7 — Derivative Financial Instruments for additional information regarding the Company’s derivative instruments.

Provisional Oil Sales

The value attributable to provisional oil sales derivatives is based on (i) the sales volumes and (ii) the difference in the independent active futures price quotes for the respective index over the term of the pricing period designated in the sales contract and the spot price on the lifting date.

Interest Rate Derivatives

Our interest rate derivatives consist of interest rate swaps, whereby the Company pays a fixed rate of interest and the counterparty pays a variable SOFR-based rate. The values attributable to the Company’s interest rate derivative contracts are based on (i) the contracted notional amounts, (ii) SOFR yield curves provided by independent third parties and corroborated with forward active market-quoted SOFR yield curves and (iii) a credit-adjusted yield curve as applicable to each counterparty by reference to the CDS market.

Decommissioning Trust Fund

In April 2024, a decommissioning trust agreement with the Jubilee unit partners to cash fund future retirement costs associated with the Jubilee Field was finalized. Each partner will contribute annually to the trust in proportion to its respective paying interest of the estimated future dismantlement, abandonment and restoration costs associated with the decommissioning of the Jubilee Field. Contributions to the trust are used by the trustee of the fund, the Bank of Ghana, to purchase and sell authorized securities at the direction of the Jubilee unit partners.

As of June 30, 2025, the investments held in the decommissioning trust fund are US Treasury debt securities. We have classified the investments as trading securities and recorded such investments at fair market value as a long-term investment in our consolidated balance sheet using observable inputs including Kosmos’ share of the fund and broker/dealer bid/ask prices of the investments held by the fund at June 30, 2025. Contributions made to the decommissioning trust are reported as investing activities in our consolidated cash flows. All realized and unrealized gains and losses resulting from the sales and maturities or changes in fair value of the securities are recognized in Other income, net. During the six months ended June 30, 2025, we contributed $11.5 million to the decommissioning trust fund.

The following table summarizes Kosmos’ portion of the investment activity in debt securities held by the decommissioning trust during the three and six months ended June 30, 2025 and 2024:

Three Months Ended June 30,Six Months Ended June 30,
Type of SecurityPurchasesNet Proceeds (1)Unrealized Gain (Loss)PurchasesNet Proceeds (1)Unrealized Gain (Loss)
Debt securities$198$—$22$12,406$—$131
Cash and cash equivalents—2——(745)—
Other(1)—23——166—
Total$198$25$22$12,406$(579)$131
Debt securities$—$—$—$—$—$—
Cash and cash equivalents——————
Other(1)——————
Total$—$—$—$—$—$—

(1) Represents net receivables relating to interest.

The following table presents the costs and fair values of investments in debt securities held in the decommissioning trust fund according to the contractual maturities at June 30, 2025 and December 31, 2024:

June 30, 2025December 31, 2024
CostEstimated Fair ValueCostEstimated Fair Value
(In thousands)
Less than 5 years$23,114$23,190$10,708$10,653
5 years to 10 years————
Due after 10 years————
Total$23,114$23,190$10,708$10,653

Debt

The following table presents the carrying values and fair values at June 30, 2025 and December 31, 2024:

June 30, 2025December 31, 2024
Carrying ValueFair ValueCarrying ValueFair Value
(In thousands)
7.125% Senior Notes$249,580$241,655$249,315$246,565
7.750% Senior Notes348,326311,279347,910339,927
7.500% Senior Notes398,042329,446397,672379,404
8.750% Senior Notes495,275377,360494,997470,965
3.125% Convertible Senior Notes392,343275,208391,603332,792
Facility1,000,0001,000,000900,000900,000
Total$2,883,566$2,534,948$2,781,497$2,669,653

The carrying values of our 7.125% Senior Notes,7.750% Senior Notes,7.500% Senior Notes,8.750% Senior Notes and 3.125% Convertible Senior Notes represent the principal amounts outstanding less unamortized discounts. The fair values of our 7.125% Senior Notes,7.750% Senior Notes,7.500% Senior Notes,8.750% Senior Notes and 3.125% Convertible Senior Notes are based on quoted market prices, which results in a Level 1 fair value measurement. The carrying value of the Facility approximates fair value since they are subject to short-term floating interest rates that approximate the rates available to us for those periods.

Nonrecurring Fair Value Measurements - Long-lived assets

Certain long-lived assets are reported at fair value on a non-recurring basis on the Company's consolidated balance sheet. These long-lived assets are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances. Our long-lived assets are reviewed for impairment when changes in circumstances indicate that the carrying amount of an asset may not be recoverable.

