EPM Evolution Petroleum Corporation

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, 2024. The Company’s diversified portfolio continues to deliver production growth, with fiscal Q2 volumes increasing 10% year-over-year to 6,935 BOEPD. Further reinforcing its commitment to shareholder returns, Evolution declared its 46th consecutive quarterly cash dividend of $0.12 per common share for the fiscal 2025 third quarter.

Financial & Operational Highlights

($ in thousands)	Q2 2025				Q2 2024			Q1 2025			% Change vs Q2/Q2			% Change vs Q2/Q1			2025 YTD				2024 YTD			% Change vs YTD'24
Average BOEPD		6,935				6,304			7,478		10	%		(7	)%			7,212				6,380		13	%
Revenues	$	20,275			$	21,024		$	21,896		(4	)%		(7	)%		$	42,171			$	41,625		1	%
Net Income(1)	$	(1,825	)		$	1,082		$	2,065		NM			NM			$	240			$	2,556		(91	)%
Adjusted Net Income(1)(2)	$	(841	)		$	1,082		$	728		NM			NM			$	(103	)		$	2,556		NM
Adjusted EBITDA(3)	$	5,688			$	6,832		$	8,125		(17	)%		(30	)%		$	13,813			$	13,535		2	%
(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 10% year-over-year to 6,935 average barrels of oil equivalent per day ("BOEPD"), with oil increasing 13%, natural gas increasing 9%, and natural gas liquids ("NGLs") increasing 9%.
• $4.1 million returned to shareholders in the form of cash dividends during the fiscal second quarter of 2025.
• Three gross SCOOP/STACK wells brought online during the quarter — currently, 8 wells in progress or permitted.
• Subsequent to quarter end, completed drilling two of four gross wells in the 2nd Chaveroo Field development block and expect to finish drilling the remaining 2 wells in the block by early March.

Kelly Loyd, President and Chief Executive Officer, commented: “Driven by our favorable near and long-term outlook for sustainable cash flow generation from our diversified asset base, we are pleased to announce our 11th straight dividend at the rate of $0.12 per share for the upcoming quarter, payable March 31, 2025. Despite operational issues and downtime at Chaveroo and Williston, which resulted in approximately 90 BOEPD lower production for the quarter, our balanced portfolio delivered strong year-over-year production growth of 10%. These issues have been resolved, and rates were restored before the end of January. Lower commodity pricing, particularly for natural gas, was the main contributor to a modest revenue decline and net adjusted loss. However, towards the end of the quarter and beyond, we have seen a strong recovery throughout the natural gas futures curve and substantially improved natural gas price realizations to date, while oil and natural gas liquids pricing has remained relatively stable to slightly improved.

We continue to see above-average results from new wells in the SCOOP/STACK area and are excited about new well proposals from several operators within our acreage. We remain very excited about the upcoming four gross wells (two net) in the second development block at Chaveroo. As of today, two of these new wells have been drilled, the third is underway and the fourth will follow immediately thereafter. We expect all four wells to be completed and turned in line during our fiscal fourth quarter.”

Mr. Loyd concluded, “Looking ahead, we remain committed to driving long-term shareholder value with pursuing high-quality, low-decline assets at attractive valuations, expanding our drilling inventory, and maintaining our strong financial foundation. We are evaluating multiple acquisition opportunities that have the potential to enhance our long-term growth strategy and further improve our cash flow generation — all at very compelling valuations that would be materially accretive to earnings. Given our track record of executing disciplined investments, we are confident in our ability to deliver sustainable growth, create value through accretive M&A, and continue supporting our dividend program for years to come.”

Fiscal Second Quarter 2025 Financial Results

Total revenues decreased 4% to $20.3 million compared to $21.0 million in the year-ago quarter. The decline was driven primarily by a 12% decrease in average realized commodity prices which offset an increase in production volumes. The increase in production volumes was largely due to the Company's SCOOP/STACK acquisitions in February 2024 and subsequent drilling and completion activities, as well as new wells at Chaveroo that came online at the same time.

Lease operating costs ("LOE") increased to $12.8 million compared to $12.4 million in the year-ago quarter. The overall increase was driven by the addition of the Company's SCOOP/STACK properties and Chaveroo wells since the prior year period, collectively adding $1.2 million in lease operating costs this quarter. The overall increase was partially offset by the reduction in CO2 purchases at Delhi Field due to maintenance on the pipeline that began in February 2024. CO2 purchases restarted in late October 2024. The increase in production from the Company’s SCOOP/STACK properties and Chaveroo wells, which incur lower relative operating costs compared to other areas, has also driven down LOE on a per-unit basis. On a per unit basis, total LOE decreased 6% to $20.05 per BOE compared to $21.30 per BOE in the year-ago quarter.

