Epsilon Reports First Quarter 2019 ResultsMay 15, 20197:43 AM Globe Newswire

May 15, 2019 Globe Newswire

HOUSTON, May 14, 2019 (GLOBE NEWSWIRE) — Epsilon Energy Ltd. (“Epsilon” or the “Company”) (NASDAQ: EPSN) today reported first quarter 2019 financial and operating results.

Michael Raleigh, CEO, commented, “As previously planned with our operator in NE Pennsylvania, we recently received well proposals to drill and complete four Lower Marcellus wells. The first well is scheduled to spud in June, and the rig will move in a continuous fashion to drill all planned locations. We expect the operator to commence completion operations in October once all the wells are drilled. We anticipate that these wells will provide 9,300 feet of completed lateral net to Epsilon’s interest.

In the NW Stack, we began our appraisal program during the first quarter. We have finished drilling the first 1-mile Meramec horizontal well, and the rig has commenced drilling the second 1-mile horizontal Meramec appraisal well. Completion operations on the first appraisal well are expected to commence at the end of the month.

We anticipate meeting our 2019 budgeted capital program as previously guided.”

Epsilon’s highlights for the first quarter and material subsequent events following the end of the quarter through the date of this release include:

Total Revenues of $7.9 million for the quarter
Net after tax income of $1.4 million for the quarter
EBITDA of $4.4 million for the quarter.
Marcellus working interest (WI) gas production averaged 23 MMcf/d for the first quarter of 2019. Working interest gas production as of this release is approximately 26 MMcf/d.
Gathered and delivered 25 Bcfe gross (8.7 Bcfe net to Epsilon’s interest) during the quarter through the Auburn System which represents approximately 84% of the designed throughput capacity.
Auburn Gas gathering and compression services included third party gas of 0.9 Bcfe during the quarter or approximately 9.5 MMcf/d.

Financial and Operating Results

	Three months ended
	March 31,
	2019		2018
Revenues ($000)
Natural gas revenue	$	5,435	$	4,846
Volume (MMcf)		1,823		1,900
Avg. Price ($/Mcf)	$	2.98	$	2.55
Exit Rate (MMcfpd)		24.6		23.3
Oil and other liquids revenue	$	73	$	156
Volume (MBO)		3.1		3.4
Avg. Price ($/Bbl)	$	23.81	$	46.34
Gathering system revenue	$	2,438	$	2,776
Total Revenues	$	7,946	$	7,778

Capital Expenditures

Epsilon’s capital expenditures were $2.2 million for the three months ended March 31, 2019. The spending was mainly used for the drilling and completion of four wells in Pennsylvania and maintenance of the Auburn Gas Gathering system. The remaining capital was deployed in Oklahoma for a bolt-on lease acquisition.

Marcellus Operational Guidance

The Operator finished the completions of 4 wells during the fourth quarter of 2018.

The table below details Epsilon’s well development status at March 31, 2019:

	March 31, 2019		December 31, 2018
	Gross	Net	Gross	Net

Producing	103	24.1	96	23.1
Shut-in	1	0.5	4	1.1
Waiting on pipeline	–	–	–	–
Waiting on completion	–	–	4	0.4
Drilling	–	–	–	–

Subsequent to quarter end, Epsilon received four well proposals from the Operator.

First Quarter Results

Epsilon generated revenues of $7.9 million for the three months ended March 31, 2019 compared to $7.8 million for the three months ended March 31, 2018.

Realized natural gas prices averaged $2.96 per Mcf for Marcellus Upstream operations in the first quarter of 2019. Operating expenses for Marcellus Upstream operations in the first quarter were $1.4 million.

The Auburn Gas Gathering system delivered 24.9 Bcfe of natural gas during the quarter as compared to 25.2 Bcfe during the fourth quarter of 2018. Primary gathering volumes increased 16.6% quarter over quarter to 13.0 Bcfe. Imported cross-flow volumes decreased 12.1% to 11.9 Bcfe.

