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.)
|
|
|
|
|
|
501 South Cherry St., Ste. 320
Denver, CO
|
|
80246
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
Common stock, $0.005 par value
|
|
NYSE MKT
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
Smaller reporting company
þ
|
|
(Do not check if a smaller reporting company)
|
|
| · | capital requirements and uncertainty of obtaining additional funding on terms acceptable to us; |
| · | price volatility of oil and natural gas prices, and the effect that lower prices may have on our customers’ demand for our services, the result of which may adversely impact our revenues and stockholders' equity; |
| · | a decline in oil or natural gas production, and the impact of general economic conditions on the demand for oil and natural gas and the availability of capital which may impact our ability to perform services for our customers; |
| · | the broad geographical diversity of our operations which, while expected to diversify the risks related to a slow-down in one area of operations, also adds to our costs of doing business; |
| · | constraints on us as a result of our substantial indebtedness, including restrictions imposed on us under the terms of our credit facility agreement and our ability to generate sufficient cash flows to repay our debt obligations; |
| · | our history of losses and working capital deficits which, at times, were significant; |
| 2 | ||
|
|
| · | adverse weather and environmental conditions; |
| · | reliance on a limited number of customers; |
| · | our ability to retain key members of our senior management and key technical employees; |
| · | impact of environmental, health and safety, and other governmental regulations, and of current or pending legislation with which we and our customers must comply; |
| · | developments in the global economy; |
| · | changes in tax laws; |
| · | the effects of competition; |
| · | the effect of seasonal factors; |
| · | further sales or issuances of our common stock and the price and volume volatility of our common stock; and |
| · | our common stock’s limited trading history. |
| 3 | ||
|
|
|
Name
|
|
State of
Formation |
|
Ownership
|
|
Business
|
|
Heat Waves Hot Oil Service LLC (“Heat Waves”)
|
|
Colorado
|
|
100% by Enservco
|
|
Oil and natural gas well services, including logistics and stimulation.
|
|
|
|
|
|
|
|
|
|
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.
|
|
|
|
|
|
|
|
|
|
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 used by Heat Waves.
|
| · | Eastern USA Region, including the southern region of the Marcellus Shale formation (southwestern Pennsylvania and northern West Virginia) and the Utica Shale formation in eastern Ohio. The Eastern USA Region operations are deployed from Heat Waves’ operations center in Carmichaels, Pennsylvania which opened in the first quarter of 2011. |
| · | Rocky Mountain Region, including western Colorado and southern Wyoming (D-J Basin and Niobrara formations), and western North Dakota and eastern Montana (Bakken formation). The Rocky Mountain Region operations are deployed from Heat Waves’ operations centers in Killdeer, North Dakota and Rock Springs, Wyoming; and Platteville, Colorado. |
| · | Central USA Region, including southwestern Kansas, Texas panhandle, northwestern Oklahoma, and northern New Mexico. The Central USA Region operations are deployed from operations centers in Garden City and Hugoton, Kansas. |
| 4 | ||
|
|
| (1) |
In 2011, 2012 and 2013, Dillco and Heat Waves spent approximately $5.3 million, $3.8 million, and $5.8 million, respectively, for the acquisition and fabrication of property and equipment; and
|
|
| (2) |
To expand its footprint, in early 2010 Heat Waves began providing services in the Marcellus Shale natural gas field in southwestern Pennsylvania and West Virginia, and in September 2011 Heat Waves extended its services into the D-J Basin / Niobrara formation and the Bakken formation through opening new operation centers in southern Wyoming and western North Dakota, respectively.
Also, in late 2012 the Company expanded its operations, through its Pennsylvania operation center, into the Utica Shale formation in eastern Ohio.
|
| (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. |
| 5 | ||
|
|
| (1) | Well enhancement services, i.e., hot oiling, acidizing, frac water heating, and pressure testing; |
| (2) | Fluid management services, i.e., water/fluid hauling, frac tank rental, and disposal services; and |
| (3) | Well site construction and roustabout services. |
| 6 | ||
|
|
| (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. |
| 7 | ||
|
|
| (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, and |
| (3) | Transport drilling and completion fluids to and from well locations; 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. |
| 8 | ||
|
|
| 9 | ||
|
|
| 10 | ||
|
|
| 11 | ||
|
|
| 12 | ||
|
|
| 13 | ||
|
|
| 14 | ||
|
|
| 15 | ||
|
|
|
|
·
|
demand for oil and natural gas;
|
|
|
·
|
cost of exploring for, producing, and delivering oil and natural gas;
|
|
|
·
|
expectations regarding future energy prices;
|
|
|
·
|
advancements in exploration and development technology;
|
|
|
·
|
adoption or repeal of laws regulating oil and gas production in the U.S.;
|
|
|
·
|
imposition or lifting of economic sanctions against foreign companies;
|
|
|
·
|
weather conditions;
|
|
|
·
|
rate of discovery of new oil and natural gas reserves;
|
|
|
·
|
tax policy regarding the oil and gas industry; and
|
|
|
·
|
development and use of alternative energy sources.
|
| 16 | ||
|
|
| 17 | ||
|
|
|
|
§
|
Personal injury or loss of life,
|
|
|
§
|
Damage to or destruction of property, equipment and the environment, and
|
|
|
§
|
Suspension of operations by our customers.
|
| 18 | ||
|
|
|
|
§
|
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,
|
|
|
|
|
|
|
§
|
Limit our ability to pay dividends to our stockholders,
|
|
|
§
|
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, or
|
| 19 | ||
|
|
|
|
§
|
Increase our vulnerability to interest rate increases to the extent that we incur variable rate indebtedness.
|
| 20 | ||
|
|
| 21 | ||
|
|
| 22 | ||
|
|
| 23 | ||
|
|
|
Location/Description
|
|
Approximate Size
|
|
Killdeer, ND(1)
·
Shop
·
Land shop
·
Housing
·
Land housing
|
|
10,000 sq. ft.
8 acres
5,000 sq. ft.
2 acres
|
|
Garden City, KS
·
Shop(1)
·
Land shop(1)
·
Land acid dock, truck storage, etc.
|
|
11,700 sq. ft.
1 acre
10 acres
|
|
Trinidad, CO (1) (2)
·
Shop
·
Land shop
|
|
9,200 sq. ft.
5 acres
|
|
Hugoton, KS (Dillco)
·
Shop/Office/Storage
·
Land shop/office/storage
·
Land office
|
|
9,367 sq. ft.
