Home
Evolution Petroleum Corporation, Inc.
Evolution Petroleum Reports Fiscal Second Quarter 2026 Results and Declares $0.12 per Share Cash Dividend for the Fiscal Third Quarter
Business
Feb 10 2026
27 min read

Evolution Petroleum Reports Fiscal Second Quarter 2026 Results and Declares $0.12 per Share Cash Dividend for the Fiscal Third Quarter

news images

Material Improvement in Net Income and 41% Increase in Adjusted EBITDA to $8.0 Million

HOUSTON, Feb. 10, 2026 (GLOBE NEWSWIRE) -- Evolution Petroleum Corporation (NYSE American: EPM) ("Evolution" or the "Company") today announced its financial and operating results for its fiscal second quarter ended December 31, 2025. Evolution also declared its 15th consecutive $0.12 cash dividend per common share, payable on March 31, 2026, marking its 50th consecutive quarterly cash dividend payment.

Financial & Operational Highlights

($ in thousands)

 

Q2 2026

 

Q2 2025

 

Q1 2026

 

% Change vs Q2/Q2

 

% Change vs Q2/Q1

Average BOEPD

 

 

7,380

 

 

6,935

 

 

 

7,315

 

 

6

%

 

1

%

Revenues

 

$

20,679

 

$

20,275

 

 

$

21,288

 

 

2

%

 

(3

)%

Net Income (Loss)(1)

 

$

1,065

 

$

(1,825

)

 

$

824

 

 

NM

 

 

29

%

Adjusted Net Income (Loss)(1)(2)

 

$

257

 

$

(841

)

 

$

(79

)

 

NM

 

 

NM

 

Adjusted EBITDA(3)

 

$

7,994

 

$

5,688

 

 

$

7,301

 

 

41

%

 

9

%

_______________
(1)  "NM" means "Not Meaningful."
(2)  Adjusted Net Income is a non-GAAP financial measure; see the non-GAAP reconciliation schedules to the most comparable GAAP measures at the end of this release for more information.
(3)  Adjusted EBITDA is Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization and is a non-GAAP financial measure; see the non-GAAP reconciliation schedules to the most comparable GAAP measures at the end of this release for more information.

  • Fiscal Q2 production increased 6% year-over-year to 7,380 barrels of oil equivalent per day (“BOEPD”), with oil increasing 8%, natural gas increasing 6%, and natural gas liquids (“NGLs”) increasing 7%.

  • During the quarter, the Company benefited from higher realized natural gas prices, contributing to a 41% increase in Adjusted EBITDA to $8.0 million and a significant increase in Adjusted EBITDA margin to 39% compared to 28%.

  • Returned approximately $4.2 million to shareholders in the form of cash dividends during fiscal Q2.

M&A Highlights

  • Continued to expand the mineral and royalty platform, building out a growing network of industry partners that is enabling a consistent pipeline of tailored acquisition opportunities.

  • In late December 2025 and January 2026, Evolution closed four mineral and royalty acquisitions in the prolific Haynesville-Bossier Shale natural gas play in Louisiana, for total estimated net consideration of $4.5 million, adding approximately 321 net royalty acres (“NRA”) to the Company's portfolio of assets.

  • Combined, the four closed transactions added 13 gross, high margin producing royalty wells and added zero-cost drilling and completion exposure to:

    • 24 gross drilled, uncompleted wells ("DUCs")

    • 10 additional proved, undeveloped locations ("PUDs")

    • 10 probable locations

    • ~2.1 BCF of net proved reserves at current strip pricing

  • These newly acquired assets are expected to pay back in under three years and enhance both near-and long-term cash flow, dividend coverage, and portfolio diversification.

Development Highlights

  • Scoop/Stack development

    • Working Interests: three gross wells in progress and signed three additional authorizations for expenditures ("AFEs") for new wells during the quarter.

    • Mineral Interests (at zero additional capital costs): converted three gross wells to Proved Developed Production ("PDP") and have an additional 16 gross wells in progress.

  • Transitioned from electric submersible pumps to rod pumps across the Chaveroo field, with five out of seven wells already converted.

    • Significantly improved lifting efficiency, reduced downtime and stabilized production, resulting in field performance trending approximately 5% above initial expectations, thereby boosting capital efficiency and long-term asset value.

Management Comments

Kelly Loyd, President and Chief Executive Officer, commented: “We are very pleased to deliver strong financial results for the quarter with a meaningful increase in profitability, supported by higher realized natural gas prices and improved results in the field, despite lower oil prices. Operationally, production was stable across the majority of our diversified asset base and lease operating expenses per BOE improved, reflecting continued execution in cost-control and efficiency.

“Looking ahead, we remain focused on a disciplined approach to capital allocation that balances sustainable shareholder returns with high conviction investment opportunities. In particular, we’ve been successful in growing a durable pipeline we expect will continue to provide attractive royalty and mineral prospects tailored to support long‑term dividend strength and production stability. We believe this continuous pipeline will allow us to be more consistent in our acquisition strategy, in addition to remaining highly opportunistic. This approach aligns with our goal of offering capital-efficient exposure to high-margin production, which we anticipate will be accretive to cash flow per share both now and in the future.

“Recent activity across our SCOOP/STACK minerals and newly acquired Haynesville-Bossier assets demonstrates this strategy in action. Several wells have turned to sales or entered drilling and completion operations ahead of schedule, driving incremental cash flow and accelerating returns. Our emphasis on assets with a blend of current production, near-term zero-cost drilling, and long-term upside has begun to yield tangible results.

