These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DELAWARE
|
001-16653
|
73-1238709
|
|
(State or Other Jurisdiction
|
(Commission
|
(I.R.S. Employer
|
|
of Incorporation or Organization)
|
File Number)
|
Identification No.)
|
|
Large accelerated filer
☐
|
Accelerated filer
☐
|
Non-accelerated filer
☐
|
Smaller reporting company
☑
|
|
Emerging growth company
☐
|
|
(Do not check if a smaller reporting company)
|
|
|
ITEM NUMBER AND CAPTION
|
|
PAGE NO.
|
|
|
|
PART I
|
|
|
|
Item 1.
|
Business
|
4
|
|
|
Item 1A.
|
Risk Factors
|
7
|
|
|
Item 1B.
|
Unresolved Staff Comments
|
7
|
|
|
Item 2.
|
Properties
|
7
|
|
|
Item 3.
|
Legal Proceedings
|
7
|
|
|
Item 4.
|
Mine Safety Disclosures
|
7
|
|
|
|
PART II
|
|
|
|
Item 5.
|
Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
8
|
|
|
Item 6.
|
Selected Financial Data
|
8
|
|
|
Item 7.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
8
|
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
16
|
|
|
Item 8.
|
Financial Statements and Supplementary Data
|
16
|
|
|
Item 9.
|
Changes in and Disagreements With Accountants on Accounting and Financial Disclosure
|
16
|
|
|
Item 9A.
|
Controls and Procedures
|
16
|
|
|
Item 9B.
|
Other Information
|
17
|
|
|
|
PART III
|
|
|
|
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
18
|
|
|
Item 11.
|
Executive Compensation
|
19
|
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
20
|
|
|
Item 13.
|
Certain Relationships and Related Transactions and Director Independence
|
22
|
|
|
Item 14.
|
Principal Accounting Fees and Services
|
22
|
|
|
|
PART IV
|
|
|
|
Item 15.
|
Exhibits, Financial Statement Schedules
|
23
|
|
|
|
Signatures
|
24
|
|
|
ITEM 1.
|
BUSINESS.
|
|
Oil
|
Natural Gas
|
|||||||
|
(Mbbl)
|
(MMcf)
|
|||||||
|
Proved developed
|
268.98
|
887.29
|
||||||
|
Proved undeveloped
Proved behind pipe
|
293.42
91.15
|
0
0
|
||||||
|
Proved shut in
|
7.49
|
0
|
||||||
|
Total Proved
|
661.04
|
887.29
|
||||||
|
ITEM 1A.
|
RISK FACTORS.
|
|
ITEM 1B.
|
UNRESOLVED STAFF COMMENTS.
|
|
ITEM 2.
|
PROPERTIES.
|
|
Year ended December 31, 2018
|
||||
|
Production and operating data:
|
||||
|
Net production volumes:
|
||||
|
Oil (Bbl)
|
4,284
|
|||
|
Natural gas (Mcf)
|
12,111
|
|||
|
Total (Boe)
|
6,302
|
|||
|
Average price per unit:
|
||||
|
Oil (a)
|
$
|
70.29
|
||
|
Natural gas (a)
|
$
|
3.05
|
||
|
Total (Boe)
|
$
|
52.89
|
||
|
Operating costs and expenses per Boe:
|
||||
|
Oil and natural gas production
|
$
|
18.45
|
||
|
Production and ad valorem taxes
|
$
|
3.36
|
||
|
Depreciation, depletion, amortization and accretion
|
$
|
2.77
|
||
|
General & administrative
|
$
|
194.63
|
||
|
(a)
|
Includes the effect of net cash receipts (payments on) derivatives.
|
|
ITEM
3.
|
LEGAL PROCEEDINGS.
|
|
ITEM 4.
|
MINE SAFETY DISCLOSURES.
|
|
ITEM 5.
|
MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.
|
|
Quarter
|
High
|
Low
|
||
|
03/31/17
|
$0.51
|
$0.15
|
||
|
06/30/17
|
$0.17
|
$0.06
|
||
|
09/30/17
|
$0.25
|
$0.04
|
||
|
12/31/17
|
$0.25
|
$0.10
|
|
Quarter
|
High
|
Low
|
||
|
03/31/18
|
$0.30
|
$0.10
|
||
|
06/30/18
|
$0.25
|
$0.11
|
||
|
09/30/18
|
$0.40
|
$0.13
|
||
|
12/31/18
|
$0.25
|
$0.10
|
|
ITEM 6.
|
SELECTED FINANCIAL DATA.
|
|
ITEM 7.
