Mesa Royalty Trust (NYSE: MTR) outlines reserves, payouts and key risks
Mesa Royalty Trust files its annual report describing its gas-weighted royalty interests in the Hugoton field and the San Juan Basin. The Trust holds an overriding royalty equal to 11.44% of 90% of Net Proceeds from these properties and has no operations of its own.
The Trust had 1,863,590 Units of Beneficial Interest outstanding as of March 24, 2026, with nonaffiliate units valued at about $10.2 million as of June 30, 2025. An independent engineer estimated total proved reserves of 5,885 MMcf of natural gas plus small associated liquids, with a standardized measure of future net royalty income of $11.0 million.
The Trust distributes cash quarterly from royalty income after expenses and reserves, and will terminate if royalty income stays below $250,000 for two successive years or if unitholders vote to end it. Key risks center on volatile natural gas prices, rising production costs, limited control over operators, regulatory and environmental requirements, and potential cyber or operational disruptions that could reduce Net Proceeds and distributions.
Positive
- None.
Negative
- None.
Key Figures
Key Terms
overriding royalty interest financial
Net Proceeds financial
proved reserves financial
standardized measure of future net Royalty income financial
Net Investment Income Tax financial
hydraulic fracturing technical
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
| |
Texas
(State or other jurisdiction of
incorporation or organization) |
| |
76-6284806
(I.R.S. Employer
Identification No.) |
|
| |
The Bank of New York Mellon Trust Company, N.A., Trustee
Global Corporate Trust 601 Travis Street, Floor 16 Houston, Texas
(Address of principal executive offices)
|
| |
77002
(Zip Code)
|
|
| |
Title of each class
|
| |
Trading Symbol(s)
|
| |
Name of each exchange on which registered
|
|
| |
Units of Beneficial Interest
|
| |
MTR
|
| |
New York Stock Exchange
|
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | | | | | | | | |
Emerging growth company
☐
|
|
| | | |
Page
|
| |||
|
PART I
|
| | | | | | |
|
Item 1.
Business
|
| | | | 1 | | |
|
Item 1A.
Risk Factors
|
| | | | 15 | | |
|
Item 1B.
Unresolved Staff Comments
|
| | | | 24 | | |
|
Item 1C.
Cybersecurity
|
| | | | 25 | | |
|
Item 2.
Properties
|
| | | | 26 | | |
|
Item 3.
Legal Proceedings
|
| | | | 26 | | |
|
Item 4.
Mine Safety Disclosures
|
| | | | 27 | | |
|
PART II
|
| | | | | | |
|
Item 5.
Market for Registrant’s Common Equity, Related Unitholder Matters and Issuer Purchases of Equity Securities
|
| | | | 28 | | |
|
Item 6.
[Reserved]
|
| | | | 28 | | |
|
Item 7.
Trustee’s Discussion and Analysis of Financial Condition and Results of Operations
|
| | | | 28 | | |
|
Summary of Royalty Income, Production, Prices and Costs (Unaudited)
|
| | | | 30 | | |
|
Item 7A.
Quantitative and Qualitative Disclosures About Market Risk
|
| | | | 35 | | |
|
Item 8.
Financial Statements and Supplementary Data
|
| | | | 38 | | |
|
Item 9.
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
| | | | 50 | | |
|
Item 9A.
Controls and Procedures
|
| | | | 50 | | |
|
Item 9B.
Other Information
|
| | | | 51 | | |
|
Item 9C.
Disclosure Regarding Foreign Jurisdictions that Prevent Inspections
|
| | | | 51 | | |
|
PART III
|
| | | | | | |
|
Item 10.
Directors, Executive Officers and Corporate Governance
|
| | | | 52 | | |
|
Item 11.
Executive Compensation
|
| | | | 52 | | |
|
Item 12.
Security Ownership of Certain Beneficial Owners and Management and Related Unitholder Matters
|
| | | | 52 | | |
|
Item 13.
Certain Relationships and Related Transactions, and Director Independence
|
| | | | 53 | | |
|
Item 14.
Principal Accounting Fees and Services
|
| | | | 53 | | |
|
PART IV
|
| | | | | | |
|
Item 15.
