Attached files

file filename
8-K - 8-K - Emerald Oil, Inc.a11-24049_18k.htm

Exhibit 99.1

 

Voyager Oil & Gas, Inc. Reports Record Oil and Gas Production, Revenue and Adjusted EBITDA for its Second Quarter Ended June 30, 2011

 

Oil Production for Second Quarter Ended June 30, 2011 was 17,866 Barrels of Oil Equivalent, an increase of 76% from previous quarter ended March 31, 2011.

 

BILLINGS, MONTANA — August 9, 2011 --- Voyager Oil & Gas, Inc. (AMEX: VOG), announces record oil and gas production, revenue and adjusted EBITDA for the second quarter ended June 30, 2011.  During the quarter ended June 30, 2011, Voyager reported revenues of $1,666,535.  This represents an increase of 101% from $832,621 in the first quarter ending March 31, 2011 and an increase of 925% from $162,548 in the quarter ended June 30, 2010.  This increase in revenue is due primarily to production from 24 gross (1.13 net) producing Bakken and Three Forks wells as of June 30, 2011.

 

Second Quarter 2011 Highlights

 

·                  Record quarterly revenues of $1,666,535, up 101% over the quarter ended March 31, 2011 and up 925% over the quarter ended June 30, 2010.

·                  Record quarterly oil production of 17,866 BOE, up 74% from 10,261 in the quarter ended March 31, 2011 and up from zero production in the quarter ended June 30, 2010.

·                  Adjusted EBITDA of $763,866 up 181% from $271,476 in the quarter ended March 31, 2011 and ($873,657) in the quarter ended June 30, 2010 primarily due to increased production operations.  This is the second consecutive quarter to yield positive adjusted EBITDA.

·                  Acquired 5,262 core net acres during the quarter targeting the Bakken and Three Forks formations in North Dakota and Montana at an average price of $1,570 per net acre.

·                  63 gross, 3.13 net wells targeting the Bakken-Three Forks in the drilling, completing or producing stage as of June 30th, 2011 in the Williston Basin.

·                  As of June 30th, 2011, Voyager had a cash balance of $31,596,324.

 

J.R. Reger, Voyager’s Chief Executive Officer commented: “Despite the extraordinary challenges for our operators in the second quarter due to weather issues in the Williston Basin, we are pleased to announce our record sales and production results to our investors, and expect to continue posting record operating results over the next two quarters and through 2012. Voyager achieved record results in virtually all of our financial and production performance measurements.  These results were driven by our non-operator business model of acquiring strategic leases targeting the Williston Basin Bakken and Three Forks which is proving itself quarter after quarter.  We will continue to focus on exploring for and developing oil with the leases that we control, as well as expand our acreage positions.  We also acquired 2,232 core net acres in July of 2011 targeting the Bakken and Three Forks formations in North Dakota and Montana at an average price of $1,282 per net acre.”

 

Production Growth

 

Net Production (BOE)

 

2nd Quarter 2011

 

1st Quarter 2011

 

4th Quarter 2010

 

 

 

 

 

 

 

 

 

BOE

 

17,866

 

10,261

 

6,858

 

% Change from Previous Quarter

 

74

%

104

%

N/A

 

Realized price per barrel

 

$

93.88

 

$

81.66

 

$

72.17

 

 



 

Daily (BOE) Exit Rate

 

2nd Quarter 2011

 

1st Quarter 2011

 

4th Quarter 2010

 

 

 

 

 

 

 

 

 

Daily BOE

 

459

 

100

 

120

 

% Change from Previous Quarter

 

359

%

-17

%

N/A

 

 

Williston Basin Acreage

 

2nd Quarter 2011

 

1st Quarter 2011

 

4th Quarter 2010

 

 

 

 

 

 

 

 

 

Total Net Acres

 

28,103

 

22,766

 

21,811

 

Acquired Net Acres

 

5,262

 

955

 

375

 

Average Cost/Acre

 

$

1,570

 

$

1,460

 

$

578

 

% Net Acres Producing

 

5.06

%

2.68

%

1.35

%

% Change from Previous Quarter

 

88.52

%

98.19

%

N/A

 

 

2011 Williston Drilling Update

 

As of June 30, 2011, Voyager had interests in a total of 63 gross (3.13 net) Bakken-Three Forks wells that were drilling, completing or producing, including 24 gross (1.13 net) producing wells.  Permits continue to be issued for drilling units in which Voyager has acreage interests within North Dakota and Montana.  The Company expects to participate in approximately 6 net Bakken-Three Forks wells in 2011.

