- BATL Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
PRER14A Filing
Battalion Oil (BATL) PRER14APreliminary revised proxy
Filed: 3 Oct 24, 6:39am
| | | Page | | |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 8 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 17 | | | |
| | | | 18 | | | |
| | | | 18 | | | |
| | | | 18 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 19 | | | |
| | | | 19 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 25 | | | |
| | | | 25 | | | |
| | | | 25 | | | |
| | | | 68 | | | |
| | | | 74 | | | |
| | | | 76 | | | |
| | | | 78 | | | |
| | | | 78 | | | |
| | | | 80 | | | |
| | | | 90 | | | |
| | | | 91 | | | |
| | | | 95 | | | |
| | | | 98 | | | |
| | | | 98 | | | |
| | | | 99 | | | |
| | | | 99 | | | |
| | | | 99 | | |
| | | Page | | |||
| | | | 99 | | | |
| | | | 100 | | | |
| | | | 100 | | | |
| | | | 100 | | | |
| | | | 102 | | | |
| | | | 102 | | | |
| | | | 102 | | | |
| | | | 106 | | | |
| | | | 106 | | | |
| | | | 108 | | | |
| | | | 110 | | | |
| | | | 110 | | | |
| | | | 111 | | | |
| | | | 113 | | | |
| | | | 114 | | | |
| | | | 114 | | | |
| | | | 115 | | | |
| | | | 115 | | | |
| | | | 116 | | | |
| | | | 116 | | | |
| | | | 117 | | | |
| | | | 119 | | | |
| | | | 120 | | | |
| | | | 121 | | | |
| | | | 121 | | | |
| | | | 122 | | | |
| | | | 124 | | | |
| | | | 124 | | | |
| | | | 125 | | | |
| | | | 130 | | | |
| | | | 135 | | | |
| | | | 137 | | | |
| | | | 138 | | | |
| | | | 138 | | | |
| | | | 139 | | | |
| | | | 140 | | | |
| | | | 146 | | | |
| | | | 148 | | | |
| | | | 149 | | | |
| | | | 149 | | |
| | | Page | | |||
| | | | 149 | | | |
| | | | 149 | | | |
| | | | 150 | | |
| | | Fiscal Year Ending December 31,(3) | | |||||||||||||||||||||
| | | 2024E | | | 2025E | | | 2026E | | | 2027E | | ||||||||||||
Net Oil Production (Mbbls) | | | | | 2,347 | | | | | | 2,722 | | | | | | 2,829 | | | | | | 3,252 | | |
Net Gas Production (MMcf) | | | | | 8,074 | | | | | | 8,599 | | | | | | 8,322 | | | | | | 8,901 | | |
Net NGL Production (Mbbls) | | | | | 987 | | | | | | 1,082 | | | | | | 1,056 | | | | | | 1,108 | | |
Total Net Production (Mboe) | | | | | 4,679 | | | | | | 5,237 | | | | | | 5,271 | | | | | | 5,843 | | |
Average Daily Net Production (Mboe/d) | | | | | 12.8 | | | | | | 14.3 | | | | | | 14.4 | | | | | | 16.0 | | |
% Gas | | | | | 28.8% | | | | | | 27.4% | | | | | | 26.3% | | | | | | 25.4% | | |
% NGL | | | | | 21.1% | | | | | | 20.7% | | | | | | 20.0% | | | | | | 19.0% | | |
% Oil | | | | | 50.2% | | | | | | 52.0% | | | | | | 53.7% | | | | | | 55.7% | | |
% Liquids | | | | | 71.2% | | | | | | 72.6% | | | | | | 73.7% | | | | | | 74.6% | | |
Total Unhedged Revenue | | | | $ | 197.6 | | | | | $ | 222.8 | | | | | $ | 222.3 | | | | | $ | 249.1 | | |
Realized Hedge Gain / (Loss) | | | | | (13.4) | | | | | | (10.4) | | | | | | (2.3) | | | | | | (3.7) | | |
Other Income | | | | | 0.5 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.2 | | |
Total Hedged Revenue | | | | $ | 184.7 | | | | | $ | 212.5 | | | | | $ | 220.2 | | | | | $ | 245.6 | | |
Lease operating expenses | | | | | (44.9) | | | | | | (48.1) | | | | | | (51.1) | | | | | | (58.6) | | |
Workover Expense | | | | | (4.4) | | | | | | (5.4) | | | | | | (5.4) | | | | | | (5.4) | | |
Production Taxes | | | | | (13.2) | | | | | | (16.0) | | | | | | (16.1) | | | | | | (17.6) | | |
Recurring Cash G&A | | | | | (11.4) | | | | | | (11.9) | | | | | | (12.2) | | | | | | (12.6) | | |
Gathering Transportation & Other | | | | | (54.7) | | | | | | (51.7) | | | | | | (51.0) | | | | | | (54.3) | | |
Adjustments(1) | | | | | 15.3 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
Adjusted EBITDA | | | | $ | 71.4 | | | | | $ | 79.4 | | | | | $ | 84.3 | | | | | $ | 97.1 | | |
| One-Time Costs Related to Sales Tax Audit | | | | $ | 0.0 | | | | | $ | 0.0 | | | | | $ | 0.0 | | | | | $ | 0.0 | | |
| AGI Cost Benefit Add-back(2) | | | | $ | 15.3 | | | | | $ | 0.0 | | | | | $ | 0.0 | | | | | $ | 0.0 | | |
| Total Adjustments | | | | $ | 15.3 | | | | | $ | 0.0 | | | | | $ | 0.0 | | | | | $ | 0.0 | | |
| | | Enterprise Value / | | |||||||||
All Selected Companies | | | FY 2024 Adj. EBITDA | | | FY 2025 Adj. EBITDA | | ||||||
Low | | | | | 2.4x | | | | | | 2.8x | | |
High | | | | | 4.6x | | | | | | 4.3x | | |
Median | | | | | 3.2x | | | | | | 3.4x | | |
Mean | | | | | 3.4x | | | | | | 3.5x | | |
Date Announced | | | Seller | | | Buyer | | | Implied $ / EBITDA | | | |||||
Delaware Basin | | | | | | | | | | |
Date Announced | | | Seller | | | Buyer | | | Implied $ / EBITDA | | | ||||||||
7/29/24 | | | Occidential Petroleum | | | Permian Resoucens Corp | | | | | 3.4x(4) | | | | | ||||
7/28/24 | | | Point Energy Partners LLC | | | Vital Energy Inc., Northern Oil & Gas Inc. | | | | | 2.4x(4) | | | | | ||||
6/12/24 | | | Ameredev II LLC | | | Matador Resources Co. | | | | | 4.2x(5) | | | | | ||||
6/20/23 | | | Tap Rock Resources LLC | | | Civitas Resources | | | | | — | | | | | ||||
5/12/23 | | | Forge Energy II LLC | | | Vital Energy Inc, Northern Oil & Gas Inc | | | | | 1.9x(6) | | | | | ||||
5/3/23 | | | Percussion Petroleum II LLC | | | Callon Petroleum Company | | | | | — | | | | | ||||
1/24/23 | | | Advance Energy Partners LLC | | | Matador Resources | | | | | 3.2x(7) | | | | | ||||
6/30/22 | | | Titus Oil & Gas LLC | | | APA Corp | | | | | — | | | | | ||||
5/19/22 | | | Colgate Operating LLC | | | Centennial Resource Development | | | | | 4.6x(8) | | | | | ||||
1/31/22 | | | Colgate Operating LLC | | | Diamondback Energy | | | | | — | | | | | ||||
11/3/21 | | | Pioneer Natural Resources | | | Continental Resources | | | | | 3.6x(6) | | | | | ||||
11/3/21 | | | Centennial Resource Development | | | Henry Resources LLC, Pickering Energy Partners | | | | | — | | | | | ||||
9/20/21 | | | Shell | | | ConocoPhillips | | | | | 3.7x(6) | | | | | ||||
6/10/21 | | | Occidental Petroleum | | | Colgate Operating LLC | | | | | — | | | | | ||||
5/20/21 | | | Oasis Petroleum | | | Percussion Petroleum Operating LLC | | | | | 3.6x(8) | | | | | ||||
