Attached files

file filename
EX-32 - CERTIFICATION - Jayhawk Energy, Inc.ex32123110.htm
EX-31 - CERTIFICATION - Jayhawk Energy, Inc.exhibit31123110.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


FORM 10-Q


 

x

QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED DECEMBER 31, 2010.


o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

      For the transition period from                                             to                                           


Commission File Number: 000-53311

 

JayHawk Energy, Inc.

(Exact name of small business issuer as specified in its charter)


Colorado

20-0990109

(State or other jurisdiction

of incorporation or organization)

(I.R.S. Employer

Identification No.)


6240 E. Seltice Way, Suite C, Post Falls, Idaho 83854

(Address of principal executive offices)


(208) 667-1328

(Issuer’s Telephone Number)

 

 

Indicate by check mark whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.   x Yes   o No

 

Indicate by check mark whether the registrant is a large accelerated file, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

o

Accelerated filer

o

Non-accelerated filer (Do not check if a smaller reporting company)

o

Smaller reporting company

x

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).   o Yes   x No

 

APPLICABLE ONLY TO CORPORATE ISSUERS

 

State the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practical date.  As of February 14, 2010, there were 51,295,825 shares of the issuer's $.001 par value common stock issued and outstanding.

  







1




JAYHAWK ENERGY, INC.


Quarterly Report on Form 10-Q for the

Quarterly Period Ending December 31, 2010


TABLE OF CONTENTS


PART I. FINANCIAL INFORMATION

  

  

  

    Item 1. Financial Statements 

  

  

  

        Consolidated Balance Sheets:

  

        December 31, 2010 (Unaudited) and September 30, 2010

3

  

  

        Consolidated Statements of Operations: 

  

        Three Months Ended December 31, 2010 and 2009 (Unaudited)

4

  

  

        Consolidated Statements of Cash Flows: 

  

        Three Months Ended December 31, 2010 and 2009 (Unaudited) 

5

  

  

        Notes to Consolidated Unaudited Financial Statements:  

  

        December 31, 2010

6

  

  

Item 2. Management Discussion and Analysis

20

 

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

22

 

 

Item 4. Controls and Procedures

22

 

 

PART II. OTHER INFORMATION

 

 

 

Item 1. Legal Proceedings

23

 

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

23

 

 

Item 3. Defaults Upon Senior Securities

23

 

 

Item 4. Submission of Matters to a Vote of Security Holders

23

  

  

Item 5. Other Information

23

  

  

Item 6. Exhibits

23

  

  

                 Signatures

24

 








 







2




PART I - FINANCIAL INFORMATION

Item 1. Financial Statements



JayHawk Energy, Inc.

Consolidated Balance Sheets

 

 

 

 

 

 

December 31, 2010

 

September 30, 2010

Assets

(Unaudited)

 

 

Current Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 $          221,355

 

 $             56,280

 

Trade accounts receivable, less allowance for doubtful accounts of $nil

 

 

 

 

 

   and $nil at December 31, 2010 and September 30, 2010, respectively (Note 3)

 

               87,721

 

              225,415

 

Other current assets

 

 

 

 

                 3,498

 

                  4,344

Total Current Assets

 

 

 

 

             312,574

 

              286,039

 

 

 

 

 

 

 

 

 

Plant, Property and Equipment

 

 

 

 

 

 

 

 

Unproved oil and gas properties, net of allowances for impairment  of $1,474,000  

 

 

 

 

 

   and accumulated amortization of $772,819 and $693,403 at December 31, 2010

 

          1,930,795

 

           2,126,445

 

   and September 30, 2009, respectively.  (Note 4).

 

 

 

 

 

 

Proved and developed oil & gas properties, net allowances for impairment of $811,339

 

 

 

 

 

  and accumulated DD&A of  $2,151,036 and $2,027,269 at December 31, 2010

 

 

 

 

 

  and September 30, 2010, respectively (Note 5)

 

 

          6,546,811

 

           6,647,808

 

Computers, office equipment, furniture and leasehold improvements, net of allowance

 

 

 

 

 

    for depreciation of $28,294 and $25,296, respectively.

 

               16,618

 

                19,616

Total Net Plant, Property and Equipment

 

 

 

          8,494,224

 

           8,793,869

 

 

 

 

 

 

 

 

 

Other Long-Term Assets  (Note 6)

 

 

 

               56,900

 

                56,900

 

 

 

 

 

 

 

 

 

Total Assets

 

 

 

 

 $       8,863,698

 

 $        9,136,808

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

 

 

 

 $          946,157

 

 $        1,096,564

 

Due to other working and royalty interests

 

 

               62,650

 

              135,384

 

Other payables, interest & taxes accrued

 

 

 

             165,088

 

              187,688

 

Note payable in less than one year (Note 7)

 

 

               92,302

 

              227,914

Total Current Liabilities

 

 

 

 

          1,266,196

 

           1,647,550

Long Term Liabilities  (Note 8)

 

 

 

 

          1,082,071

 

           1,161,074

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

 

 

          2,348,267

 

           2,808,624

 

 

 

 

 

 

 

 

 

Commitments and Contingencies (Note 15)

 

 

 

                         -

 

                          -

Stockholders' Equity (Deficit)

 

 

 

 

 

 

 

 

Preferred Stock, $.001 par value; 10,000,0000 shares authorized, no shares issued

 

 

 

 

 

   and outstanding.

 

 

 

 

                         -

 

                          -

 

Common Stock, $.001 par value; 200,000,000 shares authorized; 51,086,257 shares issued

 

 

 

 

 

   and outstanding at December 31, 2010 and 48,980,326 shares issued

 

 

 

 

 

   and outstanding at September 30, 2010 (Note 9)

 

 

               51,142

 

                48,980

 

Additional paid-in capital

 

 

 

 

        18,058,903

 

         17,108,318

 

Accumulated deficit

 

 

 

 

      (11,594,614)

 

        (10,829,115)

Total Stockholders' Equity

 

 

 

 

          6,515,430

 

           6,328,183

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity

 

 

 

 $       8,863,698

 

 $        9,136,808

 

 

 

 

 

 

 

 

 

“The accompanying notes are an integral part of these consolidated financial statements”











3







JayHawk Energy, Inc.

Consolidated Statements of Operations (Unaudited)

 

 

 

 

 

 

For the three months ended December 31, 2010

For the three months ended December 31, 2009

Revenue

 

 

 

 

 

 

 

 

Oil sales

 

 

 

 

 $            69,051

 

 $           170,307

 

Gas sales

 

 

 

 

               10,415

 

                24,094

Total Gross Revenues

 

 

 

 

               79,466

 

              194,401

 

 

 

 

 

 

 

 

 

Costs and Operating Expenses

 

 

 

 

 

 

 

 

Exploration costs

 

 

 

 

                         -

 

                          -

 

Production costs-North Dakota

 

 

 

               35,692

 

                71,815

 

Production costs-Kansas

 

 

 

 

                 2,310

 

                  6,510

 

Depreciation, depletion, amortization and asset impairment expense

 

             210,053

 

              291,926

 

General and administrative

 

 

 

 

             230,713

 

              209,781

 

Other expense

 

 

 

 

             366,196

 

                52,203

Total Costs and Expenses

 

 

 

 

             844,964

 

              632,235

 

 

 

 

 

 

 

 

 

Loss from continuing operations before income tax

 

 

           (765,499)

 

             (437,834)

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

 

 

                         -

 

                          -

Deferred tax benefit

 

 

 

 

                         -

 

                          -

 

 

 

 

 

 

 

 

 

Net loss from continuing operations

 

 

 

           (765,499)

 

             (437,834)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss and total comprehensive loss

 

 

 

 $        (765,499)

 

 $          (437,834)

 

 

 

 

 

 

 

 

 

Basic and diluted loss per share (Note 10)

 

 

 

 $              (0.02)

 

 $                (0.01)

 

 

 

 

 

 

 

 

 

Basic weighted average number shares outstanding

 

 

        50,422,875

 

         44,825,148

 

 

 

 

 

 

 

 

 

“The accompanying notes are an integral part of these consolidated financial statements”

 

 

 

 

 

 

 

 

 

















4





JayHawk Energy, Inc.

