Empire Petroleum Provides Encouraging North Dakota Drilling Program Update and Reports Q1 2024 Results

TULSA, Okla.–(BUSINESS WIRE)–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 provided an update on its North Dakota development drilling program and reported results for the first quarter of 2024.


FIRST QUARTER 2024 HIGHLIGHTS

  • Reported Q1-24 net sales volumes of 2,207 barrels of oil equivalent per day (“Boe/d”);
    • 65% oil, 17% natural gas liquids (“NGLs”), and 18% natural gas
    • Average daily oil sales volumes grew by 11% sequentially and 8% year-over-year
  • Commenced $20.66M Rights Offering at $5.00 per share to fund current drilling, 3-D seismic imaging, other strategic initiatives, and operations, which was successfully completed in Q2-24;
  • Initiated 3-D & 2-D seismic survey for the North Dakota drilling program, 3-D & 2-D shoot was completed in May 2024, with data sent for processing and a completion target of the end of Q2-24;
  • Continued optimization and evaluation around the waterflood units in Empire’s New Mexico assets, including an upcoming pilot drilling program; and
  • Reported Q1-24 total revenue of $9.4 million, a net loss of $4.0 million, or $0.15 per share and an Adjusted Net Loss of $3.9 million, or $0.15 per share;
    • Generated Q1-24 Adjusted EBITDA of ($0.7) million

2024 OUTLOOK

Phil Mulacek, Chairman, commented, “Recent drilling and data from the North Dakota field and reservoir affirm our confidence in the opportunity to drive meaningful production improvements in this area. We continue to see excellent well economics within our North Dakota operations and are pleased to have achieved significant per-well cost reductions as compared to our initial expectations, following the drilling of our most recent wells. The integration of the new 3-D and the EOR infrastructure in North Dakota are the key drivers for our production growth goals in 2024, which we expect to be weighted to the second half of the year.”

Mike Morrisett, President and CEO, added, “Our team has assembled a strong base of producing assets, and we have a clear, focused strategy to build value from this portfolio. Our principal focus for the balance of 2024 is to complete our North Dakota development program. Moving into 2025, the Permian in New Mexico’s Lea County represents a significant production growth opportunity. We have initiated technical work to identify uplift opportunities at our three prolific waterflood units in Lea County, though we expect it to take a few more quarters before we can commence our pilot drilling program there.”

North Dakota – Williston Basin:

Empire expects North Dakota development efforts to drive production improvements targeted to return operations to positive cash flow and support New Mexico exploration and development in late 2024 and beyond.

  • 70% of the horizontal wells completed or in progress and more under development over the next 2 quarters; the remaining 30% of the horizontal laterals will be completed for initial Enhanced Oil Recovery (EOR) development in Q2-Q3 2024;
  • First stage of the EOR infrastructure to be completed in Q2-2024 and the balance installed in Q3-2024;
  • Initial production impact anticipated to ramp in Q3-2024 to Q4-2024 and beyond;
  • Drill core data, currently being evaluated, has confirmed new zones of potential development; and
  • 3-D seismic program to guide North Dakota drilling and development;
    • Completed 3-D & 2-D seismic shoot in early May 2024; expect to complete 3-D processing/analysis and updated 3-D model by end of Q2-2024 to support launch of development program in Q3-2024

New Mexico – Permian Basin:

  • Initiated data and analytics on historical water injection profiles across all injectors in Empire’s waterflood units;
  • Currently focused on evaluating conformance improvements;
  • Optimizing waterflood aerial performance to enhance overall recovery efficiency;
  • Constructed reservoir simulation model of Eunice Monument South Unit (EMSU), Eunice Monument South Unit-B (EMSU-B) and Arrowhead Grayburg Unit (AGU) to evaluate performance and impact to SWD injection and long-term flooding into the San Andres;
  • Identified high potential recompletion opportunities in outlying fields; and
  • Initiated legal and regulatory actions against third parties trespassing on the NM water floods

Q1-24

Q4-23

% Change2
Q1-24 vs. Q4-23

Q1-23

% Change2
Q1-24 vs. Q1-23

 