Other Permian | | | | | | | | | | | | | | ||||||
2/12/24 | | | Endeavor Energy Resources LP | | | Diamondback Energy Inc. | | | | | 5.6x(4) | | | | | ||||
2/5/24 | | | Henry Energy LP, Moriah Henry Partners LL, Henry Resources LLC | | | Vital Energy Inc. | | | | | — | | | | | ||||
1/4/24 | | | Callon Petroleum Co. | | | APA Corp. | | | | | 3.2x(4) | | | | | ||||
12/21/23 | | | Henry Energy LP, Moriah Henry Partners LL, Henry Resources LLC | | | Vital Energy Inc. | | | | | — | | | | | ||||
12/11/23 | | | CrownQuest Operating LLC; Lime Rock Partners | | | Occidental Petroleum Corp | | | | | — | | | | | ||||
10/4/23 | | | Vitol Inc | | | Civitas Resources Inc | | | | | 2.8x(5) | | | | | ||||
9/13/23 | | | Tall City Property Holdings III LLC; Henry Resources LLC; Maple Energy Holdings LLC | | | Vital Energy Inc | | | | | 2.9x(6) | | | | | ||||
8/21/23 | | | Earthstone Energy Inc | | | Permian Resources Corp | | | | | 3.9x(7) | | | | | ||||
6/20/23 | | | Hibernia Energy III LLC | | | Civitas Resources Inc | | | | | — | | | | | ||||
4/3/23 | | | Black Swan Oil & Gas LLC, PetroLegacy Energy II LLC, Piedra Energy III LLC | | | Ovintiv Inc | | | | | 2.8x(6) | | | | | ||||
2/14/23 | | | Driftwood Energy Operating LLC | | | Vital Energy Inc | | | | | — | | | | | ||||
1/17/23 | | | Read & Stevens Inc | | | Permian Resources Corp | | | | | — | | | | | ||||
12/31/22 | | | Permian Resources Corp | | | Undisclosed Buyer | | | | | 5.0x(8) | | | | | ||||
11/16/22 | | | Lario Oil & Gas Co | | | Diamondback Energy | | | | | 3.3x(9) | | | | | ||||
10/11/22 | | | Firebird Energy LLC | | | Diamondback Energy | | | | | 3.0x(5) | | | | | ||||
6/28/22 | | | Titus Oil & Gas | | | Earthstone Energy | | | | | 1.9x(6) | | | | | ||||
Corporate Permian | | | | | | | | | | | | | | ||||||
2/12/24 | | | Endeavor Energy Resources LP | | | Diamondback Energy Inc. | | | | | 5.6x(4) | | | | | ||||
1/4/24 | | | Callon Petroleum Co. | | | APA Corp. | | | | | 3.2x(4) | | | | | ||||
12/11/23 | | | CrownQuest Operating LLC; Lime Rock Partners | | | Occidental Petroleum Corp | | | | | — | | | | | ||||
10/11/23 | | | Pioneer Natural Resources | | | ExxonMobil | | | | | 6.3x(5) | | | | | ||||
8/21/23 | | | Earthstone Energy Inc | | | Permian Resources Corp | | | | | 3.9x(6) | | | | |
Date Announced | | | Seller | | | Buyer | | | Implied $ / EBITDA | | ||||||
6/15/23 | | | Novo Oil & Gas Holdings LLC | | | Earthstone Energy Inc; Northern Oil and Gas Inc | | | | | 2.7x(7) | | | | ||
5/3/23 | | | Percussion Petroleum II LLC | | | Callon Petroleum Company | | | | | — | | | | ||
1/24/23 | | | Advance Energy Partners LLC | | | Matador Resources | | | | | 3.2x(7) | | | | ||
5/19/22 | | | Colgate Operating LLC | | | Centennial Resource Development | | | | | 4.6x(8) | | | | ||
8/4/21 | | | Primexx Energy Partners Ltd, BPP Acquisition LLC | | | Callon Petroleum | | | | | 2.9x(5) | | | | ||
4/1/21 | | | DoublePoint Energy LLC | | | Pioneer Natural Resources | | | | | — | | | | ||
12/21/20 | | | Guidon Energy Mgmt Services LLC | | | Diamondback Energy | | | | | — | | | | ||
12/18/20 | | | Independence Resources Mgmt LLC | | | Earthstone Energy | | | | | 2.3x(9) | | | | ||
10/20/20 | | | Parsley Energy | | | Pioneer Natural Resources | | | | | 5.4x(9) | | | | ||
10/19/20 | | | Concho Resources | | | ConocoPhillips | | | | | 4.4x(9) | | | | ||
5/4/20 | | | HighPeak Energy Holdings LLC | | | Pure Acquisition Corp | | | | | 5.1x(7) | | | | ||
12/16/19 | | | Felix Energy Holdings II LLC | | | WPX Energy | | | | | 3.5x(5) | | | | ||
10/14/19 | | | Jagged Peak Energy | | | Parsley Energy | | | | | 5.4x(9) | | | |
| | | Transaction Value / Adjusted EBITDA | | |||||||||||||||
| | | Delaware Basin | | | Other Permian | | | Corporate Permian | | |||||||||
Low | | | | | 1.9x | | | | | | 1.9x | | | | | | 2.3x | | |
High | | | | | 4.6x | | | | | | 5.6x | | | | | | 6.3x | | |
Median | | | | | 3.6x | | | | | | 3.1x | | | | | | 4.2x | | |
Mean | | | | | 3.4x | | | | | | 3.4x | | | | | | 4.2x | | |
| | | Implied Transaction Premiums | | |||||||||||||||
| | | 1-Day VWAP | | | 15-Day VWAP | | | 30-Day VWAP | | |||||||||
Low | | | | | -5.0% | | | | | | -9.3% | | | | | | -5.8% | | |
High | | | | | 35.4% | | | | | | 26.5% | | | | | | 28.0% | | |
Median | | | | | 9.2% | | | | | | 11.0% | | | | | | 11.5% | | |
Mean | | | | | 10.6% | | | | | | 10.1% | | | | | | 11.7% | | |
| | | Aggregate Number of Company RSU Award Shares(#)(1) | | | Aggregate Number of Company PSU Award Shares(#)(2) | | | Aggregate Number of Shares Subject to Company Options (#)(3) | | | Cash Value ($)(4) | | ||||||||||||
Named Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | |
Richard H. Little(5) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Aggregate Number of Company RSU Award Shares(#)(1) | | | Aggregate Number of Company PSU Award Shares(#)(2) | | | Aggregate Number of Shares Subject to Company Options (#)(3) | | | Cash Value ($)(4) | | ||||||||||||
Matthew B. Steele | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Daniel P. Rohling | | | | | 33,205 | | | | | | 53,128 | | | | | | 19,923 | | | | | | 232,435 | | |
Walter Mayer | | | | | 11,069 | | | | | | 17,709 | | | | | | 6,642 | | | | | | 77,483 | | |
Non-employee Directors | | | | | | | | | | | | | | | | | | | | | | | | | |
Jonathan D. Barrett | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Chang | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gregory S. Hinds | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ajay Jegadeesan | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
William D. Rogers | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name | | | Severance ($) | | | Change of Control Bonus($)(5) | | | Equity ($)(6) | | | Merger Equity Grant Units ($)(7) | | | Perquisites/ Benefits ($) | | | Total ($) | | ||||||||||||||||||
Richard H. Little(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Matthew B. Steele(2) | | | | | 28,269 | | | | | | 1,300,000 | | | | | | — | | | | | | 352,694 | | | | | | 5,035 | | | | | | 1,685,998 | | |
