株探米国株
日本語 英語
エドガーで原本を確認する
false 0000887396 0000887396 2024-03-28 2024-03-28 iso4217:USD xbrli:shares iso4217:USD xbrli:shares
 

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):

 

 

MARCH 28, 2024

_______________________________

EMPIRE PETROLEUM CORPORATION

(Exact name of registrant as specified in its charter)

_______________________________

 

Delaware 001-16653 73-1238709
(State or Other Jurisdiction (Commission (I.R.S. Employer
of Incorporation) File Number) Identification No.)

 

2200 S. Utica Place, Suite 150, Tulsa, Oklahoma   74114

(Address of Principal Executive Offices)       (Zip Code)

 

Registrant’s telephone number, including area code:   (539) 444-8002

 

 

(Former name or former address, if changed since last report)

 

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

Common Stock $.001 par value

EP

NYSE American

  

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.

On April 1, 2024, Empire Petroleum Corporation (the “Company”) issued a press release announcing its financial and operating results for the fourth quarter and full year 2023. A copy of the press release is furnished herewith as Exhibit 99.1.

 

This information is being furnished pursuant to Item 2.02 of Form 8-K and shall not be deemed to be “filed” for the 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, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing. 

 

   

 

Item 7.01. Regulation FD Disclosure.

On March 28, 2024, the Company issued a press release announcing modification of terms of its previously announced rights offering. A copy of the press release is furnished herewith as Exhibit 99.2.

 

This information is being furnished pursuant to Item 7.01 of Form 8-K and shall not be deemed to be “filed” for the purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of that Section, nor shall it be deemed incorporated by reference in any filing under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

 

 

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits.
     
The following exhibits are filed or furnished herewith.

Exhibit

Number

 

 

Description

99.1 Press Release of Empire Petroleum Corporation dated April 1, 2024.

 

99.2

Press Release of Empire Petroleum Corporation dated March 28, 2024.

 

104 Cover Page Interactive Data File (embedded within the Inline XBRL document).

  

 

2


  

SIGNATURES

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.

 

 

 

 

EMPIRE PETROLEUM CORPORATION

 

 

 

 
Date:     April 1, 2024 By:  /s/ Michael R. Morrisett  
 

Michael R. Morrisett

President and Chief Executive Officer

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

EX-99 2 exh99-1_18817.htm PRESS RELEASE DATED APRIL 1, 2024

EXHIBIT 99.1

 

 

A flag on top of a tower

Description automatically generated

 

EMPIRE PETROLEUM ANNOUNCES RESULTS FOR FOURTH QUARTER AND FULL YEAR 2023

 

~ Starbuck Drilling Program in North Dakota Continuing to Provide Encouraging Results ~

 

TULSA, OK – (April 1, 2024) – Empire Petroleum (NYSE American: EP) (“Empire” or the “Company”), an oil and gas company with producing assets in New Mexico, North Dakota, Montana, Texas, and Louisiana today announced operational and financial results for the fourth quarter and full year of 2023, including year-end 2023 proved reserves.

 

KEY Q4 AND FULL YEAR HIGHLIGHTS

 

Produced fourth quarter 2023 net sales volumes of 2,011 barrels of oil equivalent per day (“Boe/d”) (64% oil, 16% natural gas liquids (“NGLs”) and 20% natural gas;

 

o Full year 2023 production was 2,099 Boe/d (64% oil, 18% NGLs, and 18% natural gas);

 

Posted a net loss $4.8 million, or $0.20 per diluted share, for the fourth quarter 2023 and a net loss of $12.5 million, or $0.55 per diluted share, for full year 2023;

 

o Contributing to the results were higher expenses associated with an increase in LOE including workovers, DD&A, and G&A to include the additional cost to build out the professional team to support current operations and future growth, and lower sequential year over year pricing;

 

Year-end 2023 proved reserves were 9.1 million barrels of oil equivalent (“MMBoe”), and the standardized measure of SEC proved reserves discounted at 10% was $83.0 million; The decrease in reserves year over year is primarily due to a decrease in the SEC mandated prices used to value oil, natural gas and NGL reserves;

 

Initiated technical work for production uplift opportunities on Empire’s New Mexico assets, including a pilot drilling program in New Mexico that is expected to begin later in 2024; and

 

Completed a $20 million equity raise.

 

1 

2024 OUTLOOK

 

North Dakota, Williston Basin, Starbuck Field EOR development project: Six horizontal wells online, more under development in the Upper Charles formation and to be expanded in other development formations;

 

o Currently, most of the horizontal laterals have been completed for the initial EOR development;

 

o The first stage of injectors and infrastructure are to be completed in Q2;

 

o The initial impact on production is anticipated in Q3 to Q4 and beyond;

 

o The core data collected is currently being evaluated on the key new zones of potential development;

 

o The completion of the 3-D seismic shoot and all 3-D processing anticipated in Q2; and

 

o Further data analysis will provide the direction for future development activities by Q3

 

New Mexico, Permian Basin: Further evaluating flood performance optimization and new drill opportunities in the Company’s three prolific waterflood units in Lea County, NM: EMSU, EMSU-B and AGU;

 

Texas, Fort Trinidad Field and Empire’s other acreage nearby: under technical and economic review are potentially several development opportunities, with the goal of commencing later this year;

 

Reserves:

 

o Anticipate the Starbuck Field EOR development and other Company recompletions, workovers, and drilling to increase proved reserves during 2024; and

 

o Anticipate increasing reserve base lending and adding to Empire’s capacity to further develop its assets.

