Texas
|
|
20-0650828
|
(State
or other jurisdiction
of
incorporation or organization)
|
|
(I.R.S.
Employer Identification No.)
|
|
Accelerated
filer o
|
|
|
|
|
Non-accelerated
filer o
|
|
|
(Do
not check if a smaller reporting company)
|
|
Smaller
reporting company x
|
|
|
Page
|
PART
I
|
|
|
ITEM
1.
|
BUSINESS
|
1
|
ITEM
2.
|
FINANCIAL
INFORMATION
|
13
|
ITEM
3.
|
PROPERTIES
|
26
|
ITEM
4.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
28
|
ITEM
5.
|
DIRECTORS
AND EXECUTIVE OFFICERS
|
30
|
ITEM
6.
|
EXECUTIVE
COMPENSATION
|
34
|
ITEM
7.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR
INDEPENDENCE
|
37
|
ITEM
8.
|
LEGAL
PROCEEDINGS
|
40
|
ITEM
9.
|
MARKET
PRICE OF AND DIVIDENDS ON THE COMPANY’S COMMON EQUITY AND RELATED
STOCKHOLDER MATTERS
|
41
|
ITEM
10.
|
RECENT
SALES OF UNREGISTERED SECURITIES
|
41
|
ITEM
11.
|
DESCRIPTION
OF THE COMPANY’S SECURITIES
|
46
|
ITEM
12.
|
INDEMNIFICATION
OF DIRECTORS AND OFFICERS
|
49
|
ITEM
13.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
49
|
ITEM
14.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURES
|
49
|
ITEM
15.
|
FINANCIAL
STATEMENTS AND EXHIBITS
|
50
|
|
|
|
SIGNATURES
|
53
|
|
|
|
|
INDEX
TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
§
|
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 secondary and tertiary 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 2008-09
|
Active Wells
December 2007
|
|||||
Marion–Louisiana
|
—
|
476
|
|||||
Days
Creek–Arkansas
|
18
|
4
|
|||||
Delhi–Louisiana
|
16
|
—
|
|||||
Belton–Kentucky
|
1
|
2
|
|||||
South
Belridge–California (sold in 2008)
|
—
|
9
|
|||||
Stephens
(Deep)–Arkansas
|
4
|
2
|
|||||
Stephens
(Jones)–Arkansas
|
1
|
—
|
|||||
Total
|
40
|
493
|
|
2007
|
12/31/2007
|
Average
|
|||||||||||||||||||||||||
|
Production
|
Proved
|
Working
|
Developed Acreage
|
Undeveloped Acreage
|
Total Acreage
|
||||||||||||||||||||||
|
BOE
|
Reserves-BOE
|
Interest
|
Gross
|
Net
|
Gross
|
Net
|
Gross
|
Net
|
|||||||||||||||||||
Marion–LA
|
36,627
|
298,025
|
100.00
|
%
|
10,300
|
10,300
|
11,200
|
11,200
|
21,500
|
21,500
|
||||||||||||||||||
Days
Creek–AR
|
7,246
|
551,959
|
85.00
|
%
|
480
|
408
|
260
|
221
|
740
|
629
|
||||||||||||||||||
Delhi–LA
|
5,203
|
1,976,170
|
95.77
|
%
|
520
|
498
|
880
|
843
|
1,400
|
1,341
|
||||||||||||||||||
Hospah–NM
|
—
|
—
|
100.00
|
%
|
—
|
—
|
2,080
|
2,080
|
2,080
|
2,080
|
||||||||||||||||||
Belton–
KY
|
803
|
5,580
|
100.00
|
%
|
110
|
110
|
9,215
|
9,215
|
9,325
|
9,325
|
||||||||||||||||||
South
Belridge–CA
|
22,261
|
60,814
|
50.00
|
%
|
45
|
23
|
1,830
|
915
|
1,875
|
938
|
||||||||||||||||||
Stephens
(Deep)–AR
|
705
|
38,170
|
24.00
|
%
|
80
|
19
|
1,034
|
248
|
1,114
|
267
|
||||||||||||||||||
Stephens
(Jones)–AR
|
—
|
24,890
|
75.00
|
%
|
—
|
—
|
40
|
30
|
40
|
30
|
||||||||||||||||||
Total
|
72,845
|
2,955,608
|
11,535
|
11,358
|
26,539
|
24,752
|
38,074
|
36,110
|
|
·
|
Wells:
476 currently producing though existing pipeline needs modernization
and
enhancement
|
|
·
|
The
Company currently has a 100% working interest (“WI”) and an average 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/repair program to handle
increased production of natural gas
|
|
·
|
Developing
strategic plan for exploration and development of deeper prospective
pay
zones
|
|
·
|
Wells:
13 existing wells with ten planned workovers
|
|
·
|
The
Company currently has a 85% WI and a 57.25% NRI
|
|
·
|
There
are four actively operating oil and natural gas wells in the Smackover
Zone
|
|
·
|
Developing
strategic plan for additional in-field drilling and
development
|
|
·
|
Proved
oil reserves in the Mengel Sands
|
|
·
|
Wells:
12 productive wells are in place and completed
|
|
·
|
The
Company currently has a 95.77% WI and a 82.67% NRI
|
|
·
|
Active
well workover program on existing oil wells
|
|
·
|
Developing
strategic plan for implementation of waterflood
program
|
|
·
|
The
Company has a 100% WI and an 73.3% NRI on its first 2,080 acres in
Hospah
|
|
·
|
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 currently 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:
five wells drilled and two of those wells are completed
|
|
·
|
The
Company currently has a 24% WI and a 16.5% NRI at depths of 2,500
feet and
deeper
|
|
·
|
The
Company currently has a 75% WI and a 45.75% NRI in the Jones #1
well
|
|
Year Ended December 31,
|
||||||
|
2007
|
2006
|
|||||
Production
volumes:
|
|||||||
Oil
(Bbls)
|
23,880
|
16,167
|
|||||
Natural
gas (Mcf)
|
293,788
|
313,585
|
|||||
Barrel
of oil equivalent (BOE)
|
72,845
|
68,431
|
|||||
|
|||||||
Average
sales prices:
|
|||||||
Oil
(per Bbl)
|
$
|
71.77
|
$
|
62.57
|
|||
Natural
gas (per Mcf)
|
$
|
6.20
|
$
|
6.27
|
|||
Barrel
of oil equivalent (per BOE)
|
$
|
48.54
|
$
|
43.54
|
|||
|
|||||||
Average
costs (per BOE) (1)
|
$
|
43.36
|
$
|
30.91
|
(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)
|
143,806
|
2,480,489
|
2,624,295
|
|||||||
Natural
gas (Mcf)
|
1,987,875
|
—
|
1,987,875
|
|||||||
Total
proved reserves (BOE)
|
475,119
|
2,480,489
|
2,955,608
|
|||||||
PV-10
Value (1)(2)
|
$
|
4,845,085
|
$
|
100,019,176
|
$
|
104,864,261
|
(1)
|
The
PV-10 value as of December 31, 2007 is pre-tax and was determined by
using the December 31, 2007 sales prices, which averaged $92.79 per
Bbl of oil, $6.46 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
$29,301,076 and $16,026,188, respectively. Accordingly, the after-tax
PV-10 value of Total Proved Reserves (or “Standardized Measure of
Discounted Future Net Cash Flows”) is
$88,838,073.
|
|
Year
Ended December 31,
|
||||||
|
2007
|
2006
|
|||||
Property
acquisition costs:
|
|||||||
Unproved
|
$
|
778,312
|
$
|
6,094,136
|
|||
Proved
|
4,726,215
|
5,929,225
|
|||||
Exploration
costs
|
3,227,137
|
85,453
|
|||||
Development
costs
|
3,704,171
|
7,446,629
|
|||||
Asset
retirement obligation (1)
|
330,299
|
890,355
|
|||||
|
|||||||
Total
costs incurred
|
$
|
12,766,134
|
$
|
20,445,798
|
(1)
|
Includes
non-cash asset retirement obligations accrued in accordance with
SFAS No.
143 of $330,299 and $890,355, respectively, for the years ended
December 31, 2007 and 2006,
respectively.
|
|
Company
|
||||||||||||||||||
|
Operated
|
Other
|
Total
|
||||||||||||||||
|
Gross
|
Net
|
Gross
|
Net
|
Gross
|
Net
|
|||||||||||||
Oil
|
38
|
34.1
|
9
|
6.8
|
47
|
40.9
|
|||||||||||||
Natural
gas
|
515
|
515.0
|
—
|
—
|
515
|
515.0
|
|||||||||||||
Total
|
553
|
549.1
|
9
|
6.8
|
562
|
555.9
|
|
Year
Ended December 31,
|
||||||||||||
|
2007
|
2006
|
|||||||||||
|
Gross
|
Net
|
Gross
|
Net
|
|||||||||
Exploratory
Wells
|
|||||||||||||
Productive
|
4
|
2.5
|
—
|
—
|
|||||||||
Nonproductive
|
—
|
—
|
—
|
—
|
|||||||||
Total
|
4
|
2.5
|
—
|
—
|
|||||||||
Development
Wells
|
|||||||||||||
Productive
|
—
|
—
|
1
|
1
|
|||||||||
Nonproductive
|
—
|
—
|
—
|
—
|
|||||||||
Total
|
—
|
—
|
1
|
1
|
A.
|
Axiom
TEP, LLC and Delhi Oil & Gas, LLC controlling the two Louisiana
properties
|
|
B.
|
Smackover
Creek Energy, LLC and DC Operating Co., LLC for two Arkansas
properties
|
|
C.
|
HM
Operating Company, LLC and MTEP Clovis (being formed) for two New
Mexico
acquisitions
|
|
D.
|
Mud
River Energy, LLC controlling the Company’s Kentucky
operations
|
|
E.
|
Tiger
Bend Gas Pipeline, LLC controlling the Company’s Louisiana pipeline
holdings
|
|
F.
|
MTEP
Technologies, LLC a technology holding firm for the non conventional
Radial/Lateral Drilling Licensing, LLC (being formed) owned by the
Company
|
|
G.
