0001144204-15-015524.txt : 20150312 0001144204-15-015524.hdr.sgml : 20150312 20150312084459 ACCESSION NUMBER: 0001144204-15-015524 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20150312 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150312 DATE AS OF CHANGE: 20150312 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Glori Energy Inc. CENTRAL INDEX KEY: 0001597131 STANDARD INDUSTRIAL CLASSIFICATION: CRUDE PETROLEUM & NATURAL GAS [1311] IRS NUMBER: 000000000 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-55261 FILM NUMBER: 15694495 BUSINESS ADDRESS: STREET 1: 4315 SOUTH DRIVE CITY: HOUSTON STATE: TX ZIP: 77053 BUSINESS PHONE: (713) 237-8880 MAIL ADDRESS: STREET 1: 4315 SOUTH DRIVE CITY: HOUSTON STATE: TX ZIP: 77053 FORMER COMPANY: FORMER CONFORMED NAME: Glori Acquisition Corp. DATE OF NAME CHANGE: 20140115 8-K 1 v404293_8k.htm 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

 

 

Date of Report (Date of earliest event reported): March 12, 2015

 

Glori Energy Inc. 

 

(Exact name of registrant as specified in its charter)

 

Delaware 000-55261 46-4527741
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) Identification No.)

 

  10350 Richmond Avenue  
  Suite 850  
  Houston, TX 77042
  (Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code: (713) 237-8880

 

4315 South Drive
Houston, Texas 77053

 

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 
 

  

Item 2.02 Results of Operations and Financial Condition.

 

On March 12, 2015, Glori Energy Inc. (the “Company”) issued a press release reporting fourth quarter and fiscal year 2014 results. The press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

 

In accordance with General Instruction B.2 of Form 8-K, the foregoing information, including Exhibit 99.1, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section, nor shall such information and Exhibit 99.1 be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

Item 9.01.Financial Statements and Exhibits.

 

(d) Exhibits.

 

The following are furnished Exhibits to this Current Report on Form 8-K:

 

Exhibit

Number

  Description
99.1   Press Release issued by Glori Energy Inc. dated March 12, 2015.
     
 
 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  Glori Energy Inc.
     
Date: March 12, 2015 By: /s/ Stuart M. Page  
  Name: Stuart M. Page  
  Title: President and Chief Executive Officer  
       

 

 

Exhibit

Number

  Description
99.1   Press Release issued by Glori Energy Inc. dated March 12, 2015.

  

 

EX-99.1 2 v404293_ex99-1.htm EXHIBIT 99.1
Exhibit 99.1
 

Glori Energy Reports Fourth Quarter and Full Year 2014 Operating and Financial Results



Q4 revenues grew $3.1 million from prior year quarter to $3.8 million, up 390%

2014 revenues grew $12.6 million from 2013 to $15.9 million, up 393%         

AERO Services revenues up 56% to $4.1 million for full year 2014

HOUSTON, March 12, 2015 /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 12 months ended December 31, 2014. Highlights for the quarter include:

  • Q4 oil and gas production volumes increased to 525 net barrels of oil equivalent per day ("BOE/D") from 502 BOE/D in Q3 2014. 57% of liquids production in Q4 was hedged at $94.11 per barrel. 
  • AERO implementation at the Coke Field to commence this month with the drilling of the first injection well.  
  • First commercial full-field international expansion of the AERO system recently commenced onshore in Brazil with Petrobras.

Stuart Page, Chief Executive Officer of Glori Energy, said, "We made outstanding progress during 2014 in executing our strategy to grow both our breakthrough AERO technology service business and to begin building our oil and gas production portfolio, which will generate cash and help us demonstrate the effectiveness of our AERO technology to the upstream market.

"To lay the foundation for our future growth, we became a publicly traded company in April 2014 and raised additional capital. We acquired the Coke Field in East Texas in March, which is our first commercial upstream investment, and we added leases around the field in September. We also began acquiring low-cost acreage in a shut-in field where we plan to implement our AERO technology this year at a low incremental cost.

"In East Texas, we recently received a permit from the state of Texas to drill the first of up to six injector wells in the Coke Field. We are on target to drill the first injection well this month, along with installation of AERO surface facilities, followed by a second injection well in the second quarter in a different quadrant of the field. Based on past performance data from client field applications, we expect to begin to see an initial modest response late in the second quarter and see production build gradually over about 12 months. This should provide valuable performance data to support our marketing efforts for the service side of our business.

