Texas
|
20-0650828
|
|
(State
or other jurisdiction
of
incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
9400
Grogan’s Mill Road, Suite 205
The
Woodlands, Texas 77380
www.maximtep.com
|
(Address
of registrant’s principal executive
offices)
|
Page
|
||
PART
I
|
2
|
|
ITEM
1.
|
DESCRIPTION
OF BUSINESS
|
2
|
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
14
|
ITEM
3.
|
DESCRIPTION
OF PROPERTY
|
30
|
ITEM
4.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
31
|
ITEM
5.
|
DIRECTORS
AND EXECUTIVE OFFICERS
|
34
|
ITEM
6.
|
EXECUTIVE
COMPENSATION
|
38
|
ITEM
7.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR
INDEPENDENCE
|
40
|
ITEM
8.
|
DESCRIPTION
OF SECURITIES
|
42
|
PART
II
|
46
|
|
ITEM
1.
|
MARKET
PRICE OF AND DIVIDENDS ON THE COMPANY’S COMMON EQUITY AND RELATED
STOCKHOLDER MATTERS
|
46
|
ITEM
2.
|
LEGAL
PROCEEDINGS
|
46
|
ITEM
3.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS
|
47
|
ITEM
4.
|
RECENT
SALES OF UNREGISTERED SECURITIES
|
47
|
ITEM
5.
|
INDEMNIFICATION
OF DIRECTORS AND OFFICERS
|
54
|
PART
F/S
|
54
|
|
PART
III
|
55
|
|
ITEM
1.
|
INDEX
TO EXHIBITS
|
55
|
SIGNATURES
|
57
|
|
INDEX
TO CONSOLIDATED FINANCIAL STATEMENTS
|
58
|
§
|
Phase
One – Acquisition Phase: Acquire property and oil and natural gas leases
as budgets would allow while carefully selecting targeted properties
that
met the Company’s long range objectives.
|
§
|
Phase
Two – Development Phase: Drill development wells in careful “step outs”
from known reserve areas to raise likelihood of productive new wells
and
enhance existing wells with recovery technologies available to the
Company. The goal is to drill, complete and produce as much oil and
natural gas as possible thereby increasing proved reserves and cash
flows
so as to support Phase Three.
|
§
|
Phase
Three – Expansion Phase: During this phase, the Company would continue to
expand and replace production that it is selling into the market,
offset
historic decreases in production and monetize fields at appreciated
values
from their original purchase price.
|
Wells
Planned
to
Drill or
Enhance
in 2008
|
Active
Wells December 2007
|
||||||
Marion–Louisiana
|
—
|
476
|
|||||
Days
Creek–Arkansas
|
18
|
4
|
|||||
Delhi–Louisiana
|
13
|
—
|
|||||
Belton–Kentucky
|
64
|
2
|
|||||
South
Belridge–California
|
—
|
9
|
|||||
Stephens
(Deep)–Arkansas
|
10
|
2
|
|||||
Stephens
(Shallow)–Arkansas
|
50
|
—
|
|||||
Medicine
Lodge–Kansas
|
—
|
—
|
|||||
Total
|
155
|
493
|
|
Average
|
|
|
|
|
|
|
|||||||||||||||
|
Working
|
Developed
Acreage
|
Undeveloped
Acreage
|
Total
|
||||||||||||||||||
|
Interest
|
Gross
|
Net
|
Gross
|
Net
|
Gross
|
Net
|
|||||||||||||||
Marion–Louisiana
|
100.00
|
%
|
10,300
|
10,300
|
11,200
|
11,200
|
21,500
|
21,500
|
||||||||||||||
Days
Creek–Arkansas
|
85.00
|
%
|
480
|
408
|
260
|
221
|
740
|
629
|
||||||||||||||
Delhi–Louisiana
|
95.77
|
%
|
680
|
651
|
720
|
690
|
1,400
|
1,341
|
||||||||||||||
Belton–
Kentucky
|
100.00
|
%
|
90
|
90
|
2,918
|
2,918
|
3,008
|
3,008
|
||||||||||||||
South
Belridge–California
|
50.00
|
%
|
45
|
23
|
915
|
457
|
960
|
480
|
||||||||||||||
Stephens–Arkansas
|
24.00
|
%
|
—
|
—
|
1,114
|
267
|
1,114
|
267
|
||||||||||||||
Medicine
Lodge–Kansas
|
100.00
|
%
|
—
|
—
|
640
|
640
|
640
|
640
|
||||||||||||||
Total
|
11,595
|
11,472
|
17,767
|
16,393
|
29,362
|
27,865
|
·
|
Wells:
476 currently producing though existing pipeline needs modernization
and
enhancement
|
·
|
The
Company has a 100% working interest (“WI”) and a net revenue interest
(“NRI”) of 76%
|
·
|
Natural
gas production from the Arkadelphia zone
|
·
|
Strategic
plan initiated for natural gas field workover program to increase
production revenue, and pipeline replacement program to handle increased
production of natural gas
|
·
|
Developing
strategic plan for exploration and development of deeper prospective
pay
zones
|
· |
Wells:
12 existing wells with eight planned “Work-Overs” and four Producing
Wells
|
· |
The
Company has a 85% WI and a 62.75%
NRI
|
· |
There
are four operating oil and natural gas wells in Smackover Zone
|
· |
Developing
strategic plan for additional in-field drilling and
development
|
·
|
Proved
oil reserves in the Mengel sands
|
·
|
Wells:
13 wells are in place and completed
|
·
|
The
Company currently has a 95.8% WI and a 82.7%
NRI
|
·
|
Active
well workover program on seven existing oil
wells
|
·
|
Developing
strategic plan for implementation of waterflood
program
|
· |
The
Company has a 100% WI and an 81.5% NRI on the first approximately
2,080
acres in Hospah
|
·
|
Maxim
is preparing to evaluate several existing shut-in oil and natural
gas
wells on existing leases for further production potential; preliminary
technical assessment of leases and leases to be acquired indicate
favorable oil and natural gas production potential from previously
drilled
and completed wells; Maxim plans to re-enter several wells for testing,
evaluation, and placing them on production; other existing wells
will be
re-entered and deepened to the underlying Dakota sands that has been
proven to be very productive in the
field
|
·
|
Oil
and natural gas production since 1927 from the Hospah Sandstones
reservoir
located on the field have yielded nearly 22 million barrels of oil
and
nearly 53 bcf of gas through 2005
|
·
|
Wells:
three oil wells and three natural gas wells are newly drilled and
in
various stages of completion with one additional well not yet drilled
|
·
|
The
Company has a 100% WI and an approximate 79.6%
NRI
|
·
|
A
drilling program is nearly completed to develop shallow reserves
and
explore for deeper productive oil and natural gas pay zones
|
·
|
Wells:
two wells are completed
|
·
|
The
Company currently has a 24% WI and a 17% NRI at depths of 2,500 feet
and
deeper, and
|
·
|
The
Company is currently negotiating a 100% WI and a 75% NRI on the zones
which are 2,500 feet and less
|
·
|
Planned
shallow well workover program and development program in the deeper
Petit
Lime and Smackover Zones
|
|
Year
Ended December 31,
|
||||||
|
2006
|
2005
|
|||||
Production
volumes
|
|
|
|||||
Oil
(Bbls)
|
16,167
|
10,816
|
|||||
Natural
gas (Mcf)
|
313,423
|
32,061
|
|||||
Barrel
of oil equivalent (BOE)
|
68,404
|
16,160
|
|||||
Average
sales prices
|
|||||||
Oil
(per Bbl)
|
$
|
62.57
|
$
|
53.50
|
|||
Natural
gas (per Mcf)
|
$
|
6.28
|
$
|
4.20
|
|||
Barrel
of oil equivalent (per BOE)
|
$
|
43.55
|
$
|
44.14
|
|||
Average
costs (per BOE) (1)
|
$
|
30.92
|
$
|
38.29
|
(1)
|
Includes
direct lifting costs (labor, repairs and maintenance, materials and
supplies), workover costs and the administrative costs of production
offices, insurance and property and severance
taxes.
|
|
Proved
Reserves
|
|||||||||
Developed
|
Undeveloped
|
Total
|
||||||||
Oil
and condensate (Bbls)
|
674,358
|
1,799,070
|
2,473,428
|
|||||||
Natural
gas (Mcf)
|
5,116,197
|
—
|
5,116,197
|
|||||||
Total
proved reserves (BOE)
|
1,527,058
|
1,799,070
|
3,326,128
|
|||||||
PV-10
Value(1)(2)
|
$
|
16,786,809
|
$
|
46,221,589
|
$
|
63,008,398
|
(1)
|
|
The
PV-10 value as of December 31, 2006 is pre-tax and was determined by
using the December 31, 2006 sales prices, which averaged $54.45 per
Bbl of oil, $6.66 per Mcf of natural gas. Management believes that
the
presentation of PV-10 value may be considered a non-GAAP financial
measure. Therefore we have included a reconciliation of the measure
to the
most directly comparable GAAP financial measure (standardized measure
of
discounted future net cash flows in footnote (2) below). Management
believes that the presentation of PV-10 value provides useful information
to investors because it is widely used by professional analysts and
sophisticated investors in evaluating oil and natural gas companies.
Because many factors that are unique to each individual Company may
impact
the amount of future income taxes to be paid, the use of the pre-tax
measure provides greater comparability when evaluating companies.
It is
relevant and useful to investors for evaluating the relative monetary
significance of our oil and natural gas properties. Further, investors
may
utilize the measure as a basis for comparison of the relative size
and
value of our reserves to other companies.
|
|
|
Management
also uses this pre-tax measure when assessing the potential return
on
investment related to its oil and natural gas properties and in evaluating
acquisition candidates. The PV-10 value is not a measure of financial
or
operating performance under GAAP, nor is it intended to represent
the
current market value of the estimated oil and natural gas reserves
owned
by us. The PV-10 value should not be considered in isolation or as
a
substitute for the standardized measure of discounted future net
cash
flows as defined under GAAP.
|
|
|
|
(2)
|
|
Future
income taxes and present value discounted (10%) future income taxes
were
$15,413,067 and $8,502,532, respectively. Accordingly, the after-tax
PV-10
value of Total Proved Reserves (or “Standardized Measure of Discounted
Future Net Cash Flows”) is
$54,505,866.
|
|
Year
Ended December 31,
|
||||||
|
2006
|
2005
|
|||||
Acquisition
costs
|
|||||||
Unproved
prospects
|
$
|
6,094,136
|
$
|
1,120,000
|
|||
Proved
properties
|
5,929,225
|
6,904,843
|
|||||
Exploration
|
85,453
|
2,174,789
|
|||||
Development
|
7,446,629
|
10,889,002
|
|||||
Asset
retirement obligation(1)
|
890,355
|
727,602
|
|||||
|
|||||||
Total
costs incurred
|
$
|
20,445,798
|
$
|
21,816,236
|
(1)
|
|
Includes
non-cash asset retirement obligations accrued in accordance with
SFAS No.
143 of $890,355 and $727,602, respectively, for the years ended
December 31, 2006 and 2005,
respectively.
|
|
Company
|
|
|
||||||||||||||||
|
Operated
|
Other
|
Total
|
||||||||||||||||
|
Gross
|
Net
|
Gross
|
Net
|
Gross
|
Net
|
|||||||||||||
Oil
|
22
|
20.5
|
9
|
4.3 |
31
|
24.8
|
|||||||||||||
Natural
gas
|
478
|
478.0
|
478
|
478.0
|
|||||||||||||||
Total
|
500
|
498.5
|
9
|
4.3 |
509
|
502.8
|
|
Year
Ended December 31,
|
||||||||||||
2006
|
2005
|
||||||||||||
Gross
|
Net
|
Gross
|
Net
|
||||||||||
Exploratory
Wells
|
|||||||||||||
Productive
|
—
|
—
|
1
|
0.8
|
|||||||||
Nonproductive
|
—
|
—
|
1
|
0.8
|
|||||||||
Total
|
—
|
—
|
2
|
1.6
|
|||||||||
Development
Wells
|
|||||||||||||
Productive
|
4
|
4
|
7
|
4.2
|
|||||||||
Nonproductive
|
—
|
—
|
—
|
—
|
|||||||||
Total
|
4
|
4
|
7
|
4.2
|
|
|
Year
Ended December 31,
|
||||||
|
|
2006
|
|
2005
|
||||
Kern
Oil & Refining, Co.
|
|
|
32
|
%
|
|
|
78
|
%
|
Aera
Energy, LLC
|
|
|
15
|
%
|
|
|
19
|
%
|
Interconn
Resources, Inc.
|
|
|
51
|
%
|
|
|
—
|
·
|
Annual
reports on Form 10-K;
|
·
|
Quarterly
reports on Form 10-Q;
|
·
|
Periodic
reports on Form 8-K;
|
·
|
Annual
proxy statements to be sent to our shareholders with the notices
of our
annual shareholders' meetings.
|
§
|
Require
the acquisition of various permits before drilling
commences;
|
§
|
Restrict
the types, quantities and concentration of various substances that
can be
released into the environment in connection with oil and natural
gas
drilling, production and transportation
activities;
|
§
|
Limit
or prohibit drilling activities on certain lands lying within wilderness,
wetlands and other protected areas;
and
|
§
|
Requires
remedial measures to mitigate pollution from former and ongoing
operations, such as requirements to close pits and plug abandoned
wells.
|
Investor
Name
|
Date
Issued
|
Days
Creek
Field
(AR)
|
Stephens
Field
AR)
|
Belton
Field
(KY)
|
Marion
Field
(LA)
|
Delhi
Field
(LA)
|
||||||
Oladipo
Aluko
|
01/28/07
|
1.00%
|
1.00%
|
1.00%
|
||||||||
Advanced
Methany Recovery
|
01/01/07
|
6.25%
|
||||||||||
Greathouse
Well Services, Inc.
