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.
|
þ
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
COLORADO
|
27-2888719 | |
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S.Employer Identification No.) |
|
1330 Post Oak Blvd. Suite 1600, Houston Texas
|
77506 | |
| (Address of principal executive offices) | (Zip Code) |
|
Title of each class
|
Name of each exchange on which registered
|
| Large accelerated filer | o | Accelerated filer | o |
| Non-accelerated filer | o | Smaller reporting company | þ |
| (Do not check if a smaller reporting company) | |||
|
●
|
The sale prices of crude oil;
|
|
●
|
The amount of production from oil wells in which we have an interest;
|
|
●
|
Lease operating expenses;
|
|
●
|
International conflict or acts of terrorism;
|
|
●
|
General economic conditions; and
|
|
●
|
Other factors disclosed in this report.
|
|
●
|
focusing our operations in the hydrocarbon-rich region of east Texas;
|
|
●
|
drilling in areas which have a high proportion of oil relative to natural gas;
|
|
●
|
lessening risk by concentrating on established areas with proven production; and
|
|
●
|
using new screening technology which prevents sand accumulation in the well bores and allows for the recovery of more oil from mature fields.
|
| Years September 30, | ||||||||||||||||
| 2012 | 2011 | |||||||||||||||
|
Gross
|
Net
|
Gross
|
Net
|
|||||||||||||
|
Development Wells:
|
||||||||||||||||
|
Productive:
|
||||||||||||||||
|
Oil
|
8 | 7.4 | 4 | 3.6 | ||||||||||||
|
Gas
|
- | - | ||||||||||||||
|
Nonproductive
|
- | - | ||||||||||||||
|
Exploratory
Wells:
|
||||||||||||||||
|
Productive
|
||||||||||||||||
|
Oil
|
||||||||||||||||
|
Gas
|
- | - | ||||||||||||||
|
Nonproductive
|
- | - | ||||||||||||||
|
Productive Wells
|
Developed Acreage
|
Undeveloped Acreage(1)
|
||||||||||||||||||||||
|
State
|
Gross
|
Net
|
Gross
|
Net
|
Gross
|
Net
|
||||||||||||||||||
| Texas | 12 | 11 | 375 | 352 | 170 | 153 | ||||||||||||||||||
|
(1)
|
Undeveloped acreage includes leasehold interests on which wells have not been drilled or completed to the point that would permit the production of commercial quantities of natural gas and oil regardless of whether the leasehold interest is classified as containing proved undeveloped reserves.
|
|
State
|
Held by
Production
|
Not Held by
Production
|
||||||
|
Texas
|
330 | 215 | ||||||
|
Leased
Acres
|
Expiration
of Lease
|
|||
| 145 | 2013 | |||
| 70 | 2015 |
|
Oil
(Bbls)
|
Gas
(Mcf
)
|
|||||||
| Proved Developed: | ||||||||
|
Producing
|
231,859 | - | ||||||
|
Non-Producing
|
81,758 | - | ||||||
|
Proved Undeveloped
|
412,247 | - | ||||||
|
Future cash inflows
|
$ | 74,669,619 | ||
|
Deductions (including estimated taxes)
|
$ | (29,179,159 | ) | |
|
Future net cash flow
|
$ | 45,490,460 | ||
|
Discounted future net cash flow
|
$ | 36,981,262 |
|
●
|
acquire a working interest in one or more prospects from others and participate with the other working interest owners in drilling and if warranted, completing oil wells on a prospect;
|
|
●
|
purchase producing oil properties; or
|
|
●
|
enter into farmin agreements with third parties. A farmin agreement will obligate us to pay the cost of drilling, and if warranted completing a well, in return for a majority of the working and net revenue interest in the well.
|
|
Quarter Ended
|
High
|
Low
|
||||||
|
December 31, 2011
|
$ | 1.05 | $ | 0.95 | ||||
|
March 31, 2012
|
$ | 1.15 | $ | 0.95 | ||||
|
June 30, 2012
|
$ | 1.05 | $ | 0.87 | ||||
|
September 30, 2012
|
$ | 1.00 | $ | 0.85 | ||||
|
Increase (I)
|
||||
|
Item
|
or Decrease (D)
|
Reason
|
||
|
Oil and Gas Sales
|
I |
Completion of new wells
|
||
|
Cost and Expenses
|
I |
Operation of new wells and increased
depletion of oil reserves as a result of
increased production
|
|
●
|
lease operating expenses;
|
|
●
|
general and administrative expenses; and
|
|
●
|
interest expense.
|
|
●
|
the sale prices of crude oil;
|
|
●
|
the amount of production from oil wells in which we have an interest;
|
|
●
|
lease operating expenses;
|
|
●
|
the availability of drilling rigs, drill pipe and other supplies and equipment required to drill and complete oil wells; and
|
|
●
|
corporate overhead costs.
|
|
●
|
were used to pay the remaining balance ($325,000) of our 2010 notes; and
|
|
●
|
will be used to fund a drilling program in our fields located in Southeast Texas.