 

 

 

 

2 

 

MANAGEMENT COMMENTARY

 

Mike Morrisett, President and Chief Executive Officer of Empire, commented, “We are committed to executing on our targeted plan for developing our unique asset base. We see significant potential given our top-notch group of technical professionals led by the oversight of Phil Mulacek. Bottom line, we are looking at 2024 to be a real turning point for Empire. As always, I want to thank all our employees, consultants and vendors for their continued hard work and dedication.”

 

Phil Mulacek, Chairman of the Board, expanded “As we discussed in our update last month, we continue to learn a substantial amount about the North Dakota field and reservoir, and continue to refine our EOR drilling and completion techniques. As always, our focus remains on driving excellent well economics within our North Dakota operations, and we have been pleased to see significant per well cost reduction with the most recent wells drilled, which drives better immediate and long-term economics. All this while we gather the core technical data to vastly improve Empire’s forward development activities in the EOR and other development structures.”

 

Mr. Mulacek concluded, “We are also excited about the development opportunities we see in our remaining attractive asset portfolio. This includes a near term focus on our New Mexico assets, including the potential to begin a pilot drilling program in New Mexico later this year. We look forward to keeping everyone apprised of our progress.”

 

FINANCIAL AND OPERATIONAL RESULTS FOR FOURTH QUARTER 2023

    Q4 2023     Q3 2023     % Change Q4 2023 vs. Q3 20232     Q4 2022     % Change Q4 2023 vs. Q4 20222  
                               
Net sales (Boe/d)     2,011       2,048       (2 %)     2,149       (6 %)
Net sales (Boe)     185,009       188,396       (2 %)     197,712       (6 %)
Realized price ($/Boe)   $ 53.50     $ 54.75       (2 %)   $ 55.59       (4 %)
Product Revenue ($M)   $ 9,898     $ 10,315       (4 %)   $ 10,991       (10 %)
Net income (loss) ($M)   $ (4,797 )   $ (2,748 )     (75 %)   $ (2,290 )     (109 %)
Adjusted net income (loss) ($M)1   $ (5,753 )   $ (1,462 )     NM     $ (894 )     NM  
Adjusted EBITDA ($M)1   $ (2,917 )   $ 134       NM     $ 1,308       NM  

 

Net sales for the fourth quarter of 2023 were 2,011 Boe/d, including 1,294 barrels of oil per day; 326 barrels of NGLs per day, and 2,346 thousand cubic feet per day (“Mcf/d”), or 391 Boe/d, of natural gas.

 

Empire reported $11.2 million of total revenue for the fourth quarter of 2023 versus $9.1 million for the third quarter of 2023. Contributing to the increase was a $1.3 million net gain on derivatives versus a derivatives net loss on derivatives of $1.2 million in the third quarter. Partially offsetting the change in derivatives gains was the decline in production and realized prices together with higher overall operating expenses further explained below.

________________  

1 Adjusted Net Income (Loss), EBITDA and Adjusted EBITDA are non-GAAP financial measures. See “Non-GAAP Information” section later in this release for more information, including reconciliations to the most comparable GAAP measure.

2 NM: A percentage calculation is not meaningful due to change in signs, a zero-value denominator or a percentage change greater than 200.

 

 

 

 

3 

 

Lease operating expenses for the fourth quarter of 2023 were $8.0 million versus $7.1 million for the third quarter of 2023. Primarily driving the increase was the workover operations in North Dakota and New Mexico and more wells being brought online.

 

Production and ad valorem taxes for the fourth quarter of 2023 remained steady at $0.8 million.

 

General and administrative expenses, excluding share-based compensation expense, was $4.5 million, or $24.52 per Boe, in the fourth quarter of 2023 versus $2.6 million, or $13.70 per Boe, for the third quarter of 2023. Contributing to the increase was the hiring of additional professionals and staff to further support current operational needs as well as for the expected growth from Empire’s targeted capital development program.

 

Interest expense for the fourth quarter of 2023 was $0.3 million, which was slightly higher than $0.2 million for the third quarter.

 

Empire recorded a net loss for the fourth quarter of $4.8 million, or $0.20 per diluted share, versus a net loss of $2.7 million, or $0.12 per diluted share, in the third quarter of 2023 and a net loss of $2.3 million, or $0.10 per diluted share, in the fourth quarter of 2022.

