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.
|
Nevada
|
|
20-8428738
|
||
|
(State or other
jurisdiction of
incorporation or organization) |
|
(IRS Employer Identification
Number)
|
||
|
|
|
|
|
3880 Hulen St., Ste
500, Fort Worth, TX
|
76107
|
|
(Address
of principal executive offices)
|
(Zip Code)
|
| |
Barnett Shale
. Our
main area of interest in the Barnett Shale play is located in the "oil window"
of the Barnett in southwest Cooke County, Texas.
We completed, and began production in the two wells that were in process as of March 31, 2009. |
|
| | Corsicana Enhanced Oil Recovery ("EOR") Project . We entered into negotiations to test a new chemical foam technology that appears to have similar sweep efficiencies as surfactant polymer but at a reduced operational cost. We expect to deploy the technology in the wells originally drilled for our Phase II of the surfactant polymer project. | |
| | Corsicana deeper zone exploration . We successfully drilled and completed two deeper exploratory wells in the Pecan Gap zone in the Corsicana acreage and expect to continue drilling Pecan Gap on our acreage in Corsicana. | |
| | Corsicana technology survey . The Company is currently testing a new technology in the Corsicana field involving the detection and recording of helium atoms through sub-surface sensors that are being placed throughout our leasehold. This technology could assist the Company in its mapping of the Pecan Gap reservoir could substantially affect the results of subsequent drilling into that zone. |
| Years Ending |
March 31,
2010 |
March 31,
2009 |
March 31,
2008 |
|||||||||
| Production | ||||||||||||
| Oil (Bbl) |
23,949
|
45,105
|
33,602
|
|||||||||
| Gas (Mcf) |
404,131
|
479,180
|
351,538
|
|||||||||
|
|
|
|
||||||||||
| Revenues |
|
|
|
|||||||||
| Crude Oil | $ |
1,613,235
|
$ |
4,034,376
|
$ |
2,704,468
|
||||||
| Gas |
1,406,275
|
2,523,693
|
2,197,604
|
|||||||||
| Total |
3,019,510
|
6,558,069
|
4,902,072
|
|||||||||
|
|
|
|
||||||||||
| Average Sale Price per Bbl |
67.36
|
89.44
|
$ |
$80.49
|
||||||||
| Average Sale Price per MCF |
3.48
|
5.27
|
$ |
6.25
|
||||||||
|
|
|
|
||||||||||
| Lease Operating Costs (per BOE) |
20.13
|
20.79
|
$ |
23.05
|
||||||||
| Severance Taxes (per BOE) |
1.71
|
3.00
|
$ |
3.13
|
||||||||
|
|
|
|
||||||||||
| Average Sale Price (per BOE) |
33.07
|
52.48
|
$ |
53.17
|
||||||||
| Average Sale Price (per MCFE) |
5.51
|
8.75
|
$ |
8.86
|
|
| | the domestic and foreign supply of oil and gas; | |
| | the price and availability of alternative fuels; | |
| | weather conditions; | |
| | the level of consumer demand; | |
| | the price of foreign imports; | |
| | world-wide economic conditions; | |
| | political conditions in oil and gas producing regions; and | |
| | domestic and foreign governmental regulations. |
| | injury or loss of life; | |
| | severe damage to or destruction of property, natural resources, and equipment; | |
| | pollution or other environmental damage; | |
| | clean-up responsibilities; | |
| | regulatory investigations and penalties; or | |
| | suspension of operations. |
| | we may be required to dedicate a substantial portion of our cash flows from operations to the payment of our indebtedness, reducing the funds available for our operations; | |
| | a portion of our borrowings are at variable rates of interest, making us vulnerable to increases in interest rates; | |
| | we may be more highly leveraged than some of our competitors, which could place us at a competitive disadvantage; | |
| | our degree of leverage may make us more vulnerable to a downturn in our business or the general economy; | |
| | the terms of our credit arrangements could contain numerous financial and other restrictive covenants; | |
| | our debt level could limit our flexibility in planning for, or reacting to, changes in our business and the industry in which we operate; and | |
| | we may have difficulties borrowing money in the future. |
| | changes in oil and natural gas prices; | |
| | variations in quarterly drilling, re-completions, acquisitions and operating results; | |
