Empire Petroleum Reports Results for Second Quarter 2025 and Demonstrates Operational Momentum
SECOND QUARTER 2025 HIGHLIGHTS
-
Produced Q2-2025 net production volumes of 2,357 barrels of oil equivalent per day (“Boe/d”), an increase of
15% compared to Q1-2025;- Reported 1,493 barrels of oil per day (“Bbls/d”);
-
Boe/d is comprised of
63% oil,19% natural gas liquids (“NGLs”), and18% natural gas;
-
As part of Empire’s Enhanced Oil Recovery (“EOR”) efforts in the Starbuck Drilling Program (“Starbuck”) in
North Dakota , modified wellhead installations are underway and expected to be completed in Q3-2025, with advanced fabrication work progressing toward completion by year-end;- While certain rare alloys and specialized materials for the EOR process remain in fabrication, production has continued to improve and operations are showing increased consistency;
- Installation of the modified rare alloys for the EOR units is expected to be completed and fully operational in Q4-2025;
- Empire expects to finalize the patented design specifications for its hydrocarbon vaporization technology by the end of Q4-2025, with the system leveraging elevated temperatures and pressure changes to enhance recovery efficiency;
-
Empire made significant progress in preparing for its inaugural drilling campaign in
Texas , completing its first drilling pad and preparing multiple locations for entry as part of its development plan;- The Company also advanced critical pre-drill activities during Q2-2025, including surface land work, rig evaluation, and the permitting process, laying the groundwork for horizontal development across multiple prospective pay zones identified in the region;
- Empire expects drilling operations to commence in Q4-2025;
-
Launched a subscription rights offering (“Rights Offering”) with the intention to raise approximately
in gross proceeds, including$5.0 million from the anticipated future exercise of the warrants issued as part of the Rights Offering, to provide shareholders the opportunity to increase their equity position;$2.5 million -
Each shareholder of record as of July 10, 2025, is entitled to purchase one unit at a subscription price equal to
per unit, each unit consisting of 0.0139 shares of the Company’s common stock and one rights warrant to purchase 0.0136 shares of the Company’s common stock equal to$0.07 367 per whole share;$5.46 - Stockholders who fully exercise their subscription rights are entitled to oversubscribe for additional units, subject to availability and pro-rata allocation of units;
- As stated in previous filings, Phil E. Mulacek, Chairman of the Board and one of Empire’s largest shareholders, has expressed his intent to fully subscribe to the units available through his subscription rights and to fully exercise his over-subscription rights to purchase his pro-rata share of any remaining unsubscribed securities at the offering’s expiration;
- The Rights Offering is set to expire at 5:00 p.m., Eastern Time, on August 18, 2025, and proceeds are expected to be used for balance sheet optimization efforts and general corporate purposes;
-
Each shareholder of record as of July 10, 2025, is entitled to purchase one unit at a subscription price equal to
-
Reported Q2-2025 total product revenue of
, a net loss of$8.7 million , or ($5.1 million ) per diluted share, primarily driven by lower realized commodity prices, which included a$0.15 12% decrease in realized oil prices compared to Q1-2025 and a23% decrease compared to Q2-2024;-
Despite a
15% increase in equivalent production compared to Q1-2025, the significant decline in realized commodity pricing drove lower financial results for the quarter; -
Adjusted EBITDA of
( for Q2-2025.$1.2) million
-
Despite a
2025 OUTLOOK
“While commodity prices were significantly under pressure (NYMEX oil prices down ~
Mike Morrisett, President and CEO, added, “We were pleased to restore and maintain production across key assets during the second quarter, particularly in
-
Empire remains confident in the trajectory of its EOR program in the Starbuck region and expects to reach steady-state production levels by the end of Q4-2025, contingent on continued equipment reliability and seasonal operating stability; and
- With key infrastructure milestones nearing completion and EOR operations delivering steadily improving performance, the program is expected to support sustained production growth and improved asset performance over the long term.