Daniel P. Rohling(3) | | | | | 500,000 | | | | | | 850,000 | | | | | | 232,435 | | | | | | 128,252 | | | | | | — | | | | | | 1,710,687 | | |
Walter Mayer(4) | | | | | 401,644 | | | | | | 400,000 | | | | | | 77,483 | | | | | | 128,252 | | | | | | 21,164 | | | | | | 1,028,543 | | |
| | | Market Price ($) | | |||||||||
| | | High | | | Low | | ||||||
2022 | | | | | | | | | | | | | |
First Quarter | | | | | 23.33 | | | | | | 9.74 | | |
Second Quarter | | | | | 20.28 | | | | | | 8.42 | | |
Third Quarter | | | | | 14.81 | | | | | | 7.42 | | |
Fourth Quarter | | | | | 14.72 | | | | | | 9.25 | | |
2023 | | | | | | | | | | | | | |
First Quarter | | | | | 12.37 | | | | | | 6.11 | | |
Second Quarter | | | | | 8.79 | | | | | | 5.41 | | |
Third Quarter | | | | | 8.96 | | | | | | 5.15 | | |
Fourth Quarter | | | | | 9.69 | | | | | | 4.51 | | |
2024 | | | | | | | | | | | | | |
First Quarter | | | | | 9.65 | | | | | | 5.45 | | |
Second Quarter | | | | | 7.08 | | | | | | 3.17 | | |
Third Quarter (through September 26) | | | | | 6.70 | | | | | | 2.55 | | |
| | | December 31, | | | June 30, 2024 | | ||||||||||||
| | | 2023 | | | 2022 | | ||||||||||||
Cash and cash equivalents | | | | $ | 57,529 | | | | | $ | 32,726 | | | | | $ | 54,430 | | |
Total current assets | | | | $ | 90,539 | | | | | $ | 88,165 | | | | | $ | 86,105 | | |
Total assets | | | | $ | 485,338 | | | | | $ | 485,358 | | | | | $ | 487,291 | | |
Total current liabilities | | | | $ | 134,416 | | | | | $ | 165,025 | | | | | $ | 155,250 | | |
Total liabilities | | | | $ | 310,782 | | | | | $ | 400,730 | | | | | $ | 305,086 | | |
Stockholders’ equity | | | | $ | 68,021 | | | | | $ | 84,628 | | | | | $ | 22,670 | | |
| | | Year Ended December 31, | | | Six Months Ended June 30, | | ||||||||||||||||||
| | | 2023 | | | 2022 | | | 2024 | | | 2023 | | ||||||||||||
Revenue | | | | $ | 220,762 | | | | | $ | 359,064 | | | | | $ | 98,974 | | | | | $ | 119,414 | | |
Income from operations | | | | $ | 17,582 | | | | | $ | 152,136 | | | | | $ | 5,143 | | | | | $ | 11,433 | | |
Net income (loss) available to common stockholders | | | | $ | (15,095) | | | | | $ | 18,539 | | | | | $ | (45,525) | | | | | $ | 15,574 | | |
Net income (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | (0.92) | | | | | $ | 1.14 | | | | | $ | (2.77) | | | | | $ | 0.87 | | |
Diluted | | | | $ | (0.92) | | | | | $ | 1.12 | | | | | $ | (2.77) | | | | | $ | 0.86 | | |
Name | | | Citizenship | | | Present Principal Occupation or Employment (all have served five years or more in present position unless otherwise noted) | |
Jonathan D. Barrett | | | U.S. | | | President of Luminus Management, LLC (“Luminus”), an investment management firm focused on investments across the capital structure of companies within the broader energy ecosystem. Mr. Barrett joined Luminus shortly after its founding in 2003 and has led the firm since 2011. From 2005 to 2007, he served as Managing Director and a member of the Investment Committee of LS Power Equity Advisors, the private equity arm of Gen IV Investments, a former affiliate of Luminus focused on the North American power and energy infrastructure industries. Prior to joining Luminus, Mr. Barrett was a Director in Salomon Smith Barney’s Merger and Acquisition Group. Mr. Barrett graduated with honors in Accounting from the University of Witwatersrand in Johannesburg, South Africa. He currently serves on the board of directors of Luminus affiliated companies. | |
Name | | | Principal Occupation | |
Howard S. Marks | | | Co-Chairman and Director of Oaktree Capital Group, LLC and Co-Chairman of Oaktree Capital Management, L.P. Mr. Marks is responsible for ensuring Oaktree’s adherence to its core investment philosophy since its formation in 1995. Mr. Marks holds a B.S.Ec. degree cum laude from the Wharton School of the University of Pennsylvania with a major in finance and an M.B.A. in accounting and marketing from the Booth School of Business of the University of Chicago. He is a CFA charterholder. Mr. Marks is an Emeritus Trustee and Advisory Member of the Investment Committee at the Metropolitan Museum of Art. He is a member of the Investment Committee of the Royal Drawing School in London. He also serves on the Shanghai International Financial Advisory Council and the Advisory Board of Duke Kunshan University and is an Emeritus Trustee of the University of Pennsylvania. | |
Bruce A. Karsh | | | Co-Chairman, Chief Investment Officer and Director of Oaktree Capital Group, LLC and Co-Chairman and Chief Investment Officer of Oaktree Capital Management, L.P. Mr. Karsh has been a Co-Founder and Co-Chairman of Oaktree Capital Management since 1995. He is also the Chief Investment Officer and serves as portfolio manager for Oaktree’s Global Opportunities, Value Opportunities and Global Credit strategies. Mr. Karsh holds an B.A. degree in economics summa cum laude from Duke University, where he was elected to Phi Beta Kappa. He went on to earn a J.D. from the University of Virginia School of Law, where he served as Notes Editor of the Virginia Law Review and was a member of the Order of the Coif. Mr. Karsh serves on the boards of a number of privately held companies. He is a member of the investment committee of the Broad Foundations. Mr. Karsh is Trustee Emeritus of Duke University, having served as Trustee from 2003 to 2015, and as Chairman of the Board of DUMAC, LLC, the entity that managed Duke’s endowment, from 2005 to 2014. | |
Name | | | Principal Occupation | |
John B. Frank | | | Vice Chairman and Director of Oaktree Capital Group, LLC and Vice Chairman of Oaktree Capital Management, L.P. Mr. Frank joined Oaktree Capital Management in 2001 as General Counsel and was named Oaktree’s Managing Principal in early 2006, a position which he held for about nine years. Mr. Frank holds a B.A. degree with honors in history from Wesleyan University and a J.D. magna cum laude from the University of Michigan Law School, where he was Managing Editor of the Michigan Law Review and a member of the Order of the Coif. He is a member of the State Bar of California and, while in private practice, was listed in Woodward & White’s Best Lawyers in America. Mr. Frank is a member of the Board of Directors of Chevron Corporation and Daily Journal Corporation and a Trustee of Wesleyan University, The James Irvine Foundation, and the XPRIZE Foundation. | |
