These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
73-1268729
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
Large accelerated filer
|
o
|
Accelerated filer
|
o
|
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
þ
|
|
(Do not check if a smaller reporting company)
|
|||
|
PART I
|
FINANCIAL INFORMATION
|
3
|
|
ITEM 1.
|
FINANCIAL STATEMENTS
|
3
|
|
Consolidated Balance Sheets (Unaudited)
|
3
|
|
|
Consolidated Statements of Operations (Unaudited)
|
4
|
|
|
Consolidated Statements of Cash Flows (Unaudited)
|
5
|
|
|
Notes to Consolidated Financial Statements (Unaudited)
|
6
|
|
|
ITEM 2.
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
30
|
|
ITEM 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
43
|
|
ITEM 4.
|
CONTROLS AND PROCEDURES
|
43
|
|
PART II
|
OTHER INFORMATION
|
44
|
|
ITEM 1.
|
LEGAL PROCEEDINGS
|
44
|
|
ITEM 1A.
|
RISK FACTORS
|
44
|
|
ITEM 2.
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
44
|
|
ITEM 3.
|
DEFAULTS UPON SENIOR SECURITIES
|
44
|
|
ITEM 4.
|
MINE SAFETY DISCLOSURES
|
44
|
|
ITEM 5.
|
OTHER INFORMATION
|
45
|
|
ITEM 6.
|
EXHIBITS
|
45
|
|
SIGNATURES
|
46
|
|
September 30,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$ | 1,182,475 | $ | 434,717 | ||||
|
Restricted cash
|
1,005,886 | 327,388 | ||||||
|
Accounts receivable
|
11,428,482 | 13,487,106 | ||||||
|
Prepaid expenses and other current assets
|
181,028 | 333,683 | ||||||
|
Deposits
|
860,498 | 1,219,660 | ||||||
|
Inventory
|
7,566,128 | 4,686,399 | ||||||
|
Total current assets
|
22,224,497 | 20,488,953 | ||||||
|
Total property and equipment, net
|
37,191,958 | 36,388,666 | ||||||
|
Surety bonds
|
850,000 | - | ||||||
|
Debt issue costs, net
|
473,186 | 498,536 | ||||||
|
Trade name
|
303,346 | 303,346 | ||||||
|
TOTAL ASSETS
|
$ | 61,042,987 | $ | 57,679,501 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable
|
$ | 20,030,921 | $ | 20,783,541 | ||||
|
Accounts payable, related party
|
1,801,376 | 3,659,340 | ||||||
|
Notes payable
|
1,795,702 | 11,884 | ||||||
|
Asset retirement obligations, current portion
|
107,509 | 107,388 | ||||||
|
Accrued expenses and other current liabilities
|
2,178,424 | 1,600,444 | ||||||
|
Interest payable, current portion
|
49,106 | 40,272 | ||||||
|
Long-term debt, current portion
|
590,098 | 2,215,918 | ||||||
|
Total current liabilities
|
26,553,136 | 28,418,787 | ||||||
|
Long-term liabilities:
|
||||||||
|
Asset retirement obligations, net of current portion
|
1,946,484 | 1,490,273 | ||||||
|
Deferred revenues and expenses
|
734,745 | - | ||||||
|
Long-term debt, net of current portion
|
9,948,673 | 13,889,349 | ||||||
|
Long-term interest payable, net of current portion
|
1,222,360 | 1,767,381 | ||||||
|
Total long-term liabilities
|
13,852,262 | 17,147,003 | ||||||
|
TOTAL LIABILITIES
|
40,405,398 | 45,565,790 | ||||||
|
Commitments and contingencies
|
||||||||
|
STOCKHOLDERS' EQUITY
|
||||||||
|
Common stock ($0.01 par value, 20,000,000 shares authorized;10,596,218 and 10,580,973
|
||||||||
|
shares issued at September 30, 2014 and December 31, 2013, respectively)
|
105,963 | 105,810 | ||||||
|
Additional paid-in capital
|
36,698,813 | 36,623,965 | ||||||
|
Accumulated deficit
|
(15,367,187 | ) | (23,816,064 | ) | ||||
|
Treasury stock, 150,000 shares at cost
|
(800,000 | ) | (800,000 | ) | ||||
|
Total stockholders' equity
|
20,637,589 | 12,113,711 | ||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 61,042,987 | $ | 57,679,501 | ||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
REVENUE FROM OPERATIONS
|
||||||||||||||||
|
Refined product sales
|
$ | 87,846,757 | $ | 106,541,284 | $ | 310,938,981 | $ | 320,025,559 | ||||||||
|
Pipeline operations
|
56,900 | 78,909 | 178,793 | 229,162 | ||||||||||||
|
Oil and gas sales
|
- | 200 | - | 200 | ||||||||||||
|
Total revenue from operations
|
87,903,657 | 106,620,393 | 311,117,774 | 320,254,921 | ||||||||||||
|
COST OF OPERATIONS
|
||||||||||||||||
|
Cost of refined products sold
|
83,876,239 | 105,314,208 | 292,154,207 | 317,508,586 | ||||||||||||
|
Refinery operating expenses
|
2,496,514 | 2,629,518 | 8,092,738 | 8,099,371 | ||||||||||||
|
Pipeline operating expenses
|
50,100 | 40,813 | 139,542 | 122,592 | ||||||||||||
|
Lease operating expenses
|
7,041 | 16,797 | 21,037 | 58,088 | ||||||||||||
|
General and administrative expenses
|
253,437 | 387,100 | 1,049,981 | 1,333,203 | ||||||||||||
|
Depletion, depreciation and amortization
|
393,871 | 337,156 | 1,175,643 | 997,671 | ||||||||||||
|
Abandonment expense
|
- | 8 | - | 51,360 | ||||||||||||
|
Accretion expense
|
53,731 | 28,173 | 158,264 | 84,513 | ||||||||||||
|
Total cost of operations
|
87,130,933 | 108,753,773 | 302,791,412 | 328,255,384 | ||||||||||||
|
Income (loss) from operations
|
772,724 | (2,133,380 | ) | 8,326,362 | (8,000,463 | ) | ||||||||||
|
OTHER INCOME (EXPENSE)
|
||||||||||||||||
|
Tank rental and easement revenue
|
282,516 | 278,349 | 1,055,882 | 835,048 | ||||||||||||
|
Interest and other income
|
1,813 | 668 | 45,411 | 2,480 | ||||||||||||
|
Interest expense
|
(214,407 | ) | (226,374 | ) | (675,586 | ) | (788,143 | ) | ||||||||
|
Loss on disposal of property and equipment
|
(4,400 | ) | - | (4,400 | ) | - | ||||||||||
|
Total other income
|
65,522 | 52,643 | 421,307 | 49,385 | ||||||||||||
|
Income (loss) before income taxes
|
838,246 | (2,080,737 | ) | 8,747,669 | (7,951,078 | ) | ||||||||||