-
After four years of expenditures, Empire anticipates receiving a ruling from the New Mexico Oil Conservation Commission (“NMOCD”) in Q3-2025, regarding its applications to revoke four existing permits and deny five new applications for what the Company believes is the illegal disposal of wastewater into Eunice Monument South Unit’s (“EMSU”) Unitized Interval by the largest of the third-party Saltwater Disposal (“SWD”) operators;
- Pending the NMOCD’s decision, Empire plans to proceed with Motions to Revoke the existing permits granted to the remaining three SWD Companies disposing wastewater into the EMSU and Arrowhead Grayburg Unit (“AGU”) Unitized Interval, while concurrently advancing litigation for trespass and damages;
- While litigation has limited the scope of development activity in the affected areas, production from the EMSU and AGU units has increased in recent months, reflecting ongoing optimization efforts; and
- The Company expects final resolution of this matter to result in a meaningful reduction in operating expenses and contribute to improved financial performance going forward.
-
Empire remains on track to initiate drilling operations in Q4-2025, as part of its broader development strategy in the region;
- The upcoming program is designed to target multiple prospective pay zones identified during technical evaluation, with a focus on horizontal development opportunities that support long-term, capital-efficient production;
- The Company expects this activity to establish a foundation for scalable development throughout 2026 and beyond;
- As of the first week of August 2025, the first drilling pad has been completed, and the Company is actively securing materials, equipment, rigs, and other necessary resources to begin and conclude drilling operations on the initial wells in Q4-2025; and
- The production targets associated with these wells are expected to deliver the most significant impact to Empire’s portfolio to date.
SECOND QUARTER 2025 FINANCIAL AND OPERATIONAL RESULTS
Q2-25 |
Q1-25 |
% Change2
|
Q2-24 |
% Change2
|
|
|
|
|
|
|
|
Net equivalent sales (Boe/d) | 2,357 |
2,049 |
|
2,638 |
- |
Net oil sales (Bbls/d) | 1,493 |
1,329 |
|
1,761 |
- |
Realized price ($/Boe) |
|
|
- |
|
- |
Product Revenue ($M) |
|
|
- |
|
- |
Net Loss ($M) |
( |
( |
- |
( |
- |
Adjusted Net Loss ($M)1 |
( |
( |
- |
( |
- |
Adjusted EBITDA ($M)1 |
( |
( |
- |
|
- |
|
|||||
1 Adjusted net loss 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. |
Net sales volumes for Q2-2025 were 2,357 Boe/d, including 1,493 barrels of oil per day; 430 barrels of NGLs per day, and 2,606 thousand cubic feet per day (“Mcf/d”) or 434 Boe/d of natural gas. Oil sales volumes decreased approximately
Empire reported Q2-2025 total product revenue of
Lease operating expenses in Q2-2025 decreased to
Production and ad valorem taxes for Q2-2025 were
Depreciation, Depletion, and Amortization (“DD&A”) and Accretion for Q2-2025 was
General and administrative expenses, excluding share-based compensation expense, was
Interest expense for Q2-2025 slightly decreased, compared to Q2-2024, primarily due to certain non-cash interest expense in Q2-2024 from the convertible promissory note partially offset by a higher average outstanding balance on the Company’s credit facility.
Empire recorded a net loss of
Adjusted EBITDA was
CAPITAL SPENDING, BALANCE SHEET & LIQUIDITY
For the six months ended June 30, 2025, Empire invested approximately
As of June 30, 2025, Empire had approximately
UPDATED PRESENTATION
An updated Company presentation will be posted to the Company’s website under the Investor Relations section.
