Item 1. Financial Statements
Item 1. Financial Statements
EMPIRE PETROLEUM CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
September 30,
December 31,
2024
2023
ASSETS
Current Assets:
Cash
$ 3,149,716
$ 7,792,508
Accounts Receivable
6,505,741
8,354,636
Derivative Instruments
—
406,806
Inventory
1,499,206
1,433,454
Prepaids
576,340
757,500
Total Current Assets
11,731,003
18,744,904
Property and Equipment:
Oil and Natural Gas Properties, Successful Efforts
136,391,055
93,509,803
Less: Accumulated Depreciation, Depletion and Impairment
( 29,561,539 )
( 22,996,805 )
Total Oil and Gas Properties, Net
106,829,516
70,512,998
Other Property and Equipment, Net
1,436,491
1,883,211
Total Property and Equipment, Net
108,266,007
72,396,209
Other Noncurrent Assets
1,245,519
1,474,503
Total Assets
$ 121,242,529
$ 92,615,616
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts Payable
$ 18,238,400
$ 16,437,219
Accrued Expenses
8,146,457
7,075,302
Current Portion of Lease Liability
415,850
432,822
Current Portion of Note Payable - Related Party (Note 8)
—
1,060,004
Current Portion of Long-Term Debt
193,178
44,225
Total Current Liabilities
26,993,885
25,049,572
Long-Term Debt
8,512,020
4,596,775
Long Term Lease Liability
238,674
544,382
Asset Retirement Obligations
28,968,173
27,468,427
Total Liabilities
64,712,752
57,659,156
Commitments and Contingencies (Note 15)
Stockholders' Equity:
Series A Preferred Stock - $ 0.001 Par Value, 10,000,000 Shares
Authorized, 6 and 6 Shares Issued and Outstanding, Respectively
—
—
Common Stock - $ 0.001 Par Value, 190,000,000 Shares Authorized,
31,656,934 and 25,503,530 Shares Issued and Outstanding, Respectively
91,179
85,025
Additional Paid-in Capital
133,061,997
99,490,253
Accumulated Deficit
( 76,623,399 )
( 64,618,818 )
Total Stockholders' Equity
56,529,777
34,956,460
Total Liabilities and Stockholders' Equity
$ 121,242,529
$ 92,615,616
See accompanying notes to unaudited
interim condensed consolidated financial statements.
2
EMPIRE PETROLEUM CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended September 30,
Nine Months Ended September 30,
2024
2023
2024
2023
Revenue:
Oil Sales
$ 10,341,280
$ 9,492,127
$ 32,070,516
$ 27,578,453
Gas Sales
8,547
411,217
269,844
1,315,938
NGL Sales
541,755
411,624
1,574,995
1,278,759
Total Product Revenues
10,891,582
10,314,968
33,915,355
30,173,150
Other
15,269
17,050
36,582
54,775
Gain (Loss) on Commodity Derivatives
470,717
( 1,185,921 )
( 388,886 )
( 1,319,401 )
Total Revenue
11,377,568
9,146,097
33,563,051
28,908,524
Costs and Expenses:
Lease Operating Expense
6,733,611
7,050,054
21,663,719
20,669,217
Production and Ad Valorem Taxes
984,075
792,241
2,883,240
2,271,630
Depletion, Depreciation & Amortization
2,596,360
727,943
6,763,471
2,061,474
Accretion of Asset Retirement Obligation
509,131
470,505
1,486,929
1,277,141
General and Administrative Expense:
General and Administrative Expense
3,635,917
2,580,464
8,869,034
7,497,947
Stock-Based Compensation
335,077
158,792
1,636,714
2,289,237
Total General and Administrative Expense
3,970,994
2,739,256
10,505,748
9,787,184
Total Costs and Expenses
14,794,171
11,779,999
43,303,107
36,066,646
Operating Loss
( 3,416,603 )
( 2,633,902 )
( 9,740,056 )
( 7,158,122 )
Other Income and (Expense):
Interest Expense
( 196,306 )
( 249,796 )
( 1,246,575 )
( 671,982 )
Other Income (Expense) (Note 8)
( 26,705 )
1,350
( 1,017,950 )
23,256
Loss Before Income Taxes
( 3,639,614 )
( 2,882,348 )
( 12,004,581 )
( 7,806,848 )
Income Tax Benefit
—
134,720
—
134,720
Net Loss
$ ( 3,639,614 )
$ ( 2,747,628 )
$ ( 12,004,581 )
$ ( 7,672,128 )
Net Loss per Common Share:
Basic
$ ( 0.12 )
$ ( 0.12 )
$ ( 0.41 )
$ ( 0.34 )
Diluted
$ ( 0.12 )
$ ( 0.12 )
$ ( 0.41 )
$ ( 0.34 )
Weighted Average Number of Common Shares Outstanding:
Basic
31,619,333
22,727,639
29,055,331
22,320,207
Diluted
31,619,333
22,727,639
29,055,331
22,320,207
See accompanying notes to unaudited
interim condensed consolidated financial statements.