3.3 acres
10 acres
|
|
Location/Description
|
|
Approximate Size
|
|
Monthly Rental
|
|
Lease Expiration
|
|
|
|
Platteville
, CO
|
|
|
|
|
|
|
|
|
|
·
Shop
|
|
3,200 sq. ft.
|
|
$
|
3,000
|
|
Month-to-month
|
|
|
·
Land
|
|
1.5 acres
|
|
|
|
|
|
|
|
La Salle
, CO
(3)
|
|
|
|
|
|
|
|
|
|
·
Shop
|
|
6,000 sq. ft.
|
|
$
|
8,000
|
|
January 2021
|
|
|
·
Land
|
|
3.0 acres
|
|
|
|
|
|
|
|
Rock Springs
, WY
|
|
|
|
|
|
|
|
|
|
·
Shop
|
|
10,200 sq. ft.
|
|
$
|
6,500
|
|
August 2017
|
|
|
·
Land
|
|
3 acres
|
|
|
|
|
|
|
|
Carmichaels, PA
|
|
|
|
|
|
|
|
|
|
·
Shop
|
|
5,000 sq. ft.
|
|
$
|
9,000
|
|
April 2015
|
|
|
·
Land
|
|
12.1 acres
|
|
|
|
|
|
|
|
Denver
, CO
|
|
|
|
|
|
|
|
|
|
·
Corporate offices
|
|
3,497 sq. ft.
|
|
$
|
6,120
|
|
December 2016
|
|
| 24 | ||
|
|
|
|
|
2013
|
|
2012
|
|
||||||||
|
|
|
Price Range
|
|
Price Range
|
|
||||||||
|
|
|
High
|
|
Low
|
|
High
|
|
Low
|
|
||||
|
First Quarter
|
|
$
|
1.27
|
|
$
|
0.63
|
|
$
|
1.19
|
|
$
|
0.62
|
|
|
Second Quarter
|
|
$
|
1.35
|
|
$
|
0.90
|
|
|
0.75
|
|
|
0.42
|
|
|
Third Quarter
|
|
$
|
1.62
|
|
$
|
0.90
|
|
|
0.60
|
|
|
0.32
|
|
|
Fourth Quarter
|
|
$
|
1.83
|
|
$
|
1.22
|
|
|
0.74
|
|
|
0.32
|
|
| 25 | ||
|
|
|
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)
|
|
3,025,000
|
|
|
$
|
0.73
|
|
2,198,380
|
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Compensation Plans Not Approved by Security Holders
|
|
3,007,714
|
(2)
|
|
|
0.53
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
6,032,714
|
|
|
$
|
0.63
|
|
2,198,380
|
|
| (1) |
Represents options granted pursuant to the Company’s 2010 Stock Incentive Plan.
|
| (2) |
Consists of:
(i) options to acquire 350,000 shares of Company common stock granted pursuant to Aspen’s 2008 Equity Plan at $0.41 per share; (ii) warrants issued in 2010 to acquire 42,500 shares of Company common stock exercisable at $0.49 per share; (iii) warrants issued in 2011 to acquire 100,000 shares of Company common stock exercisable at $0.77 per share, (iv) warrants issued October 2012 to the principals of the Company’s existing investor relations firm to acquire 225,000 shares of Company common stock exercisable at $0.55 per share,
(v) warrants issued November 2012 in conjunction with stock subscription agreements executed with equity investors to acquire 1,985,214 shares of Company common stock exercisable at $0.55 per share; (vi) warrants issued November 2012 to various service providers, for services rendered in conjunction with the execution of multiple stock subscription agreements, to acquire 105,000 shares of Company common stock exercisable at $0.55 per share; and (vii) warrants issued November 2012 to a single service provider, for investor relation services, to acquire 200,000 shares of Company common stock exercisable at $0.40 per share.
|
| (3) |
Calculated as 5,223,380 shares of common stock reserved per the 2010 Stock Incentive Plan (being 15% of 34,822,536 shares issued and outstanding at January 1, 2014 per the renewal clause noted within the plan) less the 3,025,000 shares of common stock noted in Column (a).
|
| 26 | ||
|
|
| · | 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. |
| 27 | ||
|
|
| 28 | ||
|
|
| · | Warrants to acquire 262,962 common shares were exercised resulting in cash proceeds to the Company of $144,629; and |
| · | Warrants to acquire 1,710,607 common shares were exercised on a cashless basis resulting in the issuance of 1,278,760 shares of common stock. |
| 29 | ||
|
|
| 30 | ||
|
|
|
|
|
Years Ended December 31,
|
|
|||||||||||
|
|
|
|
|
% of
|
|
|
|
|
|
|
% of
|
|
||
|
|
|
2013
|
|
Revenue
|
|
|
2012
|
|
|
Revenue
|
|
|||
|
FINANCIAL RESULTS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
46,473,902
|
|
|
100
|
%
|
|
$
|
31,497,787
|
|
|
100
|
%
|
|
Cost of Revenue
|
|
|
31,944,279
|
|
|
69
|
%
|
|
|
23,545,101
|
|
|
75
|
%
|
|
Gross Profit
|
|
|
14,529,623
|
|
|
31
|
%
|
|
|
7,952,686
|
|
|
25
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
4,070,884
|
|
|
9
|
%
|
|
|
3,291,898
|
|
|
11
|
%
|
|
Depreciation and amortization
|
|
|
2,088,767
|
|
|
4
|
%
|
|
|
2,960,153
|
|
|
9
|
%
|
|
Total operating expenses
|
|
|
6,159,651
|
|
|
13
|
%
|
|
|
6,252,051
|
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Operations
|
|
|
8,369,972
|
|
|
18
|
%
|
|
|
1,700,635
|
|
|
5
|
%
|
|
Interest Expense and Other
|
|
|
(867,335)
|
|
|
(2)
|
%
|
|
|
(872,368)
|
|
|
(3)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income From Continuing Operations Before Tax
|
|
|
7,502,637
|
|
|
16
|
%
|
|
|
828,267
|
|
|
2
|
%
|
|
Income Tax Expense
|
|
|
(3,126,937)
|
|
|
(7)
|
%
|
|
|
(426,779)
|
|
|
(1)
|
%
|
|
Income From Continuing Operations
|
|
$
|
4,375,700
|
|
|
9
|
%
|
|
$
|
401,488
|
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
$
|
4,301,237
|
|
|
9
|
%
|
|
$
|
(85,070)
|
|
|
-
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) per Common Share Diluted
|
|
$
|
0.12
|
|
|
|
|
|
$
|
(0.00)
|
|
|
|
|
|
Diluted weighted average number of common shares
outstanding |
|
|
37,113,017
|
|
|
|
|
|
|
24,316,869
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
(a)
From Continuing Operations
|
|
$
|
10,931,095
|
|
|
|
|
|
$
|
4,940,150
|
|
|
|
|
|
Adjusted EBITDA
(a)
Margin
|
|
|
24
|
%
|
|
|
|
|
|
16
|
%
|
|
|
|
| 31 | ||
|
|
|
|
|
Years Ended December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
BY SERVICE OFFERING:
|
|
|
|
|
|
|
|
|
Well Enhancement Services
(1)
|
|
$
|
37,160,625
|
|
$
|
21,601,870
|
|
|
|
|
|
|
|
|
|
|
|
Fluid Management
(2)
|
|
|
9,014,182
|
|
|
9,503,952
|
|
|
|
|
|
|
|
|
|
|
|
Well Site Construction and Roustabout Services
(3)
|
|
|
299,095
|
|
|
391,965
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues
|
|
$
|
46,473,902
|
|
$
|
31,497,787
|
|
|
|
|
Years Ended December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
BY GEOGRAPHIC AREA:
|
|
|
|
|
|
|
|
|
Rocky Mountain Region
(4)
|
|
$
|
26,059,306
|
|
$
|
16,299,862
|
|
|
|
|
|
|
|
|
|
|
|
Central USA Region
(5)
|
|
|
11,997,544
|
|
|
11,631,843
|
|
|
|
|
|
|
|
|
|
|
|
Eastern USA Region
(6)
|
|
|
8,417,052
|
|
|
3,566,082
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues
|
|
$
|
46,473,902
|
|
$
|
31,497,787
|
|
| (1) | Frac water heating, acidizing, hot oil services, and pressure testing. |
| (2) | Water hauling/disposal and frac tank rental. |
| (3) | Amounts herein represent our Dillco construction and roustabout services. During 2012, the Heat Waves’ construction and roustabout service line was discontinued. See Note 3 to our consolidated financial statements accompanying the Form 10K within this report for more details. |
| (4) | Consists of western Colorado, southeastern Wyoming, western North Dakota, and eastern Montana. Heat Waves is the only Company subsidiary operating in this region. |
| 32 | ||
|
|
| (5) | Consists of southwestern Kansas, northwestern Oklahoma, Texas panhandle, and northern New Mexico. Both Dillco and Heat Waves engage in business operations in this region. |