 

Operating Expenses

 

During the quarter ended June 30, 2011, the Company reported total operating expenses of $1,592,166 compared to operating expenses of $506,721 for the three months ended June 30, 2010.  This increase in expenses primarily resulted from $560,344 of depletion of oil and gas properties for the three months ended June 30, 2011, compared to $62,000 for the three months ended June 30, 2010 and $706,617 of general and administrative expenses for the three months ended June 30, 2011, compared to $440,000 for the three months ended June 30, 2010.

 

The increase in general and administrative expenses resulted primarily from $216,197 of professional fees for the three months ended June 30, 2011, compared to $83,592 for the three months ended June 30, 2010.

 

Liquidity

 

As of June 30, 2011, Voyager had a cash balance of $31,596,324, compared to $46,879,679 as of March 31, 2011.  Net cash provided by (used in) operating activities was $(1,784,960) for the six months ended June 30, 2011 compared to ($1,099,441) for the six months ended June 30, 2010.

 

Non-GAAP Financial Measures

 

In addition to reporting financial results as defined under GAAP, Voyager also presents net earnings before interest, income taxes, depreciation, depletion, and amortization (adjusted EBITDA), which is a non-GAAP performance measure. Adjusted EBITDA consists of net earnings after adjustment for those items described in the table below. Adjusted EBITDA does not represent and should not be considered an

 



 

alternative to GAAP measurements, such as net earnings (loss) (its most comparable GAAP financial measure), and Voyager’s calculations thereof may not be comparable to similarly titled measures reported by other companies. By eliminating the items described below, Voyager believes the measure is useful in evaluating its fundamental core operating performance. Voyager also believes that adjusted EBITDA is useful to investors because similar measures are frequently used by securities analysts, investors, and other interested parties in their evaluation of companies in similar industries. Voyager’s management uses adjusted EBITDA to manage its business, including in preparing its annual operating budget and financial projections. Voyager’s management does not view adjusted EBITDA in isolation and also uses other measurements, such as net earnings (loss) and revenues to measure operating performance. The following table provides a reconciliation of net earnings (loss), the most directly comparable GAAP measure, to adjusted EBITDA for the periods presented:

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(465,057

)

$

(1,114,577

)

$

(1,354,831

)

$

(1,348,618

)

Interest expense

 

506,096

 

 

1,001,575

 

 

Accretion of asset retirement obligations

 

1,328

 

41

 

1,589

 

41

 

Depreciation, depletion and amortization 

 

568,469

 

62,733

 

977,240

 

71,965

 

Stock-based compensation

 

153,030

 

178,146

 

409,769

 

407,204

 

Adjusted EBITDA

 

$

763,866

 

$

(873,657

)

$

1,035,342

 

$

(869,408

)

 

About Voyager Oil & Gas

 

Voyager Oil & Gas, Inc. is an exploration and production company based in Billings, Montana. Voyager’s primary focus is oil shale resource prospects in the continental United States.  Voyager currently controls approximately 141,000 net acres in the following five primary prospect areas:

 

·                  30,000 core net acres targeting the Bakken/Three Forks in North Dakota and Montana;

·                  10,000 net acres targeting the Niobrara formation in Colorado and Wyoming;

·                  800 net acres targeting a Red River prospect in Montana;

·                  33,500 net acres in a joint venture targeting the Heath Shale formation in Musselshell, Petroleum, Garfield and Fergus Counties of Montana; and

·                  67,000 net acres in a joint venture in the Tiger Ridge gas field in Blaine, Hill and Chouteau Counties of Montana.

 

If you would like to receive timely information on Voyager Oil & Gas when it hits the newswire, you may sign up for Voyager’s email news alert system today at: http://www.VYOG-IR.com.  For additional information on Voyager Oil & Gas visit the Company’s new website at: http://www.voyageroil.com/.

 

SAFE HARBOR

 

This press release contains forward-looking statements regarding future events and our future results that are subject to the safe harbors created under the Securities Act of 1933 and the Securities Exchange Act of 1934.  All statements other than statements of historical facts included in this report, such as statements regarding our future expectations to drill additional wells, that we will continue our aggressive acreage

 



 

expansion and that we expect to continue posting record operating results over the next two quarters and beyond are forward-looking statements (often, but not always, using words such as “expects”, “anticipates”, “plans”, “estimates”, “potential”, “possible”, “probable”, or “intends”, or stating that certain actions, events or results “may”, “will”, “should”, or “could” be taken, occur or be achieved). Forward-looking statements are based on our current expectations and assumptions about future events and involve inherent risks and uncertainties. These risks include, but are not limited to, the volatility in commodity prices for crude oil and natural gas, the presence or recoverability of estimated reserves, the ability to replace reserves, environmental risks, drilling and operating risks, exploration and development risks, competition and government regulation or other actions.  Additional information on these and other factors which could affect Voyager’s operations or financial results are included in Voyagers’ reports on file with the Securities and Exchange Commission. Such factors (many of which are beyond our control) could cause actual results to differ materially from those set forth in the forward-looking statements. Readers should not place undue reliance on any such forward-looking statements, which are made only as of the date hereof. Voyager undertakes no duty or obligation to update any forward-looking statements contained in this release as a result of new information, future events or changes in Voyager’s expectations.

