DENVER, Aug. 14, 2017 (GLOBE NEWSWIRE) -- U.S. Energy Corp. (NASDAQ:USEG) (“U.S. Energy” or the
“Company”) today announced financial and operational results for the quarter ended June 30, 2017, mid-year proved oil & gas
reserves, and Revolving Credit Facility (“Credit Facility”) updates.
Highlights
- Second quarter production of 58,369 BOE increased 17% as compared to the first quarter of 2017. Daily production
averaged 641 BOEPD;
- Second quarter oil and gas revenue of $2.0 million increased 17% as compared to the first quarter of 2017;
- Second quarter lease operating expenses of $0.5 million, or $9.18 per BOE, decreased 35% as compared to the first quarter of
2017;
- Second quarter Adjusted EBITDA of $0.4 million;
- Total proved reserves of 1,458 MBOE at 6/30/2017;
- PV-10 of $13.9 million at 6/30/2017;
- Cash and cash equivalents of $2.0 million at 6/30/2017;
- Current shares outstanding of 6,134,506; and
- Extended maturity of Credit Facility to 7/30/2019 and set new financial ratio covenants
Second Quarter 2017 Production
For the second quarter of 2017, U.S. Energy’s total production volumes on a BOE basis increased 17% as compared
to the first quarter of 2017. During the second quarter of 2017, U.S. Energy realized a $44.19 average price per Bbl of oil
compared to an $42.70 average price per Bbl of oil during the first quarter of 2017.
|
|
2nd
Quarter 2017 |
|
1st
Quarter 2017 |
Sales Volume (Total) |
|
|
|
|
Oil (Bbls) |
|
36,004 |
|
29,036 |
Gas (Mcf) |
|
134,187 |
|
125,094 |
Sales volumes (Boe) |
|
58,369 |
|
49,885 |
|
|
|
|
|
Average Sales Prices |
|
|
|
|
Oil (Bbl) |
$ |
44.19 |
$ |
42.70 |
Gas (Mcf) |
$ |
2.99 |
$ |
4.05 |
Barrel of Oil Equivalent
|
$ |
34.13 |
$ |
35.02 |
2017 Mid-Year Reserves
As of June 30, 2017, U.S. Energy had total proved reserves of approximately 1,458 MBoe, all of which are proved
developed producing reserves (“PDP”). The proved reserves total had a pre-tax PV10% value of $13.9 million.
|
|
|
As of 6/30/2017 |
Proved Developed Oil Reserves (MBbls) |
|
|
1,234 |
Proved Undeveloped Oil Reserves (MBbls) |
|
|
- |
Total Proved Oil Reserves (MBbls) |
|
|
1,234 |
|
|
|
|
Proved Developed Gas Reserves (MMcf) |
|
|
1,347 |
Proved Undeveloped Gas Reserves (MMcf) |
|
|
- |
Total Proved Gas Reserves (MMcf) |
|
|
1,347 |
|
|
|
|
Total Proved Reserves (MBoe) |
|
|
1,458 |
|
|
|
|
Present Value of Estimated Future Net Revenues Before
Income Taxes, Discounted at 10% (In thousands)* |
|
$ |
13,930 |
*SEC pricing of $48.95/bbl of oil and $3.01/mcf of gas
Financial Results
Revenues from sales of oil and natural gas for the second quarter of 2017 were $2.0 million compared to $1.7
million for the first quarter of 2017. The 17% quarter over quarter increase in revenue is primarily associated with an
increase in production. Revenue from oil production represented 80% of Company revenue during the second quarter of 2017.
Lease operating expenses for the second quarter of 2017 were $0.5 million compared to $0.7 million for the first
quarter of 2017. On a per unit basis, lease operating expenses were $9.18 per BOE in the second quarter of 2017 compared to
$14.03 per BOE in the first quarter of 2017. This decrease on a per unit basis compared to the first quarter of 2017 was
primarily due to the implementation of cost reduction strategies by the operators of our wells. The Company expects to
continue realizing the positive effects of cost reduction strategies going forward. General and administrative expenses for the
second quarter of 2017 were $1.0 million compared to $1.3 million for the same first quarter in 2017. The quarter over
quarter decrease is primarily associated with a reduction in professional fees associated with the assignement and transfer of the
Company’s Credit Facility.
