NOTES TO FINANCIAL STATEMENTS
For the Years Ended December 31, 2016 and 2015
1.
|
Organization and Nature of Operations
|
Arête Industries, Inc. ("Arête" or the "Company"), is a Colorado corporation that was incorporated on July 21, 1987. The Company is in the business of exploration for and production of oil and natural gas. The Company's primary area of oil exploration and production is in Colorado, Montana, Kansas, and Wyoming.
The Company focuses on acquiring interests in traditional exploratory and development oil and gas ventures, and seeks properties that offer profit potential from overlooked and by-passed reserves of oil and natural gas, which may include shut-in wells, in-field development, stripper wells, enhanced recovery, re-completion and re-working projects. In addition, the Company's strategy includes the purchase and sale of acreage prospective for oil and natural gas and seeking to obtain cash flow from the sale and farm out of such prospects.
2.
|
Summary of Significant Accounting Policies
|
The accompanying financial statements have been prepared on a going concern basis of accounting,
which contemplates continuity of operations, realization of assets and liabilities and commitments in the normal course of business. The accompanying financial statements do not reflect any adjustments that might result if the Company is unable to continue as a going concern. The Company does not generate adequate revenue to satisfy its current operations, has negative cash flows from operations, and incurred significant net operating losses during the years ended December 31, 2016 and 2015, which raise substantial doubt about the Company's ability to continue as a going concern. The ability of the Company to continue as a going concern and appropriateness of using the going concern basis is dependent upon, among other things, additional cash infusion. The Company has historically obtained funds through private placement offerings of equity and debt, as well as, asset sales. There is no assurance that the Company will be able to continue raising the required capital.
Use of Estimates
Preparation of the Company's financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP") requires management to make various assumptions, judgments and estimates that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Changes in these assumptions, judgments and estimates will occur as a result of the passage of time and the occurrence of future events and, accordingly, actual results could differ from amounts initially established.
The most significant areas requiring the use of assumptions, judgments and estimates relate to the volumes of natural gas and oil reserves used in calculating depreciation, depletion and amortization ("DD&A"), the amount of expected future cash flows used in determining possible impairments of oil and gas properties and the amount of future capital costs used in these calculations. Assumptions, judgments and estimates also are required in determining future asset retirement obligations, impairments of undeveloped properties.
The only component of comprehensive income that is applicable to the Company is net income (loss). Accordingly, a statement of comprehensive income (loss) is not included in these financial statements.
Cash and Cash Equivalents
For purposes of the statement of cash flows, the Company considers cash and all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.
Accounts Receivable
The Company's receivables consist mainly of trade account receivables from working interests in oil and gas production from partners with interests in common properties. Collectability is dependent upon the financial wherewithal of each entity and is influenced by the general economic conditions of the oil and gas industry. The Company records an allowance for doubtful accounts on a case by case basis once there is evidence that collection is not probable.
Gas Gathering System, Furniture and Equipment
The Company's gas gathering system and its furniture and equipment are stated at cost. Material expenditures that increase the life of an asset are capitalized and depreciated over the estimated remaining useful life of the asset. The cost of normal maintenance and repairs is charged to operating expenses as incurred. Upon disposal of an asset, the cost of the asset and the related accumulated depreciation are removed from the accounts, and any gains or losses will be reflected in current operations. For the gas gathering system, depreciation is computed using the straight-line method over an estimated useful life of ten years. During the year ending December 31, 2015, the Company wrote this asset off by recording an impairment charge against the gas gathering system of $56,648. Depreciation of furniture and equipment is computed using the straight-line method over an estimated useful life of five years. As of December 31, 2016 and 2015, furniture and equipment was fully depreciated. During the year ended December 31, 2016 and 2015, the Company recorded $0 and $428, respectively in depreciation expense.
Oil and Gas Producing Activities
The Company's oil and gas exploration and production activities are accounted for using the successful efforts method. Under this method, all property acquisition costs and costs of exploratory and development wells are capitalized when incurred, pending determination of whether the well has proved reserves. If an exploratory well does not result in proved reserves, the costs of drilling the well are charged to expense and included within cash flows from investing activities in the Statements of Cash Flows. The costs of development wells are capitalized whether productive or nonproductive. Oil and gas lease acquisition costs are also capitalized.
Other exploration costs, including certain geological and geophysical expenses and delay rentals for oil and gas leases, are charged to expense as incurred. The sale of a partial interest in a proved property is accounted for as a cost recovery and no gain or loss is recognized as long as this treatment does not significantly affect the unit-of-production DD&A rate. A gain or loss is recognized for all other sales of proved properties and is classified in other operating revenues. Maintenance and repairs are charged to expense, and renewals and betterments are capitalized to the appropriate property and equipment accounts.
Unevaluated oil and gas property costs are transferred to proved oil and gas properties if the properties are subsequently determined to be productive. Proceeds from sales of partial interests in unproved leases are accounted for as a recovery of cost without recognizing any gain until all costs are recovered. Unevaluated oil and gas properties are assessed periodically for impairment on a property-by-property basis based on remaining lease terms, drilling results, reservoir performance, commodity price outlooks or future plans to develop acreage.
The Company reviews its proved oil and gas properties for impairment annually or whenever events and circumstances indicate that a decline in the recoverability of their carrying value may have occurred. The Company estimates the expected undiscounted future cash flows of its oil and gas properties and compares such undiscounted future cash flows to the carrying amount of the oil and gas properties to determine if the carrying amount is recoverable. If the carrying amount exceeds the estimated undiscounted future cash flows, the Company will adjust the carrying amount of the oil and gas properties to fair value. The factors used to determine fair value include, but are not limited to, recent sales prices of comparable properties, the present value of estimated future cash flows, net of estimated operating and development costs using estimates of reserves, future commodity pricing, future production estimates, anticipated capital expenditures and various discount rates commensurate with the risk and current market conditions associated with realizing the expected cash flows projected. Once incurred, a write-down may not be reversed in a later period. The Company recorded impairment charges against its oil and gas properties in the amount of $3,358,000 and $3,231,000 at December 31, 2016 and 2015, respectively.
The provision for DD&A of oil and gas properties is calculated based on proved reserves on a field-by-field basis using the unit-of-production method. Natural gas is converted to barrel equivalents, BOE, at the rate of six Mcf of natural gas to one barrel of oil. Estimated future dismantlement, restoration and abandonment costs, which are net of estimated salvage values, are taken into consideration.