 

The Company posted an adjusted net loss for the fourth quarter of 2023 of $5.8 million, or $0.24 per diluted share, versus an adjusted net loss of $1.5 million, or $0.06 per diluted share, for the third quarter of 2023 and an adjusted net loss of $0.894 million, or $0.04 per diluted share, for the fourth quarter of 2022.

 

Adjusted EBITDA was a loss of $2.9 million for the fourth quarter of 2023 compared to Adjusted EBITDA income of $0.1 million in the third quarter of 2023 and Adjusted EBITDA income of $1.3 million for the fourth quarter of 2022.

 

CAPITAL SPENDING, BALANCE SHEET & LIQUIDITY

 

For the three months and twelve months ended December 31, 2023, the Company invested approximately $19 million and $27 million, respectively, in capital expenditures. Looking at full year 2023, this included approximately $2 million related to acquisitions. Non-acquisition spending of approximately $25 million primarily reflects the development of Empire’s North Dakota operations.

 

As of December 31, 2023, Empire had approximately $8 million in cash on hand and approximately $5.5 million available on its credit facility.

 

FINANCIAL AND OPERATIONAL RESULTS FOR FULL YEAR 2023

 

    FY 2023     FY 2022     % Change
FY 2023 vs.
FY 20222
 
                   
Net sales (Boe/d)     2,099       2,163       (3 )%
Net sales (Boe)     766,261       789,567       (3 )%
Realized price ($/Boe)   $ 52.29     $ 67.34       (22 )%
Product Revenue ($M)   $ 40,072     $ 53,172       (25 )%
Net income (loss) ($M)   $ (12,470 )   $ 7,084       NM  
Adjusted net income (loss) ($M)1   $ (11,673 )   $ 12,265                   NM  
Adjusted EBITDA ($M)1   $ (2,384 )   $ 19,062                        NM  

________________ 

1 Adjusted Net Income (Loss), EBITDA and Adjusted EBITDA are non-GAAP financial measures. See “Non-GAAP Information” section later in this release for more information, including reconciliations to the most comparable GAAP measure.

2 NM: A percentage calculation is not meaningful due to change in signs, a zero-value denominator or a percentage change greater than 200.

 

4 

Net sales for the full year of 2023 were 2,099 Boe/d, including 1,337 barrels of oil per day; 373 barrels of NGLs per day; and 2,340 Mcf/d, or 390 Boe/d, of natural gas.

 

Total revenues for 2023 decreased compared to the prior year primarily due to lower realized oil, natural gas and NGL prices and lower NGL volumes, partially offset by higher oil volumes in North Dakota.

 

Lease operating expense includes approximately $12.0 million of workover expense for 2023 as compared to approximately $7.9 million for 2022. Lease operating expense was higher in 2023 primarily due to higher workover activities.

 

Production taxes were lower for 2023 compared to 2022 because of the lower product revenues discussed above.

 

General and administrative expenses, excluding share-based compensation, was $12.0 million, or $15.71 per Boe, for full year 2023 versus $9.6 million, or $12.18 per Boe, for full year 2022.

 

Interest expense for full year 2023 was $1.0 million compared to $0.5 million for 2022. Cash-based interest expense increased as higher interest rates were partially offset by a lower outstanding balance under the Company’s credit facility.

 

Empire posted a net loss for full year 2023 of $12.5 million, or $0.55 per diluted share, versus net income of $7.1 million, or $0.30 per diluted share, for full year 2022. The Company posted an adjusted net loss for full year 2023 of $11.7 million, or $0.51 per diluted share, versus adjusted net income of $12.3 million, or $0.52 per diluted share, for 2022. Adjusted EBITDA was a loss of $2.4 million in 2023 versus Adjusted EBITDA income of $19.1 million in 2022.

 

YEAR-END 2023 PROVED RESERVES

 

The Company’s year-end 2023 SEC proved reserves were 9.1 MMBoe compared to 13.2 MMBoe at year-end 2022. The Company recorded 0.2 MMBoe for extensions, discoveries, and improved recovery, as well as 0.04 MMBoe for acquisitions.

 

Year-end 2023 SEC proved reserves were comprised of approximately 76% crude oil, 13% NGL’s, and 11% natural gas. At year end, 100% of 2023 proved reserves were classified as proved developed.

 

    Oil (MBbls)     Gas (MMcf)     NGL (MBbls)     MBOE  
Balance, December 31, 2021     8,448       11,208       87       10,404  
Acquisition of Reserves     650       205       61       745  
Revisions     (350 )     1,834       2,248       2,203  
Extensions     561       566       27       682  
Production     (483 )     (876 )     (161 )     (790 )
Balance, December 31, 2022     8,826       12,937       2,262       13,244  
Acquisition of Reserves (a)     36       19       5       44  
Revisions (b)     (1,625 )     (5,998 )     (960 )     (3,585 )
Extensions     175                   175  
Production     (488 )     (854 )     (136 )     (766 )
Balance, December 31, 2023     6,924       6,104       1,171       9,112  
(a) 2023 acquisitions primarily relate to additional working interests in certain of the Company’s New Mexico properties. The 2022 acquisitions relate to small acquisition in Empire’s Rockies and New Mexico regions.
(b) The revisions in 2023 are primarily related to decreases in prices.


