|
|||||||
EnerNorth
Industries Inc.
|
|||||||
Consolidated
Balance Sheets
|
|||||||
(Expressed
in Canadian dollars)
|
|||||||
March
31, 2006
|
June
30, 2005
|
||||||
(unaudited)
|
(audited
|
)
|
|||||
ASSETS
|
|||||||
Current
|
|||||||
Cash
and cash equivalents
|
$
|
1,183,378
|
$
|
5,286,315
|
|||
Marketable
securities (Market value $2,229,335,
|
|||||||
June
30, 2005 - $2,600,725)
|
2,054,250
|
2,394,138
|
|||||
Receivables
|
1,721,297
|
677,704
|
|||||
Total
current assets
|
4,958,925
|
8,358,157
|
|||||
Oil
and gas interests (net of accumulated
|
|||||||
depletion)
|
8,252,232
|
4,068,549
|
|||||
Investment
(Note 5)
|
3,107,782
|
3,281,950
|
|||||
$
|
16,318,939
|
$
|
15,708,656
|
||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|||||||
Current
|
|||||||
Accounts
payable and accrued liabilities
|
573,536
|
465,365
|
|||||
Due
to shareholder
|
71,250
|
37,500
|
|||||
Oakwell
claim (Note 8)
|
7,898,442
|
7,956,349
|
|||||
Total
current liabilities
|
8,543,228
|
8,459,214
|
|||||
Site
Restoration
|
252,826
|
173,204
|
|||||
Future
income tax liability
|
-
|
-
|
|||||
Total
liabilities
|
8,796,054
|
8,632,418
|
|||||
Shareholders'
equity
|
|||||||
Capital
stock (Note 6)
|
43,577,303
|
43,339,132
|
|||||
Contributed
surplus (Note 6)
|
152,845
|
149,109
|
|||||
Deficit
|
(36,207,263
|
)
|
(36,412,003
|
)
|
|||
Total
shareholders' equity
|
$
|
7,522,885
|
$
|
7,076,238
|
|||
$
|
16,318,939
|
$
|
15,708,656
|
||||
The
accompanying notes are an integral part of these consolidated
financial
statements
|
EnerNorth
Industries Inc.
|
|||||||||||||
Consolidated
Statements of Operations and Deficit
|
|
|
|
|
|||||||||
(Unaudited)
|
|
|
|
|
|||||||||
(Expressed
in Canadian dollars)
|
|||||||||||||
For
the nine months
|
For
the three months
|
||||||||||||
ended
March 31,
|
ended
March 31,
|
||||||||||||
2006
|
2005*
|
2006
|
2005*
|
||||||||||
Revenue
|
|||||||||||||
Oil
and gas revenue
|
$
|
908,498
|
$
|
753,987
|
$
|
203,386
|
$
|
271,878
|
|||||
Less:
royalties
|
128,361
|
157,778
|
36,445
|
65,834
|
|||||||||
780,137
|
596,209
|
166,941
|
206,044
|
||||||||||
Expenses
|
|||||||||||||
Operating
and transportation
|
282,318
|
354,811
|
84,637
|
88,317
|
|||||||||
Depletion
and accretion
|
510,674
|
546,448
|
120,194
|
184,835
|
|||||||||
Administrative
expenses
|
1,389,507
|
1,873,946
|
652,510
|
749,972
|
|||||||||
Interest
|
1,925
|
1,542
|
658
|
359
|
|||||||||
2,184,424
|
2,776,747
|
857,999
|
1,023,483
|
||||||||||
Loss
before the following
|
(1,404,287
|
)
|
(2,180,538
|
)
|
(691,058
|
)
|
(817,439
|
)
|
|||||
Foreign
exchange gain (loss)
|
186,718
|
492,781
|
34,278
|
(11,050
|
)
|
||||||||
Oakwell
claim (Note 8)
|
(329,621
|
)
|
-
|
(131,660
|
)
|
-
|
|||||||
Interest
income
|
220,233
|
221,452
|
16,850
|
56,603
|
|||||||||
Cash
distributions from marketable securities
|
178,668
|
-
|
69,021