|
01/01/07
|
3.13%
(7 wells)
|
||||||||||
Robert
L. Newton
|
01/01/07
|
4.00%
|
||||||||||
Robert
L. Newton
|
01/01/07
|
3.50%
(3 wells)
|
||||||||||
Robert
L. Newton
|
12/01/07
|
1.50%
|
||||||||||
Robert
L. Newton
|
12/01/07
|
10.00%
(1 well)
|
||||||||||
Jon
Peddie
|
03/01/07
|
25.00%
(1 well)
|
||||||||||
Harvey
Pensack
|
12/01/07
|
1.00%
|
|
|||||||||
Harvey
Pensack
|
12/01/07
|
8.50%
(1 well)
|
||||||||||
Stephan
Baden
|
03/01/07
|
25.00%
(1 well)
|
||||||||||
Frank
Stack
|
01/01/07
|
3.50%
(3 wells)
|
||||||||||
Frank
Stack
|
01/01/07
|
4.00%
|
||||||||||
Frank
Stack
|
12/01/07
|
1.50%
|
||||||||||
Michael
Walsh
|
12/01/07
|
1.00%
|
Investor
Name
|
Issue
Date
|
South
Belridge Field(CA)
|
Belton
Field
(KY)
|
Marion
Field
(LA)
|
|||||||||
Louis
Fusz Trust
|
11/18/05
|
–
|
–
|
1.20
|
%
|
||||||||
Wycap
Corporation
|
11/18/05
|
–
|
–
|
0.20
|
%
|
||||||||
Bioform
|
02/02/05
|
8.71
|
%
|
8.71
|
%
|
–
|
|||||||
Jon
Peddie
|
12/09/04
|
5.36
|
%
|
5.36
|
%
|
–
|
|||||||
Harvey
Pensack
|
12/08/04
|
5.93
|
%
|
5.93
|
%
|
–
|
|||||||
Total
|
|
20.00
|
%
|
20.00
|
%
|
1.40
|
%
|
Name
and Address of Beneficial Owner
|
Common
Stock Beneficially Owned
|
Percentage
of Class
|
|||||
Harvey
Pensack (1)
|
10,774,239
|
11.9
|
%
|
||||
7309
Barclay Court
|
|||||||
University
Park, FL 34201
|
|||||||
Robert
McCann (2)
|
6,718,334
|
7.8
|
%
|
||||
160
Yacht Club Way
|
|||||||
Hypoluxo,
FL 33462
|
Name
and Address of Beneficial Owner
|
Common
Stock Beneficially Owned
|
Percentage
of Class
|
|||||
Harvey
Pensack (1)
|
10,774,239
|
11.9
|
%
|
||||
7309
Barclay Court
|
|||||||
University
Park, FL 34201
|
|||||||
Robert
McCann (2)
|
6,718,334
|
7.8
|
%
|
||||
160
Yacht Club Way
|
|||||||
Hypoluxo,
FL 33462
|
|||||||
Dr.
John P. Ritota, Jr. (3)
|
3,991,667
|
4.5
|
%
|
||||
919
Seagate Drive
|
|||||||
Delray
Beach, FL 33483
|
|||||||
Dan
Williams (4)
|
2,737,704
|
3.2
|
%
|
||||
594
Sawdust Road #382
|
|||||||
The
Woodlands, TX 77380
|
|||||||
Eugene
Fusz (5)
|
2,669,232
|
3.1
|
%
|
||||
223
Park Avenue
|
|||||||
Palm
Beach, FL 33401
|
|||||||
Robert
Sepos
(6)
|
2,190,911
|
2.6
|
%
|
||||
87
Robindale Circle
|
|||||||
The
Woodlands, TX 77382
|
W.
Marvin Watson (7)
|
2,115,833
|
2.5
|
%
|
||||
9400
Grogan’s Mill Road, St 205
|
|||||||
The
Woodlands, TX 77380
|
|||||||
Dominick
F. Maggio (8)
|
1,692,250
|
2.0
|
%
|
||||
2205
Riva Row, Suite 2113
|
|||||||
The
Woodlands, TX 77380
|
|||||||
John
J. Dorgan (9)
|
1,575,000
|
1.8
|
%
|
||||
555
Byron Street
|
|||||||
Palo
Alto, CA 94301
|
|||||||
Carl
Landers (10)
|
1,097,000
|
1.3
|
%
|
||||
141
S. Union Street
|
|||||||
Madisonville,
KY 42431
|
|||||||
Steve
Warner (11)
|
1,025,000
|
1.2
|
%
|
||||
400
N Flagler Drive, #1601
|
|||||||
Delray
Beach, FL 33401
|
|||||||
All
Directors and officers as a group (11)
persons
|
36,587,170
|
38.1
|
%
|
Name
|
Age
|
Position
|
Year
First Elected or Appointed
|
|||
W.
Marvin Watson
|
83
|
Chairman
of the Board, CEO, President
|
2004
|
|||
Carl
Landers
|
63
|
Director
|
2004
|
|||
Harvey
Pensack
|
84
|
Director
|
2004
|
|||
John
P. Ritota
|
57
|
Director
|
2004
|
|||
John
J. Dorgan
|
84
|
Director
|
2005
|
|||
Glenn
Biggs
|
74
|
Director
|
2007
|
|
·
|
Bankruptcy
petitions filed by or against any business of which such person was
a
general partner or executive officer either at the time of the bankruptcy
or within two years prior to that
time;
|
|
·
|
Conviction
in a criminal proceeding or being subject to a pending criminal proceeding
(excluding traffic violations and other minor
offenses);
|
|
·
|
Being
subject to any order, judgment or decree, not subsequently reversed,
suspended or vacated, of any court of competent jurisdiction, permanently
or temporarily enjoining, barring or suspending or otherwise limiting
his
involvement in any type of business, securities or banking activities;
or
|
|
·
|
Being
found by a court of competition jurisdiction (in a civil action),
the
Securities and Exchange Commission or the Commodities Futures Trading
Commission to have violated a federal or state securities or commodities
law, and the judgment has not been reversed, suspended or
vacated.
|
Name
and Principal Position
|
Year
|
Salary
|
Bonus
(1)
|
Stock
Awards (2)
|
Option
Awards
(3)
|
All
Other Compensation (4)
|
Total
|
|||||||||||||||
W.
Marvin Watson
|
2006
|
$
|
240,000
|
–
|
$
|
1,237,500
|
$
|
43,950
|
$
|
11,679
|
$
|
1,533,129
|
||||||||||
Director
of Development & Corporate Structure (5)
|
||||||||||||||||||||||
Daniel
Williams
|
2006
|
$
|
350,000
|
$
|
300,000
|
–
|
$
|
43,950
|
$
|
18,004
|
$
|
711,954
|
||||||||||
Chief
Executive Officer (6)(8)
|
||||||||||||||||||||||
Dominick
F. Maggio
|
2006
|
$
|
300,000
|
$
|
200,000
|
–
|
–
|
$
|
17,176
|
$
|
517,176
|
|||||||||||
VP/Chief
Information Officer (8)(9)
|
||||||||||||||||||||||
Robert
Sepos
|
2006
|
$
|
300,000
|
$
|
200,000
|
–
|
–
|
$
|
14,920
|
$
|
514,920
|
|||||||||||
VP/Chief
Operating Officer (7)(8)(9)
|
(1)
|
Bonuses
were components of Employee Agreements, the majority of which payments
were deferred by all the Executives to assist the Company with cash
flow
requirements.
|
||||||||
(2)
|
Stock
Awards were valued at $0.75 per share.
|
||||||||
(3)
|
The
amounts in this column represent the dollar recognized for financial
statement reporting purposes with respect to the fiscal year
in
accordance with SFAS No. 123(R) excluding forfeiture estimates. See
Note 2
of the notes to Consolidated Financial Statements included
elsewhere in this Registration Statement for a discussion of our
assumptions in determining the SFAS No.123(R) fair values
of
our option awards.
|
||||||||
(4)
|
This
column represents Company payments towards life insurance for executive
officers and auto allowances capped at $1,000
monthly.
|
||||||||
(5)
|
W.
Marvin Watson assumed the role of Chief Executive Officer effective
October 3, 2007.
|
||||||||
(6)
|
Daniel
Williams stepped down as President/CEO on October 3,
2007.
|
||||||||
(7)
|
Robert
Sepos served as the Company's Chief Financial Officer until October
29,
2007 when he assumed the role of Chief Operating
Officer
|
||||||||
(8)
|
Officers
Williams, Maggio and Sepos deferred 2/3 of their salary from November
2006
to September 2007 to assist the Company with cash
flows.
|
||||||||
(9)
|
As
a part of the Company's 2008 restructuring Messrs. Maggio and Sepos
were
terminated.
|
Name
|
No.
of Securities Underlying Unexercised Options
Exercisable
(1)
|
No.
of Securities Underlying Unexercised Options
Unexercisable
|
Option
Exercise Price
|
Option
Expiration Date
|
|||||||||
W.
Marvin Watson
|
450,000
|
–
|
$
|
0.75
|
06/21/2012
|
||||||||
Daniel
Williams
|
150,000
|
–
|
$
|
0.75
|
06/21/2012
|
||||||||
Dominick
F. Maggio
|
–
|
–
|
–
|
–
|
|||||||||
Robert
Sepos
|
–
|
–
|
–
|
–
|
Name
|
Date
Granted
|
Option
Awards (1)
|
Total
|
|||||||
Carl
Landers
|
1/1/2006
|
$
|
43,950
|
$
|
43,950
|
|||||
John
J. Dorgan
|
1/1/2006
|
$
|
43,950
|
$
|
43,950
|
|||||
Harvey
Pensack
|
1/1/2006
|
$
|
43,950
|
$
|
43,950
|
|||||
Eugene
Fusz
|
1/1/2006
|
$
|
43,950
|
$
|
43,950
|
|||||
Steve
Warner
|
1/1/2006
|
$
|
43,950
|
$
|
43,950
|
|||||
Robert
McCann (2)
|
1/1/2006
|
$
|
43,950
|
$
|
43,950
|
|||||
John
P. Ritota
|
1/1/2006
|
$
|
43,950
|
$
|
43,950
|
(1)
|
The
amounts in this column represent the dollar amount recognized for
financial statement reporting purposes with respect to the fiscal
year in
accordance with SFAS No. 123(R) excluding forfeiture estimates. See
Note 2
of the notes to Consolidated Financial Statements included else where
in
this Registration Statement for a discussion of our assumptions in
determining the SFAS No.123(R) fair values of our option
awards.
|
· |
incentive
and non-qualified stock options to purchase shares of our common
stock;
|
· |
restricted
shares of our common stock; and
|
· |
cash;
|
· |
shares
of our common stock that the Optionee already owns;
|
· |
an
immediate sale of the option shares through a broker approved by
us; or
|
· |
any
other form of payment as the compensation committee determines.
|
South
Belridge Field (CA)
|
||||||||||||||||||||||
Investor
Name
|
Date
|
Funds
|
SB
16-7 Well
|
SB
4-7 Well
|
SB
5-7 Well
|
SB
6-7 Well
|
||||||||||||||||
Harvey
Pensack $1mm Note
|
(1)
|
|
9/01/05
|
$
|
1,000,000
|
–
|
20.0
|
%
|
–
|
–
|
||||||||||||
Harvey
Pensack
|
8/31/05
|
1,000,000
|
–
|
–
|
40.0
|
%
|
–
|
|||||||||||||||
Jon
Peddie Real Estate, Inc.
|
9/01/05
|
500,000
|
–
|
–
|
–
|
20.0
|
%
|
|||||||||||||||
Baden
Enterprises, Inc.
|
9/01/05
|
500,000
|
–
|
–
|
–
|
20.0
|
%
|
|||||||||||||||
Janice
Peddie Trust
|
9/30/05
|
250,000
|
10.0
|
%
|
–
|
–
|
–
|
|||||||||||||||
Judy
Pensack Trust
|
9/30/05
|
250,000
|
10.0
|
%
|
–
|
–
|
–
|
|||||||||||||||
Jon
Peddie
|
(2)
|
|
9/30/05
|
500,000
|
20.0
|
%
|
–
|
–
|
–
|
|||||||||||||
$
|
4,000,000
|
40.0
|
%
|
20.0
|
%
|
40.0
|
%
|
40.0
|
%
|
(1)
Original investment was a loan to the Company with this working interest
offered as an incentive of the loan.
|
||||||||||||
(2)
Funds invested were converted from a convertible loan to a wellbore
investment.
|
Related
Parties
|
|||||||||||||
Investor
Name
|
Original
Investment
|
%
Issued
|
Original
Investment
|
%
Issued
|
|||||||||
Pensack
Maxim Trust dtd 12/14/05
|
$
|
600,000
|
6.5
|
%
|
$
|
600,000
|
6.5
|
%
|
|||||
Stephen
J. Warner
|
100,000
|
4.5
|
%
|
100,000
|
4.5
|
%
|
|||||||
Stephen
J. Warner
|
100,000
|
4.5
|
%
|
100,000
|
4.5
|
%
|
|||||||
Robert
Wirtz
|
100,000
|
1.0
|
%
|
||||||||||
R.