Statements of Consolidated Cash Flows (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended December 31, 2010

For the three months ended December 31, 2009

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

Net loss from operations

 

 

 

 $         (765,499)

 

 $          (437,834)

 

Adjustments to reconcile net loss to net cash used:

 

 

 

 

 

 

 

by operating activities:

 

 

 

 

 

 

 

 

Depreciation, depletion, amortization and impairment

 

 

             206,180

 

                        -   

 

 

Accretion in annual asset retirement obligations

 

 

                 3,873

 

                   3,201

 

 

Amortization of discount on note payable

 

 

 

             174,279

 

               291,926

 

 

Debt Conversion Expense

 

 

 

               95,348

 

                        -   

 

 

Common stock issued in lieu of interest

 

 

 

               37,500

 

                        -   

 

 

Common stock issued in consideration for services

 

 

                 9,456

 

                 23,400

 

 

Stock options expense

 

 

 

               53,286

 

                        -   

 

 

(Increase) Decrease in accounts receivable, net

 

 

             137,695

 

                 15,952

 

 

(Increase) Decrease in other current assets

 

 

 

                    845

 

                   1,090

 

 

Increase (Decrease) in accounts payable

 

 

 

              (34,172)

 

                 97,016

 

 

Increase (decrease) in accruals and other current liabilities

 

 

            (230,946)

 

                 72,863

 

Net cash used by operating activities

 

 

 

            (312,155)

 

                 67,614

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

Proved oil and gas property additions

 

 

 

              (22,770)

 

                        -   

 

Unproved oil and gas property additions

 

 

 

                       -   

 

               (20,380)

 

Other property additions

 

 

 

                       -   

 

                        -   

 

Net cash used by operating activities

 

 

 

              (22,770)

 

               (20,380)

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

Borrowings with note payable

 

 

 

             500,000

 

               900,000

 

Common stock issued for reduction of note payable

 

 

                       -   

 

                        -   

 

Net cash provided by financing activities

 

 

 

             500,000

 

               900,000

 

 

 

 

 

 

 

 

 

NET (DECREASE) IN CASH AND CASH EQUIVALENTS

 

             165,075

 

               947,234

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR

 

               56,280

 

                   5,658

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS AT END OF YEAR

 

 $          221,355

 

 $            952,892

 

 

 

 

 

 

 

 

 

Supplemental Disclosure of Cash Flows and Non-cash Investing and Financing Activity:

 

 

 

 

 

Income taxes paid

 

 

 

 $                    -   

 

 $                     -   

 

Interest paid with common stock

 

 

 

 $            37,500

 

 $              96,000

 

Cancelled contract for the acquisition of unproved properties

 

 

 $          116,235

 

 $                     -   

 

 

 

 

 

 

 

 

 

“The accompanying notes are an integral part of these consolidated financial statements”




5





JAYHAWK ENERGY, INC.

Condensed Notes to Consolidated Financial Statements

(Unaudited)

For the Three Months ended December 31, 2010

Note 1 – Organization and Description of Business

Nature of Operations – JayHawk Energy, Inc. (the Company or JayHawk) and its wholly owned subsidiary, is engaged in the acquisition, exploration, development, production and sale of natural gas, crude oil and natural gas liquids primarily from conventional reservoirs within North America.  The Company incorporated in Colorado on April 5, 2004 as Bella Trading Company, Inc.  During the second quarter ending June 30, 2007, the Company changed management and entered the oil and gas business, and ceased all activity in retail jewelry.  On June 21, 2007, the Company changed its name to JayHawk Energy, Inc.  Since then, the Company has devoted its efforts principally to the raising of capital, organizational infrastructure development, the acquisition of oil and gas properties and exploration activities.  To date, the Company has acquired three main properties, the Uniontown in Kansas, the Crosby in North Dakota, and Girard in Kansas.  The Company also formed a wholly owned subsidiary to transport natural gas in Kansas, called Jayhawk Gas Transportation Company.  This is the basis for which financial statements are consolidated.  

Note 2 – Summary of Significant Accounting Policies

Basis of Presentation - These consolidated financial statements, including notes, have been prepared in accordance with the applicable rules of the Securities and Exchange Commission (the “SEC”) and do not include all of the information and disclosures required by accounting principles generally accepted in the United States ("U.S. GAAP") for complete financial statements.  These consolidated financial statements are unaudited but, in the opinion of management, reflect all adjustments necessary for a fair presentation of the results for the periods reported.  All such adjustments are of a normal recurring nature unless disclosed otherwise.  JayHawk reports on operations using a fiscal year end of September 30.  This report on Form 10-Q is for the first quarter of the fiscal year to end September 30, 2011, the quarter ending December 31, 2010, and comparable quarter ended December 31, 2009.  These financial statements should be read in conjunction with the Company's audited consolidated financial statements and notes thereto, included in the Company’s Form 10-K for the year ended September 30, 2010 as filed with the SEC.  Interim operating results are not necessarily indicative of operating results for any future interim period or for the full year.  

Going Concern – As shown in the accompanying financial statements,  the Company has incurred operating losses since inception.  As of December 31, 2010, the Company has limited financial resources with which to achieve the objectives and obtain profitability and positive cash flows.  Achievement of the Company's objectives will be dependent upon the ability to obtain additional financing, to locate profitable mineral properties and generate revenue from current and planned business operations, and control costs.  Jayhawk  plans to fund our future operations by joint venturing, obtaining additional financing from investors, and attaining additional commercial production.  However, there is no assurance that the Company will be able to achieve these objectives.

Joint Venture Operations – In instances where the Company’s oil and gas activities are conducted jointly with others, the Company’s accounts reflect only its proportionate interest in such activities.

Use of estimates - The preparation of financial statements in accordance with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenues and expenses during the respective reporting periods.  A change in accounting estimate is accounted for prospectively over the current and future years.  

Income or loss per common share - Basic income per share is calculated based on the weighted average number of common shares outstanding.  Diluted income per share assumes exercise of stock options and warrants and conversion of convertible debt and preferred securities, and preferred securities, provided the effect is not antidilutive.  As each of the two fiscal periods covered by these financial statements reflects net losses from operations, all of the warrants have an anti-dilutive effect on per common share amounts.

Revenue and Cost Recognition - The Company uses the sales method of accounting for oil and gas revenues. Under this method, revenues are recognized based on the actual volumes of gas and oil sold to purchasers. The volume sold may differ from the volumes the Company may be entitled to, based on Jayhawk's  individual interest in the property.  Periodically, imbalances between production and nomination volumes can occur for various reasons.  In cases where imbalances have occurred, a production imbalance



6




JAYHAWK ENERGY, INC.

Condensed Notes to Consolidated Financial Statements

(Unaudited)

For the Three Months ended December 31, 2010


Note 2 – Summary of Significant Accounting Policies (continued)

receivable or liability will be recorded.  Costs associated with production are expensed in the period in which they are incurred.

Revenue Source -All of the Company’s direct operating revenues originate from oil production from its property in Crosby, North Dakota or from natural gas production from its property in Girard Kansas. Each revenue stream is sold to a single customer through month to month contracts.  While this creates a customer concentration, there are alternate buyers of the production in the event the sole customer is unable or unwilling to purchase.

Cash equivalents - The Company considers all highly liquid debt instruments purchased with maturity of three months or less to be cash equivalents.

Property, plant and equipment - JayHawk follows the method of accounting for oil and gas property as promulgated in Accounting Standards Codification (ASC) topic 932, Extractive Activities – Oil and Gas.  Under this method of accounting, costs to acquire mineral interests in oil and natural gas properties, to drill and equip exploratory wells that find proved reserves, and to drill and equip development wells, are capitalized.  Costs to drill exploratory wells that do not find proved reserves, geological and geophysical costs and costs of carrying and retaining unproved properties are expensed.

Jayhawk Energy calculates depletion, depreciation and amortization (DD&A) of capitalized cost of proved oil and gas properties on a field-by-field basis using the units-of-production method based upon proved reserves. In computing DD&A the Company will take into consideration restoration, dismantlement and abandonment cost and the anticipated proceeds from equipment salvage.  When applicable, Jayhawk will apply the provisions of ASC topic 410, Accounting for Asset Retirement Obligations, which provides guidance on accounting for dismantlement and abandonment cost (see Note 9).

 

Support equipment and other property, plant and equipment related to oil and gas production are depreciated on a straight-line basis over their estimated useful lives which range from 5 to 35 years.  Property, plant and equipment unrelated to oil and gas producing activities is recorded at cost and depreciated on a straight-line basis over the estimated useful lives of the assets, which range from 3 to 25 years.