|
Income tax expense, current
|
(22,199 | ) | - | (298,792 | ) | - | ||||||||||
|
Net income (loss)
|
$ | 816,047 | $ | (2,080,737 | ) | $ | 8,448,877 | $ | (7,951,078 | ) | ||||||
|
Income (loss) per common share
|
||||||||||||||||
|
Basic
|
$ | 0.08 | $ | (0.20 | ) | $ | 0.81 | $ | (0.76 | ) | ||||||
|
Diluted
|
$ | 0.08 | $ | (0.20 | ) | $ | 0.81 | $ | (0.76 | ) | ||||||
|
Weighted average number of common shares outstanding:
|
||||||||||||||||
|
Basic
|
10,446,218 | 10,421,731 | 10,439,684 | 10,450,906 | ||||||||||||
|
Diluted
|
10,446,218 | 10,421,731 | 10,439,684 | 10,450,906 | ||||||||||||
|
Nine Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
OPERATING ACTIVITIES
|
||||||||
|
Net income (loss)
|
$ | 8,448,877 | $ | (7,951,078 | ) | |||
|
Adjustments to reconcile net income (loss) to net cash
|
||||||||
|
provided by (used in) operating activities:
|
||||||||
|
Depletion, depreciation and amortization
|
1,175,643 | 997,671 | ||||||
|
Unrealized loss on derivatives
|
26,150 | (297,020 | ) | |||||
|
Amortization of debt issue costs
|
25,350 | 25,350 | ||||||
|
Amortization of intangible assets
|
- | 9,463 | ||||||
|
Accretion expense
|
158,264 | 84,513 | ||||||
|
Abandonment costs incurred
|
- | 51,360 | ||||||
|
Common stock issued for services
|
75,001 | 100,000 | ||||||
|
Loss on disposal of assets
|
4,400 | - | ||||||
|
Changes in operating assets and liabilities
|
||||||||
|
Restricted cash
|
(678,498 | ) | 62,210 | |||||
|
Accounts receivable
|
2,058,624 | 6,358,937 | ||||||
|
Prepaid expenses and other current assets
|
152,655 | (186,467 | ) | |||||
|
Deposits and other assets
|
(490,838 | ) | (213 | ) | ||||
|
Inventory
|
(2,879,729 | ) | (2,085,969 | ) | ||||
|
Accounts payable, accrued expenses and other liabilities
|
(5,144 | ) | (3,395,086 | ) | ||||
|
Accounts payable, related party
|
(1,857,964 | ) | 1,665,782 | |||||
|
Net cash provided by (used in) operating activities
|
6,212,791 | (4,560,547 | ) | |||||
|
INVESTING ACTIVITIES
|
||||||||
|
Capital expenditures
|
(1,145,720 | ) | (1,244,859 | ) | ||||
|
Proceeds from sale of assets
|
- | 201,000 | ||||||
|
Net cash used in investing activities
|
(1,145,720 | ) | (1,043,859 | ) | ||||
|
FINANCING ACTIVITIES
|
||||||||
|
Proceeds from issuance of debt
|
- | 5,750,611 | ||||||
|
Payments on long-term debt
|
(6,103,131 | ) | (60,876 | ) | ||||
|
Proceeds from notes payable
|
2,000,000 | 15,032 | ||||||
|
Payments on notes payable
|
(216,182 | ) | (206,445 | ) | ||||
|
Net cash provided by (used in) financing activities
|
(4,319,313 | ) | 5,498,322 | |||||
|
Net increase (decrease) in cash and cash equivalents
|
747,758 | (106,084 | ) | |||||
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
434,717 | 420,896 | ||||||
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
$ | 1,182,475 | $ | 314,812 | ||||
|
Supplemental Information:
|
||||||||
|
Non-cash operating activities
|
||||||||
|
Reduction in accounts receivable in exchange for treasury stock received
|
$ | - | $ | 800,000 | ||||
|
Surety bond funded by seller of pipeline interest
|
$ | 850,000 | $ | - | ||||
|
Non-cash investing and financing activities:
|
||||||||
|
New asset retirement obligations
|
$ | 300,980 | $ | - | ||||
|
Financing of capital expenditures via capital lease
|
$ | 536,635 | $ | - | ||||
|
Deferred revenue recognized
|
$ | 115,254 | $ | - | ||||
|
Accrued services payable converted to common stock
|
$ | - | $ | 50,000 | ||||
|
Interest paid
|
$ | 1,211,773 | $ | 617,091 | ||||
|
(1)
|
Organization
|
|
●
|
Lazarus Energy, LLC, a Delaware limited liability company (petroleum processing assets) (“LE”);
|
|
●
|
Lazarus Refining & Marketing, LLC, a Delaware limited liability company (petroleum storage and terminaling)
(“LRM”);
|
|
●
|
Blue Dolphin Pipe Line Company, a Delaware corporation (pipeline operations) (“BDPL”);
|
|
●
|
Blue Dolphin Petroleum Company, a Delaware corporation (exploration and production activities);
|
|
●
|
Blue Dolphin Services Co., a Texas corporation (administrative services);
|
|
●
|
Blue Dolphin Exploration Company, a Delaware corporation (exploration and production investments)(“BDEX”); and
|
|
●
|
Petroport, Inc., a Delaware corporation (inactive).
|
|
(2)
|
Basis of Presentation
|
|
(3)
|
Significant Accounting Policies
|
|
(4)
|
Business Segment Information
|
|
Three Months Ended September 30, 2014
|
||||||||||||||||
| Segment | ||||||||||||||||
|
Refinery
|
Pipeline
|
Corporate &
|
||||||||||||||
|
Operations
|
Transportation
|
Other
|
Total
|
|||||||||||||
|
Revenues
|
$ | 87,846,757 | $ | 56,900 | $ | - | $ | 87,903,657 | ||||||||
|
Operation cost
(1)(2)(3)
|
(86,355,916 | ) | (110,872 | ) | (274,674 | ) | (86,741,462 | ) | ||||||||
|
Other non-interest income
|
282,516 | - | - | 282,516 | ||||||||||||
|
EBITDA
|
$ | 1,773,357 | $ | (53,972 | ) | $ | (274,674 | ) | ||||||||
|
Depletion, depreciation and amortization
|
(393,871 | ) | ||||||||||||||
|
Interest expense, net
|
(212,594 | ) | ||||||||||||||
|
Income before income taxes
|
$ | 838,246 | ||||||||||||||
|
Capital expenditures
|
$ | 815,849 | $ | - | $ | - | $ | 815,849 | ||||||||
|
Identifiable assets
(4)
|
$ | 57,520,835 | $ | 2,998,619 | $ | 523,533 | $ | 61,042,987 | ||||||||
|
(1)
|
“Refinery Operations” and “Pipeline Transportation” include an allocation of general and administrative expenses based on respective revenue.