“Our diversified, low-decline asset base and improving operational performance across the majority of our portfolio, provides strong resiliency throughout commodity price cycles. As always, we will continue to evaluate the most effective ways to deploy capital for long-term shareholder value.”

Fiscal Second Quarter 2026 Financial Results

Total revenues increased 2% to $20.7 million compared to $20.3 million in the year-ago quarter. The change was driven primarily by a 6% increase in production and a 22% increase in realized natural gas prices, partially offset by 16% and 12% lower realized oil and NGL prices, respectively.

Lease operating costs (“LOE”) improved to $11.5 million compared to $12.8 million in the year-ago quarter. On a per-unit basis, LOE was $16.96 per BOE compared to $20.05 per BOE in the year-ago quarter. The decrease was primarily driven by reduced ad valorem taxes at Barnett Shale and the cessation of CO2 purchases at Delhi Field, partially offset by the addition of TexMex properties and initial integration and transition to the new operator.

Depletion, depreciation, and accretion expense was $5.9 million compared to $5.4 million in the year-ago period. On a per-BOE basis, the Company’s current quarter depletion rate was $8.15 per BOE, compared to $7.87 per BOE in the year-ago period, reflecting an increase in the depletion rate and a decrease in reserve volumes.

General and administrative (“G&A”) expenses, excluding stock-based compensation, remained flat at $2.0 million for each of the periods. On a per-BOE basis, G&A (excluding stock-based compensation) was $2.91 compared to $3.13 in the year-ago period. The decrease on a per unit basis is primarily the result of the increase in production for the current year.

The Company reported net income of $1.1 million, or $0.03 per diluted share, compared to net loss of $1.8 million, or $(0.06) per share, in the year-ago period. Excluding the impact of selected items, which include gains and losses on the unrealized portion of hedges, the Company reported adjusted net income of $0.3 million, compared to adjusted net loss of $0.8 million in the year-ago period.(1)

Adjusted EBITDA increased 41% to $8.0 million compared to $5.7 million in the year-ago quarter. The increase was primarily due to increases in natural gas revenues and realized gains on derivative contracts, as well as reductions in lease operating costs compared to the prior year period.(2)

Production & Pricing

Average price per unit:

Q2 2026

 

Q2 2025

 

% Change vs Q2/Q2

Crude oil (BBL)

$

55.42

 

$

65.72

 

(16

)%

Natural gas (MCF)

 

3.32

 

 

2.73

 

22

%

Natural Gas Liquids (BBL)

 

22.70

 

 

25.90

 

(12

)%

Equivalent (BOE)

 

30.46

 

 

31.78

 

(4

)%

 

 

 

 

 

 

 

 

 

Total production for the second quarter of fiscal 2026 increased 6% to 7,380 net BOEPD compared to 6,935 net BOEPD in the year-ago period. Total production for the second quarter of fiscal 2026 included approximately 2,098 barrels per day (“BOPD”) of crude oil, 4,065 BOEPD of natural gas, and 1,217 BOEPD of NGLs. The change in total production was primarily driven by production from the Company’s Minerals Acquisition in August 2025 and TexMex Acquisition in April 2025. In the current quarter, natural gas accounted for 36% of revenue, up from 29% in the prior year.

_______________
(1) Adjusted net income (loss) is a non-GAAP financial measure; see the non-GAAP reconciliation schedules to the most comparable GAAP measures at the end of this release for more information.
(2) Adjusted EBITDA is Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization and is a non-GAAP financial measure; see the non-GAAP reconciliation schedules to the most comparable GAAP measures at the end of this release for more information

The Company’s average realized commodity price (excluding the impact of derivative contracts) decreased slightly to $30.46 per BOE in Q2, compared to $31.78 per BOE in the year-ago period. These changes were primarily due to lower realized oil and NGL prices, partially offset by a 22% increase in realized natural gas prices.

Operations Update

The Company continued to expand its mineral and royalty position, completing two mineral acreage acquisitions in the Haynesville-Bossier Shale play in Louisiana during the quarter and an additional two subsequent to quarter end. The Company’s mineral acquisitions prioritize placing value on wells that are either currently producing or are expected to be producing within one year of purchase.

At SCOOP/STACK, there was a material increase of 28% in production and 23% decrease in LOE per BOE during fiscal Q2 compared to the prior year quarter, primarily due to the closing of various mineral and royalty acquisitions.

At Chaveroo, production for fiscal Q2 increased year-over-year, benefiting from wells brought online over the past twelve months. The Company continues to advance permitting activities to support future development when commodity prices and oil market conditions improve.

At TexMex, a successful workover program and facility upgrades led to improved production during the quarter, and the Company expects additional optimization work to drive further gains in fiscal 2026. Production increases were partially offset by a one-time failure of a tank battery in Texas that was repaired and restored to service during the quarter.

At Delhi, production was impacted by equipment downtime during the quarter. However, field-level profitability remained strong, aided by lower operating costs. Sales volumes are expected to improve moving forward following the resolution of downtime issues in late January.

At Jonah and Barnett, natural gas volumes remained steady quarter-over-quarter, reflecting their low-decline profiles, and the Company realized improved pricing in both basins.

