UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K
Current Report
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): March 28, 2013
BLACK RIDGE OIL & GAS, INC.
(Exact name of registrant as specified in its charter)
Nevada | 000-53952 | 27-2345075 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
10275 Wayzata Boulevard, Suite 310 Minnetonka, MN 55305 |
(Address of principal executive offices) (Zip Code) |
Registrant’s telephone number, including area code: (952) 426-1241
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02. Results of Operations and Financial Condition.
On March 28, 2013, Black Ridge Oil & Gas, Inc. (“Black Ridge”) issued a press release regarding its financial results for the fourth quarter and full year of 2012 and certain other information. A copy of the press release is furnished as Exhibit 99.1 hereto.
The press release includes information regarding operating income which include adjustments to amounts calculated under generally accepted accounting principles. These measures are not in accordance with, or an alternative for, GAAP, and may be different from similar measures used by other companies. The operating income presented in the press release are provided as a complement to results provided in accordance with GAAP and are provided to give investors a more complete understanding of the underlying operational results and trends in Black Ridge’s performance. We believe these measures are useful in evaluating our fundamental core operating performance. Specifically, we believe the non-GAAP Adjusted Net Income (Loss) and Adjusted EBITDA results provide useful information to both management and investors by excluding certain income and expenses that our management believes are not indicative of our core operating results. A reconciliation of this information to the most directly comparable financial measure presented in accordance with GAAP is provided in the press release.
The information in this Item 2.02 and Exhibit 99.1 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended.
Item 9.01. Financial Statements and Exhibits.
(d) | Exhibits |
99.1 | Press Release (furnished) |
2 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
BLACK RIDGE OIL & GAS, INC. | ||
By: | /s/ James Moe | |
James Moe | ||
Chief Financial Officer | ||
Date: March 28, 2013 |
3
EXHIBIT 99.1
Black Ridge Oil & Gas Reports Fourth Quarter and Year-End 2012 Results
2012 Production, Reserves, and Revenue Achieve Triple-Digit Growth
2012 Marks Most Profitable Year at Black Ridge Oil & Gas
MINNETONKA, MN – March 28, 2013 – Black Ridge Oil & Gas, Inc. (“the Company”) (OTCQB: ANFC), a well-positioned exploration and production (E&P) company focused on non-operated Bakken and Three Forks properties, today announced financial and operating results for the three months and year ended December 31, 2012.
Company Records Set during 2012
· | Proved reserves, prepared by Netherland, Sewell & Associates, Inc. increased 397% from 2011 to 2.4 million barrel of oil equivalents (MMBOE) | |
· | Production of 73.9 thousand barrel of oil equivalents (MBOE) represents 227% increase from 2011 | |
· | Total revenues increased 214% to $6.0 million | |
· | Net income (including settlement income) reached $4.9 million compared to a net loss of $(2.5) million in 2011 | |
· | Total cash flow increased to $15.0 million from a use of cash of $(0.3) million for 2011 |
Operational Achievements during 2012
· | Participated in the completion of 42 gross (1.62 net) wells with a 100% success rate | |
· | The Company ended the year with production from 66 gross (2.30 net) wells | |
· | Lease Operating Expenses (LOE) decreased by 62% from 2011 to $8.79/BOE | |
· | Monetized our legacy assets realizing net settlement income of $11.1 million and collecting $14.1 million of settlement proceeds | |
· | Replaced our credit facility with a new Secured Revolving Credit Agreement with Dougherty Funding LLC, which reduced our interest rate on borrowings by 9.75 percentage points. Increased the maximum available from $10.0 million to $20.0 million, of which $16.5 million is currently available |
Fourth Quarter and Year-End 2012
Results
The Company reported 2012 fourth quarter net income attributable to common stockholders of $2.9 million, or $0.06 per basic and
diluted common share, compared to a net loss of $(1.7) million, or $(0.04) per basic and diluted common share, for the fourth quarter
of 2011.
For the year ended December 31, 2012, the Company reported net income attributable to common stockholders of $4.9 million (including settlement income), or $0.10 per basic and diluted common share, compared to a net loss of $(2.5) million, or $(0.06) per basic and diluted common share, for the year ended December 31, 2011.
