0000101594 US ENERGY CORP false --12-31 Q3 2025 0.01 0.01 245,000,000 245,000,000 34,143,549 34,143,549 27,903,197 27,903,197 1,032 1 1 60 20 0 4 3 1 0 0 10 0 0 0 0 0 0 0 0 0 0 0 0 16,500 0 0 0 1.0 false false false false 00001015942025-01-012025-09-30 xbrli:shares 00001015942025-11-12 thunderdome:item iso4217:USD 00001015942025-09-30 00001015942024-12-31 iso4217:USDxbrli:shares 0000101594useg:OilSalesMember2025-07-012025-09-30 0000101594useg:OilSalesMember2024-07-012024-09-30 0000101594useg:OilSalesMember2025-01-012025-09-30 0000101594useg:OilSalesMember2024-01-012024-09-30 0000101594us-gaap:NaturalGasMidstreamMember2025-07-012025-09-30 0000101594us-gaap:NaturalGasMidstreamMember2024-07-012024-09-30 0000101594us-gaap:NaturalGasMidstreamMember2025-01-012025-09-30 0000101594us-gaap:NaturalGasMidstreamMember2024-01-012024-09-30 00001015942025-07-012025-09-30 00001015942024-07-012024-09-30 00001015942024-01-012024-09-30 0000101594us-gaap:CommonStockMember2023-12-31 0000101594us-gaap:AdditionalPaidInCapitalMember2023-12-31 0000101594us-gaap:RetainedEarningsMember2023-12-31 00001015942023-12-31 0000101594us-gaap:CommonStockMember2024-01-012024-03-31 0000101594us-gaap:AdditionalPaidInCapitalMember2024-01-012024-03-31 0000101594us-gaap:RetainedEarningsMember2024-01-012024-03-31 00001015942024-01-012024-03-31 0000101594us-gaap:CommonStockMember2024-03-31 0000101594us-gaap:AdditionalPaidInCapitalMember2024-03-31 0000101594us-gaap:RetainedEarningsMember2024-03-31 00001015942024-03-31 0000101594us-gaap:CommonStockMember2024-04-012024-06-30 0000101594us-gaap:AdditionalPaidInCapitalMember2024-04-012024-06-30 0000101594us-gaap:RetainedEarningsMember2024-04-012024-06-30 00001015942024-04-012024-06-30 0000101594us-gaap:CommonStockMember2024-06-30 0000101594us-gaap:AdditionalPaidInCapitalMember2024-06-30 0000101594us-gaap:RetainedEarningsMember2024-06-30 00001015942024-06-30 0000101594us-gaap:CommonStockMember2024-07-012024-09-30 0000101594us-gaap:AdditionalPaidInCapitalMember2024-07-012024-09-30 0000101594us-gaap:RetainedEarningsMember2024-07-012024-09-30 0000101594us-gaap:CommonStockMember2024-09-30 0000101594us-gaap:AdditionalPaidInCapitalMember2024-09-30 0000101594us-gaap:RetainedEarningsMember2024-09-30 00001015942024-09-30 0000101594us-gaap:CommonStockMember2024-12-31 0000101594us-gaap:AdditionalPaidInCapitalMember2024-12-31 0000101594us-gaap:RetainedEarningsMember2024-12-31 0000101594us-gaap:CommonStockMember2025-01-012025-03-31 0000101594us-gaap:AdditionalPaidInCapitalMember2025-01-012025-03-31 0000101594us-gaap:RetainedEarningsMember2025-01-012025-03-31 00001015942025-01-012025-03-31 0000101594us-gaap:CommonStockMember2025-03-31 0000101594us-gaap:AdditionalPaidInCapitalMember2025-03-31 0000101594us-gaap:RetainedEarningsMember2025-03-31 00001015942025-03-31 0000101594us-gaap:CommonStockMember2025-04-012025-06-30 0000101594us-gaap:AdditionalPaidInCapitalMember2025-04-012025-06-30 0000101594us-gaap:RetainedEarningsMember2025-04-012025-06-30 00001015942025-04-012025-06-30 0000101594us-gaap:CommonStockMember2025-06-30 0000101594us-gaap:AdditionalPaidInCapitalMember2025-06-30 0000101594us-gaap:RetainedEarningsMember2025-06-30 00001015942025-06-30 0000101594us-gaap:CommonStockMember2025-07-012025-09-30 0000101594us-gaap:AdditionalPaidInCapitalMember2025-07-012025-09-30 0000101594us-gaap:RetainedEarningsMember2025-07-012025-09-30 0000101594us-gaap:CommonStockMember2025-09-30 0000101594us-gaap:AdditionalPaidInCapitalMember2025-09-30 0000101594us-gaap:RetainedEarningsMember2025-09-30 0000101594useg:IndustrialGasPropertiesMember2025-01-012025-09-30 0000101594useg:IndustrialGasPropertiesMember2024-01-012024-09-30 0000101594useg:OilAndNaturalGasPropertiesMember2025-01-012025-09-30 0000101594useg:OilAndNaturalGasPropertiesMember2024-01-012024-09-30 xbrli:pure 0000101594useg:SynergyOffshoreLLCMembersrt:BoardOfDirectorsChairmanMember2025-01-07 utr:acre 0000101594useg:PropertyMemberuseg:KevinDomeStructureMemberuseg:SynergyPurchaseAgreementMember2025-01-07 0000101594useg:HeliumAcreageMemberuseg:KevinDomeStructureMember2024-06-24 0000101594useg:PropertyMemberuseg:SynergyOffshoreLLCMemberuseg:KevinDomeStructureMemberuseg:SynergyPurchaseAgreementMember2025-01-07 0000101594useg:PropertyMemberuseg:KevinDomeStructureMemberuseg:SynergyPurchaseAgreementMember2025-01-072025-01-07 utr:M 0000101594useg:WellsAndOverridingRoyaltyInterestInHendersonAndersonLibertyAndChambersCountyTexasMember2025-07-012025-09-30 0000101594useg:WyomingPropertiesMember2025-07-012025-09-30 0000101594useg:WellsAndOverridingRoyaltyInterestsInWyomingMember2025-07-012025-09-30 0000101594useg:OilSalesMemberuseg:RockiesMember2025-07-012025-09-30 0000101594useg:OilSalesMemberuseg:RockiesMember2024-07-012024-09-30 0000101594useg:OilSalesMemberuseg:RockiesMember2025-01-012025-09-30 0000101594useg:OilSalesMemberuseg:RockiesMember2024-01-012024-09-30 0000101594us-gaap:NaturalGasMidstreamMemberuseg:RockiesMember2025-07-012025-09-30 0000101594us-gaap:NaturalGasMidstreamMemberuseg:RockiesMember2024-07-012024-09-30 0000101594us-gaap:NaturalGasMidstreamMemberuseg:RockiesMember2025-01-012025-09-30 0000101594us-gaap:NaturalGasMidstreamMemberuseg:RockiesMember2024-01-012024-09-30 0000101594useg:RockiesMember2025-07-012025-09-30 0000101594useg:RockiesMember2024-07-012024-09-30 0000101594useg:RockiesMember2025-01-012025-09-30 0000101594useg:RockiesMember2024-01-012024-09-30 0000101594useg:OilSalesMemberuseg:WestTexasSouthTexasAndGulfCoastMember2025-07-012025-09-30 0000101594useg:OilSalesMemberuseg:WestTexasSouthTexasAndGulfCoastMember2024-07-012024-09-30 0000101594useg:OilSalesMemberuseg:WestTexasSouthTexasAndGulfCoastMember2025-01-012025-09-30 0000101594useg:OilSalesMemberuseg:WestTexasSouthTexasAndGulfCoastMember2024-01-012024-09-30 0000101594us-gaap:NaturalGasMidstreamMemberuseg:WestTexasSouthTexasAndGulfCoastMember2025-07-012025-09-30 0000101594us-gaap:NaturalGasMidstreamMemberuseg:WestTexasSouthTexasAndGulfCoastMember2024-07-012024-09-30 0000101594us-gaap:NaturalGasMidstreamMemberuseg:WestTexasSouthTexasAndGulfCoastMember2025-01-012025-09-30 0000101594us-gaap:NaturalGasMidstreamMemberuseg:WestTexasSouthTexasAndGulfCoastMember2024-01-012024-09-30 0000101594useg:WestTexasSouthTexasAndGulfCoastMember2025-07-012025-09-30 0000101594useg:WestTexasSouthTexasAndGulfCoastMember2024-07-012024-09-30 0000101594useg:WestTexasSouthTexasAndGulfCoastMember2025-01-012025-09-30 0000101594useg:WestTexasSouthTexasAndGulfCoastMember2024-01-012024-09-30 0000101594useg:OilSalesMemberuseg:MidcontinentMember2025-07-012025-09-30 0000101594useg:OilSalesMemberuseg:MidcontinentMember2024-07-012024-09-30 0000101594useg:OilSalesMemberuseg:MidcontinentMember2025-01-012025-09-30 0000101594useg:OilSalesMemberuseg:MidcontinentMember2024-01-012024-09-30 0000101594us-gaap:NaturalGasMidstreamMemberuseg:MidcontinentMember2025-07-012025-09-30 0000101594us-gaap:NaturalGasMidstreamMemberuseg:MidcontinentMember2024-07-012024-09-30 0000101594us-gaap:NaturalGasMidstreamMemberuseg:MidcontinentMember2025-01-012025-09-30 0000101594us-gaap:NaturalGasMidstreamMemberuseg:MidcontinentMember2024-01-012024-09-30 0000101594useg:MidcontinentMember2025-07-012025-09-30 0000101594useg:MidcontinentMember2024-07-012024-09-30 0000101594useg:MidcontinentMember2025-01-012025-09-30 0000101594useg:MidcontinentMember2024-01-012024-09-30 0000101594us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberuseg:PurchaserAMember2025-01-012025-09-30 0000101594us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberuseg:PurchaserAMember2024-01-012024-09-30 0000101594us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberuseg:PurchaserBMember2025-01-012025-09-30 0000101594us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberuseg:PurchaserBMember2024-01-012024-09-30 0000101594us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberuseg:PurchaserCMember2025-01-012025-09-30 0000101594us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberuseg:PurchaserCMember2024-01-012024-09-30 utr:Y iso4217:USDthunderdome:item 0000101594srt:CrudeOilMember2025-01-012025-09-30 0000101594srt:NaturalGasPerThousandCubicFeetMember2025-01-012025-09-30 0000101594useg:CreditAgreementMember2022-01-052022-01-05 0000101594useg:CreditAgreementMember2022-01-05 0000101594useg:CreditAgreementMember2022-07-26 0000101594useg:CreditAgreementMemberus-gaap:FederalFundsEffectiveSwapRateMember2022-01-052022-01-05 0000101594useg:CreditAgreementMembersrt:MinimumMemberuseg:ApplicableMarginMember2022-01-052022-01-05 0000101594useg:CreditAgreementMembersrt:MaximumMemberuseg:ApplicableMarginMember2022-01-052022-01-05 0000101594useg:CreditAgreementMember2025-07-012025-09-30 0000101594useg:CreditAgreementMember2024-07-012024-09-30 0000101594useg:CreditAgreementMember2025-01-012025-09-30 0000101594useg:CreditAgreementMember2024-01-012024-09-30 0000101594useg:CreditAgreementMembersrt:MinimumMember2022-01-05 0000101594useg:CreditAgreementMember2025-09-15 0000101594useg:AmendedCreditAgreementMember2025-09-16 0000101594useg:CreditAgreementMember2025-09-30 0000101594useg:AmendedCreditAgreementMember2025-09-30 0000101594useg:CreditAgreementMember2024-12-31 0000101594us-gaap:CommodityContractMember2025-09-30 0000101594us-gaap:CommodityContractMember2024-12-31 0000101594useg:OilContractsMember2025-07-012025-09-30 0000101594useg:OilContractsMember2024-07-012024-09-30 0000101594useg:OilContractsMember2025-01-012025-09-30 0000101594useg:OilContractsMember2024-01-012024-09-30 0000101594useg:UnderwritingAgreementMember2025-01-222025-01-22 0000101594useg:UnderwritingAgreementMember2025-01-22 0000101594useg:UnderwritingAgreementMember2025-01-232025-01-23 0000101594us-gaap:OverAllotmentOptionMember2025-01-232025-01-23 0000101594useg:SageRoadCapitalLLCMember2025-01-232025-01-23 0000101594useg:BannerOilGasLLCMember2025-01-272025-01-27 0000101594useg:WoodfordPetroleumLLCMember2025-01-272025-01-27 0000101594useg:SageRoadEnergyIILPMember2025-01-272025-01-27 0000101594us-gaap:RelatedPartyMember2025-01-272025-01-27 0000101594useg:UnderwritingAgreementMember2025-01-272025-01-27 0000101594us-gaap:EmployeeStockOptionMember2025-07-012025-09-30 0000101594us-gaap:EmployeeStockOptionMember2025-01-012025-09-30 0000101594us-gaap:EmployeeStockOptionMember2024-07-012024-09-30 0000101594us-gaap:EmployeeStockOptionMember2024-01-012024-09-30 0000101594useg:ExercisePriceRange1Member2025-09-30 0000101594useg:ExercisePriceRange1Member2025-01-012025-09-30 0000101594us-gaap:RestrictedStockMember2024-12-31 0000101594us-gaap:RestrictedStockMember2025-01-012025-09-30 0000101594us-gaap:RestrictedStockMember2025-09-30 00001015942025-01-29 00001015942024-01-012024-12-31 0000101594us-gaap:EmployeeStockOptionMember2025-07-012025-09-30 0000101594us-gaap:EmployeeStockOptionMember2024-07-012024-09-30 0000101594us-gaap:EmployeeStockOptionMember2025-01-012025-09-30 0000101594us-gaap:EmployeeStockOptionMember2024-01-012024-09-30 0000101594us-gaap:RestrictedStockMember2025-07-012025-09-30 0000101594us-gaap:RestrictedStockMember2024-07-012024-09-30 0000101594us-gaap:RestrictedStockMember2025-01-012025-09-30 0000101594us-gaap:RestrictedStockMember2024-01-012024-09-30 0000101594useg:AnfieldEnergyMember2025-09-30 0000101594useg:AnfieldEnergyMember2024-12-31 0000101594useg:AnfieldEnergyMemberuseg:ReverseStockSplitMember2025-08-012025-08-01 0000101594srt:MinimumMember2025-09-30 0000101594srt:MaximumMember2025-09-30 0000101594srt:MinimumMembersrt:ScenarioForecastMember2025-10-012025-12-31 0000101594srt:MaximumMembersrt:ScenarioForecastMember2025-10-012025-12-31 0000101594useg:CreditAgreementMemberus-gaap:SubsequentEventMember2025-10-012025-10-31 0000101594us-gaap:SubsequentEventMemberuseg:CommonStockPurchaseAgreementMember2025-10-09 0000101594us-gaap:SubsequentEventMemberuseg:CommonStockPurchaseAgreementMember2025-10-092025-10-09 0000101594srt:MaximumMemberus-gaap:SubsequentEventMemberuseg:CommonStockPurchaseAgreementMember2025-10-092025-10-09 0000101594useg:WestTexasAssetsMemberus-gaap:SubsequentEventMember2025-10-212025-10-21 0000101594useg:WestTexasAssetsMemberus-gaap:SubsequentEventMember2025-10-012025-10-31

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

	For the Quarterly Period Ended September 30, 2025

or

☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

	For the transition period from _____________ to _____________________

Commission File Number 000-06814

(Exact Name of Registrant as Specified in its Charter)

Delaware		83-0205516
(State or other jurisdiction of		(I.R.S. Employer
incorporation or organization)		Identification No.)

