AGÕæÈ˹ٷ½

STOCK TITAN

Empire Petroleum Reports Results for Second Quarter 2025 and Demonstrates Operational Momentum

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

TULSA, Okla.--(BUSINESS WIRE)-- Empire Petroleum (NYSE American: EP) (“Empire� or the “Company�), an oil and gas company with producing assets in New Mexico, North Dakota, Montana, Texas, and Louisiana, today reported operational and financial results for the second quarter 2025.

SECOND QUARTER 2025 HIGHLIGHTS

  • Produced Q2-2025 net production volumes of 2,357 barrels of oil equivalent per day (“Boe/dâ€�), an increase of 15% compared to Q1-2025;
    • Reported 1,493 barrels of oil per day (“Bbls/dâ€�);
    • Boe/d is comprised of 63% oil, 19% natural gas liquids (“NGLsâ€�), and 18% natural gas;
  • As part of Empire’s Enhanced Oil Recovery (“EORâ€�) efforts in the Starbuck Drilling Program (“Starbuckâ€�) in North Dakota, modified wellhead installations are underway and expected to be completed in Q3-2025, with advanced fabrication work progressing toward completion by year-end;
    • While certain rare alloys and specialized materials for the EOR process remain in fabrication, production has continued to improve and operations are showing increased consistency;
    • Installation of the modified rare alloys for the EOR units is expected to be completed and fully operational in Q4-2025;
    • Empire expects to finalize the patented design specifications for its hydrocarbon vaporization technology by the end of Q4-2025, with the system leveraging elevated temperatures and pressure changes to enhance recovery efficiency;
  • Empire made significant progress in preparing for its inaugural drilling campaign in Texas, completing its first drilling pad and preparing multiple locations for entry as part of its development plan;
    • The Company also advanced critical pre-drill activities during Q2-2025, including surface land work, rig evaluation, and the permitting process, laying the groundwork for horizontal development across multiple prospective pay zones identified in the region;
    • Empire expects drilling operations to commence in Q4-2025;
  • Launched a subscription rights offering (“Rights Offeringâ€�) with the intention to raise approximately $5.0 million in gross proceeds, including $2.5 million from the anticipated future exercise of the warrants issued as part of the Rights Offering, to provide shareholders the opportunity to increase their equity position;
    • Each shareholder of record as of July 10, 2025, is entitled to purchase one unit at a subscription price equal to $0.07367 per unit, each unit consisting of 0.0139 shares of the Company’s common stock and one rights warrant to purchase 0.0136 shares of the Company’s common stock equal to $5.46 per whole share;
    • Stockholders who fully exercise their subscription rights are entitled to oversubscribe for additional units, subject to availability and pro-rata allocation of units;
    • As stated in previous filings, Phil E. Mulacek, Chairman of the Board and one of Empire’s largest shareholders, has expressed his intent to fully subscribe to the units available through his subscription rights and to fully exercise his over-subscription rights to purchase his pro-rata share of any remaining unsubscribed securities at the offering’s expiration;
    • The Rights Offering is set to expire at 5:00 p.m., Eastern Time, on August 18, 2025, and proceeds are expected to be used for balance sheet optimization efforts and general corporate purposes;
  • Reported Q2-2025 total product revenue of $8.7 million, a net loss of $5.1 million, or ($0.15) per diluted share, primarily driven by lower realized commodity prices, which included a 12% decrease in realized oil prices compared to Q1-2025 and a 23% decrease compared to Q2-2024;
    • Despite a 15% increase in equivalent production compared to Q1-2025, the significant decline in realized commodity pricing drove lower financial results for the quarter;
    • Adjusted EBITDA of ($1.2) million for Q2-2025.