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
|
|
·
|
the need for additional capital,
|
|
·
|
the costs expected to be incurred in exploration and development,
|
|
·
|
unforeseen engineering, mechanical or technological difficulties in drilling wells,
|
|
·
|
uncertainty of exploration results,
|
|
·
|
operating hazards,
|
|
·
|
competition from other natural resource companies,
|
|
·
|
the fluctuations of prices for oil and gas,
|
|
·
|
the effects of governmental and environmental regulation, and
|
|
·
|
general economic conditions and other risks described in the Company's filings with the Securities and Exchange Commission (the "SEC").
|
|
-
|
historical production from the area compared with production from other producing areas;
|
|
-
|
the assumed effects of regulations by governmental agencies;
|
|
-
|
the quality, quantity and interpretation of available relevant data;
|
|
-
|
assumptions concerning future commodity prices; and
|
|
-
|
assumptions concerning future operating costs, severance and ad valorem taxes, development costs and workover and remedial costs.
|
|
-
|
the quantities of oil and natural gas that are ultimately recovered;
|
|
-
|
the production and operating costs incurred;
|
|
-
|
the amount and timing of future development expenditures; and
|
|
-
|
future commodity prices.
|
|
-
|
the amount and timing of actual production;
|
|
-
|
levels of future capital spending;
|
|
-
|
increases or decreases in the supply of or demand for oil and natural gas; and
|
|
-
|
changes in governmental regulations or taxation.
|
|
-
|
the volume of oil and natural gas we are able to produce from existing wells;
|
|
-
|
our ability to transport our oil and natural gas to market;
|
|
-
|
the prices at which our commodities are sold;
|
|
-
|
the costs of producing oil and natural gas;
|
|
-
|
global credit and securities markets;
|
|
-
|
the ability and willingness of lenders and investors to provide capital and the cost of the capital;
|
|
-
|
our ability to acquire, locate and produce new reserves;
|
|
-
|
the impact of potential changes in our credit ratings; and
|
|
-
|
our proved reserves.
|
|
-
|
imposing additional cash requirements on us in order to support interest payments, which reduces the amount we have available to fund our operations and other business activities;
|
|
-
|
increasing the risk that we may default on our debt obligations;
|
|
-
|
increasing our vulnerability to adverse changes in general economic and industry conditions, economic downturns and adverse developments in our business;
|
|
-
|
limiting our ability to sell assets, engage in strategic transactions or obtain additional financing for working capital, capital expenditures, general corporate and other purposes;
|
|
-
|
limiting our flexibility in planning for or reacting to changes in our business and the industry in which we operate; and
|
|
-
|
increasing our exposure to a rise in interest rates, which will generate greater interest expense.
|
|
-
|
the holders of such indebtedness could elect to declare all the funds borrowed thereunder to be due and payable, together with accrued and unpaid interest;
|
|
-
|
the lenders could elect to terminate their commitments thereunder and cease making further loans; and
|
|
-
|
we could be forced into bankruptcy or liquidation.
|
|
ITEM 7A.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
|
|
ITEM 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
|
|
ITEM 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.
|
|
ITEM 9A.
|
CONTROLS AND PROCEDURES.
|
|
ITEM 9B.
|
OTHER INFORMATION.
|
|
ITEM 10.
|
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.
|
|
Name
|
Age
|
Position
|
|
Thomas Pritchard
|
57
|
Director and Chief Executive Officer
|
|
Michael R. Morrisett
|
55
|
Director and President
|
|
Anthony N. Kamin
|
58
|
Director and Chairman of the Board
|
|
Name
|
Number of Late Reports
|
Number of Transactions Not
Reported on a Timely Basis
|
Number of Reports Not Filed
|
|
Michael R. Morrisett
|
1
|
1
|
0
|
|
Puckett Land Company
|
2
|
4
|
0
|
|
ITEM 11.
|
EXECUTIVE COMPENSATION.
|
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.
