HOUSTON, Aug. 11, 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 six months ended June 30, 2016.
- Net loss for the quarter of $3.2
million, or a loss of $0.10
per common share, which includes the impact of a $1.2 million unrealized loss on commodity
derivatives, versus net loss of $4.9
million, or a loss of $0.15
per common share in the 2015 quarter, which included the impact of
a $1.6 million unrealized loss
on commodity derivatives.
- Adjusted net loss for the quarter of $2.1 million, or a loss of $0.07 per common share, a 30% improvement versus
an adjusted net loss of $3.3 million,
or a loss of $0.10 per common share
in the 2015 quarter.
- Adjusted EBITDA improved to a negative $838,000 in the quarter compared to a negative
$1.5 million in the second quarter of
2015.
Financial Results
Total revenues for the second quarter were $1.2 million, down from $2.6 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 $1.2 million from $2.1
million in the second quarter of 2015, reflecting a 25%
decrease in average oil prices received and a 26% decrease in oil
and gas volumes produced in the second quarter of 2016. The
decrease in production is primarily due to shutting in certain
uneconomic wells in the current low oil price environment in the
Coke field in March to reduce lease operating expenses.
AERO Services Segment revenues were $72,000, down from $496,000 in the second quarter of 2015 as a
result of the continued decreased level of E&P industry
spending on new projects due to the sharp drop in oil prices.
Reported net loss was $3.2
million, or a loss of $0.10
per common share, which includes the impact of a $1.2 million unrealized loss on commodity
derivatives. This compares to a reported second quarter 2015
net loss of $4.9 million, or a loss
of $0.15 per common share, which
included the impact of a $1.6 million unrealized loss on commodity
derivatives. Excluding the impact of the unrealized commodity
derivatives, adjusted net loss for the second quarter 2016 was
$2.1 million, or a loss of
$0.07 per common share, a 30%
improvement over an adjusted net loss in the second quarter of 2015
of $3.3 million, or a loss of
$0.10 per common share. The
reduced net loss was primarily driven by a 41% decline in operating
expenses between the periods. (See the accompanying reconciliation
of net loss to adjusted net loss excluding special items.)
Adjusted earnings before interest, income taxes, depreciation,
depletion and amortization ("Adjusted EBITDA") for the second
quarter was a negative $838,000,
compared to a negative $1.5 million
for the second quarter of 2015. (See the accompanying
reconciliation of net loss to adjusted EBITDA.)
Kevin Guilbeau, Executive
Co-Chairman and Interim Chief Executive Officer of Glori Energy,
said, "The improvement in our second quarter financial results
reflects our recent efforts to reduce operating expenses and ensure
our Coke field generates positive cash flow. In March, we
shut in wells that are not profitable in this low oil price
environment and cut overall field expenses. These actions reduced
our second quarter oil and gas operating costs by more than 50%
compared to a year ago. Although production decreased by 26%
during the period due to the shut-in wells, this effort improved
field profitability and established a more reliable production
baseline from which to monitor the impact of our Phase II AERO
deployment. While typical field production normally shows a
natural production decline, thus far we are seeing a stable
production rate from the Coke field. Our plan is to continue
monitoring the field production to better determine the impact of
the three AERO injector wells that have been installed to date.
"Our current focus is on acquiring an identified abandoned field
that has significant remaining oil reserves in order to implement a
waterflood operation and deploy AERO. We refer to the acquisition
of abandoned fields as our Phoenix Initiative. Since these fields
are no longer producing, we are able to obtain them through
low-cost leasing as opposed to the more expensive process of
acquiring producing properties. We have assembled an impressive
database of fields that have excellent reservoir qualities and
substantial oil remaining in place and have begun methodically
leasing acreage at our most attractive target.
"Of course, while oil prices remain low and our liquidity is
tight, we will continue to carefully manage our cash and
expenses. We are in active discussions with potential
investors for both a corporate capital raise and project-level
financing for our targeted Phoenix
project. We know that in order to execute our operating plan we
will need to raise capital and improve our liquidity.
"In May we submitted Part II of our application to the U.S.
Department of Energy's Loan Programs Office for a loan guarantee of
up to $150 million. We expect
to learn if our Part II application is approved and accepted for
underwriting in the next 30 to 60 days, and if it is accepted,
underwriting due diligence could potentially be completed by the
end of the year. We cannot predict the ultimate outcome of
our application or whether a letter of invitation to underwriting
will be issued to Glori for a project. If the loan guarantee is not
approved, or if we determine the final terms are not advantageous
to the company, we intend to pursue alternative financing to
acquire and redevelop certain identified abandoned fields that fit
our criteria. Given the quality of our Phoenix project, we believe such alternative
financing is available," concluded Mr. Guilbeau.