Depletion, depreciation, and accretion expense was $5.4 million compared to $4.6 million in the year-ago period. On a per BOE basis, the Company's current quarter depletion rate increased to $7.87 per BOE compared to $7.31 per BOE in the year-ago period due to an increase in depletable base related to the Company's SCOOP/STACK acquisitions and capital development expenditures added since the prior fiscal year.

General and administrative ("G&A") expenses, excluding stock-based compensation, increased slightly to $2.0 million compared to $1.9 million in the year-ago period. On a per BOE basis, G&A expenses decreased to $3.13 compared to $3.34 in the year-ago period. The decrease on a per unit basis is the result of increased production.

The Company reported a net loss of $1.8 million or $(0.06) per share, compared to net income of $1.1 million or $0.03 per share in the year-ago period. Excluding the impact of unrealized losses, adjusted net loss was $0.8 million or $(0.03) per diluted share, compared to adjusted net income of $1.1 million or $0.03 per diluted share in the prior quarter.

Adjusted EBITDA was $5.7 million compared to $6.8 million in the year-ago period. The decrease was primarily due to decreased revenue as a result of lower commodity prices and higher total operating costs due to the SCOOP/STACK acquisitions.

Production & Pricing

Average price per unit:	Q2 2025			Q2 2024			% Change vs Q2/Q2
Crude oil (BBL)	$	65.72		$	73.96		(11)%
Natural gas (MCF)		2.73			3.35		(19)%
Natural Gas Liquids (BBL)		25.90			28.48		(9)%
Equivalent (BOE)		31.78			36.25		(12)%

Total production for the second quarter of fiscal 2025 increased 10% to 6,935 net BOEPD compared to 6,304 net BOEPD in the year-ago period. Total production for the second quarter of fiscal 2025 included 1,946 barrels per day ("BOPD") of crude oil, 3,848 BOEPD of natural gas, and 1,141 BOEPD of NGLs. The increase in total production was driven by the closing of the Company's SCOOP/STACK acquisitions in February 2024 and production from the initial three wells in the Chaveroo oilfield coming online at the same time. Total oil and natural gas liquids production generated 71% of revenue for the quarter compared to 69% in the year-ago period.

The Company's average realized commodity price (excluding the impact of derivative contracts) decreased 12% to $31.78 per BOE, compared to $36.25 per BOE in the year-ago period. These decreases were primarily driven by a decrease of approximately 19% in realized natural gas prices year over year.

Operations Update

At SCOOP/STACK, the Company's operators brought three gross wells online during fiscal Q2 2025, which is in addition to the seven gross wells brought online during fiscal Q1 2025. Additionally, Evolution has agreed to participate in eight gross new horizontal wells across the acreage. Since the effective date of the acquisitions, a total of 32 gross wells (or 0.5 net wells) have commenced first production.

Chaveroo production for fiscal Q2 was down due to gas interference in the downhole pumps. However, these issues have since been resolved, and production rebounded back to expected rates in January 2025. The Company has preliminarily agreed to six additional horizontal wells in Drilling Block Three, which are anticipated to begin operations in early fiscal 2026. Drilling activities began in January 2025 on the four new gross wells in the Company's second development block. As of today, Evolution has finished drilling two of the four gross wells and expects to finish drilling the remaining wells by early March.

In the Williston Basin, a compressor failure on a third-party-operated gathering system caused temporary downtime for 30 days at the beginning of fiscal Q2, resulting in reduced natural gas sales for the period. Correspondingly, NGL production saw a decline during this period as well. Oil sales volumes were also negatively impacted during the quarter due to delays in sales of oil at the end of December. Those volumes were subsequently sold in January.

At Delhi, CO2 injections resumed during fiscal Q2 2025, which has positively impacted production. Following the quarter end, one new well has been drilled at Test Site V and the Company is awaiting results.

Balance Sheet, Liquidity, and Capital Spending

On December 31, 2024, cash and cash equivalents totaled $11.7 million, and working capital was $10.5 million. Evolution had $39.5 million of borrowings outstanding under its revolving credit facility, and total liquidity of $22.2 million, including cash and cash equivalents. In fiscal Q2, Evolution paid $4.1 million in common stock dividends and $0.8 million in capital expenditures. During the period ended December 31, 2024, the Company sold a total of approximately 0.4 million shares of its common stock under its At-the-Market Sales Agreement for net proceeds of approximately $2.0 million, after deducting an initial $0.2 million in fees for due diligence incurred with the offering.

