Epsilon Reports Third Quarter 2021 Results
HOUSTON, Nov. 10, 2021 - Epsilon Energy Ltd. ("Epsilon" or the "Company") (NASDAQ: EPSN) today reported third quarter 2021 financial and operating results and material subsequent events following the end of the quarter through the date of this release.
- Cash provided by operations of $5.5 million and $13.5 million for the three and nine months ended September 30, 2021, with free cash flow (FCF) of $3.4 million and $9.7 million for the same periods.
- Realized gas prices of $2.56/Mcf including hedges ($3.46/Mcf excluding hedges), for the three months ended September 30, 2021.
- Through September 30, 2021 the company returned a total of $2.4 million to shareholders through share repurchases of 525,615 representing a reduction of 2.2% of outstanding shares from December 31, 2020.
- Total net revenue interest (NRI) gas production averaged 29.9 MMcf/d (Working Interest of 34.6 MMcf/d) for the third quarter. Marcellus wells shut-in for workovers and adjacent drilling operations during the quarter accounted for a reduction to NRI gas production of 0.7 MMcf/d (Working Interest gas of approximately 0.8 MMcf/d). There were 11 gross (1.25 Net) wells shut-in at quarter end. Working interest exit rate for the third quarter was 31.2 MMcf/d.
- Auburn System gathered and delivered 14.2 Bcf gross (5.0 Bcf net to Epsilon's interest) during the three months ended September 30, 2021 through the Auburn GGS which represents approximately 70% of maximum throughput as currently configured.
- Total revenues of $13.1 million and EBITDA of $6.8 million for the quarter.
- Cash at quarter end of $20.6 million ($21.2 million including restricted cash).
- Net income before tax of $2.0 million for the quarter. Includes estimated non-cash unrealized losses on derivative contracts in the amount of $2.6 million.
- Operating expenses including SG&A was $1.37/Mcfe.
- As previously reported, we completed a well under our Meramec appraisal program in Oklahoma in July. The IP30 (Initial 30 day production period) resulted in flowing approximately 640 bbls/d of oil and 7.0 MMcf/d of wet gas prior to stripping the NGLs which are estimated at 77 bbls per MMcf of wet gas, or total liquids production of approximately 1,100 barrels of liquids per day. The well continues to perform above expectations following 120 days of continuous production.
Michael Raleigh, CEO, commented, "Natural gas prices in Appalachia have recently doubled from the early summer 2021 period due to a supply demand imbalance resulting in very attractive pricing for the upcoming 21/22 winter season. The lower calendar 2022 forward curve suggests market expectations for a more balanced supply demand condition, albeit at higher prices than in the past few years
In Oklahoma, we continue to appraise the results of the Meramec well turned-in-line in July. After three and half months of production, the well continues to outperform the pre-completion type curve expectations in terms of both production-to-date and projections for ultimate recoveries. Assuming conservative spacing assumptions, the company has identified 15 - 25 gross locations depending on incremental well performance as we appraise the acreage position. The Company plans to spud one (.41 net) additional Meramec appraisal well in late November. The performance of these two wells as well as the forward pricing for oil and natural gas liquids will impact the pace of further appraisal and development of the Company's inventory of condensate rich locations in 2022. At $4.00/Mcf and $65.00/bbl net prices we would expect these wells to provide a payout in 6 - 12 months.
We have generated significant free cash during the first nine month of 2021 with no debt and more than $20 million of cash on the balance sheet. Once our 2022 development capital needs are defined, we will evaluate the appropriate amount of capital to retain in the business."
