Frontierby eninvs

Language: EN / RU

← All research
Dark theme

US Energy: revenue accelerated to +12.5%, but the loss widened to $3.5 million

Contents
US Energy

On November 10, US Energy released its third-quarter 2026 results. Revenue came in at $1.955 million, up 12.5% year on year and accelerating from 5.2% in the second quarter, while EBITDA remained negative at -$2.603 million and the net loss widened to $3.496 million from $3.341 million a year earlier. Revenue growth is not converting into profit: the EBITDA loss is holding around $2.6 million, and net debt rose from $2.071 million at the start of the year to $5.844 million. Our conclusion: rather unattractive – with a market capitalisation of $69.8 million and negative EBITDA, the share has no profitable base to stand on. Our view: the share is rather unattractive at the current price.

Our view: is there upside

Our view in numbers

MetricOur read
VerdictRather unattractive
Upside on the portal modelno portal model for this share
Strongest case forRevenue accelerated to +12.5% year on year, and the helium contract at a fixed $285 per Mcf for five years on 100% take-or-pay terms provides contracted revenue from first production.
Strongest case againstEBITDA is negative at -$2.603 million for the quarter, the net loss widened to $3.496 million, and net debt rose from $2.071 million to $5.844 million against negative operating cash flow.
What would change the viewThe verdict would move one step up if first output at Big Sky in spring 2027 starts generating revenue and quarterly EBITDA turns positive.

Key takeaways

— Revenue accelerated to +12.5% on a higher oil price, not on volumes

— The $2.603 million EBITDA loss swallowed the entire revenue increase

— The net loss widened to $3.496 million, and a year earlier it was cushioned by a one-off impairment

— Net debt rose from $2.071 million to $5.844 million against negative operating cash flow

— The $15.17 million of nine-month capex was funded by equity offerings, not by operations

— With a $69.8 million market cap and negative EBITDA, the multiple cannot be computed

Key figures, USD bn

MetricQ3 2025Q3 2026Change
Revenue0.000.00+12.5%
EBITDA-0.00-0.00—
Operating profit-0.00-0.00—
Net profit-0.00-0.00—
Operating cash flow-0.00-0.00—
Capex0.00——
EBITDA margin-147.5%-133.1%+14.4 pp
Net margin-192.2%-178.8%+13.4 pp

Revenue accelerated to +12.5% on a higher oil price, not on volumes

Third-quarter 2026 revenue was $1.955 million against $1.738 million a year earlier, up 12.5%. That is an acceleration from 5.2% in the second quarter: the company has passed the trough, when revenue in the third quarter of 2025 was shrinking by 64.9%.

The increase came from price, not volume. The average realised price rose to $63.83 per barrel of oil equivalent from $49.20 a year earlier, while production fell to 30,628 barrels of oil equivalent from 35,326. Oil contributed $1.810 million of the $1.955 million in revenue, or 93%.

The company attributes the volume decline to the 2025 sale of its Wyoming and West Texas properties and to natural declines in the remaining assets. The legacy asset monetisation programme funded the pivot to gas, helium and carbon management, but for now it is the oil segment that carries revenue.

Revenue and EBITDA by quarter

PeriodMeasurebn USD
Q3 2024Revenue0.004957
Q1 2025Revenue0.002193
Q2 2025Revenue0.002028
Q3 2025Revenue0.001738
Q4 2025Revenue0.0013939999999999998
Q1 2026Revenue0.0016040000000000002
Q2 2026Revenue0.002134
Q3 2026Revenue0.001955
Q3 2024EBITDA−0.00212
Q1 2025EBITDA−0.0019690000000000003
Q2 2025EBITDA−0.005121
Q3 2025EBITDA−0.002563
Q4 2025EBITDA−0.001099
Q1 2026EBITDA−0.002585
Q2 2026EBITDA−0.0017929999999999997
Q3 2026EBITDA−0.002603

EBITDA margin

PeriodMeasure%
Q3 2024EBITDA margin−42.8
Q1 2025EBITDA margin−89.8
Q2 2025EBITDA margin−252.5
Q3 2025EBITDA margin−147.5
Q4 2025EBITDA margin−78.8
Q1 2026EBITDA margin−161.2
Q2 2026EBITDA margin−84.0
Q3 2026EBITDA margin−133.1

The $2.603 million EBITDA loss swallowed the entire revenue increase

Third-quarter 2026 EBITDA was negative at -$2.603 million, a margin of -133.1%. A year earlier it was -$2.563 million and -147.5%: the loss in absolute terms barely moved, and the margin improved only because the revenue base grew.

