Evolution Petroleum Reports First Quarter Fiscal 2025 Results and Declares Quarterly Cash Dividend for the Fiscal 2025 Second Quarter
Evolution Petroleum Reports First Quarter Fiscal 2025 Results and Declares Quarterly Cash Dividend for the Fiscal 2025 Second Quarter
– Fiscal Q1 Revenues Up 6% Y/Y to $21.9 Million, Driven by Record Oil Production –
净利润第一季度同比增长6%至2190万美元,主要受创纪录原油产量推动
– Fiscal Q1 Net Income Increases to $2.1 Million; Adjusted EBITDA up 21% Y/Y to $8.1 Million –
财政第一季度净利润增至210万美元;调整后的息税折旧及摊销前利润同比增长21%至810万美元
HOUSTON, Nov. 12, 2024 (GLOBE NEWSWIRE) -- Evolution Petroleum Corporation (NYSE American: EPM) ("Evolution" or the "Company") today announced its financial and operating results for its fiscal first quarter ended September 30, 2024. Evolution also declared its 45th consecutive quarterly cash dividend of $0.12 per common share for the fiscal 2025 second quarter.
2024年11月12日,休斯顿(GLOBE NEWSWIRE)- Evolution Petroleum Corporation(纽约美国交易所代码:EPM)("Evolution"或"公司")今天宣布了截至2024年9月30日的财政第一季度的财务和运营成果。Evolution还宣布了其2025财政第二季度的第45个连续季度每股普通股0.12美元的现金分红
Financial & Operational Highlights
Financial & Operational Highlights
($ in thousands) | Q1 2025 | Q1 2024 | Q4 2024 | % Change vs Q1/Q1 | % Change vs Q1/Q4 | ||||||||||||||
Average BOEPD | 7,478 | 6,457 | 7,209 | 16 | % | 4 | % | ||||||||||||
Revenues | $ | 21,896 | $ | 20,601 | $ | 21,227 | 6 | % | 3 | % | |||||||||
Net Income | $ | 2,065 | $ | 1,474 | $ | 1,235 | 40 | % | 67 | % | |||||||||
Adjusted Net Income(1) | $ | 728 | $ | 1,474 | $ | 1,093 | (51 | )% | (33 | )% | |||||||||
Adjusted EBITDA(2) | $ | 8,125 | $ | 6,703 | $ | 8,037 | 21 | % | 1 | % |
(单位:千美元) | 2025年第一季度 | 2024年第一季度 | 2024年第四季度 | % Change vs Q1/Q1 | % Change vs Q1/Q4 | ||||||||||||||
平均每天战略原油产量 | 7,478 | 6,457 | 7,209 | 16 | % | 4 | % | ||||||||||||
收入 | $ | 21,896 | $ | 20,601 | $ | 21,227 | 6 | % | 3 | % | |||||||||
净收入 | $ | 2,065 | $ | 1,474 | $ | 1,235 | 40 | % | 67 | % | |||||||||
调整后的净收入(1) | $ | 728 | $ | 1,474 | $ | 1,093 | (51 | )% | (33 | )% | |||||||||
调整后的EBITDA(2) | $ | 8,125 | $ | 6703 | $ | 8,037 | 21 | % | 1 | % |
_____________________________
_____________________________
(1) Adjusted Net Income is a non-GAAP financial measure; see the non-GAAP reconciliation schedules to the most comparable GAAP measures at the end of this release for more information.
(2) Adjusted EBITDA is Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization and is a non-GAAP financial measure; see the non-GAAP reconciliation schedules to the most comparable GAAP measures at the end of this release for more information.
(1) 调整后的净利润是一项非普遍公认会计准则的财务指标;请参阅本公告末尾最接近的普遍公认会计准则的非普遍公认会计准则的调整表以获取更多信息。
(2) 调整后的EBITDA是利息、税收、折旧和摊销前的调整收益,是一项非普遍公认会计准则的财务指标;请参阅本公告末尾最接近的普遍公认会计准则的非普遍公认会计准则的调整表以获取更多信息。
- Fiscal Q1 production increased 16% year-over-year to 7,478 average barrels of oil equivalent per day ("BOEPD"), with oil increasing 27%, natural gas increasing 10%, and natural gas liquids ("NGLs") increasing 19%.
- $4.0 million returned to shareholders in the form of cash dividends during the fiscal first quarter of 2025.
- Seven SCOOP/STACK wells were brought online during the quarter.
- 财务季度1生产同比增长16%,达到每日7,478桶油当量(“BOEPD”),其中石油增长27%,天然气增长10%,天然气液体(“NGLs”)增长19%。
- 在2025财年第一个季度,以现金股息形式返还给股东400万美元。
- 在本季度开通了七口SCOOP/STACk油井。
Kelly Loyd, President and Chief Executive Officer, commented, "Building on the momentum from fiscal 2024, this quarter's strong financial results reflect the effectiveness of our strategy of strengthening and diversifying our portfolio. In fiscal Q1, total production increased 16% year-over-year to 7,478 average BOEPD, which included record quarterly oil production, driven by contributions from our SCOOP/STACK acquisitions and new wells drilled both there and at Chaveroo. Despite continued softness in natural gas prices, our diversified portfolio generated a 6% increase in revenue.
凯利·洛伊德,总裁兼首席执行官,评论说:“在2024财年的势头基础上,本季度强劲的财务业绩反映了我们加强和多元化投资组合策略的有效性。 在2025财年第一季度,总产量同比增长16%,达到每日7,478桶BOEPD,其中包括创纪录的季度石油产量,得益于我们在SCOOP/STACk的收购以及那里和查维路新钻探的贡献。 尽管天然气价格持续疲软,但我们多元化的投资组合实现了营业收入的6%增长。”
In SCOOP/STACK, we brought seven gross wells online during the quarter with results that have exceeded our expectations, and company-wide, we expect to bring an additional 13 gross wells online throughout the rest of this fiscal year. We are pleased with the performance at Chaveroo, where we will begin drilling our next round of four gross wells in January 2025 to allow for warmer fracking conditions while continuing to position us for high-impact drilling in the upcoming quarters. At Delhi, we are proceeding as planned with ExxonMobil on the development of Test Site V, with the first of three initial producer wells on track to be drilled by fiscal year-end. In addition, the CO2 supply line to the field was recently placed back in service after eight months of maintenance, allowing an increase in injection volumes that we expect will yield a positive impact on oil production and revenue, partially offset by the CO2 purchase cost. These initiatives will continue to strengthen and further diversify our organic growth portfolio."
在SCOOP/STACk项目中,我们在本季度开通了七口毛井,结果超出了我们的预期,而整个公司范围内,我们预计在本财年余下的时间内将再次开通13口毛井。我们对Chaveroo项目的表现感到满意,我们将在2025年1月开始钻探下一轮的四口毛井,以获得更温暖的压裂条件,同时继续为我们在未来几个季度的高影响力钻探做准备。在Delhi项目中,我们与埃克森美孚合作,按计划开发V号测试场,首批三口初始生产井将按计划在本财年结束之前钻进。此外,供给该油田的二氧化碳管道最近在进行了八个月的维护后重新投入使用,增加了注入量,我们预计这将对油田的产量和营业收入产生积极影响,但部分被二氧化碳购买成本所抵消。这些举措将继续加强和进一步多样化我们的有机增长投资组合。
Mr. Loyd concluded, "As we look to the future, we remain focused on executing our strategy to drive long-term shareholder value. Our asset base has been strengthened by acquiring high-quality, long-life, low-decline properties and by adding valuable drilling locations at favorable costs. We believe our track record of delivering both organic and inorganic growth at highly accretive valuations will support our dividend program for years to come."
Loyd先生总结道:“展望未来,我们将继续专注于执行我们的战略,创造长期股东价值。通过收购高质量、长寿命、低衰减属性和以有利成本增加有价值的钻井位置,我们的资产基础得到了加强。我们相信,我们在高溢价估值下实现有机和非有机增长的记录将支持我们未来数年的股息计划。”
Fiscal First Quarter 2025 Financial Results
2025财年第一季度财务结果
Total revenues increased 6% to $21.9 million compared to $20.6 million in the year-ago period. The improvement was driven by an increase in production volumes largely due to the Company's SCOOP/STACK acquisitions in February 2024 and the ongoing drilling and completion activities occurring there, as well as our new wells at Chaveroo that came online at the same time. Decreases in commodity prices partially offset the increase in production volumes.