| | changes in financial estimates by securities analysts; | |
| | changes in market valuations of comparable companies; | |
| | additions or departures of key personnel; or | |
| | future sales of our stock. |
| Estimated Proved Reserves |
Barnett
Shale |
|
Corsicana
Field |
|
Total
|
||
| Proved Developed (MBOE) |
392
|
|
32
|
|
424
|
||
| Proved Undeveloped (MBOE) |
3,446
|
|
40
|
|
3,486
|
||
| Total Proven Reserves at March 31, 2010 |
3,838
|
|
72
|
|
3,910
|
||
|
|
|
|
|
|
|||
| Benchmark Pricing | |||||||
| Natural Gas per mmbtu |
$3.99
|
||||||
| Crude Oil per barrel |
$70.03
|
| | customary royalty interests; | |
| | liens incident to operating agreements and for current taxes; | |
| | obligations or duties under applicable laws; | |
| | development obligations under oil and gas leases; or | |
| | burdens such as net profit interests. |
| Fiscal 2009 | High | Low | |
| 30-Jun-09 | $0.51 | $0.06 | |
| 30-Sep-09 | $0.50 | $0.10 | |
| 31-Dec-09 | $0.49 | $0.11 | |
| 31-Mar-10 | $0.39 | $0.08 | |
| Fiscal 2009 | High | Low | |
| 30-Jun-08 | $0.95 | $0.20 | |
| 30-Sep-08 | $0.74 | $0.20 | |
| 31-Dec-08 | $0.50 | $0.10 | |
| 31-Mar-09 | $0.30 | $0.05 |
|
Fiscal year ended March
31
|
|
|||||||||||
| In thousands |
2011
|
2012
|
2013
|
Thereafter
|
||||||||
| Office Lease | $ |
149,270
|
$ |
-
|
$ |
-
|
$ |
-
|
||||
| Senior Credit Facility |
10,800,000
|
-
|
-
|
-
|
||||||||
| Related Party Notes |
-
|
-
|
3,518,924
|
-
|
||||||||
|
March
31, 2010
|
March 31, 2009
|
||||||
| ASSETS | |||||||
| Current Assets: | |||||||
| Cash | $ |
277,307
|
$ |
426,430
|
|||
| Accounts Receivable: |
|
|
|||||
| Oil and Gas - Related Party |
639,738
|
337,879
|
|||||
| Related Party |
561,169
|
1,107,854
|
|||||
| Other |
-
|
15,760
|
|||||
| Inventory |
130,886
|
7,514
|
|||||
| Other Current Assets |
248,759
|
6,317
|
|||||
| Total Current Assets |
1,857,859
|
1,901,754
|
|||||
|
|
|
||||||
| Notes Receivable |
213,619
|
553,536
|
|||||
| Oil and Gas Properties - successful efforts method |
26,847,329
|
25,254,777
|
|||||
| Less Accumulated Depletion and Depreciation |
(9,034,348
|
) |
(6,206,558
|
) | |||
| Oil and Gas Properties (net) |
17,812,981
|
19,048,219
|
|||||
|
|
|
||||||
| Other Depreciable Assets: |
2,028,487
|
2,171,654
|
|||||
| Less Accumulated Depreciation |
(427,013
|
) |
(315,093
|
) | |||
| Other Depreciable Assets (net) |
1,601,474
|
1,856,561
|
|||||
|
|
|
||||||
| Leasehold Held for Sale |
-
|
150,000
|
|||||
| Total Assets | $ |
21,485,933
|
$ |
23,510,070
|
|||
|
|
|
||||||
| LIABILITIES |
|
|
|||||
| Current Liabilities: |
|
|
|||||
| Accounts Payable | $ |
278,233
|
$ |
22,033
|
|||
| Revenue Payable |
20,912
|
-
|
|||||
| Payable to Related Parties |
148,550
|
148,550
|
|||||
| Other Current Liabilities |
93,923
|
-
|
|||||
| Accrued Expenses |
140,390
|
106,141
|
|||||
| Accrued Expenses - Related Parties |
88,458
|
130,870
|
|||||
| Current Portion of Long-Term Debt |
10,283,339
|
-
|
|||||
| Total Current Liabilities |
11,053,805
|
407,594
|
|||||
|
|
|
||||||
| Notes Payable |
-
|
8,955,202
|
|||||
| Notes Payable - Related Parties |
3,518,924
|
3,518,924
|
|||||
| Total Long-Term Debt |
3,518,924
|
12,474,126
|
|||||
|
|
|
||||||
| Asset Retirment Obligation |
324,773
|
344,079
|
|||||
| Deferred Tax Liability |
639,034
|
1,702,782
|
|||||
| Total Liabilities |
15,536,536
|
14,928,581
|
|||||
|
|
|
||||||
| Commitments & Contingencies: |
-
|
-
|
|||||
|
|
|
||||||
| Stockholders' Equity |
|
|
|||||
|
Common
Stock, $.001 par,200,000,000 shares authorized and
80,743,912 and 80,353,912 shares outstanding on March 31, 2010 and 2009, respectively |
80,743
|
80,353
|
|||||
|
|
|
||||||
| Additional Paid-In-Capital |
11,460,893
|
10,959,965
|
|||||
| Treasury Stock, at cost |
(12,240
|
) |
-
|
||||
| Retained Deficit |
(5,579,999
|
) |
(2,458,829
|
) | |||
| Total Stockholders' Equity |
5,949,397
|
8,581,489
|
|||||
| Total Liabilities & Stockholders' Equity | $ |
21,485,933
|
$ |
23,510,070
|
|||
|
Years
Ended
|
|||||||
|
Mar.
