Evolution Petroleum Reports Fiscal 2010 First Quarter Operational and Financial Results

Evolution Petroleum Reports Fiscal 2010 First Quarter Operational and
Financial Results
-- Production increases by 11% sequentially

HOUSTON, Nov. 12 /PRNewswire-FirstCall/ -- Evolution Petroleum Corporation
(NYSE Amex : EPM) today reported financial and operating results for the
three months ended September 30, 2009, the first quarter of the Company's
fiscal year ("Q1-10").

Oil and gas volumes in Q1-10 increased 3% to 35,004 barrels of oil equivalent
("BOE"), or 380 BOE per day, compared to the three months ended September 30,
2008 ("Q1-09"). Revenues in Q1-10 were $1.2 million compared to $2.9 million
for Q1-09, due to a 61% decline in blended oil and gas prices from $85.51 per
BOE to $33.43 per BOE, partially offset by the increased sales volumes. The
increase in volumes was the result of drilling and work-over operations in the
Giddings Field in central Texas, primarily the drilling of two re-entry wells
in January 2009.

Sequentially compared to Q4-09, volumes were 11% higher and revenues 19%
higher for Q1-10, in large part due to lower natural gas production in Q4-09
resulting from problems with the gas purchaser's compressor serving the
company's most significant well, the Pearson. That issue has been corrected,
returning the well to a normal production profile for most of the quarter.
The sequential revenue increase was also due to a 7% improvement in product
prices realized in Q1-10 versus Q4-09.

Net loss in Q1-10 was $0.7 million, or $(0.03) per share, compared to net
income in Q1-09 of $148,437, or $0.01 per diluted share. Results for both
periods included $0.62 million and $0.64 million, respectively, in non-cash
depreciation, depletion and amortization, plus non-cash stock-based
compensation expense of approximately $0.39 million and $0.52 million charged
in Q1-10 and Q1-09, respectively. Cash flows from operations were $324,250
during Q1-10 compared to $2.2 million during Q1-09.

Working capital was $6.6 million on September 30, 2009, as compared to $7.6
million at June 30, 2009. The $1.0 million decrease was primarily due to
investments of $1.1 million in oil and natural gas properties. Working
capital at the end of Q1-10 included $5.1 million of cash, cash equivalents
and short-term certificates of deposit, and $2.1 million of income taxes that
are recoverable through a tax loss carry-back against income taxes paid for
the year ended June 30, 2007. The company ended the fiscal first quarter with
no outstanding debt. All capital expenditures during the quarter were funded
from working capital.

Robert Herlin, President and Chief Executive Officer, commented, "We are very
pleased to have reached this important milestone in the development of our
enhanced oil recovery project at Delhi, advancing our 13.6 million net barrels
of probable oil reserves toward production. The operator announced last week
that the Delta CO2 Pipeline has been completed and fully pressured with CO2,
and that CO2 injection is scheduled to begin by the end of this week. First
oil production response is expected by mid-calendar 2010."

Mr. Herlin further added "We initiated field operations in our first Neptune
oil project in the Lopez Field of South Texas by drilling and completing our
first well and drilling to total depth our second well. We expect first field
production and the drilling and completion of a third well by the end of our
second fiscal quarter. One of these wells will be utilized for pressure
maintenance through re-injection of produced water. Establishing production
here will not only add oil production, but potentially allow us to upgrade
additional reserves to the proved category. Furthermore, we increased our net
acreage position in the Lopez Field by 14% to 1,710 net acres on very
favorable terms, potentially adding 10-13 additional drilling locations to our
previous inventory of approximately 100 potential drilling locations."

All of the Giddings wells appear to have completed their initial period of
steep production declines, and net production increased during the first
quarter to 380 net BOE per day compared to 371 BOE per day in Q1-09.
Consequently, net production is expected during the second quarter to exhibit
a relatively mild decline. In particular, the Pearson, the Company's best
well, has stabilized at a productive gross rate of 1.3 MMCFE per day of high
BTU gas that is very close to its initial production rate in January 2009. EPM
also completed a water disposal well in the Giddings Field that is expected to
reduce operating expenses by about $40,000 per month. The approved capital
budget for fiscal 2010 provides for a number of well workovers to maintain or
increase production, several of which are scheduled for the second quarter.

EPM continues to successfully test its proprietary lift technology, which was
first installed in June to demonstrate substantially improved fluid production
in an otherwise fully depleted reservoir. The Company is installing this
technology on a second EPM well in the Giddings Field and has initiated
discussions to install the technology on third party wells.