1616 S. Voss Road, Suite 725, Houston, Texas		77057
(Address of principal executive offices)		(Zip Code)

(346) 509-8734

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class		Trading symbol(s)		Name of each exchange on which registered
Common stock, par value $0.01		USEG		NASDAQ Stock Market LLC (Nasdaq Capital Market)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐	Accelerated filer ☐
Non-accelerated filer ☒	Smaller reporting company ☒
	Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

The registrant had 34,405,143 shares of its common stock, par value $0.01 per share, outstanding as of November 12, 2025.

Table of Contents

TABLE OF CONTENTS

		Page
Cautionary Note About Forward-Looking Statements		3

Part I.	FINANCIAL INFORMATION	4

Item 1.	Financial Statements	4
	Condensed Consolidated Balance Sheets (unaudited)	4
	Condensed Consolidated Statements of Operations (unaudited)	5
	Condensed Consolidated Statements of Changes in Shareholders’ Equity (unaudited)	6
	Condensed Consolidated Statements of Cash Flows (unaudited)	7
	Notes to Unaudited Condensed Consolidated Financial Statements	8
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	19
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	27
Item 4.	Controls and Procedures	28

Part II.	OTHER INFORMATION	28

Item 1.	Legal Proceedings	28
Item 1A.	Risk Factors	28
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	29
Item 3.	Defaults Upon Senior Securities	29
Item 4.	Mine Safety Disclosures	29
Item 5.	Other Information	29
Item 6.	Exhibits	30

Signatures		31

Table of Contents

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q (this “Report” or “Form 10-Q”), including “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” contains “forward-looking statements” within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) and the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical facts are forward-looking statements.

Examples of forward-looking statements in this Report include:

●	planned capital expenditures for industrial gas, oil and natural gas exploration and environmental compliance;

●	potential drilling locations and available spacing units, and possible changes in spacing rules;

●	cash expected to be available for capital expenditures and to satisfy other obligations;

●	recovered volumes and values of industrial gas, oil and natural gas approximating third-party estimates;

●	anticipated changes in oil and natural gas and future industrial gas production;

●	drilling and completion activities and opportunities;

●	timing of drilling additional wells and performing other exploration and development projects;

●	expected spacing and the number of wells to be drilled with our industry partners;

●	when payout-based milestones or similar thresholds will be reached for the purposes of our agreements with our partners;

●	expected working and net revenue interests, and costs of wells, relating to the drilling programs with our partners;

●	actual decline rates for producing wells;

●	future cash flows, expenses and borrowings;

●	pursuit of potential acquisition opportunities;

●	economic downturns, wars and increased inflation and interest rates, and possible recessions caused thereby;

●	the effects of global pandemics on our operations, properties, the market for industrial gas, oil and natural gas, and the demand for industrial gas, oil and natural gas;

●	our expected financial position;

●	our expected future overhead reductions;

●	our ability to become an operator of industrial gas, oil and natural gas properties;

●	our ability to raise additional financing and acquire attractive industrial gas, oil and natural gas properties; and

●	other plans and objectives for future operations, including industrial gas exploration and development.

These forward-looking statements are identified by their use of terms and phrases such as “may,” “expect,” “estimate,” “project,” “plan,” “believe,” “intend,” “achievable,” “anticipate,” “will,” “continue,” “potential,” “should,” “could,” “up to,” and similar terms and phrases. Though we believe that the expectations reflected in these statements are reasonable, they involve certain assumptions, risks and uncertainties. Factors that could cause or contribute to such differences include, but are not limited to, those discussed in this Quarterly Report on Form 10-Q, and in particular, under and incorporated by reference in, “Risk Factors”, below, the risks discussed in Part I, Item 1A, “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, and those discussed in other documents we file with the Securities and Exchange Commission (the “SEC” or the “Commission”). Given these risks and uncertainties, readers are cautioned not to place undue reliance on such forward-looking statements.

All subsequent written and oral forward-looking statements attributable to the Company, or persons acting on its behalf, are expressly qualified in their entirety by the cautionary statements above.

All forward-looking statements speak only at the date of the filing of this Report. We do not undertake any obligation to update or revise publicly any forward-looking statements except as required by law, including the securities laws of the United States and the rules and regulations of the SEC.

Table of Contents

Part I. FINANCIAL INFORMATION

Item 1. Financial Statements

U.S. ENERGY CORP. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share amounts)

	*September 30, 2025*			*December 31, 2024*

ASSETS
Current assets:
Cash and equivalents	$	1,415		$	7,723
Oil and natural gas sales receivables		490			1,298
Marketable equity securities		310			131
Other current assets		584			572

Total current assets		2,799			9,724

Oil and natural gas properties under full cost method and industrial gas properties:
Proved oil and natural gas properties		135,552			142,029
Less accumulated depreciation, depletion and amortization		(115,043	)		(112,958	)

Oil and natural gas properties, net		20,509			29,071
Unevaluated industrial gas properties, not subject to amortization		22,126			9,384

Oil, natural gas and industrial gas properties, net		42,635			38,455

Other Assets:
Property and equipment, net		367			660
Right-of-use asset		400			528
Other assets		296			300

Total other assets		1,063			1,488

Total assets	$	46,497		$	49,667

LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable and accrued liabilities	$	3,977		$	5,466
Accrued compensation and benefits		59			850
Revenue and royalties payable		3,926			4,836
Asset retirement obligations		300			1,000
Current lease obligation		206			196

Total current liabilities		8,468			12,348

Noncurrent liabilities:
Asset retirement obligations		12,731			13,083
Long-term lease obligation, net of current portion		259			415

Total noncurrent liabilities		12,990			13,498

Total liabilities		21,458			25,846

Commitments and contingencies (Note 8)

Shareholders’ equity:
Common stock, $0.01 par value; 245,000,000 shares authorized; 34,143,549 and 27,903,197 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively		343			279
Additional paid-in capital		235,124			221,460
Accumulated deficit		(210,428	)		(197,918	)

Total shareholders’ equity		25,039			23,821

Total liabilities and shareholders’ equity	$	46,497		$	49,667

The accompanying notes are an integral part of these unaudited Condensed Consolidated Financial Statements.

Table of Contents

U.S. ENERGY CORP. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE three and nine months ended September 30, 2025 and 2024

(In thousands, except share and per share amounts)

	*Three Months Ended September 30,*						*Nine Months Ended September 30,*
	*2025*			*2024*			*2025*			*2024*

Revenue:
Oil	$	1,587		$	4,375		$	5,201		$	14,574
Natural gas and liquids		151			582			758			1,820
Total revenue		1,738			4,957			5,959			16,394

Operating expenses:
Lease operating expenses		1,037			3,060			4,163			9,322
Gathering, transportation and treating		8			43			26			170
Production taxes		136			298			432			1,008
Depreciation, depletion, accretion and amortization		816			2,032			3,053			6,392
Impairment of oil and natural gas properties		869			1,424			3,628			6,843
Exploration Expense		128			-			174			-
General and administrative expenses		2,113			2,252			6,754			6,549
Loss on sale of assets		10			-			434			-
Total operating expenses		5,117			9,109			18,664			30,284

Operating loss		(3,379	)		(4,152	)		(12,705	)		(13,890	)

Other income (expense):
Commodity derivative gain, net		-			2,030			-			537
Interest expense, net		(72	)		(93	)		(167	)		(344	)
Other income, net		110			(52	)		362			(67	)
Total other income		38			1,885			195			126

Net loss before income taxes	$	(3,341	)	$	(2,267	)	$	(12,510	)	$	(13,764	)
Income tax expense		-			20			-			6
Net loss	$	(3,341	)	$	(2,247	)	$	(12,510	)	$	(13,758	)

Basic and diluted weighted average shares outstanding		32,793,272			28,052,356			33,630,832			26,304,200
Basic and diluted loss per share	$	(0.10	)	$	(0.08	)	$	(0.37	)	$	(0.52	)

The accompanying notes are an integral part of these unaudited Condensed Consolidated Financial Statements.

Table of Contents

U.S. ENERGY CORP. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES

IN SHAREHOLDERS’ EQUITY

FOR THE THREE AND nine months ended September 30, 2025 and 2024

(in thousands, except share amounts)

							*Additional*
	*Common Stock*						*Paid-in*			*Accumulated*
	*Shares*			*Amount*			*Capital*			*Deficit*			*Total*

Balances, December 31, 2023		25,333,870		$	253		$	218,403		$	(172,134	)	$	46,522
Stock-based compensation		-			-			200			-			200
Vesting of restricted stock awards		426,104			4			(4	)		-			-
Tax withholding for restricted stock vesting		(98,761	)		(1	)		(104	)		-			(105	)
Share repurchases		(318,200	)		(3	)		(334	)		-			(337	)
Net loss		-			-			-			(9,537	)		(9,537	)
Balances, March 31, 2024		25,343,013		$	253		$	218,161		$	(181,671	)	$	36,743
Shares issued for acquisition		2,600,000			26			2,652			-			2,678
Stock-based compensation		-			-			476			-			476
Vesting of restricted stock awards		280,000			3			(3	)		-			-
Tax withholding for restricted stock vesting		(24,754	)		-			(27	)		-			(27	)
Share repurchases		(145,300	)		(1	)		(167	)		-			(168	)
Net loss		-			-			-			(1,974	)		(1,974	)
Balances, June 30, 2024		28,052,959		$	281		$	221,092		$	(183,645	)	$	37,728
Stock-based compensation		-			-			274			-			274
Vesting of restricted stock awards		2,000			-			-			-			-
Tax withholding for restricted stock vesting		(346	)		(1	)		-			-			(1	)
Share repurchases		(19,000	)		-			(20	)		-			(20	)
Net loss		-			-			-			(2,247	)		(2,247	)
Balances, September 30, 2024		28,035,613		$	280		$	221,346		$	(185,892	)	$	35,734

Balances, December 31, 2024		27,903,197		$	279		$	221,460		$	(197,918	)	$	23,821
Shares issued for acquisition		1,400,000			14			2,618			-			2,632
Vesting of restricted stock awards		851,515			9			(9	)		-			-
Tax withholding for restricted stock vesting		(203,281	)		(2	)		(322	)		-			(324	)
Shares sold in underwritten offering, net of offering costs $1,032		4,871,400			49			11,828			-			11,877
Share repurchases		(125,600	)		(1	)		(233	)		-			(234	)
Shares repurchased from related party		(635,400	)		(6	)		(1,568	)		-			(1,574	)
Stock-based compensation		-			-			471			-			471
Net loss		-			-			-			(3,111	)		(3,111	)
Balances, March 31, 2025		34,061,831		$	342		$	234,244		$	(201,029	)	$	33,558
Vesting of restricted stock awards		50,000			1			-			-			1
Tax withholding for restricted stock vesting		(18,211	)		(0	)		(22	)		-			(22	)
Share repurchases		(71,800	)		(1	)		(82	)		-			(83	)
Stock-based compensation		-			-			563			-			563
Net loss		-			-			-			(6,058	)		(6,058	)
Balances, June 30, 2025		34,021,820		$	342		$	234,704		$	(207,087	)	$	27,960
Vesting of restricted stock awards		122,000			1			-			-			1
Tax withholding for restricted stock vesting		(271	)		(0	)		(0	)		-			(0	)
Stock-based compensation		-			-			420			-			420
Net loss		-			-			-			(3,341	)		(3,341	)
Balances, September 30, 2025		34,143,549		$	343		$	235,124		$	(210,428	)	$	25,039

The accompanying notes are an integral part of these unaudited Condensed Consolidated Financial Statements.

Table of Contents

U.S. ENERGY CORP. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE nine months ended September 30, 2025 and 2024

(in thousands)

	*2025*			*2024*

Cash flows from operating activities:
Net loss	$	(12,510	)	$	(13,758	)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
Depreciation, depletion, accretion, and amortization		3,053			6,392
Impairment of oil and natural gas properties		3,628			6,843
Loss on sale of assets		434			-
Deferred income taxes		-			(14	)
Total commodity derivatives losses, net		-			(537	)
Commodity derivative settlements received		-			2,381
Loss (gain) on marketable equity securities		(180	)		57
Impairment and loss on real estate held for sale		-			11
Amortization of debt issuance costs		100			37
Stock-based compensation		1,454			950
Right-of-use asset amortization		129			123
Changes in operating assets and liabilities:
Oil and natural gas sales receivable		807			920
Accounts payable and accrued liabilities		(1,792	)		80
Accrued compensation and benefits		(791	)		(91	)
Other operating assets and liabilities, net		(613	)		(503	)

Net cash provided by (used in) operating activities		(6,281	)		2,891

Cash flows from investing activities:
Acquisition of industrial gas properties		(2,128	)		(2,368	)
Industrial gas capital expenditures		(7,653	)		(1,599	)
Oil and natural gas capital expenditures		(18	)		(1,158	)
Property and equipment expenditures		(4	)		(189	)
Net proceeds from sale of oil and natural gas properties		134			5,866
Proceeds from sale of real estate assets		-			139

Net cash provided by (used in) investing activities		(9,668	)		691

Cash flows from financing activities:
Borrowings on credit facility		-			2,000
Payments on credit facility		-			(7,000	)
Payments on insurance premium finance note		-			(62	)
Tax withholding for restricted stock awards vesting		(346	)		(132	)
Repurchases of common stock		(316	)		(584	)
Related party share repurchase		(1,574	)		-
Proceeds from underwritten offering		11,877			-

Net cash provided by (used in) financing activities		9,641			(5,778	)

Net change in cash and equivalents		(6,308	)		(2,196	)

Cash and equivalents, beginning of period		7,723			3,351

Cash and equivalents, end of period	$	1,415		$	1,155

The accompanying notes are an integral part of these unaudited Condensed Consolidated Financial Statements. Please see Note-15- Supplemental Disclosures of Cash Flow Information.