 

 

 

 

Net equivalent sales (Boe/d)

2,207

2,011

10%

2,206

NM

Net oil sales (Bbls/d)

1,437

1,294

11%

1,336

8%

Realized price ($/Boe)

50.96

53.50

-5%

50.87

NM

Product Revenue ($M)

10,235

9,898

3%

10,100

1%

Net Income (Loss) ($M)

(3,975)

(4,797)

17%

(2,460)

-62%

Adjusted Net Income (Loss) ($M)1

(3,866)

(5,753)

33%

(2,059)

-88%

Adjusted EBITDA ($M)1

(729)

(2,917)

75%

228

NM

FIRST QUARTER 2024 FINANCIAL AND OPERATIONAL RESULTS

_______________________________

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.

Net sales for Q1-24 were 2,207 Boe/d, including 1,437 barrels of oil per day; 382 barrels of NGLs per day, and 2,328 thousand cubic feet per day (“Mcf/d”) or 388 Boe/d of natural gas.

Empire reported Q1-24 total revenue of $9.4 million versus $10.1 million in Q1-23. Contributing to the decrease was a $0.9 million net loss on derivatives versus a net loss on derivatives of $0.07 million in Q1-23. Partially offsetting the change in derivatives loss was the increase in oil production due to new wells completed in North Dakota.

Q1-24 lease operating expenses increased to $7.4 million versus $6.5 million for Q1-23, primarily due to higher power and fuel costs, higher contract labor and an increase in employee headcount.

Production and ad valorem taxes for Q1-24 were $0.8 million, slightly higher year-over-year as a result of higher product revenues.

Depreciation, Depletion, Amortization and Accretion (“DD&A”) for Q1-24 was $1.98 million versus $1.02 million for Q1-23. The increase in production and the impact of higher capitalized costs associated with the new drilling activity in North Dakota drove DD&A expense higher year-over-year.

General and administrative expenses, excluding share-based compensation expense, were $2.9 million, or $14.33 per Boe in Q1-24 versus $3.0 million, or $15.23 per Boe in Q1-23. The year-over-year decrease was primarily due to severance expense for the former CEO in Q1-23, which more than offset a Q1-24 increase in salaries and benefits associated with an increase in employee headcount.

Interest expense for Q1-24 was $0.3 million compared to $0.2 million for Q1-23.

Empire recorded a Q1-24 net loss of $4.0 million, or $0.15 per diluted share, versus a Q1-23 net loss of $2.5 million, or $0.11 per diluted share.

Adjusted EBITDA was a loss of $0.7 million for Q1-24 compared to Adjusted EBITDA of $0.2 million in Q1-23.

CAPITAL SPENDING, BALANCE SHEET & LIQUIDITY

For the three months ended March 31, 2024, Empire invested approximately $13.4 million in capital expenditures, primarily reflecting the completion of 4 wells in North Dakota.

As of March 31, 2024, Empire had approximately $3.5 million in cash on hand and approximately $1.1 million available on its credit facility. Empire received proceeds of approximately $20.66 million following the close of the Rights Offering in April 2024.

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.

EMPIRE PETROLEUM CORPORATION
Condensed Consolidated Statements of Operations
(Unaudited)
 
Three Months Ended
March 31, December 31, March 31,

 

2024

 

 

2023

 

 

2023

 

Revenue:
Oil Sales

$

9,441,964

 

$

9,106,041

 

$

8,938,715

 

Gas Sales

 

377,130

 

 

410,816

 

 

656,035

 

Natural Gas Liquids (“NGLs”) Sales

 

416,211

 

 

381,497

 

 

504,954

 

Total Product Revenues

 

10,235,305

 

 

9,898,354

 

 

10,099,704

 

Other

 

10,086

 

 

15,705

 

 

19,364

 

Gain (Loss) on Derivatives

 

(858,150

)

 

1,253,708

 

 

(66,823

)

Total Revenue

 

9,387,241

 

 

11,167,767

 

 

10,052,245

 

