Nevada
|
|
20-8428738
|
||
(State or other jurisdiction of incorporation
or
organization) |
|
(IRS Employer Identification Number)
|
||
3880 Hulen St., Ste 500, Fort Worth,
TX
|
76107
|
(Address of principal executive offices))
|
(Zip Code)
|
|
Barnett Shale. Our main area of interest
in the Barnett Shale play is located in the "oil window" of the Barnett
in southwest Cooke County, Texas. We sold approximately 1,475 net acres
outside our main area of interest and acquired bolt-on acreage of approximately
710 gross acres (approximately 533 net acres) contiguous to the acreage
we hold in Cooke County. We drilled, completed, and began production in twelve wells and drilled another seven wells that we anticipate will be completed in the first quarter of fiscal year 2009. Additionally, we repurchased working interests in 30 wells at a cost of approximately $1.8 million. We identified zones up-hole in most of our existing wells that show significant hydro-carbon producing potential in addition to the proven reserves located in the Barnett Shale interval. In February, we successfully moved up-hole from the Barnett and re-completed one well into the Forestburg limestone formation. The re-completed well had an IP of 40 barrels of oil and 50 mcf gas per day at a cost of approximately $50,000. |
|
Corsicana Enhanced Oil Recovery (EOR) Project. We began injecting surfactant polymer in our pilot project in mid-June 2007. The initial results have been positive. Average daily production in the pilot project increased by 50% for the fourth quarter when compared to pre-pilot production for the first quarter of the fiscal year. We have initiated the second phase of our polymer flood program and as of the date of this filing have drilled 12 new wells in an area immediately south to our injection facility adjacent to the pilot wells. To date, we have injected over 162,000 bbls of a polymer-surfactant solution into our pilot acreage and expanded the area to include an additional 100 acres. We have also drilled 1 of 4 planned and permitted deep exploration wells with our working interest partner and expect to drill the remaining three during the second quarter of fiscal year 2009. |
|
Fayetteville Shale Mineral Interests. We have decided to sell our acreage in Fayetteville Shale as it lies outside of our geographic area of interest. |
|
Tri-County Gas Gathering System. In June 2007, we sold our interest in the Tri-County Gas Gathering System for a gain of approximately $2.2 million. The 8-k filed on June 7, 2007 is incorporated herein by reference. |
March 31,
|
December 31,
|
||||||||||
Years Ending |
2008
|
2006
|
2005
|
||||||||
Production | |||||||||||
Oil (Bbl) |
33,602
|
34,607
|
8,965
|
||||||||
Gas (Mcf) |
351,538
|
199,282
|
94,358
|
||||||||
Total (BOE) |
92,192
|
67,821
|
24,691
|
||||||||
Revenues | |||||||||||
Crude Oil | $ |
2,704,468
|
$ |
1,772,649
|
$ |
555,097
|
|||||
Gas |
2,197,604
|
1,101,642
|
554,102
|
||||||||
Total |
4,902,072
|
2,874,291
|
1,109,199
|
||||||||
Average Sale Price (per BOE) | $ |
53.17
|
$ |
42.38
|
$ |
44.92
|
|||||
|
the domestic and foreign supply of oil and gas; |
|
the price and availability of alternative fuels; |
|
weather conditions; |
|
the level of consumer demand; |
|
the price of foreign imports; |
|
world-wide economic conditions; |
|
political conditions in oil and gas producing regions; and |
|
domestic and foreign governmental regulations. |
|
injury or loss of life; |
|
severe damage to or destruction of property, natural resources and equipment; |
|
pollution or other environmental damage; |
|
clean-up responsibilities; |
|
regulatory investigations and penalties; or |
|
suspension of operations |
|
we may be required to dedicate a substantial portion of our cash flows from operations to the payment of our indebtedness, reducing the funds available for our operations; |
|
a portion of our borrowings are at variable rates of interest, making us vulnerable to increases in interest rates; |
|
we may be more highly leveraged than some of our competitors, which could place us at a competitive disadvantage; |
|
our degree of leverage may make us more vulnerable to a downturn in our business or the general economy; |
|
the terms of our credit arrangements could contain numerous financial and other restrictive covenants; |
|
our debt level could limit our flexibility in planning for, or reacting to, changes in our business and the industry in which we operate; and |
|
we may have difficulties borrowing money in the future. |
|
changes in oil and natural gas prices; |
|
variations in quarterly drilling, re-completions, acquisitions and operating results; |