"We just began a full-field AERO application program on an onshore field operated by Petrobras, the state oil company of Brazil. We are injecting nutrients into the Baixo do Algodão field, which is a sandstone field similar in size to our Coke field. This contract also represents our first major piece of commercial business in Latin America, where we expect to broaden our base of business in the future.

"We continue to actively pursue producing property acquisitions and are starting to see assets come to market as operators react to low oil prices. We believe that these opportunities will grow over the coming quarters if oil stays below $70 as companies seek to strengthen their balance sheets through non-core divestitures.

"We will remain disciplined in capital spending and won't overpay for oil and gas properties for the sake of immediate production growth. We think the low commodity price environment will work to our advantage as we look for mature oil fields to acquire and stimulate their production using our proprietary AERO technology.

"Most E&P companies have sharply reduced their capital outlays for 2015, which has impacted our AERO technology services business and reduced our near-term expectations for this segment. We believe that once oil and gas producers gain better visibility into the right level of investment given the near-term market outlook, we should see more opportunity for deployment of our AERO technology. The low implementation cost combined with the rapid production increase we typically see within the first year following deployment should be attractive to upstream customers in a low commodity price environment.

"Finally, we were gratified to see that a case study on one of our longest running AERO projects was selected for inclusion in the March issue of JPT (The Journal of Petroleum Technology), the member publication of the Society of Petroleum Engineers."

Financial Results

Glori generates revenues through the production and sale of oil and natural gas (the "Oil and Gas Segment") and through services provided to third-party oil companies (the "Services Segment").

Total revenues for the fourth quarter of 2014 increased by $3.1 million, or 390%, from a year ago to $3.8 million, and for the full year they increased by $12.6 million, or 393%, to $15.9 million. Oil and Gas Segment revenues increased by $3.1 million, compared to the fourth quarter of 2013, to $3.2 million, and for the full year they increased by $11.1 million, reflecting the acquisition of the Coke Field in East Texas in March 2014. AERO Services Segment revenues declined from $664,000 in the fourth quarter of 2013 to $608,000 in the latest quarter but increased 56% to $4.1 million for the full year.

Adjusted earnings before interest, income taxes, depreciation, depletion and amortization ("Adjusted EBITDA") for the fourth quarter of 2014 was a negative $2.0 million, compared to a negative $2.0 million for the fourth quarter of 2013 (see the accompanying reconciliation of net loss to Adjusted EBITDA). For the full year, Adjusted EBITDA was a negative $5.6 million in 2014 versus a negative $6.7 million in 2013.

Reported net loss for the fourth quarter of 2014 was $11.7 million, or a net loss of $0.37 per common share, which includes the negative impact of a $13.2 million asset impairment due to the sharp decline in oil prices, partly offset by a $6.8 million gain on commodity derivatives, which includes a $630,000 gain on swap settlements realized. This compares to a reported fourth quarter 2013 net loss of $5.4 million, or a loss of $4.76 per share. Excluding the impact of these items, the net loss for the fourth quarter of 2014 was $4.7 million, or an adjusted loss of $0.15 per common share. The fourth quarter 2013 net loss includes the negative impact of a $2.2 million asset impairment and a $591,000 loss on the change in fair value of warrants. Excluding the impact of these items, the net loss for the fourth quarter of 2013 was $2.6 million, or an adjusted loss of $2.31 per common share.

For the full year, 2014 reported net loss was $18.8 million, compared with a reported net loss of $10.6 million in 2013. Adjusted to exclude the impact of special items, the 2014 net loss was $13.8 million, versus a net loss of $9.0 million in 2013.

Oil and Gas Segment

Revenues from oil, condensate and natural gas increased to $3.2 million in the fourth quarter of 2014, from $121,000 for the same period of 2013. Average daily production was 525 BOE/D with an average realized oil price of $67.04. Average realized oil price including oil swap settlements was $80.10. Production from liquids (oil and condensate) represented approximately 92% of total production for the fourth quarter of 2014. In the third quarter of 2014 we reported production of 502 net BOE/D with an average realized oil price of $94.23. Net of oil swap settlements, our average realized price was $91.00 in the third quarter. The sequential increase in production was the result of traditional field optimization work the company performed in the latter portion of 2014 in preparation for AERO deployment and the acquisition of additional interests in the Coke field.

