UNITED
STATES
SECURITIES AND EXCHANGE COMMISSION
Washington,
D.C. 20549
_________________
FORM
10-Q
_________________
(Mark One)
☑
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended June 30, 2023
or
☐
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from: ____________to ____________
_____________________
EMPIRE PETROLEUM CORPORATION
(Exact name of registrant
as specified in its charter)
_____________________
delaware
001-16653
73-1238709
(State
or Other Jurisdiction of
Incorporation
or Organization)
( Commission
File
Number)
(I.R.S.
Employer
Identification
No.)
2200 S. Utica Place , Suite 150 , Tulsa , OK 74114
(Address
of principal executive offices)(Zip Code)
( 539 )
444-8002
(Registrant’s
telephone number, including area code)
(Former
name or former address and former fiscal year, if changed since last report)
_________________
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 (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes þ No
☐
Indicate by check mark whether the registrant
has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405
of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes þ No
☐
Indicate by check mark whether the
registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging
growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller
reporting company,” and "emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐
Accelerated filer ☐
Non-accelerated filer ☒
Smaller reporting company ☒
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. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act). Yes ☐ No ☒
The number of shares of the registrant's common stock,
$0.001 par value, outstanding as of the latest practicable date of August 9, 2023 was 22,723,780
EMPIRE PETROLEUM CORPORATION
TABLE OF CONTENTS
PART I.
FINANCIAL INFORMATION
Page No.
Item 1.
Condensed Consolidated Financial Statements (Unaudited)
Condensed Consolidated Balance Sheets as of June 30, 2023 and December 31, 2022
2
Condensed Consolidated Statements of Operations – For the Three and Six Months Ended June 30, 2023 and 2022
3
Condensed Consolidated Statements of Changes in Stockholders' Equity – For the Three and Six Months Ended June 30, 2023 and 2022
4
Condensed Consolidated Statements of Cash Flows – For the Six Months Ended June 30, 2023 and 2022
5
Notes to Unaudited Condensed Consolidated Financial Statements
6-15
Item 2.
Management's Discussion and Analysis of Financial Condition and Results of Operations
16-21
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
22
Item 4.
Controls and Procedures
22
PART II.
OTHER INFORMATION
Item 1.
Legal Proceedings
23
Item 1A.
Risk Factors
23
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
23
Item 3.
Defaults Upon Senior Securities
23
Item 4.
Mine Safety Disclosures
23
Item 5.
Other Information
23
Item 6.
Exhibits
23
Signatures
24
1
PART I. FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements (Unaudited)
EMPIRE PETROLEUM CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
June 30,
December 31,
2023
2022
ASSETS
Current Assets:
Cash
$ 1,294,850
$ 11,944,442
Accounts Receivable
7,693,297
7,780,239
Derivative Instruments
26,511
121,584
Inventory
1,538,429
1,840,274
Prepaids
1,464,599
1,048,434
Total Current Assets
12,017,686
22,734,973
Property and Equipment:
Oil and Natural Gas Properties, Successful Efforts
69,985,772
63,986,339
Less: Accumulated Depreciation, Depletion and Impairment
( 21,336,969 )
( 20,116,696 )
Total Oil and Gas Properties, Net
48,648,803
43,869,643
Other Property and Equipment, Net
1,526,558
1,441,529
Total Property and Equipment, Net
50,175,361
45,311,172
Sinking Fund
—
2,779,000
Utility and Other Deposits
746,886
719,930
Total Assets
$ 62,939,933
$ 71,545,075
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts Payable
$ 4,158,650
$ 5,843,366
Accrued Expenses
5,815,927
9,461,010
Current Portion of Lease Liability
310,422
256,975
Current Portion of Long-Term Debt
2,315,816
2,059,309
Total Current Liabilities
12,600,815
17,620,660
Long-Term Debt
2,994,500
4,063,115
Long-Term Note Payable - Related Party (Note 8)
1,060,004
1,076,987
Long-Term Lease Liability
513,853
547,692
Asset Retirement Obligations
27,455,066
25,000,740
Total Liabilities
44,624,238
48,309,194
Commitments and Contingencies (Note 15)
—
—
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,
22,124,592 and 22,093,503 Shares Issued and Outstanding, Respectively
81,646
81,615
Additional Paid-in Capital
75,307,762
75,303,479
Accumulated Deficit
( 57,073,713 )
( 52,149,213 )
Total Stockholders' Equity
18,315,695
23,235,881
Total Liabilities and Stockholders' Equity
$ 62,939,933
$ 71,545,075
See accompanying notes to condensed consolidated
financial statements.
2
EMPIRE PETROLEUM CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended June 30,
Six Months Ended June 30,
2023
2022
2023
2022
Revenue:
Oil Sales
$ 9,147,611
$ 13,329,366
$ 18,086,326
$ 23,745,788
Gas Sales
248,686
1,321,896
904,721
2,205,798
Natural Gas Liquids Sales
362,181
1,041,136
867,135
2,256,630
Total Product Revenues
9,758,478
15,692,398
19,858,182
28,208,216
Other
18,361
24,913
37,725
48,956
Loss on Derivatives
( 66,657 )
( 23,893 )
( 133,480 )
( 136,214 )
Total Revenue
9,710,182
15,693,418
19,762,427
28,120,958
Costs and Expenses:
Lease Operating Expense (Including Workovers)
7,099,000
4,656,901
13,619,163
9,229,302
Production and Ad Valorem Taxes
721,275
1,137,841
1,479,389
2,039,079
Depletion, Depreciation & Amortization
711,042
455,799
1,333,531
890,245
Accretion of Asset Retirement Obligation
405,361
336,488
806,636
666,488
General and Administrative Expense:
General and Administrative Expense
1,894,204
2,795,548
4,917,483
4,874,650
Stock-Based Compensation
1,180,806
486,904
2,130,445
863,182
Total General and Administrative Expense
3,075,010
3,282,452
7,047,928
5,737,832
Total Costs and Expenses
12,011,688
9,869,481
24,286,647
18,562,946
Operating Income (Loss)
( 2,301,506 )
5,823,937
( 4,524,220 )
9,558,012
Other Income and (Expense):
Interest Expense
( 184,887 )
( 111,785 )
( 422,186 )
( 222,433 )
Other Income (Expense)
21,484
( 177,872 )
21,906
( 177,872 )
Income (Loss) Before Income Taxes
( 2,464,909 )
5,534,280
( 4,924,500 )
9,157,707
Income Tax (Provision) Benefit
—
—
—
—
Net Income (Loss)
$ ( 2,464,909 )
$ 5,534,280
$ ( 4,924,500 )
$ 9,157,707
Net Income (Loss) per Common Share:
Basic
$ ( 0.11 )
$ 0.27
$ ( 0.22 )
$ 0.45
Diluted
$ ( 0.11 )
$ 0.24
$ ( 0.22 )
$ 0.41
Weighted Average Number of Common Shares Outstanding:
Basic
22,105,704
20,424,970
22,101,264
20,145,955
Diluted
22,105,704
23,294,723
22,101,264
22,233,826
See accompanying notes to condensed consolidated
financial statements.
