株探米国株
日本語 英語
エドガーで原本を確認する
0001866175False00018661752025-11-052025-11-05

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): November 5, 2025
Crescent Energy Company
(Exact name of registrant as specified in its charter)
Delaware 001-41132 87-1133610
(State or other jurisdiction
of incorporation)
(Commission
File Number)
(IRS Employer
Identification No.)
600 Travis Street, Suite 7200,
Houston, Texas 77002
(Address of principal executive offices, including zip code)
(713) 332-7001
Registrant’s telephone number, including area code
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☒ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Class A Common Stock, par value $0.0001 per share CRGY The New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨



Item 2.02.    Results of Operations and Financial Condition.
As previously reported in Current Reports on Form 8-K filed with the U.S. Securities and Exchange Commission (“SEC”) by Crescent Energy Company (the “Company”) on (i) September 16, 2025 and (ii) January 31, 2025, as amended on a Form 8-K/A filed with the SEC on April 11, 2025, the Company consummated the acquisition contemplated by the Membership Interest Purchase Agreement, dated as of December 3, 2024, by and among the Company, Crescent Energy Finance LLC, Ridgemar Energy Operating, LLC and Ridgemar (Eagle Ford) LLC (such acquisition, the “Ridgemar Acquisition”).
As previously reported in a Current Report on Form 8-K filed with the SEC by the Company on August 25, 2025, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Vital Energy, Inc., a Delaware corporation (“Vital”), Venus Merger Sub I Inc., a Delaware corporation and a wholly owned subsidiary of the Company (“Merger Sub Inc.”), and Venus Merger Sub II LLC, a Delaware limited liability company and a wholly owned subsidiary of the Company (“Merger Sub LLC”). Pursuant to the terms of the Merger Agreement, the Company will acquire Vital in an all-equity transaction through: (i) the merger (the “First Company Merger”) of Merger Sub Inc. with and into Vital, with Vital continuing as the surviving entity (the “Surviving Corporation”) and (ii) immediately following the First Company Merger, the merger of the Surviving Corporation (together with the First Company Merger, the “Vital Transaction”) with and into Merger Sub LLC, with Merger Sub LLC continuing as the surviving entity, in each case, on the terms and subject to the conditions set forth in the Merger Agreement.
This Current Report on Form 8-K provides the pro forma financial statements of the Company, as described in Item 9.01 below and which are incorporated into this Item 2.02 by reference, giving effect to the Ridgemar Acquisition, the Vital Transaction, and the previously reported acquisition of SilverBow Resources, Inc., a Delaware corporation (the “SilverBow Acquisition”), in a Current Report on Form 8-K filed on August 2, 2024 and Form 8-K/A filed on August 13, 2024, as if they had been consummated on January 1, 2024. This Current Report on Form 8-K should be read in connection with (i) the Company’s September 16, 2025, January 31, 2025 and April 11, 2025 filings referenced above with respect to the Ridgemar Acquisition, (ii) the Company’s August 25, 2025 filing referenced above with respect to the Vital Transaction, and (iii) the Company’s August 2, 2024 and August 13, 2024 filings referenced above with respect to the SilverBow Acquisition.
In addition, to the extent required, the information contained in Item 8.01 of this Current Report on Form 8-K is incorporated into this Item 2.02 by reference.
The information contained in this Item 2.02 shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, and is not incorporated by reference into any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act.
Item 7.01.    Regulation FD Disclosure.
The information contained in Item 8.01 of this Current Report on Form 8-K is incorporated into this Item 7.01 by reference.
The information contained in this Item 7.01 shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of that section, and is not incorporated by reference into any filing under the Securities Act or the Exchange Act.
Item 8.01.    Other Events.
This Current Report on Form 8-K provides certain unaudited pro forma condensed combined financial information of the Company, as described in Item 9.01 below, which are incorporated into this Item 8.01 by reference.



Item 9.01.    Financial Statements and Exhibits.
(b) Pro Forma Financial Information
The following unaudited pro forma condensed combined financial information of the Company, giving effect to the Ridgemar Acquisition and the SilverBow Acquisition, attached as Exhibit 99.1 hereto:
•Unaudited Pro Forma Condensed Combined Statements of Operations for the year ended December 31, 2024 and for the nine months ended September 30, 2025; and
•Notes to the Unaudited Pro Forma Condensed Combined Statements of Operations.
The following unaudited pro forma condensed combined financial information of the Company, giving effect to the Vital Transaction, the Ridgemar Acquisition and the SilverBow Acquisition, attached as Exhibit 99.2 hereto:
•Unaudited Pro Forma Condensed Combined Balance Sheet as of September 30, 2025;
•Unaudited Pro Forma Condensed Combined Statements of Operations for the year ended December 31, 2024 and for the nine months ended September 30, 2025; and
•Notes to the Unaudited Pro Forma Condensed Combined Financial Statements.
(d) Exhibits.
 Exhibit No.
Description
99.1
99.2
104 Cover Page Interactive Data File (embedded within the Inline XBRL document).
No Offer or Solicitation
This communication relates to the Vital Transaction between the Company and Vital. This communication is for informational purposes only and does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval, in any jurisdiction, pursuant to the Vital Transaction or otherwise, nor shall there be any sale, issuance, exchange or transfer of the securities referred to in this document in any jurisdiction in contravention of applicable law. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act.
Important Additional Information About the Vital Transaction
In connection with the Vital Transaction, the Company filed a registration statement on Form S-4 with the SEC (File No. 333-290422) that includes a preliminary joint proxy statement of the Company and Vital and a prospectus of the Company. The registration statement has not been declared effective by the SEC nor has it become effective pursuant to the Securities Act, and the information contained in the preliminary joint proxy statement/prospectus is not complete and may be changed. The Vital Transaction will be submitted to the Company’s stockholders and Vital’s stockholders for their consideration. The Company and Vital may also file other documents with the SEC regarding the Vital Transaction. The definitive joint proxy statement/prospectus will be sent to the stockholders of the Company and Vital. This document is not a substitute for the registration statement that has been, and joint proxy statement/prospectus that will be, filed with the SEC or any other documents that the Company or Vital may file with the SEC or send to stockholders of the Company or Vital in connection with the Vital Transaction.



THE REGISTRATION STATEMENT AND THE JOINT PROXY STATEMENT/PROSPECTUS REGARDING THE VITAL TRANSACTION AND ALL OTHER RELEVANT DOCUMENTS THAT ARE FILED OR WILL BE FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THESE DOCUMENTS, CAREFULLY AND IN THEIR ENTIRETY BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE VITAL TRANSACTION AND RELATED MATTERS.
INVESTORS AND SECURITY HOLDERS OF THE COMPANY AND VITAL ARE URGED TO READ Investors and security holders can obtain free copies of the registration statement and will be able to obtain free copies of the joint proxy statement/prospectus (when available) and all other documents filed or that will be filed with the SEC by the Company or Vital through the website maintained by the SEC at https://www.sec.gov. Copies of documents filed with the SEC by the Company are made available free of charge on the Company’s website at https://crescentenergyco.com/investors, or by directing a request to Investor Relations, Crescent Energy Company, 600 Travis Street, Suite 7200, Houston, TX 77002, Tel. No. (713) 332-7001. Copies of documents filed with the SEC by Vital are made available free of charge on Vital’s website at https://vitalenergy.com under the Investors tab or by directing a request to Investor Relations, Vital Energy, Inc., 521 E. Second Street, Suite 1000, Tulsa, OK 74120, Tel. No. (918) 513-4570.
Participants in the Solicitation Regarding the Vital Transaction
The Company and Vital and their respective directors and executive officers may be deemed to be participants in the solicitation of proxies in respect to the Vital Transaction.
Information regarding the Company’s executive officers and directors, including a description of their direct or indirect interests, by security holdings or otherwise, (i) is set forth in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, including under Part III, Item 10. Directors, Executive Officers and Corporate Governance, Part III, Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters, and Part III, Item 13. Certain Relationships and Related Transactions, and Director Independence, which was filed with the SEC on February 26, 2025, and available at https://www.sec.gov/Archives/edgar/data/1866175/000186617525000024/crgy-20241231.htm and (ii) to the extent holdings of the Company’s securities by its directors or executive officers have changed since the amounts set forth in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, such changes have been or will be reflected on Initial Statement of Beneficial Ownership of Securities on Form 3, Statement of Changes in Beneficial Ownership on Form 4, or Annual Statement of Changes in Beneficial Ownership on Form 5 filed with the SEC, which are available at https://www.sec.gov/cgi-bin/own-disp?action=getissuer&CIK=0001866175. You can obtain a free copy of these documents at the SEC’s website at www.sec.gov or by accessing the Company’s website at crescentenergyco.com.
Information regarding Vital’s directors and executive officers, including a description of their direct or indirect interests, by security holdings or otherwise, (i) is set forth in Vital’s definitive proxy statement for its 2025 Annual Meeting of Stockholders, including under the headings “Proposal One – Election of Three Class III Directors at the 2025 Annual Meeting”, “Proposal Three – Advisory Vote Approving the Compensation of Our Named Executive Officers”, “Stock Ownership Information”, and “Related Party Transactions”, which was filed with the SEC on April 10, 2025 and available at https://www.sec.gov/Archives/edgar/data/1528129/000152812925000071/vtle-20250409.htm and (ii) to the extent holdings of Vital’s securities by the directors or executive officers have changed since the amounts set forth in Vital’s definitive proxy statement for its 2025 Annual Meeting of Stockholders, such changes have been or will be reflected on Initial Statement of Beneficial Ownership of Securities on Form 3, Statement of Changes in Beneficial Ownership on Form 4, or Annual Statement of Changes in Beneficial Ownership on Form 5 filed with the SEC, which are available at https://www.sec.gov/cgi-bin/own-disp?action=getissuer&CIK=0001528129. You can obtain a free copy of these documents at the SEC’s website at https://www.sec.gov or by accessing Vital’s website at vitalenergy.com.
Investors may obtain additional information regarding the interests of those persons and other persons who may be deemed participants in the Vital Transaction by reading the joint proxy statement/prospectus regarding the Vital Transaction when it becomes available. You may obtain free copies of this document as described above.