|
|
Year Ended
|
Year Ended
|
|||||||
|
September 30,
2012
|
September 30,
2011
|
|||||||
|
Cash provided by operations
|
$ |
383,083
|
$ | 477,266 | ||||
|
Acquisition of
oil and gas properties
|
- | (309,247 | ) | |||||
| Purchases of furniture and equipment | (22,480 | ) | - | |||||
|
Drilling and completion costs
|
(6,113,295
|
) | (3,087,047 | ) | ||||
|
Debt issuance costs
|
(813,780 | ) | (400,051 | ) | ||||
|
Equity offering costs
|
(199,849 | ) | (525,291 | ) | ||||
|
Proceeds from issuance of common stock and warrants
|
4,224,000 | 1,340,155 | ||||||
|
Proceeds from exercise of warrants
|
- | 45,289 | ||||||
|
Repayment of notes
|
- | (642,753 | ) | |||||
|
Proceeds from sale of convertible notes
|
5,179,500 | 3,400,000 | ||||||
|
●
|
Trends, demands, commitments, events or uncertainties that will result in, or that are reasonably likely to result in, any material increase or decrease in our liquidity; or
|
|
●
|
Significant changes in our expected sources and uses of cash.
|
|
Total
|
2013
|
2014
|
2015
|
Thereafter
|
||||||||||||||||
|
2010 Convertible notes (1)
|
$ | 325,000 | $ |
325,000
|
$ | - | - | - | ||||||||||||
|
2012 Convertible notes
|
$ | 8,254,500 | - | - | $ |
8,254,000
|
$ | - | ||||||||||||
|
Office lease
|
$ | 65,800 | $ | 65,800 | $ | - | - | - | ||||||||||||
|
(1)
|
These notes were repaid in October 2012.
|
|
Name
|
Age
|
Position
|
||
|
Warren M. Dillard
|
70 |
President, Chief Executive, Financial and
Accounting Officer and a Director
|
||
|
R. Gerald Bailey
|
71 |
Chairman of the Board and a Director
|
||
|
Michael L. Fraim
|
50 |
Vice President, Technology
|
||
|
Delton C. Drum
|
55 |
Vice President, Field Operations
|
||
|
Steven M. Powers
|
70 |
Vice President of Business Development, Secretary
and a Director
|
||
|
Rick A. Wilber
|
65 |
Director
|
||
|
John P. Barton
|
68 |
Director
|
|
Restricted
|
Other
|
|||||||||||||||||||||||||
| Fiscal |
Salary
|
Bonus |
Stock
Awards
|
Option
Awards
|
Annual
Compensation
|
|||||||||||||||||||||
|
Name and Principal Position
|
Year
|
(1) | (2) | (3) | (4) | (5) |
Total
|
|||||||||||||||||||
|
Warren Dillard
|
2012
|
$ | 150,000 | - | - | - | $ | 40,000 | $ | 190,000 | ||||||||||||||||
|
President, Principal Executive,
|
2011
|
$ | 135,000 | - | - | - | - | $ | 135,000 | |||||||||||||||||
|
Financial and Accounting Officer
|
||||||||||||||||||||||||||
|
R. Gerald Bailey
|
2012
|
$ | 190,000 | - | - | - | - | 190,000 | ||||||||||||||||||
|
Chairman of the Board
|
2011
|
$ | 105,000 | - | - | - | - | $ | 105,000 | |||||||||||||||||
|
Michael Fraim
|
2012
|
$ | 100,000 | - | - | - | - | $ | 100,000 | |||||||||||||||||
|
Vice President Technology
|
2011
|
$ | 10,000 | - | - | - | - | $ | 10,000 | |||||||||||||||||
|
(1)
|
The dollar value of base salary (cash and non-cash) earned.
|
|
(2)
|
The dollar value of bonus (cash and non-cash) earned.
|
|
(3)
|
The value of the shares of restricted stock issued as compensation for services computed in accordance with ASC 718 on the date of grant.
|
|
(4)
|
The value of all stock options computed in accordance with ASC 718 on the date of grant.
|
|
(5)
|
All other compensation received that could not be properly reported in any other column of the table.
|
|
Percent of
Time to be
|
||||||||
|
Name
|
Projected
Compensation
|
Devoted to our Business
|
||||||
|
Warren Dillard
|
$ | 190,000 | 100 | % | ||||
|
R. Gerald Bailey
|
$ | 240,000 | 25 | % | ||||
|
Steven Powers
|
$ | 115,000 | 40 | % | ||||
|
Rick A. Wilber
|
$ | 30,000 | 10 | % | ||||
|
John Barton
|
$ | 54,000 | 30 | % | ||||
|
Shares Issuable
|
||||||||||||||||
|
Grant
|
Upon Exercise
|
Exercise
|
Expiration
|
|||||||||||||
|
Name
|
Date
|
of Options (1)
|
Price
|
Date
|
||||||||||||
|
Warren M. Dillard
|
1-10-11 | 200,000 | $ | 1.00 | 1-10-14 | |||||||||||
|
R. Gerald Bailey
|
1-10-11 | 200,000 | $ | 1.00 | 1-10-14 | |||||||||||
|
Steven M. Powers
|
1-10-11 | 100,000 | $ | 1.00 | 1-10-14 | |||||||||||
|
Rick A. Wilber
|
1-10-11 | 150,000 | $ | 1.00 | 1-10-14 | |||||||||||
|
John P. Barton
|
1-10-11 | 100,000 | $ | 1.00 | 1-10-14 | |||||||||||
|
Ben Barton
|
1-10-11 | 100,000 | $ | 1.00 | 1-10-14 | |||||||||||
|
(1)
|
Any options which have not been exercised will automatically terminate upon the option holder’s death, 90 days after the date the option holder voluntarily resigns as an officer, director or employee or in the event the option holder is terminated for cause. For purposes of these options, cause is defined as (i) the failure by the option holder to substantially perform his duties and obligations owed to us (other than any failure resulting from incapacity due to physical or mental illness); (ii) engaging in misconduct or a breach of fiduciary duty which is, or potentially is,materially injurious to us; (iii) commission of a felony; or (iv) the commission of a crime which is, or potentially is, materially injurious to us.