|
|
(2)
|
“Refinery Operations” includes the effect of economic hedges on our refined petroleum products and crude oil inventory. Cost of refined products sold within operation cost includes a realized gain of $466,821 and an unrealized loss of $70,550.
|
|
(3)
|
“Corporate and Other” includes general and administrative expenses associated with corporate maintenance costs, such as accounting fees, director fees and legal expense.
|
|
(4)
|
Identifiable assets contain related legal obligations of each business segment including cash, accounts receivable and recorded net assets.
|
|
Three Months Ended September 30, 2013
|
||||||||||||||||
|
Segment
|
||||||||||||||||
|
Refinery
|
Pipeline
|
Corporate &
|
||||||||||||||
|
Operations
|
Transportation
|
Other
|
Total
|
|||||||||||||
|
Revenues
|
$ | 106,541,284 | $ | 79,109 | $ | - | $ | 106,620,393 | ||||||||
|
Less: Operation cost
(1)(2)(3)
|
(107,961,900 | ) | (114,105 | ) | (340,612 | ) | (108,416,617 | ) | ||||||||
|
Other non-interest income
|
278,349 | - | - | 278,349 | ||||||||||||
|
EBITDA
|
$ | (1,142,267 | ) | $ | (34,996 | ) | $ | (340,612 | ) | |||||||
|
Depletion, depreciation and amortization
|
(337,156 | ) | ||||||||||||||
|
Interest expense, net
|
(225,706 | ) | ||||||||||||||
|
Loss before income taxes
|
$ | (2,080,737 | ) | |||||||||||||
|
Capital expenditures
|
$ | 356,889 | $ | - | $ | - | $ | 356,889 | ||||||||
|
Identifiable assets
(4)
|
$ | 48,925,380 | $ | 1,569,005 | $ | 844,334 | $ | 51,338,719 | ||||||||
|
(1)
|
“Refinery Operations” and “Pipeline Transportation” include an allocation of general and administrative expenses based on respective revenue.
|
|
(2)
|
“Refinery Operations” includes the effect of economic hedges on our refined petroleum products and crude oil inventory. Cost of refined products sold within operation cost includes a realized loss of $378,899 and an unrealized gain of $81,720.
|
|
(3)
|
“Corporate and Other” includes general and administrative expenses associated with corporate maintenance costs, such as accounting fees, director fees and legal expense.
|
|
(4)
|
Identifiable assets contain related legal obligations of each business segment including cash, accounts receivable and recorded net assets.
|
|
Nine Months Ended September 30, 2014
|
||||||||||||||||
|
Segment
|
||||||||||||||||
|
Refinery
|
Pipeline
|
Corporate &
|
||||||||||||||
|
Operations
|
Transportation
|
Other
|
Total
|
|||||||||||||
|
Revenues
|
$ | 310,938,981 | $ | 178,793 | $ | - | $ | 311,117,774 | ||||||||
|
Operation cost
(1)(2)(3)
|
(300,291,370 | ) | (355,645 | ) | (973,154 | ) | (301,620,169 | ) | ||||||||
|
Other non-interest income
|
847,549 | 208,333 | - | 1,055,882 | ||||||||||||
|
EBITDA
|
$ | 11,495,160 | $ | 31,481 | $ | (973,154 | ) | |||||||||
|
Depletion, depreciation and amortization
|
(1,175,643 | ) | ||||||||||||||
|
Interest expense, net
|
(630,175 | ) | ||||||||||||||
|
Income before income taxes
|
$ | 8,747,669 | ||||||||||||||
|
Capital expenditures
|
$ | 1,145,720 | $ | - | $ | - | $ | 1,145,720 | ||||||||
|
Identifiable assets
(4)
|
$ | 57,520,835 | $ | 2,998,619 | $ | 523,533 | $ | 61,042,987 | ||||||||
|
(1)
|
“Refinery Operations” and “Pipeline Transportation” include an allocation of general and administrative expenses based on respective revenue.
|
|
(2)
|
“Refinery Operations” includes the effect of economic hedges on our refined petroleum products and crude oil inventory. Cost of refined products sold within operation cost includes a realized gain of $13,712 and an unrealized loss of $26,150.
|
|
(3)
|
“Corporate and Other” includes general and administrative expenses associated with corporate maintenance costs, such as accounting fees, director fees and legal expense.
|
|
(4)
|
Identifiable assets contain related legal obligations of each business segment including cash, accounts receivable and recorded net assets.
|
|
Nine Months Ended September 30, 2013
|
||||||||||||||||
|
Segment
|
||||||||||||||||
|
Refinery
|
Pipeline
|
Corporate &
|
||||||||||||||
|
Operations
|
Transportation
|
Other
|
Total
|
|||||||||||||
|
Revenues
|
$ | 320,025,559 | $ | 229,362 | $ | - | $ | 320,254,921 | ||||||||
|
Operation cost
(1)(2)(3)
|
(325,625,984 | ) | (433,065 | ) | (1,198,664 | ) | (327,257,713 | ) | ||||||||
|
Other non-interest income
|
835,048 | - | - | 835,048 | ||||||||||||
|
EBITDA
|
$ | (4,765,377 | ) | $ | (203,703 | ) | $ | (1,198,664 | ) | |||||||
|
Depletion, depreciation and amortization
|
(997,671 | ) | ||||||||||||||
|
Interest expense, net
|
(785,663 | ) | ||||||||||||||
|
Loss before income taxes
|
$ | (7,951,078 | ) | |||||||||||||
|
Capital expenditures
|
$ | 1,244,859 | $ | - | $ | - | $ | 1,244,859 | ||||||||
|
Identifiable assets
(4)
|
$ | 48,925,380 | $ | 1,569,005 | $ | 844,334 | $ | 51,338,719 | ||||||||
|
(1)
|
“Refinery Operations” and “Pipeline Transportation” include an allocation of general and administrative expenses based on respective revenue.
|
|
(2)
|
“Refinery Operations” includes the effect of economic hedges on our refined petroleum products and crude oil inventory. Cost of refined products sold within operation cost includes a realized loss of $627,340 and an unrealized gain of $297,020.
|
|
(3)
|
“Corporate and Other” includes general and administrative expenses associated with corporate maintenance costs, such as accounting fees, director fees and legal expense.
|
|
(4)
|
Identifiable assets contain related legal obligations of each business segment including cash, accounts receivable and recorded net assets.