Cautionary Statement Regarding Forward-Looking Statements
The foregoing contains “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical fact, included in this communication that address activities, events or developments that the Company or Vital expects, believes or anticipates will or may occur in the future are forward-looking statements. Words such as “estimate,” “project,” “predict,” “believe,” “expect,” “anticipate,” “potential,” “create,” “intend,” “could,” “may,” “foresee,” “plan,” “will,” “guidance,” “look,” “outlook,” “goal,” “future,” “assume,” “forecast,” “build,” “focus,” “work,” “continue” or the negative of such terms or other variations thereof and words and terms of similar substance used in connection with any discussion of future plans, actions, or events identify forward-looking statements. However, the absence of these words does not mean that the statements are not forward-looking. These forward-looking statements include, but are not limited to, statements regarding the Vital Transaction, the expected timing of completion of the Vital Transaction, pro forma descriptions of the combined company and its operations, integration and transition plans, synergies, opportunities and anticipated future performance, the Company’s ability to close the divestitures in a timely manner or at all, and any future outlooks of the Company. There are a number of risks and uncertainties that could cause actual results to differ materially from the forward-looking statements included in this communication. These include the expected timing and likelihood of completion of the Vital Transaction or the divestitures, including the timing, receipt and terms and conditions of any required governmental and regulatory approvals of the Vital Transaction that could reduce anticipated benefits or cause the parties to abandon the Vital Transaction, the ability to successfully integrate the businesses, the occurrence of any event, change or other circumstances that could give rise to the termination of the Merger Agreement, the possibility that stockholders of the Company may not approve the issuance of new shares of common stock in the Vital Transaction or that stockholders of Vital may not approve the Merger Agreement, the risk that the parties may not be able to satisfy the conditions to the Vital Transaction in a timely manner or at all, risks related to disruption of management time from ongoing business operations due to the Vital Transaction, the risk that any announcements relating to the Vital Transaction could have adverse effects on the market price of the Company’s common stock or Vital’s common stock, the risk that the Vital Transaction and its announcement could have an adverse effect on the ability of the Company and Vital to retain customers and retain and hire key personnel and maintain relationships with their suppliers and customers and on their operating results and businesses generally, the risk the pending Vital Transaction could distract management of both entities and they will incur substantial costs, the risk that problems may arise in successfully integrating the businesses of the companies, which may result in the combined company not operating as effectively and efficiently as expected, the risk that the combined company may be unable to achieve synergies or it may take longer than expected to achieve those synergies and other important factors that could cause actual results to differ materially from those projected. All such factors are difficult to predict and are beyond the Company’s or Vital’s control, including those detailed in the Company’s annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K that are available on its website at www.crescentenergyco.com and on the SEC’s website at https://www.sec.gov, and those detailed in Vital’s annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K that are available on Vital’s website at www.vitalenergy.com and on the SEC’s website at https://www.sec.gov. The Company does not give any assurance (i) that it will achieve its expectations or (ii) to any business strategies, earnings or revenue trends or future financial results. All forward-looking statements are based on assumptions that the Company or Vital believe to be reasonable but that may not prove to be accurate. Any forward-looking statement speaks only as of the date on which such statement is made, and the Company and Vital undertake no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law. Readers are cautioned not to place undue reliance on these forward-looking statements that speak only as of the date hereof.



SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
CRESCENT ENERGY COMPANY
Date: November 5, 2025
By:
/s/ Bo Shi
Name:
Bo Shi
Title:
General Counsel

EX-99.1 2 exhibit991-8xk11525.htm EX-99.1 Document
Exhibit 99.1
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS
Introduction
On January 31, 2025 (the “Closing Date”), Crescent Energy Company (“Crescent”) completed its acquisition of all of the issued and outstanding securities of Ridgemar (Eagle Ford) LLC (“Ridgemar EF” and such transaction, the “Ridgemar Acquisition”) pursuant to the Membership Interest Purchase Agreement (the “Purchase Agreement”), dated December 3, 2024, by and among Crescent Energy Finance LLC (the “Purchaser”), Crescent, Ridgemar Energy Operating, LLC (the “Seller”) and Ridgemar EF.
Pursuant to the Purchase Agreement, the Seller received aggregate consideration, before customary purchase price adjustments, consisting of (i) $830.0 million in cash (the “Cash Consideration”), and (ii) 5,454,546 shares of Class A Common Stock, par value $0.0001 per share (“Crescent Class A Common Stock”) of Crescent (the “Stock Consideration”). Up to $170.0 million in earn-out consideration (the “Contingent Consideration”) may also be paid by Crescent quarterly in fiscal years 2026 and 2027 based on the quarterly NYMEX WTI price of crude oil in fiscal years 2026 and 2027, subject to customary purchase price adjustments set forth in the Purchase Agreement.
On July 30, 2024, Crescent consummated the merger contemplated by the Agreement and Plan of Merger (the “Merger Agreement”), dated May 15, 2024, between Crescent, SilverBow Resources, Inc., a Delaware corporation (“SilverBow”), Artemis Acquisition Holdings Inc., a Delaware corporation and a direct wholly owned subsidiary of Crescent, Artemis Merger Sub Inc., a Delaware corporation and a direct wholly owned subsidiary of Crescent, and Artemis Merger Sub II LLC, a Delaware limited liability company, pursuant to which, among other things, Crescent has agreed to acquire SilverBow (the “SilverBow Merger”).
Subject to the terms and conditions of the Merger Agreement, each share of SilverBow common stock, par value $0.01 per share (“SilverBow Common Stock”), issued and outstanding immediately prior to the Initial Merger Effective Time (other than the Excluded Shares), was converted into the right to receive, pursuant to an election, one of the following forms of consideration: (A) a combination of 1.866 shares of Crescent Class A Common Stock and $15.31 in cash (the “Mixed Consideration”), (B) $38.00 in cash (the “Cash Election Consideration”), or (C) 3.125 shares of Crescent Class A Common Stock (the “Stock Election Consideration,” and together with the Mixed Consideration and the Cash Election Consideration, the “Merger Consideration”).
The assets and liabilities of Ridgemar EF represent substantially all of the key operating assets of Ridgemar Energy Management, LLC (“Ridgemar”). The unaudited pro forma condensed combined statements of operations (the “pro forma statements of operations”) have been prepared from the respective historical consolidated statements of operations of Crescent, Ridgemar and SilverBow, adjusted to give effect to (i) the Ridgemar Acquisition, (ii) the SilverBow Merger, (iii) the issuance of $750 million aggregate principal amount of 7.375% Senior Notes due 2033 on June 14, 2024 (the “2033 Notes Offering”), (iv) borrowings of $724.0 million under Crescent’s Revolving Credit Facility (the “Crescent Revolving Credit Facility Borrowing”) and (v) the amendment to Crescent’s Revolving Credit Facility entered into in connection with the closing of the SilverBow Merger (the “Crescent Revolving Credit Facility Amendment” and together with the Ridgemar Acquisition, the SilverBow Merger, the 2033 Notes Offering, and the Crescent Revolving Credit Facility Borrowing, the “Pro Forma Transactions”) as if each had occurred on January 1, 2024. The pro forma statement of operations for the year ended December 31, 2024 contains certain reclassification adjustments to conform Ridgemar’s and SilverBow’s historical financial statement presentation with Crescent’s historical financial statement presentation.
The following pro forma statements of operations are based on, and should be read in conjunction with:
•the historical audited consolidated financial statements of Crescent for the year ended December 31, 2024 and the unaudited condensed consolidated financial statements of Crescent as of and for the nine months ended September 30, 2025, and the related notes thereto;
•the historical audited consolidated financial statements of Ridgemar for the year ended December 31, 2024, and the related notes thereto;



•the historical audited consolidated financial statements of SilverBow for the year ended December 31, 2023 and the unaudited condensed consolidated financial statements of SilverBow as of and for the six months ended June 30, 2024, and the related notes thereto; and
•the “Management’s discussion and analysis of financial condition and results of operations” and the “Risk factors” and other cautionary statements included in the respective Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q of Crescent and SilverBow.
The pro forma statements of operations were derived by making certain transaction accounting adjustments to the historical statements of operations noted above. The adjustments are based on currently available information and certain estimates and assumptions. Therefore, the actual impact of the Ridgemar Acquisition and the SilverBow Merger may differ from the adjustments made to the pro forma statements of operations. However, management believes that the assumptions provide a reasonable basis for presenting the significant effects for the period presented as if the Ridgemar Acquisition had been consummated earlier, and that all adjustments necessary to fairly present the pro forma statements of operations have been made.
The pro forma statements of operations and related notes are presented for illustrative purposes only and should not be relied upon as an indication of the operating results that Crescent would have achieved if the Purchase Agreement and the Merger Agreement had been entered into and the Ridgemar Acquisition and the SilverBow Merger had taken place on the assumed date. The pro forma statements of operations do not reflect future events that may occur after the consummation of the Ridgemar Acquisition and the SilverBow Merger, including, but not limited to, the anticipated realization of ongoing savings from potential operating efficiencies, asset dispositions, cost savings, or economies of scale that Crescent may achieve with respect to the combined operations. As a result, future results may vary significantly from the results reflected in the pro forma statements of operations and should not be relied on as an indication of the future results of Crescent.


Unaudited Pro Forma Condensed Combined Statement of Operations
For the Nine Months Ended September 30, 2025
(in thousands, except per share data)
Crescent
(Historical)
Ridgemar (Historical) Transaction Accounting Adjustments Crescent Pro Forma Combined
Revenues:
Oil $ 1,818,435  $ 37,937  $ —  $ 1,856,372 
Natural gas 490,903  946  —  491,849 
Natural gas liquids 298,306  1,756  —  300,062 
Midstream and other 107,091  —  —  107,091 
Total revenues 2,714,735  40,639  —  2,755,374 
Expenses:
Lease operating expense 485,450  3,852  —  489,302 
Workover expense 58,486  425  —  58,911 
Asset operating expense 74,144  —  —  74,144 
Gathering, transportation and marketing 304,789  1,456  —  306,245 
Production and other taxes 170,917  1,611  —  172,528 
Depreciation, depletion and amortization 878,079  —  7,218  (a) 885,297 
Impairment of oil and natural gas properties 122,159  —  —  122,159 
Exploration expense 6,882  —  —  6,882 
Midstream and other operating expense 86,639  —  —  86,639 
General and administrative expense 255,657  —  —  255,657 
Gain on sale of assets (11,131) —  —  (11,131)
Total expenses 2,432,071  7,344  7,218  2,446,633 
Income from operations 282,664  33,295  (7,218) 308,741 
Other income (expense):
Gain on derivatives
163,259  —  —  163,259 
Interest expense (221,029) —  (3,397) (d) (224,426)
Loss from extinguishment of debt (29,248) —  —  (29,248)
Other income 440  —  —  440 
Income from equity affiliates 1,695  —  —  1,695 
Total other income (expense) (84,883) —  (3,397) (88,280)
Income before taxes 197,781  33,295  (10,615) 220,461 
Income tax expense (39,638) —  (3,772) (g) (43,410)
Net income 158,143  33,295  (14,387) 177,051 
Less: net income attributable to noncontrolling interests (2,526) —  —  (2,526)
Less: net income attributable to redeemable noncontrolling interests (14,050) —  (5,727) (h) (19,777)
Net income (loss) attributable to Crescent Energy $ 141,567  $ 33,295  $ (20,114) $ 154,748 
Net income (loss) per share:
Class A common stock – basic $ 0.61  $ 0.66  (i)
Class A common stock – diluted $ 0.60  $ 0.65  (i)
Class B common stock – basic and diluted $ —  $ — 
Weighted average shares outstanding:
Class A common stock – basic 233,261  233,881  (i)
Class A common stock – diluted 236,029  236,648  (i)
Class B common stock – basic and diluted 22,207  22,207 
The accompanying notes are an integral part of these unaudited pro forma condensed combined statements of operations.