Sheldon M. Stone | | | Principal and Director of Oaktree Capital Group, LLC and Principal of Oaktree Capital Management, L.P. Mr. Stone is a founding Principal of Oaktree Capital Management and the creator of the firm’s High Yield Bond area. Mr. Stone has been employed by Oaktree since 1995. In this capacity, he serves as a co-portfolio manager of Oaktree’s U.S. High Yield Bond and Global High Yield Bond strategies. Mr. Stone holds a B.A. degree from Bowdoin College and an M.B.A. in accounting and finance from Columbia University. Mr. Stone serves as a Trustee of Colonial Williamsburg Foundation, an Adjunct Professor at the University of Southern California and serves on the investment committee of Bowdoin College. | |
Steven J. Gilbert | | | Director of Oaktree Capital Group, LLC. Mr. Gilbert has been a director since October 2016. He is the founder and Chairman of the Board of Gilbert Global Equity Partners, L.P., an institutional investment firm established in 1997 located at 277 Park Ave #5000, New York, NY. In addition, Mr. Gilbert also founded Soros Capital, Commonwealth Capital Partners, and Chemical Venture Partners. He currently serves as Vice Chairman of the Executive Board of MidOcean Equity Partners, LP, Chairman of TRI Pointe Homes, Inc. and independent director on the Board of Directors of Empire State Realty Trust Inc., MBIA Inc. and Fairholme Funds, Inc. Mr. Gilbert received a J.D. degree from Harvard Law School, an M.B.A. from Harvard Business School, and a B.S. in economics from the Wharton School of the University of Pennsylvania. | |
Bruce Flatt | | | Director of Oaktree Capital Group, LLC and Chief Executive Officer of Brookfield Asset Management, a leading global alternative asset manager located at 250 Vesey St, New York, NY , and has been a director since October 2019. Mr. Flatt joined Brookfield in 1990 and became CEO in 2002. | |
Justin Beber | | | Director of Oaktree Capital Group, LLC and Chief Operating Officer of Brookfield Asset Management. Mr. Beber has served as an Oaktree director since 2019. Mr. Beber earned his combined MBA/LLB from the Schulich School of Business and Osgoode Hall Law School at York University in Canada and holds a Bachelor of Economics from McGill University. Mr. Beber has been an Oaktree director since 2019. | |
Marna C. Whittington | | | Director of Oaktree Capital Group, LLC. Ms. Whittington has been a director of Oaktree Capital Management since June 2012. Ms. Whittington started in the investment management industry in 1992, joining Philadelphia-based Miller Anderson & Sherrerd. Previously, she was Executive Vice President and CFO of the University of Pennsylvania, and earlier, Secretary | |
Name | | | Principal Occupation | |
| | | of Finance for the State of Delaware. Ms. Whittington currently serves on the board of directors for Ocugen (NASDAQ: OCGN) and as a director of Phillips 66. She holds an M.S. degree and a Ph.D. from the University of Pittsburgh, both in quantitative methods, and a B.A. degree in mathematics from the University of Delaware. | |
Todd E. Molz | | | General Counsel, Chief Operating Officer and Secretary of Oaktree Capital Group, LLC and General Counsel and Chief Operating Officer of Oaktree Capital Management, L.P. Prior to assuming this role in 2024, Mr. Molz served as General Counsel and Chief Administrative Officer beginning in 2015 and was responsible for the Compliance, Internal Audit and Administration functions as well as all legal activities, including fund formation, acquisitions and other special projects. Mr. Molz graduated cum laude from Middlebury College with a B.A. degree in political science. He received his J.D. degree with honors from the University of Chicago, where he served on the Law Review, received the John M. Olin Student Fellowship and was a member of the Order of the Coif. | |
Daniel D. Levin | | | Chief Financial Officer of Oaktree Capital Group, LLC and Chief Financial Officer of Oaktree Capital Management, L.P. Mr. was previously Head of Corporate Finance and Chief Product Officer and a senior member of the corporate development group. Mr. Levin has been employed by Oaktree since 2011. Mr. Levin received an M.B.A. with honors in finance from the Wharton School of the University of Pennsylvania and a B.A. degree with honors in economics and mathematics from Columbia University. | |
Name | | | Principal Occupation | |
Paul Segal | | | President, Gen IV and LSPIA Chief Executive Officer, LS Power Development, LLC | |
David Nanus | | | Executive Vice President, Gen IV President of Private Equity, LS Power Development, LLC for the past two years. He was previously the co-head of Private Equity of LS Power Development, LLC. | |
Joseph Esteves | | | Executive Vice President, Gen IV Executive Vice President and Chief Financial Officer, LS Power Development, LLC | |
Darpan Kapadia | | | Executive Vice President, Gen IV, LSP Gen IV and LSPIA Chief Operating Officer, LS Power Development, LLC | |
Shimon Edelstein | | | Executive Vice President, Tax, Gen IV, LSP Gen IV and LS Power Development, LLC | |
John Burke | | | Managing Director, Gen IV, LSP Gen IV and LS Power Development, LLC | |
Richard Roloff | | | Managing Director, Gen IV, LSP Gen IV and LS Power Development, LLC | |
Nathan Hanson | | | Managing Director, Gen IV and LSP Gen IV President, LSP Generation, LS Power Development LLC for the past two years; prior to that, he served as the Managing Director of LS Power Development, LLC. | |