ABOUT EMPIRE PETROLEUM
Empire Petroleum Corporation is a publicly traded,
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, 2024, 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, future commodity prices, 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, including inflation, tariffs and interest rates, uncertainties associated with legal and regulatory matters, successful completion of the Rights Offering, including future exercise of the warrants issued as part of the Rights Offering, 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 | |||||||||||||||||||
(in thousands, except share data) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
|
|||||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | ||||||||||||||||
|
2025 |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|||||
Revenue: | |||||||||||||||||||
Oil Sales | $ |
8,005 |
|
$ |
8,049 |
|
$ |
12,287 |
|
$ |
16,054 |
|
$ |
21,729 |
|
||||
Gas Sales |
|
221 |
|
|
548 |
|
|
(116 |
) |
|
769 |
|
|
261 |
|
||||
Natural Gas Liquids ("NGLs") Sales |
|
521 |
|
|
395 |
|
|
617 |
|
|
916 |
|
|
1,033 |
|
||||
Total Product Revenues |
|
8,747 |
|
|
8,992 |
|
|
12,788 |
|
|
17,739 |
|
|
23,023 |
|
||||
Other |
|
7 |
|
|
10 |
|
|
11 |
|
|
17 |
|
|
21 |
|
||||
Loss on Derivatives |
|
- |
|
|
- |
|
|
(1 |
) |
|
- |
|
|
(859 |
) |
||||
Total Revenue |
|
8,754 |
|
|
9,002 |
|
|
12,798 |
|
|
17,756 |
|
|
22,185 |
|
||||
Costs and Expenses: | |||||||||||||||||||
Lease Operating Expense |
|
6,387 |
|
|
5,766 |
|
|
7,543 |
|
|
12,153 |
|
|
14,930 |
|
||||
Production and Ad Valorem Taxes |
|
768 |
|
|
712 |
|
|
1,066 |
|
|
1,480 |
|
|
1,899 |
|
||||
Depreciation, Depletion & Amortization |
|
2,576 |
|
|
2,226 |
|
|
2,677 |
|
|
4,802 |
|
|
4,167 |
|
||||
Accretion of Asset Retirement Obligation |
|
534 |
|
|
526 |
|
|
492 |
|
|
1,060 |
|
|
977 |
|
||||
General and Administrative Expense: | |||||||||||||||||||
General and Administrative |
|
2,906 |
|
|
3,197 |
|
|
2,354 |
|
|
6,103 |
|
|
5,233 |
|
||||
Stock-Based Compensation |
|
486 |
|
|
531 |
|
|
592 |
|
|
1,017 |
|
|
1,302 |
|
||||
Total General and Administrative Expense |
|
3,392 |
|
|
3,728 |
|
|
2,946 |
|
|
7,120 |
|
|
6,535 |
|
||||
Total Cost and Expenses |
|
13,657 |
|
|
12,958 |
|
|
14,724 |
|
|
26,615 |
|
|
28,508 |
|
||||
Operating Loss |
|
(4,903 |
) |
|
(3,956 |
) |
|
(1,926 |
) |
|
(8,859 |
) |
|
(6,323 |
) |
||||
Other Income and (Expense): | |||||||||||||||||||
Interest Expense |
|
(334 |
) |
|
(296 |
) |
|
(735 |
) |
|
(630 |
) |
|
(1,050 |
) |
||||
Other Income |
|
181 |
|
|
31 |
|
|
(1,729 |
) |
|
212 |
|
|
(991 |
) |
||||
Loss before Taxes |
|
(5,056 |
) |
|
(4,221 |
) |
|
(4,390 |
) |
|
(9,277 |
) |
|
(8,364 |
) |
||||
Income Tax (Provision) Benefit |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
||||
Net Loss | $ |
(5,056 |
) |
$ |
(4,221 |
) |
$ |
(4,390 |
) |
$ |
(9,277 |
) |
$ |