3
EMPIRE PETROLEUM CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN
STOCKHOLDERS' EQUITY
(Unaudited)
Additional
Common
Stock
Preferred
Stock
Paid-In
Accumulated
Shares
Par Value
Shares
Par Value
Capital
Deficit
Total
Balances, December 31, 2023
25,503,530
$ 85,025
6
$ —
$ 99,490,253
$ ( 64,618,818 )
$ 34,956,460
Net Loss
—
—
—
—
—
( 3,975,196 )
( 3,975,196 )
Stock-Based Compensation
120,144
120
—
—
709,882
—
710,002
Balances, March 31, 2024
25,623,674
$ 85,145
6
$ —
$ 100,200,135
$ ( 68,594,014 )
$ 31,691,266
Net Loss
—
—
—
—
—
( 4,389,771 )
( 4,389,771 )
Rights Offering (Note 10)
4,132,232
4,132
—
—
20,507,397
—
20,511,529
Conversion of Related-Party Note (Note 8)
800,000
800
—
—
6,160,102
—
6,160,902
Partial Conversion of Option to Purchase (Note 3)
600,000
600
—
—
3,155,400
—
3,156,000
Warrants Exercised (Note 10)
128,800
129
—
—
949,642
—
949,771
Stock-Based Compensation
90,669
91
—
—
591,546
—
591,637
Balances, June 30, 2024
31,375,375
90,897
6
—
$ 131,564,222
( 72,983,785 )
58,671,334
Net Loss
—
—
—
—
—
( 3,639,614 )
( 3,639,614 )
Conversion of Related-Party Note (Note 8)
205,427
205
—
—
1,086,503
—
1,086,708
Stock Issued for Purchase Option (See Note 3)
16,800
17
—
—
76,255
—
76,272
Stock-Based Compensation
59,332
60
—
—
335,017
—
335,077
Balances, September 30, 2024
31,656,934
$ 91,179
6
$ —
$ 133,061,997
$ ( 76,623,399 )
$ 56,529,777
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 )
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
Net Loss
—
—
—
—
—
( 2,747,628 )
( 2,747,628 )
Warrants Exercised
500,000
500
—
—
2,499,500
—
2,500,000
Stock Issued for Purchase Option (See Note 3)
67,000
67
—
—
600,990
—
601,057
Stock-Based Compensation
200,688
201
—
—
158,591
—
158,792
Balances, September 30, 2023
22,892,280
$ 82,414
6
$ —
$ 78,566,843
$ ( 59,821,341 )
$ 18,827,916
See accompanying notes to unaudited
interim condensed consolidated financial statements.
4
EMPIRE PETROLEUM CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
For the Nine Months Ended September
30,
2024
2023
Cash Flows From Operating Activities:
Net Loss
$ ( 12,004,581 )
$ ( 7,672,128 )
Adjustments to Reconcile Net Income (Loss) to Net Cash
Provided By (Used In) Operating Activities:
Stock-Based Compensation
1,636,714
2,289,237
Amortization of Right of Use Assets
407,202
287,956
Depreciation, Depletion and Amortization
6,763,471
2,061,474
Accretion of Asset Retirement Obligation
1,486,929
1,277,141
Loss on Commodity Derivatives
388,886
1,319,401
Settlement on or Purchases of Commodity Derivative Instruments
18,200
( 87,042 )
Loss on Financial Derivatives (Note 8)
998,000
—
Amortization of Debt Discount on Convertible Notes
500,382
—
Loss on extinguishment of debt
10,094
—
Change in Operating Assets and Liabilities:
Accounts Receivable
1,647,249
( 1,572,038 )
Inventory, Oil in Tanks
( 65,752 )
( 292,057 )
Prepaids, Current
671,934
911,416
Accounts Payable
12,273,995
194,438
Accrued Expenses
1,070,875
( 3,732,113 )
Other Long-Term Assets and Liabilities
( 886,224 )
( 942,916 )
Net Cash Provided By (Used In) Operating Activities
14,917,374
( 5,957,231 )
Cash Flows From Investing Activities:
Acquisition of Oil and Natural Gas Properties
—
( 2,094,419 )
Additions to Oil and Natural Gas Properties (a)
( 48,758,831 )
( 5,596,535 )
Purchase of Other Fixed Assets
( 139,481 )
( 179,514 )
Cash Paid for Right of Use Assets
( 375,711 )
( 427,711 )
Sinking Fund Deposit
—
2,779,000
Net Cash Used In Investing Activities
( 49,274,023 )
( 5,519,179 )
Cash Flows From Financing Activities:
Borrowings on Credit Facility
3,950,000
—
Proceeds from Promissory Note - Related Party (Note 8)
5,000,000
—
Proceeds from Rights Offering (Net of Transaction Costs) (Note 10)
20,511,529
—
Principal Payments of Debt
( 376,575 )
( 1,933,198 )
Net Proceeds from Warrant Exercise (Note 10)
628,903
—
Proceeds from Bridge Loans from Related Parties
—
10,000,000
Proceeds from Warrant Exercises
—
2,500,000
Net Cash Provided By Financing Activities
29,713,857
10,566,802
Net Change in Cash
( 4,642,792 )
( 909,608 )
Cash - Beginning of Period
7,792,508
11,944,442
Cash - End of Period
$ 3,149,716
$ 11,034,834
Supplemental Cash Flow Information:
Cash Paid for Interest
$ 663,662
$ 398,033
________
(a) Incurred capital expenditures were $38,286,018 and $6,165,174 for the respective periods. The differences
between incurred and cash capital expenditures is primarily due to changes in accounts payable related to capital expenditures.