Lyman Wood
|
100,000
|
1.0
|
%
|
||||||||||
Stephen
J. Warner
|
225,000
|
4.5
|
%
|
225,000
|
4.5
|
%
|
|||||||
William
Terry Bray
|
75,000
|
1.5
|
%
|
||||||||||
Wycap
Corporation
|
100,000
|
2.0
|
%
|
||||||||||
DiBenedetto
1993 Family Trust
|
100,000
|
2.0
|
%
|
||||||||||
Theodore
C. Ritota
|
100,000
|
3.0
|
%
|
100,000
|
3.0
|
%
|
|||||||
John
R. Doody
|
75,000
|
1.5
|
%
|
||||||||||
John
Ritota (1)
|
–
|
5.0
|
%
|
–
|
5.0
|
%
|
|||||||
$
|
1,875,000
|
37.0
|
%
|
$
|
1,125,000
|
28.0
|
%
|
(1)
No original investment. Revenue Sharing Agreement issued as consideration
for fund raising services
performed.
|
Name
|
Interest
%
|
Maturity
Date
|
Amount
|
Exercise
Price
|
No.
of Common Shares Issuable Upon Possible Conversion as of December
31,
2007
|
|||||||||||
Louis
Fusz, Sr.
|
12.0
|
%
|
03/29/08
|
$
|
700,000
|
$
|
0.75
|
933,333
|
||||||||
Oil
Man Rig, LLC
|
10.0
|
%
|
02/01/08
|
2,000,000
|
$
|
1.50
|
1,333,333
|
|||||||||
Bass
Pro, LLC
|
10.0
|
%
|
02/01/08
|
2,000,000
|
$
|
1.50
|
1,333,333
|
|||||||||
Richard
Williamson Operating Co., Inc.
|
10.0
|
%
|
02/01/08
|
2,000,000
|
$
|
1.50
|
1,333,333
|
|||||||||
Maxim
TEP, plc (GEF)
|
8.0
|
%
|
06/30/07
|
20,000,000
|
$
|
0.75
|
26,666,667
|
|||||||||
Maxim
TEP, plc (GEF)
|
8.0
|
%
|
01/31/07
|
15,408,772
|
$
|
0.75
|
20,545,029
|
|||||||||
Maxim
TEP, plc (GEF)
|
8.0
|
%
|
08/11/07
|
2,000,000
|
$
|
0.75
|
2,666,667
|
|||||||||
Harvey
Pensack
|
16.7
|
%
|
10/02/08
|
600,000
|
$
|
0.75
|
800,000
|
|||||||||
Harvey
Pensack
|
16.7
|
%
|
10/31/08
|
600,000
|
$
|
0.75
|
800,000
|
|||||||||
Wellbore
Note Holders
|
9.0
|
%
|
10/03/09
|
3,000,000
|
$
|
0.75
|
4,000,000
|
|||||||||
Officers
|
9.0
|
%
|
11/13/07
|
10,000
|
$
|
0.75
|
13,333
|
|||||||||
Directors
|
9.0
|
%
|
11/13/07
|
110,000
|
$
|
0.75
|
146,667
|
|||||||||
$
|
48,428,772
|
64,571,696
|
· |
acquisition
of our Company by means of a tender offer, a proxy contest or otherwise;
and
|
· |
removal
of our incumbent officers and directors.
|
Plan
Category
|
Number
of securities to be issued upon exercise of outstanding options,
warrants
and rights
|
Weighted
average exercise price of outstanding options, warrants and
rights
|
Number
of securities remaining available for future issuances under equity
compensation plans
|
|||||||
ESOP
2005
|
30,000,000
stock options
|
|
$0.75
|
19,550,000
|
1)
|
as
of December 31, 2005, 13.5% net revenue interest in all wells in
which the
Company shall have an interest, not to exceed $4,000,000 per year
of the
Company’s net revenue, as defined;
|
2)
|
an
approximate aggregate 4.8% and 2.6% net revenue interest in seven
wells
owned by the Company in South Belridge, California as of December
31, 2006
and 2005, respectively. The fair value of the net revenue interest
was
determined based on the present value of the underlying wells’ future net
cash flows discounted at 10% and recorded as a debt discount totaling
$108,663 and $134,900 during the year ended December 31, 2006 and
2005,
respectively. The debt discount is being amortized to interest
expense;
|
3)
|
as
of December 31, 2006 and 2005, a 20% working interest in the Company’s
interest in a well bore on the Company’s California property. The well
bore assignment was issued to a related party note holder as consideration
for entering into a prior loan with the Company. The fair value of
the
well bore assignment incentive was determined based on the present
value
of the underlying well’s future net cash flows discounted at 10%. The
estimated fair value of the well bore assignment totaled $162,920
and was
recorded as other expense during the year ended December 31,
2005;
|
4)
|
as
of December 31, 2006 and 2005, a 20% net revenue interest in field
net
revenues, as defined, generated from the Company’s oil and gas properties
in Kentucky and California; and;
|
5)
|
as
of December 31, 2006, an aggregate 58.5% overriding royalty interest,
as
defined, in a well named McDermott Estate #5 located in Union Parish,
Louisiana.
|
ITEM 1. |
INDEX
TO EXHIBITS
|
Exhibit
3.1-
|
Articles
of Incorporation
|
Exhibit
3.2-
|
Bylaws
|
Exhibit
4.1-
|
Example
of Common Stock Certificate
|
Exhibit
4.2-
|
Form
of Subscription Agreement with 25% Warrant Coverage
|
Exhibit
4.3-
|
Form
of Subscription Agreement
|
Exhibit
4.4-
|
Form
of Warrant Certificate
|
Exhibit
4.5-
|
2005
Incentive Compensation Plan
|
Exhibit
4.6-
|
Form
of Option Agreement for Directors
|
Exhibit
10.1-
|
Production
Payment with Blackrock Energy
Capital
|
Exhibit
10.2-
|
Production
Agreement with Blackrock Energy
Capital
|
Exhibit
10.3-
|
Williamson
Convertible Note for Days Creek
Field
|
Exhibit
10.4-
|
Touhy
Convertible Note for Days Creek
Field
|
Exhibit
10.5-
|
Oilman
Rig & Equipment Convertible Note for Days Creek
Field
|
Exhibit10.6-
|
Kentucky
Assignment from Advanced Methane
|
Exhibit
10.7-
|
Carl
Landers-Maxim Patent Agreement
|
Exhibit
10.8-
|
Purchase
and Sale Agreement with Carl
Landers
|
Exhibit
10.9-
|
Orchard
Petroleum- Joint Operating
Agreement
|
Exhibit
10.10-
|
Orchard
Petroleum- Joint Participation
Agreement
|
Exhibit
10.11-
|
Separation
Agreement with Robert McCann
|
Exhibit
10.12-
|
Power
Hydraulics License Agreement
|
Exhibit
10.13-
|
Radial
Drilling Services License Agreement
|
Exhibit
10.14-
|
Triton
Daystar License Agreement
|
Exhibit
10.15-
|
Verdisys
License Agreement
|
Exhibit
10.16-
|
Energy
Capital Group Joint Venture and Assignment
Contract
|
Exhibit
10.17-
|
Carl
Landers Joint Venture Contract
|
Exhibit
10.18
|
Maxim
Promissory Note, 2M- Greater European
Funds
|
Exhibit
10.19-
|
Maxim
Promissory Note, 19M- Greater European
Funds
|
Exhibit
10.20-
|
Maxim
Promissory Note, 20M- Greater European
Funds
|
Exhibit
10.21-
|
Subsidiary
Security Agreement- Greater European
Funds
|
Exhibit
10.22-
|
First
Amendment to Security Agreement.-Greater European
Funds
|
Exhibit
10.23-
|
Second
Amendment to Security Agreement- Greater European
Funds
|
Exhibit
10.24-
|
Form
of Net Revenue Interest in KY and CA Fields
for:
|
Bioform,
LLC, Harvey Pensack, and Jon Peddie
|
Exhibit
10.25-
|
Form
of Overriding Royalty Interest in all Fields
for:
|
Exhibit
10.26-
|
Form
of Orchard Revenue Sharing Agreement - Issued to Riderwood
Investors
|
Exhibit
10.27-
|
Form
of Oklahoma Revenue Sharing Agreement
|
Exhibit
10.28-
|
Form
of Promissory Note for all Outstanding Convertible Promissory Notes,
except those with Maxim TEP, PLC (Greater European
Funds)
|
Exhibit
10.29-
|
Form
of Wellbore Interest Agreement for:
|
Baden
Enterprise, Harvey Pensack, Judith Pensack Revocable Trust, Janice
Peddie
Living Trust, Jon Peddie Real Estate, and Jon
Peddie.
|
Exhibit
10.30-
|
From
of Working Interest Agreement for:
|
Baden
Enterprise, Harvey Pensack, Judith Pensack Revocable Trust, Janice
Peddie
Living Trust, Jon Peddie Real Estate, and Jon
Peddie
|
Exhibit
10.31-
|
Form
of Wellbore Settlement for Baden Enterprise, Harvey Pensack, Judith
Pensack Revocable Trust, Janice Peddie Living Trust, Jon Peddie
Real
Estate, and Jon Peddie
|
Exhibit
10.32-
|
Employment
Agreement- W. Marvin Watson*
|
Exhibit
10.33-
|
Addendum
to Employment Agreement- W. Marvin
Watson*
|
Exhibit
21-
|
List
of Subsidiaries
|
Exhibit
23.1-
|
Consent
of Pannell Kerr Foster of Texas,
P.C.
|
Exhibit
23.2-
|
Consent
of Aluko & Associates, Inc.*
|
Exhibit
99.1-
|
Summary
of Reserve Report of Aluko & Associates, Inc- for the Delhi field as
of January 1, 2007*
|
Exhibit
99.2-
|
Summary
of Reserve Report of Aluko & Associates, Inc.- on South Belridge,
Marion and Days Creek fields as of January 1,
2007*
|
Date: February 10, 2008 | MAXIM TEP, INC. | |
|
|
|
By: |
/s/
W. Marvin
Watson
|
|
W.
Marvin Watson
|
||
Chief
Executive
Officer
|
Page
|
|
Consolidated
Balance Sheets as of September 30, 2007 (Unaudited) and December
31,
2006
|
F-1
|
Consolidated
Statements of Operations for the Nine Months Ended September 30,
2007 and
2006 (Unaudited)
|
F-3
|
Consolidated
Statement of Stockholders’ Deficit for the Nine Months Ended September 30,
2007 (Unaudited)
|
F-4
|
Consolidated
Statements of Cash Flows for the Nine Months Ended September 30,
2007 and
2006 (Unaudited)
|
F-5
|
Notes
to Consolidated Financial Statements
|
F-7
|
Report
of Independent Registered Public Accounting Firm
|
F-28
|
Consolidated
Balance Sheets as of December 31, 2006 and 2005
|
F-29
|
Consolidated
Statements of Operations for the Years Ended December 31, 2006 and
2005
|
F-31
|
Consolidated
Statements of Stockholders’ Deficit for the Years Ended December 31, 2006
and 2005
|
F-32
|
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2006 and
2005
|
F-35
|
Notes
to Consolidated Financial Statements
|
F-37
|
September
30,
|
December
31,
|
||||||
2007
|
2006
|
||||||
(unaudited)
|
(audited)
|
||||||
Assets
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
31,978
|
$
|
2,965,893
|
|||
Accounts
receivable
|
1,124,127
|
468,080
|
|||||
Other
receivable
|
1,010,559
|
477,688
|
|||||
Inventories
|
179,473
|
464,346
|
|||||
Deferred
financing costs, net
|
–
|
937,279
|
|||||
Prepayments
to operator
|
–
|
3,694,739
|
|||||
Prepaid
expenses and other current assets
|
288,635
|
205,087
|
|||||
Total
current assets
|
2,634,772
|
9,213,112
|
|||||
Oil
and natural gas properties (successful efforts method of accounting):
|
|||||||
Proved
|
18,223,815
|
21,146,409
|
|||||
Unproved
|
7,067,003
|
6,669,088
|
|||||
25,290,818
|
27,815,497
|
||||||
Less
accumulated depletion, depreciation and amortization
|
(2,660,699
|
)
|
(2,005,235
|
)
|
|||
Oil
and natural gas properties, net
|
22,630,119
|
25,810,262
|
|||||
Property
and equipment:
|
|||||||
Land
|
112,961
|
112,961
|
|||||
Buildings
|
240,500
|
240,500
|
|||||
Leasehold
improvements
|
244,026
|
244,026
|
|||||
Office
equipment and computers
|
79,944
|
68,198
|
|||||
Furniture
and fixtures
|
211,581
|
205,749
|
|||||
Field
service vehicles and equipment
|
625,074
|
621,763
|
|||||
Drilling
equipment
|
215,868
|
215,868
|
|||||
1,729,954
|
1,709,065
|
||||||
Less
accumulated depreciation
|
(270,721
|
)
|
(154,867
|
)
|
|||
Property
and equipment, net
|
1,459,233
|
1,554,198
|
|||||
Intangible
assets, net
|
5,092,880
|
5,727,615
|
|||||
Other
assets
|
596,581
|
2,007,500
|
|||||
Total
assets
|
$
|
32,413,585
|
$
|
44,312,687
|
September
30,
|
December
31,
|
||||||
2007
|
2006
|
||||||
(unaudited)
|
(audited)
|
||||||
Liabilities
and Stockholders’ Deficit
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
3,025,445
|
$
|
1,280,004
|
|||
Accounts
payable to operators
|
938,408
|
103,802
|
|||||
Accrued
payroll and related taxes and benefits
|
908,820
|
1,204,845
|
|||||
Accrued
liabilities
|
4,282,938
|
1,144,906
|
|||||
Current
maturities of notes payable
|
43,808,650
|
38,638,247
|
|||||
Current
maturities of notes payable, related party
|
4,461,668
|
3,650,000
|
|||||
Total
current liabilities
|
57,425,929
|
46,021,804
|
|||||
Notes
payable, net of current maturities
|
–
|
6,000,000
|
|||||
Notes
payable, related party, net of current maturities
|
–
|
700,000
|
|||||
Production
payment payable
|
6,791,188
|
6,714,356
|
|||||
Deferred
revenue
|
77,500
|
85,000
|
|||||
Asset
retirement obligation
|
1,843,310
|
1,777,435
|
|||||
Total
