EX-99.3 4 unbridled6monthfs.htm 6 MONTH INTERIM FINANCIAL STATEMENTS Unbridled Interim Financial Statements






















UNBRIDLED ENERGY CORPORATION

INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2009

(Expressed in Canadian Dollars)


(Unaudited – Prepared by Management)






















To the Shareholders of Unbridled Energy Corporation


These financial statements for the second quarter ended June 30, 2009, comprised of the balance sheet and the statements of operations and deficit as well as changes in cash flows, have been compiled by management.  These financial statements, along with the accompanying notes, have been reviewed and approved by the members of the Company’s audit committee.  In accordance with Canadian Securities Administrators National Instrument 51-102, the Company discloses that these unaudited financial statements have not been reviewed by the Company’s auditors.



Sewickley, PA, USA

August 31, 2009

MANAGEMENT









UNBRIDLED ENERGY CORPORATION

INTERIM CONSOLIDATED BALANCE SHEETS

June 30, 2009 and December 31, 2008

(Unaudited – Prepared by Management)



 

June 30,

December 31,

ASSETS

2009

2008

   

Current

  

Cash

$ 1,518,028

$ 2,848,309

Amounts receivable – Note 9

197,991

165,590

GST recoverable

22,918

13,966

Prepaid expenses and deposits

134,347

131,154

   
 

1,873,284

3,159,019

Property and equipment – Notes 3 and 9

7,451,352

9,279,450

   
 

$9,324,636

$12,438,469

   
   

Current

  

Accounts payable and accrued liabilities – Note 7

$449,892

$449,442

Bank loan – Note 4

4,399,048

4,607,085

   
 

4,848,940

5,056,527

Asset retirement obligation – Note 5

351,203

534,254

   
 

5,200,143

5,590,781

   
   

Share capital – Note 6

30,440,126

30,583,676

Contributed surplus – Note 6

3,381,519

3,283,751

Deficit

(29,697,152)

(27,019,739)

   
 

4,124,493

6,847,688

   
 

$9,324,636

$12,438,469

   

Nature of Operations and Ability to Continue as a Going Concern – Note 1

Commitments – Notes 3, 6 and 8

Subsequent Events – Note 14




APPROVED BY THE DIRECTORS:

  
   

“Joseph H. Frantz Jr.”

Director

 

“Robert D. Penner”

Director

Joseph H. Frantz Jr.

  

Robert D. Penner

 

(See accompanying notes to the consolidated financial statements)




UNBRIDLED ENERGY CORPORATION

INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS, COMPREHENSIVE LOSS AND DEFICIT

For the six-month period ended June 30, 2009 and June 30, 2008

(Unaudited – Prepared by Management)


 

Second Quarter ended

Year to date ended

 

June 30

June 30

June 30

June 30

 

2009

2008

2009

2008

 

 

 

  

Revenue

 




Oil and gas production

        (net of royalties)


$     158,875


$  213,005


$   264,119


$       394,054

Well supervision and administration

313,176

-

313,176

-

Unrealized loss – commodity hedge

-

 (211,131)

-

(211,131)

Interest

         1,998

        12,523

         8,456

           27,345

     
 

     474,049

        14,397

    585,751

         210,268

     

Expenses

    

Accounting and audit fees

76,390

60,154

98,022

70,728

Bank charges

567

566

1,114

1,507

Consulting – Note 7

90,377

54,191

171,167

156,829

Depletion, depreciation and accretion

120,917

83,785

176,409

167,367

Financial marketing

-

26,941

376,514

79,844

Foreign exchange loss (gain)

(342,374)

(5,984)

(205,712)

119,306

Investor relations

17,505

18,336

36,454

47,297

Interest and finance fees

53,507

49,843

88,759

104,616

Legal fees – Note 7

56,392

106,519

125,241

166,496

Office and miscellaneous

85,694

121,856

200,126

168,018

Payroll and benefits – Note 7

174,896

343,575

354,658

554,880

Production costs

104,732

36,691

131,763

123,905

Professional fees

39,721

50,220

71,534

62,171

Regulatory and transfer agent fees

7,452

8,750

13,378

18,648

Rent

21,297

55,763

89,362

94,572

Stock-based compensation – Note 6

49,301

  110,771

97,768

220,063

Travel and promotion

       27,288

       91,159

       51,394

       175,947

 

     583,662

   1,213,136

  1,877,951

    2,332,194

     

Loss before other items:

(109,613)

(1,198,739)

(1,292,200)

(2,121,926)

Write-down of oil and gas properties

    - Note 3

 (1,528,763)

-

 (1,528,763)

                   -

Loss before income taxes:

(1,638,376)

(1,198,739)

 (2,820,963)

(2,121,926)

