Click here to close now.


News Feed Item

Epsilon Reports Second Quarter 2014 Results

HOUSTON, TEXAS -- (Marketwired) -- 07/30/14 -- Epsilon Energy Ltd. ("Epsilon" or the "Company") (TSX:EPS) today reported second quarter 2014 financial and operating results. Highlights for the second quarter and material subsequent events following the end of the quarter through the date of this release include:

--  Pre-tax income of $8.6 million and adjusted EBITDA of $11.0 million for
    the quarter; $12.5 million and $22.4 million, respectively, year to
--  Upstream EBITDA of $8.4 million and Midstream EBITDA of $2.6 million for
    the quarter; $17.1 million and $5.3 million, respectively, year to date.
--  Marcellus working interest (WI) gas production averaged 52 MMcf/d for
    the second quarter and for the six months ended June 30, 2014. 
--  Gathered and delivered 29 Bcfe gross (10.2 Bcfe net to Epsilon's
    interest) during the quarter, or 319 MMcfe gross per day with the Auburn
    Gas Gathering system. 
--  Repurchased 406,600 common shares at an average price (Cdn) $3.97during
    the quarter. As of the date of this release 1,281,710 common shares at
    an average price of (Cdn) $3.72 have been repurchased under the current
    Normal Course Issuer's Bid resulting in a current share count of
    49,475,700 issued and outstanding. 

Financial and Operating Results                                             
                                            Three months    Six months ended
                                          ended June 30,            June 30,
                                          2014      2013      2014      2013
Revenue by product - total period                                           
Natural gas revenue ($000)            $ 11,748  $  8,054  $ 25,850  $ 19,316
  Volume (MMcfe)                         4,109     2,501     8,205     5,699
  Avg. Price ($/Mcfe)                 $   2.86  $   3.22  $   3.15  $   3.39
  Exit Rate (MMcfepd)                     48.5      33.3      48.5      33.3
Oil revenue ($000)                    $      -  $    367  $    196  $    499
  Volume (MBOE)                              -         4         2         6
  Avg. Price ($/Bbl)                  $      -  $  84.41  $  80.66  $  82.62
Midstream gathering system revenue                                          
 ($000)                               $  3,298  $    869  $  6,625  $  3,447
Total                                 $ 15,046  $  9,290  $ 32,671  $ 23,262

Management Comments

Mr. Michael Raleigh, Chief Executive Officer, commented, "We are pleased with the significant free cash flow generation for the quarter, despite the challenging gas price environment in northeastern Pennsylvania. Managing our G&A and operating costs lower in anticipation of the current commodity price has been very beneficial to our shareholders. Our upstream production volumes were relatively flat quarter over quarter, despite only turning 2 gross (0.14 net) wells into the gathering system.

Epsilon's Midstream asset continues to perform well, operating at approximately 90% of capacity for the entire quarter and generating $2.6 million in EBITDA. We continue our planning discussions with our upstream and midstream partners, and anticipate strengthening these relationships in the future in an effort to optimize the contribution of both segments.

Overall, we continued to execute on our stated goals - minimize expenses, maximize cash generation from both segments and efficiently return capital to shareholders through our share repurchase program".

Capital Expenditures

Epsilon's total capital expenditures were $1.2 million for the three months ended June 30, 2014. $0.2 million was allocated to drilling ($0.1 million) and completing ($0.1 million) Marcellus wells, and $1.0 million was allocated to the ongoing expansion of Auburn Gas Gathering system.

There was, however, a working interest revision from the upstream operator that reduced segment capital spending by $0.6 million for the quarter.

Epsilon's 2014 capital forecast for the remainder of the year is $13.8 million. The majority of this capital ($12.5 million) is allocated to the ongoing expansion of the Auburn Gas Gathering system. This capital forecast for the remainder of the year could be reduced significantly if the Auburn compression facility expansion does not commence during the third quarter.

Marcellus Operational Guidance

During the second quarter, Epsilon turned 2 gross (0.14 net) new wells in line. The table below details Epsilon's well development status at June 30, 2014:

                                        March 31, 2014      June 30, 2014   
                                         Gross       Net     Gross       Net
Producing                                   78     23.70        76     23.13
Shut-in for adjacent frac                    -         -         4      0.60
Waiting on pipeline                          2      0.14         -         -
Waiting on completion                       10      0.32        11      0.33
Drilling                                     1      0.01         1      0.04

Subsequent to June 30th, Epsilon received and elected to participate in 2 wells (.04 net) which will spud during the third quarter.