1 |
Ken DeCubellis, Black Ridge's Chief Executive Officer, said: "Black Ridge had a record year in 2012, and we are off to a great start in 2013. Our strategy of deploying capital for purchasing and developing near term high IRR projects have resulted in record earnings for the Company. Our growing operating cash flow and strong balance sheet position allows us the flexibility to identify and participate in wells where we believe Black Ridge and its shareholders will realize the best and highest returns.”
Revenues for the fourth quarter of 2012 were $1.7 million compared to $0.7 million for the fourth quarter of 2011, an increase of 152%. Production in the fourth quarter of 2012 totaled 20.4 MBOE, representing a 159% increase over the fourth quarter of 2011.
Revenues for the full-year 2012 totaled $6.0 million compared to $1.9 million for the full-year 2011, an increase of 214%. This year-over-year increase was primarily due to a 227% increase in oil and gas production in 2012. Production in 2012 totaled a record 73.9 MBOE, of which 96% was crude oil. In 2012, the Company’s realized commodity prices were $83.27 per barrel of oil and $5.39 per MCF for natural gas, including natural gas liquids. Bakken oil price differentials improved over the course of 2012. For the fourth quarter of 2012, the Company’s realized oil price was 5% per barrel below WTI as compared to a differential of 16% per barrel in the first quarter of 2012.
2012 Proved Reserves
As of December 31, 2012, Black Ridge had estimated proved reserves of 2.4 MMBOE, of which 21% were classified as proved developed, and 89% was crude oil. These estimated proved reserves had a pre-tax PV-10 value of $27.9 million. The 2012 reserves estimate represented a 397% increase over the 0.5 MMBOE of proved reserves at year-end 2011. The increase in proved reserves equates to 26 times the Company’s 2012 production. The Company's estimated reserves were prepared by its independent reservoir engineering firm, Netherland, Sewell & Associates, Inc.
As of December 31, 2012, the Company controlled approximately 12,256 net mineral acres prospective for the Bakken and Three Forks formations. During the year the Company participated in the completion of 42 gross (1.62 net) wells with a 100% success rate. In addition, the Company owned working interests in 9 gross wells representing 0.36 net wells that are preparing to drill, drilling, awaiting completion, complete or producing.
Liquidity Position
During 2012, Black Ridge entered into a new Secured Revolving Credit Agreement with Dougherty Funding, LLC., and subsequently increased the facility from $10.0 million to $20.0 million, of which $16.5 million is currently available. Black Ridge monetized legacy assets during 2012 realizing net settlement income of $11.1 million and collecting $14.1 million of settlement proceeds. Black Ridge ended the year with $2.9 million of working capital and $10.8 million of remaining availability on the Dougherty credit facility.
2 |
DeCubellis said: “Black Ridge is in a position to continue on our growth trajectory. By remaining focused on our strategy of actively aggregating high quality, non-operated leases and converting the opportunities into high return near term development and production we are excited to expand on our successes in 2013.”
2013 Update
The Company expects to see continued reductions in Lease Operating Expenses (LOE) and anticipates LOE to be approximately $7.50 per BOE in 2013. Based on the Company’s development and acquisition plans for 2013, which are currently fully funded, and a forecasted realized crude oil price of $85 per barrel, we anticipate achieving sequential quarter over quarter production growth, as well as annual production, revenue and adjusted EBITDA records from oil and gas operations.
DeCubellis said: “We continue to see basin-wide improvements in well economics due to the cost abatements and drilling efficiencies that began in the second half of 2012. In 2013, through March 15th, we received 16 Authorizations for Expenditures (AFEs) from our drilling partners with per-well average drilling and completion costs of approximately $8.6 million. This is approximately an 11% reduction from the previous year’s average AFE. We believe we are well positioned to continue converting our leases into production and cash flow as we further develop our asset base in North America's premier unconventional oil play.”
Well Update
Producing Wells: The following table sets forth Bakken and Three Forks wells in which Black Ridge holds a participating interest that were producing as of December 31, 2012.