liabilities
|
66,137,927
|
61,298,595
|
|||||
Commitments
and contingencies
|
–
|
–
|
|||||
Stockholders’
deficit:
|
|||||||
Preferred
stock, $0.00001 par value; 50,000,000 shares
authorized;
zero shares issued and outstanding
|
–
|
–
|
|||||
Common
stock, $0.00001 par value; 250,000,000 shares
|
|||||||
authorized;
83,565,744 and 77,146,581 shares issued and
83,552,411
and 76,813,248 shares outstanding at September 30, 2007
and
December 31, 2006, respectively
|
836
|
771
|
|||||
Additional
paid-in capital
|
48,199,600
|
42,521,892
|
|||||
Accumulated
deficit
|
(81,914,778
|
)
|
(59,258,571
|
)
|
|||
Treasury
stock, at cost (13,333 and 333,333 shares at
September
30, 2007 and December 31, 2006, respectively)
|
(10,000
|
)
|
(250,000
|
)
|
|||
Total
stockholders’ deficit
|
(33,724,342
|
)
|
(16,985,908
|
)
|
|||
Total
liabilities and stockholders’ deficit
|
$
|
32,413,585
|
$
|
44,312,687
|
Nine
Months Ended
September
30,
|
|||||||
2007
|
2006
|
||||||
Revenues:
|
|||||||
Oil
and natural gas revenues
|
$
|
2,439,398
|
$
|
2,341,046
|
|||
Drilling
revenues
|
329,018
|
–
|
|||||
License
fees, royalties and related services
|
400,000
|
377,500
|
|||||
Total
revenues
|
3,168,416
|
2,718,546
|
|||||
Cost
and expenses:
|
|||||||
Production
and lease operating expenses
|
2,260,480
|
1,173,586
|
|||||
Drilling
operating expenses
|
764,748
|
180,754
|
|||||
Costs
attributable to license fees and related services
|
270,345
|
602,073
|
|||||
Exploration
costs
|
458,650
|
757,884
|
|||||
Revenue
sharing royalties
|
73,435
|
359,594
|
|||||
Depletion,
depreciation and amortization
|
1,406,051
|
992,506
|
|||||
Impairment
of oil and natural gas properties
|
7,195,367
|
1,994,202
|
|||||
Impairment
of investments
|
1,065,712
|
179,400
|
|||||
Accretion
of asset retirement obligation
|
117,305
|
81,027
|
|||||
Alternative
investment market fund raising activities
|
–
|
2,221,813
|
|||||
General
and administrative expenses
|
6,435,554
|
6,652,772
|
|||||
Total
cost and expenses
|
20,047,647
|
15,195,611
|
|||||
Loss
from operations
|
(16,879,231
|
)
|
(12,477,065
|
)
|
|||
Other
income (expense):
|
|||||||
Warrant
inducement expense
|
–
|
(10,934,480
|
)
|
||||
Penalties
for late payments to operator
|
–
|
(1,752,501
|
)
|
||||
Interest
expense, net
|
(5,792,616
|
)
|
(3,155,116
|
)
|
|||
Loss
on extinguishment of debt
|
–
|
(234,630
|
)
|
||||
Other
miscellaneous income, net
|
15,640
|
77,656
|
|||||
Total
other expense, net
|
(5,776,976
|
)
|
(15,999,071
|
)
|
|||
Net
loss
|
$
|
(22,656,207)
|
)
|
$
|
(28,476,136
|
)
|
|
Net
loss per common share:
|
|||||||
Basic
and diluted
|
$
|
(0.29)
|
)
|
$
|
(0.42
|
)
|
|
Weighted
average common shares outstanding:
|
|||||||
Basic
and diluted
|
78,547,313
|
)
|
67,412,436
|
Common
Stock
|
Additional
Paid-In
|
Accumulated
|
Treasury
|
Total
Stockholders’
|
|||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Stock
|
Deficit
|
||||||||||||||
Balance
at December 31, 2006
|
77,146,581
|
$
|
771
|
$
|
42,521,892
|
$
|
(59,258,571
|
)
|
$
|
(250,000
|
)
|
$
|
(16,985,908
|
)
|
|||||
Common
stock issued for cash for
cash
|
2,603,468
|
26
|
1,952,575
|
–
|
–
|
1,952,601
|
|||||||||||||
Stock
based compensation – common stock
|
3,470,312
|
35
|
2,602,699
|
–
|
–
|
2,602,734
|
|||||||||||||
Common
stock issued upon conversion of debt and accrued interest
|
75,883
|
1
|
56,911
|
–
|
–
|
56,912
|
|||||||||||||
Common
stock issued upon conversion of debt and accrued interest, related
party
|
269,500
|
3
|
202,122
|
–
|
–
|
202,125
|
|||||||||||||
Treasury
stock issued for cash
|
–
|
–
|
–
|
–
|
240,000
|
240,000
|
|||||||||||||
Common
stock offering costs
|
–
|
–
|
(1,249,646
|
)
|
–
|
–
|
(1,249,646
|
)
|
|||||||||||
Common
stock warrants issued as offering costs
|
–
|
–
|
1,131,636
|
–
|
–
|
1,131,636
|
|||||||||||||
Common
stock warrants issued in connection with notes payable conversion,
related
party
|
–
|
–
|
25,606
|
–
|
–
|
25,606
|
|||||||||||||
Common
stock warrants issued to extend note payable terms
|
–
|
–
|
130,000
|
–
|
–
|
130,000
|
|||||||||||||
Common
stock warrants issued to extend note payable terms, related
party
|
–
|
–
|
161,665
|
–
|
–
|
161,665
|
|||||||||||||
Stock
based compensation – options
|
–
|
–
|
664,140
|
–
|
–
|
664,140
|
|||||||||||||
Net
loss
|
–
|
–
|
–
|
(22,656,207
|
)
|
–
|
(22,656,207
|
)
|
|||||||||||
Balance
at September 30, 2007
|
83,565,744
|
$
|
836
|
$
|
48,199,600
|
(81,914,778
|
)
|
$
|
(10,000
|
)
|
$
|
(33,724,342
|
)
|
Nine
Months Ended
September
30,
|
|||||||
2007
|
2006
|
||||||
Cash
flows from operating activities:
|
|||||||
Net
loss
|
$
|
(22,656,207
|
)
|
$
|
(28,476,136
|
)
|
|
Adjustments
to reconcile net loss to net
|
|||||||
cash
used in operating activities:
|
|||||||
Depletion,
depreciation and amortization
|
1,406,051
|
992,506
|
|||||
Accretion
of asset retirement obligation
|
117,305
|
81,027
|
|||||
Loss
on disposal of assets
|
–
|
179
|
|||||
Impairment
of oil and natural gas properties
|
7,195,367
|
1,994,202
|
|||||
Impairment
of investment
|
1,065,712
|
179,400
|
|||||
Amortization
of debt discount
|
–
|
334,761
|
|||||
Amortization
of deferred financing costs
|
1,267,050
|
1,282,800
|
|||||
Loss
on early extinguishment of debt
|
–
|
234,630
|
|||||
Common
stock issued for penalty fees
|
–
|
1,000,000
|
|||||
Common
stock issued for services
|
–
|
1,508,625
|
|||||
Stock
based compensation
|
3,266,874
|
1,089,325
|
|||||
Common
stock warrants issued to non-employees for
services
|
–
|
433,497
|
|||||
Warrant
inducement expense
|
–
|
10,934,480
|
|||||
Changes
in operating assets and liabilities, net of effects of acquisition:
|
|||||||
Accounts
receivable
|
(656,047
|
)
|
545,630
|
||||
Other
receivable
|
(282,871
|
)
|
(347,978
|
)
|
|||
Inventories
|
284,873
|
(168,678
|
)
|
||||
Prepaid
expenses and other current assets
|
(83,548
|
)
|
122,479
|
||||
Accounts
payable
|
1,745,441
|
552,595
|
|||||
Accounts
payable to operators
|
834,606
|
(403,685
|
)
|
||||
Accrued
payroll and related taxes and benefits
|
(296,025
|
)
|
(190,676
|
)
|
|||
Accrued
liabilities
|
3,238,383
|
36,365
|
|||||
Deferred
revenue
|
(7,500
|
)
|
(110,000
|
)
|
|||
Net
cash used in operating activities
|
(3,560,536
|
)
|
(8,374,652
|
)
|
|||
Cash
flows from investing activities:
|
|||||||
Acquisition
of oil and natural gas property
|
–
|
(324,349
|
)
|
||||
Proceeds
from sale of oil and natural gas equipment
|
50,000
|
–
|
|||||
Proceeds
from disposition of oil and natural gas properties
|
2,250,000
|
–
|
|||||
Capital
expenditures for oil and natural gas properties
|
(7,293,005
|
)
|
(5,580,685
|
)
|
|||
Proceeds
from sale of property and equipment
|
–
|
8,829
|
|||||
Capital
expenditures for property and equipment
|
–
|
(2,091,725
|
)
|
||||
Change
in oil and natural gas property accrual and prepayments
|
3,694,739
|
(4,502,634
|
)
|
||||
Proceeds
received from disposal of other assets
|
500,000
|
–
|
|||||
Investment
in other assets
|
(167,293
|
)
|
(1,665,487
|
)
|
|||
Investment
in certificates of deposit
|
–
|
(339,000
|
)
|
||||
Net
cash used in investing activities
|
(965,559
|
)
|
(14,495,051
|
)
|
|||
|
|||||||
Cash
flows from financing activities:
|
|||||||
Proceeds
from production payment payable
|
–
|
222,000
|
|||||
Payment
on production payment payable
|
(14,482
|
)
|
(55,338
|
)
|
|||
Proceeds
from issuance of notes payable
|
–
|
21,789,000
|
|||||
Payments
on notes payable
|
(779,597
|
)
|
(638,170
|
)
|
|||
Proceeds
from issuance of notes payable, related party
|
532,333
|
319,472
|
|||||
Payments
on notes payable, related party
|
(220,665
|
)
|
(657,805
|
)
|
|||
Payment
of financing costs
|
–
|
(2,634,157
|
)
|
Nine
Months Ended
September
30,
|
|||||||
2007
|
2006
|
||||||
Cash
flows from financing activities:
|
|||||||
Proceeds
from treasury stock issued for cash
|
$
|
240,000
|
$
|
–
|
|||
Proceeds
from issuance of common stock
|
1,952,601
|
5,050,650
|
|||||
Common
stock offering costs
|
(118,010
|
)
|
–
|
||||
Net
cash provided by financing activities
|
1,592,180
|
23,395,652
|
|||||
Increase
(decrease) in cash and cash equivalents
|
(2,933,915
|
)
|
525,949
|
||||
Cash
and cash equivalents at beginning of period
|
2,965,893
|
149,543
|
|||||
Cash
and cash equivalents at end of period
|
$
|
31,978
|
$
|
675,492
|
|||
Supplemental
cash flow disclosures:
|
|||||||
Cash
paid for interest, net of amounts capitalized
|
$
|
1,422,143
|
$
|
1,392,077
|
|||
Non-cash
financing and investing activities:
|
|||||||
Notes
payable exchanged for common stock
|
$
|
250,000
|
$
|
2,517,792
|
|||
Accrued
interest exchanged for common stock
|
$
|
9,037
|
$
|
37,755
|
|||
Asset
retirement obligation
|
$
|
42,817
|
$
|
282,024
|
|||
Intangible
asset purchased with common stock
|
$
|
–
|
$
|
750,000
|
|||
Notes
payable issued to acquire intellectual property
|
$
|
–
|
$
|
3,650,000
|
|||
Common
stock warrants issued for note extension
|
$
|
291,665
|
$
|
–
|
|||
Common
stock warrants issued in connection with notes payable conversion,
related
party
|
$
|
25,606
|
$
|
–
|
|||
Common
stock warrants issued in connection with notes payable
|
$
|
–
|
$
|
102,111
|
|||
Common
stock warrants issued in connection with notes payable, related
parties
|
$
|
–
|
$
|
86,942
|
|||
Common
stock warrants issued as offering costs
|
$
|
1,131,636
|
$
|
176,184
|
|||
Revenue
sharing agreements entered into in connection with notes payable
|
$
|
–
|
$
|
108,663
|
|||
Notes
payable issued to purchase property and equipment
|
$
|
–
|
$
|
500,000
|
Note 1 – |
Financial
Statement Presentation
|
Note 2 – |
Summary
of Significant Accounting Policies
|
Note 2 – |
Summary
of Significant Accounting Policies
(Continued)
|
Note 2 – |
Summary
of Significant Accounting Policies
(Continued)
|
Buildings
|
15-20
years
|
Leasehold
improvements
|
Lease
term (5 years)
|
Field
service vehicles and equipment
|
3-10
years
|
Drilling
equipment
|
5-10
years
|
Office
equipment and computers
|
3-7
years
|
Furniture
and fixtures
|
5
years
|
Note 2 – |
Summary
of Significant Accounting Policies
(Continued)
|
Note 2 – |
Summary
of Significant Accounting Policies
(Continued)
|
Nine
Months Ended
September
30,
|
|||||||
2007
|
2006
|
||||||
Asset
retirement obligation at beginning of period
|
$
|
1,777,435
|
$
|
779,484
|
|||
Liabilities
incurred
|
42,817
|
1,283
|
|||||
Liabilities
associated with disposal of properties
|
(94,247
|
)
|
–
|
||||
Revision
|
–
|
280,741
|
|||||
Accretion
expense
|
117,305
|
81,027
|
|||||
Asset
retirement obligation at end of period
|
$
|
1,843,310
|
$
|
1,142,535
|
Note 2 – |
Summary
of Significant Accounting Policies
(Continued)
|
Note 2 – |
Summary
of Significant Accounting Policies
(Continued)
|
Note 3 – |
Divestiture
|
Note 4 – |
Intangibles
and Other Assets
|
Note 4 – |
Intangibles
and Other Assets
(Continued)
|
September
30,
2007
|
December
31,
2006
|
||||||
LHD
Technology Joint venture
|
$
|
15,000
|
$
|
15,000
|
|||
LHD
Technology Patent
|
4,750,000
|
4,750,000
|
|||||
Verdisys
License
|
1,300,000
|
1,300,000
|
|||||
6,065,000
|
6,065,000
|
||||||
Accumulated
amortization
|
(972,120
|
)
|
(337,385
|
)
|
|||
Intangible
assets, net
|
$
|
5,092,880
|
$
|
5,727,615
|
