Exhibit 99.1
Voyager Oil & Gas, Inc. Reports Record Oil and Gas Production, Revenue and Adjusted EBITDA for its Second Quarter Ended June 30, 2011
Oil Production for Second Quarter Ended June 30, 2011 was 17,866 Barrels of Oil Equivalent, an increase of 76% from previous quarter ended March 31, 2011.
BILLINGS, MONTANA — August 9, 2011 --- Voyager Oil & Gas, Inc. (AMEX: VOG), announces record oil and gas production, revenue and adjusted EBITDA for the second quarter ended June 30, 2011. During the quarter ended June 30, 2011, Voyager reported revenues of $1,666,535. This represents an increase of 101% from $832,621 in the first quarter ending March 31, 2011 and an increase of 925% from $162,548 in the quarter ended June 30, 2010. This increase in revenue is due primarily to production from 24 gross (1.13 net) producing Bakken and Three Forks wells as of June 30, 2011.
Second Quarter 2011 Highlights
· Record quarterly revenues of $1,666,535, up 101% over the quarter ended March 31, 2011 and up 925% over the quarter ended June 30, 2010.
· Record quarterly oil production of 17,866 BOE, up 74% from 10,261 in the quarter ended March 31, 2011 and up from zero production in the quarter ended June 30, 2010.
· Adjusted EBITDA of $763,866 up 181% from $271,476 in the quarter ended March 31, 2011 and ($873,657) in the quarter ended June 30, 2010 primarily due to increased production operations. This is the second consecutive quarter to yield positive adjusted EBITDA.
· Acquired 5,262 core net acres during the quarter targeting the Bakken and Three Forks formations in North Dakota and Montana at an average price of $1,570 per net acre.
· 63 gross, 3.13 net wells targeting the Bakken-Three Forks in the drilling, completing or producing stage as of June 30th, 2011 in the Williston Basin.
· As of June 30th, 2011, Voyager had a cash balance of $31,596,324.
J.R. Reger, Voyager’s Chief Executive Officer commented: “Despite the extraordinary challenges for our operators in the second quarter due to weather issues in the Williston Basin, we are pleased to announce our record sales and production results to our investors, and expect to continue posting record operating results over the next two quarters and through 2012. Voyager achieved record results in virtually all of our financial and production performance measurements. These results were driven by our non-operator business model of acquiring strategic leases targeting the Williston Basin Bakken and Three Forks which is proving itself quarter after quarter. We will continue to focus on exploring for and developing oil with the leases that we control, as well as expand our acreage positions. We also acquired 2,232 core net acres in July of 2011 targeting the Bakken and Three Forks formations in North Dakota and Montana at an average price of $1,282 per net acre.”
Production Growth
Net Production (BOE) |
| 2nd Quarter 2011 |
| 1st Quarter 2011 |
| 4th Quarter 2010 |
| |||
|
|
|
|
|
|
|
| |||
BOE |
| 17,866 |
| 10,261 |
| 6,858 |
| |||
% Change from Previous Quarter |
| 74 | % | 104 | % | N/A |
| |||
Realized price per barrel |
| $ | 93.88 |
| $ | 81.66 |
| $ | 72.17 |
|
Daily (BOE) Exit Rate |
| 2nd Quarter 2011 |
| 1st Quarter 2011 |
| 4th Quarter 2010 |
|
|
|
|
|
|
|
|
|
Daily BOE |
| 459 |
| 100 |
| 120 |
|
% Change from Previous Quarter |
| 359 | % | -17 | % | N/A |
|
Williston Basin Acreage |
| 2nd Quarter 2011 |
| 1st Quarter 2011 |
| 4th Quarter 2010 |
| |||
|
|
|
|
|
|
|
| |||
Total Net Acres |
| 28,103 |
| 22,766 |
| 21,811 |
| |||
Acquired Net Acres |
| 5,262 |
| 955 |
| 375 |
| |||
Average Cost/Acre |
| $ | 1,570 |
| $ | 1,460 |
| $ | 578 |
|
% Net Acres Producing |
| 5.06 | % | 2.68 | % | 1.35 | % | |||
% Change from Previous Quarter |
| 88.52 | % | 98.19 | % | N/A |
| |||
2011 Williston Drilling Update
As of June 30, 2011, Voyager had interests in a total of 63 gross (3.13 net) Bakken-Three Forks wells that were drilling, completing or producing, including 24 gross (1.13 net) producing wells. Permits continue to be issued for drilling units in which Voyager has acreage interests within North Dakota and Montana. The Company expects to participate in approximately 6 net Bakken-Three Forks wells in 2011.