Balance Sheet, Liquidity, and Capital Spending

On December 31, 2025, the Company had cash and cash equivalents of $3.8 million, outstanding borrowings of $54.5 million, and $0.8 million in letters of credit outstanding under its Senior Secured Credit Facility, and a weighted average interest rate of 6.88%. Availability under the facility was $9.7 million, bringing total liquidity to $13.5 million. In the second quarter of fiscal 2026, Evolution paid $4.2 million in common stock dividends and incurred $0.9 million in capital expenditures. Evolution deployed capital on royalty and minerals acquisitions in Louisiana. These cash outlays were partially offset by cash received from its SCOOP/STACK Minerals Acquisition for net cash flows from the effective date to closing date. Evolution also received net proceeds of $1.0 million from the sale of shares of common stock under its At-The-Market equity sales agreement. The Company had total net cash provided by operating activities of $5.4 million for the quarter.

Cash Dividend on Common Stock

On February 9, 2026, Evolution's Board of Directors declared a cash dividend of $0.12 per share of common stock, payable on March 31, 2026, to common stockholders of record on March 16, 2026. This will be the 50th consecutive quarterly cash dividend on the Company's common stock since December 31, 2013. To date, Evolution has returned approximately $143.1 million, or $4.29 per share, back to stockholders in common stock dividends.

Conference Call

As previously announced, Evolution Petroleum will host a conference call on Wednesday, February 11, 2026, at 10:00 a.m. CT to review its fiscal second quarter 2026 financial and operating results. Participants can join online at https://event.choruscall.com/mediaframe/webcast.html?webcastid=xSmEDlK2 or by dialing (844) 481-2813. Dial-in participants should ask to join the Evolution Petroleum Corporation call. A replay will be available through February 11, 2027, via the provided webcast link and on Evolution's Investor Relations website at www.ir.evolutionpetroleum.com.

About Evolution Petroleum

Evolution Petroleum Corporation is an independent energy company focused on maximizing total shareholder returns through the ownership of and investment in onshore oil and natural gas properties in the U.S. The Company aims to build and maintain a diversified portfolio of long-life oil and natural gas properties through acquisitions, selective development opportunities, production enhancements, and other exploitation efforts. Visit www.evolutionpetroleum.com for more information.

Cautionary Statement

All forward-looking statements contained in this press release regarding the Company's current and future expectations, potential results, and plans and objectives involve a wide range of risks and uncertainties. Statements herein using words such as "anticipate," "believe," "expect," "may," "plans," "outlook," "should," "will," and words of similar meaning are forward-looking statements. Although the Company's expectations are based on business, engineering, geological, financial, and operating assumptions that it believes to be reasonable, many factors could cause actual results to differ materially from its expectations. The Company gives no assurance that its goals will be achieved. These factors and others are detailed under the heading "Risk Factors" and elsewhere in our periodic reports filed with the Securities and Exchange Commission ("SEC"). The Company undertakes no obligation to update any forward-looking statement.

Contact
Investor Relations
(713) 935-0122
[email protected]

 

Evolution Petroleum Corporation
Condensed Consolidated Statements of Operations (Unaudited)
(In thousands, except per share amounts)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

December 31,

 

September 30,

 

December 31,

 

 

2025

 

2024

 

2025

 

2025

 

2024

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude oil

 

$

10,696

 

 

$

11,763

 

 

$

12,872

 

 

$

23,568

 

 

$

26,500

 

Natural gas

 

 

7,441

 

 

 

5,793

 

 

 

5,900

 

 

 

13,341

 

 

 

10,078

 

Natural gas liquids

 

 

2,542

 

 

 

2,719

 

 

 

2,516

 

 

 

5,058

 

 

 

5,593

 

Total revenues

 

 

20,679

 

 

 

20,275

 

 

 

21,288

 

 

 

41,967

 

 

 

42,171

 

Operating costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating costs

 

 

11,510

 

 

 

12,793

 

 

 

13,087

 

 

 

24,597

 

 

 

24,583

 

Depletion, depreciation, and accretion

 

 

5,919

 

 

 

5,433

 

 

 

5,961

 

 

 

11,880

 

 

 

11,158

 

General and administrative expenses

 

 

2,592

 

 

 

2,654

 

 

 

2,325

 

 

 

4,917

 

 

 

5,181

 

Total operating costs

 

 

20,021

 

 

 

20,880

 

 

 

21,373

 

 

 

41,394

 

 

 

40,922

 

Income (loss) from operations

 

 

658

 

 

 

(605

)

 

 

(85

)

 

 

573

 

 

 

1,249

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain (loss) on derivative contracts

 

 

2,235

 

 

 

(1,219

)

 

 

2,181

 

 

 

4,416

 

 

 

579

 

Interest and other income

 

 

12

 

 

 

52

 

 

 

10

 

 

 

22

 

 

 

109

 

Interest expense

 

 

(1,003

)

 

 

(764

)

 

 

(917

)

 

 

(1,920

)

 

 

(1,587

)

Income (loss) before income taxes

 

 

1,902

 

 

 

(2,536

)

 

 

1,189

 

 

 

3,091

 

 

 

350

 

Income tax (expense) benefit

 

 

(837

)

 

 

711

 

 

 

(365

)

 

 

(1,202

)

 

 

(110

)

Net income (loss)

 

$

1,065

 

 

$

(1,825

)

 

$

824

 

 