Table of Contents

U.S. ENERGY CORP. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. ORGANIZATION, OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

Organization and Operations

U.S. Energy Corp. (collectively with its wholly-owned subsidiaries are referred to as the “Company” in these notes to unaudited Condensed Consolidated Financial Statements) is incorporated in the State of Delaware. The Company’s principal business activities are focused on the acquisition, exploration, development and processing of helium, carbon dioxide, and hydrocarbons (collectively, "industrial gas" or "industrial gases"), and oil and natural gas properties (collectively referred to as "commodities" or "industrial gas and oil and natural gas") in the United States.

Basis of Presentation

The accompanying unaudited Condensed Consolidated Financial Statements are presented in accordance with U.S. generally accepted accounting principles (“GAAP”) and have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) regarding interim financial reporting. Accordingly, certain information and footnote disclosures required by GAAP for complete financial statements have been condensed or omitted in accordance with such rules and regulations. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation of the Condensed Consolidated Financial Statements have been included.

For further information, refer to the consolidated financial statements and footnotes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2024, as filed with the SEC on March 13, 2025. Our financial condition as of September 30, 2025, and operating results for the three and nine months ended September 30, 2025, are not necessarily indicative of the financial condition and results of operations that may be expected for any future interim period or for the year ending December 31, 2025.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates include oil and natural gas reserves that are used in the calculation of depreciation, depletion, amortization ("DD&A") and impairment of the carrying value of proved oil and natural gas properties, and the cost and timing of future asset retirement obligations. The Company evaluates its estimates on an on-going basis and bases its estimates on historical experience and on various other assumptions the Company believes to be reasonable. Due to inherent uncertainties, including the future prices of oil and natural gas, these estimates could change in the near term and such changes could be material.

Principles of Consolidation

The accompanying unaudited Condensed Consolidated Financial Statements have been prepared in conformity with GAAP and include the accounts of U.S. Energy Corp. and its wholly-owned subsidiaries. U.S. Energy Corp. accounts for its share of oil and natural gas exploration and production activities, and industrial gas activities in which it has a direct working interest, by reporting its proportionate share of assets, liabilities, revenues, costs, and cash flows within the relevant lines on the Condensed Consolidated Balance Sheets, Condensed Consolidated Statements of Operations, and Condensed Consolidated Statements of Cash Flows. All inter-company balances and transactions have been eliminated in consolidation.

Industry Segment and Geographic Information

The Company currently operates in the exploration and production segment of the oil and natural gas industry, onshore in the United States. The Company’s operations are all related to oil and natural gas from which the Company derives all its revenues. The Company manages its business as a single reportable segment, as its operations are focused on assets with similar economic characteristics, production processes, types of purchasers, regulatory environment and customers which are consistent across the Company. Therefore, the Company aggregates its operating regions into one reportable segment. Our principal properties and operations are currently in the Rockies region (Montana, and Wyoming), the Mid-Continent region (Oklahoma, Kansas, and North and East Texas), and West Texas, South Texas and Gulf Coast region. Our Chief Executive Officer is our chief operating decision maker (CODM). The CODM utilizes operating income or loss as the primary operating measure to evaluate the performance of properties, which is revenues less lease operating expenses. Other segment items primarily consist of total assets, DD&A, general and administrative expense, gain or loss on derivative activity, interest expense and income tax expense or benefit. Our significant segment expenses and other segment items are derived from and can be found within the Condensed Consolidated Balance Sheets and Condensed Consolidated Statements of Operations.

Industrial Gas Properties

The Company capitalizes all costs associated with the acquisition, exploration and development of industrial gas properties. The acquisition of leases, costs of acquiring drilling permits, drilling, development and asset retirement costs are capitalized as exploration and unevaluated properties. When commercially viable quantities of industrial gas resources are discovered, the associated costs are reclassified to evaluated assets. Insignificant unevaluated properties will be subject to amortization over the lease life unless the property is held in perpetuity by ongoing operations. The Company will periodically assess significant exploration and unevaluated properties on a property by property basis to determine whether they have been impaired. The assessment would include a review of capital plans including drilling or construction of production infrastructure on the property and assessment of expected cash flows for recoverability. Any additional costs to develop the properties or to construct infrastructure to produce and process industrial gases, including processing plant construction costs, will be capitalized as evaluated. Interest expense, if any, is capitalized on qualifying expenditures. Evaluated industrial gas properties are subject to DD&A once production commences utilizing the units of production method. Evaluated industrial gas properties are stated at cost, less accumulated depletion, depreciation and amortization.

Table of Contents

The carrying value of evaluated properties is reviewed for impairment when there are indications that it may not be recoverable due to significant and prolonged declines in prices, significant reductions in estimated resources, changes in the Company’s plans or other significant events that indicate that an impairment may exist. If any such indication of impairment exists and the sum of the undiscounted cash flows is less than the carrying value of the evaluated property, the carrying value is reduced to estimated fair value and reported as an impairment charge in the period with a reduction in the associated carrying cost. Individual evaluated properties are grouped for impairment purposes at the lowest level for which there are identifiable cash flows. The fair value of impaired property is typically determined based on the present value of expected future cash flows using discount rates believed to be consistent with market participants. The impairment test incorporates several assumptions involving expectations of future cash flows which can change significantly over time. These assumptions include estimates of future production, future contracted industrial gas prices, estimates of future operating and development costs.

Proceeds from partial dispositions of unevaluated property are offset against the acquisition cost with no gain or loss recognized and the remaining unevaluated property will be subject to impairment assessment. In the event we dispose of all interest in a significant, unevaluated property, gain or loss will be recognized. Gain or loss will be recognized on dispositions of evaluated properties.

Recently Adopted Accounting Standards

In December 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2023-09 "Income Taxes (Topic 740): Improvements to Income Tax Disclosures," which is effective for annual periods beginning after December 15, 2024.

The amendments from this update provide transparency about income tax information through improvements primarily related to the rate reconciliation and income taxes paid information. Among other disclosures, public business entities are required to disclose a tabular reconciliation, using both percentages and reporting currency amounts, showing detail from eight specific categories: (a) state and local income tax net of federal (national) income tax effect, (b) foreign tax effects, (c) effect of changes in tax laws or rates enacted in the current period, (d) effect of cross-border tax laws, (e) tax credits, (f) changes in valuation allowances, (g) nontaxable or nondeductible items, and (h) changes in unrecognized tax benefits. In addition, public business entities are required to separately disclose any reconciling item, disaggregated by nature and/or jurisdiction, in which the effect of the reconciling item is equal to or greater than five percent of the amount computed by multiplying the income (or loss) from continuing operations before income taxes by the applicable statutory income tax rate. Also, for the state and local category, a public business entity is required to provide a qualitative description of the states and local jurisdictions that make up the majority (greater than 50 percent) of the category. Additional disclosures required a disaggregation of both continuing income before income taxes and taxes paid by jurisdiction. The Company is currently assessing the impact of adopting this new guidance on its financial disclosures.

New Accounting Pronouncement Not Yet Adopted

In November 2024, the FASB issued ASU 2024-03, “Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40),” which expands disclosures around a public entity’s costs and expenses of specific items (i.e. employee compensation, and DD&A), requires the inclusion of amounts that are required to be disclosed under GAAP in the same disclosure as other disaggregation requirements, requires qualitative descriptions of amounts remaining in expense captions that are not separately disaggregated quantitatively, and requires disclosure of total selling expenses, and in annual periods, the definition of selling expenses. The amendment does not change or remove existing disclosure requirements. The amendment is effective for fiscal years beginning after December 15, 2026, and interim periods with fiscal years beginning after December 15, 2027. Early adoption is permitted, and the amendment can be adopted prospectively or retrospectively to any or all periods presented in the financial statements. The Company is currently assessing the impact of adopting this standard.

2. ACQUISITIONS AND DIVESTITURES

Acquisition of industrial gas acreage

On January 7, 2025, the Company entered into, and simultaneously closed the related party transactions contemplated by, a Purchase and Sale Agreement (the “Synergy Purchase Agreement”), with Synergy Offshore LLC (“Synergy”). Synergy is controlled by Mr. Duane H. King, a member of the Board of Directors of the Company, who serves as the Chief Executive Officer and Manager of Synergy, and John A. Weinzierl, the Company’s Chairman, who was an approximate sixty percent beneficial owner of Synergy at the time of the entry into the purchase and sale agreement.

Pursuant to the Synergy Purchase Agreement, the Company purchased from Synergy, 24,000 net operated acres located across the Kevin Dome structure in Toole County, Montana, which are highly contiguous to the 144,000 net acres located across the Kevin Dome structure in Toole County, Montana acquired by the Company in June 2024 from Wavetech Helium, Inc. ("Wavetech"), including all leases, wells, rights and interests in, under or derived from all communalization, unitization, or pooling agreements or pooling orders, easements, mineral interests, contracts, production, equipment, claims, receivables, indemnities, permits, seismic studies and records, associated therewith (collectively, the “Property”), subject to Synergy retaining an undivided twenty percent (20.00%) of Synergy’s right, title, and interest in the Property, and certain excluded assets (the “Synergy Reserved Interest”).

The Property was acquired in consideration for (a) $2.0 million in cash, subject to customary adjustments; (b) 1,400,000 shares of the Company’s common stock (representing 4.76% of the Company’s outstanding common stock at the time of the entry into the Purchase Agreement) (the “Closing Shares”); (c) a carried working interest whereby the Company agreed to cover and pay for 100% of Synergy’s costs attributable to the Synergy Reserved Interest, until the earlier of (i) 78 months from the closing date; or (ii) the date the total costs associated therewith total $20 million; (d) the Company's agreement to pay Synergy 18% of the cash amounts it actually realizes from our sequestration of carbon oxides or similar substances derived directly from the area of mutual interest (“AMI”) surrounding the Property; and (e) the Company's agreement to pay Synergy 18% of the gain we may receive in connection with the sale of the future, first, gas processing plant located on the Property (which includes any expansions connected to the initial installation that processes production from within the AMI in which the Company has a financial interest), in the same form as the consideration we receive upon such sale. Total consideration was $4.7 million. The transaction was accounted for as an asset acquisition and recorded as an unevaluated industrial gas asset upon closing.

Divestitures

In 2025, we entered into a negotiated post-closing cash settlement and recognized an additional loss of $424 thousand on our $6.825 million divestment in Henderson, Anderson, Liberty and Chambers County, Texas that closed on December 31, 2024. In 2025, the Company also closed on the sale of a portion of our operated Wyoming properties for approximately $500 thousand. Proceeds from the Wyoming divestiture were recorded as an adjustment to the full cost pool. The removal of the related asset retirement obligation was recorded as an adjustment to accumulated depreciation, depletion and amortization with no gain or loss recognized in the Condensed Consolidated Statements of Operations.

Table of Contents

3. REVENUE RECOGNITION

The Company disaggregates revenues from its share of revenue from the sale of oil and natural gas and liquids by region. The Company’s revenues in the Rockies region, West Texas, South Texas, and Gulf Coast region, and Mid-Continent region for the three and nine months ended September 30, 2025 and 2024, are presented in the following table:

	*Three Months Ended September 30,*					*Nine Months Ended September 30,*
	*2025*			*2024*		*2025*		*2024*
	(in thousands)
Revenue:
Rockies
Oil	$	1,097		$	1,851	$	4,012	$	5,614
Natural gas and liquids		26			45		129		127
Total	$	1,123		$	1,896	$	4,141	$	5,741

West Texas, South Texas, and Gulf Coast
Oil	$	61		$	1,107	$	715	$	4,513
Natural gas and liquids		(91	)		-		19		114
Total	$	(30	)	$	1,107	$	734	$	4,627

Mid-Continent
Oil	$	429		$	1,417	$	474	$	4,447
Natural gas and liquids		216			537		610		1,579
Total	$	645		$	1,954	$	1,084	$	6,026

Combined Total	$	1,738		$	4,957	$	5,959	$	16,394

Significant concentrations of credit risk

The Company has exposure to credit risk in the event of non-payment of oil and natural gas receivables by purchasers of its operated oil and natural gas properties. The following table presents the purchasers that accounted for 10% or more of the Company’s total oil and natural gas revenue for at least one of the periods presented:

	*Nine Months Ended*
	*September 30,*
	*2025*			*2024*
Purchaser A		51	%		26	%
Purchaser B		17	%		26	%
Purchaser C		6	%		4	%

4. LEASES

The Company’s operating lease right-of-use asset and lease obligation are recognized at their discounted present value under the following captions in the Condensed Consolidated Balance Sheets as of September 30, 2025 and December 31, 2024:

	*September 30, 2025*		*December 31, 2024*
	(in thousands)
Right-of-use asset	$	400	$	528
Lease liability
Current lease obligation	$	206	$	196
Long-term lease obligation		259		415
Total lease liabilities	$	465	$	611

The Company recognizes lease expense on a straight-line basis excluding short-term and variable lease payments, which are recognized as incurred. Short-term lease cost represents payments for oilfield equipment with original lease terms less than one year. The following are the amounts recognized as components of lease cost for the three and nine months ended September 30, 2025 and 2024:

	*Three Months Ended September 30,*				*Nine Months Ended September 30,*
	*2025*		*2024*		*2025*		*2024*
	(in thousands)
Operating lease cost	$	49	$	49	$	146	$	146
Short-term lease cost		34		27		94		377
Total lease costs	$	83	$	76	$	240	$	523

Table of Contents

The Company’s Houston office operating lease does not contain implicit interest rates that can be readily determined; therefore, the Company used the incremental borrowing rates in effect at the time the Company entered into the leases.