|
changes in financial estimates by securities analysts; |
|
changes in market valuations of comparable companies; |
|
additions or departures of key personnel; or |
|
future sales of our stock. |
Reserves |
Barnett
Shale |
|
Corsicana
Field |
|
E. Texas
Field |
|
Total
|
||
Proved Developed (MBOE) |
1,437
|
|
430
|
|
9
|
|
1,876
|
||
Proved Undeveloped (MBOE) |
2,642
|
|
10,393
|
|
9
|
|
13,044
|
||
Total Proven Reserves at March 31, 2008 |
4,079
|
|
10,823
|
|
18
|
|
14,920
|
||
|
|
|
|
|
|
|
|||
Estimated Future Net Revenues (M$) |
175,177
|
|
754,202
|
|
669
|
|
930,048
|
||
|
|
|
|
|
|
|
|||
Present Value of Future Net Revenues (M$) |
89,447
|
|
335,509
|
|
489
|
|
425,445
|
||
Benchmark Pricing |
Natural Gas per mcf |
$9.86
|
||||
Crude Oil per barrel |
$101.54
|
|
|
customary royalty interests; |
|
liens incident to operating agreements and for current taxes; |
|
obligations or duties under applicable laws; |
|
development obligations under oil and gas leases; or |
|
burdens such as net profit interests. |
Fiscal 2008 | High | Low |
June 30, 2007 | $1.28 | $1.05 |
September 30, 2007 | $1.30 | $1.02 |
December 31, 2007 | $1.42 | $0.80 |
March 31, 2008 | $1.04 | $0.62 |
Fiscal 2007 | High | Low |
June 30, 2006 | $Nil | $Nil |
September 30, 2006 | $Nil | $Nil |
December 31, 2006 | $1.26 | $0.05 |
March 31, 2007 | $1.33 | $0.95 |
Discounted Cash Flows @ 10%
|
Net Reserves (MBOE)
|
|||||||||||
2008
|
2007
|
% Change
|
2008
|
2007
|
% Change
|
|||||||
Proved Developed | $ |
37,209,260
|
$ |
7,781,890
|
478.2%
|
1,437
|
426
|
337.0%
|
||||
Proved Undeveloped |
52,238,110
|
2,323,380
|
2248.4%
|
2,642
|
409
|
646.4%
|
||||||
$ |
89,447,370
|
$ |
10,105,270
|
885.2%
|
4,079
|
835
|
488.4%
|
|||||
Discounted Cash Flows @ 10%
|
Net Reserves (MBOE)
|
|||||||||||
2008
|
2007
|
% Change
|
2008
|
2007
|
% Change
|
|||||||
Proved Developed | $ |
14,799,080
|
$ |
1,104,080
|
1340.4%
|
430
|
106
|
406.4%
|
||||
Proved Undeveloped |
320,710,090
|
169,758,910
|
188.9%
|
10,394
|
11,302
|
-8.0%
|
||||||
$ |
335,509,170
|
$ |
170,862,990
|
196.4%
|
10,823
|
11,408
|
-5.1%
|
|||||
Fiscal Year Ending March 31
|
||||||
2009
|
2010
|
2011
|
||||
Office Lease - |
150,000
|
160,000
|
131,525
|
|||
Mineral Lease loans |
72,000
|
-
|
-
|
|||
Related Party Notes |
325,000
|
3,195,000
|
-
|
|||
Construction Loan |
15,000
|
16,000
|
16,000
|
1931 E. 37th Street, Suite 7
Odessa, Texas 79762 (432) 363-0067 Fax (432) 363-0376 |
2626 Royal Circle
Kingwood, Texas 77339 (281) 359-7224 Fax (281) 359-7112 |
3300 N. A Street, Bldg. 4, Suite 200
Midland, Texas 79705 (432) 686-9381 Fax (432) 684-6722 |
March 31, 2008
|
March 31, 2007
|
|||||
ASSETS | ||||||
Current Assets: | ||||||
Cash | $ |
592,665
|
$ |
212,254
|
||
Accounts Receivable: | ||||||
Oil & Gas - Related Party |
868,406
|
495,200
|
||||
Other |
-
|
63,389
|
||||
Inventory |
4,748
|
-
|
||||
Hedging Account |
13,062
|
-
|
||||
Discontinued Operations - Assets Net of Liabilities |
-
|
4,005,567
|
||||
Total Current Assets |
1,478,881
|
4,776,410
|
||||
Note Receivable |
1,355,228
|
1,614,218
|
||||
Oil and Gas Properties - successful efforts method |
17,832,931
|
11,712,673
|
||||
Less Accumulated Depletion and Depreciation |
(4,139,337
|
) |
(2,740,044
|
) | ||
Oil & Gas Properties (net) |
13,693,594
|
8,972,629
|
||||
Other Depreciable Assets: |
1,641,806
|
-
|
||||
Less Accumulated Depreciation |
(121,113
|
) |
-
|
|||
Other Depreciable Assets (net) |
1,520,693
|
-
|
||||
Other Related Party Receivable |
80,395
|
70,395
|
||||
Leasehold Held for Sale |
1,680,813
|
-
|
||||
Investment in Equity Method Investment |
142,395
|
-
|
||||
Total Assets | $ |
19,951,999
|
$ |
15,433,652
|
||
LIABILITIES | ||||||
Current Liabilities: | ||||||
Accounts Payable | $ |
103,479
|
$ |
509,540
|
||
Notes Payable to Related Parties |
324,330
|
324,330
|
||||
Payable to Related Parties |
1,547,136
|
3,379,069
|
||||
Royalties Payable |
57,485
|
-
|
||||
Accrued Expenses |
857,887
|
889,857
|
||||
Accrued Expenses - Related Parties |
171,788
|
23,646
|
||||
Current Portion of Long-Term Debt |
14,960
|
5,093,864
|
||||
Total Current Liabilities |
3,077,065
|
10,220,306
|
||||
Notes Payable |
1,647,769
|
3,605,937
|
||||
Notes Payable - Related Parties |
3,194,594
|
3,294,594
|
||||
Other Related Party Payables |
490,840
|
880,261
|
||||
Less Current Portion of Notes Payable |
(14,960
|
) |
(5,093,864
|
) | ||
Total Long-Term Debt |
5,318,243
|
2,686,928
|
||||
Deferred Tax Liability |
2,163,183
|
1,734,563
|
||||
Total Liabilities |
10,558,491
|
14,641,797
|
||||
Commitments & Contingencies: |
|
|
||||
