false 0000887396 0000887396 2023-11-13 2023-11-13 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):

 

 

NOVEMBER 13, 2023

_______________________________

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 November 13, 2023, Empire Petroleum Corporation (the “Company”) issued a press release announcing its financial and operating results for the third quarter 2023. A copy of the press release is furnished herewith as Exhibit 99.

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, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

 

 

 

Item 9.01Financial Statements and Exhibits.

 

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

Exhibit

Number

 

 

Description

99 Press Release of Empire Petroleum Corporation dated November 13, 2023.

 

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:      November 13, 2023 By:  /s/ Michael R. Morrisett  
 

Michael R. Morrisett

President and Chief Executive Officer

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

EXHIBIT 99

 

 

FOR IMMEDIATE RELEASE NYSE American – EP

 

EMPIRE PETROLEUM ANNOUNCES RESULTS FOR THIRD QUARTER 2023

~ Strategic Initiatives Executed in Q3 Further Position Empire for Long-Term Success ~

~ Continuing to Make Significant Progress on Starbuck Drilling Program ~

 

Tulsa, Oklahoma – November 13, 2023 – 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 third quarter of 2023. In addition, the Company provided an update on its targeted drilling program underway at its Starbuck field in North Dakota (the “Starbuck Drilling Program”).

KEY THIRD QUARTER 2023 AND RECENT HIGHLIGHTS

·Posted net sales volumes of 2,048 barrels of oil equivalent per day (“Boe/d”) (64% oil, 19% natural gas liquids (“NGLs”) and 17% natural gas) compared to 2,135 Boe/d (66% oil, 16% NGLs, and 18% natural gas) for the second quarter of 2023. Sales volumes for the third quarter of 2022 were 2,232 Boe/d (60% oil, 21% NGLs, and 19% natural gas);
·Reported product revenue of $10.3 million, a net loss of $2.7 million, or $0.12 per diluted share, and an Adjusted Net Loss1 of $1.5 million, or $0.06 per diluted share;
·Generated Adjusted EBITDA1 of $0.1 million;
·Ended the third quarter of 2023 with approximately $11.3 million of liquidity;
·Executed on a number of strategic initiatives designed to support the capital structure and near to mid-term asset development plans for the Company, including:
oThe Company and an indirect wholly-owned subsidiary of Energy Evolution Master Fund, Ltd. (“EEMF”) – Empire’s largest shareholder – collectively acquired strategic additional working interests in August in the Company’s three properties located in Lea County, New Mexico, including Eunice Monument South Unit A, Eunice Monument South Unit B, and Arrowhead Grayburg Unit;
oSecured bridge loans in September collectively totaling $10 million, including $5 million each from Phil Mulacek, Empire’s Chair of the Board of Directors, and EEMF, with the primary purpose of funding the Company’s targeted Starbuck Drilling Program; and

 

 

1 
 

 

·Commenced the targeted Starbuck Drilling Program in October during which the Company expects to drill 10 to 14 wells at an estimated total cost of $20 million to $22 million.
oInitial well log results on the first two wells that have been drilled to target depth have shown positive indicators that materially exceed Empire’s initial expectations as to the targeted reservoir’s porosity and thickness.

 

 

____________

 

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.

 

 

MANAGEMENT COMMENTARY

Mike Morrisett, President and Chief Executive Officer of Empire, commented, “We were pleased to see improvement in commodity prices during the third quarter. This timing is ideal as we continue to progress through our development campaign that began in the latter part of 2022 on our North Dakota assets and materially expanded in the second half of 2023 with the recent kick off of the Starbuck Drilling Program.”

Mr. Morrisett continued, “Our capital development programs are designed to drive a meaningful increase in production levels and cash flow for the near and long-term benefit of our shareholders. A lot of time and effort was spent developing the programs and the positive initial results from the well logs on our first two well being drilled is another clear indicator that all of the planning was well worth the effort. I want to thank everyone involved for their hard work and dedication as we continue to successfully execute our targeted development activities.”