Note 4 – |
Intangibles
and Other Assets
(Continued)
|
2007
(4th
quarter)
|
$
|
211,578
|
||
2008
|
846,313
|
|||
2009
|
846,313
|
|||
2010
|
846,313
|
|||
2011
|
846,313
|
|||
2012
|
846,313
|
|||
Thereafter
|
634,737
|
|||
$
|
5,077,880
|
Note 5 – |
Debt
|
September
30,
2007
|
December
31,
2006
|
||||||
Notes
payable
|
$
|
399,878
|
$
|
1,229,475
|
|||
Notes
payable, related party
|
3,691,668
|
3,650,000
|
|||||
Convertible
notes payable
|
43,408,772
|
43,408,772
|
|||||
Convertible
notes payable, related party
|
770,000
|
700,000
|
|||||
48,270,318
|
48,988,247
|
||||||
Less
current maturities:
|
|||||||
Notes
payable
|
(43,808,650
|
)
|
(38,638,247
|
)
|
|||
Notes
payable, related party
|
(4,461,668
|
)
|
(3,650,000
|
)
|
|||
Notes
payable, net of current maturities
|
$
|
–
|
$
|
6,700,000
|
Note 5 – |
Debt
(Continued)
|
Note 5 – |
Debt
(Continued)
|
Nine
Months Ended
September
30,
|
|||||||
2007
|
2006
|
||||||
Interest
expense related to debt
|
$
|
4,580,422
|
$
|
1,700,865
|
|||
Amortization
of debt discount
|
–
|
334,761
|
|||||
Amortization
of deferred financing costs
|
1,267,050
|
1,282,800
|
|||||
Capitalized
interest
|
(33,981
|
)
|
(99,954
|
)
|
|||
Interest
income
|
(20,875
|
)
|
(63,356
|
)
|
|||
$
|
5,792,616
|
$
|
3,155,116
|
Note 6 – |
Production
Payment Payable
|
Note 6 – |
Production
Payment Payable
(Continued)
|
Note 7 – |
Stockholders’
Equity
|
Note 7 – |
Stockholders’
Equity (Continued)
|
Nine
Months Ended
September
30,
|
|||||||||||||
2007
|
2006
|
||||||||||||
Number
of
Shares
|
Weighted
Average Exercise Price
|
Number
of
Shares
|
Weighted
Average Exercise Price
|
||||||||||
Outstanding,
beginning of year
|
5,547,494
|
$
|
0.75
|
25,904,271
|
$
|
0.75
|
|||||||
Granted
|
4,737,387
|
0.75
|
2,625,978
|
0.75
|
|||||||||
Exercised
|
–
|
–
|
(22,915,255
|
)
|
0.75
|
||||||||
Expired
or cancelled
|
–
|
–
|
(67,500
|
)
|
0.75
|
||||||||
Outstanding,
end of year
|
10,284,881
|
$
|
0.75
|
5,547,494
|
$
|
0.75
|
|||||||
Exercisable,
end of year
|
10,284,881
|
$
|
0.75
|
5,547,494
|
$
|
0.75
|
Note 7 – |
Stockholders’
Equity (Continued)
|
Nine
Months Ended
September
30,
|
|||||||
2007
|
2006
|
||||||
|
|
||||||
Risk
free rate
|
4.23%
- 4.92%
|
|
4.20%
- 4.30%
|
|
|||
Expected
life
|
5
years
|
5
years
|
|||||
Volatility
|
38%
|
|
46%
|
|
|||
Dividend
yield
|
0%
|
|
0%
|
|
Note 7 – |
Stockholders’
Equity (Continued)
|
Nine
Months Ended
September
30,
|
|||||||||||||
2007
|
2006
|
||||||||||||
Number
of Shares
|
Weighted
Average Exercise Price
|
Number
of Shares
|
Weighted
Average Exercise Price
|
||||||||||
Outstanding,
beginning of year
|
8,600,000
|
$
|
0.73
|
6,425,000
|
$
|
0.75
|
|||||||
Granted
|
1,850,000
|
0.85
|
2,125,000
|
0.66
|
|||||||||
Exercised
|
–
|
–
|
–
|
–
|
|||||||||
Expired
or cancelled
|
–
|
–
|
–
|
–
|
|||||||||
Outstanding,
end of year
|
10,450,000
|
$
|
0.75
|
8,550,000
|
$
|
0.73
|
|||||||
Exercisable,
end of year
|
10,200,000
|
$
|
0.75
|
8,025,000
|
$
|
0.73
|
Nine
Months Ended
September
30,
|
|||||||
2007
|
2006
|
||||||
|
|
||||||
Risk
free rate
|
4.23%
- 4.92%
|
|
4.20%
- 4.30%
|
|
|||
Expected
life
|
5-10
years
|
5-10
years
|
|||||
Volatility
|
38%
|
|
46%
|
|
|||
Dividend
yield
|
0%
|
|
0%
|
|
Note 8 – |
Related
Party Transactions
|
Note 8 – |
Related
Party Transactions
(Continued)
|
Nine
Months Ended September 30, 2007
|
|||||||||||||
Cash
|
Common
Stock Options
|
Warrants
|
Total
|
||||||||||
Consulting
fees-board members
|
$
|
–
|
$
|
471,900
|
$
|
–
|
$
|
471,900
|
|||||
Consulting
fees-officers and employees
|
136,812
|
–
|
–
|
136,812
|
|||||||||
Rental
fees-board member
|
2,100
|
–
|
–
|
2,100
|
|||||||||
Note
extension and conversion-board members and their immediate
family
|
–
|
–
|
187,271
|
187,271
|
|||||||||
$
|
138,912
|
$
|
471,900
|
$
|
187,271
|
$
|
798,083
|
||||||
Consulting
fees-board members
|
$
|
306,000
|
$
|
897,000
|
$
|
–
|
$
|
1,203,000
|
|||||
Consulting
fees-officers and their
immediate
family
|
34,910
|
–
|
–
|
34,910
|
|||||||||
Note 8 – |
Related
Party Transactions
(Continued)
|
Nine
Months Ended September 30, 2006
|
|||||||||||||
Cash
|
Common
Stock
Options
|
Common
Stock
|
Total
|
||||||||||
Finance
costs-board members and
their immediate family
|
12,000
|
–
|
–
|
12,000
|
|||||||||
Rental
fees-board member
|
2,800
|
–
|
–
|
2,800
|
|||||||||
Purchase
of intellectual property-board
member
|
–
|
–
|
750,000
|
750,000
|
|||||||||
$
|
355,710
|
$
|
897,000
|
$
|
750,000
|
$
|
2,002,710
|
Note 9 – |
Federal
Income Tax
|
Nine
Months Ended September 30,
|
|||||||
2007
|
2006
|
||||||
Federal
income tax expense (benefit) at statutory rate
|
(34
|
)%
|
(34
|
)%
|
|||
Change
in valuation allowance
|
34
|
%
|
34
|
%
|
|||
Total
income tax provision
|
–
|
%
|
–
|
%
|
Note 10 – |
Commitments
and Contingencies
|
Note 10 – |
Commitments
and Contingencies
(Continued)
|
Note 11 – |
Reporting
by Business Segments
|
Nine
Months Ended
|
|||||||
September
30,
|
|||||||
2007
|
2006
|
||||||
Revenues:
|
|||||||
Oil
and natural gas exploration and production
|
$
|
2,439,398
|
$
|
2,341,046
|
|||
Drilling
services
|
329,018
|
–
|
|||||
Lateral
drilling services
|
400,000
|
377,500
|
|||||
Total
|
3,168,416
|
2,718,546
|
|||||
Operating
income (loss):
|
|||||||
Production
and lease operating expenses
|
(10,017,273
|
)
|
(4,438,409
|
)
|
|||
Drilling
operating expenses
|
(497,470
|
)
|
(217,730
|
)
|
|||
Costs
attributable to license fees and related services
|
(505,080
|
)
|
(350,380
|
)
|
|||
Total
|
(11,019,823
|
)
|
(5,006,519
|
)
|
|||
Corporate
expenses (1)
|
(4,793,696
|
)
|
(5,069,333
|
)
|
|||
Alternative
investment market fund raising activities
|
–
|
(2,221,813
|
)
|
||||
Impairment
of investment
|
(1,065,712
|
)
|
(179,400
|
)
|
|||
Warrant
inducement expense
|
–
|
(10,934,480
|
)
|
||||
Penalties
for late payments to operator
|
–
|
(1,752,501
|
)
|
||||
Interest
expense, net
|
(5,792,616
|
)
|
(3,155,116
|
)
|
|||
Loss
on extinguishment of debt
|
–
|
(234,630
|
)
|
||||
Other
miscellaneous income, net
|
15,640
|
77,656
|
|||||
Net
loss
|
$
|
(22,656,207)
|
)
|
$
|
(28,476,136
|
)
|
Note 11 – |
Reporting
by Business Segments
(Continued)
|
Nine
Months Ended
|
|||||||
September
30,
|
|||||||
2007
|
2006
|
||||||
Depletion,
depreciation and amortization:
|
|||||||
Oil
and natural gas exploration and production
|
$
|
728,065
|
$
|
805,987
|
|||
Drilling
services
|
5,465
|
26,608
|
|||||
Lateral
drilling services
|
634,735
|
125,806
|
|||||
Other
|
37,786
|
34,105
|
|||||
Total
|
$
|
1,406,051
|
$
|
992,506
|
|||
Impairment
of oil and natural gas properties
|
$
|
7,195,367
|
$
|
1,994,202
|
|||
Capital
expenditures (2):
|
|||||||
Oil
and natural gas exploration and production
|
$
|
3,580,688
|
$
|
10,244,171
|
|||
Drilling
services
|
–
|
1,756,073
|
|||||
Lateral
drilling services
|
–
|
99,516
|
|||||
Other
|
17,578
|
75,281
|
|||||
Total
|
$
|
3,598,266
|
$
|
12,175,040
|
|||
Total
assets:
|
|||||||
Oil
and natural gas exploration and production
|
$
|
24,767,941
|
$
|
17,707,992
|
|||
Drilling
services
|
29,562
|
2,263,727
|
|||||
Lateral
drilling services
|
5,391,129
|
6,475,742
|
|||||
Other
|
2,224,953
|
2,891,310
|
|||||
Total
|
$
|
32,413,585
|
$
|
29,338,771
|
(1) |
Includes
non-cash charges for the fair value of stock options granted to
employees
and non-employee directors
for services of $664,140 and $1,089,305 in the 2007 and 2006 periods,
respectively.
|
(2) |
Includes
capital expenditures for oil and natural gas properties, capital
expenditures for property and equipment,
change in oil and natural gas properties accrual, and purchase
of
intangible assets.
|
Note 12 – |
Subsequent
Events
|
Note 12 – |
Subsequent
Events (Continued)
|
December
31,
|
|||||||
2006
|
2005
|
||||||
Assets
|
|||||||
Current
assets
|
|||||||
Cash
and cash equivalents
|
$
|
2,965,893
|
$
|
149,543
|
|||
Accounts
receivable
|
468,080
|
809,540
|
|||||
Other
receivable
|
477,688
|
89,480
|
|||||
Inventories
|
464,346
|
160,822
|
|||||
Prepayments
to operator
|
3,694,739
|
–
|
|||||
Prepaid
expenses and other current assets
|
205,087
|
280,092
|
|||||
Deferred
financing costs, net
|
937,279
|
–
|
|||||
|
|||||||
Total
current assets
|
9,213,112
|
1,489,477
|
|||||
Oil
and natural gas properties (successful efforts method of accounting)
|
|||||||
Proved
|
21,146,409
|
10,568,756
|
|||||
Unproved
|
6,669,088
|
1,611,310
|
|||||
27,815,497
|
12,180,066
|
||||||
Less
accumulated depletion, depreciation and amortization
|
(2,005,235
|
)
|
(706,153
|
)
|
|||
Oil
and natural gas properties, net
|
25,810,262
|
11,473,913
|
|||||
Property
and equipment
|
|||||||
Land
|
112,961
|
112,961
|
|||||
Buildings
|
240,500
|
140,000
|
|||||
Leasehold
improvements
|
244,026
|
58,461
|
|||||
Office
equipment and computers
|
68,198
|
52,679
|
|||||
Furniture
and fixtures
|
205,749
|
146,822
|
|||||
Field
service vehicles and equipment
|
621,763
|
178,700
|
|||||
Drilling
equipment
|
215,868
|
188,515
|
|||||
1,709,065
|
878,138
|
||||||
Less
accumulated depreciation
|
(154,867
|
)
|
(43,256
|
)
|
|||
Property
and equipment, net
|
1,554,198
|
834,882
|
|||||
Intangible
assets, net
|
5,727,615
|
1,315,000
|
|||||
Other
assets
|
2,007,500
|
482,910
|
|||||
Total
assets
|
$
|
44,312,687
|
$
|
15,596,182
|
December
31,
|
|||||||
2006
|
2005
|
||||||
Liabilities
and Stockholders’ Deficit
|
|||||||
Current
liabilities
|
|||||||
Accounts
payable
|
$
|
1,280,004
|
$
|
939,266
|
|||
Accounts
payable to operators
|
103,802
|
5,620,791
|
|||||
Accrued
payroll and related taxes and benefits
|
1,204,845
|
1,290,986
|
|||||
Accrued
liabilities
|
1,144,906
|
963,381
|
|||||
Current
maturity of notes payable, net of discount
|
38,638,247
|
572,283
|
|||||
Current
maturities of notes payable, related parties, net of discount
|
3,650,000
|
529,917
|
|||||
Total
current liabilities
|
46,021,804
|
9,916,624
|
|||||
Notes
payable, net of current maturities
|
6,000,000
|
1,200,000
|
|||||
Notes
payable, related parties, net of current maturities
|
700,000
|
700,000
|
|||||
Production
payment payable
|
6,714,356
|
6,275,000
|
|||||
Deferred
revenue
|
85,000
|
195,000
|
|||||
Asset
retirement obligation
|
1,777,435
|
779,484
|
|||||
Total
liabilities
|
61,298,595
|
19,066,108
|
|||||
Commitments
and contingencies
|
–
|
–
|
|||||
Stockholders’
deficit
|
|||||||
Preferred
stock, $0.00001 par value; 50,000,000 shares
authorized;
zero shares issued and outstanding
|
–
|
–
|
|||||
Common
stock, $0.00001 par value; 250,000,000 shares
|
|||||||
authorized;
77,146,581 and 44,327,940 shares issued and
76,813,248
and 44,327,940 shares outstanding at December 31, 2006
and
2005, respectively
|
771
|
443
|
|||||
Additional
paid-in capital
|
42,521,892
|
19,167,293
|
|||||
Deferred
stock based compensation
|
–
|
(201,600
|
)
|
||||
Accumulated
deficit
|
(59,258,571
|
)
|
(22,436,062
|
)
|
|||
Treasury
stock, at cost (333,333 and 0 shares at
December
31,
2006 and 2005, respectively)
|
(250,000
|
)
|
–
|
||||
Total
stockholders’ deficit
|
(16,985,908
|
)
|
(3,469,926
|
)
|
|||
Total
liabilities and stockholders’ deficit
|
$
|
44,312,687
|
$
|
15,596,182
|
Year
Ended December 31,
|
|||||||
2006
|
2005
|
||||||
Revenues
|
|||||||
Oil