Impairment of Long-Lived Assets - The Company evaluates its long-term assets annually for impairment or when circumstances or events occur that may impact the fair value of the assets.  The fair value of  property is primarily evaluated based upon the present value of expected revenues directly associated with those assets.  An impairment loss would be recognized if the carrying amount of a capitalized asset is not recoverable and exceeds its fair value. Management believes that there have not been any circumstances that have warranted the recognition of losses due to the impairment of long-lived assets as of December 31, 2010.

Sales of Producing and Non-producing Property - The Company accounts for the sale of a partial interest in a proved property as normal retirement. The Company recognizes no gain or loss as long as this treatment does not significantly affect the unit-of-production depletion rate. Jayhawk recognizes a gain or loss for all other sales of producing properties and include the gain or loss in the results of operations.  The Company accounts for the sale of a partial interest in an unproved property as a recovery of cost when substantial uncertainty exists as to recovery of the cost applicable to the interest retained. A gain on the sale is recognized to the extent that the sales price exceeds the carrying amount of the unproved property. The Company recognizes a gain or loss for all other sales of non-producing properties and include the gain or loss in the results of operations. 

Asset Retirement Obligation - The Company follows ASC topic 410, “Accounting for Asset Retirement Obligations”, which requires that the fair value of a liability for an asset retirement obligation be recognized in the period in which it is incurred if a reasonable estimate of fair value can be made.  The associated asset retirement costs will be capitalized as part of the carrying amount of the long-lived asset.  The carrying value of a property associated with the capitalization of an asset retirement cost will be included in proved oil and gas property in the balance sheets.  The future cash outflows for oil and gas property associated with settling the asset retirement obligations will be accrued in the balance sheets, and will be excluded from ceiling test calculations.  The asset retirement obligation will consist of costs related to the plugging of wells and removal of facilities and equipment on its oil and gas properties (see Note 8).  



7




JAYHAWK ENERGY, INC.

Condensed Notes to Consolidated Financial Statements

(Unaudited)

For the Three Months ended December 31, 2010


Note 2 – Summary of Significant Accounting Policies (continued)

Income Tax and Accounting for Uncertainty - Income taxes are determined using the liability method in accordance with ASC topic 740.  Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the period that includes the enactment date. In addition, a valuation allowance is established to reduce any deferred tax asset for which it is determined that it is more likely than not that some portion of the deferred tax asset will not be realized.

ASC Topic 740 recognizes that the ultimate deductibility of positions taken or expected to be taken on tax returns is often uncertain.  It provides guidance on when tax positions claimed by an entity can be recognized and guidance on the dollar amount at which those positions are recorded.  In order to recognize the benefits associated with a tax position taken the entity must conclude that the ultimate allowability of the deduction is more likely than not.  If the ultimate allowability of the tax position exceeds 50% (more likely than not), the benefit associated with the position is recognized at the largest dollar amount that has more than a 50% likelihood of being realized upon ultimate settlement.  Differences between tax positions taken in a tax return and recognized in accordance with the guidance will generally result in (1) an increase in income taxes currently payable or a reduction in an income tax refund receivable or (2) an increase in a deferred tax liability or a decrease in a deferred tax asset, or both (1) and (2).

Stock Options Granted to Employees and Non-employees - The Company follows financial accounting standards that require the measurement of the value of employee services received in exchange for an award of an equity instrument based on the grant-date fair value of the award.  For employees, directors and officers, the fair value of the awards are expensed over the vesting period.  The current vesting period for all options is eighteen months.


Non-employee stock-based compensation is granted at the Board of Director’s discretion to award select consultants for exceptional performance.  Prior to issuance of the awards, the Company was not under any obligation to issue the stock options.  Subsequent to the award, the recipient was not obligated to perform any services.  Therefore, the fair value of these options was expensed on the grant date, which was also the measurement date.

Under the fair value recognition provisions of this statement, share-based compensation cost is measured at the grant date based on the value of the award and is recognized as expense over the vesting period. Determining the fair value of share-based awards at the grant date requires judgment.  In addition, judgment is also required in estimating the amount of share-based awards that are expected to be forfeited.  If actual results differ significantly from these estimates, stock-based compensation expense and results of operations could be materially impacted.

Short term benefits and compensated absences - Wages, salaries, bonuses and social security contributions are recognized as an expense in the year in which the associated services are rendered by employees. Short term accumulating compensated absences such as paid annual leave are recognized when services are rendered by employees that increase their entitlement to future compensated absences. The company has not accrued compensated absences because the amount cannot be reasonably estimated.  

New Accounting Pronouncements  - In January 2010, the FASB issued Accounting Standards Update No. 2010-03 “Extractive Activities – Oil and Gas, Accounting Standards Codification (ASC) Topic 932: Oil and Gas Reserve Estimation and Disclosures”.  The objective is to align the oil and gas reserve estimation and disclosure requirements of ASC Topic 932 with the requirements in the SEC final rule “Modernization of the Oil and Gas Reporting Requirements” described in the preceding paragraph.  This includes updating the reserve estimation requirements for changes in practice and technology that have occurred over the last several decades and expanding the disclosure requirements for equity method investments.  The amendments in this Update 2010-03 are effective for interim and annual periods ending on or after December 31, 2009, and should be applied on a prospective basis.  The Company adopted this Update without a material effect on its results of operations and financial position.







8




JAYHAWK ENERGY, INC.

Condensed Notes to Consolidated Financial Statements

(Unaudited)

For the Three Months ended December 31, 2010


Note 3 - Trade Accounts Receivable


At December 31, 2010 trade accounts receivable represents those amounts the Company is owed for its oil and gas production delivered during the month of December 2010 and amounts due from other working interests for their respective percentages of joint operating costs and drilling costs.  Amounts receivable for December oil and gas deliveries were received in January 2011.

    Amounts receivable for September oil and natural gas deliveries, $6,533 were also received in October 2010. Specifically, trade accounts receivable are detailed as follows:

 

 

 

 

 

December 31, 2010

September 30, 2010

Due for crude oil delivered in December and September 2010

 

                73,938

 

                193,297

Due for natural gas delivered in December and September 2010

 

                  6,163

 

                    6,533

Due from joint operating agreement working interests

 

                  7,620

 

                  25,585

 

TOTAL:

 

 

 

 $             87,721

 

 $             225,415


Note 4 – Unproved Properties

The total of JayHawk's investment in unproved properties at December 31, 2010 and September 30, 2010 consists of the following capitalized costs respectively:

 

 

 

 

 

December 31, 2010

September 30, 2010

Name

 

 

 

 

 

 

Kansas Uniontown Project

 

 

 $        2,494,479

 

 $          2,494,479

 

Less: allowance for impairment

 

          (1,474,000)

 

           (1,474,000)

 

Less: accumulated amortization

 

             (269,087)

 

              (256,487)

Net investment in Uniontown Project

 

 $           751,392

 

 $             763,992

 

 

 

 

 

 

 

 

Kansas Girard Project

 

 

 $        1,652,284

 

 $          1,652,284

 

Less: accumulated amortization

 

             (485,346)

 

              (436,916)

Net investment in Girard Project

 

 $        1,166,938

 

 $          1,215,368

 

 

 

 

 

 

 

 

North Dakota Project

 

 

 $             30,850

 

 $             147,085

 

Less: accumulated amortization

 

               (18,386)

 

                         -   

Net investment in North Dakota Project

 

 $             12,465

 

 $             147,085

 

 

 

 

 

 

 

 

Total Unproved Oil and Gas Properties

 

 $        1,930,795

 

 $          2,126,445

 

 

 

 

 

 

 

 


As discussed in Note 2, the Company amortizes lease bonuses paid to acquire specific acreage over the life of the lease, generally three years, through the lease expiration date.





9




JAYHAWK ENERGY, INC.