See accompanying notes to unaudited
interim condensed consolidated financial statements.
5
EMPIRE PETROLEUM CORPORATION
NOTES TO UNAUDITED INTERIM CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
Note 1 - Organization and Basis of Presentation
Empire Petroleum Corporation (“Empire”,
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”)
o
Empire New Mexico LLC d/b/a Green Tree New Mexico
o
Empire EMSU LLC
o
Empire EMSU-B LLC
o
Empire AGU LLC
o
Empire NM Assets LLC
●
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 include the accounts of Empire and its wholly-owned subsidiaries. The terms “Company,”
“we,” “us,” “our,” and similar terms refer to Empire Petroleum Corporation and its subsidiaries.
The accompanying unaudited interim condensed
consolidated financial statements of Empire 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 Empire'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, 2024.
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, 2023 which are contained in Empire's Annual Report
on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on March 28, 2024.
Liquidity and Going Concern
Empire determined that it was not in compliance
with the current ratio covenant contained in its revolving line of credit agreement as of September 30, 2024 (see Note 8). Upon discovering
this issue, Empire notified the lender to request a waiver. The noncompliance is due to a higher level of payables related to the Starbuck Drilling Program in North Dakota. On November 12, 2024, Empire obtained a compliance waiver from the lender for September 30, 2024.
Empire will require funds to be in compliance with the current ratio debt covenants and satisfy the payables discussed above which are
greater than estimated cash flows from operations over the next 12 months.
Empire initiated a plan to raise additional
funds for the payables discussed above as well as the additional capital spending in 2024 in the form of a subscription rights
equity offering, which was completed in November 2024 (see Note 10). Empire also has the option to raise additional funds through
related party warrants, or a related party note payable that may or may not have conversion rights into shares of common stock of
Empire. These fundraising forms were and are supported through committed financial support from Phil Mulacek who owns approximately
20.3% of our common stock outstanding as of September 30, 2024, and Energy Evolution Master Fund, Ltd
(“Energy Evolution”), our largest stockholder who owns approximately 31.4% of our common stock outstanding as of September 30, 2024. Both are related parties of the Company (see Note 14). Mr. Mulacek and Energy Evolution have indicated
and are willing and able to provide these additional funds, if required, for Empire to continue to meet its obligations over the
next 12 months.
Management has considered these plans, including
if they are within the control of Empire, in evaluating Financial Accounting Standards Board (“FASB”) Accounting Standards
Codification (“ASC”) 205-40, Presentation of Financial Statements-Going Concern . Management believes the above
actions are sufficient to allow Empire to meet its obligations as they become due for a period of at least 12 months from the issuance
of these financial statements. Management believes that its plans, and support from the existing related-party stockholders discussed
above, is probable and has alleviated the substantial doubt regarding Empire’s ability to continue as a going concern.
6
Note 2 – Summary of Significant Accounting
Policies
Significant Accounting Policies
During the nine months ended September
30, 2024, Empire added one significant accounting policy and estimate relating to convertible debt and derivative liability. Besides
this, 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, 2023.
Convertible Debt and Derivative
Liability
In connection with Empire’s
issuance of a Promissory Note in the first quarter of 2024, Empire bifurcated the embedded conversion option, and recorded the embedded
conversion option as a long-term derivative liability in Empire’s unaudited interim condensed consolidated balance sheets in accordance
with FASB ASC 815, Derivatives and Hedging . The convertible debt and the derivative liability associated with the Promissory Note
were presented on the unaudited interim condensed consolidated balance sheets as the Long-Term note payable – related party and
long-term derivative instruments. The convertible debt was carried at amortized cost. The derivative liability was remeasured at each
reporting period using a binomial lattice model with changes in fair value recorded in the unaudited interim condensed consolidated statements
of operations in other income (expense). The conversion option related to the Promissory Note was exercised in the second quarter of
2024. See Note 8 for further details.
Fair Value Measurements
FASB 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.
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. Empire 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 September
30, 2024.
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. Empire’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 Empire’s nonperformance risk. These measurements were not material to the unaudited interim condensed consolidated
financial statements.
