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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[
Ö
]
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Colorado
|
84-0627918
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
|
214 W. Texas Avenue, Suite 1101
|
79701
|
|
Midland, Texas
|
(Zip Code)
|
| (Address of principal executive offices) |
|
Item 1.
|
Business
|
4
|
|
Item 1A.
|
Risk Factors
|
12
|
|
Item 1B.
|
Unresolved Staff Comments
|
18
|
|
Item 2.
|
Properties
|
18
|
|
Item 3.
|
Legal Proceedings
|
23
|
|
Item 4.
|
Reserved
|
23
|
|
Item 5.
|
Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
23
|
|
Item 6.
|
Selected Consolidated Financial Data
|
24
|
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
24
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
30
|
|
Item 8.
|
Financial Statements and Supplementary Data
|
31
|
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosures
|
31 |
|
Item 9A(T).
|
Controls and Procedures
|
32
|
|
Item 9B.
|
Other Information
|
32
|
|
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
32
|
|
Item 11.
|
Executive Compensation
|
33
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
33
|
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
33
|
|
Item 14.
|
Principal Accounting Fees and Services
|
33
|
|
Item 15.
|
Exhibits and Financial Statement Schedules
|
33
|
|
Signatures
|
34
|
|
|
Glossary of Abbreviations and Terms
|
35
|
|
Year
|
Oil(Bbls)
|
Gas (Mcf)
|
|
2010
|
18,036
|
545,991
|
|
2009
|
17,065
|
542,099
|
|
2008
|
17,504
|
379,048
|
|
2007
|
16,738
|
339,174
|
|
2006
|
17,118
|
370,069
|
|
2010
|
2009
|
2008
|
|
|
Chesapeake Operating
|
18%
|
22%
|
14%
|
|
Conoco Phillips
|
14%
|
10%
|
13%
|
|
Name
|
Age
|
Position
|
|
Nicholas C. Taylor
|
72
|
President and Chief Executive Officer
|
|
Tamala L. McComic
|
41
|
Executive Vice President, Treasurer, Assistant Secretary and Chief Financial Officer
|
|
Donna Gail Yanko
|
65
|
Vice President and Secretary
|
|
March 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Oil (Bbls):
|
||||||||||||
|
Proved developed – Producing
|
138,431 | 78,959 | 117,874 | |||||||||
|
Proved developed – Non-producing
|
3,549 | 32,732 | 3,754 | |||||||||
|
Proved undeveloped
|
98,088 | 95,694 | 95,599 | |||||||||
|
Total
|
240,068 | 207,385 | 217,227 | |||||||||
|
Natural gas (Mcf):
|
||||||||||||
|
Proved developed – Producing
|
3,952,172 | 4,326,857 | 3,954,269 | |||||||||
|
Proved developed – Non-producing
|
1,065,170 | 1,662,641 | 1,096,174 | |||||||||
|
Proved undeveloped
|
3,388,248 | 3,487,579 | 2,806,179 | |||||||||
|
Total
|
8,405,590 | 9,477,077 | 7,856,622 | |||||||||
|
Total net proved reserves (Mcfe)
|
9,845,998 | 10,721,387 | 9,159,984 | |||||||||
|
PV-10 Value (1)
|
$ | 18,085,370 | $ | 14,348,450 | $ | 40,899,620 | ||||||
|
Present value of future income tax discounted at 10%
|
(3,925,370 | ) | (2,840,450 | ) | (8,401,620 | ) | ||||||
|
Standardized measure of discounted future net cash flows (2)
|
$ | 14,160,000 | $ | 11,508,000 | $ | 32,498,000 | ||||||
|
Prices used in Calculating Reserves: (3)
|
||||||||||||
|
Natural gas (per Mcf)
|
$ | 3.78 | $ | 3.13 | $ | 8.70 | ||||||
|
Oil (per Bbl)
|
$ | 66.21 | $ | 42.12 | $ | 96.61 | ||||||
|
(1)
|
The PV-10 Value represents the discounted future net cash flows attributable to our proved oil and gas reserves before income tax, discounted at 10% per annum, which is the most directly comparable GAAP financial measure. PV-10 is relevant and useful to investors because it presents the discounted future net cash flows attributable to our estimated net proved reserves prior to taking into account future corporate income taxes. Further, investors may utilize the measure as a basis for comparison of the relative size and value of our reserves to other companies. We use this measure when assessing the potential return on investment related to our oil and natural gas properties.
