| For the Quarter Ended |
Commission File Number | |
| September 30, 2002 |
0-23431 |
| Delaware |
38-3379776 | |
| (State or Other Jurisdiction of |
(I.R.S. Employer | |
| Incorporation or Organization) |
Identification No.) | |
| 3104 Logan Valley Road |
||
| Traverse City, Michigan |
49685-0348 | |
| (Address of Principal Executive Offices) |
(Zip Code) |
| Class |
Outstanding at November 14, 2002 | |
| Common stock, $.01 par value |
1,992,159 shares |
| Page No. | ||||
| PART I. FINANCIAL INFORMATION |
||||
| Item 1. |
3 | |||
| Three Months and Nine Months Ended September 30, 2002 and 2001 |
3 | |||
| September 30, 2002 and December 31, 2001 |
4 | |||
| Nine Months Ended September 30, 2002 |
5 | |||
| Nine Months Ended September 30, 2002 and 2001 |
6 | |||
| 7 | ||||
| Item 2. |
17 | |||
| Item 3. |
25 | |||
| Item 4. |
||||
| PART II. OTHER INFORMATION |
||||
| Item 1. |
26 | |||
| Item 2. |
27 | |||
| Item 3. |
27 | |||
| Item 4. |
27 | |||
| Item 5. |
28 | |||
| Item 6. |
28 | |||
| For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||||||
| 2002 |
2001 |
2002 |
2001 |
|||||||||||||
| REVENUES: |
||||||||||||||||
| Natural gas |
$ |
1,501 |
|
|
2,695 |
|
$ |
5,299 |
|
$ |
12,072 |
| ||||
| Crude oil and condensate |
|
548 |
|
|
795 |
|
|
2,330 |
|
|
2,621 |
| ||||
| Other operating revenues |
|
37 |
|
|
65 |
|
|
142 |
|
|
234 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Total operating revenues |
|
2,086 |
|
|
3,555 |
|
|
7,771 |
|
|
14,927 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| OPERATING EXPENSES: |
||||||||||||||||
| Lease operating expenses and production taxes |
|
425 |
|
|
655 |
|
|
1,353 |
|
|
2,418 |
| ||||
| Depreciation, depletion and amortization |
|
1,415 |
|
|
2,793 |
|
|
5,929 |
|
|
10,505 |
| ||||
| General and administrative |
|
389 |
|
|
383 |
|
|
1,554 |
|
|
1,459 |
| ||||
| Cost ceiling writedown |
|
|
|
|
1,000 |
|
|
7,000 |
|
|
8,500 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Total operating expenses |
|
2,229 |
|
|
4,831 |
|
|
15,836 |
|
|
22,882 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| OPERATING INCOME (LOSS) |
|
(143 |
) |
|
(1,276 |
) |
|
(8,065 |
) |
|
(7,955 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| INTEREST EXPENSE |
|
(145 |
) |
|
(241 |
) |
|
(547 |
) |
|
(829 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| INCOME (LOSS) BEFORE INCOME TAXES |
|
(288 |
) |
|
(1,517 |
) |
|
(8,612 |
) |
|
(8,784 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| INCOME TAX PROVISION (CREDIT) (Note 2) |
|
|
|
|
(176 |
) |
|
(5,743 |
) |
|
(97 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| NET INCOME (LOSS) |
$ |
(288 |
) |
$ |
(1,341 |
) |
$ |
(2,869 |
) |
$ |
(8,687 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| EARNINGS (LOSS) PER SHARE (Note 3) |
||||||||||||||||
| Basic |
$ |
(0.01 |
) |
$ |
(0.07 |
) |
$ |
(0.15 |
) |
$ |
(0.45 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Diluted |
$ |
(0.01 |
) |
$ |
(0.07 |
) |
$ |
(0.15 |
) |
$ |