Condensed Notes to Consolidated Financial Statements

(Unaudited)

For the Three Months ended December 31, 2010

Note 5 – Proved and Developed Oil & Gas Properties

The capitalized cost, net of depreciation, depletion and amortization (DD&A) of the proved oil and gas properties was $6,546,811 at December 31, 2010, and $6,647,808 at September 30, 2010.  These net capitalized costs are comprised of the following; detailed by property:

 

 

 

 

 

 

December 31, 2010

September 30, 2010

Crosby, North Dakota Properties

 

 

 

 

 

Proved Reserves

 

 

 

 $           2,357,753

 

 $             2,357,753

 

Field Equipment

 

 

 

              1,224,580

 

                1,224,580

 

Capitalized Drilling Costs

 

 

              1,952,181

 

                1,929,410

 

Less Allowance for Impairment

 

                (811,339)

 

                 (811,339)

 

Less Accumulated DD&A

 

 

             (1,687,886)

 

              (1,608,152)

Net Capitalized Costs

 

 

 $           3,035,289

 

 $             3,092,252

 

 

 

 

 

 

 

 

 

Girard, Kansas Properties

 

 

 

 

 

 

Field Equipment

 

 

 

 $              705,903

 

 $                705,903

 

Capitalized Drilling Costs

 

 

                 662,899

 

                   662,899

 

Less Accumulated DD&A

 

 

                (145,369)

 

                 (130,364)

Net Capitalized Costs

 

 

 $           1,223,433

 

 $             1,238,438

 

 

 

 

 

 

 

 

 

JayHawk Gas Transportation

 

 

 

 

 

 

Field Equipment

 

 

 

 $           2,605,871

 

 $             2,605,871

 

Less Accumulated DD&A

 

 

                (317,781)

 

                 (288,753)

Net Capitalized Costs

 

 

 $           2,288,090

 

 $             2,317,118

 

 

 

 

 

 

 

 

 

Total Proved Oil and Gas Properties

 

 $           6,546,811

 

 $             6,647,808

 

 

 

 

 

 

 

 

 


Ceiling Test – The Company has performed ceiling tests to determine that the carrying amounts in its financial statements do not exceed the net present value of the reserve estimates for the respective properties, of Crosby, North Dakota and Girard, Kansas.  For the Girard properties management determined that the net values reflected in the financial statements did not exceed the net discounted present value of the reserves estimated by the independent reserve engineers.

Impairment of Crosby Project:  JayHawk periodically reviews and assesses its' proved properties to determine whether or not they have been impaired.  A property is considered impaired if the carrying amount of a long-lived asset is not recoverable and exceeds its fair value.  The carrying amount of a long-lived assets is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset.  The impairment loss shall be measured as the amount by which the carrying amount of the long-lived asset exceeds its fair value.  Based upon estimates provided by independent reserve engineers, Management has determined an impairment of $811,339 exists on the Crosby property. The impairment allowance was established to approximate the write-down of the impairment loss for the period ending September 30, 2010.




10




JAYHAWK ENERGY, INC.

Condensed Notes to Consolidated Financial Statements

(Unaudited)

For the Three Months ended December 31, 2010

 Note 6 – Other Long-Term Assets – Other assets consists of various deposits.  Detail is disclosed in the following table:

 

 

 

 

 

 

December 31, 2010

September 30, 2010

 

 

 

 

 

 

 

 

 

Rental Security Deposit

 

 

 

 $               1,500

 

 $                1,500

Bond Deposit - State of Kansas

 

 

                  5,400

 

                   5,400

Bond Deposit - State of North Dakota

 

 

                50,000

 

                 50,000

 

Total

 

 

 

 

 $             56,900

 

 $              56,900

Note 7 – Notes Payable due in less than one year

On September 1, 2010 the Company entered into a short-term promissory note with a vendor for its balance of accounts payable.  The initial principal balance of $272,373 is due and payable in six (6) equal payments of $46,729 including interest at a rate of 12% per annum.  The final payment is due February 25, 2011.

Note 8 - Long-term Liabilities

Long-term liabilities at December 31, 2010 are comprised of an asset retirement obligation of $158,801 and convertible debentures of $673,270, net of discounts for the imputed fair value of common stock purchase warrants attached to the debentures and the imputed fair value of the conversion feature of the debentures.  The composition of long-term liabilities existing at December 31, 2010 and September 30, 2010 is reflected in the following table:

 

 

 

 

 

 

December 31, 2010

September 30, 2010

 

 

 

 

 

 

 

 

 

Asset retirement obligation (Note 9)

 

 

 $           158,801

 

 $           154,928

Investment in Joint Venture Girard

 

 

              250,000

 

              250,000

Long-term notes (debentures) payable face value

 

 

           1,631,500

 

           1,497,000

 

Less: Unamortized discount(s)

 

 

 

 

 

 

   Imputed fair value of common stock purchase warrants

 

 

             (461,976)

 

             (285,887)

 

   Imputed fair value of beneficial conversion feature

 

 

             (496,254)

 

             (454,967)

Total long-term liabilities

 

 

 

 $        1,082,071

 

 $        1,161,074

During the year ended September 30, 2010, the Company issued 10% convertible debentures with a face value of $1,500,000.  The first tranche of the total financing, with a face value of $900,000, was issued during the first quarter end December 31, 2009.  In April of the third quarter ended June 30, 2010 additional debentures with a face value of $600,000 were issued.  All of the debentures have a two year maturity and were issued with attached common stock purchase warrants.  The effective interest rate on the debentures is 10% per annum.  Interest of $42,394 was expensed and is included in "Other expense" on the Consolidated Statements of Operations for the three months ended December 31, 2010.  Interest accrued at year end of $37,500 is included on the Consolidated Balance Sheets  in "Other payables, interest and taxes accrued".

The debentures are convertible at any time after the original issue date into a number of shares of the Company’s common stock, determined by dividing the amount to be converted by a conversion price of  $0.30 per share.  Additionally, the attached common share purchase warrants, expire 42 months from the original issue date and permit the holders two exercisable options.  The warrant were exercisable by purchase of the Company’s common stock for cash at an exercise price of $0.45, or alternatively, in a cashless exercise, the number of shares being determined in accordance with a predetermined formula based on the Company’s then current stock price.

During the second quarter ended March 31, 2010, the holders of the debentures and the common stock purchase warrants associated with the first $900,000 issuance, exercised all 3,000,000 warrants to acquire 2,111,388 shares of the Company’s common stock in two separate cashless exercises on January 6 and January 27.  Warrants attached to the debentures issued in April 2010



11




JAYHAWK ENERGY, INC.

Condensed Notes to Consolidated Financial Statements

(Unaudited)

For the Three Months ended December 31, 2010

Note 8 - Long-term Liabilities (continued)

($600,000 face amount) total 2,000,000 and remain to be exercised at the election of the debenture holders at an exercise price of $0.45 per share.

During the quarter ending December 31, 2010, the Company entered into a Securities Purchase Agreement with certain institutional investors wherein the Company agreed to sell and the purchasers agreed to purchase $500,000 of Secured Convertible Debentures (“Debentures”).  The Debentures provide for interest to be paid quarterly, at the rate of 10 percent per annum, and are due two years from the date of this initial closing. The Debentures are secured by a lien on the Company’s assets, including its  properties in North Dakota but not including certain assets of the Company in Kansas.


The Debentures are convertible at any time after the original issue date into a number of shares of the registrant’s common stock, determined by dividing the amount to be converted by a conversion price of $0.18 per share, or an aggregate of 2,777,778 shares.  In addition to the Debentures the purchasers were issued an aggregate of 1,805,556 common share purchase warrants, each having a term of 42 months, expiring April of 2014, and giving the purchasers the right to purchase JayHawk’s common shares at an exercise price of $0.45 per share.

The debentures are secured by all assets of the Company except those specifically excluded in the agreement which include all Kansas properties and related assets. Interest accrued at December 31, 2010 of $37,820 is included on the Consolidated Balance Sheets  in "Other payables, interest and taxes accrued".

Long term notes (debentures) will mature as follows:

Year ending September 30,

 

 

 

2011

 

 

 

 

 $                   -   

2012

 

 

 

 

           1,631,500

2013

 

 

 

 

   

2014

 

 

 

 

                      -   

2015

 

 

 

 

                      -   

 

 

 

 

 

 $        1,631,500

In accordance with ASC Topic 470, the Company allocated the proceeds to detachable warrants and convertible instruments based upon their relative fair values of the debt instrument without the warrants and the warrants themselves at the time of issuance.  The fair value of the warrants was determined following the guidance of ASC Topic 718; using the Black-Scholes option model (using a risk free interest rate of .06%, volatility of 99.3%, exercise price of $0.30, current market values of $0.43 and $0.70 per share and an expected life of 3.5 years) with the value allocated to the warrants reflected in Stockholders’ Equity and a debt discount.  Based upon the respective fair values as of the original agreement dates $1,500,000 was allocated to discounts associated with the common stock purchase warrants and the beneficial conversion features.  Giving effect to the monthly amortization of the discount, the exercise of all purchase warrants associated with the first $600,000 tranche, and the conversion of $368,500 in principal conversion, $511,810 of the discount remains to be amortized over the remaining life of the debentures.  This $511,810 consists of the remaining unamortized imputed fair value of the common stock purchase warrants of $238,766 and imputed fair value of the beneficial conversion feature of $273,044.  These amounts are and will continue to be amortized over the remaining life of the underlying convertible debentures.