Unaudited Pro Forma Condensed Combined Statement of Operations
For the Year Ended December 31, 2024
(in thousands, except per share data)
Crescent
(Historical)
SilverBow As Adjusted
(See Note 3)
Ridgemar As Adjusted
(See Note 4)
Transaction Accounting Adjustments
Crescent Pro Forma Combined
Revenues:
Oil $ 2,130,418  $ 405,549  $ 418,891  $ —  $ 2,954,858 
Natural gas 349,858  112,294  4,839  —  466,991 
Natural gas liquids 316,981  85,270  12,109  —  414,360 
Midstream and other 133,662  592  —  —  134,254 
Total revenues 2,930,919  603,705  435,839  —  3,970,463 
Expenses:
Lease operating expense 528,822  77,117  55,792  —  661,731 
Workover expense 60,312  3,158  9,842  —  73,312 
Asset operating expense 103,220  —  —  —  103,220 
Gathering, transportation and marketing 312,931  82,932  8,419  —  404,282 
Production and other taxes 162,634  38,309  26,553  —  227,496 
Depreciation, depletion and amortization 949,480  217,624  90,877  (142,536) (a) 1,115,445 
Impairment of oil and natural gas properties 161,542  —  —  —  161,542 
Exploration expense 16,591  —  —  —  16,591 
Midstream and other operating expense 110,136  —  —  —  110,136 
General and administrative expense 336,219  66,900  5,798  24,478  (b) 433,395 
Gain on sale of assets (29,430) —  —  —  (29,430)
Total expenses 2,712,457  486,040  197,281  (118,058) 3,277,720 
Income (loss) from operations 218,462  117,665  238,558  118,058  692,743 
Other income (expense):
Gain (loss) on derivatives (114,348) 8,040  11,200  (11,200) (c) (106,308)
Interest expense (216,263) (76,987) (26,682) (52,001) (d) (341,419)
26,682  (e)
3,832  (f)
Loss from extinguishment of debt (59,095) —  —  —  (59,095)
Other income 1,760  108  1,447  —  3,315 
Income from equity affiliates 729  —  —  —  729 
Total other income (expense) (387,217) (68,839) (14,035) (32,687) (502,778)
Income (loss) before taxes (168,755) 48,826  224,523  85,371  189,965 
Income tax benefit (expense) 31,072  2,294  —  (58,335) (g) (24,969)
Net income (loss) (137,683) 51,120  224,523  27,036  164,996 
Less: net loss attributable to noncontrolling interests 1,215  —  —  —  1,215 
Less: net (income) loss attributable to redeemable noncontrolling interests 21,863  —  —  (103,141) (h) (81,278)
Net income (loss) attributable to Crescent Energy $ (114,605) $ 51,120  $ 224,523  $ (76,105) $ 84,933 
Net income (loss) per share:
Class A common stock – basic $ (0.88) $ 0.51  (i)
Class A common stock – diluted $ (0.88) $ 0.51  (i)
Class B common stock – basic and diluted $ —  $ — 
Weighted average shares outstanding:
Class A common stock – basic 130,715  166,401  (i)
Class A common stock – diluted 130,715  166,401  (i)
Class B common stock – basic and diluted 70,519  70,519 
The accompanying notes are an integral part of these unaudited pro forma condensed combined statements of operations.


Notes to unaudited pro forma condensed combined statement of operations
NOTE 1 – Basis of pro forma presentation
The pro forma statement of operations for the year ended December 31, 2024 has been derived from the historical financial statements of Crescent, Ridgemar and SilverBow. The pro forma statement of operations for the nine months ended September 30, 2025 has been derived from the historical financial statements of Crescent and financial information of Ridgemar EF for the period from January 1, 2025 through January 30, 2025. The pro forma statements of operations give effect to the Pro Forma Transactions as if each had occurred on January 1, 2024.
The pro forma statements of operations reflect pro forma adjustments that are based on available information and certain assumptions that management believes are reasonable. However, actual results may differ from those reflected in these pro forma statements of operations. In management’s opinion, all adjustments known to date that are necessary to fairly present the pro forma information have been made. The pro forma statements of operations do not purport to represent what the combined entity’s results of operations would have been if the Ridgemar Acquisition and the SilverBow Merger had actually occurred on the date indicated above, nor are they indicative of Crescent’s future results of operations.
These pro forma statements of operations should be read in conjunction with the historical financial statements, and related notes thereto, of Crescent, Ridgemar and SilverBow for the periods presented.
NOTE 2 – Pro forma purchase price allocation
The Ridgemar Acquisition was accounted for as an asset acquisition. The SilverBow Merger was accounted for using the acquisition method of accounting for business combinations in accordance with ASC 805 with Crescent considered to be the accounting acquirer. The allocations of the purchase price for Ridgemar EF and SilverBow are based upon management’s estimates of and assumptions related to the fair value of assets acquired and liabilities assumed as of the closing date of each respective acquisition using currently available information.



The determination of consideration transferred and the fair value of assets acquired and liabilities assumed are as follows (in thousands, except share and per share data):
Ridgemar Acquisition
SilverBow Merger
Consideration transferred:
Equity consideration:
Shares of Crescent Class A Common Stock issued 5,454,546  50,363,304 
Closing price of Crescent Class A Common Stock on acquisition date $ 15.06  $ 11.82 
Fair value of Crescent Class A Common Stock issued $ 82,145  $ 595,294 
Cash consideration 807,247  358,092 
Settlement of equity awards —  34,987 
Fair value of contingent earn-out consideration 51,746  — 
Transaction costs capitalized 18,484  — 
Consideration transferred $ 959,622  $ 988,373 
Assets acquired:
Cash and cash equivalents $ —  $ 5,200 
Accounts receivable, net 1,150  135,210 
Derivatives assets – current —  100,601 
Prepaid expenses and other current assets —  7,099 
Oil and natural gas properties - proved 988,758  1,985,363 
Oil and natural gas properties - unproved —  229,459 
Field and other property and equipment 3,240  4,586 
Derivative assets – noncurrent —  37,870 
Other assets —  25,199 
Total assets acquired 993,148  2,530,587 
Liabilities assumed:
Accounts payable and accrued liabilities (9,565) (198,831)
Acquired deferred acquisition consideration —  (76,550)
Other liabilities - current
(573) (10,029)
Debt —  (1,140,625)
Deferred tax liability —  (79,070)
Asset retirement obligations (22,855) (25,683)
Other liabilities - noncurrent
(533) (11,426)
Total liabilities assumed (33,526) (1,542,214)
Net assets acquired $ 959,622  $ 988,373 
NOTE 3 – Adjustments to SilverBow’s historical statement of operations
Pro forma statement of operations reclassification adjustments for the year ended December 31, 2024
Certain reclassification adjustments were made to SilverBow’s historical statement of operations in order to conform with Crescent’s financial statement presentation. A reconciliation of amounts derived and presented as “SilverBow As Adjusted” within the pro forma statement of operations for the year ended December 31, 2024 is as follows (in thousands, except per share data):



SilverBow
(Historical)(1)
SilverBow
(Historical)(2)
SilverBow
Reclassification Adjustments
SilverBow As Adjusted
Revenues:
Oil and gas sales $ 510,510  $ 93,195  $ (603,705) $ — 
Oil —  —  405,549  405,549 
Natural gas —  —  112,294  112,294 
Natural gas liquids —  —  85,270  85,270 
Midstream and other —  —  592  592 
Operating Expenses:
Lease operating expense 64,446  12,671  —  77,117 
Workovers 2,561  597  (3,158) — 
Workover expense —  —  3,158  3,158 
Transportation and gas processing 69,204  13,728  (82,932) — 
Gathering, transportation and marketing —  —  82,932  82,932 
Severance and other taxes 32,354  5,955  (38,309) — 
Production and other taxes —  —  38,309  38,309 
Depreciation, depletion and amortization 184,857  32,031  736  217,624 
Accretion of asset retirement obligations
629  107  (736) — 
General and administrative, net 33,373  33,527  (66,900) — 
General and administrative expense —  —  66,900  66,900 
Total Operating Expenses 387,424  98,616  —  486,040 
Operating Income 123,086  (5,421) —  117,665 
Non-Operating Income (Expense)
Gain (loss) on commodity derivatives, net
(63,012) 71,052  (8,040) — 
Gain (loss) on derivatives —  —  8,040  8,040 
Interest expense, net
(69,744) (7,243) 76,987  — 
Interest expense —  —  (76,987) (76,987)
Other income (expense), net 337  (229) (108) — 
Other income —  —  108  108 
Income (Loss) Before Income Taxes
(9,333) 58,159  —  48,826 
Provision (Benefit) for Income Taxes
(2,298) 2,294  — 
Income tax benefit
—  —  2,294  2,294 
Net Income (Loss) $ (7,035) $ 58,155  $ —  $ 51,120 
Per Share Amounts:
Basic Earnings (Loss) Per Share $ (0.28)
Diluted Earnings (Loss) Per Share $ (0.28)
Weighted-Average Shares Outstanding:
Weighted-Average Shares Outstanding - Basic 25,491 
Weighted-Average Shares Outstanding - Diluted 25,491 
________________________
(1)Reflects the historical operations of SilverBow for the six months ended June 30, 2024.
(2)Reflects the historical operations of SilverBow for the period from July 1, 2024 through July 29, 2024.



NOTE 4 – Adjustments to Ridgemar’s historical statements of operations
Pro forma statement of operations reclassification adjustments for the year ended December 31, 2024
Certain reclassification adjustments were made to Ridgemar’s historical statement of operations for the year ended December 31, 2024 in order to conform with Crescent’s financial statement presentation. A reconciliation of amounts derived and presented as “Ridgemar As Adjusted” within the pro forma statement of operations for the year ended December 31, 2024 is as follows (in thousands):
Ridgemar
(Historical)
Ridgemar
Reclassification Adjustments
Ridgemar As Adjusted
REVENUES, NET:
Oil $ 418,891  $ —  $ 418,891 
Natural gas 4,839  —  4,839 
Natural gas liquids 12,109  —  12,109 
Total revenues, net 435,839  —  435,839 
OPERATING EXPENSES:
Lease operating 55,792  —  55,792 
Workover 9,842  —  9,842 
Production, ad valorem and severance tax 26,553  (26,553) — 
Production and other taxes —  26,553  26,553 
Transportation expenses 8,419  (8,419) — 
Gathering, transportation and marketing —  8,419  8,419 
Depreciation, depletion, amortization and accretion 90,877  (90,877) — 
Depreciation, depletion and amortization —  90,877  90,877 
General and administrative 5,798  —  5,798 
Total operating expenses 197,281  —  197,281 
INCOME FROM OPERATIONS 238,558  —  238,558 
OTHER INCOME (EXPENSES):
Net gain (loss) on commodity derivatives 11,200  (11,200) — 
Gain (loss) on derivatives —  11,200  11,200 
Interest expense (26,682) —  (26,682)
Other income 1,447  —  1,447 
Total other expenses, net
(14,035) —  (14,035)
NET INCOME $ 224,523  $ —  $ 224,523 

NOTE 5 – Adjustments to the pro forma statements of operations
The pro forma statements of operations have been prepared to illustrate the effects of the Ridgemar Acquisition and the SilverBow Merger and have been prepared for informational purposes only.
The preceding pro forma statements of operations have been prepared in accordance with Article 11 of Regulation S-X which requires the presentation of adjustments to account for the pro forma transactions (“Transaction Accounting Adjustments”) and allows for supplemental disclosure of the reasonably estimable synergies and other transaction effects that have occurred or are reasonably expected to occur (“Management Adjustments”). Management has elected not to present Management Adjustments.
Pro forma statements of operations adjustments for the nine months ended September 30, 2025 and for the year ended December 31, 2024
The adjustments included in the pro forma statements of operations are as follows:
(a)Reflects pro forma depletion expense and accretion expense calculated in accordance with the successful efforts method of accounting for oil and gas properties.