The Company calculates the estimated fair values of its long-lived assets using the income approach described in the ASC 820 — Fair Value Measurements. Significant inputs associated with the calculation of estimated discounted future net cash flows include anticipated future production, pricing estimates, capital and operating costs, market-based weighted average cost of capital, and risk adjustment factors applied to reserves. These are classified as Level 3 fair value assumptions. The Company utilizes an average of third-party industry forecasts of Dated Brent, adjusted for location and quality differentials, to determine our pricing assumptions. In order to evaluate the sensitivity of the assumptions, we analyze sensitivities to prices, production, and risk adjustment factors.

During the three and six months ended June 30, 2025 and 2024, the Company didnot recognize impairment of proved oil and gas properties. If we experience material declines in oil pricing expectations in the future, significant increases in our estimated future expenditures or a significant decrease in our estimated production profile, our long-lived assets could be at risk of impairment.

  1. Equity-based Compensation

Restricted Stock Units

We record equity-based compensation expense equal to the fair value of share-based payments over the vesting periods of the LTIP awards. We recorded compensation expense from awards granted under our LTIP of $7.3 million and $10.5 million during the three months ended June 30, 2025 and 2024, respectively, and $15.7 million and $17.8 million during the six months ended June 30, 2025 and 2024, respectively. The total tax benefit for the three months ended June 30, 2025 and 2024 was $1.2 million and $1.7 million, respectively, and $2.6 million and $2.8 million during the six months ended June 30, 2025 and 2024, respectively. Additionally, we recorded a net tax shortfall (windfall) related to equity-based compensation of $0.3 million andnil for the three months ended June 30, 2025 and 2024, respectively, and $3.4 million and $(9.5) million during the six months ended June 30, 2025 and 2024, respectively. The fair value of awards vested during the three months ended June 30, 2025 and 2024 was $0.6 million and $1.4 million, respectively, and $19.7 million and $81.6 million during the six months ended June 30, 2025 and 2024, respectively. The Company granted restricted stock units with service vesting criteria and a combination of market and service vesting criteria under the LTIP. Substantially all of these grants vest over three years. Upon vesting, restricted stock units become issued and outstanding stock.

For restricted stock units with a combination of market and service vesting criteria, the number of common shares to be issued is determined by comparing the Company’s total shareholder return with the total shareholder return of a predetermined group of peer companies over the performance period and can vest in up to 200% of the awards granted. The grant date fair value ranged from $3.05 to $13.06 per award. The Monte Carlo simulation model utilized multiple input variables that determined the probability of satisfying the market condition stipulated in the award grant and calculated the fair value of the award. The expected volatility utilized in the model was estimated using our historical volatility and the historical volatilities of our peer companies and ranged from 58.0% to 105.0%. The risk-free interest rate was based on the U.S. treasury rate for a term commensurate with the expected life of the grant and ranged from 0.2% to 4.2%.

The following table reflects the outstanding restricted stock units as of June 30, 2025:

Weighted- · Market / Service · Weighted-
Service VestingAverageVestingAverage
Restricted StockGrant-DateRestricted StockGrant-Date
UnitsFair ValueUnitsFair Value
(In thousands) · (In thousands)
Outstanding at December 31, 20244,753$6.368,766$9.07
Granted(1)3,1933.243,9384.93
Forfeited(1)(198)5.66(121)8.39
Vested(2,306)6.07(4,019)6.96
Outstanding at June 30, 20255,4424.678,5648.38

(1)The restricted stock units with a combination of market and service vesting criteria may vest between 0% and 200% of the originally granted units depending upon market performance conditions. Awards vesting over or under target shares of 100% results in additional shares granted or forfeited, respectively, in the period the market vesting criteria is determined.

As of June 30, 2025, total equity-based compensation to be recognized on unvested restricted stock units is $35.0 million over a weighted average period of 1.82 years. At June 30, 2025, the Company had approximately 3.6 million shares that remain available for issuance under the LTIP.

  1. Income Taxes

We evaluate our estimated annual effective income tax rate each quarter, based on current and forecasted business results and enacted tax laws, and apply this tax rate to our ordinary income or loss to calculate our estimated tax expense or benefit. The Company excludes zero statutory tax rate and tax-exempt jurisdictions from our evaluation of the estimated annual effective income tax rate. The tax effect of discrete items are recognized in the period in which they occur at the applicable statutory tax rate.