Oil and Gas Segment
Revenues from oil, condensate and natural gas decreased to
$1.2 million in the second quarter of
2016 from $2.1 million in the
prior-year period. Average daily production was 319 net
barrels of oil equivalent per day ("BOE/D"), of which 94% was from
oil and condensate. Average realized oil price was
$42.64 per barrel. After the
effect of oil swap settlements, oil price per barrel was
approximately $69.18. Total
production in the second quarter of 2016 was approximately 29,003
BOE, a decrease of approximately 20% from first quarter 2016
production primarily due to implementation of the cost reduction
plan at the Coke field. Second quarter 2015 production was 441 net
BOE/D with an average realized oil price of $57.06. Including the effect of oil swap
settlements, average realized price was $73.99 in the second quarter of 2015.
Oil and gas expenses in the second quarter of 2016 were
$1.2 million, a decrease of 50%
compared to $2.5 million in the
second quarter of 2015. Overhead expenses decreased $361,000, or 53%, due to decreases in third party
consulting fees and a reduction in salaries and benefits. Lease
operating expenses ("LOE") decreased by a net $896,000 primarily due to a $925,000 decrease in Coke Field expenses
resulting from cost reduction efforts. LOE also decreased by
$59,000 due to the sale of the Etzold
Field in July 2015. These decreases
in LOE were partially offset by the addition of $88,000 in expenses for the Bonnie View Field,
which was purchased in June 2015. The
overall decrease in oil and gas operating expenses also included a
decrease of $45,000 in severance
taxes due to sustained lower oil prices and revenues.
For the second quarter of 2016, we had price swap derivatives in
place covering approximately 72% of our oil and condensate
production, and we continue to maintain swaps covering a portion of
estimated future production for 2016. Our commodity swaps resulted
in a net loss of $437,000 in the
second quarter 2016 compared to a net loss on commodity derivatives
of $980,000 in the 2015 period. In
the second quarter of 2016, the commodity derivative loss consisted
of a $1.2 million unrealized loss on
the change in fair value of future settlements due to an increase
in NYMEX oil futures prices from the beginning to the end of the
quarter, which was partially offset by a $724,000 realized gain on price swap
settlements. In the 2015 period, the commodity derivative
loss consisted of a $1.6 million
unrealized loss on the change in fair value of future settlements,
which was partially offset by a $625,000 realized gain on price swap
settlements.
Glori has oil derivative contracts for 6,550 barrels per month
at $82.46 per barrel through
December 31, 2016 and costless
collars for the first six months of 2017 with a floor of
$42.50 per barrel and a ceiling of
$55.60 per barrel for 100 barrels of
oil per day.
AERO Services Segment
Revenues from the AERO Services Segment in the second quarter
2016 decreased to $72,000 from
$496,000 in the prior year's
second quarter. The decrease was due to a decline in the
number of new projects resulting from the significant decrease in
spending by our exploration and production customers and
prospects.
AERO Services operating expenses decreased 60% to $213,000 in the second quarter of 2016 compared
to $534,000 in the same period in
2015, primarily due to the lower number of projects and a reduction
in compensation expense.
Other Expenses
During the second quarter, science and technology expenses
decreased 51% to $309,000 from
$629,000 a year ago, primarily due to
a decrease in lab supplies and materials purchased in support of
client AERO projects and a decrease in salary and benefits expense
due to cost reduction efforts.
Selling, general and administrative ("SG&A") expense
decreased 9% to $1.4 million in the
second quarter of 2016, compared to $1.5
million in the prior-year period, primarily due to a
decrease of $211,000 from cost
cutting measures in salaries, benefits, travel and certain other
back office expenses, including a reduction in fees paid to the
Board of Directors. Excluding the impact of severance compensation
liability recognized during the quarter, second quarter 2016
SG&A would have decreased 30% to $1.1
million. The decrease in SG&A expense was
partially offset by increases in consulting and other third-party
professional fees.
Depreciation, depletion and amortization decreased to
$496,000 from $1.0 million in the second quarter of 2015 due to
the December 2015 asset value
impairment of the Coke Field as a result of the oil price decline
and lower production volumes in the second quarter of 2016.