|
|
Number of Shares
|
Percentage
of Class
|
|||||||
|
Name and Address of Beneficial Owner
|
Beneficially Owned
|
|||||||
|
Warren M. Dillard (2)
|
1,062,732 | (2)(3) | 8.3 | % | ||||
|
1330 Post Oak Blvd., Suite 1600
|
||||||||
|
Houston, Texas 77056
|
||||||||
|
R. Gerald Bailey
|
396,032 | (3) | 3.1 | % | ||||
|
1330 Post Oak Blvd., Suite 1600
|
||||||||
|
Houston, Texas 77056
|
||||||||
|
Michael L. Fraim
|
30,000 | * | ||||||
|
9266 N. Ventura Ave.
|
||||||||
|
Ventura, CA 93001
|
||||||||
|
Delton C. Drum
|
40,000 | * | ||||||
|
2626 Royal Trail Dr.
|
||||||||
|
Kingwood, TX 77339
|
||||||||
|
Name and Address of Beneficial Owner
|
Number of Shares
Beneficially
Owned
|
Percentage
of Class
|
||||||
|
Steven M. Powers (2)
|
957,732 | (2)(4) | 7.5 | % | ||||
|
1999 Avenue of the Stars, Ste. 1100
|
||||||||
|
Los Angeles, CA 90067
|
||||||||
|
Rick A. Wilber
|
1,173,332 | (5) | 9.2 | % | ||||
|
10360 Kestrel Street
|
||||||||
|
Plantation, FL 33324
|
||||||||
|
John P. Barton (2)
|
467,732 | (2)(4)(6) | 3.7 | % | ||||
|
1200 17
th
Street, Suite 570
|
||||||||
|
Denver, CO 80202
|
||||||||
|
All officers and directors as a group
|
4,127,560 | (7) | 31.8 | % | ||||
| (7 persons) | ||||||||
|
(1)
|
Assumes none of our outstanding notes is converted and none of our outstanding warrants is exercised.
|
|
(2)
|
Shares are beneficially held through trusts or other entities under the control of this beneficial owner.
|
|
(3)
|
Includes 200,000 shares issuable upon exercise of an option that is currently exercisable.
|
|
(4)
|
Includes 100,000 shares issuable upon exercise of an option that is currently exercisable.
|
|
(5)
|
Includes 150,000 shares issuable upon exercise of an option that is currently exercisable.
|
|
(6)
|
Includes 100,000 shares owned by Mr. Barton's wife.
|
|
(7)
|
Includes 750,000 shares issuable upon exercise of options that are currently exercisable
.
|
|
Year Ended
|
Year Ended
|
|||||||
|
September 30,
2012
|
September 30,
2011
|
|||||||
|
Audit Fees
|
$ |
69,849
|
$ | 20,076 | ||||
|
Audit-Related Fees
|
$ |
27,055
|
$ | 156,202 | ||||
|
Tax Fees
|
$ | 15,401 | $ | 8,458 | ||||
|
All Other Fees
|
$ | 3,087 | -- | |||||
|
Exhibits
|
||
|
3.1*
|
Articles of Incorporation
|
|
|
3.2*
|
Bylaws
|
|
|
4.1*
|
Form of Common Stock Certificate
|
|
|
4.2*
|
Form of Unit Certificate
|
|
|
4.3*
|
Form of Class A Warrant Certificate
|
|
|
4.5*
|
Form of Warrant Agreement
|
|
|
4.6*
|
Form of Representative's Warrant
|
|
|
4.7*
|
Non-Qualified Stock Option Plan
|
|
|
4.8**
|
Form of Series A Warrant
|
|
|
4.9**
|
Form of Series B Warrant
|
|
|
4.10**
|
Form of Series C Warrant
|
|
|
4.11**
|
Form of Series D Warrant
|
|
|
4.12**
|
Form of Series E Warrant
|
|
|
10.1*
|
Purchase Agreement between C.F.O., Inc. and Vanguard Energy Corporation
|
|
|
10.2*
|
Purchase Agreement between Sidekick Xploration, LLC and Enecor, Inc.
|
|
10.3*
|
Assignment between C.F.O., Inc. and Vanguard Energy Corporation
|
|
|
10.4*
|
Employment Agreement with Warren Dillard
|
|
|
10.5*
|
Employment Agreement with R. Gerald Bailey
|
|
|
10.6*
|
Employment Agreement with Steven Powers
|
|
|
10.7*
|
Farmout Agreement with Claire Oil & Gas, Inc.
|
|
|
10.8*
|
Operating Agreement with C.F.O, Inc.
|
|
|
10.9*
|
Farmout Agreement with Exxon/Mobil
|
|
|
10.10*
|
Form of Convertible Note
|
|
|
10.11*
|
Amendment to Farmout Agreement with Claire Oil & Gas, Inc.