$

1,889

 

 

$

240

 

Net income (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.03

 

 

$

(0.06

)

 

$

0.02

 

 

$

0.05

 

 

$

 

Diluted

 

$

0.03

 

 

$

(0.06

)

 

$

0.02

 

 

$

0.05

 

 

$

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

33,904

 

 

 

32,934

 

 

 

33,725

 

 

 

33,815

 

 

 

32,828

 

Diluted

 

 

34,025

 

 

 

32,934

 

 

 

33,977

 

 

 

34,001

 

 

 

32,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Evolution Petroleum Corporation
Condensed Consolidated Balance Sheets (Unaudited)
(In thousands, except share and per share amounts)

 

 

 

 

 

 

 

 

 

December 31, 2025

 

June 30, 2025

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

3,762

 

$

2,507

Receivables from crude oil, natural gas, and natural gas liquids revenues

 

 

9,345

 

 

10,804

Derivative contract assets

 

 

3,196

 

 

1,777

Prepaid expenses and other current assets

 

 

859

 

 

2,287

Total current assets

 

 

17,162

 

 

17,375

Property and equipment, net of depletion, depreciation, and impairment

 

 

 

 

 

 

Oil and natural gas properties—full-cost method of accounting:

 

 

 

 

 

 

Oil and natural gas properties, subject to amortization, net

 

 

146,476

 

 

142,248

Oil and natural gas properties, not subject to amortization

 

 

4,645

 

 

Total property and equipment, net

 

 

151,121

 

 

142,248

 

 

 

 

 

 

 

Other noncurrent assets

 

 

 

 

 

 

Derivative contract assets

 

 

135

 

 

198

Other assets

 

 

847

 

 

431

Total assets

 

$

169,265

 

$

160,252

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

11,041

 

$

12,901

Accrued liabilities and other

 

 

5,308

 

 

6,909

Derivative contract liabilities

 

 

1,505

 

 

1,577

State and federal taxes payable

 

 

1,272

 

 

Total current liabilities

 

 

19,126

 

 

21,387

Long term liabilities

 

 

 

 

 

 

Senior secured credit facility

 

 

54,500

 

 

37,500

Deferred income taxes

 

 

4,935

 

 

6,234

Asset retirement obligations

 

 

22,309

 

 

21,535

Derivative contract liabilities

 

 

465

 

 

1,783

Operating lease liability

 

 

386

 

 

Total liabilities

 

 

101,721

 

 

88,439

Commitments and contingencies

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

Common stock; par value $0.001; 100,000,000 shares authorized: issued and outstanding 35,003,844 and 34,337,188 shares as of December 31, 2025 and June 30, 2025, respectively

 

 

35

 

 

34

Additional paid-in capital

 

 

48,843

 

 

46,650

Retained earnings

 

 

18,666

 

 

25,129

Total stockholders' equity

 

 

67,544

 

 

71,813

Total liabilities and stockholders' equity

 

$

169,265

 

$

160,252

 

 

 

 

 

 

 


Evolution Petroleum Corporation
Condensed Consolidated Statements of Cash Flows (Unaudited)
(In thousands)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

December 31,

 

September 30,

 

December 31,

 

 

2025

 

2024

 

2025

 

2025

 

2024

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

1,065

 

 

$

(1,825

)

 

$

824

 

 

$

1,889

 

 

$

240

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depletion, depreciation, and accretion

 

 

5,919

 

 

 

5,433

 

 

 

5,961

 

 

 

11,880

 

 

 

11,158

 

Stock-based compensation

 

 

613

 

 

 

659

 

 

 

537

 

 

 

1,150

 

 

 

1,218

 

Settlement of asset retirement obligations

 

 

(161

)

 

 

(182

)

 

 

(19

)

 

 

(180

)

 

 

(280

)

Deferred income taxes

 

 

(913

)

 

 

252

 

 

 

(386

)

 

 

(1,299

)

 

 

(29

)

Unrealized (gain) loss on derivative contracts

 

 

(1,443

)

 

 

1,368

 

 

 

(1,303

)

 

 

(2,746

)

 

 

(500

)

Accrued settlements on derivative contracts

 

 

375

 

 

 

9

 

 

 

(385

)

 

 

(10

)

 

 

(57

)

Amortization of debt issuance costs

 

 

39

 

 

 

 

 

 

39

 

 

 

78

 

 

 

 

Other

 

 

(5

)

 

 

(1

)

 

 

(3

)

 

 

(8

)

 

 

(3

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivables from crude oil, natural gas, and natural gas liquids revenues

 

 

(1,046

)

 

 

29

 

 

 

2,555

 

 

 

1,509

 

 

 

(8

)

Prepaid expenses and other current assets

 

 

157

 

 

 

(1,494

)

 

 

1,202

 

 

 

1,359

 

 

 

435

 

Accounts payable, accrued liabilities and other

 

 

(392

)

 

 

3,471

 

 

 

(1,272

)

 

 

(1,664

)

 

 

3,233

 

State and federal taxes payable

 

 

1,217

 

 

 

 

 

 

55

 

 

 

1,272

 

 

 

(74

)

Net cash provided by operating activities

 

 

5,425

 

 

 

7,719

 

 

 

7,805

 

 

 

13,230

 

 

 

15,333

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of oil and natural gas properties

 

 

221

 

 

 

(69

)

 

 

(16,868

)

 