|
|
|
(a)
|
(b)
|
(c)
|
|||
|
|
|
|
Number of securities
|
|||
|
|
|
|
remaining available
|
|||
|
|
|
|
for future
|
|||
|
|
Number of securities
|
|
issuance under
|
|||
|
|
to be issued upon
|
Weighted-average
|
equity compensation
|
|||
|
|
exercise of
|
exercise price of
|
plans (excluding
|
|||
|
|
outstanding options
|
outstanding options
|
securities reflected
|
|||
|
Plan Category
|
and rights
|
and rights
|
in column (a)
|
|||
|
|
|
|
|
|||
|
Equity compensation plans
|
|
|
|
|||
|
approved by security
|
|
|
|
|||
|
holders
|
4,167
|
$3.12
|
0
|
|||
|
|
|
|
|
|||
|
Equity compensation plans
|
|
|
|
|||
|
not approved by security
|
|
|
|
|||
|
holders
|
N/A
|
N/A
|
N/A
|
|||
|
|
|
|
|
|||
|
TOTAL
|
4,167
|
|
0
|
|
|
Amount and nature of
|
|
||
|
Name and address of beneficial owner
|
beneficial ownership
|
Percent of class (1)
|
||
|
J. C. Whorton, Jr.
|
1,673,128
|
8.90%
|
||
|
6657 S. High Drive
|
|
|
||
|
Morrison, CO 80465
|
|
|
||
|
|
|
|
||
|
Puckett Land Company
5460 S. Quebec St., Suite 250
Greenwood Village, CO 80111
|
10,000,000 (2)
|
42.03%
|
||
|
James Alan Schoonover
1770 County Road H2
White Bear Lake, Minnesota 55110
|
1,000,000 (3)
|
5.23%
|
|
|
Amount and nature of
|
|
||
|
Name and address of beneficial owner
|
beneficial ownership
|
Percent of class (1)
|
||
|
|
|
|
||
|
Michael R. Morrisett
|
2,193,128 (2)
|
11.37%
|
||
|
Director and President
|
|
|
||
|
1203 E. 33rd Street, Suite 250
|
|
|
||
|
Tulsa, Oklahoma 74105
|
|
|
||
|
|
|
|
||
|
Anthony Kamin
|
4,664,304 (3)
|
20.72%
|
||
|
Director
|
|
|
||
|
1203 E. 33rd Street, Suite 250
|
|
|
||
|
Tulsa, Oklahoma 74105
|
|
|
||
|
|
|
|
||
|
Thomas Pritchard
Director and Chief Executive Officer
|
500,000 (4)
|
2.59%
|
||
|
1203 E. 33rd Street, Suite 250
|
||||
|
Tulsa, Oklahoma 74105
|
||||
|
All current directors and executive officers as a group (3 persons)
|
7,357,432 (5)
|
31.29%
|
|
ITEM 13.
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR INDEPENDENCE.
|
|
ITEM 14.
|
PRINCIPAL ACCOUNTING FEES AND SERVICES.
|
|
Fee Category
|
Fiscal 2018 Fees
|
Fiscal 2017 Fees
|
||
|
|
|
|
||
|
Audit Fees (1)
|
$62,500
|
$32,250
|
||
|
Audit - Related Fees (2)
|
44,000
|
0
|
||
|
Tax Fees
|
0
|
0
|
||
|
All Other Fees (3)
|
0
|
0
|
||
|
|
|
|
||
|
Total Fees
|
$106,500
|
$32,250
|
|
ITEM 15.
|
EXHIBITS, FINANCIAL STATEMENT SCHEDULES.
|
|
|
Empire Petroleum Corporation
|
|
|
|
|
|
|
|
|
Date: April 1, 2019
|
By:
|
/s/ Michael R. Morrisett
|
|
|
|
|
Name: Michael R. Morrisett
|
|
|
|
|
Title: President
|
|
|
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ Thomas Pritchard
|
Director and Chief Executive Officer
|
April 1, 2019
|
||
|
THOMAS PRITCHARD
|
||||
|
/s/ Michael R. Morrisett
|
|
Director and President
|
|
April 1, 2019
|
|
MICHAEL R. MORRISETT
|
|
(principal financial officer)
|
|
|
|
|
|
|
|
|
|
/s/ Anthony J. Kamin
|
|
Director
|
|
April 1, 2019
|
|
ANTHONY J. KAMIN
|
|
|
|
|
|
|
|
|
|
|
|
|
Page No.