Future income tax recovery

-

-

      143,550

                   -

     

Net loss and comprehensive loss for the period

(1,638,376)

(1,198,739)

(2,677,413)

(2,121,926)

Deficit, beginning of the period

(28,058,776)

   (13,090,369)

 (27,019,739)

  (12,167,182)

Deficit, end of the period

$ (29,697,152)

$ (14,289,108)

$(29,697,152)

$(14,289,108)

     

Basic and diluted loss per share

$         (0.02)

$       (0.02)

$           (0.04)

$           (0.03)

     

Weighted average number of common shares outstanding

69,933,618

61,560,107

     69,933,618

     61,560,107


(See accompanying notes to the consolidated financial statements)




UNBRIDLED ENERGY CORPORATION

INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

For the six-month period ended June 30, 2009 and June 30, 2008

(Unaudited – Prepared by Management)


 

Second Quarter ended

Year to date ended

 

June 30

June 30

June 30

June 30

 

2009

2008

2009

2008

     

Operating Activities

    

Net loss for the period

$ (1,638,376)

$(1,198,739)

$(2,677,413)

$(2,121,926)

Adjustments to reconcile net loss

        used in operations:

  

 

 

Future income tax recovery

-

-

(143,550)

-

Stock-based compensation

49,301

110,771

97,768

220,063

Unrealized loss on commodity hedge

-

211,131

-

211,131

Write-down of oil and gas properties

1,528,763

-

1,528,763

-

Depletion, depreciation and accretion

120,917

83,785

176,409

167,367

Changes in non-cash working capital balances

 related to operations:

    

Amounts receivable

(25,158)

(66,854)

(32,401)

369,867

GST recoverable

(3,012)

452,583

(8,952)

468,810

Prepaid expenses and deposits

(11,775)

(90,266)

(3,193)

(25,611)

Accounts payables and accrued liabilities

126,629

(1,403,518)

450

(2,046,929)

Asset retirement obligation

-

                  -

   (218,848)

                  -

 

147,289

(1,901,107)

   (1,280,967)

 (2,757,228)

     

Investing Activities

    

Funds held in trust

-

153,667

-

102,221

Other assets

-

83,677

-

(92,579)

Reclamation deposits

-

-

-

231,276

Disposition of property and equipment

-

-

1,100,000

-

Acquisition of property and equipment

    (562,693)

(1,505,328)

    (941,277)

    (1,577,783)

 

 (562,693)

(1,267,984)

      158,723

    (1,336,865)

     

Financing Activities

    

Advances from bank loan

(371,819)

(25,721)

(208,037)

801,333

Proceeds from issuance of common shares,

       net

  -

7,382,887

                 -

      7,382,887

 

(371,819)

7,357,166

   (208,037)

     8,184,220

     

Increase (decrease) in cash during the period

(787,223)

4,188,075

(1,330,281)

4,090,127

     

Cash, beginning of the period

2,305,251

411,434

2,848,309

        509,382

     

Cash, end of the period

$  1,518,028

$  4,599,509

$  1,518,028

$    4,599,509

     

Supplementary disclosure of cash flow information:

    

Cash paid for:

    

Interest

$       32,816

$        49,843

$       68,068

$       104,616

Income taxes

$                -

$                 -

$                -

$                  -


Supplemental Cash-Flow Information – Note 13

(See accompanying notes to the consolidated financial statements)




UNBRIDLED ENERGY CORPORATION

INTERIM NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the six-month period ended June 30, 2009 and June 30, 2008



Note 1

Nature of Operations and Ability to Continue as a Going Concern


Unbridled Energy Corporation (“the Company”) is engaged in the exploration for and the development of petroleum and natural gas in Canada and the United States.


The Company was incorporated under the laws of the Province of British Columbia on October 6, 2003.  On July 19, 2006, the Company changed its name to Unbridled Energy Corporation.  During 2007, the Company changed its year end to December 31.  These unaudited financial statements do not include all disclosures required in the annual financial statements and should be read in conjunction with the Company’s annual audited financial statements and notes thereto for the year ended December 31, 2008.


These financial statements have been prepared in accordance with Canadian generally accepted accounting principles applicable to a going concern which assumes that the Company will be able to meet its obligations and continue its operations in the foreseeable future.  Realization values may be substantially different from carrying values as shown and these financial statements do not give effect to adjustments that would be necessary to the carrying values and classification of assets and liabilities should the Company be unable to continue as a going concern.  At June 30, 2009, the Company had not yet achieved profitable operations, has accumulated losses of $30,125,356 and expects to incur further losses in the development of its business, all of which casts substantial doubt about the Company’s ability to continue as a going concern.  The Company’s ability to continue as a going concern is dependent upon its ability to generate future profitable operations and/or to obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due. While the Company has been successful in securing financings in the past, there is no assurance that it will be able to do so in the future.