2025 OUTLOOK

“While commodity prices were significantly under pressure (NYMEX oil prices down ~10% from Q1-2025 and down ~20% from Q2-2024) in the second quarter due to a mix of global market condition and seasonal factors, I believe this environment is temporary,� said Phil Mulacek, Chairman of the Board. “Reported North American data shows that the oil well rig count is at post-COVID lows, compared to 2021 levels, while the hydraulic fracturing spread count is even lower at levels not seen since late 2020 through the end of 2021. These material market indicators should result in lower production going forward. Compounding this, U.S. production has already peaked and is approximately 250,000 barrels per day lower than the high earlier in 2025. This supports my strong belief that overall pricing is trending upward over the next four to six quarters. Over the next six to nine months, we anticipate a continued rebound that could increase our production levels. Empire is strategically positioned to benefit from this upswing with focused production increases. The Empire team continues to demonstrate disciplined planning and execution, placing the Company on a stronger path to lasting growth. My decision to fully subscribe and oversubscribe in the Rights Offering reflects my strong confidence in the Company’s long-term potential.�

Mike Morrisett, President and CEO, added, “We were pleased to restore and maintain production across key assets during the second quarter, particularly in North Dakota. However, lower-than-expected commodity pricing impacted revenue and margins, offsetting our operational gains. We remain focused on executing our development plans and maintaining cost discipline as we position the Company to capitalize on a potential pricing recovery.�

North Dakota � Williston Basin:

  • Empire remains confident in the trajectory of its EOR program in the Starbuck region and expects to reach steady-state production levels by the end of Q4-2025, contingent on continued equipment reliability and seasonal operating stability; and
    • With key infrastructure milestones nearing completion and EOR operations delivering steadily improving performance, the program is expected to support sustained production growth and improved asset performance over the long term.

New Mexico � Permian Basin:

  • After four years of expenditures, Empire anticipates receiving a ruling from the New Mexico Oil Conservation Commission (“NMOCDâ€�) in Q3-2025, regarding its applications to revoke four existing permits and deny five new applications for what the Company believes is the illegal disposal of wastewater into Eunice Monument South Unit’s (“EMSUâ€�) Unitized Interval by the largest of the third-party Saltwater Disposal (“SWDâ€�) operators;
    • Pending the NMOCD’s decision, Empire plans to proceed with Motions to Revoke the existing permits granted to the remaining three SWD Companies disposing wastewater into the EMSU and Arrowhead Grayburg Unit (“AGUâ€�) Unitized Interval, while concurrently advancing litigation for trespass and damages;
    • While litigation has limited the scope of development activity in the affected areas, production from the EMSU and AGU units has increased in recent months, reflecting ongoing optimization efforts; and
    • The Company expects final resolution of this matter to result in a meaningful reduction in operating expenses and contribute to improved financial performance going forward.

Texas � East Texas Basin:

  • Empire remains on track to initiate drilling operations in Q4-2025, as part of its broader development strategy in the region;
    • The upcoming program is designed to target multiple prospective pay zones identified during technical evaluation, with a focus on horizontal development opportunities that support long-term, capital-efficient production;
    • The Company expects this activity to establish a foundation for scalable development throughout 2026 and beyond;
    • As of the first week of August 2025, the first drilling pad has been completed, and the Company is actively securing materials, equipment, rigs, and other necessary resources to begin and conclude drilling operations on the initial wells in Q4-2025; and
    • The production targets associated with these wells are expected to deliver the most significant impact to Empire’s portfolio to date.

SECOND QUARTER 2025 FINANCIAL AND OPERATIONAL RESULTS

Q2-25

Q1-25

% Change2
Q2-25 vs. Q1-25

Q2-24

% Change2
Q2-25 vs. Q2-24

Ìý

Ìý

Ìý

Ìý

Ìý

Net equivalent sales (Boe/d)

2,357

2,049

15%

2,638

-11%

Net oil sales (Bbls/d)

1,493

1,329

12%

1,761

-15%

AGÕæÈ˹ٷ½ized price ($/Boe)

$40.78

$48.76

-16%

$53.26

-23%

Product Revenue ($M)

$8,747

$8,992

-3%

$12,788

-32%

Net Loss ($M)

($5,056)

($4,221)

-20%

($4,390)

-15%

Adjusted Net Loss ($M)1

($5,231)

($4,253)

-23%

($2,906)

-80%

Adjusted EBITDA ($M)1

($1,181)

($553)

-114%

$1,726

-168%

Ìý

1 Adjusted net loss and adjusted EBITDA are non-GAAP financial measures. See “Non-GAAP Information� section later in this release for more information, including reconciliations to the most comparable GAAP measure.

Net sales volumes for Q2-2025 were 2,357 Boe/d, including 1,493 barrels of oil per day; 430 barrels of NGLs per day, and 2,606 thousand cubic feet per day (“Mcf/d�) or 434 Boe/d of natural gas. Oil sales volumes decreased approximately 15% compared to Q2-2024 primarily due to redrilling efforts in North Dakota and natural decline.