Well | Location | Operator | WI(1) |
Christensen 159-102-8-5-1H | Williams, ND | Newfield | 0.300 |
Fairbanks 1-20H | Williams, ND | Continental | 0.287 |
Go-State ###-##-####H-1 | Williams, ND | Hess | 0.130 |
Pasternak #1-32-29HC | Williams, ND | G3 Operating | 0.125 |
Peggy Schettler 14-33H | Dunn, ND | Marathon | 0.125 |
Colfax 1X-19H | Williams, ND | Continental | 0.106 |
Go-Hill ###-##-####H-1 | Williams, ND | Hess | 0.102 |
Dahl Federal 2-15H (2) | McKenzie, ND | SM-energy | 0.087 |
Lowe 18-19-158N-99W | Williams, ND | Crescent Point | 0.084 |
Weyrauch 15-11H | Williams, ND | Hess | 0.083 |
Stromme Family Trust 157-101-11C-2-1H | Williams, ND | Petro-Hunt | 0.079 |
Pasternak Trust 157-100-18A-19-1H | Williams, ND | Petro-Hunt | 0.078 |
A.Tufto 18-19 #1-H | Williams, ND | Brigham | 0.072 |
3 |
Well | Location | Operator | WI(1) |
King 157-101-3B-10-1H | Williams, ND | Petro-Hunt | 0.068 |
Sidonia 15-1102H | Mountrail, ND | EOG | 0.063 |
Go-Durning ###-##-####H-1 | Williams, ND | Hess | 0.063 |
Love 11-2 #1H | Williams, ND | Samson | 0.062 |
Erickson 41-25 SWH | McKenzie, ND | Denbury | 0.050 |
Austin 17-20-158N-99W | Williams, ND | Crescent Point | 0.049 |
Paul Peter Coffee 35HA | Dunn, ND | WPX Energy | 0.018 |
Paul Peter Coffee 35HC | Dunn, ND | WPX Energy | 0.018 |
Paul Peter Coffee 35HD | Dunn, ND | WPX Energy | 0.018 |
Blikre 158-94-13B-24-1H | Mountrail, ND | Petro-Hunt | 0.016 |
Burke 24-08H | Mountrail, ND | EOG | 0.016 |
Revolver 1-35H | Mountrail, ND | Slawson | 0.016 |
Revolver 2-35H | Mountrail, ND | Slawson | 0.016 |
White 157-100-17B-20-1H | Williams, ND | Petro-Hunt | 0.016 |
En-Jorstad-157-94-0904H-1 | Mountrail, ND | Hess | 0.012 |
Marshall 1-13H | Dunn, ND | Continental | 0.012 |
Miller 157-101-12C-1-1H | Williams, ND | Petro-Hunt | 0.011 |
Vanville 22-2623H | Burke, ND | EOG | 0.010 |
Vanville 21-2635H | Burke, ND | EOG | 0.010 |
Olson 15-36H | Williams, ND | Hess | 0.010 |
Clearwater 1-24-25H 1 | Mountrail, ND | Hunt | 0.010 |
Kannegeiter 160-90-17-P-1H | Burke, ND | OXY | 0.010 |
Berger 156-100-7-6-1H | Williams, ND | Liberty | 0.010 |
Opedahl 21x-11 | Williams, ND | XTO | 0.010 |
SC-Tami ###-##-####H-1 | Williams, ND | Hess | 0.009 |
Talkington 21-30TFH | Stark, ND | Whiting | 0.008 |
Talkington 41-30PH | Stark, ND | Whiting | 0.008 |
Talkington 11-30PH | Stark, ND | Whiting | 0.008 |
Probe 1-19-30HMB | Mountrail, ND | Slawson | 0.008 |
Clearwater 1-26-23H 1 | Mountrail, ND | Hunt | 0.007 |
Lindy 156-100-10-3-1H | Williams, ND | Liberty | 0.007 |
Pankowski 4-6H | Williams, ND | Kodiak | 0.007 |
En-Charles Wood-157-94-1720H-1 | Mountrail, ND | Hess | 0.006 |
Lielan 1-10H | Burke, ND | Continental | 0.006 |
EN-Will Trust B-157-94-2635H-1 | Mountrail, ND | Hess | 0.005 |
EN-Will Trust B-157-94-2635H-2 | Mountrail, ND | Hess | 0.005 |
EN-Will Trust B-157-94-2635H-3 | Mountrail, ND | Hess | 0.005 |
Hodenfield 15-23H | Williams, ND | Hess | 0.005 |
Tempe #1-29H | Divide, ND | Continental | 0.004 |
Go-Soine A-156-97-3229H-1 | Williams, ND | Hess | 0.004 |
Mathewson 1-30H | Williams, ND | Continental | 0.004 |
Washburne 1-22H | Williams, ND | Continental | 0.003 |
4 |
Well | Location | Operator | WI(1) |
Marcy 1-24H | Williams, ND | Continental | 0.003 |
Marcy 2-24H | Williams, ND | Continental | 0.003 |
Marcy 3-24H | Williams, ND | Continental | 0.003 |
Hokanson 157-99-1A-12-1H | Williams, ND | Petro-Hunt | 0.003 |
Homer 1-14H | Williams, ND | Continental | 0.002 |
Setterlund 159-94-28B-33-1H | Burke, ND | Petro-Hunt | 0.002 |
Orion Federal 5792 42-20H | Mountrail, ND | Oasis | 0.002 |
Scanlan 3-5H | Williams, ND | Kodiak | 0.002 |
Opsal 158-99-26A-35-1H | Williams, ND | Petro-Hunt | 0.001 |
Helstad 158-99-34D-27-1H | Williams, ND | Petro-Hunt | 0.001 |
Feller 1-22H | Williams, ND | Continental | 0.001 |
Vig 157-99-10D-3-1H | Williams, ND | Petro-Hunt | 0.001 |
(1) | The working interests are based on Black Ridge’s internal records and may be subject to change by operators' third-party legal counsel in preparing final division order title opinions for each well. |
