BKV Corp

Listed Company

BKVCIK 0001838406NYSEEmerging GrowthCrude Petroleum & Natural GasDelawareFY ends Dec 31

Period

FY 2025

Revenue

—

Net Income

$173.13M

Total Assets

$3.13B

Equity

$2.04B

Shares Out

102.29M

Op. Cash Flow

$242.70M

Business

BKV Corp is an integrated energy company that produces natural gas and develops carbon management solutions while vertically integrating parts of the energy value chain. It offers natural gas and NGL production, gathering, processing and transportation services, power generation and retail electricity sales, and carbon capture, utilization and sequestration (CCUS) projects and related services. Its primary business segments are upstream natural gas production, a natural gas midstream business, a power generation joint venture and a CCUS development and services unit. BKV operates principally in the Barnett and NEPA basins, markets production through third‑party marketers and pipeline and transportation contracts, and sells power and retail electricity into ERCOT and other regional markets.

Summary from filing dated 2025-03-31

Financials

Consolidated Statement of Income

Year Ended · In millions, except per-share amounts

Concept	FY 2025 2025-12-31	FY 2024 2024-12-31	FY 2023 2023-12-31	FY 2022 2022-12-31
Derivative gains (losses), net	105	−34	239	−630
Gain on sale of business	0	7	0	0
Gains (losses) on sales of assets, net	−2	4	2	0
Total revenues and other operating income	1,009	581	980	1,031
Lease operating and workover	153	137	151	131
Taxes other than income	51	35	72	115
Gathering and transportation	251	222	249	209
Depreciation, depletion, amortization, and accretion	157	218	223	119
General and administrative	124	104	115	149
Other	55	19	13	4
Total operating expenses	791	736	823	726
Income (loss) from operations	218	−155	158	305
Gains on contingent consideration liabilities	0	10	38	7
Earnings (losses) from equity affiliate	15	10	17	9
Loss on early extinguishment of debt	0	−14	0	0
Interest income	2	4	3	1
Other income	5	9	6	1
Income (loss) before income taxes	210	−186	145	473
Income tax benefit (expense)	−35	44	−28	−63
Net income (loss)	175	−143	117	—
Less: net income attributable to noncontrolling interest	2	0	0	—
Net income (loss) attributable to BKV	173	−143	117	410
Basic (in USD per share)	1.98	−2	1.93	6.99
Diluted (in USD per share)	1.98	−2	1.82	6.62
Basic (in shares)	87	71	61	59
Diluted (in shares)	87	71	64	62

Consolidated Balance Sheet

As of · In millions, except per-share amounts

Concept	FY 2025 2025-12-31	FY 2024 2024-12-31	FY 2023 2023-12-31	FY 2022 2022-12-31	FY 2021 2021-12-31
Cash and cash equivalents	199	15	25	—	—
Prepaid expenses	6	8	4	—	—
Inventory	6	6	10	—	—
Commodity derivative assets, current	62	0	84	—	—
Other current assets	2	0	218,000	—	—
Current assets	388	95	312	—	—
Developed properties	2,966	2,315	2,370	—	—
Undeveloped properties	13	11	16	—	—
Midstream assets	278	277	319	—	—
Accumulated depreciation, depletion, and amortization	−849	−714	−579	—	—
Total natural gas properties, net	2,407	1,888	2,125	—	—
Other property and equipment, net	138	97	84	—	—
Goodwill	18	18	18	—	—
Investment in BKV-BPP Power	130	115	105	—	—
Commodity derivative assets	26	0	19	—	—
Other noncurrent assets	22	17	20	—	—
Total assets	3,130	2,231	2,683	—	—
Accounts payable and accrued liabilities	207	121	149	—	—
Contingent consideration payable	0	20	20	—	—
Commodity derivative liabilities, current	0	20	0	—	—
Income taxes payable to related party	810,000	1	864,000	—	—
Other current liabilities	10	3	3	—	—
Total current liabilities	218	166	412	—	—
Asset retirement obligations	230	199	193	181	—
Commodity derivative liabilities	6	47	0	—	—
Deferred tax liability, net	123	89	144	—	—
Long-term debt, net	487	165	340	—	—
Other noncurrent liabilities	5	5	12	—	—
Total liabilities	1,069	672	1,205	—	—
Commitments and contingencies (Note 16)	—	—	—	—	—
Noncontrolling interest	13	0	—	—	—
Common stock	2	2	1	—	—
Treasury stock	−7	−7	−5	—	—
Additional paid-in capital	1,755	1,448	1,034	—	—
Retained earnings	289	117	260	—	—
Total stockholders' equity	2,039	1,560	1,291	1,037	664
Noncontrolling interest	9	0	—	—	—
Total equity	2,047	1,560	1,291	1,037	—
Total liabilities, mezzanine equity, and equity	3,130	2,231	2,683	—	—
Treasury stock, at cost (in shares)	214,000	214,000	213,000	—	—