总营业收入增长6%,达到2190万美元,而去年同期为2060万美元。这一改善主要由生产量增加推动,这主要是由于公司在2024年2月进行的SCOOP/STACk项目收购以及那里正在进行的持续钻井和完工活动,以及我们在同一时期开通的Chaveroo新井。商品价格下降部分抵消了生产量的增加。
Lease operating costs ("LOE") decreased to $11.8 million compared to $11.9 million in the year-ago period. On a per unit basis, total LOE decreased 14% to $17.14 per BOE compared to $20.01 per BOE last year. The overall decrease was driven by the suspension of CO2 purchases at Delhi Field for the quarter due to maintenance on the pipeline that began in February 2024. CO2 purchases restarted in October. The increase in production from our SCOOP/STACK properties and Chaveroo wells, which incur lower relative operating costs than our other areas, has also driven down our LOE on a per-unit basis.
按单位计算,总LEO从每桶油当量20.01美元降至17.14美元,下降了14%,这主要是由于2024年2月德里油田管道维护导致该季度暂停CO2购买。10月份重新开始CO2购买。我们SCOOP/STACk属性和Chaveroo井产量的增加,这些区域的运营成本相对较低,也降低了我们单位成本的LOE。
Depletion, depreciation, and accretion expense was $5.7 million compared to $4.3 million in the year-ago period. On a per BOE basis, the Company's current quarter depletion rate increased to $7.74 per BOE compared to $6.58 per BOE in the year-ago period due to an increase in depletable base related to the Company's SCOOP/STACK acquisitions and capital development expenditures added since the prior fiscal year.
折耗、折旧和贴现支出为570万美元,而上年同期为430万美元。按每桶油当量计算,公司当前季度折耗率提高至7.74美元/桶油当量,而上年同期为6.58美元/桶油当量,这是由于与公司的SCOOP/STACk收购和自上一财年以来新增的资本开发支出相关的可折旧基数增加所致。
General and administrative ("G&A") expenses, excluding stock-based compensation, decreased to $2.0 million compared to $2.1 million in the year-ago period. On a per BOE basis, G&A expenses were $2.86 compared to $3.59 in the year-ago period. The decrease was primarily due to a reduction in transaction and third-party consulting fees.
不包括股权补偿在内的一般及行政费用从210万美元降至200万美元。按每桶油当量计算,G&A费用为2.86美元,而上年同期为3.59美元。这主要是由于交易和第三方咨询费用的减少。
Net income increased 40% to $2.1 million or $0.06 per diluted share, compared to $1.5 million or $0.04 per diluted share in the year-ago period.
净利润增加40%,达到210万美元或每股摊薄0.06美元,而上年同期为150万美元或每股摊薄0.04美元。
Adjusted EBITDA increased 21% to $8.1 million compared to $6.7 million in the year-ago period. The increase was primarily due to increased revenue and reduced operating costs from the year-ago period.
调整后的EBITDA增长了21%,达到810万美元,而去年同期为670万美元。主要是由于营收增加和运营成本减少所致。
Production & Pricing
生产和定价
Total production for the first quarter of fiscal 2025 increased 16% to 7,478 net BOEPD compared to 6,457 net BOEPD in the year-ago period. Total production for the first quarter of fiscal 2025 included 2,217 barrels per day ("BOPD") of crude oil, 4,033 BOEPD of natural gas, and 1,228 BOEPD of NGLs. The increase in total production was driven by the closing of the Company's SCOOP/STACK acquisitions in February 2024 and production from the initial three wells in the Chaveroo oilfield coming online at the same time. Liquids production generated 80% of revenue for the quarter compared to 73% in the year-ago period.
2025财年第一季度总产量比去年同期增加了16%,达到7,478桶油当量桶/日,而去年同期为6,457桶油当量桶/日。2025财年第一季度总产量包括每天2,217桶原油,4,033桶天然气和1,228桶液化天然气。总产量增加主要是由于公司于2024年2月收购SCOOP/STACK项目以及Chaveroo油田最初三口井的投产。与去年同期相比,液体产量占本季度的营收比例由73%增加到80%。
The Company's average realized commodity price (excluding the impact of derivative contracts) decreased 8% to $31.83 per BOE compared to $34.68 per BOE in the year-ago period. These decreases were primarily driven by a decrease of approximately 30% in realized natural gas prices year-over-year.
公司的平均实现商品价格(不包括衍生合约的影响)下降了8%,为每桶当量油价31.83美元,而去年同期为每桶当量油价34.68美元。这些下降主要是由实现的天然气价格年同比下降约30%导致的。
Operations Update
运营更新
At SCOOP/STACK, the Company's operators brought seven gross wells online during fiscal Q1 2025, and an additional three gross wells have been brought online since quarter-end. Additionally, Evolution has agreed to participate in five gross new horizontal wells across the acreage. Since the effective date of the acquisitions, a total of 32 gross wells (or 0.5 net wells) have commenced first production.
在SCOOP/STACK,公司的运营商在2025财年第一季度推出了七口毛井,自季末以来,又新增了三口毛井。此外,Evolution同意参与整个占地面积的五口新水平井。自收购生效日期以来,总共已经开始投产32口毛井(或0.5口净井)。
In the Chaveroo oilfield, Evolution plans to exercise its full 50% working interest in four horizontal wells located in Drilling Block 2 during fiscal 2025. These operations are expected to begin in early fiscal Q3 2025. The Company has preliminarily agreed to six additional horizontal wells in Drilling Block 3, which are anticipated to begin operations in early fiscal 2026.
在Chaveroo油田,Evolution计划在2025财年全额行使其在钻探区块2中四口水平井的50%工作权益。这些作业预计将于2025财年第三季度初开始。公司初步同意在钻探区块3中再增加六口水平井,预计将于2026财年初开始作业。
In the Williston Basin, production was impacted by a few high-volume wells going offline. The production for these wells was quickly restored.
在Williston盆地,一些产量较高的井暂时中止生产,导致产量受到影响。这些井的生产很快得到恢复。
At Delhi, production was up quarter-over-quarter, attributed to the replacement of one of the CO2 recycle compressors that had limited CO2 injection in the prior quarter. Production was also affected by the CO2 purchase pipeline being down for preventative maintenance from the end of February 2024 through fiscal Q1 2025. CO2 purchases resumed in October 2024.
在德里,产量按季度增长,归因于在上个季度限制二氧化碳注入的一个CO2再循环压缩机更换。产量还受到了CO2购买管道自2024年2月底至2025财政第一季度进行预防性维护的影响。CO2购买于2024年10月恢复。
Balance Sheet, Liquidity, and Capital Spending
资产负债表、流动性和资本支出
On September 30, 2024, cash and cash equivalents totaled $6.9 million, and working capital was $8.5 million. Evolution had $39.5 million of borrowings outstanding under its revolving credit facility, which was used to fund the acquisitions of SCOOP/STACK, and total liquidity of $17.4 million, including cash and cash equivalents. In fiscal Q1, Evolution paid $4.0 million in common stock dividends and $2.7 million in capital expenditures.
2024年9月30日,现金及现金等价物总额为690万美元,营运资金为850万美元。Evolution在循环信贷设施下有3950万美元的借款未偿还,用于资助对SCOOP/STACk的收购,并包括现金及现金等价物在内的总流动性达1740万美元。在财政第一季度,Evolution支付了400万美元的普通股股息和270万美元的资本支出。
Cash Dividend on Common Stock
普通股股息现金分红
On November 11, 2024, Evolution's Board of Directors declared a cash dividend of $0.12 per share of common stock, which will be paid on December 31, 2024, to common stockholders of record on December 13, 2024. This will be the 45th consecutive quarterly cash dividend on the Company's common stock since December 31, 2013. To date, Evolution has returned approximately $122.5 million, or $3.69 per share, back to stockholders in common stock dividends.
2024年11月11日,Evolution的董事会宣布每股普通股0.12美元的现金股息,将于2024年12月31日支付给2024年12月13日名下持有普通股的股东。这将是自2013年12月31日以来公司普通股的第45个季度现金股息。截至目前,Evolution已经向股东派发了约12250万美元,每股3.69美元的普通股股息。
Conference Call
电话会议
As previously announced, Evolution Petroleum will host a conference call on Wednesday, November 13, 2024, at 10:00 a.m. CT to review its fiscal first quarter 2025 financial and operating results. Participants can join online at or by dialing (844) 481-2813. Dial-in participants should ask to join the Evolution Petroleum Corporation call. A replay will be available through November 13, 2025, via the provided webcast link and on Evolution's Investor Relations website at .