|
|
(5)
|
Prepaid Expenses and Other Current Assets
|
|
September 30,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
Prepaid insurance
|
$ | 73,278 | $ | 165,004 | ||||
|
Prepaid professional fees
|
104,000 | 104,000 | ||||||
|
Prepaid loan closing fees
|
- | 33,513 | ||||||
|
Prepaid listing fees
|
3,750 | 15,000 | ||||||
|
Prepaid taxes
|
- | 9,216 | ||||||
|
Unrealized hedging gains
|
- | 6,950 | ||||||
| $ | 181,028 | $ | 333,683 | |||||
|
(6)
|
Deposits
|
|
September 30,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
Utility deposits
|
$ | 10,250 | $ | 10,250 | ||||
|
Equipment deposits
|
48,785 | 124,526 | ||||||
|
Tax bonds
|
792,000 | 792,000 | ||||||
|
Purchase option deposits
|
- | 283,421 | ||||||
|
Rent deposits
|
9,463 | 9,463 | ||||||
| $ | 860,498 | $ | 1,219,660 | |||||
|
(7)
|
Inventory
|
|
September 30,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
Oil-based mud blendstock
|
$ | 778,698 | $ | - | ||||
|
Naphtha
|
1,265,891 | 804,490 | ||||||
|
Atmospheric gas oil
|
536,900 | 575,919 | ||||||
|
Jet fuel
|
4,926,222 | 1,444,399 | ||||||
|
LPG mix
|
39,376 | 28,888 | ||||||
|
Crude
|
19,041 | 19,041 | ||||||
|
NRLM
|
- | 1,813,662 | ||||||
| $ | 7,566,128 | $ | 4,686,399 | |||||
|
(8)
|
Property, Plant and Equipment, Net
|
|
September 30,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
Refinery and facilities
|
$ | 36,209,053 | $ | 35,852,928 | ||||
|
Pipelines and facilities
|
2,127,207 | 1,826,226 | ||||||
|
Onshore separation and handling facilities
|
325,435 | 325,435 | ||||||
|
Land
|
602,938 | 577,965 | ||||||
|
Other property and equipment
|
597,064 | 567,813 | ||||||
| 39,861,697 | 39,150,367 | |||||||
|
Less: Accumulated depletion, depreciation and amortization
|
4,191,256 | 3,016,713 | ||||||
| 35,670,441 | 36,133,654 | |||||||
|
Construction in Progress
|
1,521,517 | 255,012 | ||||||
|
Property, Plant and Equipment, Net
|
$ | 37,191,958 | $ | 36,388,666 | ||||
|
(9)
|
Accounts Payable, Related Party
|
|
(10)
|
Notes Payable
|
|
September 30,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
Short-Term Notes
|
$ | 1,795,702 | $ | 9,379 | ||||
|
Short-Term Captial Leases
|
- | 2,505 | ||||||
| $ | 1,795,702 | $ | 11,884 | |||||
|
(11)
|
Accrued Expenses and Other Current Liabilities
|
|
September 30,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
Excise and income taxes payable
|
$ | 1,080,413 | $ | 688,754 | ||||
|
Genesis crude accrued payable
|
384,362 | - | ||||||
|
Transportation and inspection
|
40,000 | 100,000 | ||||||
|
Property taxes
|
30,109 | - | ||||||
| Unrealized hedging loss | 19,200 | - | ||||||
| Unearned revenue | 94,172 | 302,505 | ||||||
| Board of director fees payable | 341,250 | 240,000 | ||||||
| Other payable | 188,918 | 269,185 | ||||||
| $ | 2,178,424 | $ | 1,600,444 | |||||
|
(12)
|
Asset Retirement Obligations
|
|
Asset retirment obligations at December 31, 2013
|
$ | 1,597,661 | ||
|
New asset retirement obligations
|
300,980 | |||
|
Asset retirement obligation payments/liabilities settled
|
(2,912 | ) | ||
|
Accretion expense
|
158,264 | |||
| 2,053,993 | ||||
|
Less: current portion of asset retirement obligations
|
107,509 | |||
|
Asset retirement obligations, long-term balance
at September 30, 2014
|
$ | 1,946,484 |
|
(13)
|
|
|
September 30,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
Refinery Note
|
$ | 8,755,089 | $ | 9,057,937 | ||||
|
Notre Dame Debt
|
1,300,000 | 1,300,000 | ||||||
|
Capital Leases
|
483,682 | - | ||||||
|
Construction and Funding Agreement
|
- | 5,747,330 | ||||||
| 10,538,771 | 16,105,267 | |||||||
|
Less: Current portion of long-term debt
|
590,098 | 2,215,918 | ||||||
| $ | 9,948,673 | $ | 13,889,349 | |||||
|
September 30,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
Cost
|
$ | 537,130 | $ | - | ||||
|
Less: Accumulated depreciation
|
- | - | ||||||
| $ | 537,130 | $ | - | |||||
|
(14)
|
Stock Options
|
|
(15)
|
Treasury Stock
|
|
(16)
|
Concentration of Risk
|
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
LPG mix
|
0.2 | % | 0.0 | % | 0.2 | % | 0.0 | % | ||||||||
|
Naphtha
|
21.8 | % | 24.3 | % | 23.0 | % | 25.6 | % | ||||||||
|
Jet fuel
|
29.6 | % | 4.8 | % | 23.3 | % | 1.6 | % | ||||||||
|
NRLM
|
0.0 | % | 44.9 | % | 15.8 | % | 48.2 | % | ||||||||
|
Oil-based mud blendstock
|
25.1 | % | 0.0 | % | 12.7 | % | 0.0 | % | ||||||||
|
Atmospheric gas oil
|
23.3 | % | 26.0 | % | 25.0 | % | 24.5 | % | ||||||||
|
Reduced crude
|
0.0 | % | 0.0 | % | 0.0 | % | 0.1 | % | ||||||||
| 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||
|
(17)
|
Leases
|
|
(18)
|
Income Taxes
|
|
(19)
|
Earnings Per Share
|
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Net income (loss)
|
$ | 816,047 | $ | (2,080,737 | ) | $ | 8,448,877 | $ | (7,951,078 | ) | ||||||
|
Basic and diluted income (loss) per share
|
$ | 0.08 | $ | (0.20 | ) | $ | 0.81 | $ | (0.76 | ) | ||||||
|
Basic and Diluted
|
||||||||||||||||
|
Weighted average number of shares of common stock
outstanding and potential dilutive shares of common stock
|
10,446,218 | 10,421,731 | 10,439,684 | 10,450,906 | ||||||||||||
|
(20)
|
Fair Value Measurement
|
|
Level 1
|
Inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities.
|
|
Level 2
|
Inputs are quoted prices for similar assets or liabilities in an active market, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable and market-corroborated inputs, which are derived principally from or corroborated by observable market data.
|
|
Level 3
|
Inputs are derived from valuation techniques in which one or more significant inputs or value drivers are unobservable and cannot be corroborated by market data or other entity-specific inputs.