Note 2

Significant Accounting Policies


The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in Canada and are stated in Canadian dollars.  Because a precise determination of many assets and liabilities is dependent upon future events, the preparation of financial statements for a period necessarily involves the use of estimates, which have been made using careful judgement.  Actual results may differ from these estimates.


The financial statements have, in management’s opinion, been properly prepared within the framework of the significant accounting policies summarized below and the policies disclosed in the annual financial statements:


a)

Consolidation


These consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, Unbridled Energy USA Inc., Unbridled Energy New York LLC, Unbridled Energy Ohio LLC and Unbridled Energy PA LLC.  All inter-company balances and transactions have been eliminated on consolidation.  








UNBRIDLED ENERGY CORPORATION

        Page 2

INTERIM NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the six-month period ended June 30, 2009 and June 30, 2008



Note 2

Significant Accounting Policies – (cont’d)



b)

Foreign Currency Translation


The Company’s foreign operations are of an integrated nature.  Monetary assets and liabilities are translated at the exchange rate in effect at the balance sheet date and non-monetary assets and liabilities are translated at historical exchange rates.  Revenues and expenses are translated at rates of exchange prevailing on the dates of the underlying transaction.  Gains or losses on translation are included in the determination of net earnings or losses.  

c)

Recent Accounting Pronouncements


(i)

Financial Statement Concepts


CICA Handbook Section 1000 has been amended to focus on the capitalization of costs that meet the definition of an asset and de-emphasizes the matching principle. The revised requirements are effective for annual and interim financial statements relating to fiscal years beginning on or after October 1, 2008.


(ii)

Goodwill and Intangible Assets


The AcSB issued CICA Handbook Section 3064 which replaces Section 3062, Goodwill and Other Intangible Assets, and Section 3450, Research and Development Costs.  This new section establishes standards for the recognition, measurement, presentation and disclosure of goodwill subsequent to its initial recognition and of intangible assets.  Standards concerning goodwill remain unchanged from the standards included in the previous Section 3062.  The section applies to interim and annual financial statements relating to fiscal years beginning on or after October 1, 2008.  The Company adopted the new standards for its fiscal year beginning January 1, 2009.





UNBRIDLED ENERGY CORPORATION

        Page 3

INTERIM NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the six-month period ended June 30, 2009 and June 30, 2008


Note 2

Significant Accounting Policies – (cont’d)

c)

Recent Accounting Pronouncements – (cont’d)


(iii)

Business combinations, Consolidation Financial Statements and Non- controlling Interest

In January 2009, the CICA issued Handbook Sections 1582 – Business Combinations, 1601 – Consolidated Financial Statements and 1602 – Non-controlling Interests which replace CICA Handbook Sections 1581 – Business Combinations and 1600 – Consolidated Financial Statements. Section 1582 establishes standards for the accounting for business combinations that is equivalent to the business combination accounting standard under International Financial Reporting Standards (“IFRS”). Section 1582 is applicable for the Company’s business combinations with acquisition dates on or after January 1, 2011.  Early adoption of this Section is permitted. Section 1601 together with Section 1602 establishes standards for the preparation of consolidated financial statements.  Section 1601 is applicable for the Company’s interim and annual financial statements for its fiscal year beginning January 1, 2011. Early adoption of this Section is permitted. If the Company chooses to early adopt any one of these Sections, the other two sections must also be adopted at the same time.

(iv)

International Financial Reporting Standards (“IFRS”)

In 2006, AcSB published a new strategic plan that will significantly affect financial reporting requirements for Canadian companies.  The AcSB strategic plan outlines the convergence of Canadian GAAP with IFRS over an expected five year transitional period.  In February 2008, the AcSB announced that 2011 is the changeover date for publicly-listed companies to use IFRS, replacing GAAP in Canada.  The date is for interim and annual financial statements relating to fiscal years beginning on or after January 1, 2011.  The transition date of January 1, 2011 will require the restatement for comparative purposes of amounts reported by the Company for the year ended December 31, 2012.  While the Company has begun assessing the adoption of IFRS for 2012, the financial reporting impact of the transition to IFRS cannot be reasonably estimated at this time.