Income before income taxes is composed of the following:

Three Months Ended June 30,Six Months Ended June 30,
2025202420252024
(In thousands)
United States$(43,691)$(40,629)$(104,461)$(75,042)
Foreign(20,069)175,753(53,330)352,135
Income before income taxes$(63,760)$135,124$(157,791)$277,093

For the three months ended, June 30, 2025 and 2024, our effective tax rate was (38)% and 56%, respectively. For the six months ended June 30, 2025 and 2024, our effective tax rate was (26)% and 45%, respectively. For the three and six months ended June 30, 2025 and 2024, our overall effective tax rates were impacted by:

The difference in our 21% U.S. income tax reporting rate and the statutory income tax rates applicable to our foreign operations, primarily in Ghana and Equatorial Guinea,

Jurisdictions that have a 0% statutory tax rate or that are tax exempt,

Jurisdictions where we have incurred losses and have recorded valuation allowances against the corresponding deferred tax assets, and

Other non-deductible expenses.

In July 2025, new U.S tax legislation was signed into law in the United States known as the "One Big Beautiful Bill Act" or "OBBBA". The legislation includes a broad range of U.S. corporate tax reform provisions affecting businesses across numerous industries. We are currently in the process of evaluating the implications of this new legislation and the potential impact to the Company. The legislation was signed into law after the close of our second quarter, and therefore no adjustments have been made in our operating results for the six months ended June 30, 2025. Additional disclosures will be provided in future periods if necessary as the impact of the legislation is determined.

  1. Net Income (Loss) Per Share

The following table is a reconciliation between net income (loss) and the amounts used to compute basic and diluted net income (loss) per share and the weighted average shares outstanding used to compute basic and diluted net income (loss) per share. Potentially dilutive securities include shares issuable upon conversion of our 3.125% Convertible Senior Notes using the if-converted method and restricted stock units awards under our equity-based compensation plan.

Three Months Ended · Six Months Ended
June 30,June 30,
2025202420252024
(In thousands, except per share data)
Numerator:
Net income (loss) allocable to common stockholders$(87,740)$59,770$(198,346)$151,456
Denominator:
Weighted average number of shares outstanding:
Basic478,068471,599476,881469,821
Restricted stock units(1)—8,573—10,003
Shares issuable assuming conversion of 3.125% Convertible Senior Notes(2)————
Diluted478,068480,172476,881479,824
Net income (loss) per share:
Basic$(0.18)$0.13$(0.42)$0.32
Diluted$(0.18)$0.12$(0.42)$0.32

(1)We excluded restricted stock units of 5.2 million and 1.2 million for the three months ended June 30, 2025 and 2024, respectively, and $5.9 million and $2.8 million for the six months ended June 30, 2025 and 2024, respectively from the computations of diluted net income (loss) per share because the effect would have been anti-dilutive.

(2)Represents the dilutive impact for the Company’s 3.125% Convertible Senior Notes due 2030. As of June 30, 2025, the if-converted value is less than the outstanding principal of the 3.125% Convertible Senior Notes and therefore anti-dilutive. The 3.125% Convertible Senior Notes are subject to a capped call arrangement that potentially reduces the dilutive effect. Any potential impact of the capped call arrangement is excluded from this table as any proceeds under the capped call arrangement are considered anti-dilutive.

  1. Commitments and Contingencies

From time to time, we are involved in litigation, regulatory examinations and administrative proceedings primarily arising in the ordinary course of our business in jurisdictions in which we do business. Although the outcome of these matters cannot be predicted with certainty, management believes that the likelihood of an unfavorable outcome having a material impact is neither reasonably possible nor probable of occurring.

As of June 30, 2025, we have a commitment to drillone development well in Equatorial Guinea.

In February 2019, Kosmos and BP signed Carry Advance Agreements with the national oil companies of Mauritania and Senegal, which obligate us separately to finance the respective national oil companies’ share of certain development and production costs incurred for the GTA Phase 1 project through the Commercial Operations Date of the Gimi FLNG vessel. The Commercial Operations Date was achieved in June 2025 following the successful ramp-up to the daily contracted sales volume level under the Tortue Phase 1 SPA, equivalent to approximately 2.45 million tonnes per annum. Kosmos’ total share, excluding accrued interest, for thetwo agreements combined, as of June 30, 2025 and December 31, 2024, was $355.5 million and $280.1 million, respectively, which is classified as Long-term receivables in our consolidated balance sheets.

In April 2024, a decommissioning trust agreement with the Jubilee unit partners to cash fund future retirement costs associated with the Jubilee Field was finalized. The operator currently estimates the total remaining commitment to be approximately $126.1 million as of June 30, 2025, net to Kosmos, which will be funded annually by Kosmos over an estimated 11 year period.