(b)Reflects the impact on general and administrative expense related to increases in Crescent’s Management Fee and the Management Incentive Plan related to the issuance of additional shares of Crescent Class A Common Stock.
(c)Reflects the elimination of Ridgemar’s historical gain on derivatives related to Ridgemar’s commodity derivatives that were settled prior to, and not part of, the Ridgemar Acquisition.
(d)Reflects the pro forma interest expense related to borrowings of $655.0 million under Crescent’s Revolving Credit Facility to fund a portion of the Cash Consideration for Ridgemar Acquisition.
(e)Reflects the elimination of historical interest expense related to Ridgemar’s credit facility that was not assumed as part of the Ridgemar Acquisition.
(f)Reflects the adjustment to pro forma interest expense related to the 2033 Notes Offering and the Crescent Revolving Credit Facility Borrowing that was used to fund a portion of the repayment of SilverBow’s credit facility borrowings due 2026 and Second Lien Notes due 2028 and the cash payments related to the Merger Consideration for the SilverBow Merger, including cash of $24.5 million to settle SilverBow’s Equity Awards.
(g)Reflects the income tax effect of the Pro Forma Adjustments presented. The tax rates applied to the Pro Forma Adjustments for the nine months ended September 30, 2025 and for the year ended December 31, 2024 was the estimated combined federal and state statutory rate, after the effect of noncontrolling interests, of 16.6% and 15.6%, respectively. The effective rate of Crescent could be significantly different (either higher or lower) depending on a variety of factors.
(h)Reflects the impact of the allocation of net income attributable to redeemable noncontrolling interests related to the change in Crescent’s ownership of Crescent Energy OpCo LLC resulting from the issuance of additional shares of Crescent Class A Common Stock.
(i)Reflects the impact of the allocation of net income attributable to Crescent and the issuance of additional shares of Crescent Class A Common Stock on the computation of basic and diluted net income (loss) per share.
NOTE 6 – Supplemental unaudited pro forma oil and natural gas reserves information
Oil and natural gas reserves
The following tables present the estimated unaudited pro forma net proved developed and undeveloped oil, natural gas, and NGL reserve information as of December 31, 2024 for Crescent’s consolidated operations, along with a summary of changes in quantities of net remaining proved reserves for the year ended December 31, 2024. Crescent’s equity affiliates had no proved oil, natural gas, and NGL reserves as of December 31, 2024 and 2023. The disclosures below are derived from “Oil and natural gas reserves” for the year ended December 31, 2024 reported in Crescent’s Annual Report on Form 10-K and Ridgemar’s annual financial statements included within Crescent’s Current Report on Form 8-K/A dated April 11, 2025. The estimates below are in certain instances presented on a “barrels of oil equivalent” or “Boe” basis. To determine Boe in the following tables, natural gas is converted to a crude oil equivalent at the ratio of six Mcf of natural gas to one barrel of crude oil equivalent.
The unaudited pro forma oil and natural gas reserve information is not necessarily indicative of the results that might have occurred had the Ridgemar Acquisition been completed on January 1, 2024 and is not intended to be a projection of future results. Future results may vary significantly from the results reflected because of various factors, including those discussed in “Risk Factors” included in Crescent’s Annual Report on Form 10-K.



The unaudited pro forma net proved developed and undeveloped oil, natural gas, and NGL reserves as of December 31, 2024 and 2023 and the changes in the pro forma quantities of net remaining proved reserves for the year ended December 31, 2024 are as follows:
Oil and Condensate (MBbls)
Crescent
(Historical)
Ridgemar
(Historical)
SilverBow Merger Adjustments
Crescent Pro Forma Combined
Proved Developed and Undeveloped Reserves as of:
December 31, 2023 250,465 44,506 94,958 389,929
Revisions of previous estimates (17,316) (485) (18,988) (36,789)
Extensions, discoveries, and other additions 16,626 20,719 37,345
Sales of reserves in place (3,344) (3,344)
Purchases of reserves in place 81,204 940 (70,743) 11,401
Production (29,945) (5,474) (5,227) (40,646)
December 31, 2024 297,690 60,206 357,896
Proved Developed Reserves as of:
December 31, 2023 176,546 32,790 40,738 250,074
December 31, 2024 193,611 37,975 231,586
Proved Undeveloped Reserves as of:
December 31, 2023 73,919 11,716 54,220 139,855
December 31, 2024 104,079 22,231 126,310
Natural Gas (MMcf)
Crescent
(Historical)
Ridgemar
(Historical)
SilverBow Merger Adjustments Crescent Pro Forma Combined
Proved Developed and Undeveloped Reserves as of:
December 31, 2023 1,176,416 59,252 1,677,939 2,913,607
Revisions of previous estimates (210,432) (16,086) (873,417) (1,099,935)
Extensions, discoveries, and other additions 70,632 24,189 94,821
Sales of reserves in place (5,318) (5,318)
Purchases of reserves in place 746,988 4,139 (741,718) 9,409
Production (183,227) (4,421) (62,804) (250,452)
December 31, 2024 1,595,059 67,073 1,662,132
Proved Developed Reserves as of:
December 31, 2023 1,032,578 44,525 736,075 1,813,178
December 31, 2024 1,342,718 41,111 1,383,829
Proved Undeveloped Reserves as of:
December 31, 2023 143,838 14,727 941,864 1,100,429
December 31, 2024 252,341 25,962 278,303



NGLs (MBbls)
Crescent
(Historical)
Ridgemar
(Historical)
SilverBow Merger Adjustments Crescent Pro Forma Combined
Proved Developed and Undeveloped Reserves as of:
December 31, 2023 101,632 10,531 71,236 183,399
Revisions of previous estimates (11,263) (2,544) (9,745) (23,552)
Extensions, discoveries, and other additions 10,604 4,409 15,013
Sales of reserves in place (767) (767)
Purchases of reserves in place 58,664 458 (57,581) 1,541
Production (13,154) (801) (3,910) (17,865)
December 31, 2024 145,716 12,053 157,769
Proved Developed Reserves as of:
December 31, 2023 87,316 7,767 38,702 133,785
December 31, 2024 109,223 7,380 116,603
Proved Undeveloped Reserves as of:
December 31, 2023 14,316 2,764 32,534 49,614
December 31, 2024 36,493 4,673 41,166
Total (MBoe)
Crescent
(Historical)
Ridgemar
(Historical)
SilverBow Merger Adjustments
Crescent Pro Forma Combined
Proved Developed and Undeveloped Reserves as of:
December 31, 2023 548,166  64,912  445,850  1,058,928
Revisions of previous estimates (63,648) (5,710) (174,302) (243,660)
Extensions, discoveries, and other additions 39,002  29,160  —  68,162
Sales of reserves in place (4,998) —  —  (4,998)
Purchases of reserves in place 264,366  2,088  (251,944) 14,510
Production (73,637) (7,012) (19,604) (100,253)
December 31, 2024 709,251  83,438  —  792,689
Proved Developed Reserves as of:
December 31, 2023 435,958 47,977 202,120  686,055
December 31, 2024 526,622 52,207 578,829
Proved Undeveloped Reserves as of:
December 31, 2023 112,208 16,935 243,730  372,873
December 31, 2024 182,629 31,231 213,860
Standardized measure of discounted future net cash flows
The following table presents the estimated unaudited pro forma standardized measure of discounted future net cash flows (the “pro forma standardized measure”) at December 31, 2024. The pro forma standardized measure information set forth below gives effect to the Ridgemar Acquisition as if they had been completed on January 1, 2024. The Ridgemar Acquisition Adjustments reflect adjustments related to the tax effects resulting from the Ridgemar Acquisition. The disclosures below are derived from the “Standardized measure of discounted future net cash flows” for the year ended December 31, 2024 reported in Crescent’s Annual Report on Form 10-K and Ridgemar’s annual financial statements included within Crescent’s Current Report on Form 8-K/A dated April 11, 2025. An explanation of the underlying methodology applied, as required by SEC regulations, can be found within the historical financial statements included in Crescent’s Annual Report on Form 10-K.



The calculations assume the continuation of existing economic, operating and contractual conditions at December 31, 2024.
The pro forma standardized measure is not necessarily indicative of the results that might have occurred had the Ridgemar Acquisition been completed on January 1, 2024 and is not intended to be a projection of future results. Future results may vary significantly from the results reflected because of various factors, including those discussed in “Risk Factors” included in Crescent’s Annual Reports on Form 10-K.
The pro forma standardized measure of discounted future net cash flows relating to proved oil and natural gas reserves as of December 31, 2024 is as follows:
(in thousands)
Crescent
(Historical)
Ridgemar
(Historical)
Ridgemar Acquisition Adjustments
Crescent Pro Forma Combined
Future cash inflows $ 27,890,094  $ 4,974,150  $ —  $ 32,864,244 
Future production costs (12,981,064) (1,713,905) —  (14,694,969)
Future development costs (1)
(3,801,466) (604,803) —  (4,406,269)
Future income taxes (1,055,147) (26,115) (226,135) (1,307,397)
Future net cash flows $ 10,052,417  $ 2,629,327  $ (226,135) $ 12,455,609 
Annual discount of 10% for estimated timing (4,348,722) (1,102,801) 94,846  (5,356,677)
Standardized measure of discounted future net cash flows as of December 31, 2024 $ 5,703,695  $ 1,526,526  $ (131,289) $ 7,098,932 
______________
(1)Future development costs include future abandonment and salvage costs.
Changes in standardized measure
The disclosures below are derived from the “Changes in standardized measure” for the year ended December 31, 2024 reported in Crescent’s Annual Report on Form 10-K and Ridgemar’s annual financial statements included within Crescent’s Current Report on Form 8-K/A dated April 11, 2025. The changes in the pro forma standardized measure of discounted future net cash flows relating to proved oil and natural gas reserves for the year ended December 31, 2024 are as follows:
Crescent
(Historical)
Ridgemar
(Historical)
Transaction Accounting Adjustments
Crescent Pro Forma Combined
Balance at December 31, 2023 $ 5,289,182  $ 1,182,071  $ 2,217,778  $ 8,689,031 
Net change in prices and production costs (47,265) 61,545  (90,764) (76,484)
Net change in future development costs (92,580) 29,065  97,381  33,866 
Sales and transfers of oil and natural gas produced, net of production expenses (1,715,764) (335,233) (401,597) (2,452,594)
Extensions, discoveries, additions and improved recovery, net of related costs 318,421  407,572  —  725,993 
Purchases of reserves in place 2,493,077  16,721  (2,279,196) 230,602 
Sales of reserves in place (70,549) —  —  (70,549)
Revisions of previous quantity estimates (817,132) (67,045) (389,585) (1,273,762)
Previously estimated development costs incurred 369,595  136,717  279,692  786,004 
Net change in taxes (478,046) (3,553) 129,026  (352,573)
Accretion of discount 556,612  119,348  125,135  801,095 
Changes in timing and other (101,856) (20,682) 180,841  58,303 
Balance at December 31, 2024 $ 5,703,695  $ 1,526,526  $ (131,289) $ 7,098,932 