Evolution Petroleum将于2024年11月13日星期三上午10:00(美国中部时间)举行电话会议,审查其2025财季第一季度的财务和运营业绩。参与者可以通过网上参加 或拨打(844) 481-2813参与。拨入参与者应要求加入Evolution Petroleum Corporation电话会议。回放将通过提供的网络链接以及Evolution的投资者关系网站在2025年11月13日之前提供。 .
About Evolution Petroleum
Evolution Petroleum Corporation是一家独立的能源公司,专注于通过美国内陆的石油和天然气资产的拥有和投资来最大化股东回报。该公司旨在通过收购、选择性发展机会、生产增强和其他开发努力,建立并维持一种多样化的长寿命油气资产组合。资产包括以下地区的非运营权益:俄克拉荷马州的SCOOP/STACk盆地的游戏;位于新墨西哥州查维斯和罗斯福县的查韦罗油田;怀俄明州苏伯雷特县的乔纳田地;北达科他州的威利斯顿盆地;位于德克萨斯州北部的巴内特页岩;位于怀俄明州霍特斯普林斯县的汉密尔顿穹顶油田;位于路易斯安那州东北部的德尔希霍尔特-布莱恩特单位;以及四口德克萨斯州内陆井的小额优先权。请访问获取更多信息。
Evolution Petroleum Corporation is an independent energy company focused on maximizing total shareholder returns through the ownership of and investment in onshore oil and natural gas properties in the U.S. The Company aims to build and maintain a diversified portfolio of long-life oil and natural gas properties through acquisitions, selective development opportunities, production enhancements, and other exploitation efforts. Properties include non-operated interests in the following areas: the SCOOP/STACK plays of the Anadarko Basin in Oklahoma; the Chaveroo Oilfield located in Chaves and Roosevelt Counties, New Mexico; the Jonah Field in Sublette County, Wyoming; the Williston Basin in North Dakota; the Barnett Shale located in North Texas; the Hamilton Dome Field located in Hot Springs County, Wyoming; the Delhi Holt-Bryant Unit in the Delhi Field in Northeast Louisiana; as well as small overriding royalty interests in four onshore Texas wells. Visit for more information.
evolution petroleum公司是一家独立的能源公司,专注于通过拥有和投资于美国境内的石油和天然气资产来最大化股东的总回报。该公司旨在通过收购、选择性的开发机会、生产提升及其他开发努力,建立和维护一个多元化的、长期的石油和天然气资产组合。资产包括在以下地区的非运营性权益:位于俄克拉荷马的Anadarko盆地的SCOOP/STACk油气区;位于新墨西哥州查维斯和鲁斯福特县的Chaveroo油田;位于怀俄明州萨布莱特县的Jonah油田;位于北达科他州的威利斯顿盆地;位于德克萨斯州北部的Barnett页岩;位于怀俄明州热泉县的Hamilton Dome油田;位于东北路易斯安那州Delhi油田的Delhi Holt-Bryant单元;以及德克萨斯州四口陆上油井的小额超额特许权使用费。请访问 了解更多信息。
Cautionary Statement
声明
All forward-looking statements contained in this press release regarding the Company's current and future expectations, potential results, and plans and objectives involve a wide range of risks and uncertainties. Statements herein using words such as "believe," "expect," "may," "plans," "outlook," "should," "will," and words of similar meaning are forward-looking statements. Although the Company's expectations are based on business, engineering, geological, financial, and operating assumptions that it believes to be reasonable, many factors could cause actual results to differ materially from its expectations. The Company gives no assurance that its goals will be achieved. These factors and others are detailed under the heading "Risk Factors" and elsewhere in our periodic reports filed with the Securities and Exchange Commission ("SEC"). The Company undertakes no obligation to update any forward-looking statement.
本新闻稿中包含的所有关于公司当前和未来期望、潜在结果、计划和目标的前瞻性语句涉及广泛的风险和不确定性。本文中使用诸如"相信"、"期待"、"可能"、"计划"、"展望"、"应当"、"将"等等具有类似含义的词语都属于前瞻性语句。尽管公司的期望基于其认为合理的商业、工程、地质、财务和运营假设,但许多因素可能导致实际结果与其期望大相径庭。公司不保证其目标将会实现。这些因素以及其他因素均在我们向美国证券交易委员会("SEC")提交的定期报告中以"风险因素"和其他名称详细列明。公司不承诺更新任何前瞻性声明。
Contact
Investor Relations
(713) 935-0122
ir@evolutionpetroleum.com
联系方式
投资者关系
(713) 935-0122
ir@evolutionpetroleum.com
Evolution Petroleum Corporation Condensed Consolidated Statements of Operations (Unaudited) (In thousands, except per share amounts) | |||||||||||
Three Months Ended | |||||||||||
September 30, | June 30, | ||||||||||
2024 | 2023 | 2024 | |||||||||
Revenues | |||||||||||
Crude oil | $ | 14,737 | $ | 12,616 | $ | 14,533 | |||||
Natural gas | 4,285 | 5,552 | 3,582 | ||||||||
Natural gas liquids | 2,874 | 2,433 | 3,112 | ||||||||
Total revenues | 21,896 | 20,601 | 21,227 | ||||||||
Operating costs | |||||||||||
Lease operating costs | 11,790 | 11,883 | 11,408 | ||||||||
Depletion, depreciation, and accretion | 5,725 | 4,262 | 5,302 | ||||||||
General and administrative expenses | 2,527 | 2,603 | 2,114 | ||||||||
Total operating costs | 20,042 | 18,748 | 18,824 | ||||||||
Income (loss) from operations | 1,854 | 1,853 | 2,403 | ||||||||
Other income (expense) | |||||||||||
Net gain (loss) on derivative contracts | 1,798 | — | (109) | ||||||||
Interest and other income | 57 | 116 | 59 | ||||||||
Interest expense | (823) | (32) | (875) | ||||||||
Income (loss) before income taxes | 2,886 | 1,937 | 1,478 | ||||||||
Income tax (expense) benefit | (821) | (463) | (243) | ||||||||
Net income (loss) | $ | 2,065 | $ | 1,474 | $ | 1,235 | |||||
Net income (loss) per common share: | |||||||||||
Basic | $ | 0.06 | $ | 0.04 | $ | 0.04 | |||||
Diluted | $ | 0.06 | $ | 0.04 | $ | 0.04 | |||||
Weighted average number of common shares outstanding: | |||||||||||
Basic | 32,722 | 32,663 | 32,679 | ||||||||
Diluted | 32,868 | 32,984 | 32,835 |
Evolution Petroleum Corporation 未经审计的简短综合业绩表(未经审计) (以千为单位,每股金额除外) | |||||||||||
截至三个月 | |||||||||||
9月30日, | 6月30日 | ||||||||||
2024 | 2023 | 2024 | |||||||||
收入 | |||||||||||
wti原油 | $ | 14,737 | $ | 12,616 | $ | 14,533 | |||||
天然气 | 普通股,面值每股0.02新谢克尔:授权50,000,000股,已发行和流通15,223,983股。 | 5,552 | 3582 | ||||||||
天然气液体 | 2,874 | 2,433 | 3,112 | ||||||||
总收入 | 21,896 | 20,601 | 21,227 | ||||||||
营业成本 | |||||||||||
租赁运营成本 | 11,790 | 11,883 | 11,408 | ||||||||
计耗销、折旧与累积 | 5,725 | 4,262 | 5,302 | ||||||||
一般和行政费用 | 2,527 | 2,603 | 2,114 | ||||||||
总运营成本 | 20,042 | 18,748 | 18,824 | ||||||||
营业收入(亏损) | 1,854 | 1,853 | 2,403 | ||||||||
其他收入(费用) | |||||||||||
衍生合约的净收益(损失) | 1,798 | — | (109) | ||||||||
利息和其他收入 | 57 | 279 | 59 | ||||||||
利息支出 | (823) | (32) | (875) | ||||||||
税前收入(损失) | 2,886 | 1,937 | 1,478 | ||||||||
所得税(费用)收益 | (821) | (463) | (243) | ||||||||
净利润(损失) | $ | 2,065 | $ | 1,474 | $ | 1,235 | |||||
每股普通股净收益(亏损): | |||||||||||
基本 | $ | 0.06 | $ | 0.04 | $ | 0.04 | |||||
摊薄 | $ | 0.06 | $ | 0.04 | $ | 0.04 | |||||
普通股平均流通股数: | |||||||||||
基本 | 32,722 | 32,663 | 32,679 | ||||||||
摊薄 | 32,868 | 32,984 | 32,835 |
Evolution Petroleum Corporation Condensed Consolidated Balance Sheets (Unaudited) (In thousands, except share and per share amounts) | |||||||
September 30, 2024 | June 30, 2024 | ||||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 6,937 | $ | 6,446 | |||
Receivables from crude oil, natural gas, and natural gas liquids revenues | 10,797 | 10,826 | |||||
Derivative contract assets | 1,253 | 596 | |||||
Prepaid expenses and other current assets | 1,998 | 3,855 | |||||
Total current assets | 20,985 | 21,723 | |||||
Property and equipment, net of depletion, depreciation, and impairment | |||||||
Oil and natural gas properties—full-cost method of accounting: | |||||||
Oil and natural gas properties, net—full-cost method of accounting, of which none were excluded from amortization | 135,477 | 139,685 | |||||
Derivative contract assets | 202 | 171 | |||||
Other assets | 1,278 | 1,298 | |||||
Total assets | $ | 157,942 | $ | 162,877 | |||
Liabilities and Stockholders' Equity | |||||||
Current liabilities | |||||||
Accounts payable | $ | 7,538 | $ | 8,308 | |||
Accrued liabilities and other | 4,728 | 6,239 | |||||