The operating loss was $3.133 million against $3.379 million a year earlier. The main driver was lease operating expense: $2.110 million against $1.045 million. About $1.2 million of that was remediation of a produced-fluids release from a gathering line in the legacy oil assets, identified and remediated during the quarter.

The company filed a claim under its general liability policy, which covers up to $1.0 million of clean-up costs after a $0.1 million deductible. Because the claim is not yet approved, no insurance receivable was recognised at September 30. Excluding these costs, lease operating expense would have been $0.9 million, or $29.71 per barrel of oil equivalent against $29.58 a year earlier – the underlying cost base did not change.

Adjusted EBITDA, which excludes the $1.2 million of environmental remediation costs, was -$0.8 million against -$1.3 million a year earlier. It is the only measure that improved, but it is stripped of a one-off event and does not change the fact that the GAAP loss remains.

Net profit by quarter

PeriodMeasurebn USD
Q3 2024Net profit−0.002247
Q1 2025Net profit−0.003111
Q2 2025Net profit−0.006058
Q3 2025Net profit−0.0033410000000000002
Q4 2025Net profit−0.0018640000000000002
Q1 2026Net profit−0.003185
Q2 2026Net profit−0.0022789999999999998
Q3 2026Net profit−0.003496

The net loss widened to $3.496 million, and a year earlier it was cushioned by a one-off impairment

The third-quarter 2026 net loss was $3.496 million against $3.341 million a year earlier, a net margin of -178.8% against -192.2%. Loss per share narrowed to $0.07 from $0.10 only because the share count rose to 52.5 million from 32.8 million.

The year-ago base included a $0.9 million impairment of oil and natural gas properties. Without it, the third-quarter 2025 loss would have been smaller, and the current deterioration is less dramatic than the report suggests. In the current quarter the company names no one-off items comparable in size to the net loss, apart from the environmental remediation costs within lease operating expense.

Return on equity is negative at -39.3%. The accumulated deficit rose to $220.872 million against shareholders' equity of $34.137 million: losses have piled up over years, and the current quarter continues that line.

Net debt rose from $2.071 million to $5.844 million against negative operating cash flow

Net debt at September 30, 2026 was $5.844 million against $2.071 million at the end of 2025. Total debt rose from $2.5 million to $8.5 million, while cash rose from $0.429 million to $2.915 million. The debt increase funded construction, not operations.

Third-quarter 2026 operating cash flow was negative at -$1.512 million. For the nine months it was -$4.764 million. Negative cash flow against rising revenue means working capital and costs are consuming revenue faster than it arrives.

The company puts liquidity at $14.4 million, including $2.915 million of cash and $11.5 million of undrawn capacity under its credit facility. That covers several quarters of current spending, but not completion of construction without new borrowing or equity issuance.

The $15.17 million of nine-month capex was funded by equity offerings, not by operations

In the nine months of 2026 the company spent $15.17 million on industrial gas properties and $0.485 million on oil and gas properties. Operating cash flow over the same period was negative at -$4.764 million. The gap was closed by financing: $8.086 million from an underwritten offering and $9.103 million from a committed equity facility.

Cash rose from $0.429 million to $2.915 million, but that rise was paid for with dilution: the share count rose to 52.5 million from 34.4 million at the end of 2025. The capex is going into the Big Sky Carbon Hub, whose first phase is due to produce first output in spring 2027.

The company says construction is on schedule: in-field gathering and injection lines are complete, equipment has been procured, and plant fabrication has begun. Until first production and first helium sales, operating cash flow will stay negative, and the need for new capital will persist.