	*As of September 30,*
	*2025*			*2024*
	(in thousands)
Weighted average lease term (years)		2.2			3.2
Weighted average discount rate		4.25	%		4.25	%

Maturity of operating lease liabilities with terms of one year or more as of September 30, 2025 is presented in the following table:

	*September 30, 2025*
	(in thousands)
2025	$	55
2026		224
2027		210
Total lease payments	$	489
Less: imputed interest		(24	)
Total lease liability	$	465

5. OIL AND NATURAL GAS PRODUCING ACTIVITIES

Full Cost Method Ceiling Test and Impairment

The reserves used in the ceiling test incorporate assumptions regarding pricing and discount rates over which management has no influence in the determination of present value. In the calculation of the ceiling test as of September 30, 2025, the Company used $67.45 per barrel for oil and $3.10 per one million British Thermal Units for natural gas (as further adjusted for property, specific gravity, quality, local markets and distance from markets) to compute the future cash flows of the Company’s producing properties. The discount factor used was 10%. The Company recorded $0.9 million and $3.6 million ceiling test write-downs of its oil and natural gas properties during the three and nine months ended September 30, 2025, respectively, due to the reduction in the value of proved oil and natural gas reserves primarily as a result of a decrease in crude oil prices and reserve reductions from recent divestitures.

The Company recorded $1.4 million and $6.8 million ceiling test write-downs of its oil and natural gas properties during the three and nine months ended September 30, 2024, due to a reduction in the value of proved oil and natural gas reserves primarily as a result of a decrease in crude oil and natural gas prices, as well as reserves revisions related to wells shut-in during the first quarter of 2024 and updates to the decline curves for certain wells.

6. Credit Facility

On January 5, 2022, the Company entered into a four-year credit agreement (“Credit Agreement”) with FirstBank Southwest (“FirstBank”) as administrative agent for one or more lenders (the “Lenders”), which provided for a revolving line of credit with an initial borrowing base of $15 million, and a maximum credit amount of $100 million. Borrowings under the Credit Agreement are collateralized by a first priority, perfected lien and security interests on substantially all assets of the Company (subject to permitted liens and other customary exceptions). On July 26, 2022, the Company entered into a letter agreement with FirstBank whereby it increased the borrowing base under the Credit Agreement from $15 million to $20 million. Under the Credit Agreement, revolving loans may be borrowed, repaid and re-borrowed until January 5, 2026, when all outstanding amounts must be repaid.

Under the Credit Agreement, revolving loans may be borrowed, repaid and re-borrowed until January 5, 2026, when all outstanding amounts must be repaid. Interest on the outstanding amounts under the Credit Agreement will accrue at an interest rate equal to the greater of (i) the prime rate in effect on such day, and (ii) the Federal Funds rate in effect on such day (as determined in the Credit Agreement) plus 0.50%, and an applicable margin that ranges between 0.25% to 1.25% depending on utilization of the amount of the borrowing base (the “Applicable Margin”). Interest expense from drawn balances recognized on the Credit Agreement and the weighted average interest rates for the three and nine months ended September 30, 2025 and 2024 are presented in the following table:

	*Three Months Ended September 30,*						*Nine Months Ended September 30,*
	*2025*			*2024*			*2025*			*2024*
	(in thousands)
Interest expense	$	-		$	77		$	-		$	307
Weighted average interest rate		0.0	%		9.3	%		0.0	%		9.2	%

The Credit Agreement contains various restrictive covenants and compliance requirements, which include: (i) maintenance of certain financial ratios, as defined in the Credit Agreement tested quarterly, that limit the Company’s ratio of total debt to EBITDAX (as defined in the Credit Agreement) to 3:1 and require its ratio of consolidated current assets to consolidated current liabilities (as each is described in the Credit Agreement) to remain at 1:1 or higher; (ii) restrictions on making restricted payments as defined in the Credit Agreement, including the payment of cash dividends and repurchases of equity interests (subject to certain limited rights to make restricted payments as long as no event of default has occurred, or would result from the restricted payment, certain financial ratios are met and the borrowing availability after giving pro forma effect to any borrowing to be made on the date of the restricted payment is greater than, or equal to, 20% of the then existing borrowing base); (iii) limits on the incurrence of additional indebtedness; (iv) a prohibition on the entry into commodity swap contracts exceeding a specified percentage of our expected production; and (v) restrictions on the disposition of assets.

On September 16, 2025, effective August 1, 2025, the Company entered into a First Amendment to Credit Agreement and Limited Waiver ("Amendment") with FirstBank, as administrative agent for the lenders party thereto, and such lenders. Significant revisions made to the Credit Amendment as a result of the Amendment include extending the maturity date of amounts owed from January 5, 2026 to May 31, 2029, lowering the borrowing base from $20.0 million to $10.0 million and deferring the next test period for the ratio of total debt to EBITDAX to March 31, 2026. The Company expensed $53 thousand of remaining capitalized deferred financing costs associated with the Credit Agreement during the third quarter of 2025 and capitalized $60 thousand of deferred financing costs attributable to the Amendment.

There were no amounts outstanding on the Amendment or Credit Agreement as of September 30, 2025 and December 31, 2024, and the Company incurred no cash interest expense. The Company incurs a 0.5 percent fee annually on the unused portion of the amended borrowing base.

Table of Contents

7. COMMODITY DERIVATIVES

The Company’s results of operations and cash flows are affected by changes in market prices for crude oil and natural gas. To manage a portion of its exposure to price volatility from producing crude oil and natural gas, the Company may enter into commodity derivative contracts to protect against price declines in future periods. The Company does not enter into derivative contracts for speculative or trading purposes. The Company does not apply hedge accounting. Accordingly, changes in the fair value of the derivative contracts are recorded in the Condensed Consolidated Statements of Operations and are included as a non-cash adjustment to net loss in the operating activities section in the Condensed Consolidated Statements of Cash Flows.

As of September 30, 2025 and December 31, 2024, the Company no longer has any commodity derivative contracts outstanding.

The following table summarizes the components of the commodity derivative settlement gain as well as the components of the net commodity derivative (gain) loss line-item presentation in the accompanying Condensed Consolidated Statements of Operations:

	*Three Months Ended September 30,*				*Nine Months Ended September 30,*
	*2025*		*2024*		*2025*		*2024*
	(in thousands)
Commodity derivative settlement gain :
Oil contracts	$	-	$	1,856	$	-	$	2,381
Total commodity derivative settlement gain	$	-	$	1,856	$	-	$	2,381

Total net commodity derivative gain :
Oil contracts	$	-	$	2,030	$	-	$	537
Total net commodity derivative gain	$	-	$	2,030	$	-	$	537

8. COMMITMENTS AND CONTINGENCIES

Contingencies

The Company is subject to litigation and claims arising in the ordinary course of business. The Company accrues for such items when a liability is both probable and the amount can be reasonably estimated. In the opinion of management, the anticipated results of any pending litigation and claims are not expected to have a material effect on the results of operations, the financial position, or the cash flows of the Company.

9. SHAREHOLDERS’ EQUITY

Equity Issuance

On January 22, 2025, the Company entered into an underwriting agreement for the offering of 4,871,400 shares of common stock, at a price to the public of $2.65 per share (such offering, the “Offering”).

The sale of 4,871,400 shares of common stock (including the full 635,400 over-allotment option) in connection with the Offering, closed on January 23, 2025. The Company generated approximately $11.9 million of net proceeds from the Offering, after deducting the underwriting discounts and commissions and offering costs payable by us, and plans to use such proceeds for the development of its recent acquisition in Montana, general corporate purposes, and working capital, or for other purposes that our board of directors, in their good faith, deems to be in the best interest of the Company. Additionally, management used $1.574 million from the over-allotment option exercise to purchase shares of common stock from Sage Road Capital, LLC (whose co-manager, Joshua L. Batchelor, was a then member of the Board of Directors of the Company) and its affiliates at a price equal to the public offering price of the Offering, less underwriting discounts, which sale took place in January 2025, as discussed below.

Related Party Share Repurchase

On January 27, 2025, the Company entered into a Share Repurchase Agreement with Banner Oil & Gas, LLC (“Banner”), Woodford Petroleum, LLC (“Woodford”), and Sage Road Energy II, LP, (“Sage Road”, and together with Banner and Woodford, the “Selling Stockholders”). In his capacity as co-Managing Partner of Sage Road Capital, LLC, which indirectly controls and manages certain funds which own a majority interest in Banner, Woodford and Sage Road, Joshua L. Batchelor, a then member of the Board of Directors of the Company, may be deemed to beneficially own the shares of common stock held by the Selling Stockholders.

Table of Contents

Pursuant to the Share Repurchase Agreement, the Company, in a private transaction, outside of, and separate from the Company’s previously disclosed share repurchase program, on January 27, 2025, repurchased (a) 534,020 shares of common stock held by Banner, (b) 41,229 shares of common stock held by Woodford, and (c) 60,151 shares of common stock held by Sage Road, for an aggregate of $1.574 million or approximately $2.48 per share, which was the net price per share of the 4,871,400 shares of common stock sold in our underwritten public offering which closed on January 23, 2025, less underwriting discounts and commissions, and which represented an 8.2% premium to the closing sales price of the Company's common stock on January 27, 2025.

The share repurchase program was approved by the disinterested members of the Board of Directors of the Company, as well as the Company’s Audit Committee, comprised solely of independent directors not affiliated with Mr. Batchelor or the Selling Stockholders.

Stock Option Plans

The Company may grant stock options under its incentive plan covering shares of common stock to employees of the Company. Stock options, when exercised, are settled through the payment of the exercise price in exchange for new shares of stock underlying the option. These awards typically expire ten years from the grant date.

For the three and nine months ended September 30, 2025 and 2024, there was no compensation expense related to stock options. As of September 30, 2025 and September 30, 2024, all stock options had vested. No stock options were granted or exercised during the three and nine months ended September 30, 2025 and 2024. The stock options had de minimis intrinsic values for the periods reported. Presented below is information for stock options outstanding and exercisable as of September 30, 2025, and December 31, 2024:

September 30, 2025

December 31, 2024

Weighted

Average

Number of

Exercise

Number of

Exercise

Shares

Price

Shares

Price

Stock options outstanding and exercisable

16,500

10.00

22,176

30.48

The following table summarizes information for stock options outstanding and for stock options exercisable at September 30, 2025 by the remaining contractual term:

Options Outstanding and Exercisable

Exercise

Weighted

Remaining

Price

Average

Contractual

Number of

Range

Exercise

Term

Shares

Low

High

Price

(years)

16,500

7.20

11.60

10.00

2.0

Restricted Stock

The Company grants restricted stock under its incentive plans covering shares of common stock to employees and directors of the Company. All of the restricted stock awards are time-based awards and are amortized ratably from grant date over a requisite service period. Forfeitures of restricted stock awards are recognized as they occur. Restricted stock granted to employees is reduced by shares forfeited to pay withholding tax. Non-vested shares of restricted stock are not included in common shares outstanding until vesting has occurred.

The following table presents the changes in non-vested restricted stock awards to all employees and directors for the nine months ended September 30, 2025:

				*Weighted-Avg.*
				*Grant Date*
				*Fair Value*
	*Shares*			*Per Share*

Non-vested restricted stock as of December 31, 2024		1,450,695		$	1.41
Granted		1,140,000		$	2.03
Vested		(1,023,515	)	$	1.58
Forfeited		(76,000	)	$	2.03
Non-vested restricted stock as of September 30, 2025		1,491,180		$	1.74

For the nine months ended September 30, 2025 and 2024, the Company recognized $1.5 million and $0.9 million, respectively, of stock compensation expense related to restricted stock grants. Unrecognized compensation cost related to non-vested awards not yet recorded in the Company’s Condensed Consolidated Statements of Operations as of September 30, 2025 was $1.2 million. This cost is expected to be recognized over a weighted average period of 1.7 years.

Table of Contents

Share Repurchase Program

On January 29, 2025, the Board of Directors of the Company authorized and approved an extension of the ongoing share repurchase program for up to $5.0 million of the outstanding shares of the Company’s common stock originally approved by the Board of Directors on April 26, 2023 and subsequently extended. Subject to any future extension in the discretion of the Board of Directors of the Company, the repurchase program is now scheduled to expire on June 30, 2026, when a maximum of $5.0 million of the Company’s common stock has been repurchased, or when such program is discontinued by the Board of Directors.

Under the stock repurchase program, shares are repurchased from time to time in the open market or through negotiated transactions at prevailing market prices, or by other means in accordance with federal securities laws. Repurchases are made at management’s discretion at prices management considers to be attractive and in the best interests of both the Company and its stockholders, subject to the availability of stock, general market conditions, the trading price of the stock, alternative uses for capital, and the Company’s financial performance. The repurchase program is funded using the Company’s working capital. The repurchased shares are cancelled and therefore will not be held in treasury or reissued.

The following table presents the activity in the share repurchase program for the three and nine months ended September 30, 2025 and 2024:

	*Three Months Ended September 30,*				*Nine Months Ended September 30,*
	*2025*		*2024*		*2025*		*2024*
	(in thousands)

Shares repurchased		-		19		197		483
Weighted average price per share	$	-	$	1.050	$	1.610	$	1.090
Value of shares repurchased	$	-	$	20	$	316	$	526

10. ASSET RETIREMENT OBLIGATIONS

The Company has asset retirement obligations (“ARO”) associated with the future plugging and abandonment of proved properties. Initially, the fair value of a liability for an ARO is recorded in the period in which the ARO is incurred with a corresponding increase in the carrying amount of the related asset. The liability is accreted to its present value each period and the capitalized cost is depleted over the life of the related asset. If the liability is settled for an amount other than the recorded amount, an adjustment to the full cost pool is recognized. The Company had no assets that are restricted for the purpose of settling ARO.

In the fair value calculation for the ARO there are a number of assumptions and judgments, including the ultimate retirement cost, inflation factors, credit-adjusted risk-free discount rates, timing of retirement and changes in legal, regulatory, environmental, and political environments. To the extent future revisions to assumptions and judgments impact the present value of the existing ARO, a corresponding adjustment is made to the oil and natural gas property balance.

The following is a reconciliation of the changes in the Company’s liabilities for asset retirement obligations as of September 30, 2025 and December 31, 2024:

	*September 30, 2025*			*December 31, 2024*
	(in thousands)
Balance, beginning of year	$	14,083		$	18,490
Acquired or incurred		26			2
Cost and life revisions		(1,298	)		(150	)
Plugged		(135	)		(374	)
Sold		(493	)		(5,435	)
Accretion		848			1,550
Balance, end of period	$	13,031		$	14,083

Asset retirement obligations - current	$	300		$	1,000
Asset retirement obligations - noncurrent		12,731			13,083
Balance, end of period	$	13,031		$	14,083

Table of Contents

11. INCOME TAXES

The Company’s tax provision or benefit from income taxes for interim periods is determined using an estimate of its annual effective tax rate, adjusted for discrete items, if any. Each quarter the Company updates its estimate of the annual effective tax rate and makes a year-to-date adjustment to the provision. The Company’s effective tax rate was approximately 0% and 0% for the three and nine months ended September 30, 2025 and 2024, respectively. The primary difference in the Company’s effective tax rate and the statutory rate for both periods is related to the movement in the valuation allowance against the Company’s net deferred tax assets.