(8,364 |
) |
||||
Net Loss per Common Share: | |||||||||||||||||||
Basic | $ |
(0.15 |
) |
$ |
(0.12 |
) |
$ |
(0.15 |
) |
$ |
(0.27 |
) |
$ |
(0.30 |
) |
||||
Diluted | $ |
(0.15 |
) |
$ |
(0.12 |
) |
$ |
(0.15 |
) |
$ |
(0.27 |
) |
$ |
(0.30 |
) |
||||
Weighted-Average Number of Common Shares Outstanding: | |||||||||||||||||||
Basic |
|
33,853,310 |
|
|
33,821,203 |
|
|
29,839,853 |
|
|
33,837,377 |
|
|
27,752,816 |
|
||||
Diluted |
|
33,853,310 |
|
|
33,821,203 |
|
|
29,839,853 |
|
|
33,837,377 |
|
|
27,752,816 |
|
EMPIRE PETROLEUM CORPORATION | ||||||||||||||||
Condensed Operating Data | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | March 31, | June 30, | June 30, | |||||||||||||
2025 |
2025 |
2024 |
2025 |
2024 |
||||||||||||
Net Sales Volumes: | ||||||||||||||||
Oil (Bbl) |
|
135,854 |
|
119,635 |
|
160,283 |
|
|
255,489 |
|
291,043 |
|||||
Natural gas (Mcf) |
|
237,133 |
|
199,868 |
|
241,242 |
|
|
437,001 |
|
453,063 |
|||||
Natural gas liquids (Bbl) |
|
39,091 |
|
31,453 |
|
39,612 |
|
|
70,544 |
|
74,397 |
|||||
Total (Boe) |
|
214,467 |
|
184,400 |
|
240,102 |
|
|
398,867 |
|
440,951 |
|||||
Average daily equivalent sales (Boe/d) |
|
2,357 |
|
2,049 |
|
2,638 |
|
|
2,204 |
|
2,423 |
|||||
Average Price per Unit: | ||||||||||||||||
Oil ($/Bbl) | $ |
58.92 |
$ |
67.28 |
$ |
76.66 |
|
$ |
62.84 |
$ |
74.66 |
|||||
Natural gas ($/Mcf) | $ |
0.93 |
$ |
2.74 |
$ |
(0.48 |
) |
$ |
1.76 |
$ |
0.58 |
|||||
Natural gas liquids ($/Bbl) | $ |
13.33 |
$ |
12.56 |
$ |
15.58 |
|
$ |
12.98 |
$ |
13.89 |
|||||
Total ($/Boe) | $ |
40.78 |
$ |
48.76 |
$ |
53.26 |
|
$ |
44.47 |
$ |
52.21 |
|||||
Operating Costs and Expenses per Boe: | ||||||||||||||||
Lease operating expense | $ |
29.78 |
$ |
31.27 |
$ |
31.42 |
|
$ |
30.47 |
$ |
33.86 |
|||||
Production and ad valorem taxes | $ |
3.58 |
$ |
3.86 |
$ |
4.44 |
|
$ |
3.71 |
$ |
4.31 |
|||||
Depreciation, depletion, amortization and accretion | $ |
14.50 |
$ |
14.92 |
$ |
13.20 |
|
$ |
14.70 |
$ |
11.67 |
|||||
General & administrative expense: | ||||||||||||||||
General & administrative expense (excluding stock-based compensation) | $ |
13.55 |
$ |
17.34 |
$ |
9.80 |
|
$ |
15.30 |
$ |
11.87 |
|||||
Stock-based compensation | $ |
2.27 |
$ |
2.88 |
$ |
2.47 |
|
$ |
2.55 |
$ |
2.95 |
|||||
Total general & administrative expense | $ |
15.82 |
$ |
20.22 |
$ |
12.27 |
|
$ |
17.85 |
$ |
14.82 |
EMPIRE PETROLEUM CORPORATION | |||||||
Condensed Consolidated Balance Sheets | |||||||
(in thousands, except share data) | |||||||
(Unaudited) | |||||||
June 30, | December 31, | ||||||
|
2025 |
|
|
2024 |
|
||
ASSETS | |||||||
Current Assets: | |||||||
Cash | $ |
2,293 |
|
$ |
2,251 |
|
|
Accounts Receivable |
|
10,167 |
|
|
8,155 |
|
|
Inventory |
|
1,303 |
|
|
1,305 |
|
|
Prepaids |
|
756 |
|
|
640 |
|
|
Total Current Assets |
|
14,519 |
|
|
12,351 |
|
|
Property and Equipment: | |||||||