31, 2010
|
Mar.
31, 2009
|
||||||
| Revenues | |||||||
| Oil and Gas Sales | $ |
3,019,510
|
$ |
6,558,069
|
|||
| Sale of Leases |
170,174
|
18,005
|
|||||
| Other Income |
344,038
|
458,365
|
|||||
|
3,533,722
|
7,034,439
|
||||||
|
|
|
||||||
| Costs and Expenses |
|
|
|||||
| Oil and Gas Lease Operating Expenses |
1,840,151
|
2,598,208
|
|||||
| Workover Expenses |
90,736
|
114,683
|
|||||
| Severance and Ad Valorem Taxes |
233,367
|
427,307
|
|||||
| Delay Rentals |
5,000
|
2,975
|
|||||
| Plugging Costs and Expired Leases |
43,594
|
433,976
|
|||||
| Depletion and Depreciation |
3,589,316
|
3,487,440
|
|||||
| ARO Accretion |
40,567
|
-
|
|||||
| General and Administrative: |
|
|
|||||
| Salaries and Benefits |
840,782
|
874,418
|
|||||
| Legal and Professional |
732,047
|
720,771
|
|||||
| Other General and Administrative |
495,967
|
701,687
|
|||||
|
Interest,
net of capitalized interest of $555,575 and
$537,024 for the years ended March 31, 2010 and March 31, 2009, respectively |
-
|
3,780
|
|||||
|
7,911,527
|
9,365,245
|
||||||
|
|
|
||||||
| Other Income (Expense) |
|
|
|||||
| Interest Income |
18,445
|
79,876
|
|||||
| Hedging Gains (Losses) |
174,442
|
(6,745
|
) | ||||
| Loss on Equity Method Investments |
-
|
(206,561
|
) | ||||
|
|
|
||||||
| Loss from operations before income taxes |
(4,184,918
|
) |
(2,464,236
|
) | |||
|
|
|
||||||
| Income Tax Benefit |
1,063,748
|
460,402
|
|||||
|
|
|
||||||
| Net Loss | $ |
(3,121,170
|
) | $ |
(2,003,834
|
) | |
| Basic and Diluted Loss per Common Share: | |||||||
| Net Loss per Common Share | $ |
(0.04
|
) | $ |
(0.02
|
) | |
| Weighted Average Common Shares Outstanding |
80,593,912
|
80,300,804
|
|||||
|
Common
Stock
|
||||||||||||||||||||||
|
Number
of
Shares |
|
|
|
Amount
|
|
|
|
Paid-In
Capital |
|
|
Treasury
Stock |
|
|
|
Retained
Deficit |
|
|
|
Total
|
|||
| Balance, March 31, 2008 |
80,181,310
|
$ |
80,181
|
$ |
9,553,346
|
$ |
-
|
$ |
(454,995
|
) | $ |
9,178,532
|
||||||||||
|
|
|
|
|
|
|
|||||||||||||||||
|
Common
Stock Issued for
Penalty Shares |
172,602
|
172
|
172,430
|
-
|
-
|
172,602
|
||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||
|
Warrants
Issued for short-term
note payable |
-
|
-
|
36,967
|
-
|
-
|
36,967
|
||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||
|
Warrants
Issued in connection
with consulting contract |
-
|
-
|
300,000
|
-
|
-
|
300,000
|
||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||
|
Warrants
Issued for success
fee related to senior secured credit facility |
-
|
-
|
375,000
|
|
-
|
375,000
|
||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||
|
Employee
and director
stock options granted |
-
|
-
|
522,222
|
-
|
-
|
522,222
|
||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||
| Net Loss 2009 |
-
|
-
|
-
|
-
|
(2,003,834
|
) |
(2,003,834
|
) | ||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||
| Balance, March 31, 2009 |
80,353,912
|
80,353
|
10,959,965
|
-
|
(2,458,829
|
) |
8,581,489
|
|||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||
|
Common
Stock Issued with
consulting contracts |
390,000
|
390
|
175,110
|
-
|
-
|
175,500
|
||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||
| Treasury Stock |
-
|
-
|
-
|
(12,240
|
) |
-
|
(12,240
|