|
|
Fair Value Measurement at September 30, 2014 Using
|
||||||||||||||||
|
Financial assets (liabilities):
|
Carrying Value at September 30, 2014
|
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1)
|
Significant Other Observable Inputs (Level 2)
|
Significant Unobservable Inputs (Level 3)
|
||||||||||||
|
Commodity contracts
|
$ | (19,200 | ) | $ | (19,200 | ) | $ | - | $ | - | ||||||
|
Fair Value Measurement at December 31, 2013 Using
|
||||||||||||||||
|
Financial assets (liabilities):
|
Carrying Value at December 31, 2013
|
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1)
|
Significant Other Observable Inputs (Level 2)
|
Significant Unobservable Inputs (Level 3)
|
||||||||||||
|
Commodity contracts
|
$ | 6,950 | $ | 6,950 | $ | - | $ | - | ||||||||
|
(21)
|
Refined Petroleum Products and Crude Oil Inventory Risk Management
|
|
Inventory positions (futures):
|
2014
|
2015
|
2016
|
|||||||||
|
Refined petroleum products and crude oil -
net short positions
|
45,000 | - | - | |||||||||
|
Fair Value
|
|||||||||
|
September 30,
|
|||||||||
|
Asset Derivatives
|
Balance Sheets Location
|
2014
|
2013
|
||||||
|
Commodity contracts
|
Prepaid expenses and other current
assets (accrued expenses and other
|
$ | (19,200 | ) | $ | 6,950 | |||
|
Gain (Loss) Recognized
|
|||||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||||
|
Statements of Operations Location
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Commodity contracts
|
Cost of refined products sold
|
$ | 396,271 | $ | (297,179 | ) | $ | (12,438 | ) | $ | (330,320 | ) | |||||
|
(22)
|
Commitments and Contingencies
|
|
●
|
Crude Supply Agreement
. Pursuant to the Crude Supply Agreement, GEL, an affiliate of Genesis, is the exclusive supplier of crude oil to the Nixon Facility. We are not permitted to buy crude oil from any other source without GEL’s express written consent. GEL supplies crude oil to LE at cost plus freight expense and any costs associated with GEL’s hedging. All crude oil supplied to LE pursuant to the Crude Supply Agreement is paid for pursuant to the terms of the Joint Marketing Agreement as described below. In addition, GEL has a first right of refusal to use three storage tanks at the Nixon Facility during the term of the Crude Supply Agreement. Subject to certain termination rights, the Crude Supply Agreement has an initial term of three years, expiring on August 12, 2014. In accordance with the terms of the October 2013 Letter Agreement, LE agreed not to terminate the Crude Supply Agreement and GEL agreed to automatically renew the Crude Supply Agreement at the end of the initial term for successive one year periods until August 12, 2019, unless sooner terminated by GEL with 180 days prior written notice.
|
|
●
|
Construction and Funding Agreement
. Pursuant to the Construction and Funding Agreement, LE engaged Milam to provide construction services on a turnkey basis in connection with the construction, installation and refurbishment of certain equipment at the Nixon Facility (the “Project”). Milam made advances in excess of their obligation for certain construction and operating costs at the Nixon Facility. All amounts advanced to LE pursuant to the terms of the Construction and Funding Agreement bear interest at a rate of 6% per annum. In March 2012 (the month after initial operation of the Nixon Facility occurred), LE began paying Milam, in accordance with the provisions of the Joint Marketing Agreement, a minimum monthly payment of $150,000 (the “Base Construction Payment”) as repayment of interest and amounts advanced to LE under the Construction and Funding Agreement
.
If, however, the Gross Profits (as defined below) of LE in any given month (calculated as the revenue from the sale of products from the Nixon Facility minus the cost of crude oil) are insufficient to make this payment, then there is a deficit amount, which shall accrue interest (the “Deficit Amount”). If there is a Deficit Amount, then 100% of the gross profits in subsequent calendar months will be paid to Milam until the Deficit Amount has been satisfied in full and all previous $150,000 monthly payments have been made.
So long as the Construction and Funding Agreement remains in effect, LE is prohibited from: (i) incurring any debt (except debt that is subordinated to amounts owed to Milam or GEL); (ii) selling, discounting or factoring its accounts receivable or its negotiable instruments outside the ordinary course of business while no default exists; (iii) suffering any change of control or merging with or into another entity; and (iv) certain other conditions listed therein. As of the date hereof, Milam can terminate the Construction and Funding Agreement by written notice at any time. If Milam terminates the Construction and Funding Agreement, then Milam and LE are required to execute a forbearance agreement, the form of which has previously been agreed to as Exhibit J of the Construction and Funding Agreement.
|
|
In accordance with the terms of the October 2013 Letter Agreement, GEL agreed to advance to LE monies not to exceed approximately $186,934 to pay for certain equipment and services at the Nixon Facility. All amounts advanced or paid by GEL or its affiliates pursuant to the October 2013 Letter Agreement will constitute Obligations, as defined in the Construction and Funding Agreement, by LE to Milam under the Construction and Funding Agreement.
|
|
●
|
Joint Marketing Agreement
. The Joint Marketing Agreement sets forth the terms of an agreement between LE and GEL pursuant to which the parties will jointly market and sell the output produced at the Nixon Facility and share the Gross Profits (as defined below) from such sales. Pursuant to the Joint Marketing Agreement, GEL is responsible for all product transportation scheduling. LE is responsible for entering into contracts with customers for the purchase and sale of output produced at the Nixon Facility and handling all billing and invoicing relating to the same. However, all payments for the sale of output produced at the Nixon Facility will be made directly to GEL as collection agent and all customers must satisfy GEL’s customer credit approval process. Subject to certain amendments and clarifications (as described below), the Joint Marketing Agreement also provides for the sharing of “Gross Profits” (defined as the total revenue from the sale of output from the Nixon Facility minus the cost of crude oil pursuant to the Crude Supply Agreement) as follows:
|
|
(a)
|
First, prior to the date on which Milam has recouped all amounts advanced to LE under the Construction and Funding Agreement (the “Investment Threshold Date”), the Base Construction Payment of $150,000 shall be paid to GEL (for remittance to Milam) each calendar month to satisfy amounts owed under the Construction and Funding Agreement, with a catch-up in subsequent months if there is a Deficit Amount until such Deficit Amount has been satisfied in full.
|
|
(b)
|
Second, prior to and as of the Investment Threshold Date, LE is entitled to receive weekly payments to cover direct expenses in operating the Nixon Facility (the “Operations Payments”) in an amount not to exceed $750,000 per month plus the amount of any accounting fees. If Gross Profits are less than $900,000, then LE’s Operations Payments shall be reduced to equal to the difference between the Gross Profits for such monthly period and the proceeds discussed in (a) above; if Gross Profits are negative, then LE does not get an Operations Payment and the negative balance becomes a Deficit Amount which is added to the total due and owing under the Construction Funding Agreement and such Deficit Amount must be satisfied before any allocation of Gross Profit in the future may be made to LE.