|
|
|
10.12*
|
Form of Lock-Up Agreement required by State Securities Administrators
|
|
|
14*
|
Code of Ethics
|
|
|
21*
|
Subsidiaries
|
|
|
99
|
Oil and Gas Reserve Report
|
|
*
|
Incorporated by reference to the same exhibit filed with the Company’s Registration Statement on Form S-1 (File # 333-174194).
|
|
**
|
Incorporated by reference to the same exhibit filed with the Company’s registration statement on Form S-1 (File # 333-180987).
|
|
Page
|
||||
|
Number
|
||||
|
Report of Independent Registered Public Accounting Firm
|
F- 1 | |||
|
Consolidated Balance Sheets
|
F- 2 | |||
|
Consolidated Statements of Operations
|
F- 3 | |||
|
Consolidated Statements of Changes in Stockholders’ Equity
|
F- 4 | |||
|
Consolidated Statements of Cash Flows
|
F- 5 | |||
|
Notes to the Consolidated Financial Statements
|
F- 6 | |||
|
/s/
Briggs & Veselka Co.
|
|
| Briggs & Veselka Co. | |
| Houston, Texas |
|
September 30,
|
September 30,
|
|||||||
|
|
2012
|
2011
|
||||||
| ASSETS | ||||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$ | 3,090,422 | $ | 453,243 | ||||
|
Accounts receivable
|
615,631 | 257,147 | ||||||
|
Other assets
|
6,132 | 4,428 | ||||||
|
Total current assets
|
3,712,185 | 714,818 | ||||||
|
Property and equipment
|
||||||||
|
Oil and gas, on the basis of full cost accounting
|
||||||||
|
Proved properties
|
9,288,166 | 3,606,967 | ||||||
|
Unproved properties and properties under
development, not being amortized
|
1,427,294 | 619,679 | ||||||
|
Furniture and equipment
|
24,494 | 2,014 | ||||||
|
Less: accumulated depreciation, depletion and amortization
|
(1,108,956 | ) | (264,657 | ) | ||||
|
Total property and equipment
|
9,630,998 | 3,964,003 | ||||||
|
Debt issuance costs
|
857,412 | 338,345 | ||||||
|
Other assets
|
15,570 | 527,886 | ||||||
|
Total assets
|
$ | 14,216,165 | $ | 5,545,052 | ||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable
|
$ | 414,873 | $ | 180,031 | ||||
|
Other liabilities
|
344,712 | 75,056 | ||||||
|
Current portion of notes payable, net of discount of $77,584 and $0
|
247,416 | - | ||||||
|
Current portion of conversion feature liability
|
564 | - | ||||||
|
Total current liabilities
|
1,007,565 | 255,087 | ||||||
|
Notes payable, net of discount of $635,748 and $1,066,539
|
7,618,752 | 2,333,461 | ||||||
|
Participation liability
|
1,573,605 | 1,172,315 | ||||||
|
Conversion feature liability
|
583,454 | 720,593 | ||||||
|
Warrant liabilities
|
68,746 | 400,319 | ||||||
|
Asset retirement obligations
|
96,410 | 24,629 | ||||||
|
Total liabilities
|
10,948,532 | 4,906,404 | ||||||
|
Commitments and contingencies
|
- | - | ||||||
|
Stockholders' equity
|
||||||||
|
Preferred stock, $0.00001 par value; 5,000,000 shares
authorized, none issued or outstanding
|
- | - | ||||||
|
Common stock, $0.00001 par value; 50,000,000 shares authorized,
|
||||||||
|
12,741,512 and 7,880,822 shares issued and outstanding
|
127 | 79 | ||||||
|
Additional paid-in capital
|
5,522,204 | 1,866,110 | ||||||
|
Accumulated deficit
|
(2,254,698 | ) | (1,227,541 | ) | ||||
| Total stockholders' equity | 3,267,633 | 638,648 | ||||||
| Total liabilities and stockholders' equity | $ | 14,216,165 | $ | 5,545,052 | ||||
|
Fiscal Year
|
Fiscal Year
|
|||||||
|
Ended
|
Ended
|
|||||||
|
September 30, 2012
|
September 30, 2011
|
|||||||
|
Revenues
|
||||||||
|
Oil and gas sales
|
$ | 3,369,407 | $ | 1,899,584 | ||||
|
Costs and expenses
|
||||||||
|
Lease operating expense
|
672,233 | 200,742 | ||||||
|
Production taxes
|
155,616 | 87,217 | ||||||
|
Depreciation, depletion and amortization
|
844,299 | 264,657 | ||||||
|
Asset retirement obligation accretion
|
8,922 | 3,260 | ||||||
|
General and administrative
|
1,564,475 | 1,013,304 | ||||||
|
Total costs and expenses
|
3,245,545 | 1,569,180 | ||||||
|
Income from operations
|
123,862 | 330,404 | ||||||
|
Other income (expense)
|
||||||||
|
Interest income
|
3,062 | 904 | ||||||
|
Interest expense
|
(1,171,756 | ) | (679,629 | ) | ||||
|
Change in fair value of warrant and
|
||||||||
|
conversion feature liabilities
|
1,081,371 | (761,076 | ) | |||||
|
Change in estimate of participation liability
|
(653,057 | ) | - | |||||
|
Loss on debt extinguishment
|
(410,639 | ) | - | |||||
|
Total other income (expense)
|
(1,151,019 | ) | (1,439,801 | ) | ||||
|
Loss before income taxes