3
EMPIRE PETROLEUM CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN
STOCKHOLDERS' EQUITY
For the Three and Six Months Ended June 30, 2023
and 2022
(Unaudited)
Additional
Common Stock
Preferred Stock
Paid-In
Accumulated
Shares
Par Value
Shares
Par Value
Capital
Deficit
Total
Balances, December 31, 2022
22,093,503
$ 81,615
6
$ —
$ 75,303,479
$ ( 52,149,213 )
$ 23,235,881
Net Loss
—
—
—
—
—
( 2,459,591 )
( 2,459,591 )
Impact of Former CEO settlement
—
—
—
—
( 2,126,131 )
—
( 2,126,131 )
Stock-Based Compensation
11,089
11
—
—
949,628
—
949,639
Balances, March 31, 2023
22,104,592
$ 81,626
6
$ —
$ 74,126,976
( 54,608,804 )
$ 19,599,798
Net Loss
—
—
—
—
—
( 2,464,909 )
( 2,464,909 )
Options and Warrants Exercised
Stock-Based Compensation
20,000
20
—
—
1,180,786
—
1,180,806
Balances, June 30, 2023
22,124,592
$ 81,646
6
$ —
$ 75,307,762
$ ( 57,073,713 )
$ 18,315,695
Additional
Common Stock
Preferred Stock
Paid-In
Accumulated
Shares
Par Value
Shares
Par Value
Capital
Deficit
Total
Balances, December 31, 2021
19,840,648
$ 79,362
—
$ —
$ 68,988,134
$ ( 59,233,343 )
$ 9,834,153
Net Income
—
—
—
—
—
3,623,427
3,623,427
Issuance of Preferred Stock
—
—
6
—
6
—
6
Warrants Exercised
48,750
195
—
—
97,305
—
97,500
Stock-Based Compensation
—
—
—
—
376,278
—
376,278
Balances, March 31, 2022
19,889,398
$ 79,557
6
$ —
$ 69,461,723
$ ( 55,609,916 )
$ 13,931,364
Net Income
—
—
—
—
—
5,534,280
5,534,280
Options and Warrants Exercised
1,553,895
1,554
—
—
2,885,629
—
2,887,183
Stock-Based Compensation
—
—
—
—
486,904
—
486,904
Balances, June 30, 2022
21,443,293
$ 81,111
6
$ —
$ 72,834,256
$ ( 50,075,636 )
$ 22,839,731
See accompanying notes to condensed consolidated
financial statements.
4
EMPIRE PETROLEUM CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
For the Six Months Ended June 30,
2023
2022
Cash Flows From Operating Activities:
Net Income (Loss)
$ ( 4,924,500 )
$ 9,157,707
Adjustments to Reconcile Net Income (Loss) to Net Cash
Provided By Operating Activities:
Stock-Based Compensation
2,130,445
863,187
Amortization of Right of Use Assets
163,785
90,607
Depreciation, Depletion and Amortization
1,333,531
890,245
Accretion of Asset Retirement Obligation
806,636
666,488
(Gain) Loss on Derivatives
133,480
136,214
Settlement on or Purchases of Derivative Instruments
( 41,187 )
( 160,891 )
Change in Operating Assets and Liabilities:
Accounts Receivable
( 2,039,189 )
( 1,113,084 )
Inventory, Oil in Tanks
( 265,802 )
( 154,709 )
Prepaids, Current
708,549
139,596
Other Long-Term Assets and Liabilities
( 650,134 )
( 156,211 )
Accounts Payable
( 1,697,939 )
( 1,004,576 )
Accrued Expenses
( 3,642,305 )
1,689,515
Net Cash Provided By (Used In) Operating Activities
( 7,984,630 )
11,044,088
Cash Flows From Investing Activities:
Acquistion of Oil and Natural Gas Properties
—
( 2,205,000 )
Deposit for Acquistion of Oil and Natural Gas Properties
( 670,000 )
—
Additions to Oil and Natural Gas Properties
( 3,127,847 )
( 1,226,876 )
Purchase of Other Fixed Assets
( 153,036 )
( 118,608 )
Cash Paid for Right of Use Assets
( 204,105 )
( 91,235 )
Sinking Fund Deposit
2,779,000
( 640,000 )
Net Cash Provided By (Used In) Investing Activities
( 1,375,988 )
( 4,281,719 )
Cash Flows From Financing Activities:
Principal Payments of Debt
( 1,288,974 )
( 922,388 )
Proceeds from Option and Warrant Exercise
—
2,984,683
Net Cash Provided By (Used In) Financing Activities
( 1,288,974 )
2,062,295
Net Change in Cash
( 10,649,592 )
8,824,664
Cash - Beginning of Period
11,944,442
3,611,871
Cash - End of Period
$ 1,294,850
$ 12,436,535
Supplemental Cash Flow Information:
Cash Paid for Interest
$ 272,471
$ 180,404
See accompanying notes to condensed consolidated financial
statements.
5
EMPIRE PETROLEUM CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
Note 1 - Organization and Basis of Presentation
Empire Petroleum Corporation (the “Company”,
collectively with its subsidiaries) is an independent energy company operator engaged in optimizing developed production by employing
field management methods to maximize reserve recovery while minimizing costs. Empire operates the following wholly-owned subsidiaries
in its areas of operations:
●
Empire New Mexico, LLC (“Empire New Mexico”)
●
Empire Rockies Region
o
Empire North Dakota LLC (“Empire North Dakota”)
o
Empire North Dakota Acquisition LLC (“Empire NDA”)
●
Empire Texas (“Empire Texas”), consisting of the following entities:
o
Empire Texas LLC
o
Empire Texas Operating LLC
o
Empire Texas GP LLC
o
Pardus Oil & Gas Operating, LP (owned 1% by Empire Texas GP LLC and 99% by Empire Texas LLC)
●
Empire Louisiana LLC (“Empire Louisiana”)
Empire was incorporated in the State of Delaware in
1985. The consolidated financial statements of Empire Petroleum Corporation and subsidiaries include the accounts of the Company and its
wholly-owned subsidiaries.
The accompanying unaudited condensed consolidated
financial statements of the Company have been prepared in accordance with United States generally accepted accounting principles (“GAAP”)
for interim financial information and the instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes
required by GAAP for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation
of the Company's financial position, the results of operations, and the cash flows for the interim period are included. All adjustments
are of a normal, recurring nature. Certain amounts in prior periods have been reclassified to conform to current presentation. Operating
results for the interim period are not necessarily indicative of the results that may be expected for the year ending December 31, 2023.
The information contained in this Form 10-Q should
be read in conjunction with the audited financial statements and related notes for the year ended December 31, 2022 which are contained
in the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on March 31, 2023.
Note 2 – Summary of Significant Accounting
Policies
Significant Accounting Policies
There have been no material changes
to significant accounting policies and estimates from the information provided in the Form 10-K for the year ended December 31, 2022.
Fair Value Measurements
The Financial Accounting Standards Board (“FASB”)
Accounting Standards Codification (“ASC”) Topic 820, Fair Value Measurement (ASC Topic 820) , defines fair value,
establishes a consistent framework for measuring fair value and establishes a fair value hierarchy based on the observability of inputs
used to measure fair value.
The three-level fair value hierarchy for disclosure of fair
value measurements defined by ASC Topic 820 is as follows:
Level 1 – Unadjusted,
quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. An active
market is defined as a market where transactions for the financial instrument occur with sufficient frequency and volume to provide pricing
information on an ongoing basis.
Level 2 – Inputs, other
than quoted prices within Level 1, that are either directly or indirectly observable for the asset or liability through correlation with
market data at the measurement date and for the duration of the instrument’s anticipated life.
Level 3 – Prices
or valuations that require unobservable inputs that are both significant to the fair value measurement and unobservable. Valuation under
Level 3 generally involves a significant degree of judgment from management.
6
A financial instrument’s level
within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Where available,
fair value is based on observable market prices or parameters or derived from such prices or parameters. Where observable prices or inputs
are not available, valuation models are applied. These valuation techniques involve a degree of management estimation and judgment, the
degree of which is dependent on the price transparency for the instruments or market and the instrument’s complexity. The Company
reflects transfers between the three levels at the beginning of the reporting period in which the availability of observable inputs no
longer justifies classification in the original level. There were no transfers between fair value hierarchy levels for the period ended
June 30, 2023.
Financial instruments and other
– The fair values determined for accounts receivable, accrued expenses and other current liabilities were equivalent to the
carrying value due to their short-term nature.
Derivatives – Derivative
financial instruments are carried at fair value and measured on a recurring basis. The Company’s commodity price hedges are valued
based on discounted future cash flow models that are primarily based on published forward commodity price curves; thus, these inputs are
designated as Level 2 within the valuation hierarchy.
The fair values of derivative instruments
in asset positions include measures of counterparty nonperformance risk, and the fair values of derivative instruments in liability positions
include measures of the Company’s nonperformance risk. These measurements were not material to the Condensed Consolidated Financial
Statements.
Fair Value on a Nonrecurring
Basis
The Company applies the provisions
of fair value measurement on a non-recurring basis to its non-financial assets and liabilities, including oil and gas properties and
asset retirement obligations. These assets and liabilities are not measured at fair value on an ongoing basis but are subject to fair
value adjustments if events or changes in certain circumstances indicate that adjustments may be necessary. No triggering events that
require assessment of such items were observed during the six months ended June 30, 2023.