Financial and Operating Results
| Three months ended | Nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Revenues | ||||||||||||||||
| Natural gas revenue | $ | 9,511,357 | $ | 3,573,908 | $ | 20,950,378 | $ | 11,470,012 | ||||||||
| Volume (MMcf) | 2,753 | 3,037 | 7,767 | 8,622 | ||||||||||||
| Avg. Price ($/Mcf) | $ | 3.46 | $ | 1.18 | $ | 2.70 | $ | 1.33 | ||||||||
| PA Exit Rate (MMcfpd) | 29.4 | 29.9 | 29.4 | 29.9 | ||||||||||||
| Oil and other liquids revenue | $ | 1,551,086 | $ | 16,798 | $ | 1,789,974 | $ | 246,885 | ||||||||
| Volume (MBO) | 29.4 | 3.4 | 36.3 | 11.3 | ||||||||||||
| Avg. Price ($/Bbl) | $ | 52.76 | $ | 4.99 | $ | 49.30 | $ | 21.93 | ||||||||
| Gathering system revenue | $ | 2,038,616 | $ | 2,219,905 | $ | 5,891,868 | $ | 6,800,347 | ||||||||
| Total Revenues | $ | 13,101,059 | $ | 5,810,611 | $ | 28,632,220 | $ | 18,517,244 | ||||||||
Capital Expenditures
Epsilon's capital expenditures were $2.2 million for the three months ended September 30, 2021. This capital was mainly related to the completion of one gross (0.50 net to EPSN) in Oklahoma and two gross (0.42 net to EPSN) wells in Marcellus, as well as expenditures for the Auburn Gas Gathering system.
Operations
During the third quarter of 2021, the operator completed one gross (0.50 net to EPSN) well in Oklahoma that was turned to production in mid July.
Third Quarter Results
Epsilon generated revenues of $13.1 million for the three months ended September 30, 2021 compared to $5.8 million for the three months ended September 30, 2020.
Realized natural gas prices averaged $3.43/Mcf (excluding hedges) for Marcellus Upstream operations in the third quarter of 2021. Operating expenses for Marcellus Upstream operations in the third quarter were $1.7 million.
Auburn System gathered and delivered 14.2 Bcf gross of natural gas during the quarter as compared to 15.0 Bcfe during the second quarter of 2021. Primary gathering volumes increased 4.0% quarter over quarter to 12.6 Bcfe. Imported cross-flow volumes decreased 47.7% to 1.6 Bcfe as a result of the normal reduction in natural gas demand during the third quarter.
Epsilon reported a net after tax income of $1.4 million attributable to common shareholders or $0.06 per basic and diluted common share outstanding for the three months ended September 30, 2021, compared to net loss of $0.3 million, and $0.01 per basic and diluted common share outstanding for the three months ended September 30, 2020.
For the three months ended September 30, 2021, Epsilon's Adjusted Earnings Before Interest, Taxes, Depreciation, Amortization ("Adjusted EBITDA") was $6.8 million as compared to $3.9 million for the three months ended September 30, 2020.
About Epsilon
Epsilon Energy Ltd. is a North American onshore natural gas production and midstream company with a current focus on the Marcellus Shale of Pennsylvania.
Forward-Looking Statements
Certain statements contained in this news release constitute forward looking statements. The use of any of the words "anticipate", "continue", "estimate", "expect", 'may", "will", "project", "should", 'believe", and similar expressions are intended to identify forward-looking statements. These statements involve known and unknown risks, uncertainties and other factors that may cause actual results or events to differ materially from those anticipated. Forward-looking statements are based on reasonable assumptions, but no assurance can be given that these expectations will prove to be correct and the forward-looking statements included in this news release should not be unduly relied upon.
The reserves and associated future net revenue information set forth in this news release are estimates only. In general, estimates of oil and natural gas reserves and the future net revenue therefrom are based upon a number of variable factors and assumptions, such as production rates, ultimate reserves recovery, timing and amount of capital expenditures, ability to transport production, marketability of oil and natural gas, royalty rates, the assumed effects of regulation by governmental agencies and future operating costs, all of which may vary materially from actual results. For those reasons, estimates of the oil and natural gas reserves attributable to any particular group of properties, as well as the classification of such reserves and estimates of future net revenues associated with such reserves prepared by different engineers (or by the same engineers at different times) may vary. The actual reserves of the Company may be greater or less than those calculated. In addition, the Company's actual production, revenues, development and operating expenditures will vary from estimates thereof and such variations could be material.
Statements relating to "reserves" are deemed to be forward-looking statements as they involve the implied assessment, based on certain estimates and assumptions, that the reserves described exist in the quantities predicted or estimated and can be profitably produced in the future. There is no assurance that forecast price and cost assumptions will be attained and variances could be material.