|
Tiger
Bend Drilling, LLC provides vertical well drilling
services
|
|
Year Ended December 31,
|
||||||
|
2007
|
2006
|
|||||
Interconn
Resources, Inc. (1)
|
39
|
%
|
51
|
%
|
|||
Lion
Oil Trading & Transportation, Inc. (1)
|
17
|
%
|
–
|
||||
Plains
Marketing, LP (1)
|
10
|
%
|
–
|
||||
Orchard
Petroleum, Inc. (2)
|
32
|
%
|
47
|
%
|
(1)
|
The
Company does not have a formal purchase agreement with this customer, but
sells production on a month-to-month basis at spot prices adjusted
for
field differentials.
|
(2)
|
Orchard
Petroleum, Inc is the operator of the Company’s wells in California and
sells production on the Company’s behalf to Kern Oil & Refining, Co.
and Aera Energy, LLC.
|
·
|
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
|
South
Belridge
Field (CA)
|
Days
Creek
Field (AR)
|
Stephens
Field
(AR)
|
Belton
Field
(KY)
|
Marion
Field
(LA)
|
Delhi
Field
(LA)
|
Hospah
Field
(NM)
|
|||||||||||||||||
|
|||||||||||||||||||||||||
RI
and ORRI assumed in acquisition of property
|
25.00
|
%
|
25.00
|
%
|
25.00
|
%
|
6.25
|
%
|
23.00
|
%(a)
|
12.83
|
%
|
|||||||||||||
Oladipo
Aluko
|
01/01/07
|
1.00
|
%
|
1.00
|
%
|
1.00
|
%
|
||||||||||||||||||
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
|
09/01/07
|
10.0
|
%
|
||||||||||||||||||||||
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
|
%
|
(a)
|
Estimated average for the 499 wells
acquired.
|
Plan
|
Interest
|
2007
|
2006
|
|||||||
$4M
Net Distribution (1)
|
||||||||||
Unrelated
parties
|
9.00
|
%
|
$
|
11,490
|
$
|
14,513
|
||||
Related
parties
|
28.00
|
%
|
35,746
|
45,151
|
||||||
SB
& Belton Field RSA (2)
|
||||||||||
Unrelated
parties
|
5.36
|
%
|
17,283
|
27,626
|
||||||
Related
parties
|
14.64
|
%
|
47,206
|
75,455
|
||||||
SB
7 Well Program (3)
|
||||||||||
Unrelated
parties
|
4.78
|
%
|
3,685
|
19,620
|
||||||
Related
parties
|
–
|
%
|
–
|
–
|
||||||
Marion
Field RSA (4)
|
||||||||||
Unrelated
parties
|
0.20
|
%
|
–
|
141
|
||||||
Related
parties
|
1.20
|
%
|
–
|
845
|
||||||
Total
|
$
|
115,410
|
$
|
183,351
|
(1)
|
$4M
Net Distribution provides participants a percentage of the first
$4,000,000 per year of the Company’s net operating revenue. The net
operating revenue subject to the net revenue sharing arrangement
declines
by 2.5% per annum beginning January 1, 2008 and terminates in 40
years.
|
(2)
|
SB
& Belton Field RSA provides participants a net profits interest in
the
Company’s South Belridge Field and the original 3,008 acre lease of the
Company’s Belton Field.
|
(3)
|
SB
7 Well Program provides participants a net profits interest in
seven
certain wells of the Company’s South Belridge
Field.
|
(4)
|
Marion
Field RSA provides participants a net profits interest in the Company’s
Marion Field.
|
Name
and Address of Beneficial Owner
|
Common Stock
Beneficially
Owned
|
Percentage of
Class
|
|||||
|
|
|
|||||
Maxim
TEP Limited
|
21,700,000
|
17.3
|
%
|
||||
1
London Wall
|
|||||||
London
EC 2Y 5AB
|
|||||||
|
|||||||
Harvey
Pensack (1)
|
12,352,421
|
9.6
|
%
|
||||
7309
Barclay Court
|
|||||||
University
Park, FL 34201
|
|||||||
|
|||||||
Carl
Landers (2)
|
7,275,000
|
5.8
|
%
|
||||
141
S. Union Street
|
|||||||
Madisonville,
KY 42431
|
|||||||
|
|||||||
Robert
McCann (3)
|
6,618,334
|
5.3
|
%
|
||||
160
Yacht Club Way
|
|||||||
Hypoluxo,
FL 33462
|
Name
and Address of Beneficial Owner
|
Common Stock
Beneficially
Owned
|
Percentage of
Class
|
|||||
|
|
|
|||||
Harvey
Pensack (1)
|
12,352,421
|
9.6
|
%
|
||||
7309
Barclay Court
|
|||||||
University
Park, FL 34201
|
|||||||
|
|||||||
Carl
Landers (2)
|
7,275,000
|
5.8
|
%
|
||||
141
S. Union Street
|
|||||||
Madisonville,
KY 42431
|
|||||||
|
|||||||
W.
Marvin Watson (3)
|
5,566,549
|
4.4
|
%
|
||||
9400
Grogan’s Mill Road, St 205
|
|||||||
The
Woodlands, TX 77380
|
|||||||
|
|||||||
Dr.
John P. Ritota, Jr. (4)
|
4,126,667
|
3.2
|
%
|
||||
919
Seagate Drive
|
|||||||
Delray
Beach, FL 33483
|
|||||||
|
|||||||
Dan
Williams (5)
|
3,105,528
|
2.5
|
%
|
||||
594
Sawdust Road #382
|
|||||||
The
Woodlands, TX 77380
|
|||||||
|
|||||||
Eugene
Fusz (6)
|
2,669,232
|
2.1
|
%
|
||||
223
Park Avenue
|
|||||||
Palm
Beach, FL 33401
|
|||||||
|
|||||||
Robert
Sepos (7)
|
2,835,877
|
2.2
|
%
|
||||
87
Robindale Circle
|
|||||||
The
Woodlands, TX 77382
|
|||||||
|
|||||||
John
J. Dorgan (8)
|
1,965,675
|
1.6
|
%
|
||||
555
Byron Street
|
|||||||
Palo
Alto, CA 94301
|
|||||||
|
|||||||
Dominick
F. Maggio (9)
|
1,300,339
|
1.0
|
%
|
||||
2205
Riva Row, Suite 2113
|
|||||||
The
Woodlands, TX 77380
|
|||||||
|
|||||||
Robert
D. Johnson (10)
|
1,695,768
|
1.3
|
%
|
||||
13606
Bermuda Dunes Court
|
|||||||
Houston,
TX 77069
|
|||||||
|
|||||||
Steve
Warner (11)
|
1,025,000
|
0.8
|
%
|
||||
400
N Flagler Drive, #1601
|
|||||||
Delray
Beach, FL 33401
|
|||||||
|
|||||||
Glenn
Biggs (12)
|
550,397
|
0.4
|
%
|
||||
1208
South Main Street
|
|||||||
Boerne,
TX 78006
|
|||||||
|
|||||||
All
Directors and officers as a group (12) persons
|
44,468,453
|
32.2
|
%
|
(1) |
Includes
(i) 1,216,250 shares issuable pursuant to outstanding warrants,
(ii)
450,000 shares issuable pursuant to options exercisable within
60 days of
May 31, 2008, and (iii) 1,818,182 shares of voting preferred
stock. Also
includes 3,983,779 shares held by the Harvey Pensack Revocable
Living
Trust of which Mr. Pensack is a trustee, and 2,228,042 shares
held by Joan
Pensack, Mr. Pensack’s
wife.
|
(2) |
Includes
600,000 shares issuable pursuant to options exercisable within 60
days of
May 31, 2008.
|
(3) |
Includes
(i) 2,500 shares issuable upon exercise of warrants, and (ii) 600,000
shares issuable pursuant to options exercisable within 60 days of
May 31,
2008.
|
(4) |
Includes
(i) 1,650,000 shares issuable upon exercise of outstanding warrants,
and
(ii) 600,000 shares issuable pursuant to options exercisable within
60
days of May 31, 2008.
|
(5) |
Includes
450,000 shares issuable pursuant to options exercisable within 60
days of
May 31, 2008. Also includes 125,000 shares held by the Matthew Williams
Irrevocable Trust of which Mr. Williams is a
trustee.
|
(6) |
Includes
550,000 shares issuable pursuant to options exercisable within 60
days of
May 31, 2008. Also includes 2,119,232 shares held by the Eugene Fusz
Trust
dtd 9/16/05 of which Mr. Fusz is a
trustee.
|
(7) |
Includes
(i) 206,666 shares held by The Sepos Family Limited Partnership of
which
Mr. Sepos is the general partner, and (ii) 1,000,000 shares issuable
pursuant to options exercisable within 60 days of May 31,
2008.
|
(8) |
Includes
(i) 1,375,000 shares issuable pursuant to options exercisable within
60 days of May 31,2008.
|
(9) |
Includes
(i) 300,339 shares held by AMDG Incorporated, a company controlled
by Mr.
Maggio, and (ii) 1,000,000 shares issuable pursuant to options exercisable
within 60 days of May 31,
2008.
|
(10) |
Includes
547,456 shares issuable pursuant to options exercisable within 60
days of
May 31, 2008.
|
(11) |
Includes
300,000 shares issuable pursuant to options exercisable within 60
days of
May 31, 2008.
|
(12) |
Includes
300,000 shares issuable pursuant to options exercisable within 60
days of
May 31, 2008.
|
Name
|
|
Age
|
|
Position
|
|
Year First Elected or
Appointed
|
W. Marvin Watson
|
|
83
|
|
Chairman
of the Board, CEO
|
|
2004
|
Carl
Landers
|
|
63
|
|
Director
|
|
2004
|
Harvey
Pensack
|
|
84
|
|
Director
|
|
2004
|
John
P. Ritota
|
|
57
|
|
Director
|
|
2004
|
Robert
Johnson
|
|
61
|
|
Director,
President
|
|
2008
|
|
·
|
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.
|
Warrant
and |
||||||||||||||||||||||
Name
and
|
Contract
|
Stock
|
Option
|
All
Other
|
||||||||||||||||||
Principal
Position
|
Year
|
Salary
(1)
|
Contract
Bonus
|
Awards
(2)
|
Awards
(3)
|
Compensation
(4)
|
Total
|
|||||||||||||||
|
||||||||||||||||||||||
W.