| (6) | Consists of the southern region of the Marcellus Shale formation (southwestern Pennsylvania and northern West Virginia) and the Utica Shale formation (eastern Ohio). Heat Waves is the only Company subsidiary operating in this region. |
| (1) | During 2012 and 2013, the Company expanded its heating capacity by investing in additional trucks and equipment to meet the growing demand for our frac water heating and hot oiling services. As part of this expansion, the Company purchased and fabricated two new hot oil units and five double-burner frac water heating units which were deployed near the beginning of 2013. In addition, as part of our 2013 CAPEX program, four additional hot oil trucks were fabricated and deployed near the start of the fourth quarter of 2013 and three additional bobtail frac heaters and a double-burner frac heater deployed in December 2013; |
| (2) | Increased horizontal drilling and completion activity in the Niobrara Shale/DJ Basin by several customers resulted in higher frac water heating service during 2013 as compared to the same period last year; |
| (3) | Well Enhancement Service revenues during the first part of 2012 were affected by higher-than-average temperatures which reduced customer demand for heating services. Temperature and weather patterns during 2013 were more in line with historical averages, thus increasing demand for our frac water heating and hot oiling services; and |
| (4) | Well Enhancement Service Revenues in the Eastern USA region increased by approximately $4.9 million from 2012 to 2013 due to continued expansion into the Utica Shale market where exploration and production activity and demand for our services increased over 2012. |
| 33 | ||
|
|
| 34 | ||
|
|
| (1) | Well enhancement service revenues, which typically generate a higher gross profit margin than other services, increased to 80% of consolidated revenues for the year ended December 31, 2013 as compared to 68% during 2012. The increase in revenue from the higher margin well enhancement services increased the overall gross margin of the business; |
| (2) | Labor costs as a percentage of revenue were higher during 2012 due to the unseasonably warm weather during the first half of the 2012, which resulted in lower utilization of field personnel; |
| (3) | The Company’s cost of revenues include certain fixed cost components which do not fluctuate in relationship to changes in revenues. Items such as field office costs, employee housing, and other site overhead costs remained relatively flat during 2013. Accordingly, the increase in revenues during 2013 resulted in a higher gross margin as compared to 2012; and |
| (4) | In December 2013, a sudden spike in propane prices significantly impacted the gross margins our frac water heating business. At the time, approximately half of our frac water heating revenues were contractually priced on a fixed per barrel basis that included propane costs. As a result, gross margins significantly dropped on these contracts. Fortunately, these per barrel contracts contained a price adjustment clause that was triggered January 2014 and allowed us to move to a pricing schedule that allows us to bill propane on a cost plus basis. The increase in propane prices reduced gross margins for the fourth quarter of 2013 to 26% as compared to 32% in the fourth quarter of 2012. The Company anticipates that the revised pricing schedule will return margins to normal levels. |
| 35 | ||
|
|
| 36 | ||
|
|
|
|
|
Years Ended December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
EBITDA* From Continuing Operations:
|
|
|
|
|
|
|
|
|
Income From Continuing Operations
|
|
$
|
4,375,700
|
|
$
|
401,488
|
|
|
Add (Deduct):
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
1,072,912
|
|
|
902,152
|
|
|
Income tax expense
|
|
|
3,126,937
|
|
|
426,779
|
|
|
Depreciation and amortization
|
|
|
2,088,767
|
|
|
2,960,153
|
|
|
EBITDA* From Continuing Operations
|
|
|
10,664,316
|
|
|
4,690,572
|
|
|
Add (Deduct):
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
472,356
|
|
|
279,362
|
|
|
(Gain) loss on disposal of equipment
|
|
|
(169,194)
|
|
|
5,739
|
|
|
Gain on sale of investments
|
|
|
-
|
|
|
(24,653)
|
|
|
Other income
|
|
|
(36,383)
|
|
|
(10,870)
|
|
|
Adjusted EBITDA* From Continuing Operations
|
|
$
|
10,931,095
|
|
$
|
4,940,150
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA* From Discontinued Operations:
|
|
|
|
|
|
|
|
|
Loss From Discontinued Operations
|
|
$
|
(74,463)
|
|
$
|
(486,558)
|
|
|
Add (Deduct):
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
963
|
|
|
1,770
|
|
|
Income tax benefit
|
|
|
(47,607)
|
|
|
(311,078)
|
|
|
Depreciation and amortization
|
|
|
-
|
|
|
128,935
|
|
|
EBITDA* And Adjusted EBITDA* From Discontinued Operations
|
|
$
|
(121,107)
|
|
$
|
(666,931)
|
|
| 37 | ||
|
|
|
|
|
Years Ended December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Net cash provided from operating activities
|
|
$
|
5,324,900
|
|
$
|
1,155,572
|
|
|
Net cash used in investing activities
|
|
|
(3,783,558)
|
|
|
(2,480,043)
|
|
|
Net cash used in (provided by) financing activities
|
|
|
(206,779)
|
|
|
1,441,093
|
|
|
Net Increase in Cash and Cash Equivalents
|
|
|
1,334,563
|
|
|
116,622
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, Beginning of Period
|
|
|
533,627
|
|
|
417,005
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, End of Period
|
|
$
|
1,868,190
|
|
$
|
533,627
|
|
| 38 | ||
|
|
|
|
|
Years Ended December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
$
|
15,129,379
|
|
$
|
9,553,558
|
|
|
Total Assets (including assets of discontinued operations)
|
|
|
33,422,248
|
|
|
25,857,026
|
|
|
Current Liabilities
|
|
|
6,955,618
|
|
|
8,018,088
|
|
|
Total Liabilities
|
|
|
20,577,132
|
|
|
19,040,678
|
|
|
Working Capital (Current Assets net of Current Liabilities)
|
|
|
8,173,761
|
|
|
1,535,470
|
|
|
Stockholders’ equity
|
|
|
12,845,116
|
|
|
6,816,348
|
|
| 39 | ||
|
|
| (i) | an annual limit on capital expenditures ($10,150,000 for 2013 with ability to carryover unused portion to 2014 and $2,500,000 annually thereafter); |
| (ii) | a minimum fixed charge coverage ratio (as defined, not less than 1.1:1, measured as of the last day of each fiscal quarter, and must be determined based on trailing twelve month information); and |
| (iii) | a minimum tangible net worth test (set annually by the lender based upon financial projections of the Company and is measured on a quarterly basis. For 2013 the covenant requirement ranged from $4,244,000 to $5,114,000. The tangible net worth limit for 2014 was based upon projections and ranges from $13,065,000 to $15,313,000). |
| 40 | ||
|
|
| 41 | ||
|
|
| 42 | ||
|
|
| 43 | ||
|
|
| 44 | ||
|
|
| 45 | ||
|
|
| (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. |
| 46 | ||
|
|
|
Exhibit
No.
|
|
Title
|
|
|
|
|
|
3.01
|
|
Second Amended and Restated Certificate of Incorporation
(2)
|
|
3.02
|
|
Amended and Restated Bylaws.