Jennifer Neill | | | Chief Financial Officer, Gen IV and LSPIA Chief Financial Officer, Private Equity, LS Power Development, LLC for the past two years. She previously served as Senior Vice President and Chief Accounting Officer, Private Equity, of LS Power Development, LLC. | |
John Staikos | | | Secretary, Gen IV Managing Director and General Counsel, Private Equity, LS Power Development, LLC | |
Jeff Wade | | | Chief Compliance Officer, Gen IV, LSP Gen IV and LS Power, LLC Associate General Counsel, LSPIA | |
Ron Fischer | | | Secretary, LSP Gen IV and LSPIA Executive Vice President and General Counsel, LSPIA and LS Power Development | |
Paul Thessen | | | Executive Vice President, LSP Gen IV President, Development, LS Power Development, LLC | |
Name | | | Citizenship | | | Principal Occupation or Employment | |
Abraham Mirman | | | U.S. | | | Chairman of the Board of Directors of Parent (May 2023 – Present) Chief Executive Officer and Member of the Board of Managers of Ruckus Energy Holdings, LLC (April 2018 – Present) | |
Richard H. Little | | | U.S. | | | Chief Executive Officer and Member of the Board of Directors of Parent (May 2023 – Present) Chief Executive Officer and Member of the Board of Directors of the Company (June 2019 – April 2023) Chief Executive Officer of Ajax Resources, LLC (January 2018 – October 2018) | |
Ariella Fuchs | | | U.S. | | | President and General Counsel and Member of the Board of Directors of Parent (May 2023 – Present) President and General Counsel and Member of the Board of Managers of Ruckus Energy Holdings, LLC (November 2021 – Present) Executive Vice President, General Counsel and Secretary and Member of the Board of Managers of Ruckus Energy Holdings, LLC (April 2018 – Present) | |
Name | | | Citizenship | | | Principal Occupation or Employment | |
Abraham Mirman | | | U.S. | | | Chairman of the Board of Directors of Parent (May 2023 – Present) Co-Chief Executive Officer and Member of the Board of Managers of Ruckus Energy Holdings, LLC (April 2018 – Present) | |
Ariella Fuchs | | | U.S. | | | President and General Counsel and Member of the Board of Directors of Parent (May 2023 – Present) President and General Counsel and Member of the Board of Managers of Ruckus Energy Holdings, LLC (November 2021 – Present) Executive Vice President, General Counsel and Secretary and Member of the Board of Managers of Ruckus Energy Holdings, LLC (April 2018 – Present) | |
Kevin Nanke | | | U.S. | | | Chief Financial Officer and Member of the Board of Managers of Ruckus Energy Holdings, LLC (January 2021 – Present) | |
Name of Beneficial Owner | | | Number of Shares Beneficially Owned | | | Percent of Class | | ||||||
Named Executive Officers and Directors | | | | | | | | | | | | | |
Matthew B. Steele | | | | | 8,782 | | | | | | * | | |
Daniel P. Rohling | | | | | 28,899 | | | | | | * | | |
Walter R. Mayer | | | | | 7,165 | | | | | | * | | |
Jonathan D. Barrett(1) | | | | | 16,661,693 | | | | | | 61.8% | | |
David Chang | | | | | — | | | | | | * | | |
Gregory S. Hinds | | | | | 11,601 | | | | | | * | | |
Ajay Jegadeesan | | | | | — | | | | | | * | | |
William D. Rogers | | | | | 4,000 | | | | | | * | | |
Richard H. Little | | | | | 47,471 | | | | | | * | | |
All current executive officers and current directors as a group (8 persons)(9) | | | | | 16,722,130 | | | | | | 62.0% | | |
Beneficial Owners of More Than 5% of Common Stock | | | | | | | | | | | | | |
Luminus Management, LLC(2) | | | | | 16,661,693 | | | | | | 61.8% | | |
Oaktree Capital Group, LLC(3) | | | | | 10,065,897 | | | | | | 44.7% | | |
LSP Generation IV, LLC(4) | | | | | 6,419,006 | | | | | | 31.3% | | |
| | | Page | | |||
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-20 | | | |
| | | | A-21 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-34 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | |
| | | Page | | |||
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-49 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-59 | | | |
| | | | A-59 | | | |
| | | | A-59 | | | |
| | | | A-59 | | | |
| | | | A-59 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-67 | | |
| | | Page | | |||
| | | | A-68 | | | |
| | | | A-68 | | | |
| | | | A-68 | | | |
| | | | A-68 | | | |
| | | | A-69 | | | |
| | | | A-69 | | | |
| | | | A-70 | | | |
| | | | A-71 | | | |
| | | | A-72 | | | |
| | | | A-72 | | | |
| | | | A-72 | | | |
| | | | A-72 | | | |
| | | | A-73 | | | |
| | | | A-73 | | |
Stockholder | | | Covered Shares | | | Additional Shares | | | Owned Preferred Shares | |
Name: Luminus Energy Partners Master Fund, Ltd Address: c/o Luminus Management, LLC 1811 Bering Drive Suite 400 Houston, TX 77057 Attn: Jonathan Barrett E-mail: jbarrett@luminusmgmt.com | | | 3,794,569 | | | 2,356,879 | | | Series A Preferred Stock: 13,336 Series A-1 Preferred Stock: 20,269 | |
Name: OCM HLCN HOLDINGS, L.P. Address: c/o Oaktree Capital Management, LLC 333 South Grand Avenue, 28th Floor Los Angeles, CA 90071 Attention: Jordan Mikes E-mail: jmikes@oaktreecapital.com | | | 2,460,083 | | | 1,528,005 | | | Series A Preferred Stock: 6,526 Series A-1 Preferred Stock: 9,921 | |
| Name (print): | | | Abraham Mirman | |
| Specimen Signature: | | | | |
| Title: | | | Chief Executive Officer, Ruckus Energy Holdings, LLC | |
| Telephone Number (required): If more than one, list all applicable telephone numbers. | | | Office: 631-704-7744 Cell: | |
| E-mail (required): If more than one, list all applicable email addresses. | | | Email 1: amirman@ruckusexp.com Email 2: | |
| Name (print): | | | Ariella Fuchs | |
| Specimen Signature: | | | | |
| Title: | | | President, General Counsel and Secretary, Ruckus Energy Holdings, LLC | |
| Telephone Number (required): If more than one, list all applicable telephone numbers. | | | Office: 914-827-7486 Cell: | |
| E-mail (required): If more than one, list all applicable email addresses. | | | Email 1: afuchs@ruchusexp.com Email 2: | |
| Name (print): | | | | |
| Specimen Signature: | | | | |
| Title: | | | | |