Operating Expenses
During the quarter ended June 30, 2011, the Company reported total operating expenses of $1,592,166 compared to operating expenses of $506,721 for the three months ended June 30, 2010. This increase in expenses primarily resulted from $560,344 of depletion of oil and gas properties for the three months ended June 30, 2011, compared to $62,000 for the three months ended June 30, 2010 and $706,617 of general and administrative expenses for the three months ended June 30, 2011, compared to $440,000 for the three months ended June 30, 2010.
The increase in general and administrative expenses resulted primarily from $216,197 of professional fees for the three months ended June 30, 2011, compared to $83,592 for the three months ended June 30, 2010.
Liquidity
As of June 30, 2011, Voyager had a cash balance of $31,596,324, compared to $46,879,679 as of March 31, 2011. Net cash provided by (used in) operating activities was $(1,784,960) for the six months ended June 30, 2011 compared to ($1,099,441) for the six months ended June 30, 2010.
Non-GAAP Financial Measures
In addition to reporting financial results as defined under GAAP, Voyager also presents net earnings before interest, income taxes, depreciation, depletion, and amortization (adjusted EBITDA), which is a non-GAAP performance measure. Adjusted EBITDA consists of net earnings after adjustment for those items described in the table below. Adjusted EBITDA does not represent and should not be considered an
alternative to GAAP measurements, such as net earnings (loss) (its most comparable GAAP financial measure), and Voyager’s calculations thereof may not be comparable to similarly titled measures reported by other companies. By eliminating the items described below, Voyager believes the measure is useful in evaluating its fundamental core operating performance. Voyager also believes that adjusted EBITDA is useful to investors because similar measures are frequently used by securities analysts, investors, and other interested parties in their evaluation of companies in similar industries. Voyager’s management uses adjusted EBITDA to manage its business, including in preparing its annual operating budget and financial projections. Voyager’s management does not view adjusted EBITDA in isolation and also uses other measurements, such as net earnings (loss) and revenues to measure operating performance. The following table provides a reconciliation of net earnings (loss), the most directly comparable GAAP measure, to adjusted EBITDA for the periods presented:
|
| Three Months Ended |
| Six Months Ended |
| ||||||||
|
| 2011 |
| 2010 |
| 2011 |
| 2010 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net loss |
| $ | (465,057 | ) | $ | (1,114,577 | ) | $ | (1,354,831 | ) | $ | (1,348,618 | ) |
Interest expense |
| 506,096 |
| — |
| 1,001,575 |
| — |
| ||||
Accretion of asset retirement obligations |
| 1,328 |
| 41 |
| 1,589 |
| 41 |
| ||||
Depreciation, depletion and amortization |
| 568,469 |
| 62,733 |
| 977,240 |
| 71,965 |
| ||||
Stock-based compensation |
| 153,030 |
| 178,146 |
| 409,769 |
| 407,204 |
| ||||
Adjusted EBITDA |
| $ | 763,866 |
| $ | (873,657 | ) | $ | 1,035,342 |
| $ | (869,408 | ) |
About Voyager Oil & Gas
Voyager Oil & Gas, Inc. is an exploration and production company based in Billings, Montana. Voyager’s primary focus is oil shale resource prospects in the continental United States. Voyager currently controls approximately 141,000 net acres in the following five primary prospect areas:
· 30,000 core net acres targeting the Bakken/Three Forks in North Dakota and Montana;
· 10,000 net acres targeting the Niobrara formation in Colorado and Wyoming;
· 800 net acres targeting a Red River prospect in Montana;
· 33,500 net acres in a joint venture targeting the Heath Shale formation in Musselshell, Petroleum, Garfield and Fergus Counties of Montana; and
· 67,000 net acres in a joint venture in the Tiger Ridge gas field in Blaine, Hill and Chouteau Counties of Montana.
If you would like to receive timely information on Voyager Oil & Gas when it hits the newswire, you may sign up for Voyager’s email news alert system today at: http://www.VYOG-IR.com. For additional information on Voyager Oil & Gas visit the Company’s new website at: http://www.voyageroil.com/.