UNBRIDLED ENERGY CORPORATION

        Page 4

INTERIM NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the six-month period ended June 30, 2009 and June 30, 2008


Note 3

Property and Equipment



 

June 30, 2009

  

Accumulated

 
  

Depletion and

 
 

Cost

Depreciation

Net

    

Petroleum and natural gas properties

$   7,731,847

$  470,669

$  7,261,178

Leasehold improvements

338,897

205,807

133,090

Office equipment

        86,970

      29,886

         57,084

    
 

$   8,157,714

$  706,362

$  7,451,352


 

December 31, 2008

  

Accumulated

 
  

Depletion and

 
 

Cost

Depreciation

Net

    

Petroleum and natural gas properties

$   9,317,356

$  254,419

$  9,062,937

Leasehold improvements

338,897

192,042

146,855

Office equipment

        90,907

      21,249

         69,658

    
 

$   9,747,160

$  467,710

$  9,279,450


For the six month period ended June 30, 2009, and for the year ended December 31, 2008, the Company did not capitalize any general and administrative costs.  


As at June 30, 2009, petroleum and natural gas properties include the cost of unproved properties in Canada and the USA in the amounts of $3,376,052 and $32,954 respectively (December 31, 2008 - $4,156,674 and $1,824,076), which has been excluded from the depletion calculation and future capital costs of $Nil (December 31, 2008  - $Nil) have been included in the depletion calculation.  


Petroleum and Natural Gas Properties:

a)

Canada Oil and Gas Properties

i)

Chambers Property

By an agreement dated January 12, 2006, the Company acquired by assignment of a farm-out and participation agreement a 20% working interest in the Chambers Elkton well 3-17-4-11-W5 located in the Province of Alberta, Canada.


As consideration for the assignment, the Company issued 3,000,000 common shares of the Company, valued at $3,750,000 and reimbursed $77,000 for seismic and completion costs incurred.  Under the terms of the agreement, the Company paid 25% of the cost of drilling, completing and abandonment costs on the well.  The working interest of 20% is subject to a combined 8.5% gross overriding royalty (“GORR”).


Pursuant to a separate purchase and sale agreement dated April 14, 2006, the Company acquired an additional 5% working interest and an 8% GORR on a 7% working interest in the same Chambers Elkton well.  As consideration, the Company paid $475,000.  The Company also agreed to acquire a 30% working interest in another well on the prospect, the Chambers 7-18 well.  





UNBRIDLED ENERGY CORPORATION

        Page 5

INTERIM NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the six-month period ended June 30, 2009 and June 30, 2008



Note 3

Property and Equipment – (cont’d)


Pursuant to a separate Farm In and Option to Purchase Agreement dated April 18, 2007, the Company agreed to incur additional costs related to the drilling and completion, capping or abandoning of the Chambers 16-21-41-11 option well along with its joint venture partners for an interest in the 16-21 well and incremental earned interest in the Chambers 3-17 and Chambers 7-18 wells, which is to be determined based on the proportionate share of actual costs incurred.


At June 30, 2009 principal operations have not yet commenced and the Chambers property is considered to be in the preproduction stage.  To June 30, 2009, the Company has incurred costs, net of incidental revenues, of $14,378,166 (December 31, 2008 - $15,092,114) for acquisition and drilling. As of June 30, 2009, the net carrying value of the Chambers Property is $3,376,052 net of a write down of $11,002,114.


ii)

Tsuu T’ina First Nation Property


In March 2009, the Company entered into an agreement with Canadian Phoenix Resources Corp. (“CPH”) (Note 5(a) (ii)) whereby the Company agreed to convey its interest in the Tsuu T’ina First Nation Property to CPH.  As consideration, the Company agreed to sell for $1,100,000 and received the amount.  


 

b)

US Oil and Gas Properties


i)

Oil and Gas Property, New York


By a purchase and sale agreement dated March 28, 2007, together with another agreement of the same date, the Company acquired a 50% interest in oil and gas leases located in the Chautauqua County, New York.  The property is in production and consists of 67 gross and approximately 32.03 net wells.  The Company completed the purchase of a 50% WI in 22 wells in Chautauqua County on July 9, 2008.  The agreement calls for the Company to spend $500,000 (“Payment Commitment”) by July 9, 2010 to work over and/or recomplete certain of the purchased wells to improve production.  For a period of 90 days following the Company satisfying its payment commitment, the Company shall have the option to purchase an additional 25% WI to the 13,280 acres originally purchased in New York.   As of June 30, 2009, the Company has incurred acquisition and development costs of $3,605,763 (December 31, 2008 - $3,336,606).












UNBRIDLED ENERGY CORPORATION

        Page 6

INTERIM NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the six-month period ended June 30, 2009 and June 30, 2008



Note 3

Property and Equipment – (cont’d)


        b)

US Oil and Gas Properties – (cont’d)


ii)

Oil and Gas Property, Ohio


By a Leasehold Acquisition, Ownership, Development and Operation Agreement dated March 31, 2007, as amended by a subsequent letter agreement dated May 1, 2007, the Company acquired approximately 15,500 net acres of oil and gas leases located in Jackson County, Ohio.  In December 31, 2007, the Company acquired approximately 7,500 net acres in the region, and the Company continued acquiring leases in 2008 for a total of approximately 30,000 gross acres, 15,000 net acres. At June 30, 2009, principal operations have not yet commenced and the property is considered to be in the pre-production stage. As of June 30, 2009, the Company has incurred acquisition and development costs of $1,532,706 (December 31, 2008 - $1,366,919), which is excluded from assets subject to depletion.