Deferred taxes are recognized for the expected future tax consequences of temporary differences between the financial statement and tax basis of assets, liabilities, net operating losses and tax credit carry-forwards. We review our deferred tax assets (“DTAs”) and valuation allowance on a quarterly basis. As part of our review, we consider positive and negative evidence, including cumulative results in recent years. The January 5, 2022 transaction triggered an Internal Revenue Code ("IRC") Section 382 ownership change, and therefore placed additional limitations on the Company’s pre-transaction net operating loss ("NOL") and other tax attributes. No additional ownership changes have occurred since then.

The Company recognizes, measures, and discloses uncertain tax positions whereby tax positions must meet a “more-likely-than-not” threshold to be recognized. During the three and nine months ended September 30, 2025 and 2024, no adjustments were recognized for uncertain tax positions.

The Company is subject to examination by the Internal Revenue Service (IRS) and various state tax authorities. The Company is currently under examination by IRS for the 2023 tax year. While the outcome of this examination cannot be predicted, management does not expect the results to have a material effect on the condensed consolidated financial statements.

12. INCOME (LOSS) PER SHARE

Basic net income (loss) per common share is calculated by dividing net income (loss) attributable to common shareholders by the weighted-average number of common shares outstanding for the respective period. Diluted net income (loss) per common share is calculated by dividing adjusted net income by the diluted weighted average number of common shares outstanding, which includes the effect of potentially dilutive securities. Potentially dilutive securities for this calculation consist of stock options and unvested shares of restricted common stock, which are measured using the treasury stock method. When the Company recognizes a net loss, all potentially dilutive shares are anti-dilutive and are consequently excluded from the calculation of dilutive net loss per common share. Unvested shares of restricted stock participate in dividend distributions; however, they do not participate in losses. Therefore, dividends, if any, attributable to participating securities are not included as a reduction in the calculation of loss attributable to common shareholders.

Table of Contents

The following table sets forth the calculation of basic and diluted net loss per share for the three and nine months ended September 30, 2025 and 2024:

	*Three Months Ended September 30,*						*Nine Months Ended September 30,*
	*2025*			*2024*			*2025*			*2024*
	(in thousands except per share data)
Net loss attributable to common shareholders	$	(3,341	)	$	(2,247	)	$	(12,510	)	$	(13,758	)

Basic weighted average common shares outstanding		32,793			28,052			33,631			26,304
Dilutive effect of potentially dilutive securities		-			-			-			-
Diluted weighted average common shares outstanding		32,793			28,052			33,631			26,304

Basic and Diluted net loss per share	$	(0.10	)	$	(0.08	)	$	(0.37	)	$	(0.52	)

For the three and nine months ended September 30, 2025 and 2024, potentially dilutive securities excluded from the calculation of weighted average shares because they were anti-dilutive were as follows:

	*Three Months Ended September 30,*				*Nine Months Ended September 30,*
	*2025*		*2024*		*2025*		*2024*
	(in thousands)
Stock options		17		22		17		22
Unvested shares of restricted stock		1,491		1,348		1,491		1,348
Total		1,508		1,370		1,508		1,370

13. FAIR VALUE MEASUREMENTS

The Company’s fair value measurements are estimated pursuant to a fair value hierarchy that requires us to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date, giving highest priority to quoted prices in active markets (Level 1) and the lowest priority to unobservable data (Level 3). In some cases, the inputs used to measure fair value might fall in different levels of the fair value hierarchy. The lowest level input that is significant to a fair value measurement in its entirety determines the applicable level in the fair value hierarchy. Assessing the significance of a particular input to the fair value measurement in its entirety requires judgment, considering factors specific to the asset or liability, and may affect the valuation of the assets and liabilities and their placement within the hierarchy level. The three levels of inputs that may be used to measure fair value are defined as:

Level 1 - Quoted prices for identical assets and liabilities traded in active markets.

Level 2 - Observable inputs other than Level 1 that are directly or indirectly observable for the asset or liability, including quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in active markets, or other observable inputs that can be corroborated by observable market data.

Level 3 - Unobservable inputs supported by little or no market activity for financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

While the Company believes its valuation methods are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. The following is a description of the valuation methodologies used for complex financial instruments measured at fair value:

Table of Contents

Recurring Fair Value Measurements

Marketable Equity Securities

We measure the fair value of marketable equity securities based on quoted market prices obtained from independent pricing services. The Company has an investment in the marketable equity securities of Anfield Energy (“Anfield”), which it acquired as consideration for sales of certain mining operations. Anfield is traded in an active market under the trading symbol AEC:TSXV and has been classified as Level 1.

We have approximately 32.3 thousand shares of marketable equity securities valued at $309 thousand and $131 thousand as of September 30, 2025 and December 31, 2024. The stock split for Anfield Energy Inc. on August 1, 2025, was a 1-for-75 reverse stock split.

Credit Facility

The Company’s credit facility approximates fair value because the interest rate is variable and reflective of market rates.

Other Financial Instruments

The carrying value of financial instruments included in current assets and current liabilities approximate fair value due to the short-term nature of those instruments.

Nonrecurring Fair Value Measurements

Asset Retirement Obligations

The Company measures the fair value of asset retirement obligations as of the date a well is acquired, the date a well begins drilling, or the date the Company revises its ARO assumptions. The Company’s estimated AROs are based on historical experience in plugging and abandoning wells, estimated economic lives, estimated plugging and abandonment costs and federal and state regulatory requirements, all unobservable inputs, and therefore, are designated as Level 3 within the valuation hierarchy. The liability is discounted using the credit-adjusted risk-free rate estimated at the time the liability is incurred or revised upwards. The credit adjusted risk-free rate used to discount the Company’s plugging and abandonment liabilities range from 7.30% to 19.00%. See Note 10-Asset Retirement Obligations.

14. OTHER CURRENT ASSETS AND ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

Other Current Assets

The following table presents the components of other current assets as of the dates indicated:

	*September 30, 2025*		*December 31, 2024*
	(in thousands)
Prepaid expenses	$	345	$	119
Joint interest billings receivable		106		378
Income tax receivable		27		28
Other		106		47

Total other current assets	$	584	$	572

Table of Contents

Accounts Payable and Accrued Liabilities.

The following table presents the components of accounts payable and accrued liabilities as of the dates indicated:

	*September 30, 2025*		*December 31, 2024*
	(in thousands)
Accounts payable	$	2,699	$	2,197
Operating expense and oil and natural gas property accruals		419		2,417
Interest Payable		-		172
Production taxes payable		585		653
Other		274		27

Total accounts payable and accrued expenses	$	3,977	$	5,466

15. SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

	*Nine Months Ended*
	*September 30, 2025*			*September 30, 2024*
	(in thousands)
Cash paid for interest	$	-		$	(511	)
Cash received for income taxes		-			(70	)

Investing activities:
Change in capital expenditure accruals		(305	)		(287	)
Common stock issued for acquisition of industrial gas properties		(2,632	)		(2,678	)
Asset retirement obligations		(1,900	)		(1,680	)
Financing activities:
Accrual for repurchase of common stock		-			58

16. SUBSEQUENT EVENTS

Expected Write-Down of Oil and Natural Gas Properties

Under the full-cost method of accounting, the net book value of proved oil and natural gas properties, less related deferred income taxes, may not exceed a calculated “ceiling.” The ceiling limitation is the estimated after-tax future net cash flows from proved oil and natural gas reserves. Estimated future net cash flows are calculated using the unweighted arithmetic average of commodity prices in effect on the first day of each of the previous 12 months, adjusted for location and quality differentials, held flat for the life of the production (except where prices are defined by contractual arrangements), less estimated operating costs, production taxes and future development costs, all discounted at 10 percent per annum. Future cash outflows associated with settling accrued asset retirement obligations are excluded from the calculation.

We expect to record a further write-down of our oil and natural gas properties in the fourth quarter of 2025 due to lower commodity prices used in the calculation of the ceiling test as higher third quarter 2024 commodity prices will be removed from the ceiling test calculation and replaced with what we expect to be lower fourth quarter 2025 commodity prices. Depending on actual commodity prices, estimated price differentials, lease operating costs, revisions to reserve estimates, and the amount and timing of capital expenditures, the write-down could be approximately $0.8 million to $1.8 million in the fourth quarter of 2025.

Credit Facility

Subsequent to September 30, 2025, the Company borrowed $1.0 million under its Credit Agreement.

Committed Equity Facility

On October 9, 2025, the Company entered into a Common Stock Purchase Agreement and related Registration Rights Agreement with Roth Principal Investments, LLC (“Roth Principal”), providing a discretionary equity facility of up to $25.0 million. Following SEC effectiveness of a resale registration statement, the Company may, at its option over 24 months from the date the resale registration is declared effective and certain other conditions are met, sell shares of common stock to Roth Principal at a price based on the Nasdaq volume weighted average prices during a specific pricing period, less a 2.5% discount, subject to pricing and ownership limits. The facility is capped at 19.99% of outstanding shares of the Company’s common stock as of the date of the Company’s entry into the Common Stock Purchase Agreement, absent shareholder approval or satisfaction of the Nasdaq pricing exemption and includes a 4.99% beneficial-ownership blocker. As consideration, the Company paid a $25 thousand structuring fee, issued 223,141 shares of common stock as a partial commitment fee (valued at $270,000)(the “Stock Commitment Fee”), agreed to a $180 thousand cash commitment fee, and to reimburse legal fees. Proceeds, if any, are expected to be used for working capital and general corporate purposes. Under the Purchase Agreement, the Company may be required to make a cash “make-whole” payment of up to $270,000 (the value of the Stock Commitment Fee”) if, under certain conditions, Roth Principal receives less than $270,000 in total cash proceeds from the resale of such shares before certain specified dates. In such a case, Roth Principal would return to the Company for cancellation any unsold commitment shares.

Divestiture

On October 21, 2025, the Company divested its operated West Texas assets for net proceeds of $60 thousand that were recorded against the full cost pool. The buyer assumed the associated retirement obligations, and the Company will reflect a reduction in ARO of approximately $5.1 million in the fourth quarter of 2025.

Table of Contents

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Introduction

This information should be read in conjunction with the interim unaudited Condensed Consolidated Financial Statements and the notes thereto included in this Quarterly Report on Form 10-Q, and the audited Consolidated Financial Statements and notes thereto and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” contained in our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the Securities and Exchange Commission on March 13, 2025 (the “Annual Report”).

Certain abbreviations and oil and gas industry terms used throughout this Report are described and defined in greater detail under “Glossary of Oil and Natural Gas Terms” on page 4 of our Annual Report.

Certain capitalized terms used below and otherwise defined below, have the meanings given to such terms in the footnotes to our unaudited Condensed Consolidated Financial Statements included above under “Part I - Financial Information” – “Item 1. Financial Statements”.

In this Quarterly Report on Form 10-Q, we may rely on and refer to information regarding the industries in which we operate in general from market research reports, analyst reports and other publicly available information. Although we believe that this information is reliable, we cannot guarantee the accuracy and completeness of this information, we have not independently verified any of it, and we have not commissioned any such information.

See also “Cautionary Statement About “Forward-Looking Statements” above.

Unless the context requires otherwise, references to the “Company,” “we,” “us,” “our,” “U.S. Energy”, and “U.S. Energy Corp.” refer specifically to U.S. Energy Corp. and its consolidated subsidiaries.

In addition, unless the context otherwise requires and for the purposes of this report only:

●	“Bbl” refers to one stock tank barrel, or 42 U.S. gallons liquid volume, used in this report in reference to crude oil or other liquid hydrocarbons;

●	“BOE” refers to barrels of oil equivalent, determined using the ratio of one Bbl of crude oil, condensate, or natural gas liquids, to six Mcf of natural gas;

●	“Bopd” refers to barrels of oil per day;

●	"Industrial gases" refers to helium, carbon dioxide, and hydrocarbons;

●	“Mcf” refers to a thousand cubic feet of natural gas;

●	“Mcfe” means 1,000 cubic feet equivalent, determined using the ratio of six Mcf of natural gas to one Bbl of crude oil, condensate or natural gas liquids;

●	“NGL” refers to natural gas liquids;

●	“Exchange Act” refers to the Securities Exchange Act of 1934, as amended;

●	“SEC” or the “Commission” refers to the United States Securities and Exchange Commission;

●	“Securities Act” refers to the Securities Act of 1933, as amended; and

●	“WTI” means West Texas Intermediate.

Where You Can Find Other Information

We file annual, quarterly, and current reports, proxy statements and other information with the SEC. The SEC maintains an Internet site that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC like us at https://www.sec.gov (our filings can be found at https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000101594) and on the “Investors – SEC Filings” page of our website at https://usnrg.com. Copies of documents filed by us with the SEC are also available from us without charge, upon oral or written request to our Secretary, who can be contacted at the address and telephone number set forth on the cover page of this Report.

Table of Contents

Summary of The Information Contained in Management’s Discussion and Analysis of Financial Condition and Results of Operations

Our Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) is provided in addition to the accompanying unaudited Condensed Consolidated Financial Statements and notes to assist readers in understanding our results of operations, financial condition, and cash flows. MD&A is organized as follows:

	●	General Overview. A general overview of the Company and our operations.

	●	Recent Developments. Discussion of recent developments affecting the Company and our operations.

	●	Plan of Operations and Strategy. Discussion of our strategy moving forward and how we plan to seek to increase stockholder value.

	●	Critical Accounting Policies and Estimates. Accounting estimates that we believe are important to understanding the assumptions and judgments incorporated in our reported financial results and forecasts.

	●	Results of Operations. An analysis of our financial results comparing the three and nine months ended September 30, 2025 and 2024.

	●	Liquidity and Capital Resources. A discussion of our financial condition, including descriptions of balance sheet information and cash flows.

General Overview

U.S. Energy Corp. (collectively with its wholly-owned subsidiaries are referred to as the “Company”) is incorporated in the State of Delaware. The Company’s principal business activities are focused on the acquisition, exploration, and development of industrial gases, oil and natural gas properties in the United States.