 



 

VOYAGER OIL & GAS, INC.

CONDENSED BALANCE SHEETS

AS OF JUNE 30, 2011 (UNAUDITED) AND DECEMBER 31, 2010

 

 

 

June 30,

 

December 31,

 

 

 

2011

 

2010

 

 

 

(UNAUDITED)

 

 

 

ASSETS

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

Cash and Cash Equivalents

 

$

31,596,324

 

$

11,358,520

 

Trade Receivables

 

1,587,232

 

295,821

 

Short Term Investments

 

 

242,070

 

Prepaid Drilling Costs

 

1,220,677

 

493,660

 

Prepaid Expenses

 

127,855

 

85,988

 

Restricted Cash

 

51,000

 

51,000

 

Other Current Assets

 

7,557

 

1,465

 

Total Current Assets

 

34,590,645

 

12,528,524

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT

 

 

 

 

 

Oil and Natural Gas Properties, Full Cost Method

 

 

 

 

 

Proved Properties

 

23,937,970

 

6,700,438

 

Unproved Properties

 

42,162,396

 

31,176,109

 

Other Property and Equipment

 

170,695

 

18,346

 

Total Property and Equipment

 

66,271,061

 

37,894,893

 

Less - Accumulated Depreciation and Depletion

 

(2,905,231

)

(1,927,991

)

Total Property and Equipment, Net

 

63,365,830

 

35,966,902

 

 

 

 

 

 

 

Total Assets

 

$

97,956,475

 

$

48,495,426

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

Accounts Payable

 

$

4,252,290

 

$

537,757

 

Accrued Expenses

 

153,931

 

188,923

 

Operating Lease Reserve

 

10,250

 

200,756

 

Senior Secured Promissory Notes, Net

 

14,948,219

 

14,836,644

 

Total Current Liabilities

 

19,364,690

 

15,764,080

 

 

 

 

 

 

 

LONG-TERM LIABILITIES

 

 

 

 

 

Other Noncurrent Liabilities

 

62,596

 

10,522

 

 

 

 

 

 

 

Total Liabilities

 

19,427,286

 

15,774,602

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

Preferred Stock - Par Value $.001; 20,000,000 Shares Authorized;

 

 

 

 

 

None Issued or Outstanding

 

 

 

Common Stock, Par Value $.001; 200,000,000 Authorized, 57,848,431 Outstanding (12/31/2010 — 45,344,431 Shares Outstanding)

 

57,848

 

45,344

 

Additional Paid-In Capital

 

86,355,199

 

39,204,507

 

Accumulated Deficit

 

(7,883,858

)

(6,529,027

)

Total Stockholders’ Equity

 

78,529,189

 

32,720,824

 

 

 

 

 

 

 

Total Liabilities and Stockholders’ Equity

 

$

97,956,475

 

$

48,495,426

 

 



 

VOYAGER OIL & GAS, INC.

UNAUDITED CONDENSED STATEMENTS OF OPERATIONS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2011 AND 2010

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

REVENUES

 

 

 

 

 

 

 

 

 

Oil and Gas Sales

 

$

1,666,535

 

$

162,548

 

$

2,499,156

 

$

185,045

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

Production Expenses

 

148,335

 

696

 

198,313

 

696

 

Production Taxes

 

167,417

 

3,251

 

247,381

 

5,838

 

General and Administrative Expense

 

706,617

 

440,000

 

1,400,931

 

695,710

 

Depletion of Oil and Gas Properties

 

560,344

 

62,000

 

968,328

 

70,500

 

Depreciation and Amortization

 

8,125

 

733

 

8,912

 

1,465

 

Accretion of Discount on Asset Retirement Obligations

 

1,328

 

41

 

1,589

 

41

 

Total Expenses

 

1,592,166

 

506,721

 

2,825,454

 

774,250

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM OPERATIONS

 

74,369

 

(344,173

)

(326,298

)

(589,205

)

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

Merger Costs

 

 

(732,924

)

 

(732,924

)

Interest Expense

 

(506,096

)

 

(1,001,575

)

 

Other Income (Expense)

 

(33,330

)

(4,860

)

(26,958

)

6,131

 