 

 

5 

 

The standardized measure of the Company’s reported SEC proved reserves, discounted at 10%, at year-end 2023 was $83.0 million. As of December 31 for each year:

 

    2023     2022  
Future cash inflows   $ 543,067,776       941,172,544  
Future production costs     (350,439,800 )     (509,154,924 )
Future development costs     (42,475,160 )     (55,901,780 )
Future income tax expense     (25,201,886 )     (90,724,632 )
Future net cash flows     124,950,930       285,391,208  
10% annual discount for estimated timing of cash flows     (41,934,370 )     (137,723,795 )
Standardized measure   $ 83,016,560       147,667,413  

 

 

The 12-month average prices were adjusted to reflect applicable transportation and quality differentials on a well-by-well basis to arrive at realized sales prices used to estimate the properties' reserves. The prices for the properties' reserves were as follows:

    2023     2022  
Oil (BBl)   $ 75.65     $ 91.14  
Natural gas (MMBtu)   $ 1.51     $ 4.23  
NGLs (BBL)   $ 9.82     $ 36.29  

 

 

Changes in the Standardized Measure of Discounted Future Net Cash Flows at 10% per annum are as follows as of December 31 for each year:

 

    2023     2022  
Beginning of year   $ 147,667,413       93,852,093  
Net change in prices and production costs     (71,619,375 )     24,651,555  
Net change in future development costs     3,314,220       (7,141,431 )
Oil and gas net revenue     (6,256,366 )     (21,418,327 )
Extensions     4,684,473       11,037,719  
Acquisition of reserves     526,848       12,043,912  
Revisions of previous quantity estimates     (55,329,684 )     46,871,217  
Net change in taxes     33,317,731       (32,133,473 )
Accretion of discount     19,542,907       10,939,619  
Changes in timing and other     7,168,393       8,964,529  
End of year   $ 83,016,560       147,667,413  

 

 

6 

 

 

ABOUT EMPIRE PETROLEUM

 

Empire Petroleum Corporation is a publicly traded, Tulsa-based oil and gas company with current producing assets in New Mexico, North Dakota, Montana, Texas, and Louisiana. Management is focused on organic growth and targeted acquisitions of proved developed assets with synergies with its existing portfolio of wells. More information about Empire can be found at www.empirepetroleumcorp.com.

 

SAFE HARBOR STATEMENT

 

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements involve a wide variety of risks and uncertainties, and include, without limitations, statements with respect to the Company’s estimates, strategy, and prospects. Such statements are subject to certain risks and uncertainties which are disclosed in the Company’s reports filed with the SEC, including its Form 10-K for the fiscal year ended December 31, 2023, and its other filings with the SEC. Readers and investors are cautioned that the Company’s actual results may differ materially from those described in the forward-looking statements due to a number of factors, including, but not limited to, the Company’s ability to acquire productive oil and/or gas properties or to successfully drill and complete oil and/or gas wells on such properties, general economic conditions both domestically and abroad, and other risks and uncertainties related to the conduct of business by the Company. Other than as required by applicable securities laws, the Company does not assume a duty to update these forward-looking statements, whether as a result of new information, subsequent events or circumstances, changes in expectations, or otherwise.

 

CONTACTS

 

Empire Petroleum Corporation

Mike Morrisett, President & CEO

539-444-8002

info@empirepetrocorp.com

 

Investor Relations

Al Petrie Advisors

Wes Harris, Partner

281-740-1334

wes@alpetrie.com

 

 

 

 

 

 

 

7 

 

EMPIRE PETROLEUM CORPORATION

Condensed Consolidated Statements of Operations

(Unaudited)

                   

 

    Three Months Ended     Year Ended  
    December 31,     September 30,     December 31,     December 31,  
    2023     2023     2022     2023     2022  
Revenue:                              
Oil Sales   $ 9,106,041     $ 9,492,127     $ 9,731,245     $ 36,684,494     $ 44,978,554  
Gas Sales     410,816       411,217       802,425       1,726,754       4,534,370  
Natural Gas Liquids ("NGLs") Sales     381,497       411,624       457,504       1,660,256       3,659,451  
Total Product Revenues     9,898,354       10,314,968       10,991,174       40,071,504       53,172,375  
Other     15,705       17,050       30,552       70,480       102,429  
Gain (Loss) on Derivatives     1,253,708       (1,185,921 )     (294,190 )     (65,693 )     (387,930 )
Total Revenue     11,167,767       9,146,097       10,727,536       40,076,291       52,886,874  
                                         
