x | Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended June 30, 2009 | |
o | Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the transition period from ______________to ______________. | |
Nevada
|
|
20-8428738
|
||
(State or other jurisdiction of
incorporation or organization) |
|
(I.R.S. Employer Identification No.)
|
||
|
Large accelerated filer o |
Accelerated filer o
|
||
|
Non-accelerated filer o (Do not check if a smaller reporting company) |
Smaller reporting company x
|
Class
|
Outstanding at August 12, 2009
|
|
|
Common Stock, par value $0.001 per
share
|
80,353,912
|
Page |
June 30, 2009
(unaudited) |
March 31, 2009
|
|||||
ASSETS | ||||||
Current Assets: | ||||||
Cash | $ |
518,822
|
$ |
426,430
|
||
Accounts Receivable: | ||||||
Oil & Gas - Related Party |
424,701
|
337,879
|
||||
Related Party |
1,366,835
|
1,107,854
|
||||
Other |
29,845
|
15,760
|
||||
Inventory |
24
|
7,514
|
||||
Other Current Assets |
6,317
|
6,317
|
||||
Total Current Assets |
2,346,544
|
1,901,754
|
||||
Note Receivable |
553,536
|
553,536
|
||||
Oil and Gas Properties - successful efforts method |
25,389,613
|
25,254,777
|
||||
Less Accumulated Depletion and Depreciation |
(6,786,629
|
) |
(6,206,558
|
) | ||
Oil & Gas Properties (net) |
18,602,984
|
19,048,219
|
||||
Other Depreciable Assets: |
2,285,642
|
2,171,654
|
||||
Less Accumulated Depreciation |
(364,554
|
) |
(315,093
|
) | ||
Other Depreciable Assets (net) |
1,921,088
|
1,856,561
|
||||
Leasehold Held for Sale |
150,000
|
150,000
|
||||
Total Assets | $ |
23,574,152
|
$ |
23,510,070
|
||
LIABILITIES | ||||||
Current Liabilities: | ||||||
Accounts Payable | $ |
46,788
|
$ |
22,033
|
||
Payable to Related Parties |
78,476
|
148,550
|
||||
Accrued Expenses |
104,915
|
106,141
|
||||
Accrued Expenses - Related Parties |
120,267
|
130,870
|
||||
Total Current Liabilities |
350,446
|
407,594
|
||||
Notes Payable |
10,037,236
|
8,955,202
|
||||
Notes Payable - Related Parties |
3,518,924
|
3,518,924
|
||||
Total Long-Term Debt |
13,556,160
|
12,474,126
|
||||
Asset Retirement Obligation |
354,829
|
344,079
|
||||
Deferred Tax Liability |
1,362,738
|
1,702,782
|
||||
Total Liabilities |
15,624,173
|
14,928,581
|
||||
Commitments & Contingencies: |
-
|
-
|
||||
Stockholders' Equity | ||||||
Common
Stock, $.001 par,200,000,000 shares authorized and 80,353,912 and outstanding on June 30, 2009 and March 31, 2009 |
80,353
|
80,353
|
||||
Additional Paid-In-Capital |
11,032,868
|
10,959,965
|
||||
Retained Deficit |
(3,163,242
|
) |
(2,458,829
|
) | ||
Total Stockholders' Equity |
7,949,979
|
8,581,489
|
||||
Total Liabilities & Stockholders' Equity | $ |
23,574,152
|
$ |
23,510,070
|
||
Three
Months Ended
|
||||||
June 30, 2009
(unaudited) |
June
30, 2008
(unaudited) |
|||||
Revenues | ||||||
Oil & Gas Sales | $ |
618,071
|
$ |
2,752,747
|
||
Other Income |
83,463
|
99,416
|
||||
701,534
|
2,852,163
|
|||||
Costs and Expenses | ||||||
Oil & Gas Lease Operating Expenses |
528,203
|
596,033
|
||||
Workover Expenses |
-
|
72,425
|
||||
Severance & Ad Valorem Taxes |
34,066
|
154,620
|
||||
Depletion & Depreciation |
711,566
|
400,976
|
||||
ARO Accretion |
10,750
|
-
|
||||
General & Administrative: | ||||||
Salaries & Benefits |
201,560
|
196,376
|
||||
Legal & Professional |
127,851
|
149,334
|
||||
Other General & Administrative |
145,965
|
132,326
|
||||
Interest,
net of capitalized interest of $121,898
and $161,576
for the three months ended June 30, 2009 and June 30, 2008, respectively |
-
|
-
|
||||
1,759,961
|
1,702,090
|
|||||
Other Income (Expense) |
|
|
||||
Interest Income |
13,970
|
61,205
|
||||
Hedging Losses |
-
|
(6,653
|
) | |||
Income (Loss) from continuing operations before income taxes |
(1,044,457
|
) |
1,204,625
|
|||
Income Tax Benefit (Expense) |
340,044
|
|