(To Prospectus dated August 5, 2025)
![[MISSING IMAGE: lg_ramacoresources-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0001687187/000110465925074893/lg_ramacoresources-4c.jpg)
| | |
Price to
Public |
| |
Underwriting
Discounts and Commissions(1) |
| |
Proceeds, before
expenses, to us |
| |
Proceeds,
before expenses, to the selling stockholders |
|
Per Share
|
| |
$18.75
|
| |
$1.03125
|
| |
$17.71875
|
| |
$—
|
|
Total
|
| |
$200,000,006.25
|
| |
$11,000,000.34375
|
| |
$189,000,005.90625
|
| |
$—
|
|
| Morgan Stanley | | | | | |
Goldman Sachs & Co. LLC
|
|
| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-5 | | | |
| | | | S-9 | | | |
| | | | S-14 | | | |
| | | | S-15 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-20 | | | |
| | | | S-27 | | | |
| | | | S-27 | | | |
| | | | S-27 | | | |
| | | | S-28 | | |
offering
| | |
As of June 30, 2025
|
| |||||||||
| | |
Actual
|
| |
Adjusted(1)
|
| ||||||
In thousands (except share data) | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 28,130 | | | | | $ | 216,230 | | |
Accounts payable and other liabilities(2)
|
| | | | 181,537 | | | | | | 181,537 | | |
Asset retirement obligations, including current portion
|
| | | | 31,841 | | | | | | 31,841 | | |
Long-term debt(3) | | | | | | | | | | | | | |
Revolving Credit Facility
|
| | | | 25,000 | | | | | | 25,000 | | |
Equipment loans
|
| | | | 223 | | | | | | 223 | | |
Senior notes, net
|
| | | | 88,606 | | | | | | 88,606 | | |
Total long-term debt (excluding current portion)
|
| | | | 113,606 | | | | | | 113,606 | | |
Total liabilities
|
| | | | 327,207 | | | | | | 327,207 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Class A common stock, $0.01 par value, 225,000,000 shares authorized, actual and as adjusted; 44,515,587 shares and 55,182,254 shares issued and outstanding, actual and as adjusted, each as of August 5, 2025
|
| | | | 444 | | | | | | 551 | | |
Class B common stock, $0.01 par value, 35,000,000 shares authorized, actual and
as adjusted; 10,714,900 shares issued and outstanding, actual and as adjusted, as of August 5, 2025 |
| | | | 103 | | | | | | 103 | | |
Additional paid-in capital
|
| | | | 314,341 | | | | | | 502,334 | | |
Retained earnings
|
| | | | 32,551 | | | | | | 32,551 | | |
Total stockholders’ equity
|
| | | | 347,439 | | | | | | 535,539 | | |
Total capitalization
|
| | | $ | 674,646 | | | | | $ | 862,746 | | |
Name of Beneficial Owner
|
| |
Common stock owned before offering
|
| |
Shares of
Class A common stock being offered |
| |
Common stock owned after the offering if
underwriters’ option is exercised in full(1) |
| |||||||||||||||||||||||||||||||||||||||||||||
|
Class A
common stock |
| |
Class B
common stock |
| |
Class A
common stock |
| |
Class B
common stock |
| ||||||||||||||||||||||||||||||||||||||||||||
|
Number
|
| |
% of
class |
| |
Number
|
| |
% of
class |
| |
Number
|
| |
% of
class |
| |
Number
|
| |
% of
class |
| ||||||||||||||||||||||||||||||||
Yorktown Energy Partners IX, L.P.
|
| | | | 3,625,044 | | | | | | 8.14% | | | | | | 1,204,053 | | | | | | 11.23% | | | | | | 527,910 | | | | | | 3,097,134 | | | | | | 5.61% | | | | | | 1,204,053 | | | | | | 11.23% | | |
Yorktown Energy Partners X, L.P.
|
| | | | 2,929,557 | | | | | | 6.58% | | | | | | 806,465 | | | | | | 7.53% | | | | | | 426,627 | | | | | | 2,502,930 | | | | | | 4.54% | | | | | | 806,465 | | | | | | 7.53% | | |
Yorktown Energy Partners XI, L.P.
|
| | | | 4,432,260 | | | | | | 9.57% | | | | | | 1,220,133 | | | | | | 11.39% | | | | | | 645,463 | | | | | | 3,786,797 | | | | | | 6.86% | | | | | | 1,220,133 | | | | | | 11.39% | | |
FOR NON-U.S. HOLDERS
Name
|
| |
Number of
Shares of Class A Common Stock |
| |||
Morgan Stanley & Co. LLC
|
| | | | 6,186,667 | | |
Goldman Sachs & Co. LLC
|
| | | | 4,480,000 | | |
Total
|
| | | | 10,666,667 | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per
Share |
| |
No
Exercise |
| |
Full
Exercise |
| |||||||||
Public offering price
|
| | | $ | 18.75 | | | | | $ | 200,000,006.25 | | | | | $ | 230,000,006.25 | | |
Underwriting discounts and commissions to be paid by us (or the selling stockholders with respect to the overallotment option)
|
| | | $ | 1.03125 | | | | | $ | 11,000,000.34375 | | | | | $ | 12,650,000.34375 | | |
Proceeds, before expenses, to us
|
| | | $ | 17.71875 | | | | | $ | 189,000,005.90625 | | | | | $ | 189,000,005.90625 | | |
Proceeds, before expenses, to the selling stockholders
|
| | | $ | 17.71875 | | | | | $ | — | | | | | $ | 28,350,000 | | |
![[MISSING IMAGE: lg_ramacoresources-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0001687187/000110465925074893/lg_ramacoresources-4c.jpg)
Class B Common Stock
Preferred Stock
Depositary Shares
Debt Securities
Warrants
Rights
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 15 | | | |
| | | | 17 | | | |
| | | | 19 | | | |
| | | | 25 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 29 | | |
![[MISSING IMAGE: lg_ramacoresources-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0001687187/000110465925074893/lg_ramacoresources-4c.jpg)
| Morgan Stanley | | | | | |
Goldman Sachs & Co. LLC
|
|