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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[X]
|
ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
|
|
[ ]
|
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
|
|
Delaware
|
84-0811316
|
|
(State or other jurisdiction of
incorporation or organization)
|
(IRS Employer
Identification No.)
|
|
830 Tenderfoot Hill Road, Suite 310
Colorado Springs, CO
|
80906
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.
x
|
| Large accelerated filer o | Accelerated filer o |
| Non-accelerated filer o | Smaller reporting company þ |
| (Do not check if a smaller reporting company) |
|
Name
|
State of Formation
|
Ownership
|
Business
|
|
Dillco Fluid Service, Inc. (“Dillco”)
|
Kansas
|
100% by Enservco
|
Oil and natural gas field fluid logistic services primarily in the Hugoton Basin in western Kansas and northwestern Oklahoma.
|
|
Aspen Gold Mining Co.
|
Colorado
|
100% by Enservco
|
No active business operations or assets.
|
|
Heat Waves Hot Oil Services LLC (“Heat Waves”)
|
Colorado
|
100% by Dillco
|
Oil and natural gas well services, including logistics and stimulation.
|
|
HE Services, LLC (“HES”)
|
Nevada
|
100% by Heat Waves
|
No active business operations. Owns construction equipment used by Heat Waves.
|
|
Real GC, LLC (“Real GC”)
|
Colorado
|
100% by Heat Waves
|
No active business operations. Owns real property in Garden City, Kansas that is utilized by Heat Waves.
|
|
Trinidad Housing, LLC (“Trinidad Housing”)
|
Colorado
|
100% by Dillco.
|
No currently active business operations. Owns real property
in Trinidad, Colorado.
|
|
|
(1)
|
In 2008, 2009 and 2010, Dillco and Heat Waves spent approximately $7.8 million, $2.0 million and $2.2 million (not including capital leases of approximately $455,000), respectively, for the acquisition and fabrication of property and equipment; and
|
|
|
(2)
|
To expand its footprint, in mid-2008 Heat Waves moved into the Uintah basin in northwestern Utah and in early 2010 Heat Waves began providing services in the Marcellus Shale natural gas field in southwestern Pennsylvania and West Virginia.
|
|
|
(1)
|
Assist in the fracturing of formations for newly drilled oil and natural gas wells; and
|
|
|
(2)
|
Help maintain and enhance the production of existing wells throughout their productive life.
|
|
|
(1)
|
Fluid management services, i.e., water hauling, frac tank rental and disposal services;
|
|
|
(2)
|
Well enhancement services, i.e., hot oiling, acidizing, frac hearing and pressure testing, and
|
|
|
(3)
|
Well site construction services.
|
|
(1)
|
Transport water to fill frac tanks on well locations,
|
|
(2)
|
Transport contaminated water produced as a by-product of producing wells to disposal wells, including disposal wells that we own and operate,
|
|
(3)
|
Transport drilling and completion fluids to and from well locations, and
|
|
(4)
|
Following completion of fracturing operations, the trucks are used to transport the flow-back produced as a result of the fracturing process from the well site to disposal wells.
|
|
Most wells produce residual salt or fresh water in conjunction with the extraction of the oil or natural gas. Dillco’s trucks pick up water at the well site and transport it to a disposal well for injection or to other environmentally sound surface recycling facilities. This is regular maintenance work that is done on a periodic basis depending on the volume of water a well produces. Water-cost management is an ongoing need for oil and natural well gas operators throughout the life of a well. Dillco’s ability to outperform competitors in this segment is primarily dependent on logistical factors such as the proximity between areas where water is produced or used and where strategic placement and/or access to both disposal wells and recycling facilities. Dillco, Heat Waves and HES own five water disposal wells in Kansas and Oklahoma. It is management’s intent to expand Enservco’s disposal well holdings and access to recycling facilities.
|
|
|
●
|
Increasing permeability throughout the formation,
|
|
|
●
|
Cleaning up formation damage near the wellbore caused by drilling, and
|
|
|
●
|
For removing buildup of materials restricting the flow in the formation or through perforations in the well casing.
|
|
|
(1)
|
To eliminate water and other soluble waste in the tank for which the operator’s revenue is reduced at the refinery; and
|
|
|
(2)
|
Because heated oil flows more efficiently from the tanks to transports taking oil to the refineries in colder weather.
|
|
|
Heat Waves currently has 15 hot oil trucks in its fleet.
|
|
§
|
Personal injury or loss of life,
|
|
§
|
Damage to or destruction of property, equipment and the environment, and
|
|
§
|
Suspension of operations by our customers.
|
|
§
|
Impair our ability to make investments and obtain additional financing for working capital, capital expenditures, acquisitions or other general corporate purposes,
|
|
§
|
Limit our ability to use operating cash flow in other areas of our business because we must dedicate a substantial portion of these funds to make principal and interest payments on our indebtedness,
|
|
§
|
Make us more vulnerable to a downturn in our business, our industry or the economy in general as a substantial portion of our operating cash flow will be required to make principal and interest payments on our indebtedness, making it more difficult to react to changes in our business and in industry and market conditions,
|
|
§
|
Put us at a competitive disadvantage to competitors that have less debt, and
|
|
§
|
Increase our vulnerability to interest rate increases to the extent that we incur variable rate indebtedness.
|
|
Location/Description
|
Approximate Size
|
|
Roosevelt, UT
●
Shop
●
Land - shop
|
5,000 sq. ft.
1.1 acres
|
|
Garden City, KS
●
Shop*
●
Land – shop*
●
Land – acid dock, truck storage, etc.
|
11,700 sq. ft.
1 acre
10 acres
|
|
Trinidad, CO
●
Shop*(currently under short term sublease)
●
Land – shop*(currently under short term sublease)
●
Employee rental housing – house
●
Employee rental housing - land
|
9,200 sq. ft.
5 acres
5,734 sq. ft.
0.4 acre
|
|
Hugoton, KS (Dillco)
●
Shop/Office/Storage
●
Land – shop/office/storage
●
Land - office
|
9,367 sq. ft.
3.3 acres
10 acres
|
|
Meade, KS (Dillco)
●
Shop
●
Land
|
7,000 sq. ft.
1.2 acres
|
|
Location/Description
|
Approximate Size
|
Monthly Rental
|
Lease Expiration
|
|
Roosevelt, UT
●
Shop
●
Land
|
6,000 sq. ft.
10 acres
|
Prepaid for 60 months @ $2,500 per month
|
November 2013
|
|
Platteville, CO
●
Shop
●
Land
|
3,200 sq. ft.
1.5 acres
|
$3,000
|
May 2011
|
|
Carmichaels, PA
●
Shop
●
Land
|
5,000 sq. ft.
12.1 acres
|
$8,500
|
April 2012
|
|
Roosevelt, UT
●
Employee housing
|
1,700 sq. ft.
|
$1,300
|
May 2011
|
|
Colorado Springs, CO
●
Corporate offices
|
2,067 sq. ft.
|
$2,000
|
May 2011
|
|
Edmond, OK**
●
Executive office
|
400 sq. ft.
|
$450
|
December 2011
|
|
2010
|
2009
|
|||||||||||||||
|
Price Range
|
Price Range
|
|||||||||||||||
|
High
|
Low
|
High
|
Low
|
|||||||||||||
|
First Quarter
|
$ | 0.34 | $ | 0.29 | $ | 0.78 | $ | 0.48 | ||||||||
|
Second Quarter
|
0.36 | 0.29 | 0.90 | 0.66 | ||||||||||||
|
Third Quarter
|
0.60 | 0.30 | 1.15 | 0.82 | ||||||||||||
|
Fourth Quarter
|
0.55 | 0.35 | 1.06 | 0.29 | ||||||||||||
|
Equity Compensation Plan Information
|
||||||||||||
|
Number of Securities
|
||||||||||||
|
Remaining Available
|
||||||||||||
|
Number of Securities
|
for Future Issuance
|
|||||||||||
|
to be Issued Upon
|
Weighted-Average
|
Under Equity
|
||||||||||
|
Exercise of
|
Exercise Price of
|
Compensation Plans
|
||||||||||
|
Outstanding Options,
|
Outstanding Options,
|
(Excluding Securities
|
||||||||||
|
Plan Category
|
Warrants, and Rights
|
Warrants, and Rights
|
Reflected in Column (a))
|
|||||||||
|
and Description
|
(a)
|
(b)
|
(c)
|
|||||||||
|
Equity Compensation Plans
|
||||||||||||
|
Approved by Security Holders
(1)
|
1,975,000 | $ | 0.49 | 1,525,000 | ||||||||
|
Equity Compensation Plans Not
|
||||||||||||
|
Approved by Security Holders
|
715,431 | (2) | 0.78 | - | ||||||||
|
Total
|
2,690,431 | $ | 0.57 | 1,525,000 | ||||||||
|
(1)
|
Represents options granted pursuant to the Company’s 2010 Stock Incentive Plan.
|
|
(2)
|
Consists of: (i) options to acquire 490,431 shares of Company common stock granted pursuant to Aspen’s 2008 Equity Plan; and (ii) warrants to acquire 225,000 shares of Company common stock exercisable at $0.49 per share.