Exhibits and Financial Statement Schedules
|
| | | | 54 | | |
|
SIGNATURES
|
| | | | 56 | | |
| | | |
Simcoe
|
| |
Hilcorp
|
| |
Scout
|
| |
Total
|
| ||||||||||||
| Proved Developed | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil and Condensate
|
| | | | 0 | | | | | | 8 | | | | | | 0 | | | | | | 8 | | |
|
Natural Gas Liquids
|
| | | | 0 | | | | | | 318 | | | | | | 3 | | | | | | 321 | | |
|
Gas
|
| | | | 1,378 | | | | | | 4,469 | | | | | | 38 | | | | | | 5,885 | | |
| Proved Undeveloped | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil and Condensate
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Natural Gas Liquids
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Gas
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
| Total, Proved | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil and Condensate
|
| | | | 0 | | | | | | 8 | | | | | | 0 | | | | | | 8 | | |
|
Natural Gas Liquids
|
| | | | 0 | | | | | | 318 | | | | | | 3 | | | | | | 321 | | |
|
Gas
|
| | | | 1,378 | | | | | | 4,469 | | | | | | 38 | | | | | | 5,885 | | |
| | | |
Simcoe
|
| |
Hilcorp
|
| |
Scout
|
| |
Total
|
| ||||||||||||
|
Future Royalty income(1)
|
| | | $ | 1,118 | | | | | $ | 23,333 | | | | | $ | 176 | | | | | $ | 24,627 | | |
|
Standardized Measure of Future Net Royalty Income, discounted at 10% per annum(1)
|
| | | $ | 655 | | | | | $ | 10,236 | | | | | $ | 126 | | | | | $ | 11,017 | | |
| | | |
Hugoton
|
| |
San Juan Basin — New Mexico
|
| |
San Juan Basin — Colorado
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Natural
Gas |
| |
Natural
Gas Liquids |
| |
Oil and
Condensate |
| |
Natural
Gas |
| |
Natural
Gas Liquids |
| |
Oil and
Condensate |
| |
Natural
Gas |
| |
Natural
Gas Liquids |
| |
Oil and
Condensate |
| |
Natural
Gas |
| |
Natural
Gas Liquids |
| |
Oil and
Condensate |
| ||||||||||||||||||||||||||||||||||||
| Year ended December 31, 2025: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Average Sales Price
|
| | | $ | 3.80 | | | | | $ | 22.55 | | | | | $ | — | | | | | $ | 2.04 | | | | | $ | 18.13 | | | | | $ | 58.44 | | | | | $ | 0.68 | | | | | $ | 0.75 | | | | | $ | — | | | | | $ | 2.25 | | | | | $ | 19.52 | | | | | $ | 58.44 | | |
|
Average Production Costs(1)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 3.68 | | | | | $ | 31.85 | | | | | $ | 104.42 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 11.10 | | | | | $ | 74.66 | | | | | $ | 104.42 | | |
| | | |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| ||||||||||||||||||||||||||||||||||||
|
Net production volumes attributable to the Royalty paid(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 172,715 | | | | | | 12,487 | | | | | | 383 | | | | | | — | | | | | | — | | | | | | — | | | | | | 172,715 | | | | | | 12,487 | | | | | | 383 | | |
| Year ended December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Average Sales Price
|
| | | $ | 3.02 | | | | | $ | 16.75 | | | | | $ | — | | | | | $ | 1.69 | | | | | $ | 21.59 | | | | | $ | 68.81 | | | | | $ | 0.55 | | | | | $ | 0.67 | | | | | $ | — | | | | | $ | 1.80 | | | | | $ | 18.52 | | | | | $ | 68.81 | | |
|
Average Production Costs(1)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2.64 | | | | | $ | 45.15 | | | | | $ | 159.36 | | | | | $ | 2.12 | | | | | $ | — | | | | | $ | — | | | | | $ | 7.44 | | | | | $ | 82.31 | | | | | $ | 159.36 | | |
| | | |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| ||||||||||||||||||||||||||||||||||||
|
Net production volumes attributable to the Royalty paid(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 195,665 | | | | | | 12,145 | | | | | | 297 | | | | | | 64,875 | | | | | | 1,191 | | | | | | — | | | | | | 260,540 | | | | | | 13,336 | | | | | | 297 | | |