Cash Dividend on Common Stock

On February 10, 2025, Evolution's Board of Directors declared a cash dividend of $0.12 per share of common stock, which will be paid on March 31, 2025, to common stockholders of record on March 14, 2025. This will be the 46th consecutive quarterly cash dividend on the Company's common stock since December 31, 2013. To date, Evolution has returned approximately $126.6 million, or $3.81 per share, back to stockholders in common stock dividends.

Conference Call

As previously announced, Evolution Petroleum will host a conference call on Wednesday, February 12, 2025, at 10:00 a.m. CT to review its fiscal second quarter 2025 financial and operating results. Participants can join online at https://event.choruscall.com/mediaframe/webcast.html?webcastid=HS7VesBT 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 12, 2026, 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. Properties include non-operated interests in the following areas: the SCOOP/STACK plays of the Anadarko Basin in Oklahoma; the Chaveroo Oilfield located in Chaves and Roosevelt Counties, New Mexico; the Jonah Field in Sublette County, Wyoming; the Williston Basin in North Dakota; the Barnett Shale located in North Texas; the Hamilton Dome Field located in Hot Springs County, Wyoming; the Delhi Holt-Bryant Unit in the Delhi Field in Northeast Louisiana; as well as small overriding royalty interests in four onshore Texas wells. 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 "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.

ContactInvestor Relations(713) 935-0122ir@evolutionpetroleum.com

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,
	2024				2023				2024				2024				2023
Revenues
Crude oil	$	11,763			$	11,759			$	14,737			$	26,500			$	24,375
Natural gas		5,793				6,531				4,285				10,078				12,083
Natural gas liquids		2,719				2,734				2,874				5,593				5,167
Total revenues		20,275				21,024				21,896				42,171				41,625
Operating costs
Lease operating costs		12,793				12,358				11,790				24,583				24,241
Depletion, depreciation, and accretion		5,433				4,598				5,725				11,158				8,860
General and administrative expenses		2,654				2,502				2,527				5,181				5,105
Total operating costs		20,880				19,458				20,042				40,922				38,206
Income (loss) from operations		(605	)			1,566				1,854				1,249				3,419
Other income (expense)
Net gain (loss) on derivative contracts		(1,219	)			—				1,798				579				—
Interest and other income		52				104				57				109				220
Interest expense		(764	)			(34	)			(823	)			(1,587	)			(66	)
Income (loss) before income taxes		(2,536	)			1,636				2,886				350				3,573
Income tax (expense) benefit		711				(554	)			(821	)			(110	)			(1,017	)
Net income (loss)	$	(1,825	)		$	1,082			$	2,065			$	240			$	2,556
Net income (loss) per common share:
Basic	$	(0.06	)		$	0.03			$	0.06			$	—			$	0.08
Diluted	$	(0.06	)		$	0.03			$	0.06			$	—			$	0.08
Weighted average number of common shares outstanding:
Basic		32,934				32,693				32,722				32,828				32,676
Diluted		32,934				32,900				32,868				32,994				32,940

Evolution Petroleum Corporation
Condensed Consolidated Balance Sheets (Unaudited)
(In thousands, except share and per share amounts)
	December 31, 2024			June 30, 2024
Assets
Current assets
Cash and cash equivalents	$	11,667		$	6,446
Receivables from crude oil, natural gas, and natural gas liquids revenues		10,675			10,826
Derivative contract assets		1,073			596
Prepaid expenses and other current assets		3,572			3,855
Total current assets		26,987			21,723
Property and equipment, net of depletion, depreciation, and impairment
Oil and natural gas properties, net—full-cost method of accounting, of which none were excluded from amortization		131,722			139,685
Other noncurrent assets
Derivative contract assets		250			171
Other assets		1,258			1,298
Total assets	$	160,217		$	162,877
Liabilities and Stockholders' Equity
Current liabilities
Accounts payable	$	10,771		$	8,308
Accrued liabilities and other		5,249			6,239
Derivative contract liabilities		439			1,192
State and federal taxes payable		—			74
Total current liabilities		16,459			15,813
Long term liabilities
Senior secured credit facility		39,500			39,500
Deferred income taxes		6,673			6,702
Asset retirement obligations		19,993			19,209
Derivative contract liabilities		1,277			468
Operating lease liability		13			58
Total liabilities		83,915			81,750
Commitments and contingencies
Stockholders' equity
Common stock; par value $0.001; 100,000,000 shares authorized: issued and
outstanding 34,076,846 and 33,339,535 shares as of December 31, 2024
and June 30, 2024, respectively		34			33
Additional paid-in capital		44,140			41,091
Retained earnings		32,128			40,003
Total stockholders' equity		76,302			81,127
Total liabilities and stockholders' equity	$	160,217		$	162,877