 
Costs and Expenses:
Lease Operating Expense

 

7,387,423

 

 

7,956,264

 

 

6,520,163

 

Production and Ad Valorem Taxes

 

833,447

 

 

772,781

 

 

758,114

 

Depletion, Depreciation & Amortization

 

1,490,130

 

 

1,035,059

 

 

622,489

 

Accretion of Asset Retirement Obligation

 

485,349

 

 

478,881

 

 

401,275

 

Impairment

 

 

 

 

 

 

General and Administrative Expense:
General and Administrative

 

2,879,037

 

 

4,536,237

 

 

3,023,279

 

Stock-Based Compensation

 

710,002

 

 

855,514

 

 

949,639

 

Total General and Administrative Expense

 

3,589,039

 

 

5,391,751

 

 

3,972,918

 

 
Total Cost and Expenses

 

13,785,388

 

 

15,634,736

 

 

12,274,959

 

 
Operating Income (Loss)

 

(4,398,147

)

 

(4,466,969

)

 

(2,222,714

)

 
Other Income and (Expense):
Interest Expense

 

(315,049

)

 

(328,445

)

 

(237,299

)

Other Income (Expense)

 

738,000

 

 

465

 

 

422

 

Income (Loss) before Taxes

 

(3,975,196

)

 

(4,794,949

)

 

(2,459,591

)

 
Income Tax (Provision) Benefit

 

 

 

(2,528

)

 

 

 
Net Income (Loss)

$

(3,975,196

)

$

(4,797,477

)

$

(2,459,591

)

 
Net Income (Loss) per Common Share:
Basic

$

(0.15

)

$

(0.20

)

$

(0.11

)

Diluted

$

(0.15

)

$

(0.20

)

$

(0.11

)

Weighted Average Number of Common Shares Outstanding:
Basic

 

25,688,427

 

 

23,912,271

 

 

22,096,796

 

Diluted

 

25,688,427

 

 

23,912,271

 

 

22,096,796

 

EMPIRE PETROLEUM CORPORATION
Condensed Operating Data
(Unaudited)
 
Three Months Ended
March 31, December 31, March 31,

 

2024

 

2023

 

2023

 
Net Sales Volumes:
Oil (Bbl)

 

130,760

 

119,022

 

120,257

Natural gas (Mcf)

 

211,820

 

215,855

 

231,218

Natural gas liquids (Bbl)

 

34,785

 

30,011

 

39,756

Total (Boe)

 

200,848

 

185,009

 

198,549

 
Average daily equivalent sales (Boe/d)

 

2,207

 

2,011

 

2,206

 
Average Price per Unit:
Oil ($/Bbl)

$

72.21

$

76.51

$

74.33

Natural gas ($/Mcf)

$

1.78

$

1.90

$

2.84

Natural gas liquids ($/Bbl)

$

11.97

$

12.71

$

12.70

Total ($/Boe)

$

50.96

$

53.50

$

50.87

 
Operating Costs and Expenses per Boe:
Lease operating expense

$

36.78

$

43.00

$

32.84

Production and ad valorem taxes

$

4.15

$

4.18

$

3.82

Depreciation, depletion, amortization and accretion

$

9.84

$

8.18

$

5.16

General & administrative expense:
General & administrative expense

$

14.33

$

24.52

$

15.23

Stock-based compensation

$

3.54

$

4.62

$

4.78

Total general & administrative expense

$

17.87

$

29.14

$

20.01

EMPIRE PETROLEUM CORPORATION
Condensed Consolidated Balance Sheets
 
March 31, December 31,

 

2024

 

 

2023

 

 
ASSETS
Current Assets:
Cash

$

3,491,465

 

$

7,792,508

 

Accounts Receivable

 

7,290,007

 

 

8,354,636

 

Derivative Instruments

 

 

 

406,806

 

Inventory

 

1,797,342

 

 

1,433,454

 

Prepaids

 

1,250,672

 

 

757,500

 

Total Current Assets

 

13,829,486

 

 

18,744,904

 