(3)
|
|
10.01
|
|
2008 Equity Plan.
(4)
|
|
10.02
|
|
2010 Stock Incentive Plan.
(3)
|
|
10.03
|
|
Employment Agreement between the Company and Michael D. Herman.
(3)(6)(12)
|
|
10.04
|
|
Employment Agreement between the Company and Rick Kasch.
(3)(5)(6)(7)(12)
|
|
10.05
|
|
Employment Agreement between the Company and Austin Peitz
(11)
|
|
10.06
|
|
Employment Agreement between the Company and Robert Devers
(10)
|
|
10.07
|
|
Form of Indemnification Agreement
.
Filed herewith
|
|
10.08
|
|
Business Loan Agreement with PNC Bank, National Association.
(8)
|
|
10.09
|
|
First Amendment to Business Loan Agreement with PNC Bank, National Association. Filed herewith
|
|
10.10
|
|
Second Amendment to Business Loan Agreement with PNC Bank, National Association. Filed herewith
|
|
10.11
|
|
Third Amendment to Business Loan Agreement with PNC Bank, National Association. Filed herewith
|
|
11.1
|
|
Statement of Computation of per share earnings Filed herewith. (contained in Note 2 to the
Consolidated Financial Statements).
|
|
14.1
|
|
Code of Business Conduct and Ethics Whistleblower Policy.
(12)
|
|
14.2
|
|
Related Party Transaction Policy
(12)
|
|
14.3
|
|
Audit Committee Charter
(12)
|
|
21.1
|
|
Subsidiaries of Enservco Corporation, Filed herewith
|
|
23.2
|
|
Consent from EKS&H LLLP regarding Form S-8 Filed herewith
|
|
31.1
|
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, (Principal Executive Officer). Filed herewith.
|
|
31.2
|
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Principal Financial Officer). Filed herewith.
|
| 47 | ||
|
|
|
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.
|
|
101.INS
|
|
XBRL Instance Document
|
|
101.SCH
|
|
XBRL 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
|
|
(1)
|
I
ntentionally omitted.
|
|
(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 February 27, 2008, and filed on March 10, 2008.
|
|
(5)
|
Incorporated by reference from the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2011, and filed on August 15, 2011.
|
|
(6)
|
Incorporated by reference from the Company’s Current Report on Form 8-K dated February 10, 2012, and filed on February 13, 2012.
|
|
(7)
|
Incorporated by reference from the Company’s Current Report on Form 8-K dated June 6, 2012, and filed on June 11, 2012.
|
|
(8)
|
Incorporated by reference from the Company’s Current Report on Form 8-K dated November 2, 2012, and filed on November 8, 2012.
|
|
(9)
|
Intentionally omitted.
|
|
(10)
|
Incorporated by reference from Exhibit 10.01 to the Company’s Current Report on Form 8-K dated April 29, 2013 and filed on May 2, 2013.
|
|
(11)
|
Incorporated by reference from Exhibit 10.03 to the Company’s Form 10-K/A for the year ended December 31, 2012 and filed on October 8, 2013.
|
|
(12)
|
Incorporated by reference from the Company’s Current Report on Form 8-K dated
May 29
, 201
3
, and filed on
May 31
, 201
3
.
|
| 48 | ||
|
|
|
|
ENSERVCO CORPORATION,
|
|
|
|
a Delaware Corporation
|
|
|
|
|
|
|
|
/s/ Michael D. Herman
|
|
|
|
Principal Executive Officer
|
|
|
|
|
|
|
|
/s/ Robert Devers
|
|
|
|
Principal Financial Officer & Principal Accounting Officer
|
|
|
Date
|
|
Name and Title
|
|
Signature
|
|
|
|
|
|
|
|
March 20, 2014
|
|
Michael D. Herman
|
|
/s/ Michael D. Herman
|
|
|
|
Chief Executive Officer
(principal executive officer),
and Chairman of the Board
|
|
|
|
|
|
|
|
|
|
March 20, 2014
|
|
Rick D. Kasch
|
|
/s/ Rick D. Kasch
|
|
|
|
President and Director
|
|
|
|
|
|
|
|
|
|
March 20, 2014
|
|
Robert Devers
|
|
/s/ Robert Devers
|
|
|
|
Treasurer and Chief Financial
Officer (principal financial
officer and principal accounting
officer)
|
|
|
|
|
|
|
|
|
|
March 20, 2014
|
|
Steven P. Oppenheim
|
|
/s/ Steven P. Oppenheim
|
|
|
|
Director
|
|
|
|
|
|
|
|
|
|
March 20, 2014
|
|
Gerard Laheney
|
|
/s/ Gerard Laheney
|
|
|
|
Director
|
|
|
| 49 | ||
|
|
|
|
Page
|
|
|
|
|
Report of Independent Registered Public Accounting Firm
|
51
|
|
|
|
|
Financial Statements as of December 31, 2013 and 2012:
|
|
|
|
|
|
Consolidated Balance Sheets
|
52
|
|
|
|
|
Consolidated Statements of Operations and Comprehensive Income (Loss)
|
53
|
|
|
|
|
Consolidated Statement of Stockholders’ Equity
|
54
|
|
|
|
|
Consolidated Statements of Cash Flows
|
55
-56
|
|
|
|
|
Notes to Consolidated Financial Statements
|
57-78
|
| 50 | ||
|
|
|
/s/ EKS&H LLLP
|
|
|
|
|
|
March 20, 2014
|
|
|
Denver
, Colorado
|
|
| 51 | ||
|
|
|
|
|
December 31,
|
|
December 31,
|
|
||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,868,190
|
|
$
|
533,627
|
|
|
Accounts receivable, net
|
|
|
11,685,866
|
|
|
7,791,342
|
|
|
Prepaid expenses and other current assets
|
|
|
923,758
|
|
|
802,020
|
|
|
Inventories
|
|
|
315,004
|
|
|
273,103
|
|
|
Deferred tax assets
|
|
|
336,561
|
|
|
153,466
|
|
|
Total current assets
|
|
|
15,129,379
|
|
|
9,553,558
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
17,425,828
|
|
|
15,020,890
|
|
|
Fixed assets held for sale, net
|
|
|
-
|
|
|
304,429
|
|
|
Non-competition agreements, net
|
|
|
-
|
|
|
30,000
|
|
|
Goodwill
|
|
|
301,087
|
|
|
301,087
|
|
|
Long-term portion of interest rate swap
|
|
|
18,616
|
|
|
16,171
|
|
|
Other assets
|
|
|
547,338