Our reconciliation of this non-GAAP financial measure is shown in the table as the PV-10, less future income taxes, discounted at 10% per annum, resulting in the standardized measure of discounted future net cash flows. The standardized measure of discounted future net cash flows represents the present value of future cash flows attributable to our proved oil and natural gas reserves after income tax, discounted at 10%.
|
|
(2)
|
In accordance with SEC requirement, the standardized measure of discounted future net cash flows for 2010 was computed by applying 12-month average prices for oil and gas during fiscal 2010 to the estimated future production of proved oil and gas reserves, less estimated future expenditures (based on year-end costs) to be incurred in developing and producing the proved reserves, less estimated future income tax expenses (based on year-end statutory tax rates, with consideration of future tax rates already legislated) to be incurred on pretax net cash flows less tax basis of the properties and available credits, and assuming continuation of existing economic conditions. The standardized measure of discounted future net cash flows for 2009 and 2008 was computed by applying year-end prices of oil and gas. The estimated future net cash flows are then discounted using a rate of 10%.
|
|
(3)
|
These prices reflect adjustment by lease for quality, transportation fees and regional price differentials.
|
|
Gross
|
Net
|
||
|
Oil
|
1,414
|
13
|
|
|
Gas
|
986
|
11
|
|
|
Total Productive Wells
|
2,400
|
24
|
|
Developed Acres
|
|||
|
Gross
|
Net
|
||
|
Texas
|
142,595
|
2,924
|
|
|
Oklahoma
|
39,852
|
168
|
|
|
New Mexico
|
19,197
|
147
|
|
|
Louisiana
|
29,730
|
36
|
|
|
Kansas
|
8,520
|
24
|
|
|
North Dakota
|
24,919
|
21
|
|
|
Montana
|
7,868
|
5
|
|
|
Wyoming
|
3,578
|
5
|
|
|
Colorado
|
1,120
|
1
|
|
|
Arkansas
|
320
|
-
|
|
|
Total
|
277,699
|
3,331
|
|
|
Year Ended March 31,
|
||||||||||||||||||||||||
|
2010
|
2009
|
2008
|
||||||||||||||||||||||
|
Gross
|
Net
|
Gross
|
Net
|
Gross
|
Net
|
|||||||||||||||||||
|
Exploratory Wells
|
||||||||||||||||||||||||
|
Productive
|
- | - | 2 | .28 | 4 | .56 | ||||||||||||||||||
|
Nonproductive
|
- | - | - | - | 1 | .09 | ||||||||||||||||||
|
Total
|
- | - | 2 | .28 | 5 | .65 | ||||||||||||||||||
|
Development Wells
|
||||||||||||||||||||||||
|
Productive
|
21 | .25 | 12 | .55 | 27 | .42 | ||||||||||||||||||
|
Nonproductive
|
2 | .01 | - | - | 1 | .06 | ||||||||||||||||||
|
Total
|
23 | .26 | 12 | .55 | 28 | .48 | ||||||||||||||||||
|
Year Ended March 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Oil (a):
|
||||||||||||
|
Production (Bbls)
|
18,036 | 17,065 | 17,504 | |||||||||
|
Revenue
|
$ | 1,194,500 | $ | 1,403,076 | $ | 1,348,725 | ||||||
|
Average Bbls per day
|
49 | 47 | 48 | |||||||||
|
Average sales price per Bbl
|
$ | 66.23 | $ | 82.22 | $ | 77.05 | ||||||
|
Gas (b):
|
||||||||||||
|
Production (Mcf)
|
545,991 | 542,099 | 379,048 | |||||||||
|
Revenue
|
$ | 2,026,263 | $ | 3,473,551 | $ | 2,539,230 | ||||||
|
Average Mcf per day
|
1,496 | 1,485 | 1,038 | |||||||||
|
Average sales price per Mcf
|
$ | 3.71 | $ | 6.41 | $ | 6.70 | ||||||
|
Production cost:
|
||||||||||||
|
Production cost
|
$ | 1,054,224 | $ | 1,195,584 | $ | 1,240,305 | ||||||
|
Equivalent Mcf (c)
|
654,207 | 644,489 | 484,072 | |||||||||
|
Production cost per equivalent Mcf
|
$ | 1.61 | $ | 1.86 | $ | 2.56 | ||||||
|
Production cost per sales dollar
|
$ | 0.33 | $ | 0.25 | $ | 0.32 | ||||||
|
Total oil and gas revenue
|
$ | 3,220,763 | $ | 4,876,627 | $ | 3,887,995 | ||||||
|
|
(a)
|
Includes condensate.
|
|
|
(b)
|
Includes natural gas products.
|
|
|
(c)
|
Oil production is converted to equivalent mcf at the rate of 6 mcf per bbl, representing the estimated relative energy content of natural gas to oil.
|
|
ITEM 5.