Empire reported Q2-2025 total product revenue of $8.7 million versus $12.8 million in Q2-2024. Contributing to the decrease were lower oil sales volumes and lower realized oil and NGL prices. AGÕæÈ˹ٷ½ized oil and natural gas liquids prices decreased 23% and 14%, respectively, due to a general decline in overall market pricing.

Lease operating expenses in Q2-2025 decreased to $6.4 million versus $7.5 million in Q2-2024 primarily due to lower workover costs. Q2-2025 workover expense decreased to $0.5 million versus $1.6 million in Q2-2024. Higher workover expense in 2024 was primarily in New Mexico as Empire continued work in the region to enhance and maintain production.

Production and ad valorem taxes for Q2-2025 were $0.8 million versus $1.1 million in Q2-2024, as a result of lower product revenues.

Depreciation, Depletion, and Amortization (“DD&A�) and Accretion for Q2-2025 was $3.1 million versus $3.2 million for Q2-2024. The decrease in DD&A is primarily due to lower production volumes partially offset by the acquisition of additional working interest in New Mexico and the impact of the capitalized costs associated with the new drilling as part of Empire’s Starbuck Drilling Program in North Dakota. Accretion increased slightly due to the new drilling activity and acquisition of working interest in New Mexico.

General and administrative expenses, excluding share-based compensation expense, was $2.9 million, or $13.55 per Boe in Q1-2025 versus $2.4 million, or $9.80 per Boe in Q2-2024. The increase in expenses was primarily due to an increase in salaries and benefits associated with an increase in employee headcount.

Interest expense for Q2-2025 slightly decreased, compared to Q2-2024, primarily due to certain non-cash interest expense in Q2-2024 from the convertible promissory note partially offset by a higher average outstanding balance on the Company’s credit facility.

Empire recorded a net loss of $5.1 million in Q2-2025, or ($0.15) per diluted share, versus a Q2-2024 net loss of $4.4 million, or ($0.15) per diluted share.

Adjusted EBITDA was ($1.2) million for Q2-2025 compared to Adjusted EBITDA of $1.7 million in Q2-2024.

CAPITAL SPENDING, BALANCE SHEET & LIQUIDITY

For the six months ended June 30, 2025, Empire invested approximately $3.3 million in total capital expenditures, primarily from finalizing drilling and completions activity related to the Starbuck Drilling Program in North Dakota and continued return-to-production efforts in Texas.

As of June 30, 2025, Empire had approximately $2.3 million in cash on hand and approximately $4.0 million available on its credit facility. Empire is scheduled to complete a subscriptions rights offering in August 2025, which is expected to raise approximately $5.0 million of gross proceeds.

UPDATED PRESENTATION

An updated Company presentation will be posted to the Company’s website under the Investor Relations section.

ABOUT EMPIRE PETROLEUM

Empire Petroleum Corporation is a publicly traded, Tulsa-based oil and gas company with current producing assets in New Mexico, North Dakota, Montana, Texas, and Louisiana. Management is focused on organic growth and targeted acquisitions of proved developed assets with synergies with their existing portfolio of wells. More information about Empire can be found at .

SAFE HARBOR STATEMENT

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements involve a wide variety of risks and uncertainties, and include, without limitations, statements with respect to the Company’s estimates, strategy, and prospects. Such statements are subject to certain risks and uncertainties which are disclosed in the Company’s reports filed with the SEC, including its Form 10-K for the fiscal year ended December 31, 2024, and its other filings with the SEC. Readers and investors are cautioned that the Company’s actual results may differ materially from those described in the forward-looking statements due to a number of factors, including, but not limited to, future commodity prices, the Company’s ability to acquire productive oil and/or gas properties or to successfully drill and complete oil and/or gas wells on such properties, general economic conditions both domestically and abroad, including inflation, tariffs and interest rates, uncertainties associated with legal and regulatory matters, successful completion of the Rights Offering, including future exercise of the warrants issued as part of the Rights Offering, and other risks and uncertainties related to the conduct of business by the Company. Other than as required by applicable securities laws, the Company does not assume a duty to update these forward-looking statements, whether as a result of new information, subsequent events or circumstances, changes in expectations, or otherwise.