The Company also allocated the proceeds associated with the October 26, 2010 debenture financing to detachable warrants and convertible instruments based upon their relative fair values of the debt instrument without the warrants and the warrants themselves at the time of issuance.  The fair value of the warrants was determined following the guidance of ASC Topic 718; using the Black-Scholes option model (using a risk free interest rate of 2.63%, volatility of 288.24%, exercise price of $0.45, current market values of $0.18 per share and an expected life of 3.5 years) with the value allocated to the warrants reflected in Stockholders’ Equity and a debt discount.  Based upon the respective fair values as of the original agreement dates $500,000 was allocated to discounts associated with the common stock purchase warrants and the beneficial conversion features.  Giving effect to the monthly amortization of the discount, $446,420 of the discount remains to be amortized over the remaining life of the debentures.  



12




JAYHAWK ENERGY, INC.

Condensed Notes to Consolidated Financial Statements

(Unaudited)

For the Three Months ended December 31, 2010

Note 8 - Long-term Liabilities (continued)

This $446,420 consists of the remaining unamortized imputed fair value of the common stock purchase warrants of $223,210 and imputed fair value of the beneficial conversion feature of $223,210.  These amounts are and will continue to be amortized over the remaining life of the underlying convertible debentures.

Note 9 - Asset Retirement Obligation

In the period in which an asset retirement obligation is incurred or becomes reasonably estimable, the Company recognizes the fair value of the liability if there is a legal obligation to dismantle the asset and reclaim or remediate the property at the end of its useful life. The Company estimates the timing of the asset retirement based on an economic life determined by reference to similar properties and/or reserve reports.  The liability amounts are based on future retirement cost estimates and incorporate many assumptions such as expected economic recoveries of oil and gas, time to abandonment, future inflation rates and the adjusted risk-free rate of interest. When the liability is initially recorded, the Company capitalizes the cost by increasing the related property balances. This initial capitalized cost is depreciated or depleted over the useful life of the asset.

The Company has identified potential asset retirement obligations at the Girard, Kansas and Crosby, North Dakota operating sites.  These retirement obligations are determined based on the estimated cost to comply with abandonment regulations established by the Kansas Corporation Commission and the State of North Dakota.  The Company's engineers have estimated the cost, in today's dollars, to comply with these regulations.  These estimates have been projected out to the anticipated retirement date 15 years in the future, at an assumed inflation rate of 1.5%.  The anticipated future cost of remediation efforts in North Dakota, and Kansas, are $204,685, and $281,547, respectively.  These amounts were discounted back at an assumed interest rate of 10%, to arrive at a net present value of the obligation. The amount of the annual increase in the obligation is charged to "accretion expense" and for  the year ending September 30, 2011, is computed to be $14,084, respectively.

The ending balance of the asset retirement obligation at December 31, 2010 is $158,801.  The asset retirement obligation is included in the Balance Sheet classification "Long-term Liabilities."  The following table summarizes the change in the asset retirement obligation since the beginning of the fiscal year ending September 30, 2010:

 

 

 

 

 

 

December 31, 2010

September 30, 2010

 

 

 

 

 

 

 

 

 

Beginning balance

 

 

 

 $              154,928

 

 $            140,844

Liabilities incurred

 

 

 

                           -   

 

                         -   

Liabilities settled

 

 

 

                           -   

 

                         -   

Accretion expense

 

 

 

                     3,873

 

                 14,084

Revision to estimated cash flows

 

                           -   

 

                         -   

 

Totals

 

 

 

 

 $              158,801

 

 $            154,928


Note 10 - Common Stock

Issuances and Private Placements:  The following transactions reflect issuances of shares of the Company’s common stock and are presented by date of completion in chronological order.  Transactions described as private placements were completed in reliance upon that certain exemption from the registration and prospectus delivery requirements of the Securities Act of 1933, which exemption is specified by the provisions of Section 5 of that act and Regulation S.





13




JAYHAWK ENERGY, INC.

Condensed Notes to Consolidated Financial Statements

(Unaudited)

For the Three Months ended December 31, 2010

Note 10 - Common Stock (continued)

Three Months Ending December 31, 2010

October 1, 2010 - The Company issued 124,999 shares of  common stock in lieu of paying interest with cash, to holders of  10% convertible debentures described in Note 8.  The interest totaled $37,500 and was converted to shares at a price of $0.30 per common share.

October 20, 2010 - The Company issued 111,000 shares of common stock to one of the holder’s of a 10% convertible debentures, in agreement with the terms thereof described in Note 8, who elected to convert the principal amount of $20,000 to 111,000 shares.   These shares were valued at $0.18 per share.

October 21, 2010 - The Company issued 200,000 shares of common stock to one of the holder’s of a 10% convertible debentures, in agreement with the terms thereof described in Note 8, who elected to convert the principal amount of $36,000 to 200,000 shares.   These shares were valued at $0.18 per share.

October 25, 2010 - The Company issued 1,125,000 shares of common stock to three of the holder’s of a 10% convertible debentures, in agreement with the terms thereof described in Note 8, who elected to convert the principal amount of $202,500  to 1,125,000 shares.   These shares were valued at $0.18 per share.

October 27, 2010 - The Company issued 150,000 shares of common stock to one of the holder of a 10% convertible debentures, in agreement with the terms thereof described in Note 8, who elected to convert the principal amount of $27,000 to 150,000 shares.   These shares were valued at $0.18 per share.

November 8, 2010 - The Company issued 55,556 shares of common stock to one of the holder’s of a 10% convertible debentures, in agreement with the terms thereof described in Note 8, who elected to convert the principal amount of $10,000 to 55,556 shares.   These shares were valued at $0.18 per share.

November 24, 2010 - The Company issued 55,556 shares of common stock to one of the holder’s of a 10% convertible debentures, in agreement with the terms thereof described in Note 8, who elected to convert the principal amount of $10,000 to 55,556 shares.   These shares were valued at $0.18 per share.

November 30, 2010 - The Company issued 55,556 shares of common stock to one of the holder’s of a 10% convertible debentures, in agreement with the terms thereof described in Note 8, who elected to convert the principal amount of $10,000 to 55,556 shares.   These shares were valued at $0.18 per share.

December 7, 2010 - The Company issued 283,709 shares of common stock to one of the holder’s of a 10% convertible debentures, in agreement with the terms thereof described in Note 8, who elected to convert the principal amount of $50,000 to 277,777 shares plus accrued interest of $944 to 5,932 shares.  These shares were valued at $0.18 per share.

NOTE 11 - Stock Based Compensation


The Company’s board of directors approved a stock option plan on August 11, 2009.   The purpose of the Plan is to provide employees and consultants of the Corporation and its Subsidiaries with an increased incentive to make significant and extraordinary contributions to the long-term performance and growth of the Corporation and its Subsidiaries, to join the interests of employees and consultants with the interests of the shareholders of the Corporation, and to facilitate attracting and retaining employees and consultants of exceptional ability.    The total number of shares available for grant under the terms of the Plan is 4,000,000.  The stock option price shall be the Fair Market Value of the share at the date of issuance, but may be changed by the Board of Directors or designee from time to time.  The stock options are non-transferable and shall expire not more than five (5) years from the date of the granting.





14




JAYHAWK ENERGY, INC.

Condensed Notes to Consolidated Financial Statements

(Unaudited)

For the Three Months ended December 31, 2010


NOTE 11 - Stock Based Compensation (continued)


The Company recognizes compensation expense using the straight-line method of amortization.  Historically, the Company has issued new shares to satisfy exercises of stock options and the Company expects to issue new shares to satisfy any future exercises of stock options.  


During the year ended September 30, 2010, the Company granted  2,790,000 stock options to employees, contractors, board members and consultants exercisable at a price of $0.20 per share until September 2015.


At December 31, 2010, the Company had 2,790,000 options granted and outstanding.