Costs and Expenses:                                        
Lease Operating Expense     7,956,264       7,050,054       6,602,984       28,625,481       23,584,039  
Production and Ad Valorem Taxes     772,781       792,241       792,141       3,044,411       3,943,466  
Depletion, Depreciation & Amortization     1,035,059       727,943       519,403       3,096,533       1,949,191  
Accretion of Asset Retirement Obligation     478,881       470,505       348,799       1,756,022       1,357,906  
Impairment                 936,620             936,620  
General and Administrative Expense:                                        
General and Administrative     4,536,237       2,580,464       2,699,880       12,034,184       9,614,948  
Stock-Based Compensation     855,514       158,792       1,043,718       3,144,751       2,716,541  
Total General and Administrative Expense     5,391,751       2,739,256       3,743,598       15,178,935       12,331,489  
                                         
Total Cost and Expenses     15,634,736       11,779,999       12,943,545       51,701,382       44,102,711  
                                         
Operating Income (Loss)     (4,466,969 )     (2,633,902 )     (2,216,009 )     (11,625,091 )     8,784,162  
                                         
Other Income and (Expense):                                        
Interest Expense     (328,445 )     (249,796 )     (161,777 )     (1,000,427 )     (509,540 )
Other Income (Expense)     465       1,350       297,165       23,721       (981,595 )
Income (Loss) before Taxes     (4,794,949 )     (2,882,348 )     (2,080,621 )     (12,601,797 )     7,293,027  
                                         
Income Tax (Provision) Benefit     (2,528 )     134,720       (208,898 )     132,192       (208,898 )
                                         
Net Income (Loss)   $ (4,797,477 )   $ (2,747,628 )   $ (2,289,519 )   $ (12,469,605 )   $ 7,084,129  
                                         
Net Income  (Loss) per Common Share:                                        
Basic   $ (0.20 )   $ (0.12 )   $ (0.10 )   $ (0.55 )   $ 0.34  
Diluted   $ (0.20 )   $ (0.12 )   $ (0.10 )   $ (0.55 )   $ 0.30  
Weighted Average Number of Common Shares Outstanding:                                        
Basic     23,912,271       22,727,639       22,037,872       22,718,890       21,003,563  
Diluted     23,912,271       22,727,639       22,037,872       22,718,890       23,387,646  

 

 

 

8 

EMPIRE PETROLEUM CORPORATION

Condensed Operating Data

(Unaudited)

                       

 

    Three Months Ended     Year Ended  
    December 31,     September 30,     December 31,     December 31,  
    2023     2023     2022     2023     2022  
                               
Net Sales Volumes:                                        
Oil (Bbl)     119,022       120,177       121,592       487,869       482,818  
Natural gas (Mcf)     215,855       195,908       221,818       854,274       875,647  
Natural gas liquids (Bbl)     30,011       35,568       39,150       136,013       160,809  
Total (Boe)     185,009       188,396       197,712       766,261       789,567  
                                         
Average daily equivalent sales (Boe/d)     2,011       2,048       2,149       2,099       2,163  
                                         
Average Price per Unit:                                        
Oil ($/Bbl)   $ 76.51     $ 78.98     $ 80.03     $ 75.19     $ 93.16  
Natural gas ($/Mcf)   $ 1.90     $ 2.10     $ 3.62     $ 2.02     $ 5.18  
Natural gas liquids ($/Bbl)   $ 12.71     $ 11.57     $ 11.69     $ 12.21     $ 22.76  
Total ($/Boe)   $ 53.50     $ 54.75     $ 55.59     $ 52.29     $ 67.34  
                                         
Operating Costs and Expenses per Boe:                                        
Lease operating expense   $ 43.00     $ 37.42     $ 33.40     $ 37.36     $ 29.87  
Production and ad valorem taxes   $ 4.18     $ 4.21     $ 4.01     $ 3.97     $ 4.99  
Depreciation, depletion, amortization and accretion   $ 8.18     $ 6.36     $ 4.39     $ 6.33     $ 4.19  
General & administrative expense:                                        
General & administrative expense   $ 24.52     $ 13.70     $ 13.65     $ 15.71     $ 12.18  
Stock-based compensation   $ 4.62     $ 0.84     $ 5.28     $ 4.10     $ 3.44  
Total general & administrative expense   $ 29.14     $ 14.54     $ 18.93     $ 19.81     $ 15.62  

 

 

 

9 

 

EMPIRE PETROLEUM CORPORATION

Condensed Consolidated Balance Sheets

       

 

    December 31,     December 31,  
    2023     2022  
             
ASSETS                
Current Assets:                
Cash   $ 7,792,508     $ 11,944,442  
Accounts Receivable     8,354,636       7,780,239  
Derivative Instruments     406,806       121,584  
Inventory     1,433,454       1,840,274  
Prepaids     757,500       1,048,434  
Total Current Assets     18,744,904       22,734,973  
                 
Property and Equipment:                
Oil and Natural Gas Properties, Successful Efforts     93,509,803       63,986,339  
Less: Accumulated Depreciation, Depletion and Impairment     (22,996,805 )     (20,116,696 )
Total Oil and Gas Properties, Net     70,512,998       43,869,643  
Other Property and Equipment, Net     1,883,211       1,441,529  
Total Property and Equipment, Net     72,396,209       45,311,172  
                 