Derivative contract liabilities | 173 | 1,192 | |||||
State and federal taxes payable | — | 74 | |||||
Total current liabilities | 12,439 | 15,813 | |||||
Long term liabilities | |||||||
Senior secured credit facility | 39,500 | 39,500 | |||||
Deferred income taxes | 6,421 | 6,702 | |||||
Asset retirement obligations | 19,610 | 19,209 | |||||
Derivative contract liabilities | 307 | 468 | |||||
Operating lease liability | 35 | 58 | |||||
Total liabilities | 78,312 | 81,750 | |||||
Commitments and contingencies | |||||||
Stockholders' equity | |||||||
Common stock; par value $0.001; 100,000,000 shares authorized; issued and outstanding 33,606,532 and 33,339,535 shares as of September 30, 2024 and June 30, 2024, respectively |
34 | 33 | |||||
Additional paid-in capital | 41,561 | 41,091 | |||||
Retained earnings | 38,035 | 40,003 | |||||
Total stockholders' equity | 79,630 | 81,127 | |||||
Total liabilities and stockholders' equity | $ | 157,942 | $ | 162,877 |
Evolution Petroleum Corporation 汇编的资产负债表(未经审计) (以千为单位,除每股及每价外) | |||||||
2024年9月30日 | 2024年6月30日 | ||||||
资产 | |||||||
流动资产 | |||||||
现金及现金等价物 | $ | 6,937 | $ | 6,446 | |||
从wti原油、天然气和天然气液体营业收入中应收账款 | 10,797 | 10,826 | |||||
衍生合约资产 | 1,253 | 596 | |||||
预付费用及其他流动资产 | 1,998 | 3,855 | |||||
总流动资产 | 20,985 | 21,723 | |||||
物业和设备净值,减除折旧、摊销和减值 | |||||||
石油和天然气资产-全成本核算方法: | |||||||
石油和天然气资产,净额—全成本法会计,其中没有被排除从摊销。 | 135,477 | 139,685 | |||||
衍生合约资产 | 202 | 171 | |||||
其他资产 | 1,278 | 1,298 | |||||
总资产 | $ | 157,942 | $ | 162,877 | |||
负债和股东权益 | |||||||
流动负债 | |||||||
应付账款 | $ | 7,538 | $ | 8,308 | |||
应计负债及其他 | 4,728 | 6,239 | |||||
衍生合约负债 | 173 | 1,192 | |||||
应付州和联邦税款 | — | 74 | |||||
总流动负债 | 12,439 | 15,813 | |||||
长期负债 | |||||||
高级担保信贷设施 | 39,500 | 39,500 | |||||
递延所得税 | 6,421 | 6,702 | |||||
资产养老责任 | 19,610 | 19,209 | |||||
衍生合约负债 | 307 | 468 | |||||
经营租赁负债 | 35 | 58 | |||||
总负债 | 78,312 | 81,750 | |||||
承诺和 contingencies | |||||||
股东权益 | |||||||
普通股;面值0.001美元;授权100,000,000股;截至2024年9月30日,已发行并流通股33,606,532股和33,339,535股 以及2024年6月30日 |
34 | 33 | |||||
追加实收资本 | 41,561 | 41091 | |||||
留存收益 | 38,035 | 40,003 | |||||
股东权益总额 | 79,630 | 81,127 | |||||
负债和股东权益合计 | $ | 157,942 | $ | 162,877 |
Evolution Petroleum Corporation Condensed Consolidated Statements of Cash Flows (Unaudited) (In thousands) | |||||||||||
Three Months Ended | |||||||||||
September 30, | June 30, | ||||||||||
2024 | 2023 | 2024 | |||||||||
Cash flows from operating activities: | |||||||||||
Net income (loss) | $ | 2,065 | $ | 1,474 | $ | 1,235 | |||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||||||
Depletion, depreciation, and accretion | 5,725 | 4,262 | 5,302 | ||||||||
Stock-based compensation | 559 | 472 | 552 | ||||||||
Settlement of asset retirement obligations | (98) | — | (1) | ||||||||
Deferred income taxes | (281) | (75) | (225) | ||||||||
Unrealized (gain) loss on derivative contracts | (1,868) | — | (170) | ||||||||
Accrued settlements on derivative contracts | (66) | — | (27) | ||||||||
Other | (2) | — | — | ||||||||
Changes in operating assets and liabilities: | |||||||||||
Receivables from crude oil, natural gas, and natural gas liquids revenues | (37) | (2,686) | 1,824 | ||||||||
Prepaid expenses and other current assets | 1,929 | 169 | (137) | ||||||||
Accounts payable and accrued liabilities | (238) | 320 | (440) | ||||||||
State and federal income taxes payable | (74) | 388 | 74 | ||||||||
Net cash provided by operating activities | 7,614 | 4,324 | 7,987 | ||||||||
Cash flows from investing activities: | |||||||||||
Acquisition of oil and natural gas properties | (262) | — | 5,054 | ||||||||
Capital expenditures for oil and natural gas properties | (2,740) | (1,827) | (2,546) | ||||||||
Net cash used in investing activities | (3,002) | (1,827) | 2,508 | ||||||||
Cash flows from financing activities: | |||||||||||
Common stock dividends paid | (4,033) | (4,013) | (4,003) | ||||||||
Common stock repurchases, including stock surrendered for tax withholding | (88) | (105) | (113) | ||||||||
Repayments of senior secured credit facility | — | — | (3,000) | ||||||||
Net cash used in financing activities | (4,121) | (4,118) | (7,116) | ||||||||
Net increase (decrease) in cash and cash equivalents | 491 | (1,621) | 3,379 | ||||||||
Cash and cash equivalents, beginning of period | 6,446 | 11,034 | 3,067 | ||||||||
Cash and cash equivalents, end of period | $ | 6,937 | $ | 9,413 | $ | 6,446 |
Evolution Petroleum Corporation (未经审计)简明合并现金流量表 (以千为单位) | |||||||||||
三个月结束 | |||||||||||
9月30日, | 6月30日 | ||||||||||
2024 | 2023 | 2024 | |||||||||
经营活动现金流量: | |||||||||||
净利润(损失) | $ | 2,065 | $ | 1,474 | $ | 1,235 | |||||
调整净利润(亏损)和经营活动提供的现金: | |||||||||||
计耗销、折旧与累积 | 5,725 | 4,262 | 5,302 | ||||||||
基于股票的补偿 | 559 | 472 | 552 | ||||||||
资产养老义务结算 | (98) | — | (1) | ||||||||
递延所得税 | (281) | (75) | (225) | ||||||||
衍生合约的未实现(盈利)损失 | (1,868) | — | (170) | ||||||||
衍生合同的应计结算 | (66) | — | (27) | ||||||||
其他 | (2) | — | — | ||||||||
运营资产和负债的变化: | |||||||||||
从wti原油、天然气和天然气液体营业收入中应收账款 | (37) | (2,686) | 1,824 | ||||||||
预付费用及其他流动资产 | 1,929 | 169 | (137) | ||||||||
应付账款及应计负债 | (238) | 320 | (440) | ||||||||
州和联邦所得税应付 | (74) | 388 | 74 | ||||||||
经营活动产生的净现金流量 | 7,614 | 4,324 | 7,987 | ||||||||
投资活动现金流量: | |||||||||||
收购石油和天然气资源 | (262) | — | 5,054 | ||||||||
石油和天然气资产的资本支出 | (2,740) | (1,827) | (2,546) | ||||||||
投资活动中使用的净现金 | (3,002) | (1,827) | 2,508 | ||||||||
融资活动的现金流: | |||||||||||
2021 | (4,033) | (4,013) | (4,003) | ||||||||
普通股回购,包括用于税款代扣的股票。 | (88) | (105) | (113) | ||||||||
偿还优先担保信贷设施 | — | — | (3,000) | ||||||||
融资活动所使用的净现金 | (4,121) | (4,118) | (7,116) | ||||||||
现金及现金等价物的净增加(减少) | 491 | (1,621) | 3,379 | ||||||||
现金及现金等价物期初余额 | 6,446 | 11,034 | 3,067 | ||||||||
现金及现金等价物期末余额 | $ | 6,937 | $ | 9,413 | $ | 6,446 |
Evolution Petroleum Corporation
Non-GAAP Reconciliation – Adjusted EBITDA (Unaudited)
(In thousands)
Evolution Petroleum Corporation
非GAAP和GAAP财务指标对比-调整后的EBITDA(未经审计)
(以千为单位)
Adjusted EBITDA and Net income (loss) and earnings per share excluding selected items are non-GAAP financial measures that are used as supplemental financial measures by our management and by external users of our financial statements, such as investors, commercial banks, and others, to assess our operating performance as compared to that of other companies in our industry, without regard to financing methods, capital structure, or historical costs basis. We use these measures to assess our ability to incur and service debt and fund capital expenditures. Our Adjusted EBITDA and Net income (loss) and earnings per share, excluding selected items, should not be considered alternatives to net income (loss), operating income (loss), cash flows provided by (used in) operating activities, or any other measure of financial performance or liquidity presented in accordance with U.S. GAAP. Our Adjusted EBITDA and Net income (loss) and earnings per share excluding selected items may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted EBITDA and Net income (loss) and earnings per share excluding selected items in the same manner.