Epsilon reported net after tax income of $1.4 million attributable to common shareholders or $0.05 per basic and diluted common share outstanding for the three months ended March 31, 2019, compared to net income of $2.2 million, and $0.08 per basic and diluted common share outstanding for the three months ended March 31, 2018.

For the three months ended March 31, 2019, Epsilon’s Adjusted Earnings Before Interest, Taxes, Depreciation, Amortization (“Adjusted EBITDA”) was $4.4 million as compared to $4.8 million for the three months ended March 31, 2018. The decrease in Adjusted EBITDA was primarily due to lower net income.

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 and the Anadarko Basin in Oklahoma.

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
[email protected]

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 March 31,
	2019			2018
Revenues:
Oil, gas, NGLs and condensate revenue	$	5,507,663		$	5,001,796
Gas gathering and compression revenue		2,438,351			2,776,206
Total revenue		7,946,014			7,778,002

Operating costs and expenses:
Lease operating expenses		1,718,293			1,930,214
Gathering system operating expenses		312,787			429,764
Depletion, depreciation, amortization, and accretion		1,825,731			1,790,619
General and administrative expenses:
Stock based compensation expense		133,720			83,047
Other general and administrative expenses		1,339,562			724,874
Total operating costs and expenses		5,330,093			4,958,518
Operating income		2,615,921			2,819,484

Other income and (expense):
Interest income		42,691			907
Interest expense		(27,609	)		(45,396	)
Gain (loss) on derivative contracts		(510,754	)		370,981
Other income		23			293
Other income (expense), net		(495,649	)		326,785

Income before tax		2,120,272			3,146,269
Income tax expense		746,596			987,042
NET INCOME	$	1,373,676		$	2,159,227
Currency translation adjustments		10,792			(56,509	)
NET COMPREHENSIVE INCOME	$	1,384,468		$	2,102,718

Net income per share, basic	$	0.05		$	0.08
Net income per share, diluted	$	0.05		$	0.08
Weighted average number of shares outstanding, basic		27,392,755			27,521,504
Weighted average number of shares outstanding, diluted		27,408,374			27,532,557

EPSILON ENERGY LTD.
Interim Unaudited Condensed Consolidated Statements of Financial Position
(All amounts stated in US$)

		March 31, 2019			December 31, 2018
ASSETS
Current assets
Cash and cash equivalents	$	16,591,331		$	14,401,257
Accounts receivable		3,981,775			5,042,134
Prepaid income taxes		785,739			205,711
Other current assets		419,201			244,233
Total current assets		21,778,046			19,893,335
Non-current assets
Property and equipment:
Oil and gas properties, successful efforts method
Proved properties		120,179,795			118,851,574
Unproved properties		20,357,273			19,498,666
Accumulated depletion, depreciation, and amortization		(85,131,120	)		(83,807,401	)
Total oil and gas properties, net		55,405,948			54,542,839
Gathering system		41,065,956			41,040,847
Accumulated depletion, depreciation, and amortization		(28,609,797	)		(28,137,573	)
Total gathering system, net		12,456,159			12,903,274
Total property and equipment, net		67,862,107			67,446,113
Other assets:
Restricted cash		558,597			558,261
Fair value of derivatives		190,428			—
Total non-current assets		68,611,132			68,004,374
Total assets	$	90,389,178		$	87,897,709

LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities
Accounts payable trade	$	4,108,523		$	2,585,324
Royalties payable		1,178,331			1,300,539
Other accrued liabilities		683,651			2,156,304
Fair value of derivatives		813,961			297,023
Total current liabilities		6,784,466			6,339,190
Non-current liabilities
Asset retirement obligation		1,654,944			1,625,154
Deferred income taxes		10,735,874			9,989,278
Total non-current liabilities		12,390,818			11,614,432
Total liabilities		19,175,284			17,953,622
Commitments and contingencies (See Note 8)
Shareholders’ equity
Common shares, no par value, unlimited shares authorized and 27,355,247 shares and 27,385,133 shares issued and outstanding at March 31, 2019 and December 31, 2018, respectively; 0 and 26,953 treasury shares at March 31, 2019 and December 31, 2018, respectively.		143,362,642			143,611,023
Additional paid-in capital		6,652,748			6,519,028
Accumulated deficit		(88,610,218	)		(89,983,894	)
Accumulated other comprehensive income		9,808,722			9,797,930
Total shareholders’ equity		71,213,894			69,944,087
Total liabilities and shareholders’ equity	$	90,389,178		$	87,897,709

