Colorado |
84-0772451 |
(State of other jurisdiction of
incorporation or organization) |
(I.R.S. Employer Identification No.) |
1726 Cole Blvd. Suite 210, Lakewood,
CO |
80401 |
(Address of principal executive
offices) |
(Zip Code) |
Page | |||
PART
I FINANCIAL INFORMATION |
|
| |
Item
1. Financial Statements |
|
||
Balance
Sheets as of March 31, 2005 unaudited, and June 30, 2004 |
|
3 |
|
Statements
of Operations for the Three Months and Nine Months |
|
||
Ended
March 31, 2005 and 2004, unaudited |
|
4 |
|
Statements
of Cash Flows for the Nine Months Ended |
|
||
March
31, 2005 and 2004, unaudited |
|
5 |
|
Notes
to Financial Statements, unaudited |
|
6 |
|
Item
2. Management's Discussion and Analysis of Financial Condition
and |
|
||
Results
of Operations |
|
7 |
|
Item
3. Controls and Procedures |
|
10 |
|
PART
II OTHER INFORMATION |
|
||
Item
1. Legal Proceedings |
|
10 |
|
Item
2. Changes in Securities |
|
10 |
|
Item
3. Defaults Upon Senior Securities |
|
10 |
|
Item
4. Submission of Matters to a Vote of Security Holders |
|
10 |
|
Item
5. Other Information |
|
10 |
|
Item
6. Exhibits |
|
11 |
|
Signatures |
|
12 |
|
Certifications |
|
13 |
|
ASSETS |
March 31, 2005 |
June 30, 2004 |
|||||
CURRENT ASSETS: |
(Unaudited) |
||||||
|
|
|
|
|
|||
Cash
and cash equivalents |
$ |
264,453 |
$ |
162,507 |
|||
Accounts
receivable |
434,117 |
366,278 |
|||||
Other
assets |
30,129 |
12,171 |
|||||
Total
current assets |
728,699 |
540,956 |
|||||
PROPERTY
AND EQUIPMENT, AT COST: |
|||||||
Oil
and gas properties, successful efforts method of
accounting: |
|||||||
Unproved |
260,355 |
260,355 |
|||||
Proved |
11,171,210 |
11,081,664 |
|||||
Pipeline
and facilities |
807,851 |
807,851 |
|||||
Furniture
and equipment |
68,838 |
54,207 |
|||||
|
12,308,253 |
12,204,077 |
|||||
Accumulated
depreciation and depletion |
(9,882,630 |
) |
(9,754,427 |
) | |||
Net
property and equipment |
2,425,624 |
2,449,650 |
|||||
|
$ |
3,154,323 |
$ |
2,990,606 |
|||
LIABILITIES
AND STOCKHOLDERS'
EQUITY
|
|||||||
CURRENT
LIABILITIES: |
|||||||
Note
payable-related party |
$ |
50,000 |
$ |
650,000 |
|||
Accounts
payable-trade |
116,678 |
245,198 |
|||||
Accrued
liabilities |
94,675 |
85,582 |
|||||
Total
current liabilities |
261,353 |
980,780 |
|||||
LONG-TERM
LIABILITIES: |
|||||||
Note
payable-related party |
$ |
200,000 |
$ |
-- |
|||
Note
payable-other |
400,000 |
-- |
|||||
Asset
retirement obligation |
182,484 |
177,126 |
|||||
Total
long-term liabilities |
782,484 |
177,126 |
|||||
Total
Liabilities |
1,043,837 |
1,157,906 |
|||||
STOCKHOLDERS'
EQUITY: |
|||||||
Preferred
Stock, $1 par value; |
|||||||
1,000,000
shares authorized, none issued |
-- |
-- |
|||||
Common
Stock, no par value; 20,000,000 shares authorized, |
|||||||
10,173,200
issued and outstanding at |
|||||||
March
31, 2005 and 10,133,200 issued |
20,585,865 |
20,562,085 |
|||||
and
outstanding at June 30, 2004 |
|||||||
Accumulated
(deficit) |
(18,475,379 |
) |
(18,729,385 |
) | |||
Total
stockholders' equity |
2,110,486 |
1,832,700 |
|||||
|
$ |
3,154,323 |
$ |
2,990,606 |
Three months ended March
31, |
Nine months ended March
31, |
||||||||||||
|
|
|
2005 |
2004 |
2005 |
2004 |
|||||||
REVENUE: |
|||||||||||||
Oil
and gas sales |
$ |
533,910 |
$ |
343,183 |
$ |
1,525,874 |
$ |
1,082,630 |
|||||
COSTS
AND EXPENSES: |
|||||||||||||
Lease
operating expenses |
228,713 |
158,370 |
655,542 |
528,776 |
|||||||||
Dry
holes, abandoned and impaired properties |
-- |
-- |
-- |
52,438 |
|||||||||
Exploration
expenses |
8,898 |
14,432 |
45,175 |
28,355 |
|||||||||
Depreciation
and depletion |
45,521 |
52,307 |
133,561 |
149,757 |
|||||||||
General
and administrative |
115,229 |
143,150 |
443,431 |
520,280 |
|||||||||
TOTAL
COSTS AND EXPENSES |
398,361 |
368,259 |
1,277,709 |
1,279,606 |
|||||||||
OTHER
INCOME (EXPENSE): |
|||||||||||||
Gain
on disposal of property & equipment |
1,875 |
-- |
1,875 |
||||||||||
Interest
income |
21 |
-- |