|
-
|
|||||||||
Gain
on sale of marketable securities
|
1,353,029
|
9,775
|
1,070,892
|
-
|
|||||||||
Net
income (loss) from continuing operations
|
204,740
|
(1,456,530
|
)
|
368,323
|
(771,886
|
)
|
|||||||
Net
income from discontinued
|
|||||||||||||
operations
(Notes 4 and 7)
|
-
|
337,355
|
-
|
112,367
|
|||||||||
Gain
on disposition of discontinued operations
|
-
|
1,847,642
|
-
|
1,847,642
|
|||||||||
Net
income
|
204,740
|
728,467
|
368,323
|
1,188,123
|
|||||||||
Deficit,
beginning of period
|
(36,412,003
|
)
|
(36,249,254
|
)
|
(36,575,586
|
)
|
(36,708,910
|
)
|
|||||
Deficit,
end of period
|
($36,207,263
|
)
|
($35,520,787
|
)
|
($36,207,263
|
)
|
($35,520,787
|
)
|
|||||
Net
income per common share
|
$
|
0.05
|
$
|
0.18
|
$
|
0.09
|
$
|
0.29
|
|||||
Net
income (loss) from continuing operations per
|
|||||||||||||
common
share
|
$
|
0.05
|
($0.36
|
)
|
$
|
0.09
|
($0.19
|
)
|
|||||
Weighted
average common shares
|
|||||||||||||
outstanding
(thousands)
|
4,063
|
4,059
|
4,073
|
4,059
|
|||||||||
Fully
diluted net income per common share
|
$
|
0.04
|
$
|
0.16
|
$
|
0.08
|
$
|
0.26
|
|||||
*Comparative
figures have been reclassified to conform to the current periods
financial
statement presentation
(See Notes 4 and 7).
|
|||||||||||||
The
accompanying notes are an integral part of these consolidated
financial
statements
|
EnerNorth
Industries Inc.
|
|||||||||||||
Consolidated
Statements of Cash Flows
|
|||||||||||||
(Unaudited)
|
|||||||||||||
(Expressed
in Canadian dollars)
|
|||||||||||||
For
the nine months
|
For
the three months
|
||||||||||||
ended
March 31,
|
ended
March 31,
|
||||||||||||
2006
|
2005*
|
2006
|
2005*
|
||||||||||
Cash
provided by (used in)
|
|||||||||||||
Operating
activities
|
|||||||||||||
Net
income (loss) from continuing operations
|
$
|
204,740
|
($1,456,530
|
)
|
$
|
368,323
|
($771,886
|
)
|
|||||
Adjustments
to reconcile net income (loss) to
|
|||||||||||||
net
cash provided by operating activities
|
|||||||||||||
Depletion
and accretion
|
510,674
|
546,448
|
120,194
|
184,835
|
|||||||||
Oakwell
claim
|
(57,907
|
)
|
-
|
112,863
|
-
|
||||||||
Stock
based compensation
|
3,736
|
149,446
|
-
|
149,446
|
|||||||||
Unrealized
foreign exchange (gain) loss
|
174,168
|
(370,646
|
)
|
(37,910
|
)
|
133,185
|
|||||||
Gain
on sale of marketable securities
|
(1,353,029
|
)
|
(9,775
|
)
|
(1,070,892
|
)
|
-
|
||||||
(517,618
|
)
|
(1,141,057
|
)
|
(507,422
|
)
|
(304,420
|
)
|
||||||
Net
change in non-cash working capital
|
|||||||||||||
Receivables
|
(1,043,593
|
)
|
653,221
|
(82,328
|
)
|
(238,488
|
)
|
||||||
Accounts
payable and accrued liabilities
|
108,171
|
175,478
|
(14,379
|
)
|
(78,116
|
)
|
|||||||
Cash
used by operating activities
|
|||||||||||||
from
continuing operations
|
(1,453,040
|
)
|
(312,358
|
)
|
(604,129
|
)
|
(621,024
|
)
|
|||||
Cash