EX-99.2 3 exhibit992-8xk11525.htm EX-99.2 Document
Exhibit 99.2
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
Introduction
On August 24, 2025, Crescent Energy Company, a Delaware corporation (“Crescent”), entered into an Agreement and Plan of Merger (the “Merger Agreement”), with Vital Energy, Inc., a Delaware corporation (“Vital”), Merger Sub Inc., a Delaware corporation and a wholly owned subsidiary of Crescent, and Merger Sub II LLC, a Delaware limited liability company and a wholly owned subsidiary of Crescent, pursuant to which, among other things, Crescent has agreed to acquire Vital (the “Mergers”).
Subject to the terms and conditions of the Merger Agreement, each share of Vital Common Stock, par value $0.01 per share (“Vital Common Stock”), issued and outstanding immediately prior to the Effective Time (other than the Excluded Shares), will be converted into the right to receive 1.9062 shares of Crescent Class A Common Stock and cash in lieu of fractional shares of Crescent Class A Common Stock (such amount, the “Exchange Ratio,” and such consideration, the “Merger Consideration”).
The unaudited pro forma condensed combined financial statements (the “pro forma financial statements”) have been prepared from the respective historical consolidated financial statements of Crescent and Vital, adjusted to give effect to (i) the Mergers, (ii) Crescent’s completed acquisition of the outstanding equity interests in Ridgemar (Eagle Ford) LLC (“Ridgemar” and, such transaction, the “Ridgemar Acquisition”), (iii) Crescent’s completed merger with SilverBow Resources, Inc. (“SilverBow,” such transaction, the “SilverBow Merger,” and, together with the Ridgemar Acquisition, the “Previous Crescent Acquisitions”), (iv) Vital’s purchase in September 2024 of certain oil and natural gas properties (the “Point Properties,” and, such transaction the “Point Acquisition”), and (v) the draw on Crescent’s senior secured reserve-based revolving credit agreement (the “Crescent Revolving Credit Facility”) and repayment of Vital’s senior secured credit facility (the “Vital Revolving Credit Facility”) immediately following Closing (such transactions, the “RCF Draw”).
The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2024 is based in part on, and should be read in conjunction with, (i) the unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2025 and for the year ended December 31, 2024 included within Exhibit 99.1 in this Current Report on Form 8-K dated November 5, 2025 which gives effect to the Previous Crescent Acquisitions and (ii) the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2024 included in Exhibit 99.2 in Vital’s Annual Report on Form 10-K dated February 24, 2025 which gives effect to the Point Acquisition.
The unaudited pro forma condensed combined statements of operations (the “pro forma statements of operations”) for the nine months ended September 30, 2025 and for the year ended December 31, 2024 give effect to (i) the Mergers, (ii) the Previous Crescent Acquisitions, (iii) the Point Acquisition and (iv) the RCF Draw (collectively, the “Pro Forma Transactions”), as if each had occurred on January 1, 2024. The pro forma balance sheet as of September 30, 2025 reflects no adjustments for the Previous Crescent Acquisitions or the Point Acquisition, as the transactions are already reflected in the historical balance sheets of Crescent and Vital, respectively, for such periods. The pro forma statement of operations for the nine months ended September 30, 2025 reflects no adjustments for the SilverBow Merger or the Point Acquisition as the transactions are already reflected in the historical statements of operations of Crescent and Vital, respectively, for such periods. The pro forma statement of operations for the year ended December 31, 2024 does not reflect the historical operations of the Point Acquisition from July 1, 2024 through September 19, 2024 as this period was also not reflected within Exhibit 99.2 in Vital’s Annual Report on Form 10-K dated February 24, 2025 and is deemed to be immaterial to the pro forma statement of operations for the year ended December 31, 2024. The pro forma financial statements contain certain reclassification adjustments to conform the historical financial statement presentation of Vital, the Point Properties, SilverBow and Ridgemar with Crescent’s historical financial statement presentation.
The following pro forma financial statements are based on, and should be read in conjunction with:
•the historical audited consolidated financial statements of Crescent for the year ended December 31, 2024 and the unaudited condensed consolidated financial statements of Crescent as of and for the nine months ended September 30, 2025, and the related notes thereto;



•the historical audited consolidated financial statements of Vital for the year ended December 31, 2024 and the unaudited condensed consolidated financial statements of Vital as of and for the nine months ended September 30, 2025, and the related notes thereto;
•the unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2025 and for the year ended December 31, 2024 included within Exhibit 99.1 in this Current Report on Form 8-K dated November 5, 2025;
•the unaudited pro forma condensed combined statements of operations for the year ended December 31, 2024 included as Exhibit 99.2 in Vital’s Annual Report on Form 10-K dated February 24, 2025;
•the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in the respective Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q of Crescent and Vital; and
•the section entitled “Risk Factors” and other cautionary statements included in the joint proxy statement/prospectus filed by Crescent and Vital on Form S-4 dated September 19, 2025, as amended by the joint proxy statement/prospectus filed on Form S-4/A dated October 22, 2025.
The pro forma financial statements were derived by making certain transaction accounting adjustments to the historical and pro forma financial statements noted above. The adjustments are based on currently available information and certain estimates and assumptions. Therefore, the actual impact of the Pro Forma Transactions may differ from the adjustments made to the pro forma financial statements. However, Crescent’s management believes that the assumptions provide a reasonable basis for presenting the significant effects for the period presented as if the Pro Forma Transactions had been consummated earlier, and that all adjustments necessary to present fairly the pro forma financial statements have been made.
As of the date of this Current Report on Form 8-K, Crescent has not completed the detailed valuation study necessary to arrive at the required final estimates of the fair value of the assets to be acquired and the liabilities to be assumed and the related allocations of purchase price, nor has it identified all adjustments necessary to conform Vital’s accounting policies to Crescent’s accounting policies. A final determination of the fair value of Vital’s assets and liabilities will be based on the actual assets and liabilities of Vital that exist as of the closing date of the Mergers (the “Closing Date”) and, therefore, cannot be made prior to the completion of the Mergers. In addition, the value of the consideration to be paid by Crescent upon the consummation of the Mergers will be determined based on the closing share price of Crescent Class A Common Stock on the Closing Date. As a result of the foregoing, the pro forma adjustments are preliminary and are subject to change as additional information becomes available or as additional analysis is performed.
The preliminary pro forma adjustments have been made solely for the purpose of providing the unaudited pro forma financial statements presented below. Crescent estimated the fair value of Vital’s assets and liabilities based on discussions with Vital’s management, preliminary valuation studies, due diligence, and information presented in Vital’s SEC filings. Until the Mergers are completed, both companies are limited in their ability to share certain information. Any increases or decreases in the fair value of assets acquired and liabilities assumed upon completion of the final valuations will result in adjustments to the pro forma financial statements. The final purchase price allocation may be materially different than that reflected in the preliminary pro forma purchase price allocation presented herein.
The pro forma financial statements and related notes are presented for illustrative purposes only and should not be relied upon as an indication of the operating results that Crescent would have achieved if the Merger Agreement had been entered into and the Pro Forma Transactions had taken place on the assumed dates. The pro forma financial statements do not reflect future events that may occur after the consummation of the Mergers, including, but not limited to, the anticipated realization of ongoing savings from potential operating efficiencies, asset dispositions, cost savings, or economies of scale that Crescent may achieve with respect to the combined operations. As a result, future results may vary significantly from the results reflected in the pro forma financial statements and should not be relied on as an indication of the future results of Crescent.


Unaudited Pro Forma Condensed Combined Balance Sheet
As of September 30, 2025
(in thousands)
Crescent
(Historical)
Vital
(Historical)
Vital Conforming and Reclass (a) Transaction Accounting Adjustments Financing Adjustments Crescent Pro Forma Combined
ASSETS
Current assets:
Cash and cash equivalents $ 3,531  $ 14,697  $ —  $ (8,078) (b) $ —  (k) $ 10,150 
Restricted cash 5,346  —  —  —  —  5,346 
Accounts receivable, net 521,011  227,747  —  —  —  748,758 
Accounts receivable – affiliates 3,633  —  —  —  —  3,633 
Derivative assets – current 106,685  —  149,332  —  —  256,017 
Current derivatives asset —  149,332  (149,332) —  —  — 
Prepaid expenses 44,859  —  8,189  —  —  53,048 
Other current assets 17,645  29,276  (8,189) —  —  21,593 
(17,139)
Total current assets
702,710  421,052  (17,139) (8,078) —  1,098,545 
Property, plant and equipment:
Oil and natural gas properties, at cost
Proved 12,998,672  —  14,429,480  (12,236,467) (c) —  15,271,158 
79,473 
Evaluated properties —  14,429,480  (14,429,480) —  —  — 
Unproved 376,362  —  132,800  (100,422) (c) —  408,740 
Unevaluated properties not being depleted —  132,800  (132,800) —  —  — 
Oil and natural gas properties, at cost 13,375,034  14,562,280  79,473  (12,336,889) —  15,679,898 
Field and other property and equipment, at cost 232,981  —  17,139  —  —  291,697 
41,577 
Midstream and other fixed assets, net —  121,050  (41,577) —  —  — 
(79,473)
Total property, plant and equipment 13,608,015  14,683,330  17,139  (12,336,889) —  15,971,595 
Less: accumulated depreciation, depletion, amortization and impairment (4,740,549) —  (10,509,728) 10,509,728  (c) —  (4,740,549)
Less accumulated depletion and impairment —  (10,509,728) 10,509,728  —  —  — 
Property, plant and equipment, net 8,867,466  4,173,602  17,139  (1,827,161) —  11,231,046 
Derivative assets – noncurrent 2,652  —  20,960  —  —  23,612 
Derivatives —  20,960  (20,960) —  —  — 
Investments in equity affiliates 13,766  —  —  —  —  13,766 
Deferred income taxes —  5,971  —  172,638  (d) —  178,609 
Other assets 107,608  —  95,547  (9,088) (e) —  194,067 
Operating lease right-of-use assets —  65,669  (65,669) —  —  — 
Other noncurrent assets, net —  29,878  (29,878) —  —  — 
TOTAL ASSETS
$ 9,694,202  $ 4,717,132  $ —  $ (1,671,689) $ —  $ 12,739,645 
The accompanying notes are an integral part of these unaudited pro forma condensed combined financial statements.