Assets and Liabilities Measured at
Fair Value on a Recurring Basis - Empire uses a binomial lattice valuation model to value Level 3 derivative liabilities at inception
and on subsequent valuation dates. This model incorporates transaction details such as Empire’s stock price, contractual terms
of the Promissory Note, and unobservable inputs classified as Level 3 including risk-free rate and expected volatility. As of the conversion
option exercise date of May 24, 2024, these unobservable inputs were 5.0% and 46.9%, respectively.
7
Fair Value on a Nonrecurring Basis
Empire 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 nine months ended September 30, 2024.
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
Empire’s
accounts receivable are primarily receivables from oil and natural gas purchasers and joint interest owners. The purchasers of Empire’s
oil and natural gas production consist primarily of independent marketers, major oil and natural gas companies and gas pipeline companies.
Historically, Empire has not experienced any significant losses from uncollectible accounts from its oil and natural gas purchasers.
Empire operates a substantial portion of its oil and natural gas properties. As the operator of a property, Empire 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 Empire and its joint interest owners. Empire’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 Empire’s joint interest partners to reimburse Empire could be adversely affected.
Recently Adopted Accounting Standards
The FASB periodically issues new accounting
standards in a continuing effort to improve standards of financial accounting and reporting. Empire has reviewed the recently issued
pronouncements and concluded that the following new accounting standards are applicable:
In August 2020, the FASB issued Accounting Standards
Update (“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. Empire has adopted this standard for the current year and does not expect it to have a material impact on our consolidated
financial statements.
8
Note 3 – Property
Empire follows the successful efforts method
of accounting for its oil and natural gas activities. Under this method, costs to acquire oil and natural gas properties and costs incurred
to drill and equip development and exploratory wells are deferred until exploration and completion results are evaluated. Exploration
drilling costs are expensed if recoverable reserves are not found. 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.
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 nine months
ended September 30, 2024.
Aggregate capitalized costs of oil and natural
gas properties are as follows:
September 30, 2024
December 31, 2023
Proved properties
$ 129,301,577
$ 75,346,623
Unproved properties
3,708,866
3,245,431
Work in process
3,380,612
14,917,749
Gross capitalized costs
136,391,055
93,509,803
Depreciation, depletion, amortization and impairment
( 29,561,539 )
( 22,996,805 )
Total oil and gas properties, net
$ 106,829,516
$ 70,512,998
Depletion and amortization expense related to
oil and gas properties for the three months ended September 30, 2024 and 2023, was approximately $ 2,521,000 and $ 677,000 , respectively.
Depletion and amortization expense related to oil and gas properties for the nine months ended September 30, 2024 and 2023, was approximately
$ 6,565,000 and $ 1,897,000 , respectively.
Empire has completed 13 wells in North Dakota
related to our Starbuck Drilling Program during the first three quarters of 2024.
On April 9, 2024, Empire partially exercised a purchase
option originally issued on August 9, 2023, (the “Purchase Option”) to acquire additional working interests in certain of
Empire’s New Mexico properties from Energy Evolution, a related party. The additional assets acquired represent approximately 60%
of the total assets collectively acquired by Empire and Energy Evolution in the third quarter of 2023 (the “Option Assets”).
As consideration, upon closing of the partial exercise of the Purchase Option, Empire issued Energy Evolution 600,000 shares of common
stock of Empire based on an agreed upon price of $ 5.00 per share for an aggregate agreed upon value of $ 3,000,000 which was 60% of the
purchase price of $ 5,000,000 under the Purchase Option. Pursuant to the remaining unexercised portion of the Purchase Option, Empire
had the right to extend the initial one-year Purchase Option period for two successive one-year periods by agreeing to issue additional
shares of common stock prior to the end of the one-year period then in effect. On August 8, 2024, Empire successfully extended the Purchase
Option with the issuance of 16,800 shares of common stock to Energy Evolution, and as such, Empire has the right to acquire the remaining
Option Assets for an exercise price of $ 2,000,000 , subject to certain adjustments and payable in cash, unless the parties agree that
some or all may be paid by issuance of common stock to Energy Evolution. The Purchase Option expires on August 9, 2026.
Other property and equipment consists of operating
lease assets, vehicles, office furniture, and equipment with lives ranging from three to five years. The capitalized costs of other property
and equipment are as follows:
Schedule of other property plant and equipment
September 30, 2024
December 31, 2023
Other property and equipment, at cost
$ 3,137,500
$ 2,998,018
Less: Accumulated depreciation
( 1,701,009 )
( 1,114,807 )
Other property and equipment, net
$ 1,436,491
$ 1,883,211
Depreciation expense related to other property
and equipment for the three months ended September 30, 2024 and 2023, was approximately $ 76,000 and $ 51,000 , respectively. Depreciation
expense related to other property and equipment for the nine months ended September 30, 2024 and 2023, was approximately $ 199,000 and
$ 164,000 , respectively.
9
Note 4 - Asset Retirement Obligations
Empire’s asset retirement obligations
represent the estimated present value of the estimated cash flows Empire 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 Empire’s credit-adjusted risk-free rate that is utilized in the calculations
of asset retirement obligations.