EPM is continuing its test program in the shallow Woodford and Caney gas
shales in Wagoner County, Oklahoma. Initial tests have demonstrated that both
the Woodford and Caney gas shales are productive. Accordingly, EPM has
scheduled larger hydraulic fracs with the addition of proppant in two wells,
separately testing the Woodford and Caney reservoirs to determine peak initial
production rates and decline profiles. The results should allow the Company
to design the appropriate development program, facilities and gathering
system. Later in the fiscal year, market conditions permitting, EPM plans to
re-enter a well in its mid-depth project in Haskell County, OK to begin
testing the Woodford and Caney Shale reservoirs between 4,000' and 5,000'
depth.

Production Volumes and Prices:

Net volumes for Q1-10 were 16,441 barrels ("Bbl") of oil, condensate and
natural gas liquids ("NGL") and 111.4 million cubic feet of natural gas
("MMCF"), or 35,004 BOE. This is an increase of 3% over volumes for Q1-09 of
23,898 Bbls of oil, condensate and NGLs and 61.1 MMCF of natural gas, or
34,089 BOE. The average realized price of oil fell 46% to $66.46 per barrel
in Q1-10 from $123.03 per barrel in Q1-09, while the average realized price of
NGLs fell 53% in Q1-10 to $32.16 per barrel from $68.29 per barrel in Q1-09.
The average realized price of natural gas fell 64% to $3.43 per Mcf in Q1-10
versus $9.49 per Mcf in Q1-09. On a BOE basis, the blended effective price
received declined 61% to $33.43 in Q1-10 from $85.51 in Q1-09, due in part to
Q1-10 sales including a higher portion of natural gas.

Costs and Expenses

Lease operating expenses ("LOE"), including production severance taxes, for
Q1-10 were declined 9% to $0.38 million ($10.95 per BOE) compared to $0.42
million ($12.38 per BOE) for Q1-09, due primarily to lower production taxes.
Depreciation, Depletion & Amortization Expense ("DD&A") was $0.62 million
($17.17 per BOE) for Q1-10 compared to $0.64 million ($18.63 per BOE) in
Q1-09, due primarily to a reduction in projected capital expenditures
associated with proved undeveloped locations that more than offset reduced
proved reserves resulting from lower gas prices reported in the July 1, 2009
reserves report. Going forward, LOE should reflect the cost savings from the
recently completed water disposal well in the Giddings Field, partially offset
by the operating costs of new wells in the Lopez Field and in Wagoner County,
OK.

General and administrative ("G&A") expenses declined to $1.3 million for
Q1-10, as compared to $1.5 million for Q1-09, due to a decrease in non-cash
stock-based compensation expense, which was $0.39 million (31% of total G&A)
and $0.52 million (36% of total G&A) for Q1-10 and Q1-09, respectively, and a
15% reduction in full-time employees. Settlement of litigation related to the
Delhi Field during Q4-09 should positively impact G&A expenses going forward.

Conference Call

Evolution Petroleum will host a conference call today at 11:00 a.m. Eastern
Time (10:00 a.m. Central) to discuss its fiscal first quarter 2010 results. To
access the call, please dial 480-629-9820 and ask for the Evolution Petroleum
call at least 10 minutes prior to the start time. The conference call will
also be broadcast live via the Internet and can be accessed through the
investor relations section of Evolution's corporate website,
www.evolutionpetroleum.com, where it will also be archived for replay. A
telephonic replay of the conference call will be available until November 19,
2009 and may be accessed by calling 303-590-3030 and using the pass code
4181633#. For more information, please contact Donna Washburn at DRG&E at
(713) 529-6000 or email at dmw@drg-e.com.

About Evolution Petroleum

Evolution Petroleum Corporation (http://www.evolutionpetroleum.com) acquires
known, onshore oil and gas resources and applies conventional and specialized
technology to accelerate production and develop incremental reserves and
value. The Company is well positioned to continue its development projects in
CO2 based EOR, bypassed resources and low cost shale gas. Principal assets as
of July 1, 2009 include 3.9 MMBOE of proved and probable reserves in the
Giddings Field of Central Texas, 0.5 MMBO of proved and unproved reserves with
90+ additional locations in South Texas, 13.6 MMBO of probable reserves in the
Delhi CO2-EOR project in northeast Louisiana, 17,600 net acres of leases in
shallow gas shale in Eastern Oklahoma and our proprietary artificial lift
technology.

Additional information, including the Company's annual report on Form 10-K and
its quarterly reports on Form 10-Q, can be accessed on its website.