Interest expense decreased to $392,000, compared with $530,000 in the second quarter of 2015, as a
result of the reduction of debt.
Liquidity
At June 30, 2016, Glori had a
working capital deficit of $6.4
million, down from working capital of $9.5 million at December 31, 2015. The working capital
deficit resulted from the classification of the $10.2 million term loan as a current liability
since it matures in March 2017.
Cash decreased from $8.4 million
at December 31, 2015 to $3.1 million at June
30, 2016 due to net cash used in operating activities of
$3.3 million, capital expenditures of
$1.4 million and cash used in
financing activities of $584,000,
principally the repayment of debt. A majority of the capital
expenditures were associated with implementing Phase II of our AERO
System technology at the Coke Field.
Subject to obtaining financing, Glori's goal is to acquire and
redevelop previously abandoned oil fields and capture significant
economic quantities of oil which have been left behind by the
industry.
As a result of the decreased oil prices and market conditions,
the Company is not currently generating positive cash flow from
operations. Over the next six to nine months, Glori will need to
raise additional capital to fund operations and to repay or
refinance the $10.2 million
outstanding loan owed by Glori Energy Production, which matures in
March 2017.
The significant risks, uncertainties, significant working
capital deficit, historical operating losses and resulting cash
used in operations raise substantial doubt about the Company's
ability to continue as a going concern. For more information,
see "Note 3 - Liquidity Considerations and Ability to
Continue as a Going Concern" in our Quarterly Report on Form 10-Q
for the quarterly period ended June 30,
2016.
As previously reported, we have been informed by the NASDAQ
Stock Market that we are out of compliance with the minimum
requirement of a $1.00 per share
stock price and have until October 17,
2016 to regain compliance. As of June
30, 2016 we are also not in compliance with the minimum
stockholders' equity requirement of $2.5
million due to our operating net losses, including the
impairment of our oil and gas properties incurred in 2014 and 2015
as a result of the decrease in oil prices. The Company will need to
raise equity in the near term in amounts sufficient to satisfy the
$2.5 million stockholders' equity
requirement. Additionally, in order to meet the minimum
$1.00 bid price per share
requirement, Glori would most likely have to implement a reverse
stock split, which requires the approval of shareholders at a
shareholders meeting. In light of the Company's
non-compliance with these continuing listing requirements, Glori
may elect to voluntarily delist from the NASDAQ. We are
currently evaluating our alternatives. If the Company's
common stock is delisted, it would likely trade in the
over-the-counter market, which carries lower administrative costs
versus a NASDAQ listing. Glori's listing does not affect the
Company's business operations or its SEC reporting requirements and
does not create a default under any material agreements. In the
event of termination of its NASDAQ listing, the Company may
determine to re-apply to re-establish its NASDAQ listing at such
later date as the Company is able to meet the initial listing
requirements.
Conference Call
Glori has scheduled a conference call for 2:00 p.m. ET (1:00 p.m.
CT) today to discuss second quarter 2016 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.
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 August 18. Participants may access the replay by
dialing 1-877-660-6853 (toll free) or 1-201-612-7415
(international) and using the conference ID 13642021#.
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; Glori's ability to repay
or refinance its $10.2 million term
loan in March 2017; 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 2016 fiscal
year and our subsequent Quarterly Reports on Form 10-Q for 2016.