Sinking Fund           2,779,000  
Other Noncurrent Assets     1,474,503       719,930  
                 
TOTAL ASSETS   $ 92,615,616     $ 71,545,075  
                 
LIABILITIES AND STOCKHOLDERS' EQUITY                
Current Liabilities:                
Accounts Payable   $ 16,437,219     $ 5,843,366  
Accrued Expenses     7,075,302       9,461,010  
Current Portion of Lease Liability     432,822       256,975  
Current Portion of Note Payable - Related Party     1,060,004        
Current Portion of Long-Term Debt     44,225       2,059,309  
Total Current Liabilities     25,049,572       17,620,660  
                 
Long-Term Debt     4,596,775       4,063,115  
Term Note Payable - Related Party           1,076,987  
Long-Term Lease Liability     544,382       547,692  
Asset Retirement Obligations     27,468,427       25,000,740  
Total Liabilities     57,659,156       48,309,194  
               
Stockholders' Equity:                
Series A Preferred Stock - $.001 Par Value, 10,000,000 Shares Authorized, 6 and 6 Shares Issued and Outstanding, Respectively            
Common Stock - $.001 Par Value, 190,000,000 Shares Authorized, 25,503,530 and 22,093,503 Shares Issued and Outstanding, Respectively     85,025       81,615  
Additional Paid-in-Capital     99,490,253       75,303,479  
Accumulated Deficit     (64,618,818 )     (52,149,213 )
Total Stockholders' Equity     34,956,460       23,235,881  
                 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY   $ 92,615,616     $ 71,545,075  

 

 

 

 


10 

EMPIRE PETROLEUM CORPORATION

Condensed Consolidated Statements of Cash Flows

(Unaudited)

           

 

    Three Months Ended     Year Ended  
    December 31,     September 30,     December 31,     December 31,     December 31,  
    2023     2023     2022     2023     2022  
                               
Cash Flows From Operating Activities:                                        
Net Income (Loss)   $ (4,797,477 )   $ (2,747,628 )   $ (2,289,519 )   $ (12,469,605 )   $ 7,084,129  
                                         
Adjustments to Reconcile Net Income (Loss) to Net Cash                                        
Provided By Operating Activities:                                        
Stock Compensation and Issuances     855,513       158,792       1,043,929       3,144,750       2,716,752  
Amortization of Right of Use Assets     135,733       124,171       128,613       423,689       263,847  
Depreciation, Depletion and Amortization     1,035,059       727,943       519,403       3,096,533       1,949,191  
Accretion of Asset Retirement Obligation     478,881       470,505       348,799       1,756,022       1,357,906  
(Gain) Loss on Derivatives     (1,253,708 )     1,185,921       294,190       65,693       387,930  
Settlement on or Purchases of Derivative Instruments     (266,653 )     (45,855 )     (15,461 )     (353,695 )     (260,266 )
Impairment                 936,620             936,620  
Loss on XTO Final Settlement                             1,448,363  
PIE-Related Expense                             1,399,030  
Change in Operating Assets and Liabilities:                                        
Accounts Receivable     (1,128,490 )     467,151       (2,116,239 )     (2,700,528 )     (1,812,230 )
Inventory, Oil in Tanks     131,230       (26,255 )     (234,917 )     (160,827 )     (802,394 )
Prepaids, Current     (165,768 )     202,867       (323,950 )     745,648       (369,312 )
Accounts Payable     556,917       1,892,377       2,991,255       751,355       526,682  
Accrued Expenses     649,185       (89,808 )     2,136,000       (3,082,928 )     3,616,826  
Other Long Term Assets and Liabilities     (160,691 )     (292,782 )     (270,107 )     (1,103,607 )     (387,292 )
Net Cash Provided By Operating Activities     (3,930,269 )     2,027,399       3,148,616       (9,887,500 )     18,055,782  
                                         
Cash Flows from Investing Activities:                                        
Acquisition of Oil and Natural Gas Properties           (1,424,419 )     (497,613 )     (2,094,419 )     (2,702,613 )
Additions to Oil and Natural Gas Properties     (8,950,338 )     (2,468,688 )     (8,658,811 )     (14,546,873 )     (10,161,711 )
Purchase of Other Fixed Assets     (173,337 )     (26,478 )     (3,442 )     (352,851 )     (311,229 )
Cash Paid for Right of Use Assets     (124,485 )     (223,606 )     (133,690 )     (552,196 )     (268,934 )
Sinking Fund Deposit                 2,671,000       2,779,000       2,031,000  
Net Cash Used In Investing Activities     (9,248,160 )     (4,143,191 )     (6,622,556 )     (14,767,339 )     (11,413,487 )
                                         
