UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2019
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File No. 1-31785
MEXCO ENERGY CORPORATION
(Exact name of registrant as specified in its charter)
| Colorado | 84-0627918 | |
| (State or other jurisdiction of | (IRS Employer | |
| incorporation or organization) | Identification Number) |
| 415 West Wall Street, Suite 475 | ||
| Midland, Texas | 79701 | |
| (Address of principal executive offices) | (Zip code) |
(432) 682-1119
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months and (2) has been subject to such filing requirements for the past 90 days. YES [X] NO [ ]
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 229.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company as defined in Rule 12b-2 of the Exchange Act.
| Large Accelerated Filer [ ] | Accelerated Filer [ ] | |
| Non-Accelerated Filer [ ] | Smaller reporting company [X] | |
| (Do not check if a smaller reporting company) | ||
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES [ ] NO [X]
The number of shares outstanding of the registrant’s common stock, $0.50 par value, as of August 14, 2019 was 2,040,166.
MEXCO ENERGY CORPORATION
Table of Contents
| Page | |||
| PART I. FINANCIAL INFORMATION | |||
| Item 1. | 3 | ||
| Consolidated Balance Sheets as of June 30, 2019 (Unaudited) and March 31, 2019 | 3 | ||
| 4 | |||
| Consolidated Statement of Changes in Stockholders’ Equity (Unaudited) for the three months ended June 30, 2019 and June 30, 2018 | 5 | ||
| 6 | |||
| Notes to Consolidated Financial Statements (Unaudited) | 7 | ||
| Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
11 | |
| Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 13 | |
| Item 4. | Controls and Procedures | 14 | |
| PART II. OTHER INFORMATION | |||
| Item 1. | Legal Proceedings | 15 | |
| Item 1A. | Risk Factors | 15 | |
| Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 15 | |
| Item 3. | Defaults upon Senior Securities | 15 | |
| Item 4. | Mine Safety Disclosures | 15 | |
| Item 5. | Other Information | 15 | |
| Item 6. | Exhibits | 15 | |
| SIGNATURES | 16 | ||
| CERTIFICATIONS | |||
| Page 2 |
PART I – FINANCIAL INFORMATION
Mexco Energy Corporation and Subsidiaries
CONSOLIDATED BALANCE SHEETS
| June 30, 2019 | March 31,2019 | |||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 150,361 | $ | 128,252 | ||||
| Accounts receivable: | ||||||||
| Oil and natural gas sales | 371,536 | 349,600 | ||||||
| Note Receivable | - | 30,421 | ||||||
| Prepaid costs and expenses | 38,348 | 53,735 | ||||||
| Total current assets | 560,245 | 562,008 | ||||||
| Property and equipment, at cost | ||||||||
| Oil and gas properties, using the full cost method | 36,249,582 | 35,907,677 | ||||||
| Other | 113,043 | 113,043 | ||||||
| Accumulated depreciation, depletion and amortization | (27,465,689 | ) | (27,255,451 | ) | ||||
| Property and equipment, net | 8,896,936 | 8,765,269 | ||||||
| Investment – cost basis | 75,000 | - | ||||||
| Operating lease, right-of-use asset | 125,071 | - | ||||||
| Other noncurrent assets | 55,777 | 122,407 | ||||||
| Total assets | $ | 9,713,029 | $ | 9,449,684 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current liabilities | ||||||||
| Accounts payable and accrued expenses | $ | 152,956 | $ | 166,113 | ||||
Operating lease liability, current | 64,941 | - | ||||||
| Total current liabilities | 217,897 | 166,113 | ||||||
| Long-term liabilities | ||||||||
| Long-term debt | 189,062 | - | ||||||
| Operating lease liability, long-term | 60,403 | - | ||||||
| Asset retirement obligations | 862,191 | 854,034 | ||||||
| Total long-term liabilities | 1,111,656 | 854,034 | ||||||
| Total liabilities | 1,329,553 | 1,020,147 | ||||||
| Commitments and contingencies | ||||||||
| Stockholders’ equity | ||||||||
| Preferred stock - $1.00 par value; 10,000,000 shares authorized; none outstanding | - | - | ||||||
| Common stock - $0.50 par value; 40,000,000 shares authorized; 2,107,166 shares issued and 2,040,166 shares outstanding as of June 30, 2019 and March 31, 2019, respectively | 1,053,583 | 1,053,583 | ||||||
| Additional paid-in capital | 7,313,173 | 7,305,048 | ||||||
| Retained earnings | 362,721 | 416,907 | ||||||
| Treasury stock, at cost (67,000 shares) | (346,001 | ) | (346,001 | ) | ||||
| Total stockholders’ equity | 8,383,476 | 8,429,537 | ||||||
| Total liabilities and stockholders’ equity | $ | 9,713,029 | $ | 9,449,684 | ||||
The accompanying notes are an integral part of the consolidated financial statements.
| Page 3 |
Mexco Energy Corporation and Subsidiaries
CONSOLIDATED STATEMENTS OF OPERATIONS
For the Three Months Ended June 30,
(Unaudited)
| 2019 | 2018 | |||||||
| Operating revenues: | ||||||||
| Oil sales | $ | 588,436 | $ | 570,063 | ||||
| Natural gas sales | 103,258 | 165,290 | ||||||
| Other | 7,897 | 13,658 | ||||||
| Total operating revenues | 699,591 | 749,011 | ||||||
| Operating expenses: | ||||||||
| Production | 219,395 | 258,935 | ||||||
| Accretion of asset retirement obligations | 6,747 | 3,635 | ||||||
| Depreciation, depletion and amortization | 210,238 | 216,075 | ||||||
| General and administrative | 311,061 | 249,038 | ||||||
| Total operating expenses | 747,441 | 727,683 | ||||||
| Operating (loss) income | (47,850 | ) | 21,328 | |||||
| Other income (expense): | ||||||||
| Interest income | 20 | 13 | ||||||
| Interest expense | (6,356 | ) | (6,921 | ) | ||||
| Net other expense | (6,336 | ) | (6,908 | ) | ||||
| (Loss) income before provision for income taxes | (54,186 | ) | 14,420 | |||||
| Income tax | - | - | ||||||
| Net (loss) income | $ | (54,186 | ) | $ | 14,420 | |||
| (Loss) income per common share: | ||||||||
| Basic: | $ | (0.03 | ) | $ | 0.01 | |||
| Diluted: | $ | (0.03 | ) | $ | 0.01 | |||
| Weighted average common shares outstanding: | ||||||||
| Basic: | 2,040,166 | 2,037,266 | ||||||
| Diluted: | 2,040,166 | 2,037,266 | ||||||
The accompanying notes are an integral part of the consolidated financial statements.
| Page 4 |
Mexco Energy Corporation and Subsidiaries
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
(Unaudited)
| Common Stock Par Value | Additional Paid-In Capital | Retained Earnings | Treasury Stock | Total Stockholders’ Equity | ||||||||||||||||
| Balance at April 1, 2019 | $ | 1,053,583 | $ | 7,305,048 | $ | 416,907 | $ | (346,001 | ) | $ | 8,429,537 | |||||||||
| Net loss | - | - | (54,186 | ) | - | (54,186 | ) | |||||||||||||
| Stock based compensation | - | 8,125 | - | - | 8,125 | |||||||||||||||
| Balance at June 30, 2019 | $ | 1,053,583 | $ | 7,313,173 | $ | 362,721 | $ | (346,001 | ) | $ | 8,383,476 | |||||||||
| Common Stock Par Value | Additional Paid-In Capital | Retained Earnings | Treasury Stock | Total Stockholders’ Equity | ||||||||||||||||
| Balance at April 1, 2018 | $ | 1,052,133 | $ | 7,265,601 | $ | 429,853 | $ | (346,001 | ) | $ | 8,401,586 | |||||||||
| Net income | - | - | 14,420 | - | 14,420 | |||||||||||||||
| Stock based compensation | - | 3,442 | - | - | 3,442 | |||||||||||||||
| Balance at June 30, 2018 | $ | 1,052,133 | $ | 7,269,043 | $ | 444,273 | $ | (346,001 | ) | $ | 8,419,448 | |||||||||
SHARE ACTIVITY
| Common stock shares, issued: | ||||
| Balance at April 1, 2019 | 2,107,166 | |||
| Issued | - | |||
| Balance at June 30, 2019 | 2,107,166 | |||
| Common stock shares, held in treasury: | ||||
| Balance at April 1, 2019 | (67,000 | ) | ||
| Acquisitions | - | |||
| Balance at June 30, 2019 | (67,000 | ) | ||
Common stock shares, outstanding at June 30, 2019 |
2,040,166 | |||
The accompanying notes are an integral part of the consolidated financial statements.