|
|
|
|
|
Report of Independent Registered Public Accounting Firm
|
27
|
|
|
|
|
Consolidated Balance Sheets as of December 31, 2018 and 2017
|
28
|
|
|
|
|
Consolidated Statements of Operations for the years ended December 31, 2018 and 2017
|
29
|
|
|
|
|
Consolidated Statements of Changes in Stockholders' Equity (Deficit) for the years ended December 31, 2018 and 2017
|
30
|
|
|
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2018 and 2017
|
31
|
|
|
|
|
Notes to Consolidated Financial Statements
|
32
|
|
|
2018
|
2017
|
||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash
|
$
|
84,631
|
$
|
77,780
|
||||
|
Accounts receivable
|
124,577
|
0
|
||||||
|
Unrealized gain on derivative instruments
|
113,081
|
|||||||
|
Prepaids
|
45,214
|
0
|
||||||
|
Total current assets
|
367,503
|
77,780
|
||||||
|
Oil and natural gas properties, successful efforts
|
1,645,297
|
0
|
||||||
|
Less: accumulated depreciation and depletion
|
(15,527
|
)
|
0
|
|||||
|
1,629,770
|
0
|
|||||||
|
Investment in Masterson West II
|
0
|
300,000
|
||||||
|
Total assets
|
$
|
1,997,273
|
$
|
377,780
|
||||
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$
|
320,749
|
$
|
64,964
|
||||
|
Accrued expenses
|
141,033
|
0
|
||||||
|
Current portion of long term notes payable
|
279,204
|
137,256
|
||||||
|
Total current liabilities
|
740,986
|
202,220
|
||||||
|
|
||||||||
|
Long term notes payable
|
1,175,820
|
47,366
|
||||||
|
Asset retirement obligations
|
230,650
|
0
|
||||||
|
Total liabilities
|
2,147,456
|
249,586
|
||||||
|
|
||||||||
|
Stockholders' equity (deficit):
|
||||||||
|
Common stock - $.001 par value 150,000,000 shares authorized,
|
||||||||
|
17,345,609 and 8,803,942 shares issued and outstanding, respectively
|
17,345
|
8,803
|
||||||
|
Common stock subscribed not yet issued (0 and
|
||||||||
|
3,225,000 shares at December 31, 2018 and 2017, respectively)
|
0
|
3,225
|
||||||
|
Stock subscription receivable
|
0
|
(5,000
|
)
|
|||||
|
Additional paid in capital
|
16,960,818
|
16,232,381
|
||||||
|
Accumulated deficit
|
(17,128,346
|
)
|
(16,111,215
|
)
|
||||
|
Total stockholders' equity (deficit)
|
(150,183
|
)
|
128,194
|
|||||
|
Total liabilities and stockholders' equity (deficit)
|
$
|
1,997,273
|
$
|
377,780
|
||||
|
|
||||||||
|
|
2018
|
2017
|
||||||
|
Revenue:
|
||||||||
|
Oil and gas sales
|
$
|
352,374
|
$
|
0
|
||||
|
Unrealized gain on derivatives
|
113,081
|
0
|
||||||
|
Total Revenue
|
465,455
|
0
|
||||||
|
|
||||||||
|
Costs and expenses:
|
||||||||
|
Operating
|
116,288
|
0
|
||||||
|
Taxes – production
|
21,194
|
0
|
||||||
|
Depreciation, depletion and amortization
|
15,527
|
0
|
||||||
|
Accretion of asset retirement obligation
|
1,929
|
0
|
||||||
|
General and administrative
|
1,226,465
|
757,069
|
||||||
|
|
1,381,403
|
757,069
|
||||||
|
Operating loss
|
(915,948
|
)
|
(757,069
|
)
|
||||
|
|
||||||||
|
Other income and (expense):
|
||||||||
|
Interest expense
|
(101,183
|
)
|
(72,998
|
)
|
||||
|
|
||||||||
|
|
||||||||
|
Net loss
|
$
|
(1,017,131
|
)
|
$
|
(830,067
|
)
|
||
|
|
||||||||
|
Net loss per common
|
||||||||
|
share, basic and diluted
|
$
|
(0.08
|
)
|
$
|
(0.08
|
)
|
||
|
Weighted average number of
|
||||||||
|
common shares outstanding
|
||||||||
|
basic and diluted
|
13,150,325
|
10,859,070
|
||||||
|
Common Stock
|
Common Stock
Subscribed, not
yet issued
|
Stock Subscription Receivable
|
Additional
Paid in
|
Accumulated
Deficit
|
Total
|
|||||||||||||||||||||||
|
Shares
|
Par Value
|
|||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Balances December 31, 2016
|
8,710,609
|
8,710
|
2,000
|
0
|
15,571,819
|
(15,281,148
|
)
|
301,381
|
||||||||||||||||||||
|
Net loss
|
(830,067
|
)
|
(830,067
|
)
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Shares, options, warrants and conversion features issued