Related Party Transactions
Transactions between related parties are
considered to be related party transactions even though they may not be given accounting recognition. FASB ASC 850, Related Party
Disclosures requires that transactions with related parties that would have influence in decision making shall be disclosed so that
users of the financial statements can evaluate their significance. Related party transactions typically occur within the context of the
following relationships: affiliates of the entity; entities for which investments in their equity securities is typically accounted for
under the equity method by the investing entity; trusts for the benefit of employees; principal owners of the entity and members of their
immediate families; management of the entity and members of their immediate families; and other parties that can significantly influence
the management or operating policies of the transacting parties and can significantly influence the other to an extent that one or more
of the transacting parties might be prevented from fully pursuing its own separate interests.
Concentrations of Credit Risk
The Company’s
accounts receivable are primarily receivables from oil and natural gas purchasers and joint interest owners. The purchasers of the Company’s
oil and natural gas production consist primarily of independent marketers, major oil and natural gas companies and gas pipeline companies.
Historically, the Company has not experienced any significant losses from uncollectible accounts from its oil and natural gas purchasers.
The Company operates a substantial portion of its oil and natural gas properties. As the operator of a property, the Company makes full
payments for costs associated with the property and seeks reimbursement from the other working interest owners in the property for their
share of those costs. Joint operating agreements govern the operations of an oil or natural gas well and, in most instances, provide
for offsetting of amounts payable or receivable between the Company and its joint interest owners. The Company’s joint interest
partners consist primarily of independent oil and natural gas producers. If the oil and natural gas exploration and production industry
in general was adversely affected, the ability of the Company’s joint interest partners to reimburse the Company could be adversely
affected.
Recently Issued Accounting Pronouncements
The FASB periodically issues new accounting standards
in a continuing effort to improve standards of financial accounting and reporting. The Company has reviewed the recently issued pronouncements
and concluded that the following new accounting standards are applicable:
In June 2016, the FASB issued Accounting Standards
Update (“ASU”) 2016-13, Financial
Instruments – Credit Losses . This ASU, as further amended, affects trade receivables, financial assets and certain other instruments
that are not measured through net income. This ASU will replace the currently required incurred loss approach with an expected loss model
for instruments measured at amortized cost and is effective for financial statements issued for fiscal years beginning after December
15, 2022, including interim periods within those fiscal years. The adoption of this ASU on January 1, 2023 by the Company did not have
a material impact on the Company’s consolidated financial statements since the Company does not have a history of material credit
losses.
7
In August 2020, the FASB issued ASU 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts
in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity .
The amendments in this ASU affect entities that issue convertible instruments and/or contracts in an entity’s own equity. The amendments
in this ASU primarily affect convertible instruments issued with beneficial conversion features or cash conversion features because the
accounting models for those specific features are removed. However, all entities that issue convertible instruments are affected by the
amendments to the disclosure requirements of this ASU. For contracts in an entity’s own equity, the contracts primarily affected
are freestanding instruments and embedded features that are accounted for as derivatives under the current guidance because of failure
to meet the settlement conditions of the derivatives scope exception related to certain requirements of the settlement assessment. Also
affected is the assessment of whether an embedded conversion feature in a convertible instrument qualifies for the derivatives scope exception.
Additionally, the amendments in this ASU affect the diluted EPS calculation for instruments that may be settled in cash or shares and
for convertible instruments. The amendments in this ASU are effective for public business entities, excluding entities eligible to be
smaller reporting companies, for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years.
For all other entities, the amendments are effective for fiscal years beginning after December 15, 2023, including interim periods within
those fiscal years. The Board specified that an entity should adopt the guidance as of the beginning of its annual fiscal year. The Board
decided to allow entities to adopt the guidance through either a modified retrospective method of transition or a fully retrospective
method of transition. The Company is analyzing the effect that adoption will have but does not currently expect a material impact as a
result of adopting these standards.
Note 3 – Property
The Company follows the successful efforts method
of accounting for its oil and natural gas properties. Under this method, costs to acquire oil and natural gas properties and costs incurred
to drill and equip development and exploratory wells are capitalized. Exploration costs are charged to operations as incurred. Upon sale
or retirement of oil and natural gas properties, the costs and related accumulated depreciation, depletion and amortization are eliminated
from the accounts and the resulting gain or loss is recognized.
Costs incurred to maintain wells and related equipment and lease and
well operating costs are charged to expense as incurred.
Depletion is calculated on a units-of-production basis at the field
level based on total proved developed reserves.
In May 2023, the Company signed an agreement for the purchase of additional
working interests in its New Mexico properties and remitted a deposit of $ 670,000 . The acquisition closed on August 9, 2023 (See Note
16).
Proved Properties and Impairments
Proved oil and natural gas properties are reviewed for impairment
at least annually, or as indicators of impairment arise. There have been no indicators of impairment during the six months ended June
30, 2023.
Aggregate capitalized costs of oil and
natural gas properties are as follows:
Schedule of aggregate capitalized costs oil and natural gas properties
June 30, 2023
December 31, 2022
Proved properties
$ 67,020,351
$ 52,831,131
Unproved properties
2,965,421
2,865,556
Work in process
—
8,289,652
Gross capitalized costs
69,985,772
63,986,339
Depreciation, depletion, amortization and impairment
( 21,336,969 )
( 20,116,696 )
Total oil and gas properties, net
$ 48,648,803
$ 43,869,643
Depletion and amortization expense for the three months ended June
30, 2023 and 2022 was approximately $ 657,000 and $ 430,000 , respectively. Depletion and amortization expense for the six months ended June
30, 2023 and 2022 was approximately $ 1,221,000 and $ 830,000 , respectively.
Other property and equipment consists of operating lease assets, vehicles,
office furniture, and equipment with lives ranging from three to five years.
8
Schedule of other property plant and equipment
June 30, 2023
December 31, 2022
Other property and equipment, at cost
$ 2,312,404
$ 1,878,325
Less: accumulated depreciation
( 785,846 )
( 436,796 )
Other property and equipment, net
$ 1,526,558
$ 1,441,529
Depreciation expense for the three months ended June 30, 2023 and
2022 was approximately $ 54,000 and $ 26,000 , respectively. Depreciation expense for the six months ended June 30, 2023 and 2022 was approximately
$ 113,000 and $ 59,000 , respectively.
Note 4 - Asset Retirement Obligations
The Company’s asset retirement obligations represent the estimated
present value of the estimated cash flows the Company will incur to plug, abandon, and remediate its producing properties at the end of
their productive lives, in accordance with applicable state laws. Market risk premiums associated with asset retirement obligations are
estimated to represent a component of the Company’s credit-adjusted risk-free rate that is utilized in the calculations of asset
retirement obligations.
The Company’s asset retirement obligation activity is as follows:
Schedule of asset retirement activity
For the Six Months Ended June 30,
2023
2022
Asset retirement obligations, beginning of period
$ 25,000,740
$ 20,640,599
Additions
—
233,659
Liabilities settled
( 656,249 )
( 160,958 )
Revisions
2,303,939
—
Accretion expense
806,636
666,488
Asset retirement obligation, end of period
$ 27,455,066
$ 21,379,788
The revisions in 2023 primarily reflect cost revision estimates to
wells in New Mexico based on 2023 plugging activity.
Note 5 – Commodity Derivative Financial Instruments
The Company uses derivative financial instruments to manage its exposure
to commodity price fluctuations. Commodity derivative instruments are used to reduce the effect of volatility of price changes on the
oil and natural gas the Company produces and sells. The Company does not enter into derivative financial instruments for speculative or
trading purposes. The Company’s derivative financial instruments consist of put options.
The Company does not designate its derivative instruments in such
a way that would qualify for hedge accounting. Accordingly, the Company reflects changes in the fair value of its derivative instruments
in its consolidated statements of operations as they occur. Unrealized gains and losses related to the contracts are recognized and recorded
as changes to the derivative asset or liability on the Company’s consolidated balance sheets.