| | | |
Hugoton
|
| |
San Juan Basin – New Mexico
|
| |
San Juan Basin – Colorado
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Natural
Gas |
| |
Natural
Gas Liquids |
| |
Oil and
Condensate |
| |
Natural
Gas |
| |
Natural
Gas Liquids |
| |
Oil and
Condensate |
| |
Natural
Gas |
| |
Natural
Gas Liquids |
| |
Oil and
Condensate |
| |
Natural
Gas |
| |
Natural
Gas Liquids |
| |
Oil and
Condensate |
| ||||||||||||||||||||||||||||||||||||
|
Year ended December 31, 2025:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
The Trust’s proportionate share
of – Gross Proceeds(1) |
| | | $ | 1,048,477 | | | | | $ | 479,946 | | | | | $ | — | | | | | $ | 989,331 | | | | | $ | 624,147 | | | | | $ | 62,426 | | | | | $ | 140,657 | | | | | $ | 675 | | | | | $ | — | | | | | $ | 2,178,465 | | | | | $ | 1,104,768 | | | | | $ | 62,426 | | |
|
Less the Trust’s proportionate
share of – Capital costs |
| | | | (357) | | | | | | (69) | | | | | | — | | | | | | (59,854) | | | | | | (38,702) | | | | | | (3,744) | | | | | | — | | | | | | — | | | | | | — | | | | | | (60,211) | | | | | | (38,771) | | | | | | (3,744) | | |
|
Operating costs
|
| | | | (1,159,117) | | | | | | (534,497) | | | | | | — | | | | | | (576,465) | | | | | | (359,017) | | | | | | (36,282) | | | | | | (120,614) | | | | | | — | | | | | | — | | | | | | (1,856,196) | | | | | | (893,514) | | | | | | (36,282) | | |
|
Net Proceeds(2)
|
| | | $ | (110,997) | | | | | $ | (54,620) | | | | | $ | — | | | | | $ | 353,012 | | | | | $ | 226,428 | | | | | $ | 22,400 | | | | | $ | 20,043 | | | | | $ | 675 | | | | | $ | — | | | | | $ | 262,058 | | | | | $ | 172,483 | | | | | $ | 22,400 | | |
|
Royalty Income(2)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 353,012 | | | | | $ | 226,428 | | | | | $ | 22,400 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 353,012 | | | | | $ | 226,428 | | | | | $ | 22,400 | | |
|
Average Sales Price
|
| | | $ | 3.80 | | | | | $ | 22.55 | | | | | $ | — | | | | | $ | 2.04 | | | | | $ | 18.13 | | | | | $ | 58.44 | | | | | $ | 0.68 | | | | | $ | 0.75 | | | | | $ | — | | | | | $ | 2.25 | | | | | $ | 19.52 | | | | | $ | 58.44 | | |
|
Average Production Costs(3)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 3.68 | | | | | $ | 31.85 | | | | | $ | 104.42 | | | | | $ | 2.12 | | | | | $ | — | | | | | $ | — | | | | | $ | 11.10 | | | | | $ | 74.66 | | | | | $ | 104.42 | | |
| | | |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| ||||||||||||||||||||||||||||||||||||
|
Net production volumes attributable to the Royalty paid(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 172,715 | | | | | | 12,487 | | | | | | 383 | | | | | | — | | | | | | — | | | | | | — | | | | | | 172,715 | | | | | | 12,487 | | | | | | 383 | | |
|
Year ended December 31, 2024:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
The Trust’s proportionate share
of – Gross Proceeds(1) |
| | | $ | 901,864 | | | | | $ | 397,026 | | | | | $ | — | | | | | $ | 848,404 | | | | | $ | 810,622 | | | | | $ | 67,824 | | | | | $ | 135,105 | | | | | $ | 2,739 | | | | | $ | — | | | | | $ | 1,885,373 | | | | | $ | 1,210,387 | | | | | $ | 67,824 | | |
|
Less the Trust’s proportionate
share of – Capital costs |
| | | | (2,353) | | | | | | (1,155) | | | | | | — | | | | | | (66,889) | | | | | | (69,842) | | | | | | (5,620) | | | | | | — | | | | | | — | | | | | | — | | | | | | (69,242) | | | | | | (70,997) | | | | | | (5,620) | | |
|
Operating costs
|
| | | | (1,280,924) | | | | | | (548,163) | | | | | | — | | | | | | (450,158) | | | | | | (478,543) | | | | | | (41,749) | | | | | | (137,247) | | | | | | — | | | | | | — | | | | | | (1,868,329) | | | | | | (1,026,706) | | | | | | (41,749) | | |