 

(16,647

)

 

 

(331

)

Capital expenditures for oil and natural gas properties

 

 

(838

)

 

 

(758

)

 

 

(3,818

)

 

 

(4,656

)

 

 

(3,498

)

Net cash used in investing activities

 

 

(617

)

 

 

(827

)

 

 

(20,686

)

 

 

(21,303

)

 

 

(3,829

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock dividends paid

 

 

(4,195

)

 

 

(4,082

)

 

 

(4,157

)

 

 

(8,352

)

 

 

(8,115

)

Common stock repurchases, including stock surrendered for tax withholding

 

 

(50

)

 

 

(103

)

 

 

(132

)

 

 

(182

)

 

 

(191

)

Borrowings under senior secured credit facility

 

 

2,500

 

 

 

 

 

 

17,500

 

 

 

20,000

 

 

 

 

Repayments of senior secured credit facility

 

 

(1,000

)

 

 

 

 

 

(2,000

)

 

 

(3,000

)

 

 

 

Debt issuance costs

 

 

 

 

 

 

 

 

(379

)

 

 

(379

)

 

 

 

Issuance of common stock

 

 

1,006

 

 

 

2,259

 

 

 

266

 

 

 

1,272

 

 

 

2,259

 

Offering costs

 

 

(21

)

 

 

(236

)

 

 

(10

)

 

 

(31

)

 

 

(236

)

Net cash provided by (used in) financing activities

 

 

(1,760

)

 

 

(2,162

)

 

 

11,088

 

 

 

9,328

 

 

 

(6,283

)

Net increase (decrease) in cash and cash equivalents

 

 

3,048

 

 

 

4,730

 

 

 

(1,793

)

 

 

1,255

 

 

 

5,221

 

Cash and cash equivalents, beginning of period

 

 

714

 

 

 

6,937

 

 

 

2,507

 

 

 

2,507

 

 

 

6,446

 

Cash and cash equivalents, end of period

 

$

3,762

 

 

$

11,667

 

 

$

714

 

 

$

3,762

 

 

$

11,667

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Evolution Petroleum Corporation
Non-GAAP Reconciliation – Adjusted EBITDA (Unaudited)
(In thousands)

 

Adjusted EBITDA and Net income (loss) and earnings per share excluding selected items are non-GAAP financial measures that are used as supplemental financial measures by our management and by external users of our financial statements, such as investors, commercial banks, and others, to assess our operating performance as compared to that of other companies in our industry, without regard to financing methods, capital structure, or historical costs basis. We use these measures to assess our ability to incur and service debt and fund capital expenditures. Our Adjusted EBITDA and Net income (loss) and earnings per share, excluding selected items, should not be considered alternatives to net income (loss), operating income (loss), cash flows provided by (used in) operating activities, or any other measure of financial performance or liquidity presented in accordance with U.S. GAAP. Our Adjusted EBITDA and Net income (loss) and earnings per share excluding selected items may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted EBITDA and Net income (loss) and earnings per share excluding selected items in the same manner.

We define Adjusted EBITDA as net income (loss) plus interest expense, income tax expense (benefit), depreciation, depletion, and accretion (DD&A), stock-based compensation, ceiling test impairment, and other impairments, unrealized loss (gain) on change in fair value of derivatives, and other non-recurring or non-cash expense (income) items.

 

 

Three Months Ended

 

Six Months Ended

 

 

December 31,

 

September 30,

 

December 31,

 

 

2025

 

2024

 

2025

 

2025

 

2024

Net income (loss)

 

$

1,065

 

 

$

(1,825

)

 

$

824

 

 

$

1,889

 

 

$

240

 

Adjusted by:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

1,003

 

 

 

764

 

 

 

917

 

 

 

1,920

 

 

 

1,587

 

Income tax expense (benefit)

 

 

837

 

 

 

(711

)

 

 

365

 

 

 

1,202

 

 

 

110

 

Depletion, depreciation, and accretion

 

 

5,919

 

 

 

5,433

 

 

 

5,961

 

 

 

11,880

 

 

 

11,158

 

Stock-based compensation

 

 

613

 

 

 

659

 

 

 

537

 

 

 

1,150

 

 

 

1,218

 

Unrealized loss (gain) on derivative contracts

 

 

(1,443

)

 

 

1,368

 

 

 

(1,303

)

 

 

(2,746

)

 

 

(500

)

Adjusted EBITDA

 

$

7,994

 

 

$

5,688

 

 

$

7,301

 

 

$

15,295

 

 

$

13,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Evolution Petroleum Corporation
Non-GAAP Reconciliation – Adjusted Net Income (Unaudited)
(In thousands, except per share amounts)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

December 31,

 

September 30,

 

December 31,

 

 

2025

 

2024

 

2025

 

2025

 

2024

As Reported:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss), as reported

 

$

1,065

 

 

$

(1,825

)

 

$

824

 

 

$

1,889

 

 

$

240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact of Selected Items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss (gain) on commodity contracts

 

 

(1,443

)

 

 

1,368

 

 

 

(1,303

)

 

 

(2,746

)

 

 

(500

)

Selected items, before income taxes

 

$

(1,443

)

 

$

1,368

 

 

$

(1,303

)

 

$

(2,746

)

 

$

(500

)

Income tax effect of selected items(1)

 

 

(635

)

 

 

384

 

 

 

(400

)

 