The following table summarizes the net realized and unrealized losses
reported in earnings related to the commodity derivative instruments for the three and six months ended June 30, 2023 and 2022:
Schedule of commodity derivative instruments
Three Months Ended June 30,
Six Months Ended June 30,
2023
2022
2023
2022
Losses on Derivatives:
Oil derivatives
$ ( 66,657 )
$ ( 23,893 )
$ ( 133,480 )
$ ( 136,214 )
9
The following represents the Company’s net cash payments related
derivatives for the three and six months ended June 30, 2023 and 2022:
Schedule of net cash payment related derivatives
Three Months Ended June 30,
Six Months Ended June 30,
2023
2022
2023
2022
Oil derivatives
$ —
$ ( 77,631 )
$ ( 41,187 )
$ ( 160,891 )
The following table sets forth the Company’s outstanding derivative
contracts at June 30, 2023:
Schedule of outstanding derivative contracts
3 rd
Quarter 2023
4 th
Quarter 2023
WTI Index Put Options:
Quarterly volume (MBbls)
41.86
41.00
Floor price (Bbl)
$ 40.00 -$ 60.00
$ 40.00 -$ 50.00
In July 2023, the Company entered into WTI oil fixed
price swaps with a total notional volume of approximately 90,000 barrels over the next 12 months at a fixed price of $72.15 per barrel.
Note 6 – Accounts Receivable
The following table represents the Company’s
accounts receivable as of June 30, 2023 and December 31, 2022:
Schedule of accounts receivable
June 30, 2023
December 31, 2022
Oil and gas receivables
$ 3,011,511
$ 3,060,341
Joint interest billings
4,577,420
2,057,719
Receivable from former CEO (See Note 12)
—
2,130,614
Other
104,366
531,565
Total accounts receivable
$ 7,693,297
$ 7,780,239
Note 7 – Accrued Expenses
The following table represents the Company’s
accrued expenses as of June 30, 2023 and December 31, 2022:
Schedule of accrued expenses
June 30, 2023
December 31, 2022
Accrued and suspended third-party revenue
$ 4,000,021
$ 4,415,311
Accrued salaries and payroll taxes
623,619
3,299,785
Accrued production taxes
725,996
500,481
Income taxes payable
226,898
208,898
Other
239,393
1,036,535
$ 5,815,927
$ 9,461,010
10
Note 8 – Debt and Long Term Note Payable
- Related Party
The following table represents the Company’s
outstanding debt as of June 30, 2023 and December 31, 2022:
Schedule of outstanding debts
As of June 30,
2023
As of December 31,
2022
Senior Revolver Loan Agreement
$ 4,869,500
$ 5,869,500
Long Term Note Payable – Related Party
1,060,004
1,076,987
Equipment and vehicle notes, 0% to 9.0% interest rates, due in 2025 to 2027 with monthly payments ranging from $400 to $1,400 per month
167,988
252,924
Note Payable to insurance provider, bears 5.78%
interest, matures January 2024, monthly payments
of principal and interest of $46,928
272,828
—
Total debt
6,370,320
7,199,411
Less: Current maturities
( 2,315,816 )
( 2,059,309 )
Less: Long Term Note Payable – Related Party
( 1,060,004 )
( 1,076,987 )
Long-Term debt
$ 2,994,500
$ 4,063,115
On July 7, 2021, the Company entered into the
Fourth Amendment to its Senior Revolver Loan Agreement with CrossFirst Bank (“CrossFirst”) as further amended by Letter
Agreements in conjunction with redetermination dates (“the Amended Agreement” or “Credit Facility”). The
borrowers under this Amended Agreement are Empire Louisiana, LLC and Empire North Dakota, LLC (collectively the
“Borrowers”) and Empire is the guarantor. The maximum amount that can be advanced under the Amended Agreement is
$20,000,000 and the existing commitment amount following an August
9, 2023 amendment agreement is $ 5,180,000
which is reduced by $ 500,000
per calendar quarter and includes interest at Wall Street Journal Prime
plus 150 basis points ( 9.75 %
as of June 30, 2023). The Amended Agreement, which originally matured on May
26, 2024 , has been extended to August 23, 2024 through the August 9, 2023 amendment. Collateral for the loan
is a lien on all of the assets of Empire Louisiana and Empire North Dakota, wholly owned subsidiaries of the Company, and a first
priority mortgage lien, pledge of and security interest in not less than 80% of Empire Louisiana’s and Empire North
Dakota’s producing oil, gas and other leasehold and mineral interests. The Amended Agreement requires the Borrowers maintain
commodity derivatives at certain thresholds based on projected production and, beginning March 31, 2021, to maintain certain
covenants including an EBITDAX
to interest expense of at least 3:1 and funded debt to EBITDAX of 4:1 on a trailing twelve-month basis.
Beginning with the quarter ending September 30, 2023, the funded debt to EBITDAX is a maximum of 3:1 on a trailing twelve-month
basis and an additional covenant of a 1:1 current ratio. The current maturities of the Amended Agreement is $ 2,000,000 .
The Company was in compliance with the loan covenants at June 30, 2023.
In August 2020, the Company, through its wholly
owned subsidiary, Empire Texas, entered into a joint development agreement (the “JDA”) with Petroleum & Independent Exploration,
LLC and related entities (“PIE”), a related party (See Note 14), dated August 1, 2020. Under the terms of the JDA, PIE will
perform recompletion or workover on specified mutually agreed upon wells (“Workover Wells”) owned by Empire Texas. Concurrent
with the JDA with PIE, a related party, the Company entered into a term loan agreement dated August 1, 2020, whereby PIE will loan up
to $ 2,000,000 , at an interest rate of 6 % per annum, maturing August 7, 2024 unless terminated earlier by PIE. The loan proceeds were used
for recompletion or workover of certain designated wells. As part of the JDA, Empire Texas will assign to PIE a combined 85% working and
revenue interest in the Workover Wells. Of the assigned interest, 70% working and revenue interest will be used to repay the obligations
under the term loan agreement. Once the term loan is repaid, PIE will reassign a 35% working and revenue interest to Empire Texas in each
of the Workover Wells and retain a 50% working and revenue interest. To the extent the cash flows
from the revenue interest are insufficient to repay the obligations under the term loan, the Company remains required to repay the obligation.
Note 9 - Leases
As a lessee, the Company leases its corporate office
headquarters in Tulsa, Oklahoma and one field office. The leases expire between 2024 and 2027. The corporate office has an option to renew
for an additional five-year term. The option to renew the lease is generally not considered reasonably certain to be exercised. Therefore,
the period covered by such optional period is not included in the determination of the term of the lease and the lease payments during
these periods are similarly excluded from the calculation of right-of-use lease asset and lease liability balances.
11
The Company recognizes right-of use lease expense
on a straight-line basis, except for certain variable expenses that are recognized when the variability is resolved, typically during
the period in which they are paid. Variable right-of-use lease payments typically include charges for property taxes, insurance, and variable
payments related to non-lease components, including common area maintenance.
Right-of-use lease expense was approximately $ 164,000
and $ 122,000 for the six months ended June 30, 2023 and 2022, respectively. Cash paid for right-of-use leases was approximately $ 164,000
and $ 122,000 for the same periods.
Supplemental balance sheet information related to the right-of-use leases
is as follows:
Schedule of right of use leases
June 30, 2023
December 31, 2022
Operating lease asset - net (included in Other Property and Equipment)
$ 845,351
$ 776,219
Current portion of lease liability
$ 310,422
$ 256,975
Long-term lease liability
513,853
547,692
Total right-of-use lease liabilities
$ 824,275
$ 804,667
The weighted average remaining term for the Company’s right-of-use
leases is 2.6 years.
Maturities of lease liabilities are as follows as of June 30, 2023:
Schedule of maturities lease
liabilities
Year 1
$ 365,068
Year 2
338,259
Year 3
180,747
Year 4
31,000
Year 5
—
Total lease payments
915,074
Less imputed interest
( 90,799 )
Total lease obligation
$ 824,275
Note 10 – Equity
Pursuant to the Company’s Amended and
Restated Certificate of Incorporation (“Charter”), effective as of March 4, 2022, the total number of shares of all classes
of stock that the Company has the authority to issue is 200,000,000, consisting of 190,000,000 shares of common stock, par value $0 .001
per share, and 10,000,000 shares of preferred stock, par value $0 .001 per share.