|
Net Proceeds(2)
|
| | | $ | (381,413) | | | | | $ | (152,292) | | | | | $ | — | | | | | $ | 331,357 | | | | | $ | 262,237 | | | | | $ | 20,455 | | | | | $ | (2,142) | | | | | $ | 2,739 | | | | | $ | — | | | | | $ | (52,198) | | | | | $ | 112,684 | | | | | $ | 20,455 | | |
|
Royalty Income(2)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 331,357 | | | | | $ | 262,237 | | | | | $ | 20,455 | | | | | $ | 34,321 | | | | | $ | 794 | | | | | $ | — | | | | | $ | 365,678 | | | | | $ | 263,031 | | | | | $ | 20,455 | | |
|
Average Sales Price
|
| | | $ | 3.02 | | | | | $ | 16.75 | | | | | $ | — | | | | | $ | 1.69 | | | | | $ | 21.59 | | | | | $ | 68.81 | | | | | $ | 0.55 | | | | | $ | 0.67 | | | | | $ | — | | | | | $ | 1.80 | | | | | $ | 18.52 | | | | | $ | 68.81 | | |
|
Average Production Costs(3)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2.64 | | | | | $ | 45.15 | | | | | $ | 159.36 | | | | | $ | 2.12 | | | | | $ | — | | | | | $ | — | | | | | $ | 7.44 | | | | | $ | 82.31 | | | | | $ | 159.36 | | |
| | | |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| ||||||||||||||||||||||||||||||||||||
|
Net production volumes attributable to the Royalty paid(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 195,665 | | | | | | 12,145 | | | | | | 297 | | | | | | 64,875 | | | | | | 1,191 | | | | | | — | | | | | | 260,540 | | | | | | 13,336 | | | | | | 297 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Royalty income
|
| | | $ | 601,840 | | | | | $ | 649,164 | | |
|
Other income (loss)
|
| | | | (432) | | | | | | (14,664) | | |
|
Interest income
|
| | | | 81,330 | | | | | | 96,855 | | |
|
General and administrative expense
|
| | | | (171,832) | | | | | | (196,399) | | |
|
Income available for distribution prior to cash reserves used/(withheld)
for Trust expenses |
| | | | 510,906 | | | | | | 534,956 | | |
|
Cash reserves withheld for Trust expenses
|
| | | | — | | | | | | (72,000) | | |
|
Distributable income
|
| | | $ | 510,906 | | | | | $ | 462,956 | | |
|
Distributable income per unit
|
| | | $ | 0.2742 | | | | | $ | 0.2484 | | |
|
Units outstanding
|
| | | | 1,863,590 | | | | | | 1,863,590 | | |
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Natural
Gas |
| |
Natural
Gas Liquids |
| |
Oil and
Condensate |
| |
Natural
Gas |
| |
Natural
Gas Liquids |
| |
Oil and
Condensate |
| ||||||||||||||||||
|
Average sales price
|
| | | $ | 3.80 | | | | | $ | 22.55 | | | | | | — | | | | | $ | 3.02 | | | | | $ | 16.75 | | | | | | — | | |
| | | |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| ||||||||||||||||||
|
Actual production volumes attributable to the Royalty paid for Hugoton Royalty Properties
|
| | | | 276,151 | | | | | | 21,279 | | | | | | — | | | | | | 298,972 | | | | | | 23,697 | | | | | | — | | |
|
Net production volumes attributable to
the Royalty paid for Hugoton Royalty Properties |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Natural
Gas |
| |
Natural
Gas Liquids |
| |
Oil and
Condensate |
| |
Natural
Gas |
| |
Natural
Gas Liquids |
| |
Oil and
Condensate |
| ||||||||||||||||||
|
Average sales price(1)
|
| | | $ | 0.68 | | | | | $ | 0.75 | | | | | | — | | | | | $ | 0.55 | | | | | $ | 0.67 | | | | | | — | | |
| | | |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| ||||||||||||||||||
|
Actual production volumes attributable to the Royalty paid for San Juan Basin – Colorado Properties
|
| | | | 207,369 | | | | | | 898 | | | | | | — | | | | | | 246,373 | | | | | | 4,108 | | | | | | — | | |
|
Net production volumes attributable to the Royalty paid for San Juan Basin − Colorado Properties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 64,875 | | | | | | 1,191 | | | | | | — | | |