| Page 5 |
Mexco Energy Corporation and Subsidiaries
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Three Months Ended June 30,
(Unaudited)
| 2019 | 2018 | |||||||
| Cash flows from operating activities: | ||||||||
| Net (loss) income | $ | (54,186 | ) | $ | 14,420 | |||
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | ||||||||
| Stock-based compensation | 8,125 | 3,442 | ||||||
| Depreciation, depletion and amortization | 210,238 | 216,075 | ||||||
| Accretion of asset retirement obligations | 6,747 | 3,635 | ||||||
| Amortization of debt issuance costs | 3,593 | - | ||||||
| Changes in operating assets and liabilities | ||||||||
| (Increase) decrease in accounts receivable | (21,936 | ) | 207,144 | |||||
| Decrease in prepaid expenses | 15,387 | 9,895 | ||||||
| Decrease in other assets | 30,421 | - | ||||||
| Decrease in right-of-use asset | 16,314 | - | ||||||
| Decrease in accounts payable and accrued expenses | (10,148 | ) | (299,061 | ) | ||||
| Settlement of asset retirement obligations | (2,558 | ) | (1,049 | ) | ||||
| Decrease in operating lease liability | (16,041 | ) | - | |||||
| Net cash provided by operating activities | 185,956 | 154,501 | ||||||
| Cash flows from investing activities: | ||||||||
| Additions to oil and gas properties | (314,945 | ) | (29,042 | ) | ||||
| Investment – cost basis | (75,000 | ) | - | |||||
| Proceeds from sale of oil and gas properties and equipment | 1,098 | 17,023 | ||||||
| Net cash used in investing activities | (388,847 | ) | (12,019 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Reduction of long-term debt | - | (200,000 | ) | |||||
| Proceeds from long-term debt | 225,000 | |||||||
| Net cash provided by (used in) financing activities | 225,000 | (200,000 | ) | |||||
| Net increase (decrease) in cash and cash equivalents | 22,109 | (57,518 | ) | |||||
| Cash and cash equivalents at beginning of period | 128,252 | 492,610 | ||||||
| Cash and cash equivalents at end of period | $ | 150,361 | $ | 435,092 | ||||
| Supplemental disclosure of cash flow information: | ||||||||
| Cash paid for interest | $ | 4,063 | $ | 7,964 | ||||
| Non-cash investing and financing activities: | ||||||||
| Asset retirement obligations | $ | 2,363 | $ | 1,743 | ||||
| Operating lease – right of use asset and associated liabilities | $ | 141,385 | - | |||||
The accompanying notes are an integral part of the consolidated financial statements.
| Page 6 |
Mexco Energy Corporation and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. Nature of Operations
Mexco Energy Corporation (a Colorado corporation) and its wholly owned subsidiaries, Forman Energy Corporation (a New York corporation), Southwest Texas Disposal Corporation (a Texas corporation) and TBO Oil & Gas, LLC (a Texas limited liability company) (collectively, the “Company”) are engaged in the exploration, development and production of natural gas, crude oil, condensate and natural gas liquids (“NGLs”). Most of the Company’s oil and gas interests are centered in West Texas and Southeastern New Mexico; however, the Company owns producing properties and undeveloped acreage in fourteen states. Although the Company’s oil and gas interests predominately are operated by others, the Company operates three wells on a lease in which it owns a 100% working interest.
2. Basis of Presentation and Significant Accounting Policies
Principles of Consolidation. The consolidated financial statements include the accounts of Mexco Energy Corporation and its wholly owned subsidiaries. All significant intercompany balances and transactions associated with the consolidated operations have been eliminated.
Estimates and Assumptions. In preparing financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”), management is required to make informed judgments, estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the financial statements and affect the reported amounts of revenues and expenses during the reporting period. In addition, significant estimates are used in determining proved oil and gas reserves. Although management believes its estimates and assumptions are reasonable, actual results may differ materially from those estimates. The estimate of the Company’s oil and natural gas reserves, which is used to compute depreciation, depletion, amortization and impairment of oil and gas properties, is the most significant of the estimates and assumptions that affect these reported results.
Interim Financial Statements. In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments (consisting only of normal recurring accruals) necessary to present fairly the financial position of the Company as of June 30, 2019, and the results of its operations and cash flows for the interim periods ended June 30, 2019 and 2018. The consolidated financial statements as of June 30, 2019 and for the three month periods ended June 30, 2019 and 2018 are unaudited. The consolidated balance sheet as of March 31, 2019 was derived from the audited balance sheet filed in the Company’s 2019 annual report on Form 10-K filed with the Securities and Exchange Commission (“SEC”). The results of operations for the periods presented are not necessarily indicative of the results to be expected for a full year. The accounting policies followed by the Company are set forth in more detail in Note 2 of the “Notes to Consolidated Financial Statements” in the Form 10-K. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted in this Form 10-Q pursuant to the rules and regulations of the SEC. However, the disclosures herein are adequate to make the information presented not misleading. It is suggested that these consolidated financial statements be read in conjunction with the consolidated financial statements and notes thereto included in the Form 10-K.
Investments. The Company accounts for investments of less than 1% in limited liability companies using the cost method.
Recently Adopted Accounting Pronouncements. In February 2016, the FASB issued ASU 2016-02, Topic 842 Leases and subsequent amendments to the initial guidance: ASU 2018-10, ASU 2018-11, ASU 2018-20 and ASU 2019-01 (collectively, Topic 842). The standard establishes a right-of-use (“ROU”) model that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term greater than one year. Leases will be classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement. The Company has determined that it has only one operating lease. The Company adopted Topic 842 on April 1, 2019 using the modified retrospective approach and the impact of the adoption resulted in the recognition of a ROU asset and liability on the Company’s consolidated balance sheets of $141,385. The current portion of the operating lease liability is included in Total current liabilities and the noncurrent portion of the operating lease liability is included in Total long-term liabilities on the Company’s consolidated balance sheets. Prior periods have not been adjusted. See Note 5 – Leases for additional discussion.
| Page 7 |
3. Asset Retirement Obligations
The Company’s asset retirement obligations (“ARO”) relate to the plugging of wells, the removal of facilities and equipment, and site restoration on oil and gas properties. The fair value of a liability for an ARO is recorded in the period in which it is initially incurred, discounted to its present value using the credit adjusted risk-free interest rate, and a corresponding amount capitalized by increasing the carrying amount of the related long-lived asset. The liability is accreted each period until the liability is settled or the well is sold, at which time the liability is removed. The related asset retirement cost is capitalized as part of the carrying amount of our oil and natural gas properties. The ARO is included on the consolidated balance sheets with the current portion being included in the accounts payable and other accrued expenses.
The following table provides a rollforward of the AROs for the first three months of fiscal 2020:
| Carrying amount of asset retirement obligations as of April 1, 2019 | $ | 861,534 | ||
| Liabilities incurred | 2,363 | |||
| Liabilities settled | (953 | ) | ||
| Accretion expense | 6,747 | |||
| Carrying amount of asset retirement obligations as of June 30, 2019 | 869,691 | |||
| Less: Current portion | 7,500 | |||
| Non-Current asset retirement obligation | $ | 862,191 |
4. Long Term Debt
Long-term debt on the Consolidated Balance Sheets consisted of the following as of the dates indicated:
| June 30, 2019 | March 31, 2019 | |||||||
| Credit facility | $ | 225,000 | - | |||||
| Unamortized debt issuance costs | (35,938 | ) | - | |||||
| Total long-term debt | $ | 189,062 | - | |||||
The Company has a loan agreement (the “Agreement”) with West Texas National Bank (“WTNB”), which provided for a credit facility of $1,000,000. The Agreement has no monthly commitment reduction and a borrowing base to be evaluated annually.
Under the Agreement, interest on the facility accrues at a rate equal to the prime rate as quoted in the Wall Street Journal plus one-half of one percent (0.5%) floating daily. Interest on the outstanding amount under the Agreement is payable monthly. In addition, the Company will pay an unused commitment fee in an amount equal to one-half of one percent (0.5%) times the daily average of the unadvanced amount of the commitment. The unused commitment fee is payable quarterly in arrears on the last day of each calendar quarter. As of June 30, 2019, there was $775,000 available on the facility.