|
|
▪
|
Through December 31, 2011, a maximum of 3,500,000 shares will be available for granting incentive stock options under the 2010 Plan, subject to the provisions of Section 422 or 424 of the Code or any successor provision;
|
|
|
▪
|
On January 1 of each subsequent year, a maximum of 15% of our issued and outstanding shares of common stock, calculated as of January 1 of the respective year, will be available for granting incentive stock options under the 2010 Plan, subject to the provisions of Section 422 or 424 of the Code or any successor provision; and
|
|
|
▪
|
The maximum number of shares that may be awarded under the 2010 Plan pursuant to grants of restricted stock, restricted stock units and stock awards will be 2,000,000.
|
|
|
●
|
Stock options (including both incentive and non-qualified stock options);
|
|
|
●
|
Stock appreciation rights (“SARs”);
|
|
|
●
|
Restricted stock and restricted stock units;
|
|
|
●
|
Performance awards of cash, stock, other securities or property;
|
|
|
●
|
Other stock grants; and
|
|
|
●
|
Other stock-based awards.
|
|
|
(1)
|
Upon the sale of such shares, any amount realized in excess of the exercise price will be taxed to such optionee as a long-term capital gain and any loss sustained will be a long-term capital loss, and
|
|
|
(a)
|
The optionee will realize ordinary income in the year of disposition in an amount equal to the excess (if any) of the fair market value of such shares at exercise (or, if less, the amount realized on the disposition of such shares) over the exercise price paid for such shares, and
|
|
|
(b)
|
We will be entitled to deduct such amount for federal income tax purposes if the amount represents an ordinary and necessary business expense.
|
|
|
(1)
|
Payments must be computed on the basis of an objective, performance-based compensation standard determined by a committee consisting solely of two or more “outside directors,”
|
|
|
(2)
|
The material terms under which the compensation is to be paid, including the business criteria upon which the performance goals are based, and a limit on the maximum bonus amount which may be paid to any participant with respect to any performance period, must be approved by a majority of the corporation’s stockholders, and
|
|
|
(3)
|
The Committee must certify that the applicable performance goals were satisfied before payment of any performance-based compensation, provided certification is not required for compensation attributable solely to the increase in the value of the Company’s stock.
|
|
|
▪
|
a decline in oil or natural gas production or oil or natural gas prices, the impact of price volatility in the oil and natural gas industries and the impact of general economic conditions on the demand for the services we offer to the oil and natural gas industries;
|
|
|
▪
|
activities of our competitors, many of whom have greater financial resources than we have;
|
|
|
▪
|
geographical diversity of our operations and the difficulties inherent in managing such geographically diverse operations;
|
|
|
▪
|
ongoing U.S. and global economic uncertainty;
|
|
|
▪
|
our ability to generate sufficient cash flows to repay our debt obligations;
|
|
|
▪
|
availability of borrowings under our credit facility;
|
|
|
▪
|
unanticipated increases in the cost of our operations;
|
|
|
▪
|
historical incurrence of losses;
|
|
|
▪
|
reliance on limited number of customers and creditworthiness of our customers;
|
|
|
▪
|
increases in interest rates and our failure to hedge against possible interest rate increases;
|
|
|
▪
|
our ability to retain key members of our senior management and key technical employees, and conflicts of interests with respect to our directors;
|
|
|
▪
|
our level of indebtedness;
|
|
|
▪
|
impact of environmental, health and safety, and other governmental regulations, and of current or pending legislation;
|
|
|
▪
|
effect of seasonal factors;
|
|
|
▪
|
further sales or issuances of common stock; and
|
|
|
▪
|
our common stock’s limited trading history.
|
|
|
●
|
southern Kansas and northwestern Oklahoma,
|
|
|
●
|
northeastern Utah,
|
|
|
●
|
northern New Mexico,
|
|
|
●
|
southern Wyoming and Colorado (D-J Basin and Niobrara formation), and
|
|
|
●
|
northwestern West Virginia and southwest Pennsylvania in the Marcellus Shale region.
|
| Years Ended December 31, | ||||||||||||||||||||
| 2010 | % of Revenues | 2009 | % of Revenues | Increase (Decrease) | ||||||||||||||||
|
Revenues
|
$ | 18,641,286 | 100 | % | $ | 15,388,746 | 100 | % | $ | 3,252,540 | ||||||||||
|
Cost of Revenue
|
14,422,412 | 77 | % | 13,489,099 | 88 | % | 933,313 | |||||||||||||
|
Gross Profit
|
4,218,874 | 23 | % | 1,899,647 | 12 | % | 2,319,227 | |||||||||||||
|
Operating Expenses
|
||||||||||||||||||||
|
General and administrative expenses
|
2,540,859 | 14 | % | 1,486,124 | 10 | % | 1,054,735 | |||||||||||||
|
Depreciation and amortization
|
3,992,367 | 21 | % | 4,423,934 | 29 | % | (431,567 | ) | ||||||||||||
|
Total operating expenses
|
6,533,226 | 35 | % | 5,910,058 | 39 | % | 623,168 | |||||||||||||
|
Income (Loss) from Operations
|
(2,314,352 | ) | (12 | %) | (4,010,411 | ) | (26 | %) | 1,696,059 | |||||||||||
|
Other (Expense) Income
|
(457,501 | ) | (3 | %) | (912,171 | ) | (6 | %) | 454,670 | |||||||||||
|
Income (Loss) Before Income Tax (Expense) Benefit
|
(2,771,853 | ) | (15 | %) | (4,922,582 | ) | (32 | %) | 2,150,729 | |||||||||||
|
Income Tax (Expense) Benefit
|
926,188 | 5 | % | (972,882 | ) | (6 | %) | 1,899,070 | ||||||||||||
|
Net Income (Loss)
|
$ | (1,845,665 | ) | (10 | %) | $ | (5,895,464 | ) | (38 | %) | $ | 4,049,799 | ||||||||
| Income (Loss) Per Common Share (Basic and Diluted) | $ | (0.10 | ) | $ | (0.41 | ) | ||||||||||||||
| Weighted average number of common shares outstanding (used to calculate basic and diluted income (loss) per share) | 17,641,876 | 14,519,244 | ||||||||||||||||||
|
FY 2010
|
FY 2009
|
|||||||
|
BY BUSINESS SEGMENT:
|
||||||||
|
Fluid Management
(1)
|
||||||||
|
Closed Locations
|
$ | 229,000 | $ | 592,000 | ||||
|
Continuing Locations
|
7,208,000 | 6,764,000 | ||||||
| 7,437,000 | 7,356,000 | |||||||
|
Well Enhancement Services
(2)
|
||||||||
|
Closed Locations
|
624,000 | 688,000 | ||||||
|
Continuing Locations
|
9,511,000 | 5,841,000 | ||||||
| 10,135,000 | 6,529,000 | |||||||
|
Construction and Roustabout Services
(3)
|
1,069,000 | 1,504,000 | ||||||
|
Total Revenues
|
$ | 18,641,000 | $ | 15,389,000 | ||||
|
Enservco has also determined that an understanding of the diversity of its operations by geography is important to an understanding of its business operations. Enservco only does business in the United States, but in what it believes are three geographically diverse regions. The following table sets forth revenue information for the Company’s three geographic regions during its 2009 and 2010 fiscal years:
|
||||||||
|
BY GEOGRAPHY:
|
||||||||
|
Eastern USA Region (4)
|
$ | 4,847,000 | $ | 50,000 | ||||
|
Rocky Mountain Region (6)
|
1,217,000 | 2,898,000 | ||||||
|
Central USA Region (5)
|
||||||||
|
Closed Locations
|
853,000 | 1,280,000 | ||||||
|
Continuing Locations
|
11,724,000 | 11,161,000 | ||||||
| 12,577,000 | 12,441,000 | |||||||
|
Total Revenues
|
$ | 18,641,000 | $ | 15,389,000 | ||||
|
|
(1)
|
Water hauling/disposal and frac tank rental.
|
|
|
(2)
|
Well enhancement services such as frac heating, acidizing, hot oil services, and pressure testing.
|
|
|
(3)
|
Well site construction services.
|
|
|
(4)
|
Consists of operations and services performed in Southwestern Pennsylvania and Northern West Virginia. Heat Waves began operations in this region in 2010.
|
|
|
(5)
|
Consists of Southwestern Kansas, Northwestern Oklahoma, Eastern Colorado and Northern New Mexico. Both Dillco and Heat Waves engage in business operations in this region.
|
|
|
(6)
|
Consists of Western Colorado and Northeastern Utah. Heat Waves is the only Company subsidiary operating in this region.
|
|
|
(1)
|
a reduction in labor costs due to policies enacted restricting overtime and unbillable “shop” time;
|
|
|
(2)
|
a decrease in worker’s compensation insurance premiums due to a decrease in our experience modification factor arising from an increased attention to worker safety and therefore a reduction in the number of accidents; and
|
|
|
(3)
|
a decrease in equipment insurance expenses resulting from renewing policies at lower rates.