615 |
614 |
|||||||||
Interest
/ loan expense |
(15,298 |
) |
(16,331 |
) |
(53,286 |
) |
(51,866 |
) | |||||
|
|||||||||||||
Other,
net |
24,375 |
17,838 |
56,637 |
103,256 |
|||||||||
Total
other income (expense) |
10,973 |
1,507 |
5,841 |
52,004 |
|||||||||
INCOME
(LOSS) BEFORE INCOME TAXES |
$ |
146,522 |
$ |
(23,569 |
) |
$ |
254,006 |
$ |
(144,972 |
) | |||
Provision
for income tax |
64,470 |
-- |
111,263 |
-- |
|||||||||
Tax
benefit of net operating loss carryforward |
(64,470 |
) |
-- |
(111,263 |
) |
-- |
|||||||
NET
INCOME (LOSS) |
$ |
146,522 |
$ |
(23,569 |
) |
$ |
254,006 |
$ |
(144,972 |
) | |||
Basic
earnings loss per share |
$ |
0.01 |
$ |
(0.01 |
) |
$ |
0.02 |
$ |
(0.01 |
) | |||
Diluted
earnings loss per share |
$ |
0.01 |
$ |
(0.01 |
) |
$ |
0.02 |
$ |
(0.01 |
) | |||
Basic
weighted average number of common |
|||||||||||||
Shares
outstanding |
10,154,594 |
9,798,400 |
10,140,227 |
9,798,400 |
|||||||||
Diluted
weighted average number of common |
|||||||||||||
Shares
outstanding |
10,258,573 |
9,798,400 |
10,183,545 |
9,798,400 |
|
|
|
2005 |
2004 |
|||
CASH
FLOWS FROM OPERATING ACTIVITIES: |
|||||||
Net
income (loss) |
$ |
254,006 |
$ |
(144,972 |
) | ||
Adjustments
to reconcile net income (loss) |
|||||||
to
net cash provided operating activities: |
|||||||
Depreciation
and depletion |
133,561 |
149,757 |
|||||
Gain
on sale of property & equipment |
(1,875 |
) |
-- |
||||
Other |
-- |
1,584 |
|||||
(Increase)
decrease in accounts receivable |
(67,839 |
) |
54,864 |
||||
(Increase)
decrease in other current assets |
(17,958 |
) |
6,204 |
||||
Increase
(decrease) in accounts payable-trade |
(128,520 |
) |
(19,293 |
) | |||
Increase
in accounts payable-related party |
-- |
36,823 |
|||||
Increase
(decrease) in accrued liabilities |
9,093 |
(3,475 |
) | ||||
Net
cash provided by operating activities |
180,468 |
81,492 |
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES: |
|||||||
Capital
expenditures/acquisition of properties |
(104,177 |
) |
(141,925 |
) | |||
Proceeds
from disposal of property |
1,875 |
-- |
|||||
Net
cash (used in) investing activities |
(102,302 |
) |
(141,925 |
) | |||
CASH
FLOWS FROM FINANCING ACTIVITIES: |
|||||||
Proceeds
from exercise of stock options |
23,780 |
||||||
Proceeds
from issuance of debt |
60,000 |
-- |
|||||
Borrowings |
(60,000 |
) |
-- |
||||
Net
cash provided by financing activities |
23,780 |
-- |
|||||
Net
increase (decrease) in cash and cash equivalents |
101,946 |
(60,433 |
) | ||||
Cash
and cash equivalents at the beginning of the period |
162,507 |
128,604 |
|||||
Cash
and cash equivalents at the end of the period |
$ |
264,453 |
$ |
68,171 |
|||
Cash
paid for interest |
$ |
50,360 |
$ |
51,867 |
1. |
Basis
of Presentation |
2. |
Property
and Equipment |
3. |
Asset
Retirement Obligation |
The
amounts recognized upon adoption are based upon numerous estimates and
assumptions, including future retirement costs, future recoverable
quantities of oil and gas, future inflation rates and the credit-adjusted
risk-free interest rate. Changes in asset retirement obligations during
the year were: |
Asset
retirement obligations as of July 1, 2004 |
$ |
177,126 |
||
Liabilities
incurred |
¾ |
|||
Liabilities
settled |
¾ |
|||
Accretion
expense (included in depreciation, depletion and
amortization) |
5,358 |
|||
Asset
retirement obligations as of March 31, 2005 |
$ |
182,484 |
4. |
Notes
Payable |
Not
applicable |
ITEM 6. | EXHIBITS |
Exhibit No. | Description |
31 | Certificate of Chief Executive and Principal Financial Officer pursuant to Section 302 of The Sarbanes-Oxley Act of 2002 |
32 |
Certification
of Chief Executive and Principal Financial Officer pursuant to Section 906
of the Sarbanes-Oxley Act of 2002 |
KESTREL ENERGY, INC. | ||
(Registrant) | ||
|
|
|
Date: May 16, 2005 | By: | /s/TIMOTHY L. HOOPS |
Timothy L. Hoops, President, Chief Executive Officer, Principal Financial Officer and Director | ||