As of June 30, 2009, the net carrying value of the Ohio Property is $4,747 net of a current year write down of $1,528,763.



iii)

Oil and Gas Property, Pennsylvania


As of June 30, 2009, the Company has incurred acquisition and development costs of $457,214 (December 31, 2008 - $457,157), which is excluded from assets subject to depletion. Acres under lease total 283 gross and net acres.


As of June 30, 2009, the net carrying value of the Pennsylvania Property is $457,214.



Note 4

Bank Loan


The Company executed a Business Loan Agreement and Promissory Note for letters of credit with Huntington National Bank.  Funds from this debt facility are being applied to the ongoing development of the Company’s existing reserve base in the Appalachian Basin, USA, further development of the Company’s project in the Chambers area of the Western Canadian Sedimentary Basin, and for general corporate purposes. 


The facility provides for a borrowing base up to USD$6,000,000, as determined from time to time by the lender based on the Company’s oil and gas reserves.  At June 30, 2009, the available borrowing base was USD$4,200,000 and the Company has drawn USD$3,782,500 ($4,399,048) from the facility.


The loan bears interest of LIBOR plus 250 basis points (2.81813% as at June 30, 2009) and is repayable on November 16, 2009.  The loan is secured by the Company’s reserves in Chautauqua County, New York, USA. The Company is required to make monthly interest payments.  In the event that the loan balance exceeds the available borrowing base, the Company is required to reduce the loan balance by repaying the excess portion.





UNBRIDLED ENERGY CORPORATION

        Page 7

INTERIM NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the six-month period ended June 30, 2009 and June 30, 2008



Note 4

Bank Loan – (cont’d)


The loan includes certain non-financial and financial covenants, including but not limited to a requirement to maintain a minimum adjusted EBITDA to adjusted current liability ratio of 1.25:1.00, commencing six months after the Company begins selling gas from the Chambers 3-17 and Chamber 16-21 wells.  As at June 30, 2009, the covenants were not yet in effect as the Company has not begun selling gas from Chambers 3-17 and 16-21 wells.


In spite of the Company being current on all payment obligations to the bank, Huntington National Bank informed the Company that it is in default of the loan as a result of the decrease in value of the secured assets.  Negotiations have begun with the Bank to discuss the terms and conditions of a forbearance agreement.  There is no assurance that the negotiations will be successful, in which case the Bank may choose to exercise its rights as a secured creditor.



Note 5

Asset Retirement Obligation


The following table presents the reconciliation of the carrying amount of the obligations associated with the retirement of the Company’s property and equipment:


 

Three months

ended

June 30,

2009

Three months

ended

June 30,

2008

Six months

ended

June 30,

2009

Six months

ended

June 30,

2008

     

Asset retirement obligation, beginning of the period


$   327,860


$   382,116


$    534,254


$   373,983

Liabilities incurred

-

-

-

-

Reduction of liability

on sale of property


-


-


(218,848)


-

Accretion

     23,343

        8,098

       35,797

      16,231

     

Asset retirement obligation,

end of the Period


$   351,203


$    390,214


$      351,203


$      390,214


The following significant assumptions were used to estimate the asset retirement obligations:


 

June 30,

2009

December 31,

2008

   

Credit-adjusted risk-free discount rate

5%

5%

Inflation rate

3%

3%

Expected timing of cash flows

Estimated year well becomes uneconomic,

2009 to 2047



Note 6

Share Capital and Contributed Surplus


a)

Authorized:


Unlimited common shares without par value

Unlimited preferred shares without par value





UNBRIDLED ENERGY CORPORATION

        Page 8

INTERIM NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the six-month period ended June 30, 2009 and June 30, 2008



Note 6

Share Capital and Contributed Surplus – (cont’d)


b)

Issued: common shares


 

Number of

Common

Shares



Amount

   

Balance, December 31, 2007

44,533,968

23,522,495

Issue of shares for cash:

  

Private placements                                 - at $0.30

19,964,350

5,989,305

Private placements                                 - at $0.33

5,435,300

1,793,649

Tax effect of flow-through share renunciation

 

(175,599)

Share issue costs

                  -

      (546,174)

   

Balance, June 30, 2009 and December 31, 2008

  69,933,618

$ 30,583,676

Tax effect of flow-through share renunciation

                  -

(143,550)

   

Balance, June 30, 2009 and December 31, 2008

69,933,618

$ 30,440,126


b)