Adjusted EBITDA was $0.4 million for the second quarter of 2017, as compared to $(0.5) million for the first
quarter of 2017. Net Income (Loss) was $0.3 million for the second quarter of 2017 compared to $(0.7) million for the
first quarter of 2017. Adjusted EBITDA is a non-GAAP financial measure. For additional information please refer to the
reconciliation of this measure at the end of this news release.
Credit Facility Update
On May 2, 2017, the Credit Facility between the Company’s wholly owned subsidiary, Energy One and Wells Fargo
Bank N.A. was sold, assigned and transferred to APEG Energy II, L.P. (“APEG”). On June 28, 2017, the Company and APEG entered
into the Fifth Amendment to the Credit Agreement providing for, among other things, an extension of the maturity date to July 19,
2019, new financial coverage ratio covenants and a limited release and waiver with respect to any historical Company non-compliance
with any and all financial covenants. As of June 30, 2017, the Company was in compliance with all financial covenants and fully
confirming with all requirements under its credit facility. Accordingly, the entire outstanding balance under the Credit Facilty of
$6.0 million has been classified as a long-term liability.
Credit Facililty Covenants |
|
Required Covenant Ratio |
|
U.S. Energy at 6/30/2017* |
Current Ratio |
|
Greater than 1.0 to 1.0 |
|
5.6 to 1.0 |
PDP to Secured Debt |
|
Greater than 1.2 to 1.0 |
|
2.3 to 1.0 |
*Represents amounts subject to calculation per Credit Agreement amendment
Update to Hedging Activity
Crude oil price swaps were entered into during the second quarter of 2017 for the remainder of the year. On July
26, 2017, the Company entered into natural gas price swaps for the entirety of 2018. An overview of outstanding Company
hedges is summarized below:
|
|
Begin |
|
|
End |
|
|
Quantity
(bbls/d) |
|
|
Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude oil price swaps |
|
|
7/1/17 |
|
|
|
12/31/17 |
|
|
|
300 |
|
|
$ |
52.40 |
|
|
|
Begin |
|
|
End |
|
|
Quantity
(mcf/d) |
|
|
Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas price swaps |
|
|
1/1/18 |
|
|
|
12/31/18 |
|
|
|
500 |
|
|
$ |
3.01 |
|
Management Comment
David Veltri, U.S. Energy’s Chief Executive Officer, stated, “U.S. Energy posted its strongest quarter since the
beginning of the global commodity price decline. Production increased 17% quarter over quarter while LOE per barrel decreased
35% over the same time period. These highly positive outcomes are a direct result of the U.S. Energy team working with the
operators of its wells to maximize cash flow from operations through optimizing existing production while remaining focused on
implementing cost reduction strategies. We anticipate additional consolidation efforts and acreage trades involving our North
Dakota Assets along with upcoming development opportunities on our South Texas projects in the near future.”
Mr. Veltri added, “U.S. Energy is also pleased to be working with its new strategic partner and existing lender,
APEG Energy II and its parent, Angelus Capital. Our mutual goal is to position ourselves to capitalize on the significant growth
and consolidation opportunities we are currently seeing in the market and expect to see more of going forward. The Company will
continue to focus on accretive capital allocation, growing reserves and increasing production to help prepare us for future
opportunities and value creation for all shareholders.”
About U.S. Energy Corp.
We are an independent energy company focused on the lease acquisition and development of oil and gas producing
properties in the continental United States. Our business is currently focused in the Williston Basin of North Dakota and South
Texas. We continue to focus on increasing production, reserves, and cash flow from operations while pro-actively managing our debt
levels. More information about U.S. Energy Corp. can be found at www.usnrg.com.
