
| Recent Financial Results 24 (1) Includes lease operating expenses, cost of sales and production taxes (2) Includes loss (gain) on asset sale and loss on embedded derivative, which are non-cash items (3) Includes accretion expense and asset impairments, which are non-cash items (4) Includes employee severance charges of $4.4 MM, transaction charges of $0.6 MM, conversion charges of $0.3 MM, and litigation charges of less than $0.1 MM in 15Q1 See Reconciliation Items, Slide 25 16Q1 vs. 15Q4 16Q1 vs. 15Q1 ($ in 000’s unless noted) 16Q1 15Q4 16Q1 15Q1 Production (MBOE) 303 336 303 324 Oil and gas sales 12,398 $ 11,264 $ 12,398 $ 12,656 $ Midstream sales 13,875 11,725 13,875 - Gain (loss) on mark-to-market activities (3,104) 3,109 (3,104) (732) Revenue 23,169 $ 26,098 $ 23,169 $ 11,924 $ Operating expenses, production (1) 5,324 5,058 5,324 5,475 Operating expenses, midstream 3,054 2,176 3,054 - General and administrative expenses 6,157 5,440 6,157 9,547 Other (income) expense (2) (6,354) 9,264 (6,354) 4 EBITDA 14,988 $ 4,160 $ 14,988 $ (3,102) $ DD&A (3) 8,812 46,865 8,812 86,238 Interest expense, net 899 1,767 899 646 Income tax expense - 52 - - Net income (loss) 5,277 $ (44,524) $ 5,277 $ (89,986) $ Adjusted EBITDA, As Reported 13,521 $ 11,961 $ 13,521 $ (437) $ Add Back: Non-Recurring Items (4) - - - 5,318 Equals: Adjusted EBITDA Excluding Non-Recurring Items 13,521 $ 11,961 $ 13,521 $ 4,881 $ |