 
Property and Equipment:
Oil and Natural Gas Properties, Successful Efforts

 

107,020,654

 

 

93,509,803

 

Less: Accumulated Depreciation, Depletion and Impairment

 

(24,427,923

)

 

(22,996,805

)

Total Oil and Gas Properties, Net

 

82,592,731

 

 

70,512,998

 

Other Property and Equipment, Net

 

1,729,316

 

 

1,883,211

 

Total Property and Equipment, Net

 

84,322,047

 

 

72,396,209

 

 
Other Noncurrent Assets

 

1,931,161

 

 

1,474,503

 

 
TOTAL ASSETS

$

100,082,694

 

$

92,615,616

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities:
Accounts Payable

$

17,194,236

 

$

16,437,219

 

Accrued Expenses

 

7,436,586

 

 

7,075,302

 

Derivative Instruments

 

440,644

 

 

 

Current Portion of Lease Liability

 

430,273

 

 

432,822

 

Current Portion of Note Payable – Related Party

 

1,060,004

 

 

1,060,004

 

Current Portion of Long-Term Debt

 

486,483

 

 

44,225

 

Total Current Liabilities

 

27,048,226

 

 

25,049,572

 

 
Long-Term Debt

 

8,533,693

 

 

4,596,775

 

Term Note Payable – Related Party

 

2,970,000

 

 

 

Long-Term Lease Liability

 

441,748

 

 

544,382

 

Derivative Instruments

 

1,292,000

 

 

 

Asset Retirement Obligations

 

28,105,761

 

 

27,468,427

 

Total Liabilities

 

68,391,428

 

 

57,659,156

 

 
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, 25,623,674 and
25,503,530 Shares Issued and Outstanding, Respectively

 

85,145

 

 

85,025

 

Additional Paid-in-Capital

 

100,200,135

 

 

99,490,253

 

Accumulated Deficit

 

(68,594,014

)

 

(64,618,818

)

Total Stockholders’ Equity

 

31,691,266

 

 

34,956,460

 

 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$

100,082,694

 

$

92,615,616

 

 
EMPIRE PETROLEUM CORPORATION
Condensed Consolidated Statements of Cash Flows
(Unaudited)
 
Three Months Ended
March 31, December 31, March 31,

 

2024

 

 

2023

 

 

2023

 

 
Cash Flows From Operating Activities:
Net Income (Loss)

$

(3,975,196

)

$

(4,797,477

)

$

(2,459,591

)

 
Adjustments to Reconcile Net Income (Loss) to Net Cash
Provided By Operating Activities:
Stock Compensation and Issuances

 

710,002

 

 

855,513

 

 

949,639

 

Amortization of Right of Use Assets

 

135,733

 

 

135,733

 

 

76,225

 

Depreciation, Depletion and Amortization

 

1,490,130

 

 

1,035,059

 

 

622,489

 

Accretion of Asset Retirement Obligation

 

485,349

 

 

478,881

 

 

401,275

 

(Gain) Loss on Commodity Derivatives

 

858,150

 

 

(1,253,708

)

 

66,823

 

Settlement on or Purchases of Derivative Instruments

 

(10,700

)

 

(266,653

)

 

(41,187

)

Gain on Financial Derivatives

 

(738,000

)

 

 

 

 

Change in Operating Assets and Liabilities:
Accounts Receivable

 

1,064,629

 

 

(1,128,490

)

 

(849,909

)

Inventory, Oil in Tanks

 

(363,888

)

 

131,230

 

 

(420,859

)

Prepaids, Current

 

(2,398

)

 

(165,768

)

 

89,812

 

Accounts Payable

 

4,339,024

 

 

556,917

 

 

(213,611

)

Accrued Expenses

 

361,284

 

 

649,185

 

 

(110,053

)

Other Long Term Assets and Liabilities

 

(446,430

)

 

(160,691

)

 

(3,177,767

)

Net Cash Provided By (Used In) Operating Activities

 

3,907,689

 

 

(3,930,269

)

 

(5,066,714

)

 
Cash Flows from Investing Activities:
Additions to Oil and Natural Gas Properties