Empire’s asset retirement obligation activity is as follows:
For the Nine Months Ended September
30,
2024
2023
Asset retirement obligations, beginning of period
$ 28,168,427
$ 25,000,740
Additions
876,955
72,000
Liabilities settled
( 864,138 )
( 910,967 )
Revisions
—
2,303,939
Accretion expense
1,486,929
1,277,140
Asset retirement obligation, end of period
$ 29,668,173
$ 27,742,852
Less current portion included in Accrued Expenses
700,000
—
Asset retirement obligation, long-term
$ 28,968,173
$ 27,742,852
The additions in 2024 primarily relate to the
completion of new wells as part of Empire’s North Dakota Starbuck Drilling Program and additional working interest acquired in
New Mexico (see Note 3).
Note 5 – Commodity Derivative Financial Instruments
Empire 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 Empire produces and sells. Empire does not enter into derivative financial instruments for
speculative or trading purposes. Empire’s derivative financial instruments consist of swaps and put options.
Empire does not designate its derivative instruments
in such a way that would qualify for hedge accounting. Accordingly, Empire 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 Empire’s consolidated balance sheets.
The
following table summarizes the net realized and unrealized gains and (losses) reported in earnings related to the commodity derivative
instruments for the periods presented:
Three Months Ended September 30,
Nine Months Ended September 30,
2024
2023
2024
2023
Gain (Loss) on Derivatives:
Oil derivatives (a)
$ 470,717
$ ( 1,185,921 )
$ ( 388,886 )
$ ( 1,319,401 )
_______
(a) Includes
$189,188 of unrealized derivative gain and $1,140,066 of unrealized derivative losses for
the three months ended September 30, 2024 and 2023, respectively, and includes $407,086 and
$1,232,359 of unrealized derivative losses for the nine months ended September 30, 2024 and
2023, respectively.
The
following represents Empire’s net settlements received (paid) related to derivatives for the periods presented:
Three Months Ended September 30,
Nine Months Ended September 30,
2024
2023
2024
2023
Oil derivatives
$ 281,530
$ ( 45,855 )
$ 18,200
$ ( 87,042 )
As of September 30, 2024, Empire did not have
any outstanding derivative contracts. In late third-quarter 2024, we settled all outstanding derivative positions for a net realized
gain of $300,000.
10
Note 6 – Accounts Receivable
The following table represents Empire’s
accounts receivable as of the dates presented:
September 30, 2024
December 31, 2023
Oil, Gas and NGL Receivables
$ 2,627,784
$ 2,784,745
Joint Interest Billings
3,742,676
5,444,331
Other
135,281
125,560
Total Accounts Receivable
$ 6,505,741
$ 8,354,636
Note 7 – Accrued Expenses
The following table represents Empire’s
accrued expenses as of the dates presented:
September 30, 2024
December 31, 2023
Accrued and suspended third-party revenue
$ 5,158,450
$ 4,049,984
Accrued salaries and payroll taxes
780,006
1,059,295
Accrued production taxes
1,042,594
829,226
Asset retirement obligation - current
700,000
700,000
Other
465,407
436,797
$ 8,146,457
$ 7,075,302
Note 8 – Debt Including Debt with Related Parties
The following table represents Empire’s
outstanding debt as of the dates presented:
September 30, 2024
December 31, 2023
Equity Bank Credit Facility
$ 8,442,484
$ 4,492,484
Note Payable – Related Party
—
1,060,004
Equipment and vehicle notes, 0.00% to 9.00% interest rates, due in 2025 to 2028 with monthly payments
ranging from $900 to $1,400 per month
115,482
148,516
Note Payable to insurance provider, bears 7.29% interest, matures January 2025, monthly payments
of principal and interest of $51,067
147,232
—
Total Debt
8,705,198
5,701,004
Less: Current Maturities
( 193,178 )
( 44,225 )
Less: Note Payable – Related Party
—
( 1,060,004 )
Long-Term Debt
$ 8,512,020
$ 4,596,775
11
On December 29, 2023, Empire North Dakota and
Empire NDA (“Borrowers”), entered into a Revolver Loan Agreement with Equity Bank (the “Revolver”). Pursuant
to the Revolver (a) the initial revolver commitment amount is $10,000,000; (b) the maximum revolver commitment amount is $15,000,000;
(c) commencing on January 31, 2024, and occurring on the last day of each calendar month thereafter, the revolver commitment amount is
reduced by $150,000; (d) commencing on March 31, 2024, there are scheduled semiannual collateral borrowing base redeterminations each
year on March 31 and September 30; (e) the final maturity date is December 29, 2026; (f) outstanding borrowings bear interest at a rate
equal to the prime rate of interest plus 1.50%, and in no event lower than 8.50%; (g) a quarterly commitment fee is based on the unused
portion of the commitments; and (h) Borrowers have the right to prepay loans under the Revolver at any time without a prepayment penalty.