Proved reserves are those reserves which are most certain to be recovered. There is at least a 90% probability that the quantities actually recovered will equal or exceed the estimated proved reserves. Undeveloped reserves are those reserves expected to be recovered from known accumulations where a significant expenditure (for example, when compared to the cost of drilling a well) is required to render them capable of production. They must fully meet the requirements of the reserves classification (proved, probable) to which they are assigned. Proved undeveloped reserves are those reserves that can be estimated with a high degree of certainty and are expected to be recovered from known accumulations where a significant expenditure is required to render them capable of production.
The estimates of reserves and future net revenue for individual properties may not reflect the same confidence level as estimates of reserves and future net revenue for all properties due to the effects of aggregation. The estimated future net revenues contained in this news release do not necessarily represent the fair market value of the Company's reserves.
Contact Information:
281-670-0002
Michael Raleigh
Chief Executive Officer
Michael.Raleigh@EpsilonEnergyLTD.com
Special note for news distribution in the United States
The securities described in the news release have not been registered under the United Stated Securities Act of 1933, as amended, (the "1933 Act") or state securities laws. Any holder of these securities, by purchasing such securities, agrees for the benefit of Epsilon Energy Ltd. (the "Corporation") that such securities may not be offered, sold, or otherwise transferred only (A) to the Corporation or its affiliates; (B) outside the United States in accordance with applicable state laws and either (1) Rule 144(as) under the 1933 Act or (2) Rule 144 under the 1933 Act, if applicable.
Epsilon Energy Ltd.
Unaudited Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)
(All amounts stated in US$)
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Revenues from contracts with customers: | ||||||||||||||||
| Gas, oil, NGLs and condensate revenue | $ | 11,062,443 | $ | 3,590,706 | $ | 22,740,352 | $ | 11,716,897 | ||||||||
| Gas gathering and compression revenue | 2,038,616 | 2,219,905 | 5,891,868 | 6,800,347 | ||||||||||||
| Total revenue | 13,101,059 | 5,810,611 | 28,632,220 | 18,517,244 | ||||||||||||
| Operating costs and expenses: | ||||||||||||||||
| Lease operating expenses | 2,240,259 | 2,147,795 | 5,618,585 | 6,229,682 | ||||||||||||
| Gathering system operating expenses | 138,887 | 43,711 | 503,381 | 221,191 | ||||||||||||
| Development geological and geophysical expenses | 11,583 | 2,693 | 34,573 | 7,595 | ||||||||||||
| Depletion, depreciation, amortization, and accretion | 1,846,911 | 2,769,193 | 5,175,865 | 7,761,339 | ||||||||||||
| Impairment of proved properties | - | - | - | 1,760,000 | ||||||||||||
| Bad debt expense | - | - | - | 819,000 | ||||||||||||
| General and administrative expenses: | ||||||||||||||||
| Stock based compensation expense | 300,249 | 239,134 | 738,789 | 585,105 | ||||||||||||
| Other general and administrative expenses | 1,461,703 | 1,330,604 | 4,837,164 | 3,575,445 | ||||||||||||
| Total operating costs and expenses | 5,999,592 | 6,533,130 | 16,908,357 | 20,959,357 | ||||||||||||
| Operating income (loss) | 7,101,467 | (722,519 | ) | 11,723,863 | (2,442,113 | ) | ||||||||||
| Other income (expense): | ||||||||||||||||
| Interest income | 11,070 | 4,724 | 27,786 | 39,294 | ||||||||||||
| Interest expense | (16,962 | ) | (28,629 | ) | (66,380 | ) | (84,952 | ) | ||||||||
| (Loss) gain on derivative contracts | (5,055,130 | ) | 419,879 | (6,417,123 | ) | 2,055,548 | ||||||||||
| Other (expense) income | (907 | ) | - | 756 | (2,228 | ) | ||||||||||
| Other (expense) income, net | (5,061,929 | ) | 395,974 | (6,454,961 | ) | 2,007,662 | ||||||||||
| Net income (loss) before income tax expense | 2,039,538 | (326,545 | ) | 5,268,902 | (434,451 | ) | ||||||||||