Oil and gas operating expenses in the fourth quarter of 2014 were $3.5 million compared with $577,000 in the fourth quarter of 2013, due to the Coke Field acquisition, the addition of professional and technical staff associated with the growth of Glori's Oil and Gas Segment, and costs associated with the sourcing and evaluation of potential oil property acquisitions. Total operating expenses for the Oil and Gas Segment also include expenses for Glori's Etzold greenfield lab in Kansas. Included in oil and gas operating expenses for the fourth quarter of 2014 are direct lease operating expenses of approximately $1.9 million, production taxes of $150,000, acquisition expenses of $85,000 and compensation and other administrative expenses associated with professional and technical personnel of $630,000. Also included in Oil and Gas Segment expenses in the fourth quarter was $357,000 of third-party commission expense associated with a new oil sales contract for the Coke Field, which resulted in a higher realized oil price than under the previous contract.

As a result of sharply lower oil and gas prices at year-end 2014, we recognized a $13.2 million asset impairment on the value of our oil and gas properties.

AERO Services Segment

Revenues from our AERO Services Segment in the fourth quarter declined to $608,000 from $664,000 in the prior year fourth quarter. The decline was primarily due to a decrease in analysis phase revenues partly offset by increases in AERO field deployment revenues. The 2013 fourth quarter included the commencement of a significant project in Canada and, in the fourth quarter of 2014, we experienced the postponement of some projects as certain customers deferred the start-up of projects due to sharply reduced budgets in reaction to the decline in oil prices.

As of December 31, 2014, Glori had $653,000 in AERO Services Segment deferred revenues on the balance sheet. The deferred revenues will be recognized over the next 12 months as Glori commences the field deployment phase of service contracts and begins to earn additional monthly fees related to these projects.

AERO Services operating expenses increased to $813,000 in the fourth quarter of 2014 compared to $578,000 a year ago due to the increased purchases for materials and nutrients for projects in Canada and Brazil and increased compensation expense.

Other Expenses

Science and technology expenses increased to $702,000 in the fourth quarter of 2014 compared to $524,000 in the fourth quarter of 2013 due to increased intellectual property legal expenses and increased compensation and research consulting expenses.

Selling, general and administrative expense was $1.7 million in the fourth quarter of 2014, compared to $1.2 million in the prior-year period. The increase is primarily due to increased compensation expense, recruiting expense and additional staff, partially offset by a decrease in legal and professional fees.

Depreciation, depletion and amortization was $1.7 million in the fourth quarter of 2014, up from $156,000 a year earlier. The year-over-year increase was due to higher overall production and higher capitalized costs as a result of the Coke Field acquisition.

Interest expense totaled $714,000 in the latest quarter, compared with $209,000 in the fourth quarter of 2013. The increase was the result of borrowings in connection with the Coke Field acquisition in March 2014.

Glori had oil swaps in place covering approximately 57% of oil and condensate production for the fourth quarter of 2014 and continues to maintain swaps covering a portion of estimated future production. The company recognized a $6.8 million gain on commodity derivatives in the latest quarter, which includes $630,000 in cash settlements received on derivatives. Glori has oil derivative contracts for 8,400 barrels per month at $94.11 through March 2015, followed by contracts covering 7,300 barrels per month at $86.50 through March 2016, and thereafter at declining volumes and prices until March 2018.

Liquidity

At December 31, 2014, Glori had working capital of $26.2 million, down from $28.1 million at September 30, 2014. Our cash and cash equivalents were $29.8 million, down from $32.7 million at the end of the third quarter. The primary use of capital has been to fund the purchase of oil and gas properties, fund the Company's operations and for repayment of debt.

Glori is pursuing the acquisition of oil properties, which it expects to fund from existing cash balances, borrowings under reserve-based credit facilities to be established, and depending on future capital market conditions, the possible issuance of equity securities.