|
|
|
630,891
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
33,422,248
|
|
$
|
25,857,026
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
3,102,912
|
|
$
|
3,606,645
|
|
|
Line of credit borrowings
|
|
|
-
|
|
|
2,151,052
|
|
|
Income taxes payable
|
|
|
1,278,599
|
|
|
-
|
|
|
Current portion of long-term debt
|
|
|
2,562,141
|
|
|
2,236,343
|
|
|
Current portion of interest rate swap
|
|
|
11,966
|
|
|
24,048
|
|
|
Total current liabilities
|
|
|
6,955,618
|
|
|
8,018,088
|
|
|
|
|
|
|
|
|
|
|
|
Long-Term Liabilities
|
|
|
|
|
|
|
|
|
Long-term debt, less current portion
|
|
|
11,200,048
|
|
|
10,570,928
|
|
|
Deferred income taxes, net
|
|
|
2,421,466
|
|
|
451,662
|
|
|
Total long-term liabilities
|
|
|
13,621,514
|
|
|
11,022,590
|
|
|
Total liabilities
|
|
|
20,577,132
|
|
|
19,040,678
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies (Note 6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity
|
|
|
|
|
|
|
|
|
Preferred stock. $.005 par value, 10,000,000 shares authorized, no shares
issued or outstanding |
|
|
-
|
|
|
-
|
|
|
Common stock, 100,000,000 common shares authorized, 34,926,126 and 31,928,894
shares issued, respectively; 103,600 shares of treasury stock; and 34,822,536 and 31,825,294 shares outstanding, respectively |
|
|
174,113
|
|
|
159,127
|
|
|
Additional paid-in-capital
|
|
|
11,568,033
|
|
|
9,864,363
|
|
|
Accumulated earnings (deficit)
|
|
|
1,098,900
|
|
|
(3,202,337)
|
|
|
Accumulated other comprehensive income (loss)
|
|
|
4,070
|
|
|
(4,805)
|
|
|
Total stockholders’ equity
|
|
|
12,845,116
|
|
|
6,816,348
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
$
|
33,422,248
|
|
$
|
25,857,026
|
|
| 52 | ||
|
|
|
|
|
For the Years Ended
|
|
||||
|
|
|
December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
46,473,902
|
|
$
|
31,497,787
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Revenue
|
|
|
31,944,279
|
|
|
23,545,101
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
14,529,623
|
|
|
7,952,686
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
4,070,884
|
|
|
3,291,898
|
|
|
Depreciation and amortization
|
|
|
2,088,767
|
|
|
2,960,153
|
|
|
Total operating expenses
|
|
|
6,159,651
|
|
|
6,252,051
|
|
|
|
|
|
|
|
|
|
|
|
Income from Operations
|
|
|
8,369,972
|
|
|
1,700,635
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense)
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(1,072,912)
|
|
|
(902,152)
|
|
|
Gain (loss) on sale and disposal of equipment
|
|
|
169,194
|
|
|
(5,739)
|
|
|
Other income
|
|
|
36,383
|
|
|
35,523
|
|
|
Total other expense
|
|
|
(867,335)
|
|
|
(872,368)
|
|
|
|
|
|
|
|
|
|
|
|
Income From Continuing Operations Before Tax Expense
|
|
|
7,502,637
|
|
|
828,267
|
|
|
Income Tax Expense
|
|
|
(3,126,937)
|
|
|
(426,779)
|
|
|
|
|
|
|
|
|
|
|
|
Income From Continuing Operations, net of tax
|
|
$
|
4,375,700
|
|
$
|
401,488
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations
|
|
|
|
|
|
|
|
|
Loss from discontinued operations, before tax
|
|
|
(122,070)
|
|
|
(797,636)
|
|
|
Income tax benefit
|
|
|
47,607
|
|
|
311,078
|
|
|
Loss on discontinued operations, net of tax
|
|
$
|
(74,463)
|
|
$
|
(486,558)
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss)
|
|
$
|
4,301,237
|
|
$
|
(85,070)
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income (Loss)
|
|
|
|
|
|
|
|
|
Unrealized gain (loss) on interest rate swap, net of tax
|
|
|
8,875
|
|
|
(4,805)
|
|
|
Settlements interest rate swap
|
|
|
27,331
|
|
|
-
|
|
|
Reclassification into earnings
|
|
|
(27,331)
|
|
|
(40,579)
|
|
|
Unrealized gain on available-for-sale securities, net of tax
|
|
|
-
|
|
|
17,506
|
|
|
Total other comprehensive income (loss)
|
|
|
8,875
|
|
|
(27,878)
|
|
|
Comprehensive income (loss)
|
|
$
|
4,310,112
|
|
$
|
(112,948)
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Loss) per Common Share Basic
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
$
|
0.13
|
|
$
|
0.02
|
|
|
Loss from Discontinued Operations
|
|
|
(0.00)
|
|
|
(0.02)
|
|
|
Net Income (Loss)
|
|
$
|
0.13
|
|
$
|
(0.00)
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Loss) per Common Share Diluted
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
$
|
0.12
|
|
$
|
0.02
|
|
|
Loss from Discontinued Operations
|
|
|
(0.00)
|
|
|
(0.02)
|
|
|
Net Income (Loss)
|
|
$
|
0.12
|
|
$
|
(0.00)
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average number of common shares outstanding
|
|
|
32,454,965
|
|
|
23,389,151
|
|
|
Add: Dilutive shares assuming exercise of options and warrants
|
|
|
4,658,052
|
|
|
927,718
|
|
|
Diluted weighted average number of common shares outstanding
|
|
|
37,113,017
|
|
|
24,316,869
|
|
| 53 | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
Accumulated
|
|
Other
|
|
Total
|
|
||||
|
|
|
Common
|
|
Common
|
|
Paid-in
|
|
Earnings
|
|
Comprehensive
|
|
Stockholder’s
|
|
|||||
|
|
|
Shares
|
|
Stock
|
|
Capital
|
|
(Deficit)
|
|
Income
|
|
Equity
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2012
|
|
21,778,866
|
|
$
|
108,894
|
|
$
|
6,112,674
|
|
$
|
(3,117,267)
|
|
$
|
23,073
|
|
$
|
3,127,374
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued in private equity