Preferred Stock
Preferred stock may be issued from time to time
in one or more series at the direction of the Board of Directors and the directors also have the ability to fix dividend rates and rights,
liquidation preferences, voting rights, conversion rights, rights and terms of redemption and other rights, preferences, privileges and
restrictions as determined by the Board of Directors, subject to certain limitations set forth in the Charter.
Series
A Voting Preferred Stock
On March 8, 2022, the Company formalized the
issuance of preferred stock as was required under the terms of the Company's May 2021 financing agreements with Energy Evolution Master
Fund, Ltd. (“Energy Evolution” or the “Fund”) and issued six shares of Series A Voting Preferred Stock. The
Series A Voting Preferred Stock was issued in connection with the strategic investment in the Company by the Fund. For so long as the
Series A Voting Preferred Stock is outstanding, the Company’s Board of Directors will consist of six directors. Three of the directors
are designated as the Series A Directors and the three other directors (each, a “common director”) are elected by the holders
of common stock and/or any preferred stock (other than the Series A Voting Preferred Stock) granted the right to vote on the common directors.
Any Series A Director may be removed with or without cause but only by the affirmative vote of the holders of a majority of the Series
A Voting Preferred Stock voting separately and as a single class. The holders of the Series A Voting Preferred Stock have the exclusive
right, voting separately and as a single class, to vote on the election, removal and/or replacement of the Series A Directors. Holders
of common stock or other preferred stock do not have the right to vote on the Series A Directors. The approval of the holders of the Series
A Voting Preferred Stock, voting separately and as a single class, is required to authorize any resolution or other action to issue or
modify the number, voting rights or any other rights, privileges, benefits, or characteristics of the Series A Voting Preferred Stock,
including without limitation, any action to modify the number, structure and/or composition of the Company’s current Board of Directors.
12
The Series
A Voting Preferred Stock is held by Phil Mulacek, chairman of the Board of Directors and one of the principals of the Fund, as the Fund’s
designee (the “Initial Holder”). The Series A Voting Preferred Stock may be transferred only to certain controlled affiliates
of the Initial Holder (“Permitted Transferees”), and the voting rights of the Series A Voting Preferred Stock are contingent
upon the Initial Holder and Permitted Transferees (collectively, the “Series A Holders”) holding together at least 3,000,000
shares of the Company’s outstanding common stock.
The Series A Voting Preferred
Stock is not entitled to receive any dividends or distributions of cash or other property except in the event of any liquidation, dissolution
or winding up of the Company’s affairs. In such event, before any amount is paid to the holders of the Company’s common stock
but after any amount is paid to the holders of the Company’s senior securities, the holders of the Series A Voting Preferred Stock
will be entitled to receive an amount per share equal to $1.00.
Except as discussed above
or as otherwise set forth in the certificate of designation of the Series A Voting Preferred Stock, the holders of the Series A Voting
Preferred Stock have no voting rights.
The Series A Voting
Preferred Stock is not redeemable at the Company’s election or the election of any holder, except the Company may elect to redeem
the Series A Voting Preferred Stock for $1.00 per share following satisfaction of its notice and cure requirements in the event that:
•
any or all shares of Series A Voting Preferred Stock are held by anyone other than the Initial Holder or a Permitted Transferee; or
•
the Series A Holders together hold less than 3,000,000 shares of the Company’s outstanding common stock.
The Series A Voting Preferred
Stock is not convertible into common stock or any other security.
Common Stock
On August 27, 2021, the Company’s Board of Directors
approved a one-for-four reverse stock split such that every holder of the Company’s common stock would receive one share of common
stock for every four shares owned. The reverse stock split was effective as of 6:00 p.m. Eastern Time on March 7, 2022, immediately prior
to the Company’s listing of its common stock on the NYSE American.
The holders of shares of common stock are entitled
to one vote per share for all matters on which common stockholders are authorized to vote on. Examples of matters that common stockholders
are entitled to vote on include, but are not limited to, election of three of the six directors and other common voting situations afforded
to common stockholders.
Earnings Per Share
The computation of diluted shares outstanding for
the three and six months ended June 30, 2023, respectively, excluded 2,102,635 and 2,153,158 stock options, warrants, and outstanding
RSUs, as their effect would have been anti-dilutive. There were no such anti-dilutive shares outstanding for the three and six months
ended June 30, 2022.
Note 11 – Stock-Based Compensation
The Company recognizes stock-based compensation expense
associated with granted stock options and restricted stock units (RSUs). The Company accounts for forfeitures of equity-based incentive
awards as they occur. Stock-based compensation expense related to time-based restricted stock units is based on the price of the common
stock on the grant date and recognized as vesting occurs. For options, the fair value is determined using the Black-Scholes option valuation
assumptions on dividend yield, expected annual volatility, risk-free interest rate and an expected useful life. Stock-based compensation
is recorded with a corresponding increase in Additional Paid-in Capital within the Condensed Consolidated Balance Sheets.
The following summary reflects nonvested restricted
stock unit activity and related information for the six months ended June 30, 2023.
Schedule of non vested restricted stock unit activity
Weighted Average
RSUs
Fair Value (a)
Outstanding, December 31, 2022
224,288
$ 15.42
Granted
127,630
11.29
Vested
( 31,089 )
17.47
Forfeited
( 36,701 )
15.32
Outstanding, June 30, 2023
284,128
$ 11.48
(a)
Shares are valued at the grant-date market price.
13
The following summary reflects stock option activity
and related information:
Schedule of stock option activity
Weighted Average
Options
Exercise Price
Outstanding, December 31, 2022
2,379,700
$ 3.31
Granted
324,000
11.08
Cancelled
( 373,234 )
3.29
Outstanding, June 30, 2023
2,330,466
$ 4.05
The following table summarizes information about stock
options outstanding as of June 30, 2023.
Schedule of summarizes information about stock options outstanding
Range of
Options
Weighted Average
Weighted
Options
Weighted
Exercise
Outstanding
Remaining
Average
Exercisable
Average
Prices
at 6/30/23
Contractual Life
Exercise Price
at 6/30/23
Exercise Price
$ 1.32 to $ 12.36
2,330,466
5.75 years
$ 4.05
1,868,960
$ 2.33
Note 12 – Executive Separation
On March 16, 2023, Thomas W. Pritchard resigned as
Chief Executive Officer and a director of the Company to pursue other opportunities. Although not required under Mr. Pritchard’s
Employment Agreement with the Company, in recognition of Mr. Pritchard’s past service to the Company, the Company will pay Mr. Pritchard
severance benefits in the amount of approximately $ 360,000 , as set forth in Section 4.2 of his Employment Agreement, in one lump sum payment
within 30 days after March 23, 2023, rather than in monthly installments. This was accrued as of March 31, 2023, and payment was made
in April 2023. The Company also extended the period under which Mr. Pritchard has the right to exercise his outstanding vested non-qualified
stock options from three months after the date of his termination of employment to September 16, 2024. In addition, Mr. Pritchard
has surrendered to the Company 340,234 RSUs and options as satisfaction for the $ 2.1 million receivable that primarily resulted from incorrect
withholdings associated with an April 2022 option exercise by Mr. Pritchard. The Company also had a $ 2.1 million liability recorded at
December 31, 2022, related to withholding payables that were remitted in 2023.
On March 17, 2023, the Board of Directors appointed
Michael R. Morrisett to the position of Chief Executive Officer. Mr. Morrisett did no t receive any additional compensation for assuming
the role of Chief Executive Officer.
Note 13 – Income Taxes
For all periods presented, the Company’s effective
tax rate is 0 %. Other than the full year of 2022, the Company has generated net operating losses since inception, which would normally
reflect a tax benefit in the Condensed Consolidated Statement of Operations and a deferred asset on the Condensed Consolidated Balance
Sheet. However, because of the current uncertainty as to the Company’s ability to achieve sustained profitability, a valuation reserve
has been established that offsets the amount of any tax benefit available for each period presented in the Condensed Consolidated Statements
of Operations. The following table presents a reconciliation of its effective income tax rate to the U.S. statutory income tax rate for
the three and six months ended June 30, 2023.