|
(1,027,157 | ) | (1,109,397 | ) | ||||
|
Provision for income taxes
|
- | - | ||||||
|
Net loss
|
$ | (1,027,157 | ) | $ | (1,109,397 | ) | ||
|
Loss per share – Basic
|
$ | (0.09 | ) | $ | (0.15 | ) | ||
|
Weighted average number of
|
||||||||
|
common shares
|
11,901,830 | 7,170,906 | ||||||
|
Loss per share – Diluted
|
$ | (0.09 | ) | $ | (0.15 | ) | ||
|
Weighted average number of common
|
||||||||
|
and potential common shares
|
11,901,830 | 7,170,906 | ||||||
|
Total
|
||||||||||||||||||||
|
Common Stock
|
Additional
|
Accumulated
|
Stockholders’
|
|||||||||||||||||
|
Shares
|
Amount
|
Paid In Capital
|
Deficit
|
Equity
|
||||||||||||||||
|
Balance at
|
||||||||||||||||||||
|
October 1, 2010
|
5,912,500 | $ | 59 | $ | 409,841 | $ | (118,144 | ) | $ | 291,756 | ||||||||||
|
Stock-based
|
||||||||||||||||||||
|
compensation
|
15,000 | - | 258,731 | - | 258,731 | |||||||||||||||
|
Exercise of warrants
|
453,322 | 5 | 181,299 | - | 181,304 | |||||||||||||||
|
Issuance of
|
||||||||||||||||||||
|
common stock units
|
1,500,000 | 15 | 1,016,239 | - | 1,016,254 | |||||||||||||||
|
Net loss
|
- | - | - | (1,109,397 | ) | (1,109,397 | ) | |||||||||||||
|
Balance at
|
||||||||||||||||||||
|
October 1, 2011
|
7,880,822 | $ | 79 | $ | 1,866,110 | $ | (1,227,541 | ) | $ | 638,648 | ||||||||||
|
Stock-based
|
||||||||||||||||||||
|
compensation
|
60,690 | - | 59,700 | - | 59,700 | |||||||||||||||
|
Issuance of
|
||||||||||||||||||||
|
common stock units
|
4,800,000 | 48 | 3,596,394 | - | 3,596,442 | |||||||||||||||
|
Net loss
|
- | - | - | (1,027,157 | ) | (1,027,157 | ) | |||||||||||||
|
Balance at
|
||||||||||||||||||||
|
September 30, 2012
|
12,741,512 | $ | 127 | $ | 5,522,204 | $ | (2,254,698 | ) | $ | 3,267,633 | ||||||||||
|
Fiscal Year
|
Fiscal Year
|
|||||||
|
Ended
|
Ended
|
|||||||
|
September 30, 2012
|
September 30, 2011
|
|||||||
|
Cash flows from operating activities
|
||||||||
|
Net loss
|
$ | (1,027,157 | ) | $ | (1,109,397 | ) | ||
|
Adjustments to reconcile net loss
|
||||||||
|
to net cash from operating activities:
|
||||||||
|
Loss on debt extinguishment
|
410,639 | - | ||||||
|
Change in estimate of participation liability
|
653,057 | - | ||||||
|
Depreciation, depletion and amortization
|
844,299 | 264,657 | ||||||
|
Amortization of debt issuance costs
|
237,809 | 205,697 | ||||||
|
Asset retirement obligation accretion
|
8,922 | 3,260 | ||||||
|
Amortization of debt discount
|
736,446 | 280,256 | ||||||
|
Accretion of participation liability
|
97,535 | 108,503 | ||||||
|
Stock-based compensation expense
|
59,700 | 258,731 | ||||||
|
Change in fair value of warrant and conversion
|
||||||||
|
feature liabilities
|
(1,081,371 | ) | 761,076 | |||||
|
Change in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(358,484 | ) | (252,247 | ) | ||||
|
Other assets
|
(14,680 | ) | 42,977 | |||||
|
Accounts payable
|
(54,291 | ) | 93,721 | |||||
|
Other liabilities
|
(129,341 | ) | (179,968 | ) | ||||
|
Net cash from operating activities
|
383,083 | 477,266 | ||||||
|
Cash flows from investing activities
|
||||||||
|
Purchase of furniture and equipment
|
(22,480 | ) | (2,014 | ) | ||||
|
Purchase of oil and gas properties
|
- | (309,247 | ) | |||||
|
Capital expenditures on oil and gas properties
|
(6,113,295 | ) | (3,087,047 | ) | ||||
|
Net cash from investing activities
|
(6,135,775 | ) | (3,398,308 | ) | ||||
|
Cash flows from financing activities
|
||||||||
|
Debt issuance costs
|
(813,780 | ) | (400,051 | ) | ||||
|
Equity offering costs
|
(199,849 | ) | (525,291 | ) | ||||
|
Proceeds from issuance of common stock and warrants
|
4,224,000 | 1,340,155 | ||||||
|
Proceeds from exercise of warrants
|
- | 45,289 | ||||||
|
Repayment of note payable
|
- | (642,753 | ) | |||||
|
Proceeds from issuance of notes payable
|
5,179,500 | 3,400,000 | ||||||
|
Net cash from financing activities
|
8,389,871 | 3,217,349 | ||||||
|
Net change in cash and cash equivalents
|
2,637,179 | 296,307 | ||||||
|
Cash and cash equivalents
|
||||||||
|
Beginning of period
|
453,243 | 156,936 | ||||||
|
End of period
|
$ | 3,090,422 | $ | 453,243 | ||||
|
●
|
Level 1—Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
|
●
|
Level 3—Unobservable inputs reflecting the Company's own assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available.