Contingent Stock Based Compensation |
214,976
|
-
|
||||
Stockholders' Equity | ||||||
Common
Stock, $.001 par,200,000,000 shares authorized and 80,181,310 and 71,954,262 shares outstanding on March 31, 2008 and 2007, respectively |
80,181
|
71,954
|
||||
Additional Paid-In-Capital |
9,553,346
|
1,970,795
|
||||
Retained Deficit |
(454,995
|
) |
(1,250,894
|
) | ||
Total Stockholders' Equity |
9,178,532
|
791,855
|
||||
Total Liabilities & Stockholders' Equity | $ |
19,951,999
|
$ |
15,433,652
|
||
Three Months Ended
|
Fiscal Year
Ended |
Twelve
Months Ended |
||||||||||
March 31, 2008
(unaudited) |
March 31, 2007
|
Mar. 31, 2008
|
Dec. 31, 2006
|
|||||||||
Revenues | ||||||||||||
Oil & Gas Sales | $ |
1,471,908
|
$ |
814,400
|
$ |
4,902,072
|
$ |
2,874,291
|
||||
Sale of Leases |
-
|
19,431
|
307,028
|
400,378
|
||||||||
Other Income |
113,919
|
95,388
|
281,231
|
45,771
|
||||||||
1,585,827
|
929,219
|
5,490,331
|
3,320,440
|
|||||||||
Costs and Expenses | ||||||||||||
Oil & Gas Lease Operating Expenses |
655,208
|
168,346
|
2,125,261
|
1,131,502
|
||||||||
Workover Expenses |
317,349
|
-
|
356,342
|
-
|
||||||||
Severance & Ad Valorem Taxes |
116,524
|
40,962
|
318,785
|
163,523
|
||||||||
Geologic & Geophysical |
-
|
-
|
8,993
|
-
|
||||||||
Delay Rentals |
-
|
-
|
52,186
|
-
|
||||||||
Plugging Costs & Expired Leases |
290,959
|
-
|
290,959
|
-
|
||||||||
Depletion & Depreciation |
647,309
|
468,540
|
1,520,406
|
1,940,354
|
||||||||
General & Administrative: |
-
|
135,947
|
-
|
281,727
|
||||||||
Salaries & Benefits |
308,052
|
-
|
1,104,785
|
-
|
||||||||
Legal & Professional |
86,196
|
-
|
584,765
|
-
|
||||||||
Other General & Administrative |
101,489
|
-
|
332,009
|
-
|
||||||||
Interest,
net of capitalized interest of $120,208 and $113,706 for the three months ended March 31, 2008, and March 31, 2007, respectively and $488,299 and $420,230 for the years ended March 31, 2008 and December 31, 2006, respectively |
-
|
63,321
|
-
|
13,660
|
||||||||
2,523,086
|
877,116
|
6,694,491
|
3,530,766
|
|||||||||
Interest Income |
54,959
|
55,811
|
210,938
|
-
|
||||||||
Hedging Loss |
(10,047
|
) |
-
|
(16,938
|
) |
-
|
||||||
Loss on Equity Method Investments |
(32,605
|
) |
-
|
(32,605
|
) |
-
|
||||||
Income (Loss) from continuing operations before
income taxes and discontinued operations |
(924,952
|
) |
107,914
|
(1,042,765
|
) |
(210,326
|
) | |||||
Income Tax Provision |
323,695
|
(1,363,244
|
) |
364,930
|
-
|
|||||||
Income from discontinued operations, net of income taxes: | ||||||||||||
Pipeline Income |
-
|
107,536
|
22,930
|
403,082
|
||||||||
Gain on Sale of Pipeline |
-
|
-
|
1,450,805
|
-
|
||||||||
Income from discontinued operations |
-
|
107,536
|
1,473,735
|
403,082
|
||||||||
Net Income (Loss) | $ |
(601,257
|
) | $ |
(1,147,794
|
) | $ |
795,900
|
$ |
192,756
|
||
Basic & Diluted Loss per Common Share | $ |
(0.01
|
) | $ |
(0.02
|
) | $ |
0.01
|
||||
Weighted Average Common Shares Outstanding |
79,831,310
|
69,616,786
|
78,800,618
|
|||||||||
Pro-Forma Earnings Per Share | ||||||||||||
Net Income |
|
$ |
192,756
|
|||||||||
Proforma Income Tax Expense at Statutory Rate (35%) |
(67,465
|
) | ||||||||||
Proforma Net Income |
|
$ |
125,291
|
|||||||||
Proforma Weighted Average Shares Outstanding |
68,129,310
|
|||||||||||
Proforma Basic & Diluted Earnings Per Share |
|
$ |
0.00
|
|||||||||
Common Stock
|
Number of
Shares |
|
Amount
|
|
Paid-In
Capital |
|
Retained
Deficit |
|
Total
|
Combined Equities
of Merged Companies December 31, 2005 |
68,129,310
|
$ |
68,129
|
$ |
(921,301
|
) | $ |
(829,935
|
) | $ |
(1,683,107
|
) | ||
Net Income 2006 |
-
|
-
|
-
|
192,756
|
192,756
|
|||||||||
Balance, December 31, 2006 |
68,129,310
|
68,129
|
(921,301
|
) |
(637,179
|
) |
(1,490,351
|
) | ||||||
Sale of Common Stock |
3,824,952
|
3,825
|
3,426,175
|
-
|
3,430,000
|
|||||||||
Change in Tax Status
of Two Merged Companies |
-
|
-
|
(534,079
|
) |
534,079
|
-
|
||||||||
Net Loss 2007 |
-
|
-
|
-
|
(1,147,794
|
) |
(1,147,794
|
) | |||||||
Balance, March 31, 2007 |
71,954,262
|
71,954
|
1,970,795
|
(1,250,894
|
) |
791,855
|
||||||||
Sale of Common Stock |
7,637,048
|
7,637
|
6,877,717
|
-
|
6,885,354
|
|||||||||
Common Stock Issued
for Wilson Energy Acquisition |
240,000
|
240
|
298,560
|
-
|
298,800
|
|||||||||
Common Stock Issued
for Employee Compensation |
350,000
|
350
|
406,274
|
-
|
406,624
|
|||||||||
Net Income 2008 |
-
|
-
|
-
|
795,900
|
795,900
|
|||||||||
Balance, March 31, 2008 |
80,181,310
|
$ |
80,181
|
$ |
9,553,346
|
$ |
(454,994
|
) | $ |
9,178,533
|
||||
|
|
|
|
|
Three Months Ended
|
Fiscal Year
Ended |
Year Ended
|
||||||||||
Operating Activities: |