|
MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
|
High
|
Low
|
||||||||
|
2010:
|
|||||||||
|
April - June 2009
|
$ | 17.17 | $ | 9.64 | |||||
|
July - September 2009
|
14.00 | 10.00 | |||||||
|
October - December 2009
|
13.50 | 8.57 | |||||||
|
January - March 2010
|
10.63 | 7.20 | |||||||
|
2009:
|
|||||||||
|
April - June 2008
|
$ | 49.40 | $ | 4.21 | |||||
|
July - September 2008
|
37.56 | 17.01 | |||||||
|
October - December 2008
|
16.11 | 8.08 | |||||||
|
January - March 2009
|
13.88 | 5.32 | |||||||
|
Number of Shares Authorized for Issuance under Plan
|
Number of Shares to be Issued upon Exercise of Outstanding Options
|
Weighted Average Exercise Price of Outstanding Options
|
Number of Shares Remaining Available for Future Issuance under Plan
|
||||
|
1997 Plan
|
350,000
|
65,000
|
$ 5.75
|
-
|
|||
|
2004 Plan
|
375,000
|
42,500
|
$ 6.56
|
-
|
|||
|
2009 Plan
|
200,000
|
-
|
-
|
200,000
|
|||
|
Total
|
925,000
|
107,500
|
$ 5.94
|
200,000
|
|
Payments due in (1):
|
||||||||||||||||
|
Total
|
less than 1 year
|
1 -3 years
|
3 years
|
|||||||||||||
|
Contractual obligations:
|
||||||||||||||||
|
Secured bank line of credit
|
$ | 700,000 | $ | - | $ | 700,000 | $ | - | ||||||||
|
By:
|
/s/ Nicholas C. Taylor
|
By:
|
/s/ Tamala L. McComic
|
|
|
President and Chief Executive Officer
|
Executive Vice President and
|
|||
|
Chief Financial Officer
|
|
Report of Independent Registered Public Accounting Firm
|
F-2
|
|
Consolidated Balance Sheets
|
F-3
|
|
Consolidated Statements of Operations
|
F-4
|
|
Consolidated Statements of Changes in Stockholders’ Equity
|
F-5
|
|
Consolidated Statements of Cash Flows
|
F-6
|
|
Notes to Consolidated Financial Statements
|
F-7
|
|
Mexco Energy Corporation and Subsidiary
|
||||||||
|
CONSOLIDATED BALANCE SHEETS
|
||||||||
|
March 31,
|
March 31,
|
|||||||
|
2010
|
2009
|
|||||||
|
ASSETS
|
||||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$ | 160,439 | $ | 223,583 | ||||
|
Accounts receivable:
|
||||||||
|
Oil and gas sales
|
538,444 | 351,040 | ||||||
|
Trade
|
63,455 | 164,834 | ||||||
|
Related parties
|
55 | 1,687 | ||||||
|
Prepaid costs and expenses
|
17,161 | 36,610 | ||||||
|
Total current assets
|
779,554 | 777,754 | ||||||
|
Property and equipment, at cost
|
||||||||
|
Oil and gas properties, using the full cost method
|
27,353,016 | 26,735,778 | ||||||
|
Other
|
76,161 | 61,362 | ||||||
| 27,429,177 | 26,797,140 | |||||||
|
Less accumulated depreciation, depletion and amortization
|
14,179,156 | 13,066,014 | ||||||
|
Property and equipment, net
|
13,250,021 | 13,731,126 | ||||||
| $ | 14,029,575 | $ | 14,508,880 | |||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 301,160 | $ | 555,765 | ||||
|
Long-term debt
|
700,000 | 1,400,000 | ||||||
|
Asset retirement obligations
|
486,305 | 440,011 | ||||||
|
Deferred income tax liabilities
|
902,757 | 1,185,494 | ||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders' equity
|
||||||||
|
Preferred stock - $1.00 par value;
|
||||||||
|
10,000,000 shares authorized; none outstanding
|
- | - | ||||||
|
Common stock - $0.50 par value; 40,000,000 shares authorized;
|
||||||||
|
2,003,866 and 1,962,616 shares issued;
1,919,866 and 1,878,616 shares outstanding as of
March 31, 2010 and 2009, respectively
|
1,001,933 | 981,308 | ||||||
|
Additional paid-in capital
|
5,907,899 | 5,617,620 | ||||||
|
Retained earnings
|
5,156,138 | 4,755,299 | ||||||
|
Treasury stock, at cost (84,000 shares)
|
(426,617 | ) | (426,617 | ) | ||||
|
Total stockholders' equity
|
11,639,353 | 10,927,610 | ||||||
| $ | 14,029,575 | $ | 14,508,880 | |||||
|
Mexco Energy Corporation and Subsidiaries
|
||||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||
|
Year ended March 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Operating revenues:
|
||||||||||||
|
Oil and gas
|
$ | 3,220,763 | $ | 4,876,627 | $ | 3,887,955 | ||||||
|
Other
|
24,993 | 49,366 | 11,453 | |||||||||
