HKN Announces Continued Positive Cash Flow From Operations With Decreased Operating and Overhead Costs

HKN, Inc. (NYSE Amex: HKN) ("HKN") today reported its interim financial results for the three and nine months ended September 30, 2009. HKN reported net losses of $615 thousand and $1.9 million, respectively, during the three and nine months ended September 30, 2009 as compared to a net loss of $3.3 million and net income of $193 thousand for the respective prior year periods.

Focus on Efficient Operations and Capital Structure

--  During 2009, our oil and gas revenue has been comprised of
    approximately 82% from oil sales and 18% from natural gas sales.  During
    the nine months ended September 30, 2009, oil prices decreased 53% from an
    average of $114.48 per barrel in the prior year period to $53.72 per barrel
    in 2009.  Prices realized for natural gas sales decreased 63%, averaging
    $10.82 per mcf in 2008 compared to $4.02 per mcf during 2009.

--  Our oil and gas operating expense decreased 38%, decreasing from
    approximately $3.5 million during third quarter 2008 to $2.2 million during
    third quarter 2009 due primarily to lower operating costs at our Main Pass
    35 field, lower production taxes, as well as certain hurricane repair costs
    which were incurred during third quarter 2008.

--  General and administrative expenses decreased 33% from $1.2 million
    for the third quarter 2008 to $834 thousand for the third quarter 2009
    primarily due to overall lower salary and personnel costs along with
    decreased rent and consultant fees.

--  In spite of the challenging commodity pricing markets, we continue to
    be in a financially-stable position. During the nine months ended September
    30, 2009, we had positive cash flow from our operations.  We have no debt
    outstanding, and we have a cash balance of approximately $11.3 million at
    September 30, 2009.

--  We used approximately $2.4 million during the 2009 period for capital
    projects.  The majority of these capital expenditures were used for
    upgrades and improvements at our Main Pass 35 facility as well as the
    completion of two producing wells at our Creole field which increased both
    our reserves and production from this field.

--  We deployed cash of $1 million to redeem 10,000 shares of our Series M
    Preferred, for which the cash dividend rate increased from 8% to 10%, and
    $1.7 million to repurchase shares of our common stock during the first nine
    months of 2009.

    

Upgrades and Improvements at Main Pass 35 Facilities

During 2009, we have focused on enhancing the value of our Main Pass 35 field, which is located offshore Louisiana in the Gulf of Mexico, by performing various process and structural upgrades and improvements to the facility and its equipment. We believe our Main Pass 35 asset has unique characteristics such as low-decline oil production, behind-pipe development potential as well as third-party oil, gas and water processing and handling services for neighboring fields in the area. We continue to focus on enhancing this asset by improving operational efficiencies, reducing maintenance costs and reducing the third-party dependency of our Main Pass 35 asset.

HKN's operating results for the three and nine months ended September 30, 2009 and 2008 are as follows (in thousands, except for share and per share amounts)

                                                     Three Months Ended
                                                  ------------------------
                                                        September 30,
                                                  ------------------------
                                                      2009         2008
                                                  -----------  -----------
                                                  (unaudited)  (unaudited)
Oil Revenues                                      $     2,369  $     4,113
Gas Revenues                                      $       280  $     1,839
Trade Losses                                      $         -  $      (849)
Fees, Interest and Other Revenues                 $       450  $       503
Oil and Gas Operating Expenses                    $     2,169  $     3,478
General and Administrative Expenses               $       834  $     1,245
Provision for Doubtful Accounts                   $       (49) $         -
Operating Margin (Non-GAAP; see reconciliation
 below)                                           $       145  $       883
Depreciation, Depletion, Amortization and
 Accretion                                        $       752  $     1,190
Net Loss                                          $      (615) $    (3,266)
Net Loss Attributed to Noncontrolling Interests   $       160  $        62
Net Loss Attributed to HKN, Inc.                  $      (455) $    (3,204)
Net Loss Attributed to Common Stock               $      (528) $    (3,276)
Basic and Diluted Net Loss per Common Share       $     (0.05) $     (0.34)
Basic and Diluted Weighted Average Common Shares
 Outstanding                                        9,639,077    9,638,039