Schedule of reconciliation of effective income tax rate
For the Three Months Ended June 30,
For the Six Months Ended June 30,
2023
2022
2023
2022
$
%
$
%
$
%
$
%
Provision (benefit) at statutory rate
( 517,631 )
21.0 %
1,162,199
21.0 %
( 1,034,145 )
21.0 %
1,923,118
21.0 %
State Taxes (net of federal impact)
( 118,589 )
4.8 %
268,413
4.9 %
( 236,923 )
4.8 %
444,149
4.9 %
Nondeductible Expenses
1,972
- 0.1 %
—
0.0 %
3,940
- 0.1 %
—
0.0 %
Valuation Allowance
634,248
- 25.7 %
( 1,430,612 )
- 25.9 %
1,267,128
- 25.7 %
( 2,367,267 )
- 25.9 %
Income tax provision (benefit)
—
0 %
—
0 %
—
0 %
—
0 %
Note 14 – Related Party Transactions
Energy Evolution is a related party of the Company
as it beneficially owns approximately 24 % of the Company’s outstanding shares of common stock as of June 30, 2023. Additionally,
a board member of Energy Evolution was appointed to the Company’s board in October 2021. This board member separately beneficially
owns approximately 17 % of the Company’s outstanding shares of common stock as of June 30, 2023. The board member also is a majority
owner of PIE. In October 2021 another Energy Evolution member was appointed to the Company’s board of directors.
14
In March 2021, the majority owner of PIE, through
the exercise of warrants, became a significant shareholder of the Company’s outstanding shares of stock. The Company has a joint
development agreement with PIE to perform recompletion or workover on specified mutually agreed upon wells. As of June 30, 2023, the Company
has incurred obligations of approximately $ 1.1 million as a part of the joint development agreement (See Note 8).
Note 15 – Commitments and Contingencies
From time to time, the Company is subject
to various legal proceedings arising in the ordinary course of business, including proceedings for which the Company may not have insurance
coverage. While many of these matters involve inherent uncertainty, as of the date hereof, the Company does not currently believe that
any such legal proceedings will have a material adverse effect on the Company’s business, financial position, results of operations
or liquidity.
The Company is subject to extensive federal,
state, and local environmental laws and regulations. These laws, among other things, regulate the discharge of materials into the environment
and may require the Company to remove or mitigate the environmental effects of the disposal or release of petroleum or chemical substances
at various sites. Management believes no materially significant liabilities of this nature existed as of the balance sheet date.
Note 16 – Subsequent Events
In July 2023, the Company’s Chief
Operating Officer separated from the Company and will receive severance of $ 145,000 over the next six months.
In July 2023,
Energy Evolution exercised its warrants for 500,000 shares of common stock for $ 5.00 per share. The Company received $2.5 million in
July 2023 .
On August 9, 2023, the Company and EEF
Acquisition Company LLC (“EEF Acquisition”) a subsidiary of Energy Evolution collectively acquired additional working
interests in certain of the Company’s New Mexico properties. The total purchase price was $ 6.7 million. EEF Acquisition
paid $ 5.0 million of the purchase price and was assigned an undivided 90 % ownership interest of the acquired interests. The Company
has a three-year option to purchase EEF Acquisition’s interest (“Purchase Option”). In exchange for the Purchase
Option, the Company will initially issue 67,000 shares
of common stock. To the extent the Purchase Option is not exercised, the Company will issue an additional 42,000 shares
of common stock in each of the two successive periods prior to the end of the one-year period then in effect. The Purchase Option
may be exercised by the Company at any time during the one-year period then in effect by sending written notice to Energy Evolution
prior to the expiration of such one-year period.
15
Item 2.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD-LOOKING INFORMATION
This Quarterly Report on Form 10-Q, including this
section, includes certain statements that may be deemed “forward-looking statements” within the meaning of federal securities
laws. All statements, other than statements of historical facts, which address activities, events, or developments that the Company expects,
believes, or anticipates will or may occur in the future, including future sources of financing and other possible business developments,
are forward-looking statements. Such statements are subject to a number of assumptions, risks and uncertainties and could be affected
by a number of distinct factors, including the Company’s failure to secure short and long-term financing necessary to sustain and
grow its operations, increased competition, changes in the markets in which the Company participates and the technology utilized by the
Company and new legislation regarding environmental matters. These risks and other risks that could affect the Company's business are
more fully described in reports the Company files with the SEC, including its Annual Report on Form 10-K for the year ended December 31,
2022. Actual results may vary materially from the forward-looking statements. The Company undertakes no duty to update any of the forward-looking
statements in this Form 10-Q.
Overview
Our primary business is the optimization of
developed production of oil and gas interests. We have incurred significant losses from operations in years prior to 2022, and there
is no assurance that we will maintain profitability or obtain funds necessary to finance our future operations.
We seek to increase shareholder value by growing reserves,
production, revenues, and cash flow from operating activities by executing our mission to use highly-skilled personnel to thoughtfully
and expertly spend capital to realize reserves on producing properties.
Management places emphasis on operating cash flow
in managing our business, as operating cash flow considers the cash expenses incurred during the period and excludes non-cash expenditures
not related directly to our operations.
Business Strategy
Our business strategy is to obtain long-term growth
in reserves and cash flow on a cost-effective basis. Management regularly evaluates potential acquisitions of properties that would enhance
current core areas of operation.
Critical Accounting
Policies
The preparation of financial statements
in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to
use judgment to make estimates and assumptions that affect certain amounts reported in the consolidated financial statements. As additional
information becomes available, these estimates and assumptions are subject to change and thus impact amounts reported in the future. Critical
accounting policies are those accounting policies that involve judgment and uncertainties affecting the application of those policies
and the likelihood that materially different amounts would be reported under different conditions or using differing assumptions. Management
periodically updates the estimates used in the preparation of the financial statements based on management’s latest assessment of
the current and projected business and general economic environment. There have been no significant changes to the Company’s critical
accounting policies during the six months ended June 30, 2023.
LIQUIDITY AND CAPITAL RESOURCES
General
The Company’s primary sources of short-term
liquidity are cash and cash equivalents, net cash provided by operating activities, and issuance of debt and equity securities. The Company’s
short- and long-term liquidity requirements consist primarily of capital expenditures, acquisitions of oil and natural gas properties,
payments of contractual obligations, and working capital obligations. Funding for these requirements may be provided by any combination
of the Company’s sources of liquidity. Although the Company expects that its sources of funding will be adequate to fund its liquidity
requirements, no assurance can be given that such funding sources will be adequate to meet the Company’s future needs.
Liquidity
As of June 30, 2023, the Company had approximately
$1.3 million of cash on hand and approximately $300,000 available on its Credit Facility. For additional information regarding the
Credit Facility, see Note 8 to the Condensed Consolidated Financial Statements included in this report. In July 2023, Energy Evolution
exercised its warrants for 500,000 shares of common stock for $5.00 per share.
16
The Company received
$2.5 million in July 2023. The Company expects to incur costs related to limited drilling activities in core areas as well as future
oil and natural gas acquisitions in core areas. It is expected that management will use a combination of debt or equity issuances, cash
on hand, and cash flows from operations to fund these acquisitions, capital programs and ongoing operations.
In August 2023,
the Company enhanced its liquidity position by modifying its Senior Revolver Loan Agreement and extending the maturity of these
notes to August 23, 2024, with the combined objective of increasing near term liquidity to aid with its development plan in North
Dakota.
Working Capital
Working capital (presented
below) decreased by approximately $5.7 million between December 31, 2022 and June 30, 2023. This change is primarily a result of capital
expenditures in 2023, higher workover and plug and abandonment costs, and a weaker price environment in the first six months of 2023.