Consolidated Statement of Cash Flows

Year Ended · In millions, except per-share amounts

Concept	FY 2025 2025-12-31	FY 2024 2024-12-31	FY 2023 2023-12-31	FY 2022 2022-12-31
Depreciation, depletion, amortization, and accretion	159	218	224	130
Equity-based compensation	13	16	26	32
Deferred income tax (benefit) expense	36	−45	32	89
Unrealized (gains) losses on derivatives, net	−113	147	−149	−59
Settlement of contingent consideration	−20	−20	−65	−45
Proceeds from the sale of call options	0	24	0	0
Payments for the purchase of put options	−16	0	0	—
Write-off of capitalized software costs	6	0	0	—
Transaction costs from sale of business	0	−3	0	0
Distribution from equity affiliate	0	0	10	0
Other, net	4	−4	3	911,000
Accounts receivable, net	−35	−5	86	−39
Accounts receivable, related party	4	−15	−143,000	3
Accounts payable and accrued liabilities	47	−32	−98	63
Other changes in operating assets and liabilities	−2	−2	−7	−49
Net cash provided by operating activities	243	119	123	349
Asset acquisition	−272	0	−5	−248
Cash acquired in consolidation of BKV-BPP Cotton Cove	2	0	0	—
Capital expenditures	−300	−101	−188	—
Proceeds from sale of business	0	133	0	0
Proceeds from sales of assets	7	5	7	0
Loan advanced to equity affiliate	0	0	−8	0
Loan repayment from equity affiliate	0	0	8	0
Other investing activities, net	−2	−649,000	8	2
Net cash provided by (used in) investing activities	−565	36	−178	−866
Proceeds from issuance of common stock in initial public offering, net of underwriting discounts and commissions	0	266	0	0
Proceeds from the issuance of common stock, net of underwriting discounts and commissions	171	0	150	0
Proceeds on long-term debt	500	0	0	—
Proceeds from notes payable from related party	0	0	17	75
Payments on notes payable to related party	0	−75	−17	−166
Proceeds under RBL Credit Agreement	577	580	0	0
Payments on RBL Credit Agreement	−742	−415	0	0
Payment on term loan agreement	0	−456	−114	0
Payment of debt issuance costs	−16	−8	0	−8
Proceeds from draws on credit facilities	0	44	376	190
Payments on credit facilities	0	−171	−339	−100
Payments of deferred offering costs	0	−4	−3	−6
Debt extinguishment costs	0	−10	0	0
Cash distributions to noncontrolling interest	−1	0	0	—
Cash contributions from noncontrolling interest	20	0	0	—
Net share settlements, equity-based compensation	−2	−53	−3	−1
Other financing activities	0	−2	−430,000	74,000
Net cash provided by (used in) financing activities	507	−305	67	535
Net increase (decrease) in cash, cash equivalents, and restricted cash	185	−150	12	18
Interest	16	60	68	32
Income tax	232,000	6,000	2	400,000
Equity issued as consideration for acquisition	124	0	0	—
Conversion of mezzanine equity to common stock upon initial public offering	0	43	0	0
Conversion of equity-based compensation to common stock upon initial public offering	0	75	0	0
Income tax deconsolidation	2	10	0	0
Reclassification of deferred offering costs to common stock upon initial public offering	0	12	0	0
Increase (decrease) in accrued capital expenditures	18	17	−24	19
Additions to asset retirement obligations	226,000	42,000	89,000	302,000
Lease liabilities arising from obtaining right-of-use assets	23,000	494,000	3	1
Increase (decrease) in accrued equity transaction costs	501,000	−341,000	−604,000	945,000
Adjustment of minority ownership puttable shares to redemption value	0	17	3	13
Adjustment of equity-based compensation to redemption value	0	9	16	24
Impact of redemption of shares issued in settlement of equity-based compensation and other on additional paid-in capital, common stock, and treasury stock	0	2	781,000	4,000
Accretion of Class B Units to redemption value	1	0	0	—

Filings

Filing historySign up free to browse every 10-K, 10-Q, 8-K, and proxy this filer has submitted to the SEC.Sign up free · Upgrade to Pro

Material Events

Material EventsTrack every 8-K filing and material event — AI-summarized, timelined, and alertable.Sign up free · Upgrade to Pro

Insiders

Insider ActivitySee executive buy/sell windows and insider trade activity over rolling 30/90/365-day windows.Sign up free · Upgrade to Pro

Institutional Holders

Institutional HoldersSee which funds hold this stock and track position changes quarter over quarter.Sign up free · Upgrade to Pro