Asset Retirement Obligations
The estimated fair value of the future costs associated with dismantlement, abandonment and restoration of oil and gas properties is recorded generally upon acquisition or completion of a well. The net estimated costs are discounted to present values using a credit-adjusted, risk-free rate over the estimated economic life of the oil and gas properties. Such costs are capitalized as part of the related asset. The asset is depleted on the units-of-production method on a field-by-field basis. The associated liability is classified in current and long-term liabilities in the Balance Sheets. The liability is periodically adjusted to reflect (1) new liabilities incurred, (2) liabilities settled during the period, (3) accretion expense and (4) revisions to estimated future cash flow requirements. The accretion expense is recorded as a component of depreciation, depletion and amortization expense in the Statements of Operations. See Note 9 – Asset Retirement Obligations.
Revenue Recognition
The Company records revenues from the sale of crude oil, natural gas and natural gas liquids ("NGL") when delivery to the purchaser has occurred and title has transferred. The Company uses the sales method to account for gas imbalances. Under this method, revenue is recorded on the basis of gas actually sold by the Company. In addition, the Company will record revenue for its share of gas sold by other owners that cannot be volumetrically balanced in the future due to insufficient remaining reserves. The Company also reduces revenue for other owners' gas sold by the Company that cannot be volumetrically balanced in the future due to insufficient remaining reserves. The Company's remaining over and under produced gas balancing positions are considered in the Company's proved oil and gas reserves. Gas imbalances at December 31, 2016 and 2015 were not material.
Environmental Liabilities
Environmental expenditures that relate to an existing condition caused by past operations and that do not contribute to current or future revenue generation are expensed. Liabilities are accrued when environmental assessments and/or clean-ups are probable, and the costs can be reasonably estimated. As of December 31, 2016 and 2015, the Company had not accrued for nor been fined or cited for any environmental violations that would have a material adverse effect upon capital expenditures, operating results or the competitive position of the Company.
Industry Segment and Geographic Information
The Company operates in one industry segment, which is the exploration, development and production of natural gas and crude oil, and all of the Company's operations are conducted in the continental United States. Consequently, the Company currently reports as a single industry segment.
Stock-Based Compensation
The Company did not grant any stock options or warrants during the years ended December 31, 2016 and 2015 and no options or warrants were outstanding at any time during these years. The Company has issued shares of common stock for services performed by officers, directors and unrelated parties during 2016 and 2015. The Company has recorded these transactions based on the value of the services or the value of the common stock, whichever is more readily determinable.
Income Taxes
Income taxes are reported in accordance with GAAP, which requires the establishment of deferred tax accounts for all temporary differences between the financial reporting and tax bases of assets and liabilities, using currently enacted federal and state income tax rates. In addition, deferred tax accounts must be adjusted to reflect new rates if enacted.
Realization of deferred tax assets is contingent on the generation of future taxable income. As a result, management considers whether it is more likely than not that all or a portion of such assets will be realized during periods when they are available, and if not, management provides a valuation allowance for amounts not likely to be recognized.
Management periodically evaluates tax reporting methods to determine if any uncertain tax positions exist that would require the establishment of a loss contingency. A loss contingency would be recognized if it were probable that a liability has been incurred as of the date of the financial statements and the amount of the loss can be reasonably estimated.
Fair Value of Financial Instruments
Cash and cash equivalents, accounts receivable, accounts payable, accrued liabilities and notes payable are carried in the financial statements in amounts which approximate fair value because of the short-term maturity of these instruments.
Concentration of Credit Risk
Financial instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash equivalents and revenue receivables. The Company periodically maintains cash balances at a commercial bank in excess of the Federal Deposit Insurance Corporation insurance limit of $250,000. At December 31, 2016, the Company did not have any uninsured cash balances. The Company received 90% and 82% of its oil and gas production revenue from one purchaser during fiscal years ended December 31, 2016 and 2015, respectively.
The concentration of credit risk in the oil and gas industry affects the overall exposure to credit risk because customers may be similarly affected by changes in economic or other conditions. The creditworthiness of customers and other counterparties is subject to continuing review.
Earnings Per Share
Basic net income (loss) per share of common stock is calculated by dividing net income (loss) attributable to common stockholders by the weighted average number of common shares outstanding during each period. Diluted net income (loss) attributable to common stockholders is calculated by dividing net income (loss) attributable to common stockholders by the weighted average number of common shares outstanding and other dilutive securities. The only potentially dilutive securities for the diluted earnings per share calculations consist of Series A2 preferred stock that is convertible into common stock at an exchange price of $2.00 per common share. As of December 31, 2016, the convertible preferred stock had an aggregate liquidation preference of $2,767,991 and was convertible to 1,383,995 shares of common stock. These shares were excluded from the earnings per share calculation because they would be anti-dilutive due to the Company's net loss.
The following table sets forth the calculation of basic and diluted earnings per share:
|
|
Year ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Net loss available to Arête Industries, Inc.
|
|
$
|
(4,499,045
|
)
|
|
$
|
(4,747,053
|
)
|
Less: Preferred stock dividends
|
|
|
(191,961
|
)
|
|
|
-
|
|
Net loss available to common shareholders'
|
|
$
|
(4,691,006
|
)
|
|
$
|
(4,747,053
|
)
|
Weighted average common shares outstanding – Basic
|
|
|
14,528,345
|
|
|
|
12,882,000
|
|
Add: Dilutive effect of stock options
|
|
|
-
|
|
|
|
-
|
|
Add: Dilutive effect of preferred stock
|
|
|
-
|
|
|
|
-
|
|
Weighted average common shares outstanding – Diluted
|
|
|
14,528,345
|
|
|
|
12,882,000
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.32
|
)
|
|
$
|
(0.37
|
)
|
Diluted
|
|
$
|
(0.32
|
)
|
|
$
|
(0.37
|
)
|
New Accounting Pronouncements
In May 2014, the FASB issued ASU No. 2014-09, "Revenue from Contracts with Customers" ("ASU 2014-09"), which provides guidance for revenue recognition. ASU 2014-09 affects any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets and supersedes the revenue recognition requirements in Topic 605, "Revenue Recognition," and most industry-specific guidance. This ASU also supersedes some cost guidance included in Subtopic 605-35, "Revenue Recognition- Construction-Type and Production-Type Contracts." ASU 2014-09's core principle is that a company will recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which a company expects to be entitled in exchange for those goods or services. In doing so, companies will need to use more judgment and make more estimates than under today's guidance, including identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. ASU 2014-09 is effective for the Company beginning January 1, 2017 and, at that time, the Company may adopt the new standard under the full retrospective approach or the modified retrospective approach. Early adoption is not permitted. The Company is currently evaluating the method and impact the adoption of ASU 2014-09 will have on the Company's financial statements and disclosures.