Phil Mulacek, Chair of the Board of Empire, further commented, “We are clearly encouraged with the initial well log results from the first two wells of the Starbuck Drilling Program. We look forward to drilling targeted laterals of 5,000 to 6,500 feet within the target Upper Charles Formation. Loans have been advanced to the Company to fund the drilling and completion activities. As we move through our drilling program, we will continue to apply the lessons learned to improve overall performance of a target production growth.”

 

FINANCIAL AND OPERATIONAL RESULTS FOR THIRD QUARTER 2023

   Q3 2023   Q2 2023   % Change Q3 2023 vs. Q2 2023   Q3 2022   % Change Q3 2023 vs. Q3 2022 
                     
Net sales (Boe/d)   2,048    2,135    (4%)   2,232    (8%)
Net sales (Boe)   188.396    194,306    (3%)   205,380    (8%)
Realized price - all products ($/Boe)  $54.75   $50.22    9%   $68.03    (20%)
Product Revenue ($M)  $10,315   $9,758    (6%)  $13,973    (35%)
Net income (loss) ($M)  $(2,748)  $(2,465)   (11%)  $216    NM 
Adjusted Net Income (Loss) ($M)  $(1,462)  $(2,398)   39%   $90    NM 
Adjusted EBITDA ($M)  $134   $171    (22%)  $4,799    (97%)

 

NM – Not meaningful due to a change in signs.

 

2 
 

 

 

Net sales volumes were 2,048 Boe/d, including 1,306 barrels of oil per day; 387 barrels of NGLs per day, and 2,129 thousand cubic feet per day (“Mcf/d”), or 355 Boe/d, of natural gas. This is compared to net sales volumes for the second quarter of 2023 of 2,135 Boe/d, including 1,411 barrels of oil per day; 337 barrels of NGLs per day, and 2,322 thousand cubic feet per day (“Mcf/d”), or 387 Boe/d, of natural gas. Primarily driving the quarterly sequential decrease was lower oil sales volumes associated with Empire’s assets in New Mexico due to an annual turnaround of the Eunice Monument South Unit waterflood central facility. The Company looks forward to increasing its North Dakota asset production profile over the near to mid-term through its Starbuck Drilling Program currently underway that is targeted to drill up to 14 high rate-of-return wells.

Empire reported $10.3 million of product revenue versus $9.8 million for the second quarter of 2023. Offsetting the increase in realized crude oil and natural gas sales pricing, was lower sales volumes for crude oil and natural gas as well as lower NGLs realized pricing. This was partially offset by a 16% increase in sequential NGLs sales volumes primarily associated with the Company’s New Mexico assets due to increasing gas well output to capitalize on higher natural gas pricing.

Lease operating expenses were $7.1 million in both the third and second quarter of 2023. On a Boe basis, third quarter lease operating expenses were $37.42 per Boe versus $36.54 per Boe for the second quarter.

Production and ad valorem taxes were $0.8 million, which was a slight increase from $0.7 million for the second quarter of 2023, and were 7.7% and 7.4% of total product revenue, respectively, for the third and second quarters of 2023.

General and administrative (“G&A”) expense, excluding share-based compensation expense, was $2.6 million ($13.70 per Boe) versus $1.9 million ($9.75 per Boe) for the second quarter of 2023.

Empire recorded a net loss of $2.7 million, or $0.12 per diluted share, compared to a net loss of $2.5 million, or $0.11 per diluted share, for the second quarter of 2023. The Company posted an Adjusted Net Loss for the third quarter of $1.5 million, or $0.06 per diluted share, versus an Adjusted Net Loss of $2.4 million, or $0.11 per diluted share, in the second quarter of 2023.

Adjusted EBITDA was $0.1 million versus $0.2 million for the second quarter of 2023.

 

 

3 
 

 

CAPITAL SPENDING, BALANCE SHEET & LIQUIDITY

For the three months and nine months ended September 30, 2023, the Company invested approximately $2.5 million and $5.6 million, respectively, in capital expenditures primarily related to recompletion and other activities in multiple states as Empire seeks to bring production online from existing wells, as well as expenditures related to the Company’s new horizontal drilling in North Dakota.

