HOUSTON, March 23, 2016 /PRNewswire/ -- Glori Energy
Inc. (NASDAQ: GLRI), an energy technology and oil production
company focused on enhanced oil recovery using its proprietary
AERO® System, today reported financial and operating
results for the three and twelve months ended December 31, 2015. Highlights include:
- Phase II of AERO deployment at Coke Field with nutrient
injection underway and progressing as planned
- Credit agreement amended to eliminate financial covenant
requirements and borrowing base redeterminations until maturity in
March 2017
- Cost reductions implemented in the first quarter that are
estimated to result in annualized cost benefit of approximately
$3 million
Stuart Page, Chief Executive
Officer of Glori Energy, said, "As we enter another year in a
challenging commodity price environment, we are focused on
protecting our balance sheet and liquidity while vigorously
pursuing multiple options for enhancing our financial flexibility.
We have significantly reduced our expenses and are maintaining a
very conservative approach to capital spending.
"Over the last several months we have taken significant steps to
reduce costs at every level across the company, with aggregate cost
savings estimated at $3 million on an
annual basis, of which approximately $720,000 is achieved through field operating
expense reductions at our producing properties.
"Phase II of AERO implementation is now underway at our Coke
field. Phase II added two existing idle producing wells that were
repurposed as injection wells, and we have now been injecting AERO
in three wells since March 4. We have
no other capital projects planned in 2016.
"We are pleased to have amended our credit agreement to remove
the risk of any non-compliance with financial covenant ratios. As
we previously reported, we have retained a financial advisory firm
with experience in the energy industry to actively explore M&A
alternatives with several potential partners, investors and asset
sellers with the goal of improving our liquidity and increasing
shareholder value."
Financial Results
Glori generates revenues through the production and sale of oil
and natural gas and through services provided to third-party oil
companies.
Total revenues for the fourth quarter were $1.8 million, down from $3.8 million in the prior-year period due to the
significant decline in oil prices, lower production and reduced
services project activity.
Oil and Gas Segment revenues decreased to $1.5 million from $3.2
million in the fourth quarter of 2014, reflecting a 42%
decrease in average oil prices received and a 12% decrease in oil
and gas volumes produced in the fourth quarter of 2015.
AERO Services Segment revenues were $261,000, down from $608,000 in the fourth quarter of 2014 as a
result of the reduced level of spending by the oil industry and
decreased interest in launching new projects as a result of the
lower oil prices.
Adjusted earnings before interest, income taxes, depreciation,
depletion and amortization ("Adjusted EBITDA") for the fourth
quarter was a negative $1.5 million,
compared to a negative $2.0 million
for the fourth quarter of 2014. (See the accompanying
reconciliation of net loss to adjusted EBITDA.)
Reported net loss was $27.1
million, or a net loss of $0.85 per common share, which includes the
negative impact of a $22.6 million
asset impairment due to the sharp decline in oil prices, partly
offset by a $944,000 gain on
commodity derivatives. This compares to a reported
fourth quarter 2014 net loss of $11.7
million, or a net loss of $0.37 per common share, which included the
negative impact of a $13.2 million
asset impairment, partly offset by a $6.8
million gain on commodity derivatives.
Excluding the impact of the asset impairments and the unrealized
gains on commodity derivatives, adjusted net loss for the fourth
quarter 2015 was $4.4 million, or
$0.14 per common share, compared to
an adjusted net loss in the fourth quarter of 2014 of $4.7 million, or $0.15 per common share. (See the
accompanying reconciliation of net loss to adjusted net loss
excluding special items.)