|
|
Consideration paid -- cash
|
$ | 259,247 | ||
|
Recognized amounts of identifiable assets
acquired and liabilities assumed:
|
||||
|
Proved developed and undeveloped properties
|
274,463 | |||
|
Asset retirement obligations
|
(15,216 | ) | ||
|
Total identifiable net assets
|
$ | 259,247 |
|
Fiscal Year
|
Fiscal Year
|
|||||||||||||||
|
Ended
|
Ended
|
|||||||||||||||
|
September 30, 2012
|
September 30, 2011
|
|||||||||||||||
|
Actual
|
Proforma
|
Actual
|
Proforma
|
|||||||||||||
|
Revenues
|
$ | 3,369,407 | $ | 3,369,407 | $ | 1,899,584 | $ | 1,906,804 | ||||||||
|
Net loss
|
(1,027,157 | ) | (1,027,157 | ) | (1,109,397 | ) | (1,107,798 | ) | ||||||||
|
Loss per share – Basic and diluted
|
(0.09 | ) | (0.09 | ) | (0.15 | ) | (0.15 | ) | ||||||||
|
September 30,
2012
|
September 30,
2011
|
|||||||
|
Inflation rate
|
4 | % | 4 | % | ||||
|
Estimated asset life
|
9.5 years
|
9.5 years
|
||||||
|
Credit adjusted risk free interest rate
|
18 | % | 18 | % | ||||
|
Asset retirement obligations at October 1, 2010
|
$ | - | ||
|
Obligations assumed in acquisition
|
15,216 | |||
|
Additional retirement obligations incurred
|
6,153 | |||
|
Changes in estimate
|
- | |||
|
Accretion expense
|
3,260 | |||
|
Settlements
|
- | |||
|
Asset retirement obligations at September 30, 2011
|
$ | 24,629 | ||
|
Obligations assumed in acquisition
|
- | |||
|
Additional retirement obligations incurred
|
36,959 | |||
|
Change in estimate
|
49,428 | |||
|
Accretion expense
|
8,922 | |||
|
Settlements
|
(23,528 | ) | ||
|
Asset retirement obligations at September 30, 2012
|
$ | 96,410 | ||
|
Fiscal Year
Ended |
Fiscal Year
Ended |
|||||||
|
September 30,
2012
|
September 30,
2011
|
|||||||
|
Current
|
$ | - | $ | - | ||||
|
Deferred
|
- | - | ||||||
|
Total
|
$ | - | $ | - | ||||
|
Fiscal Year
Ended
|
Fiscal Year
Ended
|
|||||||
|
September 30,
2012
|
September 30,
2011
|
|||||||
|
Income tax expense computed at statutory rates
|
$ | (349,233 | ) | $ | (377,195 | ) | ||
|
Non-deductible items
|
(366,608 | ) | 259,666 | |||||
|
Change in valuation allowance
|
715,841 | 117,529 | ||||||
|
Total
|
$ | - | $ | - | ||||
|
September 30,
|
September 30,
|
|||||||
|
2012
|
2011
|
|||||||
|
Deferred tax assets
|
||||||||
|
Net operating loss carryforwards
|
$ | 2,987,160 | $ | 824,260 | ||||
|
Stock-based compensation
|
103,367 | 82,869 | ||||||
|
Other
|
- | - | ||||||
|
Deferred tax liability - oil & gas properties
|
(2,319,346 | ) | (749,431 | ) | ||||
|
Participation liability
|
102,739 | - | ||||||
|
Net deferred tax assets before valuation allowance
|
873,920 | 157,698 | ||||||
|
Valuation allowance
|
(873,920 | ) | (157,698 | ) | ||||
| Net deferred tax asset | $ | - | $ | - | ||||
|
|
Exercise
|
Warrants Outstanding
|
||||||||
|
Type
|
Issuance Date
|
|
Expiration Date
|
|
Price
|
2012
|
2011
|
|||
|
Series A
|
December 1, 2010
|
|
October 31, 2014
|
|
$4.00
|
|
1,700,000
|
1,700,000
|
||
|
Series B
|
December 1, 2010
|
|
October 31, 2014
|
|
$1.20
|
|
340,000
|
340,000
|
||
|
Series B
|
December 1, 2010
|
|
October 31, 2014
|
|
$4.00
|
|
170,000
|
170,000
|
||
|
Series B
|
December 1, 2010
|
|
March 31, 2011
|
(1)
|
$0.10
|
|
-
|
-
|
||
|
Series C
|
February 28, 2011
|
February 28, 2016
|
$2.00
|
1,500,000
|
1,500,000
|
|||||
|
Series D
|
February 28, 2011
|
February 28, 2016
|
$1.20
|
150,000
|
150,000
|
|||||
|
Class A
|
December 2, 2011
|
November 29, 2016
|
$1.50
|
4,800,000
|
-
|
|||||
|
Series E
|
June 29, 2012
|
June 15, 2017
|
$1.55
|
296,300
|
-
|
|||||
|
Series E
|
July 6, 2012
|
June 15, 2017
|
$1.55
|
72,500
|
-
|
|||||
|
Series E
|
July 31, 2012
|
June 15, 2017
|
$1.55
|
57,160
|
-
|
|||||
|
Series E
|
September 5, 2012
|
June 15, 2017
|
$1.55
|
111,400
|
-
|
|||||
|
Risk-free interest rate
|