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
June 30,
|
|
Six Months Ended June
30,
|
|
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
Revenues:
|
|
|
|
|
|
|
|
|
Oil and gas
revenues
|
$
2,136
|
|
$
1,163
|
|
$
4,136
|
|
$
2,187
|
|
Service
revenues
|
496
|
|
72
|
|
1,063
|
|
246
|
|
|
Total
revenues
|
2,632
|
|
1,235
|
|
5,199
|
|
2,433
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
Oil and gas
operations
|
2,500
|
|
1,240
|
|
4,892
|
|
3,131
|
|
Service
operations
|
534
|
|
213
|
|
1,055
|
|
486
|
|
Science and
technology
|
629
|
|
309
|
|
1,103
|
|
643
|
|
Selling, general and
administrative
|
1,534
|
|
1,403
|
|
3,252
|
|
2,821
|
|
Depreciation,
depletion and amortization
|
1,039
|
|
496
|
|
2,107
|
|
1,002
|
|
|
Total operating
expenses
|
6,236
|
|
3,661
|
|
12,409
|
|
8,083
|
|
|
|
|
|
|
|
|
|
|
Loss from
operations
|
(3,604)
|
|
(2,426)
|
|
(7,210)
|
|
(5,650)
|
|
|
|
|
|
|
|
|
|
|
Other income
(expense):
|
|
|
|
|
|
|
|
|
Interest
expense
|
(530)
|
|
(392)
|
|
(1,245)
|
|
(735)
|
|
(Loss) gain on
commodity derivatives
|
(980)
|
|
(437)
|
|
389
|
|
(282)
|
|
Other income
(expense)
|
10
|
|
2
|
|
(5)
|
|
13
|
|
|
Total other expense,
net
|
(1,500)
|
|
(827)
|
|
(861)
|
|
(1,004)
|
|
|
|
|
|
|
|
|
|
|
Net loss before taxes
on income
|
(5,104)
|
|
(3,253)
|
|
(8,071)
|
|
(6,654)
|
|
|
|
|
|
|
|
|
|
|
Income tax
benefit
|
(188)
|
|
(6)
|
|
(171)
|
|
(6)
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
$
(4,916)
|
|
$(3,247)
|
|
$
(7,900)
|
|
$(6,648)
|
|
|
|
|
|
|
|
|
|
|
Net loss per common
share, basic and diluted
|
$
(0.15)
|
|
$
(0.10)
|
|
$
(0.25)
|
|
$
(0.21)
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding,
basic and diluted
|
31,803
|
|
32,050
|
|
31,684
|
|
32,026
|
Consolidated
Balance Sheets
|
(in thousands,
except share and per share data)
|
|
|
|
|
|
|
|
December 31,
2015
|
|
June 30,
2016
|
ASSETS
|
|
|
(Unaudited)
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
$
8,380
|
|
$
3,144
|
|
Accounts
receivable
|
1,456
|
|
792
|
|
Commodity
derivatives
|
3,411
|
|
1,243
|
|
Prepaid expenses and
other current assets
|
314
|
|
297
|
|
|
Total current
assets
|
13,561
|
|
5,476
|
|
|
|
|
|
|
Property and
equipment:
|
|
|
|
|
Proved oil and
gas properties - successful efforts
|
48,454
|
|
49,772
|
|
Other property
and equipment
|
6,439
|
|
6,522
|
|
|
|
54,893
|
|
56,294
|
|
|
|
|
|
|
Less:
accumulated depreciation, depletion and amortization
|
(47,578)
|
|
(48,497)
|
|
Total property and
equipment, net
|
7,315
|
|
7,797
|
|
|
|
|
|
|
Deferred
charges
|
-
|
|
228
|
Deferred tax
asset
|
1,161
|
|
-
|
|
|
Total
assets
|
$
22,037
|
|
$
13,501
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts
payable
|
$
1,430
|
|
$
644
|
|
Accrued
expenses
|
1,180
|
|
1,214
|
|
Current portion of
long-term debt shown net of unamortized deferred loan costs of $191
and $156 as of December 31, 2015 and June 30, 2016,
respectively
|
289
|
|
10,067
|
|
Current deferred tax
liability
|
1,161
|
|
-
|
|
|
Total current
liabilities
|
4,060
|
|
11,925
|
|
|
|
|
|
|
Long-term
liabilities:
|
|
|
|
|
Long-term debt, less
current portion shown net of unamortized deferred loan costs of $36
as of December 31, 2015
|
10,009
|
|
37
|
|
Asset retirement
obligation
|
1,457
|
|
1,403
|
|
|
Total long-term
liabilities
|
11,466
|
|
1,440
|
|
|
Total
liabilities
|
15,526
|
|
13,365
|
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
Preferred stock,
$.0001 par value, 5,000,000 shares authorized, no shares issued and
outstanding as of December 31, 2015 and June 30, 2016
|
-
|
|
-
|
|
Common stock, $.0001
par value, 100,000,000 shares authorized, 31,861,357 and 32,115,998
shares issued and outstanding as of December 31, 2015 and June 30,
2016, respectively
|
3
|
|
3
|
|
Additional paid-in
capital
|