Forward-Looking Statements
This press release may include “forward-looking statements” within the meaning of the securities laws. All
statements other than statements of historical facts included herein may constitute forward-looking statements. Forward-looking
statements in this document may include statements regarding the Company’s expectations regarding the Company’s operational,
exploration and development plans; expectations regarding the nature and amount of the Company’s reserves; and expectations
regarding production, revenues, cash flows and recoveries. When used in this press release, the words "will," "potential,"
"believe," "estimate," "intend," "expect," "may," "should," "anticipate," "could," "plan," "predict," "project," "profile,"
"model," or their negatives, other similar expressions or the statements that include those words, are intended to identify
forward-looking statements, although not all forward-looking statements contain such identifying words. Such statements are subject
to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual
results to differ materially from those implied or expressed by the forward-looking statements. Factors that could cause or
contribute to such differences include, but are not limited to, fluctuations in oil and natural gas prices, uncertainties inherent
in estimating quantities of oil and natural gas reserves and projecting future rates of production and timing of development
activities, competition, operating risks, acquisition risks, liquidity and capital requirements, the effects of governmental
regulation, adverse changes in the market for the Company’s oil and natural gas production, dependence upon third-party vendors,
and other risks detailed in the Company’s periodic report filings with the Securities and Exchange Commission.
U.S. ENERGY CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited) |
|
|
|
|
|
June 30, 2017
|
|
|
|
|
December 31, 2016 |
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and equivalents |
|
$ |
1,987 |
|
|
|
$ |
2,518 |
|
Oil and gas sales receivable |
|
|
641 |
|
|
|
|
562 |
|
Discontinued operations - assets of mining segment |
|
|
114 |
|
|
|
|
114 |
|
Assets available for sale |
|
|
653 |
|
|
|
|
653 |
|
Marketable securities |
|
|
622 |
|
|
|
|
946 |
|
Oil price risk derivatives |
|
|
311 |
|
|
|
|
- |
|
Other current assets |
|
|
233 |
|
|
|
|
96 |
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
4,561 |
|
|
|
|
4,889 |
|
|
|
|
|
|
|
|
|
|
Oil and gas properties under full cost method: |
|
|
|
|
|
|
|
|
Unevaluated properties and exploratory wells in progress |
|
|
4,664 |
|
|
|
|
4,664 |
|
Evaluated properties |
|
|
87,919 |
|
|
|
|
87,834 |
|
Less accumulated depreciation, depletion and amortization |
|
|
(83,094 |
) |
|
|
|
(82,640 |
) |
|
|
|
|
|
|
|
|
|
Net oil and gas properties |
|
|
9,489 |
|
|
|
|
9,858 |
|
|
|
|
|
|
|
|
|
|
Other assets: |
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
1,650 |
|
|
|
|
1,864 |
|
Other assets |
|
|
108 |
|
|
|
|
156 |
|
|
|
|
|
|
|
|
|
|
Total other assets |
|
|
1,758 |
|
|
|
|
2,020 |
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
15,808 |
|
|
|
$ |
16,767 |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities: |
|
|
|
|
|
|
|
|
Payable to major operator |
|
$ |
2,667 |
|
|
|
$ |
2,710 |
|
Contingent ownership interests |
|
|
1,518 |
|
|
|
|
1,430 |
|
Other |
|
|
748 |
|
|
|
|
743 |
|
Accrued compensation and benefits |
|
|
63 |
|
|
|
|
49 |
|
Current portion of long-term debt |
|
|
- |
|
|
|
|
6,000 |
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
4,996 |
|
|
|
|
10,932 |
|
|
|
|
|
|
|
|
|
|
Noncurrent liabilities: |
|
|
|
|
|
|
|
|
Revolving credit facility |
|
|