Second Quarter Results

Epsilon generated revenues of $15.0 million for the three months ended June 30, 2014 compared to $9.3 million for the three months ended June 30, 2013. The Company's Upstream Marcellus working interest production was 4.7 Bcfe net in the second quarter.

Realized natural gas prices averaged $2.86 per Mcf in the second quarter of 2014. Although differentials narrowed temporarily at the beginning of the second quarter, realized natural gas prices continue to be negatively impacted by a significant differential to NYMEX. Operating expenses for Marcellus Upstream operations in the second quarter were $0.7 million.

The Midstream system delivered 29 Bcfe gross of natural gas during the quarter as compared to 28 Bcfe during the first quarter of 2014. Both primary gathering volumes and imported cross- flow volumes increased slightly quarter over quarter to 17.6 Bcfe and 11.4 Bcfe, respectively. Epsilon reported net after tax income of $5.3 million attributable to common shareholders or $0.11 per basic and diluted common shares outstanding for the three months ended June 30, 2014, compared to a net loss of $0.3 million, or $0.01 per basic and diluted common shares outstanding for the three months ended June 30, 2013.

For the three months ended June 30, 2014, Epsilon's Adjusted Earnings Before Interest, Income Taxes, Depreciation, Amortization ("Adjusted EBITDA") was $11.0 million as compared to $4.5 million for the three months ended June 30, 2013. The increase in Adjusted EBITDA was primarily due to increased production, increased cross-flow gas and decreased general and administrative costs.

Adjusted EBITDA

Epsilon defines Adjusted EBITDA as earnings before (1) net interest expense, (2) depreciation, depletion and amortization expense, (3) recovery of prior impairments of oil and gas properties, (4) non-cash stock compensation expense, (5) unrealized gain on derivatives and (6) other income. Adjusted EBITDA is not a measure of net income or cash flows as determined by IFRS.

Management believes these non-IFRS financial measures facilitate evaluation of the Company's business on a "normalized" or recurring basis and without giving effect to certain non-cash expenses and other items, thereby providing management, investors and analysts with comparative information for evaluating the Company in relation to other oil and gas companies providing corresponding non-IFRS financial measures. These non-IFRS financial measures should be considered in addition to, but not as a substitute for, measures for financial performance prepared in accordance with IFRS, and that the reconciliations to the closest corresponding IFRS measure should be reviewed carefully.

About Epsilon

Epsilon Energy Ltd. is a North American onshore exploration and production 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 in such forward-looking statements are based on reasonable assumption 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.