Issued: common shares


During the year ended December 31, 2008, the Company issued 19,964,350 units consisting of one common share and one-half share purchase warrant at $0.30 per unit pursuant to a private placement that closed on May 8, 2008 for gross proceeds to the Company of $5,989,305 and issued 5,435,300 flow-through common shares at $0.33 per share for gross proceeds of $1,793,649.  Each share purchase warrant entitles the holder thereof to purchase one common share at $0.45 per share for a period of eighteen months. The Company paid finders fees of $369,791 and issued 477,884 warrants to purchase common shares at $0.45 per share for a period of eighteen months.  The fair value of the warrants was $86,640.  In connection with the private placements, the Company also paid $89,743 in legal and filing fees.   No new issuance of common shares have been done in the current period.


As at June 30, 2009, the Company has incurred approximately $608,000 on Canadian exploration and development expenditures in respect to the flow-through financing and is required to spend an additional $993,000 before December 31, 2009.  






UNBRIDLED ENERGY CORPORATION

        Page 9

INTERIM NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the six-month period ended June 30, 2009 and June 30, 2008



Note 6

Share Capital and Contributed Surplus – (cont’d)


c)

Commitments


i)

Stock-based Compensation Plan


No new options were granted to directors, employees and consultants during the six month period ended June 30, 2009


The Company has recorded a total of $97,768 (June 30, 2008 – $220,063) as stock-based compensation expense on the Consolidated Statements of Operations


A summary of the status of the stock option plan as of June 30, 2009 and the changes during the periods are as follows:

  

Weighted Average

 

Number

 Exercise Price

   

Outstanding, December 31, 2008

3,780,000

$0.56

Expired/Forfeited

(390,000)

$0.54

   

Outstanding, June 30, 2009

3,390,000

$0.55

   

Exercisable, June 30, 2009

2,306,613

$0.64

   

Exercisable, December 31, 2008

1,920,000

$0.73


As at June 30, 2009, there are 3,390,000 share purchase options outstanding entitling the holders thereof the right to purchase one common share for each option held as follows:


 

Number of

Options


Exercisable

Exercise

Price


Expiry Date

     
 

150,000

150,000

$0.50

October 15, 2010

 

100,000

100,000

$0.75

May 14, 2011

 

445,000

445,000

$0.75

August 17, 2011

 

345,000

345,000

$0.75

September 5, 2011

 

625,000

625,000

$0.75

July 17, 2012

 

   100,000

100,000

$0.75

November 19, 2012

 

100,000

33,330

$0.75

July 14, 2013

 

1,460,000

486,618

$0.35

July 14, 2013

 

           65,000

      21,665

$0.36

September 11, 2013

     
 

3,390,000

2,306,613

  


The weighted average contractual life remaining of all stock options is 3.22 years.






UNBRIDLED ENERGY CORPORATION

        Page 10

INTERIM NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the six-month period ended June 30, 2009 and June 30, 2008



Note 6

Share Capital and Contributed Surplus – (cont’d)


d)

Commitments – (cont’d):


ii)

Share Purchase Warrants


Warrant transactions and the number of warrants outstanding are summarized as follows:


    
    
      

Weighted

      

Average

     

Number of

Exercise

     

Warrants

Price

       

Balance, December 31, 2008

    

19,955,613

$0.63

Granted

    

-

-

Exercised

    

-

-

Expired/cancelled

    

(9,495,560)

$0.84

       

Balance, June 30, 2009

    

10,460,053

$0.45


At June 30, 2009, the following share purchase warrants were outstanding and exercisable:


 

Number of

Shares

Exercise

Price


Expiry Date

    
    
 

10,460,053

$0.45

November 7, 2009

    




 








UNBRIDLED ENERGY CORPORATION

        Page 11

INTERIM NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the six-month period ended June 30, 2009 and June 30, 2008



Note 6

Share Capital and Contributed Surplus – (cont’d)


e)

Contributed Surplus


  

June 30,

December 31,

  

2009

2008

    
 

Balance, beginning of period

$  3,283,751

$    2,485,337

 

Stock based compensation

97,768

711,774

 

Issuance of warrants

                  -

           86,640

    
 

Balance, end of period

$ 3,381,519

$    3,283,751




Note 7

Related Party Transactions


The Company incurred the following costs and expenses with a company with a common director, and directors and officers of the Company:


  

June 30,

June 30,

  

2009

2008


   

Consulting

 

$    140,363

$      71,324

Legal fees

 

23,654

23,342

Management fees

 

-

-

Payroll and benefits

 

       63,713

     183,972

    
  

$    227,730

$   278,638


These charges were in the normal course of operations and were measured by the exchange amount, which is the amount agreed upon by the transacting parties.  