Mar. 31, 2008
(unaudited) |
Mar. 31, 2007
|
Mar. 31, 2008
|
Dec 31, 2006
|
||||||||
Net Income | $ |
(601,257
|
) | $ |
(1,147,794
|
) | $ |
795,900
|
$ |
192,756
|
||
Adjustments
to reconcile net income to cash from operating activities: |
||||||||||||
Deferred Income Tax Expense |
(323,695
|
) |
1,421,148
|
428,620
|
-
|
|||||||
Depletion, Depreciation, & Amortization |
647,308
|
468,540
|
1,520,406
|
1,940,355
|
||||||||
Expired Leases |
280,400
|
-
|
280,400
|
-
|
||||||||
Note Accretion |
-
|
41,487
|
-
|
128,334
|
||||||||
Stock based compensation |
156,614
|
-
|
621,600
|
-
|
||||||||
Loss on Equity Method Investment |
32,605
|
-
|
32,605
|
-
|
||||||||
Joint Venture Partner Expense |
-
|
106,276
|
3,084,789
|
332,413
|
||||||||
Gain on Sale of Pipeline |
-
|
-
|
(5,789,382
|
) |
-
|
|||||||
Cost of Leases Sold |
-
|
-
|
105,885
|
-
|
||||||||
Changes in Operating Assets and Liabilities | ||||||||||||
Cash Overdraft |
-
|
-
|
-
|
186,912
|
||||||||
Changes in Other Assets |
-
|
13,454
|
-
|
(13,455
|
) | |||||||
Changes in Accrued Liabilities |
(182,153
|
) |
-
|
(55,616
|
) |
86,667
|
||||||
Change in Inventory |
(4,748
|
) |
-
|
(4,748
|
) |
-
|
||||||
Change in Related Party Receivables/Payables |
366,237
|
(516,714
|
) |
37,343
|
(543,483
|
) | ||||||
Changes in Other Receivables |
-
|
(63,389
|
) |
63,389
|
2,324
|
|||||||
Changes in Hedging Account |
10,047
|
-
|
(13,062
|
) |
-
|
|||||||
Changes in Royalties Payable |
9,140
|
-
|
57,485
|
-
|
||||||||
Change in Revenue Receivables |
145,723
|
(495,201
|
) |
(373,206
|
) |
86,762
|
||||||
Changes in Accounts Payable |
(80,597
|
) |
704,151
|
(492,906
|
) |
-
|
||||||
Net Cash provided (used) from operating activities |
455,624
|
531,958
|
299,502
|
2,399,585
|
||||||||
Net Cash provided (used) from discontinued operations |
-
|
(1,682,199
|
) |
6,202,067
|
(2,173,479
|
) | ||||||
Net
Cash provided (used) by operating activities and discontinued operations |
455,624
|
(1,150,241
|
) |
6,501,569
|
226,106
|
|||||||
Investing Activities: | ||||||||||||
Oil
& Gas Drilling, Completing and Leasehold Acquisition Costs |
(219,665
|
) |
(2,091,787
|
) |
(5,269,960
|
) |
(6,371,739
|
) | ||||
Change in Drilling Reimbursements in Excess of Costs |
-
|
(1,962,407
|
) |
-
|
492,160
|
|||||||
Change in Capitalized Note Accretion |
35,000
|
-
|
140,000
|
-
|
||||||||
Change in Related Party Payable related to drilling |
-
|
-
|
(4,120,568
|
) |
2,220,498
|
|||||||
Deposits |
-
|
-
|
-
|
200,000
|
||||||||
Investment in Other Depreciable Assets |
(166,370
|
) |
-
|
(1,641,805
|
) |
-
|
||||||
Investment in Equity Method Investment |
-
|
-
|
(175,000
|
) |
-
|
|||||||
Note Receivable Collections |
50,085
|
987,022
|
258,990
|
-
|
||||||||
Net Cash used in investing activities |
(300,950
|
) |
(3,067,172
|
) |
(10,808,343
|
) |
(3,459,081
|
) | ||||
Financing Activities | ||||||||||||
Notes Payable (Payments) Advances |
6,910
|
999,667
|
(2,098,168
|
) |
704,466
|
|||||||
Changes in Notes Payable Related Party |
-
|
-
|
(100,000
|
) |
1,264,957
|
|||||||
Net cash received from common stock subscriptions |
-
|
3,430,000
|
6,885,353
|
-
|
||||||||
Net Cash provided (used) from financing activities. |
6,910
|
4,429,667
|
4,687,185
|
1,969,423
|
||||||||
Net Increase (Decrease) in cash |
161,584
|
212,254
|
380,411
|
(1,263,552
|
) | |||||||
Cash - Beginning of the period |
431,081
|
-
|
212,254
|
1,263,552
|
||||||||
Cash - End of the period | $ |
592,665
|
$ |
212,254
|
$ |
592,665
|
$ |
-
|
||||
Three Months Ended
|
Fiscal Year
Ended |
Year Ended
|
||||||||||
Mar. 31, 2008
(unaudited) |
Mar. 31, 2007
|
Mar. 31, 2008
|
Dec 31, 2006
|
|||||||||
Supplemental Disclosure of Cash Flow Information | ||||||||||||
Cash paid during period for: | ||||||||||||
Interest | $ |
81,482
|
$ |
73,234
|
$ |
204,217
|
$ |
185,284
|
||||
Income Taxes | $ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
||||
Non Cash Investing and Financing Activities | ||||||||||||
|
|
|
||||||||||
Stock Based Property Acquisition | $ |
-
|
$ |
-
|
$ |
298,800
|
$ |
-
|
||||
Contribution of Note Receivable | $ |
-
|
$ |
2,601,240
|
$ |
-
|
$ |
-
|
||||
Contribution of Note Payable | $ |
-
|
$ |
(1,950,000
|
) | $ |
-
|
$ |
-
|
|||
Conversion of Note Payable to Minority Interest | $ |
-
|
$ |
(1,490,000
|
) | $ |
-
|
$ |
-
|
|||
Contribution of Related Party Receivable/Payable | $ |
-
|
$ |
651,240
|
$ |
-
|
$ |
-
|
||||
Vested Stock Based Compensation | $ |
406,624
|
$ |
-
|
$ |
406,624
|
$ |
-
|
||||
|
Approximately 8,800 acres of proven producing, proven undeveloped, and unproven reserves located in the "oil window" of the Barnett Shale in North Central Texas; |