Total liquidity at the end of the third quarter of 2023 was $11.3 million, including $11.0 million of cash and $0.3 million of availability on the Company’s credit facility. Empire remains squarely focused on continuing to execute on its strategy to remain financially conservative and target opportunities that provide long-term value for the Company’s shareholders.

 

DEVLOPMENT PROGRAM UPDATE

The Company is drilling the first two of ten to 14 wells to begin the 2023-2024 Starbuck Drilling Program. The first well was spud on October 11, 2023 and drilled to a depth of approximately 3,600 feet, thereby penetrating the targeted Upper Charles Formation.

·The development plan is to drill and log a vertical well, then build a radius and cement casing across the vertical and radius, and lastly a horizontal section is drilled and completed. The post drill results to date indicate the reservoir at three times thicker than pre-drill estimates and porosities that are three to six times better than pre-drill estimates. Oil and gas was observed at surface with higher than expected pore pressures. The Company expects the first well to be completed in the next 15 to 20 days.
·The Company looks forward to keeping investors apprised of its progress.

 

 

 

 

 

4 
 

 

ABOUT EMPIRE PETROLEUM

Empire Petroleum Corporation is a publicly traded, Tulsa-based oil and gas company with current producing assets in Texas, Louisiana, North Dakota, Montana, and New Mexico. 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.

CONTACT INFORMATION

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

 

 

 

 

 

5 
 

EMPIRE PETROLEUM CORPORATION

Condensed Consolidated Statements of Operations

(Unaudited)

                   

 

   Three Months Ended   Nine Months Ended 
   September 30,   June 30,   September 30,   September 30, 
   2023   2023   2022   2023   2022 
Revenue:                    
Oil Sales  $9,492,127   $9,147,611   $11,501,521   $27,578,453   $35,247,309 
Gas Sales (1)   411,217    248,686    1,526,148    1,315,938    3,731,946 
Natural Gas Liquids ("NGLs") Sales (1)   411,624    362,181    945,317    1,278,759    3,201,947 
Total Product Revenues   10,314,968    9,758,478    13,972,986    30,173,150    42,181,202 
Other   17,050    18,361    22,921    54,775    71,877 
Gain (Loss) on Derivatives   (1,185,921)   (66,657)   42,474    (1,319,401)   (93,740)
Total Revenue   9,146,097    9,710,182    14,038,381    28,908,524    42,159,339 
                          
Costs and Expenses:                         
Lease Operating Expense   7,050,054    7,099,000    7,751,755    20,669,217    16,981,057 
Production and Ad Valorem Taxes   792,241    721,275    1,112,246    2,271,630    3,151,325 
Depletion, Depreciation & Amortization   727,943    711,042    539,543    2,061,474    1,429,788 
Accretion of Asset Retirement Obligation   470,505    405,361    342,619    1,277,141    1,009,107 
General and Administrative Expense:                         
General and Administrative   2,580,464    1,894,204    2,040,418    7,497,947    6,915,068 
Stock-Based Compensation   158,792    1,180,806    809,641    2,289,237    1,672,823 
Total General and Administrative Expense   2,739,256    3,075,010    2,850,059    9,787,184    8,587,891 
                          
Total Cost and Expenses   11,779,999    12,011,688    12,596,222    36,066,646    31,159,168 
                          
Operating Income (Loss)   (2,633,902)   (2,301,506)   1,442,159    (7,158,122)   11,000,171 
                          
Other Income and (Expense):                         
Interest Expense   (249,796)   (184,887)   (125,330)   (671,982)   (347,763)
Other Income (Expense)   1,350    21,484    (1,100,888)   23,256    (1,278,760)
Income (Loss) before Taxes   (2,882,348)   (2,464,909)   215,941    (7,806,848)   9,373,648 
                          
Income Tax (Provision) Benefit   134,720            134,720     
                          
Net Income (Loss)  $(2,747,628)  $(2,464,909)  $215,941   $(7,672,128)  $9,373,648 
                          