(0.45 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| As of September 30, 2002 |
As of December 31, 2001 |
|||||||
| (Unaudited) |
||||||||
| ASSETS |
||||||||
| CURRENT ASSETS: |
||||||||
| Cash and cash equivalents |
$ |
355 |
|
$ |
201 |
| ||
| Accounts receivable |
|
2,602 |
|
|
3,076 |
| ||
| Inventories, prepaids and advances to other operators |
|
621 |
|
|
523 |
| ||
| |
|
|
|
|
| |||
| Total current assets |
|
3,578 |
|
|
3,800 |
| ||
| |
|
|
|
|
| |||
| OIL AND GAS PROPERTIESat cost (full cost method): |
||||||||
| Proved oil and gas properties |
|
151,916 |
|
|
146,649 |
| ||
| Unproved oil and gas properties |
|
4,532 |
|
|
11,244 |
| ||
| Less-Accumulated depreciation, depletion and amortization |
|
(137,363 |
) |
|
(124,618 |
) | ||
| |
|
|
|
|
| |||
| Net oil and gas properties |
|
19,085 |
|
|
33,275 |
| ||
| |
|
|
|
|
| |||
| OTHER ASSETS |
|
367 |
|
|
512 |
| ||
| |
|
|
|
|
| |||
| Total assets |
$ |
23,030 |
|
$ |
37,587 |
| ||
| |
|
|
|
|
| |||
| LIABILITIES AND EQUITY |
||||||||
| CURRENT LIABILITIES: |
||||||||
| Notes payable |
$ |
2,684 |
|
$ |
|
| ||
| Current maturities of long-term debt |
|
1,800 |
|
|
|
| ||
| Accounts payable |
|
534 |
|
|
2,767 |
| ||
| Accrued expenses and other current liabilities |
|
3,446 |
|
|
4,974 |
| ||
| |
|
|
|
|
| |||
| Total current liabilities |
|
8,464 |
|
|
7,741 |
| ||
| |
|
|
|
|
| |||
| LONG-TERM DEBT |
|
|
|
|
6,696 |
| ||
| DEFERRED INCOME TAXES (Note 2) |
|
|
|
|
5,743 |
| ||
| COMMITMENTS AND CONTINGENCIES (Note 8) |
||||||||
| EQUITY: |
||||||||
| Common stock warrants, 13,350,498 outstanding at September 30, 2002 and December 31, 2001 |
|
860 |
|
|
860 |
| ||
| Preferred stock, $0.01 par value; 2,000,000 shares authorized; none outstanding |
|
|
| |||||
| Common stock, $0.01 par value; 40,000,000 shares authorized; 19,921,590 shares and 19,478,853 shares outstanding at
September 30, 2002 and December 31, 2001, respectively |
|
199 |
|
|
195 |
| ||
| Accumulated other comprehensive income (loss) |
|
(83 |
) |
|
89 |
| ||
| Additional paid in capital |
|
77,447 |
|
|
77,251 |
| ||
| Retained deficit |
|
(63,857 |
) |
|
(60,988 |
) | ||
| |
|
|
|
|
| |||
| Total equity |
|
14,566 |
|
|
17,407 |
| ||
| |
|
|
|
|
| |||
| Total liabilities and equity |
$ |
23,030 |
|
$ |
37,587 |
| ||
| |
|
|
|
|
| |||
| Common Stock Warrants |
Preferred Stock |
Common Stock |
Accumulated Other Comprehensive Income (Loss) |
Additional Paid In Capital |
Retained Deficit |
|||||||||||||||
| BALANCE-December 31, 2001 |
$ |
860 |
$ |
|
$ |
195 |
$ |
89 |
|
$ |
77,251 |
$ |
(60,988 |
) | ||||||
| Issuance of benefit plan shares |
|
|
|
|
|
2 |
|
|
|
|
74 |
|
|
| ||||||
| Issuance of non-employee directors shares |
|
|
|
|
|
2 |
|
|
|
|
122 |
|
|
| ||||||
| Change in unrealized (losses) |
|
|
|
|
|
|
|
(172 |
) |
|
|
|
|
| ||||||
| Net (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
(2,869 |
) | ||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
| BALANCE-September 30, 2002 |
$ |
| ||||||||||||||||||