106,934
|
|
107,207
|
|
Accumulated
deficit
|
(100,426)
|
|
(107,074)
|
|
|
Total stockholders'
equity
|
6,511
|
|
136
|
|
|
Total liabilities and
stockholders' equity
|
$
22,037
|
|
$
13,501
|
Consolidated
Statements of Cash Flows
|
(in
thousands)
|
|
|
|
|
|
Six Months Ended June
30
|
|
|
|
|
2015
|
|
2016
|
|
|
|
|
(Unaudited)
|
Cash flows from
operating activities:
|
|
|
|
|
Net loss
|
$ (7,900)
|
|
$(6,648)
|
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
Depreciation,
depletion and amortization of property and equipment
|
2,107
|
|
1,002
|
|
|
Stock-based
compensation
|
838
|
|
273
|
|
|
Bad debt
expense
|
36
|
|
66
|
|
|
Amortization of
deferred loan costs
|
194
|
|
110
|
|
|
Accretion of
end-of-term charge
|
40
|
|
-
|
|
|
Unrealized loss on
change in fair value of commodity derivatives
|
1,382
|
|
2,168
|
|
|
Non-cash increase in
debt (paid-in-kind interest)
|
-
|
|
52
|
|
|
Accretion of discount
on long-term debt
|
28
|
|
-
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
Accounts
receivable
|
186
|
|
598
|
|
|
Prepaid expenses and
other current assets
|
(101)
|
|
17
|
|
|
Accounts
payable
|
(1,437)
|
|
(786)
|
|
|
Deferred
revenues
|
(620)
|
|
-
|
|
|
Accrued
expenses
|
(587)
|
|
(116)
|
|
|
|
Net cash used in
operating activities
|
(5,834)
|
|
(3,264)
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
Purchase of and
additions to proved oil and gas property
|
(4,403)
|
|
(1,305)
|
|
|
Purchase of other
property and equipment
|
(312)
|
|
(83)
|
|
|
|
Net cash used in
investing activities
|
(4,715)
|
|
(1,388)
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
Proceeds from the
exercise of stock options
|
130
|
|
-
|
|
|
Payments on long-term
debt
|
(2,216)
|
|
(316)
|
|
|
Payments for deferred
charges and deferred loan costs
|
(40)
|
|
(268)
|
|
|
|
Net cash used in
financing activities
|
(2,126)
|
|
(584)
|
|
|
|
|
|
|
|
Net decrease in cash
and cash equivalents
|
(12,675)
|
|
(5,236)
|
|
|
|
|
|
|
|
Cash and cash
equivalents, beginning of period
|
29,751
|
|
8,380
|
|
|
|
|
|
|
|
Cash and cash
equivalents, end of period
|
$ 17,076
|
|
$
3,144
|
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 June 30,
|
|
For the Six Months
Ended June 30,
|
(in
thousands)
|
2015
|
2016
|
|
2015
|
2016
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
$
(4,916)
|
$
(3,247)
|
|
$
(7,900)
|
$
(6,648)
|
Unrealized
loss on commodity derivatives
|
|
1,605
|
|
1,161
|
|
|
1,382
|
|
2,168
|
Adjusted net
loss
|
$
(3,311)
|
$
(2,086)
|
|
$
(6,518)
|
$
(4,480)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss per
share
|
$
(0.10)
|
$
(0.07)
|
|
$
(0.21)
|
$
(0.14)
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding
|
|
31,803
|
|
32,050
|
|
|
31,684
|
|
32,026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Net Loss to EBITDA and Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
For the Three
Months Ended June 30,
|
|
For the Six Months
Ended June 30,
|
(in
thousands)
|
2015
|
2016
|
|
2015
|
2016
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
$
(4,916)
|
$
(3,247)
|
|
$
(7,900)
|
$
(6,648)
|
Taxes on
income
|
|
(188)
|
|
(6)
|
|
|
(171)
|
|
(6)
|
Interest
expense
|
|
530
|
|
392
|
|
|
1,245
|
|
735
|
Depreciation,
depletion and amortization
|
|
1,039
|
|
496
|
|
|
2,107
|
|
1,002
|
EBITDA
|
$
(3,535)
|
$
(2,365)
|
|
$
(4,719)
|
$
(4,917)
|
|
|
|
|
|
|
|
|
|
|
Severance
liability
|
|
-
|
|
326
|
|
|
-
|
|
326
|
Unrealized loss on
commodity derivatives
|
|
1,605
|
|
1,161
|
|
|
1,382
|
|
2,168
|
Stock-based
compensation
|
|
406
|
|
40
|
|
|
838
|
|
273
|
Adjusted
EBITDA
|
$
(1,524)
|
$
(838)
|
|
$
(2,499)
|
$
(2,150)
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/glori-energy-reports-second-quarter-2016-operating-and-financial-results-300312236.html
SOURCE Glori Energy Inc.