Total Income (Expense)

 

(539,426

)

(737,784

)

(1,028,533

)

(726,793

)

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) BEFORE INCOME TAXES

 

(465,057

)

(1,081,957

)

(1,354,831

)

(1,315,998

)

 

 

 

 

 

 

 

 

 

 

INCOME TAX PROVISION

 

 

32,620

 

 

32,620

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

(465,057

)

$

(1,114,577

)

$

(1,354,831

)

$

(1,348,618

)

 

 

 

 

 

 

 

 

 

 

Net Income Per Common Share - Basic and Diluted

 

$

(0.01

)

$

(0.03

)

$

(0.02

)

$

(0.04

)

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares Outstanding — Basic and Diluted

 

57,379,515

 

41,210,235

 

54,753,703

 

30,611,659

 

 



 

VOYAGER OIL & GAS, INC.

UNAUDITED CONDENSED STATEMENTS OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE 30, 2011 AND 2010

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2011

 

2010

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

Net Loss

 

$

(1,354,831

)

$

(1,348,618

)

Adjustments to Reconcile Net Loss to Net Cash Provided by (Used for) Operating Activities

 

 

 

 

 

Depletion of Oil and Gas Properties

 

968,328

 

70,500

 

Depreciation and Amortization

 

8,912

 

1,465

 

Amortization of Premium on Bonds

 

 

37,776

 

Amortization of Loan Discount

 

111,575

 

 

Loss on Disposal of Property

 

 

34,305

 

Accretion of Discount on Asset Retirement Obligations

 

1,589

 

41

 

Gain on Sale of Available for Sale Securities

 

 

(10,138

)

Share — Based Compensation Expense

 

409,769

 

407,204

 

Changes in Working Capital and Other Items:

 

 

 

 

 

Increase in Trade Receivables

 

(1,291,411

)

(179,207

)

Increase in Restricted Cash

 

 

(53

)

Increase in Prepaid Expenses

 

(41,867

)

(91,061

)

Decrease (Increase) in Other Current Assets

 

(6,092

)

56,752

 

Increase (Decrease) in Accounts Payable

 

(365,434

)

12,371

 

Decrease in Accrued Expenses

 

(34,992

)

(7,128

)

Decrease in Operating Lease Reserve

 

(190,506

)

(83,650

)

Net Cash Provided by (Used For) Operating Activities

 

(1,784,960

)

(1,099,441

)

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

Cash Received from Merger Agreement

 

 

17,413,845

 

Purchases of Other Property and Equipment

 

(152,349

)

(4,598

)

Prepaid Drilling Costs

 

(727,017

)

(1,044,642

)

Proceeds from Sales of Available for Sale Securities

 

242,070

 

5,626,523

 

Acquisition and Development of Oil and Gas Properties

 

(23,959,151

)

(9,991,657

)

Net Cash Provided by (Used For) Investing Activities

 

(24,596,447

)

11,999,471

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

Proceeds from Issuance of Common Stock - Net of Issuance Costs

 

46,602,251

 

779,240

 

Proceeds from Exercise of Stock Options and Warrants

 

16,960

 

24,880

 

Net Cash Provided by Financing Activities

 

46,619,211

 

804,120

 

 

 

 

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

20,237,804

 

11,704,150

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS — BEGINNING OF PERIOD

 

11,358,520

 

691,263

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS — END OF PERIOD

 

$

31,596,324

 

$

12,395,413

 

 

 

 

 

 

 

Supplemental Disclosure of Cash Flow Information

 

 

 

 

 

Cash Paid During the Period for Interest

 

$

900,000

 

$

 

Cash Paid During the Period for Income Taxes

 

$

 

$

 

 

 

 

 

 

 

Non-Cash Financing and Investing Activities:

 

 

 

 

 

Purchase of Oil and Gas Properties Paid Subsequent to Period End

 

$

46,114

 

$

7,500,000

 

Purchase of Oil and Gas Properties through Issuance of Common Stock

 

$

 

$

2,358,900

 

Payment of Capital Raise Costs with Issuance of Common Stock

 

$

 

$

186,340

 

Fair Value of Warrants and Options Granted as Compensation

 

$

429,232

 

$

292,452

 

Payment of Compensation through Issuance of Common Stock

 

$

114,753

 

$

114,752

 

Capitalized Asset Retirement Obligations

 

$

50,485

 

$

1,215

 

Oil And Gas Property Accrual Included in Accounts Payable

 

$

4,033,853

 

 

 



 

Investor Relations Contact:

The WSR Group

Gerald Kieft

772-219-7525

http://www.wallstreetresources.net/voyager.asp

 

Source: Voyager Oil & Gas, Inc.