SAFE HARBOR
This press release contains forward-looking statements regarding future events and our future results that are subject to the safe harbors created under the Securities Act of 1933 and the Securities Exchange Act of 1934. All statements other than statements of historical facts included in this report, such as statements regarding our future expectations to drill additional wells, that we will continue our aggressive acreage
expansion and that we expect to continue posting record operating results over the next two quarters and beyond are forward-looking statements (often, but not always, using words such as “expects”, “anticipates”, “plans”, “estimates”, “potential”, “possible”, “probable”, or “intends”, or stating that certain actions, events or results “may”, “will”, “should”, or “could” be taken, occur or be achieved). Forward-looking statements are based on our current expectations and assumptions about future events and involve inherent risks and uncertainties. These risks include, but are not limited to, the volatility in commodity prices for crude oil and natural gas, the presence or recoverability of estimated reserves, the ability to replace reserves, environmental risks, drilling and operating risks, exploration and development risks, competition and government regulation or other actions. Additional information on these and other factors which could affect Voyager’s operations or financial results are included in Voyagers’ reports on file with the Securities and Exchange Commission. Such factors (many of which are beyond our control) could cause actual results to differ materially from those set forth in the forward-looking statements. Readers should not place undue reliance on any such forward-looking statements, which are made only as of the date hereof. Voyager undertakes no duty or obligation to update any forward-looking statements contained in this release as a result of new information, future events or changes in Voyager’s expectations.
VOYAGER OIL & GAS, INC.
CONDENSED BALANCE SHEETS
AS OF JUNE 30, 2011 (UNAUDITED) AND DECEMBER 31, 2010
|
| June 30, |
| December 31, |
| ||
|
| 2011 |
| 2010 |
| ||
|
| (UNAUDITED) |
|
|
| ||
ASSETS |
|
|
|
|
| ||
CURRENT ASSETS |
|
|
|
|
| ||
Cash and Cash Equivalents |
| $ | 31,596,324 |
| $ | 11,358,520 |
|
Trade Receivables |
| 1,587,232 |
| 295,821 |
| ||
Short Term Investments |
| — |
| 242,070 |
| ||
Prepaid Drilling Costs |
| 1,220,677 |
| 493,660 |
| ||
Prepaid Expenses |
| 127,855 |
| 85,988 |
| ||
Restricted Cash |
| 51,000 |
| 51,000 |
| ||
Other Current Assets |
| 7,557 |
| 1,465 |
| ||
Total Current Assets |
| 34,590,645 |
| 12,528,524 |
| ||
|
|
|
|
|
| ||
PROPERTY AND EQUIPMENT |
|
|
|
|
| ||
Oil and Natural Gas Properties, Full Cost Method |
|
|
|
|
| ||
Proved Properties |
| 23,937,970 |
| 6,700,438 |
| ||
Unproved Properties |
| 42,162,396 |
| 31,176,109 |
| ||
Other Property and Equipment |
| 170,695 |
| 18,346 |
| ||
Total Property and Equipment |
| 66,271,061 |
| 37,894,893 |
| ||
Less - Accumulated Depreciation and Depletion |
| (2,905,231 | ) | (1,927,991 | ) | ||
Total Property and Equipment, Net |
| 63,365,830 |
| 35,966,902 |
| ||
|
|
|
|
|
| ||
Total Assets |
| $ | 97,956,475 |
| $ | 48,495,426 |
|
|
|
|
|
|
| ||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
| ||
CURRENT LIABILITIES |
|
|
|
|
| ||
Accounts Payable |
| $ | 4,252,290 |
| $ | 537,757 |
|
Accrued Expenses |
| 153,931 |
| 188,923 |
| ||
Operating Lease Reserve |
| 10,250 |
| 200,756 |
| ||
Senior Secured Promissory Notes, Net |
| 14,948,219 |
| 14,836,644 |
| ||
Total Current Liabilities |
| 19,364,690 |
| 15,764,080 |
| ||
|
|
|
|
|
| ||
LONG-TERM LIABILITIES |
|
|
|
|
| ||
Other Noncurrent Liabilities |
| 62,596 |
| 10,522 |
| ||
|
|
|
|
|
| ||
Total Liabilities |
| 19,427,286 |
| 15,774,602 |
| ||
|
|
|
|
|
| ||
STOCKHOLDERS’ EQUITY |
|
|
|
|
| ||
Preferred Stock - Par Value $.001; 20,000,000 Shares Authorized; |
|
|
|
|
| ||
None Issued or Outstanding |
| — |
| — |
| ||
Common Stock, Par Value $.001; 200,000,000 Authorized, 57,848,431 Outstanding (12/31/2010 — 45,344,431 Shares Outstanding) |
| 57,848 |
| 45,344 |
| ||
Additional Paid-In Capital |
| 86,355,199 |
| 39,204,507 |
| ||
Accumulated Deficit |
| (7,883,858 | ) | (6,529,027 | ) | ||
Total Stockholders’ Equity |
| 78,529,189 |
| 32,720,824 |
| ||
|
|
|
|
|
| ||
Total Liabilities and Stockholders’ Equity |
| $ | 97,956,475 |
| $ | 48,495,426 |
|
VOYAGER OIL & GAS, INC.