调整后的EBITDA和净收入(损失)和每股收益不包括特定项目,是我们管理层和我们财务报表的外部用户(如投资者、商业银行等)用作补充财务指标来评估我们的运营业绩,而不考虑融资方法、资本结构或历史成本基础,与行业中其他公司的运营业绩进行比较。我们使用这些指标来评估我们偿还债务和资本支出资金的能力。我们的调整后的EBITDA和净收入(损失)和每股收益,不包括特定项目,并不应被视为美国通用会计准则(US GAAP)规定的净收入(损失)、营业收入(损失)、经营活动提供的现金流量或任何其他财务业绩或流动性指标的替代。我们的调整后的EBITDA和净收入(损失)和每股收益不包括特定项目可能无法与其他公司的同类指标进行比较,因为并不是所有公司可能都以相同的方式计算调整后的EBITDA和净收入(损失)和每股收益不包括特定项目。
We define Adjusted EBITDA as net income (loss) plus interest expense, income tax expense (benefit), depreciation, depletion, and accretion (DD&A), stock-based compensation, ceiling test impairment, and other impairments, unrealized loss (gain) on change in fair value of derivatives, and other non-recurring or non-cash expense (income) items.
我们将调整后的EBITDA定义为净利润(亏损)加上利息费用、所得税费用(收益)、折旧、减值和贴现(DD&A)、股票补偿、天花板测试减值和其他减值、未实现的损失(收益)以及衍生工具公允价值变动等其他非经常性或非现金费用(收入)项目。
Three Months Ended | |||||||||||
September 30, | June 30, | ||||||||||
2024 | 2023 | 2024 | |||||||||
Net income (loss) | $ | 2,065 | $ | 1,474 | $ | 1,235 | |||||
Adjusted by: | |||||||||||
Interest expense | 823 | 32 | 875 | ||||||||
Income tax expense (benefit) | 821 | 463 | 243 | ||||||||
Depletion, depreciation, and accretion | 5,725 | 4,262 | 5,302 | ||||||||
Stock-based compensation | 559 | 472 | 552 | ||||||||
Unrealized loss (gain) on derivative contracts | (1,868) | — | (170) | ||||||||
Adjusted EBITDA | $ | 8,125 | $ | 6,703 | $ | 8,037 |
截至三个月 | |||||||||||
九月三十日, | 6月30日 | ||||||||||
2024 | 2023 | 2024 | |||||||||
净利润(损失) | $ | 2,065 | $ | 1,474 | $ | 1,235 | |||||
调整者: | |||||||||||
利息支出 | 823 | 32 | 875 | ||||||||
所得税费用(利益) | 821 | 463 | 243 | ||||||||
计耗销、折旧与累积 | 5,725 | 4,262 | 5,302 | ||||||||
基于股票的补偿 | 559 | 472 | 552 | ||||||||
衍生合约未实现损益 | (1,868) | — | (170) | ||||||||
调整后的EBITDA | $ | 8,125 | $ | 6703 | $ | 8,037 |
Evolution Petroleum Corporation Non-GAAP Reconciliation – Adjusted Net Income (Unaudited) (In thousands, except per share amounts) | |||||||||||
Three Months Ended | |||||||||||
September 30, | June 30, | ||||||||||
2024 | 2023 | 2024 | |||||||||
As Reported: | |||||||||||
Net income (loss), as reported | $ | 2,065 | $ | 1,474 | $ | 1,235 | |||||
Impact of Selected Items: | |||||||||||
Unrealized loss (gain) on commodity contracts | (1,868) | — | (170) | ||||||||
Selected items, before income taxes | $ | (1,868) | $ | — | $ | (170) | |||||
Income tax effect of selected items(1) | (531) | — | (28) | ||||||||
Selected items, net of tax | $ | (1,337) | $ | — | $ | (142) | |||||
As Adjusted: | |||||||||||
Net income (loss), excluding selected items(2) | $ | 728 | $ | 1,474 | $ | 1,093 | |||||
Undistributed earnings allocated to unvested restricted stock | (14) | (26) | (22) | ||||||||
Net income (loss), excluding selected items for earnings per share calculation | $ | 714 | $ | 1,448 | $ | 1,071 | |||||
Net income (loss) per common share — Basic, as reported | $ | 0.06 | $ | 0.04 | $ | 0.04 | |||||
Impact of selected items | (0.04) | — | (0.01) | ||||||||
Net income (loss) per common share — Basic, excluding selected items(2) | $ | 0.02 | $ | 0.04 | $ | 0.03 | |||||
Net income (loss) per common share — Diluted, as reported | $ | 0.06 | $ | 0.04 | $ | 0.04 | |||||
Impact of selected items | (0.04) | — | (0.01) | ||||||||
Net income (loss) per common share — Diluted, excluding selected items(2)(3) | $ | 0.02 | $ | 0.04 | $ | 0.03 |
Evolution Petroleum Corporation 非通用会计原则协调-调整后的净利润(未经审计) (以千为单位,每股金额除外) | |||||||||||
截至三个月 | |||||||||||
9月30日, | 6月30日 | ||||||||||
2024 | 2023 | 2024 | |||||||||
据报道: | |||||||||||
净利润,按报告 | $ | 2,065 | $ | 1,474 | $ | 1,235 | |||||
选定项目的影响: | |||||||||||
商品合同的未实现损益 | (1,868) | — | (170) | ||||||||
所选择的项目,不包括税前收入 | $ | (1,868) | $ | — | $ | (170) | |||||
所选项目的所得税影响(1) | (531) | — | (28) | ||||||||
所选项目,扣除税款后 | $ | (1,337) | $ | — | $ | (142) | |||||
调整后: | |||||||||||
净利润(损失),不包括特定项目(2) | $ | 728 | $ | 1,474 | $ | 1,093 | |||||
未分配收益分配给未解锁限制股票 | (14) | (26) | (22) | ||||||||
净利润(净亏损),不包括选择项目的每股收益计算 | $ | 714 | $ | 1,448 | $ | 1,071 | |||||
每股基本净收益(亏损)如报告 | $ | 0.06 | $ | 0.04 | $ | 0.04 | |||||
所选项目的影响 | (0.04) | — | (0.01) | ||||||||
每股净利润(损失) -- 基本(不包括特殊项目) | $ | 0.02 | $ | 0.04 | $ | 0.03 | |||||
每股稀释后净利润(亏损),按报告计 | $ | 0.06 | $ | 0.04 | $ | 0.04 | |||||
所选项目的影响 | (0.04) | — | (0.01) | ||||||||
每股净收益(亏损)-摊薄,不包括特定项目(2)(3) | $ | 0.02 | $ | 0.04 | $ | 0.03 |
_____________________________
_____________________________
(1) The tax impact for the three months ended September 30, 2024, and June 30, 2024, is represented using estimated tax rates of 28.4% and 16.4%, respectively. The effective tax rate increased year-over-year as projected state income taxes have become a larger component of our overall income tax expense during the current quarter.