Included in payroll and benefits noted above were directors fees of $63,713 (June 30, 2008 - $41,972). Included in consulting fees above were management fees of nil (June 30, 2008 - $nil).


Included in accounts payable and accrued liabilities is $30,802 (June 30, 2008 - $10,197) due to directors for directors fees.  The payables are unsecured, non-interest bearing with no specific terms of repayment.  






UNBRIDLED ENERGY CORPORATION

        Page 12

INTERIM NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the six-month period ended June 30, 2009 and June 30, 2008






Note 8

Commitments


The Company has committed to annual minimum rental payments (excluding operating costs and other fees) for office premises as follows:


2009

$    124,023

2010

259,759

2011

183,524

2012

158,112

2013

      158,112

  
 

$   883,530


The Company has entered into a contract with an unrelated party whereby it will deliver a monthly gas production at a fixed price of $8.27 per mcf to National Fuel Resources Inc.  The contract expires in February 2010.

  

Note 9

Amounts Receivable


As at ended June 30, 2009, the Company’s major joint venture partner (“the Partner”) in the Chambers prospect failed to perform financially with regard to their obligations under signed authorizations for expenditures totalling $2,006,257 (December 31, 2008 - $2,006,257).  During the period ended December 31, 2007, the Company exercised its rights under the Canadian Association of Petroleum Landmen (“the CAPL” agreement) Operating Procedure agreement to recover this amount, including setting off the Partner’s share of income from the Chambers 3-17 well and initiating a legal action to sell the Partner’s interest in the prospect to reduce the receivable.


Given the uncertainty regarding the collectibility of the amounts receivable, the Company has recorded $1,550,000 as petroleum and natural gas costs (in property and equipment) during the period ended June 30, 2009 (December 31, 2008 - $1,550,000) to reflect additional costs which the Company has borne on drilling this well. Any recovery will be recorded as a reduction of the petroleum and natural gas properties in the period that it occurs.  


The claim sought by the Company against the Partner (see also Note 13 above for information regarding a related dispute) was heard in the Alberta Court of Queen’s Bench on April 21, 2009. The Court ruled in favour of the Company, confirming that the Company has a valid operator’s lien and granting the Company the right to sell the Partner’s interest in the Chambers prospect to recover the amounts ultimately determined to be owing to the Company.  The Partner has 20 days from the date of the order to appeal the ruling.  See also Note 14 regarding Subsequent Events.



Note 10

Financial Instruments


a)

Fair Values of Financial Assets and Liabilities


Financial instruments consist mainly of cash and cash equivalents, amounts receivable, funds held in trust, reclamation deposits, accounts payable and accrued liabilities, bank loan and note payable.  At June 30, 2009 and December 31, 2008, there are no significant differences between the carrying amounts reported on the balance sheet and their estimated fair values.  





UNBRIDLED ENERGY CORPORATION

        Page 13

INTERIM NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the six-month period ended June 30, 2009 and June 30, 2008



Note 10

Financial Instruments – (cont’d)


b)

Credit Risk


Substantially all of the Company’s cash and cash equivalents are held at chartered banks and as such the Company is exposed to the risks of the institutions.  


The majority of the amounts receivable is in respect of oil and natural gas operations.  The Company generally extends unsecured credit to these customers and, therefore, the collection of accounts receivable may be affected by changes in economic or other conditions and may, accordingly, impact the Company’s overall credit risk.  Management believes the risk is mitigated by the size and reputation of the companies to which they extend credit.  The Company has not experienced any material credit loss in the collection of receivables in the past other than with the Partner which has been allowed for.  


c)

Liquidity Risk


Liquidity risk is the risk that the Company will incur difficulties meeting its financial obligations as they are due. The Company’s approach to managing liquidity is to ensure, as far as possible, that it will have sufficient liquidity to meet its liabilities when due, under both normal and stressed conditions without incurring unacceptable losses or risking harm to the Company’s reputation.


The Company is dependent upon future equity financings in order to fund its financial liabilities.


As at June 30 2009, the Company’s financial liabilities were comprised of accounts payable and accrued liabilities, and bank loan.


d)

Market Risk


Market risk is the risk that the fair value or future cash flows of a derivative will fluctuate because of changes in market prices. Market risk comprises foreign exchange risk, interest rate risk and commodity price risk discussed below.


e)

Interest Rate Risk


The Company is exposed to interest rate risk on bank loans to the extent of changes in the LIBOR rate.  At June 30, 2009, a one percent increase or decrease in the interest rate on debt amounts to a $44,000 impact to the Consolidated Statements of Operations for the year.  Such a one percent increase or decrease in the interest rate on cash and cash equivalents would have a $27,242 impact to the Consolidated Statements of Operations for the year.  