) | ||||||||||||||
|
|
|
|||||||||||||||||||||
|
Employee
and director stock
options granted |
-
|
- |
325,818
|
-
|
- |
325,818
|
||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||
| Net Loss 2009 |
-
|
-
|
-
|
-
|
(3,121,170
|
) |
(3,121,170
|
) | ||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||
| Balance, March 31, 2009 |
80,743,912
|
$ |
80,743
|
$ |
11,460,893
|
$ |
(12,240
|
) | $ |
(5,579,999
|
) | $ |
5,949,397
|
|||||||||
|
|
|
|
|
|
|
|||||||||||||||||
|
Fiscal
Year Ended
|
|||||||
| Operating Activities: |
Mar.
31, 2010
|
Mar.
31, 2009
|
|||||
| Net Loss | $ |
(3,121,170
|
) | $ |
(2,003,834
|
) | |
| Adjustments to reconcile net loss to net cash from operating activities: |
|
|
|||||
| Deferred Income Tax Benefit |
(1,063,748
|
) |
(460,402
|
) | |||
| Depletion, Depreciation, & Amortization |
3,589,316
|
3,487,440
|
|||||
| Expired Leases |
43,594
|
433,976
|
|||||
| Non-employee stock based compensation |
175,500
|
300,000
|
|||||
| Stock based compensation |
325,818
|
307,240
|
|||||
| Penalty shares |
-
|
172,602
|
|||||
| Loss on Equity Method Investment |
-
|
206,561
|
|||||
| ARO Accretion |
40,567
|
-
|
|||||
| ARO on Sold Properties |
(87,516
|
) |
-
|
||||
| Treasury Stock Received for Asset Sale Proceeds |
(12,240
|
) |
-
|
||||
| Changes in Operating Assets and Liabilities |
|
|
|||||
| Changes in Accrued Liabilities |
(8,163
|
) |
(685,671
|
) | |||
| Change in Inventory |
(123,372
|
) |
(2,766
|
) | |||
| Change in Related Party Receivables/Payables |
(56,143
|
) |
(1,369,752
|
) | |||
| Changes in Other Receivables |
15,760
|
(15,760
|
) | ||||
| Changes in Other Current Assets |
-
|
6,745
|
|||||
| Changes in Hedging Activity |
(148,519
|
) |
-
|
||||
| Change in Revenue Receivables |
(301,859
|
) |
530,527
|
||||
| Change in Revenue Payable |
20,912
|
-
|
|||||
| Changes in Accounts Payable |
256,200
|
(81,446
|
) | ||||
| Net Cash provided (used) from operating activities |
(455,063
|
) |
825,460
|
||||
|
|
|
||||||
| Investing Activities: |
|
|
|||||
| Oil & Gas Drilling, Completing and Leasehold Acquisition Costs |
(2,024,820
|
) |
(8,706,952
|
) | |||
| Change in Related Party Payable related to drilling |
602,828
|
(1,547,136
|
) | ||||
| Net Investment in Leasehold Sold |
350,690
|
-
|
|||||
| Investment in Other Depreciable Assets |
(184,633
|
) |
(534,287
|
) | |||
| Net Investment in Other Depreciable Assets Sold |
221,957
|
-
|
|||||
| Investment in Equity Method Investment |
-
|
(64,166
|
) | ||||
| Note Receivable (Advances) |
(213,619
|
) |
-
|
||||
| Note Receivable Collections |
553,537
|
801,692
|
|||||
| Net Cash used in continuing activities |
(694,060
|
) |
(10,050,849
|
) | |||
|
|
|
||||||
| Financing Activities: |
|
|
|||||
| Notes Payable Advances Net of Loan Fees |
1,000,000
|
10,401,254
|
|||||
| Notes Payable Principal Payments |
-
|
(1,342,100
|
) | ||||
| Related Party Note (Payments) |
(200,000
|
) |
-
|
||||
| Related Party Note Advances |
200,000
|
-
|
|||||
| Net Cash provided by continuing activities |
1,000,000
|
9,059,154
|
|||||
| Net Decrease in cash |
(149,123
|
) |
(166,235
|
) | |||
| Cash - Beginning of the year |
426,430
|
592,665
|
|||||
| Cash - End of the year | $ |
277,307
|
$ |
426,430
|
|||
|
Year
Ended
|
|||||||
|
Mar.