Oil and Natural Gas Properties, Successful Efforts |
|
144,008 |
|
|
140,675 |
|
|
Less: Accumulated Depletion, Amortization and Impairment |
|
(36,583 |
) |
|
(31,974 |
) |
|
Total Oil and Gas Properties, Net |
|
107,425 |
|
|
108,701 |
|
|
Other Property and Equipment, Net |
|
1,484 |
|
|
1,391 |
|
|
Total Property and Equipment, Net |
|
108,909 |
|
|
110,092 |
|
|
Other Noncurrent Assets |
|
1,231 |
|
|
1,425 |
|
|
TOTAL ASSETS | $ |
124,659 |
|
$ |
123,868 |
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current Liabilities: | |||||||
Accounts Payable | $ |
11,935 |
|
$ |
10,452 |
|
|
Accrued Expenses |
|
11,402 |
|
|
10,348 |
|
|
Current Portion of Lease Liability |
|
300 |
|
|
400 |
|
|
Current Portion of Note Payable - Related Party |
|
2,000 |
|
|
- |
|
|
Current Portion of Long-Term Debt |
|
530 |
|
|
70 |
|
|
Total Current Liabilities |
|
26,167 |
|
|
21,270 |
|
|
Long-Term Debt |
|
14,627 |
|
|
11,266 |
|
|
Long-Term Lease Liability |
|
39 |
|
|
144 |
|
|
Asset Retirement Obligations |
|
29,321 |
|
|
28,423 |
|
|
Total Liabilities |
|
70,154 |
|
|
61,103 |
|
|
Stockholders' Equity: | |||||||
Series A Preferred Stock - |
|
- |
|
|
- |
|
|
Common Stock - |
|
93 |
|
|
93 |
|
|
Additional Paid-in-Capital |
|
144,506 |
|
|
143,489 |
|
|
Accumulated Deficit |
|
(90,094 |
) |
|
(80,817 |
) |
|
Total Stockholders' Equity |
|
54,505 |
|
|
62,765 |
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ |
124,659 |
|
$ |
123,868 |
|
EMPIRE PETROLEUM CORPORATION | |||||||||||||||||||
Condensed Consolidated Statements of Cash Flows | |||||||||||||||||||
(in thousands) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | ||||||||||||||||
|
2025 |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|||||
Cash Flows from Operating Activities: | |||||||||||||||||||
Net Loss | $ |
(5,056 |
) |
$ |
(4,221 |
) |
$ |
(4,390 |
) |
|
(9,277 |
) |
$ |
(8,364 |
) |
||||
Adjustments to Reconcile Net Loss to Net Cash | |||||||||||||||||||
(Used In) Provided By Operating Activities: | |||||||||||||||||||
Stock-Based Compensation |
|
486 |
|
|
531 |
|
|
592 |
|
|
1,017 |
|
|
1,302 |
|
||||
Amortization of Right-of-Use Assets |
|
120 |
|
|
121 |
|
|
136 |
|
|
241 |
|
|
271 |
|
||||
Depreciation, Depletion and Amortization |
|
2,576 |
|
|
2,226 |
|
|
2,677 |
|
|
4,802 |
|
|
4,167 |
|
||||
Accretion of Asset Retirement Obligations |
|
534 |
|
|
526 |
|
|
492 |
|
|
1,060 |
|
|
977 |
|
||||
Loss on Commodity Derivatives |
|
- |
|
|
- |
|
|
1 |
|
|
- |
|
|
859 |
|
||||
Settlement on or Purchases of Derivative Instruments |
|
- |
|
|
- |
|
|
(253 |
) |
|
- |
|
|
(263 |
) |
||||
Loss on Financial Derivatives |
|
- |
|
|
- |
|
|
1,736 |
|
|
- |
|
|
998 |
|
||||
Amortization of Debt Discount on Convertible Notes |
|
- |
|
|
- |
|
|
500 |
|
|
- |
|
|
500 |
|
||||
Gain on Extinguishment of Debt |
|
- |
|
|
- |
|
|
(17 |
) |
|
- |
|
|
(17 |
) |
||||