Net Income  (Loss) per Common Share:                         
Basic  $(0.12)  $(0.11)  $0.01   $(0.34)  $0.45 
Diluted  $(0.12)  $(0.11)  $0.01   $(0.34)  $0.41 
Weighted Average Number of Common Shares Outstanding:                         
Basic   22,727,639    22,105,704    21,651,383    22,320,207    20,654,294 
Diluted   22,727,639    22,105,704    24,065,485    22,320,207    22,778,836 

 

(1) Presentation for the three and nine months ended September 30, 2022 reflects reclassification of gathering and processing costs from lease operating expense, which is consistent with the presentation of results for the first three quarters of 2023.  

 

6 
 


 

EMPIRE PETROLEUM CORPORATION

Condensed Operating Data

(Unaudited)

                       

 

   Three Months Ended   Nine Months Ended 
   September 30,   June 30,   September 30,   September 30, 
   2023   2023   2022   2023   2022 
                     
Net Production Volumes:                         
Oil (Bbl)   120,177    128,413    123,804    368,847    361,226 
Natural gas (Mcf)   195,908    211,293    231,522    638,419    653,829 
Natural gas liquids (Bbl)   35,568    30,678    42,989    106,002    121,658 
Total (Boe)   188,396    194,306    205,380    581,251    591,855 
                          
Average daily equivalent sales (Boe/d)   2,048    2,135    2,232    2,129    2,168 
                          
Average Price per Unit:                         
Oil ($/Bbl)  $78.98   $71.24   $92.90   $74.77   $97.58 
Natural gas ($/Mcf)  $2.10   $1.18   $6.59   $2.06   $5.71 
Natural gas liquids ($/Bbl)  $11.57   $11.81   $21.99   $12.06   $26.32 
Total ($/Boe)  $54.75   $50.22   $68.03   $51.91   $71.27 
                          
Operating Costs and Expenses per Boe:                         
Lease operating expense  $37.42   $36.54   $37.74   $35.56   $28.69 
Production and ad valorem taxes  $4.21   $3.71   $5.42   $3.91   $5.32 
Depreciation, depletion, amortization and accretion  $6.36   $5.75   $4.30   $5.74   $4.12 
General & administrative expense:                         
General & administrative expense  $13.70   $9.75   $9.93   $12.90   $11.68 
Stock-based compensation  $0.84   $6.08   $3.94   $3.94   $2.83 
Total general & administrative expense  $14.54   $15.83   $13.88   $16.84   $14.51 
                          
                          
                          

 

 

7 
 

 

EMPIRE PETROLEUM CORPORATION

Condensed Consolidated Balance Sheets

(Unaudited)

 

         
   September 30,   December 31, 
   2023   2022 
         
ASSETS          
Current Assets:          
Cash  $11,034,834   $11,944,442 
Accounts Receivable   7,226,146    7,780,239 
Derivative Instruments       121,584 
Inventory - Oil in Tanks   1,564,684    1,840,274 
Prepaids   591,732    1,048,434 
Total Current Assets   20,417,396    22,734,973 
           
Property and Equipment:          
Oil and Natural Gas Properties, Successful Efforts   74,620,878    63,986,339 
Less: Accumulated Depreciation, Depletion and Impairment   (22,014,050)   (20,116,696)
Total Oil and Gas Properties, Net   52,606,828    43,869,643 
Other Property and Equipment, Net   1,867,911    1,441,529 
Total Property and Equipment, Net   54,474,739    45,311,172 
           
Sinking Fund       2,779,000 
Utility and Other Deposits   1,374,771    719,930 
           
TOTAL ASSETS  $76,266,906   $71,545,075 
           
LIABILITIES AND STOCKHOLDERS' EQUITY          
Current Liabilities:          
Accounts Payable  $6,051,027   $5,843,366 
Accrued Expenses   5,726,117    9,461,010 
Derivative Instruments   1,053,606     
Current Portion of Lease Liability   424,819    256,975 
Term Note Payable - Related Party   1,060,004     
Current Portion of Long-Term Debt   4,549,585    2,059,309 
Total Current Liabilities   18,865,158    17,620,660 
           