|
Total operating revenues
|
3,245,756 | 4,925,993 | 3,899,408 | |||||||||
|
Operating expenses:
|
||||||||||||
|
Production
|
1,054,224 | 1,195,584 | 1,240,305 | |||||||||
|
Accretion of asset retirement obligation
|
31,625 | 28,578 | 26,262 | |||||||||
|
Depreciation, depletion and amortization
|
1,113,141 | 1,046,120 | 779,618 | |||||||||
|
General and administrative
|
870,558 | 876,756 | 821,786 | |||||||||
|
Total operating expenses
|
3,069,548 | 3,147,038 | 2,867,971 | |||||||||
|
Operating profit
|
176,208 | 1,778,955 | 1,031,437 | |||||||||
|
Other income (expenses):
|
||||||||||||
|
Interest income
|
478 | 1,838 | 5,113 | |||||||||
|
Interest expense
|
(33,082 | ) | (81,961 | ) | (105,312 | ) | ||||||
|
Net other expense
|
(32,604 | ) | (80,123 | ) | (100,199 | ) | ||||||
|
Earnings before provision for income taxes
|
143,604 | 1,698,832 | 931,238 | |||||||||
|
Income tax expense (benefit):
|
||||||||||||
|
Current
|
25,502 | 539,048 | - | |||||||||
|
Deferred
|
(282,737 | ) | (10,786 | ) | 217,594 | |||||||
| (257,235 | ) | 528,262 | 217,594 | |||||||||
|
Net income
|
$ | 400,839 | $ | 1,170,570 | $ | 713,644 | ||||||
|
Earnings per common share:
|
||||||||||||
|
Basic:
|
$ | 0.21 | $ | 0.63 | $ | 0.40 | ||||||
|
Diluted:
|
$ | 0.21 | $ | 0.61 | $ | 0.40 | ||||||
|
Weighted average common shares outstanding:
|
||||||||||||
|
Basic:
|
1,888,070 | 1,846,394 | 1,767,777 | |||||||||
|
Diluted:
|
1,929,588 | 1,934,235 | 1,773,049 | |||||||||
|
Mexco Energy Corporation and Subsidiary
|
||||||||||||||||||||
|
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
Common
Stock Par
Value
|
Treasury
Stock
|
Additional
Paid-In
Capital
|
Retained
Earnings
|
Total
Stockholders’ Equity
|
||||||||||||||||
|
Balance at March 31, 2007
|
$ | 920,183 | $ | (307,524 | ) | $ | 4,291,892 | $ | 2,871,085 | $ | 7,775,636 | |||||||||
|
Net income
|
- | - | - | 713,644 | 713,644 | |||||||||||||||
|
Purchase of stock
|
- | (119,093 | ) | - | - | (119,093 | ) | |||||||||||||
|
Issuance of stock through
|
||||||||||||||||||||
|
options exercised
|
500 | - | 3,500 | - | 4,000 | |||||||||||||||
|
Stock based compensation
|
- | - | 85,877 | - | 85,877 | |||||||||||||||
|
Balance at March 31, 2008
|
$ | 920,683 | $ | (426,617 | ) | $ | 4,381,269 | $ | 3,584,729 | $ | 8,460,064 | |||||||||
|
Net income
|
- | - | - | 1,170,570 | 1,170,570 | |||||||||||||||
|
Issuance of stock through
|
||||||||||||||||||||
|
options exercised
|
60,625 | - | 642,615 | - | 703,240 | |||||||||||||||
|
Excess tax benefits from
|
||||||||||||||||||||
|
stock-based compensation
|
- | - | 539,048 | - | 539,048 | |||||||||||||||
|
Stock based compensation
|
- | - | 54,688 | - | 54,688 | |||||||||||||||
|
Balance at March 31, 2009
|
$ | 981,308 | $ | (426,617 | ) | $ | 5,617,620 | $ | 4,755,299 | $ | 10,927,610 | |||||||||
|
Net Income
|
- | - | - | 400,839 | 400,839 | |||||||||||||||
|
Issuance of stock through
|
||||||||||||||||||||
|
options exercised
|
20,625 | - | 238,747 | - | 259,372 | |||||||||||||||
|
Excess tax benefit from
|
||||||||||||||||||||
|
stock-based compensation
|
- | - | 25,502 | - | 25,502 | |||||||||||||||
|
Stock based compensation
|
- | - | 26,030 | - | 26,030 | |||||||||||||||
|
Balance at March 31, 2010
|
$ | 1,001,933 | $ | (426,617 | ) | $ | 5,907,899 | $ | 5,156,138 | $ | 11,639,353 | |||||||||
|
SHARE ACTIVITY
|
||||||||||||||||||||
| 2010 | 2009 | 2008 | ||||||||||||||||||
|
Common stock shares, issued:
|
||||||||||||||||||||
|
At beginning of year
|
1,962,616 | 1,841,366 | 1,840,366 | |||||||||||||||||
|
Issued
|
41,250 | 121,250 | 1,000 | |||||||||||||||||
|
At end of year
|
2,003,866 | 1,962,616 | 1,841,366 | |||||||||||||||||
|
Common stock shares, held in treasury:
|
||||||||||||||||||||
|
At beginning of year
|
(84,000 | ) | (84,000 | ) | (59,525 | ) | ||||||||||||||
|
Acquisitions
|
- | - | (24,475 | ) | ||||||||||||||||
|
At end of year
|