Conference Call

Glori has scheduled a conference call for 10:00 a.m. ET (9:00 a.m. CT) on Thursday, March 12 to discuss fourth quarter and full year 2014 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 19. Participants may access the replay by dialing 1-877-660-6853 (toll free) or 1-201-612-7415 (international) (Conference ID: 13602577).

ABOUT GLORI ENERGY INC.

Glori Energy (NASDAQ: GLRI) 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 USA 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

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," "potential," "target," "goal," "plans," "objective," "should", or similar expressions. All statements by us regarding our possible or assumed future results of our business, financial condition, liquidity, results of operations, 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 earnings, revenues, expenses, margins, or any other financial expectations are not realized; oil production rates; oil prices; the efficacy of changes in oil fields acquired; competition and competitive factors in the markets in which Glori operates; 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; the advantages of the AERO System compared to other enhanced oil recovery methods; and Glori's ability to develop and maintain positive relationships with its customers and prospective customers. 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

-- Tables to Follow --

Consolidated Statements of Operations
(in thousands, except per share data)





Three Months Ended December 31,


Year Ended December 31,




2013


2014


2013


2014







Revenues:









Oil and gas revenues

$                121


$             3,235


$                576


$           11,724


Service revenues

664


608


2,643


4,135



Total revenues

785


3,843


3,219


15,859











Operating expenses:









Oil and gas operations

577


3,468


2,211


10,777


Service operations

578


813


2,281


3,528


Science and technology

524


702


1,682


1,868


Selling, general and administrative

1,191


1,716


4,279


5,920


Write-off of deferred offering costs

126


-


126


-


Impairment of oil and gas property

2,190


13,160


2,190


13,160


Depreciation, depletion and amortization

156


1,693


622


4,624



Total operating expenses

5,342


21,552


13,391


39,877











Loss from operations

(4,557)


(17,709)


(10,172)


(24,018)











Other (expense) income:









Interest expense

(209)


(714)


(959)


(3,023)


(Loss) gain on change in fair value of warrants

(591)


-


592


2,454


Gain on commodity derivatives

-


6,787


-


6,023


Other (expense) income 

(45)


(4)


(70)


17



Total other (expense) income, net

(845)


6,069


(437)


5,471











Net loss before taxes on income

(5,402)


(11,640)


(10,609)


(18,547)











Income tax expense

-


16


-


209











Net loss

$           (5,402)


$         (11,656)


$         (10,609)


$         (18,756)











Net loss per common share, basic and diluted

$              (4.76)


$              (0.37)


$              (9.61)


$              (0.65)











Weighted average common shares outstanding, basic and diluted

1,136


31,499


1,104


28,855










Consolidated Balance Sheets
(in thousands, except share and per share data)









December 31, 2013


December 31, 2014







ASSETS










Current assets:





Cash and cash equivalents

$                        20,867


$                        29,751


Accounts receivable, less allowance for doubtful accounts of $80 and $0 as of December 31, 2013 and December 31, 2014, respectively

307


1,371


Commodity derivatives


2,905


Prepaid expenses and other current assets

71


242


Inventory

24


2



Total current assets

21,269


34,271







Property and equipment:





 Proved oil and gas properties - successful efforts 

3,141


45,694


 Other property and equipment

4,892


5,941




8,033


51,635







 Less: accumulated depreciation, depletion and amortization

(5,223)


(22,822)


Total property and equipment, net

2,810


28,813







Commodity derivatives


2,891

Deferred offering costs

378


Deferred loan costs

162


490

Deferred tax asset


970



Total assets

$                        24,619


$                        67,435







LIABILITIES AND STOCKHOLDERS' EQUITY










Current liabilities:





Accounts payable

$                              534


$                           2,251


Deferred revenues

1,753


653


Accrued expenses

417


1,792


Current portion of long-term debt

3,499


2,380


Current deferred tax liability


970



Total current liabilities

6,203


8,046







Long-term liabilities:





Long-term debt, less current portion

1,771


16,845


Other long-term liabilities

449


1,329



Total long-term liabilities

2,220


18,174



Total liabilities

8,423


26,220







Commitments and contingencies










Stockholders' equity:





Common stock, $.0001 par value, 100,000,000 shares authorized, 22,450,688 and 31,499,303 shares issued and outstanding as of December 31, 2013 and December 31, 2014, respectively