| Telephone Number (required): If more than one, list all applicable telephone numbers. | | | Office: Cell: | |
| E-mail (required): If more than one, list all applicable email addresses. | | | Email 1: Email 2: | |
By: | |
By: | |
| Name (print): | | | Matthew Steele | |
| Specimen Signature: | | | | |
| Title: | | | Chief Executive Officer | |
| Telephone Number (required): If more than one, list all applicable telephone numbers. | | | Office: 832-541-8334 | |
| E-mail (required): If more than one, list all applicable email addresses. | | | Email: msteele@battalionoil.com | |
| Name (print): | | | Walter Mayer | |
| Specimen Signature: | | | | |
| Title: | | | Senior Vice President and General Counsel | |
| Telephone Number (required): If more than one, list all applicable telephone numbers. | | | Office: 713-652-7039 | |
| E-mail (required): If more than one, list all applicable email addresses. | | | Email: wmayer@battalionoil.com | |
By: | |
By: | |
Rollover Share | | | Rollover Value | |
Series A Share | | | $1,369.21; provided, that if the Rollover and Sale Closing does not take place on or prior to September 30, 2024, such amount shall increase at an annual rate of 16% from and after such date until the Rollover and Sale Closing occurs. | |
Series A-1 Share | | | $1,277.28; provided, that if the Rollover and Sale Closing does not take place on or prior to September 30, 2024, such amount shall increase at an annual rate of 16% from and after such date until the Rollover and Sale Closing occurs. | |
Series A-2 Share | | | $1,276.99; provided, that if the Rollover and Sale Closing does not take place on or prior to September 30, 2024, such amount shall increase at an annual rate of 16% from and after such date until the Rollover and Sale Closing occurs. | |
Series A-3 Share | | | $1,137.91; provided, that if the Rollover and Sale Closing does not take place on or prior to September 30, 2024, such amount shall increase at an annual rate of 16% from and after such date until the Rollover and Sale Closing occurs. | |
Series A-4 Share | | | $1,129.53; provided, that if the Rollover and Sale Closing does not take place on or prior to September 30, 2024, such amount shall increase at an annual rate of 16% from and after such date until the Rollover and Sale Closing occurs. | |
New Preferred Stock | | | The Redemption Price determined pursuant to Section 8(a) of the New Series Certificate of Designation as of the Rollover and Sale Closing Date (determined as if this Agreement, and the other ancillary agreements to which the Sellers are parties, had not been entered into). | |
Rollover Seller | | | Rollover Shares as of September [ ], 2024 | | | Maximum Rollover Amount | | ||||||||||||||||||||||||||||||
| | | Series A Shares | | | Series A-1 Shares | | | Series A-2 Shares | | | Series A-3 Shares | | | Series A-4 Shares | | | | | | | | |||||||||||||||
Name: Luminus Energy Partners Master Fund, Ltd | | | | | 13,336 | | | | | | 20,269 | | | | | | 17,211 | | | | | | 9,835 | | | | | | 9,835 | | | | | $ | 88,427,485.00 | | |
Address: c/o Luminus Management, LLC 1811 Bering Drive Suite 400 Houston, TX 77057 Attn: Jonathan Barrett E-mail: jbarrett@luminusmgmt.com | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name: OCM HLCN HOLDINGS, L.P. | | | | | 6,526 | | | | | | 9,921 | | | | | | 11,159 | | | | | | 6,376 | | | | | | 6,376 | | | | | $ | 50,314,480.00 | | |
Address: c/o Oaktree Capital Management, LLC 333 South Grand Avenue, 28th Floor Los Angeles, CA 90071 Attention: Jordan Mikes E-mail: jmikes@oaktreecapital.com | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name: Gen IV Investment Opportunities, LLC | | | | | 5,138 | | | | | | 7,810 | | | | | | 6,630 | | | | | | 3,789 | | | | | | 3,789 | | | | | $ | 34,068,318 | | |
Address: 1700 Broadway, 35th floor New York, NY 10019 Attention: David Chang E-mail: dchang@LS power.com | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investor | | | Price per Share | | | Contribtuion | | | Common Stock | | | Series A Preferred Stock | | | Common Stock Ownership | | | Series A Preferred Stock Ownership | | | Post Preferred Conversion Common Stock (not including PIK dividends) | | | Post Conversion Ownership | | | Post Conversion Fully Diluted Common Stock | | | Post Conversion Fully Diluted Ownership | | ||||||||||||||||||||||||||||||
Ruckus Parent | | | | | | | | | | | | | | | | | 10,000,000.00 | | | | | | — | | | | | | 23.81% | | | | | | — | | | | | | 10,000,000 | | | | | | 14.17% | | | | | | 10,000,000 | | | | | | 12.99% | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | |
Common Stock Holder | | | | $ | 5.00 | | | | | $ | 160,000,000.00 | | | | | | 32,000,000.00 | | | | | | — | | | | | | 76.19% | | | | | | — | | | | | | 32,000,000 | | | | | | 45.34% | | | | | | 32,000,000 | | | | | | 41.57% | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | |
Luminus | | | | $ | 1,000.00 | | | | | $ | 88,427,485.00 | | | | | | — | | | | | | 88,427 | | | | | | 0.00% | | | | | | 44.21% | | | | | | 12,632,498 | | | | | | 17.90% | | | | | | 12,632,498 | | | | | | 16.41% | | |
Oaktree | | | | $ | 1,000.00 | | | | | $ | 50,314,480.00 | | | | | | — | | | | | | 50,314 | | | | | | 0.00% | | | | | | 25.16% | | | | | | 7,187,783 | | | | | | 10.19% | | | | | | 7,187,783 | | | | | | 9.34% | | |
LS Power | | | | $ | 1,000.00 | | | | | $ | 34,068,318.00 | | | | | | — | | | | | | 34,068 | | | | | | 0.00% | | | | | | 17.03% | | | | | | 4,866,903 | | | | | | 6.90% | | | | | | 4,866,903 | | | | | | 6.32% | | |
Meritz | | | | $ | 1,000.00 | | | | | $ | 15,000,000.00 | | | | | | — | | | | | | 15,000 | | | | | | 0.00% | | | | | | 7.50% | | | | | | 2,142,857 | | | | | | 3.04% | | | | | | 2,142,857 | | | | | | 2.78% | | |
Unallocated Series A Preferred | | | | $ | 1,000.00 | | | | | $ | 12,189,717.00 | | | | | | | | | | | | 12,190 | | | | | | 0.00% | | | | | | 6.09% | | | | | | 1,741,388 | | | | | | 2.47% | | | | | | 1,741,388 | | | | | | 2.26% | | |
MIP Plan | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,400,000 | | | | | | 8.31% | | |