transaction |
|
5,699,428
|
|
|
28,497
|
|
|
1,966,303
|
|
|
-
|
|
|
-
|
|
|
1,994,800
|
|
|
Common stock issued for services
|
|
125,000
|
|
|
625
|
|
|
49,375
|
|
|
-
|
|
|
-
|
|
|
50,000
|
|
|
Conversion of subordinated debt
|
|
4,222,000
|
|
|
21,111
|
|
|
1,456,649
|
|
|
-
|
|
|
-
|
|
|
1,477,760
|
|
|
Stock-based compensation
|
|
-
|
|
|
-
|
|
|
279,362
|
|
|
-
|
|
|
-
|
|
|
279,362
|
|
|
Net loss
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(85,070)
|
|
|
-
|
|
|
(85,070)
|
|
|
Other comprehensive loss
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(27,878)
|
|
|
(27,878)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2012
|
|
31,825,294
|
|
$
|
159,127
|
|
$
|
9,864,363
|
|
$
|
(3,202,337)
|
|
$
|
(4,805)
|
|
$
|
6,816,348
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise of warrants
|
|
2,266,000
|
|
|
11,330
|
|
|
1,234,970
|
|
|
-
|
|
|
-
|
|
|
1,246,300
|
|
|
Cashless exercise of warrants
|
|
716,028
|
|
|
3,580
|
|
|
(3,580)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Cashless exercise of stock options
|
|
15,214
|
|
|
76
|
|
|
(76)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Stock-based compensation
|
|
-
|
|
|
-
|
|
|
472,356
|
|
|
-
|
|
|
-
|
|
|
472,356
|
|
|
Net income
|
|
-
|
|
|
-
|
|
|
-
|
|
|
4,301,237
|
|
|
-
|
|
|
4,301,237
|
|
|
Other comprehensive income
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
8,875
|
|
|
8,875
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2013
|
|
34,822,536
|
|
$
|
174,113
|
|
$
|
11,568,033
|
|
$
|
1,098,900
|
|
$
|
4,070
|
|
$
|
12,845,116
|
|
| 54 | ||
|
|
|
|
|
For the Years Ended
|
|
||||
|
|
|
December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
4,301,237
|
|
$
|
(85,070)
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization (includes $-0- and $128,935 from discontinued
operations, respectively) |
|
|
2,088,767
|
|
|
3,089,088
|
|
|
(Gain) loss on disposal of equipment
|
|
|
(169,194)
|
|
|
5,739
|
|
|
Deferred income taxes
|
|
|
1,781,057
|
|
|
73,116
|
|
|
Stock-based compensation
|
|
|
472,356
|
|
|
279,362
|
|
|
Amortization of debt issuance costs
|
|
|
309,236
|
|
|
50,652
|
|
|
Bad debt expense
|
|
|
249,809
|
|
|
57,957
|
|
|
Realized gain on sale of marketable securities
|
|
|
-
|
|
|
(24,653)
|
|
|
Common stock issued to consultant for services
|
|
|
-
|
|
|
50,000
|
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(4,144,333)
|
|
|
(3,344,045)
|
|
|
Inventories
|
|
|
(41,901)
|
|
|
276,329
|
|
|
Prepaid expense and other current assets
|
|
|
(121,738)
|
|
|
77,324
|
|
|
Other non-current assets
|
|
|
(175,262)
|
|
|
19,859
|
|
|
Accounts payable and accrued expenses
|
|
|
(503,733)
|
|
|
629,914
|
|
|
Income taxes payable
|
|
|
1,278,599
|
|
|
-
|
|
|
Net cash provided by operating activities
|
|
|
5,324,900
|
|
|
1,155,572
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
(5,837,126)
|
|
|
(3,814,431)
|
|
|
Proceeds from sale and disposal of equipment
|
|
|
2,053,568
|
|
|
1,154,180
|
|
|
Sales of available-for-sale securities
|
|
|
-
|
|
|
180,208
|
|
|
Net cash used in investing activities
|
|
|
(3,783,558)
|
|
|
(2,480,043)
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Proceeds from issuance of long-term debt
|
|
|
3,720,000
|
|
|
11,968,882
|
|
|
Repayment of long-term debt
|
|
|
(2,971,605)
|
|
|
(11,487,729)
|
|
|
Net line of credit payments
|
|
|
(2,151,052)
|
|
|
(112,175)
|
|
|
Payment of debt issuance costs
|
|
|
(50,422)
|
|
|
(922,685)
|
|
|
Proceeds from exercise of warrants
|
|
|
1,246,300
|
|
|
-
|
|
|
Proceeds from issuance of common stock
|
|
|
-
|
|
|
1,994,800
|
|
|
Net cash (used in) provided by financing activities
|
|
|
(206,779)
|
|
|
1,441,093
|
|
|
|
|
|
|
|
|
|
|
|
Net Increase in Cash and Cash Equivalents
|
|
|
1,334,563
|
|
|
116,622
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, Beginning of Period
|
|
|
533,627
|
|
|
417,005
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, End of Period
|
|
$
|
1,868,190
|
|
$
|
533,627
|
|
| 55 | ||
|
|
|
|
|
For the Years Ended
|
|
||||
|
|
|
December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
764,667
|
|
$
|
857,330
|
|
|
Cash paid for taxes
|
|
$
|
19,672
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-cash Investing and Financing Activities:
|
|
|
|
|
|
|
|
|
Equipment purchased through installment loans
|
|
$
|
206,523
|
|
$
|
438,025
|
|
|
Par value of common stock issued for cashless exercise of options and warrants
|
|
$
|
3,656
|
|
$
|
-
|
|
|
Increase in fair value of available-for-sale securities
|
|
$
|
-
|
|
$
|
29,415
|
|
|
Non-cash conversion of related party subordinated debt into shares of common
stock |
|
$
|
-
|
|
$
|
1,477,760
|
|
| 56 | ||
|
|
|
|
|
State of
|
|
|
|
|
|
Name
|
|
Formation
|
|
Ownership
|
|
Business
|
|
Dillco Fluid Service, Inc. (“Dillco”)
|
|
Kansas
|
|
100% by Enservco
|
|
Oil and natural gas field fluid logistic services.
|
|
|
|
|
|
|
|
|
|
Heat Waves Hot Oil Service LLC (“Heat Waves”)
|
|
Colorado
|
|
100% by Enservco
|
|
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.
|
| 57 | ||
|
|
| 58 | ||
|
|
| 59 | ||
|
|
| 60 | ||
|
|
| 61 | ||
|
|
|
|
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.