0.99 | % | ||
|
Expected dividend rate
|
0.00 | % | ||
|
Expected volatility
|
40.80 | % | ||
|
Expected life (years)
|
3 | |||
|
Calculated value of options granted
|
$ | 0.29 |
|
Total
|
2013
|
2014
|
2015
|
Thereafter
|
||||||||||||||||
|
Convertible notes
|
$ | 8,579,500 | $ | 325,000 | - | $ | 8,254,500 | - | ||||||||||||
|
Office leases
|
$ | 65,800 | $ | 65,800 | - | - | - | |||||||||||||
| Level | September 30, 2012 | September 30, 2011 | ||||||||||
|
Participation liability
|
3 | $ | 1,573,605 | $ | 1,172,315 | |||||||
|
Conversion feature liability
|
3 | 584,018 | 720,593 | |||||||||
|
Warrant liabilities
|
3 | 68,746 | 400,319 | |||||||||
|
Total liabilities
|
$ | 2,226,369 | $ | 2,293,227 | ||||||||
|
Participation Liability
|
Conversion Feature Liability
|
Warrant Liabilities
|
Total
|
|||||||||||||
|
Balance at September 30, 2011
|
$ | 1,172,315 | $ | 720,593 | $ | 400,319 | $ | 2,293,227 | ||||||||
|
Purchases, issuances and settlements
|
(349,302 | ) | 613,223 | - | 263,921 | |||||||||||
|
(Gains) losses included in earnings
|
750,592 | (749,798 | ) | (331,573 | ) | (330,779 | ) | |||||||||
|
Balance at September 30, 2012
|
$ | 1,573,605 | $ | 584,018 | $ | 68,746 | $ | 2,226,369 | ||||||||
|
Fiscal Year
Ended
|
Fiscal Year
Ended
|
|||||||
|
September 30, 2012
|
September 30, 2011
|
|||||||
|
Interest paid
|
$ | 250,734 | $ | 242,702 | ||||
|
Interest capitalized (non-cash)
|
350,142 | 225,529 | ||||||
|
Exchange of 2010 Notes for 2012 Notes
|
3,075,000 | - | ||||||
|
Noncash investing and financing activities:
|
||||||||
|
Capital expenditures included in accounts payable
|
289,133 | 84,365 | ||||||
|
Issuance of notes payable for oil and gas properties
|
- | 357,085 | ||||||
|
Warrant liability settled on exercise
|
- | 136,015 | ||||||
|
Recognition of liabilities for issuance of:
|
||||||||
|
Series A warrants
|
- | 1,188 | ||||||
|
Series B warrants
|
- | 143,948 | ||||||
|
Series C warrants
|
- | 274,516 | ||||||
|
Series D warrants
|
- | 49,385 | ||||||
|
Issuance of Series E Warrants to placement agent
|
97,583 | - | ||||||
|
Recognition of conversion feature liability
|
670,893 | 26,771 | ||||||
|
Recognition of participation liability
|
- | 737,886 | ||||||
|
Asset retirement obligations incurred
|
86,386 | 4,588 | ||||||
|
Fiscal Year Ended
September 30, 2012
|
Fiscal Year Ended
September 30, 2011
|
|||||||
| Net revenues from production | ||||||||
|
Third-party sales
|
$ | 3,369,407 | $ | 1,899,584 | ||||
|
Production costs
|
||||||||
|
Lease operating expense
|
672,233 | 200,742 | ||||||
|
Production taxes
|
155,616 | 87,217 | ||||||
|
Asset retirement obligation accretion
|
8,922 | 3,260 | ||||||
| 836,771 | 291,219 | |||||||
|
Depreciation, depletion and amortization
|
842,571 | 264,489 | ||||||
| 1,690,065 | 1,343,876 | |||||||
|
Income tax expense
|
573,270 | 455,843 | ||||||
|
Results of operations from producing activities
|
$ | 1,116,795 | $ | 888,033 | ||||
|
Fiscal Year
Ended
September 30, 2012
|
Fiscal Year
Ended
September 30, 2011
|
|||||||
| Property acquisitions | ||||||||
|
Unproved
|
$ | 59,784 | $ | 407,085 | ||||
|
Proved
|
- | 259,247 | ||||||
|
Exploration
|
170,857 | 108,587 | ||||||
|
Development
|
6,258,174 | 3,084,194 | ||||||
|
Total Costs Incurred
|
$ | 6,488,815 | $ | 3,859,113 | ||||
|
September 30,
2012
|
September 30,
2011
|
|||||||
|
Capitalized costs
|
||||||||
|
Unproved properties
|
$ | 1,427,294 | $ | 619,679 | ||||
|
Proved properties
|
9,288,166 | 3,606,967 | ||||||
| 10,715,460 | 4,226,646 | |||||||
|
Less: Accumulated DD&A
|
1,107,060 | 264,657 | ||||||
|
Net capitalized costs
|
$ | 9,608,400 | $ | 3,961,989 | ||||
|
Fiscal Year
Ended |
Fiscal Year
Ended |
Inception to | ||||||||||||||
|
Total
|
September 30,
2012
|
September 30,