(84,000 | ) | (84,000 | ) | (84,000 | ) | ||||||||||||||
|
Common stock shares,
|
||||||||||||||||||||
|
outstanding at end of year
|
1,919,866 | 1,878,616 | 1,757,366 | |||||||||||||||||
|
Mexco Energy Corporation and Subsidiary
|
||||||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||
|
Year ended March 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Cash flows from operating activities:
|
||||||||||||
|
Net income
|
$ | 400,839 | $ | 1,170,570 | $ | 713,644 | ||||||
|
Adjustments to reconcile net income to net cash
|
||||||||||||
|
provided by operating activities:
|
||||||||||||
|
Deferred income tax (benefit) expense
|
(282,737 | ) | (10,786 | ) | 217,594 | |||||||
|
Excess tax benefit from share based payment arrangement
|
(25,502 | ) | (539,048 | ) | (1,100 | ) | ||||||
|
Stock-based compensation
|
26,030 | 54,688 | 85,877 | |||||||||
|
Depreciation, depletion and amortization
|
1,113,141 | 1,046,120 | 779,618 | |||||||||
|
Accretion of asset retirement obligations
|
31,625 | 28,578 | 26,262 | |||||||||
|
Other
|
(8,295 | ) | (4,135 | ) | - | |||||||
|
Changes in assets and liabilities:
|
||||||||||||
|
(Increase) decrease in accounts receivable
|
(84,393 | ) | 355,960 | (411,139 | ) | |||||||
|
(Increase) decrease in prepaid expenses
|
19,449 | (14,548 | ) | 43,924 | ||||||||
|
Increase in income taxes payable
|
25,502 | 539,048 | - | |||||||||
|
(Decrease) increase in accounts payable and accrued
expenses
|
(52,508 | ) | 167,932 | 20,084 | ||||||||
|
Net cash provided by operating activities
|
1,163,151 | 2,794,379 | 1,474,764 | |||||||||
|
Cash flows from investing activities:
|
||||||||||||
|
Additions to oil and gas properties
|
(901,156 | ) | (2,937,939 | ) | (3,060,194 | ) | ||||||
|
Additions to other property and equipment
|
(14,800 | ) | - | (9,950 | ) | |||||||
|
Proceeds from investment in GazTex, LLC
|
- | 18,700 | - | |||||||||
|
Proceeds from sale of oil and gas properties and equipment
|
104,787 | 2,538 | 40,453 | |||||||||
|
Net cash used in investing activities
|
(811,169 | ) | (2,916,701 | ) | (3,029,691 | ) | ||||||
|
Cash flows from financing activities:
|
||||||||||||
|
Acquisition of treasury stock
|
- | - | (119,093 | ) | ||||||||
|
Proceeds from exercise of stock options
|
259,372 | 703,240 | 4,000 | |||||||||
|
Reduction of long-term debt
|
(775,000 | ) | (2,849,521 | ) | (525,000 | ) | ||||||
|
Proceeds from long-term debt
|
75,000 | 1,649,521 | 2,425,000 | |||||||||
|
Excess tax benefit from share based payment arrangement
|
25,502 | 539,048 | 1,100 | |||||||||
|
Net cash (used in) provided by financing activities
|
(415,126 | ) | 42,288 | 1,786,007 | ||||||||
|
Net (decrease) increase in cash and cash equivalents
|
(63,144 | ) | (80,034 | ) | 231,080 | |||||||
|
Cash and cash equivalents at beginning of period
|
223,583 | 303,617 | 72,537 | |||||||||
|
Cash and cash equivalents at end of period
|
$ | 160,439 | $ | 223,583 | $ | 303,617 | ||||||
|
Supplemental disclosure of cash flow information:
|
||||||||||||
|
Cash paid for interest
|
$ | 34,535 | $ | 89,490 | $ | 97,163 | ||||||
|
Income taxes paid
|
$ | - | $ | - | $ | - | ||||||
|
Non-cash investing and financing activities:
|
||||||||||||
|
Asset retirement obligations
|
$ | 20,599 | $ | 38,247 | $ | 36,729 | ||||||
|
Percentage of royalty interest purchase issued as payment for finder’s fee
|
$ | - | $ | 31,863 | $ | 46,250 | ||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Net income
|
$ | 400,839 | $ | 1,170,570 | $ | 713,644 | ||||||
|
Shares outstanding:
|
||||||||||||
|
Weighted avg. common shares outstanding – basic
|
1,888,070 | 1,846,394 | 1,767,777 | |||||||||
|
Effect of the assumed exercise of dilutive stock options
|
41,518 | 87,841 | 5,272 | |||||||||
|
Weighted avg. common shares outstanding – dilutive
|
1,929,588 | 1,934,235 | 1,773,049 | |||||||||
|
Earnings per common share:
|
||||||||||||
|
Basic
|
$ | 0.21 | $ | 0.63 | $ | 0.40 | ||||||
|
Diluted
|