Share price, three years

close, last point 2026-11-10

PeriodMeasureUSD per share
2025-11-10Closing price1.0800000429153442
2025-11-11Closing price1.1299999952316284
2025-11-12Closing price1.0499999523162842
2025-11-13Closing price1.0499999523162842
2025-11-14Closing price1.0499999523162842
2025-11-17Closing price1.0299999713897705
2025-11-18Closing price1.0700000524520874
2025-11-19Closing price1.0
2025-11-20Closing price0.9599999785423279
2025-11-21Closing price0.9800000190734863
2025-11-24Closing price1.0199999809265137
2025-11-25Closing price0.9900000095367432
2025-11-26Closing price1.0
2025-11-28Closing price0.9800000190734863
2025-12-01Closing price1.0199999809265137
2025-12-02Closing price0.9700000286102295
2025-12-03Closing price0.9900000095367432
2025-12-04Closing price1.0099999904632568
2025-12-05Closing price1.059999942779541
2025-12-08Closing price1.0099999904632568
2025-12-09Closing price1.0399999618530273
2025-12-10Closing price1.0199999809265137
2025-12-11Closing price0.9900000095367432
2025-12-12Closing price0.9800000190734863
2025-12-15Closing price0.949999988079071
2025-12-16Closing price0.9399999976158142
2025-12-17Closing price0.9900000095367432
2025-12-18Closing price0.9399999976158142
2025-12-19Closing price0.9200000166893005
2025-12-22Closing price0.9900000095367432
2025-12-23Closing price1.0099999904632568
2025-12-24Closing price0.9700000286102295
2025-12-26Closing price0.9399999976158142
2025-12-29Closing price0.9800000190734863
2025-12-30Closing price0.949999988079071
2025-12-31Closing price0.9200000166893005
2026-01-02Closing price0.9599999785423279
2026-01-05Closing price0.9900000095367432
2026-01-06Closing price0.9800000190734863
2026-01-07Closing price0.9700000286102295
2026-01-08Closing price1.0499999523162842
2026-01-09Closing price1.0299999713897705
2026-01-12Closing price1.0099999904632568
2026-01-13Closing price0.9900000095367432
2026-01-14Closing price1.059999942779541
2026-01-15Closing price1.0099999904632568
2026-01-16Closing price1.0399999618530273
2026-01-20Closing price1.0099999904632568
2026-01-21Closing price0.9900000095367432
2026-01-22Closing price1.0
2026-01-23Closing price1.0
2026-01-26Closing price0.9800000190734863
2026-01-27Closing price1.0
2026-01-28Closing price1.1299999952316284
2026-01-29Closing price1.149999976158142
2026-01-30Closing price1.0800000429153442
2026-02-02Closing price1.0
2026-02-03Closing price1.0399999618530273
2026-02-04Closing price1.059999942779541
2026-02-05Closing price1.0099999904632568
2026-02-06Closing price1.0700000524520874
2026-02-09Closing price1.059999942779541
2026-02-10Closing price1.0199999809265137
2026-02-11Closing price1.0099999904632568
2026-02-12Closing price0.9599999785423279
2026-02-13Closing price1.0
2026-02-17Closing price0.9700000286102295
2026-02-18Closing price1.0399999618530273
2026-02-19Closing price1.0499999523162842
2026-02-20Closing price1.0199999809265137
2026-02-23Closing price1.0099999904632568
2026-02-24Closing price0.9900000095367432
2026-02-25Closing price1.0299999713897705
2026-02-26Closing price1.0099999904632568
2026-02-27Closing price1.0700000524520874
2026-03-02Closing price1.149999976158142
2026-03-03Closing price1.4299999475479126
2026-03-04Closing price1.1100000143051147
2026-03-05Closing price1.149999976158142
2026-03-06Closing price1.149999976158142
2026-03-09Closing price1.0499999523162842
2026-03-10Closing price1.0800000429153442
2026-03-11Closing price1.0499999523162842
2026-03-12Closing price1.0499999523162842
2026-03-13Closing price1.059999942779541
2026-03-16Closing price1.0499999523162842
2026-03-17Closing price1.0099999904632568
2026-03-18Closing price1.0199999809265137
2026-03-19Closing price1.0199999809265137
2026-03-20Closing price0.9900000095367432
2026-03-23Closing price0.9599999785423279
2026-03-24Closing price1.0
2026-03-25Closing price1.0199999809265137
2026-03-26Closing price1.0099999904632568
2026-03-27Closing price1.0299999713897705
2026-03-30Closing price0.949999988079071
2026-03-31Closing price0.8799999952316284
2026-04-01Closing price0.8799999952316284
2026-04-02Closing price0.8500000238418579
2026-04-06Closing price0.8700000047683716
2026-04-07Closing price0.8799999952316284
2026-04-08Closing price0.7599999904632568
2026-04-09Closing price0.7300000190734863
2026-04-10Closing price0.6899999976158142
2026-04-13Closing price0.75
2026-04-14Closing price0.7300000190734863
2026-04-15Closing price0.75
2026-04-16Closing price0.7699999809265137
2026-04-17Closing price0.7099999785423279
2026-04-20Closing price0.7599999904632568
2026-04-21Closing price0.8199999928474426
2026-04-22Closing price0.8299999833106995
2026-04-23Closing price0.8999999761581421
2026-04-24Closing price0.9300000071525574
2026-04-27Closing price1.059999942779541
2026-04-28Closing price1.0299999713897705
2026-04-29Closing price1.100000023841858
2026-04-30Closing price1.090000033378601
2026-05-01Closing price1.1299999952316284
2026-05-04Closing price1.1299999952316284
2026-05-05Closing price1.1100000143051147
2026-05-06Closing price1.0099999904632568
2026-05-07Closing price0.9700000286102295
2026-05-08Closing price0.949999988079071
2026-05-11Closing price0.9300000071525574
2026-05-12Closing price0.9300000071525574