Performance Obligations

As of June 30, 2025 and December 31, 2024, the Company had performance and supplemental bonds totaling $156.5 million and $169.4 million, respectively, related to bonding requirements stipulated by the BOEM and other third parties for anticipated plugging and abandonment costs of certain wells and the removal of certain facilities in our Gulf of America fields.

We have a commitment to our buyer under the Tortue Phase 1 SPA, BP Gas Marketing Limited, to deliver our proportionate share of a minimum annual contract quantity of LNG of 127,951,000 MMBtu, which is equivalent to approximately 2.45 million tonnes per annum, subject to certain downward adjustments by the sellers. Under certain circumstances, in the event the annual quantities provided are lower than the minimum annual contract quantity, Kosmos may be obligated to credit or pay a portion of the Contract Price to BP Gas Marketing Limited for the shortfall volumes.

  1. Additional Financial Information

Accrued Liabilities

Accrued liabilities consisted of the following:

June 30,2025December 31,2024
(In thousands)
Accrued liabilities:
Exploration, development and production$75,565$78,163
Revenue payable63,58318,909
General and administrative expenses13,62039,071
Interest54,78647,228
Income taxes21,89652,262
Taxes other than income1,2771,222
Derivatives167844
Other9,6917,255
$240,585$244,954

The increase in revenue payable during the six months ended June 30, 2025 is primarily related to timing of a Jubilee lifting and receipt of related proceeds.

Asset Retirement Obligations

The following table summarizes the changes in the Company's asset retirement obligations as of and during the six months ended June 30, 2025:

June 30,2025
(In thousands)
Asset retirement obligations:
Beginning asset retirement obligations$407,011
Liabilities incurred during period—
Liabilities settled during period(374)
Revisions in estimated retirement obligations248
Accretion expense18,231
Ending asset retirement obligations$425,116
  1. Business Segment Information

Kosmos is engaged in a single line of business, which is the exploration, development and production of oil and gas. At June 30, 2025, the Company had operations infour geographic reporting segments: Ghana, Equatorial Guinea, Mauritania/Senegal and the Gulf of America. The Company’s Chief Operating Decision Maker (“CODM”) is the Chief Executive Officer, who makes decisions about allocating resources and assessing performance for the entire company. To assess performance of the reporting segments, the CODM regularly reviews oil and gas revenues, oil and gas production costs, exploration expenses and capital expenditures by reporting segment in deciding how to allocate resources and in assessing performance. Capital expenditures, as defined by the Company, may not be comparable to similarly titled measures used by other companies and should be considered in conjunction with our consolidated financial statements and notes thereto. Financial information for each area is presented below:

GhanaEquatorial GuineaMauritania/SenegalGulf of AmericaCorporate & OtherEliminationsTotal
(In thousands)
Revenues and other income:
Oil and gas revenue$204,706$64,590$20,239$103,100$—$—$392,635
Gain on sale of assets———600——600
Other income, net246——21913,880(14,062)283
Total revenues and other income204,95264,59020,239103,91913,880(14,062)393,518
Costs and expenses:
Oil and gas production95,35739,95769,14138,663——243,118
Exploration expenses24(892)2,1192,649169—4,069
General and administrative2,9041,1502,5753,26944,804(35,628)19,074
Depletion, depreciation and amortization43,62427,46812,67767,364135—151,268
Interest and other financing costs, net(1)13,242(62)5,416(2,141)38,379—54,834
Derivatives, net————(21,566)—(21,566)
Other expenses, net(11,084)(6,842)4331,91549321,5666,481
Total costs and expenses144,06760,77992,361111,71962,414(14,062)457,278
Income (loss) before income taxes60,8853,811(72,122)(7,800)(48,534)—(63,760)
Income tax expense21,9931,493—97397—23,980
Net income (loss)$38,892$2,318$(72,122)$(7,897)$(48,931)$—$(87,740)
Consolidated capital expenditures, net$37,738$3,914$13,105$31,181$169$—$86,107
GhanaEquatorial GuineaMauritania/SenegalGulf of AmericaCorporate & OtherEliminationsTotal
(In thousands)
Revenues and other income:
Oil and gas revenue$355,959$98,997$22,936$204,878$—$—$682,770
Gain on sale of assets———600——600
Other income, net498——70860,671(61,298)579
Total revenues and other income356,45798,99722,936206,18660,671(61,298)683,949
Costs and expenses:
Oil and gas production136,66856,935127,24289,581——410,426
Exploration expenses701,4693,7377,1451,317—13,738
General and administrative6,1892,9705,1038,45398,746(76,132)45,329
Depletion, depreciation and amortization88,44042,56815,595125,039293—271,935
Interest and other financing costs, net(1)24,384(129)4,402(4,161)82,180—106,676
Derivatives, net————(14,834)—(14,834)
Other expenses, net(5,888)(5,317)1,1473,26243214,8348,470
Total costs and expenses249,86398,496157,226229,319168,134(61,298)841,740
Income (loss) before income taxes106,594501(134,290)(23,133)(107,463)—(157,791)
Income tax expense (benefit)38,669892—(14)1,008—40,555
Net income (loss)$67,925$(391)$(134,290)$(23,119)$(108,471)$—$(198,346)
Consolidated capital expenditures, net$56,696$2,557$62,118$49,513$1,411$—$172,295
Property and equipment, net$961,336$446,405$2,106,488$827,437$16,146$—$4,357,812
Total assets$3,644,403$2,458,795$3,352,428$4,112,600$25,932,829$(34,288,049)$5,213,006