In November 2015, the FASB issued ASU 2015-17 Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes. This guidance eliminates the current requirement for organizations to present deferred tax liabilities and assets as current and noncurrent in a classified balance sheet. Instead, organizations will be required to classify all deferred tax assets and liabilities as noncurrent. This guidance is effective for financial statements issued for annual periods beginning after December 15, 2016, and interim periods within those annual periods. The amendments may be applied prospectively to all deferred tax liabilities and assets or retrospectively to all periods presented. The Company does not expect this to impact its operating results or cash flows.
In February 2016, FASB issued ASU 2016-02, "Leases." ASU 2016-02 requires the recognition of lease assets and lease liabilities by lessees for those leases currently classified as operating leases and makes certain changes to the way lease expenses are accounted for. This update is effective for fiscal years beginning after December 15, 2018 and for interim periods beginning the following year. This update should be applied using a modified retrospective approach, and early adoption is permitted. The Company is evaluating the new guidance and has not determined the impact this standard may have on its financial statements.
In November 2016, the FASB issued ASU 2016-18, "Statement of Cash Flows: Restricted Cash" to address diversity in practice in the classification and presentation of changes in restricted cash. The accounting update requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Therefore, amounts generally described as restricted cash or restricted cash equivalents should be included with cash and cash equivalents when reconciling beginning-of-period and end-of-period amounts shown on the statement of cash flows. The guidance is effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years, with early adoption permitted. This is an expansive set of revisions to the cash flow presentation standards, but at this time we do not believe that these changes will impact our financial statements.
3.
|
Acquisitions and Dispositions of Oil and Gas Properties
|
Acquisitions
In 2011, the Company entered into a purchase and sale agreement ("DNR and Tindall PSA") and other related agreements and documents with Tucker Family Investments, LLLP, which we refer to as "Tucker"; DNR Oil & Gas, Inc. which we refer to as "DNR"; and Tindall Operating Company, which we refer to as "Tindall", and collectively we refer to these parties as the "Sellers", for the purchase of certain oil and gas operating properties in Colorado, Kansas, Wyoming, and Montana. DNR is owned primarily by an officer and director of the Company, Charles B. Davis, and he is an affiliate of Tucker and Tindall. The consideration for the purchase was determined by bargaining between management of the Company and Mr. Davis, and the Company used reports of independent engineering firms to analyze the purchase price. The base purchase price was paid in full on September 29, 2011.
On January 19, 2016, but effective December 31, 2015, (the "Effective Date") we entered into a Settlement Agreement with Tucker, DNR and Tindall regarding the DNR and Tindall PSA and other related matters. In consideration of the amounts indicated below, the parties (i) terminated Exhibits C and C-2 to the DNR and Tindall PSA for all purposes; (ii) extinguished all liabilities of the Company under Exhibit C of the DNR and Tindall PSA including $250,000 related to the increase in oil prices after the acquisition; (iii) agreed that the promissory note of $792,151 due to DNR (See Note 7 – Notes and Advances Payable) and accrued interest thereon was paid in full; and (iv) released each other against any and all claims which have been raised or could have been raised among them. Specifically, Exhibits C and C-2 to the DNR and Tindall PSA related to potential payments that would have needed to have been made by the Company in the event oil prices increased to certain levels and related to certain payments to have been made by us in the event we sold certain properties purchased under the DNR and Tindall PSA. Exhibits C and C-2 were terminated and extinguished (including any amounts owed thereunder including an alleged amount of $250,000 under Exhibit C to the DNR and Tindall PSA) in exchange for 25 fully paid nonassessable restricted shares of our 7% Series A2 Convertible Preferred Stock. Consideration to pay the above promissory note in full consisted of the issuance to DNR of 65 fully paid, nonassessable restricted shares of its 7% Series A2 Convertible Preferred Stock, and paying DNR $303,329 in cash. A description of the terms of the 7% Series A2 Convertible Preferred Stock, including its terms of conversion into shares of the Company's common stock is set forth in Note 6 below. During the year ended December 31, 2015, the Company recorded an expense of $141,099 included in other operating expense in the statement of operations as a result of this transaction.
On December 30, 2015, the Company completed an asset acquisition pursuant to a purchase and sale agreement executed on November 25, 2015, but effective December 1, 2015 (the "Wellstar Purchase and Sale Agreement ") with Wellstar Corporation (the "Seller"), an unaffiliated corporation. The assets acquired were producing oil and gas leases in Sumner County, Kansas and Kimball County, Nebraska (collectively, the "Properties" and individually, the "Padgett Properties" and the "Nebraska Properties"). The Company acquired 51% of Seller's interest (ranging from 47% to 100% of the working interests) in the Padgett Properties and acquired 100% of the Seller's interest (100% of the working interests) in the Nebraska Properties for aggregate consideration of $1,100,000 and the issuance of 1,000,000 shares of the Company's restricted common stock valued at $0.10 per share at the date of closing, or $100,000.
4.
|
Oil and Gas Properties
|
The following table sets forth information concerning the Company's oil and gas properties:
|
|
December31,
|
|
|
|
2016
|
|
|
2015
|
|
Proved oil and gas properties at cost, net of impairment
|
|
$
|
5,325,381
|
|
|
$
|
8,683,273
|
|
Unevaluated oil and gas properties at cost, net of impairment
|
|
|
154,977
|
|
|
|
154,836
|
|
Accumulated depreciation, depletion and amortization
|
|
|
(3,662,000
|
)
|
|
|
(3,223,000
|
)
|
Oil and gas properties, net
|
|
$
|
1,818,358
|
|
|
$
|
5,615,109
|
|
During the years ended December 31, 2016 and 2015, the Company recorded depletion expense of $439,000 and $746,104, respectively. The Company recorded impairment expense of $3,358,000 and $3,231,000 against proved and unevaluated oil and gas properties at December 31, 2016 and 2015, respectively.
5.
|
Fair Value Measurements
|
FASB ASC 820, "Fair Value Measurements and Disclosures," establishes a framework for measuring fair value. That framework provides a fair value hierarchy that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets and liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). If the asset or liability has a specified or contractual term, the input must be observable for substantially the full term of the asset or liability. The lowest level of any input that is significant to the fair value measurement determines the applicable level in the fair value hierarchy. The three levels of the fair value hierarchy are described as follows:
|
-
|
Level 1 – Observable inputs, such as unadjusted quoted prices in active markets, for substantially identical assets and liabilities.
|
|
-
|
Level 2 – Observable inputs other than quoted prices within Level 1 for similar assets and liabilities. These include quoted prices for similar assets and liabilities in active markets, quoted prices for identical assets and liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data.
|
|
-
|
Level 3 – Unobservable inputs that are supported by little or no market activity, generally requiring a significant amount of judgment by management.
|
The methods described above may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Further, although the Company believes its valuation methods are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different fair value measurement at the reporting date.