Evolution Petroleum Corporation
Condensed Consolidated Statements of Cash Flows (Unaudited)
(In thousands)
	Three Months Ended												Six Months Ended
	December 31,								September 30,				December 31,
	2024				2023				2024				2024				2023
Cash flows from operating activities:
Net income (loss)	$	(1,825	)		$	1,082			$	2,065			$	240			$	2,556
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depletion, depreciation, and accretion		5,433				4,598				5,725				11,158				8,860
Stock-based compensation		659				564				559				1,218				1,036
Settlement of asset retirement obligations		(182	)			—				(98	)			(280	)			—
Deferred income taxes		252				(567	)			(281	)			(29	)			(642	)
Unrealized (gain) loss on derivative contracts		1,368				—				(1,868	)			(500	)			—
Accrued settlements on derivative contracts		9				—				(66	)			(57	)			—
Other		(1	)			3				(2	)			(3	)			3
Changes in operating assets and liabilities:
Receivables from crude oil, natural gas, and natural gas liquids revenues		29				447				(37	)			(8	)			(2,239	)
Prepaid expenses and other current assets		(1,494	)			(443	)			1,929				435				(274	)
Accounts payable, accrued liabilities and other		3,471				2,123				(238	)			3,233				2,443
State and federal taxes payable		—				(753	)			(74	)			(74	)			(365	)
Net cash provided by operating activities		7,719				7,054				7,614				15,333				11,378
Cash flows from investing activities:
Acquisition of oil and natural gas properties		(69	)			—				(262	)			(331	)			—
Capital expenditures for oil and natural gas properties		(758	)			(3,878	)			(2,740	)			(3,498	)			(5,705	)
Net cash used in investing activities		(827	)			(3,878	)			(3,002	)			(3,829	)			(5,705	)
Cash flows from financing activities:
Common stock dividends paid		(4,082	)			(4,021	)			(4,033	)			(8,115	)			(8,034	)
Common stock repurchases, including stock surrendered for tax withholding		(103	)			(108	)			(88	)			(191	)			(213	)
Issuance of common stock		2,259				—				—				2,259				—
Offering costs		(236	)			—				—				(236	)			—
Net cash used in financing activities		(2,162	)			(4,129	)			(4,121	)			(6,283	)			(8,247	)
Net increase (decrease) in cash and cash equivalents		4,730				(953	)			491				5,221				(2,574	)
Cash and cash equivalents, beginning of period		6,937				9,413				6,446				6,446				11,034
Cash and cash equivalents, end of period	$	11,667			$	8,460			$	6,937			$	11,667			$	8,460

Evolution Petroleum CorporationNon-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,
	2024				2023			2024				2024				2023
Net income (loss)	$	(1,825	)		$	1,082		$	2,065			$	240			$	2,556
Adjusted by:
Interest expense		764				34			823				1,587				66
Income tax expense (benefit)		(711	)			554			821				110				1,017
Depletion, depreciation, and accretion		5,433				4,598			5,725				11,158				8,860
Stock-based compensation		659				564			559				1,218				1,036
Unrealized loss (gain) on derivative contracts		1,368				—			(1,868	)			(500	)			—
Adjusted EBITDA	$	5,688			$	6,832		$	8,125			$	13,813			$	13,535