|
|
Years Ended December 31,
|
|||||||||||||
|
2010
|
2009
|
Increase (Decrease)
|
|||||||||||
|
Net Income (Loss)
|
$ | (1,845,665 | ) | $ | (5,895,464 | ) | $ | 4,049,799 | |||||
|
Add Back (Deduct):
|
|||||||||||||
|
Interest Expense
|
728,241 | 699,125 | 29,116 | ||||||||||
|
Provision for income taxes
|
(926,188 | ) | 972,882 | (1,899,070 | ) | ||||||||
|
Depreciation and amortization
|
3,992,367 | 4,423,934 | (431,567 | ) | |||||||||
|
EBITDA
|
1,948,755 | 200,477 | 1,748,278 | ||||||||||
|
Add Back (Deduct):
|
|||||||||||||
|
Stock-based compensation
|
342,277 | - | 342,277 | ||||||||||
|
Loss on disposal of equipment
|
71,003 | 79,785 | (8,782 | ) | |||||||||
|
Unrealized derivative loss
|
- | 140,733 | (140,733 | ) | |||||||||
|
Gain on sale of investments
|
(188,186 | ) | - | (188,186 | ) | ||||||||
|
Interest and other income
|
(153,557 | ) | (7,472 | ) | (146,085 | ) | |||||||
|
Adjusted EBITDA*
|
$ | 2,020,292 | $ | 413,523 | $ | 1,606,769 | |||||||
|
Years Ended December 31,
|
|||||||||||||
|
2010
|
2009
|
Increase (Decrease)
|
|||||||||||
|
Net cash (used) provided in operating activities
|
$ | (222,717 | ) | $ | 2,054,190 | $ | (2,276,907 | ) | |||||
|
Net cash provided (used) in investing activities
|
1,316,769 | (1,988,026 | ) | 3,304,795 | |||||||||
|
Net cash provided (used) in financing activities
|
395,269 | (833,663 | ) | 1,228,932 | |||||||||
|
Net Increase (Decrease) in Cash and Cash Equivalents
|
1,489,321 | (767,499 | ) | 2,256,820 | |||||||||
|
Cash and Cash Equivalents, Beginning of Period
|
148,486 | 915,985 | (767,499 | ) | |||||||||
|
Cash and Cash Equivalents, End of Period
|
$ | 1,637,807 | $ | 148,486 | $ | 1,489,321 | |||||||
|
December 31,
|
December 31,
|
|||||||||||
|
2010
|
2009
|
Increase (Decrease)
|
||||||||||
|
Current Assets
|
$ | 7,375,954 | $ | 3,416,742 | $ | 3,959,212 | ||||||
|
Total Assets
|
$ | 22,620,876 | $ | 20,830,641 | $ | 1,790,235 | ||||||
|
Current Liabilities
|
$ | 6,223,475 | $ | 3,747,990 | $ | 2,475,485 | ||||||
|
Total Liabilities
|
$ | 18,015,432 | $ | 17,750,218 | $ | 265,214 | ||||||
|
Working Capital (Current Assets less: Current Liabilities)
|
$ | 1,152,479 | $ | (331,248 | ) | $ | 1,483,727 | |||||
|
Stockholders’ equity
|
$ | 4,605,444 | $ | 3,080,423 | $ | 1,525,021 | ||||||
|
|
1.
|
An increase of cash by $1.0 million due to a draw on the new equipment loan facility with our primary lender which was entered into in order to fund capital expenditures in late 2010 and early 2011 (the accompanying increase in our debt is reflected on our balance sheet as a long term liability);
|
|
|
2.
|
An increase in cash of approximately $490,000 primarily due to cash received in the Merger Transaction;
|
|
|
3.
|
An increase in accounts receivable of $2.0 million due primarily to the revenues earned from our heating and water hauling operations initiated in the Marcellus Shale region in late 2010;
|
|
|
4.
|
An increase of $320,000 in prepaid expenses and other currents assets resulting primarily from public company stocks received in the Merger Transaction which had a fair value of approximately $300,000 at December 31, 2010;
|
|
|
5.
|
An increase in income taxes receivable of approximately $250,000 due to the tax provision recorded for December 31, 2010; and
|
|
|
6.
|
A decrease in the outstanding balance on the revolving line of credit of approximately $300,000.
|
| 1. |
An increase in accounts payable of approximately $650,000 due to the timing of expenses incurred during the beginning of the heating season (e.g. propane, diesel, travel, and other cost of goods and admin expenses in late 2010);
|
|
| 2. |
An increase in accrued expenses of approximately $150,000 due to a) the accrual of the 2011 - 2011 manager and hourly bonus plans, which was enacted November 2010 of approximately $40,000, b) accrued interest on the subordinated debt of approximately $50,000, and c) an increase in accrued payroll and vacation of approximately $60,000 due to timing of year-end and additional employees hired in the second half of 2010; and
|
|
| 3. |
An increase in the current portion of long-term debt of $2.0 million due to a) approximately $200,000 for the current portion of long-term debt associated with the $1.0 million draw on the equipment loan, and b) an increase of approximately $1.9 million in the current portion of long-term debt as a result of principal that will become due beginning in July of 2011 on the Company’s $9.1 million term loan with our primary lender. (There were no current maturities at December 31, 2009 on this term loan as payments are interest only until June 2, 2011. Beginning July 2011, fixed monthly payments for this term loan begin and a one-time $1 million dollar pay-down is required.)
|
|
Year Ended December 31,
|
||||
|
2011
|
$ | 3,107,122 | ||
|
2012
|
2,818,222 | |||
|
2013
|
2,372,529 | |||
|
2014
|
2,435,985 | |||
|
2015
|
1,030,939 | |||
|
Thereafter
|
- | |||
|
Total
|
$ | 11,764,797 | ||
| Year Ended December 31, | ||||
| 2011 | $ | 168,900 | ||
| 2012 | 64,000 | |||
| 2013 | 27,500 | |||
| Total | $ | 260,400 | ||
|
Y
ear Ended December 31,
|
||||
|
2011
|
$ | 200,173 | ||
|
2012
|
171,332 | |||
|
2013
|
63,484 | |||
|
Total
|
$ | 434,989 | ||
|
|
(3)
|
Real property which includes land and buildings used for office and shop facilities and wells used for the disposal of water; and
|
|
|
(4)
|
Other equipment such as tools used for maintaining and repairing vehicles, office furniture and fixtures, and computer equipment.
|
|
|
(1)
|
Pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company;
|
|
|
(2)
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and our directors; and
|
|
|
(3)
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.
|
|
Name
|
Age
|
Position
|
|
Michael D. Herman
|
53
|
Chief Executive Officer, & Chairman of the Board of Directors
|
|
Rick D. Kasch
|
60
|
Chief Financial Officer, Executive Vice President, and Treasurer
|
|
Bob Maughmer
|
42
|
President and Chief Operating Officer
|
|
R.V. Bailey
|
77
|
Director
|
|
Kevan B. Hensman
|
54
|
Director
|
|
Gerard Laheney
|
73
|
Director
|
|
|
§
|
Michael Herman
: Mr. Herman has been actively involved with the Company’s business operations and strategy, for several years and has a significant amount of knowledge regarding its current and contemplated business operations. Further, he has been active in the oil and natural gas producing and servicing business since the mid-1980’s and has a broad range of experience in business outside of the oil and natural gas industry that the Board believes is valuable in forming the Company’s business strategy and identifying new business opportunities.
|
|
|
§
|
R.V. Bailey
: Mr. Bailey has a significant amount of experience in the natural resource exploration and development arena, including his experience in the oil and natural gas sectors. Additionally, Mr. Bailey was a founding member of Aspen and gained a significant amount of experience with respect to the stockholder relations and the administration of companies subject to the reporting requirements of the Securities Exchange Act of 1934. Mr. Bailey is also familiar with a significant number of the Company’s larger pre-Merger Transaction stockholders.
|
|
|
§
|
Kevan B. Hensman
: Mr. Hensman has experience not only in the oil and natural gas industry but also with regard to financial analysis and accounting. The Board believes that given his varied background and experiences that are relevant to a company operating in the Company’s industry, Mr. Hensman makes a valuable member of the Board of Directors.
|
|
|
§
|
Gerard P. Laheney
: Mr. Laheney has a significant amount of experience within the asset management industry and with the capital markets. The Board believes Mr. Laheney’s experience and knowledge with the capital markets are valuable to the Board of Directors as a whole.
|
|
(i)
|
Name, address, telephone number and other methods by which the Corporation can contact the stockholder submitting the Notification and the total number of shares beneficially owned by the stockholder (as the term “beneficial ownership” is defined in SEC Rule 13d-3);
|
|
(ii)
|
If the stockholder owns shares of the Corporation’s voting stock other than on the records of the Corporation, the stockholder must provide evidence that he or she owns such shares (which evidence may include a current statement from a brokerage house or other appropriate documentation);
|
|
(iii)
|
Information from the stockholder regarding any intentions that he or she may have to attempt to make a change of control or to influence the direction of the Corporation, and other information regarding the stockholder any other persons associated with the stockholder that would be required under Items 4 and 5 of SEC Schedule 14A were the stockholder or other persons associated with the stockholder making a solicitation subject to SEC Rule 14a-12(c);
|
|
(iv)
|
Name, address, telephone number and other contact information of the proposed nominee; and
|
|
(v)
|
All information required by Item 7 of SEC Schedule 14A with respect to the proposed nominee, shall be in a form reasonably acceptable to Enservco.