The Revolver is guaranteed by Empire. Borrowers
entered into a security agreement, pursuant to which the obligations under the Revolver are secured by liens on substantially all of
the assets of Borrowers. Furthermore, the obligations under the Revolver are secured by a continuing, first priority mortgage lien, pledge
of and security interest in not less than 80% of Borrowers’ producing oil, gas and other leasehold and mineral interests, including
without limitation, those situated in the States of North Dakota and Montana.
The Revolver requires Borrowers to, commencing
as of the fiscal quarter ended December 31, 2023, maintain (a) a current ratio of 1.0 to 1.0 or more and (b) a ratio of funded debt to
EBITDAX, calculated quarterly and annually based on a trailing twelve-month basis, of no more than 3.50 to 1.00. Empire was not in compliance
with the current ratio covenant as of September 30, 2024, however, Empire received a compliance waiver from the lender for September
30, 2024.
Promissory Note – Related Party
On February 16, 2024, Empire issued a Promissory
Note in the aggregate principal amount of $ 5,000,000 (the “Note”) to Energy Evolution. Energy Evolution advanced Empire $ 5,000,000
under the Note. The proceeds of the Note were used by Empire to fund, in part, its ongoing oil and gas drilling program and for working
capital purposes.
The Note matures on February 15, 2026, (the
“Maturity Date”) and accrues interest at the rate of 7 % per annum. After the Maturity Date, any principal balance of the
Note remaining unpaid accrues interest at the rate of 9 % per annum. At the option of Energy Evolution, interest payments will be paid
either in cash or in shares of common stock of Empire on each of the following dates (or if any such date is not a business day, the
next following business day) (each an “Interest Payment Date”), except upon the occurrence of an Event of Default, in which
case interest will accrue and be paid in cash on demand: (i) March 31, 2024; (ii) June 30, 2024; (iii) September 30, 2024;
(iv) December 31, 2024; (v) March 31, 2025; (vi) June 30, 2025; (vii) September 30, 2025; (viii) December 31,
2025; and (ix) the Maturity Date. All or any portion of the outstanding principal amount of the Note may be converted into shares of
common stock of Empire at a conversion price of $6.25 per share (the “Conversion Price”), at the option of Energy Evolution,
at any time and from time to time. If the full principal amount of the Note is drawn and converted into shares of common stock of Empire,
800,000 shares would be issued (without giving effect to any interest that may be converted). Accrued interest on the principal amount
converted will be due on the applicable date of conversion in cash or, at the option of Energy Evolution, by issuance of shares of common
stock of Empire in the manner set forth in the Note (where the date of conversion is the relevant Interest Payment Date”). The
Conversion Price is subject to customary adjustments. The Note may be prepaid at any time or from time to time without the consent of
Energy Evolution and without penalty or premium, provided that Empire provides Energy Evolution with at least five business days prior
written notice, each principal payment is made in cash and all accrued interest is paid in cash, or at the option of Energy Evolution,
the accrued interest may be paid by issuance of shares of common stock of Empire in the manner set forth in the Note (where the Interest
Payment Date is the date of prepayment).
12
Empire determined that an embedded conversion
feature included in the Note required bifurcation from the host contract that is recognized as a separate derivative liability carried
at fair value. The estimated fair value of the derivative liability, which represents a Level 3 valuation, was $1,292,000 as
of March 31, 2024, and was determined using a binomial lattice model using certain assumptions and inputs discussed in Note 2. Accordingly,
Empire recognized a gain on the fair value adjustment of the derivative liability in the amount of approximately $738,000 in other income
(expense) in the unaudited interim condensed consolidated statements of operations for the quarter ended March 31, 2024. The conversion
option was exercised by Energy Evolution on May 24, 2024, in exchange for 800,000 shares of common stock of the Company under the terms of the Note and the fair value of the derivative was revalued as of that date resulting
in a loss of $1,736,000 in the second quarter of 2024. All of the other embedded features of the Note were clearly and closely related
to the debt host and did not require bifurcation as a derivative liability.
Note Payable – Related Party
In August 2020, Empire, 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, Empire 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 6, 2024, unless terminated earlier by PIE. The loan proceeds were used for recompletion
or workover of certain designated wells. In addition, Empire assigned 85% working and revenue interest to PIE in the designated wells
which will be applied to repayment of the loan. As of June 30, 2024, $1,060,004 has been advanced from the PIE loan.
On July 31, 2024, PIE, Empire Texas, and Empire
entered into a note repayment and loan termination agreement providing for the payment in full of the remaining outstanding amount of
the $ 1,060,004 PIE loan and extending the loan maturity date to December 31, 2024, unless terminated earlier by PIE. As payment in full,
Empire issued PIE 205,427 shares of common stock of Empire following the approval of a supplemental listing application by the NYSE American
stock exchange in the third quarter of 2024.
Note 9 - Leases
As a lessee, Empire leases its corporate office
headquarters in Tulsa, Oklahoma, and one field office in North Dakota. 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.
Empire also leases vehicles primarily used in
our field operations. These vehicle leases typically have a three -year life.