Long-Term Debt   116,507    4,063,115 
Bridge Loans - Related Parties   10,000,000     
Term Note Payable - Related Party       1,076,987 
Lease Liability   654,524    547,692 
Derivative Instruments   59,949     
Asset Retirement Obligations   27,742,852    25,000,740 
Total Liabilities   57,438,990    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, 22,892,280 and 22,093,503 Shares Issued and Outstanding, Respectively   82,414    81,615 
Additional Paid-in Capital   78,566,843    75,303,479 
Accumulated Deficit   (59,821,341)   (52,149,213)
Total Stockholders' Equity   18,827,916    23,235,881 
           
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY  $76,266,906   $71,545,075 

 

 

8 
 

 

EMPIRE PETROLEUM CORPORATION
Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

             
   Three Months Ended   Nine Months Ended 
   September 30,   June 30,   September 30,   September 30,   September 30, 
   2023   2023   2022   2023   2022 
                     
Cash Flows From Operating Activities:                         
Net Income (Loss)  $(2,747,628)  $(2,464,909)  $215,941   $(7,672,128)  $9,373,648 
                          
Adjustments to Reconcile Net Income (Loss) to Net Cash                         
Provided By Operating Activities:                         
Stock Compensation and Issuances   158,792    1,180,806    809,636    2,289,237    1,672,823 
Amortization of Right of Use Assets   124,171    87,560    44,627    287,956    135,234 
Depreciation, Depletion and Amortization   727,943    711,042    539,543    2,061,474    1,429,788 
Accretion of Asset Retirement Obligation   470,505    405,361    342,619    1,277,141    1,009,107 
(Gain) Loss on Derivatives   1,185,921    66,657    (42,474)   1,319,401    93,740 
Settlement on or Purchases of Derivative Instruments   (45,855)       (83,914)   (87,042)   (244,805)
Loss on XTO Final Settlement           1,448,363        1,448,363 
PIE-Related Expense           1,399,030        1,399,030 
Change in Operating Assets and Liabilities:                         
Accounts Receivable   467,151    (1,189,280)   1,417,093    (1,572,038)   304,009 
Inventory, Oil in Tanks   (26,255)   155,057    (412,768)   (292,057)   (567,477)
Prepaids, Current   202,867    618,737    (184,958)   911,416    (45,362)
Accounts Payable   1,892,377    (1,587,886)   (1,459,997)   194,438    (2,464,573)
Accrued Expenses   (89,808)   (464,538)   (208,689)   (3,732,113)   1,480,826 
Other Long Term Assets and Liabilities   (292,782)   (436,523)   39,026    (942,916)   (117,185)
Net Cash Provided By Operating Activities   2,027,399    (2,917,916)   3,863,078    (5,957,231)   14,907,166 
                          
Cash Flows from Investing Activities:                         
Acquisition of Oil and Natural Gas Properties   (1,424,419)   (670,000)       (2,094,419)   (2,205,000)
Additions to Oil and Natural Gas Properties   (2,468,688)   (917,843)   (276,024)   (5,596,535)   (1,502,900)
Purchase of Other Fixed Assets   (26,478)   (125,866)   (189,179)   (179,514)   (307,787)
Cash Paid for Right of Use Assets   (223,606)   (117,560)   (44,009)   (427,711)   (135,244)
Sinking Fund Deposit               2,779,000    (640,000)
Net Cash Used In Investing Activities   (4,143,191)   (1,831,269)   (509,212)   (5,519,179)   (4,790,931)
                          
Cash Flows from Financing Activities:                         
Principal Payments of Debt   (644,224)   (719,838)   (1,384,167)   (1,933,198)   (1,384,167)
Proceeds from Bridge Loans and Related Parties   10,000,000        922,388    10,000,000     
Proceeds from Option and Warrant Exercises   2,500,000        405,220    2,500,000    3,389,903 
Net Cash Provided By (Used In) Financing Activities   11,855,776    (719,838)   (56,559)   10,566,802    2,005,736 
                          