Marvin Watson
|
2006
|
$
|
240,000
|
$
|
–
|
$
|
813,500
|
$
|
70,800
|
$
|
11,679
|
$
|
1,135,979
|
|||||||||
Chairman/President
|
||||||||||||||||||||||
Director
of Development & Corporate Structure (5)
|
2007
|
$
|
385,000
|
$
|
–
|
$
|
–
|
$
|
44,469
|
$
|
11,980
|
$
|
441,449
|
|||||||||
|
||||||||||||||||||||||
Daniel
Williams
|
2006
|
$
|
350,000
|
$
|
300,000
|
$
|
–
|
$
|
70,800
|
$
|
18,004
|
$
|
738,804
|
|||||||||
Chief
Executive Officer (6)(8)
|
2007
|
$
|
300,000
|
$
|
–
|
$
|
1,875,000
|
$
|
43,950
|
$
|
15,656
|
$
|
2,234,606
|
|||||||||
|
||||||||||||||||||||||
Robert
Sepos
|
2006
|
$
|
300,000
|
$
|
200,000
|
$
|
–
|
$
|
–
|
$
|
14,921
|
$
|
514,921
|
|||||||||
VP/Chief
Operating Officer (7)(8)(9)
|
2007
|
$
|
300,000
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
19,677
|
$
|
319,677
|
|||||||||
|
||||||||||||||||||||||
Dominick
F. Maggio
|
2006
|
$
|
300,000
|
$
|
200,000
|
$
|
–
|
$
|
–
|
$
|
17,176
|
$
|
517,176
|
|||||||||
VP/Chief
Information Officer (8)(9)
|
2007
|
$
|
300,000
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
23,584
|
$
|
323,584
|
All
Other Compensation - 2006
|
Watson
|
|
Sepos
|
|
Maggio
|
|
Williams
|
||||||
Car
Allowance
|
$
|
11,679
|
$
|
7,044
|
$
|
8,851
|
$
|
7,006
|
|||||
Life
Insurance
|
-
|
7,877
|
8,325
|
10,998
|
|||||||||
$
|
11,679
|
$
|
14,921
|
$
|
17,176
|
$
|
18,004
|
||||||
|
|||||||||||||
All
Other Compensation - 2007
|
Watson
|
|
|
Sepos
|
|
|
Maggio
|
|
|
Williams
|
|||
Warrants
|
$
|
733
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||
Car
Allowance
|
11,247
|
7,284
|
9,345
|
11,753
|
|||||||||
Life
Insurance
|
-
|
12,393
|
14,239
|
3,903
|
|||||||||
$
|
11,980
|
$
|
19,677
|
$
|
23,584
|
$
|
15,656
|
(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)
|
Amounts
represent the dollars recognized for financial statement reporting
purposes with respect to the fiscal year in
accordance with SFAS No. 123(R). 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
stock
awards, valued at $0.75 per
share.
|
(3)
|
Amounts
represent the dollars 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 warrant
and 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 was the Director of Development & Corporate Structure
from June 1, 2005 until he 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 December 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
|
–
|
–
|
$
|
–
|
–
|
(1) |
These
options were fully vested on the date of
grant.
|
Name
|
Stock Option
Awards (1)
|
Stock Warrant
Awards
|
Total
|
|||||||
Carl
Landers
|
$
|
43,950
|
$
|
–
|
$
|
43,950
|
||||
John
J. Dorgan
|
$
|
43,950
|
$
|
–
|
$
|
43,950
|
||||
Harvey
Pensack
|
$
|
43,950
|
$
|
14,600
|
(2)
|
$
|
58,550
|
|||
John
P. Ritota
|
$
|
43,950
|
$
|
606,000
|
(3)
|
$
|
649,950
|
|||
Raymond
Gill
|
$
|
43,950
|
$
|
–
|
$
|
43,950
|
||||
Glenn
Biggs
|
$
|
63,450
|
$
|
–
|
$
|
63,450
|
||||
Steve
Warner
|
$
|
–
|
$
|
–
|
$
|
–
|
||||
Eugene
Fusz
|
$
|
–
|
$
|
–
|
$
|
–
|
(1)
|
Amounts
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.
|
(2)
|
Mr.
Pensack received 50,000 warrants with an exercise price of $0.75
per share
for the extension of note payable.
|
(3)
|
Mr.
Ritota received 2,000,000 warrants with an exercise price of $0.75
per
share for fund raising
services.
|
|
·
|
incentive
and non-qualified stock options to purchase shares of our common
stock;
|
|
·
|
restricted
shares of our common stock.
|
|
·
|
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.
|
Plan
|
Interest
|
2007
|
2006
|
|||||||
|
|
|
|
|||||||
$4M
Net Distribution (1)
|
||||||||||
Pensack
Maxim Trust dtd 12/14/2005 (controlled by director Harvey
Pensack)
|
6.50
|
%
|
$
|
8,298
|
$
|
10,482
|
||||
Stephen
J. Warner, director
|
13.50
|
%
|
17,235
|
21,768
|
||||||
Theodore
C. Ritota (brother of director, John Ritota)
|
3.00
|
%
|
3,830
|
4,838
|
||||||
John
Ritota, director
|
5.00
|
%
|
6,383
|
8,063
|
||||||
SB
& Belton Field RSA (2)
|
||||||||||
Harvey
Pensack, director
|
5.93
|
%
|
19,121
|
30,563
|
||||||
Bioform
(controlled by director Stephen J. Warner)
|
8.71
|
%
|
28,085
|
44,892
|
||||||
Marion
Field RSA (4)
|
||||||||||
Louis
Fusz (father of director Eugene Fusz)
|
1.20
|
%
|
–
|
845
|
||||||
Total
|
$
|
82,952
|
$
|
121,451
|
(1) |
$4M
Net Distribution provides participants a percentage of the first
$4,000,000 per year of the Company’s net operating revenue. The net
operating revenue subject to the net revenue sharing arrangement
declines
by 2.5% per annum beginning January 1, 2008 and terminates in 40
years.
|
(2) |
SB
& Belton Field RSA provides participants a net profits interest in
the
Company’s South Belridge Field and the original 3,008 acre lease of the
Company’s Belton Field.
|
(3) |
SB
7 Well Program provides participants a net profits interest in
seven
certain wells of the Company’s South Belridge
Field.
|
(4) |
Marion
Field RSA provides participants a net profits interest in the Company’s
Marion Field.
|
ITEM 9. |
MARKET
PRICE OF AND
DIVIDENDS ON THE COMPANY’S COMMON EQUITY AND RELATED STOCKHOLDER
MATTERS
|
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
|
|||||||
All
compensation plans previously approved by security holders
|
30,000,000
|
$
|
0.75
|
19,250,000
|
||||||
All
compensation plans not previously approved by security
holders
|
–
|
$
|
–
|
–
|
||||||
Total
|
30,000,000
|
$
|
0.75
|
19,250,000
|
1)
|
$4M
Net Distribution Plan - 37% 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 operating revenue, as defined. The net operating revenue
subject to the net revenue sharing arrangement declines by 2.5% per
annum
beginning January 1, 2008 and terminates in 40 years;
|
|
2)
|
SB
& Belton Field RSA - a 20% net revenue interest in field net revenues,
as defined, generated from the Company’s oil and gas properties in the
South Belridge Field and the original 3,008 acre lease of the Company’s
Belton Field;
|
|
3)
|
SB
7 Well Program - an approximate aggregate 4.78% net revenue interest
in
seven wells owned by the Company in South Belridge, California,
and;
|
|
4)
|
Marion
Field RSA - an aggregate 1.4% net profits interest in the Company’s Marion
Field.
|
Name
|
Interest
%
|
Default
Interest
%
|
Maturity
Date
|
Collateral
|
Amount
|
Exercise
Price
|
No. of Common
Shares Issuable
Upon Possible
Conversion as of
December 31,
2007
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Louis
Fusz, Sr.
|
12.0
|
%
|
18.0
|
%
|
03/29/08
|
Unsecured
|
$
|
700,000
|
$
|
0.75
|
933,333
|
|||||||||||
Oil
Man Rig, LLC
|
10.0
|
%
|
15.0
|
%
|
02/01/08
|
Property
|
(1)
|
2,000,000
|
$
|
1.50
|
1,333,333
|
|||||||||||
Bass
Pro, LLC
|
10.0
|
%
|
15.0
|
%
|
02/01/08
|
Property
|
(1)
|
2,000,000
|
$
|
1.50
|
1,333,333
|
|||||||||||
Richard
Williamson Operating Co., Inc.
|
10.0
|
%
|
15.0
|
%
|
02/01/08
|
Property
|
(1)
|
2,000,000
|
$
|
1.50
|
1,333,333
|
|||||||||||
Maxim
TEP, PLC (GEF)
|
8.0
|
%
|
10.0
|
%
|
06/30/07
|
Property
|
(2)
|
20,000,000
|
$
|
0.75
|
26,666,667
|
|||||||||||
Maxim
TEP, PLC (GEF)
|
8.0
|
%
|
18.0
|
%
|
01/31/07
|
Property
|
(2)
|
15,408,772
|
$
|
0.75
|
20,545,029
|
|||||||||||
Maxim
TEP, PLC (GEF)
|
8.0
|
%
|
10.0
|
%
|
08/11/07
|
Property
|
(2)
|
2,000,000
|
$
|
0.75
|
2,666,667
|
|||||||||||
Harvey
Pensack(3)
|
20.0
|
%
|
-
|
10/02/08
|
Unsecured
|
600,000
|
$
|
0.75
|
800,000
|
|||||||||||||
Harvey
Pensack(3)
|
20.0
|
%
|
-
|
10/31/08
|
Unsecured
|
600,000
|
$
|
0.75
|
800,000
|
|||||||||||||
Wellbore
Note Holders
|
9.0
|
%
|
18.0
|
%
|
10/03/09
|
Unsecured
|
3,000,000
|
$
|
0.75
|
4,000,000
|
||||||||||||
Officers
|
9.0
|
%
|
9.0
|
%
|
11/13/07
|
Unsecured
|
10,000
|
$
|
0.75
|
13,333
|
||||||||||||
Directors
|
9.0
|
%
|
9.0
|
%
|
11/13/07
|
Unsecured
|
110,000
|
$
|
0.75
|
146,667
|
||||||||||||
|
|
|
||||||||||||||||||||
|
$
|
48,428,772
|
60,571,695
|
(1)
|
Notes
are collateralized by leases in the Days Creek
Field.
|
(2)
|
Notes
are collateralized by the South Belridge
Field.