(1)Interest expense is recorded based on actual third-party and intercompany debt agreements. Capitalized interest is recorded on the business unit where the assets reside.

GhanaEquatorial GuineaMauritania/SenegalGulf of AmericaCorporate & OtherEliminationsTotal
(In thousands)
Revenues and other income:
Oil and gas revenue$336,388$38,412$—$76,100$—$—$450,900
Other income, net———97534,773(35,712)36
Total revenues and other income336,38838,412—77,07534,773(35,712)450,936
Costs and expenses:
Oil and gas production78,24819,67918,16634,640——150,733
Exploration expenses2,3122,1964,0713,1251,531—13,235
General and administrative3,2891,2052,1015,51451,616(38,564)25,161
Depletion, depreciation and amortization48,4029,29822731,811356—90,094
Interest and other financing costs, net(1)12,528(801)(34,933)(4,301)64,786—37,279
Derivatives, net————(2,852)—(2,852)
Other expenses, net(2,856)(2,350)3,6271,012(123)2,8522,162
Total costs and expenses141,92329,227(6,741)71,801115,314(35,712)315,812
Income (loss) before income taxes194,4659,1856,7415,274(80,541)—135,124
Income tax expense (benefit)71,1654,138——51—75,354
Net income (loss)$123,300$5,047$6,741$5,274$(80,592)$—$59,770
Consolidated capital expenditures, net$47,188$33,621$84,622$48,454$1,531$—$215,416
GhanaEquatorial GuineaMauritania/SenegalGulf of AmericaCorporate & OtherEliminationsTotal
(In thousands)
Revenues and other income:
Oil and gas revenue$588,532$117,947$—$163,524$—$—$870,003
Other income, net1——1,485100,514(101,928)72
Total revenues and other income588,533117,947—165,009100,514(101,928)870,075
Costs and expenses:
Oil and gas production96,29560,70518,16669,185——244,351
Exploration expenses2,2523,3829,2478,0122,402—25,295
General and administrative6,8782,7455,26611,372108,123(80,958)53,426
Depletion, depreciation and amortization96,69023,89245169,269720—191,022
Interest and other financing costs, net(1)25,797(1,595)(70,765)(8,393)108,683—53,727
Derivatives, net————20,970—20,970
Other expenses, net20,983(2,353)5,2301,318(17)(20,970)4,191
Total costs and expenses248,89586,776(32,405)150,763240,881(101,928)592,982
Income (loss) before income taxes339,63831,17132,40514,246(140,367)—277,093
Income tax expense (benefit)114,71012,563—80(1,716)—125,637
Net income (loss)$224,928$18,608$32,405$14,166$(138,651)$—$151,456
Consolidated capital expenditures, net$111,664$78,240$211,196$97,735$2,809$—$501,644
Property and equipment, net$1,063,384$483,773$2,065,242$928,566$17,348$—$4,558,313
Total assets$3,492,701$2,217,658$3,008,000$4,052,704$24,601,589$(31,983,342)$5,389,310

(1)Interest expense is recorded based on actual third-party and intercompany debt agreements. Capitalized interest is recorded on the business unit where the assets reside.

Six Months Ended June 30,
20252024
(In thousands)
Consolidated capital expenditures:
Consolidated Statements of Cash Flows - Investing activities:
Oil and gas assets$172,766$552,993
Adjustments:
Changes in capital accruals(5,910)7,945
Exploration expense, excluding unsuccessful well costs and leasehold impairments(1)13,57722,610
Capitalized interest(8,510)(83,926)
Other3722,022
Total consolidated capital expenditures, net$172,295$501,644

(1)Costs related to unsuccessful exploratory wells and leaseholds that are subsequently written off to Exploration expense are included in oil and gas assets when incurred.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.