provided by operating activities
|
|||||||||||||
of
discontinued operations
|
-
|
1,868,433
|
-
|
211,955
|
|||||||||
(1,453,040
|
)
|
1,556,075
|
(604,129
|
)
|
(409,069
|
)
|
|||||||
Financing
activities
|
|||||||||||||
Due
to shareholders (net)
|
33,750
|
(42,000
|
)
|
52,500
|
(42,000
|
)
|
|||||||
Issue
of common shares
|
238,171
|
-
|
238,171
|
-
|
|||||||||
Financing
activities of discontinued operations
|
-
|
(2,981,618
|
)
|
-
|
(1,579,840
|
)
|
|||||||
271,921
|
(3,023,618
|
)
|
290,671
|
(1,621,840
|
)
|
||||||||
Investing
activities
|
|||||||||||||
Oil
and gas assets
|
(4,635,320
|
)
|
(589,270
|
)
|
(2,497,925
|
)
|
(112,565
|
)
|
|||||
Site
restoration liability assumed
|
20,585
|
-
|
20,585
|
-
|
|||||||||
Purchase
of marketable securities (net)
|
1,692,917
|
(1,487,867
|
)
|
1,979,244
|
(1,499,242
|
)
|
|||||||
Proceeds
from sale of discontinued operations
|
-
|
8,111,989
|
-
|
8,111,989
|
|||||||||
Investing
activities of discontinued operations
|
-
|
896,809
|
-
|
1,188,259
|
|||||||||
(2,921,818
|
)
|
6,931,661
|
(498,096
|
)
|
7,688,441
|
||||||||
Increase
(decrease) in cash
|
(4,102,937
|
)
|
5,464,118
|
(811,554
|
)
|
5,657,532
|
|||||||
Cash,
beginning of period
|
5,286,315
|
600,313
|
1,994,932
|
406,899
|
|||||||||
Cash,
end of period
|
$
|
1,183,378
|
$
|
6,064,431
|
$
|
1,183,378
|
$
|
6,064,431
|
|||||
Cash,
end of period consists of:
|
|||||||||||||
Cash
|
$
|
461,180
|
$
|
264,855
|
$
|
461,180
|
$
|
264,855
|
|||||
Money
market funds
|
$
|
722,198
|
$
|
5,799,576
|
$
|
722,198
|
$
|
5,799,576
|
|||||
*Comparative
figures have been reclassified to conform to the current periods
financial
|
|||||||||||||
statement
presentation (See Notes 4 and 7) .
|
|||||||||||||
The
accompanying notes are an integral part of these consolidated
financial
statements
|
Current
assets
|
$
|
32,718
|
||
Oil
and gas assets
|
2,339,474
|
|||
Payables
|
1
|
|||
Site
restoration liabilities
|
$
|
(20,585
|
)
|
|
Net
assets acquired *
|
$
|
2,351,608
|
2. |
Seasonality
and Trend Information
|
3. |
Segmented
information
|
4. |
Discontinued
Operations
|
5. |
Investment
|
6. |
Share
Capital
|
#
|
Consideration
|
|
Balance, as
at June 30, 2005
|
4,059,009
|
$43,339,132
|
Exercise
of common share purchase options
|
15,000
|
13,171
|
Issued
pursuant to acquisition of Sawn
|
103,212
|
225,000
|
Balance,
as at March 31, 2006
|
4,177,221
|
$43,577,303
|
Value
|
|
Balance, as
at June 30, 2005
|
$149,109
|
Issuance
of options
|
3,736
|
Balance,
as at March
31, 2006 and
May 2, 2006
|
$152,845
|
Exercise
|
Expiry
|
2006
|
2005
|
Price
|
Date
|
#
|
#
|
US$0.75
|
February
28, 2010
|
585,000
|
600,000
|
US$1.77
|
July
15, 2008
|
15,000
|
-
|
Balance,
as at March 31, 2006
|
600,000
|
600,000
|
Of
the options priced at US$1.77, 10,000 vest July 15, 2006 and 5,000
vest on
July 15, 2007.
|
7. |
Comparative
Figures
|