|
93,333
|
93
|
1,225
|
(5,000
|
)
|
660,562
|
0
|
656,880
|
||||||||||||||||||||
|
Balances December 31, 2017
|
8,803,942
|
$
|
8,803
|
$
|
3,225
|
$
|
(5,000
|
)
|
$
|
16,232,381
|
$
|
(16,111,215
|
)
|
$
|
128,194
|
|||||||||||||
|
Net loss
|
(1,017,131
|
)
|
(1,017,131
|
)
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Termination of Masterson West
|
(2,000
|
)
|
(298,000
|
)
|
(300,000
|
)
|
||||||||||||||||||||||
|
Shares, options, and warrants issued
|
8,541,667
|
8,542
|
(1,225
|
)
|
5,000
|
1,026,437
|
0
|
1,038,754
|
||||||||||||||||||||
|
Balances December 31, 2017
|
17,345,609
|
$
|
17,345
|
$
|
0
|
$
|
0
|
$
|
16,960,818
|
$
|
(17,128,346
|
)
|
$
|
(150,183
|
)
|
|||||||||||||
|
|
2018
|
2017
|
||||||
|
|
||||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$
|
(1,017,131
|
)
|
$
|
(830,067
|
)
|
||
|
Adjustments to reconcile net loss to net
|
||||||||
|
cash used in operating activities:
|
||||||||
|
Fair value of options and warrants granted
|
251,255
|
472,700
|
||||||
|
Depreciation, depletion and amortization
|
15,527
|
0
|
||||||
|
Amortization of warrant value and conversion feature on convertible notes
|
69,580
|
60,064
|
||||||
|
Unrealized gain on derivatives
|
(113,081
|
)
|
0
|
|||||
|
Accretion of asset retirement obligation
|
1,929
|
0
|
||||||
|
Change in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(124,577
|
)
|
0
|
|||||
|
Prepaids
|
(45,214
|
)
|
14,000
|
|||||
|
Accounts payable
|
255,785
|
47,340
|
||||||
|
Accrued expenses
|
141,033
|
0
|
||||||
|
Net cash used in operating activities
|
(564,894
|
)
|
(235,963
|
)
|
||||
|
Cash flows from investing activities:
|
||||||||
|
Investment in oil and gas properties
|
(916,575
|
)
|
0
|
|||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from long term debt
|
1,200,820
|
0
|
||||||
|
Proceeds from convertible notes issued
|
0
|
127,500
|
||||||
|
Proceeds from stock issuance
|
287,500
|
117,500
|
||||||
|
Net cash provided by financing activities
|
1,488,320
|
245,000
|
||||||
|
|
||||||||
|
Net increase in cash
|
6,851
|
9,037
|
||||||
|
|
||||||||
|
Cash - Beginning of year
|
77,780
|
68,743
|
||||||
|
|
||||||||
|
Cash - End of year
|
$
|
84,631
|
$
|
77,780
|
||||
|
|
||||||||
| Supplemental cash flow information | ||||||||
|
Cash paid for interest
|
$ |
12,703
|
$ |
0
|
||||
|
Noncash investing and financing activities
|
||||||||
|
Common stock subscribed in exchange for investment
|
$
|
0
|
$
|
5,000
|
||||
|
Common stock options issued for outstanding payables
|
$
|
0
|
$
|
4,894
|
||||
|
Common stock issued for acquisition of property assets
|
$
|
500,000
|
$
|
0
|
||||
| Termination of Masterson West II transaction |
$
|
300,000 |
$
|
0 | ||||
| Noncash additions to asset retirement obligations |
$
|
228,721 |
$
|
0 | ||||
|
|
2018
|
|||
|
|
||||
|
Proved producing wells
|
$
|
584,461
|
||
|
Proved undeveloped
|
547,882
|
|||
|
Lease and well equipment
|
284,233
|
|||
|
Asset retirement obligation
|
228,721
|
|||
|
Gross capitalized costs
|
1,645,297
|
|||
|
Depreciation, Depletion and Amortization
|
(15,527
|
)
|
||
|
|
||||
|
Net capitalized costs
|
$
|
1,629,770
|
||
|
Cardinal
|
Exodus
|
Riviera
|
||||||||||
|
Fair Value of Assets Acquired
|
||||||||||||
|
Accounts receivable
|
57,061
|
143,807
|
50,335
|
|||||||||
|
Oil and natural gas properties
|
(a)
|
377,747
|
1,059,296
|
208,254
|
||||||||
|
Total Assets Acquired
|
$
|
434,808
|
1,203,103
|
258,589
|
||||||||
|
Fair Value of liabilities Assumed
|
||||||||||||
|
Accounts payable – trade
|
28,026
|
134,104
|
8,607
|
|||||||||
|
Asset retirement obligations
|
83,782
|
99,957
|
44,982
|
|||||||||
|
Total Liabilities Assumed
|
$
|
111,808
|
234,061
|
53,589
|
||||||||
|
(a)
|
The Cardinal acquisition was of oil producing properties only.