 

(16,940,873

)

 

(8,950,338

)

 

(2,210,004

)

Purchase of Other Fixed Assets

 

(31,023

)

 

(173,337

)

 

(27,170

)

Cash Paid for Right of Use Assets

 

(125,238

)

 

(124,485

)

 

(86,545

)

Sinking Fund Deposit

 

 

 

 

 

2,779,000

 

Net Cash Provided By (Used In) Investing Activities

 

(17,097,134

)

 

(9,248,160

)

 

455,281

 

 
Cash Flows from Financing Activities:
Borrowings on Credit Facility

 

3,950,000

 

 

4,492,484

 

 

 

Proceeds from Promissory Note

 

5,000,000

 

 

 

 

 

Principal Payments of Debt

 

(61,598

)

 

(4,517,576

)

 

(569,136

)

Proceeds from Option and Warrant Exercises

 

 

 

9,961,195

 

 

 

Net Cash Provided By (Used In) Financing Activities

 

8,888,402

 

 

9,936,103

 

 

(569,136

)

 
Net Change in Cash

 

(4,301,043

)

 

(3,242,326

)

 

(5,180,569

)

 
Cash – Beginning of Period

 

7,792,508

 

 

11,034,834

 

 

11,944,442

 

 
Cash – End of Period

$

3,491,465

 

$

7,792,508

 

$

6,763,873

 

 

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
March 31, December 31, March 31,

 

2024

 

 

2023

 

 

2023

 

 
Net Income (Loss)

$

(3,975,196

)

$

(4,797,477

)

$

(2,459,591

)

 
Adjusted for:
(Gain) loss on commodity derivatives

 

858,150

 

 

(1,253,708

)

 

66,823

 

Settlement on or purchases of derivative instruments

 

(10,700

)

 

(266,653

)

 

(41,187

)

Gain on financial derivatives

 

(738,000

)

 

 

 

 

CEO severance (including employer taxes)

 

 

 

 

 

374,820

 

Professional fees for potential financing transactions

 

 

 

564,588

 

 

 

 
Adjusted Net Income (Loss)

$

(3,865,746

)

$

(5,753,250

)

$

(2,059,135

)

 
Diluted Weighted Average Shares Outstanding

 

25,688,427

 

 

23,912,271

 

 

22,096,796

 

 
Adjusted Net Income (Loss) Per Share

$

(0.15

)

$

(0.24

)

$

(0.09

)

 

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
March 31, December 31, March 31,

 

2024

 

 

2023

 

 

2023

 

 
Net Income (Loss)

$

(3,975,196

)

$

(4,797,477

)

$

(2,459,591

)

 
Add Back:
Interest expense

 

315,049

 

 

328,445

 

 

237,299

 

DD&A

 

1,490,130

 

 

1,035,059

 

 

622,489

 

Accretion

 

485,349

 

 

478,881

 

 

401,275

 

Amortization of right of use assets

 

135,733

 

 

135,733

 

 

76,225

 

Income taxes

 

 

 

2,528

 

 

 

EBITDA

$

(1,548,935

)

$

(2,816,830

)

$

(1,122,303

)

 
Adjustments:
Stock based Compensation

 

710,002

 

 

855,514

 

 

949,639

 

(Gain) loss on commodity derivatives

 

858,150

 

 

(1,253,708

)

 

66,823

 

Settlement on or purchases of derivative instruments

 

(10,700

)

 

(266,653

)

 

(41,187

)

Gain on financial derivatives

 

(738,000

)

 

 

 

 

CEO severance (including employer taxes)

 

 

 

 

 

374,820

 

Professional fees for potential financing transactions

 

 

 

564,588

 

 

 

 
Adjusted EBITDA

$

(729,483

)

$

(2,917,089

)

$

227,792

 

 

Contacts

Empire Petroleum Corporation
Mike Morrisett

President & CEO

539-444-8002

Info@empirepetrocorp.com

Kali Carter

Communications & Investor Relations Manager

918-995-5046

IR@empirepetrocorp.com