(2) Net income (loss) and earnings per share excluding selected items are non-GAAP financial measures presented as supplemental financial measures to enable a user of the financial information to understand the impact of these items on reported results. These financial measures should not be considered an alternative to net income (loss), operating income (loss), cash flows provided by (used in) operating activities, or any other measure of financial performance or liquidity presented in accordance with U.S. GAAP. Our Adjusted Net Income (Loss) and earnings per share may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted Net Income (Loss) and earnings per share in the same manner.
(3) The impact of selected items for the three months ended September 30, 2024, and 2023, was calculated based upon weighted average diluted shares of 32.9 million and 33.0 million, respectively, due to the net income (loss), excluding selected items. The impact of selected items for the three months ended June 30, 2024, was calculated based upon weighted average diluted shares of 32.8 million due to the net income (loss), excluding selected items.
(1) 截至2024年9月30日和2024年6月30日三个月的税收影响分别使用估计的28.4%和16.4%的税率表示。由于预计州所得税在本季度内对我们的整体所得税支出构成了越来越大的部分,有效税率同比增长。
(2) 净利润(亏损)和每股收益不包括选定项目是以非美国通用会计准则(GAAP)财务指标的形式呈现的补充财务指标,以帮助理解这些项目对报告结果的影响。这些财务指标不应被视为净利润(亏损)、营业利润(亏损)、经营活动产生的现金流量或根据美国通用会计准则提供的任何其他财务绩效或偿债能力的替代。我们调整后的净利润(亏损)和每股收益可能与同样标明的其他公司的此类指标不可比,因为并非所有公司可能不以相同方式计算调整后的净利润(亏损)和每股收益。
(3) 截至2024年9月30日和2023年的三个月,所选择项目的影响是根据加权平均稀释股份分别计算为3290万和3300万,因为剔除所选项目的净利润(亏损)。截至2024年6月30日的三个月,所选择项目的影响是根据加权平均稀释股份3280万计算,因为剔除所选项目的净利润(亏损)。
Evolution Petroleum Corporation Supplemental Information on Oil and Natural Gas Operations (Unaudited) (In thousands, except per unit and per BOE amounts) | |||||||||||
Three Months Ended |
|||||||||||
September 30, |
June 30, |
||||||||||
2024 |
2023 |
2024 |
|||||||||
Revenues: | |||||||||||
Crude oil | $ | 14,737 | $ | 12,616 | $ | 14,533 | |||||
Natural gas | 4,285 | 5,552 | 3,582 | ||||||||
Natural gas liquids | 2,874 | 2,433 | 3,112 | ||||||||
Total revenues | $ | 21,896 | $ | 20,601 | $ | 21,227 | |||||
Lease operating costs: | |||||||||||
Ad valorem and production taxes | $ | 1,414 | $ | 1,278 | $ | 1,273 | |||||
Gathering, transportation, and other costs | 2,675 | 1,833 | 2,644 | ||||||||
Other lease operating costs | 7,701 | 8,772 | 7,491 | ||||||||
Total lease operating costs | $ | 11,790 | $ | 11,883 | $ | 11,408 | |||||
Depletion of full cost proved oil and natural gas properties | $ | 5,325 | $ | 3,910 | $ | 4,925 | |||||
Production: | |||||||||||
Crude oil (MBBL) | 204 | 161 | 190 | ||||||||
Natural gas (MMCF) | 2,228 | 2,025 | 2,152 | ||||||||
Natural gas liquids (MBBL) | 113 | 95 | 107 | ||||||||
Equivalent (MBOE)(1) | 688 | 594 | 656 | ||||||||
Average daily production (BOEPD)(1) | 7,478 | 6,457 | 7,209 | ||||||||
Average price per unit:(2) | |||||||||||
Crude oil (BBL) | $ | 72.24 | $ | 78.36 | $ | 76.49 | |||||
Natural gas (MCF) | 1.92 | 2.74 | 1.66 | ||||||||
Natural Gas Liquids (BBL) | 25.43 | 25.61 | 29.08 | ||||||||
Equivalent (BOE)(1) | $ | 31.83 | $ | 34.68 | $ | 32.36 | |||||
Average cost per unit: | |||||||||||
Ad valorem and production taxes | $ | 2.06 | $ | 2.15 | $ | 1.94 | |||||
Gathering, transportation, and other costs | 3.89 | 3.09 | 4.03 | ||||||||
Other lease operating costs | 11.19 | 14.77 | 11.42 | ||||||||
Total lease operating costs | $ | 17.14 | $ | 20.01 | $ | 17.39 | |||||
Depletion of full cost proved oil and natural gas properties | $ | 7.74 | $ | 6.58 | $ | 7.51 |
Evolution Petroleum Corporation 石油和天然气业务的补充信息(未经审计) (单位:千美元,除每单位和每BOE金额之外) | |||||||||||
截至三个月 |
|||||||||||
9月30日, | 6月30日 |
||||||||||
2024 |
2023 |
2024 |
|||||||||
营业收入: | |||||||||||
wti原油 | $ | 14,737 | $ | 12,616 | $ | 14,533 | |||||
天然气 | 普通股,面值每股0.02新谢克尔:授权50,000,000股,已发行和流通15,223,983股。 | 5,552 | 3582 | ||||||||
天然气液体 | 2,874 | 2,433 | 3,112 | ||||||||
总收入 | $ | 21,896 | $ | 20,601 | $ | 21,227 | |||||
租赁运营成本: | |||||||||||
按值税和生产税 | $ | 1,414 | $ | 1,278 | $ | 偿还可循环借贷借款的支付 | |||||
采集,运输和其他成本 | 2,675 | 1,833 | 2,644 | ||||||||
其他租赁运营成本 | 7701 | 8,772 | 7,491 | ||||||||
总租赁运营成本 | $ | 11,790 | $ | 11,883 | $ | 11,408 | |||||
完全成本证明的石油和天然气资产耗竭 | $ | 5,325 | $ | 3,910 | $ | 4,925 | |||||
产量: | |||||||||||
wti原油(千桶) | 204 | 161 | 190 | ||||||||
天然气(百万立方英尺) | 2,228 | 2,025 | 2152 | ||||||||
天然气液体 (MBBL) | 113 | 95 | 107 | ||||||||
当量(千桶油当量)(1) | 688 | 594 | 656 | ||||||||
每日平均产量(BOEPD)(1) | 7,478 | 6,457 | 7,209 | ||||||||
每单位的平均价格:(2) | |||||||||||
wti原油(桶) | $ | 72.24 | $ | 78.36 | $ | 76.49 | |||||
天然气 (MCF) | 1.92 | 2.74 | 1.66 | ||||||||
天然气液体(桶) | 25.43 | 25.61 | 29.08 | ||||||||
等效桶(BOE)(1) | $ | 31.83 | $ | 34.68 | $ | 32.36 | |||||
每单位平均成本: | |||||||||||
按值税和生产税 | $ | 2.06 | $ | 2.15 | $ | 1.94 | |||||
采集,运输和其他成本 | 3.89 | 3.09 | 4.03 | ||||||||
其他租赁运营成本 | 11.19 | 14.77 | 11.42 | ||||||||
总租赁运营成本 | $ | 17.14 | $ | 20.01 | $ | 17.39 | |||||
完全成本证明的石油和天然气资产耗竭 | $ | 7.74 | $ | 6.58 | $ | 7.51 |
_____________________________
_____________________________
(1) Equivalent oil reserves are defined as six MCF of natural gas and 42 gallons of NGLs to one barrel of oil conversion ratio, which reflects energy equivalence and not price equivalence. Natural gas prices per MCF and NGL prices per barrel often differ significantly from the equivalent amount of oil.
(2) Amounts exclude the impact of cash paid or received on the settlement of derivative contracts since we did not elect to apply hedge accounting.