|
|
For the year ended December 31,
|
||||||||
|
2018
|
2017
|
|||||||
|
Oil and gas sales
|
$
|
952,121
|
$
|
1,059,992
|
||||
|
Net loss
|
(899,100
|
)
|
(789,852
|
)
|
||||
|
Earnings per share, basic and diluted
|
$
|
(0.06
|
)
|
$
|
(0.05
|
)
|
||
|
|
For the year ended December 31, 2018
|
|||
|
|
||||
|
Asset retirement obligations, beginning of period
|
$
|
0
|
||
|
Liabilities assumed in acquisitions
|
228,721
|
|||
|
Accretion expense
|
1,929
|
|||
|
Asset retirement obligation, end of period
|
$
|
230,650
|
||
|
As of December 31,
|
||||||||
|
2018
|
2017
|
|||||||
|
Gain (loss) on derivatives:
|
||||||||
|
Oil derivatives
|
125,902
|
—
|
||||||
|
Natural gas derivatives
|
(8,105
|
)
|
—
|
|||||
|
Total
|
117,797
|
—
|
||||||
|
As of December 31,
|
||||||||
|
2018
|
2017
|
|||||||
|
Net cash receipts from (payments on) derivatives:
|
||||||||
|
Oil derivatives
|
16,629
|
—
|
||||||
|
Natural gas derivatives
|
(11,913
|
)
|
—
|
|||||
|
Total
|
4,716
|
—
|
||||||
|
|
First quarter
|
Second quarter
|
Third quarter
|
Fourth quarter
|
||||||||||||
|
Oil Swaps:
|
||||||||||||||||
|
Volume (Bbl)
|
1,767
|
1,767
|
1,767
|
589
|
||||||||||||
|
Price per Bbl
|
$
|
65.85
|
$
|
65.85
|
$
|
65.85
|
$
|
65.85
|
||||||||
|
Natural Gas Swaps:
|
||||||||||||||||
|
Volume (Bbl)
|
1,138
|
1,138
|
1,138
|
—
|
||||||||||||
|
Price per Bbl
|
$
|
2.875
|
$
|
2.875
|
$
|
2.875
|
—
|
|||||||||
|
Total
|
||||||||||||||||
|
2018
|
2017
|
|||||||||||
|
|
Current
|
Total
|
||||||||||
|
Convertible Notes Outstanding
|
$
|
260,000
|
$
|
260,000
|
$
|
260,000
|
||||||
|
Debt Issue Costs – Warrants and Conversion Feature
|
(5,796
|
)
|
(5,796
|
)
|
(75,378
|
)
|
||||||
|
|
||||||||||||
|
Convertible Notes Outstanding, Net
|
$
|
254,204
|
$
|
254,204
|
$
|
184,622
|
||||||
|
|
Weighted Average
|
|||||||
|
|
Options
|
Exercise Price
|
||||||
|
|
||||||||
|
|
||||||||
|
Outstanding at End of Year 2016
|
1,154,167
|
$
|
.21
|
|||||
|
|
||||||||
|
Granted
|
0
|
$ | ||||||
|
|
||||||||
|
Cancelled or Exercised
|
0
|
$ | ||||||
|
|
||||||||
|
Outstanding at End of Year 2017
|
1,154,167
|
$
|
0.21
|
|||||
|
|
||||||||
|
Granted
|
0
|
|||||||
|
Expired
|
1,150,000
|
.21
|
||||||
|
Outstanding at End of Year 2018
|
4,167
|
3.12
|
||||||
|
|
Options Outstanding
|
Options Exercisable
|
||||
|
|
|
Weighted
|
|
|
|
|
|
|
|
Average
|
Weighted
|
|
Weighted
|
|
|
Range of
|
Number
|
Remaining
|
Average
|
Number
|
Average
|
|
|
Exercise
|
Outstanding
|
Contractual
|
Exercise
|
Exercisable
|
Exercise
|
|
|
Prices
|
at 12/31/18
|
Life
|
Price
|
at 12/31/17
|