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,
	2024				2023				2024				2024				2023
As Reported:
Net income (loss), as reported	$	(1,825	)		$	1,082			$	2,065			$	240			$	2,556
Impact of Selected Items:
Unrealized loss (gain) on commodity contracts		1,368				—				(1,868	)			(500	)			—
Selected items, before income taxes	$	1,368			$	—			$	(1,868	)		$	(500	)		$	—
Income tax effect of selected items(1)		384				—				(531	)			(157	)			—
Selected items, net of tax	$	984			$	—			$	(1,337	)		$	(343	)		$	—
As Adjusted:
Net income (loss), excluding selected items(2)	$	(841	)		$	1,082			$	728			$	(103	)		$	2,556
Undistributed earnings allocated to unvested restricted stock		(100	)			(24	)			(14	)			(178	)			(51	)
Net income (loss), excluding selected items for earnings per share calculation	$	(941	)		$	1,058			$	714			$	(281	)		$	2,505
Net income (loss) per common share — Basic, as reported	$	(0.06	)		$	0.03			$	0.06			$	—			$	0.08
Impact of selected items		0.03				—				(0.04	)			(0.01	)			—
Net income (loss) per common share — Basic, excluding selected items(2)	$	(0.03	)		$	0.03			$	0.02			$	(0.01	)		$	0.08
Net income (loss) per common share — Diluted, as reported	$	(0.06	)		$	0.03			$	0.06			$	—			$	0.08
Impact of selected items		0.03				—				(0.04	)			(0.01	)			—
Net income (loss) per common share — Diluted, excluding selected items(2)(3)	$	(0.03	)		$	0.03			$	0.02			$	(0.01	)		$	0.08
________________________________
(1)  The tax impact for the three months ended December 31, 2024 and September 30, 2024, is represented using estimated tax rates of 28.0% and 28.4%, respectively. The tax impact for the six months ended December 31, 2024 is represented using estimated tax rates of 31.4%.
(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, 2024, and 2023, were each calculated based upon weighted average diluted shares of 32.9 million, due to the net income (loss), excluding selected items. The impact of selected items for the three months ended September 30, 2024, was calculated based upon weighted average diluted shares of 32.9 million due to the net income (loss), excluding selected items. The impact of selected items for the six months ended December 31, 2024, and 2023, was each calculated based upon weighted average diluted shares of 32.8 million and 32.9 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,
	2024			2023			2024			2024			2023
Revenues:
Crude oil	$	11,763		$	11,759		$	14,737		$	26,500		$	24,375
Natural gas		5,793			6,531			4,285			10,078			12,083
Natural gas liquids		2,719			2,734			2,874			5,593			5,167
Total revenues	$	20,275		$	21,024		$	21,896		$	42,171		$	41,625
Lease operating costs:
Ad valorem and production taxes	$	1,441		$	1,272		$	1,414		$	2,855		$	2,550
Gathering, transportation, and other costs		2,889			2,496			2,790			5,679			4,399
Other lease operating costs		8,463			8,590			7,586			16,049			17,292
Total lease operating costs	$	12,793		$	12,358		$	11,790		$	24,583		$	24,241
Depletion of full cost proved oil and natural gas properties	$	5,024		$	4,238		$	5,325		$	10,349		$	8,148
Production:
Crude oil (MBBL)		179			159			204			383			320
Natural gas (MMCF)		2,125			1,951			2,228			4,353			3,976
Natural gas liquids (MBBL)		105			96			113			218			191
Equivalent (MBOE)(1)		638			580			688			1,327			1,174
Average daily production (BOEPD)(1)		6,935			6,304			7,478			7,212			6,380
Average price per unit:(2)
Crude oil (BBL)	$	65.72		$	73.96		$	72.24		$	69.19		$	76.17
Natural gas (MCF)		2.73			3.35			1.92			2.32			3.04
Natural Gas Liquids (BBL)		25.90			28.48			25.43			25.66			27.05
Equivalent (BOE)(1)	$	31.78		$	36.25		$	31.83		$	31.78		$	35.46
Average cost per unit:
Ad valorem and production taxes	$	2.26		$	2.19		$	2.06		$	2.15		$	2.17
Gathering, transportation, and other costs		4.53			4.30			4.06			4.28			3.75
Other lease operating costs		13.26			14.81			11.03			12.09			14.73
Total lease operating costs	$	20.05		$	21.30		$	17.15		$	18.52		$	20.65
Depletion of full cost proved oil and natural gas properties	$	7.87		$	7.31		$	7.74		$	7.80		$	6.94
_______________________________
(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,
	2024						2023						2024
	Volume			Price			Volume			Price			Volume			Price
Production:
Crude oil (MBBL)
SCOOP/STACK		35		$	70.52			—		$	—			49		$	75.38
Chaveroo Field		9			67.55			—			—			16			73.69
Jonah Field		7			64.54			8			80.25			7			65.77
Williston Basin		30			64.64			35			71.71			33			68.87
Barnett Shale		2			65.99			2			76.77			2			70.30
Hamilton Dome Field		35			57.53			36			62.03			35			62.37
Delhi Field		60			68.66			78			79.02			61			77.22
Other		1			71.61			—			—			1			78.32
Total		179		$	65.72			159		$	73.96			204		$	72.24
Natural gas (MMCF)
SCOOP/STACK		314		$	2.89			—		$	—			354		$	2.48
Chaveroo Field		—			—			—			—			—			—
Jonah Field		803			3.21			883			4.87			830			2.08
Williston Basin		18			1.41			14			1.91			27			1.43
Barnett Shale		990			2.31			1,054			2.10			1,017			1.62
Total		2,125		$	2.73			1,951		$	3.35			2,228		$	1.92
Natural gas liquids (MBBL)
SCOOP/STACK		18		$	21.34			—		$	—			19		$	21.67
Chaveroo Field		—			—			—			—			—			—
Jonah Field		9			30.08			10			25.88			9			28.15
Williston Basin		2			17.86			4			20.41			7			17.93
Barnett Shale		57			25.86			60			30.07			56			26.03
Delhi Field		19			29.13			22			26.90			20			29.48
Other		—			—			—			—			2			13.06
Total		105		$	25.90			96		$	28.48			113		$	25.43
Equivalent (MBOE)(1)
SCOOP/STACK		105		$	35.48			—		$	—			127		$	39.20
Chaveroo Field		9			67.55			—			—			16			73.69
Jonah Field		150			22.14			165			31.60			154			15.85
Williston Basin		35			57.00			41			63.22			45			54.62
Barnett Shale		224			17.29			238			17.61			227			14.21
Hamilton Dome Field		35			57.53			36			62.03			35			62.37
Delhi Field		79			59.37			100			67.63			81			65.28
Other		1			71.61			—			—			3			61.15
Total		638		$	31.78			580		$	36.25			688		$	31.83
Average daily production (BOEPD)(1)
SCOOP/STACK		1,141						—						1,380
Chaveroo Field		98						—						174
Jonah Field		1,630						1,793						1,674
Williston Basin		380						446						489
Barnett Shale		2,435						2,587						2,467
Hamilton Dome Field		380						391						380
Delhi Field		859						1,087						880
Other		12						—						34
Total		6,935						6,304						7,478
_____________________________
(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,
	2024						2023						2024
	Amount			Price			Amount			Price			Amount			Price
Production costs (in thousands, except per BOE):
Lease operating costs
SCOOP/STACK	$	1,050		$	9.97		$	—		$	—		$	1,156		$	9.10
Chaveroo Field		122			12.92			—			—			118			7.38
Jonah Field		2,196			14.62			2,392			14.45			2,162			13.95
Williston Basin		1,190			34.12			1,205			28.74			1,238			27.51
Barnett Shale		4,030			18.03			3,883			16.31			3,598			15.83
Hamilton Dome Field		1,188			34.18			1,404			39.43			1,531			43.48
Delhi Field		3,017			38.15			3,474			35.00			1,987			24.30
Total	$	12,793		$	20.05		$	12,358		$	21.30		$	11,790		$	17.15