The following table reflects the summary of stock options outstanding at December 31, 2010 and changes during the three months ended December 31, 2010:

 

 

 

 

 

 

 

Number of shares under options

Weighted Average Exercise Price Per Share

Weighted Average Fair Value

Aggregate Intrinsic Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance outstanding, September 30, 2009

 

 

 

                      -   

 

 $                 -   

 

 $                 -   

 

 $                 -   

 

Forfeited

 

 

 

 

                      -   

 

                    -   

 

                    -   

 

                    -   

 

Exercised

 

 

 

 

                      -   

 

                    -   

 

                    -   

 

                    -   

 

Granted

 

 

 

 

         2,790,000

 

                 0.20

 

           558,000

 

           438,873

Balance outstanding, September 30, 2010

 

 

 

         2,790,000

 

                 0.20

 

           558,000

 

 $        438,873

 

Forfeited

 

 

 

 

                      -   

 

                    -   

 

                    -   

 

                    -   

 

Exercised

 

 

 

 

                      -   

 

                    -   

 

                    -   

 

                    -   

 

Granted

 

 

 

 

                      -   

 

                    -   

 

                    -   

 

                    -   

Balance outstanding, December 31, 2010

 

 

 

         2,790,000

 

 $              0.20

 

 $        558,000

 

 $        438,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 


The fair value of each option award is estimated on the date of grant using the Black-Scholes option-pricing model using the assumptions noted in the following table.  Expected volatilities are based on historical volatility of the Company’s stock.  The Company uses historical data to estimate option volatility within the Black-Scholes model.  The expected term of options granted represents the period of time that options granted are expected to be outstanding, based upon past experience and future estimates and includes data from the Plan.  The risk-free rate for periods within the expected term of the option is based upon the U.S. Treasury yield curve in effect at the time of grant.  The Company currently does not foresee the payment of dividends in the near term. Changes in the subjective input assumptions can materially affect the fair value estimate and, therefore, the existing models do not necessarily provide a reliable measure of the fair value of the Company’s stock options


The fair value of the stock options granted was estimated using the Black-Scholes option-pricing model and is amortized over the vesting period of the underlying options.  The assumptions used to calculate the fair value are as follows:



 

 

 

 

Year Ended September 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend yield

 

 

 

 

                       -   

 

 

 

 

 

 

 

Expecteed volatility

 

 

 

 

99.30%

 

 

 

 

 

 

 

Risk free interest rate

 

 

 

 

1.43%

 

 

 

 

 

 

 

Expected life (years)

 

 

 

 

 5 years

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 









15




JAYHAWK ENERGY, INC.

Condensed Notes to Consolidated Financial Statements

(Unaudited)

For the Three Months ended December 31, 2010


NOTE 11 - Stock Based Compensation (continued)


A summary of the status of the Company’s nonvested stock options outstanding at December 31, 2010 is presented as follows:

 

 

 

 

 

 

 

Number of options

 

Weighted Average Grant Date Fair Value Per Share

Weighted Average Grant Date Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonvested, September 30, 2009

 

 

 

 

                          -   

 

 

 $                     -   

 

 $                     -   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Granted

 

 

 

 

             2,790,000

 

 

                    0.20

 

              558,000

 

Vested

 

 

 

 

            (1,275,000)

 

 

                    0.20

 

            (255,000)

 

Forfeited

 

 

 

 

                          -   

 

 

                        -   

 

                        -   

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonvested, September 30, 2010

 

 

 

 

             1,515,000

 

 

                    0.20

 

              303,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Granted

 

 

 

 

                          -   

 

 

                        -   

 

                        -   

 

Vested

 

 

 

 

                          -   

 

 

                        -   

 

                        -   

 

Forfeited

 

 

 

 

                          -   

 

 

                        -   

 

                        -   

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonvested, December 31, 2010

 

 

 

 

             1,515,000

 

 

 $                 0.20

 

 $           303,000


As of December 31, 2010, there was $185,027 of total unrecognized compensation cost related to nonvested share-based compensation arrangements granted under the Plan.  That cost is expected to be recognized over a weighted-average period of  1.1  years.  The total fair value of options vested at December 31, 2010 was $303,000.

Note 12 - Share Purchase Warrants

When warrants to purchase common stock at a specified exercise price are sold the proceeds received are allocated between the value of the stock and the value of the warrants.  To make this allocation,  the Black-Scholes option pricing model is utilized.  This is a subjective exercise involving the use of various estimates, including the risk-free interest rate, the option or contract life, and the expected volatility of the underlying security.

In conjunction with the issuance of the $500,000 note payable, described in Note 8, 55,335 warrants were issued for services provided in execution of the debentures.  The warrants were valued at $9,456 using the Black-Scholes option pricing model with the following assumptions:  risk free interest rate of 0.067, volatility of 99%, exercise price of $0.28, current market price of $0.45 per share and an expected life of 3.5 years.  The warrants were expensed in the period ending December 31, 2010 and included in "Other expense" on the Consolidated Statement of Operation.

A summary of the Company's share purchase warrants outstanding at December 31, 2010 is presented as follows:

 

 

 

 

 

 

 

Broker Warrants

Broker Warrant Exercise Price

Share Purchase Warrants

Warrant Exercise Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2010

 

 

 

 

            166,000

 

 $              0.45

 

        2,000,000

 

 $              0.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Granted

 

 

 

 

              55,335

 

 $              0.18

 

        2,777,778

 

 $              0.18

 

Exercised

 

 

 

 

                      -   

 

                    -   

 

                    -   

 

                    -   

 

Forfeited

 

 

 

 

                      -   

 

                    -   

 

                    -   

 

                    -   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2010

 

 

 

 

            221,335

 

 

 

        4,777,778

 

 



16








JAYHAWK ENERGY, INC.

Condensed Notes to Consolidated Financial Statements

(Unaudited)

For the Three Months ended December 31, 2010

Note 13 – Loss per Common Share

The Company follows ASC 260, Earnings Per Share which requires the reporting of basic and diluted earnings/loss per share.  We calculate basic loss per share by dividing the net loss by the weighted average number of outstanding common shares during the period.  We calculate diluted loss per share by dividing net loss by the weighted average number of outstanding common shares, including all potentially dilutive securities during the period.  For the periods ending December 31, 2010 and September 30, 2010 the weighted average number of shares was 50,422,875 and 47,512,481, respectively.  Additionally, all of the outstanding options and warrants have an anti-dilutive effect on the per common share amounts.

Note 14 - Related Party Transactions

On July 1, 2008, the Company subleased office space for $1,500 per month from Marlin Property Management, LLC an entity owned by the spouse of Jayhawk Energy's CEO.  The Company believes this office space and facilities are sufficient to meet the Company's present needs, and do not anticipate any difficulty securing alternative or additional space, as needed, on terms acceptable to the Company.  In April 2009, the Company renegotiated the monthly payment to $1,000 per month. Effective October 1, 2010, lease payments returned to the previous amount of $1,500 per month. Accordingly, our commitment to make these lease payments for the fiscal year ending September 30, 2011 is $18,000.

Note 15 - Income Tax

The Company follows the guidance of Topic 740, Income Taxes, to account for income taxes, which requires the establishment of deferred tax assets and liabilities for the recognition of future deductions or taxable amounts and operating loss and tax credit carry forwards. Deferred federal income tax expense or benefit is recognized as a result of the change in the deferred tax asset or liability during the year using the currently enacted tax laws and rates that apply to the period in which they are expected to affect taxable income. Valuation allowances are established, if necessary, to reduce deferred tax assets to the amounts that will more likely than not be realized.  Additionally, the Company follows the guidance provided by ASC Topic 740 which recognizes that the ultimate deductibility of positions taken or expected to be taken on a tax return is often uncertain.  It provides guidance on when tax positions claimed by an entity can be recognized (See Note 2, Summary of Significant Accounting Policies – Income Tax Accounting for Uncertainty).  


The Company's provision for income taxes reflects the U.S. federal income taxes calculated at the maximum federal corporate statutory rate of 34%, U.S. state taxes calculated at the statutory rate of 4.15% net of any federal income tax benefit calculated at their combined rates of 19.15% net of any U.S. federal income tax benefits. These rates are the Company's effective tax rates.

At December 31, 2010, the Company have available for federal income tax purposes a net operating loss carry-forward of approximately $6,852,770, expiring at various times from 2025 through 2028 that may be used to offset future taxable income. Therefore, we have provided no provision for income tax.  The computation and reconciliation with the operating losses from inception is disclosed in the following table for the fiscal years ending September 30, 2007 through 2010 and the three months ending December 31, 2010:








17





JAYHAWK ENERGY, INC.