31, 2010
|
Mar.
31, 2009
|
||||||
| Supplemental Disclosure of Cash Flow Information | |||||||
| Cash paid during period for: |
|
|
|||||
| Interest | $ |
621,107
|
$ |
466,792
|
|||
| Income Taxes | $ |
-
|
$ |
-
|
|||
| Non Cash Investing and Financing Activities | |||||||
|
|
|
||||||
| Treasury Stock Received for Asset Sale | $ |
(12,240
|
) | $ |
-
|
||
| Stock Based Loan Costs | $ |
-
|
$ |
375,000
|
|||
| Stock Issued for Interest | $ |
-
|
$ |
36,967
|
|||
| Stock Based Compensation | $ |
325,818
|
$ |
522,222
|
|||
| Stock Based Consulting Fees | $ |
175,500
|
$ |
300,000
|
|||
|
2010
|
2009
|
|||||||
| Producing Leasehold | $ |
23,999,312
|
$ |
22,159,295
|
||||
| Non-Producing Leasehold |
1,063,346
|
1,081,482
|
||||||
| Well in Process |
229,476
|
1,014,380
|
||||||
| Capitalized Interest |
1,555,195
|
999,620
|
||||||
|
26,847,329
|
25,254,777
|
|||||||
| Less accumulated depletion and amortization |
(9,034,348
|
) |
(6,206,558
|
) | ||||
| $ |
17,812,981
|
$ |
19,048,219
|
|||||
|
2010
|
2009
|
|||||||
| Buildings | $ |
409,764
|
$ |
409,764
|
||||
| Office Equipment |
130,256
|
130,256
|
||||||
| Property and Equipment |
1,488,467
|
1,631,634
|
||||||
|
2,028,487
|
2,171,654
|
|||||||
| Less accumulated depreciation |
(427,013
|
) |
(315,093
|
) | ||||
| $ |
1,601,474
|
$ |
1,856,561
|
|||||
|
March 31,
2010 |
March 31,
2009 |
|||||
| Federal Statutory Tax Rate |
35%
|
35%
|
||||
| State |
0%
|
0%
|
||||
| Consolidated Effective Tax Rate |
35%
|
35%
|
||||
|
Years Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
| Current income tax expense | ||||||||
| Federal | $ |
-
|
$ |
-
|
||||
| State |
-
|
-
|
||||||
| Total current tax expense |
-
|
-
|
||||||
|
|
|
|||||||
| Deferred income tax (benefit) from continuing operations |
|
|
||||||
| Federal |
(1,063,748
|
) |
(460,402
|
) | ||||
| State |
-
|
-
|
||||||
| Total income tax benefit | $ |
(1,063,748
|
) | $ |
(460,402
|
) | ||
|
Years Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
| Rate |
35%
|
35%
|
||||||
| Tax on Income from Continuing Operations at Statutory Rate | $ |
(1,464,721
|
) | $ |
(862,483
|
) | ||
|
|
|
|||||||
| Increase (decrease) resulting from: |
|
|
||||||
| Permanent differences |
400,973
|
402,081
|
||||||
| Income Tax Provision | $ |
(1,063,748
|
) | $ |
(460,402
|
) | ||
|
March 31,
2010 |
March 31,
2009 |
|||||||
| Deferred Tax Assets: | ||||||||
| Net Operating Loss Carryforward | $ |
1,950,405
|
$ |
751,045
|
||||
| Other Deferred Tax Assets |
146,544
|
-
|
||||||
| Total Deferred Tax Assets |
2,096,949
|
751,045
|
||||||
|
|
|
|||||||
| Deferred Tax Liabilities |
|
|
||||||
| Oil and Gas Properties Basis |
2,475,875
|
2,086,984
|
||||||
| Other Deferred Tax Liabilities |
260,108
|
366,843
|
||||||
| Total Deferred Liabilites |
2,735,983
|
2,453,827
|
||||||
| Net Deferred Tax Liability | $ |
639,034
|
$ |
1,702,782
|
||||
|
March 31,
2010 |
March 31,
2009 |
|||||||
| Numerator | ||||||||
| Net Income (Loss) | $ |
(3,121,170
|
) | $ |
(2,003,834
|
) | ||
| Denominator | ||||||||
| Weighted Average Shares Outstanding - Basic |
80,593,912
|
80,300,804
|
||||||
|
|
|
|||||||
| Basic - Net Income | $ |
(0.04
|
) | $ |
(0.02
|
) |
|
Fiscal Years Ending March
31,
|
|||||||||||||||||
|
2011
|
2012
|
2013
|
2014
|
Thereafter
|
Total
|
||||||||||||
| Note Payable - Shareholder |
-
|
-
|
324,330
|
-
|
-
|
324,330
|
|||||||||||
| Note Payable - Shareholder |
-
|
-
|
3,194,594
|
-
|
-
|
3,194,594
|
|||||||||||
| Senior Secured Credit Facility |
10,800,000
|
-
|
-
|
-
|
-
|