| Income tax expense (benefit) | 643,072 | (33,762 | ) | 1,621,894 | 114,067 | |||||||||||
| NET INCOME (LOSS) | $ | 1,396,466 | $ | (292,783 | ) | $ | 3,647,008 | $ | (548,518 | ) | ||||||
| Currency translation adjustments | (15 | ) | 2,273 | (1,257 | ) | 8,291 | ||||||||||
| NET COMPREHENSIVE INCOME (LOSS) | $ | 1,396,451 | $ | (290,510 | ) | $ | 3,645,751 | $ | (540,227 | ) | ||||||
| Net income (loss) per share, basic | $ | 0.06 | $ | (0.01 | ) | $ | 0.15 | $ | (0.02 | ) | ||||||
| Net income (loss) per share, diluted | $ | 0.06 | $ | (0.01 | ) | $ | 0.15 | $ | (0.02 | ) | ||||||
| Weighted average number of shares outstanding, basic | 23,564,288 | 23,955,619 | 23,757,895 | 25,550,194 | ||||||||||||
| Weighted average number of shares outstanding, diluted | 23,772,943 | 23,955,619 | 23,871,495 | 25,550,194 | ||||||||||||
Epsilon Energy Ltd.
Unaudited Condensed Consolidated Balance Sheets
(All amounts stated in US$)
| September 30, | December 31, | |||||||
| 2021 | 2020 | |||||||
| ASSETS | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 20,592,298 | $ | 13,270,913 | ||||
| Accounts receivable | 7,475,807 | 3,917,288 | ||||||
| Prepaid income taxes | - | 89,285 | ||||||
| Other current assets | 596,789 | 500,583 | ||||||
| Total current assets | 28,664,894 | 17,778,069 | ||||||
| Non-current assets | ||||||||
| Property and equipment: | ||||||||
| Oil and gas properties, successful efforts method | ||||||||
| Proved properties | 137,330,623 | 133,902,723 | ||||||
| Unproved properties | 21,627,561 | 21,552,063 | ||||||
| Accumulated depletion, depreciation, amortization and impairment | (102,221,255 | ) | (98,200,111 | ) | ||||
| Total oil and gas properties, net | 56,736,929 | 57,254,675 | ||||||
| Gathering system | 42,418,669 | 42,202,644 | ||||||
| Accumulated depletion, depreciation, amortization and impairment | (33,151,698 | ) | (32,101,624 | ) | ||||
| Total gathering system, net | 9,266,971 | 10,101,020 | ||||||
| Land | 637,764 | 637,764 | ||||||
| Buildings and other property and equipment, net | 317,886 | 338,419 | ||||||
| Total property and equipment, net | 66,959,550 | 68,331,878 | ||||||
| Other assets: | ||||||||
| Restricted cash | 567,734 | 565,858 | ||||||
| Prepaid drilling costs | - | 379 | ||||||
| Total non-current assets | 67,527,284 | 68,898,115 | ||||||
| Total assets | $ | 96,192,178 | $ | 86,676,184 | ||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
| Current liabilities | ||||||||
| Accounts payable trade | $ | 3,176,007 | $ | 1,195,479 | ||||
| Gathering fees payable | 1,622,642 | 909,768 | ||||||
| Royalties payable | 1,797,519 | 1,155,698 | ||||||
| Income taxes payable | 1,016,153 | - | ||||||
| Accrued capital expenditures | 37,650 | 139,766 | ||||||
| Other accrued liabilities | 940,462 | 1,002,935 | ||||||
| Fair value of derivatives | 3,928,421 | - | ||||||
| Asset retirement obligations | 109,671 | 106,734 | ||||||
| Total current liabilities | 12,628,525 | 4,510,380 | ||||||
| Non-current liabilities | ||||||||
| Asset retirement obligations | 3,085,605 | 3,043,509 | ||||||
| Deferred income taxes | 9,451,246 | 10,102,852 | ||||||
| Total non-current liabilities | 12,536,851 | 13,146,361 | ||||||
| Total liabilities | 25,165,376 | 17,656,741 | ||||||
| Commitments and contingencies (Note 9) | ||||||||
| Shareholders' equity | ||||||||
| Common shares, no par value, unlimited shares authorized and 24,006,633 issued and 23,481,018 outstanding at September 30, 2021, and 23,985,799 shares issued and outstanding at December 31, 2020. | 131,730,401 | 131,730,401 | ||||||
| Treasury shares, 525,615 at September 30, 2021 | (2,377,181 | ) | - | |||||
| Additional paid-in capital | 8,617,908 | 7,879,119 | ||||||
| Accumulated deficit | (76,763,716 | ) | (80,410,724 | ) | ||||
| Accumulated other comprehensive income | 9,819,390 | 9,820,647 | ||||||
| Total shareholders' equity | 71,026,802 | 69,019,443 | ||||||
| Total liabilities and shareholders' equity | $ | 96,192,178 | $ | 86,676,184 | ||||
Epsilon Energy Ltd.