| | | | | | | | | | | | | | | | | 42,000,000.00 | | | | | | 200,000 | | | | | | 100.00% | | | | | | 100.00% | | | | | | 70,571,429 | | | | | | 100.00% | | | | | | 76,971,429 | | | | | | 100.00% | | |
Series A Preferred Conversion Price | | | | $ | 7.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholder | | | Covered Shares | | | Additional Shares | | | Owned Preferred Shares | | ||||||
Name: Luminus Energy Partners Master Fund, Ltd Address: c/o Luminus Management, LLC 1811 Bering Drive Suite 400 Houston, TX 77057 Attn: Jonathan Barrett E-mail: jbarrett@luminusmgmt.com | | | | | 3,794,569 | | | | | | 2,356,879 | | | | Series A Preferred Stock: 13,336 Series A-1 Preferred Stock: 20,269 | |
Name: OCM HLCN HOLDINGS, L.P. Address: c/o Oaktree Capital Management, LLC 333 South Grand Avenue, 28th Floor Los Angeles, CA 90071 Attention: Jordan Mikes E-mail: jmikes@oaktreecapital.com | | | | | 2,460,083 | | | | | | 1,528,005 | | | | Series A Preferred Stock: 6,526 Series A-1 Preferred Stock: 9,921 | |
Rollover Share | | | Rollover Value | |
Series A Share | | | $1,369.21; provided, that if the Rollover and Sale Closing does not take place on or prior to September 30, 2024, such amount shall increase at an annual rate of 16% from and after such date until the Rollover and Sale Closing occurs. | |
Series A-1 Share | | | $1,277.28; provided, that if the Rollover and Sale Closing does not take place on or prior to September 30, 2024, such amount shall increase at an annual rate of 16% from and after such date until the Rollover and Sale Closing occurs. | |
Series A-2 Share | | | $1,276.99; provided, that if the Rollover and Sale Closing does not take place on or prior to September 30, 2024, such amount shall increase at an annual rate of 16% from and after such date until the Rollover and Sale Closing occurs. | |
Series A-3 Share | | | $1,137.91; provided, that if the Rollover and Sale Closing does not take place on or prior to September 30, 2024, such amount shall increase at an annual rate of 16% from and after such date until the Rollover and Sale Closing occurs. | |
Series A-4 Share | | | $1,129.53; provided, that if the Rollover and Sale Closing does not take place on or prior to September 30, 2024, such amount shall increase at an annual rate of 16% from and after such date until the Rollover and Sale Closing occurs. | |
New Preferred Stock | | | The Redemption Price determined pursuant to Section 8(a) of the New Series Certificate of Designation as of the Rollover and Sale Closing Date (determined as if this Agreement, and the other ancillary agreements to which the Sellers are parties, had not been entered into). | |
Rollover Seller | | | Rollover Shares as of September 19, 2024 | | | Maximum Rollover Amount | | ||||||||||||||||||||||||||||||
| | | Series A Shares | | | Series A-1 Shares | | | Series A-2 Shares | | | Series A-3 Shares | | | Series A-4 Shares | | | | | | | | |||||||||||||||
Name: Luminus Energy Partners Master Fund, Ltd | | | | | 13,336 | | | | | | 20,269 | | | | | | 17,211 | | | | | | 9,835 | | | | | | 9,835 | | | | | $ | 88,427,485.00 | | |
Address: c/o Luminus Management, LLC 1811 Bering Drive Suite 400 Houston, TX 77057 Attn: Jonathan Barrett E-mail: jbarrett@luminusmgmt.com | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name: OCM HLCN HOLDINGS, L.P. | | | | | 6,526 | | | | | | 9,921 | | | | | | 11,159 | | | | | | 6,376 | | | | | | 6,376 | | | | | $ | 50,314,480.00 | | |
Address: c/o Oaktree Capital Management, LLC 333 South Grand Avenue, 28th Floor Los Angeles, CA 90071 Attention: Jordan Mikes E-mail: jmikes@oaktreecapital.com | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name: Gen IV Investment Opportunities, LLC | | | | | 5,138 | | | | | | 7,810 | | | | | | 6,630 | | | | | | 3,789 | | | | | | 3,789 | | | | | $ | 34,068,318 | | |
Address: 1700 Broadway, 35th floor New York, NY 10019 Attention: David Chang E-mail: dchang@LS power.com | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investor | | | Price per Share | | | Contribtuion | | | Common Stock | | | Series A Preferred Stock | | | Common Stock Ownership | | | Series A Preferred Stock Ownership | | | Post Preferred Conversion Common Stock (not including PIK dividends) | | | Post Conversion Ownership | | | Post Conversion Fully Diluted Common Stock | | | Post Conversion Fully Diluted Ownership | | ||||||||||||||||||||||||||||||
Ruckus Parent | | | | | | | | | | | | | | | | | 10,000,000.00 | | | | | | — | | | | | | 23.81% | | | | | | — | | | | | | 10,000,000 | | | | | | 14.17% | | | | | | 10,000,000 | | | | | | 12.99% | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | |
Common Stock Holder | | | | $ | 5.00 | | | | | $ | 160,000,000.00 | | | | | | 32,000,000.00 | | | | | | — | | | | | | 76.19% | | | | | | — | | | | | | 32,000,000 | | | | | | 45.34% | | | | | | 32,000,000 | | | | | | 41.57% | | |
| | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Luminus | | | | $ | 1,000.00 | | | | | $ | 88,427,485.00 | | | | | | — | | | | | | 88,427 | | | | | | 0.00% | | | | | | 44.21% | | | | | | 12,632,498 | | | | | | 17.90% | | | | | | 12,632,498 | | | | | | 16.41% | | |
Oaktree | | | | $ | 1,000.00 | | | | | $ | 50,314,480.00 | | | | | | — | | | | | | 50,314 | | | | | | 0.00% | | | | | | 25.16% | | | | | | 7,187,783 | | | | | | 10.19% | | | | | | 7,187,783 | | | | | | 9.34% | | |
LS Power | | | | $ | 1,000.00 | | | | | $ | 34,068,318.00 | | | | | | — | | | | | | 34,068 | | | | | | 0.00% | | | | | | 17.03% | | | | | | 4,866,903 | | | | | | 6.90% | | | | | | 4,866,903 | | | | | | 6.32% | | |
Meritz | | | | $ | 1,000.00 | | | | | $ | 15,000,000.00 | | | | | | — | | | | | | 15,000 | | | | | | 0.00% | | | | | | 7.50% | | | | | | 2,142,857 | | | | | | 3.04% | | | | | | 2,142,857 | | | | | | 2.78% | | |
Unallocated Series A Preferred | | | | $ | 1,000.00 | | | | | $ | 12,189,717.00 | | | | | | | | | | | | 12,190 | | | | | | 0.00% | | | | | | 6.09% | | | | | | 1,741,388 | | | | | | 2.47% | | | | | | 1,741,388 | | | | | | 2.26% | | |