Cash Flows from Financing Activities:                                        
Proceeds from Debt Issued     4,492,484       10,000,000             14,492,484        
Principal Payments of Debt     (4,517,576 )     (644,224 )     (315,673 )     (6,450,774 )     (1,699,840 )
Proceeds from Option and Warrant Exercises     9,961,195       2,500,000       212       12,461,195       3,390,115  
Net Cash Provided By (Used In) Financing Activities     9,936,103       11,855,776       (315,461 )     20,502,905       1,690,275  
                                         
Net Change in Cash     (3,242,326 )     9,739,984       (3,789,401 )     (4,151,934 )     8,332,570  
                                         
Cash - Beginning of Period     11,034,834       1,294,850       15,733,843       11,944,442       3,611,871  
                                         
Cash - End of Period   $ 7,792,508     $ 11,034,834     $ 11,944,442     $ 7,792,508     $ 11,944,441  
                                         
Supplemental Cash Flow Information:                                        
Cash Paid for Interest                           $ 650,637     $ 473,205  

 

 

 

11 

Empire Petroleum Corporation

Non-GAAP Information

 

Certain financial information included in Empire’s financial results are not measures of financial performance recognized by accounting principles generally accepted in the United States, or GAAP. These non-GAAP financial measures include “Adjusted Net Income (Loss)”, “EBITDA” and “Adjusted EBITDA”. These disclosures may not be viewed as a substitute for results determined in accordance with GAAP and are not necessarily comparable to non-GAAP performance measures which may be reported by other companies. Adjusted Net Income (Loss) is presented because the timing and amount of these items cannot be reasonably estimated and affect the comparability of operating results from period to period, and current periods to prior periods.

 

    Three Months Ended     Year Ended  
    December 31,     September 30,     December 31,     December 31,     December 31,  
    2023     2023     2022     2023     2022  
                               
Net Income (Loss)   $ (4,797,477 )   $ (2,747,628 )   $ (2,289,519 )   $ (12,469,605 )   $ 7,084,129  
                                         
Adjusted for:                                        
(Gain) loss on derivatives     (1,253,708 )     1,185,921       294,190       65,693       387,930  
Settlement on or purchases of derivative instruments     (266,653 )     (45,855 )     (15,449 )     (353,695 )     (260,266 )
CEO severance (including employer taxes)                       374,820        
COO severance (including employer taxes)           145,319             145,319        
Write-off of JDA note receivable                             1,399,030  
XTO final settlement                             1,448,363  
Impairment                 936,620             936,620  
Settlement and fees related to Texas sales tax audit                 180,040             1,269,358  
Professional fees for potential financing transactions     564,588                   564,588        
                                         
Adjusted Net Income (Loss)   $ (5,753,250 )   $ (1,462,243 )   $ (894,118 )   $ (11,672,880 )   $ 12,265,164  
                                         
Diluted Weighted Average Shares Outstanding     23,912,271       22,727,639       22,037,872       22,718,890       23,387,646  
                                         
Adjusted Net Income (Loss) Per Share   $ (0.24 )   $ (0.06 )   $ (0.04 )   $ (0.51 )   $ 0.52  

 

 

The Company defines Adjusted EBITDA as net income (loss) plus net interest expense, depreciation, depletion and amortization (“DD&A”), accretion, amortization of right of use assets and other items. Company management believes this presentation is relevant and useful because it helps investors understand Empire’s operating performance and makes it easier to compare its results with those of other companies that have different financing, capital and tax structures. Adjusted EBITDA should not be considered in isolation from or as a substitute for net income, as an indication of operating performance or cash flows from operating activities or as a measure of liquidity. In addition, Adjusted EBITDA does not represent funds available for discretionary use.

    Three Months Ended     Year Ended  
    December 31,     September 30,     December 31,     December 31,     December 31,  
    2023     2023     2022     2023     2022  
                               
Net Income (Loss)   $ (4,797,477 )   $ (2,747,628 )   $ (2,289,519 )   $ (12,469,605 )   $ 7,084,128  
                                         
Add Back:                                        
Interest expense     328,445       249,796       161,777       1,000,427       509,540  
DD&A     1,035,059       727,943       519,403       3,096,533       1,949,191  
Accretion     478,881       470,505       348,799       1,756,022       1,357,906  
Impairment                 936,620             936,620  
Amortization of right of use assets     135,733       124,171       128,613       423,689       263,847  
Income taxes     2,528       (134,720 )           (132,192 )      
EBITDA   $ (2,816,831 )   $ (1,309,933 )   $ (194,307 )   $ (6,325,126 )   $ 12,101,232  
                                         
Adjustments:                                        
Stock based Compensation     855,514       158,792       1,043,929       3,144,751       2,716,758  
(Gain) loss on derivatives     (1,253,708 )     1,185,921       294,190       65,693       387,930  
Settlement on or purchases of derivative instruments     (266,653 )     (45,855 )     (15,449 )     (353,695 )     (260,266 )
CEO severance (including employer taxes)                       374,820        
COO severance (including employer taxes)           145,319             145,319        
Write-off of JDA note receivable                             1,399,030  
XTO final settlement                             1,448,363  
Settlement and fees related to Texas sales tax audit                 180,040             1,269,358  
Professional fees for potential financing transactions     564,588                   564,588        
                                         