(2) | This well was not included in quarter end financial reporting because the operator is holding the funds related to the Company’s working interest pending resolution of third party litigation related to the state of North Dakota’s control of riparian acreage. |
“Drilling” Wells: The following table sets forth Bakken and Three Forks wells in which Black Ridge holds a participating interest that are either preparing to drill, drilling, awaiting completion or completing as of December 31, 2012
Well | Location | Operator | WI(1) |
Stateline 14-3427H | Roosevelt, MT | EOG | 0.083 |
SCHA 33-34 #2TFH | Mountrail, ND | Brigham | 0.063 |
SCHA 33-34 #3H | Mountrail, ND | Brigham | 0.063 |
SCHA 33-34 #4TFH | Mountrail, ND | Brigham | 0.063 |
Hanson 33-28H | Williams, ND | Zenergy | 0.036 |
Louisville 2-9H | McKenzie, ND | Continental | 0.021 |
Moody 159-94-15A-22-1H | Burke, ND | Petro-Hunt | 0.018 |
Jackman 156-100-11-2-1H | Williams, ND | Liberty | 0.015 |
Helstad 157-99-2A-11-1H | Williams, ND | Petro-Hunt | 0.002 |
(1) | The working interests are based on Black Ridge’s internal records and may be subject to change by operators' third-party legal counsel in preparing final division order title opinions for each well. |
5 |
Adjusted Net Income (Loss) and Adjusted EBITDA
In addition to reporting net income (loss) as defined under GAAP, we also present Adjusted Net Income (Loss) and Adjusted EBITDA. We define Adjusted Net Income (Loss) as net income excluding settlement income, net of settlement expenses, and tax. We define Adjusted EBITDA as net income before (i) interest expense, (ii) income taxes, (iii) depreciation, depletion and amortization, (iv) accretion of abandonment liability, and (v) non-cash expenses relating to share based payments recognized under ASC Topic 718. We believe the use of non-GAAP financial measures provides useful information to investors regarding our current financial performance; however, Adjusted Net Income (Loss) and Adjusted EBITDA do not represent, and should not be considered alternatives to GAAP measurements. We believe these measures are useful in evaluating our fundamental core operating performance. Specifically, we believe the non-GAAP Adjusted Net Income (Loss) and Adjusted EBITDA results provide useful information to both management and investors by excluding certain income and expenses that our management believes are not indicative of our core operating results. Although we use Adjusted Net Income (Loss) and Adjusted EBITDA to manage our business, including the preparation of our annual operating budget and financial projections, we believe that non-GAAP financial measures have limitations and do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP and that these measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP financial measures. A reconciliation of Adjusted Net Income (Loss) and Adjusted EBITDA to Net Income, GAAP, are included below:
Years Ended December 31, | ||||||||
2012 | 2011 | |||||||
Net income (loss) | $ | 4,911,410 | $ | (2,482,255 | ) | |||
Subtract: | ||||||||
Settlement income, net of tax (a) | (6,355,895 | ) | – | |||||
Adjusted net income (loss) | $ | (1,444,485 | ) | $ | (2,482,255 | ) | ||
Weighted average common shares outstanding - basic | 47,789,225 | 42,882,772 | ||||||
Weighted average common shares outstanding - fully diluted | 48,061,239 | 42,882,772 | ||||||
Net income (loss) per common share - basic | $ | 0.10 | $ | (0.06 | ) | |||
Subtract: | ||||||||
Settlement income per common share, net of tax | (0.13 | ) | – | |||||
Adjusted net income (loss) per common share - basic | $ | (0.03 | ) | $ | (0.06 | ) | ||
Net income (loss) per common share - fully diluted | $ | 0.10 | $ | (0.06 | ) | |||
Subtract: | ||||||||
Settlement income per common share, net of tax | (0.13 | ) | – | |||||
Adjusted net income (loss) per common share - fully diluted | $ | (0.03 | ) | $ | (0.06 | ) |
(a) Adjusted to reflect tax expense, computed based on our effective tax rate of approximately 43%, of $4,790,000 for the year Ended December 31, 2012.