Cautionary Statement
All statements contained in this press release regarding potential results and
future plans and objectives of the Company are forward-looking statements that
involve various risks and uncertainties. There can be no assurance that such
statements will prove to be accurate and actual results and future events
could differ materially from those anticipated in such statements. The Company
undertakes no obligation to update or review any forward-looking statement,
whether as a result of new information, future events, or otherwise. Important
factors that could cause actual results to differ materially from our
expectations include, but are not limited to, those factors that are disclosed
under the heading "Risk Factors" and elsewhere in our documents filed from
time to time with the United States Securities and Exchange Commission and
other regulatory authorities. Statements regarding our ability to complete
transactions, successfully apply technology applications in the re-development
of oil and gas fields, realize future volumes, realize success in our drilling
and development activity, prices, future revenues and income and cash flows
and other statements that are not historical facts contain predictions,
estimates and other forward- looking statements. Although the Company believes
that its expectations are based on reasonable assumptions, it can give no
assurance that its goals will be achieved and these statements will prove to
be accurate. Important factors could cause actual results to differ materially
from those included in the forward-looking statements.

Tables to Follow -

Evolution Petroleum Corporation and Subsidiaries
Consolidated Statements of Operations
(Unaudited)

Three Months Ended
September 30,
------------------
2009 2008
---- ----
Revenues
Crude oil $503,122 $1,579,070
Natural gas liquids 285,311 755,445
Natural gas 381,594 580,471
------- -------
Total revenues 1,170,027 2,914,986
--------- ---------

Operating Costs
Lease operating expenses 364,846 335,904
Production taxes 18,367 85,996
Depreciation, depletion and
amortization 617,757 644,882
Accretion of asset retirement
obligations 14,338 5,737
General and administrative
expenses * 1,253,116 1,464,840
--------- ---------
Total operating costs 2,268,424 2,537,359
--------- ---------

(Loss) income from operations (1,098,397) 377,627

Other income
Interest income 15,224 73,646
------ ------

Net (loss) income before
income tax benefit
(provision) (1,083,173) 451,273

Income tax benefit
(provision) 378,348 (302,836)
------- --------

Net (loss) income $(704,825) $148,437
========= ========

(Loss) earnings per common
share
Basic and Diluted $(0.03) $0.01
====== =====

Weighted average number of
common shares
Basic 26,646,022 26,892,311
Diluted 26,646,022 29,254,273

*General and administrative expenses for the year ended September 30, 2009
and 2008 included non cash stock-based compensation expense of $391,636
and $523,725, respectively.

Evolution Petroleum Corporation and Subsidiaries
Consolidated Balance Sheets
(Unaudited)

September 30, June 30,
2009 2009
------------ ------------
Assets
Current assets
Cash and cash equivalents $2,973,314 $3,891,764
Certificates of deposit 2,166,359 2,059,147
Receivables
Oil and natural gas sales 510,063 532,318
Income taxes - -
Other 100,110 172,314
Income taxes recoverable 2,094,628 2,055,802
Prepaid expenses and other
current assets 120,690 162,441
------- -------
Total current assets 7,965,164 8,873,786
--------- ---------

Property and equipment, net
of depreciation, depletion,
and amortization
Oil and natural gas
properties - full-cost
method of accounting, of
which $10,163,615 and
$9,819,465 at September 30,
2009 and June 30, 2009,
respectively, were excluded
from amortization. 29,322,754 28,751,178
Other property and equipment 134,070 150,697
------- -------
Total property and equipment 29,456,824 28,901,875
---------- ----------

Other assets 54,566 53,162
------ ------

Total assets $37,476,554 $37,828,823
=========== ===========

Liabilities and Stockholders' Equity
Current liabilities
Accounts payable $799,853 $690,639
Accrued compensation 45,319 71,427
Royalties payable 253,819 218,477
State taxes payable 157,736 157,736
Other current liabilities 102,558 99,625
------- ------
Total current liabilities 1,359,285 1,237,904

Long term liabilities
Deferred income taxes 3,381,795 3,721,317
Asset retirement obligations 737,827 664,710
Stock bonus - 370,440
Accrued compensation 105,000 -
Deferred rent 78,802 77,858
------ ------

Total liabilities 5,662,709 6,072,229
--------- ---------

Commitments and contingencies

Stockholders' equity
Preferred stock, par value
$0.001; 5,000,000 shares
authorized; no shares issued
or outstanding - -
Common stock; par value
$0.001; 100,000,000 shares
authorized; issued
27,781,338 shares and
27,318,517 shares as of
September 30, 2009 and June
30, 2009, respectively;
outstanding 26,993,138
shares and 26,530,317 shares
as of September 30, 2009 and
June 30, 2009, respectively. 27,781 27,318
Additional paid-in capital 17,186,481 16,424,868
Retained earnings 15,481,605 16,186,430
---------- ----------
32,695,867 32,638,616
Treasury stock, at cost,
788,200 shares as of
September 30, 2009 and June
30, 2009. (882,022) (882,022)
-------- --------

Total stockholders' equity 31,813,845 31,756,594
---------- ----------

Total liabilities and
stockholders' equity $37,476,554 $37,828,823
=========== ===========