Oil and Gas Segment
Revenues from oil, condensate and natural gas decreased
$1.7 million to $1.5 million in the fourth quarter of 2015
compared to the prior-year period. Average daily production
was 461 net barrels of oil equivalent per day ("BOE/D") of which
91% was from oil and condensate. Average realized price was
$39.07 per barrel of oil. After
the effect of oil swap settlements, oil price per barrel was
approximately $64.22. Total
production in the fourth quarter of 2015 decreased approximately 5%
from third quarter 2015 production due primarily to the shutting in
of producing wells to perform workovers at our Bonnie View field
and equipment downtime at the Coke Field. Fourth quarter 2014
production was 525 net BOE/D with an average realized oil price of
$67.04. Including the effect of
oil swap settlements, average realized price was $80.10 in the fourth quarter of 2014.
As previously reported, AERO implementation at the Coke field
began in mid-July 2015 on a limited
basis with one injection well. On March 4,
2016, Glori completed Phase II of AERO implementation with
an additional two injectors intended to stimulate production from
more of the field than was impacted by the first injector.
Oil and gas expenses in the fourth quarter of 2015 were
$2.5 million, a decrease of 27%
compared to $3.5 million in the
fourth quarter of 2014, due primarily to a 19% reduction in lease
operating expenses at the Coke field, a 60% reduction in salaries
and benefits and other overhead expenses, and a 53% reduction in
severance taxes as a result of lower oil prices. Total lease
operating expenses decreased only 5% in the quarter, due to the
acquisition of the Bonnie View field in June
2015, which contributed $301,000 in lease operating expenses in the
quarter. Included in oil and gas operating expenses for the
fourth quarter of 2015 are direct lease operating expenses of
approximately $1.8 million, ad
valorem taxes of $154,000, production
taxes of $71,000, acquisition
expenses of $48,000 and compensation
and other administrative expenses associated with our acquisitions
and production professional personnel of $495,000.
In 2016, Glori has taken additional steps to reduce lease
operating expenses, and as part of our cost saving measures, we
have shut in or reduced flow rates from certain high-cost and
under-performing wells. These cost-saving actions should result in
a net improvement in field profitability of approximately
$720,000 on an annualized basis.
For the fourth quarter of 2015, we had price swap derivatives in
place covering approximately 57% of our oil and condensate
production and continue to maintain swaps covering a portion of
estimated future production for 2016. Our commodity swaps
resulted in a gain of $944,000 in the
fourth quarter 2015 due to the decrease in oil futures prices that
occurred between September 30 and December
31, 2015. In the previous year's fourth quarter, we
recorded a net gain on commodity derivatives of $6.8 million.
Glori has oil derivative contracts for 7,300 barrels per month
at $86.50 per barrel through
March 2016, followed by contracts
covering 6,550 barrels per month at $82.46 per barrel through December 31 2016.
AERO Services Segment
Revenues from the AERO Services Segment in the fourth quarter
2015 decreased $347,000 to
$261,000 from the prior year's
fourth quarter. The decrease was primarily due to a decline
in the number of new projects.
AERO Services operating expenses decreased 61% to $321,000 in the fourth quarter of 2015 compared
to $813,000 in the same period in
2014, primarily due to the lower number of projects and decreased
compensation expense.
Other Expenses
During the fourth quarter, science and technology expenses
decreased to 41% to $412,000 from
$702,000 a year ago, primarily due to
a decrease of 77% in lab supplies and materials purchased in
support of client AERO projects and a decrease of 53% in salary and
benefits expense due to cost reduction efforts. These decreases
were partially offset by increases in stock-based compensation and
third-party research fees.
Selling, general and administrative expense decreased 22% to
$1.3 million in the fourth quarter of
2015, compared to $1.7 million in the
prior-year period, primarily due to a 56% decrease in salaries and
benefits.
Depreciation, depletion and amortization increased from
$1.7 million in the fourth quarter of
2014 to $2.2 million in the fourth
quarter of 2015 due to the acquisition of the Bonnie View field and
the higher depletion rate due to lower reserves value as a result
of the decrease in oil prices.
Interest expense decreased $273,000 to $441,000, compared with $714,000 in the fourth quarter of 2014, as a
result of the reduction of debt that was used to partially fund the
Coke Field acquisition and the March
2015 prepayment of another secured note that was outstanding
for the full 2014 period.