Years Ended December 31, | ||||||||
2012 | 2011 | |||||||
Net income (loss) | $ | 4,911,410 | $ | (2,482,255 | ) | |||
Add back: | ||||||||
Interest expense, net, excluding amortization of warrant based financing costs | 873,754 | 13,155 | ||||||
Income tax provision | 3,720,601 | (1,680,905 | ) | |||||
Impairment of oil and gas properties | – | 2,392,742 | ||||||
Depreciation, depletion, and amortization | 2,467,688 | 933,674 | ||||||
Accretion of abandonment liability | 4,557 | 509 | ||||||
Common stock issued for terminated oil and gas acquisition | 438,539 | – | ||||||
Share-based compensation | 1,167,561 | 840,944 | ||||||
Adjusted EBITDA | $ | 13,584,110 | $ | 17,864 |
Our Adjusted EBITDA for the year ended December 31, 2012 includes settlement income, net of settlement expenses, of $11,145,895.
6 |
Financial and Statistical Data Tables
Following are financial highlights for the comparative twelve month period ended December 31, 2012 and 2011. The following information is based on GAAP reported earnings, with additional required disclosures included in the Company's Form 10-K:
BLACK RIDGE OIL & GAS, INC. (Formerly Ante5, Inc.)
CONSOLIDATED BALANCE SHEETS
December 31, | December 31, | |||||||
2012 | 2011 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 1,417,340 | $ | 1,401,141 | ||||
Accounts receivable | 856,233 | 673,003 | ||||||
Settlement receivable | 2,500,000 | – | ||||||
Prepaid expenses | 1,397,450 | 40,599 | ||||||
Current portion of contingent consideration receivable | – | 2,309,752 | ||||||
Total current assets | 6,171,023 | 4,424,495 | ||||||
Property and equipment: | ||||||||
Oil and natural gas properties, full cost method of accounting | ||||||||
Proved properties | 35,248,983 | 10,867,443 | ||||||
Unproved properties | 9,055,513 | 13,236,057 | ||||||
Other property and equipment | 85,917 | 78,489 | ||||||
Total property and equipment | 44,390,413 | 24,181,989 | ||||||
Less, accumulated depreciation, amortization, depletion and allowance for impairment | (5,793,184 | ) | (3,325,497 | ) | ||||
Total property and equipment, net | 38,597,229 | 20,856,492 | ||||||
Contingent consideration receivable, net of current portion and allowance of $-0- and $878,650 at December 31, 2012 and 2011, respectively | – | 3,698,850 | ||||||
Debt issuance costs, net | 657,702 | 52,049 | ||||||
Total other assets | 657,702 | 3,750,899 | ||||||
Total assets | $ | 45,425,954 | $ | 29,031,886 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable, including $160,000 and $-0- of settlement payables, respectively | $ | 3,113,526 | $ | 2,820,936 | ||||
Accounts payable, related parties, including $116,234 and $-0- of settlement payables, respectively | 116,234 | 9,206 | ||||||
Accrued expenses | 61,666 | – | ||||||
Royalties payable, related party | – | 300,431 | ||||||
Total current liabilities | 3,291,426 | 3,130,573 | ||||||
Asset retirement obligations | 67,145 | 3,900 | ||||||
Revolving credit facilities | 5,748,844 | – | ||||||
Deferred tax liability | 4,732,696 | 1,012,095 | ||||||
Total liabilities | 13,840,111 | 4,146,568 | ||||||
Commitments and contingencies | ||||||||
Stockholders' equity: | ||||||||
Preferred stock, $0.001 par value, 20,000,000 shares authorized, no shares issued and outstanding | – | – | ||||||
Common stock, $0.001 par value, 500,000,000 shares authorized, 47,979,990 and 47,402,965 shares issued and outstanding at December 31, 2012 and 2011, respectively | 47,980 | 47,403 | ||||||
Additional paid-in capital | 29,847,212 | 28,058,674 | ||||||
Retained earnings (accumulated deficit) | 1,690,651 | (3,220,759 | ) | |||||
Total stockholders' equity | 31,585,843 | 24,885,318 | ||||||
Total liabilities and stockholders' equity | $ | 45,425,954 | $ | 29,031,886 |
7 |
BLACK RIDGE OIL & GAS, INC. (Formerly Ante5, Inc.)