|
|
(c)
|
Third, prior to the Investment Threshold Date and subject to the payment of the Base Construction Payment by LE and the Operations Payments by GEL, pursuant to (a) and (b) above, an amount shall be paid to GEL from Gross Profits equal to transportation costs, tank storage fees (if applicable), financial statement preparation fees (collectively, the “GEL Expense Items”), after which GEL shall be paid 80% of the remaining Gross Profits (any percentage of Gross Profits distributed to GEL, the “GEL Profit Share”) and LE shall be paid 20% of the remaining Gross Profits (any percentage of Gross Profits distributed to LE, the “LE Profit Share”); provided, however, that in the event that there is a forbearance payment of Gross Profits required by LE under a forbearance agreement with a bank, then 50% of the LE Profit Share shall be directly remitted by GEL to the bank on LE’s behalf until such forbearance amount is paid in full; and provided further that, if there is a Deficit Amount due under the Construction and Funding Agreement and a forbearance payment of Gross Profits that would otherwise be due and payable to the bank for such period, then GEL shall receive 80% of the Gross Profit and 10% shall be payable to the bank and LE shall not receive any of the LE Profit Share until such time as the Deficit Amount is reduced to zero.
|
|
(d)
|
Fourth, after the Investment Threshold Date and after the payment to GEL of the GEL Expense Items, 30% of the remaining Gross Profit up to $600,000 (the “Threshold Amount”) shall be paid to GEL as the GEL Profit Share and LE shall be paid 70% of the remaining Gross Profit as the LE Profit Share. Any amount of remaining Gross Profit that exceeds the Threshold Amount for such calendar month shall be paid to GEL and LE in the following manner: (i) GEL shall be paid 20% of the remaining Gross Profits over the Threshold Amount as the GEL Profit Share and (ii) LE shall be paid 80% of the remaining Gross Profits over the Threshold Amount as the LE Profit Share.
|
|
(e)
|
After the Investment Threshold Date, if GEL sustains losses, it can recoup those losses by a special allocation of 80% of Gross Profits until such losses are covered in full, after which the prevailing Gross Profits allocation shall be reinstated.
|
|
●
|
Amendments and Clarifications to the Joint Marketing Agreement
. The Joint Marketing Agreement was amended and clarified to allow GEL to provide LE with Operations Payments during months in which LE incurred Deficit Amounts.
|
|
(a)
|
In July and August 2012, we entered into amendments to the Joint Marketing Agreement whereby GEL and Milam agreed that Deficit Amounts would be added to our obligations amount under the Construction and Funding Agreement. In addition, the parties agreed to amend the priority of payments to reflect that, to the extent that there are available funds in a particular month, AFNB shall be paid one-tenth of such funds, provided that we will not participate in available funds until Deficit Amounts added to the Construction and Funding Agreement are paid in full.
|
|
(b)
|
In December 2012, GEL made Operations Payments and other payments to or on behalf of LE in which the aggregate amount exceeded the amount payable to LE in the month of December 2012 under the Joint Marketing Agreement (the “Overpayment Amount”). In December 2012, we entered into an amendment to the Joint Marketing Agreement whereby GEL and Milam agreed that Gross Profits payable to LE would be redirected to GEL as payment for the Overpayment Amount until such Overpayment Amount has been satisfied in full. Such redistributions shall not reduce the distributions of Gross Profit that GEL or Milam are otherwise entitled to under the Joint Marketing Agreement.
|
|
(c)
|
In February 2013, Milam paid a vendor $64,358 (the “Settlement Payment”), which represented amounts outstanding by LE for services rendered at the Nixon Facility plus the vendor’s legal fees. In addition, Milam and GEL incurred legal fees and expenses related to settling the matter. In a letter agreement between LE, GEL and Milam dated February 21, 2013, the parties agreed to modify the Joint Marketing Agreement such that, from and after January 1, 2013, the Gross Profit shall be distributed first to GEL, prior to any other distributions or payments to the parties to the Joint Marketing Agreement until GEL has received aggregate distributions as provided in the December 2012 Letter Agreement plus the Settlement Payment and Milam and GEL incurred legal fees and expenses.
|
|
(d)
|
In February 2013, GEL agreed to advance to LE the funds necessary to pay for the actual costs incurred for the scheduled maintenance turnaround at the Nixon Facility and capital expenditures relating to an electronic product meter, lab equipment and certain piping in an amount equal to the actual costs of the refinery turnaround and capital expenditures, not to exceed $840,000 in the aggregate. In a letter agreement between LE, GEL and Milam dated February 21, 2013, the parties agreed that all amounts advanced by GEL or its affiliates to LE pursuant to the letter agreement shall constitute obligations under the Construction and Funding Agreement.
|
|
●
|
fluctuations of crude oil inventory costs and refined petroleum products inventory prices and their effect on our refining margins;
|
|
●
|
changes in the underlying demand for our products;
|
|
●
|
our dependence on Genesis Energy, LLC (“Genesis”) and its affiliates for continued financing, sourcing of crude oil inventory and marketing of our refined petroleum products;
|
|
●
|
the early termination of our agreements with Genesis and its affiliates;
|
|
●
|
our dependence on Lazarus Energy Holdings, LLC (“LEH”), our controlling shareholder, for continued financing and management of all of our subsidiaries and the operation of all of our assets, including the Nixon Facility, pursuant to the Operating Agreement;
|
|
●
|
our ability to generate sufficient funds from operations or obtain financing from other sources;
|
|
●
|
potential downtime of the Nixon Facility, which could result in lost margin opportunity, increased maintenance expense, increased inventory, and a reduction in cash available for payment of our obligations;
|
|
●
|
failure to comply with certain financial maintenance covenants related to certain of our long-term indebtedness;
|
|
●
|
regulatory changes that reduce the allowable sulfur content for commercially sold diesel in the United States, which will require us to incur significant capital upgrades and could have a material adverse effect on our results of operations, financial condition and cash flows;
|
|
●
|
availability and cost of renewable fuels for blending and Renewable Identification Numbers (“RINs”) to meet Renewable Fuel Standards ("RFS") obligations;
|
|
●
|
strict laws and regulations regarding employee and business process safety to which we are subject, the compliance failure of which could have a material adverse effect on our results of operations and financial condition;
|
|
●
|
potential increased indebtedness, which may reduce our financial flexibility;
|
|
●
|
regulatory restrictions on greenhouse gas emissions, which could force us to incur increased capital and operating costs and could have a material adverse effect on our results of operations and financial condition;
|
|
●
|
access to less than desired levels of crude oil for processing at the Nixon Facility;
|
|
●
|
our dependence on a small number of customers for a large percentage of our revenues;
|
|
●
|
accidents, interruptions in transportation, inclement weather or other events that can cause unscheduled shutdowns or otherwise adversely affect our operations;
|
|
●
|
the geographic concentration of the Nixon Facility, which creates a significant exposure risk to the regional economy;
|
|
●
|
competition from larger companies;
|
|
●
|
infrastructure limitations;
|
|
●
|
dangers inherent in our operations, such as fires and explosions, which could cause disruptions and expose us to potentially significant losses, costs and liabilities and significantly reduce our liquidity;
|
|
●
|
the effects of Genesis’ hedging of our refined petroleum products and crude oil inventory and exposure to the risks associated with volatile crude oil prices;
|
|
●
|
retention of key personnel;
|
|
●
|
insurance coverage that may be inadequate or expensive;
|
|
●
|
our potential reorganization from a publicly traded “C” corporation to a publicly traded master limited partnership;
|
|
●
|
performance of third-party operators for our oil and gas properties;
|
|
●
|
costs and collateral associated with abandonment of our pipelines and oil and gas properties;
|
|
●
|
changes in and compliance with taxes, which could adversely affect our performance; and
|
|
●
|
changes in the general economic conditions.