EMPIRE PETROLEUM CORPORATION
Condensed Consolidated Statements of Operations
(in thousands, except share data)
(Unaudited)

Ìý

Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30,

Ìý

2025

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Revenue:
Oil Sales

$

8,005

Ìý

$

8,049

Ìý

$

12,287

Ìý

$

16,054

Ìý

$

21,729

Ìý

Gas Sales

Ìý

221

Ìý

Ìý

548

Ìý

Ìý

(116

)

Ìý

769

Ìý

Ìý

261

Ìý

Natural Gas Liquids ("NGLs") Sales

Ìý

521

Ìý

Ìý

395

Ìý

Ìý

617

Ìý

Ìý

916

Ìý

Ìý

1,033

Ìý

Total Product Revenues

Ìý

8,747

Ìý

Ìý

8,992

Ìý

Ìý

12,788

Ìý

Ìý

17,739

Ìý

Ìý

23,023

Ìý

Other

Ìý

7

Ìý

Ìý

10

Ìý

Ìý

11

Ìý

Ìý

17

Ìý

Ìý

21

Ìý

Loss on Derivatives

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

(1

)

Ìý

-

Ìý

Ìý

(859

)

Total Revenue

Ìý

8,754

Ìý

Ìý

9,002

Ìý

Ìý

12,798

Ìý

Ìý

17,756

Ìý

Ìý

22,185

Ìý

Ìý
Costs and Expenses:
Lease Operating Expense

Ìý

6,387

Ìý

Ìý

5,766

Ìý

Ìý

7,543

Ìý

Ìý

12,153

Ìý

Ìý

14,930

Ìý

Production and Ad Valorem Taxes

Ìý

768

Ìý

Ìý

712

Ìý

Ìý

1,066

Ìý

Ìý

1,480

Ìý

Ìý

1,899

Ìý

Depreciation, Depletion & Amortization

Ìý

2,576

Ìý

Ìý

2,226

Ìý

Ìý

2,677

Ìý

Ìý

4,802

Ìý

Ìý

4,167

Ìý

Accretion of Asset Retirement Obligation

Ìý

534

Ìý

Ìý

526

Ìý

Ìý

492

Ìý

Ìý

1,060

Ìý

Ìý

977

Ìý

General and Administrative Expense:
General and Administrative

Ìý

2,906

Ìý

Ìý

3,197

Ìý

Ìý

2,354

Ìý

Ìý

6,103

Ìý

Ìý

5,233

Ìý

Stock-Based Compensation

Ìý

486

Ìý

Ìý

531

Ìý

Ìý

592

Ìý

Ìý

1,017

Ìý

Ìý

1,302

Ìý

Total General and Administrative Expense

Ìý

3,392

Ìý

Ìý

3,728

Ìý

Ìý

2,946

Ìý

Ìý

7,120

Ìý

Ìý

6,535

Ìý

Ìý
Total Cost and Expenses

Ìý

13,657

Ìý

Ìý

12,958

Ìý

Ìý

14,724

Ìý

Ìý

26,615

Ìý

Ìý

28,508

Ìý

Ìý
Operating Loss

Ìý

(4,903

)

Ìý

(3,956

)

Ìý

(1,926

)

Ìý

(8,859

)

Ìý

(6,323

)

Ìý
Other Income and (Expense):
Interest Expense

Ìý

(334

)

Ìý

(296

)

Ìý

(735

)

Ìý

(630

)

Ìý

(1,050

)

Other Income

Ìý

181

Ìý

Ìý

31

Ìý

Ìý

(1,729

)

Ìý

212

Ìý

Ìý

(991

)

Loss before Taxes

Ìý

(5,056

)

Ìý

(4,221

)

Ìý

(4,390

)

Ìý

(9,277

)

Ìý

(8,364

)

Ìý
Income Tax (Provision) Benefit

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

-

Ìý

Ìý
Net Loss

$

(5,056

)

$

(4,221

)

$

(4,390

)

$

(9,277

)

$

(8,364

)

Ìý
Net Loss per Common Share:
Basic

$

(0.15

)

$

(0.12

)

$

(0.15

)

$

(0.27

)

$

(0.30

)

Diluted

$

(0.15

)

$

(0.12

)

$

(0.15

)

$

(0.27

)

$

(0.30

)