Adjusted EBITDA   $ (2,917,090 )   $ 134,244     $ 1,308,403     $ (2,383,650 )   $ 19,062,405  



 

 

 

12 

 

 

EX-99.2 3 exh99-2_18817.htm PRESS RELEASE DATED MARCH 28, 2024

EXHIBIT 99.2

 

A flag on top of a tower

Description automatically generated

 

EMPIRE PETROLEUM ANNOUNCES MODIFICATION OF TERMS OF PREVIOUSLY ANNOUNCED RIGHTS OFFERING 

 

TULSA, Okla., March 28, 2024 -- (BUSINESS WIRE) -- Empire Petroleum Corporation (NYSE American: EP) ("Empire" or the "Company"), an oil and gas company with current producing assets in New Mexico, North Dakota, Montana, Texas, and Louisiana, announced today that it has modified the terms of its previously announced subscription rights offering (“Rights Offering”). The Company has distributed at no charge to holders of its common stock, par value $0.001 per share (“Common Stock”), as of the close of business on March 7, 2024 (the record date for the Rights Offering), one subscription right for each share of Common Stock held. As modified, each subscription right entitles the holder to purchase 0.161 shares of Common Stock at a subscription price of $5.00 per one whole share of Common Stock for gross proceeds of up to approximately $20.66 million. The subscription rights are non-transferable, and will not be listed for trading on any stock exchange or market. In addition, holders of subscription rights who fully exercise their subscription rights are entitled to over-subscribe for additional shares of Common Stock, subject to proration.

 

The expiration of the Rights Offering has been extended to 5:00 p.m., Eastern Time, on April 10, 2024 (“Expiration Date”), subject to further extension or earlier termination.

 

Phil E. Mulacek, Chairman of the Board of Empire, and Energy Evolution Fund, Ltd., our largest shareholders, have indicated that they intend to participate in the Rights Offering and fully subscribe to the shares of Common Stock corresponding to their subscription rights. They have each also indicated that they intend to fully exercise their over-subscription rights to purchase their pro rata share of the underlying securities related to the Rights Offering that remain unsubscribed at the Expiration Date.

 

Holders of subscription rights who hold their shares directly have received a prospectus, a prospectus supplement, a letter from Empire describing the Rights Offering, and a subscription rights certificate. Empire will also be providing an additional prospectus supplement regarding the updated terms noted in this news release and an updated subscriptions rights certificate. Those holders who intend to exercise their subscription rights and over-subscription rights should review all of these materials, properly complete and execute the subscription rights certificates, and deliver the subscription rights certificates and full payment to Securities Transfer Corporation, the subscription agent for the Rights Offering, at the address set forth in the prospectus supplement referenced below.

 

The Rights Offering is more fully described in the prospectus supplement filed with the Securities and Exchange Commission (“SEC”) on March 7, 2024, as supplemented by the prospectus supplement filed with the SEC on March 28, 2024. A copy of the prospectus, prospectus supplements or further information with respect to the Rights Offering may be obtained by contacting Securities Transfer Corporation, the subscription and information agent for the Rights Offering, at (469) 633-0101.

 

This news release shall not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any offer, solicitation or sale of securities in any state in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state.

 

About Empire Petroleum

Empire Petroleum Corporation is a publicly traded, Tulsa-based oil and gas company with current producing assets in New Mexico, North Dakota, Montana, Texas, and Louisiana. Management is focused on organic growth and targeted acquisitions of proved developed assets with synergies with its existing portfolio of wells. More information about Empire can be found at www.empirepetroleumcorp.com.

 

Safe Harbor Statement

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements involve a wide variety of risks and uncertainties, and include, without limitations, statements with respect to the Company’s estimates, strategy and prospects. Such statements are subject to certain risks and uncertainties which are disclosed in the Company’s reports filed with the SEC, including its Form 10-K for the fiscal year ended December 31, 2022, and its other filings with the SEC. Readers and investors are cautioned that the Company’s actual results may differ materially from those described in the forward-looking statements due to a number of factors, including, but not limited to, the Company’s ability to acquire productive oil and/or gas properties or to successfully drill and complete oil and/or gas wells on such properties, general economic conditions both domestically and abroad, and other risks and uncertainties related to the conduct of business by the Company. Other than as required by applicable securities laws, the Company does not assume a duty to update these forward-looking statements, whether as a result of new information, subsequent events or circumstances, changes in expectations, or otherwise.

 

 

CONTACTS

Empire Petroleum Corporation

Mike Morrisett, President & CEO

539-444-8002

info@empirepetrocorp.com

 

Investor Relations

Al Petrie Advisors

Wes Harris, Partner

281-740-1334

wes@alpetrie.com