(1) 等价石油储量指的是六MCF的天然气和42加仑的液化天然气相当于一桶石油的换算比率,这反映了能源等价性而非价格等价性。每MCF的天然气价格和每桶液化天然气的价格通常与相同数量的石油价格存在显著差异。
(2) 金额不包括因我们未选择应用套期会计而产生的现金支付或收取对衍生合约的结算的影响。
Evolution Petroleum Corporation Summary of Production Volumes and Average Sales Price (Unaudited) | |||||||||||||||||||||||
Three Months Ended |
|||||||||||||||||||||||
September 30, | June 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | |||||||||||||||||||||
Volume | Price | Volume | Price | Volume | Price | ||||||||||||||||||
Production: | |||||||||||||||||||||||
Crude oil (MBBL) | |||||||||||||||||||||||
SCOOP/STACK | 49 | $ | 75.38 | — | $ | — | 41 | $ | 80.55 | ||||||||||||||
Chaveroo Field | 16 | 73.69 | — | — | 12 | 79.82 | |||||||||||||||||
Jonah Field | 7 | 65.77 | 9 | 88.41 | 8 | 72.14 | |||||||||||||||||
Williston Basin | 33 | 68.87 | 40 | 78.94 | 35 | 74.20 | |||||||||||||||||
Barnett Shale | 2 | 70.30 | 1 | 74.96 | 2 | 75.70 | |||||||||||||||||
Hamilton Dome Field | 35 | 62.37 | 37 | 69.46 | 35 | 67.85 | |||||||||||||||||
Delhi Field | 61 | 77.22 | 73 | 81.54 | 57 | 80.46 | |||||||||||||||||
Other | 1 | 78.32 | 1 | 81.80 | — | — | |||||||||||||||||
Total | 204 | $ | 72.24 | 161 | $ | 78.36 | 190 | $ | 76.49 | ||||||||||||||
Natural gas (MMCF) | |||||||||||||||||||||||
SCOOP/STACK | 354 | $ | 2.48 | — | $ | — | 319 | $ | 2.70 | ||||||||||||||
Chaveroo Field | — | — | — | — | 5 | 2.02 | |||||||||||||||||
Jonah Field | 830 | 2.08 | 904 | 3.69 | 818 | 1.59 | |||||||||||||||||
Williston Basin | 27 | 1.43 | 21 | 2.04 | 31 | 1.65 | |||||||||||||||||
Barnett Shale | 1,017 | 1.62 | 1,100 | 1.98 | 979 | 1.39 | |||||||||||||||||
Total | 2,228 | $ | 1.92 | 2,025 | $ | 2.74 | 2,152 | $ | 1.66 | ||||||||||||||
Natural gas liquids (MBBL) | |||||||||||||||||||||||
SCOOP/STACK | 19 | $ | 21.67 | — | $ | — | 20 | $ | 22.16 | ||||||||||||||
Chaveroo Field | — | — | — | — | — | — | |||||||||||||||||
Jonah Field | 9 | 28.15 | 10 | 27.06 | 8 | 30.35 | |||||||||||||||||
Williston Basin | 7 | 17.93 | 4 | 17.66 | 8 | 23.94 | |||||||||||||||||
Barnett Shale | 56 | 26.03 | 59 | 26.45 | 54 | 31.29 | |||||||||||||||||
Delhi Field | 20 | 29.48 | 22 | 23.64 | 17 | 31.83 | |||||||||||||||||
Other | 2 | 13.06 | — | — | — | — | |||||||||||||||||
Total | 113 | $ | 25.43 | 95 | $ | 25.61 | 107 | $ | 29.08 | ||||||||||||||
Equivalent (MBOE)(1) | |||||||||||||||||||||||
SCOOP/STACK | 127 | $ | 39.20 | — | $ | — | 115 | $ | 40.29 | ||||||||||||||
Chaveroo Field | 16 | 73.69 | — | — | 13 | 77.49 | |||||||||||||||||
Jonah Field | 154 | 15.85 | 170 | 25.91 | 152 | 13.98 | |||||||||||||||||
Williston Basin | 45 | 54.62 | 48 | 68.56 | 48 | 59.33 | |||||||||||||||||
Barnett Shale | 227 | 14.21 | 243 | 15.77 | 219 | 14.86 | |||||||||||||||||
Hamilton Dome Field | 35 | 62.37 | 37 | 69.46 | 35 | 67.85 | |||||||||||||||||
Delhi Field | 81 | 65.28 | 95 | 68.24 | 74 | 69.34 | |||||||||||||||||
Other | 3 | 61.15 | 1 | 81.80 | — | — | |||||||||||||||||
Total | 688 | $ | 31.83 | 594 | $ | 34.68 | 656 | $ | 32.36 | ||||||||||||||
Average daily production (BOEPD)(1) | |||||||||||||||||||||||
SCOOP/STACK | 1,380 | — | 1,264 | ||||||||||||||||||||
Chaveroo Field | 174 | — | 143 | ||||||||||||||||||||
Jonah Field | 1,674 | 1,848 | 1,670 | ||||||||||||||||||||
Williston Basin | 489 | 522 | 527 | ||||||||||||||||||||
Barnett Shale | 2,467 | 2,641 | 2,407 | ||||||||||||||||||||
Hamilton Dome Field | 380 | 402 | 385 | ||||||||||||||||||||
Delhi Field | 880 | 1,033 | 813 | ||||||||||||||||||||
Other | 34 | 11 | — | ||||||||||||||||||||
Total | 7,478 | 6,457 | 7,209 |
Evolution Petroleum Corporation 生产量和平均销售价格总结(未经审计) | |||||||||||||||||||||||
截至三个月 |
|||||||||||||||||||||||
9月30日, | 6月30日 | ||||||||||||||||||||||
2024 | 2023 | 2024 | |||||||||||||||||||||
成交量 | 价格 | 成交量 | 价格 | 成交量 | 价格 | ||||||||||||||||||
产量: | |||||||||||||||||||||||
wti原油(千桶) | |||||||||||||||||||||||
SCOOP/STACK | 49 | $ | 75.38 | — | $ | — | 41 | $ | 80.55 | ||||||||||||||
Chaveroo田地 | 16 | 73.69 | — | — | 12 | 79.82 | |||||||||||||||||
Jonah场 | 7 | 65.77 | 9 | 88.41 | 8 | 72.14 | |||||||||||||||||
威利斯顿盆地 | 33 | 68.87 | 40 | 78.94 | 35 | 74.20 | |||||||||||||||||
Barnett Shale | 2 | 70.30 | 1 | 74.96 | 2 | 75.70 | |||||||||||||||||
Hamilton Dome油田 | 35 | 62.37 | 37 | 69.46 | 35 | 67.85 | |||||||||||||||||
德里场 | 61 | 77.22 | 73 | 81.54 | 57 | 80.46 | |||||||||||||||||
其他 | 1 | 78.32 | 1 | 81.80 | — | — | |||||||||||||||||
总计 | 204 | $ | 72.24 | 161 | $ | 78.36 | 190 | $ | 76.49 | ||||||||||||||
天然气(百万立方英尺) | |||||||||||||||||||||||
SCOOP/STACK | 354 | $ | 2.48 | — | $ | — | 319 | $ | 2.70 | ||||||||||||||
Chaveroo田地 | — | — | — | — | 5 | 2.02 | |||||||||||||||||
Jonah场 | 830 | 2.08 | 904 | 3.69 | 818 | 1.59 | |||||||||||||||||
威利斯顿盆地 | 27 | 1.43 | 21 | 2.04 | 31 | 1.65 | |||||||||||||||||
Barnett Shale | 1,017 | 1.62 | 1,100 | 1.98 | 979 | 1.39 | |||||||||||||||||
总计 | 2,228 | $ | 1.92 | 2,025 | $ | 2.74 | 2152 | $ | 1.66 | ||||||||||||||
天然气液体 (MBBL) | |||||||||||||||||||||||
SCOOP/STACK | 19 | $ | 21.67 | — | $ | — | 20 | $ | 22.16 | ||||||||||||||
Chaveroo田地 | — | — | — | — | — | — | |||||||||||||||||
Jonah场 | 9 | 28.15 | 10 | 27.06 | 8 | 30.35 | |||||||||||||||||
威利斯顿盆地 | 7 | 17.93 | 4 | 17.66 | 8 | 23.94 | |||||||||||||||||
Barnett Shale | 56 | 26.03 | 59 | 26.45 | 54 | 31.29 | |||||||||||||||||
德里场 | 20 | 29.48 | 22 | 23.64 | 17 | 31.83 | |||||||||||||||||
其他 | 2 | 13.06 | — | — | — | — | |||||||||||||||||
总计 | 113 | $ | 25.43 | 95 | $ | 25.61 | 107 | $ | 29.08 | ||||||||||||||
当量(千桶油当量)(1) | |||||||||||||||||||||||
SCOOP/STACK | 127 | $ | 39.20 | — | $ | — | 115 | $ | 40.29 | ||||||||||||||
Chaveroo田地 | 16 | 73.69 | — | — | 13 | 77.49 | |||||||||||||||||
Jonah场 | 154 | 15.85 | 170 | 25.91 | 152 | 13.98 | |||||||||||||||||
威利斯顿盆地 | 45 | 54.62 | 48 | 68.56 | 48 | 59.33 | |||||||||||||||||
Barnett Shale | 227 | 14.21 | 243 | 15.77 | 219 | 14.86 | |||||||||||||||||
Hamilton Dome油田 | 35 | 62.37 | 37 | 69.46 | 35 | 67.85 | |||||||||||||||||
德里场 | 81 | 65.28 | 95 | 68.24 | 74 | 69.34 | |||||||||||||||||
其他 | 3 | 61.15 | 1 | 81.80 | — | — | |||||||||||||||||
总计 | 688 | $ | 31.83 | 594 | $ | 34.68 | 656 | $ | 32.36 | ||||||||||||||
每日平均产量(BOEPD)(1) | |||||||||||||||||||||||
SCOOP/STACK | 1,380 | — | 1,264 | ||||||||||||||||||||
Chaveroo田地 | 174 | — | 143 | ||||||||||||||||||||
Jonah场 | 1,674 | 1,848 | 1,670 | ||||||||||||||||||||
威利斯顿盆地 | 489 | 522 | 527 | ||||||||||||||||||||
Barnett Shale | 2467 | 2,641 | 2,407 | ||||||||||||||||||||
Hamilton Dome油田 | 380 | 402 | 385 | ||||||||||||||||||||
德里场 | 880 | 1,033 | 813 | ||||||||||||||||||||
其他 | 34 | 11 | — | ||||||||||||||||||||
总计 | 7,478 | 6,457 | 7,209 |
_____________________________
_____________________________
(1) Equivalent oil reserves are defined as six MCF of natural gas and 42 gallons of NGLs to one barrel of oil conversion ratio, which reflects energy equivalence and not price equivalence. Natural gas prices per MCF and NGL prices per barrel often differ significantly from the equivalent amount of oil.