|
|
The following table sets out the compensation received for the fiscal years December 31, 2010 and 2009 in respect to each of the individuals who served as the Company’s chief executive officer at any time during the last fiscal year, as well as the Company’s most highly compensated executive officers:
SUMMARY COMPENSATION TABLE
|
||||||||||||||||||||||||||||||||
| (1) |
Non-Equity
|
Non-Qualified
|
||||||||||||||||||||||||||||||
| Name and | Fiscal |
Stock
|
Option
|
Incentive Plan
|
Deferred Plan
|
All Other
|
||||||||||||||||||||||||||
|
Principal Position
|
Year
|
Salary
|
Bonus
|
Awards
|
Awards
|
Compensation
|
Compensation
|
Compensation
|
Total
|
|||||||||||||||||||||||
|
Michael D. Herman, CEO and Chairman (2)
|
2010
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 6,862 | (2) | $ | 6,862 | ||||||||||||||
|
|
2009
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 11,542 | (2) | $ | 11,542 | ||||||||||||||
|
Bob Maughmer, President & COO (4)
|
2010
|
$ | 77,885 | $ | 42,307 | $ | - | $ | 158,094 | $ | - | $ | - | $ | 11,878 | (3) | $ | 290,164 | ||||||||||||||
|
Austin Peitz, Director of Operations
|
2010
|
$ | 113,077 | $ | 44,106 | $ | - | $ | 68,131 | $ | - | $ | - | $ | 21,222 | (3) | $ | 246,536 | ||||||||||||||
|
2009
|
$ | 101,769 | $ | 24,845 | $ | - | $ | - | $ | - | $ | 19,878 | (3) | $ | 146,492 | |||||||||||||||||
|
Rick D. Kasch, CFO and Executive V. P.
|
2010
|
$ | 180,000 | $ | - | $ | - | $ | 45,421 | $ | - | $ | - | $ | 24,047 | (3) | $ | 249,468 | ||||||||||||||
|
2009
|
$ | 172,384 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 23,393 | (3) | $ | 195,777 | |||||||||||||||
|
|
(1)
|
Amounts represent the calculated fair value of stock options granted to the named executive officers based on provisions of ASC 718-10,
Stock Compensation.
See note 14 to the consolidated financial statements for discussion regarding assumptions used to calculate fair value under the Black-Scholes–Merton valuation model.
|
|
|
(2)
|
In both fiscal 2009 and fiscal 2010 Mr. Herman elected not to receive any base compensation because he believed that the funds that would have been used to pay his salary were better devoted to helping to grow and develop the Company’s business operations. Mr. Herman’s sole compensation from the Company during its last two fiscal years (and thus far in fiscal 2011) was derived from the Company paying his health, life, dental and vision insurance premiums. Mr. Herman is not involved in the day-to-day operations of the Company but serves as CEO to provide strategic guidance on an as needed basis. The Company evaluated the services provided by Mr. Herman during the years ended December 31, 2010 and 2009 and determined that it was not necessary to impute compensation for financial reporting purposes.
|
|
|
(3)
|
Represents: (i) automobile expenses incurred by the Company on behalf of Mr. Kasch and Mr. Peitz; (ii) health, life, dental and vision insurance premiums incurred on behalf of Mr. Kasch, Mr. Peitz and Mr. Maughmer by the Company; and (iii) matching contributions to the Company’s 401(k) plan on behalf of Mr. Kasch, Mr. Peitz and Mr. Maughmer.
|
|
|
|
|
(4)
|
Mr. Maughmer’s employment with the Company began in August 2010.
|
|
|
1.
|
The executive’s leadership and operational performance and potential to enhance long-term value to the Company’s stockholders;
|
|
|
2.
|
The Company’s financial resources, results of operations, and financial projections;
|
|
|
3.
|
Performance compared to the financial, operational and strategic goals established for the Company;
|
|
|
4.
|
The nature, scope and level of the executive’s responsibilities;
|
|
|
5.
|
Competitive market compensation paid by other companies for similar positions, experience and performance levels; and
|
|
|
6.
|
The executive’s current salary, the appropriate balance between incentives for long-term and short-term performance.
|
|
|
§
|
Base salary;
|
|
|
§
|
Stock option awards and/or equity based compensation;
|
|
|
§
|
Discretionary cash bonuses; and
|
|
|
§
|
Other employment benefits.
|
| ● | Austin Peitz – Mr. Peitz was awarded a cash bonus of $68,131 for fiscal year 2010, the majority of the bonus was paid to Mr. Peitz in 2010. However, of this amount, approximately $10,000 is to be paid to Mr. Peitz on or about March 31, 2011. |
|
1.
|
A termination without cause
- If Mr. Kasch is terminated without cause he will be entitled to all salary that would have been paid through the remaining term of the agreement, or if the agreement is terminated without cause during the final eighteen months of the agreement term Mr. Kasch will be entitled to receive a lump sum payment equal to eighteen months of his base salary. Additionally, if Mr. Kasch is terminated without cause, he will be entitled to health benefits for a period of eighteen months; and
|
|
2.
|
A termination upon a change of control event or a management change
- If Mr. Kasch resigns within ninety days following a change of control event or a management change (being the person to whom he directly reports) he will be entitled to a severance payment equal to eighteen months of his base salary with the amount being paid either in a lump sum payment or in accordance with the Company’s payroll practices. Further, Mr. Kasch will be entitled to health benefits for a period of eighteen months.
|
|
Austin Peitz -
Mr. Peitz’s employment agreement is for a term through June 30, 2013. The agreement provides for an annual salary of $120,000 through June 30, 2011 and then automatic increases of 5% effective on each July 1 during the term of the agreement. Pursuant to the agreement the Company agreed to grant Mr. Peitz an option to acquire 450,000 shares of Company common stock in accordance with the Company’s 2010 Stock Incentive Plan. Mr. Peitz is also entitled to standard employment benefits and the use of a Company automobile or alternatively a car allowance of at least $1,000. If Mr. Peitz is terminated without cause he is entitled to a severance payment equal to six months of his salary. The employment agreement contains other standard provisions contained in agreements of this nature including confidentiality and non-competition provisions.
|
|
Option Awards
|
|||||||||||||
|
Number of Securities
|
|||||||||||||
|
Underlying Unexercised
|
|||||||||||||
|
Options
(#)
|
Option
|
Option
|
|||||||||||
|
Exercise
|
Expiration
|
||||||||||||
|
Name and Principal Position
|
Exercisable
|
Un-exercisable
|
Price
|
Date
|
|||||||||
|
Rick Kasch, Executive V.P and CFO (1)
|
100,000 | 200,000 | $ | 0.49 |
07/30/2015
|
||||||||
|
Austin Peitz, Director of Operations (2)
|
150,000 | 300,000 | $ | 0.49 |
07/30/2015
|
||||||||
|
Bob Maughmer, President and COO (3)
|
333,333 | 666,667 | $ | 0.49 |
08/23/2015
|
||||||||
|
|
|||||||||||||
| (1) |
On July 30, 2010 Mr. Kasch was granted an option to acquire 300,000 shares of the Company's common stock. The exercise price of the option is $0.49, and the option has a five year term. 100,000 shares underlying the option vested upon grant, with 100,000 shares to vest on each of July 30, 2011 and July 30, 2012.
|
| (2) |
On July 30, 2010 Mr. Peitz was granted an option to acquire 450,000 shares of the Company's common stock. The exercise price of the option is $0.49, and the option has a five year term. 150,000 shares underlying the option vested upon grant, with 150,000 shares to vest on each of July 30, 2011 and July 30, 2012.
|
| (3) |
On August 23, 2010 Mr. Maughmer was granted an option to acquire 1,000,000 shares of the Company’s common stock. The exercise price of the option is $0.49, and the option has a five year term. 333,333 shares underlying the option vested upon grant, with 333,333 shares to vest on each of August 23, 2011 and August 23, 2012.
|
|
Incentive
|
Non-Qualified
|
|||||||||||||||||||||||
|
Fees Earned
|
Stock
|
|
Incentive
|
Deferred
|
||||||||||||||||||||
|
or Paid
|
Non-Qualified
|
Option
|
Plan
|
Compensation
|
|
|||||||||||||||||||
|
Name
|
in Cash
|
Awards
|
Awards
|
Compensation
|
on Earnings
|
Total
|
||||||||||||||||||
|
R.V. Bailey
(1)
|
$ | 13,000 | $ | - | $ | - | $ | - | $ | - | $ | 13,000 | ||||||||||||
|
Gerard Laheney
(2)
|
$ | 10,000 | $ | - | $ | 62,783 | $ | - | $ | - | $ | 72,783 | ||||||||||||
|
Kevan B. Hensman
(3)
|
$ | 10,000 | $ | - | $ | 7,848 | $ | - | $ | - | $ | 17,848 | ||||||||||||
|
|
(1)
|
Mr. Bailey received fees in the amount of $10,000 for serving on the Board of Directors. Mr. Bailey also received $500 per month starting July 27, 2010 for consultation services for the Company, as agreed upon in his termination agreement upon the Merger Transaction. Prior to the Merger Transaction, Mr. Bailey served as an officer and director of Aspen and was paid an annual salary and also granted an option in February 2010. The remuneration received by Mr. Bailey as an officer and director of Aspen was disclosed in Aspen’s Annual Report on Form 10-K for its fiscal year ended June 30, 2010.