Empire 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
$ 407,000 and $ 288,000 for the periods ended September 30, 2024 and 2023, respectively. Cash paid for right-of-use leases was approximately
$ 376,000 and $ 279,000 for the same periods.
13
Supplemental balance sheet information related to the right-of-use
leases is as follows:
Schedule of right of use leases
September 30, 2024
December 31, 2023
Net operating lease asset (included in Other Property and Equipment)
$ 716,956
$ 1,077,031
Current portion of lease liability
$ 415,850
$ 432,822
Long-term lease liability
238,674
544,382
Total right-of-use lease liabilities
$ 654,524
$ 977,204
The weighted-average remaining term for Empire’s right-of-use
leases is 1.6 years. The weighted-average discount rate was 8.35 % for the third quarter of 2024.
Maturities of lease liabilities are as follows as of September 30,
2024:
Year 1
$ 454,117
Year 2
226,702
Year 3
21,700
Year 4
—
Year 5
—
Total lease payments
702,519
Less imputed interest
( 47,995 )
Total lease obligation
$ 654,524
Note 10 – Equity
Pursuant to Empire’s Amended and Restated
Certificate of Incorporation (the “Charter”), effective as of March 4, 2022, the total number of shares of all classes of
stock that Empire 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. 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, subject to certain limitations set forth in the Charter.
Series
A Voting Preferred Stock
On March 8, 2022, Empire formalized the issuance
of preferred stock as was required under the terms of Empire's May 2021 financing agreements with Energy Evolution and issued 6 shares
of Series A Voting Preferred Stock. The Series A Voting Preferred Stock was issued in connection
with the strategic investment in Empire by Energy Evolution. For so long as the Series A Voting Preferred Stock is outstanding, Empire’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 Empire’s current Board of Directors.
The Series
A Voting Preferred Stock is held by Phil Mulacek, chairman of the Board of Directors and one of the principals of Energy Evolution, as
Energy Evolution’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 Empire’s outstanding common stock.
14
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 Empire’s affairs. In such event, before any amount is paid to the holders of Empire’s common
stock but after any amount is paid to the holders of Empire’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 Empire’s election or the election of any holder, except Empire 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 Empire’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, Empire’s Board of
Directors approved a one-for-four reverse stock split such that every holder of Empire’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 Empire’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.
In April 2024, Empire completed a subscription
rights offering (the “April Rights Offering”) which raised gross proceeds of $ 20.7 million. Empire distributed at no charge
to holders of its common stock, as of the close of business on March 7, 2024 (the record date for the April Rights Offering), one subscription
right for each share of common stock held. Each subscription right entitled the holder to purchase 0.161 shares of common stock at a
subscription price of $5.00 per share per one whole share of common stock. The subscription rights were non-transferable and not listed
for trading on any stock exchange or market.
On May 29, 2024, Empire issued Energy Evolution
a warrant certificate granting them the right to purchase 128,800 shares of common stock of Empire at $5.00 per share. On June 28, 2024,
Energy Evolution exercised the warrants and received 128,800 shares in exchange for $ 644,000 .
In November 2024, Empire completed a subscription
rights offering (the “November Rights Offering”) which raised gross proceeds of $10.0 million. Empire distributed at no charge
to holders of its common stock, as of the close of business on September 30, 2024 (the record date for the November Rights Offering),
one subscription right for each share of common stock held. Each subscription right entitled the holder to purchase 0.063 shares of common
stock at a subscription price of $5.05 per share per one whole share of common stock. The subscription rights were non-transferable and
not listed for trading on any stock exchange or market.
Earnings Per Share
The computation of diluted shares outstanding
for the three and nine months ended September 30, 2024, excluded 1,009,319 and 1,019,469 shares, respectively, related to stock options,
warrants, outstanding RSUs, and convertible debt as their effect would have been anti-dilutive. The computation of diluted shares outstanding
for the three and nine months ended September 30, 2023, excluded 1,409,686 and 1,586,960 shares, respectively, related to stock options,
warrants, and outstanding RSUs, as their effect would have been anti-dilutive.
Note 11 – Stock-Based Compensation
Empire recognizes stock-based compensation expense
associated with granted stock options and restricted stock units (“RSUs”). Empire 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 unaudited interim condensed consolidated
balance sheets.
15
The following summary reflects nonvested restricted
stock unit activity and related information for the nine months ended September 30, 2024.
Schedule of non vested restricted stock unit activity
Weighted Average
RSUs
Fair Value (a)
Outstanding, December 31, 2023
204,817
$ 10.61
Granted
83,760
5.37
Vested
( 157,034 )
9.89
Forfeited
( 22,500 )
11.05
Outstanding, September 30, 2024
109,043
$ 7.54
_____________
(a) Shares are valued at the grant-date market price.
The following summary reflects stock option
activity and related information:
Weighted Average
Options
Exercise Price
Outstanding, December 31, 2023
2,065,381
$ 4.89
Granted
—
—
Exercised
( 193,866 )
1.35
Cancelled
—
—
Outstanding, September 30, 2024
1,871,515
$ 5.25
The following table summarizes information about stock options outstanding
as of September 30, 2024.