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Natural
Gas |
| |
Natural
Gas Liquids |
| |
Oil and
Condensate |
| |
Natural
Gas |
| |
Natural
Gas Liquids |
| |
Oil and
Condensate |
| ||||||||||||||||||
|
Average sales price
|
| | | $ | 2.04 | | | | | $ | 18.13 | | | | | $ | 58.44 | | | | | $ | 1.69 | | | | | $ | 21.59 | | | | | $ | 68.81 | | |
| | | |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |
(Bbls)
|
| |
(Bbls)
|
| ||||||||||||||||||
|
Actual production volumes attributable to the Royalty paid for San Juan Basin – New Mexico Properties
|
| | | | 484,042 | | | | | | 34,419 | | | | | | 1,068 | | | | | | 500,979 | | | | | | 37,543 | | | | | | 986 | | |
|
Net production volumes attributable to
the Royalty paid for San Juan Basin – New Mexico Properties |
| | | | 172,715 | | | | | | 12,487 | | | | | | 383 | | | | | | 195,665 | | | | | | 12,145 | | | | | | 297 | | |
811 Main Street
Houston, TX 77002
March 30, 2026
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Royalty income
|
| | | $ | 601,840 | | | | | $ | 649,164 | | |
|
Other income (loss)
|
| | | | (432) | | | | | | (14,664) | | |
|
Interest income
|
| | | | 81,330 | | | | | | 96,855 | | |
|
General and administrative expenses
|
| | | | (171,832) | | | | | | (196,399) | | |
|
Income available for distribution prior to cash reserves used/(withheld) for Trust expenses
|
| | | $ | 510,906 | | | | | $ | 534,956 | | |
|
Cash reserves withheld for current Trust expenses
|
| | | | — | | | | | | (72,000) | | |
|
Distributable income
|
| | | $ | 510,906 | | | | | $ | 462,956 | | |
|
Distributable income per unit
|
| | | $ | 0.2742 | | | | | $ | 0.2484 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and short-term investments
|
| | | $ | 2,072,989 | | | | | $ | 1,930,126 | | |
|
Net overriding royalty interests in oil and gas properties
|
| | | | 42,498,034 | | | | | | 42,498,034 | | |
|
Accumulated amortization
|
| | | | (41,284,741) | | | | | | (41,240,185) | | |
|
Total assets
|
| | | $ | 3,286,282 | | | | | $ | 3,187,975 | | |
| LIABILITIES AND TRUST CORPUS | | | | | | | | | | | | | |
|
Distributions payable
|
| | | $ | 123,972 | | | | | $ | 58,101 | | |
|
Trust corpus (1,863,590) units of beneficial interest, issued and
outstanding) |
| | | | 3,162,310 | | | | | | 3,129,874 | | |
|
Total liabilities and trust corpus
|
| | | $ | 3,286,282 | | | | | $ | 3,187,975 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Trust corpus, beginning of year
|
| | | $ | 3,129,874 | | | | | $ | 3,040,907 | | |
|
Cash reserves withheld for current Trust expenses
|
| | | | — | | | | | | 72,000 | | |
|
Distributable income
|
| | | | 510,906 | | | | | | 462,956 | | |
|
Distributions to unitholders
|
| | | | (433,915) | | | | | | (393,144) | | |
|
Amortization of net overriding royalty interests
|
| | | | (44,555) | | | | | | (52,845) | | |
|
Trust corpus, end of year
|
| | | $ | 3,162,310 | | | | | $ | 3,129,874 | | |
| | | |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
|
Hugoton Properties
|
| | | $ | 899,652 | | | | | $ | 734,035 | | |
|
San Juan Basin – Colorado Properties – Simcoe
|
| | | | 12,371 | | | | | | 36,622 | | |
|
San Juan Basin – Colorado Properties – Red Willow
|
| | | | 26,716 | | | | | | 23,181 | | |
|
Total
|
| | | $ | 938,739 | | | | | $ | 793,838 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Income available for distribution prior to cash reserves withheld for Trust expenses
|
| | | $ | 510,906 | | | | | $ | 534,956 | | |
|
Increase in the Contingent Reserve
|
| | | | (682,738) | | | | | | (763,366) | | |
|
Withdrawal from the Contingent Reserve