2


3


Additional paid-in capital

61,609


105,383


Accumulated deficit

(45,415)


(64,171)



Total stockholders' equity

16,196


41,215



Total liabilities and stockholders' equity

$                        24,619


$                        67,435

Consolidated Statements of Cash Flows
(in thousands)






Year Ended December 31,





2013


2014






Cash flows from operating activities:





Net loss

$                  (10,609)


$                  (18,756)


Adjustments to reconcile net loss to net cash used in operating activities:






Depreciation, depletion and amortization of property and equipment

622


4,624



Bad debt expense

80


-



Stock-based compensation

774


296



Amortization of deferred loan costs and other

156


439



Accretion of end-of-term charge

96


96



Loss on disposal of property and equipment

25


-



Gain on change in fair value of warrant liabilities

(592)


(2,454)



Accretion of discount on long-term debt

67


67



Unrealized gain on change in fair value of commodity derivatives


(5,796)



Write-off of deferred offering costs

126


-



Impairment of oil and gas property

2,190


13,160


Changes in operating assets and liabilities:






Accounts receivable

(156)


(1,087)



Prepaid expenses

51


(171)



Inventory

21


22



Accounts payable

(125)


1,339



Deferred revenues

758


(1,100)



Accrued expenses

(37)


1,135




Net cash used in operating activities

(6,553)


(8,186)








Cash flows from investing activities:






Purchase of proved oil and gas property

(60)


(41,353)



Purchase of other property and equipment

(470)


(1,009)




Net cash used in investing activities

(530)


(42,362)








Cash flows from financing activities:






Proceeds from issuance of common stock, preferred stock and preferred warrants

12,118


5,019



Proceeds from issuance of long-term debt

-


24,035



Proceeds from exercise of warrants and stock options

-


4,188



Proceeds from merger with Infinity Corp. including private placement of common stock

-


38,441



Payments on long-term debt

(2,676)


(8,147)



Payments for deferred offering costs

(163)


(3,337)



Payments for deferred loan costs

(36)


(767)




Net cash provided by financing activities

9,243


59,432








Net increase in cash and cash equivalents

2,160


8,884








Cash and cash equivalents, beginning of period

18,707


20,867








Cash and cash equivalents, end of period

$                   20,867


$                   29,751

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)

2013

2014


2013

2014












Net loss


$             (5,402)

$             (11,656)


$      (10,609)

$         (18,756)

  Impairment of oil and gas property


2,190


13,160



2,190


13,160

  Gain on commodity derivatives


-


(6,787)



-


(6,023)

  Gain on swap settlements realized


-


630



-


227

  Loss (Gain) on change in fair
  value of warrants


591


-



(592)


(2,454)

Adjusted net loss

$             (2,621)

$               (4,653)


$        (9,011)

$         (13,846)























Adjusted net loss per share

$                (2.31)

$                 (0.15)


$           (8.16)

$              (0.48)












Weighted average common
shares outstanding*


1,136


31,499



1,104


28,855












*Weighted average common shares outstanding for the three and twelve months ended December 31, 2013 have been adjusted to retroactively reflect the common shares received in the business combination with Infinity Cross Border Corporation in exchange for the previously stated weighted average outstanding common shares outstanding during the period.

Reconciliation of Net Loss to EBITDA and Adjusted EBITDA: 














For the Three Months Ended December 31,


For the Year Ended December 31,

(in thousands)

2013

2014


2013

2014












Net loss


$             (5,402)

$             (11,656)


$      (10,609)

$         (18,756)

  Taxes on income


-


16



-


209

  Interest expense


209


714



959


3,023

  Depreciation, depletion and
  amortization


156


1,693



622


4,624

EBITDA


$             (5,037)

$               (9,233)


$        (9,028)

$         (10,900)












Loss (Gain) on change in fair value of warrants


591


-



(592)


(2,454)

Gain on commodity derivatives


-


(6,787)



-


(6,023)

Gain on swap settlements realized


-


630



-


227

Write-off of obsolete inventory and equipment


-


121



-


121

Stock-based compensation


240


64



774


296

Impairment of oil and gas property


2,190


13,160



2,190


13,160

Adjusted EBITDA 

$             (2,016)

$               (2,045)


$        (6,656)

$           (5,573)