Schedule of summarizes information about stock options outstanding
Range of
Weighted Average
Weighted
Weighted
Exercise
Options
Remaining
Average
Options
Average
Prices
Outstanding
Contractual Life
Exercise Price
Exercisable
Exercise Price
$ 1.32 to $ 12.36
1,871,515
4.09 years
$ 5.25
1,611,094
$ 4.26
Note 12 – Executive Separations
On March 16, 2023, Thomas W. Pritchard resigned
as Chief Executive Officer and a director of Empire to pursue other opportunities. Although not required under Mr. Pritchard’s
Employment Agreement with Empire, in recognition of Mr. Pritchard’s past service to Empire, Empire paid 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. Empire 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 Empire 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. Empire 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 not receive any additional compensation for assuming
the role of Chief Executive Officer.
Note 13 – Income Taxes
For all periods presented, Empire’s effective
tax rate is 0 %. Other than the full year of 2022, Empire has generated net operating losses since inception, which would normally reflect
a tax benefit in the unaudited interim condensed consolidated statements of operations and a deferred asset on the unaudited interim
condensed consolidated balance sheets. However, because of the current uncertainty as to Empire’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 unaudited interim condensed consolidated statements of operations.
16
The following table presents a reconciliation
of its effective income tax rate to the U.S. statutory income tax rate for the periods presented.
Schedule
of reconciliation of effective income tax rate
For
the Three Months Ended September 30,
For
the Nine Months Ended September 30,
2024
2023
2024
2023
$
%
$
%
$
%
$
%
Benefit
at statutory rate
( 764,319 )
21.0 %
( 605,293 )
21.0 %
( 2,520,962 )
21.0 %
( 1,639,438 )
21.0 %
State Taxes (net of federal
impact)
( 174,818 )
4.8 %
( 138,056 )
4.8 %
( 576,604 )
4.8 %
( 374,979 )
4.8 %
Nondeductible Expenses
37,648
- 1.0 %
( 5,469 )
0.2 %
47,172
- 0.4 %
( 1,529 )
0.0 %
Stock Options Exercised
( 4,615 )
0.1 %
( 5,355 )
0.2 %
( 135,242 )
1.1 %
( 5,355 )
0.1 %
Valuation
Allowance
906,104
- 24.9 %
619,453
- 21.5 %
3,185,636
- 26.5 %
1,886,581
- 24.2 %
Income
tax benefit
—
0.0 %
( 134,720 )
4.7 %
—
0.0 %
( 134,720 )
1.7 %
Note 14 – Related Party Transactions
Energy Evolution is a related party of Empire
as it beneficially owns approximately 31.4 % of Empire’s outstanding shares of common stock as of September 30, 2024. Additionally,
a board member of Energy Evolution was appointed to Empire’s board in October 2021. This board member separately beneficially owns
approximately 20.3 % of Empire’s outstanding shares of common stock as of September 30, 2024. The board member also is a majority
owner of PIE. In October 2021 another Energy Evolution member was appointed to Empire’s board of directors.
Empire has a JDA with PIE to perform completions
or workovers on specified mutually agreed upon wells. In the third quarter of 2024, Empire issued PIE 205,427 shares of common stock
of Empire as payment in full for this outstanding note balance of $ 1.1 million (see Note 8).
On February 16, 2024, Empire issued the
Note to Energy Evolution. Energy Evolution advanced Empire $ 5,000,000 under the Note in the first quarter of 2024. On May 24, 2024, Energy
Evolution elected to convert the Note to shares of common stock of Empire and received 800,000 shares under the terms of the Note (see
Note 8).
Empire elected to partially exercise a Purchase
Option in the second quarter of 2024 and acquired 60% of certain New Mexico interests from Energy Evolution. See Note 3 for additional
information.
On June 28, 2024, Energy Evolution exercised
warrants of Empire and received 128,800 shares in exchange for $ 644,000 . See Note 10 for additional information.
Note 15 – Commitments and Contingencies
From time to time, Empire is subject to various
legal proceedings arising in the ordinary course of business, including proceedings for which Empire may not have insurance coverage.
While many of these matters involve inherent uncertainty, as of the date hereof, Empire does not currently believe that any such legal
proceedings will have a material adverse effect on Empire’s business, financial position, results of operations or liquidity.
Empire 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 Empire 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.
Agreed Compliance Order
In January 2024, Empire deposited $ 1.0 million
into an escrow account in accordance with an Agreed Compliance Order (“ACO”) with the New Mexico Oil Conservation Division
(“OCD”) for compliance work on certain inactive wells in New Mexico. Under the terms of the ACO, the escrow funds will be
returned to Empire at a rate of $ 10,000 for each well as the compliance work is completed. As of June 30, 2024, all work had been completed.
The Company expects to receive the remaining outstanding escrow amount of $ 200,000 by the end of 2024.
17
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.