MIP Plan | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,400,000 | | | | | | 8.31% | | |
| | | | | | | | | | | | | | | | | 42,000,000.00 | | | | | | 200,000 | | | | | | 100.00% | | | | | | 100.00% | | | | | | 70,571,429 | | | | | | 100.00% | | | | | | 76,971,429 | | | | | | 100.00% | | |
Series A Preferred Conversion Price | | | | $ | 7.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Term | | | Section | |
30 Day Date | | | Section 8(c) | |
Board of Directors | | | Preamble | |
Business Day | | | Section 4(b) | |
Capital Stock | | | Section 1(d) | |
Certificate of Incorporation | | | Preamble | |
Change of Control | | | Section 8(b)(iv) | |
CoC Conversion Consideration | | | Section 8(b)(ii) | |
Common Stock | | | Section 1(d)(i) | |
Conversion Notice | | | Section 7(a) | |
Conversion Price | | | Section 7(a) | |
Conversion Ratio | | | Section 7(a) | |
Corporation | | | Preamble | |
Corporation Event | | | Section 7(f) | |
Debt | | | Section 7(b)(ii) | |
Dividend Payment Date | | | Section 2(a) | |
Dividend Period | | | Section 2(a) | |
General Corporation Law | | | Preamble | |
Holder | | | Section 3(a) | |
Issuance Date | | | Section 2(a) | |
Issuer Conversion Notice | | | Section 7(b) | |
Junior Stock | | | Section 1(d)(i) | |
Liquidation | | | Section 3(a) | |
Liquidation Distribution | | | Section 3(a) | |
Liquidation Preference | | | Section 3(a) | |
Mandatory CoC Redemption Offer | | | Section 8(b)(ii) | |
Mandatory Conversion Conditions | | | Section 7(b) | |
Material Adverse Effect | | | Section 7(b) | |
Maturity Date | | | Section 8(b)(vii) | |
Term | | | Section | |
NYMEX Prices | | | Section 7(b)(v) | |
NYSE American Issuance Limitation | | | Section 9(a) | |
Optional CoC Conversion | | | Section 8(b)(iii) | |
Optional CoC Redemption Offer | | | Section 8(b)(iii) | |
Optional Holder Conversion | | | Section 7(a) | |
Parity Stock | | | Section 1(d)(ii) | |
PDP PV-20 | | | Section 7(b)(i) | |
Permitted Holder | | | Section 8(b)(iv) | |
Person | | | Section 8(b)(ix) | |
Preferred Stock | | | Preamble | |
Proved Developed Producing Reserves | | | Section 7(b)(iv) | |
Purchase Agreement | | | Section 5(b) | |
Redemption Notice | | | Section 8(a) | |
Redemption Price | | | Section 8(a) | |
Schedule 14C Action | | | Section 9(c) | |
SEC | | | Section 9(c) | |
Senior Stock | | | Section 1(d)(iii) | |
Series A-[•] Dividend | | | Section 2(a) | |
Series A-[•] Dividend Rate | | | Section 2(a) | |
Series A-[•] Preferred Stock | | | Section 1(a) | |
Stockholder Approval | | | Section 9(b) | |
Subject Transaction | | | Section 9(d) | |
Term Loan Credit Agreement | | | Section 8(b)(vi) | |
Term Loan Restricted Period | | | Section 8(b)(v) | |
Unpaid Dividend Accrual | | | Section 2(d) | |
Working Capital Adjustments | | | Section 7(b)(iii) | |
Purchaser | | | Number of Shares | | | Aggregate Purchase Price | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| (please print name) | | | Address for Notices (if different): | |
| By: (name, title/capacity) | | | (Name) | |
| Signature* † | | | (Number and Street) | |
| Address: | | | (City, State and Zip Code) | |
| (Number and Street) | | | (Telephone No.) | |
| (City, State, and Zip code) | | | (Fax No.) | |
| (Telephone No.) | | | | |
| (Fax No.) | | | | |
| (Email) | | | | |
| (Taxpayer Identification No.) | | | | |
| Purchase Price: $ | | | Shares: | |
| Termination Fee Escrow Account Funds: | | | | |
| Up to $ | | | | |
By: | |
| ☐ | | | (i) | | | a natural person whose individual net worth, or joint net worth with your spouse, or spousal equivalent, is currently over $1,000,000(excluding the value of your primary residence); | |
| | | | | | | Please Note: In calculating net worth, you include all of your assets (other than your primary residence) whether liquid or illiquid, such as cash, stock,securities, personal property and real estate based on the fair market value of such property MINUS all debts and liabilities (other than a mortgage or other debt secured by your primary residence). In the event that the amount of any mortgage or other indebtedness secured by your primary residence exceeds the fair market value of the residence, that excess liability should ALSO be deducted from your net worth. | |
| ☐ | | | (ii) | | | a natural person who had an individual income in excess of $200,000 in each of the two most recent years or joint income with your spouse, or spousal equivalent, was in excess of $300,000 in each of those years, and has a reasonable expectation of reaching the same income level in the current year; | |
| ☐ | | | (iii) | | | a director, executive officer, manager or general partner of the Company; | |
| ☐ | | | (iv) | | | a natural person who holds in good standing a Series 7, Series 65, or Series 82 license as administered by the Financial Industry Regulatory Authority, Inc.; | |
| ☐ | | | (v) | | | a natural person who meets the definition of a “knowledgeable employee,” as defined in Rule 3c− 5(a)(4) under the Investment Company Act of 1940 (the “Investment Company Act”), of the private-fund issuer of the securities being offered or sold; or | |
| ☐ | | | (vi) | | | none of the above. | |
| | | | By: | | | /s/ Name: Ariella Fuchs | |
| | | | | | | Title: President and General Counsel | |
| COMPANY: | | | FURY RESOURCES, INC. | |
| | | | By: Name: Ariella Fuchs Title: President and General Counsel | |
| KEY HOLDERS: | | | ABRAHAM MIRMAN | |
| | | | Signature: ARIELLA FUCHS Signature: RICHARD H. LITTLE Signature: [METAMORPHIC] By: Name: Title: | |
| INVESTORS: | | | LUMINUS MANAGEMENT, LLC | |
| | | | By: Name: Title: | |
| | | | OAKTREE CAPITAL MANAGEMENT, LLC | | |||
| | | | By: Name: Title: | | |
| | | | GEN IV INVESTMENT OPPORTUNITIES, LLC | | |||
| | | | By: Name: Title: | | |
| HOLDER: | | | ACCEPTED AND AGREED: | |
| By: | | | FURY RESOURCES, INC. | |
| Name: | | | | |
| Title: | | | | |
| Address: | | | By: | |
| | | | Name: | |
| E-mail Address: | | | Title: | |