Unaudited Condensed Consolidated Statements of Cash Flows
(All amounts stated in US$)
| Nine months ended September 30, | ||||||||
| 2021 | 2020 | |||||||
| Cash flows from operating activities: | ||||||||
| Net income (loss) | $ | 3,647,008 | $ | (548,518 | ) | |||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depletion, depreciation, amortization, and accretion | 5,175,865 | 7,761,339 | ||||||
| Impairment of proved properties | - | 1,760,000 | ||||||
| Loss (gain) on derivative contracts | 6,417,123 | (2,055,548 | ) | |||||
| Bad debt expense | - | 819,000 | ||||||
| Settlement of derivative contracts | (2,488,702 | ) | 4,035,092 | |||||
| Stock-based compensation expense | 738,789 | 585,105 | ||||||
| Deferred income tax benefit | (651,606 | ) | (200,418 | ) | ||||
| Changes in assets and liabilities: | ||||||||
| Accounts receivable | (3,558,519 | ) | (174,119 | ) | ||||
| Prepaid income taxes and other current assets | (6,920 | ) | (527,694 | ) | ||||
| Accounts payable, royalties payable and other accrued liabilities | 3,237,559 | 639,224 | ||||||
| Income taxes payable | 1,016,153 | - | ||||||
| Net cash provided by operating activities | 13,526,750 | 12,093,463 | ||||||
| Cash flows from investing activities: | ||||||||
| Additions to unproved oil and gas properties | (140,498 | ) | (401,034 | ) | ||||
| Additions to proved oil and gas properties | (3,479,386 | ) | (4,238,580 | ) | ||||
| Additions to gathering system properties | (199,801 | ) | (436,111 | ) | ||||
| Additions to land, buildings and property and equipment | (5,745 | ) | (415,674 | ) | ||||
| Prepaid drilling costs | 379 | (217 | ) | |||||
| Net cash used in investing activities | (3,825,051 | ) | (5,491,616 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Buyback of common shares | (2,377,181 | ) | (9,078,522 | ) | ||||
| Net cash used in financing activities | (2,377,181 | ) | (9,078,522 | ) | ||||
| Effect of currency rates on cash, cash equivalents and restricted cash | (1,257 | ) | 8,291 | |||||
| Increase in cash, cash equivalents and restricted cash | 7,323,261 | (2,468,384 | ) | |||||
| Cash, cash equivalents and restricted cash, beginning of period | 13,836,771 | 14,613,711 | ||||||
| Cash, cash equivalents and restricted cash, end of period | $ | 21,160,032 | $ | 12,145,327 | ||||
| Supplemental cash flow disclosures: | ||||||||
| Income taxes paid | $ | 1,164,025 | $ | 760,000 | ||||
| Interest paid | $ | 78,980 | $ | 84,952 | ||||
| Non-cash investing activities: | ||||||||
| Change in unproved properties accrued in accounts payable and accrued liabilities | $ | (65,000 | ) | $ | - | |||
| Change in proved properties accrued in accounts payable and accrued liabilities | $ | (18,150 | ) | $ | (1,926,910 | ) | ||
| Change in gathering system accrued in accounts payable and accrued liabilities | $ | 16,225 | $ | 30,906 | ||||
| Asset retirement obligation asset additions and adjustments | $ | (33,336 | ) | $ | 7,487 | |||
Epsilon Energy Ltd.