|
| | | | 605,747 | | | | | | 621,554 | | |
|
Distributable Income Available for Distribution
|
| | | $ | 433,915 | | | | | $ | 393,144 | | |
|
Distributable Income Available for Distribution per unit
|
| | | $ | 0.2328 | | | | | $ | 0.2109 | | |
|
Units outstanding
|
| | | | 1,863,590 | | | | | | 1,863,590 | | |
AND PROVED UNDEVELOPED RESERVES
(Unaudited)
| | | |
Oil and
Condensate |
| |
Natural
Gas Liquids |
| |
Natural
Gas |
| |||||||||
| | | |
(Bbls)
|
| |
(Bbls)
|
| |
(Mcf)
|
| |||||||||
| Proved Reserves: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2021
|
| | | | 12,000 | | | | | | 439,000 | | | | | | 8,141,000 | | |
|
Revisions to previous estimates
|
| | | | 2,786 | | | | | | 121,124 | | | | | | 296,624 | | |
|
Extensions, discoveries and other additions
|
| | | | — | | | | | | — | | | | | | — | | |
|
Production
|
| | | | (786) | | | | | | (29,124) | | | | | | (419,624) | | |
|
December 31, 2022
|
| | | | 14,000 | | | | | | 531,000 | | | | | | 8,018,000 | | |
|
Revisions to previous estimates
|
| | | | (2,129) | | | | | | (119,628) | | | | | | (1,716,517) | | |
|
Extensions, discoveries and other additions
|
| | | | — | | | | | | — | | | | | | — | | |
|
Production
|
| | | | (871) | | | | | | (23,372) | | | | | | (524,483) | | |
|
December 31, 2023
|
| | | | 11,000 | | | | | | 388,000 | | | | | | 5,777,000 | | |
|
Revisions to previous estimates
|
| | | | (1,703) | | | | | | (37,644) | | | | | | (980,460) | | |
|
Extensions, discoveries and other additions
|
| | | | — | | | | | | — | | | | | | — | | |
|
Production
|
| | | | (297) | | | | | | (13,336) | | | | | | (260,540) | | |
|
December 31, 2024
|
| | | | 9,000 | | | | | | 337,000 | | | | | | 4,536,000 | | |
|
Revisions to previous estimates
|
| | | | (617) | | | | | | (3,513) | | | | | | 1,521,715 | | |
|
Extensions, discoveries and other additions
|
| | | | — | | | | | | — | | | | | | — | | |
|
Production
|
| | | | (383) | | | | | | (12,487) | | | | | | (172,715) | | |
|
December 31, 2025
|
| | | | 8,000 | | | | | | 321,000 | | | | | | 5,885,000 | | |
| Proved Developed Reserves: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2021
|
| | | | 12,000 | | | | | | 439,000 | | | | | | 8,141,000 | | |
|
December 31, 2022
|
| | | | 14,000 | | | | | | 531,000 | | | | | | 8,018,000 | | |
|
December 31, 2023
|
| | | | 11,000 | | | | | | 388,000 | | | | | | 5,777,000 | | |
|
December 31, 2024
|
| | | | 9,000 | | | | | | 337,000 | | | | | | 4,536,000 | | |
|
December 31, 2025
|
| | | | 8,000 | | | | | | 321,000 | | | | | | 5,885,000 | | |
OIL AND GAS RESERVES, DISCOUNTED AT 10% PER ANNUM
(Unaudited Estimates)
| | | |
As of December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
|
The Trust’s proportionate share of future Gross Proceeds
|
| | | $ | 36,103 | | | | | $ | 28,161 | | | | | $ | 52,010 | | |
|
The Trust’s proportionate share of future operating costs
|
| | | | (9,709) | | | | | | (6,613) | | | | | | (9,763) | | |
|
Future capital costs
|
| | | | (1,751) | | | | | | (1,493) | | | | | | (1,729) | | |
|
Future Royalty income
|
| | | $ | 24,643 | | | | | $ | 20,055 | | | | | $ | 40,518 | | |
|
Discount at 10% per annum
|
| | | | (13,626) | | | | | | (11,148) | | | | | | (23,447) | | |
|
Standardized measure of future Royalty income from proved oil and gas reserves
|
| | | $ | 11,017 | | | | | $ | 8,907 | | | | | $ | 17,071 | | |
PROVED OIL AND GAS RESERVES, DISCOUNTED AT 10% PER ANNUM
(Unaudited Estimates)
| | | |
As of December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
|
Standardized measure of future Royalty income from proved oil and gas
reserves at beginning of year |
| | | $ | 8,907 | | | | | $ | 17,071 | | | | | $ | 31,126 | | |