|
|
Property
|
Business Segment(s)
|
Acres
|
Owned / Leased
|
Location
|
|||
|
Nixon Facility
|
Refinery Operations
|
56 |
Owned
|
Nixon, Wilson County, Texas
|
|||
|
Freeport Facility
|
Pipeline Transportation
|
193 |
Owned
|
Freeport, Brazoria County, Texas
|
|||
|
Pipelines and Oil and Gas Properties
|
Pipeline Transportation
|
-- |
Owned, Leasehold Interests
|
U.S. Gulf of Mexico
|
|||
|
Corporate Headquarters
|
Corporate and Other
|
-- |
Lease
|
Houston, Harris County, Texas
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Nixon Facility
|
||||||||||||||||
|
Operating days
|
78 | 90 | 252 | 265 | ||||||||||||
|
Total refinery throughput
(1)
|
||||||||||||||||
|
bbls
|
849,402 | 979,807 | 2,909,669 | 2,967,469 | ||||||||||||
|
bpd
|
10,890 | 10,887 | 11,546 | 11,198 | ||||||||||||
|
Capacity utilization rate
|
73 | % | 73 | % | 77 | % | 75 | % | ||||||||
|
Total refinery production
|
||||||||||||||||
|
bbls
|
831,771 | 963,645 | 2,855,054 | 2,906,873 | ||||||||||||
|
bpd
|
10,664 | 10,707 | 11,330 | 10,969 | ||||||||||||
|
Capacity utilization rate
|
71 | % | 71 | % | 76 | % | 73 | % | ||||||||
|
(1)
|
Total refinery throughput includes crude oil and condensate and other feedstocks.
|
|
●
|
the Crude Oil Supply and Throughput Services Agreement by and between GEL and LE dated August 12, 2011 (the “Crude Supply Agreement”);
|
|
●
|
the Construction and Funding Contract by and between LE and Milam Services, Inc. (“Milam”), an affiliate of Genesis, dated August 12, 2011 (the “Construction and Funding Agreement”); and
|
|
●
|
the Joint Marketing Agreement by and between GEL and LE dated August 12, 2011 (as subsequently amended, the “Joint Marketing Agreement”).
|
|
Three Months Ended September 30, 2014
|
||||||||||||||||
|
Segment
|
||||||||||||||||
|
Refinery
|
Pipeline
|
Corporate &
|
||||||||||||||
|
Operations
|
Transportation
|
Other
|
Total
|
|||||||||||||
|
Revenues
|
$ | 87,846,757 | $ | 56,900 | $ | - | $ | 87,903,657 | ||||||||
|
Operation cost
(1)(2)(3)
|
(86,355,916 | ) | (110,872 | ) | (274,674 | ) | (86,741,462 | ) | ||||||||
|
Other non-interest income
|
282,516 | - | - | 282,516 | ||||||||||||
|
EBITDA
|
$ | 1,773,357 | $ | (53,972 | ) | $ | (274,674 | ) | $ | 1,444,711 | ||||||
|
Depletion, depreciation and amortization
|
(393,871 | ) | ||||||||||||||
|
Interest expense, net
|
(212,594 | ) | ||||||||||||||
|
Income before income taxes
|
$ | 838,246 | ||||||||||||||
|
Capital expenditures
|
$ | 815,849 | $ | - | $ | - | $ | 815,849 | ||||||||
| Identifiable assets (4) | $ | 57,520,835 | $ | 2,998,619 | $ | 523,533 | $ | 61,042,987 | ||||||||
|
(1)
|
“Refinery Operations” and “Pipeline Transportation” include an allocation of general and administrative expenses based on respective revenue.
|
|
(2)
|
“Refinery Operations” includes the effect of economic hedges on our refined petroleum products and crude oil inventory. Cost of refined products sold within operation cost includes a realized gain of $466,821 and an unrealized loss of $70,550.
|
|
(3)
|
“Corporate and Other” includes general and administrative expenses associated with corporate maintenance costs, such as accounting fees, director fees and legal expense.
|
|
(4)
|
Identifiable assets contain related legal obligations of each business segment including cash, accounts receivable and recorded net assets.
|
|
Three Months Ended September 30, 2013
|
||||||||||||||||
|
Segment
|
||||||||||||||||
|
Refinery
|
Pipeline
|
Corporate &
|
||||||||||||||
|
Operations
|
Transportation
|
Other
|
Total
|
|||||||||||||
|
Revenues
|
$ | 106,541,284 | $ | 79,109 | $ | - | $ | 106,620,393 | ||||||||
|
Operation cost
(1)(2)(3)
|
(107,961,900 | ) | (114,105 | ) | (340,612 | ) | (108,416,617 | ) | ||||||||
|
Other non-interest income
|
278,349 | - | - | 278,349 | ||||||||||||
|
EBITDA
|
$ | (1,142,267 | ) | $ | (34,996 | ) | $ | (340,612 | ) | $ | (1,517,875 | ) | ||||
|
Depletion, depreciation and amortization
|
(337,156 | ) | ||||||||||||||
|
Interest expense, net
|
(225,706 | ) | ||||||||||||||
|
Loss before income taxes
|
$ | (2,080,737 | ) | |||||||||||||
|
Capital expenditures
|
$ | 356,889 | $ | - | $ | - | $ | 356,889 | ||||||||
|
Identifiable assets
(4)
|
$ | 48,925,380 | $ | 1,569,005 | $ | 844,334 | $ | 51,338,719 | ||||||||
|
(1)
|
“Refinery Operations” and “Pipeline Transportation” include an allocation of general and administrative expenses based on respective revenue.
|
|
(2)
|
“Refinery Operations” includes the effect of economic hedges on our refined petroleum products and crude oil inventory. Cost of refined products sold within operation cost includes a realized loss of $378,899 and an unrealized gain of $81,720.
|
|
(3)
|
“Corporate and Other” includes general and administrative expenses associated with corporate maintenance costs, such as accounting fees, director fees and legal expense.
|
|
(4)
|
Identifiable assets contain related legal obligations of each business segment including cash, accounts receivable and recorded net assets.