No principal payments are anticipated to be required through the maturity date of the credit facility, December 28, 2021. Upon closing with WTNB on the Agreement, the Company paid a .5% loan origination fee in the amount of $5,000 plus legal and recording expenses totaling $34,532, which were deferred over the life of the credit facility.
Amounts borrowed under the Agreement are collateralized by the common stock of the Company’s wholly owned subsidiaries and substantially all of the Company’s oil and gas properties.
The Agreement contains customary covenants for credit facilities of this type including limitations on change in control, disposition of assets, mergers and reorganizations. The Company is also obligated to meet certain financial covenants under the Agreement and requires senior debt to earnings before interest, taxes, depreciation and amortization (“EBITDA”) ratios (Senior Debt/EBITDA) less than or equal to 4.00 to 1.00 measured with respect to the four trailing quarters and minimum interest coverage ratios (EBITDA/Interest Expense) of 2.00 to 1.00 for each quarter. The Company is in compliance with all covenants as of June 30, 2019 and believes it will remain in compliance for the next fiscal year.
In addition, this Agreement prohibits the Company from paying cash dividends on its common stock without written permission of WTNB. The Agreement does not permit the Company to enter into hedge covering crude oil and natural gas prices.
| Page 8 |
The balance outstanding on the line of credit as of June 30, 2019 was $225,000. The following table is a summary of activity on the WTNB line of credit for the three months ended June 30, 2019:
| Principal | ||||
| Balance at April 1, 2019: | $ | - | ||
| Borrowings | 225,000 | |||
| Repayments | - | |||
| Balance at June 30, 2019: | $ | 225,000 | ||
Subsequently, on July 8, 2019, the Company borrowed $75,000 on the WTNB line of credit and $25,000 on August 7, 2019, leaving a balance of $325,000.
On June 27, 2019, the Company deposited $25,000 into a Certificate of Deposit Account at WTNB to collateralize one outstanding letter of credit for $25,000 in lieu of a plugging bond with the Texas Railroad Commission covering the properties the Company operates.
On December 26, 2018, the Company deposited $26,250 into a Cash Collateral Account at BOA to collateralize one outstanding letter of credit for $25,000 in lieu of a plugging bond with the Texas Railroad Commission covering the properties the Company operates. Subsequently, on August 9, 2019, this account was closed and the funds were returned to the Company.
5. Leases
The Company leases approximately 4,160 rentable square feet of office space from an unaffiliated third party for our corporate office located in Midland, Texas. This includes 1,021 square feet of office space shared with and reimbursed by our majority shareholder. The lease is a 36 month lease that expires in May 2021 and does not include an option to renew.
The Company determines an arrangement is a lease at inception. Operating leases are recorded in operating lease right-of-use asset, operating lease liability, current, and operating lease liability, long-term on the consolidated balance sheets.
Operating lease right-of-use assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent its obligation to make lease payments arising from the lease. Operating lease assets and liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. As the Company’s lease does not provide an implicit rate, the Company uses the incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. The incremental borrowing rate used at adoption was 6.0%. Significant judgement is required when determining the incremental borrowing rate. The Company chose not to discount because the difference is not significant. Rent expense for lease payments is recognized on a straight-line basis over the lease term.
The balance sheets classification of lease assets and liabilities was as follows:
| June 30, 2019 | ||||
| Assets | ||||
| Operating lease right-of-use asset, beginning balance | $ | 141,385 | ||
| Current period amortization | (16,314 | ) | ||
| Total operating lease right-of-use asset | $ | 125,071 | ||
| Liabilities | ||||
| Operating lease liability, current | $ | 64,941 | ||
| Operating lease liability, long term | 60,403 | |||
| Total lease liabilities | $ | 125,344 | ||
| Page 9 |
Future minimum lease payments as of June 30, 2019 under non-cancellable operating leases are as follows:
| Lease Obligation | ||||
| Fiscal Year Ended March 31, 2020 | $ | 48,641 | ||
| Fiscal Year Ended March 31, 2021 | 65,721 | |||
| Fiscal Year Ended March 31, 2022 | 10,982 | |||
| Total lease payments | $ | 125,344 | ||
| Less: imputed interest | - | |||
| Operating lease liability | 125,344 | |||
| Less: operating lease liability, current | (64,941 | ) | ||
| Operating lease liability, long term | $ | 60,403 | ||
Net cash paid for our operating lease for the three months ended June 30, 2019 and 2018 was $12,102 and $7,919, respectively. Rent expense, less sublease income of $3,938 and $2,846, respectively, is included in general and administrative expenses.
6. Income Taxes
A valuation allowance for deferred tax assets, including net operating losses, is recognized when it is more likely than not that some or all of the benefit from the deferred tax asset will not be realized. To assess that likelihood, we use estimates and judgment regarding our future taxable income, and we consider the tax consequences in the jurisdiction where such taxable income is generated, to determine whether a valuation allowance is required. Such evidence can include our current financial position, our results of operations, both actual and forecasted, the reversal of deferred tax liabilities, and tax planning strategies as well as the current and forecasted business economics of our industry.
Based on the material write-downs of the carrying value of our oil and natural gas properties during fiscal 2016, we are in a net deferred tax asset position as of June 30, 2019. Our deferred tax asset is $1,276,572 as of June 30, 2019 with a valuation amount of $1,276,572. We believe it is more likely than not that these deferred tax assets will not be realized. Management assesses the available positive and negative evidence to estimate whether sufficient future taxable income will be generated to permit the use of deferred tax assets. The amount of the deferred tax asset considered realizable, however, could be adjusted if estimates of future taxable income are reduced or increased or if objective negative evidence in the form of cumulative losses is no longer present and additional weight is given to subjective evidence such as future expected growth.
7. Related Party Transactions
Related party transactions for the Company relate to shared office expenditures in addition to administrative and operating expenses paid on behalf of the principal stockholder. The total billed to and reimbursed by the stockholder for the quarters ended June 30, 2019 and 2018 were $10,101 and $16,419, respectively. The principal stockholder pays for his share of the lease amount for the shared office space directly to the lessor. Amounts paid by the principal stockholder directly to the lessor for the three months ending June 30, 2019 and 2018 were $3,938 and $2,846, respectively.
8. (Loss) Income Per Common Share
The Company’s basic net (loss) income per share has been computed based on the weighted average number of common shares outstanding during the period. Diluted net (loss) income per share assumes the exercise of all stock options having exercise prices less than the average market price of the common stock during the period using the treasury stock method and is computed by dividing net (loss) income by the weighted average number of common shares and dilutive potential common shares (stock options) outstanding during the period. In periods where losses are reported, the weighted average number of common shares outstanding excludes potential common shares, because their inclusion would be anti-dilutive.
| Page 10 |
The following is a reconciliation of the number of shares used in the calculation of basic and diluted net (loss) income per share for the three month periods ended June 30, 2019 and 2018.
| 2019 | 2018 | |||||||
| Net (loss) income | $ | (54,186 | ) | $ | 14,420 | |||
| Shares outstanding: | ||||||||
| Weighted average common shares outstanding – basic | 2,040,166 | 2,037,266 | ||||||
| Effect of the assumed exercise of dilutive stock options | - | - | ||||||
| Weighted average common shares outstanding – dilutive | 2,040,166 | 2,037,266 | ||||||
| (Loss) income per common share: | ||||||||
| Basic | $ | (0.03 | ) | $ | 0.01 | |||
| Diluted | $ | (0.03 | ) | $ | 0.01 | |||
Due to a net loss for the three months ended June 30, 2019, the weighted average number of common shares outstanding excludes common stock equivalents because their inclusion would be anti-dilutive.
For the three months ended June 30, 2018, 148,600 potential common shares relating to stock options were excluded in the computation of diluted net income per share because the price of the options was greater than the average market price of the common shares and therefore, the effect would be anti-dilutive. Anti-dilutive stock options have a weighted average exercise price of $6.54 at June 30, 2018.
9. Subsequent Events
On July 8, 2019, the Company borrowed $75,000 on the WTNB line of credit and $25,000 on August 7, 2019, leaving a balance of $325,000.
The Company completed a review and analysis of all events that occurred after the consolidated balance sheet date to determine if any such events must be reported and has determined that there are no other subsequent events to be disclosed.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Unless the context otherwise requires, references to the “Company”, “Mexco”, “we”, “us” or “our” mean Mexco Energy Corporation and its consolidated subsidiaries.