CONSOLIDATED STATEMENTS OF OPERATIONS
For the Years | ||||||||
Ended December 31, | ||||||||
2012 | 2011 | |||||||
Oil and gas sales | $ | 6,022,540 | $ | 1,917,719 | ||||
Operating expenses: | ||||||||
Production expenses | 649,603 | 527,844 | ||||||
Production taxes | 692,527 | 214,363 | ||||||
General and administrative | 3,530,643 | 1,850,536 | ||||||
Depletion of oil and gas properties | 2,443,482 | 919,631 | ||||||
Impairment of oil and gas properties | – | 2,392,742 | ||||||
Accretion of discount on asset retirement obligations | 4,557 | 509 | ||||||
Depreciation and amortization | 24,206 | 14,043 | ||||||
Total operating expenses | 7,345,018 | 5,919,668 | ||||||
Net operating loss | (1,322,478 | ) | (4,001,949 | ) | ||||
Other income (expense): | ||||||||
Interest income | 1,872 | 1,717 | ||||||
Interest (expense) | (1,193,278 | ) | (101,956 | ) | ||||
Other income | – | 38,075 | ||||||
Settlement income | 17,020,759 | – | ||||||
Settlement expenses | (5,874,864 | ) | – | |||||
Loss on disposal of equipment | – | (1,061 | ) | |||||
Indemnification expenses | – | (97,986 | ) | |||||
Total other income (expense) | 9,954,489 | (161,211 | ) | |||||
Income (loss) before provision for income taxes | 8,632,011 | (4,163,160 | ) | |||||
Provision for income taxes | (3,720,601 | ) | 1,680,905 | |||||
Net income (loss) | $ | 4,911,410 | $ | (2,482,255 | ) | |||
Weighted average common shares outstanding - basic | 47,789,225 | 42,882,772 | ||||||
Weighted average common shares outstanding - fully diluted | 48,061,239 | 42,882,772 | ||||||
Net income (loss) per common share - basic | $ | 0.10 | $ | (0.06 | ) | |||
Net income (loss) per common share - fully diluted | $ | 0.10 | $ | (0.06 | ) |
8 |
BLACK RIDGE OIL & GAS, INC. (Formerly Ante5, Inc.)