|
|
|
(2)
|
Mr. Laheney received fees in the amount of $ 10,000 for serving on the Board of Directors. On July 30, 2010 Mr. Laheney was granted an option to acquire 200,000 shares of Company common stock. The option is exercisable for a five year term at $0.49 per share, and vested in full as of July 30, 2010.
|
|
|
(3)
|
Mr. Hensman received fees in the amount of $ 10,000 for serving on the Board of Directors. On July 30, 2010 Mr. Hensman was granted an option to acquire 25,000 shares of Company common stock. The option is exercisable for a five year term at
$0.49 per share, and vested in full as of July 30, 2010. Prior to the Merger Transaction Mr. Hensman served on Aspen’s Board of Directors and also as its Chief Financial Officer. Mr. Hensman earned fees in his capacity as Aspen’s Chief Financial Officer and was also granted an option by Aspen in February 2010. The remuneration received by Mr. Hensman as an officer and director of Aspen was disclosed in Aspen’s Annual Report on Form 10-K for its fiscal year ended June 30, 2010.
|
|
Name and Address of
Beneficial Owner
|
Position
|
Amount and Nature
of Beneficial Ownership (1)
|
Percent of
Common Stock
|
|
Michael D. Herman
830 Tenderfoot Hill Rd.
Suite 310
Colorado Springs, CO 80906
|
Chief Executive Officer and Director
|
13,067,320 (2)
|
60%
|
|
R.V. Bailey
830 Tenderfoot Hill Rd.
Suite 310
Colorado Springs, CO 80906
|
Director
|
1,367,275 (3)
|
6.3%
|
|
Kevan B. Hensman
830 Tenderfoot Hill Rd.
Suite 310
Colorado Springs, CO 80906
|
Director
|
128,120 (4)
|
0.6%
|
|
Gerard Laheney
830 Tenderfoot Hill Rd.
Suite 310
Colorado Springs, CO 80906
|
Director
|
338,700 (5)
|
1.6%
|
|
Rick D. Kasch
830 Tenderfoot Hill Rd.
Suite 310
Colorado Springs, CO 80906
|
Chief Financial Officer, Executive Vice President, and Treasurer
|
1,551,924 (6)
|
7.1%
|
|
Bob Maughmer
830 Tenderfoot Hill Rd.
Suite 310
Colorado Springs, CO 80906
|
President and Chief Operating Officer
|
333,333 (7)
|
1.5%
|
|
All current directors, executive officers and named executive officers as a group (6 persons)
|
16,786,672
|
77%
|
|
|
(1)
|
Calculated in accordance with 1934 Act Rule 13d-3.
|
|
|
(2)
|
Consists of:
|
|
|
(i)
|
6,533,660 shares acquired by Mr. Herman at the closing of the Merger Transaction; and
|
|
|
(ii)
|
6,533,660 shares held by Mr. Herman’s spouse acquired at the closing of the Merger Transaction.
|
|
|
(3)
|
Consists of:
|
|
|
(i)
|
1,215,676 shares of stock held of record in the name of R. V. Bailey;
|
|
|
(ii)
|
3,959 shares of stock held jointly with Mr. Bailey’s spouse;
|
|
|
(iii)
|
11,220 shares of record in the name of Mieko Nakamura Bailey, his spouse (For the purposes of Section 16b of the Securities Exchange Act of 1934 Mr. Bailey disclaims beneficial ownership of the shares held by his spouse);
|
|
|
(iv)
|
stock options to purchase 36,420 shares of common stock at $2.14 per share; and
|
|
|
(v)
|
stock options to purchase 100,000 shares of common stock at $0.4125 per share that vested on July 27, 2010.
|
|
|
(4)
|
Consists of:
|
|
|
(i)
|
options to acquire 10,000 shares of common stock at $3.70 per share that are exercisable through September 11, 2011;
|
|
|
(ii)
|
options to acquire 18,120 shares of common stock that are exercisable at $2.14 per share;
|
|
|
(iii)
|
options to acquire 75,000 shares of common stock at $0.415 per share that vested on July 27, 2010; and
|
|
|
(iv)
|
options to acquire 25,000 options that were granted on July 30, 2010 and are exercisable for a five year term.
|
|
|
(5)
|
Consists of:
|
|
|
(i)
|
options to acquire 200,000 shares of common stock that were granted on July 30, 2010 and are exercisable for a five-year term; and
|
|
|
(ii)
|
138,700 shares acquired by Mr. Laheney from Hermanco, LLC (an affiliate of Mr. Herman).
|
|
|
(6)
|
Consists of
|
|
|
(i)
|
1,451,924 shares acquired upon the closing of the Merger Transaction;
|
|
|
(ii)
|
Options to acquire 100,000 shares of common stock granted on July 30, 2010 and that are exercisable for a five-year term at $0.49 per share.
|
|
|
(7)
|
Consists of options to acquire 333,333 shares of Company common stock granted on August 23, 2010 and that are exercisable for a five year term at $0.49 per share.
|
|
Exhibit No.
|
Title
|
|
|
2.01
|
Agreement and Plan of Merger and Reorganization dated June 24, 2010
(1)
|
|
|
3.01
|
Amended and Restated Certificate of Incorporation of Aspen Exploration Corporation.
(2)
|
|
|
3.02
|
Amended and Restated Bylaws.
(3)
|
|
|
10.01
|
Employment Agreement between Aspen Exploration Corporation and Michael D. Herman.
(3)
|
|
|
10.02
|
Employment Agreement between Aspen Exploration Corporation and Rick Kasch.
(3)
|
|
|
10.03
|
Employment Agreement between Aspen Exploration Corporation and Bob Maughmer.
(4)
|
|
|
10.04
|
2008 Equity Plan.
(5)
|
|
|
10.05
|
2010 Stock Incentive Plan.
(3)
|
|
|
10.06
|
Business Loan Agreement with Great Western Bank.
(3)
|
|
|
10.07
|
Business Loan Agreement with Great Western Bank.
(3)
|
|
|
10.08
|
Form of Indemnity Agreement.
(3)
|
|
|
14.1
|
Code of Business Conduct and Ethics Whistleblower Policy.
(3)
|
|
|
16.1
|
Letter of Eide Baily LLP dated July 27, 2010, regarding the change in certifying accountant
(3)
|
|
|
16.2
|
Letter of Stockman Kast Ryan & Co. dated July 20, 2010, regarding the change in certifying
|
|
|
accountant
(3)
|
||
|
21.1
|
Subsidiaries of Enservco Corporation.
(3)
|
|
|
31.1
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, (Chief Executive Officer). Filed herewith.
|
|
|
|
||
|
31.2
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Chief Financial Officer). Filed herewith.
|
|
|
|
||
|
32.1
|
Certification pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Chief Executive Officer). Filed herewith.
|
|
|
32.2
|
Certification pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Chief Financial Officer). Filed herewith.
|
|
(1)
|
Incorporated by reference from the Company’s Current Report on Form 8-K dated June 24, 2010 and filed on the same date.
|
|
(2)
|
Incorporated by reference from the Company’s Current Report on Form 8-K dated December 30, 2010, and filed on January 4, 2011.
|
|
(3)
|
Incorporated by reference from the Company’s Current Report on Form 8-K dated July 27, 2010, and filed on July 28, 2010.
|
|
(4)
|
Incorporated by reference from the Company’s Current Report on Form 8-K dated September 6, 2010, and filed on September 13, 2010.
|
|
(5)
|
Incorporated by reference from the Company’s Current Report on Form 8-K dated February 27, 2008, and filed on March 10, 2008.