|
(3)
|
Notes
are non-interest bearing, but were issued at a 20%
discount.
|
2007
|
|||||||||||||||||||||||||||||||||||||
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
Jun
|
Jul
|
Aug
|
Sep
|
Oct
|
Nov
|
Dec
|
|||||||||||||||||||||||||
Maxim
TEP, PLC
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Tranches
1&3
|
|||||||||||||||||||||||||||||||||||||
$22,000,000
|
|||||||||||||||||||||||||||||||||||||
Effective
Rate
|
8
|
%
|
10
|
%
|
10
|
%
|
10
|
%
|
10
|
%
|
10
|
%
|
10
|
%
|
10
|
%
|
10
|
%
|
10
|
%
|
10
|
%
|
10
|
%
|
|||||||||||||
|
|||||||||||||||||||||||||||||||||||||
Tranche
2
|
|||||||||||||||||||||||||||||||||||||
$15,408,772
|
|||||||||||||||||||||||||||||||||||||
Effective
Rate
|
8
|
%
|
10
|
%
|
12
|
%
|
14
|
%
|
16
|
%
|
18
|
%
|
18
|
%
|
18
|
%
|
18
|
%
|
18
|
%
|
18
|
%
|
18
|
%
|
Total Principal Outstanding
|
$
|
37,408,772
|
||
Total Interest Outstanding
|
$
|
4,556,337
|
|
·
|
acquisition
of our Company by means of a tender offer, a proxy contest or otherwise;
and
|
|
·
|
removal
of our incumbent officers and
directors.
|
ITEM
15.
|
FINANCIAL
STATEMENTS AND 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:
|
|
|
|
Frank
Stack, Robert Newton, RF Petroleum, Greathouse Well Services, Harvey
Pensack, Dipo Aluko, Jon Peddie, Louis Fusz Family Partnership, Stephan
Baden, Wycap Corporation, and Michael Walsh
|
|
|
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)
|
|
|
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-
|
Form
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
10.34-
|
Assumed
Purchase Agreement between Ergon Exploration and Interconn Resources,
Inc.
|
|
|
Convertible
Notes for Days Creek Field Extension to April 30, 2008
|
|
|
|
Exhibit
10.36-
|
Employment
Agreement- Dan Williams
|
|
|
Exhibit
10.37-
|
Employment
Agreement- Dominic Maggio
|
|
|
Exhibit
10.38-
|
Employment
Agreement- Robert Sepos
|
|
|
Exhibit
10.39-
|
Amendment
No. 1 to the Maxim TEP, Inc. Incentive Compensation Plan dated March
21,
2007
|
|
|
Exhibit
10.40-
|
Amendment
No. 2 to the Maxim TEP, Inc. Incentive Compensation Plan dated December
5,
2007
|
|
|
Exhibit
10.41-
|
Purchase
And Sale Agreement by and between Maxim TEP Limited, Maxim TEP, Inc.
and
Upstream Capital Partners II Limited
|
|
|
Exhibit
10.42
|
Transfer
Agreement by and between Maxim TEP, Inc. and Maxim TEP Limited dated
April
3, 2008
|
Exhibit
10.43
|
Term
Sheet New Stream Energy
|
|
|
Exhibit
10.44
|
Consulting
Agreement with Daniel Williams
|
|
|
Exhibit
10.45
|
Promissory
note and mutual release agreement with Mr. Maggio
|
|
|
Exhibit
10.46
|
Promissory
note, pledge and security agreement and mutual release agreement
with Mr.
Sepos
|
Exhibit
10.47
|
Revised production payment agreement with BlueRock |
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
23.3-
|
Consent
of Aluko & Associates, Inc. - for Delhi Field as of January 1,
2008
|
|
|
Exhibit
23.4-
|
Consent
of Aluko & Associates, Inc. - for South Belridge Field as of January
1, 2008
|
|
|
Exhibit
23.5-
|
Consent
of Haas Petroleum Engineering Services, Inc. - for Belton Field as
of
January 1, 2008 **
|
|
|
Exhibit
23.6-
|
Consent
of Haas Petroleum Engineering Services, Inc. - for Stephens Field
as of
January 1, 2008 **
|
|
|
Exhibit
23.7-
|
Consent
of Netherland, Sewell & Associates, Inc. - for Marion Field as of
January 1, 2008 **
|
|
|
Exhibit
23.8-
|
Consent
of Lee Keeling and Associates, Inc. - for Days Creek Field as of
January
1, 2008 **
|
|
|
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
|
|
|
Exhibit
99.3-
|
Summary
of Reserve Report of Aluko & Associates, Inc. - for Delhi Field as of
January 1, 2008
|
|
|
Exhibit
99.4-
|
Summary
of Reserve Report of Aluko & Associates, Inc. - for South Belridge
Field as of January 1, 2008
|
|
|
Exhibit
99.5-
|
Summary
of Reserve Report of Haas Petroleum Engineering Services, Inc. -
for
Belton Field as of January 1, 2008 **
|
|
|
Exhibit
99.6-
|
Summary
of Reserve Report of Haas Petroleum Engineering Services, Inc. -
for
Stephens Field as of January 1, 2008 **
|
|
|
Exhibit
99.7-
|
Summary
of Reserve Report of Netherland, Sewell & Associates, Inc. - for
Marion Field as of January 1, 2008 **
|
|
|
Exhibit
99.8-
|
Summary
of Reserve Report of Lee Keeling and Associates, Inc. - for Days
Creek
Field as of January 1, 2008 **
|
Date:
June 5, 2008
|
MAXIM
TEP, INC.
|
|
|
|
|
|
By:
|
/s/
W. Marvin Watson
|
|
|
W.
Marvin Watson
|
|
|
Chief
Executive Officer
|
|
Page
|
|
|
Report
of Independent Registered Public Accounting Firm
|
F-1
|
|
|
Consolidated
Balance Sheets as of December 31, 2007 and 2006
|
F-2
|
|
|
Consolidated
Statements of Operations for the Years Ended December 31, 2007 and
2006
|
F-4
|
|
|
Consolidated
Statements of Stockholders’ Deficit for the Years Ended December 31, 2007
and 2006
|
F-5
|
|
|
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2007 and
2006
|
F-8
|
|
|
Notes
to Consolidated Financial Statements
|
F-11
|
|
December 31,
|
|
|||||
|
|
2007
|
|
2006
|
|||
|
|||||||
Assets
|
|||||||
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
166,412
|
$
|
2,965,893
|
|||
Accounts
receivable
|
1,548,131
|
468,080
|
|||||
Other
receivable
|
364,000
|
477,688
|
|||||
Inventories
|
88,868
|
464,346
|
|||||
Prepayments
to operator
|
–
|
3,694,739
|
|||||
Prepaid
expenses and other current assets
|
107,721
|
205,087
|
|||||
Deferred
financing costs, net
|
51,800
|
937,279
|
|||||
|
|||||||
Total
current assets
|
2,326,932
|
9,213,112
|
|||||
|
|||||||
Oil
and natural gas properties (successful efforts method of accounting):
|
|||||||
Proved
|
25,819,764
|
21,146,409
|
|||||
Unproved
|
3,706,590
|
6,669,088
|
|||||
|
29,526,354
|
27,815,497
|
|||||
|
|||||||
Less
accumulated depletion, depreciation and amortization
|
(3,783,700
|
)
|
(2,005,235
|
)
|
|||
|
|||||||
Oil
and natural gas properties, net
|
25,742,654
|
25,810,262
|
|||||
|
|||||||
Property
and equipment:
|
|||||||
Land
|
112,961
|
112,961
|
|||||
Buildings
|
240,500
|
240,500
|
|||||
Leasehold
improvements
|
244,025
|
244,026
|
|||||
Office
equipment and computers
|
79,769
|
68,198
|
|||||
Furniture
and fixtures
|
211,581
|
205,749
|
|||||
Field
service equipment and vehicles
|
738,463
|
621,763
|
|||||
Drilling
equipment
|
174,082
|
215,868
|
|||||
|
|||||||
|
1,801,381
|
1,709,065
|
|||||
|
|||||||
Less
accumulated depreciation
|
(310,036
|
)
|
(154,867
|
)
|
|||
|
|||||||
Property
and equipment, net
|
1,491,345
|
1,554,198
|
|||||
|
|||||||
Intangible
assets, net
|
4,881,302
|
5,727,615
|
|||||
|
|||||||
Other
assets
|
496,046
|
2,007,500
|
|||||
|
|||||||
Total
assets
|
$
|
34,938,279
|
$
|
44,312,687
|
|
December 31,
|
|
|||||
|
|
2007
|
|
2006
|
|
||
|
|
|
|||||
Liabilities
and Stockholders’ Deficit
|
|||||||
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
4,144,402
|
$
|
1,280,004
|
|||
Accounts
payable to operators
|
1,071,089
|
103,802
|
|||||
Interest
payable
|
5,202,148
|
550,486
|
|||||
Accrued
payroll and related taxes and benefits
|
1,056,272
|
1,204,845
|
|||||
Accrued
liabilities
|
1,078,353
|
594,420
|
|||||
Current
maturities of notes payable, net of discount
|
43,808,772
|
38,638,247
|
|||||
Current
maturities of notes payable, related party, net of discount
|
5,161,025
|
3,650,000
|
|||||
|
|||||||
Total
current liabilities
|
61,522,061
|
46,021,804
|
|||||
|
|||||||
Notes
payable, net of current maturities
|
1,750,000
|
6,000,000
|
|||||
Notes
payable, related party, net of current maturities
|
1,250,000
|
700,000
|
|||||
Production
payment payable
|
6,877,945
|
6,714,356
|
|||||
Deferred
revenue
|
125,000
|
85,000
|
|||||
Asset
retirement obligation
|
2,179,273
|
1,777,435
|
|||||
|
|||||||
Total
liabilities
|
73,704,279
|
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; 85,604,516
and
77,146,581 shares issued and 85,579,516 and 76,813,248 shares
outstanding
at December 31, 2007 and 2006, respectively
|
856
|
771
|
|||||
Additional
paid-in capital
|
50,477,255
|