Material Developments

Synergy – acquisition of industrial gas properties

On January 7, 2025, we entered into and simultaneously closed the transactions contemplated by, a purchase and sale agreement, with Synergy Offshore LLC (“Synergy”). Synergy is controlled by Mr. Duane H. King, a member of the Board of Directors of the Company, who serves as the Chief Executive Officer and Manager of Synergy, and John A. Weinzierl, the Company’s Chairman, who was an approximate sixty percent beneficial owner of Synergy at the time of the entry into the purchase and sale agreement.

We acquired approximately 24,000 net operated acres located across the Kevin Dome structure in Toole County, Montana, including all leases, wells, rights and interests in, under or derived from the acquired acreage subject to Synergy retaining an undivided twenty percent (20%) of Synergy’s right title and interest in the property.

Consideration for the transaction consisted of the following: (a) $2.0 million in cash, subject to customary adjustments; (b) 1,400,000 shares of the Company’s common stock; (c) a carried working interest whereby the Company agreed to cover and pay for 100% of Synergy’s costs attributable to the Synergy acreage, until the earlier of (i) 78 months from the closing date; or (ii) the date the total costs associated therewith total $20 million; (d) our agreement to pay Synergy 18% of the cash amounts we actually realize from any law or regulation from our sequestration of carbon oxides or similar substances derived directly from an agreed area of mutual interest including Synergy’s acreage; and (e) our agreement to pay Synergy 18% of the gain we may receive in connection with the sale of the future, first, gas processing plant located on Synergy’s acreage.

Table of Contents

Underwritten Offering

On January 22, 2025, the Company entered into an underwriting agreement for the offering of 4,871,400 shares of common stock, at a price to the public of $2.65 per share (such offering, the “Offering”).

The sale of 4,871,400 shares of common stock (including the full 635,400 over-allotment option) in connection with the Offering, closed on January 23, 2025. The Company generated approximately $11.9 million of net proceeds from the Offering, after deducting the underwriting discounts and commissions and offering costs payable by us, and has used, and continues to use such proceeds for the development of its Montana assets, general corporate purposes, and working capital, or for other purposes that our board of directors, in their good faith, deems to be in the best interest of the Company. Additionally, management used $1.574 million from the over-allotment option exercise to purchase shares of common stock from Sage Road Capital, LLC (whose co-manager, Joshua L. Batchelor, was a then member of the Board of Directors of the Company) and its affiliates at a price equal to the public offering price of the Offering, less underwriting discounts, which sale took place in January 2025, as discussed below.

Related Party Share Repurchase

On January 27, 2025, the Company entered into a Share Repurchase Agreement with Banner Oil & Gas, LLC (“Banner”), Woodford Petroleum, LLC (“Woodford”), and Sage Road Energy II, LP, (“Sage Road”, and together with Banner and Woodford, the “Selling Stockholders”). In his capacity as co-Managing Partner of Sage Road Capital, LLC, which indirectly controls and manages certain funds which own a majority interest in Banner, Woodford and Sage Road, Joshua L. Batchelor, a then member of the Board of Directors of the Company, may be deemed to beneficially own the shares of common stock held by the Selling Stockholders.

Pursuant to the Share Repurchase Agreement, the Company, in a private transaction, outside of, and separate from the Company’s previously disclosed share repurchase program, on January 27, 2025, repurchased (a) 534,020 shares of common stock held by Banner, (b) 41,229 shares of common stock held by Woodford, and (c) 60,151 shares of common stock held by Sage Road, for an aggregate of $1.574 million or approximately $2.48 per share, which is the net price per share of the 4,871,400 shares of common stock which we sold in our underwritten public offering which closed on January 23, 2025, less underwriting discounts and commissions, and which represented an 8.2% premium to the closing sales price of the Company’s common stock on January 27, 2025.

Stock Repurchase Program

On January 29, 2025, the Board of Directors of the Company authorized and approved an extension of the ongoing share repurchase program for up to $5.0 million of the outstanding shares of the Company’s common stock originally approved by the Board of Directors on April 26, 2023 and subsequently extended, subject to any future extensions in the discretion of the Board of Directors of the Company, the repurchase program is now scheduled to expire on June 30, 2026, when a maximum of $5.0 million of the Company’s common stock has been repurchased, or when such program is discontinued by the Board of Directors.

Under the stock repurchase program, shares may be repurchased from time to time in the open market or through negotiated transactions at prevailing market prices, or by other means in accordance with federal securities laws. Repurchases will be made at management’s discretion at prices management considers to be attractive and in the best interests of both the Company and its stockholders, subject to the availability of stock, general market conditions, the trading price of the stock, alternative uses for capital, and the Company’s financial performance. The repurchase program will be funded using the Company’s working capital.

During the nine months ended September 30, 2025, the Company repurchased 197,400 shares for $317 thousand, at a weighted average price of $1.61 per share. During the nine months ended September 30, 2024, the Company repurchased 482,500 shares for $525 thousand at a weighted average price of $1.09 per share. There were no repurchases during the three months ended September 30, 2025. As of September 30, 2025, a total of $3.5 million remained available under the repurchase program for future repurchases.

The share repurchase program was approved by the disinterested members of the Board of Directors of the Company, as well as the Company’s Audit Committee, comprised solely of independent directors not affiliated with Mr. Batchelor or the Selling Stockholders.

Table of Contents

Drilling Program

During the first half of 2025, the Company drilled 2 new industrial gas wells on our Kevin Dome acreage in Montana. Both wells are currently being assessed, and completion work is ongoing. In addition, we successfully completed the discovery well we acquired in the Synergy transaction noted above. The Company continues to refine its development plan. These activities include evaluating initial plant designs and processing plant locations, designing our gathering system, finalizing permitting for injection wells and attaining right of ways among other activities in anticipation of first production of our industrial gas wells in 2026.

Full Cost Method Ceiling Test

The reserves used in the ceiling test incorporate assumptions regarding pricing and discount rates over which management has no influence in the determination of present value. In the calculation of the ceiling test as of September 30, 2025, the Company used $67.45 per barrel for oil and $3.10 per one million British Thermal Units (MMbtu) for natural gas (as further adjusted for property, specific gravity, quality, local markets and distance from markets) to compute the future cash flows of the Company’s producing properties. The discount factor used was 10%. The Company recorded a $0.9 million ceiling test write-down of its oil and natural gas properties during the three months ended September 30, 2025, due to a reduction in the value of proved oil and natural gas reserves primarily as a result of a decrease in crude oil prices.

We expect to record a further write-down of our oil and natural gas properties in the fourth quarter of 2025 due to lower commodity prices used in the calculation of the ceiling test. Depending on actual commodity prices, estimated price differentials, lease operating costs, revisions to reserve estimates, and the amount and timing of capital expenditures, the write-down could be approximately $0.8 million to $1.8 million in the fourth quarter of 2025.

Credit Facility

On September 16, 2025, effective August 1, 2025, the Company entered into a First Amendment to Credit Agreement and Limited Waiver (“Amendment”) with FirstBank, as administrative agent for the lenders party thereto, and such lenders.

Significant revisions made to the Credit Amendment as a result of the Amendment include extending the maturity date of amounts owed from January 5, 2026 to May 31, 2029, lowering the borrowing base from $20.0 million to $10.0 million, and deferring the next test period for the ratio of total debt to EBITDAX to March 31, 2026. The Company expensed $53 thousand of remaining capitalized deferred financing costs associated with the Credit Agreement during the third quarter of 2025 and capitalized $60 thousand of deferred financing costs attributable to the Amendment.

Committed Equity Facility

On October 9, 2025, the Company entered into a Common Stock Purchase Agreement and related Registration Rights Agreement with Roth Principal Investments, LLC (“Roth Principal”), providing a discretionary equity facility of up to $25.0 million. Following SEC effectiveness of a resale registration statement (which the Company does not anticipate being declared effective until the current government shutdown ends), the Company may, at its option over 24 months from the date the resale registration is declared effective and certain other conditions are met, sell shares of common stock to Roth Principal at a price based on the Nasdaq volume weighted average prices during a specific pricing period, less a 2.5% discount, subject to pricing and ownership limits. The equity facility is described in greater detail below under “Liquidity and Capital Resources—Committed Equity Facility”.

Plan of Operations and Strategy

During the remainder of 2025 and beyond, we intend to seek additional opportunities in the oil, natural gas and industrial gas sectors, including but not limited to, further acquisition of assets, participation with industry partners in exploration and development projects, acquisition of existing companies, and the purchase of other industrial gas assets. This includes contracting for the off and on-site construction of our processing facility, negotiating off take and other operating arrangements, and finalizing gathering design and other infrastructure needs.

Key elements of our business strategy include:

●

Deploy our Capital in a Conservative and Strategic Manner and Review Opportunities to Bolster our Liquidity. In the current industry environment, maintaining liquidity is critical. Therefore, we plan to be highly selective in the projects we evaluate and to review opportunities to bolster our liquidity and financial position through various means.

●	Evaluate and Pursue Value-Enhancing Transactions. We plan to continuously evaluate strategic alternative opportunities with the goal of enhancing stockholder value.

Critical Accounting Policies and Estimates

The preparation of our unaudited Condensed Consolidated Financial Statements in conformity with generally accepted accounting principles in the United States (“GAAP”) requires us to make assumptions and estimates that affect the reported amounts of assets, liabilities, revenues and expenses, as well as the disclosure of contingent assets and liabilities at the date of our financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results may differ from these estimates under different assumptions or conditions. A summary of our significant accounting policies is detailed in Part II, Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations of our 2024 Annual Report on Form 10-K filed with the SEC on March 13, 2025.

Results of Operations

Comparison of our Statements of Operations for the Three Months Ended September 30, 2025 and 2024

For the three months ended September 30, 2025, we recorded a net loss of $3.3 million, which was primarily due to declining commodity prices and lower production, resulting in reduced revenue for the period, which was also affected by property divestitures which occurred after the fourth quarter of 2023. In the following sections, we discuss our revenue, operating expenses, and other income (expense) for the three months ended September 30, 2025 compared to the three months ended September 30, 2024.

Table of Contents

Revenue. Presented below is a comparison of our oil and natural gas sales, production quantities and average sales prices for the three months ended September 30, 2025 and 2024:

	Three months ended September 30,				Change
	2025		2024		Amount			Percent
	(in thousands except average prices and production quantities)
Revenue:
Oil	$	1,587	$	4,375	$	(2,788	)		(64	)%
Natural gas and liquids		151		582		(431	)		(74	)%

Total revenue	$	1,738	$	4,957	$	(3,219	)		(65	)%

Production quantities:
Oil (Bbls)		26,399		61,185		(34,786	)		(57	)%
Natural gas and liquids (Mcfe)		53,562		267,089		(213,527	)		(80	)%
BOE		35,326		105,699		(70,373	)		(67	)%
BOE/Day		384		1,149		(765	)		(67	)%

Average sales prices:
Oil (Bbls)	$	60.12	$	71.50	$	(11.38	)		(16	)%
Natural gas and liquids (Mcfe)	$	2.82	$	2.18	$	0.64			29	%
BOE	$	49.20	$	46.90	$	2.30			5	%

The decrease in our oil and natural gas revenue of $3.2 million for the three months ended September 30, 2025, as compared to the three months ended September 30, 2024, was primarily due to a decrease of 67% in production quantities, offset by an increase in realized commodity pricing of 5% on a per barrel of oil equivalent (BOE) basis. For the three months ended September 30, 2025, we produced 35,326 BOE, or an average of 384 BOE per day, as compared to 105,699 BOE or an average of 1,149 BOE per day during the comparable period in 2024. The decrease in our production quantities primarily relates to the divestitures of our properties in the Karnes County, East Texas and Mid-con regions which closed during the first eight months of 2024 and the natural decline in production in remaining producing assets. During the three months ended September 30, 2025, our production was 75% oil and 25% natural gas and liquids compared to 58% oil and 42% natural gas and liquids produced during the three months ended September 30, 2024.

Oil and Natural Gas Production Costs. Presented below is a comparison of our oil and natural gas production costs for the three months ended September 30, 2025 and 2024:

	Three months ended September 30,				Change
	2025		2024		Amount			Percent
	(in thousands)
Lease operating expenses	$	1,037	$	3,060	$	(2,023	)		(66	)%
Gathering, transportation and treating		8		43	$	(35	)		(81	)%
Production taxes		136		298	$	(162	)		(54	)%
Exploration Expense		128		-	$	128			100	%

Total	$	1,309	$	3,401	$	(2,092	)		(62	)%

Lease operating expense per BOE	$	29.36	$	28.95	$	0.41			1	%

For the three months ended September 30, 2025, lease operating expenses were $1.0 million or $29.36 per BOE. While lease operating expenses decreased by $2.0 million when compared to $3.1 million or $28.95 per BOE for the three months ended September 30, 2024, the cost on a BOE basis increased as the mix of properties changed because of the divestment of our Karnes County, East Texas, and Mid-con properties.

For the three months ended September 30, 2025, gathering, transportation, and treating expense decrease was attributable to the divestiture of properties that included gathering and transportation costs in the second half of 2024.

For the three months ended September 30, 2025, production taxes consistently remain between 6% and 8% of revenue. This decrease in production taxes was attributable to the decrease in revenue of 65% discussed above.

Exploration expense increased $128 thousand, which was attributable to an increase in exploration activities for our industrial gas development. The Company revised the presentation of its statement of operations to separately disclose exploration expense, which was previously included in acquisition related costs in the second quarter. The reclassification was made to enhance comparability and provide greater transparency regarding exploration activities.

Depreciation, Depletion and Amortization. Our depreciation, depletion, and amortization (“DD&A”) was $0.8 million and $2.0 million for the three months ended September 30, 2025 and 2024, respectively. Depletion expense on our oil and natural gas properties is the primary driver of DD&A expense. Our depletion rate was $14.19 per BOE and $14.94 per BOE for the three months ended September 30, 2025 and 2024, respectively. Our depletion rate can fluctuate modestly because of acquisitions, changes in drilling and completion costs, impairments, revisions in asset retirement obligation cost estimates or timing, divestitures, changes in the mix of our production, the underlying proved reserve volumes and estimated future development costs.

Impairment of oil and natural gas properties. The Company recorded a $0.9 million ceiling test write down for the three months ended September 30, 2025, resulting from a reduction in commodity prices used in the full cost pool ceiling test from the second quarter. The Company recorded a $1.4 million ceiling test write-down of its oil and gas properties during the three months ended September 30, 2024, due to a reduction in the value of proved oil and natural gas reserves. The reduction was primarily due to lower commodity prices used in the full cost pool ceiling test, as well as reserves revisions related to wells shut-in during the first quarter of 2024 and updates to the decline curves for certain wells.