The Company does not have any liabilities that are measured at fair value on a recurring or nonrecurring basis as of December 31, 2016 or 2015. The Company does not have any assets that are measured at fair value on a recurring basis. The following table represents the Company's assets that are measured at fair value on a nonrecurring basis in the accompanying balance sheets, and where they are classified within the fair value hierarchy as of December 31, 2016:
|
|
Quoted Prices in
Active Markets for Identical Assets
(Level 1)
|
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
|
Significant
Unobservable Inputs
(Level 3)
|
|
Proved oil and gas properties at cost, net of impairment
|
|
|
-
|
|
|
|
-
|
|
|
$
|
1,377,260
|
|
The following table represents the Company's assets that are measured at fair value on a nonrecurring basis in the accompanying balance sheets, and where they are classified within the fair value hierarchy as of December 31, 2015:
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Proved oil and gas properties at cost, net of impairment
|
|
|
-
|
|
|
|
-
|
|
|
$
|
5,460,273
|
|
Unevaluated oil and gas properties at cost, net of impairment
|
|
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
The fair values of the properties were determined using discounted cash flow models. The discounted cash flows were based on management's expectations for the future. The inputs included estimates of future crude oil and natural gas production, commodity prices based on sales contracted terms or commodity price curves as of the date of the estimate, estimated operating and development costs, at a risk-adjusted discount rate of 10%.
The carrying amounts of other financial instruments including cash and cash equivalents, accounts receivable, accounts payable, and accrued liabilities approximate fair value because of the short-term nature of these instruments as of December 31, 2016 and December 31, 2015.
6. Stockholders' Equity (Deficit)
Common Stock
On May 11, 2016, the Company issued 316,667 shares of restricted common stock at $0.08 per share to its Chief Financial Officer as compensation for services performed from January 1 through May 31, 2016.
On June 29, 2016, the Company issued 30,000 shares of restricted common stock as a loan closing cost related to one of its notes payable valued at $3,600 (see Note 7 – Notes and advances payable).
On July 1, 2016, the Company issued 20,000 shares of restricted common stock as a loan closing cost related to one of its notes payable valued at $2,400 (see Note 7 – Notes and advances payable).
On July 5, 2016, the Company issued 12,500 shares of restricted common stock as a loan closing cost related to one of its notes payable valued at $1,500 (see Note 7 – Notes and advances payable).
During the year ended December 31, 2015, the Company issued 736,954 shares of common stock as compensation for services; 480,288 shares of common stock were issued for board services ranging in value from $0.10 to $0.20 per share and 256,666 shares of common stock were issued for consulting services provided by three related parties ranging in value from $0.10 to $0.16 per share.
During the year ended December 31, 2015, the Company issued 1,000,000 shares of common stock valued at $0.10 per share or $100,000 related to the Wellstar Purchase and Sale Agreement that was executed on December 30, 2015. See Note 3 – Acquisitions, for additional information regarding this transaction.
Preferred Stock
On December 11, 2015, the Company began a private placement of its Series A2 7% Preferred Convertible Stock with a maximum amount of 600 shares at $10,000 per share or $6,000,000. At December 31, 2016, the Company had $2,720,000 (272 shares) outstanding. In 2016 5 shares ($50,000) were sold for cash. In 2015, 177 shares ($1,770,000) were sold for cash and 90 shares ($900,000) were issued to DNR as part of the consideration for a settlement entered into with DNR during the year ended December 31, 2015.
The following are the terms of the Preferred Stock Series A2:
Authorized Shares, Stated Value and Liquidation Preference
. Six hundred shares are designated as the Series A2 7% Convertible Preferred Stock, which has a stated value and liquidation preference of $10,000 per share plus accrued and unpaid dividends.
Ranking
. The Series A2 Preferred Stock will rank senior to future classes or series of preferred stock established after the issue date of the Series A2 Preferred Stock, unless the Company's Board of Directors expressly provides otherwise when establishing a future class or series. The Series A2 Preferred Stock ranks senior to our common stock but it is junior to our outstanding debt and accounts payable.
Dividends
. Holders of Series A2 Preferred Stock are entitled to receive dividends at an annual rate of 7.0% of the $10,000 per share liquidation preference, payable quarterly on each of March 31, June 30, September 30 and December 31. Dividends are payable in cash or in shares of common stock (at its then fair market value), at the Company's election.
Voting Rights
. Holders of the Series A2 Preferred Stock will vote together with the holders of our common stock as a single class on all matters upon which the holders of common stock are entitled to vote. Each share of Series A Preferred Stock will be entitled to such number of votes as the number of shares of common stock into which such share of Preferred Stock is convertible; however, solely for the purpose of determining such number of votes, the conversion price per share will be deemed to be $2.00, subject to customary anti-dilution adjustment. In addition, the holders of the Series A2 Preferred Stock will vote as a separate class with respect to certain matters, including amendments to the Company's Articles of Incorporation that alter the voting powers, preferences and special rights of the Series A2 Preferred Stock.
Liquidation
. In the event we voluntarily or involuntarily liquidate, dissolve or wind up, the holders of the Series A2 Preferred Stock will be entitled, before any distribution or payment out of our assets may be made to or set aside for the holders of any of our junior capital stock and subject to the rights of our creditors, to receive a liquidation distribution in an amount equal to $10,000 per share, plus any unpaid dividends. A merger, consolidation or sale of all or substantially all of our property or business is not deemed to be a liquidation for purposes of the preceding sentence.
Redemption
. The Series A2 Preferred Stock is redeemable in whole or in part at our option at any time for cash. The redemption price is equal to $10,000 per share, plus any unpaid dividends.
Optional Redemption by Holder.
Unless prohibited by Colorado law governing distributions to shareholders, the Company, upon 90 days' prior written request from any holders of outstanding shares of Series A2 Preferred Stock, in its sole discretion, may redeem at a redemption price equal to the sum of (i) $10,000 per share and (ii) the accrued and unpaid dividends thereon, to the redemption date, up to one-third of each holder's outstanding shares of Series A2 Preferred Stock on: (i) the first anniversary of the Original Issue Date (the "
First Redemption Date
"), (ii) the second anniversary of the Original Issue Date (the "
Second Redemption Date
") and (iii) the third anniversary of the Original Issue Date (the "
Third Redemption Date
", along with the First Redemption Date and the Second Redemption Date, collectively, each a "
Redemption Date
"). If on any Redemption Date, Colorado law governing distributions to shareholders prevents the Company from redeeming all shares of Series A2 Preferred Stock to be redeemed, the Company may ratably redeem the maximum number of shares that it may redeem consistent with such law, and may also redeem the remaining shares as soon as it may lawfully do so under such law.
Preemptive Rights
. Holders of the Series A2 Preferred Stock do not have preemptive rights.