Cautionary Statements Regarding Forward-Looking Statements. Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements include statements regarding our plans, beliefs or current expectations and may be signified by the words “could”, “should”, “expect”, “project”, “estimate”, “believe”, “anticipate”, “intend”, “budget”, “plan”, “forecast”, “predict” and other similar expressions. Forward-looking statements appear throughout this Form 10-Q with respect to, among other things: profitability; planned capital expenditures; estimates of oil and gas production; future project dates; estimates of future oil and gas prices; estimates of oil and gas reserves; our future financial condition or results of operations; and our business strategy and other plans and objectives for future operations. Forward-looking statements involve known and unknown risks and uncertainties that could cause actual results to differ materially from those contained in any forward-looking statement.
While we have made assumptions that we believe are reasonable, the assumptions that support our forward-looking statements are based upon information that is currently available and is subject to change. All forward-looking statements in the Form 10-Q are qualified in their entirety by the cautionary statement contained in this section. We do not undertake to update, revise or correct any of the forward-looking information. It is suggested that these financial statements be read in conjunction with the consolidated financial statements and notes thereto included in the Form 10-K.
Liquidity and Capital Resources. Historically, we have funded our operations, acquisitions, exploration and development expenditures from cash generated by operating activities, bank borrowings, sales of non-core properties and issuance of common stock. Our primary financial resource is our base of oil and gas reserves. We have pledged our producing oil and gas properties to secure our revolving line of credit. We do not have any delivery commitments to provide a fixed and determinable quantity of our oil and gas under any existing contract or agreement.
| Page 11 |
Due to the current commodity price environment, we are applying financial discipline to all aspects of our business. In order to meet obligations, we may continue to sell non-core assets.
Our long term strategy is on increasing profit margins while concentrating on obtaining reserves with low cost operations by acquiring and developing oil and gas properties with potential for long-lived production. We focus our efforts on the acquisition of royalties and working interests and non-operated properties in areas with significant development potential.
For the first three months of fiscal 2020, cash flow from operations was $185,956, an increase when compared to the corresponding period of fiscal 2019 primarily due to the receipt of $30,894 for the final settlement in a lawsuit. Cash of $225,000 was received from the line of credit and net cash of $313,847 was used for addition to oil and gas properties and cash of $75,000 used for an investment at cost basis. Accordingly, net cash increased $22,109 leaving cash and cash equivalents on hand of $150,361 as of June 30, 2019.
At June 30, 2019, we had working capital of $342,348 compared to working capital of $395,895 at March 31, 2019, a decrease of $53,547 for the reasons set forth below.
Oil and Natural Gas Property Development. In addition to an indeterminate number of wells to be drilled by other operators on Mexco’s royalty interests, the Company currently plans to participate in the drilling and completion of approximately 50 horizontal wells at an estimated aggregate cost of approximately $1,400,000 for the fiscal year ending March 31, 2020. The operators of these wells include Concho Resources, Inc., Devon Energy, Marathon Oil Company, Mewbourne Oil Company, and others.
During the first quarter of fiscal 2020, Mexco participated with various percentage interests in the drilling and completion of the first 13 of these horizontal wells in the Delaware Basin located in the western portion of the Permian Basin in Eddy and Lea Counties, New Mexico with aggregate costs of approximately $100,000. Subsequently, Mexco expended an additional $191,000 for the completion of another seven wells.
Also, during the first quarter of fiscal 2020, Mexco expended $186,000 for the completion of 4 wells in which the Company participated in drilling during fiscal 2019. These wells tested at an average rate of 1,131 barrels of oil; 2,452 barrels of water; and 2,426,000 cubic feet of gas per day, or 1,535 barrels of oil equivalent per day.
In April 2019, the Company made a less than 1% cost basis investment commitment in a limited liability company amounting to $250,000 of which $75,000 has been funded through June 30, 2019. This amount is classified as an investment at cost basis on the Company’s consolidated balance sheets. The limited liability company is capitalized at approximately $50 million to purchase mineral interests in the Utica and Marcellus areas in the state of Ohio.
In June 2019, the Company received $30,894 in payment for a promissory note in connection with the settlement of a lawsuit from September 2016.
We are participating in other projects and are reviewing projects in which we may participate. The cost of such projects would be funded, to the extent possible, from existing cash balances and cash flow from operations. The remainder may be funded through borrowings on the credit facility and, if appropriate, sales of non-core properties.
Crude oil and natural gas prices generally decreased during the last year. The volatility of the energy markets makes it extremely difficult to predict future oil and natural gas price movements with any certainty. For example in the last twelve months, the NYMEX WTI posted price for crude oil has ranged from a low of $39.25 per bbl in December 2018 to a high of $73.00 per bbl in October 2018. The Henry Hub Spot Market Price (“Henry Hub”) for natural gas has ranged from a low of $2.27 per MMBtu in June 2019 to a high of $4.70 per MMBtu in November 2018. On June 30, 2019 the WTI posted price for crude oil was $55.00 per bbl and the Henry Hub spot price for natural gas was $2.42 per MMBtu.
Contractual Obligations. We have no off-balance sheet debt or unrecorded obligations and have not guaranteed the debt of any other party. The following table summarizes our future payments we are obligated to make based on agreements in place as of June 30, 2019:
| Payments due in: | ||||||||||||||||
| Total | less than 1 year | 1 - 3 years | over 3 years | |||||||||||||
| Contractual obligations: | ||||||||||||||||
| Secured bank line of credit (1) | $ | 225,000 | $ | - | $ | 225,000 | $ | - | ||||||||
| (1) | These amounts represent the balances outstanding under the bank line of credit. This repayment assumes that interest will be paid on a monthly basis, no additional funds will be drawn and does not include estimated interest of $13,500 less than 1 year and $20,250 1-3 years. |
| Page 12 |
Results of Operations – Three Months Ended June 30, 2019 Compared to Three Months Ended June 30, 2018. For the quarter ended June 30, 2019, there was a net loss of $54,186, compared to net income of $14,420 for the quarter ended June 30, 2018. This was a result of a decrease in operating revenues and an increase in operating expenses that is further explained below.
Oil and gas sales. Revenue from oil and gas sales was $691,694 for the quarter ended June 30, 2019, a 6% decrease from $735,353 for the quarter ended June 30, 2018. This primarily resulted from a decrease in oil and gas prices and gas production partially offset by an increase in oil production.
| 2019 | 2018 | % Difference | ||||||||||
| Oil: | ||||||||||||
| Revenue | $ | 588,436 | $ | 570,063 | 3.2 | % | ||||||
| Volume (bbls) | 10,609 | 9,387 | 13.0 | % | ||||||||
| Average Price (per bbl) | $ | 55.47 | $ | 60.73 | (8.7 | %) | ||||||
| Gas: | ||||||||||||
| Revenue | $ | 103,258 | $ | 165,290 | (37.5 | %) | ||||||
| Volume (mcf) | 71,847 | 73,374 | (2.1 | %) | ||||||||
| Average Price (per mcf) | $ | 1.44 | $ | 2.25 | (36.0 | %) | ||||||
Production and exploration. Production costs were $219,395 for the three months ended June 30, 2019, a 15% decrease from $258,935 for the three months ended June 30, 2018. This decrease is primarily the result of a decrease in lease operating expenses due to numerous required repairs and maintenance on our operated wells during the three months ended June 30, 2018.
Depreciation, depletion and amortization. Depreciation, depletion and amortization (“DD&A”) expense was $210,238 for the first quarter of fiscal 2020, a 3% decrease from $216,075 for the first quarter of fiscal 2019, primarily due to a decrease in gas production and a decrease in the full cost pool as a result of a decrease in future development costs partially offset by a decrease in oil and gas reserves.
General and administrative expenses. General and administrative expenses were $311,061 for the three months ended June 30, 2019, a 25% increase from $249,038 for the three months ended June 30, 2018. This was primarily due to an increase in engineering and contract services.
Interest expense. Interest expense was $6,356 for the first quarter of fiscal 2020, a decrease of 8% from $6,921 for the first quarter of fiscal 2019 due to a decrease in borrowings partially offset by an increase in interest rate.
Income taxes. There was no income tax expense for the three months ended June 30, 2019 and for the three months ended June 30, 2018. The effective tax rate for the three months ended June 30, 2019 and June 30, 2018 was 0%. We are in a net deferred tax asset position and believe it is more likely than not that these deferred tax assets will not be realized.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
The primary source of market risk for us includes fluctuations in commodity prices and interest rates. All of our financial instruments are for purposes other than trading.