June, 30
December 31,
2023
2022
Current Assets
$ 12,017,686
$ 22,734,973
Current Liabilities
12,600,815
17,620,660
Working Capital
$ (583,129 )
$ 5,114,313
Cash Flows
Six Months Ended June 30,
Cash Flows Provided By (Used In):
2023
2022
Variance
Operating Activities
$ (7,984,630 )
$ 11,044,088
$ (19,028,718 )
Investing Activities
(1,375,988 )
(4,281,719 )
2,905,731
Financing Activities
(1,288,974 )
2,062,295
(3,351,269 )
Cash Flows from Operating Activities
The impact of lower commodity prices in 2023 contributed
to the decrease in cash flows as well as a higher level of workovers and plugging activity in 2023 and a $2.1 million payment for withholding
obligations on an option exercise (see Note 12). The Company had net income in the first six months of 2022 primarily driven by higher
commodity pricing and increasing cash provided by operating activities.
Cash Flows from Investing Activities
In 2022, we began recompletions and other capitalizable
efforts in multiple states as we sought to bring production online from existing wells and bring on new production from sidetrack drilling
in North Dakota. The activity continued into 2023 and was the primary driver of $3.1 million of capital expenditures in 2023.
As part of the XTO acquisition, we entered into an
agreement to create a sinking fund for future plugging liabilities, paying approximately $4.8 million into that fund in 2021 and 2022.
In 2022, we were able to negotiate for the release of the sinking fund requirement and received $2.0 million in late 2022. The remaining
$2.8 million of the sinking fund balance was returned to us in 2023.
Cash Flows from Financing Activities
For the six months ended June 30, 2023, the
Company made principal payments on its Senior Revolver Loan agreement totalling $1,000,000 pursuant to required
quarterly payments.
In 2022, we received approximately $3 million of cash
related to warrant exercises.
Capital Resources
Capital Expenditures
For the six months ended June 30, 2023, the Company
spent approximately $3.1 million on additions to oil and natural gas properties and primarily reflects the completion of the 2022 well
enhancement project in North Dakota and non-operated drilling. We anticipate a significant capital program in the latter half of 2023
that will be funded with debt or equity issuances, cash on hand, and cash flows from operations.
17
Production and Operating Data
The following table sets forth a summary of the Company’s
production and operating data for the three and six months ended June 30, 2023 and 2022. Because of normal production declines, increased
or decreased production due to future acquisitions, divestitures, and development, and fluctuations in commodity prices, the historical
information presented below should not be interpreted as being indicative of future results.
Three Months Ended June 30,
Six Months Ended June 30,
2023
2022
2023
2022
Production and Operating Data:
Net Production Volumes:
Oil (Bbl)
128,413
123,167
248,670
237,422
Natural Gas (Mcf)
211,293
208,363
442,511
422,308
Natural Gas Liquids (Bbl)
30,678
38,518
70,434
78,670
Total (Boe)
194,306
196,412
392,856
386,477
Average Price per Unit:
Oil (Bbl)
$ 71.24
$ 108.22
$ 72.73
$ 100.02
Natural Gas (Mcf)
$ 1.18
$ 6.34
$ 2.04
$ 5.22
Natural Gas Liquids (Bbl)
$ 11.81
$ 27.03
$ 12.31
$ 28.68
Total (Boe)
$ 50.22
$ 79.90
$ 50.55
$ 72.99
Operating Costs and Expenses per Boe:
Lease Operating Expense
$ 36.54
$ 23.71
$ 34.67
$ 23.88
Production and Ad Valorem Taxes
$ 3.71
$ 5.79
$ 3.77
$ 5.28
Depreciation, Depletion, Amortization and Accretion
$ 5.75
$ 4.03
$ 5.45
$ 4.03
General and Administrative Expense:
General and Administrative Expense
$ 9.75
$ 14.23
$ 12.52
$ 12.61
Stock-Based Compensation
$ 6.08
$ 2.48
$ 5.42
$ 2.23
Total General and Administrative Expense
$ 15.83
$ 16.71
$ 17.94
$ 14.85
Bbl – One stock tank
barrel, of 42 U.S. gallons liquid volume, used herein in reference to oil, condensate, or natural gas liquids.
Mcf – One thousand
cubic feet of natural gas.
Boe – One barrel of oil
equivalent, a standard convention used to express oil and natural gas volumes on a comparable oil equivalent basis. Natural gas equivalents
are determined under the relative energy content method by using the ratio of 6.0 Mcf of natural gas to 1.0 Bbl of oil or condensate.
18
Three Months Ended June 30, 2023 and 2022
Results of Operations
The following table reflects the Company’s summary
operating information. Because of normal production declines, increased or decreased drilling activity and the effects of acquisitions,
the historical information presented below should not be interpreted as indicative of future results.
Three Months Ended June 30,
2023
2022
Variance
Variance %
Oil Revenues
$ 9,147,611
$ 13,329,366
$ (4,181,755 )
-31%
Natural Gas Revenues
248,686
1,321,896
(1,073,210 )
-81%
NGL Revenues
362,181
1,041,136
(678,955 )
-65%
Total Product Revenues
9,758,478
15,692,398
Lease Operating Expense
7,099,000
4,656,901
2,442,099
52%
Production and Ad Valorem Taxes
721,275
1,137,841
(416,566 )
-37%
Depreciation, Depletion, Amortization and Accretion
1,116,403
792,287
324,116
41%
General and Administrative Expense:
General and Administrative Expense
1,894,204
2,795,548
(901,344 )
-32%
Stock-based Compensation
1,180,806
486,904
693,902
143%
Total General and Administrative Expense
3,075,010
3,282,452
(207,442 )
-6%
Interest Expense
184,887
111,785
73,102
65%
Operating Income (Loss)
(2,301,506 )
5,823,937
(8,125,443 )
NM
Net Income (Loss)
(2,464,909 )
5,534,280
(7,999,189 )
NM
NM: A percentage calculation
is not meaningful due to change in signs, a zero-value denominator or a percentage change that is greater than 200.
Revenues
Revenues for the three months ended June 30, 2023
decreased over the same period as the prior year primarily due to lower realized oil, natural gas and NGL prices, partially offset by
higher oil volumes.
Realized oil prices for the three months ended June
30, 2023, were approximately $71 per barrel, while realized prices for the same period in the prior year were approximately $108, a decrease
in price of approximately 34%.
Realized natural gas prices for the three months ended
June 30, 2023, were approximately $1 per mcf, while realized prices for the same period in the prior year were approximately $6 per mcf,
a decrease in price of approximately 81%.
Realized NGL prices for the three months ended June
30, 2023, were approximately $12 per barrel, while realized prices for the same period in the prior year were approximately $27 per barrel,
a decrease in price of approximately 56%.
Net oil sales volumes were approximately 128,000 Bbls
for the three months ended June 30, 2023, an increase of approximately 4% over the same period in the prior year.
Lease Operating Expense and Production Taxes
Lease operating expense was higher in 2023 due in
part to higher workover activity in the second quarter of 2023 coupled with higher production. Lease operating expenses includes approximately
$2.9 million workover expense for the three months ended June 30, 2023 as compared to $860,000 for the same period in 2022. Part of the
higher workover expense was in the Rockies Region as the Company continued to work over wells in the region to enhance production alongside
capital recompletions and sidetrack drilling started in 2022. Workover expense in 2023 also includes approximately $572,000 of plug and
abandonment expense.
Production taxes were lower for the second quarter
of 2023 compared to 2022 as a result of the lower product revenues discussed above.
19
General
and Administrative Expense
General and administrative expense, excluding stock-based
compensation, decreased in 2023 compared to 2022 primarily due to lower legal and professional expenses, lower board compensation and
lower employee bonus expense.
Stock-based Compensation
The Company utilizes stock-based compensation to compensate
the Board, members of management, and retain talented personnel. The Company anticipates stock-based compensation to continue to be utilized
in 2023 and beyond to attract and retain talented personnel and compensate Board members and consultants. The increase year over year
is primarily due to Board awards in 2023.
Interest Expense
Cash-based interest expense increased despite
a decrease in the outstanding amount under the Company’s Credit Facility due to an increase in the interest rate from 5.0% at June
30, 2022 to 9.75% at June 30, 2023.
Six Months Ended June 30, 2023 and 2022
Results of Operations
The following table reflects the Company’s summary
operating information. Because of normal production declines, increased or decreased drilling activity and the effects of acquisitions,
the historical information presented below should not be interpreted as indicative of future results.