Gain on Sale of Oil and Natural Gas Properties |
|
(175 |
) |
|
- |
|
|
- |
|
|
(175 |
) |
|
- |
|
||||
Gain on Sale of Other Fixed Assets |
|
- |
|
|
(32 |
) |
|
- |
|
|
(32 |
) |
|
- |
|
||||
Change in Operating Assets and Liabilities: | |||||||||||||||||||
Accounts Receivable |
|
(2,291 |
) |
|
279 |
|
|
(1,694 |
) |
|
(2,012 |
) |
|
(630 |
) |
||||
Inventory, Oil in Tanks |
|
200 |
|
|
(199 |
) |
|
346 |
|
|
1 |
|
|
(18 |
) |
||||
Prepaids, Current |
|
331 |
|
|
94 |
|
|
463 |
|
|
425 |
|
|
460 |
|
||||
Accounts Payable |
|
(355 |
) |
|
1,676 |
|
|
(2,484 |
) |
|
1,321 |
|
|
1,855 |
|
||||
Accrued Expenses |
|
455 |
|
|
599 |
|
|
668 |
|
|
1,054 |
|
|
1,030 |
|
||||
Other Long Term Assets and Liabilities |
|
37 |
|
|
13 |
|
|
(574 |
) |
|
50 |
|
|
(1,021 |
) |
||||
Net Cash (Used In) Provided By Operating Activities |
|
(3,138 |
) |
|
1,613 |
|
|
(1,801 |
) |
|
(1,525 |
) |
|
2,106 |
|
||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Disposal of Oil and Natural Gas Properties |
|
175 |
|
|
- |
|
|
- |
|
|
175 |
|
|
- |
|
||||
Additions to Oil and Natural Gas Properties |
|
(491 |
) |
|
(2,680 |
) |
|
(13,202 |
) |
|
(3,171 |
) |
|
(30,143 |
) |
||||
Disposal of Other Fixed Assets |
|
- |
|
|
49 |
|
|
- |
|
|
49 |
|
|
- |
|
||||
Purchase of Other Fixed Assets |
|
(23 |
) |
|
(18 |
) |
|
(89 |
) |
|
(41 |
) |
|
(120 |
) |
||||
Cash Paid for Right-of-Use Assets |
|
(111 |
) |
|
(113 |
) |
|
(125 |
) |
|
(224 |
) |
|
(251 |
) |
||||
Net Cash Used In Investing Activities |
|
(450 |
) |
|
(2,762 |
) |
|
(13,416 |
) |
|
(3,212 |
) |
|
(30,514 |
) |
||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Borrowings on Credit Facility |
|
3,000 |
|
|
- |
|
|
- |
|
|
3,000 |
|
|
3,950 |
|
||||
Proceeds from Promissory Note - Related Party |
|
2,000 |
|
|
- |
|
|
- |
|
|
2,000 |
|
|
5,000 |
|
||||
Proceeds from Rights Offering, net of transaction costs |
|
- |
|
|
- |
|
|
20,512 |
|
|
- |
|
|
20,512 |
|
||||
Principal Payments of Debt |
|
(200 |
) |
|
(21 |
) |
|
(157 |
) |
|
(221 |
) |
|
(218 |
) |
||||
Net Proceeds from Warrant Exercise |
|
- |
|
|
- |
|
|
629 |
|
|
- |
|
|
629 |
|
||||
Net Cash Provided By (Used In) Financing Activities |
|
4,800 |
|
|
(21 |
) |
|
20,984 |
|
|
4,779 |
|
|
29,873 |
|
||||
Net Change in Cash |
|
1,212 |
|
|
(1,170 |
) |
|
5,767 |
|
|
42 |
|
|
1,465 |
|
||||
Cash - Beginning of Period |
|
1,081 |
|
|
2,251 |
|
|
3,491 |
|
|
2,251 |
|
|
7,793 |
|
||||
Cash - End of Period | $ |
2,293 |
|
$ |
1,081 |
|
$ |
9,258 |
|
$ |
2,293 |
|
$ |
9,258 |
|
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
Three Months Ended | Six Months Ended | ||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | ||||||||||||||||
|
2025 |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|||||
(in thousands, except share data) | |||||||||||||||||||
Net Loss | $ |
(5,056 |
) |
$ |
(4,221 |
) |
$ |
(4,390 |
) |
$ |
(9,277 |