Liquidity
At December 31, 2015, Glori had
working capital of $9.3 million, down
from $26.2 million at December 31, 2014. Cash decreased from
$29.8 million at December 31, 2014 to $8.4
million at December 31, 2015
due to net cash used in operating activities of $9.7 million, the repayment of debt of
$8.8 million, net, and capital
expenditures of $3.0 million, net of
the proceeds from the sale of the long-term derivatives of
$2.7 million.
Capital expenditures for the full year 2015 totaled $5.8 million, of which $2.6 million was for the acquisition of the
Bonnie View field, with the remainder consisting primarily of
expenditures related to the implementation of AERO at the Coke
field, including unitization, drilling an injector well, related
surface facilities and other unproved property lease costs in
East Texas.
Capital expenditures for the 2016 fiscal year are expected to
total approximately $1.0 million in
connection with Phase II of AERO implementation on the Coke
Field.
On March 18, 2016, Glori's wholly
owned subsidiary, Glori Energy Production (GEP) amended its senior
secured term loan to remove key covenants. The amendment
eliminates all financial ratio covenants and semi-annual collateral
value borrowing base redeterminations until maturity in March
2017. In connection with the amendment, the interest rate on
the loan increased to 13.0% from 11.0%, with the additional 2.0%
increase to be paid in cash or added to the principal amount on a
monthly basis at Glori's option. During the fourth quarter of
2015, GEP repaid $4.4 million of the
loan, including $2.7 million using
the proceeds from the monetization its 2017 and 2018 hedges.
GEP currently has $10.3 million
outstanding on the loan. GEP was in compliance with all
covenants as of December 31, 2015.
Glori does not guarantee the debt of GEP.
Subject to obtaining financing on reasonable terms, Glori is
continuing to pursue the acquisition of oil properties that are
appropriate for the implementation of its AERO System. As result of
the decreased oil prices and market conditions, the Company is not
currently generating positive cash flow from operations, and will
likely need to raise additional financing to fund operations and
repay or refinance the $10.3 million
outstanding on the GEP term loan which matures March of 2017.
Nasdaq Listing Deficiency
As previously announced, on October 23,
2015, Glori received notice that the closing bid price for
its common stock had been below $1.00
per share for 30 consecutive business days and that the Company has
until April 20, 2016 to regain
compliance. If the Company is not able to regain compliance, as
permitted by Nasdaq rules, it plans to request a second 180-day
compliance period and, if granted, the Company will consider
available options to cure the deficiency, including a reverse stock
split. Glori plans to delay its Annual Meeting of Stockholders
until the third quarter to accommodate a shareholder vote on a
reverse stock split, should it be required.
Conference Call
Glori has scheduled a conference call for 11:00 a.m. ET (10:00 a.m.
CT) today to discuss fourth quarter 2015 financial and
operating results. To participate, dial 1-877-407-0672 (toll
free) or 1-412-902-0003 and ask for the Glori Energy call or access
the audio webcast via the Investor Relations section of Glori's
website at www.GloriEnergy.com. Please dial in at least 10
minutes prior to the scheduled start time. A telephonic
replay will be available approximately three hours after the call
through March 30. Participants may
access the replay by dialing 1-877-660-6853 (toll free) or
1-201-612-7415 (international) and using the conference ID
13631831#.
ABOUT GLORI ENERGY INC.
Glori Energy is a Houston-based
energy technology and oil production company that deploys its
proprietary AERO technology to increase the amount of oil that can
be produced from conventional oil fields. Glori owns and operates
oil fields onshore U.S. and additionally provides its technology as
a service to E&P companies globally. Only one-third of all oil
discovered in a typical reservoir is recoverable using conventional
technologies; the rest remains trapped in the rock. Glori's
proprietary AERO System recovers residual oil by stimulating a
reservoir's native microorganisms to sustainably increase the
ultimate recovery at a low cost. For more information, visit
www.GloriEnergy.com.