Unaudited Pro Forma Condensed Combined Balance Sheet
As of September 30, 2025
(in thousands)
Crescent
(Historical)
Vital
(Historical)
Vital Conforming and Reclass (a) Transaction Accounting Adjustments Financing Adjustments Crescent Pro Forma Combined
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable and accrued liabilities $ 762,136  $ 195,566  $ 236,189  $ 22,700  (f) $ 1,216,591 
Accrued capital expenditures —  93,390  (93,390) —  —  — 
Undistributed revenue and royalties —  142,799  (142,799) —  —  — 
Accounts payable – affiliates 26,259  —  —  2,250  (g) —  28,509 
Derivative liabilities – current 6,719  —  —  —  —  6,719 
Financing lease obligations – current 3,637  —  5,783  —  —  9,420 
Other current liabilities 65,447  81,637  (5,783) —  —  169,388 
28,087 
Operating lease liabilities —  28,087  (28,087) —  —  — 
Total current liabilities
864,198  541,479  —  24,950  —  1,430,627 
Long-term debt 3,221,409  —  2,282,320  23,258  (e) —  (k) 5,526,987 
Long-term debt, net —  2,282,320  (2,282,320) —  —  — 
Derivative liabilities – noncurrent 13,789  —  25,837  —  —  39,626 
Derivatives —  25,837  (25,837) —  —  — 
Asset retirement obligations 483,562  76,040  —  19,729  (c) —  579,331 
Deferred tax liability 564,442  —  —  (564,442) (d) —  — 
Financing lease obligations – noncurrent 1,511  —  4,248  —  —  5,759 
Other liabilities 66,410  —  (4,248) —  —  97,400 
35,238 
Operating lease liabilities —  29,218  (29,218) —  —  — 
Other noncurrent liabilities —  6,020  (6,020) —  —  — 
Total liabilities
5,215,321  2,960,914  —  (496,505) —  7,679,730 
Equity:
Class A common stock, par value 26  —  —  (h) —  33 
Common stock —  387  —  (387) (i) —  — 
Preferred stock —  —  —  —  —  — 
Treasury stock (66,316) —  —  —  —  (66,316)
Additional paid-in capital 4,521,169  3,833,813  —  619,952  (h) —  5,238,111 
(3,833,813) (i)
96,990  (j)
Retained earnings (accumulated deficit) 15,705  (2,077,982) —  (3,528) (b) —  (120,210)
(22,700) (f)
(2,250) (g)
(10,447) (h)
2,077,982  (i)
(96,990) (j)
Noncontrolling interests 8,297  —  —  —  —  8,297 
Total equity
4,478,881  1,756,218  —  (1,175,184) —  5,059,915 
TOTAL LIABILITIES AND EQUITY
$ 9,694,202  $ 4,717,132  $ —  $ (1,671,689) $ —  $ 12,739,645 
The accompanying notes are an integral part of these unaudited pro forma condensed combined financial statements.


Unaudited Pro Forma Condensed Combined Statement of Operations
For the Nine Months Ended September 30, 2025
(in thousands, except per share data)
Crescent Pro Forma Combined Prior to Mergers Vital
(Historical)
Vital Conforming and Reclass (a) Transaction Accounting Adjustments Financing Adjustments Crescent Pro Forma Combined
Revenues:
Oil $ 1,856,372  $ —  $ 1,155,448  $ —  $ —  $ 3,011,820 
Oil sales
—  1,155,448  (1,155,448) —  —  — 
Natural gas 491,849  —  47,175  —  —  539,024 
Natural gas sales —  47,175  (47,175) —  —  — 
Natural gas liquids 300,062  —  155,714  —  —  455,776 
NGL sales —  155,714  (155,714) —  —  — 
Midstream and other 107,091  —  4,296  —  —  111,387 
Other operating revenues —  4,296  (4,296) —  —  — 
Total revenues
2,755,374  1,362,633  —  —  —  4,118,007 
Expenses:
Lease operating expense 489,302  325,494  (51,170) —  —  763,626 
Workover expense 58,911  —  51,170  —  —  110,081 
Asset operating expense 74,144  —  —  —  —  74,144 
Gathering, transportation and marketing 306,245  —  50,206  —  —  356,451 
Oil transportation and marketing expenses —  31,296  (31,296) —  —  — 
Gas gathering, processing and transportation expenses —  18,910  (18,910) —  —  — 
Production and other taxes 172,528  —  80,106  —  —  252,634 
Production and ad valorem taxes —  80,106  (80,106) —  —  — 
Depreciation, depletion and amortization 885,297  —  556,840  (386,397) (b) —  1,058,723 
2,983 
Depletion, depreciation and amortization —  556,840  (556,840) —  —  — 
Impairment of oil and natural gas properties
122,159  —  1,005,242  —  —  1,127,401 
Impairment expense
—  1,005,242  (1,005,242) —  —  — 
Exploration expense 6,882  —  —  1,749  —  8,631 
Midstream and other operating expense 86,639  —  7,191  —  —  93,830 
Other operating expenses, net —  10,456  (7,191) —  —  — 
(2,983)
(282)
General and administrative expense 255,657  —  76,144  25,758  (d) —  375,537 
17,978  (c)
General and administrative —  71,517  (71,517) —  —  — 
Organizational restructuring expenses —  4,627  (4,627) —  —  — 
Gain on sale of assets (11,131) —  (2,050) —  —  (13,181)
Total expenses
2,446,633  2,104,488  (2,332) (340,912) —  4,207,877 
Gain (loss) on disposal of assets, net —  2,050  (2,050) —  —  — 
Income (loss) from operations
308,741  (739,805) 282  340,912  —  (89,870)
Other income (expense):
Gain on derivatives
163,259  —  169,233  —  —  332,492 
Gain (loss) on derivatives, net —  169,233  (169,233) —  —  — 
Interest expense (224,426) (150,228) —  —  2,684  (i) (371,970)
Loss from extinguishment of debt (29,248) —  —  —  —  (29,248)
Other income (expense) 440  —  2,215  —  —  2,655 
Other income (expense), net —  2,215  (2,215) —  —  — 
Income (loss) from equity affiliates
1,695  —  (282) —  —  1,413 


Unaudited Pro Forma Condensed Combined Statement of Operations
For the Nine Months Ended September 30, 2025
(in thousands, except per share data)
Crescent Pro Forma Combined Prior to Mergers Vital
(Historical)
Vital Conforming and Reclass (a) Transaction Accounting Adjustments Financing Adjustments Crescent Pro Forma Combined
Total other income (expense)
(88,280) 21,220  (282) —  2,684  (64,658)
Income (loss) before taxes 220,461  (718,585) —  340,912  2,684  (154,528)
Income tax benefit (expense) (43,410) (236,346) —  (74,919) (e) (590) (e) (355,265)
Net income (loss)
177,051  (954,931) —  265,993  2,094  (509,793)
Less: net (income) loss attributable to noncontrolling interests
(2,526) —  —  —  —  (2,526)
Less: net (income) loss attributable to redeemable noncontrolling interests (19,777) —  —  25,036  (f) (181) (f) 5,078 
Net income (loss) attributable to Crescent Energy
$ 154,748  $ (954,931) $ —  $ 291,029  $ 1,913  $ (507,241)
Net income (loss) per share:
Class A common stock – basic $ 0.66  $ (1.65) (g)
Class A common stock – diluted $ 0.65  $ (1.65) (g)
Class B common stock – basic and diluted $ —  $ — 
Basic $ (25.32)
Diluted $ (25.32)
Weighted average common shares outstanding:
Class A common stock – basic 233,881  306,800  (g)
Class A common stock – diluted 236,648  306,800  (g)
Class B common stock – basic and diluted 22,207  22,207 
Basic 37,714 
Diluted 37,714 
The accompanying notes are an integral part of these unaudited pro forma condensed combined financial statements.


Unaudited Pro Forma Condensed Combined Statement of Operations
For the Year Ended December 31, 2024
(in thousands, except per share data)
Crescent Pro Forma Combined Prior to Mergers Vital Pro Forma Combined Prior to Mergers Vital Conforming and Reclass (a) Transaction Accounting Adjustments Financing Adjustments Crescent Pro Forma Combined
Revenues:
Oil $ 2,954,858  $ —  $ 1,961,059  $ —  $ —  $ 4,915,917 
Oil sales
—  1,961,059  (1,961,059) —  —  — 
Natural gas 466,991  —  32,212  —  —  499,203 
Natural gas sales —  32,212  (32,212) —  —  — 
Natural gas liquids 414,360  —  191,454  —  —  605,814 
NGL sales —  191,454  (191,454) —  —  — 
Midstream and other 134,254  —  18,069  —  —  152,323 
Sales of purchased oil —  12,745  (12,745) —  —  — 
Other operating revenues —  5,324  (5,324) —  —  — 
Total revenues
3,970,463  2,202,794  —  —  —  6,173,257 
Expenses:
Lease operating expense 661,731  497,146  (85,269) —  —  1,073,608 
Workover expense 73,312  —  85,269  —  —  158,581 
Asset operating expense 103,220  —  —  —  —  103,220 
Gathering, transportation and marketing 404,282  —  69,840  —  —  474,122 
Oil transportation and marketing expenses —  49,140  (49,140) —  —  — 
Gas gathering, processing and transportation expenses —  20,700  (20,700) —  —  — 
Production and other taxes 227,496  —  129,322  —  —  356,818 
Production and ad valorem taxes —  129,322  (129,322) —  —  — 
Depreciation, depletion and amortization 1,115,445  —  818,591  (597,252) (b) —  1,340,993 
4,209 
Depletion, depreciation and amortization —  818,591  (818,591) —  —  — 
Impairment expense 161,542  481,305  —  —  —  642,847 
Exploration expense 16,591  —  —  3,166  —  19,757 
Midstream and other operating expense 110,136  —  17,174  —  —  127,310 
Costs of purchased oil —  13,243  (13,243) —  —  — 
Other operating expenses, net —  9,056  (3,931) —  —  — 
(4,209)
(916)
Organizational restructuring expenses —  795  (795) —  —  — 
General and administrative expense 433,395  —  106,266  20,815  (c) —  684,133 
86,982  (d)
36,675  (h)
General and administrative —  105,471  (105,471) —  —  — 
Gain on sale of assets (29,430) —  (1,513) —  —  (30,943)
Total expenses
3,277,720  2,124,769  (2,429) (449,614) —  4,950,446 
Gain (loss) on disposal of assets, net —  1,513  (1,513) —  —  — 
Income from operations
692,743  79,538  916  449,614  —  1,222,811 
Other income (expense):
Gain (loss) on derivatives (106,308) —  19,810  —  —  (86,498)
Gain (loss) on derivatives, net —  19,810  (19,810) —  —  — 
Interest expense (341,419) (209,758) —  —  (978) (i) (552,155)