$ | 0.21 | $ | 0.61 | $ | 0.40 | ||||||
|
2010
|
2009
|
|||||||
|
Carrying amount of asset retirement obligations as of April 1
|
$ | 490,011 | $ | 424,789 | ||||
|
Liabilities incurred
|
20,599 | 38,247 | ||||||
|
Liabilities settled
|
(5,930 | ) | (1,603 | ) | ||||
|
Accretion expense
|
31,625 | 28,578 | ||||||
|
Carrying amount of asset retirement obligations as of March 31
|
536,305 | 490,011 | ||||||
|
Less: Current portion
|
50,000 | 50,000 | ||||||
|
Non-Current asset retirement obligation
|
486,305 | $ | 440,011 | |||||
|
2010
|
2009
|
2008
|
||||||||||
|
Deferred tax assets:
|
||||||||||||
|
Percentage depletion carryforwards
|
$ | 1,124,820 | $ | 839,900 | $ | 760,299 | ||||||
|
Deferred stock-based compensation
|
7,536 | 31,468 | 42,226 | |||||||||
|
Asset retirement obligation
|
166,255 | 151,903 | 131,685 | |||||||||
|
Net operating loss
|
- | 29,387 | 36,445 | |||||||||
|
Other
|
7,311 | 4,692 | 3,168 | |||||||||
| 1,305,922 | 1,057,350 | 973,823 | ||||||||||
|
Deferred tax liabilities:
|
||||||||||||
|
Excess financial accounting bases over tax bases of property and equipment
|
(2,208,679 | ) | (2,242,844 | ) | (2,170,103 | ) | ||||||
|
Net deferred tax liabilities
|
$ | (902,757 | ) | $ | (1,185,494 | ) | $ | (1,196,280 | ) | |||
|
2010
|
2009
|
2008
|
||||||||||
|
Tax expense at statutory rate
|
$ | 48,825 | $ | 577,603 | $ | 316,621 | ||||||
|
Depletion in excess of basis
|
(127,253 | ) | (34,100 | ) | (93,000 | ) | ||||||
|
Effect of graduated rates
|
1,271 | (3,885 | ) | (27,937 | ) | |||||||
|
Revision of prior year estimates
|
(171,736 | ) | (16,833 | ) | 7,487 | |||||||
|
Permanent differences
|
5,319 | 10,598 | 14,423 | |||||||||
|
Other
|
(13,661 | ) | (5,121 | ) | - | |||||||
| $ | (257,235 | ) | $ | 528,262 | $ | 217,594 | ||||||
|
Effective tax rate
|
(179 | %) | 31 | % | 23 | % | ||||||
|
2010
|
2009
|
|||||||
|
Unrecognized tax benefits at beginning of period
|
$ | 467,000 | $ | - | ||||
|
Additions based on tax positions related to the current year
|
- | 1,006,000 | ||||||
|
Reductions for tax positions of prior years
|
- | - | ||||||
|
Settlements
|
25,000 | 539,000 | ||||||
|
Expirations
|
- | - | ||||||
|
Unrecognized tax benefits at end of period
|
$ | 442,000 | $ | 467,000 | ||||
|
2010
|
2009
|
2008
|
||||||||||
|
Property acquisition costs:
|
||||||||||||
|
Proved
|
$ | 80,154 | $ | 1,682,374 | $ | 1,952,171 | ||||||
|
Unproved
|
- | - | - | |||||||||
|
Exploration
|
22,246 | 615,073 | 820,436 | |||||||||
|
Development
|
596,660 | 456,799 | 685,043 | |||||||||
|
Capitalized asset retirement obligations
|
20,599 | 38,247 | 36,729 | |||||||||
|
Total costs incurred for oil and gas properties
|
$ | 719,659 | $ | 2,792,493 | $ | 3,494,379 | ||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Proved oil and gas properties
|
$ | 27,182,529 | $ | 26,565,291 | $ | 23,770,996 | ||||||
|
Unproved oil and gas properties:
|
||||||||||||
|
subject to amortization
|
170,487 | 170,487 | 170,487 | |||||||||
|
not subject to amortization
|
- | - | - | |||||||||
| 27,353,016 | 26,735,778 | 23,941,483 | ||||||||||
|
Less accumulated DD&A
|
14,119,129 | 13,013,448 | 11,974,477 | |||||||||
|
|
$ | 13,233,887 | $ | 13,722,330 | $ | 11,967,006 | ||||||
|
For the year ended March 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Grant-date fair value
|
- | - | $ | 2.20 | ||||||||
|
Volatility factor
|
- | - | 56.06 | % | ||||||||
|
Dividend yield
|
- | - | - | |||||||||
|
Risk-free interest rate
|
- | - | 3.54 | % | ||||||||
|
Expected term (in years)
|
- | - | 5 | |||||||||
|
Number of Shares
|
Weighted Average Exercise Price Per Share
|
Weighted Aggregate Average Remaining Contract Life in Years
|
Intrinsic Value
|
|||||||||||||
|
Outstanding at March 31, 2008
|
290,000 | $ | 6.06 | 3.30 | $ | (535,750 | ) | |||||||||
|
Granted
|
- | - | ||||||||||||||
|
Exercised
|
(121,250 | ) | 5.80 | |||||||||||||
|
Forfeited or Expired
|
(20,000 | ) | 7.75 | |||||||||||||