FORWARD LOOKING STATEMENTS
This press release contains "forward-looking statements" within
the meaning of the safe harbor provisions of the U.S. Private
Securities Litigation Reform Act of 1995. Any statements
contained herein which are not statements of historical fact may be
deemed to be forward-looking statements, including, without
limitation, statements identified by or containing words like
"believes," "expects," "anticipates," "intends," "estimates,"
"projects," "predicts," "potential," "target," "goal," "plans,"
"objective," "should," "could," "will," or similar expressions. All
statements by us regarding our possible or assumed future results
of our business, financial condition, liquidity, results of
operations, models, including the ROF models, plans and objectives
and similar matters are forward-looking statements. Glori gives no
assurances that the assumptions upon which such forward-looking
statements are based will prove correct. Forward-looking
statements are not guarantees of future performance and involve
risks, uncertainties and assumptions (many of which are beyond our
control), and are based on information currently available to us.
Actual results may differ materially from those expressed herein
due to many factors, including, without limitation: the risk that
any projections, including models, earnings, revenues, expenses,
margins, or any other financial expectations are not realized; oil
production rates; the continued decline in oil prices and the
sustained low oil price environment; the efficacy of changes in oil
fields acquired or treated by us; competition and competitive
factors in the markets in which Glori operates; the potential
delisting of our common stock from NASDAQ; the expected cost of
recovering oil using the AERO System, demand for Glori's AERO
System and expectations regarding future projects; adaptability of
the AERO System and development of additional capabilities that
will expand the types of oil fields to which Glori can apply its
technology; plans to acquire and develop additional oil fields and
the availability of debt and equity financing to fund any such
acquisitions; the percentage of the world's reservoirs that are
suitable for the AERO System; Glori's ability to create positive
cash flows; the advantages of the AERO System and our refinements
thereto compared to other enhanced oil recovery methods; Glori's
ability to develop and maintain positive relationships with its
customers and prospective customers; and such other factors as are
discussed in Item 1A "Risk Factors" and Item 7 "Management's
Discussion and Analysis of Financial Condition and Results of
Operations" in our Annual Report on Form 10-K for the 2014 fiscal
year and our subsequent Quarterly Reports on Form 10-Q for 2015.
Although Glori believes that the expectations reflected in such
forward looking statements are reasonable, it can give no
assurances that such expectations will prove to be correct. These
risks are more fully discussed in Glori's filings with the
Securities and Exchange Commission. Glori undertakes no obligation
to update any forward-looking statements contained herein to
reflect events or circumstances, which arise after the date of this
document except as required by law.
Glori Energy Contact
Victor M.
Perez
Chief Financial Officer
713-237-8880
ir@glorienergy.com
Investor Relations Counsel
Lisa Elliott/ Anne
Pearson
Dennard-Lascar Associates
713-529-6600
lelliott@DennardLascar.com
apearson@DennardLascar.com
Consolidated
Statements of Operations
|
(in thousands,
except per share data)
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
|
|
2014
|
|
2015
|
|
2014
|
|
2015
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
Oil and gas
revenues
|
$ 3,235
|
|
$ 1,523
|
|
$ 11,724
|
|
$ 7,397
|
|