Ìý
Weighted-Average Number of Common Shares Outstanding:
Basic

Ìý

33,853,310

Ìý

Ìý

33,821,203

Ìý

Ìý

29,839,853

Ìý

Ìý

33,837,377

Ìý

Ìý

27,752,816

Ìý

Diluted

Ìý

33,853,310

Ìý

Ìý

33,821,203

Ìý

Ìý

29,839,853

Ìý

Ìý

33,837,377

Ìý

Ìý

27,752,816

Ìý

EMPIRE PETROLEUM CORPORATION
Condensed Operating Data
(Unaudited)
Ìý
Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30,

2025

2025

2024

2025

2024

Ìý
Net Sales Volumes:
Oil (Bbl)

Ìý

135,854

Ìý

119,635

Ìý

160,283

Ìý

Ìý

255,489

Ìý

291,043

Natural gas (Mcf)

Ìý

237,133

Ìý

199,868

Ìý

241,242

Ìý

Ìý

437,001

Ìý

453,063

Natural gas liquids (Bbl)

Ìý

39,091

Ìý

31,453

Ìý

39,612

Ìý

Ìý

70,544

Ìý

74,397

Total (Boe)

Ìý

214,467

Ìý

184,400

Ìý

240,102

Ìý

Ìý

398,867

Ìý

440,951

Ìý
Average daily equivalent sales (Boe/d)

Ìý

2,357

Ìý

2,049

Ìý

2,638

Ìý

Ìý

2,204

Ìý

2,423

Ìý
Average Price per Unit:
Oil ($/Bbl)

$

58.92

$

67.28

$

76.66

Ìý

$

62.84

$

74.66

Natural gas ($/Mcf)

$

0.93

$

2.74

$

(0.48

)

$

1.76

$

0.58

Natural gas liquids ($/Bbl)

$

13.33

$

12.56

$

15.58

Ìý

$

12.98

$

13.89

Total ($/Boe)

$

40.78

$

48.76

$

53.26

Ìý

$

44.47

$

52.21

Ìý
Operating Costs and Expenses per Boe:
Lease operating expense

$

29.78

$

31.27

$

31.42

Ìý

$

30.47

$

33.86

Production and ad valorem taxes

$

3.58

$

3.86

$

4.44

Ìý

$

3.71

$

4.31

Depreciation, depletion, amortization and accretion

$

14.50

$

14.92

$

13.20

Ìý

$

14.70

$

11.67

General & administrative expense:
General & administrative expense (excluding stock-based compensation)

$

13.55

$

17.34

$

9.80

Ìý

$

15.30

$

11.87

Stock-based compensation

$

2.27

$

2.88

$

2.47

Ìý

$

2.55

$

2.95

Total general & administrative expense

$

15.82

$

20.22

$

12.27

Ìý

$

17.85

$

14.82

EMPIRE PETROLEUM CORPORATION
Condensed Consolidated Balance Sheets
(in thousands, except share data)
(Unaudited)
June 30, December 31,

Ìý

2025

Ìý

Ìý

2024

Ìý

ASSETS
Current Assets:
Cash

$

2,293

Ìý

$

2,251

Ìý

Accounts Receivable

Ìý

10,167

Ìý

Ìý

8,155

Ìý

Inventory

Ìý

1,303

Ìý

Ìý

1,305

Ìý

Prepaids

Ìý

756

Ìý

Ìý

640

Ìý

Total Current Assets

Ìý

14,519

Ìý

Ìý

12,351

Ìý

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

Ìý

144,008

Ìý

Ìý

140,675

Ìý

Less: Accumulated Depletion, Amortization and Impairment

Ìý

(36,583

)

Ìý

(31,974

)

