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
Virgil consists of an open-source encryption library, which implements Cryptographic Message Syntax (CMS) and Elliptic Curve Integrated Encryption Scheme (ECIES) (including RSA schema), a Key Management API, and a cloud-based Key Management Service (Virgil Keys). The Virgil Keys Service consists of a public key service and a private key escrow service. 

SYS-CON Events announced today that eCube Systems, the leading provider of modern development tools and best practices for Continuous Integration on OpenVMS, will exhibit at SYS-CON's @DevOpsSummit at Cloud Expo New York, which will take place on June 7-9, 2016, at the Javits Center in New York City, NY. eCube Systems offers a family of middleware products and development tools that maximize return on technology investment by leveraging existing technical equity to meet evolving business needs. ...
Effectively SMBs and government programs must address compounded regulatory compliance requirements. The most recent are Controlled Unclassified Information and the EU’s GDPR have Board Level implications. Managing sensitive data protection will likely result in acquisition criteria, demonstration requests and new requirements. Developers, as part of the pre-planning process and the associated supply chain, could benefit from updating their code libraries and design by incorporating changes.
The best way to leverage your Cloud Expo presence as a sponsor and exhibitor is to plan your news announcements around our events. The press covering Cloud Expo and @ThingsExpo will have access to these releases and will amplify your news announcements. More than two dozen Cloud companies either set deals at our shows or have announced their mergers and acquisitions at Cloud Expo. Product announcements during our show provide your company with the most reach through our targeted audiences.
Fact is, enterprises have significant legacy voice infrastructure that’s costly to replace with pure IP solutions. How can we bring this analog infrastructure into our shiny new cloud applications? There are proven methods to bind both legacy voice applications and traditional PSTN audio into cloud-based applications and services at a carrier scale. Some of the most successful implementations leverage WebRTC, WebSockets, SIP and other open source technologies. In his session at @ThingsExpo, Da...
SYS-CON Events announced today that Isomorphic Software will exhibit at DevOps Summit at 19th International Cloud Expo, which will take place on November 1–3, 2016, at the Santa Clara Convention Center in Santa Clara, CA. Isomorphic Software provides the SmartClient HTML5/AJAX platform, the most advanced technology for building rich, cutting-edge enterprise web applications for desktop and mobile. SmartClient combines the productivity and performance of traditional desktop software with the simp...
Fifty billion connected devices and still no winning protocols standards. HTTP, WebSockets, MQTT, and CoAP seem to be leading in the IoT protocol race at the moment but many more protocols are getting introduced on a regular basis. Each protocol has its pros and cons depending on the nature of the communications. Does there really need to be only one protocol to rule them all? Of course not. In his session at @ThingsExpo, Chris Matthieu, co-founder and CTO of Octoblu, walk you through how Oct...
SYS-CON Events announced today that Embotics, the cloud automation company, will exhibit at the 19th International Cloud Expo, which will take place on November 1–3, 2016, at the Santa Clara Convention Center in Santa Clara, CA. Embotics is the cloud automation company for IT organizations and service providers that need to improve provisioning or enable self-service capabilities. With a relentless focus on delivering a premier user experience and unmatched customer support, Embotics is the fas...
DevOps is speeding towards the IT world like a freight train and the hype around it is deafening. There is no reason to be afraid of this change as it is the natural reaction to the agile movement that revolutionized development just a few years ago. By definition, DevOps is the natural alignment of IT performance to business profitability. The relevance of this has yet to be quantified but it has been suggested that the route to the CEO’s chair will come from the IT leaders that successfully ma...
The Internet of Things (IoT), in all its myriad manifestations, has great potential. Much of that potential comes from the evolving data management and analytic (DMA) technologies and processes that allow us to gain insight from all of the IoT data that can be generated and gathered. This potential may never be met as those data sets are tied to specific industry verticals and single markets, with no clear way to use IoT data and sensor analytics to fulfill the hype being given the IoT today.
More and more brands have jumped on the IoT bandwagon. We have an excess of wearables – activity trackers, smartwatches, smart glasses and sneakers, and more that track seemingly endless datapoints. However, most consumers have no idea what “IoT” means. Creating more wearables that track data shouldn't be the aim of brands; delivering meaningful, tangible relevance to their users should be. We're in a period in which the IoT pendulum is still swinging. Initially, it swung toward "smart for smar...
@ThingsExpo has been named the Top 5 Most Influential M2M Brand by Onalytica in the ‘Machine to Machine: Top 100 Influencers and Brands.' Onalytica analyzed the online debate on M2M by looking at over 85,000 tweets to provide the most influential individuals and brands that drive the discussion. According to Onalytica the "analysis showed a very engaged community with a lot of interactive tweets. The M2M discussion seems to be more fragmented and driven by some of the major brands present in the...
Traditional on-premises data centers have long been the domain of modern data platforms like Apache Hadoop, meaning companies who build their business on public cloud were challenged to run Big Data processing and analytics at scale. But recent advancements in Hadoop performance, security, and most importantly cloud-native integrations, are giving organizations the ability to truly gain value from all their data. In his session at 19th Cloud Expo, David Tishgart, Director of Product Marketing ...
The Quantified Economy represents the total global addressable market (TAM) for IoT that, according to a recent IDC report, will grow to an unprecedented $1.3 trillion by 2019. With this the third wave of the Internet-global proliferation of connected devices, appliances and sensors is poised to take off in 2016. In his session at @ThingsExpo, David McLauchlan, CEO and co-founder of Buddy Platform, discussed how the ability to access and analyze the massive volume of streaming data from millio...
WebRTC has had a real tough three or four years, and so have those working with it. Only a few short years ago, the development world were excited about WebRTC and proclaiming how awesome it was. You might have played with the technology a couple of years ago, only to find the extra infrastructure requirements were painful to implement and poorly documented. This probably left a bitter taste in your mouth, especially when things went wrong.