Price
|
|
|
|
|
|
|
|
|
|
|
$3.12
|
4,167
|
1.69 years
|
$3.12
|
4,167
|
$3.12
|
|
|
|
2018
|
2017
|
||||||
|
Statutory tax rate
|
21%
|
|
34%
|
|
||||
|
|
||||||||
|
Expected tax benefit
|
$
|
(214,000
|
)
|
$
|
(280,000
|
)
|
||
|
Nondeductible expenses
|
0
|
0
|
||||||
|
Increase in valuation allowance
|
214,000
|
280,000
|
||||||
|
|
||||||||
|
Tax provision (benefit) as reported
|
$
|
0
|
$
|
0
|
||||
|
|
||||||||
| 2018 |
2017
|
|||||||
|
Deferred tax assets:
|
||||||||
|
Loss carry-forwards
|
$
|
2,278,000
|
$
|
2,065,000
|
||||
|
Valuation allowance
|
(2,278,000
|
)
|
(2,065,000
|
)
|
||||
|
|
||||||||
|
Net deferred taxes
|
$
|
0
|
$
|
0
|
||||
|
|
||||||||
|
|
As of December 31,
|
|||||||
|
|
2018
|
|||||||
|
|
||||||||
|
|
Oil
(MBbls)
|
Natural Gas
(MMcf)
|
||||||
|
Proved developed reserves:
|
||||||||
|
Beginning of year
|
—
|
—
|
||||||
|
Purchase of minerals in place
|
274
|
903
|
||||||
|
Production
|
(5
|
)
|
(16
|
)
|
||||
|
|
||||||||
|
End of year
|
269
|
887
|
||||||
|
|
||||||||
|
Proved developed
|
269
|
887
|
||||||
|
Proved undeveloped
|
293
|
—
|
||||||
|
Proved behind pipe
|
91 |
—
|
||||||
|
Proved shut in
|
7 |
—
|
||||||
| 661 |
887
|
|||||||
|
|
2018
|
|||
|
|
||||
|
|
||||
|
Future cash inflows
|
$
|
47,918,610
|
||
|
Future production costs
|
(15,083,190
|
)
|
||
|
Future development costs
|
(4,221,540
|
)
|
||
|
|
||||
|
Future net cash flows
|
28,613,880
|
|||
|
10% annual discount for timing of cash flows
|
(15,636,260
|
)
|
||
|
|
||||
|
Standardized Measure
|
$
|
12,977,620
|
||
|
2018
|
||||
|
Representative NYMEX prices:
|
||||
|
Natural gas (MMBtu)
|
$
|
2.84
|
||
|
Oil (Bbl)
|
$
|
68.74
|
||
|
|
2018
|
|||
|
|
||||
|
Standardized measure – beginning of year
|
$
|
—
|
||
|
Sales of oil and gas production
|
(195,803
|
)
|
||
|
Purchase of minerals in place
|
13,173,423
|
|||
|
Change in standardized measure
|
12,977,620
|
|||
|
|
||||
|
Standardized measure – end of year
|
$
|
12,977,620
|
||
|
|
2018
|
|||
|
|
||||
|
Proved producing wells
|
$
|
584,461
|
||
|
Proved undeveloped
|
547,882
|
|||
|
Lease and well equipment
|
284,233
|
|||
|
Asset retirement obligation
|
228,721
|
|||
|
Gross capitalized costs
|
1,645,297
|
|||
|
Depreciation, Depletion and Amortization
|
(15,527
|
)
|
||
|
|
||||
|
Net capitalized costs
|
$
|
1,629,770
|
||
|
|
2018
|
|||
|
|
||||
|
Property acquisition cost
|
$
|
1,645,297
|
||
|
Exploration cost
|
—
|
|||
|
Development cost
|
—
|
|||
|
Total gross capitalized costs
|
$
|
1,645,297
|
||
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 |
|---|