Table of Contents

General and Administrative Expenses. Presented below is a comparison of our general and administrative expenses for the three months ended September 30, 2025 and 2024:

	Three months ended September 30,				Change
	2025		2024		Amount			Percent
	(in thousands)
Compensation and benefits	$	845	$	816	$	29			4	%
Stock-based compensation		420		274		146			53	%
Professional fees, insurance and other		848		794		54			7	%
Acquisition related costs		-		368		(368	)		(100	)%

Total general and administrative expenses	$	2,113	$	2,252	$	(139	)		(6	)%

General and administrative expenses decreased by $0.1 million for the three months ended September 30, 2025 as compared to the prior year period. The decrease was primarily attributable to a reduction in acquisition-related costs offset by increases in legal and professional fees, outsourcing of our accounting function compensation, and stock-based compensation. Stock-based compensation was higher because of the value of the restricted stock awards being amortized for the three months ended September 30, 2025, than those being amortized during the three months ended September 30, 2024.

Other Income (Expense). Presented below is a comparison of our other income (expense) for the three months ended September 30, 2025 and 2024:

	Three months ended September 30,						Change
	2025			2024			Amount			Percent
	(in thousands)
Commodity derivative gain (loss), net	$	-		$	2,030		$	(2,030	)		(100	)%
Interest expense, net		(72	)		(93	)		21			23	%
Other income (expense), net		110			(52	)		162			(312	)%

Total other income (expense)	$	38		$	1,885		$	(1,847	)		98	%

For the three months ended September 30, 2025, we did not have any open commodity derivative positions. For the three months ended September 30, 2024, we recognized a gain on commodity derivative contracts of $2.0 million, primarily as the result of the settlement in September 2024 of all of our remaining commodity derivative contracts for $1.8 million.

Interest expense primarily represents the interest and fees on our credit facility with FirstBank Southwest. As of December 31, 2024 and September 30, 2025, we had no outstanding amounts on our credit facility. For the three months ended September 30, 2025, while there was no balance outstanding on the credit facility, we did incur fees to maintain our credit facility and expensed our prior deferred financing costs upon amending our credit facility in September 2025, as discussed above.

Comparison of our Statements of Operations for the Nine Months Ended September 30, 2025 and 2024

For the nine months ended September 30, 2025, we recorded a net loss of $12.5 million which was primarily due to declining commodity prices and lower production, resulting in reduced revenue for the period, which was also affected by property sales. In the following sections, we discuss our revenue, operating expenses, and other income (expense) for the nine months ended September 30, 2025 compared to the nine months ended September 30, 2024.

Table of Contents

Revenue. Presented below is a comparison of our oil and natural gas sales, production quantities and average sales prices for the nine months ended September 30, 2025 and 2024:

	Nine months ended September 30,				Change
	2025		2024		Amount			Percent
	(in thousands except average prices and production quantities)
Revenue:
Oil	$	5,201	$	14,574	$	(9,373	)		(64	)%
Natural gas and liquids		758		1,820		(1,062	)		(58	)%

Total revenue	$	5,959	$	16,394	$	(10,435	)		(64	)%

Production quantities:
Oil (Bbls)		89,837		201,417		(111,580	)		(55	)%
Natural gas and liquids (Mcfe)		247,878		751,036		(503,158	)		(67	)%
BOE		131,150		326,589		(195,439	)		(60	)%
BOE/Day		480		1,192		(712	)		(60	)%

Average sales prices:
Oil (Bbls)	$	57.89	$	72.36	$	(14.47	)		(20	)%
Natural gas and liquids (Mcfe)	$	3.06	$	2.42	$	0.64			26	%
BOE	$	45.44	$	50.20	$	(4.76	)		(9	)%

The decrease in our oil and natural gas revenue of $10.4 million for the nine months ended September 30, 2025, as compared to the nine months ended September 30, 2024, was primarily due to a decrease of 60% in production quantities and a decrease in realized commodity pricing of 9% on a per barrel of oil equivalent (BOE) basis. For the nine months ended September 30, 2025, we produced 131,150 BOE, or an average of 480 BOE per day, as compared to 326,589 BOE or an average of 1,192 BOE per day during the comparable period in 2024. The decrease in our production quantities primarily relates to the divestitures of our Karnes County, East Texas and Mid-con regions properties, which occurred in the second half of 2024 and the natural decline in production in remaining producing assets. During the nine months ended September 30, 2025, our production was 68% oil and 32% natural gas and liquids compared to 62% oil and 38% natural gas and liquids produced during the nine months ended September 30, 2024.

Oil and Natural Gas Production Costs. Presented below is a comparison of our oil and natural gas production costs for the nine months ended September 30, 2025 and 2024:

	Nine months ended September 30,				Change
	2025		2024		Amount			Percent
	(in thousands)
Lease operating expenses	$	4,163	$	9,322	$	(5,159	)		(55	)%
Gathering, transportation and treating		26		170		(144	)		(85	)%
Production taxes		432		1,008		(576	)		(57	)%
Exploration Expense		174		-		174			100	%

Total	$	4,795	$	10,500	$	(5,705	)		(54	)%

Lease operating expense per BOE	$	31.74	$	28.54	$	3.20			11	%

For the nine months ended September 30, 2025, lease operating expenses were $4.2 million or $31.74 per BOE. While lease operating expenses decreased by $5.2 million when compared to the $9.3 million or $28.54 per BOE for the nine months ended September 30, 2024, the cost on a BOE basis increased as the mix of properties changed because of the divestment of our Karnes County, East Texas, and Mid-con properties.

For the nine months ended September 30, 2025, the gathering, transportation, and treating expense decrease was attributable to the divestiture of properties that included gathering and transportation costs in the second half of 2024.

For the nine months ended September 30, 2025, production taxes consistently remain between 6% and 7% of revenue. This decrease in production taxes was attributable to the decrease in revenue of 64% discussed above.

For the nine months ended September 30, 2025, exploration expense increased by $174 thousand due to exploration activities related to industrial gas development. The Company revised the presentation of its statement of operations to separately disclose exploration expense, which was previously included in acquisition related costs in the second quarter. The reclassification was made to enhance comparability and provide greater transparency regarding exploration activities.

Depreciation, Depletion and Amortization. Our depreciation, depletion, and amortization (“DD&A”) was $3.1 million and $6.4 million for the nine months ended September 30, 2025 and 2024, respectively. Depletion expense on our oil and natural gas properties is the primary driver of DD&A expense. Our depletion rate was $14.54 per BOE and $15.39 per BOE for the nine months ended September 30, 2025 and 2024, respectively. Our depletion rate can fluctuate because of acquisitions, changes in drilling and completion costs, impairments, revisions in asset retirement obligation cost estimates or timing, divestitures, changes in the mix of our production, the underlying proved reserve volumes and estimated future development costs.

Impairment of oil and natural gas properties. The Company recorded a ceiling test write down of $3.6 million for the nine months ended September 30, 2025, resulting from a decrease in commodity prices used in the full cost pool ceiling test calculation. The Company recorded a $6.8 million ceiling test write-down of its oil and gas properties during the nine months ended September 30, 2024, due to a reduction in the value of proved oil and natural gas reserves. The reduction was primarily due to lower commodity prices used in the full cost pool ceiling test, as well as reserves revisions related to wells shut-in during the first quarter of 2024 and updates to the decline curves for certain wells.

Table of Contents

General and Administrative Expenses. Presented below is a comparison of our general and administrative expenses for the nine months ended September 30, 2025 and 2024:

	Nine months ended September 30,				Change
	2025		2024		Amount			Percent
	(in thousands)
Compensation and benefits	$	2,246	$	2,888	$	(642	)		(22	)%
Stock-based compensation		1,454		950		504			53	%
Professional fees, insurance and other		3,049		2,343		706			30	%
Acquisition related costs		5		368		(363	)		(99	)%

Total general and administrative expenses	$	6,754	$	6,549	$	205			3	%

General and administrative expenses increased by $0.2 million for the nine months ended September 30, 2025 as compared to the prior year period. The increase was primarily attributable to an increase in both professional fees, outsourcing of our accounting function, and stock-based compensation offset by a reduction in acquisition related costs. Stock-based compensation was higher because of the value of the restricted stock awards being amortized for the nine months ended September 30, 2025 than those being amortized during the nine months ended September 30, 2024.

Other Income (Expense). Presented below is a comparison of our other income (expense) for the nine months ended September 30, 2025 and 2024:

	Nine months ended September 30,						Change
	2025			2024			Amount			Percent
	(in thousands)
Commodity derivative gain (loss), net	$	-		$	537		$	(537	)		(100	)%
Interest expense, net		(167	)		(344	)		177			51	%
Other income (expense), net		362			(67	)		429			640	%

Total other income (expense)	$	195		$	126		$	69			(55	)%

For the nine months ended September 30, 2025, we did not have any open commodity derivative positions. For the nine months ended September 30, 2024, we recognized gains on commodity derivative contracts of $0.5 million, primarily as the result of the settlement in September 2024 of all our remaining commodity derivative contracts for $1.8 million.

Interest expense primarily represents the interest and fees on our credit facility with FirstBank Southwest. As of December 31, 2024 and September 30, 2025, we had no amounts outstanding on our credit facility. For the nine months ended September 30, 2025, while there was no balance outstanding on the credit facility, we did incur fees to maintain our credit facility and expensed fees associated with our third quarter credit facility Amendment, discussed above. Other income (expense), net primarily represents interest income on the Company's cash balance and changes in the fair value of our marketable equity securities.

During the first half of 2025, we entered into a negotiated post-closing cash settlement and recognized an additional loss of $424 thousand on our $6.825 million divestment in Henderson, Anderson, Liberty and Chambers County, Texas that closed on December 31, 2024. The Company also closed on the sale of a portion of our operated Wyoming properties for approximately $500 thousand during this time. Proceeds from the Wyoming divestiture were recorded as an adjustment to the full cost pool with no gain or loss recognized in the Statements of Operations.

Liquidity and Capital Resources

Based on the current commodity price environment and our current working capital, we believe we have sufficient liquidity and capital resources to execute our business plan while continuing to meet our current financial obligations. We continue to manage our commitments in order to maintain flexibility with regard to our activity level and capital expenditures.

As of September 30, 2025, the Company was in compliance with all financial covenants related to the credit facility.

For the remainder of 2025, we anticipate our industrial gas development cost to be less than $1.0 million, representing funds required to complete our recently drilled industrial gas wells, and onsite and preliminary design for our anticipated industrial gas processing plant and related infrastructure. The timing of initial plant construction expenditures is being impacted by the U.S. federal government shutdown, which impacts our ability to access capital markets. The extent of capital deployment over the next 12 months will depend largely on the timing of the construction of our industrial gas processing plant. In addition, depending on timing, regulatory requirements and weather, we may incur costs for plugging and abandonment of oil and natural gas wells of up to $300 thousand. We view much of these capital activities as discretionary for which we can control both the timing and amount of the expenditures. Other activities, such as some repairs and maintenance may be required from time to time by regulatory bodies. We anticipate our expenditures will be funded primarily by cash on hand, operating cash flows, proceeds from divestitures of oil and natural gas properties, borrowings under our credit facility, sales of equity under our purchase agreement with Roth Principal, and project specific financing including equity and credit markets.

Sources of Cash

For the nine months ended September 30, 2025, we funded our capital expenditures with cash on hand and proceeds from our January 2025 equity offering. In January 2025, we raised $11.9 million ($10.3 million after the repurchase of certain shares of common stock held by affiliates of Sage Road Capital, which entities are related parties (see also Material Developments-Related Party Share Repurchase, above, and related issuance costs)) in an underwritten offering of 4,871,400 shares of our common stock. In future quarters, if cash flows are not sufficient to fund our capital expenditures and operations, we may raise funds through additional equity offerings (public and/or private), including sales of equity under our purchase agreement with Roth Principal, or from other sources of financing. We also may re-evaluate our capital spend program as economic conditions warrant. Additionally, we may enter into carrying cost and sharing arrangements with third parties for certain development programs. All of our sources of liquidity can be affected by the changes in economic conditions, rising interest rates, changes in debt and equity markets, force majeure events, fluctuations in commodity prices, operating costs, tax law changes, and volumes produced, all of which would affect us and our industry.

Table of Contents

Credit Agreement

On January 5, 2022, we entered into a four-year credit agreement with FirstBank Southwest as administrative agent, which provides for a revolving line of credit with a borrowing base of $10 million, and a maximum credit amount of $100 million (the “Credit Agreement”). Under the Credit Agreement, revolving loans may be borrowed, repaid and re-borrowed until January 5, 2026, when all outstanding amounts must be repaid. The Credit Agreement contains customary indemnification requirements, representations and warranties and customary affirmative and negative covenants applicable to the Company and its subsidiaries. In addition, the Credit Agreement contains financial covenants, tested quarterly, that limit our ratio of total debt to EBITDAX (as defined in the Credit Agreement) to 3:1 and require our ratio of consolidated current assets to consolidated current liabilities (as each is described in the Credit Agreement) to remain at 1:1 or higher.

On September 16, 2025, effective August 1, 2025, the Company entered into a First Amendment to Credit Agreement and Limited Waiver with FirstBank. Significant revisions made to the Credit Amendment as a result of the Amendment include extending the maturity date of amounts owed from January 5, 2026 to May 31, 2029, lowering the borrowing base from $20.0 million to $10.0 million and deferring the next test period for the ratio of total debt to EBITDAX to March 31, 2026. The Company expensed $53 thousand of remaining capitalized deferred financing costs associated with the Credit Agreement during the third quarter of 2025 and capitalized $60 thousand of deferred financing costs attributable to the Amendment.

The borrowing base is subject to redetermination semi-annually, commencing on or about April 1 and October 1 of each year during the four-year term of the Credit Agreement. Our borrowing base can be adjusted as a result of changes in commodity prices, acquisitions or divestitures of proved properties, or financing activities, all as provided for in the Credit Agreement.