42,521,892
|
|||||
Deferred
stock based compensation
|
–
|
–
|
|||||
Accumulated
deficit
|
(89,244,111
|
)
|
(59,258,571
|
)
|
|||
Treasury
stock, at cost; 25,000 and 333,333 shares at December 31, 2007
and 2006,
respectively
|
–
|
(250,000
|
)
|
||||
|
|||||||
Total
stockholders’ deficit
|
(38,766,000
|
)
|
(16,985,908
|
)
|
|||
|
|||||||
Total
liabilities and stockholders’ deficit
|
$
|
34,938,279
|
$
|
44,312,687
|
|
Year Ended December 31,
|
|
|||||
|
|
2007
|
|
2006
|
|||
|
|
|
|||||
Revenues:
|
|||||||
Oil
and natural gas revenues
|
$
|
3,536,231
|
$
|
2,979,219
|
|||
Drilling
revenues
|
329,018
|
66,344
|
|||||
License
fees, royalties and related services
|
257,500
|
377,500
|
|||||
|
|||||||
Total
revenues
|
4,122,749
|
3,423,063
|
|||||
|
|||||||
Cost
and expenses:
|
|||||||
Production
and lease operating expenses
|
2,992,812
|
1,725,211
|
|||||
Drilling
operating expenses
|
1,059,168
|
324,628
|
|||||
Costs
attributable to license fees and related services
|
178,820
|
616,496
|
|||||
Exploration
costs
|
458,650
|
882,884
|
|||||
Revenue
sharing royalties
|
165,418
|
389,757
|
|||||
Depletion,
depreciation and amortization
|
2,798,758
|
1,760,401
|
|||||
Impairment
of oil and natural gas properties
|
7,445,367
|
4,843,688
|
|||||
Impairment
of investment
|
1,365,712
|
179,400
|
|||||
Penalties
for late payments to operator
|
–
|
2,152,501
|
|||||
Loss
on disposal of rigs
|
–
|
768,205
|
|||||
Accretion
of asset retirement obligation
|
165,786
|
107,596
|
|||||
Alternative
investment market fund raising activities
|
–
|
2,666,587
|
|||||
General
and administrative expenses
|
8,644,418
|
8,157,225
|
|||||
|
|||||||
Total
cost and expenses
|
25,274,909
|
24,574,579
|
|||||
|
|||||||
Loss
from operations
|
(21,152,160
|
)
|
(21,151,516
|
)
|
|||
|
|||||||
Other
income (expense):
|
|||||||
Warrant
inducement expense
|
–
|
(10,934,480
|
)
|
||||
Interest
expense, net
|
(8,847,238
|
)
|
(4,468,373
|
)
|
|||
Loss
on early extinguishment of debt
|
–
|
(234,630
|
)
|
||||
Other
miscellaneous income (expense), net
|
13,858
|
(33,510
|
)
|
||||
|
|||||||
Total
other expense, net
|
(8,833,380
|
)
|
(15,670,993
|
)
|
|||
|
|||||||
Loss
before income taxes
|
(29,985,540
|
)
|
(36,822,509
|
)
|
|||
|
|||||||
Income
taxes
|
–
|
–
|
|||||
|
|||||||
Net
loss
|
$
|
(29,985,540
|
)
|
$
|
(36,822,509
|
)
|
|
|
|||||||
Net
loss per common share:
|
|||||||
Basic
and diluted
|
$
|
(0.37
|
)
|
$
|
(0.53
|
)
|
|
|
|||||||
Weighted
average common shares outstanding:
|
|||||||
Basic
and diluted
|
80,023,513
|
69,760,828
|
|
|
Common Stock
|
|
Additional
Paid-In
|
|
Deferred
Stock Based
|
|
Accumulated
|
|
Treasury
|
|
Total
Stockholders’
|
|
|||||||||
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Compensation
|
|
Deficit
|
|
Stock
|
|
Deficit
|
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||
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
|
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
issued upon the conversion of debt and interest
|
3,042,023
|
30
|
2,281,486
|
–
|
–
|
–
|
2,281,516
|
|||||||||||||||
|
||||||||||||||||||||||
Common stock
issued upon the conversion of debt and interest, related party
|
365,375
|
4
|
274,027
|
–
|
–
|
–
|
274,031
|
|||||||||||||||
|
||||||||||||||||||||||
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 issued as offering costs
|
–
|
–
|
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
|
)
|
|
|
Common Stock
|
|
Additional
Paid-In
|
|
Deferred
Stock Based
|
|
Accumulated
|
|
Treasury
|
|
Total
Stockholders’
|
|
|||||||||
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Compensation
|
|
Deficit
|
|
Stock
|
|
Deficit
|
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||
Common
stock issued for cash
|
3,921,799
|
39
|
2,941,310
|
–
|
–
|
–
|
2,941,349
|
|||||||||||||||
|
||||||||||||||||||||||
Common
stock with put options issued for cash
|
266,666
|
3
|
–
|
–
|
–
|
–
|
3
|
|||||||||||||||
|
||||||||||||||||||||||
Common
stock issued as stock based compensation
|
2,500,000
|
25
|
1,874,975
|
–
|
–
|
–
|
1,875,000
|
|||||||||||||||
|
||||||||||||||||||||||
Common
stock issued to settle accrued payroll
|
1,050,753
|
10
|
788,055
|
–
|
–
|
–
|
788,065
|
|||||||||||||||
|
||||||||||||||||||||||
Common stock
issued upon the conversion of debt and interest
|
75,883
|
1
|
56,911
|
–
|
–
|
–
|
56,912
|
|||||||||||||||
|
||||||||||||||||||||||
Common stock
issued upon the conversion of debt and interest, related party
|
269,501
|
3
|
202,123
|
–
|
–
|
–
|
202,126
|
|||||||||||||||
Common
stock issued for oil and natural gas property
|
163,334
|
2
|
122,499
|
–
|
–
|
–
|
122,501
|
|||||||||||||||
|
||||||||||||||||||||||
Common
stock issued for oil and natural gas property, related party
|
209,999
|
2
|
157,497
|
–
|
–
|
–
|
157,499
|
|||||||||||||||
|
||||||||||||||||||||||
Treasury
stock issued for cash
|
–
|
–
|
–
|
–
|
–
|
244,000
|
244,000
|
|||||||||||||||
|
||||||||||||||||||||||
Treasury
stock issued to settle accrued payroll
|
–
|
–
|
–
|
–
|
–
|
6,000
|
6,000
|
|||||||||||||||
|
||||||||||||||||||||||
Purchase
of common stock, 25,000 shares, at cost
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
|||||||||||||||
|
||||||||||||||||||||||
Common
stock offering costs
|
–
|
–
|
(1,441,569
|
)
|
–
|
–
|
–
|
(1,441,569
|
)
|
|||||||||||||
|
||||||||||||||||||||||
Common
stock warrants issued as offering costs
|
–
|
–
|
1,308,559
|
–
|
–
|
–
|
1,308,559
|
|||||||||||||||
|
||||||||||||||||||||||
Common
stock warrants issued in connection with notes payable, related
party
|
–
|
–
|
91,264
|
–
|
–
|
–
|
91,264
|
|||||||||||||||
|
||||||||||||||||||||||
Common
stock warrants issued in connection with notes payable conversion
|
–
|
–
|
11,006
|
–
|
–
|
–
|
11,006
|
|||||||||||||||
|
||||||||||||||||||||||
Common
stock warrants issued in connection with notes payable conversion,
related
party
|
–
|
–
|
14,600
|
–
|
–
|
–
|
14,600
|
|
|
Common Stock
|
|
Additional
Paid-In
|
|
Deferred
Stock Based
|
|
Accumulated
|
|
Treasury
|
|
Total
Stockholders’
|
|
|||||||||
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Compensation
|
|
Deficit
|
|
Stock
|
|
Deficit
|
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||
Common
stock warrants issued to extend notes payable terms
|
–
|
–
|
145,521
|
–
|
–
|
–
|
145,521
|
|||||||||||||||
|
||||||||||||||||||||||
Common
stock warrants issued to extend notes payable terms, related party
|
–
|
–
|
259,210
|
–
|
–
|
–
|
259,210
|
|||||||||||||||
|
||||||||||||||||||||||
Common
stock warrants issued in connection with purchase of well bores
and
revenue sharing agreements
|
–
|
–
|
313,558
|
–
|
–
|
–
|
313,558
|
|||||||||||||||
|
||||||||||||||||||||||
Common
stock warrants issued in connection with purchase of well bores
and
revenue sharing agreements, related party
|
–
|
–
|
121,290
|
–
|
–
|
–
|
121,290
|
|||||||||||||||
|
||||||||||||||||||||||
Common
stock warrants issued in connection with sale of net revenue interests
|
–
|
–
|
26,520
|
–
|
–
|
–
|
26,520
|
|||||||||||||||
|
||||||||||||||||||||||
Common
stock warrants issued in connection with sale of net revenue interests,
related party
|
–
|
–
|
6,630
|
–
|
–
|
–
|
6,630
|
|||||||||||||||
|
||||||||||||||||||||||
Common
stock options issued to employees as stock based compensation
|
–
|
–
|
192,240
|
–
|
–
|
–
|
192,240
|
|||||||||||||||
|
||||||||||||||||||||||
Common
stock options issued to non-employee directors as stock based compensation
|
–
|
–
|
471,900
|
–
|
–
|
–
|
471,900
|
|||||||||||||||
|
||||||||||||||||||||||
Beneficiary
conversion feature in connection with convertible note payable,
related
party
|
–
|
–
|
291,264
|
–
|
–
|
–
|
291,264
|
|||||||||||||||
|
||||||||||||||||||||||
Net
loss
|
–
|
–
|
–
|
–
|
(29,985,540
|
)
|
–
|
(29,985,540
|
)
|
|||||||||||||
|
||||||||||||||||||||||
Balance
at December 31, 2007
|
85,604,516
|
$
|
856
|
$
|
50,477,255
|
$
|
–
|
$
|
(89,244,111
|
)
|
$
|
–
|
$
|
(38,766,000