|
Outstanding at March 31, 2009
|
148,750 | $ | 6.04 | 3.04 | $ | 813,703 | ||||||||||
|
Granted
|
- | - | ||||||||||||||
|
Exercised
|
(41,250 | ) | 6.29 | |||||||||||||
|
Forfeited or Expired
|
- | - | ||||||||||||||
|
Outstanding at March 31, 2010
|
107,500 | $ | 5.94 | 2.51 | $ | 237,088 | ||||||||||
|
Vested at March 31, 2010
|
87,500 | $ | 5.98 | 2.59 | $ | 190,263 | ||||||||||
|
Exercisable at March 31, 2010
|
87,500 | $ | 5.98 | 2.59 | $ | 190,263 | ||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Weighted average grant-date fair value of stock
options granted (per share)
|
- | - | $ | 4.35 | ||||||||
|
Total fair value of options vested
|
$ | 343,663 | $ | 82,225 | $ | 124,300 | ||||||
|
Total intrinsic value of options exercised
|
$ | 130,051 | $ | 4,209,381 | $ | 1,100 | ||||||
|
Range of Exercise Prices
|
Number of Options
|
Weighted Average Exercise Price Per Share
|
Weighted Average Remaining Contract Life in Years
|
Aggregate Intrinsic Value
|
||||
|
$ 4.00 – 5.24
|
41,250
|
$ 4.18
|
||||||
|
5.25 – 6.49
|
15,000
|
6.00
|
||||||
|
6.50 – 7.74
|
30,000
|
6.72
|
||||||
|
7.75 – 8.24
|
21,250
|
8.24
|
||||||
|
$ 4.00 – 8.24
|
107,500
|
$ 5.94
|
2.51
|
$ 237,088
|
|
Range of Exercise Prices
|
Number Exercisable
|
Weighted Average Exercise Price Per Share
|
Aggregate Intrinsic Value
|
|||
|
$ 4.00 – 5.24
|
28,750
|
$ 4.11
|
||||
|
5.25 – 6.49
|
15,000
|
6.00
|
||||
|
6.50 – 7.74
|
30,000
|
6.72
|
||||
|
7.75 – 8.24
|
13,750
|
8.24
|
||||
|
$ 4.00 – 8.24
|
87,500
|
$ 5.98
|
$ 190,263
|
|
2010
|
2009
|
2008
|
||||||||||||||||||||||
|
Bbls
|
Mcf
|
Bbls
|
Mcf
|
Bbls
|
Mcf
|
|||||||||||||||||||
|
Proved reserves,
|
||||||||||||||||||||||||
|
beginning of year
|
207,000 | 9,477,000 | 217,000 | 7,857,000 | 220,000 | 6,905,000 | ||||||||||||||||||
|
Revision of previous estimates
|
39,000 | (575,000 | ) | (24,000 | ) | 140,000 | (11,000 | ) | 109,000 | |||||||||||||||
|
Purchase of minerals in place
|
- | 5,000 | - | 886,000 | - | 584,000 | ||||||||||||||||||
|
Extensions and discoveries
|
12,000 | 44,000 | 31,000 | 1,136,000 | 26,000 | 638,000 | ||||||||||||||||||
|
Sales of minerals in place
|
- | - | - | - | - | - | ||||||||||||||||||
|
Production
|
(18,000 | ) | (546,000 | ) | (17,000 | ) | (542,000 | ) | (18,000 | ) | (379,000 | ) | ||||||||||||
|
Proved reserves,
|
240,000 | 8,405,000 | 207,000 | 9,477,000 | 217,000 | 7,857,000 | ||||||||||||||||||
|
end of year
|
||||||||||||||||||||||||
|
2010
|
2009
|
2008
|
||||||||||||||||||||||
|
Bbls
|
Mcf
|
Bbls
|
Mcf
|
Bbls
|
Mcf | |||||||||||||||||||
|
Beginning of year
|
112,000 | 5,989,000 | 122,000 | 5,050,000 | 111,000 | 3,968,000 | ||||||||||||||||||
|
End of year
|
142,000 | 5,017,000 | 112,000 | 5,989,000 | 122,000 | 5,050,000 | ||||||||||||||||||
|
2010
|
2009
|
2008
|
||||||||||||||||||||||
|
Bbls
|
Mcf
|
Bbls
|
Mcf
|
Bbls
|
Mcf
|
|||||||||||||||||||
|
Beginning of year
|
96,000 | 3,488,000 | 96,000 | 2,806,000 | 108,000 |
2,937,000
|
||||||||||||||||||
|
End of year
|
98,000 | 3,388,000 | 96,000 | 3,488,000 | 96,000 | 2,806,000 | ||||||||||||||||||
|
March 31
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Future cash inflows
|
$ | 47,638,000 | $ | 38,369,000 | $ | 89,327,000 | ||||||
|
Future production and development costs
|
(13,366,000 | ) | (11,566,000 | ) | (15,891,000 | ) | ||||||
|
Future income taxes (a)
|
(7,439,000 | ) | (5,306,000 | ) | (15,086,000 | ) | ||||||
|
Future net cash flows
|
26,833,000 | 21,497,000 | 58,350,000 | |||||||||
|
Annual 10% discount for estimated timing
of cash flows
|
(12,673,000 | ) | (9,989,000 | ) | (25,852,000 | ) | ||||||
|
Standardized measure of discounted future
net cash flows
|
$ | 14,160,000 | $ | 11,508,000 | $ | 32,498,000 | ||||||
|
(a)
|
Future income taxes are computed using effective tax rates on future net cash flows before income taxes less the tax bases of the oil and gas properties and effects of statutory depletion.