 

(1,068

)

 

 

(157

)

Selected items, net of tax

 

$

(808

)

 

$

984

 

 

$

(903

)

 

$

(1,678

)

 

$

(343

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Adjusted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss), excluding selected items(2)

 

$

257

 

 

$

(841

)

 

$

(79

)

 

$

211

 

 

$

(103

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Undistributed earnings allocated to unvested restricted stock

 

 

(104

)

 

 

(100

)

 

 

(82

)

 

 

(186

)

 

 

(178

)

Net income (loss), excluding selected items for earnings per share calculation

 

$

153

 

 

$

(941

)

 

$

(161

)

 

$

25

 

 

$

(281

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share — Basic, as reported

 

$

0.03

 

 

$

(0.06

)

 

$

0.02

 

 

$

0.05

 

 

$

 

Impact of selected items

 

 

(0.03

)

 

 

0.03

 

 

 

(0.02

)

 

 

(0.05

)

 

 

(0.01

)

Net income (loss) per common share — Basic, excluding selected items(2)

 

$

 

 

$

(0.03

)

 

$

 

 

$

 

 

$

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share — Diluted, as reported

 

$

0.03

 

 

$

(0.06

)

 

$

0.02

 

 

$

0.05

 

 

$

 

Impact of selected items

 

 

(0.03

)

 

 

0.03

 

 

 

(0.02

)

 

 

(0.05

)

 

 

(0.01

)

Net income (loss) per common share — Diluted, excluding selected items(2)(3)

 

$

 

 

$

(0.03

)

 

$

 

 

$

 

 

$

(0.01

)

_______________
(1) The tax impact for the three months ended December 31, 2025 and 2024, is represented using estimated tax rates of 44.0% and 28.0%, respectively. The tax impact for the three months ended September 30, 2025, is represented using estimated tax rates of 30.7%. The tax impact for the six months ended December 31, 2025 and 2024, is represented using estimated tax rates of 38.9% and 31.4%, respectively. 
(2) Net income (loss) and earnings per share excluding selected items are non-GAAP financial measures presented as supplemental financial measures to enable a user of the financial information to understand the impact of these items on reported results. These financial measures should not be considered an alternative to net income (loss), operating income (loss), cash flows provided by (used in) operating activities, or any other measure of financial performance or liquidity presented in accordance with U.S. GAAP. Our Adjusted Net Income (Loss) and earnings per share may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted Net Income (Loss) and earnings per share in the same manner. 
(3) The impact of selected items for the three months ended December 31, 2025 and 2024, were each calculated based upon weighted average diluted shares of 34.0 million and 32.9 million, respectively, due to the net income (loss), excluding selected items. The impact of selected items for the three months ended September 30, 2025, was calculated based upon weighted average diluted shares of 33.7 million due to the net income (loss), excluding selected items. The impact of selected items for the six months ended December 31, 2025 and 2024, were each calculated based upon weighted average diluted shares of 34.0 million and 32.8 million, respectively, due to the net income (loss), excluding selected items.

Evolution Petroleum Corporation
Supplemental Information on Oil and Natural Gas Operations (Unaudited)
(In thousands, except per unit and per BOE amounts)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

December 31,

 

September 30,

 

December 31,

 

 

2025

 

2024

 

2025

 

2025

 

2024

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude oil

 

$

10,696

 

$

11,763

 

$

12,872

 

$

23,568

 

$

26,500

Natural gas

 

 

7,441

 

 

5,793

 

 

5,900

 

 

13,341

 

 

10,078

Natural gas liquids

 

 

2,542

 

 

2,719

 

 

2,516

 

 

5,058

 

 

5,593

Total revenues

 

$

20,679

 

$

20,275

 

$

21,288

 

$

41,967

 

$

42,171

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ad valorem and production taxes

 

$

588

 

$

1,441

 

$

1,420

 

$

2,008

 

$

2,855

Gathering, transportation, and other costs

 

 

2,667

 

 

2,889

 

 

2,892

 

 

5,559

 

 

5,679

Other lease operating costs

 

 

8,255

 

 

8,463

 

 

8,775

 

 

17,030

 

 

16,049

Total lease operating costs

 

$

11,510

 

$

12,793

 

$

13,087

 

$

24,597

 

$

24,583

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depletion of full cost proved oil and natural gas properties

 

$

5,532

 

$

5,024

 

$

5,560

 

$

11,092

 

$

10,349

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude oil (MBBL)

 

 

193

 

 

179

 

 

207

 

 

400

 

 

383

Natural gas (MMCF)

 

 

2,241

 

 

2,125

 

 

2,150

 

 

4,391

 

 

4,353

Natural gas liquids (MBBL)

 

 

112

 

 

105

 

 

108

 

 

220

 

 

218

Equivalent (MBOE)(1)

 

 

679

 

 

638

 

 

673

 

 

1,352

 

 

1,327

Average daily production (BOEPD)(1)

 

 

7,380

 

 

6,935

 

 

7,315

 

 

7,348

 

 

7,212

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average price per unit:(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude oil (BBL)

 

$

55.42

 

$

65.72

 

$

62.18

 

$

58.92

 

$

69.19

Natural gas (MCF)

 

 

3.32

 

 

2.73

 

 

2.74

 

 

3.04

 

 

2.32

Natural Gas Liquids (BBL)

 

 

22.70

 

 