Evolution Petroleum Corporation and Subsidiaries
Consolidated Statements of Cash Flow
(Unaudited)

Three Months Ended
September 30,
------------------
2009 2008
---- ----
Cash flows from operating
activities
Net (loss) income (704,825) $148,437
Adjustments to reconcile net
(loss) income to net cash
provided by operating
activities:
Depreciation, depletion and
amortization 617,757 644,882
Stock-based compensation 391,636 523,725
Accretion of asset retirement
obligations 14,338 5,737
Deferred income taxes (339,522) 302,836
Deferred rent 944 944
Other 103,596 1,559
Changes in operating assets
and liabilities
Receivables from oil and
natural gas sales 22,256 1,167,557
Receivables from income taxes
and other 33,378 265,798
Prepaid expenses and other
current assets 41,751 (238,650)
Accounts payable and accrued
expenses 107,600 (466,478)
Royalties payable 35,342 (135,857)
------ --------
Net cash provided by
operating activities 324,250 2,220,490
------- ---------

Cash flows from investing
activities
Development of oil and
natural gas properties (1,090,298) (2,836,572)
Acquisitions of oil and
natural gas properties (45,190) (1,111,640)
Capital expenditures for
other equipment - (25,509)
Purchases of certificates of
deposit (107,212) -
-------- ---
Net cash used in investing
activities (1,242,700) (3,973,721)
---------- ----------

Cash flows from financing
activities
Proceeds from the issuance of
common stock - -
--- ---
Net cash provided by
financing activities - -
--- ---

Net decrease in cash and cash
equivalents (918,450) (1,753,231)

Cash and cash equivalents,
beginning of period 3,891,764 11,272,280
--------- ----------

Cash and cash equivalents,
end of period $2,973,314 $9,519,049
========== ==========

Our supplemental disclosures of cash flow information for the three months
ended September 30, 2009 and 2008 are as follows:

Three Months Ended
September 30,
------------------
2009 2008
---- ----
Income taxes paid $ - $15,000

Income tax refunds received $ - 322,869

Non-cash transactions
Increase (decrease) in
accounts payable used to
acquire oil and natural gas
leasehold interests and
develop oil and natural gas
properties: $(21,561) $(1,509,789)
Oil and natural gas
properties incurred through
recognition of asset
retirement
obligations: $58,779 $107,751
Common stock issued in lieu
of a portion of 2008 cash
bonus accrued at June 30, 2008: $ - $168,462

Evolution Petroleum Corporation and Subsidiaries
Condensed Operating Data
(Unaudited)

Three Months Ended
September 30
------------------ %
2009 2008 Variance change
---- ---- -------- ------

Sales Volumes, net
to the Company:

Crude oil (Bbl) 7,570 12,835 (5,265) (41) %

NGLs (Bbl) 8,871 11,063 (2192) (20) %

Natural gas (Mcf) 111,380 61,146 50,234 82 %
------- ------ ------ --
Crude oil, NGLs
and natural gas
(BOE) 35,004 34,089 915 3 %

Revenue data:

Crude oil $503,122 $1,579,070 $(1,075,948) (68) %

NGLs 285,311 755,445 (470,134) (62) %

Natural gas 381,594 580,471 (198,877) (34) %
------- ------- -------- ----
Total revenues $1,170,027 $2,914,986 $(1,744,959) (60) %

Average price:
Crude oil (per
Bbl) $66.46 $123.03 $(56.57) (46) %
NGLs (per Bbl) 32.16 68.29 (36.13) (53) %
Natural gas (per
Mcf) 3.43 9.49 (6.06) (64) %
---- ---- ----- ----
Crude oil, NGLs
and natural gas
(per BOE) $33.43 $85.51 $(52.08) (61) %

Expenses (per BOE)
Lease operating
expenses and
production taxes $10.95 $12.38 $(1.43) (12) %
Depletion expense
- oil and natural
gas properties(a) $17.17 $18.63 $(1.46) (8) %

(a) Excludes depreciation of office equipment, furniture and fixtures,
and other of $16,627 and $9,824, for the three months ended
September 30, 2009 and 2008, respectively.

Company Contact:
Sterling McDonald, VP & CFO
(713) 935-0122
smcdonald@evolutionpetroleum.com

Lisa Elliott / lelliott@drg-e.com
Jack Lascar / jlascar@drg-e.com
DRG&E / 713-529-6600

SOURCE Evolution Petroleum Corporation

Sterling McDonald, VP & CFO, Evolution Petroleum Corporation, +1-713-935-0122,
smcdonald@evolutionpetroleum.com; Lisa Elliott, lelliott@drg-e.com, Jack
Lascar, jlascar@drg-e.com, both of DRG&E, +1-713-529-6600