Total Oil and Gas Properties, Net

Ìý

107,425

Ìý

Ìý

108,701

Ìý

Other Property and Equipment, Net

Ìý

1,484

Ìý

Ìý

1,391

Ìý

Total Property and Equipment, Net

Ìý

108,909

Ìý

Ìý

110,092

Ìý

Ìý
Other Noncurrent Assets

Ìý

1,231

Ìý

Ìý

1,425

Ìý

Ìý
TOTAL ASSETS

$

124,659

Ìý

$

123,868

Ìý

Ìý
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts Payable

$

11,935

Ìý

$

10,452

Ìý

Accrued Expenses

Ìý

11,402

Ìý

Ìý

10,348

Ìý

Current Portion of Lease Liability

Ìý

300

Ìý

Ìý

400

Ìý

Current Portion of Note Payable - Related Party

Ìý

2,000

Ìý

Ìý

-

Ìý

Current Portion of Long-Term Debt

Ìý

530

Ìý

Ìý

70

Ìý

Total Current Liabilities

Ìý

26,167

Ìý

Ìý

21,270

Ìý

Ìý
Long-Term Debt

Ìý

14,627

Ìý

Ìý

11,266

Ìý

Long-Term Lease Liability

Ìý

39

Ìý

Ìý

144

Ìý

Asset Retirement Obligations

Ìý

29,321

Ìý

Ìý

28,423

Ìý

Total Liabilities

Ìý

70,154

Ìý

Ìý

61,103

Ìý

Ìý
Stockholders' Equity:
Series A Preferred Stock - $0.001 Par Value, 10,000,000 Shares Authorized, 6 and 6 Shares Issued and Outstanding, Respectively

Ìý

-

Ìý

Ìý

-

Ìý

Common Stock - $0.001 Par Value, 190,000,000 Shares Authorized, 33,756,595 and 33,667,132 Shares Issued and Outstanding, Respectively

Ìý

93

Ìý

Ìý

93

Ìý

Additional Paid-in-Capital

Ìý

144,506

Ìý

Ìý

143,489

Ìý

Accumulated Deficit

Ìý

(90,094

)

Ìý

(80,817

)

Total Stockholders' Equity

Ìý

54,505

Ìý

Ìý

62,765

Ìý

Ìý
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

124,659

Ìý

$

123,868

Ìý

EMPIRE PETROLEUM CORPORATION
Condensed Consolidated Statements of Cash Flows
(in thousands)
(Unaudited)
Ìý
Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30,

Ìý

2025

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Cash Flows from Operating Activities:
Net Loss

$

(5,056

)

$

(4,221

)

$

(4,390

)

Ìý

(9,277

)

$

(8,364

)

Ìý
Adjustments to Reconcile Net Loss to Net Cash
(Used In) Provided By Operating Activities:
Stock-Based Compensation

Ìý

486

Ìý

Ìý

531

Ìý

Ìý

592

Ìý

Ìý

1,017

Ìý

Ìý

1,302

Ìý

Amortization of Right-of-Use Assets

Ìý

120

Ìý

Ìý

121

Ìý

Ìý

136

Ìý

Ìý

241

Ìý

Ìý

271

Ìý

Depreciation, Depletion and Amortization

Ìý

2,576

Ìý

Ìý

2,226

Ìý

Ìý

2,677

Ìý

Ìý

4,802

Ìý

Ìý

4,167

Ìý

Accretion of Asset Retirement Obligations

Ìý

534

Ìý

Ìý

526

Ìý

Ìý

492

Ìý

Ìý

1,060

Ìý

Ìý

977

Ìý

Loss on Commodity Derivatives

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

1

Ìý

Ìý

-

Ìý

Ìý

859

Ìý

Settlement on or Purchases of Derivative Instruments

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

(253

)

Ìý

-

Ìý

Ìý

(263

)

Loss on Financial Derivatives

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

1,736

Ìý

Ìý

-

Ìý

Ìý

998

Ìý

Amortization of Debt Discount on Convertible Notes

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

500

Ìý

Ìý

-

Ìý

Ìý

500

Ìý

Gain on Extinguishment of Debt

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

(17

)

Ìý

-

Ìý

Ìý

(17

)

Gain on Sale of Oil and Natural Gas Properties

Ìý

(175

)

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

(175

)

Ìý

-

Ìý

Gain on Sale of Other Fixed Assets

Ìý

-

Ìý

Ìý

(32

)

Ìý

-

Ìý

Ìý

(32

)

Ìý

-

Ìý

Change in Operating Assets and Liabilities:
Accounts Receivable

Ìý

(2,291

)

Ìý

279

Ìý

Ìý

(1,694

)

Ìý

(2,012

)

Ìý

(630

)

Inventory, Oil in Tanks

Ìý

200

Ìý

Ìý

(199

)

Ìý

346

Ìý

Ìý

1

Ìý

Ìý

(18

)

Prepaids, Current

Ìý

331

Ìý

Ìý

94

Ìý

Ìý

463

Ìý

Ìý

425

Ìý

Ìý

460

Ìý

Accounts Payable

Ìý

(355

)