EPSILON ENERGY LTD.
Interim Unaudited Condensed Consolidated Statements of Cash Flows
(All amounts stated in US$)

	Three months ended March 31,
	2019			2018
Cash flows from operating activities:
Net income	$	1,373,676		$	2,159,227
Adjustments to reconcile net income to net cash provided by operating activities:
Depletion, depreciation, amortization, and accretion		1,825,731			1,790,619
(Gain) loss on derivative contracts		510,754			(370,981	)
Cash received (paid) from settlements of derivative contracts		(184,244	)		106,456
Stock-based compensation expense		133,720			83,047
Deferred income tax expense (benefit)		746,596			(161,774	)
Changes in current assets and liabilities:
Accounts receivable		1,060,359			(515,214	)
Prepaid income taxes and other current assets		(754,996	)		69,987
Accounts payable, royalties payable and other accrued liabilities		(772,879	)		(774,088	)
Other long-term liabilities		—			35,431
Net cash provided by operating activities		3,938,717			2,422,710
Cash flows from investing activities:
Acquisition of unproved oil and gas properties		(596,500	)		—
Additions to unproved oil and gas properties		(262,107	)		(164,518	)
Additions to proved oil and gas properties		(586,815	)		(147,407	)
Additions to gathering system properties		(65,296	)		(6,239	)
Changes in restricted cash		(336	)		(539	)
Net cash used in investing activities		(1,511,054	)		(318,703	)
Cash flows from financing activities:
Buyback of common shares		(248,381	)		(54,311	)
Net cash used in financing activities		(248,381	)		(54,311	)
Effect of currency rates on cash and cash equivalents		10,792			(56,509	)
Increase in cash and cash equivalents		2,190,074			1,993,187
Cash and cash equivalents, beginning of year		14,401,257			9,998,853
Cash and cash equivalents, end of year	$	16,591,331		$	11,992,040

Supplemental cash flow disclosures:
Income taxes paid	$	580,000		$	1,376,493
Interest paid	$	31,391		$	45,396

Non-cash investing activities:
Change in proved properties accrued in accounts payable and accrued liabilities	$	741,406		$	18,785
Change in gathering system accrued in accounts payable and accrued liabilities	$	(40,187	)	$	14,969
Asset retirement obligation asset additions and adjustments	$	2		$	46

EPSILON ENERGY LTD.
Adjusted EBITDA Reconciliation
(All amounts stated in US $000)

(in thousands of dollars)	Three months ended March 31,
	2019			2018
Net income	$	1,374		$	2,159
Add Back:
Net interest (income) expense		(15	)		44
Income tax provision		747			987
Depreciation, depletion, amortization, and accretion		1,826			1,791
Stock based compensation expense		134			83
Net change in unrealized (gain) loss on commodity contracts		327			(264	)
Other income		—			—
Adjusted EBITDA	$	4,393		$	4,800

Epsilon defines Adjusted EBITDA as earnings before (1) net interest expense, (2) taxes, (3) depreciation, depletion, amortization and accretion expense, (4) impairments of oil and gas properties, (5) non-cash stock compensation expense, (6) unrealized gain on derivatives, and (7) other income. Adjusted EBITDA is not a measure of financial performance as determined under IFRS and should not be considered in isolation from or as a substitute for net income or cash flow measures prepared in accordance with IFRS 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 oil and gas companies providing corresponding non-IFRS financial measures or that have different financing and capital structures or tax rates. 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. The table above sets forth a reconciliation of Adjusted EBITDA to net income, which is the most directly comparable measure of financial performance calculated under IFRS and should be reviewed carefully.