|
| 62 | ||
|
|
| 63 | ||
|
|
|
|
|
For the Years Ended
|
|
||||
|
|
|
December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
(1,225)
|
|
$
|
617,406
|
|
|
Cost of Revenue
|
|
|
119,882
|
|
|
1,284,337
|
|
|
Gross Profit
|
|
|
(121,107)
|
|
|
(666,931)
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
-
|
|
|
128,935
|
|
|
Loss from Operations
|
|
|
(121,107)
|
|
|
(795,866)
|
|
|
|
|
|
|
|
|
|
|
|
Other Expense
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
963
|
|
|
1,770
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations
|
|
|
(122,070)
|
|
|
(797,636)
|
|
|
Income tax benefit
|
|
|
47,607
|
|
|
311,078
|
|
|
Loss on discontinued operations, net of tax
|
|
$
|
(74,463)
|
|
$
|
(486,558)
|
|
| 64 | ||
|
|
|
|
|
December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Accounts Receivable
|
|
$
|
-
|
|
$
|
153,754
|
|
|
Fixed Assets Held for Sale
|
|
|
-
|
|
|
304,429
|
|
|
Total Discontinued Assets
|
|
$
|
-
|
|
$
|
458,183
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
-
|
|
$
|
219,882
|
|
|
|
|
|
|
|
|
|
|
|
Total Discontinued Liabilities
|
|
$
|
-
|
|
$
|
219,882
|
|
|
Non-compete agreements, net as of January 1, 2012
|
|
$
|
180,000
|
|
|
Amortization expense during 2012
|
|
|
(150,000)
|
|
|
Non-compete agreements, net at December 31, 2012
|
|
$
|
30,000
|
|
|
Amortization expense during 2013
|
|
|
(30,000)
|
|
|
Non-compete agreements, net at December 31, 2013
|
|
$
|
-
|
|
|
|
|
December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Trucks and vehicles
|
|
$
|
27,240,551
|
|
$
|
24,388,762
|
|
|
Other equipment
|
|
|
2,820,674
|
|
|
2,781,903
|
|
|
Buildings and improvements
|
|
|
2,364,353
|
|
|
2,403,477
|
|
|
Trucks in process
|
|
|
1,205,936
|
|
|
1,110,356
|
|
|
Land
|
|
|
596,420
|
|
|
601,420
|
|
|
Disposal wells
|
|
|
367,330
|
|
|
667,330
|
|
|
Total property and equipment
|
|
|
34,595,264
|
|
|
31,953,248
|
|
|
Accumulated depreciation
|
|
|
(17,169,436)
|
|
|
(16,932,358)
|
|
|
Property and equipment net
|
|
$
|
17,425,828
|
|
$
|
15,020,890
|
|
| 65 | ||
|
|
|
Year Ended December 31,
|
|
|
|
|
|
2014
|
|
$
|
850,865
|
|
|
2015
|
|
|
597,312
|
|
|
2016
|
|
|
206,655
|
|
|
2017
|
|
|
52,000
|
|
|
2018
|
|
|
-
|
|
|
Total
|
|
$
|
1,706,832
|
|
| 66 | ||
|
|
| 67 | ||
|
|
|
|
|
December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
PNC Term Loan, original principal balance of $11,000,000 at issuance, amended to
$12,428,576 in November 2013, payable in twenty-three fixed monthly principal installments of $172,620 beginning November 2013, with the remaining principal due November 2, 2015. Variable interest rate based of 4.25% plus 1 month LIBOR for Eurodollar Rate Loans and interest at PNC Base Rate plus 2.25% for Domestic Rate Loans, collateralized by equipment, inventory, and accounts of the Company and subject to financial covenants. (See Note 7.) |
|
$
|
12,083,336
|
|
$
|
10,738,096
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate Loan for facility in North Dakota, interest at 3.75%, monthly principal and
interest payment of $5,255 ending October 3, 2028. Collateralized by land and property purchased with the loan. $100,000 of loan guaranteed by the Company’s Chairman and Chief Executive Officer. |
|
|
713,756
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate Loan for facility in North Dakota, interest at prime plus
3.5% with a 4.75% floor (Refinanced in October 2013- see above) |
|
|
-
|
|
|
738,097
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to the seller of Heat Waves. The note was garnished by the Internal Revenue
Service (“IRS”) in 2009 and is due on demand; payable in monthly installments of $3,000 per agreement with the IRS. |
|
|
281,000
|
|
|
314,000
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage payable to a bank; interest at 7.25%, due in monthly payments
through February 2015 with a balloon payment of $111,875 on March 15, 2015, secured by land, guaranteed by the Company’s Chairman and Chief Executive Officer. |
|
|
153,018
|
|
|
204,941
|
|
|
|
|
|
|
|
|
|
|
|
Note payable entered with a lending institution to purchase field pickup trucks, interest at a
fixed rate of 8.05%. Term of 60 months, due in monthly installments of $4,688 through September 2016, secured by equipment purchased with the note. |
|
|
138,269
|
|
|
181,413
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage payable to a bank, interest at 5.9%, payable monthly through January 2017 with
a balloon payment of $88,118 on February 1, 2017; secured by land. |
|
|
126,750
|
|
|
137,507
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable to a vehicle finance company, interest at fixed rates from 4.89% to 7.8%,
due in monthly installments through August 2015, secured by vehicles, guaranteed by one of the stockholders. |
|
|
42,961
|
|
|
68,476
|
|
|
|
|
|
|
|
|
|
|
|
Note payable entered into with a lending institution in order to purchase
equipment, interest at a fixed rate of 8.2%. Term of 60 months, due in monthly installments through January 2017, secured by equipment purchased with the note. |
|
|
27,875
|
|
|
35,469
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to vehicle finance companies, interest rates from 4.74% to 4.99%, terms
from 49 to 60 months, due in monthly installments through November 2018, secured by equipment purchased with the note. |
|
|
195,224
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Note payable with a lending institution to purchase field equipment,
interest at a fixed rate of 6.50%. Paid in full during 2013. |
|
|
-
|
|
|
326,964
|
|
|
|
|
|
|
|
|
|
|
|
Capital leases to purchase trucks and trailers, interest at a fixed
rate of 5%. Paid in full in 2013. |
|
|
-
|
|
|
62,308
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
13,762,189
|
|
|
12,807,271
|
|
|
Total current portion
|
|
|
(2,562,141)
|
|
|
(2,236,343)
|
|
|
Long term debt, net of current portion
|
|
|
11,200,048
|
|
|
10,570,928
|
|
|
Year Ended December 31,
|
|
|
|
|
|
2014
|
|
$
|
2,562,141
|
|
|
2015
|
|
|
10,290,655
|
|
|
2016
|
|
|
149,119
|
|
|
2017
|
|
|
177,762
|
|
|
2018
|
|
|
66,068
|
|
|
Thereafter
|
|
|
516,444
|
|
|
Total
|
|
$
|
13,762,189
|
|
| 68 | ||
|
|
|
|
|
Fair Value Measurement Using
|
|
|
|
|
|||||||
|
|
|
Quoted
|
|
Significant
|
|
|
|
|
|