10,800,000
|
|||||||||||
| $ |
10,800,000
|
$ |
-
|
$ |
3,518,924
|
$ |
-
|
$ |
-
|
$ |
14,318,924
|
||||||
|
Shares Outstanding
|
|||
| Shares Outstanding March 31, 2008 |
80,181,310
|
||
| Shares issued as penalty for late registration of private placement shares |
172,602
|
||
| Balance at March 31, 2009 |
80,353,912
|
||
| Shares issued as compensation to consultants |
390,000
|
||
| Balance at March 31, 2010 |
80,743,912
|
||
| | Level 1 - Quoted prices for identical instruments in active markets; | |
| | Level 2 - Quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets; and | |
| | Level 3 - Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
|
Type of Contract
|
Balance Sheet Location
|
Estimated
Fair Value |
|||||
| Natural Gas Swaps | Other Current Assets | $ |
98,856
|
||||
| Natural Gas Collars | Other Current Assets |
143,587
|
|||||
| Total Current Derivative Assets |
242,443
|
||||||
|
|
|||||||
| Crude Oil Swaps | Other Current Liabilities |
-
|
|||||
| Crude Oil Collars | Other Current Liabilities |
(93,923
|
) | ||||
| Total Current Derivative Liabilities |
(93,923
|
) | |||||
|
|
|||||||
| Crude Oil Collars | Other Non-Current Liabilities |
-
|
|||||
| Natural Gas Collars | Other Non-Current Liabilities |
-
|
|||||
| Total Non-Current Derivative Liabilities |
-
|
||||||
| Total Net Derivative Assets | $ |
148,520
|
|||||
|
Quoted
Prices in Active Markets for Identical Assets |
|
|
|
Significant
Other Observable Inputs |
|
|
|
Significant
Unobservable Inputs |
|||||||
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Total
|
||||||||||||
| Options | $ |
-
|
$ |
325,818
|
$ |
-
|
$ |
325,818
|
|||||||
| Derivative Assets and Liabilities, net | $ |
148,520
|
$ |
-
|
$ |
-
|
$ |
148,520
|
|
Quoted
Prices in Active Markets for Identical Assets |
|
|
|
Significant
Other Observable Inputs |
|
|
|
Significant
Unobservable Inputs |
|||||||
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Total
|
||||||||||||
| Options and Warrants | $ |
-
|
$ |
1,234,189
|
$ |
-
|
$ |
1,234,189
|
|||||||
| Long-lived Assets Held For Sale | $ |
-
|
$ |
150,000
|
$ |
-
|
$ |
150,000
|
| Settlement Period |
Monthly
Volumes |
Fixed Price
|
Price
Floor |
Price
Ceiling |
||||||||
|
|
|
|
||||||||||
| Natural Gas Swaps |
|
|
|
|||||||||
| 1/01/10 - 6/30/10 |
20,000
|
MMBTU | $ |
5.54
|
N/A
|
N/A
|
||||||
|
|
||||||||||||
| Crude Oil Collars |
|
|||||||||||
| 1/01/10 - 12/31/10 |
2,000
|
BBLS |
N/A
|
$ |
65.00
|
$ |
85.00
|
|||||
|
|
||||||||||||
| Natural Gas Collars |
|
|||||||||||
| 7/1/10 - 12/31/10 |
20,000
|
MMBTU |
N/A
|
$ |
5.50
|
$ |
6.50
|
|||||
|
Fiscal Year Ended March
31,
|
||||||||
|
2010
|
2009
|
|||||||
| Unproved oil and gas properties | $ |
564,804
|
$ |
484,198
|
||||
| Proved oil and gas properties |
24,727,330
|
23,770,959
|
||||||
| Support Equipment and facilities |
-
|
-
|
||||||
| Capitalized Interest |
1,555,195
|
999,620
|
||||||
| Total Capitalized Cost of Oil and Gas Properties |
26,847,329
|
25,254,777
|
||||||
| Less accumulated depletion, depreciation, and amortization |
(9,034,348
|
) |
(6,206,558
|
) | ||||
| Net Capitalized Costs | $ |
17,812,981
|
$ |
19,048,219
|
||||
|
Fiscal Year Ended March
31,
|
||||||||
|
2010
|
2009
|
|||||||
| Property Acquisition Costs | ||||||||
| Proved | $ |
422,963
|
$ |
427,676
|
||||
| Unproved |
91,810
|
15,472
|
||||||
| Exploration Costs |
235,003
|
267,212
|
||||||
| Development Costs |
719,470
|
7,393,929
|
||||||
| Asset retirement costs recognized |
27,643
|
344,079
|
||||||
| Total Costs Incurred | $ |