Adjusted EBITDA Reconciliation
(All amounts stated in US$)
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Net income (loss) | $ | 1,396,466 | $ | (292,783 | ) | $ | 3,647,008 | $ | (548,518 | ) | ||||||
| Add Back: | ||||||||||||||||
| Net interest expense | 5,892 | 23,905 | 38,594 | 45,658 | ||||||||||||
| Income tax expense | 643,072 | (33,762 | ) | 1,621,894 | 114,067 | |||||||||||
| Depreciation, depletion, amortization, and accretion | 1,846,911 | 2,769,193 | 5,175,865 | 7,761,339 | ||||||||||||
| Impairment expense | - | - | - | 1,760,000 | ||||||||||||
| Stock based compensation expense | 300,249 | 239,134 | 738,789 | 585,105 | ||||||||||||
| Loss on derivative contracts net of cash received or paid on settlement | 2,593,888 | 1,237,444 | 3,928,421 | 1,979,544 | ||||||||||||
| Foreign currency translation loss | 907 | - | 1,518 | 2,228 | ||||||||||||
| Adjusted EBITDA | $ | 6,787,384 | $ | 3,943,131 | $ | 15,152,089 | $ | 11,699,423 | ||||||||
Epsilon defines Adjusted EBITDA as earnings before (1) net interest expense, (2) taxes, (3) depreciation, depletion, amortization and accretion expense, (4) impairments of natural gas and oil properties, (5) non-cash stock compensation expense, (6) gain or loss on derivative contracts net of cash received or paid on settlement, and (7) other income. Adjusted EBITDA is not a measure of financial performance as determined under U.S. GAAP and should not be considered in isolation from or as a substitute for net income or cash flow measures prepared in accordance with U.S. GAAP or as a measure of profitability or liquidity.
Additionally, Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. Epsilon has included Adjusted EBITDA as a supplemental disclosure because its management believes that EBITDA provides useful information regarding its ability to service debt and to fund capital expenditures. It further provides investors a helpful measure for comparing operating performance on a "normalized" or recurring basis with the performance of other companies, without giving effect to certain non-cash expenses and other items. This provides management, investors and analysts with comparative information for evaluating the Company in relation to other natural gas and oil companies providing corresponding non-U.S. GAAP financial measures or that have different financing and capital structures or tax rates. These non-U.S. GAAP financial measures should be considered in addition to, but not as a substitute for, measures for financial performance prepared in accordance with U.S. GAAP.
Epsilon Energy Ltd.
Free Cash Flow Reconciliation
(All amounts stated in US$)
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Net cash provided by operating activities | $ | 5,489,631 | $ | 3,791,378 | $ | 13,523,267 | $ | 12,093,463 | ||||||||
| Less: Net cash used in investing activities (Capital Expenditures) | (2,108,750 | ) | (1,366,451 | ) | (3,821,568 | ) | (5,491,616 | ) | ||||||||
| Free cash flow | $ | 3,380,881 | $ | 2,424,927 | $ | 9,701,699 | $ | 6,601,847 | ||||||||
Epsilon defines Free cash flow ("FCF") as net cash provided by operating activities in the period minus payments for property and equipment made in the period. FCF is considered a non-GAAP financial measure under the SEC's rules. Management believes, however, that FCF is an important financial measure for use in evaluating the Company's financial performance, as it measures our ability to generate additional cash from our business operations. FCF should be considered in addition to, rather than as a substitute for, net income as a measure of our performance or net cash provided by operating activities as a measure of our liquidity. Additionally, our definition of FCF is limited and does not represent residual cash flows available for discretionary expenditures due to the fact that the measure does not deduct the payments required for debt service and other obligations, payments made for business acquisitions, or amounts spent to buys back shares. Therefore, we believe it is important to view FCF as supplemental to our entire statement of cash flows.