Mandatory Conversion
. Each share of Series A2 Preferred Stock remaining outstanding will automatically be converted into shares of our common stock upon the earlier of (i) any closing of underwritten public offering by us of shares of common stock pursuant to an effective registration statement under the Securities Act of 1933, in which the aggregate cash proceeds to be received by us and selling stockholders (if any) from such offering (without deducting underwriting discounts, expenses and commissions) are at least $7,000,000, and per share sales price is at least $3.00 (such price to be adjusted for any stock dividends, combinations or splits or (ii) the date agreed to by written consent of the holders of a majority of the outstanding Series A2 Preferred Stock.
Optional Conversion by Investors
. At any time, each holder of Series A2 Preferred Stock has the right, at the holder's option, to convert all or any portion of such holder's Series A2 Preferred Stock into shares of our common stock prior to the mandatory conversion of the Series A2 Preferred Stock.
7.
|
Notes and advances payable
|
Notes payable consist of the following as of the date indicated:
|
|
December 31, 2016
|
|
|
December 31, 2015
|
|
Officers, directors and affiliates:
|
|
|
|
|
|
|
Note payable, interest 7.0%, due January 2019 (1)
|
|
|
30,546
|
|
|
|
43,803
|
|
Collateralized note payable (2)
|
|
|
120,728
|
|
|
|
120,728
|
|
|
|
|
|
|
|
|
|
|
Total officers, directors and affiliates
|
|
|
151,274
|
|
|
|
164,531
|
|
Less: Current portion of officers, directors, and affiliates
|
|
|
134,839
|
|
|
|
13,152
|
|
|
|
|
|
|
|
|
|
|
Long-term portion of officers, directors, and affiliates
|
|
$
|
16,435
|
|
|
$
|
151,379
|
|
|
|
|
|
|
|
|
|
|
Unrelated parties:
|
|
|
|
|
|
|
|
|
Notes payable, interest at 7.5%, due March 2018 (3)
|
|
$
|
100,000
|
|
|
$
|
100,000
|
|
Notes payable, interest at 7.0%, due January 2017 (4)
|
|
|
22,737
|
|
|
|
32,607
|
|
Note payable, due March 2018 (5)
|
|
|
150,000
|
|
|
|
150,000
|
|
Note payable, due January 2019 (6)
|
|
|
13,566
|
|
|
|
19,660
|
|
Note payable, interest variable (see below) due June 2018 (7)
|
|
|
523,000
|
|
|
|
616,105
|
|
Note payable, interest at 7.0%, due August 2016 (8)
|
|
|
62,000
|
|
|
|
62,000
|
|
Notes payable, interest at 7.0%, due June 2018 (9)
|
|
|
183,000
|
|
|
|
183,000
|
|
Notes payable, net of discount, interest at 7.0%, due June 2018 (10)
|
|
|
97,300
|
|
|
|
-
|
|
Notes payable, net of discount, interest at 7.0%, due June 2018 (11)
|
|
|
98,200
|
|
|
|
-
|
|
Notes payable, net of discount, interest at 7.0%, due June 2018 (12)
|
|
|
23,875
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total unrelated parties
|
|
|
1,273,678
|
|
|
|
1,163,372
|
|
Less: Current portion of unrelated parties
|
|
|
240,750
|
|
|
|
989,853
|
|
Long-term portion of unrelated parties
|
|
$
|
1,032,928
|
|
|
$
|
173,519
|
|
|
(1)
|
In January 2014, we memorialized certain short-term liabilities owed to one of our directors, Charlie Davis, into a formal promissory note. This note accrues interest at an annual rate of 7.0% with monthly payments equal to $1,316 (principal and interest) and will mature on January 1, 2019.
|
|
(2)
|
On April 29, 2013, the Company executed a promissory note under which the Company agreed to pay Apex Financial Services Corp, a Colorado corporation, ("Apex") the principal sum of $120,728, with interest accruing at an annual rate of 7.5%, with principal and interest due on March 31, 2017. The Company also agreed to assign 75% of its operating income from its oil and gas operations and any lease or well sale or any other asset sales to Apex to secure the debt. Apex is 100% owned by the CEO, director, and shareholder of the Company, Nicholas L. Scheidt. The Company paid a loan fee to Apex of $10,000. In the event of default on the note and failure to cure the default in ten days, Apex may accelerate payment and the annual interest rate on the note will accrue at 18%. Default includes failure to pay the note when due or if the Company borrows any other monies or offers security in the Company or in the collateral securing the note prior to the note being paid in full. The Company obtained a default waiver from Apex related to the new notes entered into through December 31, 2016. The Company has not had operating income or had any lease or well sales in the current fiscal year; therefore, no payments have been made to Apex through December 31, 2016.
|
|
(3)
|
On March 28, 2012, the Company executed a promissory note with Pikerni, LLC ("Pikerni"). This note was extended and amended on April 1, 2015,extending the maturity date of the note to April 1, 2016, with principal payments of $5,000 due on June 30, 2015, September 30, 2015, December 31, 2015, and March 31, 2016, and the remaining principal balance of $80,000 due on April 1, 2016. The note accrues interest at an annual rate of 7.5% and is payable quarterly. The Company did not make any of the principal payments and was in default on this note, however, in January 2016 the Company entered into an extension agreement with Pikerni, with an effective date of June 15, 2016. The principal amount of $100,000 was extended to March 30, 2018, with interest continuing to accrue at an annual rate of 7.5% and interest payments continuing to be paid in 90-day intervals.
|
|
(4)
|
On January 1, 2014, the Company executed a promissory note with William Stewart, one of the Company's board members, subsequently assigned to Pikerni, LLC, for $49,500. This note accrues interest at a rate of 7.0% per annum with monthly payments equal to $980 (principal and interest) and matures on January 1, 2017. The monthly payments are based on a 60 month amortization schedule, with a balloon payment of $22,737 due on January 1, 2017. The balloon payment was not made at January 1, 2017, and this note is currently in default. The Company has continued making the monthly payments of $980 and is negotiating new terms. The principal balance is classified in current notes payable on the balance sheet at December 31, 2016.
|
|
(5)
|
On March 28, 2012, the Company executed a Promissory Note with Fairfield Management Group, LLC, subsequently assigned to Donald Prosser (former CFO and Director) ("Prosser") during the fiscal year ended December 31, 2015. The note has a principal balance of $150,000, accrues interest at 7.5% payable monthly and had a maturity date of March 31, 2016, which was subsequently extended to March 31, 2017 and extended again on May 3, 2017 to March 30, 2018.
|
|
(6)
|
On December 31, 2013, the Company executed a promissory note with Mr. Prosser for $28,500. This note accrues interest at a rate of 7.0% with monthly payments equal to $564 (principal and interest) and matures on January 1, 2019.