|
|
Date
|
Name and Title
|
Signature
|
|
March 25
,
2011
|
Michael D. Herman
|
/s/ Michael D. Herman
|
|
Chief Executive Officer, and
|
||
|
Chairman of the Board
|
||
|
March 25
,
2011
|
R.V. Bailey
|
/s/ R.V. Bailey
|
|
Director
|
||
|
March 25
,
2011
|
Kevan B. Hensman
|
/s/ Kevan B. Hensman
|
|
Director
|
||
|
March 25
,
2011
|
Gerard Laheney
|
/s/ Gerard Laheney
|
|
Director
|
| Page | |
| Report of Independent Registered Public Accounting Firms | 72 |
| Financial Statements as of December 31, 2010 and December 31, 2009: | |
| Consolidated Balance Sheets | 73 |
| Consolidated Statements of Operations | 74 |
| Consolidated Statement of Stockholders’ Equity | 75 |
| Consolidated Statements of Cash Flows | 76-77 |
| Notes to Consolidated Financial Statements | 78-101 |
|
December 31,
|
December 31,
|
|||||||
|
2010
|
2009
|
|||||||
|
ASSETS
|
||||||||
|
Current Assets
|
||||||||
|
Cash and cash equivalents
|
$ | 1,637,807 | $ | 148,486 | ||||
|
Accounts receivable, net
|
4,101,331 | 2,131,592 | ||||||
|
Prepaid expenses and other current assets
|
681,307 | 359,110 | ||||||
|
Inventories
|
300,527 | 309,927 | ||||||
|
Income taxes receivable
|
634,941 | 385,192 | ||||||
|
Deferred tax asset
|
20,041 | 82,435 | ||||||
|
Total current assets
|
7,375,954 | 3,416,742 | ||||||
|
Property and Equipment, net
|
14,452,298 | 16,452,812 | ||||||
|
Non-Competition Agreements, net
|
420,000 | 660,000 | ||||||
|
Goodwill
|
301,087 | 301,087 | ||||||
|
Other Assets
|
71,537 | - | ||||||
|
TOTAL ASSETS
|
$ | 22,620,876 | $ | 20,830,641 | ||||
|
LIABILITIES AND MEMBERS’ EQUITY
|
||||||||
|
Current Liabilities
|
||||||||
|
Accounts payable and accrued liabilities
|
$ | 2,066,353 | $ | 1,276,071 | ||||
|
Line of credit borrowings
|
1,050,000 | 1,339,507 | ||||||
|
Current portion of long-term debt
|
3,107,122 | 1,132,412 | ||||||
|
Total current liabilities
|
6,223,475 | 3,747,990 | ||||||
|
Long-Term Liabilities
|
||||||||
|
Related party payables
|
- | 199,995 | ||||||
|
Subordinated debt – related party
|
1,700,000 | 500,000 | ||||||
|
Long-term debt, less current portion
|
8,657,675 | 10,692,516 | ||||||
|
Interest rate swaps
|
- | 140,733 | ||||||
|
Deferred income taxes, net
|
1,434,282 | 2,468,984 | ||||||
|
Total long-term liabilities
|
11,791,957 | 14,002,228 | ||||||
|
Total liabilities
|
18,015,432 | 17,750,218 | ||||||
|
Equity
|
||||||||
|
Common stock. $.005 par value
Authorized: 100,000,000 shares
Issued: 21,882,466 shares
Treasury Stock: 103,600 shares
Issued and outstanding: 21,778,866 and -0- shares at December 31, 2010 and 2009, respectively
|
108,894 | - | ||||||
|
Additional paid-in-capital
|
5,489,823 | - | ||||||
|
Retained earnings
|
(1,150,011 | ) | - | |||||
|
Accumulated other comprehensive loss, available-for-sale securities
|
156,738 | - | ||||||
|
Members’ equity
|
- | 3,080,423 | ||||||
|
Total equity
|
4,605,444 | 3,080,423 | ||||||
|
TOTAL LIABILITIES AND EQUITY
|
$ | 22,620,876 | $ | 20,830,641 | ||||
|
For the Years Ended
|
||||||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Revenues
|
$ | 18,641,286 | $ | 15,388,746 | ||||
|
Cost of Revenue
|
14,422,412 | 13,489,099 | ||||||
|
Gross Profit
|
4,218,874 | 1,899,647 | ||||||
|
Operating Expenses
|
||||||||
|
General and administrative expenses
|
2,540,859 | 1,486,124 | ||||||
|
Depreciation and amortization
|
3,992,367 | 4,423,934 | ||||||
|
Total operating expenses
|
6,533,226 | 5,910,058 | ||||||
|
Income (Loss) from Operations
|
( 2,314,352 | ) | ( 4,010,411 | ) | ||||
|
Other (Expense) Income
|
||||||||
|
Interest expense
|
(728,241 | ) | (699,125 | ) | ||||
|
(Loss) on disposals of equipment
|
(71,003 | ) | (79,785 | ) | ||||
|
Unrealized derivative (loss)
|
- | (140,733 | ) | |||||
|
Gain on sale of investments
|
188,186 | - | ||||||
|
Interest and other income
|
153,557 | 7,472 | ||||||
|
Total other (expense)
|
( 457,501 | ) | ( 912,171 | ) | ||||
|
(Loss) Before Income Tax Benefit (Expense)
|
(2,771,853 | ) | (4,922,582 | ) | ||||
|
Income Tax Benefit (Expense)
|
926,188 | ( 972,882 | ) | |||||
|
Net Income (Loss)
|
$ | (1,845,665 | ) | $ | (5,895,464 | ) | ||
|
Other Comprehensive Income
Unrealized gain on securities, net of tax
|
156,738 | - | ||||||
|
Comprehensive (Loss)
|
$ | (1,688,927 | ) | $ | (5,895,464 | ) | ||
| Earnings per Common Share – Basic and Diluted | ||||||||
| Income (Loss) Per Common Share | $ | (0.10 | ) | $ | (0.41 | ) | ||
| Weighted average number of common shares outstanding | 17,641,876 | 14,519,214 | ||||||
| (presented on an equivalent basis) | ||||||||
|
Shares
|
Par Value
|
APIC
|
Members Equity
|
Retained Earnings
|
Accumulated Other Comprehensive Income (Loss)
|
Total Equity
|
||||||||||||||||||||||
| Balance at January 1, 2009 | - | $ | - | $ | - | $ | 8,425,556 | $ | - | $ | (200,574 | ) | $ | 8,224,982 | ||||||||||||||
| Net (loss) | (5,895,464 | ) | (5,895,464 | ) | ||||||||||||||||||||||||
|
Contributions
|
2,070,552 | 2,070,552 | ||||||||||||||||||||||||||
|
Distributions
|
(678,722 | ) | (678,722 | ) | ||||||||||||||||||||||||
|
Deconsolidation of HNR
|
(841,499 | ) | (841,499 | ) | ||||||||||||||||||||||||
| Setlement of interest rate swap | ||||||||||||||||||||||||||||
|
agreement
|
- | - | - | - | - | 200,574 | 200,574 | |||||||||||||||||||||
|
Balance at December 31, 2009
|
- | $ | - | $ | - | $ | 3,080,423 | $ | - | $ | - | $ | 3,080,423 | |||||||||||||||
| Net (loss) | (1,845,665 | ) | (1,845,665 | ) | ||||||||||||||||||||||||
| Unrealized gain on marketable | ||||||||||||||||||||||||||||
|
securities, net of taxes of $100,210
|
156,738 | 156,738 | ||||||||||||||||||||||||||
|
Issuance of Stock Options
|
342,277 | 342,277 | ||||||||||||||||||||||||||
|
Issuance of Warrants
|
81,771 | 81,771 | ||||||||||||||||||||||||||
|
Consolidation of Aspen due to
|
||||||||||||||||||||||||||||
|
Merger Transaction
|
21,778,866 | 108,894 | 5,065,775 | (3,080,423 | ) | 695,654 | - | 2,789,900 | ||||||||||||||||||||
|
Balance at December 31, 2010
|
21,778,866 | $ | 108,894 | $ | 5,489,823 | $ | - | $ | (1,150,011 | ) | $ | 156,738 | $ | 4,605,444 | ||||||||||||||
|
For the Years Ended
|
||||||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
OPERATING ACTIVITIES
|
||||||||
|
Net income (loss)
|
$ | (1,845,665 | ) | $ | (5,895,464 | ) | ||
|
Adjustments to reconcile net income to net cash provided by operating activities
|
||||||||
|
Depreciation and amortization
|
3,992,367 | 4,423,934 | ||||||
|
Loss on disposal of equipment
|
71,003 | 79,785 | ||||||
|
Deferred income taxes
|
(861,004 | ) | 1,342,463 | |||||
|
Unrealized (gain) loss on derivatives
|
(140,733 | ) | 140,733 | |||||
|
Stock-based compensation
|
342,277 | - | ||||||
|
Warrants issued to vendors
|
81,771 | - | ||||||
| Unrealized gain on available-for-sale securities | (395,927 | ) | - | |||||
| Sales of trading securities | 70,000 | - | ||||||
| Bad debt expense | 90,799 | 188,531 | ||||||
|
Changes in operating assets and liabilities
|
||||||||
|
Accounts receivable
|
(2,060,537 | ) | 1,960,120 | |||||
|
Income taxes receivable
|
16,407 | (98,786 | ) | |||||
|
Inventories
|
9,400 | 29,770 | ||||||
|
Other current assets
|
(11,931 | ) | 523,642 | |||||
|
Other non-current assets
|
(83,360 | ) | (412,554 | ) | ||||
|
Related party payables
|
(199,995 | ) | 162,750 | |||||
|
Accounts payable and accrued expenses
|
735,088 | (390,734 | ) | |||||
| Realized gain on trading securities | (32,677 | ) | - | |||||
|
Net cash (used) provided in operating activities
|
(222,717 | ) | 2,054,190 | |||||
|
INVESTING ACTIVITIES
|
||||||||
|
Purchases of property and equipment
|
(2,192,610 | ) | (2,014,415 | ) | ||||
|
Proceeds from sales of equipment
|
276,074 | 31,103 | ||||||
|
Purchase of investments
|
(1,425 | ) | (4,714 | ) | ||||
| Cash provided through Aspen Merger Transaction | 2,898,225 | - | ||||||
|
Sales of available-for-sale securities
|
336,505 | - | ||||||
|
Net cash provided (used) in investing activities
|
1,316,769 | (1,988,026 | ) | |||||
|
FINANCING ACTIVITIES
|
||||||||
|
Net line of credit (repayments) borrowings
|
(289,507 | ) | 1,202,500 | |||||
|
Proceeds from issuance of long-term debt
|
11,353,122 | 4,475,153 | ||||||
| Replacement of long-term debt | (10,668,346 | ) | (7,863,325 | ) | ||||
|
Distributions to members
|
- | (640,722 | ) | |||||
|
Cash distributed to member through deconsolidation of HNR
|
- | (77,821 | ) | |||||
|
Contributions from members
|
- | 2,070,552 | ||||||
|
Net cash provided (used) in financing activities
|
395,269 | (833,663 | ) | |||||
|
Net Increase (Decrease) in Cash and Cash Equivalents
|
1,489,321 | (767,499 | ) | |||||
|
Cash and Cash Equivalents, Beginning of Period
|
148,486 | 915,985 | ||||||
|
Cash and Cash Equivalents, End of Period
|
$ | 1,637,807 | $ | 148,486 | ||||
|
For the Years Ended
|
||||||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Supplemental Disclosure of Cash Flow Information
:
|
||||||||
|
Cash paid for interest
|
$ | 736,903 | $ | 690,463 | ||||
|
Cash paid for income taxes
|
$ | - | $ | 1,055,317 | ||||
|
Supplemental Disclosure of Investing and Financing Activities
:
|
||||||||
|
Non-cash impact of deconsolidation of HNR
|
$ | - | $ | 763,678 | ||||
|
Non-cash distribution of property and equipment to member
|
$ | - | $ | 38,000 | ||||
|
Non-cash commitments entered into for capital leases
|
$ | 455,093 | $ | - | ||||
| Non-cash contributions from members | $ | 548,000 | $ | - | ||||
|
Net Assets acquired through Aspen Merger Transaction
:
|
||||||||
|
Current Assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 2,898,225 | $ | - | ||||
|
Federal income tax receivable
|
266,156 | - | ||||||
|
Investments
|
244,831 | - | ||||||
|
Prepaid expenses
|
11,265 | - | ||||||
|
Total Current Assets
|
3,420,477 | |||||||
|
Property plant and equipment
|
424 | - | ||||||
|
Deferred tax asset, non-current
|
111,306 | - | ||||||
|
Other Assets
|
18,823 | - | ||||||
|
Total Assets
|
$ | 3,551,030 | $ | - | ||||
|
Current Liabilities:
|
||||||||
|
Accounts payable and accrued liabilities
|
$ | 55,194 | $ | - | ||||
|
Net assets acquired through Aspen Merger Transaction
|
$ | 3,495,836 | $ | - | ||||
|
Name
|
State of Formation
|
Ownership
|
Business
|
|
Dillco Fluid Service, Inc. (“Dillco”)
|
Kansas
|
100% by Enservco
|
Oil and natural gas field fluid logistic services primarily in the Hugoton Basin in western Kansas and northwestern Oklahoma.