|
Approximately 6,000 acres of undeveloped leasehold in the Fayetteville shale prospect in central Arkansas; and |
|
A note and option receivable. The outstanding principal of the note receivable was $2,614,246. The note was secured by a drilling rig. The face value of the option receivable was $300,000 and the carrying value was $0. |
|
An undivided 44.44% interest in a joint venture that owned 30% of the Tri-County Gas Gathering System, a pipeline servicing the section of the Barnett Shale where REO's leasehold is located and a 100% working interest in one lease located in the oil window of the Barnett Shale. |
|
Deferred tax liabilities of $313,414. |
|
95% working interest in approximately 4,000 acres in leasehold in East Central Texas. The majority of the property was classified as proven undeveloped and is the subject of an ASP flood pilot. JMT's cost basis in the leasehold was zero due to an impairment write-down taken on the property several years ago. |
March 31
2008 |
March 31
2007 |
|||||
Federal Statutory Tax Rate |
34%
|
34%
|
||||
State |
1%
|
1%
|
||||
Consolidated Effective Tax Rate |
35%
|
35%
|
||||
March 31
2008 |
March 31
2007 |
|||||
Expected Tax Benefit from Continuing Operations |
(364,930
|
) | $ |
74,966
|
||
Expected Tax Expense from Discontinued Operations |
793,550
|
$ |
57,904
|
|||
Tax Expense related to change in tax status |
1,288,278
|
|||||
Income Tax Provision | $ |
428,620
|
$ |
1,421,148
|
||
March 31
2008 |
March 31
2007 |
|||||
Deferred Tax Assets: | ||||||
Net Operating Loss Carryforward | $ |
1,208,164
|
$ |
952,916
|
||
Stock Based Compensation |
31,221
|
-
|
||||
Other Deferred Tax Assets |
2,032
|
-
|
||||
Total Deferred Tax Assets |
1,241,417
|
952,916
|
||||
Deferred Tax Liabilities | ||||||
Oil & Gas Properties Basis |
3,375,513
|
1,956,886
|
||||
Other Deferred Tax Liabilities |
29,087
|
730,593
|
||||
Total Deferred Liabilites |
3,404,600
|
2,687,479
|
||||
Net Deferred Tax Liability | $ |
2,163,183
|
$ |
1,734,563
|
||
March 31
2008 |
March 31
2007 |
|||||
Numerator | ||||||
Net Income (Loss) | $ |
795,900
|
$ |
(1,147,794
|
) | |
Denominator | ||||||
Weighted Average Shares Outstanding - Basic |
78,800,618
|
69,616,786
|
||||
Basic - Net Income | $ |
0.01
|
$ |
(0.02
|
) |
3/31/2008
|
3/31/2007
|
|
Frost National Bank Line of Credit. On January 24, 2008, ReoStar opened a line of credit with Frost National Bank. The line of credit is secured by the workover rig, service rig, swab rig and other equipment. The credit line is $550,000, bears interest at prime rate, and matures January 15, 2009. As of March 31, 2008, the line of credit balance was $0. |
$ -
|
$ -
|
Construction Loan. On October 2, 2007, ReoStar secured a $245,000 construction loan from Texas Capital Bank to partially finance the construction of a field office on a 10 acre parcel in Corsicana, Texas. The terms of the loan provide for 6 months of interest payments beginning November 1, 2007. Beginning May 1, 2008, the loan provides for 60 months payments equal to $1,360 plus interest. The loan provides for interest equal to the Wall Street Journal Prime Rate. A balloon payment of $164,455 plus interest will be due May 1, 2013. As of March 31, 2008, the outstanding principal balance of the note was $59,335. |
59,335
|
-
|
Note Payable to Frost National Bank. On March 31, 2007, the note had a principal balance of $1,950,000, carried an annual interest rate of 5.65% and matured on April 11, 2007. As of March 31, 2007, interest totaling $63,091 was accrued. The note was paid in full on April 10, 2007. |
-
|
1,950,000
|
Note Payable to 1st State Bank of Texas. The note had a principal balance of $79,603 on March 31, 2007. The note was originated on March 24, 2004, carried a variable interest rate equal to Wall Street Journal prime plus 1%, and matured on August 1, 2008. The note was paid in full in July 2007. |
-
|
79,603
|
Lease Notes Payable. ReoStar has several notes payables to various private investors that were used by a predecessor company for leasehold acquisitions. |
|
|
The first originated December 1, 2005 and bears interest of 20% on the principal balance outstanding on the anniversary date. Principal balance of $100,000 was outstanding on March 31, 2007. The note was paid in full in October, 2007. |
-
|
100,000
|