Condensed Notes to Consolidated Financial Statements

(Unaudited)

For the Three Months ended December 31, 2010

Note 15 - Income Tax (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

3 months ended December 31, 2010

 

 

 

 

 

2007

 

2008

 

2009

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating loss before taxes:

 

 

 $ (257,713)

 

 $ (3,128,342)

 

 $ (2,277,632)

 

 $ (5,161,381)

 

 $         (765,499)

 

Add back temporary differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for impairment

 

 

                -   

 

      1,474,000

 

                  -   

 

         811,339

 

                       -   

 

 

Excess depreciation and amortization

 

                -   

 

         129,106

 

         370,776

 

                  -   

 

                       -   

 

 

Expenses not deducted currently

 

 

                -   

 

                  -   

 

         102,804

 

         200,560

 

               53,286

 

Add back permanent differences:

 

 

                -   

 

                  -   

 

                  -   

 

                  -   

 

                       -   

 

 

Accretion and amortization of note

 

 

 

 

 

 

 

 

 

                       -   

 

 

  discount

 

 

                -   

 

                  -   

 

         522,248

 

         759,146

 

             269,628

 

 

Other

 

 

        40,000

 

             4,154

 

                750

 

                  -   

 

                       -   

Net operating loss to carry-forward

 

 

 $ (217,713)

 

 $ (1,521,082)

 

 $ (1,281,054)

 

 $ (3,390,336)

 

 $         (442,585)

Deferred tax assets have been recognized for this net operating loss carry-forward of approximately $578,300 at December 31, 2010.  This has been calculated using effective tax rates of 34%.  We have not recorded a benefit from the net operating loss carryforward because realization of the benefit is uncertain and, therefore, a valuation allowance of $578,300 has been provided for the deferred tax assets. The following table reports the carry forward by year and the related deferred tax assets by year from April 5, 2004 (inception) through December 31, 2010:

Tax Year End

 

 

 

NOL Carry-forward

Deferred Tax Asset

September 30, 2006 (from inception)

 

 $                 32,433

 

 $                   11,027

September 30, 2007

 

                  185,280

 

                      62,995

September 30, 2008

 

               1,521,082

 

                    517,168

September 30, 2009

 

               1,281,054

 

                    435,558

September 30, 2010

 

               3,390,336

 

                 1,152,714

September 30, 2011 (to date)

 

 

                  442,585

 

                    150,479

 

Total available

 

 

 

 $            6,852,770

 

 $              2,329,942

 

Less: Valuation Allowance

 

 

 

 

               (2,329,942)

Net Deferred Tax Asset

 

 

 

 

 $                          -   

The Company analyzed its tax positions taken on it Federal and State tax returns for the open tax years ending September 30, 2007, 2008, 2009 and 2010.  The Company determined that there are no uncertain tax positions and that the Company should prevail upon examination by the taxing authorities.

At December 31, 2010, the Company has net operating loss carry forwards of approximately $6,850,000, which expire in the years 2023 to 2030.  The change in the allowance account from September 30, 2010 to December 31, 2010 was $150,749.

Although the Company believes its estimates are reasonable, no assurance can be given that the final tax outcome of these matters will not be different than that which is reflected in the tax provisions.  Ultimately, the actual tax benefits to be realized will be based on future taxable earnings levels, which are difficult to predict.

The Company may be assessed penalties and interest related to the underpayment of income taxes.  Such assessments would be treated as a provision of income tax expense on the Company's financial statements.  Through the period ended, no income tax expense has been realized as a result of the Company's operations and no income tax penalties and interest have been accrued related to uncertain tax positions.  The Company files income tax returns in the U.S. federal jurisdiction and in the State of Idaho.  These filings are subject to a three year statute of limitations.  Our evaluation of income tax positions included the fiscal years ended



18





JAYHAWK ENERGY, INC.

Condensed Notes to Consolidated Financial Statements

(Unaudited)

For the Three Months ended December 31, 2010

Note 15 - Income Tax (continued)

September 30, 2010, 2009, 2008 and 2007 which could be subject to agency examinations as of December 31, 2010.  No filings are currently under examination.  No adjustments have been made to reduce the Company's estimated income tax benefit at fiscal year end.  Any valuations relating to these income tax provisions will comply with U.S. generally accepted accounting principles.

Note 15 – Commitments and Contingencies  

On July 1, 2008, the Company leased office space for a period of three years for a fixed monthly rental of $1,500. Accordingly, our commitment to make these lease payments for the fiscal year ending September 30, 2011 is $18,000.

Note 16 – Subsequent Events  

January 10, 2011 - The Company issued 154,012 shares of common stock to one of the holder’s of a 10% convertible debentures, in agreement with the terms thereof referenced above in Note 8, who elected to convert the principal amount of $25,000  plus accrued interest of $2,722  to 154,012 shares.  These shares were all valued at $0.18 per share.



















19




Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations



Results of Operations for the three ended December 31, 2010 and 2009

 

Management's Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the Consolidated Financial Statements and supplemental information presented in our Annual Report for the period ending September 30, 2010, on Form 10-K, and the Forms 8-K and Forms 10-Q issued in the periods subsequent to September 30, 2010.  Certain sections of Management's Discussion and Analysis of Financial Condition and Results of Operations include forward-looking statements concerning trends or events potentially affecting our business.  These statements typically contain words such as "anticipates," "believes," "estimates," "expects," "plans," "probable," "should," "could," "would," or similar words indicating that future outcomes are uncertain.  In accordance with the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, these statements are accompanied by cautionary language identifying important factors, though not all such factors, which could cause future outcomes to differ materially from those set forth in the forward-looking statements.


Oil and Gas Properties

During the year ending September 30, 2010, JayHawk drilled two vertical wells on the Crosby property in order to develop the Mississippian reservoir further within the pool.  The wells exhibited marginal production potential after attempts to stimulate flow and are currently shut-in.  One of these wells will be converted to water disposal in order to reduce operating expense.  The second well is being considered for horizontal drilling to test the potential for Bakken reservoir production on the land in which the Company has acquired the Bakken drilling rights.  The second well which the Company is considering would test the Bakken formation.  JayHawk, in its acquisition of leases during 2010, acquired Bakken rights along with the Mississippian rights in section 28-164N-97W at the Crosby property.  Activity in the Bakken has been moving northward from the well developed Bakken fields in Mountrail and McKenzie Counties to the south.  Recent drilling into the Bakken shale  formation and the underlying Three Forks shale have yielded promising production results within 10 miles of the Crosby pool.  The Company is also looking at strategies to redeploy redundant production equipment on the property in order to streamline the production system and to increase overall efficiency.

Revenues – For the three months ending December 31, 2010 and 2009, revenues, reported as JayHawk's net working interest were $206,038 and $333.869 respectively.  The comparative volume of oil and gas delivered and the average prices received during each of the two respective three month periods of 2010 and 2009, are disclosed in the following table:

 

 

 

 

Volumes

 

 

 

Average Prices

 

 

Gross Revenue

 

 

 

 

 

2010

 

2009

 

2010

 

2009

 

2010

 

2009

Oil Sales (in barrels)

 

 

                       3,011

 

              4,928

 

 $          62.53

 

 $            60.98

 

 $      188,270

 

 $       300,492

Gas Sales (in thousand cubic feet)

 

 

                      4,915

 

              8,459

 

 $            3.62

 

 $               3.95

 

            17,768

 

              33,377

Total Gross Receipts

 

 

 

 

 

 

 

 

 

 

   206,038

 

    333,869

 

Less:working & royalty interests

 

 

 

 

 

 

 

 

 

 

        (126,573)

 

           (130,185)

 

Less:severance taxes

 

 

 

 

 

 

 

 

 

 

             (9,154)

 

              (21,981)

Net Revenues to JayHawk

 

 

 

 

 

 

 

 

 

 

 $ 79,465

 

 $ 203,684


Volumes of oil delivered during the three month period ending December 31, 2010 are lower than the same period in 2009 due to production operations being temporarily stopped by weather conditions during the 2010 period.  Field prices (after delivery charges) fluctuated from a low of $56.92 to a high of $69.80 during the three month period ending December 31, 2010.  During the quarter ending December 31, 2009, these same field prices, after delivery charges, fluctuated between a low of $57.52 to a high of $63.46.  Beginning in November of 2009, the gross gas revenue are reduced by a 42.5% interest distributed to our joint venture partner in Girard, Kansas.