|
)
|
|
Year Ended December 31,
|
|
|||||
|
|
2007
|
|
2006
|
|||
|
|
|
|||||
Cash
flows from operating activities:
|
|||||||
Net
loss
|
$
|
(29,985,540
|
)
|
$
|
(36,822,509
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating activities:
|
|||||||
Depletion,
depreciation and amortization
|
2,798,758
|
1,760,401
|
|||||
Accretion
of asset retirement obligation
|
165,786
|
107,596
|
|||||
Loss
on disposal of rigs
|
–
|
768,205
|
|||||
Impairment
of oil and natural gas properties
|
7,445,367
|
4,843,688
|
|||||
Impairment
of investment
|
1,365,712
|
179,400
|
|||||
Amortization
of debt discount
|
126,552
|
334,761
|
|||||
Amortization
of deferred financing costs
|
1,332,482
|
2,015,609
|
|||||
Loss
on early extinguishment of debt
|
–
|
234,630
|
|||||
Common
stock issued to settle penalty fees
|
–
|
1,000,000
|
|||||
Common
stock issued for services
|
–
|
1,508,625
|
|||||
Common
stock warrants granted to non-employees for services
|
–
|
248,145
|
|||||
Stock
based compensation
|
2,539,140
|
1,134,675
|
|||||
Warrant
inducement expense
|
–
|
10,934,480
|
|||||
Changes
in operating assets and liabilities, net of effects of acquisitions:
|
|||||||
Accounts
receivable
|
(830,051
|
)
|
341,461
|
||||
Other
receivable
|
(277,442
|
)
|
(244,235
|
)
|
|||
Inventories
|
207,124
|
(303,524
|
)
|
||||
Prepaid
expenses and other assets
|
(62,580
|
)
|
19,984
|
||||
Accounts
payable
|
912,629
|
340,738
|
|||||
Accounts
payable to operators
|
967,287
|
(224,007
|
)
|
||||
Accrued
payroll and related taxes and benefits
|
645,492
|
(86,141
|
)
|
||||
Interest
payable and accrued liabilities
|
5,164,410
|
452,076
|
|||||
Deferred
revenue
|
40,000
|
(110,000
|
)
|
||||
|
|||||||
Net
cash used in operating activities
|
(7,444,874
|
)
|
(11,565,942
|
)
|
|||
|
|||||||
Cash
flows from investing activities:
|
|||||||
Acquisition
of oil and natural gas properties
|
(50,000
|
)
|
(6,599,263
|
)
|
|||
Proceeds
from disposition of oil and natural gas property
|
2,250,000
|
–
|
|||||
Capital
expenditures for oil and natural gas properties
|
(7,417,866
|
)
|
(7,669,068
|
)
|
|||
Capital
expenditures for property and equipment
|
(70,714
|
)
|
(2,254,380
|
)
|
|||
Proceeds
from sale of oil and natural gas equipment
|
50,000
|
1,558,829
|
|||||
Proceeds
from sale of net revenue interests and sharing agreements
|
620,000
|
–
|
|||||
Change
in oil and natural gas property accrual and prepayments
|
5,265,652
|
(8,987,721
|
)
|
||||
Purchase
of intangible assets
|
–
|
(250,000
|
)
|
||||
Proceeds
received from disposal of other assets
|
500,000
|
–
|
|||||
Investment
in other assets
|
(225,000
|
)
|
(1,535,712
|
)
|
|||
Proceeds
from dividend on investments
|
14,022
|
–
|
|||||
Investment
in certificates of deposit
|
–
|
(339,000
|
)
|
||||
|
|||||||
Net
cash provided by (used in) investing activities
|
936,094
|
(26,076,315
|
)
|
|
Year Ended December 31,
|
|
|||||
|
|
2007
|
|
2006
|
|
||
|
|
|
|||||
Cash
flows from financing activities:
|
|||||||
Proceeds
from borrowings, production payment payable
|
–
|
222,000
|
|||||
Payment
on production payment payable
|
(14,482
|
)
|
(55,338
|
)
|
|||
Proceeds
from issuance of notes payable
|
–
|
39,197,772
|
|||||
Payments
on notes payable
|
(779,475
|
)
|
(644,525
|
)
|
|||
Proceeds
from issuance of notes payable, related parties
|
1,582,333
|
319,472
|
|||||
Payments
on notes payable, related parties
|
(312,666
|
)
|
(657,805
|
)
|
|||
Payment
of financing costs
|
–
|
(2,723,619
|
)
|
||||
Proceeds
from issuance of common stock
|
2,941,349
|
5,050,650
|
|||||
Proceeds
from issuance of common stock with put options
|
200,000
|
–
|
|||||
Proceeds
from issuance of treasury stock
|
244,000
|
–
|
|||||
Purchase
of treasury stock
|
–
|
(250,000
|
)
|
||||
Purchase
of treasury stock through put options
|
(18,750
|
)
|
–
|
||||
Payment
of common stock offering costs
|
(133,010
|
)
|
–
|
||||
|
|||||||
Net
cash provided by financing activities
|
3,709,299
|
40,458,607
|
|||||
|
|||||||
Increase
(decrease) in cash and cash equivalents
|
(2,799,481
|
)
|
2,816,350
|
||||
|
|||||||
Cash
and cash equivalents at beginning of year
|
2,965,893
|
149,543
|
|||||
|
|||||||
Cash
and cash equivalents at end of year
|
$
|
166,412
|
$
|
2,965,893
|
|
Year Ended December 31,
|
|
|||||
|
|
2007
|
|
2006
|
|
||
|
|
|
|||||
Supplemental
cash flow disclosures:
|
|||||||
Cash
paid for interest, net of amounts capitalized
|
$
|
1,889,215
|
$
|
1,825,574
|
|||
|
|||||||
Non
cash financing and investing activities:
|
|||||||
Notes
payable and accrued interest exchanged for common stock
|
$
|
56,912
|
$
|
2,281,516
|
|||
Notes
payable and accrued interest exchanged for common stock, related
party
|
$
|
202,126
|
$
|
274,031
|
|||
Note
payable exchanged for working interest in oil and natural gas well
bores
|
$
|
1,750,000
|
$
|
–
|
|||
Note
payable exchanged for working interest in oil and natural gas well
bores,
related party
|
$
|
1,250,000
|
$
|
–
|
|||
Common
stock issued for working interest in oil and natural gas well
bores
|
$
|
122,501
|
$
|
–
|
|||
Common
stock issued for working interest in oil and natural gas well bores,
related party
|
$
|
157,499
|
$
|
–
|
|||
Common
stock issued to settle accrued payroll
|
$
|
788,065
|
$
|
–
|
|||
Treasury
stock issued to settle accrued payroll
|
$
|
6,000
|
$
|
–
|
|||
Asset
retirement obligation incurred
|
$
|
330,299
|
$
|
890,355
|
|||
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
|
|||
Notes
payable issued to purchase property and equipment
|
$
|
–
|
$
|
500,000
|
|||
Common
stock warrants granted in connection with notes payable
conversion
|
$
|
11,006
|
$
|
–
|
|||
Common
stock warrants granted in connection with notes payable conversion,
related party
|
$
|
14,600
|
$
|
–
|
|||
Common
stock warrants granted in connection with notes payable
|
$
|
–
|
$
|
102,111
|
|||
Common
stock warrants granted in connection with notes payable, related
party
|
$
|
91,264
|
$
|
86,942
|
|||
Common
stock warrants granted in connection with sale of net revenue
interests
|
$
|
26,520
|
$
|
–
|
|||
Common
stock warrants granted in connection with sale of net revenue interests,
related party
|
$
|
6,630
|
$
|
–
|
|||
Common
stock warrants granted to extend notes payable terms
|
$
|
145,521
|
$
|
–
|
|||
Common
stock warrants granted to extend notes payable terms, related
party
|
$
|
259,210
|
$
|
–
|
|||
Common
stock warrants granted in connection with purchase of well bores
and
revenue sharing agreements
|
$
|
313,558
|
$
|
–
|
|||
Common
stock warrants granted in connection with purchase of well bores
and
revenue sharing agreements, related party
|
$
|
121,290
|
$
|
–
|
|||
Common
stock warrants granted as offering costs
|
$
|
1,308,559
|
$
|
176,184
|
|||
Net
joint interest billings exchanged for oil and natural gas
property
|
$
|
374,370
|
$
|
–
|
|||
Beneficial
conversion feature in connection with convertible debt, related
party
|
$
|
291,264
|
$
|
–
|
|||
Revenue
sharing agreements entered in connection with notes payable
|
$
|
–
|
$
|
108,663
|
Note
1 –
|
Financial
Statement Presentation
|
Note
2 –
|
Summary
of Significant Accounting
Policies
|
Note
2 –
|
Summary
of Significant Accounting Policies
(Continued)
|
|
2007
|
|
2006
|
|
|||
|
|
|
|||||
Interconn
Resources, Inc. (1)
|
39
|
%
|
51
|
%
|
|||
Lion
Oil Trading & Transportation, Inc. (1)
|
17
|
%
|
–
|
||||
Plains
Marketing, LP (1)
|
10
|
%
|
–
|
||||
Orchard
Petroleum, Inc. (2)
|
32
|
%
|
47
|
%
|
Note
2 –
|
Summary
of Significant Accounting Policies
(Continued)
|
Buildings
|
15-20
years
|
Leasehold
improvements
|
Lease
term (5 years)
|
Office
equipment and computers
|
3-7
years
|
Furniture
and fixtures
|
5
years
|
Field
service equipment and vehicles
|
3-10
years
|
Drilling
equipment
|
5-10
years
|
Note
2 –
|
Summary
of Significant Accounting Policies
(Continued)
|
Note
2 –
|
Summary
of Significant Accounting Policies
(Continued)
|
|
2007
|
|
2006
|
|
|||
|
|
|
|||||
Asset