|
|
March 31
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Sales of oil and gas produced, net of
production costs
|
$ | (2,167,000 | ) | $ | (3,681,000 | ) | $ | (2,648,000 | ) | |||
|
Net changes in price and production costs
|
4,287,000
|
(27,213,000 | ) | 9,027,000 | ||||||||
|
Changes in previously estimated development costs
|
(35,000 | ) | 1,116,000 | 295,000 | ||||||||
|
Revisions of quantity estimates
|
397,000 | (324,000 | ) | (121,000 | ) | |||||||
|
Net change due to purchases and sales of
minerals in place
|
11,000 | 1,572,000 | 2,343,000 | |||||||||
|
Extensions and discoveries, less related costs
|
345,000 | 1,931,000 | 5,025,000 | |||||||||
|
Net change in income taxes
|
(1,085,000 | ) | 3,124,000 | (2,437,000 | ) | |||||||
|
Accretion of discount
|
1,435,000 | 4,090,000 | 2,617,000 | |||||||||
|
Changes in timing of estimated cash flows
and other
|
(536,000
|
) | (1,605,000 | ) | (1,810,000 | ) | ||||||
|
Changes in standardized measure
|
2,652,000 | (20,990,000 | ) | 12,291,000 | ||||||||
|
Standardized measure, beginning of year
|
11,508,000 | 32,498,000 | 20,207,000 | |||||||||
|
Standardized measure, end of year
|
$ | 14,160,000 | $ | 11,508,000 | $ | 32,498,000 | ||||||
|
FISCAL 2010
|
||||||||||||||||
|
4
th
QTR
|
3
rd
QTR
|
2
nd
QTR
|
1
st
QTR
|
|||||||||||||
|
Oil and gas revenue
|
$ | 971,974 | $ | 857,035 | $ | 737,944 | $ | 653,810 | ||||||||
|
Operating profit (loss)
|
129,931 | 136,585 | (4,137 | ) | (86,171 | ) | ||||||||||
|
Net income (loss)
|
143,347 | 167,145 | 158,350 | (68,003 | ) | |||||||||||
|
Net income (loss) per share – basic
|
.07 | 0.09 | 0.08 | (0.04 | ) | |||||||||||
|
Net income (loss) per share – diluted
|
.07 | 0.09 | 0.08 | (0.04 | ) | |||||||||||
|
FISCAL 2009
|
||||||||||||||||
|
4
th
QTR
|
3
rd
QTR
|
2
nd
QTR
|
1
st
QTR
|
|||||||||||||
|
Oil and gas revenue
|
$ | 700,578 | $ | 908,253 | $ | 1,595,209 | $ | 1,672,587 | ||||||||
|
Operating profit (loss)
|
(52,505 | ) | 217,985 | 796,586 | 816,889 | |||||||||||
|
Net income (loss)
|
(10,835 | ) | 131,501 | 511,115 | 538,789 | |||||||||||
|
Net income (loss) per share – basic
|
(.01 | ) | 0.07 | 0.27 | 0.31 | |||||||||||
|
Net income (loss) per share – diluted
|
(.01 | ) | 0.07 | 0.26 | 0.29 | |||||||||||
|
3.1*
|
Articles of Incorporation.
|
|
3.2***
|
Amended Bylaws as amended on November 15, 2008.
|
|
10.1**
|
Stock Option Plan.
|
|
10.2*
|
Bank Line of Credit.
|
|
10.3****
|
2004 Incentive Stock Option Plan.
|
|
10.4*****
|
2009 Employee Incentive Stock Plan
|
|
14.1******
|
Code of Business Conduct and Ethics.
|
|
21*
|
Subsidiaries of the Company.
|
|
23.1
|
Consent of Independent Registered Public Accounting Firm
|
|
23.2
|
Consent of Independent Petroleum Engineers
|
|
31.1
|
Certification of the Chief Executive Officer of the Company pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification of the Chief Financial Officer of the Company pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
99.1
|
Report of Joe C. Neal & Associates, Independent Petroleum Engineer
|
|
|
___________________
|
|
*
|
Incorporated by reference to the Company’s Annual Report on Form 10-K dated June 24, 1998.
|
|
**
|
Incorporated by reference to the Amendment to Schedule 14C Information Statement filed on August 13, 1998.
|
|
***
|
Filed as Exhibit 3.1 with the Company’s Quarterly Report on Form 10-Q dated November 13, 2008.
|
|
****
|
Filed with the Company’s Proxy Statement filed July 9, 2004.
|
|
*****
|
Filed with the Company’s Proxy Statement filed July 16, 2009.
|
|
******
|
Filed with the Company’s Quarterly Report on Form 10-Q filed on November 15, 2004.
|
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 |
|---|