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.                             
     Interim Unaudited Condensed Consolidated Statements of Operations      
                        (All amounts stated in US$)                         
                    Three months ended June 30,   Six months ended June 30, 
                             2014          2013          2014          2013 
  Oil & gas revenue  $ 11,748,130  $  8,420,872  $ 26,046,196  $ 19,814,630 
  Gas gathering &                                                           
   revenue              3,298,092       869,140     6,625,171     3,447,072 
    Total revenue      15,046,222     9,290,012    32,671,367    23,261,702 
Operating costs and                                                         
  Project operating                                                         
   costs                2,743,874     2,038,331     5,972,748     5,344,042 
   amortization and                                                         
   accretion            3,969,922     3,397,030     8,401,436     6,674,231 
   recovery                     -             -      (420,634)     (384,068)
  Stock based                                                               
   compensation          (941,635)       48,385      (918,747)      104,440 
  General and                                                               
   administrative         571,579     2,389,754       990,935     3,270,649 
    Total operating                                                         
     costs and                                                              
     expenses           6,343,740     7,873,500    14,025,738    15,009,294 
Operating income        8,702,482     1,416,512    18,645,629     8,252,408 
Other income and                                                            
  Interest income           2,636         2,034        12,045         2,099 
  Finance expense        (989,334)   (1,071,263)   (2,234,120)   (2,160,850)
  Realized (loss)                                                           
   gain on                                                                  
   contracts           (1,622,450)     (402,615)   (4,206,580)      613,290 
  Net change in                                                             
   unrealized loss                                                          
   on commodity                                                             
   contracts            1,609,796     2,107,035      (597,110)     (805,805)
Gain on sale of                                                             
 fixed assets             659,654             -       659,194             - 
  Other income            228,645         9,624       224,746         9,624 
    Net other                                                               
     expense             (111,053)      644,815    (6,141,825)   (2,341,642)
Income tax recovery                                                         
 - current                      -     1,978,331             -     4,294,256 
Income tax expense                                                          
 - deferred             3,286,433       382,148     5,198,290       239,232 
NET INCOME           $  5,304,996  $   (299,152) $  7,305,514  $  1,377,278 
Net income per                                                              
 share, basic               $0.11        ($0.01)        $0.15         $0.03 
Net income per                                                              
 share, diluted             $0.11        ($0.01)        $0.15         $0.03 
Weighted average                                                            
 number of shares                                                           
 outstanding, basic    50,058,959    50,217,493    50,130,582    50,202,810 
Weighted average                                                            
 number of shares                                                           
 diluted               50,128,767    50,617,365    50,193,574    50,651,706 
                            EPSILON ENERGY LTD.                             
 Interim Unaudited Condensed Consolidated Statements of Financial Position  
                        (All amounts stated in US$)                         
                                                    June 30,   December 31, 
                                                        2014           2013 
Current assets                                                              
Cash and cash equivalents                      $  13,270,503  $   3,624,398 
Accounts receivable                                7,092,703      6,638,379 
Restricted cash - current                            163,418        163,505 
Other current assets                                  41,385        122,136 
  Total current assets                            20,568,009     10,548,418 
Non-current assets                                                          
Oil and gas interests:                                                      
  Intangible exploration and evaluation assets         1,894        300,000 
  Net property and equipment                     158,109,137    161,207,478 
    Total oil and gas interests                  158,111,031    161,507,478 
Other assets:                                                               
  Deposits                                            46,077         15,374 
  Total other assets                                  46,077         15,374 
    Total non-current assets                     158,157,108    161,522,852 
Total assets                                   $ 178,725,117  $ 172,071,270 
EQUITY AND LIABILITIES                                                      
Current liabilities                                                         
Accounts payable and accrued liabilities       $   7,432,848  $  11,142,277 
Commodity contracts                                2,167,098      1,569,988 