retirement obligation at beginning of year
|
$
|
1,777,435
|
$
|
779,484
|
|||
Liabilities
incurred
|
30,939
|
609,614
|
|||||
Revisions
to previous estimates
|
299,360
|
280,741
|
|||||
Dispositions
|
(94,247
|
)
|
–
|
||||
Accretion
expense
|
165,786
|
107,596
|
|||||
|
|||||||
Asset
retirement obligation at end of year
|
$
|
2,179,273
|
$
|
1,777,435
|
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)
|
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
4 –
|
Intangibles
and Other Assets
|
Note
4 –
|
Intangibles
and Other Assets
(Continued)
|
|
2007
|
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
|
(1,183,698
|
)
|
(337,385
|
)
|
|||
|
|||||||
Intangible
assets, net
|
$
|
4,881,302
|
$
|
5,727,615
|
2008
|
$
|
846,313
|
||
2009
|
846,313
|
|||
2010
|
846,313
|
|||
2011
|
846,313
|
|||
2012
|
846,313
|
|||
Thereafter
|
634,737
|
|||
|
||||
|
$
|
4,866,302
|
Note
5 –
|
Debt
|
2007
|
2006
|
||||||
Notes
payable
|
$
|
400,000
|
$
|
1,229,475
|
|||
Notes
payable, related party
|
3,597,001
|
3,650,000
|
|||||
Convertible
notes payable
|
45,158,772
|
43,408,772
|
|||||
Convertible
notes payable, related party
|
3,270,000
|
700,000
|
|||||
|
|||||||
|
52,425,773
|
48,988,247
|
|||||
|
|||||||
Less
unamortized debt discount
|
(455,976
|
)
|
–
|
||||
|
|||||||
|
51,969,797
|
48,988,247
|
|||||
Less
current maturities:
|
|||||||
Notes
payable, net of discount
|
(43,808,772
|
)
|
(38,638,247
|
)
|
|||
Notes
payable, related party, net of discount
|
(5,161,025
|
)
|
(3,650,000
|
)
|
|||
|
|||||||
Notes
payable, net of current maturities and discount
|
$
|
3,000,000
|
$
|
6,700,000
|
Note
5 –
|
Debt
(Continued)
|
Note
5 –
|
Debt
(Continued)
|
Note
5 –
|
Debt
(Continued)
|
Note
5 –
|
Debt
(Continued)
|
|
2007
|
2006
|
|||||
|
|||||||
Interest
expense related to debt
|
$
|
7,117,875
|
$
|
2,324,433
|
|||
Amortization
of deferred financing costs
|
1,332,482
|
2,015,609
|
|||||
Amortization
of debt discount
|
126,552
|
334,761
|
|||||
Interest
expense related to stock put options
|
333,333
|
–
|
|||||
Capitalized
interest
|
(42,125
|
)
|
(141,985
|
)
|
|||
Interest
income
|
(20,879
|
)
|
(64,445
|
)
|
|||
|
|||||||
|
$
|
8,847,238
|
$
|
4,468,373
|
Note
6 –
|
Production
Payment Payable
|
Note
7 –
|
Off
Balance Sheet Arrangements
|
Plan
|
Interest
|
2007
|
2006
|
|||||||
|
|
|
|
|||||||
$4M
Net Distribution (1)
|
||||||||||
Unrelated
parties
|
9.00
|
%
|
$
|
11,490
|
$
|
14,513
|
||||
Related
parties
|
28.00
|
%
|
35,746
|
45,151
|
||||||
SB
& Belton Field RSA (2)
|
||||||||||
Unrelated
parties
|
5.36
|
%
|
17,283
|
27,626
|
||||||
Related
parties
|
14.64
|
%
|
47,206
|
75,455
|
||||||
SB
7 Well Program (3)
|
||||||||||
Unrelated
parties
|
4.78
|
%
|
3,685
|
19,620
|
||||||
Related
parties
|
–
|
%
|
–
|
–
|
||||||
Marion
Field RSA (4)
|
||||||||||
Unrelated
parties
|
0.20
|
%
|
–
|
141
|
||||||
Related
parties
|
1.20
|
%
|
–
|
845
|
||||||
Total
|
$
|
115,410
|
$
|
183,351
|
Note
7 –
|
Off
Balance Sheet Arrangements
(Continued)
|
Note
8 –
|
Stockholders’
Equity
|
Note
8 –
|
Stockholders’
Equity (Continued)
|
Note
8 –
|
Stockholders’
Equity (Continued)
|
2007
|
2006
|
||||||||||||
Number of
Shares
|
Weighted
Average
Exercise Price
|
Number of
Shares
|
Weighted
Average
Exercise Price
|
||||||||||
Outstanding, beginning of year
|
5,597,494
|
$
|
0.75
|
25,904,271
|
$
|
0.75
|
|||||||
|
|||||||||||||
Granted
|
8,492,452
|
0.75
|
2,675,978
|
0.75
|
|||||||||
Exercised
|
–
|
–
|
(22,915,255
|
)
|
0.75
|
||||||||
Expired
or cancelled
|
–
|
–
|
(67,500
|
)
|
0.75
|
||||||||
|
|||||||||||||
Outstanding,
end of year
|
14,089,946
|
$
|
0.75
|
5,597,494
|
$
|
0.75
|
|||||||
|
|||||||||||||
Exercisable,
end of year
|
14,089,946
|
$
|
0.75
|
5,597,494
|
$
|
0.75
|
Note
8 –
|
Stockholders’
Equity (Continued)
|
2007
|
2006
|
||||||
Risk
free rate
|
3.07% - 4.92%
|
|
4.20% - 4.30%
|
|
|||
Expected life
|
3-5 years
|
5 years
|
|||||
Volatility
|
36%
|
|
46%
|
|
|||
Dividend
yield
|
0%
|
|
0%
|
|
Note
8 –
|
Stockholders’
Equity (Continued)
|
|
2007
|
2006
|
|||||||||||
|
Number of
Shares
|
Weighted
Average
Exercise Price
|
Number of
Shares
|
Weighted
Average
Exercise Price
|
|||||||||
|
|
|
|
|
|||||||||
Outstanding,
beginning of year
|
8,500,000
|
$
|
0.75
|
6,425,000
|
$
|
0.75
|
|||||||
|
|||||||||||||
Granted
|
1,850,000
|
0.75
|
2,225,000
|
0.75
|
|||||||||
Exercised
|
–
|
–
|
–
|
–
|
|||||||||
Expired
or cancelled
|
–
|
–
|
(150,000
|
)
|
0.75
|
||||||||
|
|||||||||||||
Outstanding,
end of year
|
10,350,000
|
$
|
0.75
|
8,500,000
|
$
|
0.75
|
|||||||
|
|||||||||||||
Exercisable,
end of year
|
10,350,000
|
$
|
0.75
|
7,975,000
|
$
|
0.75
|
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 –
|
Stockholders’
Equity (Continued)
|
|
2007
|
2006
|
|||||||||||
|
Number of
Shares
|
Weighted
Average
Exercise Price
|
Number of
Shares
|
Weighted
Average
Exercise Price
|
|||||||||
|
|
|
|
|
|||||||||
Non-vested,
beginning of year
|
525,000
|
$
|
0.75
|
800,000
|
$
|
0.75
|
|||||||
|
|||||||||||||
Granted
|
1,850,000
|
0.75
|
2,225,000
|
0.75
|
|||||||||
Vested
|
(2,375,000
|
)
|
0.75
|
(2,350,000
|
)
|
0.75
|
|||||||
Expired
or cancelled
|
–
|
–
|
(150,000
|
)
|
0.75
|
||||||||
|
|||||||||||||
Non-vested
, end of year
|
–
|
$
|
–
|
525,000
|
$
|
0.75
|
Note
9 –
|
Related
Party Transactions
|
Note
9 –
|
Related
Party Transactions
(Continued)
|
|
Year Ended December 31, 2007
|
||||||||||||
|
Cash
|
Common Stock
Options
|
Common Stock
Warrants
|
Total
|
|||||||||
|
|
|
|
|
|||||||||
Consulting
fees-board members
|
$
|
–
|
$
|
471,900
|
$
|
–
|
$
|
471,900
|
|||||
Consulting
fees-officers and their immediate family
|
177,145
|
–
|
–
|
177,145
|
|||||||||
Commissions-employee
|
32,500
|
–
|
–
|
32,500
|
|||||||||
Rental
expense-board member
|
2,100
|
–
|
–
|
2,100
|
|||||||||
Offering
costs-board members and their immediate family
|
–
|
–
|
606,000
|
606,000
|
|||||||||
Note
extension and conversion- board members and their immediate
family
|
–
|
–
|
273,810
|
273,810
|
|||||||||
|
|||||||||||||
|
$
|
211,745
|
$
|
471,900
|
$
|
879,810
|
$
|
1,563,455
|
|
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
9 –
|
Related
Party Transactions
(Continued)
|
Plan
|
Interest
|
2007
|
2006
|
|||||||
|
|
|
|
|||||||
$4
M Net Distribution
|
28.00
|
%
|
$
|
35,746
|
$
|
45,151
|
||||
SB
& Belton Fields RSA
|
14.64
|
%
|
47,206
|
75,455
|
||||||
Marion
Field RSA
|
1.20
|
%
|
–
|
845
|
||||||
McDermott
Estate #5 ORRI
|
8.50
|
%
|
44,533
|
7,013
|
||||||
Days
Creek Field ORRI
|
1.00
|
%
|
1,461
|
–
|
||||||
|
||||||||||
|
$
|
128,946
|
$
|
128,464
|
Note
10 –
|
General
and Administrative
Expenses
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Payroll,
payroll taxes, and related benefits
|
$
|
5,856,128
|
$
|
5,024,402
|
|||
Consulting
services
|
485,971
|
981,541
|
|||||
Commissions
and marketing costs
|
337,500
|
200,000
|
|||||
Legal
and professional
|
945,819
|
606,651
|
|||||
Travel
and entertainment
|
293,206
|
783,537
|
|||||
Office
and equipment lease
|
192,937
|
167,490
|
|||||
Insurance
|
154,932
|
123,728
|
|||||
Other
expenses
|
377,925
|
269,876
|
|||||
|
|||||||
Total
|
$
|
8,644,418
|
$
|
8,157,225
|
Note
11 –
|
Federal
Income Tax
|
|
2007
|
2006
|
|||||
Deferred
tax assets:
|
|||||||
Net
operating loss carry forwards
|
$
|
27,133,235
|
$
|
16,438,924
|
|||
Stock
based compensation
|
1,394,023
|
1,168,216
|
|||||
|
|||||||
Total
deferred tax assets
|
28,527,258
|
17,607,140
|
Note
11 –
|
Federal
Income Tax (Continued)
|
2007
|
2006
|
||||||
Deferred
tax liabilities:
|
|||||||
Basis
difference in property and equipment
|
1,966,803
|
1,224,437
|
|||||
Other
|
8,271
|
9,357
|
|||||
|
|||||||
Total
deferred tax liabilities
|
1,975,074
|
1,233,794
|
|||||
|
|||||||
Total
deferred tax assets, net
|
26,552,184
|
16,373,346
|
|||||
|
|||||||
Valuation
allowance
|
(26,552,184
|
)
|
(16,373,346
|
)
|
|||
|
|||||||
Net deferred tax assets
|
$
|
–
|
$
|
–
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Federal