UNAUDITED CONDENSED STATEMENTS OF OPERATIONS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2011 AND 2010
|
| Three Months Ended |
| Six Months Ended |
| ||||||||
|
| 2011 |
| 2010 |
| 2011 |
| 2010 |
| ||||
REVENUES |
|
|
|
|
|
|
|
|
| ||||
Oil and Gas Sales |
| $ | 1,666,535 |
| $ | 162,548 |
| $ | 2,499,156 |
| $ | 185,045 |
|
|
|
|
|
|
|
|
|
|
| ||||
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
| ||||
Production Expenses |
| 148,335 |
| 696 |
| 198,313 |
| 696 |
| ||||
Production Taxes |
| 167,417 |
| 3,251 |
| 247,381 |
| 5,838 |
| ||||
General and Administrative Expense |
| 706,617 |
| 440,000 |
| 1,400,931 |
| 695,710 |
| ||||
Depletion of Oil and Gas Properties |
| 560,344 |
| 62,000 |
| 968,328 |
| 70,500 |
| ||||
Depreciation and Amortization |
| 8,125 |
| 733 |
| 8,912 |
| 1,465 |
| ||||
Accretion of Discount on Asset Retirement Obligations |
| 1,328 |
| 41 |
| 1,589 |
| 41 |
| ||||
Total Expenses |
| 1,592,166 |
| 506,721 |
| 2,825,454 |
| 774,250 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
INCOME (LOSS) FROM OPERATIONS |
| 74,369 |
| (344,173 | ) | (326,298 | ) | (589,205 | ) | ||||
|
|
|
|
|
|
|
|
|
| ||||
OTHER INCOME (EXPENSE) |
|
|
|
|
|
|
|
|
| ||||
Merger Costs |
| — |
| (732,924 | ) | — |
| (732,924 | ) | ||||
Interest Expense |
| (506,096 | ) | — |
| (1,001,575 | ) | — |
| ||||
Other Income (Expense) |
| (33,330 | ) | (4,860 | ) | (26,958 | ) | 6,131 |
| ||||
Total Income (Expense) |
| (539,426 | ) | (737,784 | ) | (1,028,533 | ) | (726,793 | ) | ||||
|
|
|
|
|
|
|
|
|
| ||||
INCOME (LOSS) BEFORE INCOME TAXES |
| (465,057 | ) | (1,081,957 | ) | (1,354,831 | ) | (1,315,998 | ) | ||||
|
|
|
|
|
|
|
|
|
| ||||
INCOME TAX PROVISION |
| — |
| 32,620 |
| — |
| 32,620 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
NET INCOME (LOSS) |
| $ | (465,057 | ) | $ | (1,114,577 | ) | $ | (1,354,831 | ) | $ | (1,348,618 | ) |
|
|
|
|
|
|
|
|
|
| ||||
Net Income Per Common Share - Basic and Diluted |
| $ | (0.01 | ) | $ | (0.03 | ) | $ | (0.02 | ) | $ | (0.04 | ) |
|
|
|
|
|
|
|
|
|
| ||||
Weighted Average Shares Outstanding — Basic and Diluted |
| 57,379,515 |
| 41,210,235 |
| 54,753,703 |
| 30,611,659 |
| ||||
VOYAGER OIL & GAS, INC.