) |
$ |
(8,364 |
) |
||||
Adjusted for: | |||||||||||||||||||
Loss on commodity derivatives |
|
- |
|
|
- |
|
|
1 |
|
|
- |
|
|
859 |
|
||||
Settlement on or purchases of derivative instruments |
|
- |
|
|
- |
|
|
(253 |
) |
|
- |
|
|
(263 |
) |
||||
Loss on financial derivatives |
|
- |
|
|
- |
|
|
1,736 |
|
|
- |
|
|
998 |
|
||||
Gain on sale of oil and natural gas properties |
|
(175 |
) |
|
- |
|
|
- |
|
|
(175 |
) |
|
- |
|
||||
Gain on sale of other fixed assets |
|
- |
|
|
(32 |
) |
|
- |
|
|
(32 |
) |
|
- |
|
||||
Adjusted Net Loss | $ |
(5,231 |
) |
$ |
(4,253 |
) |
$ |
(2,906 |
) |
$ |
(9,484 |
) |
$ |
(6,770 |
) |
||||
Diluted Weighted-Average Number of Common Shares Outstanding |
|
33,853,310 |
|
|
33,821,203 |
|
|
29,839,853 |
|
|
33,837,377 |
|
|
27,752,816 |
|
||||
Adjusted Net Loss Per Common Share | $ |
(0.15 |
) |
$ |
(0.13 |
) |
$ |
(0.10 |
) |
$ |
(0.28 |
) |
$ |
(0.24 |
) |
The Company defines adjusted EBITDA as net loss plus net interest expense, DD&A, accretion, amortization of right of use assets, income tax provision (benefit), and other adjustments. 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 (loss), 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 | Six Months Ended | ||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | ||||||||||||||||
|
2025 |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|||||
(in thousands) | |||||||||||||||||||
Net Loss | $ |
(5,056 |
) |
$ |
(4,221 |
) |
$ |
(4,390 |
) |
$ |
(9,277 |
) |
$ |
(8,364 |
) |
||||
Add Back: | |||||||||||||||||||
Interest expense |
|
334 |
|
|
296 |
|
|
735 |
|
|
630 |
|
|
1,050 |
|
||||
DD&A |
|
2,576 |
|
|
2,226 |
|
|
2,677 |
|
|
4,802 |
|
|
4,167 |
|
||||
Accretion |
|
534 |
|
|
526 |
|
|
492 |
|
|
1,060 |
|
|
977 |
|
||||
Amortization of right-of-use assets |
|
120 |
|
|
121 |
|
|
136 |
|
|
241 |
|
|
271 |
|
||||
EBITDA | $ |
(1,492 |
) |
$ |
(1,052 |
) |
$ |
(350 |
) |
$ |
(2,544 |
) |
$ |
(1,899 |
) |
||||
Adjustments: | |||||||||||||||||||
Stock-based compensation |
|
486 |
|
|
531 |
|
|
592 |
|
|
1,017 |
|
|
1,302 |
|
||||
Loss on commodity derivatives |
|
- |
|
|
- |
|
|
1 |
|
|
- |
|
|
859 |
|
||||
Settlement on or purchases of derivative instruments |
|
- |
|
|
- |
|
|
(253 |
) |
|
- |
|
|
(263 |
) |
||||
Loss on financial derivatives |
|
- |
|
|
- |
|
|
1,736 |
|
|
- |
|
|
998 |
|
||||
Gain on sale of oil and natural gas properties |
|
(175 |
) |
|
- |
|
|
- |
|
|
(175 |
) |
|
- |
|
||||
Gain on sale of other fixed assets |
|
- |
|
|
(32 |
) |
|
- |
|
|
(32 |
) |
|
- |
|
||||
Adjusted EBITDA | $ |
(1,181 |
) |
$ |
(553 |
) |
$ |
1,726 |
|
$ |
(1,734 |
) |
$ |
997 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250812538826/en/
Mike Morrisett
President & CEO
539-444-8002
Info@empirepetrocorp.com
Kali Carter
Communications & Investor Relations Manager
918-995-5046
IR@empirepetrocorp.com
Source: Empire Petroleum