Interest Rate Risk. At June 30, 2019, we had an outstanding loan balance of $225,000 under our credit agreement, which bears interest at a rate equal to the prime rate as quoted in the Wall Street Journal plus one-half of one percent (0.5%) floating daily. If the interest rate on our bank debt increases or decreases by one percentage point our annual pretax income would change by $2,250, based on the outstanding balance at June 30, 2019.
| Page 13 |
Credit Risk. Credit risk is the risk of loss as a result of nonperformance by other parties of their contractual obligations. Our primary credit risk is related to oil and gas production sold to various purchasers and the receivables are generally not collateralized. At June 30, 2019, our largest credit risk associated with any single purchaser was $159,321 or 43% of our total oil and gas receivables. We have not experienced any significant credit losses.
Energy Price Risk. Our most significant market risk is the pricing for crude oil and natural gas. Our financial condition, results of operations, and capital resources are highly dependent upon the prevailing market prices of, and demand for, oil and natural gas. Prices for oil and natural gas fluctuate widely. We cannot predict future oil and natural gas prices with any certainty. Historically, the markets for oil and gas have been volatile, and they are likely to continue to be volatile.
Prices for natural gas have been adversely effected by temporary pipeline capacity constraints primarily in the Permian Basin.
Factors that can cause price fluctuations include the level of global demand for petroleum products, foreign and domestic supply of oil and gas, the establishment of and compliance with production quotas by oil-exporting countries, weather conditions, the price and availability of alternative fuels and overall political and economic conditions in oil producing countries.
Declines in oil and natural gas prices will materially adversely affect our financial condition, liquidity, ability to obtain financing and operating results. Changes in oil and gas prices impact both estimated future net revenue and the estimated quantity of proved reserves. Any reduction in reserves, including reductions due to price fluctuations, can reduce the borrowing base under our credit facility and adversely affect the amount of cash flow available for capital expenditures and our ability to obtain additional capital for our acquisition, exploration and development activities. In addition, a noncash write-down of our oil and gas properties could be required under full cost accounting rules if prices declined significantly, even if it is only for a short period of time. Lower prices may also reduce the amount of crude oil and natural gas that can be produced economically. Thus, we may experience material increases or decreases in reserve quantities solely as a result of price changes and not as a result of drilling or well performance.
Similarly, any improvements in oil and gas prices can have a favorable impact on our financial condition, results of operations and capital resources. Oil and natural gas prices do not necessarily fluctuate in direct relationship to each other. If the average oil price had increased or decreased by ten dollars per barrel for the quarter ended June 30, 2019, our pretax income would have increased or decreased by $106,090. If the average gas price had increased or decreased by one dollar per mcf for the quarter ended June 30, 2019, our pretax income would have increased or decreased by $71,847.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures. We maintain disclosure controls and procedures to ensure that the information we must disclose in our filings with the SEC is recorded, processed, summarized and reported on a timely basis. At the end of the period covered by this report, our principal executive officer and principal financial officer reviewed and evaluated the effectiveness of our disclosure controls and procedures, as defined in Exchange Act Rules 13a-15(e). Based on such evaluation, such officers concluded that, as of June 30, 2019, our disclosure controls and procedures were effective.
Changes in Internal Control over Financial Reporting. No changes in our internal control over financial reporting occurred during the quarter ended June 30, 2019 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
| Page 14 |
We may, from time to time, be involved in litigation and claims arising out of our operations in the normal course of business. We are not aware of any legal or governmental proceedings against us, or contemplated to be brought against us, under various environmental protection statutes or other regulations to which we are subject.
There have been no material changes to the information previously disclosed in Item 1A. “Risk Factors” in our 2019 Annual Report on Form 10-K.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
None
None
| Page 15 |
Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| MEXCO ENERGY CORPORATION | |
| (Registrant) | |
| Dated: August 14, 2019 | /s/ Nicholas C. Taylor |
| Nicholas C. Taylor | |
| Chairman of the Board and Chief Executive Officer | |
| Dated: August 14, 2019 | /s/ Tamala L. McComic |
| Tamala L. McComic | |
| President, Chief Financial Officer, Treasurer and Assistant Secretary |
| Page 16 |
Exhibit 31.1
CHIEF EXECUTIVE OFFICER CERTIFICATION
CERTIFICATION
I, Nicholas C. Taylor, certify that:
| 1. | I have reviewed this quarterly report on Form 10-Q of Mexco Energy Corporation; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f) for the registrant and have: |
| a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |
| b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | |
| c) | evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | |
| d) | disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
| a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and | |
| b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
| Date: August 14, 2019 | /s/ Nicholas C. Taylor |
| Nicholas C. Taylor | |
| Chief Executive Officer |
Exhibit 31.2
CHIEF FINANCIAL OFFICER CERTIFICATION
CERTIFICATION
I, Tamala L. McComic, certify that:
| 1. | I have reviewed this quarterly report on Form 10-Q of Mexco Energy Corporation; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f) for the registrant and have: |
| a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |
| b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | |
| c) | evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | |
| d) | disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
| a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and | |
| b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
| Date: August 14, 2019 | /s/ Tamala L. McComic |
| Tamala L. McComic | |
| Chief Financial Officer |
Exhibit 32.1
CERTIFICATION OF
CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER
OF MEXCO ENERGY CORPORATION
PURSUANT TO 18 U.S.C. §1350
In connection with the Quarterly Report of Mexco Energy Corporation on Form 10-Q for the quarterly period ended June 30, 2019, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned, in the capacities and on the dates indicated below, each hereby certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of their knowledge:
| 1. | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and | |
| 2. | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Mexco Energy Corporation as of the dates and for periods presented as required by such Report. |
| Date: August 14, 2019 | /s/ Nicholas C. Taylor |
| Nicholas C. Taylor | |
| Chief Executive Officer | |
| Date: August 14, 2019 | /s/ Tamala L. McComic |
| Tamala L. McComic | |
| Chief Financial Officer |
Document and Entity Information - shares |
3 Months Ended | |
|---|---|---|
Jun. 30, 2019 |
Aug. 14, 2019 |
|
| Document And Entity Information | ||
| Entity Registrant Name | MEXCO ENERGY CORP | |
| Entity Central Index Key | 0000066418 | |
| Document Type | 10-Q | |
| Document Period End Date | Jun. 30, 2019 | |
| Amendment Flag | false | |
| Current Fiscal Year End Date | --03-31 | |
| Entity Current Reporting Status | Yes | |
| Entity Interactive Data Current | Yes | |
| Entity Filer Category | Non-accelerated Filer | |
| Entity Small Business Flag | true | |
| Entity Emerging Growth Company | false | |
| Entity Ex Transition Period | false | |
| Entity Shell Company | false | |
| Entity Common Stock, Shares Outstanding | 2,040,166 | |
| Document Fiscal Period Focus | Q1 | |
| Document Fiscal Year Focus | 2020 |
Consolidated Balance Sheets (Parenthetical) - $ / shares |
Jun. 30, 2019 |
Mar. 31, 2019 |
|---|---|---|
| Statement of Financial Position [Abstract] | ||
| Preferred stock par value | $ 1.00 | $ 1.00 |
| Preferred stock shares authorized | 10,000,000 | 10,000,000 |
| Preferred stock shares outstanding | ||
| Common stock par value | $ 0.50 | $ 0.50 |
| Common stock shares authorized | 40,000,000 | 40,000,000 |
| Common stock shares issued | 2,107,166 | 2,107,166 |
| Common stock shares outstanding | 2,040,166 | 2,040,166 |
| Treasury stock, shares | 67,000 | 67,000 |
Consolidated Statement of Changes in Stockholders' Equity (Unaudited) - USD ($) |
Common Stock Par Value [Member] |
Additional Paid-In Capital [Member] |
Retained Earnings [Member] |
Treasury Stock [Member] |
Total |
|---|---|---|---|---|---|
| Balance at Mar. 31, 2018 | $ 1,052,133 | $ 7,265,601 | $ 429,853 | $ (346,001) | $ 8,429,537 |
| Net (loss) income | 14,420 | 14,420 | |||
| Stock based compensation | 3,442 | 3,442 | |||
| Balance at Jun. 30, 2018 | 1,052,133 | 7,269,043 | 444,273 | (346,001) | 8,419,448 |
| Balance at Mar. 31, 2019 | $ 1,053,583 | 7,305,048 | 416,907 | $ (346,001) | 8,429,537 |
| Balance, shares at Mar. 31, 2019 | 2,107,166 | (67,000) | |||
| Net (loss) income | (54,186) | (54,186) | |||
| Stock based compensation | 8,125 | 8,125 | |||
| Balance at Jun. 30, 2019 | $ 1,053,583 | $ 7,313,173 | $ 362,721 | $ (346,001) | $ 8,383,476 |
| Balance, shares at Jun. 30, 2019 | 2,107,166 | (67,000) | |||
| Common stock shares outstanding at Jun. 30, 2019 | 2,040,166 |
Nature of Operations |
3 Months Ended |
|---|---|
Jun. 30, 2019 | |
| Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
| Nature of Operations | 1. Nature of Operations
Mexco Energy Corporation (a Colorado corporation) and its wholly owned subsidiaries, Forman Energy Corporation (a New York corporation), Southwest Texas Disposal Corporation (a Texas corporation) and TBO Oil & Gas, LLC (a Texas limited liability company) (collectively, the “Company”) are engaged in the exploration, development and production of natural gas, crude oil, condensate and natural gas liquids (“NGLs”). Most of the Company’s oil and gas interests are centered in West Texas and Southeastern New Mexico; however, the Company owns producing properties and undeveloped acreage in fourteen states. Although the Company’s oil and gas interests predominately are operated by others, the Company operates three wells on a lease in which it owns a 100% working interest. |
Basis of Presentation and Significant Accounting Policies |
3 Months Ended |
|---|---|
Jun. 30, 2019 | |
| Accounting Policies [Abstract] | |
| Basis of Presentation and Significant Accounting Policies | 2. Basis of Presentation and Significant Accounting Policies
Principles of Consolidation. The consolidated financial statements include the accounts of Mexco Energy Corporation and its wholly owned subsidiaries. All significant intercompany balances and transactions associated with the consolidated operations have been eliminated.