Six Months Ended June 30,
2023
2022
Variance
Variance %
Oil Revenues
$ 18,086,326
$ 23,745,788
$ (5,659,462 )
-24%
Natural Gas Revenues
904,721
2,205,798
(1,301,077 )
-59%
NGL Revenues
867,135
2,256,630
(1,389,495 )
-62%
Total Product Revenues
19,858,182
28,208,216
Lease Operating Expense
13,619,163
9,229,302
4,389,861
48%
Production and Ad Valorem Taxes
1,479,389
2,039,079
(559,690 )
-27%
Depreciation, Depletion, Amortization and Accretion
2,140,167
1,556,733
583,434
37%
General and Administrative Expense:
General and Administrative Expense
4,917,483
4,874,650
42,833
1%
Stock-based Compensation
2,130,445
863,182
1,267,263
147%
Total General and Administrative Expense
7,047,928
5,737,832
Interest Expense
422,186
222,433
199,753
90%
Operating Income (Loss)
(4,524,220 )
9,558,012
(14,082,232 )
NM
Net Income (Loss)
(4,924,500 )
9,157,707
(14,082,207 )
NM
NM: A percentage calculation
is not meaningful due to change in signs, a zero-value denominator or a percentage change that is greater than 200.
Revenues
Revenues for the six months ended June 30, 2023 decreased
over the same period as the prior year primarily due to lower realized oil, natural gas and NGL prices despite higher oil and natural
gas sales volumes.
Realized oil prices for the six months ended June
30, 2023, were approximately $73 per barrel, while realized prices for the same period in the prior year were approximately $100, a decrease
in price of approximately 27%.
20
Realized natural gas prices for the six months ended
June 30, 2023, were approximately $2 per mcf, while realized prices for the same period in the prior year were approximately $5, a decrease
in price of approximately 61%.
Realized NGL prices for the six months ended June
30, 2023, were approximately $12 per barrel, while realized prices for the same period in the prior year were approximately $29 per barrel,
a decrease in price of approximately 57%.
Net oil sales volumes were approximately 249,000 Bbls
for the six months ended June 30, 2023, an increase of approximately 5% over the same period in the prior year.
Net natural gas sales volumes were approximately 443,000
mcf for the six months ended June 30, 2023, an increase of approximately 5% over the same period in the prior year.
Lease Operating Expense and Production Taxes
Lease operating expense was higher in 2023 due in
part to higher workover activity in the first half of 2023 coupled with higher production. Lease operating expense includes approximately
$5.7 million of workover expense for the six months ended June 30, 2023 as compared to $2.4 million for the same period in 2022. Part
of the higher workover expense was in North Dakota as the Company continued to work over wells in the state to enhance production alongside
capital recompletions and sidetrack drilling started in 2022. Workover expense in 2023 also includes approximately $634,000 of plug and
abandonment expense.
Production taxes were lower for the first half of
2023 compared to 2022 as a result of the lower product revenues discussed above.
Depreciation, Depletion, Amortization and Accretion
The higher DD&A in 2023 is due in part to the
increase in production as well as the impact of the capitalized costs associated with the capital development activity in North Dakota.
General and Administrative Expense
General and administrative expense, excluding stock-based
compensation, in 2023 includes $360,000 of severance expense for the former CEO (see Note 12) along with higher franchise taxes and salaries
and benefits, partially offset by lower employee bonus expense period over period. The six months ended June 30, 2022 includes a $650,000
expense accrual related to a sales tax audit.
Stock-based Compensation
The Company utilizes stock-based compensation to compensate
members of the Board, management, and retain talented personnel. The Company anticipates stock-based compensation to continue to be utilized
in 2023 and beyond to attract and retain talented personnel and compensate Board members and consultants. The increase year over year
is primarily due to Board awards in 2023.
Interest Expense
Cash-based interest expense increased despite
a decrease in the outstanding amount under the Company’s Credit Facility due to an increase in the interest rate from 5.0% at June
30, 2022 to 9.75% at June 30, 2023.
21
Item 3. QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not applicable.
Item 4. CONTROLS
AND PROCEDURES
Evaluation of Disclosure Controls and
Procedures
As of the end of the period covered by
this report, the Company conducted an evaluation under the supervision and participation of the Company's Chief Executive Officer and
Chief Financial Officer, along with the Company’s management, of the effectiveness of the design and operation of the Company's
disclosure controls and procedures as defined in Securities Exchange Act Rule 13a - 15(e). Based on this evaluation, the Company's Chief
Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures as of the end of the period covered
by this report were not effective due to an existing material weakness discussed below. As described in the Company’s Annual Report
on Form 10-K filed with the SEC on March 31, 2023, the Company’s Chief Executive Officer and Principal Financial Officer concluded
that, as of December 31, 2022, the Company’s internal control over financial reporting was not effective at a reasonable assurance
level due to a material weakness as the Company did not have sufficient resources in its accounting function, which restricts the Company’s
ability to gather, analyze and properly review information related to financial reporting in a timely manner.
Management has evaluated
the material weakness described above and is in the process of updating its design and implementation of internal control over financial
reporting to remediate the aforementioned material weakness and enhance the Company’s internal control environment which to date
has included the hiring of a Chief Accounting Officer in October 2021. In the first quarter of 2022, the Chief Accounting Officer engaged
an outside company to undertake an internal controls review. This review concluded in the third quarter of 2022. Controls that would strengthen
the Company’s internal control structure that were identified during the course of the review continue to be designed and will be
implemented on an ongoing basis. Additionally, in December 2022, we had a change in the Chief Accounting
Officer although the former Chief Accounting Officer has continued to assist the Company on a part-time
basis in the first half of 2023. In addition to continuing to enhance and refine control design, management plans to add the appropriate
resources and focus efforts during 2023 to test the operational effectiveness of the controls that will be established. In May 2023, we
hired an additional accounting resource who will serve as Controller. We are committed to continuing to improve our internal control processes
and will continue to diligently and vigorously review our financial reporting controls and procedures.
Changes in Internal
Control Over Financial Reporting
While we continue to
implement design enhancements to our internal control procedures, we believe that other than the changes described above regarding the
ongoing remediation efforts, there were no changes to our internal control over financial reporting during the three months ended June
30, 2023, which were identified in connection with the evaluation that have materially affected, or are reasonably likely to materially
affect, our internal control over financial reporting. It is management’s expectation that the Company will implement enhanced
controls throughout 2023 with additional controls implemented as they are identified by the outside consultants. Management will continue
to diligently and rigorously review the financial reporting controls and procedures on an ongoing basis.
22
PART II. OTHER INFORMATION
Item 1.
Legal Proceedings
For information regarding legal
proceedings, see Note 15 of the Unaudited Condensed Consolidated Financial Statements in this Quarterly Report on Form 10-Q.
Item 1A.
Risk Factors
Not applicable.
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3.
Defaults Upon Senior Securities
None.
Item 4.
Mine Safety Disclosures
Not applicable.
Item 5.
Other Information
None.
Item 6.
Exhibits
10
Empire
Petroleum Corporation 2023 Stock and Incentive Compensation Plan (incorporated herein by reference to Annex A to the Company’s
Proxy Statement on Schedule 14A filed on May 1, 2023).
31.1
Rule 13a - 14 (a)/15(d) - 14(a) Certification
of Michael R. Morrisett, Chief Executive Officer (submitted herewith).
31.2
Rule
13a - 14 (a)/15(d) - 14(a) Certification of Stephen L. Faulkner, Jr., Chief Financial Officer
(submitted herewith).
32.1
Section
1350 Certification of Michael R. Morrisett, Chief Executive Officer (submitted herewith).
32.2
Section
1350 Certification of Stephen L. Faulkner, Jr., Chief Financial Officer (submitted herewith).
101
Financial
Statements for Inline XBRL format (submitted herewith).
104
Cover
Page Interactive Data File (embedded within Inline XBRL document).
23
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 thereunto duly authorized.
Empire Petroleum Corporation
Date: August 14, 2023
By:
/s/ Michael R. Morrisett
Michael R. Morrisett
Chief Executive Officer and President
(Principal Executive Officer)
Date: August 14, 2023
By:
/s/ Stephen L. Faulkner, Jr
Stephen L. Faulkner, Jr
Chief Financial Officer and Chief Accounting Officer
(Principal Financial Officer)
24
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.