Committed Equity Facility

On October 9, 2025, the Company entered into a Common Stock Purchase Agreement and related Registration Rights Agreement with Roth Principal Investments, LLC, providing a discretionary equity facility of up to $25.0 million. Following SEC effectiveness of a resale registration statement (which the Company does not anticipate being declared effective until the current government shutdown ends), the Company may, at its option over 24 months from the date the resale registration is declared effective and certain other conditions are met, sell shares of common stock to Roth Principal at a price based on the Nasdaq volume weighted average prices during a specific pricing period, less a 2.5% discount, subject to pricing and ownership limits. The facility is capped at 19.99% of outstanding shares of the Company’s common stock as of the date of the Company’s entry into the Common Stock Purchase Agreement, absent shareholder approval or satisfaction of the Nasdaq pricing exemption and includes a 4.99% beneficial-ownership blocker. As consideration, the Company paid a $25 thousand structuring fee, issued 223,141 shares of common stock as a partial commitment fee (valued at $270,000)(the “Stock Commitment Fee”), agreed to a $180 thousand cash commitment fee, and to reimburse legal fees. Proceeds, if any, are expected to be used for working capital and general corporate purposes. Under the Purchase Agreement, the Company may be required to make a cash “make-whole” payment of up to $270,000 (the value of the Stock Commitment Fee”) if, under certain conditions, Roth Principal receives less than $270,000 in total cash proceeds from the resale of such shares before certain specified dates. In such a case, Roth Principal would return to the Company for cancellation any unsold commitment shares.

Cash flows provided by our operating activities, proceeds received from divestitures of properties, capital markets activities, and our capital expenditures, including acquisitions, all impact the amount we borrow under our revolving Credit Agreement. There were no amounts outstanding on the Credit Agreement as of September 30, 2025.

Uses of Cash

We use cash for the acquisition and development of industrial gas and oil and gas properties, workovers and capital expenditures, operating and general and administrative costs, settlements of commodity derivative contracts, debt obligations including interest, and share repurchases. During the nine months ended September 30, 2025, we spent approximately $9.8 million on the acquisition and development of industrial gas properties and capital expenditures.

The amount of our future capital expenditures will depend upon a number of factors, including our cash flows from operating, investing, and financing activities, the ongoing government shutdown, our ability to execute our development program, the number and size of acquisitions that we complete and the timing of initial plant construction expenditures. In addition, the impact of industrial gas and oil and natural gas prices on investment opportunities, the availability of capital, tax law changes, and the timing and results of our development activities may lead to changes in funding requirements for future development. We periodically review our capital expenditure budget to assess if changes are necessary based on current and projected cash flows, acquisition and divestiture activities, and other factors. We will continue to monitor the economic environment through the remainder of the year and adjust our activity level as warranted.

Cash Flows

The following table summarizes our cash flows for the nine months ended September 30, 2025 and 2024:

	Nine months ended September 30,
	2025			2024			Change
	(in thousands)
Net cash provided by (used in):
Operating activities	$	(6,281	)	$	2,891		$	(9,172	)
Investing activities		(9,668	)		691			(10,359	)
Financing activities		9,641			(5,778	)		15,419

Operating Activities. Cash used in operating activities of $6.3 million for the nine months ended September 30, 2025 was mainly due to a $12.5 million net loss and a reduction of working capital of $2.4 million, offset by $3.1 million of depreciation, depletion, accretion, and amortization, a $3.6 million impairment of oil and natural gas properties and $1.5 million in stock-based compensation. Cash provided by operating activities of $2.9 million for the nine months ended September 30, 2024, was mainly due to a net loss of $13.8 million, offset by $6.4 million of depreciation, depletion, accretion, and amortization, a $6.8 million impairment of oil and natural gas properties and a $2.4 million commodity derivative cash settlement.

Investing Activities. Cash used in investing activities for the nine months ended September 30, 2025 was $9.7 million as compared to cash provided by investing activities of $0.7 million for the comparable period in 2024. The primary use of cash in our investing activities for the nine months ended September 30, 2025 was attributable to the Synergy acquisition noted above in Material Developments - Synergy - acquisition of industrial gas properties and recent drilling activity. For the nine months ended September 30, 2024, cash provided by our investing activities related to proceeds received from the divestiture of oil and gas properties, offset by the June 2024 acquisition by the Company of certain properties located in Toole County, Montana from Wavetech Helium, Inc. and capital expenditures.

Financing Activities. Cash provided by financing activities for the nine months ended September 30, 2025 was $9.6 million as compared to cash used in financing activities of $5.8 million for the comparable period in 2024. As discussed in Material Developments - Underwritten Offering above, the primary driver of finance cash inflow during the nine months ended September 30, 2025, was our first quarter equity offering which generated net proceeds of $11.9 million, offset by share repurchases. The primary use of cash in our financing activities during the nine months ended September 30, 2024 related to net repayments under our credit facility of $5.0 million, share repurchases, and tax withholdings related to share based compensation of $0.7 million.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Pursuant to Item 305(e) of Regulation S-K (§ 229.305(e)), the Company is not required to provide the information required by this Item as it is a “smaller reporting company,” as defined by Rule 229.10(f)(1).

Table of Contents

Item 4. Controls and Procedures

Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures

We are required to maintain disclosure controls and procedures (as defined by Rules 13a-15(e) and 15d-15(e) under the Exchange Act) that are designed to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is (i) recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms and (ii) accumulated and communicated to the Company’s management, including its principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.

As of September 30, 2025, our management, including our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act. Based on the results of the evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls were not effective as of September 30, 2025 to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms and is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosures. Such determination was made due to a material weakness in our internal control over financial reporting as of December 31, 2024, as discussed below.

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely basis. As previously reported in our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on March 13, 2025, in connection with our assessment of the effectiveness of our internal control over financial reporting at the end of our last fiscal year, management identified a material weakness in our internal control over financial reporting as of December 31, 2024. Specifically, our accounting system was not designed appropriately, and reliance could not be placed on some of the control elements of the accounting system. These control elements include a lack of certain functionality related to system-based account reconciliations, missing systematic controls in areas such as segregation of duties enforcement and data input validation, and an absence of independent evaluation of third-party information technology controls ("ITGCs"). The Company's manual review controls partially compensate for the system design limitations, but this material weakness cannot be remediated without the implementation of a system-based solution.

Limitations on Effectiveness of Controls and Procedures

In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs.

Changes in Internal Control over Financial Reporting

In January 2025, we began outsourcing much of our day-to-day accounting to a third-party provider, which involves utilizing a new accounting system that we believe will remediate the historic material weakness by year end 2025. The outsourcing arrangement is subject to the Company's supervision and review and many processes such as oil and natural gas reserves, income taxes, payroll, asset retirement obligations, and financial reporting among other corporate accounting functions continue to be maintained by Company accounting personnel. We anticipate assessing controls over the new accounting system as part of our year end 2025 reporting.

Except as disclosed above there were no changes in our internal control over financial reporting during the three months ended September 30, 2025, that have materially affected or are reasonably likely to materially affect, our internal control over financial reporting.

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

From time to time, we may become party to litigation or other legal proceedings that we consider to be a part of the ordinary course of our business. We are not currently involved in any legal proceedings that we believe could reasonably be expected to have a material adverse effect on our business, prospects, financial condition or results of operations. We may become involved in material legal proceedings in the future.

Item 1A. Risk Factors.

Except as noted below, there have been no material changes from the risk factors previously disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, as filed with the SEC on March 13, 2025, under the heading “Item 1A. Risk Factors”, except as set forth below, and investors should review the risks provided in the Annual Report and below, prior to making an investment in the Company. The business, financial condition and operating results of the Company can be affected by a number of factors, whether currently known or unknown, including but not limited to those described in the Annual Report and below, any one or more of which could, directly or indirectly, cause the Company’s actual financial condition and operating results to vary materially from past, or from anticipated future, financial condition and operating results. Any of these factors, in whole or in part, could materially and adversely affect the Company’s business, financial condition, operating results and stock price.

Risks Related to U.S. Government Operations

A prolonged U.S. federal government shutdown could adversely affect our business, results of operations, and financial condition.

The U.S. federal government periodically experiences funding gaps that result in partial or complete shutdowns of government operations, including the current one that is ongoing as of the filing date of this Report. A prolonged shutdown could adversely impact the U.S. economy, financial markets, and our business directly and indirectly. During a shutdown, many federal agencies suspend or delay regulatory approvals, contract awards, payments, and other routine functions. To the extent that our business depends on U.S. government contracts, grants, permits, licenses, or other approvals, a shutdown could result in the delay, suspension, or cancellation of such activities, which could materially impact our operations and development activities. Similarly, we do not expect that the resale registration statement we filed in October 2025 to register the resale of certain shares of common stock available to be sold under the terms of the purchase agreement with Roth Principal, as discussed above, will be able to be declared effective until after the government shutdown ends.

Additionally, even though the Company does not contract directly with the federal government, a shutdown could have broader negative effects on consumer and business confidence, supply chains, access to financing, and the overall economy. In addition, uncertainty regarding the duration or frequency of government shutdowns may contribute to market volatility and reduced customer spending. Any of these events, individually or in the aggregate, could have a material adverse effect on our business, financial condition, results of operations, and stock price.

Risks Related to Global Trade and Tariff Policies

Our business is subject to risks associated with imposition of tariffs or other trade barriers by the United States or foreign governments.

Recently there has been increasing uncertainty regarding international trade policies, including the ongoing implementation of tariffs and trade wars on a wide range of goods and materials, as well as retaliatory measures by other countries. These developments may result in higher costs for certain raw materials, components, and finished products, and may adversely impact our supply chain, including pricing, delivery timeline and general availability of products needed for our operations.

The Company may be unable to fully mitigate any cost increases through price adjustments, supplier diversification, or other measures. Accordingly, continued or heightened global trade tensions or changes in tariff regimes, or the imposition of new trade restrictions could have a material adverse effect on our business, financial condition, results of operations, and cash flows.

Table of Contents

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Recent Sales of Unregistered Securities

There have been no sales of unregistered securities during the quarter ended September 30, 2025 which have not previously been reported in a Current Report on Form 8-K.

Purchases of Equity Securities by the Issuer and Affiliated Purchasers

The following table sets forth share repurchase activity for the three months ended September 30, 2025:

					Total Number		Approximate
					of Shares		Dollar Value of
					Purchased as		Shares that
					Part of		May Yet Be
					Publicly		Purchased
	Total Number		Average		Announced		Under the
	of Shares		Price Paid Per		Plans or		Plans or
Period	Purchased		Share		Programs⁽¹⁾		Programs⁽¹⁾
July 1 - July 31, 2025		—	$	—		—	$	3,514,370
August 1 - August 31, 2025		—	$	—		—	$	3,514,370
September 1 - September 30, 2025		—	$	—		—	$	3,514,370
Total		—	$	—		—	$	—

⁽¹⁾ On January 29, 2025, the Board of Directors of the Company authorized and approved an extension of the ongoing share repurchase program for up to $5.0 million of the currently outstanding shares of the Company’s common stock originally approved by the Board of Directors on April 26, 2023 and subsequently amended, subject to any future extension in the discretion of the Board of Directors of the Company, the repurchase program is now scheduled to expire on June 30, 2026, when a maximum of $5.0 million of the Company’s common stock has been repurchased, or when such program is discontinued by the Board of Directors. Under the stock repurchase program, shares may be repurchased from time to time in the open market or through negotiated transactions at prevailing market rates, or by other means in accordance with federal securities laws. Repurchases are made at management’s discretion at prices management considers to be attractive and in the best interests of both the Company and its stockholders, subject to the availability of stock, general market conditions, the trading price of the stock, alternative uses for capital, and the Company’s financial performance. The repurchase program is funded using the Company’s working capital. The program does not obligate the Company to acquire a minimum amount of shares.

Item 3. Defaults Upon Senior Securities.

Not applicable.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

(c) Rule 10b5-1 Trading Plans. Our directors and executive officers may from time to time enter into plans or other arrangements for the purchase or sale of our shares that are intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or may represent a non-Rule 10b5-1 trading arrangement under the Exchange Act. During the quarter ended September 30, 2025, none of the Company’s directors or officers (as defined in Rule 16a-1(f)) adopted or terminated any contract, instruction or written plan for the purchase or sale of Company securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any “non-Rule 10b5-1 trading arrangement.”

Table of Contents

Item 6. Exhibits

Exhibit No.

Description

Form

File No.

Exhibit

Filing Date

Filed /
Furnished Herewith

10.1

Credit Agreement dated as of January 5, 2022, among U.S. Energy Corp., as borrower, Firstbank Southwest, as Administrative Agent and the Lenders party thereto

8-K

000-06814

10.6

01/01/2022

10.2†

First Amendment to Credit Agreement and Limited Waiver dated September 16, 2025, among U.S. Energy Corp., as borrower, Firstbank Southwest, as Administrative Agent and the Lenders party thereto

8-K

000-06814

10.3

09/19/2025

10.3†

Common Stock Purchase Agreement, dated as of October 9, 2025, by and between U.S. Energy Corp. and Roth Principal Investments, LLC

8-K

000-06814

10.1

10/09/2025

10.4†

Registration Rights Agreement, dated as of October 9, 2025, by and between U.S. Energy Corp. and Roth Principal Investments, LLC

8-K

000-06814

10.2

10/09/2025

31.1*

Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes – Oxley Act of 2002

31.2*

Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes – Oxley Act of 2002

32.1♦

Certification of Chief Executive Officer under Rule 13a-14(b)

32.2♦

Certification of Chief Financial Officer under Rule 13a-14(b)

101.INS

Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document

101.SCH*

Inline XBRL Schema Document

101.CAL*

Inline XBRL Calculation Linkbase Document

101.DEF*

Inline XBRL Definition Linkbase Document

101.LAB*

Inline XBRL Label Linkbase Document

101.PRE*

Inline XBRL Presentation Linkbase Document

104*

Inline XBRL for the cover page of this Quarterly Report on Form 10-Q, included in the Exhibit 101 Inline XBRL Document Set

*	Filed herewith.

†	Certain schedules and exhibits have been omitted pursuant to Item 601(b)(5) of Regulation S-K. A copy of any omitted schedule or exhibit will be furnished supplementally to the Securities and Exchange Commission upon request; provided, however, that U.S. Energy Corp. may request confidential treatment pursuant to Rule 24b-2 of the Securities Exchange Act of 1934, as amended, for any schedule or exhibit so furnished.

♦	Furnished herewith.

Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	U.S. ENERGY CORP.

Date: November 12, 2025	By:	/s/ Ryan L. Smith
		RYAN L. SMITH, Chief Executive Officer (Principal Executive Officer)

Date: November 12, 2025	By:	/s/ Mark L. Zajac
		MARK L. ZAJAC, Chief Financial Officer (Principal Financial and Accounting Officer)

US ENERGY CORP 10-Q