and natural gas revenues
|
$
|
2,979,219
|
$
|
713,239
|
|||
Drilling
revenues
|
66,344
|
–
|
|||||
License
fees, royalties and related services
|
377,500
|
1,330,603
|
|||||
Total
revenues
|
3,423,063
|
2,043,842
|
|||||
Cost
and expenses
|
|||||||
Production
and lease operating expenses
|
1,725,211
|
342,364
|
|||||
Drilling
operating expenses
|
324,628
|
–
|
|||||
Costs
attributable to license fees and related services
|
616,496
|
1,425,366
|
|||||
Exploration
costs
|
882,884
|
763,428
|
|||||
Revenue
sharing royalties
|
389,757
|
276,235
|
|||||
Depletion,
depreciation and amortization
|
1,760,401
|
741,442
|
|||||
Impairment
of oil and natural gas properties
|
4,843,688
|
6,330,320
|
|||||
Impairment
of investment
|
179,400
|
97,600
|
|||||
Accretion
of asset retirement obligation
|
107,596
|
14,299
|
|||||
Alternative
investment market fund raising activities
|
2,666,587
|
142,542
|
|||||
General
and administrative expenses
|
8,157,225
|
6,435,982
|
|||||
Total
cost and expenses
|
21,653,873
|
16,569,578
|
|||||
Loss
from operations
|
(18,230,810
|
)
|
(14,525,736
|
)
|
|||
Other
income (expense)
|
|||||||
Gain
on lawsuit settlements, net
|
–
|
799,458
|
|||||
Warrant
inducement expense
|
(10,934,480
|
)
|
–
|
||||
Loss
on disposal of rigs
|
(768,205
|
)
|
–
|
||||
Penalties
for late payments to operator
|
(2,152,501
|
)
|
–
|
||||
Interest
expense, net
|
(4,468,373
|
)
|
(3,737,158
|
)
|
|||
Loss
on early extinguishment of debt
|
(234,630
|
)
|
(455,410
|
)
|
|||
Other
miscellaneous expense, net
|
(33,510
|
)
|
(3,683
|
)
|
|||
Total
other expense, net
|
(18,591,699
|
)
|
(3,396,793
|
)
|
|||
Net
loss
|
$
|
(36,822,509
|
)
|
$
|
(17,922,529
|
)
|
|
Net
loss per common share
|
|||||||
Basic
and diluted
|
$
|
(0.53
|
)
|
$
|
(0.60
|
)
|
|
Weighted
average common shares outstanding:
|
|||||||
Basic
and diluted
|
69,760,828
|
)
|
30,077,241
|
Common
Stock
|
Additional
Paid-In
|
Deferred
Stock
Based
|
Accumulated
|
Treasury
|
Total
Stockholders’
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Compensation
|
Deficit
|
Stock
|
Deficit
|
||||||||||||||||
Balance
at December 31, 2004
|
28,217,462
|
$
|
282
|
$
|
3,612,709
|
$
|
–
|
$
|
(4,513,533
|
)
|
$
|
–
|
$
|
(900,542
|
)
|
|||||||
Common
stock issued for cash for
cash
|
6,030,878
|
60
|
4,523,095
|
–
|
–
|
–
|
4,523,155
|
|||||||||||||||
Common
stock issued for services
|
1,711,500
|
17
|
1,283,608
|
–
|
–
|
–
|
1,283,625
|
|||||||||||||||
Common
stock issued upon the exercise of options
|
400,000
|
4
|
299,996
|
–
|
–
|
–
|
300,000
|
|||||||||||||||
Common
stock issued upon the exercise of warrants
|
377,500
|
4
|
283,121
|
–
|
–
|
–
|
283,125
|
|||||||||||||||
Common
stock issued upon the conversion of debt and interest
|
7,590,600
|
76
|
5,692,874
|
–
|
–
|
–
|
5,692,950
|
|||||||||||||||
Common
stock offering costs
|
–
|
–
|
(322,781
|
)
|
–
|
–
|
–
|
(322,781
|
)
|
|||||||||||||
Common
stock warrants granted in connection
|
||||||||||||||||||||||
with
the issuance of common stock
|
–
|
–
|
322,781
|
–
|
–
|
–
|
322,781
|
|||||||||||||||
Common
stock warrants granted in connection
with notes payable
|
–
|
–
|
162,336
|
–
|
–
|
–
|
162,336
|
|||||||||||||||
Common
stock warrants granted in connection with notes payable, related
parties
|
–
|
–
|
650,412
|
–
|
–
|
–
|
650,412
|
|||||||||||||||
Common
stock warrants granted to extend notes payable terms
|
–
|
–
|
25,330
|
–
|
–
|
–
|
25,330
|
|||||||||||||||
Common
stock warrants granted in connection with the execution of revenue
sharing
agreements
|
–
|
–
|
26,754
|
–
|
–
|
–
|
26,754
|
|||||||||||||||
Common
stock warrants granted in connection with the sale of well
bores
|
–
|
–
|
63,232
|
–
|
–
|
–
|
63,232
|
Common
Stock
|
Additional
Paid-In
|
Deferred
Stock
Based
|
Accumulated
|
Treasury
|
Total
Stockholders’
|
||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Compensation
|
Deficit
|
Stock
|
Deficit
|
|||||||||||||||||||
Common
stock warrants granted for services
|
–
|
$
|
–
|
$
|
1,082,825
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
1,082,825
|
||||||||||||
Stock
based compensation - options
|
–
|
–
|
1,232,000
|
(1,232,000
|
)
|
–
|
–
|
–
|
|||||||||||||||||
Amortization
of stock based compensation - options
|
–
|
–
|
–
|
1,030,400
|
–
|
–
|
1,030,400
|
||||||||||||||||||
Beneficiary
conversion feature in connection with
convertible
notes payable, related party
|
–
|
–
|
29,860
|
–
|
–
|
–
|
29,860
|
||||||||||||||||||
Beneficiary
conversion feature in connection with
convertible
notes payable
|
–
|
–
|
199,141
|
–
|
–
|
–
|
199,141
|
||||||||||||||||||
Net
loss
|
–
|
–
|
–
|
–
|
(17,922,529
|
)
|
–
|
(17,922,529
|
)
|
||||||||||||||||
Balance
at December 31, 2005
|
44,327,940
|
443
|
19,167,293
|
(201,600
|
)
|
(22,436,062
|
)
|
–
|
(3,469,926)
|
||||||||||||||||
Deferred
compensation reversal related to
adoption
of SFAS No.123(R)
|
–
|
–
|
(201,600
|
)
|
201,600
|
–
|
–
|
–
|
|||||||||||||||||
Common
stock issued for cash for
cash
|
6,760,865
|
68
|
5,050,582
|
–
|
–
|
–
|
5,050,650
|
||||||||||||||||||
Common
stock issued for services
|
2,011,500
|
20
|
1,508,605
|
–
|
–
|
–
|
1,508,625
|
||||||||||||||||||
Common
stock issued to purchase
intellectual
assets
|
1,000,000
|
10
|
749,990
|
–
|
–
|
–
|
750,000
|
||||||||||||||||||
Common
stock issued in exchange for cancellation of warrants
|
18,305,545
|
183
|
10,934,297
|
–
|
–
|
–
|
10,934,480
|
Common
Stock
|
Additional
Paid-In
|
Deferred
Stock
Based
|
Accumulated
|
Treasury
|
Total
Stockholders’
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Compensation
|
Deficit
|
Stock
|
Deficit
|
||||||||||||||||
Common
stock issued upon the conversion of debt and interest
|
3,407,398
|
$
|
34
|
$
|
2,555,513
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
2,555,547
|
|||||||||
Common
stock issued to settle penalty fees
|
1,333,333
|
13
|
999,987
|
–
|
–
|
–
|
1,000,000
|
|||||||||||||||
Purchase
of common stock, 333,333 shares, at
cost
|
–
|
–
|
–
|
–
|
–
|
(250,000
|
)
|
(250,000
|
)
|
|||||||||||||
Common
stock offering costs
|
–
|
–
|
(176,184
|
)
|
–
|
–
|
–
|
(176,184
|
)
|
|||||||||||||
Common
stock warrants granted in connection
|
||||||||||||||||||||||
with
the issuance of common stock
|
–
|
–
|
176,184
|
–
|
–
|
–
|
176,184
|
|||||||||||||||
Common
stock warrants granted in connection
with
notes payable
|
–
|
–
|
102,111
|
–
|
–
|
–
|
102,111
|
|||||||||||||||
Common
stock warrants granted in connection with notes payable, related
parties
|
–
|
–
|
86,942
|
–
|
–
|
–
|
86,942
|
|||||||||||||||
Common
stock warrants granted for services
|
–
|
–
|
443,352
|
–
|
–
|
–
|
443,352
|
|||||||||||||||
Cancellation
of common stock warrants
|
–
|
–
|
(9,855
|
)
|
–
|
–
|
–
|
(9,855
|
)
|
|||||||||||||
Stock
based compensation - options
|
–
|
–
|
1,134,675
|
–
|
–
|
–
|
1,134,675
|
|||||||||||||||
Net
loss
|
–
|
–
|
–
|
–
|
(36,822,509
|
)
|
–
|
(36,822,509
|
)
|
|||||||||||||
Balance
at December 31, 2006
|
77,146,581
|
$
|
771
|
$
|
42,521,892
|
$
|
–
|
$
|
(59,258,571
|
)
|
$
|
(250,000
|
)
|
$
|
(16,985,908
|
)
|
Year
Ended December 31,
|
|||||||
2006
|
2005
|
||||||
Cash
flows from operating activities:
|
|||||||
Net
loss
|
$
|
(36,822,509
|
)
|
$
|
(17,922,529
|
)
|
|
Adjustments
to reconcile net loss to net
|
|||||||
cash
used in operating activities:
|
|||||||
Depletion,
depreciation and amortization
|
1,760,401
|
741,442
|
|||||
Accretion
of asset retirement obligation
|
107,596
|
14,299
|
|||||
Gain
on lawsuit settlements
|
–
|
(399,458
|
)
|
||||
Loss
on disposal of assets
|
768,205
|
–
|
|||||
Impairment
of oil and natural gas properties
|
4,843,688
|
6,330,320
|
|||||
Impairment
of investment
|
179,400
|
97,600
|
|||||
Amortization
of debt discount
|
334,761
|
1,000,247
|
|||||
Amortization
of deferred financing costs
|
2,015,609
|
2,189,192
|
|||||
Loss
on early extinguishment of debt
|
234,630
|
455,410
|
|||||
Common
stock issued to settle penalty fees
|
1,000,000
|
–
|
|||||
Common
stock issued for services
|
1,508,625
|
1,283,625
|
|||||
Common
stock warrants granted to non-employees for services
|
433,497
|
1,082,825
|
|||||
Common
stock warrants granted to extend notes payable terms
|
–
|
25,330
|
|||||
Stock
based compensation-options
|
1,134,675
|
1,030,400
|
|||||
Warrant
inducement expense
|
10,934,480
|
–
|
|||||
Revenue
sharing agreements exchanged for services
|
–
|
649,380
|
|||||
Changes
in operating assets and liabilities, net of effects of acquisitions:
|
|||||||
Accounts
receivable
|
341,461
|
(809,234
|
)
|
||||
Other
receivable
|
(244,235
|
)
|
(9,413
|
)
|
|||
Inventories
|
(303,524
|
)
|
(149,008
|
)
|
|||
Prepaid
expenses and other current assets
|
19,984
|
38,317
|
|||||
Accounts
payable
|
340,738
|
827,422
|
|||||
Accounts
payable to operators
|
(224,007
|
)
|
327,369
|
||||
Accrued
payroll and related taxes and benefits
|
(86,141
|
)
|
674,311
|
||||
Accrued
liabilities
|
452,076
|
816,629
|
|||||
Deferred
revenue
|
(110,000
|
)
|
195,000
|
||||
Net
cash used in operating activities
|
(11,380,590
|
)
|
(1,510,524
|
)
|
|||
Cash
flows from investing activities:
|
|||||||
Acquisition
of oil and natural gas properties
|
(6,599,263
|
)
|
(8,487,818
|
)
|
|||
Capital
expenditures for oil and natural gas properties
|
(7,669,068
|
)
|
(13,179,150
|
)
|
|||
Capital
expenditures for property and equipment
|
(2,254,380
|
)
|
(236,185
|
)
|
|||
Proceeds
from sale of assets
|
1,558,829
|
–
|
|||||
Change
in oil and natural gas properties accrual and prepayments
|
(8,987,721
|
)
|
5,292,982
|
||||
Proceeds
from sale of oil and natural gas well bores
|
–
|
2,500,000
|
|||||
Proceeds
from sale of net revenue interests and sharing agreements
|
–
|
210,000
|
|||||
Purchase
of intangible assets
|
(250,000
|
)
|
(1,397,600
|
)
|
|||
Investment
in other assets
|
(1,535,712
|
)
|
(410,610
|
)
|
|||
Investment
in certificates of deposit
|
(339,000
|
)
|
(15,000
|
)
|
|||
Net
cash used in investing activities
|
(26,076,315
|
)
|
(15,723,381
|
)
|
Year
Ended December 31,
|
|||||||
2006
|
2005
|
||||||
Cash
flows from financing activities:
|
|||||||
Proceeds
from borrowings, production payment payable
|
222,000
|
6,275,000
|
|||||
Payment
on production payment payable
|
(55,338
|
)
|
–
|
||||
Proceeds
from issuance of notes payable
|
39,197,772
|
2,990,000
|
|||||
Payments
on notes payable
|
(644,525
|
)
|
(305,000
|
)
|
|||
Proceeds
from issuance of notes payable, related parties
|
319,472
|
4,543,000
|
|||||
Payments
on notes payable, related parties
|
(657,805
|
)
|
(264,041
|
)
|
|||
Payment
of financing costs
|
(2,908,971
|
)
|
(1,730,348
|
)
|
|||
Purchase
of treasury stock
|
(250,000
|
)
|
–
|
Proceeds
from issuance of common stock
|
$
|
5,050,650
|
$
|
4,523,155
|
|||
Proceeds
from exercise of common stock options and warrants
|
–
|
583,125
|
|||||
Net
cash provided by financing activities
|
40,273,255
|
16,614,891
|
|||||
Increase
(decrease) in cash and cash equivalents
|
2,816,350
|
(619,014
|
)
|
||||
Cash
and cash equivalents at beginning of year
|
149,543
|
768,557
|
|||||
Cash
and cash equivalents at end of year
|
$
|
2,965,893
|
$
|
149,543
|
|||
Supplemental
cash flow disclosures:
|
|||||||
Cash