|
|
Aspen Gold Mining Co.
|
Colorado
|
100% by Enservco
|
No active business operations or assets.
|
|
Heat Waves Hot Oil Services LLC (“Heat Waves”)
|
Colorado
|
100% by Dillco
|
Oil and natural gas well services, including logistics and stimulation
|
|
HE Services, LLC (“HES”)
|
Nevada
|
100% by Heat Waves
|
No active business operations. Owns construction equipment used by Heat Waves.
|
|
Real GC, LLC (“Real GC”)
|
Colorado
|
100% by Heat Waves
|
No active business operations. Owns real property in Garden City, Kansas that is utilized by Heat Waves.
|
|
Trinidad Housing, LLC (“Trinidad Housing”)
|
Colorado
|
100% by Dillco.
|
No currently active business operations. Owns real property
in Trinidad, Colorado.
|
|
|
Level 1:
|
Quoted prices are available in active markets for identical assets or liabilities;
|
|
|
Level 2:
|
Quoted prices in active markets for similar assets and liabilities that are observable for the asset or liability; or
|
|
|
Level 3:
|
Unobservable pricing inputs that are generally less observable from objective sources, such as discounted cash flow models or valuations.
|
|
Stock-based Compensation
|
|
Net Assets acquired through Aspen Merger Transaction
:
|
||||
|
Current Assets:
|
||||
|
Cash and cash equivalents
|
$ | 2,898,225 | ||
|
Federal income tax receivable
|
266,156 | |||
|
Investments
|
244,831 | |||
|
Prepaid expenses
|
11,265 | |||
|
Total Current Assets
|
3,420,477 | |||
|
Property plant and equipment
|
424 | |||
|
Deferred tax asset, non-current
|
111,306 | |||
|
Other Assets
|
18,823 | |||
|
Total Assets
|
$ | 3,551,030 | ||
|
Current Liabilities:
|
||||
|
Accounts payable and accrued liabilities
|
$ | 55,194 | ||
|
Net assets acquired through Aspen Merger Transaction
|
$ | 3,495,836 | ||
|
Proforma Information (presented for the year ended December 31, 2010 and 2009)
|
|||||||||
| 2010 | 2009 | ||||||||
|
Proforma Revenues
|
$ | 18,641,286 | $ | 15,388,746 | |||||
|
Proforma Net Income (Loss)
|
$ | (2,248,502 | ) | $ | (7,091,870 | ) | |||
|
Income (Loss) Per Common Share – Basic and Diluted
|
$ | (0.13 | ) | $ | (0.33 | ) | |||
| Weighted average number of common shares outstanding |
17,641,876
|
21,778,866 | |||||||
|
2010
|
2009
|
|||||||
|
Accumulated other comprehensive income (loss), January 1
|
$ | - | $ | (200,574 | ) | |||
|
Net unrealized gains on available-for-sale securities, net of taxes
|
||||||||
|
of $159,969 and $-0-, respectively
|
250,207 | - | ||||||
| Settlement of interest rate swap agreement | - | 200,574 | ||||||
|
Less: reclassification adjustment for gains realized in net income
|
(93,469 | ) | - | |||||
|
Accumulated other comprehensive income, December 31
|
$ | 156,738 | $ | - | ||||
|
Non-competition agreements - net, at January 1, 2009
|
$ | 1,621,673 | ||
|
Amortization for the year ended December 31, 2009
|
(961,673 | ) | ||
|
Non-competition agreements - net, at December 31, 2009
|
660,000 | |||
|
Amortization for the year ended December 31, 2010
|
(240,000 | ) | ||
|
Non-competition agreements - net, at December 31, 2010
|
$ | 420,000 |
|
Year Ended December 31,
|
||||
|
2011
|
$ | 240,000 | ||
|
2012
|
150,000 | |||
|
2013
|
30,000 | |||
|
Thereafter
|
- | |||
|
Total
|
$ | 420,000 | ||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Trucks and vehicles
|
$ | 17,957,278 | $ | 15,775,425 | ||||
|
Other equipment
|
2,807,165 | 3,982,089 | ||||||
|
Buildings and improvements
|
1,717,618 | 1,705,313 | ||||||
|
Trucks in process
|
1,287,536 | 1,164,161 | ||||||
|
Capitalized truck leases
|
455,093 | - | ||||||
|
Land
|
521,420 | 516,420 | ||||||
|
Disposal wells
|
590,802 | 476,496 | ||||||
|
Total property and equipment
|
25,336,912 | 23,619,904 | ||||||
|
Accumulated depreciation
|
(10,884,614 | ) | (7,167,092 | ) | ||||
|
Property and equipment - net
|
$ | 14,452,298 | $ | 16,452,812 | ||||
| December 31, | |||||||||
| 2010 | 2009 | ||||||||
|
Term Loan entered into as part of the debt refinancing, as described further within Note 15.
|
$ | 9,049,383 | $ | - | |||||
|
Notes payable to stockholder, subordinated to all bank debt, fixed interest at 3% compounding annually, interest paid in arrears December 31st of each year, due in December 2018.
|
1,700,000 | 500,000 | |||||||
|
Notes payable to equipment finance companies, interest at 2.97% to 4.74%, due in monthly principal and interest installments through January 2012, secured by equipment.
|
227,273 | 459,180 | |||||||
|
Note payable to the seller of Heat Waves, interest at 8%, due in installments in January and May 2009, secured by land. The note was garnished by the Internal Revenue Service (“IRS”) in 2009 and is due on demand.
|
386,000 | 422,000 | |||||||
|
Mortgage payable to a bank, interest at 8%, due in monthly payments through May 2012 with a balloon payment of $229,198 on June 15, 2012, secured by land, guaranteed by one of the members.
|
276,326 | 307,520 | |||||||
|
Note payable to the seller of Hot Oil Express, non-interest bearing, due in annual installments of $100,000 through March 2011, unsecured. Imputed interest is not significant. The company purchased fixed assets from Hot Oil Express during 2008.
|
100,000 | 200,000 | |||||||
|
Mortgage payable to a bank, interest at 8%, payable in monthly payments through August 2012 with a balloon payment of $141,707 on September 1, 2012, secured by land.
|
155,980 | 163,689 | |||||||
|
Notes payable to a vehicle finance company, interest at fixed rates from 6.19% to 10.25%, due in monthly installments through August 2015, secured by vehicles, guaranteed by one of the stockholders.
|
154,763 | 155,949 | |||||||
| December 31, | |||||||||
| 2010 | 2009 | ||||||||
|
Capital leases entered into with a leasing company in order to purchase trucks and trailers, interest at a fixed rate of 5%. Truck lease term of 24 months, due in monthly installments through September 2012. Trailer lease term of 36 months, payments due in monthly installments through September 2013.