income tax expense (benefit) at statutory rate
|
(34
|
)%
|
(34
|
)%
|
|||
Change
in valuation allowance
|
34
|
%
|
34
|
%
|
|||
|
|||||||
Total
income tax provision
|
–
|
%
|
–
|
%
|
Note
12 –
|
Commitments
and Contingencies
|
Note
12 –
|
Commitments
and Contingencies
(Continued)
|
Note
12 –
|
Commitments
and Contingencies
(Continued)
|
Year
Ended December 31,
|
|
|||
|
|
|||
2008
|
$
|
143,756
|
||
2009
|
123,000
|
|||
|
||||
Total
minimum lease payments
|
$
|
266,756
|
Note
13 –
|
Reporting
by Business Segments
|
Note
13 –
|
Reporting
by Business Segments
(Continued)
|
|
Year Ended December 31,
|
||||||
|
2007
|
2006
|
|||||
Revenues:
|
|
|
|||||
Oil
and natural gas exploration and production
|
$
|
3,536,231
|
$
|
2,979,219
|
|||
Drilling
services
|
329,018
|
66,344
|
|||||
Lateral
drilling services
|
257,500
|
377,500
|
|||||
Total
|
4,122,749
|
3,423,063
|
|||||
|
|||||||
Operating
income (loss):
|
|||||||
Oil
and natural gas exploration and production
|
(11,863,510
|
)
|
(10,820,025
|
)
|
|||
Drilling
services
|
(813,690
|
)
|
(1,117,711
|
)
|
|||
Lateral
drilling services
|
(767,633
|
)
|
(576,381
|
)
|
|||
Total
|
(13,444,833
|
)
|
(12,514,117
|
)
|
|||
|
|||||||
Corporate
expenses (1)
|
(6,341,615
|
)
|
(5,791,412
|
)
|
|||
Alternative
investment market fund raising activities
|
–
|
(2,666,587
|
)
|
||||
Impairment
of investment
|
(1,365,712
|
)
|
(179,400
|
)
|
|||
Warrant
inducement expense
|
–
|
(10,934,480
|
)
|
||||
Interest
expense, net
|
(8,847,238
|
)
|
(4,468,373
|
)
|
|||
Loss
on extinguishment of debt
|
–
|
(234,630
|
)
|
||||
Other
miscellaneous income (expense), net
|
13,858
|
(33,510
|
)
|
||||
|
|||||||
Net
loss
|
$
|
(29,985,540
|
)
|
$
|
(36,822,509
|
)
|
|
|
|||||||
Depletion,
depreciation and amortization:
|
|||||||
Oil
and natural gas exploration and production
|
$
|
1,894,779
|
$
|
1,347,137
|
|||
Drilling
services
|
7,287
|
30,148
|
|||||
Lateral
drilling services
|
846,313
|
337,385
|
|||||
Other
|
50,379
|
45,731
|
|||||
Total
|
$
|
2,798,758
|
$
|
1,760,401
|
|||
|
|||||||
Impairment
of oil and natural gas properties:
|
$
|
7,445,367
|
$
|
4,843,688
|
|||
|
|||||||
Capital
expenditures (2):
|
|||||||
Oil
and natural gas exploration and production
|
$
|
2,205,524
|
$
|
16,807,126
|
|||
Drilling
services
|
–
|
1,866,392
|
|||||
Lateral
drilling services
|
–
|
410,636
|
|||||
Other
|
17,404
|
77,015
|
|||||
Total
|
$
|
2,222,928
|
$
|
19,161,169
|
|||
|
|||||||
Total
assets:
|
|||||||
Oil
and natural gas exploration and production
|
$
|
29,183,382
|
$
|
32,135,951
|
|||
Drilling
services
|
38,789
|
47,644
|
|||||
Lateral
drilling services
|
5,085,550
|
6,204,684
|
|||||
Other
|
630,558
|
5,924,408
|
|||||
$
|
34,938,279
|
$
|
44,312,687
|
|
(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 $1,134,675
in 2007
and 2006, 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
14 –
|
Supplementary
Financial Information on Oil and Natural Gas Exploration, Development
and
Production Activities
(Unaudited)
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Revenues
|
$
|
3,536,231
|
$
|
2,979,219
|
|||
Production
(lifting) costs:
|
|||||||
Production
and lease operating expenses
|
2,992,812
|
1,725,211
|
|||||
Revenue
sharing royalties
|
165,418
|
389,757
|
|||||
Exploration
costs
|
458,650
|
882,884
|
|||||
Impairment
of oil and natural gas properties
|
7,445,367
|
4,843,688
|
|||||
Accretion
of asset retirement obligation
|
165,786
|
107,596
|
|||||
Depreciation,
depletion and amortization
|
1,797,276
|
1,299,083
|
|||||
|
|||||||
Total
costs
|
13,025,309
|
9,248,219
|
|||||
|
|||||||
Pretax
income (loss) from producing activities
|
(9,489,078
|
)
|
(6,269,000
|
)
|
|||
Income
tax expense
|
–
|
–
|
|||||
Results
of oil and natural gas producing activities
(excluding
overhead and interest costs)
|
$
|
(9,489,078
|
)
|
$
|
(6,269,000
|
)
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Property
acquisition costs:
|
|||||||
Unproved
|
$
|
778,312
|
$
|
6,094,136
|
|||
Proved
|
4,726,215
|
5,929,225
|
|||||
Exploration
costs
|
3,227,137
|
85,453
|
|||||
Development
costs
|
3,704,171
|
7,446,629
|
|||||
Asset
retirement obligations
|
330,299
|
890,355
|
|||||
Total
costs incurred
|
$
|
12,766,134
|
$
|
20,445,798
|
Note
14 –
|
Supplementary
Financial Information on Oil and Natural Gas Exploration, Development
and
Production Activities (Unaudited)
(Continued)
|
|
Barrels of
Oil and Condensate
|
||||||
|
2007
|
2006
|
|||||
|
|
|
|||||
Proved
developed and undeveloped reserves:
|
|||||||
Beginning
of year
|
2,464,821
|
82,289
|
|||||
Purchase
of oil and natural gas property in place
|
6,048
|
2,435,779
|
|||||
Discoveries
and extensions
|
587,336
|
–
|
|||||
Revisions
|
(20,343
|
)
|
(37,080
|
)
|
|||
Sale
of oil and natural gas properties in place
|
(389,687
|
)
|
–
|
||||
Production
|
(23,880
|
)
|
(16,167
|
)
|
|||
|
|||||||
End
of year
|
2,624,295
|
2,464,821
|
|||||
|
|||||||
Proved
developed reserves at beginning of year
|
665,751
|
29,211
|
|||||
|
|||||||
Proved
developed reserves at end of year
|
143,806
|
665,751
|
Note
14 –
|
Supplementary
Financial Information on Oil and Natural Gas Exploration, Development
and
Production Activities (Unaudited)
(Continued)
|
|
Thousand Cubic Feet
of Natural Gas
|
||||||
|
2007
|
2006
|
|||||
|
|
|
|||||
Proved
developed and undeveloped reserves:
|
|||||||
Beginning
of year
|
4,739,841
|
4,928,839
|
|||||
Purchase
of oil and natural gas property in place
|
58,180
|
–
|
|||||
Discoveries
and extensions
|
–
|
66,997
|
|||||
Revisions
|
(2,516,358
|
)
|
57,590
|
||||
Sale
of oil and natural gas properties in place
|
–
|
–
|
|||||
Production
|
(293,788
|
)
|
(313,585
|
)
|
|||
|
|||||||
End
of year
|
1,987,875
|
4,739,841
|
|||||
|
|||||||
Proved
developed reserves at beginning of year
|
4,739,841
|
4,625,302
|
|||||
|
|||||||
Proved
developed reserves at end of year
|
1,987,875
|
4,739,841
|
Note
14 –
|
Supplementary
Financial Information on Oil and Natural Gas
Exploration, Development
and Production Activities (Unaudited)
(Continued)
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Future
cash inflows
|
$
|
256,364,850
|
$
|
162,138,215
|
|||
Future
oil and natural gas operating expenses
|
(57,090,933
|
)
|
(47,342,964
|
)
|
|||
Future
development costs
|
(7,547,994
|
)
|
(4,144,583
|
)
|
|||
Future
income tax expenses
|
(29,301,076
|
)
|
(14,199,754
|
)
|
|||
Future
net cash flows
|
162,424,847
|
96,450,914
|
|||||
10%
annual discount for estimating timing of cash flow
|
(73,586,774
|
)
|
(43,133,667
|
)
|
|||
Standardized
measure of discounted future net cash flow
|
$
|
88,838,073
|
$
|
53,317,247
|
Note
14 –
|
Supplementary
Financial Information on Oil and Natural Gas
Exploration, Development
and Production Activities (Unaudited)
(Continued)
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Changes
due to current-year operations:
|
|||||||
Sale
of oil and natural gas, net of oil and nature gas operating
expenses
|
$
|
(378,001
|
)
|
$
|
(864,251
|
)
|
|
Extensions
and discoveries
|
28,994,114
|
169,566
|
|||||
Development
costs incurred
|
3,704,171
|
6,846,278
|
|||||
Purchase
of oil and gas properties
|
829,006
|
57,031,266
|
|||||
Changes
due to revisions in standardized variables:
|
|||||||
Prices
and operating expenses
|
34,207,796
|
(8,648,444
|
)
|
||||
Income
taxes
|
(8,176,684
|
)
|
(7,849,504
|
)
|
|||
Estimated
future development costs
|
(5,967,100
|
)
|
(2,898,848
|
)
|
|||
Revision
of quantities
|
(11,025,750
|
)
|
(2,156,261
|
)
|
|||
Sales
of reserves in place
|
(5,549,976
|
)
|
–
|
||||
Accretion
of discount
|
6,116,675
|
1,327,927
|
|||||
Production
rates, timing and other
|
(7,233,425
|
)
|
(2,919,752
|
)
|
|||
|
|||||||
Net
of change
|
35,520,826
|
40,037,977
|
|||||
|
|||||||
Beginning
of year
|
53,317,247
|
13,279,270
|
|||||
|
|||||||
End
of year
|
$
|
88,838,073
|
$
|
53,317,247
|
Note
15 –
|
Subsequent
Events
|
Subsequent
Events (Continued)
|