Revolving line of credit                           7,000,000      9,000,000 
  Total current liabilities                       16,599,946     21,712,265 
Non-current liabilities                                                     
  Convertible debentures                          33,592,198     33,070,745 
  Decommissioning liabilities                      2,615,042      1,905,546 
  Deferred tax liability                          27,880,461     22,685,171 
    Total non-current liabilities                 64,087,701     57,661,462 
Total liabilities                                 80,687,647     79,373,727 
  Share capital                                  136,048,765    136,726,805 
  Equity component of convertible debentures       5,028,761      5,028,761 
  Contributed surplus                              5,790,892      7,205,445 
  Deficit                                        (51,747,515)   (59,053,029)
  Accumulated other comprehensive income           2,916,567      2,789,561 
    Total equity                                  98,037,470     92,697,543 
Total liabilities and shareholders' equity     $ 178,725,117  $ 172,071,270 
                            EPSILON ENERGY LTD.                             
     Interim Unaudited Condensed Consolidated Statements of Cash Flows      
                        (All amounts stated in US$)                         
                                                  Six months ended June 30, 
                                                        2014           2013 
Cash flows from operating activities:                                       
Net income (loss)                              $   7,305,514  $   1,377,278 
Adjustments for:                                                            
  Depletion, depreciation, amortization and                                 
   decomissioning accretion                        8,401,436      6,674,231 
  Debenture accretion and fee amortization           627,219        631,871 
  Impairment recovery                               (420,634)      (384,068)
  Net change in unrealized (loss) on commodity                              
   contracts                                         597,110        805,805 
  Stock-based compensation expense                  (918,747)       104,440 
  Deferred income tax expense                      5,198,290        239,232 
  Income taxes paid                                   (3,000)      (426,000)
  Gain on sale of assets                            (659,194)             - 
Changes in non-cash balances related to                                     
 operations                                       (3,224,283)     7,665,581 
Net cash provided by operating activities         16,903,711     16,688,370 
Cash flows from investing activities:                                       
Additions to oil and natural gas properties -                               
 E&E                                                  (5,598)      (300,582)
Additions to oil and natural gas properties -                               
 P&E                                              (5,355,654)   (22,537,620)
Change in working capital related to capital                                
 asset additions                                    (401,841)     6,215,667 
Additions to other property and equipment                  -         (2,529)
Proceeds from assets sold                          1,658,006              - 
Changes in restricted cash - current                       -          1,218 
Net cash (used in) investing activities           (4,105,087)   (16,623,846)
Cash flows from financing activities:                                       
Proceeds from exercise of options                    548,963              - 
Buyback of common shares                          (1,722,808)      (157,357)
Repayment of draw on revolving line of credit     (2,000,000)             - 
Net cash (used in) financing activities           (3,173,845)      (157,357)
Effect of currency rates on cash and cash                                   
 equivalents                                          21,326        123,597 
Increase in cash and cash equivalents              9,646,105         30,764 
Cash and cash equivalents, beginning of period     3,624,398      7,579,172 
Cash and cash equivalents, end of period       $  13,270,503  $   7,609,936 
Cash and cash equivalents consist of:                                       
Cash                                           $   9,311,840  $   6,439,847 
Money market funds                                 3,958,663      1,170,089 
Cash and cash equivalents                      $  13,270,503  $   7,609,936 
                            EPSILON ENERGY LTD.                             
                       Adjusted EBITDA Reconciliation                       
                        (All amounts stated in US$)                         
                                         Three months      Six months ended 
                                        ended June 30,         June 30,     
                                         2014      2013      2014      2013 
Net income                           $  5,304  $   (299) $  7,305  $  1,377 
Add Back:                                                                   
  Net interest expense                    987     1,069     2,222     2,159 
  Deferred income tax provision         3,286     2,360     5,198     4,533 
  Depreciation, depletion,                                                  
   amortization, and accretion          3,970     3,397     8,402     6,674 
  Stock based compensation expense       (942)       48      (919)      104 
  Net change in unrealized loss on                                          
   commodity contracts                 (1,610)   (2,107)      597       806 
  Impairment recovery                       -         -      (421)     (384)
  Other loss                               (6)       (9)       (1)       (9)
Adjusted EBITDA                      $ 10,989  $  4,459  $ 22,383  $ 15,260 