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Years | ||||||||
Ended December 31, | ||||||||
2012 | 2011 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net income (loss) | $ | 4,911,410 | $ | (2,482,255 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||
Depletion of oil and gas properties | 2,443,482 | 919,631 | ||||||
Depreciation and amortization | 24,206 | 14,043 | ||||||
Impairment of oil and gas properties | – | 2,392,742 | ||||||
Amortization of debt issuance costs | 190,580 | 14,872 | ||||||
Accretion of discount on asset retirement obligations | 4,557 | 509 | ||||||
Loss on disposal of equipment | – | 1,061 | ||||||
Common stock issued for terminated oil & gas acquisition | 438,539 | – | ||||||
Common stock issued for services | – | 43,120 | ||||||
Common stock warrants | 271,933 | 74,022 | ||||||
Common stock warrants, related parties | 45,719 | 13,062 | ||||||
Common stock options, related parties | 849,909 | 710,740 | ||||||
Decrease (increase) in assets: | ||||||||
Accounts receivable | (183,230 | ) | (657,163 | ) | ||||
Settlement receivable | (2,500,000 | ) | – | |||||
Prepaid expenses | (1,424,985 | ) | (32,168 | ) | ||||
Contingent consideration receivable | 6,008,602 | 463,398 | ||||||
Increase (decrease) in liabilities: | ||||||||
Accounts payable, including $160,000 and $-0- of settlement payables, respectively | 347,744 | 73,202 | ||||||
Accounts payable, related parties, including $116,234 and $-0- of settlement payables, respectively | 107,028 | (67,571 | ) | |||||
Accrued expenses | 61,666 | (47,267 | ) | |||||
Royalties payable, related party | (300,431 | ) | (23,169 | ) | ||||
Deferred tax liability | 3,720,601 | (1,680,905 | ) | |||||
Net cash provided by (used in) operating activities | 15,017,330 | (270,096 | ) | |||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Proceeds from sale of oil and gas properties | 1,893,649 | 336,925 | ||||||
Purchases of oil and gas properties and development capital expenditures | (21,839,963 | ) | (12,731,225 | ) | ||||
Purchases of other property and equipment | (7,428 | ) | (78,489 | ) | ||||
Net cash used in investing activities | (19,953,742 | ) | (12,472,789 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Advances from revolving credit facilities | 16,350,000 | – | ||||||
Repayments on revolving credit facilities | (10,601,156 | ) | – | |||||
Proceeds from the sale of common stock, net of $526,444 of offering costs | – | 5,616,057 | ||||||
Debt issuance costs paid | (796,233 | ) | (66,921 | ) | ||||
Proceeds from the exercise of common stock options | – | 17,280 | ||||||
Net cash provided by financing activities | 4,952,611 | 5,566,416 | ||||||
NET CHANGE IN CASH AND CASH EQUIVALENTS | 16,199 | (7,176,469 | ) | |||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 1,401,141 | 8,577,610 | ||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 1,417,340 | $ | 1,401,141 | ||||
SUPPLEMENTAL INFORMATION: | ||||||||
Interest paid | $ | 667,917 | $ | – | ||||
Income taxes paid | $ | – | $ | – | ||||
NON-CASH INVESTING AND FINANCING ACTIVITIES: | ||||||||
Purchase of oil and gas properties accrued within accounts payable | $ | 2,618,145 | $ | 2,422,150 | ||||
Purchase of oil and gas properties through issuance of common stock | $ | – | $ | 4,940,269 | ||||
Capitalized asset retirement costs | $ | 58,688 | $ | 3,391 | ||||
Liabilities relieved to additional paid in capital | $ | 183,015 | $ | – |
9 |
Cautionary Statement as to Forward-Looking Statements
Certain statements contained herein, which are not historical, are forward-looking statements that are subject to risks and uncertainties not known or disclosed herein that could cause actual results to differ materially from those expressed herein. These statements may include projections and other "forward-looking statements" within the meaning of the federal securities laws. Any such projections or statements reflect Black Ridge Oil & Gas current views about future events and financial performance. No assurances can be given that such events or performance will occur as projected and actual results may differ materially from those projected. Important factors that could cause the actual results to differ materially from those projected include, without limitation, general economic or industry conditions nationally and/or in the communities in which our Company conducts business, volatility in commodity prices for crude oil and natural gas, environmental risks, legislation or regulatory requirements, conditions of the securities markets, our ability to raise capital or have access to debt financing, changes in accounting principles, policies or guidelines, financial or political instability, acts of war or terrorism, increases in operator costs, other economic, competitive, governmental, regulatory and technical factors affecting our Company's operations, products, services and prices and other risks inherent in the Company's businesses that are detailed in the Company's Securities and Exchange Commission ("SEC") filings. Readers are encouraged to review these risks in the Company's SEC filings.
About the Company
Black Ridge Oil & Gas is an oil and gas exploration and production company based in Minnetonka, Minnesota. Black Ridge's focus is exclusive to the Williston Basin Bakken and Three Forks trend in North Dakota and Montana. Black Ridge Oil & Gas controls approximately 12,256 net acres prospective for Bakken and/or Three Forks development. For additional information, visit the Company's website at www.blackridgeoil.com.
Make sure you are first to receive timely information on Black Ridge Oil & Gas when it hits the newswire. Sign up for Black Ridge's email news alert system today at http://ir.stockpr.com/blackridgeoil/email-alerts
Contact
Black Ridge Oil & Gas, Inc.
Ken DeCubellis, Chief Executive Officer
952-426-1241
www.blackridgeoil.com
10 |