|
|
Nine Months Ended September 30, 2014
|
||||||||||||||||
|
Segment
|
||||||||||||||||
|
Refinery
|
Pipeline
|
Corporate &
|
||||||||||||||
|
Operations
|
Transportation
|
Other
|
Total
|
|||||||||||||
|
Revenues
|
$ | 310,938,981 | $ | 178,793 | $ | - | $ | 311,117,774 | ||||||||
|
Operation cost
(1)(2)(3)
|
(300,291,370 | ) | (355,645 | ) | (973,154 | ) | (301,620,169 | ) | ||||||||
|
Other non-interest income
|
847,549 | 208,333 | - | 1,055,882 | ||||||||||||
|
EBITDA
|
$ | 11,495,160 | $ | 31,481 | $ | (973,154 | ) | $ | 10,553,487 | |||||||
|
Depletion, depreciation and amortization
|
(1,175,643 | ) | ||||||||||||||
|
Interest expense, net
|
(630,175 | ) | ||||||||||||||
|
Income before income taxes
|
$ | 8,747,669 | ||||||||||||||
|
Capital expenditures
|
$ | 1,145,720 | $ | - | $ | - | $ | 1,145,720 | ||||||||
|
Identifiable assets
(4)
|
$ | 57,520,835 | $ | 2,998,619 | $ | 523,533 | $ | 61,042,987 | ||||||||
|
(1)
|
“Refinery Operations” and “Pipeline Transportation” include an allocation of general and administrative expenses based on respective revenue.
|
|
(2)
|
“Refinery Operations” includes the effect of economic hedges on our refined petroleum products and crude oil inventory. Cost of refined products sold within operation cost includes a realized gain of $13,712 and an unrealized loss of $26,150.
|
|
(3)
|
“Corporate and Other” includes general and administrative expenses associated with corporate maintenance costs, such as accounting fees, director fees and legal expense.
|
|
(4)
|
Identifiable assets contain related legal obligations of each business segment including cash, accounts receivable and recorded net assets.
|
|
Nine Months Ended September 30, 2013
|
||||||||||||||||
|
Segment
|
||||||||||||||||
|
Refinery
|
Pipeline
|
Corporate &
|
||||||||||||||
|
Operations
|
Transportation
|
Other
|
Total
|
|||||||||||||
|
Revenues
|
$ | 320,025,559 | $ | 229,362 | $ | - | $ | 320,254,921 | ||||||||
|
Operation cost
(1)(2)(3)
|
(325,625,984 | ) | (433,065 | ) | (1,198,664 | ) | (327,257,713 | ) | ||||||||
|
Other non-interest income
|
835,048 | - | - | 835,048 | ||||||||||||
|
EBITDA
|
$ | (4,765,377 | ) | $ | (203,703 | ) | $ | (1,198,664 | ) | $ | (6,167,744 | ) | ||||
|
Depletion, depreciation and amortization
|
(997,671 | ) | ||||||||||||||
|
Interest expense, net
|
(785,663 | ) | ||||||||||||||
|
Loss before income taxes
|
$ | (7,951,078 | ) | |||||||||||||
|
Capital expenditures
|
$ | 1,244,859 | $ | - | $ | - | $ | 1,244,859 | ||||||||
|
Identifiable assets
(4)
|
$ | 48,925,380 | $ | 1,569,005 | $ | 844,334 | $ | 51,338,719 | ||||||||
|
(1)
|
“Refinery Operations” and “Pipeline Transportation” include an allocation of general and administrative expenses based on respective revenue.
|
|
(2)
|
“Refinery Operations” includes the effect of economic hedges on our refined petroleum products and crude oil inventory. Cost of refined products sold within operation cost includes a realized loss of $627,340 and an unrealized gain of $297,020.
|
|
(3)
|
“Corporate and Other” includes general and administrative expenses associated with corporate maintenance costs, such as accounting fees, director fees and legal expense.
|
|
(4)
|
Identifiable assets contain related legal obligations of each business segment including cash, accounts receivable and recorded net assets.
|
|
For Three Months Ended September 30,
|
For Nine Months Ended September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Cash flow from operations
|
||||||||||||||||
|
Adjusted income (loss) from continuing operations
|
$ | 1,347,320 | $ | (1,738,670 | ) | $ | 9,913,956 | $ | (6,979,741 | ) | ||||||
|
Change in assets and current liabilities
|
(480,266 | ) | 333,837 | (3,701,165 | ) | 2,419,194 | ||||||||||
|
Total cash flow from operations
|
867,054 | (1,404,833 | ) | 6,212,791 | (4,560,547 | ) | ||||||||||
|
Cash inflows (outflows)
|
||||||||||||||||
|
Proceeds from issuance of long-term debt
|
- | 2,045,420 | - | 5,750,611 | ||||||||||||
|
Payments on long term debt
|
(156,230 | ) | - | (6,103,131 | ) | (60,876 | ) | |||||||||
|
Capital expenditures
|
(815,849 | ) | (356,889 | ) | (1,145,720 | ) | (1,244,859 | ) | ||||||||
|
Proceeds from sale of assets
|
- | - | - | 201,000 | ||||||||||||
|
Proceeds from notes payable
|
- | - | 2,000,000 | 15,032 | ||||||||||||
|
Payments on notes payble
|
(153,699 | ) | (149,705 | ) | (216,182 | ) | (206,445 | ) | ||||||||
|
Total cash outflows
|
(1,125,778 | ) | 1,538,826 | (5,465,033 | ) | 4,454,463 | ||||||||||
|
Total change in cash flows
|
$ | (258,724 | ) | $ | 133,993 | $ | 747,758 | $ | (106,084 | ) | ||||||
|
No.
|
Description
|
|
31.1
|
Jonathan P. Carroll Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Tommy L. Byrd Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Jonathan P. Carroll Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Tommy L. Byrd Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101.INS
|
XBRL Instance Document.
|
|
101.SCH
|
XBRL Taxonomy Schema Document.
|
|
101.CAL
|
XBRL Calculation Linkbase Document.
|
|
101.LAB
|
XBRL Label Linkbase Document.
|
|
101.PRE
|
XBRL Presentation Linkbase Document.
|
|
101.DEF
|
XBRL Definition Linkbase Document.
|
| BLUE DOLPHIN ENERGY COMPANY | |||
|
Date: November 14, 2014
|
By:
|
/s/ JONATHAN P. CARROLL
|
|
|
Jonathan P. Carroll
|
|||
|
Chairman of the Board,
|
|||
|
Chief Executive Officer, President,
|
|||
|
Assistant Treasurer and Secretary
|
|||
|
(Principal Executive Officer)
|
|||
|
Date: November 14, 2014
|
By:
|
/s/ TOMMY L. BYRD
|
|
|
Tommy L. Byrd
|
|||
|
Interim Chief Financial Officer,
|
|||
|
Treasurer and Assistant Secretary
|
|||
|
(Principal Financial Officer)
|
|||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|