Estimates and Assumptions. In preparing financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”), management is required to make informed judgments, estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the financial statements and affect the reported amounts of revenues and expenses during the reporting period. In addition, significant estimates are used in determining proved oil and gas reserves. Although management believes its estimates and assumptions are reasonable, actual results may differ materially from those estimates. The estimate of the Company’s oil and natural gas reserves, which is used to compute depreciation, depletion, amortization and impairment of oil and gas properties, is the most significant of the estimates and assumptions that affect these reported results.
Interim Financial Statements. In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments (consisting only of normal recurring accruals) necessary to present fairly the financial position of the Company as of June 30, 2019, and the results of its operations and cash flows for the interim periods ended June 30, 2019 and 2018. The consolidated financial statements as of June 30, 2019 and for the three month periods ended June 30, 2019 and 2018 are unaudited. The consolidated balance sheet as of March 31, 2019 was derived from the audited balance sheet filed in the Company’s 2019 annual report on Form 10-K filed with the Securities and Exchange Commission (“SEC”). The results of operations for the periods presented are not necessarily indicative of the results to be expected for a full year. The accounting policies followed by the Company are set forth in more detail in Note 2 of the “Notes to Consolidated Financial Statements” in the Form 10-K. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted in this Form 10-Q pursuant to the rules and regulations of the SEC. However, the disclosures herein are adequate to make the information presented not misleading. It is suggested that these consolidated financial statements be read in conjunction with the consolidated financial statements and notes thereto included in the Form 10-K.
Investments. The Company accounts for investments of less than 1% in limited liability companies using the cost method.
Recently Adopted Accounting Pronouncements. In February 2016, the FASB issued ASU 2016-02, Topic 842 Leases and subsequent amendments to the initial guidance: ASU 2018-10, ASU 2018-11, ASU 2018-20 and ASU 2019-01 (collectively, Topic 842). The standard establishes a right-of-use (“ROU”) model that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term greater than one year. Leases will be classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement. The Company has determined that it has only one operating lease. The Company adopted Topic 842 on April 1, 2019 using the modified retrospective approach and the impact of the adoption resulted in the recognition of a ROU asset and liability on the Company’s consolidated balance sheets of $141,385. The current portion of the operating lease liability is included in Total current liabilities and the noncurrent portion of the operating lease liability is included in Total long-term liabilities on the Company’s consolidated balance sheets. Prior periods have not been adjusted. See Note 5 – Leases for additional discussion. |
Asset Retirement Obligations |
3 Months Ended | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2019 | ||||||||||||||||||||||||||||||||||||
| Asset Retirement Obligation Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||
| Asset Retirement Obligations | 3. Asset Retirement Obligations
The Company’s asset retirement obligations (“ARO”) relate to the plugging of wells, the removal of facilities and equipment, and site restoration on oil and gas properties. The fair value of a liability for an ARO is recorded in the period in which it is initially incurred, discounted to its present value using the credit adjusted risk-free interest rate, and a corresponding amount capitalized by increasing the carrying amount of the related long-lived asset. The liability is accreted each period until the liability is settled or the well is sold, at which time the liability is removed. The related asset retirement cost is capitalized as part of the carrying amount of our oil and natural gas properties. The ARO is included on the consolidated balance sheets with the current portion being included in the accounts payable and other accrued expenses.
The following table provides a rollforward of the AROs for the first three months of fiscal 2020:
|
Long Term Debt |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4. Long Term Debt
Long-term debt on the Consolidated Balance Sheets consisted of the following as of the dates indicated:
The Company has a loan agreement (the “Agreement”) with West Texas National Bank (“WTNB”), which provided for a credit facility of $1,000,000. The Agreement has no monthly commitment reduction and a borrowing base to be evaluated annually.
Under the Agreement, interest on the facility accrues at a rate equal to the prime rate as quoted in the Wall Street Journal plus one-half of one percent (0.5%) floating daily. Interest on the outstanding amount under the Agreement is payable monthly. In addition, the Company will pay an unused commitment fee in an amount equal to one-half of one percent (0.5%) times the daily average of the unadvanced amount of the commitment. The unused commitment fee is payable quarterly in arrears on the last day of each calendar quarter. As of June 30, 2019, there was $775,000 available on the facility.
No principal payments are anticipated to be required through the maturity date of the credit facility, December 28, 2021. Upon closing with WTNB on the Agreement, the Company paid a .5% loan origination fee in the amount of $5,000 plus legal and recording expenses totaling $34,532, which were deferred over the life of the credit facility.
Amounts borrowed under the Agreement are collateralized by the common stock of the Company’s wholly owned subsidiaries and substantially all of the Company’s oil and gas properties.
The Agreement contains customary covenants for credit facilities of this type including limitations on change in control, disposition of assets, mergers and reorganizations. The Company is also obligated to meet certain financial covenants under the Agreement and requires senior debt to earnings before interest, taxes, depreciation and amortization (“EBITDA”) ratios (Senior Debt/EBITDA) less than or equal to 4.00 to 1.00 measured with respect to the four trailing quarters and minimum interest coverage ratios (EBITDA/Interest Expense) of 2.00 to 1.00 for each quarter. The Company is in compliance with all covenants as of June 30, 2019 and believes it will remain in compliance for the next fiscal year.
In addition, this Agreement prohibits the Company from paying cash dividends on its common stock without written permission of WTNB. The Agreement does not permit the Company to enter into hedge covering crude oil and natural gas prices.
The balance outstanding on the line of credit as of June 30, 2019 was $225,000. The following table is a summary of activity on the WTNB line of credit for the three months ended June 30, 2019:
Subsequently, on July 8, 2019, the Company borrowed $75,000 on the WTNB line of credit and $25,000 on August 7, 2019, leaving a balance of $325,000.
On June 27, 2019, the Company deposited $25,000 into a Certificate of Deposit Account at WTNB to collateralize one outstanding letter of credit for $25,000 in lieu of a plugging bond with the Texas Railroad Commission covering the properties the Company operates.
On December 26, 2018, the Company deposited $26,250 into a Cash Collateral Account at BOA to collateralize one outstanding letter of credit for $25,000 in lieu of a plugging bond with the Texas Railroad Commission covering the properties the Company operates. Subsequently, on August 9, 2019, this account was closed and the funds were returned to the Company. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Leases [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Leases | 5. Leases
The Company leases approximately 4,160 rentable square feet of office space from an unaffiliated third party for our corporate office located in Midland, Texas. This includes 1,021 square feet of office space shared with and reimbursed by our majority shareholder. The lease is a 36 month lease that expires in May 2021 and does not include an option to renew.