1,496,889
|
$ |
8,448,368
|
||||
|
Fiscal Year Ended March
31,
|
||||||||
|
2010
|
2009
|
|||||||
| Oil & Gas Revenue | $ |
3,019,510
|
$ |
6,558,069
|
||||
| Gain on Sale of Oil & Gas Leases |
170,174
|
18,005
|
||||||
| Production Costs |
2,164,254
|
3,140,198
|
||||||
| Exploration Costs |
5,000
|
2,975
|
||||||
| Expired Leases and Plugging Costs |
43,594
|
433,969
|
||||||
| Depreciation, Depletion, & Amortization |
2,765,126
|
2,968,429
|
||||||
|
(1,788,290
|
) |
30,503
|
||||||
| Income Taxes at 35% |
625,902
|
(10,676
|
) | |||||
|
Results of
operations for oil and gas producing
activities (excluding corporate overhead and financing costs) |
$ |
(1,162,389
|
) | $ |
19,827
|
|||
|
Oil
(MBBL) |
Gas
(MMCF) |
|||||||
| Reserves at March 31, 2008 |
1,411
|
18,809
|
||||||
| Revisions of previous estimates |
(739
|
) |
(11,269
|
) | ||||
| Improved recovery |
-
|
-
|
||||||
| Purchases of minerals in place |
1
|
25
|
||||||
| Extensions and discoveries |
397
|
4,725
|
||||||
| Production |
(45
|
) |
(479
|
) | ||||
| Sales of minerals in place |
-
|
-
|
||||||
| Reserves at March 31, 2009 |
1,025
|
11,811
|
||||||
| Revisions of previous estimates |
(650
|
) |
(3,735
|
) | ||||
| Improved recovery |
-
|
-
|
||||||
| Purchases of minerals in place |
-
|
-
|
||||||
| Extensions and discoveries |
442
|
11,101
|
||||||
| Production |
(24
|
) |
(404
|
) | ||||
| Sales of minerals in place |
(12
|
) |
-
|
|||||
| Reserves at March 31, 2010 |
781
|
18,773
|
||||||
| | Estimates are made of quantities of proved reserves and future amounts expected to be produced based on current year-end economic conditions. | |
| | Estimated future cash inflows are calculated by applying the benchmark prices of natural gas and oil relating to our proved reserves to the quantities of those reserves produced in each future year. For the March 31, 2010 reserve report, SEC guidelines required the benchmark price for both oil and gas to be based upon the preceding 12-month average of the first trading-day of the month spot price on the most relevant exchange. For the March 31, 2009, SEC guidelines required the benchmark price for both oil and gas to be the closing price on the last trading-day of the fiscal year. | |
| | Future cash flows are reduced by estimated production costs, costs to develop and produce the proved reserves and abandonment costs, all based on current year-end economic conditions. | |
| | The resulting future net cash flows are discounted to present value by applying a discount rate of 10%. |
|
As of March 31,
|
||||||||
| In Thousands |
2010
|
2009
|
||||||
| Future Cash Inflows | $ |
127,486
|
$ |
90,391
|
||||
| Future Production and Development Costs |
(89,762
|
) |
(55,865
|
) | ||||
| Income Taxes |
(13,204
|
) |
(12,084
|
) | ||||
| Future Net Cash Flows |
24,520
|
22,442
|
||||||
| 10% Annual Discount |
(17,359
|
) |
(12,120
|
) | ||||
| Standardized Measure of Discounted Future Net Cash Flow | $ |
7,161
|
$ |
10,322
|
||||
|
Year Ended March 31,
|
||||||||
| In Thousands |
2010
|
2009
|
||||||
| Balance at beginning of yea | $ |
10,322
|
$ |
68,301
|
||||
| Net change in prices and production costs |
11,145
|
(194,933
|
) | |||||
| Net changes in future development costs |
(20,306
|
) |
6,807
|
|||||
| Sales of oil & gas produced net of production costs |
(452
|
) |
(3,533
|
) | ||||
| Extensions and discoveries |
20,698
|
23,664
|
||||||
| Previously estimated development costs incurred |
532
|
8,243
|
||||||
| Revisions of previous quantity estimates |
(8,419
|
) |