|
|
(7)
|
On January 28, 2014, we entered into a line of credit loan agreement ("Credit Facility") with Citywide Banks ("Citywide") for $1,500,000 due January 15, 2015, subsequently extended to June 28, 2018. The terms of the note are as follows: 1) the accrued interest is payable monthly starting February 28, 2014, 2) the interest rate is variable based on an index calculated based on a prime rate as published by the Wall Street Journal index plus an add on index with the current and minimum rate of 6.5%,
the note has draw provisions and is collateralized by the wells and leases owned by the Company, a certificate of deposit for $500,000 at CityWide Banks pledged by a related party, and 5) the personal guarantee of Nicholas Scheidt, Chief Executive Officer. The amount eligible for borrowing on the Credit Facility is limited to the lesser of (i) 65% of the Company's PV10 value of its carbon reserves based upon the most current engineering reserve report or (ii) 48 month cumulative cash flow based upon the most current engineering reserve report. In addition to the borrowing base limitation, the Company is required to maintain and meet certain affirmative and negative covenants and conditions in order to draw advances on the Credit Facility. At December 31, 2016, the borrowing base was $523,000. The Credit Facility contains certain representations, warranties, and affirmative and negative covenants applicable to the Company, which are customarily applicable to senior secured loan facilities. Key covenants include limitations on indebtedness, restricted payments, creation of liens on oil and gas properties, hedging transactions, mergers and consolidations, sales of assets, use of loan proceeds, change in business, and change in control. At December 31, 2016, the Company was in compliance with all of the covenants. The above-referenced promissory note contains customary default and acceleration provisions and provides for a default interest rate of 21% per annum. In addition, the Credit Facility contains customary events of default, including: (a) failure to pay any obligations when due; (b) failure to comply with certain restrictive covenants; (c) false or misleading representations or warranties; (d) defaults of other indebtedness; (e) specified events of bankruptcy, insolvency or similar proceedings; (f) one or more final, non-appealable judgments in excess of $50,000 that is not covered by insurance; (g) change in control (25% threshold); (h) negative events affecting the Guarantor; and (i) lender in good faith believes itself insecure. In an event of default arising from the specified events, the Credit Facility provides that the commitments thereunder will terminate and the Lender may take such other actions as permitted including, declaring any principal and accrued interest owed on the line of credit to become immediately due and payable. The Credit Facility is secured by a security interest in substantially all of the assets of the Company, pursuant to a Security Agreement, Deed of Trust and Assignment of As-Extracted Collateral entered into between the Company and Citywide Banks. On January 1, 2017, the Company failed to make the principal payment due to Pikerni, LLC, and was in default on that note. The Company received a waiver from Citywide.
|
|
(8)
|
On August 15, 2014, the Company redeemed the remaining 10 shares of Series A-1 Convertible Preferred Stock outstanding for consideration of $77,500, of which $15,500 was paid in cash and the remaining amount as a promissory note for $62,000. The note accrues interest at 7% per annum, payable in two installments as follows;
|
|
a.
|
A payment of $31,000, plus accrued and unpaid interest was payable on August 15, 2015
|
|
b.
|
A payment of $31,000, plus accrued and unpaid interest was payable on August 15, 2016
|
The Company did not make the August 15, 2015, or August 15, 2016, principal payment and is currently in default on this note. The Company is negotiating new terms with the note holder.
|
(9)
|
In June 2013, in connection with the conversions of Series A-1 Preferred Stock by Burlingame Equity Investors II, LP and Burlingame Equity Investors Master Fund, LP, the Company issued unsecured promissory notes in the original principal amounts of $48,000 and $552,000, respectively, with interest at 7% per annum payable quarterly and all unpaid interest and principal due on July 23, 2014. We have agreed in writing with the holders of these two existing notes to extend the maturity date of the notes to June 18, 2018.
|
|
(10)
|
On June 29, 2016, the Company entered into a promissory note with an unrelated party and received $100,000 and issued 30,000 shares of the Company's restricted common stock, valued at $3,600, as a loan servicing fee. This note accrues interest at the rate of 7.0% per annum with interest paid quarterly in arrears and all principal and interest due on June 29, 2018. In the event of a default, the loan will become due immediately and a default interest rate of 18.0% per year will be assessed on all amounts outstanding until paid in full. An event of default only occurs if any payment required by this note is not paid. All payments have been made on this note through the filing of this report. The loan servicing fee will be amortized over the life of the loan.
|
|
(11)
|
On June 30, 2016, the Company entered into a promissory note with an unrelated party for $100,000 and the issuance of 20,000 shares of the Company's restricted common stock, valued at $2,400, as a loan servicing fee. This note accrues interest at the rate of 7.0% per annum with interest paid quarterly in arrears and all principal and interest due on June 30, 2018. In the event of a default, the loan will become due immediately and a default interest rate of 18.0% per year will be assessed on all amounts outstanding until paid in full. An event of default only occurs if any payment required by this note is not paid. The proceeds for this note were received on July 1, 2016, upon formal closing of the transaction. The loan servicing fee will be amortized over the life of the loan.
|
|
(12)
|
On June 30, 2016, the Company entered into a promissory note with an unrelated party for $25,000 and the issuance of 12,500 shares of the Company's restricted common stock, valued at $1,500, as a loan servicing fee. This note accrues interest at the rate of 7.0% per annum with interest paid quarterly in arrears and all principal and interest due on June 29, 2018. In the event of a default, the loan will become due immediately and a default interest rate of 18.0% per year will be assessed on all amounts outstanding until paid in full. An event of default only occurs if any payment required by this note is not paid. The proceeds from this note were received on July 5, 2016, upon formal closing of the transaction. The loan servicing fee will be amortized over the life of the loan.
|
At December 31, 2016, the Company has net operating loss ("NOL") carryforwards for Federal income tax purposes of approximately $10,214,000. If not previously utilized, the NOL carryforwards will expire in 2018 through 2036.