Unaudited Pro Forma Condensed Combined Statement of Operations
For the Year Ended December 31, 2024
(in thousands, except per share data)
Crescent Pro Forma Combined Prior to Mergers Vital Pro Forma Combined Prior to Mergers Vital Conforming and Reclass (a) Transaction Accounting Adjustments Financing Adjustments Crescent Pro Forma Combined
Loss from extinguishment of debt (59,095) —  (66,115) —  —  (125,210)
Loss on extinguishment of debt, net —  (66,115) 66,115  —  —  — 
Other income 3,315  —  7,275  —  —  10,590 
Other income (expense), net —  7,275  (7,275) —  —  — 
Income (loss) from equity affiliates
729  —  (916) —  —  (187)
Total other income (expense)
(502,778) (248,788) (916) —  (978) (753,460)
Income (loss) before taxes 189,965  (169,250) —  449,614  (978) 469,351 
Income tax benefit (expense) (24,969) 36,545  —  (98,807) (e) 215  (e) (87,016)
Net income (loss)
164,996  (132,705) —  350,807  (763) 382,335 
Less: net loss attributable to noncontrolling interests
1,215  —  —  —  —  1,215 
Less: net (income) loss attributable to redeemable noncontrolling interests (81,278) —  —  (65,728) (f) 222  (f) (146,784)
Preferred stock dividends
—  (652) —  —  —  (652)
Net income (loss) attributable to Crescent Energy
$ 84,933  $ (133,357) $ —  $ 285,079  $ (541) $ 236,114 
Net income (loss) per share:
Class A common stock – basic $ 0.51  $ 0.98  (g)
Class A common stock – diluted $ 0.51  $ 0.98  (g)
Class B common stock – basic and diluted $ —  $ — 
Basic $ (3.63)
Diluted $ (3.63)
Weighted average common shares outstanding:
Class A common stock – basic 166,401 239,940  (g)
Class A common stock – diluted 166,401 239,940  (g)
Class B common stock – basic and diluted 70,519 70,519 
Basic 36,725 
Diluted 36,725 
The accompanying notes are an integral part of these unaudited pro forma condensed combined financial statements.


Notes to unaudited pro forma condensed combined financial statements
NOTE 1 – Basis of pro forma presentation
The pro forma financial statements have been derived from the historical financial statements of Crescent and Vital, the pro forma statements of operations included within Exhibit 99.1 in this Current Report on Form 8-K dated November 5, 2025 for the Previous Crescent Acquisitions and the pro forma statement of operations included in Exhibit 99.2 to Vital’s Annual Report on Form 10-K dated February 24, 2025 for the Point Acquisition. The pro forma balance sheet as of September 30, 2025 gives effect to (i) the Mergers and (ii) the RCF Draw as if each had occurred on September 30, 2025. The pro forma statements of operations for the nine months ended September 30, 2025 and for the year ended December 31, 2024 give effect to the Pro Forma Transactions as if each had occurred on January 1, 2024.
The pro forma financial statements reflect pro forma adjustments that are based on available information and certain assumptions that management believes are reasonable. However, actual results may differ from those reflected in these pro forma financial statements. In management’s opinion, all adjustments known to date that are necessary to fairly present the pro forma information have been made. The pro forma financial statements do not purport to represent what the combined entity’s results of operations would have been if the Pro Forma Transactions had actually occurred on the dates indicated above, nor are they indicative of Crescent’s future results of operations.
These pro forma financial statements should be read in conjunction with the historical financial statements, and related notes thereto, of Crescent, Vital, Ridgemar, SilverBow, and the Point Properties for the periods presented.
NOTE 2 – Pro forma acquisition accounting
The Mergers will be accounted for using the acquisition method of accounting for business combinations in accordance with ASC 805 with Crescent considered to be the accounting acquirer. The allocation of the preliminary estimated purchase price for Vital is based upon management’s estimates of and assumptions related to the fair value of assets to be acquired and liabilities to be assumed as of September 30, 2025 using currently available information. Because the pro forma financial statements have been prepared based on these preliminary estimates, the final purchase price allocation and the resulting effect on Crescent’s financial position and results of operations may differ significantly from the pro forma amounts included in this Current Report on Form 8-K. Crescent’s estimate as of the date of this Current Report on Form 8-K is that the fair value of the net assets and liabilities acquired is greater than the purchase price. Crescent expects to finalize its allocation of the purchase price as soon as practicable after completion of the Mergers.
The preliminary purchase price allocation is subject to change as a result of several factors, including but not limited to:
•changes in the estimated fair value and number of shares of Crescent Class A Common Stock issued as merger consideration to Vital stockholders, based on the number of shares of Vital Common Stock outstanding and the share price of Crescent Class A Common Stock at the Closing Date;
•changes in the estimated fair value of Vital’s assets acquired and liabilities assumed as of the Closing Date of the Mergers, which could result from changes in future oil and natural gas commodity prices, reserve estimates, interest rates, and other factors;
•the tax basis of Vital’s assets and liabilities as of the Closing Date; and
•certain of the factors described in “Risk Factors” included in the joint proxy statement/prospectus filed by Crescent and Vital on Form S-4 dated September 19, 2025, as amended by the joint proxy statement/prospectus filed on Form S-4/A dated October 22, 2025.



The preliminary determination of consideration transferred and the fair value of assets acquired and liabilities assumed that are expected to be recorded are as follows (in thousands, except exchange ratio, share, and per share data):
Consideration transferred:
The Mergers
Equity consideration:
Shares of Vital Common Stock outstanding, excluding Vital Equity Awards 37,693,886 
Exchange Ratio 1.906 
Crescent Class A Common Stock issued for outstanding shares of Vital Common Stock 71,852,085 
Closing price of Crescent Class A Common Stock on October 31, 2025 $ 8.43 
Merger Consideration, excluding Vital Equity Awards $ 605,713 
Settlement of Vital Equity Awards 8,349 
Consideration transferred
$ 614,062 
Fair value of assets acquired:
Cash and cash equivalents $ 14,697 
Accounts receivable 227,747 
Derivatives assets 170,292 
Oil and natural gas properties - proved 2,272,486 
Oil and natural gas properties - unproved 32,378 
Field and other property and equipment 58,716 
Deferred tax asset 743,051 
Other assets 98,596 
Total assets acquired 3,617,963 
Fair value of liabilities assumed:
Accounts payable and accrued liabilities (431,755)
Derivative liabilities (25,837)
Long-term debt (2,305,578)
Asset retirement obligations (95,769)
Other liabilities (144,962)
Total liabilities assumed (3,003,901)
Fair value of assets acquired and liabilities assumed
$ 614,062 
The final value of consideration transferred will be determined based on the actual number and market price of shares of Crescent Class A Common Stock issued on the Closing Date. A 10% increase or decrease in the closing price of shares of Crescent Class A Common Stock, as compared to the October 31, 2025 closing price of $8.43, would increase or decrease the purchase price by approximately $61.0 million.
NOTE 3 – Adjustments to the pro forma financial statements
The pro forma financial statements have been prepared to illustrate the effects of the Pro Forma Transactions and have been prepared for informational purposes only.
The preceding pro forma financial statements have been prepared in accordance with Article 11 of Regulation S-X which requires the presentation of adjustments to account for the pro forma transactions (“Transaction Accounting Adjustments”) along with the certain financing transactions (“Financing Adjustments”) and allows for supplemental disclosure of the reasonably estimable synergies and other transaction effects that have occurred or are reasonably expected to occur (“Management Adjustments”). Management has elected not to present Management Adjustments.



Pro forma balance sheet adjustments as of September 30, 2025
The adjustments included in the pro forma balance sheet as of September 30, 2025 are as follows:
Vital Conforming and Reclassification Adjustments
(a)Reflects adjustments to conform Vital’s historical presentation with Crescent’s financial statement presentation, including certain amounts that were presented by Vital as inventory but are considered part of field and other property and equipment by Crescent.
Transaction Accounting Adjustments
(b)Reflects an adjustment to cash and related impacts to retained earnings for the settlement of Vital’s cash-settled performance share units (the “Vital PSU Awards”) and Vital’s deferred stock awards (the “Vital Director Deferred Stock Awards”) pursuant to the terms of the Merger Agreement.
(c)Reflects the elimination of the historical cost and records Vital’s oil and natural gas properties, as well as field and other property and equipment, at fair value in accordance with the acquisition method of accounting. Additionally, this adjustment reflects the impact of the remeasurement of the asset retirement obligation (“ARO”) liability. The ARO liability adjustment reflects the future cash flows to retire the oil and natural gas properties at the end of their useful life, and asset retirement costs are capitalized within oil and natural gas properties as an offset to the initial recognition of the ARO liability.
(d)Reflects adjustments to record deferred tax assets of $743.1 million related to the tax attributes acquired in the Mergers.
(e)Reflects the write-off of Vital’s unamortized debt issuance costs, premium and discount related to its long-term debt assumed in the Mergers that is recorded at fair value.
(f)Reflects the accrual of one-time, nonrecurring costs of $22.7 million related to Crescent’s estimated transaction costs for the Mergers. Estimated transaction costs are based on preliminary estimates, and the final amounts and the resulting effect on Crescent’s financial position may differ significantly. These incremental costs are not yet reflected in the historical consolidated balance sheets of Crescent as of September 30, 2025 and represent costs in excess of incurred costs of $7.1 million. The estimated incremental transaction costs are reflected in the pro forma balance sheet as an increase to accounts payable and accrued liabilities as these costs will be expensed by Crescent as incurred.
(g)Reflects the increase to Crescent's Management Fee and related impacts to retained earnings resulting from the Mergers.
(h)Reflects the issuance of Crescent Class A Common Stock as Merger Consideration, including one-time, nonrecurring costs related to the recognition of post-combination compensation expense totaling $10.4 million for the settlement of the Vital’s restricted stock awards (the “Vital RS Awards”).
(i)Reflects the elimination of the historical equity balances of Vital.
(j)Reflects adjustments to record the cumulative catch up for compensation cost related to the change in estimate for the target shares underlying Crescent's Manager Incentive Plan resulting from the issuance of additional shares of Crescent Class A Common Stock.
Financing Adjustments
(k)Reflects pro forma adjustments for the RCF Draw to repay outstanding amounts borrowed under the Vital Revolving Credit Facility of $705.0 million. Crescent intends to pay off and terminate the Vital Revolving Credit Facility in connection with closing the Mergers with cash on hand.