UNBRIDLED ENERGY CORPORATION

        Page 14

INTERIM NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the six-month period ended June 30, 2009 and June 30, 2008



Note 10

Financial Instruments – (cont’d)


f)

Commodity Price Risk


The Company’s operations are exposed to commodity price fluctuations.  Management monitors commodity prices and initiates instruments to manage exposure to these risks when it deems appropriate through the use of financial derivative sales contracts.  As of June 30, 2009, the Company’s gas production in New York is sold through a marketing pool through an operator that has a contracted to sell a portion of the pooled gas at a fixed price of $8.27 per mcf until February 2010.


g)

Foreign Exchange Risk


The Company is exposed to fluctuations in the rate of exchange in respect of its operations in the United States.  A portion of the Company’s cash and cash equivalents, accounts receivable, accounts payable, notes payable and bank loan are denominated in US dollars and, consequently, the Company is subject to the risk of fluctuating foreign exchange rates.

  

As of June 30, 2009, the carrying amount of the Company’s foreign currency denominated in US dollar monetary assets was approximately $246,555 and monetary liabilities (excluding intercompany accounts) were $4,623,302.  Assuming all other variables remain constant, a fluctuation of one cent in the exchange rate of the US dollar to the Canadian dollar would result in an annual increase (decrease) on profit or loss of approximately $43,800.


Note 11

Management of Capital


The Company’s objectives when managing capital are: to safeguard the Company’s ability to continue as a going concern in order to facilitate the develop its oil and gas properties and to maintain an optimal capital structure, while ensuring the Company’s strategic objectives are met; and to provide an appropriate return to shareholders relative to the risk of the Company’s underlying assets.


The capital structure of the Company consists of equity attributable to common shareholders, comprised of issued capital, warrants, contributed surplus and deficit.


The Company maintains and adjusts its capital structure based on changes in economic conditions and the Company’s planned requirements.  The Company may adjust its capital structure by issuing new equity, issue new debt, or acquire or dispose of assets, and control of the capital expenditures program.


The oil and gas properties in Canada which the Company currently has working interest are in the exploration stage. As such, the Company is dependent on external financing to develop its properties and fund its activities.  In order to carry out its planned exploration and pay for administrative costs, the Company will spend its existing working capital and raise additional amounts as needed and if available, and may even dispose of its interest in the oil and gas properties.


Management reviews its capital management approach on an ongoing basis.





UNBRIDLED ENERGY CORPORATION

        Page 15

INTERIM NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the six-month period ended June 30, 2009 and June 30, 2008


Note 12

Geographic Segments


The Company has one segment and operates in two geographic regions as follows:


 

June 30. 2009

 

Canada

United States

Total

    

Oil and gas revenue, net

$         15,304

$       859,863

$         875,167

Property and equipment

$    3,537,759

$     3,913,593

$       7,451,352


 

December 31. 2008

 

Canada

United States

Total

    

Oil and gas revenue, net

$                -

$       720,638

$         720,638

Property and equipment

$    4,340,818

$     4,938,632

$       9,279,450




Note 13

Supplemental Cash-Flows Information


Investing and financing activities that do not have a direct impact on current cash flows are excluded from the Consolidated Statements of Cash Flows. The following transactions have been excluded from the Consolidated Statements of Cash Flows:


During the period ended June 30, 2009, the Company capitalized $nil (December 31, 2008 -  $96,357) in asset retirement costs.


During the period ended June 30, 2009, the Company did not issue any warrants (December 31, 2008 - 477,884 warrants were issued as a finder’s fee with a fair value of $86,640).



Note 14

Subsequent Events


1.

The Company executed a Letter of Intent with Altima Resources Ltd. (ARH), the Company’s joint venture partner in the Chambers area, on August 29, 2009 to combine the companies pursuant to a plan of arrangement under the Business Corporations Act (British Columbia), subject to board, shareholder and regulatory approval.  Under the proposed transaction, ARH will issue one share of ARH common stock in exchange for each outstanding share of Unbridled Energy Corporation common stock.  The combination of the two entities will create a larger entity that the Company’s management believes will have greater ability to raise capital.  The proposal includes a plan to have the new entity divest itself of all assets that are outside of Canada, and focus its resources on the development of the Chambers assets.  The parties will endeavor to complete the transaction by December 31, 2009.


2.

On August 28, 2009 Joseph H. Frantz, Jr., President and CEO of Unbridled Energy Corporation, submitted his resignation to the Board of Directors and announced that he is accepting a position with another company.  The Board of Director’s accepted Mr. Frantz’s resignation as President and CEO of the Company and as a member of the Board of Directors.  Mr. Frantz’s last day will be September 18, 2009.  Mr. Frantz has agreed to make himself available to the Company to facilitate the proposed arrangement with ARH.