Oil Revenues – As commented in Note 2 of the Condensed Notes to Consolidated Financial Statements above, the Company recognizes revenues only to the extent of its net working interest, which is the remainder after deduction of the outside working and royalty interests and the deduction of severance and production taxes.


For the three month period ending December 31, 2010, JayHawk sold a gross 3,011 Bbls.  This production was sold at average prices of $62.52/Bbl.  During the comparable period ending December 30, 2009 the quarterly sales volumes were 4,928 Bbls.  Average prices received per barrel of crude oil were $60.97 for the three months ending December 31, 2009.  


Gas Revenues – During the first quarter ending December 31, 2009,  the Company entered into an agreement whereby 42.5 percent of the gas revenues generated from the Girard properties were assigned to a joint venture partner in exchange for $250,000.  




20




Prices received for our gas production continue to be volatile.  During the three months ending December 31, 2010,  they have fluctuated between a low of $2.815 per mcf. and a high of $4.35 per mcf.  


Production and Operating Expenses – Total operating expenses for the three months ended December 31, 2010 and 2009 were $844,946 and $632,235, respectively.  The expenses are segregated as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter End December 31, 2009

 

 

 

 

 

 

Quarter End

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crosby, ND

 

Girard, KS

 

G&A

 

Total

 

Total

Direct Regional Costs

 

 

 

 

 $       35,692

 

 $           2,310

 

 $                    -   

 

 $       38,002

 

 $            78,325

Depreciation, depletion and amortization

 

 

 

 

           99,750

 

          107,306

 

                2,997

 

          210,053

 

               291,926

General and administrative expenses

 

 

 

 

                     -   

 

                     -   

 

            230,713

 

          230,713

 

               209,781

Other net (income) and expense

 

 

 

 

                     -   

 

                     -   

 

            366,196

 

          366,196

 

                52,203

Totals

 

 

 

 

 $      135,442

 

 $       109,616

 

 $       599,907

 

 $     844,964

 

 $          632,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Total production expenses for the North Dakota oil  operations were $35,692 for the three months ended December 31, 2010.  These expenses are approximately 50% less than incurred in the comparative periods ending December 31, 2009.  The Knudsen and Jenks wells  have been taken offline  and will remain offline for the forseeable future during the aforementioned conversion to a water disposal and the contemplated horizontal drill site.  These wells were producing significant unanticipated volumes of water.  Consequently, associated operating expenses on the Knudsen and Jenks wells have been minimized. As well, overall oil volume and associated revenue has decreased from the prior year by a similar percentage.  Also, the comparable three month period during the first quarter 2010, included several weeks of negligible production activities due to unfavorable weather conditions.


Relative to the Company’s Kansas natural gas activities, throughout the three month period ending December 31, 2010, in accordance with the joint operating agreement, the joint venture partner has paid the majority of all costs associated with those operations.  This accounts for the reduction in production costs reflected between the comparable three month period ending December 31, 2010 and 2009.  


Production Expenses – include direct costs and expenses such as field labor, fuel, power, well repair and maintenance, and saltwater disposal.  The direct production expenses are reported net of amounts charged to our non-operating partners for their working interest share of applicable costs and expenses.


General and Administrative Expenses – include the cost of head office administration and the salaries and wages paid senior management and administrative staff.  A comparative analysis of the general and administrative expense for the three month period ending December 31, 2010 and 2009 is provided in the following table:

 

 

 

 

 

 

Three Months Ending

Three Months Ending

 

 

 

 

 

 

December 31, 2010

 

December 31, 2009

Compensation and payroll taxes

 

 

 

 $               143,595

 

 $                 77,841

Legal, professional and consulting fees

 

 

 

                    39,815

 

                  101,952

Audit and public company expense

 

 

 

 

                    14,760

 

                      4,797

Insurance

 

 

 

 

                    12,041

 

                      3,539

All other corporate general and administrative

 

 

 

                    20,502

 

                    22,031

   Total

 

 

 

 

 $               230,713

 

 $               210,161


General and administrative expenses incurred for the corporate office and management increased primarily as a result of stock option expense incurred for the period ending December 31, 2010  that was not in effect during the comparable period ending December 31, 2009.


Other net (income) expense – for the three month period ending December 31, 2010 and 2009, are detailed below.  Interest expense, discount amortization, financing costs and the non-cash costs of debt conversion are more fully discussed in Note 7 to the Condensed Notes to the Financial Statements.




21







 

 

 

 

 

 

Three Months Ending

Three Months Ending

 

 

 

 

 

 

December 31, 2010

 

December 31, 2009

Net interest and financing costs

 

 

 

 $                 43,680

 

 $                 25,759

Debt conversion expense

 

 

 

 

                    95,348

 

                              -

Debenture discount amortization and expense

 

 

 

                  174,279

 

                              -

All other miscellaneous (income) & expense

 

 

 

                    52,889

 

                    26,444

   Total

 

 

 

 

 $               366,196

 

 $                 52,203

 

 

 

 

 

 

 

 

 


Net interest and financing costs are higher for the three months ending December 31, 2010 compared to the same period ending December 31, 2009 primarily as a result of the Company carrying a larger debt load.  As well, debenture discount amortization and debt conversion expense are directly related to the associated increase in long-term liabilities and conversion of a portion of the debt during the three months ended December 31, 2010, whereas during the comparable three months ending December 31, 2009, the company did not carry a debt load for the majority of the period.


Cash Flows, Liquidity and Capital Resources


As of December 31, 2010 our current assets totaled $312,574 consisting of cash, $221,355, accounts receivable, $87,721, and prepaid expenses, $3,498.  At the same time the Company's current liabilities were $1,266,196.  This working capital shortage impairs the Company's ability to continue operating as a going concern.  Future success and independence will be dependent upon the Company's ability to obtain sufficient additional financing and upon achieving profitable future operations.  At this time there is no assurance that the Company will be able to achieve these objectives.


Net cash used by operating activities totaled $312,155 for the three months ending December 31, 2010, compared to $67,614 provided by operating activities for the three month period ending December 31, 2009.  During the three month period end December 31, 2010 accounts payable decreased by $34,172.

 

Net cash used in investing activities totaled $22,770 during the three months ending December 31, 2010 as compared to $20,380 in the same period ending December 31, 2009.

 

Cash in the amount of $500,000 was provided by financing activities during the three months ending December 31, 2010.  During the comparable period ending December 31, 2009, $900,000 was provided by financing activities.  Also see Note 8, Long-term Liabilities, in the Condensed Notes to Consolidated Financial Statements.


The net change in cash and cash equivalents is the sum of cash provided by operating and financing activities and used in investing activities, or a net total of $165,075 which is the increase in the Company's cash balance of $56,280 existing at September 30, 2010, to the cash balance at December 31, 2010 of $221,355.  


Off-Balance Sheet Arrangements


We have no off-balance sheet arrangements.


Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

We have no investments, trading or non-trading, that would be sensitive to market risk.

 

Item 4. Controls and Procedures

 

(a) Evaluation of disclosure controls and procedures - We maintain controls and procedures designed to ensure that information required to be disclosed in the reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission.  Based upon the evaluation of those controls and procedures performed as of December 31, 2010, the date of this report, our chief executive officer concluded that our disclosure controls and procedures were effective to allow timely decisions regarding required disclosure.

 



22




(b) Changes in internal controls – Our management, including the CEO and CFO, identified no change in our internal control over financial reporting that occurred during the Company’s fiscal quarter ended December 31, 2010 that has materially affected, or is reasonably likely to materially affect, the Company’s internal  control over financial reporting.



 PART II — OTHER INFORMATION

 

Item 1. Legal Proceedings.

 

None.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

None.

 

Item 3.  Defaults Upon Senior Securities

 

None.

 

Item 4.  Submission of Matters to Vote of Security Holders

 

None.

 

Item 5.  Other Information


None.

 

Item 6.  Exhibits

 

31.1          Rule 13a - 14(a) / 15d - 14(a) Certification of CEO


32.1          Section 1350 Certification of CEO




























23







SIGNATURES


In accordance with the requirements of the Securities Exchange Act of 1934, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

JayHawk Energy, Inc.,

a Colorado corporation

 

 

 

 

 

Date: February 14, 2011 

By:

/s/ Lindsay E. Gorrill

 

 

 

Lindsay E. Gorrill

Principal Executive Officer,

President and a Director 

 

 

 

 

 

 

 

 



24