2026-05-13Closing price0.8999999761581421
2026-05-14Closing price0.9399999976158142
2026-05-15Closing price0.9700000286102295
2026-05-18Closing price0.949999988079071
2026-05-19Closing price0.9100000262260437
2026-05-20Closing price0.8999999761581421
2026-05-21Closing price0.8799999952316284
2026-05-22Closing price0.9700000286102295
2026-05-26Closing price0.9700000286102295
2026-05-27Closing price0.949999988079071
2026-05-28Closing price1.0199999809265137
2026-05-29Closing price1.0
2026-06-01Closing price1.0700000524520874
2026-06-02Closing price1.0800000429153442
2026-06-03Closing price1.059999942779541
2026-06-04Closing price1.090000033378601
2026-06-05Closing price0.9900000095367432
2026-06-08Closing price0.9900000095367432
2026-06-09Closing price1.0199999809265137
2026-06-10Closing price1.1100000143051147
2026-06-11Closing price1.059999942779541
2026-06-12Closing price1.0299999713897705
2026-06-15Closing price1.0199999809265137
2026-06-16Closing price1.0199999809265137
2026-06-17Closing price1.090000033378601
2026-06-18Closing price1.0199999809265137
2026-06-22Closing price1.0399999618530273
2026-06-23Closing price1.059999942779541
2026-06-24Closing price1.0
2026-06-25Closing price1.059999942779541
2026-06-26Closing price1.059999942779541
2026-06-29Closing price1.0700000524520874
2026-06-30Closing price1.100000023841858
2026-07-01Closing price1.0800000429153442
2026-07-02Closing price1.100000023841858
2026-07-06Closing price1.1200000047683716
2026-07-07Closing price1.1299999952316284
2026-07-08Closing price1.1100000143051147
2026-07-09Closing price1.1200000047683716
2026-07-10Closing price1.1299999952316284
2026-07-13Closing price1.2000000476837158
2026-07-14Closing price1.190000057220459
2026-07-15Closing price1.25
2026-07-16Closing price1.309999942779541
2026-07-17Closing price1.399999976158142
2026-07-20Closing price1.3700000047683716
2026-07-21Closing price1.3700000047683716
2026-07-22Closing price1.3600000143051147
2026-07-23Closing price1.3600000143051147
2026-07-24Closing price1.2799999713897705
2026-07-27Closing price1.2000000476837158
2026-07-28Closing price1.1100000143051147
2026-07-29Closing price1.1200000047683716
2026-07-30Closing price1.1200000047683716
2026-07-31Closing price1.1399999856948853
2026-08-03Closing price1.1299999952316284
2026-08-04Closing price1.190000057220459
2026-08-05Closing price1.2000000476837158
2026-08-06Closing price1.2000000476837158
2026-08-07Closing price1.2100000381469727
2026-08-10Closing price1.2100000381469727
2026-08-11Closing price1.4299999475479126
2026-08-12Closing price1.3899999856948853
2026-08-13Closing price1.3600000143051147
2026-08-14Closing price1.4299999475479126
2026-08-17Closing price1.4199999570846558
2026-08-18Closing price1.3899999856948853
2026-08-19Closing price1.399999976158142
2026-08-20Closing price1.399999976158142
2026-08-21Closing price1.399999976158142
2026-08-24Closing price1.4800000190734863
2026-08-25Closing price1.4800000190734863
2026-08-26Closing price1.5800000429153442
2026-08-27Closing price1.5099999904632568
2026-08-28Closing price1.4600000381469727
2026-08-31Closing price1.5199999809265137
2026-09-01Closing price1.5099999904632568
2026-09-02Closing price1.5499999523162842
2026-09-03Closing price1.559999942779541
2026-09-04Closing price1.5399999618530273
2026-09-08Closing price1.5199999809265137
2026-09-09Closing price1.600000023841858
2026-09-10Closing price1.6299999952316284
2026-09-11Closing price1.5700000524520874
2026-09-14Closing price1.649999976158142
2026-09-15Closing price1.6200000047683716
2026-09-16Closing price1.5299999713897705
2026-09-17Closing price1.5700000524520874
2026-09-18Closing price1.5700000524520874
2026-09-21Closing price1.590000033378601
2026-09-22Closing price1.5199999809265137
2026-09-23Closing price1.4700000286102295
2026-09-24Closing price1.5499999523162842
2026-09-25Closing price1.440000057220459
2026-09-28Closing price1.3799999952316284
2026-09-29Closing price1.399999976158142
2026-09-30Closing price1.409999966621399
2026-10-01Closing price1.4299999475479126
2026-10-02Closing price1.4199999570846558
2026-10-05Closing price1.4600000381469727
2026-10-06Closing price1.4500000476837158
2026-10-07Closing price1.4299999475479126
2026-10-08Closing price1.4500000476837158
2026-10-09Closing price1.4600000381469727
2026-10-12Closing price1.4500000476837158
2026-10-13Closing price1.4500000476837158
2026-10-14Closing price1.409999966621399
2026-10-15Closing price1.3899999856948853
2026-10-16Closing price1.4199999570846558
2026-10-19Closing price1.4600000381469727
2026-10-20Closing price1.4500000476837158
2026-10-21Closing price1.5
2026-10-22Closing price1.5199999809265137
2026-10-23Closing price1.5499999523162842
2026-10-26Closing price1.559999942779541
2026-10-27Closing price1.5800000429153442
2026-10-28Closing price1.5700000524520874
2026-10-29Closing price1.559999942779541
2026-10-30Closing price1.5199999809265137
2026-11-02Closing price1.4800000190734863
2026-11-03Closing price1.4600000381469727
2026-11-04Closing price1.440000057220459
2026-11-05Closing price1.3200000524520874
2026-11-06Closing price1.3300000429153442
2026-11-09Closing price1.3300000429153442
2026-11-10Closing price1.3250000476837158