25.90

 

 

23.30

 

 

22.99

 

 

25.66

Equivalent (BOE)(1)

 

$

30.46

 

$

31.78

 

$

31.63

 

$

31.04

 

$

31.78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average cost per unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ad valorem and production taxes

 

$

0.87

 

$

2.26

 

$

2.11

 

$

1.49

 

$

2.15

Gathering, transportation, and other costs

 

 

3.93

 

 

4.53

 

 

4.30

 

 

4.11

 

 

4.28

Other lease operating costs

 

 

12.16

 

 

13.26

 

 

13.04

 

 

12.60

 

 

12.09

Total lease operating costs

 

$

16.96

 

$

20.05

 

$

19.45

 

$

18.20

 

$

18.52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depletion of full cost proved oil and natural gas properties

 

$

8.15

 

$

7.87

 

$

8.26

 

$

8.20

 

$

7.80

_______________
(1)  Equivalent oil reserves are defined as six MCF of natural gas and 42 gallons of NGLs to one barrel of oil conversion ratio, which reflects energy equivalence and not price equivalence. Natural gas prices per MCF and NGL prices per barrel often differ significantly from the equivalent amount of oil.
(2)  Amounts exclude the impact of cash paid or received on the settlement of derivative contracts since we did not elect to apply hedge accounting.

Evolution Petroleum Corporation
Summary of Production Volumes and Average Sales Price (Unaudited)

 

 

 

Three Months Ended

 

 

December 31,

 

September 30,

 

 

2025

 

2024

 

2025

 

 

Volume

 

Price

 

Volume

 

Price

 

Volume

 

Price

Production:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SCOOP/STACK

 

 

30

 

$

58.86

 

 

35

 

$

70.52

 

 

34

 

$

64.12

Chaveroo Field

 

 

26

 

 

53.39

 

 

9

 

 

67.55

 

 

29

 

 

60.92

Jonah Field

 

 

7

 

 

52.95

 

 

7

 

 

64.54

 

 

7

 

 

61.05

Williston Basin

 

 

31

 

 

52.15

 

 

30

 

 

64.64

 

 

31

 

 

59.01

Barnett Shale

 

 

2

 

 

55.34

 

 

2

 

 

65.99

 

 

3

 

 

61.43

Hamilton Dome Field

 

 

34

 

 

47.23

 

 

35

 

 

57.53

 

 

34

 

 

53.36

Delhi Field

 

 

48

 

 

61.78

 

 

60

 

 

68.66

 

 

49

 

 

68.96

TexMex

 

 

15

 

 

58.24

 

 

 

 

 

 

20

 

 

64.86

Other

 

 

 

 

 

 

1

 

 

71.61

 

 

 

 

Total

 

 

193

 

$

55.42

 

 

179

 

$

65.72

 

 

207

 

$

62.18

Natural gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SCOOP/STACK

 

 

458

 

$

3.56

 

 

314

 

$

2.89

 

 

381

 

$

3.07

Jonah Field

 

 

728

 

 

3.38

 

 

803

 

 

3.21

 

 

728

 

 

2.96

Williston Basin

 

 

28

 

 

2.46

 

 

18

 

 

1.41

 

 

26

 

 

1.62

Barnett Shale

 

 

925

 

 

3.21

 

 

990

 

 

2.31

 

 

953

 

 

2.55

TexMex

 

 

102

 

 

3.14

 

 

 

 

 

 

62

 

 

1.66

Total

 

 

2,241

 

$

3.32

 

 

2,125

 

$

2.73

 

 

2,150

 

$

2.74

Natural gas liquids (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SCOOP/STACK

 

 

28

 

$

19.90

 

 

18

 

$

21.34

 

 

26

 

$

19.27

Jonah Field

 

 

8

 

 

23.10

 

 

9

 

 

30.08

 

 

8

 

 

23.16

Williston Basin

 

 

7

 

 

14.13

 

 

2

 

 

17.86

 

 

7

 

 

15.97

Barnett Shale

 

 

55

 

 

25.38

 

 

57

 

 

25.86

 

 

55

 

 

25.75

Delhi Field

 

 

14

 

 

23.17

 

 

19

 

 

29.13

 

 

12

 

 

24.78

Total

 

 

112

 

$

22.70

 

 

105

 

$

25.90

 

 

108

 

$

23.30

Equivalent (MBOE)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SCOOP/STACK

 

 

134

 

$

29.37

 

 

105

 

$

35.48

 

 

124

 

$

31.23

Chaveroo Field

 

 

26

 

 

53.39

 

 

9

 

 

67.55

 

 

29

 

 

60.92

Jonah Field

 

 

136

 

 

22.02

 

 

150

 

 

22.14

 

 

136

 

 

20.43

Williston Basin

 

 

43

 

 

41.46

 

 

35

 

 

57.00

 

 

42

 

 

46.90

Barnett Shale

 

 

212

 

 

21.18

 

 

224

 

 

17.29

 

 

217

 

 

18.54

Hamilton Dome Field

 

 

34

 

 

47.23

 

 

35

 

 

57.53

 

 

34

 

 

53.36

Delhi Field

 

 

62

 

 

53.30

 

 

79

 

 

59.37

 

 

61

 

 

60.55

TexMex

 

 

32

 

 

37.50

 

 

 

 

 

 

30

 

 

46.04

Other

 

 

 

 

 

 

1

 