For the years ended December 31, 2016 and 2015, the Company did not recognize any current or deferred income tax benefit or expense. Actual income tax benefit (expense) for the years ended December 31, 2016 and 2015 differs from the amounts computed using the federal statutory tax rate of 34%, as follows:
|
|
2016
|
|
|
2015
|
|
Income tax benefit (expense) at the statutory rate
|
|
$
|
1,530,000
|
|
|
$
|
1,614,000
|
|
Benefit (expense) resulting from:
|
|
|
|
|
|
|
|
|
Increase in Federal valuation allowance
|
|
|
(1,530,000
|
)
|
|
|
(1,884,000
|
)
|
Other permanent differences
|
|
|
-
|
|
|
|
270,000
|
|
Utilization of net operating loss carryforwards
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit (expense)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2016 and 2015, the tax effects of temporary differences that give rise to significant deferred tax assets and liabilities are presented below:
|
|
2016
|
|
|
2015
|
|
Federal net operating loss carryforwards
|
|
$
|
3,473,000
|
|
|
$
|
3,030,000
|
|
State net operating loss carryforwards
|
|
|
358,000
|
|
|
|
315,000
|
|
Oil and gas properties
|
|
|
1,927,000
|
|
|
|
917,000
|
|
Asset retirement obligations
|
|
|
405,000
|
|
|
|
371,000
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax assets
|
|
|
6,163,000
|
|
|
|
4,633,000
|
|
Less valuation allowance
|
|
|
(6,163,000
|
)
|
|
|
(4,633,000
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred tax assets
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
The Company has not maintained a tax basis property roll-forward and has not filed tax returns since 2011 and therefore, the tax assets disclosed above are management's best estimate and this estimate could change as the company completes it tax returns. A valuation allowance has been recorded for all deferred tax assets since the "more likely than not" realization criterion was not met as of December 31, 2016 and 2015.
A tax benefit from an uncertain tax position may be recognized if it is "more likely than not" that the position is sustainable based solely on its technical merits. For the years ended December 31, 2016 and 2015, the Company had no unrecognized tax benefits and management is not aware of any issues that would cause a significant increase to the amount of unrecognized tax benefits within the next year. The Company's policy is to recognize any interest or penalties as a component of income tax expense. The Company's material taxing jurisdictions are comprised of the U.S. federal jurisdiction and the states of Colorado, Wyoming and Kansas. The tax years 2011 through 2016 remain open to examination by these taxing jurisdictions.
9.
|
Asset Retirement Obligations
|
The Company follows accounting for asset retirement obligations ("ARO") in accordance with ASC 410,
Asset Retirement and Environmental Obligations
, which requires that the fair value of a liability for an asset retirement obligation be recognized in the period in which it was incurred if a reasonable estimate of fair value can be made. The Company's ARO primarily represents the estimated present value of the amounts expected to be incurred to plug, abandon and remediate producing and shut-in wells at the end of their productive lives in accordance with applicable state and federal laws. The Company determines the estimated fair value of its ARO by calculating the present value of estimated cash flows related to plugging and abandonment liabilities. The significant inputs used to calculate such liabilities include estimates of costs to be incurred; the Company's credit adjusted discount rates, inflation rates and estimated dates of abandonment. The ARO is accreted to its present value each period and the capitalized asset retirement costs are amortized using the unit of production method.
A reconciliation of the Company's ARO for the years ended December 31, 2016 and 2015 is as follows:
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Balance, beginning of year
|
|
$
|
995,197
|
|
|
$
|
749,013
|
|
Liabilities incurred upon acquisition of properties
|
|
|
-
|
|
|
|
204,493
|
|
Liabilities settled
|
|
|
(4,530
|
)
|
|
|
(28,684
|
)
|
Accretion expense
|
|
|
94,333
|
|
|
|
70,375
|
|
|
|
|
|
|
|
|
|
|
Balance, end of year
|
|
|
1,085,000
|
|
|
|
995,197
|
|
Less: current asset retirement obligations
|
|
|
(425,200
|
)
|
|
|
(409,621
|
)
|
|
|
|
|
|
|
|
|
|
Long-term asset retirement obligations
|
|
$
|
659,800
|
|
|
$
|
585,576
|
|
|
|
|
|
|
|
|
|
|
10.
|
Commitments and Contingencies
|
Lease commitments.
The Company entered into a lease for property access rights and compressor space in Wyoming related to the Company's natural gas gathering system. The expense in 2016 and 2015 was $0 and $1,400, which is included in gas gathering operating costs. The Company does not have any operating leases in place as of December 31, 2016.
Legal Proceedings.
The Company is subject to the risk of litigation, claims and assessments that may arise in the ordinary course of its business activities, including contractual matters and regulatory proceedings. On September 30, 2016 plaintiff Eric Langan et al. filed a complaint in Maricopa County Superior Court for common law fraud under Arizona law against Arête Industries, Inc., Don and Jane Doe Prosser, and Charles and Jane Doe Davis. The action was removed to federal court on November 17, 2016, civil action number 16 – 03994 – PHX – SPL. On September 1, 2017 a judgment was entered in favor of the defendants and against plaintiffs in the case was dismissed in its entirety for lack of personal jurisdiction.
As of December 31, 2016, the Company was not subject to any pending litigation and management is not currently aware of any asserted or unasserted claims and assessments that may impact the Company's future results of operations.
The following are the subsequent events:
On September 11, 2017, we entered into an Offer to Purchase Letter with Marc VenJohn (the "Offer Letter") for a 25% working interest in two of the Company's oil and gas assets located in Clark County, Kansas for total consideration of $150,000 and an effective date of October 1, 2017. On November 15, 2017, the Company completed the sale under a purchase and sale agreement, with an effective date of October 1, 2017 (the "VenJohn PSA"), with Marc VenJohn.
12.
|
Supplementary Oil and Gas Information (unaudited)
|
Costs Incurred in Oil and Gas Producing Activities
Costs incurred in oil and gas property acquisition, exploration and development activities and related depletion, depreciation, amortization and accretion ("DD&A") per equivalent unit-of-production were as follows for the years ended December 31, 2016 and 2015:
|
|
2016
|
|
|
2015
|
|
Acquisition costs:
|
|
|
|
|
|
|
Unproved properties
|
|
$
|
-
|
|
|
$
|
-
|
|
Proved properties
|
|
|
-
|
|
|
|
1,404,493
|
|
Exploration costs
|
|
|
-
|
|
|
|
-
|
|
Development costs
|
|
|
-
|
|
|
|
115,992
|
|
Revisions to asset retirement obligation
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total costs incurred
|
|
$
|
-
|
|
|
$
|
1,520,485
|
|
|
|
|
|
|
|
|
|
|
Depletion per BOE of production
|
|
$
|
17.56
|
|
|
$
|
27.78
|
|
|
|
|
|
|
|
|
|
|
Supplemental Oil and Gas Reserve Information
The reserve information presented below is based on estimates of net proved reserves as of December 31, 2016 and 2015 that were prepared by Pinnacle Energy Services, L.L.C. the Company's independent petroleum engineering firm, in accordance with guidelines established by the SEC.
Proved oil and gas reserves are the estimated quantities of crude oil and natural gas which geological and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions (i.e., prices and costs as of the date the estimate is made). Proved developed oil and gas reserves are reserves that can be expected to be recovered through existing wells with existing equipment and operating methods.