6,000 |
|
|
|
|
- |
|
Asset retirement obligations |
|
|
1,061 |
|
|
|
|
1,045 |
|
Warrant liability |
|
|
510 |
|
|
|
|
1,030 |
|
Other liabilities |
|
|
- |
|
|
|
|
2 |
|
Total noncurrent liabilities |
|
|
7,571 |
|
|
|
|
2,077 |
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 7) |
|
|
|
|
|
|
|
|
Shareholders' equity: |
|
|
|
|
|
|
|
|
Preferred stock, par value $0.01 per share. Authorized 100,000
shares,
50,000 shares of series A Convertible Preferred Stock outstanding as of
June 30, 2017 and December 31, 2016; liquidation preference of $2,375
as of June 30, 2017. |
|
|
1 |
|
|
|
|
1 |
|
Common stock, $0.01 par value; unlimited shares authorized; 6,134,506
and 5,834,568 shares issued and outstanding, respectively |
|
|
61 |
|
|
|
|
61 |
|
Additional paid-in capital |
|
|
127,787 |
|
|
|
|
127,576 |
|
Accumulated deficit |
|
|
(124,229 |
) |
|
|
|
(123,825 |
) |
Other comprehensive loss |
|
|
(379 |
) |
|
|
|
(55 |
) |
|
|
|
|
|
|
|
|
|
Total shareholders' equity |
|
|
3,241 |
|
|
|
|
3,758 |
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity |
|
$ |
15,808 |
|
|
|
$ |
16,767 |
|
U.S. ENERGY CORP.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(Unaudited) |
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30: |
|
|
June 30: |
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil |
|
$ |
1,591 |
|
|
$ |
1,677 |
|
|
|
$ |
2,830 |
|
|
$ |
2,541 |
|
Natural gas and liquids |
|
|
401 |
|
|
|
319 |
|
|
|
|
909 |
|
|
|
521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
1,992 |
|
|
|
1,996 |
|
|
|
|
3,739 |
|
|
|
3,062 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production costs |
|
|
803 |
|
|
|
1,434 |
|
|
|
|
1,856 |
|
|
|
2,464 |
|
Depreciation, depletion and amortization |
|
|
202 |
|
|
|
864 |
|
|
|
|
473 |
|
|
|
1,646 |
|
Impairment of oil and gas properties |
|
|
- |
|
|
|
2,611 |
|
|
|
|
- |
|
|
|
9,568 |
|
General and administrative: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits, including director
and contract employees |
|
|
178 |
|
|
|
172 |
|
|
|
|
354 |
|
|
|
311 |
|
Stock-based compensation |
|
|
106 |
|
|
|
34 |
|
|
|
|
212 |
|
|
|
68 |
|
Professional services |
|
|
571 |
|
|
|
541 |
|
|
|
|
1,350 |
|
|
|
768 |
|
Insurance, rent and other |
|
|
136 |
|
|
|
16 |
|
|
|
|
237 |
|
|
|
183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
1,996 |
|
|
|
5,672 |
|
|
|
|
4,482 |
|
|
|
15,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
(4 |
) |
|
|
(3,676 |
) |
|
|
|
(743 |
) |
|
|
(11,946 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized gain (loss) on oil price risk derivatives |
|
|
100 |
|
|
|
380 |
|
|
|
|
100 |
|
|
|
1,262 |
|
Unrealized gain (loss) on oil price risk derivatives |
|
|
311 |
|
|
|
(887 |
) |
|
|
|
311 |
|
|
|
(1,460 |
) |
Gain on sale of assets |
|
|
1 |
|
|
|
100 |
|
|
|
|
1 |
|
|
|
100 |
|
Rental and other income (loss) |
|
|
(131 |
) |
|
|
(48 |
) |
|
|
|
(347 |
) |
|
|
(79 |
) |
Warrant fair value adjustment |
|
|
180 |
|
|
|
|
|
|
|
520 |
|
|
|
|
|
Interest expense |
|
|
(121 |
) |
|
|
(75 |
) |
|
|
|
(246 |
) |
|
|
(247 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense) |
|
|
340 |
|
|
|
(530 |
) |
|
|
|
339 |
|
|
|
(424 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
|
336 |
|
|
|
(4,206 |
) |
|
|
|
(404 |
) |
|
|
(12,370 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations |
|
|
- |
|
|
|
(10 |
) |
|
|
|
- |
|
|
|
(2,448 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations |
|
|
- |
|
|
|
(10 |
) |
|
|
|
- |
|
|
|
(2,448 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
336 |
|
|
|
(4,216 |
) |
|
|
|
(404 |
) |
|
|
(14,818 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of marketable equity
securities |
|