(10,020
|
) | ||||
| Purchases of reserves |
-
|
427
|
||||||
| Net change in income taxes |
(1,120
|
) |
59,271
|
|||||
| Accretion of discount |
(5,239
|
) |
52,095
|
|||||
| End of Year | $ |
7,161
|
$ |
10,322
|
||||
| Number | Exhibit Description | |
| 3(i).1 | Articles of Incorporation filed with the Nevada Secretary of State on November 29, 2004. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on September 8, 2005.) | |
| 3(i).2 | Certificate of Change filed with the Nevada Secretary of State on November 21, 2006. (Incorporated by reference from the registrant's registration statement on Form 8-K filed on November 30, 2006.) | |
| 3(i).3 | Certificate of Amendment filed with the Nevada Secretary of State on February 7, 2007. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) | |
| 3(ii).1 | Bylaws. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) | |
| 10.2 | Contribution Agreement by and among the registrant, JMT Resources, Ltd., REO Energy, Ltd., and Benco Operating, Inc. dated February 1, 2007. (Incorporated by reference from the registrant's current report on Form 8-K filed on February 6, 2007.) | |
| 10.5 | Joint Operating Agreement dated February 1, 2007 by Rife Energy Operating, Inc. and the registrant. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) | |
| 10.6 | Joint Operating Agreement by and between the registrant and Texas MOR, Inc. dated February 1, 2007. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) | |
| 10.7 | Employee Confidentiality and Property Agreement by and between the registrant and Scott Allen. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) |
| 10.8 | Employee Confidentiality and Property Agreement by and between the registrant and Mark S. Zouvas. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) | |
| 10.9 | Employee Confidentiality and Property Agreement by and between the registrant and Brett Bennett. (Incorporated by reference from the registrant's registration statement on Form SB-2 filed on August 1, 2007.) | |
| 10.10 | Office Lease Agreement by and between the registrant as tenant and Hulen South Tower Limited as landlord | |
| 21.1 | List of Subsidiaries of the Registrant (Incorporated by reference from the registrant's Form 10-K filed on July 14, 2009). | |
| 23.1 | Forrest A. Garb & Associates Estimated Reserves Report. | |
| 31.1 | Certification by the CEO Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
| 31.2 | Certification by the CFO Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
| 32.1 | Certification by the CEO Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
| 32.2 | Certification by the CFO Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
| REOSTAR ENERGY CORPORATION | ||
| Date: June 29, 2010 | By: | /s/ Mark S. Zouvas |
| Mark S. Zouvas | ||
| President, Chief Executive Officer and Director |
|
SIGNATURE
|
TITLE
|
DATE
|
||
| /s/ Mark S. Zouvas | President, Chief Executive Officer and Director |
June 29, 2010
|
||
| Mark S. Zouvas | (Principal Executive Officer) |
|
||
|
|
||||
| /s/ Scott Allen | Chief Financial Officer and Director July 14, 2008 |
June 29, 2010
|
||
| Scott Allen | (Principal Financial Officer) |
|
||
|
|
||||
| /s/ M. O. Rife III | Chairman of the Board of Directors |
June 29, 2010
|
||
| M. O. Rife III |
|
|||
|
|
||||
| /s/ Jean-Baptiste Heinzer | Director |
June 29, 2010
|
||
| Jean-Baptiste Heinzer |
|
|||
|
|
||||
| /s/ Alan Rae | Director |
June 29, 2010
|
||
| Alan Rae | ||||
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 |
|---|