Service
revenues
|
608
|
|
261
|
|
4,135
|
|
1,605
|
|
|
Total
revenues
|
3,843
|
|
1,784
|
|
15,859
|
|
9,002
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
Oil and gas
operations
|
3,468
|
|
2,543
|
|
10,777
|
|
9,974
|
|
Service
operations
|
813
|
|
321
|
|
3,528
|
|
1,771
|
|
Science and
technology
|
702
|
|
412
|
|
1,868
|
|
1,940
|
|
Selling, general and
administrative
|
1,716
|
|
1,335
|
|
5,920
|
|
5,884
|
|
Impairment of oil and
gas property
|
13,160
|
|
22,600
|
|
13,160
|
|
22,600
|
|
Depreciation,
depletion and amortization
|
1,693
|
|
2,170
|
|
4,624
|
|
5,507
|
|
|
Total operating
expenses
|
21,552
|
|
29,381
|
|
39,877
|
|
47,676
|
|
|
|
|
|
|
|
|
|
|
Loss from
operations
|
(17,709)
|
|
(27,597)
|
|
(24,018)
|
|
(38,674)
|
|
|
|
|
|
|
|
|
|
|
Other (expense)
income:
|
|
|
|
|
|
|
|
|
Interest
expense
|
(714)
|
|
(441)
|
|
(3,023)
|
|
(2,169)
|
|
Gain on change in
fair value of warrants
|
-
|
|
-
|
|
2,454
|
|
-
|
|
Gain on commodity
derivatives
|
6,787
|
|
944
|
|
6,023
|
|
3,961
|
|
Other (expense)
income
|
(4)
|
|
28
|
|
17
|
|
445
|
|
|
Total other income,
net
|
6,069
|
|
531
|
|
5,471
|
|
2,237
|
|
|
|
|
|
|
|
|
|
|
Net loss before taxes
on income
|
(11,640)
|
|
(27,066)
|
|
(18,547)
|
|
(36,437)
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
(benefit)
|
16
|
|
(14)
|
|
209
|
|
(182)
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
$ (11,656)
|
|
$ (27,052)
|
|
$ (18,756)
|
|
$ (36,255)
|
|
|
|
|
|
|
|
|
|
|
Net loss per common
share, basic and diluted
|
$ (0.37)
|
|
$ (0.85)
|
|
$ (0.65)
|
|
$ (1.14)
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding, basic and diluted
|
31,499
|
|
31,859
|
|
28,855
|
|
31,769
|
Consolidated
Balance Sheets
|
(in thousands,
except share and per share data)
|
|
|
|
|
|
|
|
December 31,
2014
|
|
December 31,
2015
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
$
29,751
|
|
$
8,380
|
|
Accounts
receivable
|
1,371
|
|
1,456
|
|
Commodity
derivatives
|
2,905
|
|
3,411
|
|
Prepaid expenses and
other current assets
|
244
|
|
314
|
|
|
Total current
assets
|
34,271
|
|
13,561
|
|
|
|
|
|
|
Property and
equipment:
|
|
|
|
|
Proved oil and
gas properties - successful efforts
|
45,694
|
|
48,454
|
|
Other property
and equipment
|
5,941
|
|
6,439
|
|
|
|
51,635
|
|
54,893
|
|
|
|
|
|
|
Less:
accumulated depreciation, depletion and amortization
|
(22,822)
|
|
(47,578)
|
|
Total property and
equipment, net
|
28,813
|
|
7,315
|
|
|
|
|
|
|
Commodity
derivatives
|
2,891
|
|
-
|
Deferred loan
costs
|
490
|
|
227
|
Deferred tax
asset
|
970
|
|
1,161
|
|
|
Total
assets
|
$
67,435
|
|
$
22,264
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts
payable
|
$
2,251
|
|
$
1,430
|
|
Deferred
revenues
|
653
|
|
-
|
|
Accrued
expenses
|
1,792
|
|
1,180
|
|
Current portion of
long-term debt
|
2,380
|
|
480
|
|
Current deferred tax
liability
|
970
|
|
1,161
|
|
|
Total current
liabilities
|
8,046
|
|
4,251
|
|
|
|
|
|
|
Long-term
liabilities:
|
|
|
|
|
Long-term debt, less
current portion
|
16,845
|
|
10,045
|
|
Other long-term
liabilities
|
1,329
|
|
1,457
|
|
|
Total long-term
liabilities
|
18,174
|
|
11,502
|
|
|
Total
liabilities
|
26,220
|
|
15,753
|
|
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
Preferred stock,
$.0001 par value, 5,000,000 shares authorized, no shares issued and
outstanding as of December 31, 2014 and September
30,2015
|
-
|
|
-
|
|
Common stock, $.0001
par value, 100,000,000 shares authorized, 31,499,303 and 31,861,357
shares issued and outstanding as of December 31, 2014 and December
31, 2015, respectively
|
3
|
|
3
|
|
Additional paid-in
capital
|
105,383
|
|
106,934
|
|
Accumulated
deficit
|
(64,171)
|
|
(100,426)
|
|
|
Total stockholders'
equity
|
41,215
|
|
6,511
|
|
|
Total liabilities and
stockholders' equity
|
$
67,435
|
|
$
22,264
|