The Company determines an arrangement is a lease at inception. Operating leases are recorded in operating lease right-of-use asset, operating lease liability, current, and operating lease liability, long-term on the consolidated balance sheets.
Operating lease right-of-use assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent its obligation to make lease payments arising from the lease. Operating lease assets and liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. As the Company’s lease does not provide an implicit rate, the Company uses the incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. The incremental borrowing rate used at adoption was 6.0%. Significant judgement is required when determining the incremental borrowing rate. The Company chose not to discount because the difference is not significant. Rent expense for lease payments is recognized on a straight-line basis over the lease term.
The balance sheets classification of lease assets and liabilities was as follows:
Future minimum lease payments as of June 30, 2019 under non-cancellable operating leases are as follows:
Net cash paid for our operating lease for the three months ended June 30, 2019 and 2018 was $12,102 and $7,919, respectively. Rent expense, less sublease income of $3,938 and $2,846, respectively, is included in general and administrative expenses. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income Taxes |
3 Months Ended |
|---|---|
Jun. 30, 2019 | |
| Income Tax Disclosure [Abstract] | |
| Income Taxes | 6. Income Taxes
A valuation allowance for deferred tax assets, including net operating losses, is recognized when it is more likely than not that some or all of the benefit from the deferred tax asset will not be realized. To assess that likelihood, we use estimates and judgment regarding our future taxable income, and we consider the tax consequences in the jurisdiction where such taxable income is generated, to determine whether a valuation allowance is required. Such evidence can include our current financial position, our results of operations, both actual and forecasted, the reversal of deferred tax liabilities, and tax planning strategies as well as the current and forecasted business economics of our industry.
Based on the material write-downs of the carrying value of our oil and natural gas properties during fiscal 2016, we are in a net deferred tax asset position as of June 30, 2019. Our deferred tax asset is $1,276,572 as of June 30, 2019 with a valuation amount of $1,276,572. We believe it is more likely than not that these deferred tax assets will not be realized. Management assesses the available positive and negative evidence to estimate whether sufficient future taxable income will be generated to permit the use of deferred tax assets. The amount of the deferred tax asset considered realizable, however, could be adjusted if estimates of future taxable income are reduced or increased or if objective negative evidence in the form of cumulative losses is no longer present and additional weight is given to subjective evidence such as future expected growth. |
Related Party Transactions |
3 Months Ended |
|---|---|
Jun. 30, 2019 | |
| Related Party Transactions [Abstract] | |
| Related Party Transactions | 7. Related Party Transactions
Related party transactions for the Company relate to shared office expenditures in addition to administrative and operating expenses paid on behalf of the principal stockholder. The total billed to and reimbursed by the stockholder for the quarters ended June 30, 2019 and 2018 were $10,101 and $16,419, respectively. The principal stockholder pays for his share of the lease amount for the shared office space directly to the lessor. Amounts paid by the principal stockholder directly to the lessor for the three months ending June 30, 2019 and 2018 were $3,938 and $2,846, respectively. |
(Loss) Income Per Common Share |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (Loss) income per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (Loss) Income Per Common Share | 8. (Loss) Income Per Common Share
The Company’s basic net (loss) income per share has been computed based on the weighted average number of common shares outstanding during the period. Diluted net (loss) income per share assumes the exercise of all stock options having exercise prices less than the average market price of the common stock during the period using the treasury stock method and is computed by dividing net (loss) income by the weighted average number of common shares and dilutive potential common shares (stock options) outstanding during the period. In periods where losses are reported, the weighted average number of common shares outstanding excludes potential common shares, because their inclusion would be anti-dilutive.
The following is a reconciliation of the number of shares used in the calculation of basic and diluted net (loss) income per share for the three month periods ended June 30, 2019 and 2018.
Due to a net loss for the three months ended June 30, 2019, the weighted average number of common shares outstanding excludes common stock equivalents because their inclusion would be anti-dilutive.
For the three months ended June 30, 2018, 148,600 potential common shares relating to stock options were excluded in the computation of diluted net income per share because the price of the options was greater than the average market price of the common shares and therefore, the effect would be anti-dilutive. Anti-dilutive stock options have a weighted average exercise price of $6.54 at June 30, 2018. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Subsequent Events |
3 Months Ended |
|---|---|
Jun. 30, 2019 | |
| Subsequent Events [Abstract] | |
| Subsequent Events | 9. Subsequent Events
On July 8, 2019, the Company borrowed $75,000 on the WTNB line of credit and $25,000 on August 7, 2019, leaving a balance of $325,000.
The Company completed a review and analysis of all events that occurred after the consolidated balance sheet date to determine if any such events must be reported and has determined that there are no other subsequent events to be disclosed. |
Basis of Presentation and Significant Accounting Policies (Policies) |
3 Months Ended |
|---|---|
Jun. 30, 2019 | |
| Accounting Policies [Abstract] | |
| Principles of Consolidation | Principles of Consolidation. The consolidated financial statements include the accounts of Mexco Energy Corporation and its wholly owned subsidiaries. All significant intercompany balances and transactions associated with the consolidated operations have been eliminated. |
| Estimates and Assumptions | Estimates and Assumptions. In preparing financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”), management is required to make informed judgments, estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the financial statements and affect the reported amounts of revenues and expenses during the reporting period. In addition, significant estimates are used in determining proved oil and gas reserves. Although management believes its estimates and assumptions are reasonable, actual results may differ materially from those estimates. The estimate of the Company’s oil and natural gas reserves, which is used to compute depreciation, depletion, amortization and impairment of oil and gas properties, is the most significant of the estimates and assumptions that affect these reported results. |
| Interim Financial Statements | Interim Financial Statements. In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments (consisting only of normal recurring accruals) necessary to present fairly the financial position of the Company as of June 30, 2019, and the results of its operations and cash flows for the interim periods ended June 30, 2019 and 2018. The consolidated financial statements as of June 30, 2019 and for the three month periods ended June 30, 2019 and 2018 are unaudited. The consolidated balance sheet as of March 31, 2019 was derived from the audited balance sheet filed in the Company’s 2019 annual report on Form 10-K filed with the Securities and Exchange Commission (“SEC”). The results of operations for the periods presented are not necessarily indicative of the results to be expected for a full year. The accounting policies followed by the Company are set forth in more detail in Note 2 of the “Notes to Consolidated Financial Statements” in the Form 10-K. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted in this Form 10-Q pursuant to the rules and regulations of the SEC. However, the disclosures herein are adequate to make the information presented not misleading. It is suggested that these consolidated financial statements be read in conjunction with the consolidated financial statements and notes thereto included in the Form 10-K. |
| Investments | Investments. The Company accounts for investments of less than 1% in limited liability companies using the cost method. |