With a $69.8 million market cap and negative EBITDA, the multiple cannot be computed

The company's market capitalisation is $69.8 million. With negative EBITDA in the third quarter and over the trailing twelve months, an EV/EBITDA multiple is meaningless: the denominator is negative. Comparing the valuation with its own three-year history on this measure is impossible.

The share price was $1.33 before the release, fell 0.4% on the release day, and fell a further 0.4% from the release date to November 10. The reaction was muted: the market saw neither a surprise nor a disappointment in the report, but no reason for gains either.

The valuation rests not on current profit but on the expectation of first output at Big Sky in spring 2027 and a helium contract at a fixed $285 per Mcf for five years on 100% take-or-pay terms. Until those expectations are confirmed by revenue, there is nothing to judge the valuation against.

Valuation on the latest reported figures

MetricValue
Market cap0.07 bn USD
P/B2.89
Operating cash flow (LTM)-0.01 bn
ROE-39.3%

Bottom line

The report's strength remains revenue: it accelerated to +12.5% and has grown for two consecutive quarters after the 2025 collapse. But the entire increase was swallowed by a $2.603 million EBITDA loss, and the net loss widened to $3.496 million, with the year-ago figure cushioned by a $0.9 million impairment. Net debt rose from $2.071 million to $5.844 million, operating cash flow is negative, and the company is living on equity issuance. Our conclusion: rather unattractive – with a $69.8 million market cap and negative EBITDA, the share has no profitable base, and the multiple cannot be computed. Our view: the share is rather unattractive at the current price.