||||
|
|
|
Prices in
|
|
Other
|
|
Significant
|
|
|
|
||||
|
|
|
Active
|
|
Observable
|
|
Unobservable
|
|
|
|
||||
|
|
|
Markets
|
|
Inputs
|
|
Inputs
|
|
Fair Value
|
|
||||
|
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
Measurement
|
|
||||
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative Instrument
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap, net asset*
|
|
$
|
-
|
|
$
|
6,650
|
|
$
|
-
|
|
$
|
6,650
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative Instrument
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap, net liability*
|
|
$
|
-
|
|
$
|
-
|
|
$
|
(7,877)
|
|
$
|
(7,877)
|
|
| 69 | ||
|
|
|
|
|
December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
7,502,637
|
|
$
|
828,267
|
|
|
Foreign
|
|
|
-
|
|
|
-
|
|
|
Income before income taxes
|
|
|
7,502,637
|
|
|
828,267
|
|
|
|
|
December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
Current
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
1,130,009
|
|
$
|
-
|
|
|
State
|
|
|
220,900
|
|
|
-
|
|
|
|
|
|
1,350,909
|
|
|
-
|
|
|
Deferred
|
|
|
|
|
|
|
|
|
Federal
|
|
|
1,548,332
|
|
|
372,064
|
|
|
State
|
|
|
227,696
|
|
|
54,715
|
|
|
|
|
|
1,776,028
|
|
|
426,779
|
|
|
Total Income Tax Provision
|
|
$
|
3,126,937
|
|
$
|
426,779
|
|
|
|
|
December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Computed income taxes at 34%
|
|
$
|
2,550,897
|
|
$
|
281,610
|
|
|
|
|
|
|
|
|
|
|
|
Increase in income taxes resulting from:
|
|
|
|
|
|
|
|
|
State and local income taxes, net of federal impact
|
|
|
475,132
|
|
|
41,413
|
|
|
Stock-based compensation
|
|
|
74,943
|
|
|
87,877
|
|
|
Other
|
|
|
25,965
|
|
|
15,879
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
$
|
3,126,937
|
|
$
|
426,779
|
|
| 70 | ||
|
|
|
|
|
December 31, 2013
|
|
December 31, 2012
|
|
||||||||
|
|
|
Current
|
|
Long-Term
|
|
Current
|
|
Long-Term
|
|
||||
|
Deferred tax assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reserves and accruals
|
|
$
|
336,561
|
|
$
|
-
|
|
$
|
166,766
|
|
$
|
-
|
|
|
Amortization
|
|
|
-
|
|
|
222,117
|
|
|
-
|
|
|
249,446
|
|
|
Capital losses
|
|
|
-
|
|
|
(1,982)
|
|
|
-
|
|
|
11,396
|
|
|
Non-qualified stock option expense
|
|
|
-
|
|
|
514,659
|
|
|
-
|
|
|
405,386
|
|
|
Loss Carryforwards
|
|
|
-
|
|
|
26,700
|
|
|
-
|
|
|
1,008,850
|
|
|
|
|
|
336,561
|
|
|
761,494
|
|
|
166,766
|
|
|
1,675,078
|
|
|
Less: Valuation Allowance
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deferred tax assets
|
|
|
336,561
|
|
|
761,494
|
|
|
166,766
|
|
|
1,675,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
-
|
|
|
(3,182,960)
|
|
|
-
|
|
|
(2,126,740)
|
|
|
Acquired intangible assets
|
|
|
-
|
|
|
-
|
|
|
(13,300)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deferred tax liabilities
|
|
|
-
|
|
|
(3,182,960)
|
|
|
(13,300)
|
|
|
(2,126,740)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax assets (liabilities)
|
|
$
|
336,561
|
|
$
|
(2,421,466)
|
|
$
|
153,466
|
|
$
|
(451,662)
|
|
| 71 | ||
|
|
| 72 | ||
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
||
|
|
|
|
|
Weighted
|
|
Average
|
|
|
|
||
|
|
|
|
|
Average
|
|
Remaining
|
|
Aggregate
|
|
||
|
|
|
|
|
Exercise
|
|
Contractual
|
|
Intrinsic
|
|
||
|
Warrants
|
|
Shares
|
|
Price
|
|
Life (Years)
|
|
Value
|
|
||
|
|
|
|
|
|
|
|
|
|
|
||
|
Outstanding at January 1, 2012
|
|
325,000
|
|
$
|
0.58
|
|
3.1
|
|
$
|
144,150
|
|
|
Issued for services
|
|
874,456
|
|
|
0.55
|
|
|
|
|
|
|
|
Issued for private placement
|
|
4,960,714
|
|
|
0.55
|
|
|
|
|
|
|
|
Exercised
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Forfeited/cancelled
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Outstanding at December 31, 2012
|
|
6,160,170
|
|
$
|
0.55
|
|
4.7
|
|
$
|
1,194,932
|
|
|
Issued
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Exercised
|
|
(3,502,456)
|
|
|
0.55
|
|
|
|
|
|
|
|
Forfeited/Cancelled
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Outstanding at December 31, 2013
|
|
2,657,714
|
|
$
|
0.55
|
|
3.7
|
|
$
|
3,359,170
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at December 31, 2013
|
|
2,657,714
|
|
$
|
0.55
|
|
3.7
|
|
$
|
3,359,170
|
|
| 73 | ||
|
|
|
|
|
For the Years Ended December 31,
|
|
|||
|
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
Expected volatility
|
|
125% - 139%
|
|
118% - 120%
|
|
|
|
Risk-free interest rate
|
|
0.32% - 0.66%
|
|
0.32% - 0.37%
|
|
|
|
Dividend yield
|
|
-
|
|
-
|
|
|
|
Expected term (in years)
|
|
2.5 3.5
|
|
3.0 3.5
|
|
|
| 74 | ||
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
||
|
|
|
|
|
|
|
Average
|
|
|
|
||
|
|
|
|
|
Weighted
|
|
Remaining
|
|
|
|
||
|
|
|
|
|
Average
|
|
Contractual
|
|
Aggregate
|
|
||
|
|
|
|
|
Exercise
|
|
Term
|
|
Intrinsic
|
|
||
|
|
|
Shares
|
|
Price
|
|
(Years)
|
|
Value
|
|
||
|
|
|
|
|
|
|
|
|
|
|
||
|
Outstanding at January 1, 2012
|
|
3,305,431
|
|
$
|
0.70
|
|
2.5
|
|
$
|
1,064,876
|
|
|
Granted
|
|
1,270,000
|
|
|
0.65
|
|
|
|
|
|
|
|
Exercised
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Forfeited or Expired
|
|
(1,500,000)
|
|
|
0.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2012
|
|
3,075,431
|
|
$
|
0.71
|
|
2.3
|
|
$
|
106,051
|
|
|
Granted
|
|
658,000
|
|
|
1.10
|
|
|
|
|
|
|
|
Exercised
|
|
(38,332)
|
|
|
0.72
|
|
|
|
|
|
|
|
Forfeited or Expired
|
|
(320,099)
|
|
|
1.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2013
|
|
3,375,000
|
|
$
|
0.70
|
|
2.6
|
|
$
|
3,760,325
|
|
|
Vested or Expected to Vest at December 31, 2013
|
|
3,375,000
|
|
$
|
0.70
|
|
2.6
|
|
$
|
3,760,325
|
|
|
Exercisable at December 31, 2013
|
|
2,708,332
|
|
$
|
0.69
|
|
1.5
|
|
$
|
3,020,823
|
|
|
|
|
|
|
Weighted-
|
|
|
|
|
|
Number of
|
|
Average Grant-
|
|
|
|
|
|
Shares
|
|
Date Fair Value
|
|
|
|
|
|
|
|
|
|
|
|
Non-vested at January 1, 2012
|
|
1,123,334
|
|
$
|
0.48
|
|
|
Granted
|
|
1,270,000
|
|
|
0.33
|
|
|
Vested
|
|
(770,000)
|
|
|
0.54
|
|
|
Forfeited
|
|
(813,334)
|
|
|
0.59
|
|
|
Non-vested at December 31, 2012
|
|
810,000
|
|
$
|
0.37
|
|
|
Granted
|
|
658,000
|
|
|
0.84
|
|
|
Vested
|
|
(638,330)
|
|
|
0.60
|
|
|
Forfeited
|
|
(163,002)
|
|
|
0.67
|
|
|
Non-vested at December 31, 2013
|
|
666,668
|
|
$
|
0.54
|
|
| 75 | ||
|
|
| 76 | ||
|
|
| 77 | ||
|
|
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 |
|---|