Consolidated
Statements of Cash Flows
|
(in
thousands)
|
|
|
|
|
|
Year Ended December
31,
|
|
|
|
|
2014
|
|
2015
|
|
|
|
|
|
Cash flows from
operating activities:
|
|
|
|
|
Net loss
|
$ (18,756)
|
|
$ (36,255)
|
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
Depreciation,
depletion and amortization of property and equipment
|
4,624
|
|
5,507
|
|
|
Exploration
expenses
|
-
|
|
102
|
|
|
Stock-based
compensation
|
296
|
|
1,412
|
|
|
Bad debt
expense
|
-
|
|
56
|
|
|
Amortization of
deferred loan costs and other
|
439
|
|
326
|
|
|
Accretion of
end-of-term charge
|
96
|
|
40
|
|
|
Unrealized gain on
change in fair value of commodity derivatives
|
(5,796)
|
|
(340)
|
|
|
Gain on change in
fair value of warrant liabilities
|
(2,454)
|
|
-
|
|
|
Accretion of discount
on long-term debt
|
67
|
|
28
|
|
|
Loss on disposal of
property and equipment
|
-
|
|
75
|
|
|
Gain on the sale of
Etzold
|
-
|
|
(422)
|
|
|
Settlement of asset
retirement obligations
|
-
|
|
(44)
|
|
|
Impairment of oil and
gas property
|
13,160
|
|
22,600
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
Accounts
receivable
|
(1,087)
|
|
(141)
|
|
|
Prepaid expenses and
other current assets
|
(149)
|
|
(70)
|
|
|
Accounts
payable
|
1,339
|
|
(1,126)
|
|
|
Deferred
revenues
|
(1,100)
|
|
(653)
|
|
|
Accrued
expenses
|
1,135
|
|
(806)
|
|
|
|
Net cash used in
operating activities
|
(8,186)
|
|
(9,711)
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
Purchase of proved
oil and gas property
|
(41,353)
|
|
(5,220)
|
|
|
Purchase of other
property and equipment
|
(1,009)
|
|
(588)
|
|
|
Proceeds from the
sale of long-term commodity derivatives
|
-
|
|
2,725
|
|
|
Proceeds from the
sale of Etzold
|
-
|
|
75
|
|
|
|
Net cash used in
investing activities
|
(42,362)
|
|
(3,008)
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
Proceeds from
issuance of common stock, preferred stock and preferred
warrants
|
5,019
|
|
-
|
|
|
Proceeds from
issuance of long-term debt
|
24,035
|
|
52
|
|
|
Proceeds from
exercise of warrants and stock options
|
4,188
|
|
139
|
|
|
Proceeds from merger
with Infinity Corp. including private placement of common
stock
|
38,441
|
|
-
|
|
|
Payments on long-term
debt
|
(8,147)
|
|
(8,780)
|
|
|
Payments for deferred
offering costs
|
(3,337)
|
|
(63)
|
|
|
Payments for deferred
loan costs
|
(767)
|
|
-
|
|
|
|
Net cash provided by
(used in) financing activities
|
59,432
|
|
(8,652)
|
|
|
|
|
|
|
|
Net increase
(decrease) in cash and cash equivalents
|
8,884
|
|
(21,371)
|
|
|
|
|
|
|
|
Cash and cash
equivalents, beginning of period
|
20,867
|
|
29,751
|
|
|
|
|
|
|
|
Cash and cash
equivalents, end of period
|
$ 29,751
|
|
$ 8,380
|
NON-GAAP FINANCIAL INFORMATION AND RECONCILIATION
We use both GAAP and certain non-GAAP financial measures to
assess performance. Generally, a non-GAAP financial measure is a
numerical measure of a company's performance, financial position or
cash flows that either excludes or includes amounts that are not
normally excluded or included in the most directly comparable
measure calculated and presented in accordance with GAAP. Our
management believes that these non-GAAP measures provide useful
supplemental information to investors in order that they may
evaluate our financial performance using the same measures as
management. These non-GAAP financial measures should not be
considered as a substitute for, or superior to, measures of
financial performance prepared in accordance with GAAP. In
evaluating these measures, investors should consider that the
methodology applied in calculating such measures may differ among
companies and analysts. A reconciliation is provided below
outlining the differences between these non-GAAP measures and their
most directly comparable financial measure calculated in accordance
with GAAP.