paid for interest, net of amounts capitalized
|
$
|
1,825,574
|
$
|
52,448
|
|||
Non
cash financing and investing activities:
|
|||||||
Notes
payable exchanged for common stock
|
$
|
2,517,792
|
$
|
5,570,209
|
|||
Accrued
interest exchanged for common stock
|
$
|
37,755
|
$
|
122,741
|
|||
Note
payable exchanged for working interest in oil
and natural gas well bores
|
$
|
–
|
$
|
500,000
|
|||
Asset
retirement obligation incurred
|
$
|
890,355
|
$
|
727,603
|
|||
Intangible
asset purchased with common stock
|
$
|
750,000
|
$
|
–
|
|||
Notes
payable, related party, issued to acquire intellectual
property
|
$
|
3,650,000
|
$
|
–
|
|||
Notes
payable issued in connection with acquisition of oil and natural
gas property
|
$
|
6,000,000
|
$
|
–
|
|||
Property
and equipment purchased with note payable
|
$
|
500,000
|
$
|
–
|
|||
Common
stock warrants granted in connection with notes payable
|
$
|
102,111
|
$
|
162,336
|
|||
Common
stock warrants granted in connection with notes payable, related
parties
|
$
|
86,942
|
$
|
650,412
|
|||
Common
stock warrants granted in connection with revenue sharing
agreements
|
$
|
–
|
$
|
26,754
|
|||
Common
stock warrants granted in connection with sale of well bores
|
$
|
–
|
$
|
63,232
|
|||
Common
stock warrants granted as offering costs
|
$
|
176,184
|
$
|
322,781
|
|||
Beneficial
conversion feature in connection with convertible debt
|
$
|
–
|
$
|
199,141
|
|||
Beneficial
conversion feature in connection with convertible debt, related
party
|
$
|
–
|
$
|
29,860
|
|||
Revenue
sharing agreements entered in connection with notes payable
|
$
|
108,663
|
$
|
134,151
|
|||
Revenue
sharing agreements entered in connection with notes payable,
related parties
|
$
|
–
|
$
|
749
|
Note 1 – |
Financial
Statement Presentation
|
Note 2 – |
Summary
of Significant Accounting Policies
|
Note 2 – |
Summary
of Significant Accounting Policies
(Continued)
|
Note 2 – |
Summary
of Significant Accounting Policies
(Continued)
|
Note 2 – |
Summary
of Significant Accounting Policies
(Continued)
|
Buildings
|
15-20
years
|
Leasehold
improvements
|
Lease
term (5 years)
|
Field
service vehicles and equipment
|
3-10
years
|
Drilling
equipment
|
5-10
years
|
Office
equipment and computers
|
3-7
years
|
Furniture
and fixtures
|
5
years
|
Note 2 – |
Summary
of Significant Accounting Policies
(Continued)
|
2006
|
2005
|
||||||
Asset
retirement obligation at beginning of year
|
$
|
779,484
|
$
|
37,582
|
|||
Liabilities
incurred
|
609,614
|
727,603
|
|||||
Revisions
to previous estimates
|
280,741
|
–
|
|||||
Accretion
expense
|
107,596
|
14,299
|
|||||
Asset
retirement obligation at end of year
|
$
|
1,777,435
|
$
|
779,484
|
Note 2 – |
Summary
of Significant Accounting Policies
(Continued)
|
Note 2 – |
Summary
of Significant Accounting Policies
(Continued)
|
Note 2 – |
Summary
of Significant Accounting Policies
(Continued)
|
Note 3 – |
Oil
and Natural Gas Properties
|
Note 3 – |
Oil
and Natural Gas Properties
(Continued)
|
Note 3 – |
Oil
and Natural Gas Properties
(Continued)
|
Other
receivable
|
$
|
80,066
|
||
Inventories
|
11,814
|
|||
Oil
and natural gas properties
|
7,355,297
|
|||
Property
and equipment
|
451,161
|
|||
Liabilities
assumed
|
(80,066
|
)
|
||
Asset
retirement obligation
|
(450,454
|
)
|
||
Purchase
price
|
$
|
7,367,818
|
Other
receivable
|
$
|
39,898
|
||
Oil
and natural gas properties
|
5,696,857
|
|||
Property
and equipment
|
355,000
|
|||
Liabilities
assumed
|
(39,898
|
)
|
||
Asset
retirement obligation
|
(262,466
|
)
|
||
Purchase
price
|
$
|
5,789,391
|
Note 3 – |
Oil
and Natural Gas Properties
(Continued)
|
Oil
and natural gas properties
|
$
|
6,364,773
|
||
Property
and equipment
|
60,903
|
|||
Asset
retirement obligation
|
(345,431
|
)
|
||
Purchase
price
|
$
|
6,080,245
|
Note 3 – |
Oil
and Natural Gas Properties
(Continued)
|
Note 4 – |
Intangibles
and Other Assets
|
Note 4 – |
Intangibles
and Other Assets
(Continued)
|
Note 4 – |
Intangibles
and Other Assets
(Continued)
|
2006
|
2005
|
||||||
LHD
Technology Joint Venture
|
$
|
15,000
|
$
|
15,000
|
|||
LHD
Technology Patent
|
4,750,000
|
-
|
|||||
Verdisys
License
|
1,300,000
|
1,300,000
|
|||||
6,065,000
|
1,315,000
|
||||||
Accumulated
amortization
|
(337,385
|
)
|
-
|
||||
Intangible
assets, net
|
$
|
5,727,615
|
$
|
1,315,000
|
2007
|
$
|
846,313
|
||
2008
|
846,313
|
|||
2009
|
846,313
|
|||
2010
|
846,313
|
|||
2011
|
846,313
|
|||
Thereafter
|
1,481,050
|
|||
$
|
5,712,615
|
Note 5 – |
Debt
|
2006
|
2005
|
||||||
Notes
payable
|
$
|
1,229,475
|
$
|
1,425,000
|
|||
Notes
payable, related party
|
3,650,000
|
605,000
|
|||||
Convertible
notes payable
|
43,408,772
|
411,125
|
|||||
Convertible
notes payable, related party
|
700,000
|
700,000
|
|||||
48,988,247
|
3,141,125
|
||||||
Less
unamortized debt discount
|
–
|
(138,925
|
)
|
||||
48,988,247
|
3,002,200
|
||||||
Less
current maturities:
|
|||||||
Notes
payable, net of discount
|
(38,638,247
|
)
|
(572,283
|
)
|
|||
Notes
payable, related party, net of discount
|
(3,650,000
|
)
|
(529,917
|
)
|
|||
Notes
payable, net of current maturities and
discount
|
$
|
6,700,000
|
$
|
1,900,000
|
Note 5 – |
Debt
(Continued)
|
Note
5 –
|
Debt
(Continued)
|
Note 5 – |
Debt
(Continued)
|
Note 5 – |
Debt
(Continued)
|
1) |
as
of December 31, 2006 and 2005, a total of 13.5% net revenue interest
in
all wells in which the Company shall have an interest, not to exceed
$4,000,000 per year of the Company’s net revenue, as defined;
|
2) |
an
approximate aggregate 4.8% and 2.6% net revenue interest in seven
wells
owned by the Company in South Belridge, California as of December
31, 2006
and 2005, respectively. The fair value of the net revenue interest
was
determined based on the present value of the underlying wells’ future net
cash flows discounted at 10% and recorded as a debt discount totaling
$108,663 and $134,900 during the year ended December 31, 2006 and
2005,
respectively. The debt discount is being amortized to interest
expense;
|
3) |
as
of December 31, 2006 and 2005, a total 20% working interest in the
Company’s interest in a well bore on the Company’s California property.
The well bore assignment was issued to a related party note holder
as
consideration for entering into a prior loan with the Company. The
fair
value of the well bore assignment incentive was determined based
on the
present value of the underlying well’s future net cash flows discounted at
10%. The estimated fair value of the well bore assignment totaled
$162,920
and was recorded as other expense during the year ended December
31, 2005,
the year it was acquired;
|
4)
|
as
of December 31, 2006 and 2005, a total 20% net revenue interest in
field
net revenues, as defined, generated from certain of the Company’s oil and
natural gas properties in Kentucky and California;
and
|
5)
|
as
of December 31, 2006, an aggregate 58.5% overriding royalty interest,
as
defined, in a well named McDermott Estate #5 located in Union Parish,
Louisiana.
|
Note
5 –
|
Debt
(Continued)
|
2006
|
2005
|
||||||
Interest
expense related to debt
|
$
|
2,324,433
|
$
|
773,879
|
|||
Amortization
of debt discount
|
334,761
|
1,000,247
|
|||||
Amortization
of deferred financing costs
|
2,015,609
|
2,189,192
|
|||||
Capitalized
interest
|
(141,985
|
)
|
(225,431
|
)
|
|||
Interest
income
|
(64,445
|
)
|
(729
|
)
|
|||
$
|
4,468,373
|
$
|
3,737,158
|
Note 6 – |
Production
Payment Payable
|
Note 7 – |
Revenue
Sharing Agreements
|
Note 7 – |
Revenue
Sharing Agreements
(Continued)
|
Note 8 – |
Sale
of Well Bores
|
Note 8 – |
Sale
of Well Bores (Continued)
|
Note 9 – |
Stockholders’
Equity
|
Note 9 – |
Stockholders’
Equity (Continued)
|
Note 9 – |
Stockholders’
Equity (Continued)
|
Note 9 – |
Stockholders’
Equity (Continued)
|
2006
|
2005
|
||||||||||||
Number
of
Shares
|
Weighted
Average Exercise Price
|
Number
of
Shares
|
Weighted
Average Exercise Price
|
||||||||||
Outstanding,
beginning of year
|
25,904,271
|
$
|
0.75
|
7,547,871
|
$
|
0.75
|
|||||||
Granted
|
2,625,978
|
0.75
|
18,733,900
|
0.75
|
|||||||||
Exercised
|
(22,915,255
|
)
|
0.75
|
(377,500
|
)
|
0.75
|
|||||||
Expired
or cancelled
|
(67,500
|
)
|
0.75
|
–
|
–
|
||||||||
Outstanding,
end of year
|
5,547,494
|
$
|
0.75
|
25,904,271
|
$
|
0.75
|
|||||||
Exercisable,
end of year
|
5,547,494
|
$
|
0.75
|
25,904,271
|
$
|
0.75
|
2006
|
2005
|
||||||
|
|||||||
Risk
free rate
|
4.20%
- 4.30%
|
|
3.39%
- 4.14%
|
|
|||
Expected
life
|
5
years
|
3-5
years
|
|||||
Volatility
|
46%
|
|
1%
|
|
|||
Dividend
yield
|
|
0%
|
|
0%
|
|
Note 9 – |
Stockholders’
Equity (Continued)
|
Note 9 – |
Stockholders’
Equity (Continued)
|
2006
|
2005
|
||||||||||||
Number
of Shares
|
Weighted
Average Exercise Price
|
Number
of Shares
|
Weighted
Average Exercise Price
|
||||||||||
Outstanding,
beginning of year
|
6,425,000
|
$
|
0.75
|
250,000
|
$
|
0.75
|
|||||||
Granted
|
2,175,000
|
0.66
|
6,575,000
|
0.75
|
|||||||||
Exercised
|
–
|
–
|
(400,000
|
)
|
0.75
|
||||||||
Expired
or cancelled
|
–
|
–
|
–
|
–
|
|||||||||
Outstanding,
end of year
|
8,600,000
|
$
|
0.73
|
6,425,000
|
$
|
0.75
|
|||||||
Exercisable,
end of year
|
8,075,000
|
$
|
0.73
|
5,625,000
|
$
|
0.75
|
2006
|
2005
|
||||||
|
|
||||||
Risk
free rate
|
4.20%
- 4.30%
|
|
3.39%
- 4.14%
|
|
|||
Expected
life
|
5-10
years
|
5-10
years
|
|||||
Volatility
|
46%
|
|
1%
|
|
|||
Dividend
yield
|
0%
|
|
0%
|
|
Note 9 – |
Stockholders’
Equity (Continued)
|
2006
|
2005
|
||||||||||||
Number
of Shares
|
Weighted
Average Exercise Price
|
Number
of Shares
|
Weighted
Average Exercise Price
|
||||||||||
Non-vested,
beginning of year
|
800,000
|
$
|
0.75
|
–
|
$
|
–
|
|||||||
Granted
|
2,175,000
|
0.66
|
6,575,000
|
0.75
|
|||||||||
Vested
|
(2,450,000
|
)
|
0.67
|
(5,775,000
|
)
|
0.75
|
|||||||
Expired
or cancelled
|
–
|
–
|
–
|
–
|
|||||||||
Non-vested
, end of year
|
525,000
|
$
|
0.75
|
800,000
|
$
|
0.75
|
Note 10 – |
Related
Party Transactions
|
Note 10 – |
Related
Party Transactions
(Continued)
|
1)
|
an
8.5% net revenue interest in all wells in which the Company shall
have an
interest, not to exceed $4,000,000 per year of the Company’s net revenue,
as defined;
|
2) |
a
0.01428% net revenue interest in seven wells owned by the Company
in South
Belridge, California. The fair value of the net revenue interest
was
determined based on the present value of the underlying wells’ future net
cash flows discounted at 10% and recorded as a debt discount totaling
$749
during the year ended December 31,
2005;
|
3)
|
a
20% working interest in the Company’s interest in a well bore on the
Company’s California property. The well bore assignment was received by a
related party note holder as consideration for entering into a prior
loan
with the Company. The fair value of the well bore assignment was
determined based on the present value of the underlying well’s future net
cash flows discounted at 10%. The estimated fair value of the assignment
totaled $162,920 and was recorded as other expense during the year
ended
December 31, 2005; and
|
4)
|
as
of December 31, 2006, an 8.5% overriding royalty interest, as defined,
in
a well named McDermott Estate #5 located in Union Parish, Louisiana.