|
Revisions of previous estimates
|
| | | | 4,347 | | | | | | 163 | | | | | | (831) | | |
|
Net changes in price and production costs
|
| | | | (2,563) | | | | | | (8,428) | | | | | | (11,392) | | |
|
Royalty income
|
| | | | (602) | | | | | | (649) | | | | | | (3,280) | | |
|
Accretion of discount
|
| | | | 928 | | | | | | 750 | | | | | | 1,448 | | |
|
Net changes in standardized measure
|
| | | $ | 2,110 | | | | | $ | (8,164) | | | | | $ | (14,055) | | |
|
Standardized measure of future Royalty income from proved oil and gas
reserves at end of year |
| | | $ | 11,017 | | | | | $ | 8,907 | | | | | $ | 17,071 | | |
|
Beneficial Owner
|
| |
Trust Units
Beneficially Owned |
| |
Percent
of Class |
| ||||||
|
A Gile & Co. LLC
|
| | | | 265,388(1) | | | | | | 14.2% | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Audit fees(1)
|
| | | $ | 525,000 | | | | | $ | 525,000 | | |
|
Audit-related fees
|
| | | | — | | | | | | — | | |
|
Tax fees(2)
|
| | | | 144,000 | | | | | | 136,236 | | |
|
All other fees
|
| | | | — | | | | | | — | | |
|
Total fees
|
| | | $ | 669,000 | | | | | $ | 661,236 | | |
| | | |
Page in this
Form 10-K |
| |||
|
Report of Independent Registered Public Accounting Firm – KPMG LLP, Houston, TX, Auditor Firm ID: 185
|
| | | | 36 | | |
|
Statements of Distributable Income
|
| | | | 38 | | |
|
Statements of Assets, Liabilities and Trust Corpus
|
| | | | 39 | | |
|
Statements of Changes in Trust Corpus
|
| | | | 40 | | |
|
Notes to Financial Statements
|
| | | | 41 | | |
| |
Exhibit
Number |
| | | | |
SEC File or
Registration Number |
| |
Exhibit
Number |
|
| |
4(a)*
|
| | Mesa Royalty Trust Indenture between Mesa Petroleum Co. and Texas Commerce Bank National Association, as Trustee, dated November 1, 1979 | | |
2-65217
|
| |
1(a)
|
|
| |
4(b)*
|
| | Form of Overriding Royalty Conveyance between Mesa Petroleum Co. and Texas Commerce Bank, as Trustee, dated November 1, 1979 | | |
2-65217
|
| |
1(b)
|
|
| |
4(c)*
|
| | First Amendment to the Mesa Royalty Trust Indenture dated as of March 14, 1985 (Exhibit 4(c) to Form 10-K for year ended December 31, 1984 of Mesa Royalty Trust) | | |
1-7884
|
| |
4(c)
|
|
| |
4(d)*
|
| | Form of Assignment of Overriding Royalty Interest, effective April 1, 1985, from Texas Commerce Bank National Association, as Trustee, to MTR Holding Co. (Exhibit 4(d) to Form 10-K for year ended December 31, 1984 of Mesa Royalty Trust) | | |
1-7884
|
| |
4(d)
|
|
| |
4(e)*
|
| | Purchase and Sale Agreement, dated March 25, 1991, by and among Mesa Limited Partnership, Mesa Operating Limited Partnership and ConocoPhillips, as amended on April 30, 1991 (Exhibit 4(e) to Form 10-K for year ended December 31, 1991 of Mesa Royalty Trust) | | |
1-7884
|
| |
4(e)
|
|
| |
4(f)
|
| |
Description of Trust Units (Incorporated by reference to Exhibit 4(f) to the Trust’s Annual Report on Form 10-K for the year ended December 31, 2019)
|
| | | | | | |
| |
23
|
| |
Consent of Miller and Lents, Ltd.
|
| | | | | | |
| |
31
|
| |
Certification furnished pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
| | | | | | |
| |
32
|
| | Certification furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | | | | | | | |
| |
97.1
|
| | Mesa Royalty Trust Clawback Policy (Incorporated by reference to Exhibit 97.1 to the Trust’s Annual Report on Form 10-K for the year ended December 31, 2023) | | | | | | | |
| |
99
|
| |
Summary Reserve Report from Miller and Lents
|
| | | | | | |
| | | | | Mesa Royalty Trust | | |||
| | | | | By: | | |
THE BANK OF NEW YORK MELLON
TRUST COMPANY, N.A., TRUSTEE |
|
| | | | | By: | | |
/s/ Elaina Rodgers
Elaina Rodgers
Vice President & Trust Officer |
|