|
(238 |
) |
|
|
927 |
|
|
|
|
(324 |
) |
|
|
927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive profit (loss) |
|
$ |
98 |
|
|
$ |
(3,289 |
) |
|
|
$ |
(728 |
) |
|
$ |
(13,891 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit (loss) from continuing operations applicable
to common shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit (loss) from continuing operations |
|
$ |
98 |
|
|
$ |
(4,206 |
) |
|
|
$ |
(728 |
) |
|
$ |
(12,370 |
) |
Accrued dividends related to Series A Convertible Preferred Stock
|
|
|
(71 |
) |
|
|
(62) |
|
|
|
|
(140 |
) |
|
|
(96 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit (loss) from continuing operations
applicable to common shareholders |
|
$ |
27 |
|
|
$ |
(4,268 |
) |
|
|
$ |
(868 |
) |
|
$ |
(12,466 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit (loss) per share- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.05 |
|
|
$ |
(0.90 |
) |
|
|
$ |
(0.09 |
) |
|
$ |
(2.63 |
) |
Discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(0.52 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
0.05 |
|
|
$ |
(0.90 |
) |
|
|
$ |
(0.09 |
) |
|
$ |
(3.15 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.05 |
|
|
$ |
(0.90 |
) |
|
|
$ |
(0.09 |
) |
|
$ |
(2.63 |
) |
Discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(0.52 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
0.05 |
|
|
$ |
(0.90 |
) |
|
|
$ |
(0.09 |
) |
|
$ |
(3.15 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
5,834,568 |
|
|
|
4,705,000 |
|
|
|
|
5,834,568 |
|
|
|
4,705,000 |
|
Diluted: |
|
|
6,626,344 |
|
|
|
4,705,000 |
|
|
|
|
5,834,568 |
|
|
|
4,705,000 |
|
|
|
U.S.
ENERGY CORP.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(Unaudited)
|
|
|
|
2017 |
|
|
2016 |
|
|
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(404 |
) |
|
|
$ |
(14,818 |
) |
Loss from discontinued operations |
|
|
- |
|
|
|
|
2,448 |
|
Loss from continuing operations |
|
|
(404 |
) |
|
|
|
(12,370 |
) |
Adjustments to reconcile loss from continuing operations to net
cash used in operating activities: |
|
|
|
|
|
|
|
|
Depreciation and depletion |
|
|
674 |
|
|
|
|
1,718 |
|
Debt amortization |
|
|
27 |
|
|
|
|
|
|
Impairment of oil and gas properties |
|
|
- |
|
|
|
|
9,568 |
|
Change in fair value of oil price risk derivative |
|
|
(311 |
) |
|
|
|
1,460 |
|
Stock-based compensation and services |
|
|
212 |
|
|
|
|
68 |
|
Warrant fair value adjustment |
|
|
(520 |
) |
|
|
|
- |
|
Other |
|
|
(8 |
) |
|
|
|
52 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Decrease (increase) in: |
|
|
|
|
|
|
|
|
Oil and gas sales receivable |
|
|
(79 |
) |
|
|
|
309 |
|
Other assets |
|
|
(138 |
) |
|
|
|
(160 |
) |
Increase (decrease) in: |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
|
- |
|
|
|
|
(948 |
) |
Accrued compensation and benefits |
|
|
14 |
|
|
|
|
(1,131 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities |
|
|
(533 |
) |
|
|
|
(1,434 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(22 |
) |
|
|
|
(86 |
) |
Proceeds from asset sale |
|
|
24 |
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities: |
|
|
2 |
|
|
|
|
(86 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from issuance of preferred stock |
|
|
- |
|
|
|
|
1 |
|
Payments for debt issuance costs |
|
|
- |
|
|
|
|
(24 |
) |
Cash payment for fractional shares in reverse stock split |
|
|
- |
|
|
|
|
(3 |
) |
|
|
|
- |
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
- |
|
|
|
|
(26 |
) |
|
|
|
|
|
|
|
|
|
Discontinued operations: |
|
|
|
|
|
|
|
|
Net cash used in discontinued operations |
|
|
- |
|
|
|
|
(448 |
) |
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and equivalents |
|
|
(531 |
) |
|
|