2011
|
September 30,
2010
|
|||||||||||||
|
Property acquisition costs
|
$ | 327,962 | $ | - | $ | 151,417 | $ | 176,545 | ||||||||
|
Exploration and development
|
1,055,713 | 950,334 | 76,433 | 28,946 | ||||||||||||
|
Capitalized interest
|
43,619 | 21,872 | 10,886 | 10,861 | ||||||||||||
|
Total
|
$ | 1,427,294 | $ | 972,206 | $ | 238,736 | $ | 216,352 | ||||||||
|
Oil
|
||||
|
(Bbls)
|
||||
|
September 30, 2010
|
164,950 | |||
|
Revisions of prior estimates
|
34,803 | |||
|
Purchases of reserves in place
|
362,790 | |||
|
Production
|
(26,733 | ) | ||
|
September 30, 2011
|
535,810 | |||
|
Revisions of prior estimates
|
192,386 | |||
|
Purchases of reserves in place
|
46,557 | |||
|
Production
|
(48,889 | ) | ||
|
September 30, 2012
|
725,864 | |||
|
September 30,
2012
|
September 30,
2011
|
|||||||
|
Estimated Quantities of Proved Developed Reserves
|
313,617 | 163,963 | ||||||
|
Estimated Quantities of Proved Undeveloped Reserves
|
412,247 | 371,847 | ||||||
|
September 30,
2012
|
September 30,
2011
|
September 30,
2010
|
||||||||||
|
Future cash inflows
|
$ | 74,669,619 | $ | 50,622,329 | $ | 13,672,292 | ||||||
|
Future production costs
|
(9,364,444 | ) | (6,273,765 | ) | (1,611,534 | ) | ||||||
|
Future development costs
|
(6,175,000 | ) | (5,557,500 | ) | (2,750,000 | ) | ||||||
|
Future income taxes
|
(13,639,715 | ) | (10,992,652 | ) | (2,381,361 | ) | ||||||
|
Future net cash flows
|
45,490,460 | 27,798,412 | 6,929,397 | |||||||||
|
Discount of future net cash
flows at 10% per annum
|
(8,509,198 | ) | (5,107,917 | ) | (2,381,915 | ) | ||||||
|
Standardized measure of
discounted future net cash flows
|
$ | 36,981,262 | $ | 22,690,495 | $ | 4,547,482 | ||||||
|
Fiscal Year Ended September 30,
2012
|
Fiscal Year Ended September 30,
2011
|
|||||||
|
Sales of oil and gas produced, net of production costs
|
$ | (2,532,636 | ) | $ | (1,608,365 | ) | ||
|
Purchases of minerals in place
|
- | 11,457,772 | ||||||
|
Net change due to revisions in quantity estimates
|
17,466,030 | - | ||||||
|
Net changes in prices and production costs
|
3,134,171 | 4,459,237 | ||||||
|
Accretion of discount before income taxes
|
2,269,050 | 454,748 | ||||||
|
Changes in timing and other
|
(6,045,848 | ) | 3,379,621 | |||||
|
Net change
|
$ | 14,290,767 | $ | 18,143,013 | ||||
|
First Quarter
|
Second Quarter
|
Third Quarter
|
Fourth Quarter
|
|||||||||||||
|
Fiscal Year Ended September 30, 2012
|
||||||||||||||||
|
Revenues
|
$ | 745,171 | $ | 862,505 | $ | 851,899 | $ | 909,832 | ||||||||
|
Income (loss) from operations
|
187,773 | 91,222 | (149,878 | ) | (5,255 | ) | ||||||||||
|
Net income (loss)
|
17,380 | 254,367 | (328,199 | ) | (970,705 | ) | ||||||||||
|
Income (loss) per share – Basic and diluted
(1)
|
$ | 0.00 | $ | 0.02 | $ | (0.03 | ) | $ | (0.09 | ) | ||||||
|
Fiscal Year Ended September 30, 2011
|
||||||||||||||||
|
Revenues
|
$ | - | $ | 397,915 | $ | 917,067 | $ | 584,602 | ||||||||
|
Income (loss) from operations
|
(144,183 | ) | (227,246 | ) | 516,532 | 185,301 | ||||||||||
|
Net income (loss)
|
(172,399 | ) | (1,241,088 | ) | 270,552 | 33,538 | ||||||||||
|
Income (loss) per share – Basic and diluted
(1)
|
$ | (0.03 | ) | $ | (0.18 | ) | $ | 0.03 | $ | 0.00 | ||||||
|
(1)
|
The sum of the individual quarterly income (loss) per share amounts may not agree with year-to-date net income per common share as each quarterly computation is based on the weighted-average number of common shares outstanding during that period. Securities deemed anti-dilutive were excluded from each quarter in which the Company reported a net loss.
|
| VANGUARD ENERGY CORPORATION | |||
|
By:
|
/s/ Warren Dillard | ||
| Warren Dillard, Chief Executive Officer | |||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|