                                                      Nine Months Ended
                                                  ------------------------
                                                        September 30,
                                                  ------------------------
                                                      2009         2008
                                                  -----------  -----------
                                                  (unaudited)  (unaudited)
Oil Revenues                                      $     6,108  $    13,238
Gas Revenues                                      $     1,344  $     5,967
Trade Losses                                      $         -  $    (2,270)
Fees, Interest and Other Revenues                 $     1,769  $     2,023
Oil and Gas Operating Expenses                    $     5,981  $     8,554
General and Administrative Expenses               $     2,023  $     3,491
Provision for Doubtful Accounts                   $       222  $         -
Operating Margin (Non-GAAP; see reconciliation
 below)                                           $       995  $     6,913
Depreciation, Depletion, Amortization and
 Accretion                                        $     2,736  $     3,680
Net Income (Loss)                                 $    (1,891) $       193
Net Loss Attributed to Noncontrolling Interests   $       160  $        75
Net Income (Loss) Attributed to HKN, Inc.         $    (1,731) $       268
Net Income (Loss) Attributed to Common Stock      $    (2,086) $        33
Basic and Diluted Net Income (Loss) per Common
 Share                                            $     (0.23) $      0.00
Basic and Diluted Weighted Average Common Shares
 Outstanding                                        9,165,322    9,684,609


Balance Sheet Summary (in thousands)

                                                September 30, December 31,
                                                ------------- -------------
                                                    2009          2008
                                                ------------- -------------
                                                (unaudited)
Current Ratio (1)                                   3.91 to 1     5.77 to 1
Working Capital (2)                             $      10,535 $      16,102
Cash and Marketable Securities                  $      11,291 $      15,219
Total Debt                                      $           - $           -
Total Stockholders' Equity                      $      62,932 $      59,904
Total Liabilities to Equity                         0.16 to 1     0.15 to 1


(1) Current ratio is calculated as current assets divided by current
    liabilities.
(2) Working capital is the difference between current assets and current
    liabilities.



NON-GAAP FINANCIAL MEASURE

Reconciliation of Operating Margin to Net Income (Loss) (in thousands)

                                                    Three Months Ended
                                                      September 30,
                                                --------------------------
                                                    2009          2008
                                                ------------  ------------
                                                (unaudited)   (unaudited)
Net Loss - GAAP                                 $       (615) $     (3,266)
Depreciation, Depletion, and Amortization                752         1,190
Interest Expense and Other Losses (Gains)                (42)            5
Equity in Losses (Earnings) of Spitfire                   50           (97)
Impairment of Investment in Spitfire                       -         2,787
Income Tax Expense                                         -           264
                                                ------------  ------------
Operating Margin                                $        145  $        883
                                                ============  ============

                                                    Nine Months Ended
                                                      September 30,
                                                ------------  ------------
                                                    2009          2008
                                                ------------  ------------
                                                 (unaudited)  (unaudited)
Net Income (Loss) - GAAP                        $     (1,891) $        193
Depreciation, Depletion, and Amortization              2,736         3,680
Interest Expense and Other Losses                         17            50
Equity in Losses (Earnings) of Spitfire                  173           (68)
Impairment of Investment in Spitfire                       -         2,787
Income Tax Expense (Benefit)                             (40)          271
                                                ------------  ------------
Operating Margin                                $        995  $      6,913
                                                ============  ============

Management believes the presentation of this non-GAAP financial measure, in connection with the results for the three and nine months ended September 30, 2009 and 2008, provides useful information to investors regarding our results of operations. Management also believes that this non-GAAP financial measure provides a picture of our results that is comparable among reporting periods and provides factors that influenced performance during the period under the report. This non-GAAP financial measure should be considered in addition to, and not as a substitute for, financial measures prepared in accordance with GAAP.

HKN, Inc. is an independent energy company engaged in the development and production of crude oil, natural gas and coalbed methane assets and in the active management of energy-based investments. Additional information may be found at the HKN Web site, www.hkninc.com. Please e-mail all investor inquiries to HKNinquiries@ctaintegrated.com.

Certain statements in this announcement and inferences derived therefrom may be regarded as "forward-looking statements" within the meaning of the Securities Exchange Act of 1934, as amended. These forward-looking statements are based on the opinions and estimates of management at the time the statements are made. Management's current view and plans, however, are subject to numerous known and unknown risks, uncertainties and other factors that may cause the actual results, performance, timing or achievements of HKN to be materially different from any results, performance, timing or achievements expressed or implied by such forward-looking statements. The various uncertainties, variables, and other risks include those discussed in detail in the Company's SEC filings, including the Annual Report on Form 10-K filed on February 18, 2009. HKN undertakes no duty to update or revise any forward-looking statements. Actual results may vary materially.

---