|
(1,994 |
) |
|
|
|
|
|
|
|
|
|
Cash and equivalents, beginning of period |
|
|
2,518 |
|
|
|
|
3,354 |
|
|
|
|
|
|
|
|
|
|
|
Cash and equivalents, end of period |
|
$ |
1,987 |
|
|
|
$ |
1,360 |
|
|
|
|
|
|
|
|
|
|
|
Non-cash investing and financing activities: |
|
|
|
|
|
|
|
|
Issuance of preferred stock in disposition of mining segment |
|
|
- |
|
|
|
$ |
1,999 |
|
|
|
|
|
|
|
|
|
|
|
Elimination of asset retirement obligations in disposition of
mining segment |
|
|
|
|
|
|
|
204 |
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on marketable equity securities |
|
|
|
|
|
|
|
927 |
|
|
|
|
|
|
|
|
|
|
|
Net additions to oil and gas properties through asset retirement
obligations |
|
|
- |
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
In addition to reporting net income (loss) as defined under GAAP, we also present net earnings before interest, income taxes,
depletion, depreciation, and amortization, accretion of discount on asset retirement obligations, impairment of oil and natural gas
properties, warrant revaluation (gains) and expenses, net gain (loss) from mark-to-market on commodity derivatives, cash
settlements received (paid), standby rig expenses and non-cash expenses relating to share based payments recognized under ASC Topic
718 (“Adjusted EBITDA”), which is a non-GAAP performance measure. Adjusted EBITDA consists of net earnings after adjustment for
those items described in the table below. Adjusted EBITDA does not represent, and should not be considered an alternative to GAAP
measurements, such as net income (loss) (its most directly comparable GAAP measure), and our calculations thereof may not be
comparable to similarly titled measures reported by other companies. By eliminating the items described below, we believe the
measure is useful in evaluating its fundamental core operating performance. We also believe that Adjusted EBITDA is useful to
investors because similar measures are frequently used by securities analysts, investors, and other interested parties in their
evaluation of companies in similar industries. Our management uses Adjusted EBITDA to manage our business, including in preparing
our annual operating budget and financial projections. Our management does not view Adjusted EBITDA in isolation and also uses
other measurements, such as net income (loss) and revenues to measure operating performance. The following table provides a
reconciliation of net loss to Adjusted EBITDA for the periods presented:
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2017
|
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
(GAAP) |
|
$ |
336 |
|
|
$ |
(4,206 |
) |
|
$ |
(404 |
) |
|
|
$ |
(12,370 |
) |
Impairment of oil and gas properties |
|
|
- |
|
|
|
2,611 |
|
|
|
- |
|
|
|
|
9,568 |
|
Depreciation, depletion and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas operations |
|
|
202 |
|
|
|
864 |
|
|
|
473 |
|
|
|
|
1,646 |
|
Other |
|
|
|
|
|
|
36 |
|
|
|
|
|
|
|
72 |
|
Unrealized (gain) loss on oil price risk derivatives |
|
|
(311 |
) |
|
|
887 |
|
|
|
(311 |
) |
|
|
|
1,460 |
|
Stock-based compensation |
|
|
106 |
|
|
|
34 |
|
|
|
212 |
|
|
|
|
68 |
|
Gain on sale of assets |
|
|
(1 |
) |
|
|
(100 |
) |
|
|
(1 |
) |
|
|
|
100 |
|
Rental and other income (expense), net |
|
|
131 |
|
|
|
48 |
|
|
|
347 |
|
|
|
|
79 |
|
Warrant Fair Value Adjustment (gain) loss |
|
|
(180 |
) |
|
|
|
|
|
|
(520 |
) |
|
|
|
|
|
Interest expense |
|
|
121 |
|
|
|
69 |
|
|
|
246 |
|
|
|
|
247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDAX (Non-GAAP) |
|
$ |
404 |
|
|
$ |
243 |
|
|
$ |
42 |
|
|
|
$ |
870 |
|
Corporate Contact: U.S. Energy Corp. Ryan Smith Chief Financial Officer (303) 993-3200 www.usnrg.com