| Recently Adopted Accounting Pronouncements | Recently Adopted Accounting Pronouncements. In February 2016, the FASB issued ASU 2016-02, Topic 842 Leases and subsequent amendments to the initial guidance: ASU 2018-10, ASU 2018-11, ASU 2018-20 and ASU 2019-01 (collectively, Topic 842). The standard establishes a right-of-use (“ROU”) model that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term greater than one year. Leases will be classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement. The Company has determined that it has only one operating lease. The Company adopted Topic 842 on April 1, 2019 using the modified retrospective approach and the impact of the adoption resulted in the recognition of a ROU asset and liability on the Company’s consolidated balance sheets of $141,385. The current portion of the operating lease liability is included in Total current liabilities and the noncurrent portion of the operating lease liability is included in Total long-term liabilities on the Company’s consolidated balance sheets. Prior periods have not been adjusted. See Note 5 – Leases for additional discussion. |
Asset Retirement Obligations (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2019 | ||||||||||||||||||||||||||||||||||||
| Asset Retirement Obligation Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||
| Schedule of Rollforward of Asset Retirement Obligations | The following table provides a rollforward of the AROs for the first three months of fiscal 2020:
|
Long Term Debt (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2019 | |||||||||||||||||||||||||||||||||||||
| Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||
| Schedule of Long Term Debt | Long-term debt on the Consolidated Balance Sheets consisted of the following as of the dates indicated:
|
||||||||||||||||||||||||||||||||||||
| Summary of Line of Credit Activity | The following table is a summary of activity on the WTNB line of credit for the three months ended June 30, 2019:
|
||||||||||||||||||||||||||||||||||||
Leases (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Leases [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Operating Lease Assets and Liabilities | The balance sheets classification of lease assets and liabilities was as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Future Minimum Lease Payments |
Future minimum lease payments as of June 30, 2019 under non-cancellable operating leases are as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||
(Loss) Income Per Common Share (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (Loss) income per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Reconciliation of Basic Net Loss Per Share and Diluted Loss Per Share | The following is a reconciliation of the number of shares used in the calculation of basic and diluted net (loss) income per share for the three month periods ended June 30, 2019 and 2018.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nature of Operations (Details Narrative) |
Jun. 30, 2019 |
|---|---|
| Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
| Ownership percentage | 100.00% |
Basis of Presentation and Significant Accounting Policies (Details Narrative) |
6 Months Ended |
|---|---|
|
Jun. 30, 2019
USD ($)
| |
| Accounting Policies [Abstract] | |
| Percentage of the variable interest entity's | 1.00% |
| Operating lease right-of-use asset | $ 141,385 |
Assets Retirement Obligations - Schedule of Rollforward of Asset Retirement Obligations (Details) - USD ($) |
3 Months Ended | ||
|---|---|---|---|
Jun. 30, 2019 |
Jun. 30, 2018 |
Mar. 31, 2019 |
|
| Asset Retirement Obligation Disclosure [Abstract] | |||
| Carrying amount of asset retirement obligations, beginning of year | $ 861,534 | ||
| Liabilities incurred | 2,363 | ||
| Liabilities settled | (953) | ||
| Accretion expense | 6,747 | $ 3,635 | |
| Carrying amount of asset retirement obligations, end of year | 869,691 | ||
| Less: Current portion | 7,500 | ||
| Non-Current asset retirement obligation | $ 862,191 | $ 854,034 | |
Long Term Debt (Details Narrative) - USD ($) |
3 Months Ended | ||||
|---|---|---|---|---|---|
Jun. 30, 2019 |
Aug. 07, 2019 |
Jul. 08, 2019 |
Jun. 27, 2019 |
Dec. 26, 2018 |
|
| Credit facility face amount | $ 775,000 | ||||
| West Texas National Bank [Member] | |||||
| Credit facility face amount | 325,000 | ||||
| Deposit | $ 25,000 | ||||
| Outstanding letter of credit | $ 25,000 | ||||
| West Texas National Bank [Member] | Subsequent Event [Member] | |||||
| Line of credit borrowing capacity | $ 25,000 | $ 75,000 | |||
| Bank of America, N.A [Member] | |||||
| Deposit | $ 26,250 | ||||
| Outstanding letter of credit | $ 25,000 | ||||
| Loan Agreement [Member] | |||||
| Credit facility face amount | $ 225,000 | ||||
| Debt instrument covenant description | The Company is also obligated to meet certain financial covenants under the Agreement and requires senior debt to earnings before interest, taxes, depreciation and amortization ("EBITDA") ratios (Senior Debt/EBITDA) less than or equal to 4.00 to 1.00 measured with respect to the four trailing quarters and minimum interest coverage ratios (EBITDA/Interest Expense) of 2.00 to 1.00 for each quarter. | ||||
| Loan Agreement [Member] | West Texas National Bank [Member] | |||||
| Credit facility face amount | $ 1,000,000 | ||||
| Accrues variable interest rate | 0.50% | ||||
| Line of credit commitment fee description | The Company will pay an unused commitment fee in an amount equal to one-half of one percent (0.5%) times the daily average of the unadvanced amount of the commitment. | ||||
| Line of credit maturity date | Dec. 28, 2021 | ||||
| Line of credit commitment fee, percentage | 0.50% | ||||
| Loan origination fee | $ 5,000 | ||||
| Legal and recording expenses | $ 34,352 |
Long Term Debt - Schedule of Long Term Debt (Details) - USD ($) |
Jun. 30, 2019 |
Mar. 31, 2019 |
|---|---|---|
| Debt Disclosure [Abstract] | ||
| Credit facility | $ 225,000 | |
| Unamortized debt issuance costs | (35,938) | |
| Total long-term debt | $ 189,062 |
Long Term Debt - Summary of Line of Credit Activity (Details) |
3 Months Ended |
|---|---|
|
Jun. 30, 2019
USD ($)
| |
| Debt Disclosure [Abstract] | |
| Balance at April 1, 2019: | |
| Borrowings | 225,000 |
| Repayments | |
| Balance at June 30, 2019: | $ 225,000 |
Leases (Details Narrative) |
3 Months Ended | 6 Months Ended | |
|---|---|---|---|
|
Jun. 30, 2019
USD ($)
ft²
|
Jun. 30, 2018
USD ($)
|
Jun. 30, 2019
ft²
|
|
| Area of lease | ft² | 4,160 | 4,160 | |
| Lease term | 36 months | 36 months | |
| Operating lease description | The Company leases its principal office space. On May 15, 2018, the Company agreed to a three year lease. | ||
| Incremental borrowing interest percentage | 6.00% | ||
| Rent expense | $ | $ 12,102 | $ 7,919 | |
| General and Administrative Expenses [Member] | |||
| Rent expense | $ | $ 3,938 | $ 2,846 | |
| Shareholder [Member] | |||
| Area of lease | ft² | 1,021 | 1,021 | |
Leases - Schedule of Operating Lease Assets and Liabilities (Details) - USD ($) |
Jun. 30, 2019 |
Mar. 31, 2019 |
|---|---|---|
| Leases [Abstract] | ||
| Operating lease right-of-use asset, beginning balance | $ 141,385 | |
| Current period amortization | (164,314) | |
| Total operating lease right-of-use asset | 125,071 | |
| Operating lease liability - current | 64,941 | |
| Operating lease liability, long term | 60,403 | |
| Total lease liabilities | $ 125,344 |
Leases - Schedule of Future Minimum Lease Payments (Details) - USD ($) |
Jun. 30, 2019 |
Mar. 31, 2019 |
|---|---|---|
| Leases [Abstract] | ||
| Fiscal Year Ended March 31, 2020 | $ 48,641 | |
| Fiscal Year Ended March 31, 2021 | 65,721 | |
| Fiscal Year Ended March 31, 2022 | 10,982 | |
| Total lease payments | 125,344 | |
| Less: imputed interest | ||
| Operating lease liability | 125,344 | |
| Less: operating lease liability - current | (64,941) | |
| Operating lease liability, long term | $ 60,403 |
Income Taxes (Details Narrative) |
Jun. 30, 2019
USD ($)
|
|---|---|
| Income Tax Disclosure [Abstract] | |
| Deferred tax asset, net | $ 1,276,572 |
| Valuation allowance | $ 1,276,572 |
Related Party Transactions (Details Narrative) - USD ($) |
3 Months Ended | |
|---|---|---|
Jun. 30, 2019 |
Jun. 30, 2018 |
|
| Related Party Transactions [Abstract] | ||
| Total billed to and reimbursed expenses | $ 10,101 | $ 16,419 |
| Due to related party | $ 3,938 | $ 2,846 |
(Loss) Income Per Common Share (Details Narrative) - Stock Option [Member] |
3 Months Ended |
|---|---|
|
Jun. 30, 2018
$ / shares
shares
| |
| Anti diluted excluding common shares | shares | 148,600 |
| Weighted average exercise price | $ / shares | $ 6.54 |
(Loss) Income Per Common Share - Schedule of Reconciliation of Basic Net Loss Per Share and Diluted Loss Per Share (Details) - USD ($) |
3 Months Ended | |
|---|---|---|
Jun. 30, 2019 |
Jun. 30, 2018 |
|
| (Loss) income per common share: | ||
| Net (loss) income | $ (54,186) | $ 14,420 |
| Shares outstanding: Weighted average common shares outstanding - basic | 2,040,166 | 2,037,266 |
| Shares outstanding: Effect of the assumed exercise of dilutive stock options | ||
| Shares outstanding: Weighted average common shares outstanding - dilutive | 2,040,166 | 2,037,266 |
| (Loss) income per common share: Basic | $ (0.03) | $ 0.01 |
| (Loss) income per common share: Diluted | $ (0.03) | $ 0.01 |
Subsequent Events (Details Narrative) - Subsequent Event [Member] - West Texas National Bank [Member] - USD ($) |
Aug. 07, 2019 |
Jul. 08, 2019 |
|---|---|---|
| Line of credit borrowing amount | $ 25,000 | $ 75,000 |
| Remaining balance on borrowings | $ 325,000 |