UNAUDITED CONDENSED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2011 AND 2010
|
| Six Months Ended |
| ||||
|
| June 30, |
| ||||
|
| 2011 |
| 2010 |
| ||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
| ||
Net Loss |
| $ | (1,354,831 | ) | $ | (1,348,618 | ) |
Adjustments to Reconcile Net Loss to Net Cash Provided by (Used for) Operating Activities |
|
|
|
|
| ||
Depletion of Oil and Gas Properties |
| 968,328 |
| 70,500 |
| ||
Depreciation and Amortization |
| 8,912 |
| 1,465 |
| ||
Amortization of Premium on Bonds |
| — |
| 37,776 |
| ||
Amortization of Loan Discount |
| 111,575 |
| — |
| ||
Loss on Disposal of Property |
| — |
| 34,305 |
| ||
Accretion of Discount on Asset Retirement Obligations |
| 1,589 |
| 41 |
| ||
Gain on Sale of Available for Sale Securities |
| — |
| (10,138 | ) | ||
Share — Based Compensation Expense |
| 409,769 |
| 407,204 |
| ||
Changes in Working Capital and Other Items: |
|
|
|
|
| ||
Increase in Trade Receivables |
| (1,291,411 | ) | (179,207 | ) | ||
Increase in Restricted Cash |
| — |
| (53 | ) | ||
Increase in Prepaid Expenses |
| (41,867 | ) | (91,061 | ) | ||
Decrease (Increase) in Other Current Assets |
| (6,092 | ) | 56,752 |
| ||
Increase (Decrease) in Accounts Payable |
| (365,434 | ) | 12,371 |
| ||
Decrease in Accrued Expenses |
| (34,992 | ) | (7,128 | ) | ||
Decrease in Operating Lease Reserve |
| (190,506 | ) | (83,650 | ) | ||
Net Cash Provided by (Used For) Operating Activities |
| (1,784,960 | ) | (1,099,441 | ) | ||
|
|
|
|
|
| ||
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
| ||
Cash Received from Merger Agreement |
| — |
| 17,413,845 |
| ||
Purchases of Other Property and Equipment |
| (152,349 | ) | (4,598 | ) | ||
Prepaid Drilling Costs |
| (727,017 | ) | (1,044,642 | ) | ||
Proceeds from Sales of Available for Sale Securities |
| 242,070 |
| 5,626,523 |
| ||
Acquisition and Development of Oil and Gas Properties |
| (23,959,151 | ) | (9,991,657 | ) | ||
Net Cash Provided by (Used For) Investing Activities |
| (24,596,447 | ) | 11,999,471 |
| ||
|
|
|
|
|
| ||
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
| ||
Proceeds from Issuance of Common Stock - Net of Issuance Costs |
| 46,602,251 |
| 779,240 |
| ||
Proceeds from Exercise of Stock Options and Warrants |
| 16,960 |
| 24,880 |
| ||
Net Cash Provided by Financing Activities |
| 46,619,211 |
| 804,120 |
| ||
|
|
|
|
|
| ||
NET INCREASE IN CASH AND CASH EQUIVALENTS |
| 20,237,804 |
| 11,704,150 |
| ||
|
|
|
|
|
| ||
CASH AND CASH EQUIVALENTS — BEGINNING OF PERIOD |
| 11,358,520 |
| 691,263 |
| ||
|
|
|
|
|
| ||
CASH AND CASH EQUIVALENTS — END OF PERIOD |
| $ | 31,596,324 |
| $ | 12,395,413 |
|
|
|
|
|
|
| ||
Supplemental Disclosure of Cash Flow Information |
|
|
|
|
| ||
Cash Paid During the Period for Interest |
| $ | 900,000 |
| $ | — |
|
Cash Paid During the Period for Income Taxes |
| $ | — |
| $ | — |
|
|
|
|
|
|
| ||
Non-Cash Financing and Investing Activities: |
|
|
|
|
| ||
Purchase of Oil and Gas Properties Paid Subsequent to Period End |
| $ | 46,114 |
| $ | 7,500,000 |
|
Purchase of Oil and Gas Properties through Issuance of Common Stock |
| $ | — |
| $ | 2,358,900 |
|
Payment of Capital Raise Costs with Issuance of Common Stock |
| $ | — |
| $ | 186,340 |
|
Fair Value of Warrants and Options Granted as Compensation |
| $ | 429,232 |
| $ | 292,452 |
|
Payment of Compensation through Issuance of Common Stock |
| $ | 114,753 |
| $ | 114,752 |
|
Capitalized Asset Retirement Obligations |
| $ | 50,485 |
| $ | 1,215 |
|
Oil And Gas Property Accrual Included in Accounts Payable |
| $ | 4,033,853 |
| — |
| |
Investor Relations Contact:
The WSR Group
Gerald Kieft
772-219-7525
http://www.wallstreetresources.net/voyager.asp
Source: Voyager Oil & Gas, Inc.