|
Note 10 – |
Related
Party Transactions
(Continued)
|
Year
Ended December 31, 2006
|
|||||||||||||
Cash
|
Common
Stock
Options
|
Common
Stock
|
Total
|
||||||||||
Consulting
fees-board members
|
$
|
306,000
|
$
|
923,100
|
$
|
–
|
$
|
1,229,100
|
|||||
Consulting
fees-officers and their immediate
family
|
37,000
|
–
|
–
|
37,000
|
|||||||||
Commissions-employee
|
200,000
|
–
|
–
|
200,000
|
|||||||||
Rental
expense-board member
|
4,900
|
–
|
–
|
4,900
|
|||||||||
Finance
costs-board member
|
12,000
|
–
|
–
|
12,000
|
|||||||||
Purchase
of intellectual property-board
member
|
250,000
|
–
|
750,000
|
1,000,000
|
|||||||||
$
|
809,900
|
$
|
923,100
|
$
|
750,000
|
$
|
2,483,000
|
Note 10 – |
Related
Party Transactions
(Continued)
|
Year
Ended December 31, 2005
|
||||||||||||||||
Cash
|
Common
Stock Options
|
Common
Stock
|
Warrants
|
Total
|
||||||||||||
Consulting
fees-board members
|
$
|
3,000
|
$
|
585,900
|
$
|
375,000
|
$
|
236,500
|
$
|
1,200,400
|
||||||
Consulting
fees-officers
|
1,800
|
–
|
–
|
–
|
1,800
|
|||||||||||
Consulting
fees-consultant
|
–
|
–
|
8,625
|
–
|
8,625
|
|||||||||||
Marketing
costs-board members
|
9,000
|
–
|
–
|
–
|
9,000
|
|||||||||||
Finance
costs-board members
|
50,000
|
–
|
–
|
715,554
|
765,554
|
|||||||||||
Purchase
of intellectual property - board member
|
100,000
|
–
|
–
|
–
|
100,000
|
|||||||||||
$
|
163,800
|
$
|
585,900
|
$
|
383,625
|
$
|
952,054
|
$
|
2,085,379
|
|||||||
Note 11 – |
General
and Administrative
Expenses
|
2006
|
2005
|
||||||
Payroll,
payroll taxes, and related benefits
|
$
|
5,024,402
|
$
|
2,528,345
|
|||
Consulting
services
|
939,069
|
1,882,844
|
|||||
Commissions
and marketing costs
|
343,698
|
67,209
|
|||||
Legal
and professional
|
628,965
|
414,605
|
|||||
Travel
and entertainment
|
639,839
|
937,253
|
|||||
Office
and equipment lease
|
167,490
|
129,853
|
|||||
Insurance
|
123,728
|
147,789
|
|||||
Other
expenses
|
290,034
|
328,084
|
|||||
Total
|
$
|
8,157,225
|
$
|
6,435,982
|
Note 12 – |
Federal
Income Tax
|
2006
|
2005
|
||||||
Deferred
tax assets:
|
|||||||
Net
operating loss carry forwards
|
$
|
16,438,924
|
$
|
7,163,568
|
|||
Stock
based compensation
|
1,168,216
|
631,687
|
|||||
Other
|
–
|
161,362
|
|||||
|
|||||||
Total
deferred tax assets
|
17,607,140
|
7,956,617
|
Note 12 – |
Federal
Income Tax (Continued)
|
2006
|
2005
|
||||||
Deferred
tax liabilities:
|
|||||||
Basis
difference in property and equipment
|
1,224,437
|
355,770
|
|||||
Other
|
9,357
|
–
|
|||||
Total
deferred tax liabilities
|
1,233,794
|
355,770
|
|||||
Total
deferred tax assets, net
|
16,373,346
|
7,600,847
|
|||||
Valuation
allowance
|
(16,373,346
|
)
|
(7,600,847
|
)
|
|||
Net
deferred tax assets
|
$
|
–
|
$
|
–
|
2006
|
2005
|
||||||
Federal
income tax expense (benefit) at statutory rate
|
(34
|
)%
|
(34
|
)%
|
|||
Change
in valuation allowance
|
34
|
%
|
34
|
%
|
|||
Total
income tax provision
|
–
|
%
|
–
|
%
|
Note 13 – |
Commitments
and Contingencies
|
Note 13 – |
Commitments
and Contingencies
(Continued)
|
· |
Both
parties will release all claims and lawsuits. Metro will forgive
the
Company for unpaid expenses allegedly owed by the Company related
to the
Oklahoma properties. The Company will release all claims to any funds
held
in suspense and allow those funds to be released to Metro. The Company
will be released from all plugging cost associated with the wells.
|
· |
The
AMI/DP Agreement dated July 26, 2004 was terminated and the Company
no
longer has any rights or claims under such agreement.
|
· |
Metro
will pay the Company $500,000 cash.
|
· |
Metro
will assign to the Company a 100% working interest and 81.25% NRI
in an
approximate 640 acre oil and natural gas lease located in Barber
County,
Kansas with a fair value of
$250,000.
|
·
|
Metro
and the Company will agree to grant each other easement rights across
other properties Metro owns in Kansas that are near or adjacent to
the
Kansas property assigned to the extent necessary, and to the extent
it
can, so that the Company and Metro can connect to pipelines.
|
Note 13 – |
Commitments
and Contingencies
(Continued)
|
Year
Ended
December
31,
|
||||
2007
|
$
|
139,144
|
||
2008
|
143,756
|
|||
2009
|
123,000
|
|||
Total
minimum lease payments
|
$
|
405,900
|
Note 14 – |
Reporting
by Business Segments
|
Note 14 – |
Reporting
by Business Segments
(Continued)
|
Year
Ended December 31,
|
|||||||
2006
|
2005
|
||||||
Revenues:
|
|||||||
Oil
and natural gas exploration and production
|
$
|
2,979,219
|
$
|
713,239
|
|||
Drilling
services
|
66,344
|
–
|
|||||
Lateral
drilling services
|
377,500
|
1,330,603
|
|||||
Total
|
3,423,063
|
2,043,842
|
|||||
Operating
income (loss):
|
|||||||
Oil
and natural gas exploration and production
|
(8,667,525
|
)
|
(8,424,804
|
)
|
|||
Drilling
services
|
(349,506
|
)
|
–
|
||||
Lateral
drilling services
|
(576,381
|
)
|
(194,763
|
)
|
|||
Total
|
(9,593,412
|
)
|
(8,619,567
|
)
|
|||
Corporate
expenses (1)
|
(5,791,411
|
)
|
(5,666,027
|
)
|
|||
Alternative
investment market fund raising activities
|
(2,666,587
|
)
|
(142,542
|
)
|
|||
Impairment
of investment
|
(179,400
|
)
|
(97,600
|
)
|
|||
Gain
on lawsuit settlements, net
|
–
|
799,458
|
|||||
Warrant
inducement expense
|
(10,934,480
|
)
|
–
|
||||
Loss
on disposal of assets
|
(768,205
|
)
|
–
|
||||
Penalties
for late payments to operator
|
(2,152,501
|
)
|
–
|
||||
Interest
expense, net
|
(4,468,373
|
)
|
(3,737,158
|
)
|
|||
Loss
on extinguishment of debt
|
(234,630
|
)
|
(455,410
|
)
|
|||
Other
miscellaneous expense, net
|
(33,510
|
)
|
(3,683
|
)
|
|||
Net
loss
|
$
|
(36,822,509)
|
)
|
$
|
(17,922,529
|
)
|
|
Depletion,
depreciation and amortization:
|
|||||||
Oil
and natural gas exploration and production
|
$
|
1,347,137
|
$
|
706,679
|
|||
Drilling
services
|
30,148
|
–
|
|||||
Lateral
drilling services
|
337,385
|
–
|
|||||
Other
|
45,731
|
34,763
|
|||||
Total
|
$
|
1,760,401
|
$
|
741,442
|
|||
Impairment
of oil and natural gas properties:
|
$
|
4,843,688
|
$
|
6,330,320
|
|||
Capital
expenditures (2):
|
|||||||
Oil
and natural gas exploration and production
|
$
|
16,807,126
|
$
|
8,018,036
|
|||
Drilling
services
|
1,866,392
|
–
|
|||||
Lateral
drilling services
|
410,636
|
1,397,600
|
|||||
Other
|
77,015
|
104,317
|
|||||
Total
|
$
|
19,161,169
|
$
|
9,519,953
|
|||
Total
assets:
|
|||||||
Oil
and natural gas exploration and production
|
$
|
32,135,951
|
$
|
12,850,375
|
|||
Drilling
services
|
47,644
|
–
|
|||||
Lateral
drilling services
|
6,204,684
|
1,908,508
|
|||||
Other
|
5,924,408
|
837,299
|
|||||
Total
|
$
|
44,312,687
|
$
|
15,596,182
|
(1) |
Includes
non-cash charges for the fair value of stock options granted to
employees
and non-employee directors
for services of $1,134,675 and $1,030,400 in 2006 and 2005,
respectively.
|
(2)
|
Includes
capital expenditures for oil and natural gas properties, capital
expenditures for property and equipment,
change in oil and natural gas properties accrual, and purchase
of
intangible assets.
|
Note 15 – |
Supplementary
Financial Information on Oil and Natural Gas Exploration,
Development
and Production Activities
(Unaudited)
|
2006
|
2005
|
||||||
Revenues
|
$
|
2,979,219
|
$
|
713,239
|
|||
Production
(lifting) costs
|
|||||||
Production
and lease operating expenses
|
1,725,211
|
342,364
|
|||||
Revenue
sharing royalties
|
389,757
|
276,235
|
|||||
Exploration
costs
|
882,884
|
763,428
|
|||||
Impairment
of oil and natural gas properties
|
4,843,688
|
6,330,320
|
|||||
Accretion
of asset retirement obligation
|
107,596
|
14,299
|
|||||
Depreciation,
depletion and amortization
|
1,299,083
|
706,679
|
|||||
Total
costs
|
9,248,219
|
8,433,325
|
|||||
Pretax
income (loss) from producing activities
|
(6,269,000
|
)
|
(7,720,086
|
)
|
|||
Income
tax expense
|
–
|
–
|
|||||
Results
of oil and natural gas producing activities
(excluding
overhead and interest costs)
|
$
|
(6,269,000
|
)
|
$
|
(7,720,086
|
)
|
2006
|
2005
|
||||||
Property
acquisition costs:
|
|||||||
Unproved
|
$
|
6,094,136
|
$
|
1,120,000
|
|||
Proved
|
5,929,225
|
6,904,843
|
|||||
Exploration
costs
|
85,453
|
2,174,789
|
|||||
Development
costs
|
7,446,629
|
10,889,002
|
|||||
Asset
retirement obligations
|
890,355
|
727,602
|
|||||
Total
costs incurred
|
$
|
20,445,798
|
$
|
21,816,236
|
Note 15 – |
Supplementary
Financial Information on Oil and Natural Gas Exploration,
Development
and Production Activities (Unaudited)
(Continued)
|
Barrels
of
Oil
and Condensate
|
|||||||
2006
|
2005
|
||||||
Proved
developed and undeveloped reserves:
|
|||||||
Beginning
of year
|
82,289
|
685
|
|||||
Purchase
of oil and natural gas property in place
|
2,435,779
|
–
|
|||||
Discoveries
and extensions
|
–
|
92,420
|
|||||
Revisions
|
(28,473
|
)
|
–
|
||||
Sale
of oil and natural gas properties in place
|
–
|
–
|
|||||
Production
|
(16,167
|
)
|
(10,816
|
)
|
|||
End
of year
|
2,473,428
|
82,289
|
|||||
Proved
developed reserves at beginning of year
|
29,211
|
685
|
|||||
Proved
developed reserves at end of year
|
674,358
|
29,211
|
Note 15 – |
Supplementary
Financial Information on Oil and Natural Gas Exploration,
Development
and Production Activities (Unaudited)
(Continued)
|
Million
Cubic Feet
of
Natural Gas
|
|||||||
2006
|
2005
|
||||||
Proved
developed and undeveloped reserves:
|
|||||||
Beginning
of year
|
4,928,839
|
–
|
|||||
Purchase
of oil and natural gas property in place
|
–
|
4,461,788
|
|||||
Discoveries
and extensions
|
67,686
|
499,112
|
|||||
Revisions
|
433,095
|
–
|
|||||
Sale
of oil and natural gas properties in place
|
–
|
–
|
|||||
Production
|
(313,423
|
)
|
(32,061
|
)
|
|||
End
of year
|
5,116,197
|
4,928,839
|
|||||
Proved
developed reserves at beginning of year
|
4,625,302
|
–
|
|||||
Proved
developed reserves at end of year
|
5,116,197
|
4,625,302
|
2006
|
2005
|
||||||
Future
cash inflows
|
$
|
168,738,327
|
$
|
55,190,760
|
|||
Future
oil and natural gas operating expenses
|
(50,374,509
|
)
|
(22,844,409
|
)
|
|||
Future
development costs
|
(4,144,583
|
)
|
(4,726,913
|
)
|
|||
Future
income tax expenses
|
(15,413,067
|
)
|
–
|
||||
Future
net cash flows
|
98,806,168
|
27,619,438
|
|||||
10%
annual discount for estimating timing of cash
flow
|
(44,300,302
|
)
|
(14,340,168
|
)
|
|||
Standardized
measure of discounted future net
cash flow
|
$
|
54,505,866
|
$
|
13,279,270
|
Note 15 – |
Supplementary
Financial Information on Oil and Natural Gas Exploration,
Development
and Production Activities (Unaudited)
(Continued)
|
2006
|
2005
|
||||||
Changes
due to current-year operations:
|
|||||||
Sale
of oil and natural gas, net of oil and nature
gas operating expenses
|
$
|
(864,251
|
)
|
$
|
(94,641
|
)
|
|
Extensions
and discoveries
|
203,551
|
(223,052
|
)
|
||||
Development
costs incurred
|
6,846,278
|
–
|
|||||
Purchase
of oil and gas properties
|
57,031,266
|
13,639,736
|
|||||
Changes
due to revisions in standardized variables:
|
|||||||
Prices
and operating expenses
|
(9,709,782
|
)
|
(1,483
|
)
|
|||
Income
taxes
|
(8,502,532
|
)
|
–
|
||||
Estimated
future development costs
|
(2,898,848
|
)
|
–
|
||||
Revision
of quantities
|
274,309
|
–
|
|||||
Sales
of reserves in place
|
–
|
–
|
|||||
Accretion
of discount
|
1,327,927
|
(3,744
|
)
|
||||
Production
rates, timing and other
|
(2,481,322
|
)
|
(104
|
)
|
|||
Net
of change
|
41,226,596
|
13,316,712
|
|||||
Beginning
of year
|
13,279,270
|
(37,442
|
)
|
||||
End
of year
|
$
|
54,505,866
|
$
|
13,279,270
|
Note 16 – |
Subsequent
Events
|
Note 16 – |
Subsequent
Events (Continued)
|
Note 16 – |
Subsequent
Events (Continued)
|