 

71.61

 

 

 

 

Total

 

 

679

 

$

30.46

 

 

638

 

$

31.78

 

 

673

 

$

31.63

Average daily production (BOEPD)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SCOOP/STACK

 

 

1,457

 

 

 

 

 

1,141

 

 

 

 

 

1,348

 

 

 

Chaveroo Field

 

 

283

 

 

 

 

 

98

 

 

 

 

 

315

 

 

 

Jonah Field

 

 

1,478

 

 

 

 

 

1,630

 

 

 

 

 

1,478

 

 

 

Williston Basin

 

 

467

 

 

 

 

 

380

 

 

 

 

 

457

 

 

 

Barnett Shale

 

 

2,303

 

 

 

 

 

2,435

 

 

 

 

 

2,359

 

 

 

Hamilton Dome Field

 

 

370

 

 

 

 

 

380

 

 

 

 

 

370

 

 

 

Delhi Field

 

 

674

 

 

 

 

 

859

 

 

 

 

 

663

 

 

 

TexMex

 

 

348

 

 

 

 

 

 

 

 

 

 

325

 

 

 

Other

 

 

 

 

 

 

 

12

 

 

 

 

 

 

 

 

Total

 

 

7,380

 

 

 

 

 

6,935

 

 

 

 

 

7,315

 

 

 

_______________
(1) Equivalent oil reserves are defined as six MCF of natural gas and 42 gallons of NGLs to one barrel of oil conversion ratio, which reflects energy equivalence and not price equivalence. Natural gas prices per MCF and NGL prices per barrel often differ significantly from the equivalent amount of oil.

Evolution Petroleum Corporation
Summary of Average Production Costs (Unaudited)

 

 

 

Three Months Ended

 

 

December 31,

 

September 30,

 

 

2025

 

2024

 

2025

 

 

Amount

 

Price

 

Amount

 

Price

 

Amount

 

Price

Production costs (in thousands, except per BOE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total lease operating costs(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SCOOP/STACK

 

$

1,040

 

$

7.72

 

$

1,050

 

$

9.97

 

$

1,123

 

$

9.07

Chaveroo Field

 

 

311

 

 

12.07

 

 

122

 

 

12.92

 

 

338

 

 

11.66

Jonah Field

 

 

1,998

 

 

14.68

 

 

2,196

 

 

14.62

 

 

2,040

 

 

15.00

Williston Basin

 

 

1,296

 

 

30.29

 

 

1,190

 

 

34.12

 

 

1,179

 

 

28.07

Barnett Shale

 

 

2,937

 

 

13.98

 

 

4,030

 

 

18.03

 

 

3,825

 

 

17.61

Hamilton Dome Field

 

 

1,200

 

 

35.56

 

 

1,188

 

 

34.18

 

 

1,240

 

 

36.32

Delhi Field

 

 

1,506

 

 

24.26

 

 

3,017

 

 

38.15

 

 

1,936

 

 

31.95

TexMex

 

 

1,222

 

 

38.03

 

 

 

 

 

 

1,406

 

 

46.97

Total

 

$

11,510

 

$

16.96

 

$

12,793

 

$

20.05

 

$

13,087

 

$

19.45

_______________
(1) Total lease operating costs includes lifting costs; workover expenses; and gathering, transportation, processing, and other expenses.

Evolution Petroleum Corporation
Summary of Open Derivative Contracts (Unaudited)

 

For more information on the Company's hedging practices, see Note 7 to its financial statements included on Form 10-Q filed with the SEC for the quarter ended December 31, 2025.

The Company has the following open crude oil and natural gas derivative contracts:

 

 

 

 

 

 

Volumes in

 

Weighted Average Price per MMBTU/BBL

Period

 

Commodity

 

Instrument

 

MMBTU/BBL

 

Swap

 

Sub Floor

 

Floor

 

Ceiling

January 2026 - September 2026

 

Crude Oil

 

Fixed-Price Swap

 

195,836

 

$

60.27

 

 

 

 

 

 

 

 

 

January 2027 - March 2027

 

Crude Oil

 

Fixed-Price Swap

 

49,637

 

 

59.77

 

 

 

 

 

 

 

 

 

January 2026 - December 2026

 

Crude Oil

 

Two-Way Collar

 

177,762

 

 

 

 

 

 

 

$

57.62

 

$

67.12

January 2027 - March 2027

 

Crude Oil

 

Two-Way Collar

 

41,364

 

 

 

 

 

 

 

 

53.26

 

 

63.27

September 2026 - December 2026

 

Crude Oil

 

Three-Way Collar

 

67,002

 

 

 

 

$

50.00

 

 

58.83

 

 

70.36

January 2026 - December 2026

 

Natural Gas

 

Fixed-Price Swap

 

2,954,267

 

 

3.62

 

 

 

 

 

 

 

 

 

January 2027 - December 2027

 

Natural Gas

 

Fixed-Price Swap

 

1,430,858

 

 

3.57

 

 

 

 

 

 

 

 

 

January 2026 - December 2026

 

Natural Gas

 

Two-Way Collar

 

2,857,522

 

 

 

 

 

 

 

 

3.58

 

 

4.83

January 2027 - March 2027

 

Natural Gas

 

Two-Way Collar

 

744,644

 

 

 

 

 

 

 

 

3.71

 

 

5.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

This press release was published by a CLEAR® Verified individual.