The second note, originated April 30, 2004, and the third note, originated December 12, 2005, are due to the same individual. Both notes were in the amount of $100,000. The notes provide a ½% carried working interest on each well drilled on certain Arkansas acreage and as certain Arkansas acreage is drilled, the original proceeds shall be repaid at the rate of $2 for each $1 invested on a per acre basis. The Arkansas leasehold has a five year term. In order to make a provision for the $2 for $1 repayment, we accrete interest at a 20% rate. None of the acreage has been drilled, and the balance of the notes was $278,334 and $238,334 on March 31, 2008 and March 31, 2007, respectively. |
278,334
|
238,334
|
The fourth note originated on December 19, 2005 in the amount of $500,000. The note provides a ½% carried working interest on each well drilled on certain Arkansas acreage and as certain Arkansas acreage is drilled, the original proceeds shall be repaid at the rate of $2 for each $1 invested on a per acre basis. The leasehold has a five year term. In order to make a provision for the $2 for $1 repayment, we accrete interest at a 20% rate. None of the acreage has been drilled, and the balance of the note was $725,000 and $625,000 on March 31, 2008 and March 31, 2007, respectively. |
725,000
|
625,000
|
The fifth note in the amount of $100,000 originated on May 15, 2006 and bears interest of 10% due annually. The note matures June 1, 2008. The balance of the note was $72,100 and $100,000 on March 31, 2008 and March 31, 2007, respectively. |
72,100
|
100,000
|
The last note originated May 3, 2006 in the amount of $513,000. The note provides that as certain Arkansas acreage is drilled, the original proceeds shall be repaid at the rate of $257 for each $385 invested on a per acre basis. Additionally, the note provides for the conveyance of a .6666% working interest carried to the tanks on 1,333 of certain Arkansas acreage. The note provides the lender the option to return any interest assigned to ReoStar in exchange for payment of $513,000 plus 10% interest per annum. The option is valid only from May 3, 2007 through November 3, 2007. ReoStar will accrue interest at 10%. The note had a balance of $513,000 at March 31, 2008 and March 31, 2007. |
513,000
|
513,000
|
Notes Payable to Shareholder. ReoStar has notes payable totaling $324,330 to ReoStar's President and CEO. The note matures on September 30, 2008 and bears interest of 8%. |
324,330
|
324,330
|
ReoStar has notes payables to a limited partnership owned by the Chairman of the Board. On March 31, 2008, the notes totaled $3,194,594. The note matures on December 31, 2009 and provides for an interest rate of 7.6%. On March 31, 2007, the note totaled $3,294,594, matured on 12/31/2007, and carried an interest rate of 7.6%. |
3,194,594
|
3,294,594
|
Total |
$5,166,693
|
$7,224,861
|
Fiscal Years Ending March 31,
|
|||||||||||||||||
2009
|
2010
|
2011
|
2012
|
Thereafter
|
Total
|
||||||||||||
Construction Loan | $ |
14,960
|
$ |
16,320
|
$ |
16,320
|
$ |
11,735
|
$ |
-
|
$ |
59,335
|
|||||
Note Payable - Shareholder |
324,330
|
-
|
-
|
-
|
-
|
324,330
|
|||||||||||
Note Payable - Shareholder |
-
|
3,194,594
|
-
|
-
|
-
|
3,194,594
|
|||||||||||
Lease Notes Payable |
-
|
-
|
-
|
-
|
1,588,434
|
1,588,434
|
|||||||||||
$ |
339,290
|
$ |
3,210,914
|
$ |
16,320
|
$ |
11,735
|
$ |
1,588,434
|
$ |
5,166,693
|
||||||
Shares Outstanding
|
||
Shares Outstanding December 31, 2006 |
13,379,310
|
|
Shares issued in connection with reverse merger |
54,750,000
|
|
Private Placement shares issued |
3,824,952
|
|
Balance at March 31, 2007 |
71,954,262
|
|
Private Placement shares issued |
7,637,048
|
|
Shares issued for Vern Wilson Energy acquisition |
240,000
|
|
Shares issued for employment compensation |
350,000
|
|
Balance at March 31, 2008 |
80,181,310
|
|
Fiscal Year Ending March 31,
|
||||||
2009
|
2010
|
|||||
Minimum Base Rent | $ |
152,210
|
$ |
131,525
|
Total Proceeds |
$
|
15,000,000
|
||
Closing adjustment for unpaid capital calls |
(900,000
|
) | ||
Net Proceeds |
14,100,000
|
|||
Basis in the pipeline |
(8,827,299
|
) | ||
Total Gain on sale |
5,272,701
|
|||
Less Allocations to Minority Interest |
(3,040,693
|
) | ||
Less Income Tax on Gain |
(781,203
|
) | ||
Net Gain on Sale of Pipeline |
$
|
1,450,805
|
||
Year Ended
March 31, 2008 |
Three Months
Ended March 31, 2007 |
Year Ended
December 31, 2006 |
||||||||
Pipeline Revenue |
$
|
125,801
|
$
|
424,257
|
$
|
1,162,790
|
||||
Pipeline Operating Expenses |
(46,428
|
) |
(152,541
|
) |
(427,295
|
) | ||||
Minority Interest Expense |
(44,096
|
) |
(106,276
|
) |
(332,413
|
) | ||||
Income Tax Expense |
(12,347
|
) |
(57,904
|
) |
-
|
|||||
Net Income from Discontinued Operations |
$
|
22,930
|
$
|
107,536
|
$
|
403,082
|
||||
Crude Oil
(MBBL) |
Natural Gas (MMCF)
|
Crude Oil
Equivalents (MBOE) |
||||
Proved Developed Producing |
602
|
3,447
|
1,177
|
|||