|
$ | 411,072 | $ | - | |||||
|
Equipment Loan entered into with an original principal balance of $1,000,000, payable in two consecutive interest only payments, beginning 12/23/2010, forty-seven monthly consecutive principal and interest payments of $23,290.52, beginning 2/23/2011, and one final principal and interest payment of $23,315.49 due on 1/23/2015. Interest at Prime plus 1% with a 5.5% floor, collateralized by equipment purchased with the equipment loan, guaranteed by the subsidiaries and stockholders of the Company, subject to financial covenants (Note 16).
|
1,000,000 | - | |||||||
| Note payable to a bank, paid in full during 2010. | - | 365,178 | |||||||
|
Note payable to a bank, paid in full during 2010.
|
- | 3,975,154 | |||||||
|
Note payable to a bank, paid in full during 2010.
|
- | 2,510,859 | |||||||
|
Note payable to a bank, paid in full during 2010.
|
- | 1,686,236 | |||||||
|
Note payable to a bank, paid in full during 2010.
|
- | 1,295,115 | |||||||
|
Holdback payable to the seller of Dillco, paid in full during 2010.
|
- | 250,000 | |||||||
|
Other notes payable.
|
4,000 | 34,048 | |||||||
|
Total
|
13,464,797 | 12,324,928 | |||||||
|
Less current portion
|
(3,107,122 | ) | (1,132,412 | ) | |||||
|
Long-term debt, net of current portion
|
$ | 10,357,675 | $ | 11,192,516 | |||||
|
Year Ended December 31,
|
||||
|
2011
|
$ | 3,107,122 | ||
|
2012
|
2,818,222 | |||
|
2013
|
2,372,529 | |||
|
2014
|
2,435,985 | |||
|
2015
|
1,030,939 | |||
|
Thereafter
|
1,700,000 | |||
|
Total
|
$ | 13,464,797 | ||
| December 31, 2010 | ||||||||||||||||||||
|
Amortized Cost
|
Unrealized Gains in Accumulated Other Comprehensive Income
|
Unrealized Losses in Accumulated Other Comprehensive Income
|
Sales of Securities (at Cost)
|
Fair Value
|
||||||||||||||||
|
Common Stock (Mutual Funds)
|
$ | 306,364 | $ | 454,090 | $ | (58,163 | ) | $ | (336,505 | ) | $ | 365,786 | ||||||||
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||
|
Cost
|
Fair Value
|
Cost
|
Fair Value
|
|||||||||||||
|
Common Stock (Money Market)
|
$ | - | $ | - | $ | 65,000 | $ | 97,034 | ||||||||
|
December 31,
|
|||||||||
| 2010(a) | 2009 | ||||||||
|
Purchase of Investments - Reinvested Dividends
|
$ | 1,425 | $ | 4,714 | |||||
|
Net realized holding gains
|
32,677 | - | |||||||
|
Total Investment (Loss) Income
|
$ | 34,102 | $ | 4,714 | |||||
|
December 31, 2010
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Marketable Securities
|
$ | 365,786 | $ | - | $ | - | $ | 365,786 | ||||||||
|
Interest rate swap liability
|
- | - | - | - | ||||||||||||
|
Total
|
$ | 365,786 | $ | - | $ | - | $ | 365,786 | ||||||||
|
December 31, 2009
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Marketable Securities
|
$ | 97,034 | $ | - | $ | - | $ | 97,034 | ||||||||
|
Interest rate swap liability
|
- | - | 140,733 | 140,733 | ||||||||||||
|
Total
|
$ | 97,034 | $ | - | $ | 140,733 | $ | 237,767 | ||||||||
| Level 3 | ||||
|
Balance, January 1, 2009
|
$ | 200,574 | ||
|
Change in value
|
(59,841 | ) | ||
|
Balance, December 31, 2009
|
140,733 | |||
|
Change in value
|
(140,733 | ) | ||
|
Balance, December 31, 2010
|
$ | - |
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Current
|
||||||||
|
Federal
|
$ | - | $ | (383,049 | ) | |||
|
State
|
- | 13,468 | ||||||
| - | (369,581 | ) | ||||||
|
Deferred
|
||||||||
|
Federal
|
(807,446 | ) | 1,227,924 | |||||
|
State
|
(118,742 | ) | 114,539 | |||||
| (926,188 | ) | 1,342,463 | ||||||
|
(Benefit from) provision for income taxes
|
$ | (926,188 | ) | $ | 972,882 | |||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Computed expected tax expense (benefit)
|
$ | (926,449 | ) | $ | (1,673,678 | ) | ||
|
Increase (reduction) in income taxes resulting from:
|
||||||||
|
State and local income taxes, net of federal impact
|
(136,242 | ) | (107,968 | ) | ||||
|
Deferred Tax Liabilities due to Change in Tax Status
|
105,752 | 1,807,600 | ||||||
|
Income tax at owner level (pass-through)
|
- | 939,497 | ||||||
|
Nondeductible differences
|
30,751 | 9,536 | ||||||
|
Other
|
- | (2,105 | ) | |||||
|
(Benefit from) provision for income taxes
|
$ | (926,188 | ) | $ | 972,882 | |||
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||
|
Current
|
Long-Term
|
Current
|
Long-Term
|
|||||||||||||
|
Deferred tax assets
|
||||||||||||||||
|
Reserves and accruals
|
$ | 134,244 | $ | - | $ | 82,435 | $ | - | ||||||||
|
Amortization
|
- | 175,402 | - | 120,830 | ||||||||||||
|
Capital losses
|
- | 8,324 | - | 8,324 | ||||||||||||
|
FAS 123R - Accrued NSO Expense
|
- | 335,336 | ||||||||||||||
|
Net operating losses
|
- | 434,856 | - | 66,038 | ||||||||||||
| 134,244 | 953,918 | 82,435 | 195,192 | |||||||||||||
|
Less: Valuation Allowance
|
(13,993 | ) | (100,007 | ) | - | - | ||||||||||
|
Total deferred tax assets
|
120,251 | 853,911 | 82,435 | 195,192 | ||||||||||||
|
Deferred tax liabilities
|
||||||||||||||||
|
Depreciation
|
- | (2,288,193 | ) | - | (2,664,176 | ) | ||||||||||
|
Acquired intangible assets
|
(100,210 | ) | - | - | - | |||||||||||
|
Total deferred tax liabilities
|
(100,210 | ) | (2,288,193 | ) | - | (2,664,176 | ) | |||||||||
|
Net deferred tax assets
|
$ | 20,041 | $ | (1,434,282 | ) | $ | 82,435 | $ | (2,468,984 | ) | ||||||
|
Year Ended December 31,
|
||||
|
2011
|
$ | 168,900 | ||
|
2012
|
64,000 | |||
|
2013
|
27,500 | |||
|
2014
|
- | |||
|
Total
|
$ | 260,400 | ||
|
Capitalized Trucks
|
$ | 218,807 | ||
|
Capitalized Trailers
|
236,286 | |||
|
Total Capital Leases
|
455,093 | |||
|
Less: Accumulated Depreciation
|
(18,370 | ) | ||
|
Net Assets Under Capital Leases
|
$ | 436,723 |
|
Year Ended December 31,
|
Minimum Lease
Payments
|
|||
|
2011
|
$ | 200,173 | ||
|
2012
|
171,332 | |||
|
2013
|
63,484 | |||
|
Total minimum lease payments
|
434,989 | |||
|
Less: Interest
|
(23,916 | ) | ||
|
Net minimum lease payments
|
411,073 | |||
|
Less: Current portion
|
(184,172 | ) | ||
|
Long-term portion of net minimum lease payments
|
$ | 226,901 | ||
|
Number of
Shares
|
Weighted-Average
Exercise Price
|
Weighted-Average Remaining
Contractual Term
|
||||||||||
|
Outstanding at July 1, 2009*
|
578,766 | $ | 2.32 | 2.71 | ||||||||
|
Granted
|
350,000 | 0.41 | ||||||||||
|
Exercised
|
- | - | ||||||||||
|
Forfeited or Expired
|
(438,335 | ) | 1.29 | |||||||||
|
Outstanding at June 30, 2010*
|
490,431 | 0.96 | 4.01 | |||||||||
|
Granted
|
1,975,000 | 0.49 | ||||||||||
|
Exercised
|
- | - | ||||||||||
|
Forfeited or Expired
|
- | - | ||||||||||
|
Outstanding at December 31, 2010
|
2,465,431 | $ | 0.59 | 3.34 | ||||||||
|
Exercisable at June 30, 2010
|
150,428 | $ | 2.24 | 2.57 | ||||||||
|
Exercisable at December 31, 2010
|
1,308,761 | $ | 0.49 | 3.34 | ||||||||
| Number of Shares | Weighted-Average Grant-Date Fair Value | ||||||||
|
Nonvested at July 1, 2009*
|
258,338 | $ | 0.91 | ||||||
|
Granted
|
350,000 | 0.41 | |||||||
|
Vested
|
- | - | |||||||
|
Forfeited
|
(258,338 | ) | 0.91 | ||||||
|
Nonvested at June 30, 2010*
|
350,000 | 0.41 | |||||||
|
Granted
|
1,975,000 | 0.32 | |||||||
|
Vested
|
(1,158,333 | ) | 0.47 | ||||||
|
Forfeited
|
- | - | |||||||
|
Nonvested at December 31, 2010
|
1,166,667 | $ | 0.32 |
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 |
|---|