Net Change in Cash   9,739,984    (5,469,023)   3,297,307    (909,608)   12,121,971 
                          
Cash - Beginning of Period   1,294,850    6,763,873    12,436,535    11,944,442    3,611,871 
                          
Cash - End of Period  $11,034,834   $1,294,850   $15,733,842   $11,034,834   $15,733,842 
                          
Supplemental Cash Flow Information:                         
Cash Paid for Interest                 $398,033   $292,022 

 



9 
 

 

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   Nine Months Ended 
   September 30,   June 30,   September 30,   September 30, 
   2023   2023   2022   2023   2022 
                     
Net Income (Loss)  $(2,747,628)  $(2,464,909)  $215,941   $(7,672,128)  $9,373,648 
                          
Adjusted for:                         
(Gain) loss on derivatives   1,185,921    66,657    (42,474)   1,319,401    93,740 
Settlement on or purchases of derivative instruments   (45,855)       (83,926)   (87,042)   (244,817)
CEO severance (including employer taxes)               374,820     
COO severance (including employer taxes)   145,319            145,319     
Settlement and fees related to Texas sales tax audit                   1,089,318 
                          
Adjusted Net Income (Loss)  $(1,462,243)  $(2,398,252)  $89,541   $(5,919,630)  $10,311,889 
                          
Diluted Weighted Average Shares Outstanding   22,727,639    22,105,704    24,065,485    22,320,207    22,778,836 
                          
                          
Adjusted Net Income (Loss) Per Share  $(0.06)  $(0.11)  $0.00   $(0.27)  $0.45 

 

 

 

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 non-cash 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   Nine Months Ended 
   September 30,   June 30,   September 30,   September 30, 
   2023   2023   2022   2023   2022 
                     
Net Income (Loss)  $(2,747,628)  $(2,464,909)  $215,941   $(7,672,128)  $9,373,648 
                          
Add Back:                         
Interest expense   249,796    184,887    125,330    671,982    347,763 
DD&A   727,943    711,042    539,543    2,061,474    1,429,788 
Accretion   470,505    405,361    342,619    1,277,141    1,009,107 
Impairment cost                    
Amortization of right of use assets   124,171    87,560    44,627    287,956    135,234 
Income taxes   (134,720)           (134,720)    
EBITDA  $(1,309,933)  $(1,076,059)  $1,268,060   $(3,508,295)  $12,295,540 
                          
Consideration of noncash items:                         
Stock compensation and issuances   158,792    1,180,806    809,641    2,289,237    1,672,829 
(Gain) loss on derivatives   1,185,921    66,657    (42,474)   1,319,401    93,740 
Settlement on or purchases of derivative instruments   (45,855)       (83,926)   (87,042)   (244,817)
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        1,399,030 
XTO final settlement           1,448,363        1,448,363 
Settlement and fees related to Texas sales tax audit                   1,089,318 
                          
Adjusted EBITDA  $134,244   $171,404   $4,798,694   $533,440   $17,754,003 

 

 

  

10

 

v3.23.3
Cover
Nov. 13, 2023
Cover [Abstract]  
Document Type 8-K
Amendment Flag false
Document Period End Date Nov. 13, 2023
Entity File Number 001-16653
Entity Registrant Name EMPIRE PETROLEUM CORPORATION
Entity Central Index Key 0000887396
Entity Tax Identification Number 73-1238709
Entity Incorporation, State or Country Code DE
Entity Address, Address Line One 2200 S. Utica Place
Entity Address, Address Line Two Suite 150
Entity Address, City or Town Tulsa
Entity Address, State or Province OK
Entity Address, Postal Zip Code   74114
City Area Code 539
Local Phone Number 444-8002
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Entity Emerging Growth Company false

Empire Petroleum (AMEX:EP)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more Empire Petroleum Charts.
Empire Petroleum (AMEX:EP)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more Empire Petroleum Charts.