Proved Developed Non-Producing |
199
|
3,051
|
708
|
|||
Proved Undeveloped |
10,984
|
12,311
|
13,036
|
|||
Total Proved Reserves at April 1, 2008 |
11,785
|
18,809
|
14,920
|
|||
Barnett Shale Project
|
Corsicana
Project |
East Texas
Project |
|||||||
Crude Oil
(MBBL) |
Natural Gas
(MMCF) |
Crude Oil
Equivalents (MBOE) |
Crude Oil
(MBBL) |
Crude Oil
Equivalents (MBOE) |
|||||
Proved Developed Producing |
164
|
3,446
|
738
|
430
|
8
|
||||
Proved Developed Non-Producing |
190
|
3,050
|
699
|
-
|
9
|
||||
Proved Undeveloped |
590
|
12,311
|
2,642
|
10,393
|
-
|
||||
Total Proved Reserves at April 1, 2008 |
944
|
18,807
|
4,079
|
10,823
|
17
|
||||
|
Estimates are made of quantities of proved reserves and future amounts expected to be produced based on current year-end economic conditions. |
|
Estimated future cash inflows are calculated by applying current year-end prices of natural gas and oil relating to our proved reserves to the quantities of those reserves produced in each future year. |
|
Future cash flows are reduced by estimated production costs, costs to develop and produce the proved reserves and abandonment costs, all based on current year-end economic conditions. |
|
The resulting future net cash flows are discounted to present value by applying a discount rate of 10%. |
Total
|
Barnett
Project |
Corsicana
Project |
East Texas
Project |
||||||||||||
April 1, 2008
|
April 1, 2008
|
April 1, 2008
|
April 1, 2008
|
||||||||||||
Future Cash Inflows | $ |
1,279,219,650
|
$ |
267,363,340
|
$ |
1,010,096,790
|
$ |
1,759,520
|
|||||||
Future Costs | |||||||||||||||
Production |
(228,721,060
|
) |
(68,018,690
|
) |
(159,792,920
|
) |
(909,450
|
) | |||||||
Development |
(120,450,920
|
) |
(24,167,390
|
) |
(96,102,280
|
) |
(181,250
|
) | |||||||
Total Undiscounted Future Net Cash Flow |
930,047,670
|
175,177,260
|
754,201,590
|
668,820
|
|||||||||||
Income Taxes |
(325,516,685
|
) |
(61,312,041
|
) |
(263,970,557
|
) |
(234,087
|
) | |||||||
10% Annual Discount |
(334,992,861
|
) |
(56,176,657
|
) |
(278,681,893
|
) |
(134,311
|
) | |||||||
Standardized Measure of Discounted Future Net Cash Flow |
$ |
269,538,124
|
$ |
57,688,562
|
$ |
211,549,140
|
$ |
300,422
|
|||||||
Beginning of Year | $ |
117,629,370
|
|
Effect of Price Change |
374,771,413
|
||
Sales of oil
& gas produced net of production costs |
(2,458,026
|
) | |
Extensions, Discovery, and Improved Recovery, less related costs |
98,476,109
|
||
Development costs incurred
during the year which were previously estimated |
(2,187,500
|
) | |
Net Change in Estimated Future Development Costs |
(9,480,060
|
) | |
Revisions of Previous Quantity
Estimates |
(5,525,882
|
) | |
Net Change from Purchase of Minerals in Place |
4,771,716
|
||
Accretion of discount |
(146,030,331
|
) | |
Net Change in Income Taxes |
(160,428,685
|
) | |
End of Year | $ |
269,538,124
|
|
Successful
Efforts |
|||
Unproved oil and gas properties | $ |
2,445,556
|
|
Proved oil and gas properties |
16,137,780
|
||
Support Equipment and facilities |
0
|
||
Capitalized Interest |
930,408
|
||
Less Unproved oil and gas properties held for sale |
(1,680,813
|
) | |
Total Capitalized Cost of Oil and Gas Properties |
17,832,931
|
||
Less accumulated depletion, depreciation, and amortization |
(4,139,337
|
) | |
Net Capitalized Costs | $ |
13,693,594
|
|
Fiscal Year
Ended 3/31/2008 |
Three Months
Ended 3/31/2007 |
Year
Ended 12/31/2006 |
||||||
Property Acquisition Costs | ||||||||
Proved | $ |
1,814,718
|
$ |
-
|
$ |
-
|
||
Unproved |
271,151
|
97,251
|
2,203,837
|
|||||
Exploration Costs |
4,933,277
|
1,886,247
|
4,167,902
|
|||||
Development Costs |
696,594
|
|
||||||
Amortization rate per equivalent barrel of production |
14.42
|
22.52
|
32.46
|
|||||
Oil & Gas Production
|
||||||||
Oil
(Bbl) |
Gas
(Mcf) |
Total
BOE |
||||||
Year Ended |
12/31/2004
|
1,721
|
13,587
|
3,986
|
||||
12/31/2005
|
8,965
|
94,358
|
24,691
|
|||||
12/31/2006
|
34,607
|
199,282
|
67,821
|
|||||
Three Months Ended |
3/31/2007
|
7,023
|
55,562
|
16,283
|
||||
Fiscal Year Ended |
3/31/2008
|
33,602
|
351,538
|
92,192
|
Fiscal Year
|
Three Months
|
Years Ended December 31,
|
|||||||||||||
Ended
3/31/2008 |
Ended
3/31/2007 |
2006
|
2005
|
2004
|
|||||||||||
Oil & Gas Revenue | $ |
4,902,072
|
$ |
814,400
|
$ |
2,874,291
|
$ |
1,109,199
|
$ |
144,514
|
|||||
Gain on Sale of Oil & Gas Leases |
307,028
|
-
|
-
|
-
|
26,474
|
||||||||||
Production Costs |
2,800,388
|
209,308
|
1,295,025
|
623,662
|
15,268
|
||||||||||
Exploration Costs |
61,179
|
-
|
-
|
-
|
800,000
|
||||||||||
Expired Leases and Plugging Costs |
290,959
|
-
|
-
|
-
|
-
|
||||||||||