Changes in Proved Reserves
The following table sets forth information regarding the Company's estimated total proved oil and gas reserve quantities for the years ended December 31:
|
|
Oil
(Bbl)
|
|
|
Gas
(Mcf)
|
|
|
Equivalent
(BOE)
|
|
Balance, January 1, 2015
|
|
|
237,229
|
|
|
|
614,940
|
|
|
|
339,720
|
|
Sale of oil and gas reserves in place
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
Acquisition of reserves in place
|
|
|
71,870
|
|
|
|
-
|
|
|
|
71,870
|
|
Revisions in previous estimates
|
|
|
(14,924
|
)
|
|
|
(194,070
|
)
|
|
|
(47,269
|
)
|
Production
|
|
|
(18,955
|
)
|
|
|
(62,630
|
)
|
|
|
(29,393
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2015
|
|
|
275,220
|
|
|
|
358,240
|
|
|
|
334,928
|
|
Sale of oil and gas reserves in place
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Acquisition of reserves in place
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Revisions in previous estimates (1)
|
|
|
(105,804
|
)
|
|
|
(196,533
|
)
|
|
|
(138,562
|
)
|
Production
|
|
|
(23,386
|
)
|
|
|
(41,937
|
)
|
|
|
(30,376
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2016
|
|
|
146,030
|
|
|
|
119,770
|
|
|
|
165,990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved reserves, December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved developed
|
|
|
275,220
|
|
|
|
358,240
|
|
|
|
334,928
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved undeveloped
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved reserves, December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved developed
|
|
|
146,030
|
|
|
|
119,770
|
|
|
|
165,990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved undeveloped
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
(1)
|
The primary reason for the revision in previous estimates is due to the higher lease operating expenses incurred, which made several of the wells uneconomic sooner than the prior year.
|
Standardized Measure
Certain information concerning the assumptions used in computing the valuation of proved reserves and their inherent limitations are discussed below. The Company believes such information is essential for a proper understanding and assessment of the data presented.
As of December 31, 2016, future cash inflows were computed by applying the SEC-mandated 12 month arithmetic average of the first of month price for January through December of 2016, which resulted in benchmark prices of $42.75 per barrel for crude oil, West Texas Intermediate ("WTI") and $2.49 per MMbtu for natural gas, Henry Hub. Prices were further adjusted for transportation, quality and basis differentials, which resulted in a difference from the benchmark prices ranging from -$2.97 per barrel to -$10.77 per barrel, depending on the location of the wells. One well that produces from the Minnelusa formation has an oil differential of -$26.67 per barrel. The calculated natural gas differentials ranged from -74% to +59% as a percentage of the benchmark prices depending on where the well was located.
The assumptions used to compute estimated future cash inflows do not necessarily reflect the Company's expectations of actual revenues or costs, nor their present worth. In addition, variations from the expected production rate also could result directly or indirectly from factors outside of the Company's control, such as unexpected delays in development, changes in prices or regulatory or environmental policies. The reserve valuation further assumes that all reserves will be disposed of by production. However, if reserves are sold in place, additional economic considerations could also affect the amount of cash eventually realized.
Future development and production costs are computed by estimating the expenditures to be incurred in developing and producing the proved oil and gas reserves at the end of the year, based on year-end costs and assuming continuation of existing economic conditions.
Future income tax expenses are computed by applying the appropriate year-end statutory tax rates, with consideration of future tax rates already legislated, to the future pre-tax net cash flows relating to the Company's proved oil and gas reserves. Net operating losses incurred in oil and gas producing activities are utilized to reduce taxable income. Permanent differences in oil and gas related tax credits and allowances are recognized, if reasonably estimable.
A 10% annual discount rate was used to reflect the timing of the future net cash flows relating to proved oil and gas reserves. The following table presents the standardized measure of discounted future net cash flows related to proved oil and gas reserves as of December 31, 2016 and 2015
:
|
|
2016
|
|
|
2015
|
|
Future cash inflows
|
|
$
|
5,751,250
|
|
|
$
|
13,002,030
|
|
Future production costs
|
|
|
(4,322,870
|
)
|
|
|
(7,976,560
|
)
|
Future development costs
|
|
|
-
|
|
|
|
|
|
Future income taxes
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future net cash flows
|
|
|
1,428,380
|
|
|
|
5,025,470
|
|
10% annual discount
|
|
|
(545,640
|
)
|
|
|
(2,472,800
|
)
|
|
|
|
|
|
|
|
|
|
Standardized measure of discounted future net cash flows
|
|
$
|
882,740
|
|
|
$
|
2,552,670
|
|
|
|
|
|
|
|
|
|
|
The present value (at a 10% annual discount) of future net cash flows from the Company's proved reserves is not necessarily the same as the current market value of its estimated oil and gas reserves. The Company bases the estimated discounted future net cash flows from its proved reserves on average prices realized in the preceding year and on costs in effect at the end of the year. However, actual future net cash flows from the Company's oil and gas properties will also be affected by factors such as actual prices the Company receives for oil and gas, the amount and timing of actual production, supply of and demand for oil and gas and changes in governmental regulations or taxation.
The timing of both the Company's production and incurrence of expenses in connection with the development and production of oil and gas properties will affect the timing of actual future net cash flows from proved reserves, and thus their actual present value. In addition, the 10% annual discount factor the Company uses when calculating discounted future net cash flows may not be the most appropriate discount factor based on interest rates in effect from time to time and risks associated with the Company or the oil and gas industry in general.
A summary of changes in the standardized measure of discounted future net cash flows is as follows for the years ended December 31, 2016 and 2015:
|
|
2016
|
|
|
2015
|
|
Standardized measure of discounted future net cash flows, beginning of year
|
|
$
|
2,552,670
|
|
|
$
|
5,989,127
|
|
Sales of oil and gas, net of production costs and taxes
|
|
|
(224,105
|
)
|
|
|
23,891
|
|
Purchases of reserves in place
|
|
|
-
|
|
|
|
589,190
|
|
Sales of reserves in place
|
|
|
-
|
|
|
|
—
|
|
Changes in development costs
|
|
|
-
|
|
|
|
(699,000
|
)
|
Revisions of previous estimates
|
|
|
(802,699
|
)
|
|
|
(440,871
|
)
|
Changes in prices and production costs
|
|
|
(898,393
|
)
|
|
|
(4,661,912
|
)
|
Net changes in income taxes
|
|
|
-
|
|
|
|
1,153,332
|
|
Accretion of discount
|
|
|
255,267
|
|
|
|
598,913
|
|
|
|
|
|
|
|
|
|
|
Standardized measure of discounted future net cash flows, end of year
|
|
$
|
882,740
|
|
|
$
|
2,552,670
|
|
|
|
|
|
|
|
|
|
|