Ìý

1,676

Ìý

Ìý

(2,484

)

Ìý

1,321

Ìý

Ìý

1,855

Ìý

Accrued Expenses

Ìý

455

Ìý

Ìý

599

Ìý

Ìý

668

Ìý

Ìý

1,054

Ìý

Ìý

1,030

Ìý

Other Long Term Assets and Liabilities

Ìý

37

Ìý

Ìý

13

Ìý

Ìý

(574

)

Ìý

50

Ìý

Ìý

(1,021

)

Net Cash (Used In) Provided By Operating Activities

Ìý

(3,138

)

Ìý

1,613

Ìý

Ìý

(1,801

)

Ìý

(1,525

)

Ìý

2,106

Ìý

Ìý
Cash Flows from Investing Activities:
Disposal of Oil and Natural Gas Properties

Ìý

175

Ìý

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

175

Ìý

Ìý

-

Ìý

Additions to Oil and Natural Gas Properties

Ìý

(491

)

Ìý

(2,680

)

Ìý

(13,202

)

Ìý

(3,171

)

Ìý

(30,143

)

Disposal of Other Fixed Assets

Ìý

-

Ìý

Ìý

49

Ìý

Ìý

-

Ìý

Ìý

49

Ìý

Ìý

-

Ìý

Purchase of Other Fixed Assets

Ìý

(23

)

Ìý

(18

)

Ìý

(89

)

Ìý

(41

)

Ìý

(120

)

Cash Paid for Right-of-Use Assets

Ìý

(111

)

Ìý

(113

)

Ìý

(125

)

Ìý

(224

)

Ìý

(251

)

Net Cash Used In Investing Activities

Ìý

(450

)

Ìý

(2,762

)

Ìý

(13,416

)

Ìý

(3,212

)

Ìý

(30,514

)

Ìý
Cash Flows from Financing Activities:
Borrowings on Credit Facility

Ìý

3,000

Ìý

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

3,000

Ìý

Ìý

3,950

Ìý

Proceeds from Promissory Note - Related Party

Ìý

2,000

Ìý

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

2,000

Ìý

Ìý

5,000

Ìý

Proceeds from Rights Offering, net of transaction costs

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

20,512

Ìý

Ìý

-

Ìý

Ìý

20,512

Ìý

Principal Payments of Debt

Ìý

(200

)

Ìý

(21

)

Ìý

(157

)

Ìý

(221

)

Ìý

(218

)

Net Proceeds from Warrant Exercise

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

629

Ìý

Ìý

-

Ìý

Ìý

629

Ìý

Net Cash Provided By (Used In) Financing Activities

Ìý

4,800

Ìý

Ìý

(21

)

Ìý

20,984

Ìý

Ìý

4,779

Ìý

Ìý

29,873

Ìý

Ìý
Net Change in Cash

Ìý

1,212

Ìý

Ìý

(1,170

)

Ìý

5,767

Ìý

Ìý

42

Ìý

Ìý

1,465

Ìý

Ìý
Cash - Beginning of Period

Ìý

1,081

Ìý

Ìý

2,251

Ìý

Ìý

3,491

Ìý

Ìý

2,251

Ìý

Ìý

7,793

Ìý

Ìý
Cash - End of Period

$

2,293

Ìý

$

1,081

Ìý

$

9,258

Ìý

$

2,293

Ìý

$

9,258

Ìý

Empire Petroleum Corporation
Non-GAAP Information

Certain financial information included in Empire’s financial results are not measures of financial performance recognized by accounting principles generally accepted in the United States, or GAAP. These non-GAAP financial measures include “Adjusted Net Loss�, “EBITDA� and “Adjusted EBITDA�. These disclosures may not be viewed as a substitute for results determined in accordance with GAAP and are not necessarily comparable to non-GAAP performance measures which may be reported by other companies. Adjusted net loss is presented because the timing and amount of these items cannot be reasonably estimated and affect the comparability of operating results from period to period, and current periods to prior periods.

Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30,

Ìý

2025

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

(in thousands, except share data)
Ìý
Net Loss

$

(5,056

)

$

(4,221

)

$

(4,390

)

$

(9,277

)

$

(8,364

)

Ìý
Adjusted for:
Loss on commodity derivatives

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

1

Ìý

Ìý

-

Ìý

Ìý

859

Ìý

Settlement on or purchases of derivative instruments

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

(253

)

Ìý

-

Ìý

Ìý

(263

)

Loss on financial derivatives

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

1,736

Ìý

Ìý

-

Ìý

Ìý

998

Ìý

Gain on sale of oil and natural gas properties

Ìý

(175

)

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

(175

)

Ìý

-

Ìý

Gain on sale of other fixed assets

Ìý

-

Ìý

Ìý

(32

)

Ìý

-

Ìý

Ìý

(32

)

Ìý

-

Ìý

Adjusted Net Loss

$

(5,231

)

$

(4,253

)

$

(2,906

)

$

(9,484

)

$

(6,770

)

Ìý
Diluted Weighted-Average Number of Common Shares Outstanding

Ìý

33,853,310

Ìý

Ìý

33,821,203

Ìý

Ìý

29,839,853

Ìý

Ìý

33,837,377

Ìý

Ìý

27,752,816

Ìý

Adjusted Net Loss Per Common Share

$

(0.15

)

$

(0.13

)

$

(0.10

)

$

(0.28

)

$

(0.24

)

The Company defines adjusted EBITDA as net loss plus net interest expense, DD&A, accretion, amortization of right of use assets, income tax provision (benefit), and other adjustments. Company management believes this presentation is relevant and useful because it helps investors understand Empire’s operating performance and makes it easier to compare its results with those of other companies that have different financing, capital and tax structures. Adjusted EBITDA should not be considered in isolation from or as a substitute for net income (loss), as an indication of operating performance or cash flows from operating activities or as a measure of liquidity. In addition, adjusted EBITDA does not represent funds available for discretionary use.

Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30,

Ìý

2025

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

(in thousands)
Ìý
Net Loss

$

(5,056

)

$

(4,221

)

$

(4,390

)

$

(9,277

)

$

(8,364

)

Ìý
Add Back:
Interest expense

Ìý

334

Ìý

Ìý

296

Ìý

Ìý

735

Ìý

Ìý

630

Ìý

Ìý

1,050

Ìý

DD&A

Ìý

2,576

Ìý

Ìý

2,226

Ìý

Ìý

2,677

Ìý

Ìý

4,802

Ìý

Ìý

4,167

Ìý

Accretion

Ìý

534

Ìý

Ìý

526

Ìý

Ìý

492

Ìý

Ìý

1,060

Ìý

Ìý

977

Ìý

Amortization of right-of-use assets

Ìý

120

Ìý

Ìý

121

Ìý

Ìý

136

Ìý

Ìý

241

Ìý

Ìý

271

Ìý

EBITDA

$

(1,492

)

$

(1,052

)

$

(350

)

$

(2,544

)

$

(1,899

)

Ìý
Adjustments:
Stock-based compensation

Ìý

486

Ìý

Ìý

531

Ìý

Ìý

592

Ìý

Ìý

1,017

Ìý

Ìý

1,302

Ìý

Loss on commodity derivatives

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

1

Ìý

Ìý

-

Ìý

Ìý

859

Ìý

Settlement on or purchases of derivative instruments

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

(253

)

Ìý

-

Ìý

Ìý

(263

)

Loss on financial derivatives

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

1,736

Ìý

Ìý

-

Ìý

Ìý

998

Ìý

Gain on sale of oil and natural gas properties

Ìý

(175

)

Ìý

-

Ìý

Ìý

-

Ìý

Ìý

(175

)

Ìý

-

Ìý

Gain on sale of other fixed assets

Ìý

-

Ìý

Ìý

(32

)

Ìý

-

Ìý

Ìý

(32

)

Ìý

-

Ìý

Ìý
Adjusted EBITDA

$

(1,181

)

$

(553

)

$

1,726

Ìý

$

(1,734

)

$

997

Ìý

Ìý

Mike Morrisett

President & CEO

539-444-8002

[email protected]

Kali Carter

Communications & Investor Relations Manager

918-995-5046

[email protected]

Source: Empire Petroleum

Empire Petroleum

NYSE:EP

EP Rankings

EP Latest News

EP Latest SEC Filings

EP Stock Data

163.73M
14.40M
57.37%
10.28%
4%
Oil & Gas E&P
Crude Petroleum & Natural Gas
United States
TULSA