Reconciliation of
Net Loss to Net Loss Excluding Special Items:
|
|
|
|
For the Three
Months Ended December 31,
|
|
For the Year Ended
December 31,
|
(in
thousands)
|
2014
|
2015
|
|
2014
|
2015
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
$
(11,656)
|
$
(27,052)
|
|
$
(18,756)
|
$
(36,255)
|
Impairment of
oil and gas property
|
|
13,160
|
|
22,600
|
|
|
13,160
|
|
22,600
|
Unrealized
(gain) loss on commodity derivatives
|
|
(6,157)
|
|
28
|
|
|
(5,796)
|
|
(340)
|
Gain on change
in fair value of warrants
|
|
-
|
|
-
|
|
|
(2,454)
|
|
-
|
Adjusted net
loss
|
$
(4,653)
|
$
(4,424)
|
|
$
(13,846)
|
$
(13,995)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss per
share
|
$
(0.15)
|
$
(0.14)
|
|
$
(0.48)
|
$
(0.44)
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding
|
|
31,499
|
|
31,859
|
|
|
28,855
|
|
31,769
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Net Loss to EBITDA and Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
For the Three
Months Ended December 31,
|
|
For the Year Ended
December 31,
|
(in
thousands)
|
2014
|
2015
|
|
2014
|
2015
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
$
(11,656)
|
$
(27,052)
|
|
$
(18,756)
|
$
(36,255)
|
Taxes on
income
|
|
16
|
|
(14)
|
|
|
209
|
|
(182)
|
Interest
expense
|
|
714
|
|
441
|
|
|
3,023
|
|
2,169
|
Depreciation,
depletion and amortization
|
|
1,693
|
|
2,170
|
|
|
4,624
|
|
5,507
|
EBITDA
|
$
(9,233)
|
$
(24,455)
|
|
$
(10,900)
|
$
(28,761)
|
|
|
|
|
|
|
|
|
|
|
Gain on change in
fair value of warrants
|
|
-
|
|
-
|
|
|
(2,454)
|
|
-
|
Unrealized (gain)
loss on commodity derivatives
|
|
(6,157)
|
|
28
|
|
|
(5,796)
|
|
(340)
|
Write-off of obsolete
inventory and equipment
|
|
121
|
|
4
|
|
|
121
|
|
75
|
Gain on the sale of
Etzold
|
|
-
|
|
-
|
|
|
-
|
|
(422)
|
Exploration
expenses
|
|
-
|
|
-
|
|
|
-
|
|
102
|
Stock-based
compensation
|
|
64
|
|
307
|
|
|
296
|
|
1,412
|
Impairment of oil and
gas property
|
|
13,160
|
|
22,600
|
|
|
13,160
|
|
22,600
|
Adjusted
EBITDA
|
$
(2,045)
|
$
(1,516)
|
|
$
(5,573)
|
$
(5,334)
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/glori-energy-reports-fourth-quarter-2015-operating-and-financial-results-300240128.html
SOURCE Glori Energy Inc.