Depreciation, Depletion, & Amortization |
1,399,293
|
409,376
|
1,869,683
|
394,217
|
96,951
|
||||||||||
657,281
|
195,716
|
(290,417
|
) |
91,320
|
(741,231
|
) | |||||||||
Income Taxes |
(230,048
|
) |
(68,501
|
) |
-
|
-
|
-
|
||||||||
Results of operations for oil and gas
producing activities (excluding corporate overhead and financing costs) |
$ |
427,233
|
$ |
127,215
|
$ |
(290,417
|
) | $ |
91,320
|
$ |
(741,231
|
) | |||
Number | Exhibit Description | |
3(i).1 | Articles of Incorporation filed with the Nevada Secretary of State on November 29, 2004. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on September 8, 2005.) | |
3(i).2 | Certificate of Change filed with the Nevada Secretary of State on November 21, 2006. (Incorporated by reference from the registrant's registration statement on Form 8-K filed on November 30, 2006.) | |
3(i).3 | Certificate of Amendment filed with the Nevada Secretary of State on February 7, 2007. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) | |
3(ii).1 | Bylaws. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) | |
10.1 | Purchase and Sale Agreement by and between the registrant and United Texas Petroleum, Inc. dated December 4, 2007. (Incorporated by reference from the registrant's current report on Form 8-K filed on December 7, 2007.) | |
10.2 | Contribution Agreement by and among the registrant, JMT Resources, Ltd., REO Energy, Ltd., and Benco Operating, Inc. dated February 1, 2007. (Incorporated by reference from the registrant's current report on Form 8-K filed on February 6, 2007.) | |
10.3 | Private Placement Subscription Agreement. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) | |
10.4 | Common Stock Purchase Warrant. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) | |
10.5 | Joint Operating Agreement dated February 1, 2007 by Rife Energy Operating, Inc. and the registrant. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) | |
10.6 | Joint Operating Agreement by and between the registrant and Texas MOR, Inc. dated February 1, 2007. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) | |
10.7 | Employee Confidentiality and Property Agreement by and between the registrant and Scott Allen. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) |
10.8 | Employee Confidentiality and Property Agreement by and between the registrant and Mark S. Zouvas. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) | |
10.9 | Employee Confidentiality and Property Agreement by and between the registrant and Brett Bennett. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) | |
10.10 | Purchase and Sale Agreement by and between Cimmarron Gathering, LP. and the registrant dated June 6, 2007. (Incorporated by reference from the registrant's current report on Form 8-K filed on June 7, 2007.) | |
10.11 | Purchase and Sale Agreement by and between the registrant and Vern Wilson Energy, Inc. dated September 28, 2007. (Incorporated by reference from the registrant's current report on Form 8-K filed on October 4, 2007.) | |
10.12 | Purchase and Sale Agreement by and between the registrant and United Texas Petroleum, Inc. dated December 4, 2007. (Incorporated by reference from the registrant's Form 8-K filed on December 7, 2007.) | |
21.1 | List of Subsidiaries of the Registrant. | |
23.1 | Consent of Killman, Murrell & Company, P.C. | |
23.2 | Consent of Forest Garb & Associates. | |
24.1 | Power of Attorney. (Incorporated by reference to the signature page of this Annual Report on Form 10-KSB). | |
31.1 | Certification by the CEO Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2 | Certification by the CFO Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
32.1 | Certification by the CEO Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
32.2 | Certification by the CFO Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
99.1 | Estimated Reserves and Future Net Revenue Report prepared by Forrest A. Garb & Associates, Inc. |
REOSTAR ENERGY CORPORATION | ||
Date: July 22, 2008 |
By:
|
/s/ Mark S. Zouvas |
Mark S. Zouvas President, Chief Executive Officer and Director |
SIGNATURE
|
TITLE
|
DATE
|
||
/s/ Mark S. Zouvas | President, Chief Executive Officer and Director |
July 22, 2008
|
||
Mark S. Zouvas | (Principal Executive Officer) | |||
/s/ Scott Allen | Chief Financial Officer and Director |
July 22, 2008
|
||
Scott Allen | (Principal Financial Officer) | |||
/s/ M. O. Rife III | Chairman of the Board of Directors |
July 22, 2008
|
||
M. O. Rife III | ||||
/s/ Jean-Baptiste Heinzer | Director |
July 22, 2008
|
||
Jean-Baptiste Heinzer | ||||
/s/ Alan Rae | Director |
July 22, 2008
|
||
Alan Rae | ||||