(1) 等价石油储量指的是六MCF的天然气和42加仑的液化天然气相当于一桶石油的换算比率,这反映了能源等价性而非价格等价性。每MCF的天然气价格和每桶液化天然气的价格通常与相同数量的石油价格存在显著差异。
Evolution Petroleum Corporation Summary of Average Production Costs (Unaudited) | ||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||
September 30, | June 30, | |||||||||||||||||||||||
2024 | 2023 | 2024 | ||||||||||||||||||||||
Amount | Price | Amount | Price |
Amount |
Price | |||||||||||||||||||
Production costs (in thousands, except per BOE): | ||||||||||||||||||||||||
Lease operating costs | ||||||||||||||||||||||||
SCOOP/STACK | $ | 1,156 | $ | 3.20 | $ | — | $ | — | $ | 1,028 | $ | 9.06 | ||||||||||||
Chaveroo Field | 118 | 1.60 | — | — | 301 | 24.42 | ||||||||||||||||||
Jonah Field | 2,162 | 13.95 | 2,562 | 15.07 | 1,834 | 11.99 | ||||||||||||||||||
Williston Basin | 1,238 | 27.51 | 1,390 | 28.96 | 1,227 | 25.53 | ||||||||||||||||||
Barnett Shale | 3,598 | 15.83 | 3,192 | 13.09 | 3,853 | 17.47 | ||||||||||||||||||
Hamilton Dome Field | 1,531 | 43.48 | 1,337 | 36.55 | 1,415 | 40.40 | ||||||||||||||||||
Delhi Field | 1,987 | 24.30 | 3,402 | 35.83 | 1,750 | 23.96 | ||||||||||||||||||
Total | $ | 11,790 | $ | 17.14 | $ | 11,883 | $ | 20.01 | $ | 11,408 | $ | 17.39 |
Evolution Petroleum Corporation 未审计的平均生产成本总结 | ||||||||||||||||||||||||
截至三个月 | ||||||||||||||||||||||||
9月30日, | 6月30日 | |||||||||||||||||||||||
2024 | 2023 | 2024 | ||||||||||||||||||||||
金额 | 价格 | 金额 | 价格 | 金额 |
价格 | |||||||||||||||||||
生产成本(以千为单位,每桶等效油除外): | ||||||||||||||||||||||||
租赁运营成本 | ||||||||||||||||||||||||
SCOOP/STACK | $ | 1,156 | $ | 3.20 | $ | — | $ | — | $ | 1,028 | $ | 9.06 | ||||||||||||
Chaveroo田地 | 118 | 1.60 | — | — | 301 | 24.42 | ||||||||||||||||||
Jonah场 | 2,162 | 13.95 | 2,562 | 15.07 | 1,834 | 11.99 | ||||||||||||||||||
威利斯顿盆地 | 1,238 | 27.51 | 1,390 | 2 | 1,227 | 25.53 | ||||||||||||||||||
Barnett Shale | 3,598 | 15.83 | 3,192 | 13.09 | 3,853 | 17.47 | ||||||||||||||||||
Hamilton Dome油田 | 1,531 | 43.48 | 1,337 | 36.55 | 1,415 | 40.40 | ||||||||||||||||||
德里场 | 1,987 | 24.30 | 3,402 | 35.83 | 1,750 | 23.96 | ||||||||||||||||||
总计 | $ | 11,790 | $ | 17.14 | $ | 11,883 | $ | 20.01 | $ | 11,408 | $ | 17.39 |
Evolution Petroleum Corporation
Summary of Open Derivative Contracts (Unaudited)
Evolution Petroleum Corporation
未经审计的未平仓衍生合约摘要
For more information on the Company's hedging practices, see Note 7 to its financial statements included on Form 10-Q filed with the SEC for the quarter ended September 30, 2024.
欲获取更多关于公司套期保值做法的信息,请参阅提交给SEC的截至2024年9月30日的10-Q表格中包含的第七条注释。
The Company had the following open crude oil and natural gas derivative contracts as of November 12, 2024:
截至2024年11月12日,公司持有以下未平仓WTI原油和天然气衍生合约:
Volumes | Weighted Average Price (MMBTU/BBL) | ||||||||||||||
Period | Instrument | Commodity | (MMBTU/BBL) | Swap Price | Floor Price | Ceiling Price | |||||||||
October 2024 - December 2024 | Fixed-Price Swap | Crude Oil | 35,962 | $ | 74.20 | ||||||||||
October 2024 - December 2024 | Collar | Crude Oil | 35,962 | $ | 70.00 | $ | 77.40 | ||||||||
January 2025 - March 2025 | Collar | Crude Oil | 42,566 | 68.00 | 73.77 | ||||||||||
January 2025 - February 2025 | Fixed-Price Swap | Natural Gas | 312,286 | 3.56 | |||||||||||
April 2025 - June 2025 | Collar | Crude Oil | 41,601 | 65.00 | 84.00 | ||||||||||
March 2025 - December 2026 | Fixed-Price Swap | Natural Gas | 3,170,705 | 3.60 | |||||||||||
January 2025 - June 2025 | Fixed-Price Swap | Crude Oil | 51,992 | 73.49 | |||||||||||
July 2025 - December 2025 | Fixed-Price Swap | Crude Oil | 81,335 | 71.40 |
成交量 | 加权平均价格(MMBTU/桶) | ||||||||||||||
Period | 工具 | 商品 | (每百万英热单位/桶) | Swap价格 | 底价 | 上限价格 | |||||||||
2024年10月-2024年12月 | 固定价格互换 | wti原油 | 35,962 | $ | 74.20 | ||||||||||
2024年10月-2024年12月 | 区间 | wti原油 | 35,962 | $ | 70.00 | $ | 77.40 | ||||||||
2025年1月至2025年3月 | 区间 | wti原油 | 42,566 | 68.00 | 73.77 | ||||||||||
2025年1月至2025年2月 | 固定价格互换 | 天然气 | 312,286 | 3.56 | |||||||||||
2025年4月至2025年6月 | 区间 | wti原油 | 41,601 | 65.00 | 84.00 | ||||||||||
2025年3月至2026年12月 | 固定价格互换 | 天然气 | 3,170,705 | 3.60 | |||||||||||
2025年1月 - 2025年6月 | 固定价格互换 | wti原油 | 51,992 | 73.49 | |||||||||||
2025年7月至2025年12月 | 固定价格互换 | wti原油 | 81,335 | 71.40 |
This press release was published by a CLEAR Verified individual.
此新闻发布是由经过验证的个人发布的。
译文内容由第三方软件翻译。