Pro forma statements of operations adjustments for the nine months ended September 30, 2025 and for the year ended December 31, 2024
The adjustments included in the pro forma statements of operations for the nine months ended September 30, 2025 and for the year ended December 31, 2024 are as follows:
Vital Conforming and Reclassification Adjustments
(a)Reflects adjustments to conform Vital’s historical presentation with Crescent’s financial statement presentation.
Transaction Accounting Adjustments
(b)Reflects pro forma depletion expense calculated in accordance with the successful efforts method of accounting for oil and gas properties. Additionally, the adjustment reflects the increase in accretion expense related to the higher asset retirement obligation liability which was adjusted to reflect Crescent’s internal estimates, discount rate, and useful life estimate.
(c)Reflects the impact on general and administrative expense and exploration expense related to costs capitalized by Vital under the full cost method of accounting for oil and gas properties to conform to Crescent’s accounting under the successful efforts method.
(d)Reflects the impact on general and administrative expense related to increases in Crescent's Management Fee and the Manager Incentive Plan related to the issuance of additional shares of Crescent Class A Common Stock as Merger Consideration.
(e)Reflects the income tax effect of the pro forma adjustments presented. The tax rate applied to the pro forma adjustments for the nine months ended September 30, 2025 and for the year ended December 31, 2024 was the estimated combined federal and state statutory rate of 22.0%. The effective rate of Crescent in the future could be significantly different (either higher or lower) depending on a variety of factors.
(f)Reflects the impact of the allocation of net income attributable to redeemable noncontrolling interests related to the change in Crescent's ownership of Crescent Energy OpCo LLC resulting from the issuance of additional shares of Crescent Class A Common Stock.
(g)Reflects the impact to the allocation of net income attributable to Crescent and the computation of basic and diluted net income (loss) per share for the issuance of 71.9 million additional shares of Crescent Class A Common Stock related to outstanding shares of Vital common stock and 1.7 million additional shares of Crescent Class A Common Stock related to the settlement of Vital’s equity awards.
(h)Reflects the impact to general and administrative expense of one-time, nonrecurring costs for post-combination compensation cost related to the settlement of the Vital RS Awards and the Vital PSU Awards pursuant to the Merger Agreement for $14.0 million and Crescent’s estimated transaction costs of $22.7 million.
Financing Adjustments
(i)Reflects the pro forma impact of the RCF Draw to repay outstanding amounts borrowed under the Vital Revolving Credit Facility.
NOTE 4 – Supplemental unaudited pro forma oil and natural gas reserves information
Oil and natural gas reserves
The following tables present the estimated unaudited pro forma net proved developed and undeveloped oil, natural gas, and NGL reserves information as of December 31, 2024 for Crescent's consolidated operations, along with a summary of changes in quantities of net remaining proved reserves for the year ended December 31, 2024. Crescent's equity affiliates had no proved oil, natural gas, and NGL reserves as of December 31, 2023 and 2024.



The disclosures below are derived from the “Oil and natural gas reserves” for the year ended December 31, 2024 included within Exhibit 99.1 in this Current Report on Form 8-K dated November 5, 2025 and Vital’s Annual Report on Form 10-K. The estimates below are in certain instances presented on a “barrels of oil equivalent or “Boe” basis. To determine Boe in the following tables, natural gas is converted to a crude oil equivalent at the ratio of six Mcf of natural gas to one barrel of crude oil equivalent.
The unaudited pro forma oil and natural gas reserves information is not necessarily indicative of the results that might have occurred had the Pro Forma Transactions been completed on January 1, 2024 and is not intended to be a projection of future results. Future results may vary significantly from the results reflected because of various factors, including those discussed in “Risk Factors” included in Crescent’s and Vital’s Annual Reports on Form 10-K.
The unaudited pro forma net proved developed and undeveloped oil, natural gas, and NGL reserves as of December 31, 2023 and 2024 and the changes in the pro forma quantities of net remaining proved reserves for the year ended December 31, 2024 are as follows:
Oil and Condensate (MBbls)
Crescent Pro Forma Combined Prior to Mergers
Vital (Historical)
Point Acquisition Adjustments Crescent Pro Forma Combined
Proved Developed and Undeveloped Reserves as of:
December 31, 2023 389,929 159,783 62,054 611,766
Revisions of previous estimates (36,789) (24,165) (20,694) (81,648)
Extensions, discoveries, and other additions 37,345 29,119 66,464
Sales of reserves in place (3,344) (3,344)
Purchases of reserves in place 11,401 40,988 (38,482) 13,907
Production (40,646) (22,585) (2,878) (66,109)
December 31, 2024 357,896 183,140 541,036
Proved Developed Reserves as of:
December 31, 2023 250,074 104,993 21,860 376,927
December 31, 2024 231,586 118,966 350,552
Proved Undeveloped Reserves as of:
December 31, 2023 139,855 54,790 40,194 234,839
December 31, 2024 126,310 64,174 190,484



Natural Gas (MMcf)
Crescent Pro Forma Combined Prior to Mergers
Vital (Historical)
Point Acquisition Adjustments Crescent Pro Forma Combined
Proved Developed and Undeveloped Reserves as of:
December 31, 2023 2,913,607 742,182 83,656 3,739,445
Revisions of previous estimates (1,099,935) (55,420) (15,363) (1,170,718)
Extensions, discoveries, and other additions 94,821 109,190 204,011
Sales of reserves in place (5,318) (5,318)
Purchases of reserves in place 9,409 77,751 (64,940) 22,220
Production (250,452) (78,794) (3,353) (332,599)
December 31, 2024 1,662,132  794,909 2,457,041
Proved Developed Reserves as of:
December 31, 2023 1,813,178 555,472 32,986 2,401,636
December 31, 2024 1,383,829 587,785 1,971,614
Proved Undeveloped Reserves as of:
December 31, 2023 1,100,429 186,710 50,670 1,337,809
December 31, 2024 278,303 207,124 485,427
Natural Gas Liquids (MBbls)
Crescent Pro Forma Combined Prior to Mergers
Vital (Historical)
Point Acquisition Adjustments Crescent Pro Forma Combined
Proved Developed and Undeveloped Reserves as of:
December 31, 2023 183,399 121,403 17,907 322,709
Revisions of previous estimates (23,552) (2,402) (4,511) (30,465)
Extensions, discoveries, and other additions 15,013 18,859 33,872
Sales of reserves in place (767) (767)
Purchases of reserves in place 1,541 15,060 (12,646) 3,955
Production (17,865) (13,270) (750) (31,885)
December 31, 2024 157,769  139,650 297,419
Proved Developed Reserves as of:
December 31, 2023 133,785 89,449 6,645 229,879
December 31, 2024 116,603 101,229 217,832
Proved Undeveloped Reserves as of:
December 31, 2023 49,614 31,954 11,262 92,830
December 31, 2024 41,166 38,421 79,587



Total (MBoe)
Crescent Pro Forma Combined Prior to Mergers
Vital (Historical)
Point Acquisition Adjustments Crescent Pro Forma Combined
Proved Developed and Undeveloped Reserves as of:
December 31, 2023 1,058,928 404,883 93,904 1,557,715
Revisions of previous estimates (243,660) (35,805) (27,766) (307,231)
Extensions, discoveries, and other additions 68,162 66,177 134,339
Sales of reserves in place (4,998) (4,998)
Purchases of reserves in place 14,510 69,007 (61,951) 21,566
Production (100,253) (48,987) (4,187) (153,427)
December 31, 2024 792,689  455,275 1,247,964
Proved Developed Reserves as of:
December 31, 2023 686,055 287,021 34,003 1,007,079
December 31, 2024 578,829 318,159 896,988
Proved Undeveloped Reserves as of:
December 31, 2023 372,873 117,862 59,901 550,636
December 31, 2024 213,860 137,116 350,976
Standardized measure of discounted future net cash flows
The following tables present the estimated unaudited pro forma standardized measure of discounted future net cash flows (the “pro forma standardized measure”) at December 31, 2024. The pro forma standardized measure information set forth below gives effect to the Pro Forma Transactions as if they had been completed on January 1, 2024. Transaction Adjustments reflect adjustments related to the tax effects resulting from the Pro Forma Transactions. The disclosures below are derived from the “Standardized measure of discounted future net cash flows” for the year ended December 31, 2024 included within Exhibit 99.1 in this Current Report on Form 8-K dated November 5, 2025 and Vital’s Annual Report on Form 10-K. An explanation of the underlying methodology applied, as required by SEC regulations, can be found within the historical financial statements included in Crescent’s and Vital’s Annual Report on Form 10-K. The calculations assume the continuation of existing economic, operating and contractual conditions at December 31, 2024.
The pro forma standardized measure is not necessarily indicative of the results that might have occurred had the Pro Forma Transactions been completed on January 1, 2024 and is not intended to be a projection of future results. Future results may vary significantly from the results reflected because of various factors, including those discussed in “Risk Factors” included in Crescent’s and Vital’s Annual Reports on Form 10-K.
The pro forma standardized measure of discounted future net cash flows relating to proved oil and natural gas reserves as of December 31, 2024 is as follows:
(in thousands)
Crescent Pro Forma Combined Prior to Mergers
Vital (Historical)
Crescent Pro Forma Combined
Future cash inflows $ 32,864,244  $ 16,640,461  $ 49,504,705 
Future production costs (14,694,969) (6,466,648) (21,161,617)
Future development costs (1)
(4,406,269) (2,155,788) (6,562,057)
Future income taxes (1,307,397) (538,142) (1,845,539)
Future net cash flows $ 12,455,609  $ 7,479,883  $ 19,935,492 
Annual discount of 10% for estimated timing (5,356,677) (3,264,563) (8,621,240)
Standardized measure of discounted future net cash flows as of December 31, 2024 $ 7,098,932  $ 4,215,320  $ 11,314,252 



______________
(1)Future development costs include future abandonment and salvage costs.
Changes in standardized measure
The disclosures below are derived from the “Changes in standardized measure” for the year ended December 31, 2024 included within Exhibit 99.1 in this Current Report on Form 8-K dated November 5, 2025 and Vital’s Annual Report on Form 10-K. The changes in the pro forma standardized measure of discounted future net cash flows relating to proved oil and natural gas reserves for the year ended December 31, 2024 are as follows:
(in thousands)
Crescent Pro Forma Combined Prior to Mergers
Vital (Historical)
Point Acquisition Adjustments Crescent Pro Forma Combined
Balance at December 31, 2023
$ 8,689,031  $ 4,150,838  $ 1,575,154  $ 14,415,023 
Net change in prices and production costs (76,484) (877,407) (332,957) (1,286,848)
Net change in future development costs 33,866  (48,987) —  (15,121)
Sales and transfers of oil and natural gas produced, net of production expenses (2,452,594) (1,308,530) (188,992) (3,950,116)
Extensions, discoveries, additions and improved recovery, net of related costs 725,993  412,846  —  1,138,839 
Purchases of reserves in place 230,602  982,594  (886,560) 326,636 
Sales of reserves in place (70,549) —  —  (70,549)
Revisions of previous quantity estimates (1,273,762) (105,561) (513,041) (1,892,364)
Previously estimated development costs incurred 786,004  461,230  267,854  1,515,088 
Net change in taxes (352,573) 43,168  —  (309,405)
Accretion of discount 801,095  448,835  78,542  1,328,472 
Changes in timing and other 58,303  56,294  —  114,597 
Balance at December 31, 2024
$ 7,098,932  $ 4,215,320  $ —  $ 11,314,252