More Stories By Marketwired .

Copyright © 2009 Marketwired. All rights reserved. All the news releases provided by Marketwired are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials is strictly forbidden, including but not limited to, posting, emailing, faxing, archiving in a public database, redistributing via a computer network or in a printed form.

Latest Stories
Just over a week ago I received a long and loud sustained applause for a presentation I delivered at this year’s Cloud Expo in Santa Clara. I was extremely pleased with the turnout and had some very good conversations with many of the attendees. Over the next few days I had many more meaningful conversations and was not only happy with the results but also learned a few new things. Here is everything I learned in those three days distilled into three short points.
With major technology companies and startups seriously embracing IoT strategies, now is the perfect time to attend @ThingsExpo 2016 in New York and Silicon Valley. Learn what is going on, contribute to the discussions, and ensure that your enterprise is as "IoT-Ready" as it can be! Internet of @ThingsExpo, taking place Nov 3-5, 2015, at the Santa Clara Convention Center in Santa Clara, CA, is co-located with 17th Cloud Expo and will feature technical sessions from a rock star conference faculty ...
In his General Session at DevOps Summit, Asaf Yigal, Co-Founder & VP of Product at, explored the value of Kibana 4 for log analysis and provided a hands-on tutorial on how to set up Kibana 4 and get the most out of Apache log files. He examined three use cases: IT operations, business intelligence, and security and compliance. Asaf Yigal is co-founder and VP of Product at log analytics software company In the past, he was co-founder of social-trading platform Currensee, which...
DevOps is about increasing efficiency, but nothing is more inefficient than building the same application twice. However, this is a routine occurrence with enterprise applications that need both a rich desktop web interface and strong mobile support. With recent technological advances from Isomorphic Software and others, rich desktop and tuned mobile experiences can now be created with a single codebase – without compromising functionality, performance or usability. In his session at DevOps Su...
As organizations realize the scope of the Internet of Things, gaining key insights from Big Data, through the use of advanced analytics, becomes crucial. However, IoT also creates the need for petabyte scale storage of data from millions of devices. A new type of Storage is required which seamlessly integrates robust data analytics with massive scale. These storage systems will act as “smart systems” provide in-place analytics that speed discovery and enable businesses to quickly derive meaningf...
In his keynote at @ThingsExpo, Chris Matthieu, Director of IoT Engineering at Citrix and co-founder and CTO of Octoblu, focused on building an IoT platform and company. He provided a behind-the-scenes look at Octoblu’s platform, business, and pivots along the way (including the Citrix acquisition of Octoblu).
In his General Session at 17th Cloud Expo, Bruce Swann, Senior Product Marketing Manager for Adobe Campaign, explored the key ingredients of cross-channel marketing in a digital world. Learn how the Adobe Marketing Cloud can help marketers embrace opportunities for personalized, relevant and real-time customer engagement across offline (direct mail, point of sale, call center) and digital (email, website, SMS, mobile apps, social networks, connected objects).
The buzz continues for cloud, data analytics and the Internet of Things (IoT) and their collective impact across all industries. But a new conversation is emerging - how do companies use industry disruption and technology enablers to lead in markets undergoing change, uncertainty and ambiguity? Organizations of all sizes need to evolve and transform, often under massive pressure, as industry lines blur and merge and traditional business models are assaulted and turned upside down. In this new da...
Culture is the most important ingredient of DevOps. The challenge for most organizations is defining and communicating a vision of beneficial DevOps culture for their organizations, and then facilitating the changes needed to achieve that. Often this comes down to an ability to provide true leadership. As a CIO, are your direct reports IT managers or are they IT leaders? The hard truth is that many IT managers have risen through the ranks based on their technical skills, not their leadership ab...
We all know that data growth is exploding and storage budgets are shrinking. Instead of showing you charts on about how much data there is, in his General Session at 17th Cloud Expo, Scott Cleland, Senior Director of Product Marketing at HGST, showed how to capture all of your data in one place. After you have your data under control, you can then analyze it in one place, saving time and resources.
In recent years, at least 40% of companies using cloud applications have experienced data loss. One of the best prevention against cloud data loss is backing up your cloud data. In his General Session at 17th Cloud Expo, Sam McIntyre, Partner Enablement Specialist at eFolder, presented how organizations can use eFolder Cloudfinder to automate backups of cloud application data. He also demonstrated how easy it is to search and restore cloud application data using Cloudfinder.
The Internet of Everything is re-shaping technology trends–moving away from “request/response” architecture to an “always-on” Streaming Web where data is in constant motion and secure, reliable communication is an absolute necessity. As more and more THINGS go online, the challenges that developers will need to address will only increase exponentially. In his session at @ThingsExpo, Todd Greene, Founder & CEO of PubNub, exploreed the current state of IoT connectivity and review key trends and t...
Two weeks ago (November 3-5), I attended the Cloud Expo Silicon Valley as a speaker, where I presented on the security and privacy due diligence requirements for cloud solutions. Cloud security is a topical issue for every CIO, CISO, and technology buyer. Decision-makers are always looking for insights on how to mitigate the security risks of implementing and using cloud solutions. Based on the presentation topics covered at the conference, as well as the general discussions heard between sessi...
As organizations shift towards IT-as-a-service models, the need for managing & protecting data residing across physical, virtual, and now cloud environments grows with it. CommVault can ensure protection & E-Discovery of your data - whether in a private cloud, a Service Provider delivered public cloud, or a hybrid cloud environment – across the heterogeneous enterprise.
With all the incredible momentum behind the Internet of Things (IoT) industry, it is easy to forget that not a single CEO wakes up and wonders if “my IoT is broken.” What they wonder is if they are making the right decisions to do all they can to increase revenue, decrease costs, and improve customer experience – effectively the same challenges they have always had in growing their business. The exciting thing about the IoT industry is now these decisions can be better, faster, and smarter. Now ...