Evolution Petroleum CorporationSummary 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, 2024.

The Company had the following open crude oil and natural gas derivative contracts as of February 11, 2025:

Volumes in

Swap Price per

Floor Price per

Ceiling Price per

Period

Commodity

Instrument

MMBTU/BBL

MMBTU/BBL

MMBTU/BBL

MMBTU/BBL

January 2025 - March 2025

Crude Oil

Collar

42,566

$

68.00

$

73.77

January 2025 - June 2025

Crude Oil

Fixed-Price Swap

51,992

$

73.49

February 2025 - March 2025

Crude Oil

Put

3,277

75.00

February 2025 - March 2025

Crude Oil

Fixed-Price Swap

3,278

71.02

April 2025 - June 2025

Crude Oil

Collar

41,601

65.00

84.00

April 2025 - December 2025

Crude Oil

Fixed-Price Swap

32,229

72.00

July 2025 - December 2025

Crude Oil

Fixed-Price Swap

81,335

71.40

January 2026 - March 2026

Crude Oil

Collar

43,493

60.00

75.80

January 2025 - February 2025

Natural Gas

Fixed-Price Swap

312,286

3.56

January 2025 - March 2025

Natural Gas

Basis Swap

305,607

0.66

March 2025 - December 2026

Natural Gas

Fixed-Price Swap

3,170,705

3.60

January 2026 - March 2026

Natural Gas

Collar

375,481

3.60

5.00

April 2025 - December 2027

Natural Gas

Fixed-Price Swap

3,729,540

3.57

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