MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
−Removed: CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
−Removed: This report contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.
−Removed: These forward-looking statements are generally located in the material set forth below under the headings “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” but may be found in other locations as well.
−Removed: For a more detailed description of the risks and uncertainties involved, the following discussion and analysis should be read in conjunction with management’s discussion and analysis contained in Camber’s Annual Report on Form 10-K/A (amendment No.
−Removed: 1) for the fiscal year ended March 31, 2020, as filed with the SEC on November 19 , 2021, and related discussion of our business and properties contained therein.
−Removed: These forward-looking statements are subject to risks and uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from the results, performance or achievements expressed or implied by the forward-looking statements.
−Removed: You should not unduly rely on these statements.
−Removed: Factors, risks, and uncertainties that could cause actual results to differ materially from those in the forward-looking statements include, among others:
−Removed: the availability of funding and the terms of such funding;
−Removed: our ability to integrate and realize the benefits from future acquisitions that we may complete, including our pending Merger with Viking Energy Group, Inc.
−Removed: (“ Viking ”) and the costs of such integrations;
−Removed: our ability to close the announced Merger with Viking on the terms disclosed, if at all;
−Removed: consideration we may be required to pay under certain circumstances upon termination of the Merger with Viking;
−Removed: our ability to timely collect amounts owed to us under secured and unsecured notes payable;
−Removed: costs associated with the Viking Merger;
−Removed: significant dilution caused by the conversion of Series C Preferred Stock into common stock, as well as downward pressure on our stock price as a result of the sale of such shares;
−Removed: our growth strategies;
−Removed: anticipated trends in our business;
−Removed: our ability to repay outstanding loans and satisfy our outstanding liabilities;
−Removed: our liquidity and ability to finance our exploration, acquisition and development strategies;
−Removed: market conditions in the oil and gas and pipeline services industries;
−Removed: the timing, cost and procedure for future acquisitions;
−Removed: the impact of government regulation;
−Removed: estimates regarding future net revenues from oil and natural gas reserves and the present value thereof;
−Removed: legal proceedings and/or the outcome of and/or negative perceptions associated therewith;
−Removed: planned capital expenditures (including the amount and nature thereof);
−Removed: increases in oil and gas production;
−Removed: changes in the market price of oil and gas;
−Removed: changes in the number of drilling rigs available;
−Removed: the number of wells we anticipate drilling in the future;
−Removed: estimates, plans and projections relating to acquired properties;
−Removed: the number of potential drilling locations;
−Removed: our ability to maintain our NYSE listing;
−Removed: the voting and conversion rights of our preferred stock;
−Removed: the effects of global pandemics, such as COVID-19 on our operations, properties, the market for oil and gas and the demand for oil and gas;
−Removed: our financial position, business strategy and other plans and objectives for future operations.
−Removed: We identify forward-looking statements by use of terms such as “ may, ” “ will, ” “ expect, ” “ anticipate, ” “ estimate, ” “ hope, ” “ plan, ” “ believe, ” “ predict, ” “ envision, ” “ intend, ” “ continue, ” “ potential, ” “ should, ” “ confident, ” “ could ” and similar words and expressions, although some forward-looking statements may be expressed differently.
−Removed: You should be aware that our actual results could differ materially from those contained in the forward-looking statements.
−Removed: You should consider carefully the statements under the “ Risk Factors ” section of this report and other sections of this report which describe factors that could cause our actual results to differ from those set forth in the forward-looking statements, and the following factors:
−Removed: the availability of funding and the terms of such funding;
−Removed: our ability to integrate and realize the benefits from future acquisitions that we may complete, including the pending Merger with Viking;
−Removed: our ability to timely close the Viking Merger on the terms disclosed and closing conditions associated therewith;
−Removed: significant dilution caused by the conversion of Series C Preferred Stock into common stock, as well as downward pressure on our stock price as a result of the sale of such shares;
−Removed: our growth strategies;
−Removed: anticipated trends in our businesses;
−Removed: our ability to repay outstanding loans and satisfy our outstanding liabilities;
−Removed: our liquidity and ability to finance our acquisition and development strategies;
−Removed: market conditions in the oil and gas and pipeline services industries;
−Removed: the timing, cost and procedure for future acquisitions;
−Removed: the impact of operational hazards;
−Removed: the outcome of competitive bids;
−Removed: customer defaults;
−Removed: estimates regarding future net revenues from oil and natural gas reserves and the present value thereof;
−Removed: legal proceedings and/or the outcome of and/or negative perceptions associated therewith;
−Removed: planned capital expenditures (including the amount and nature thereof);
−Removed: increases in oil and gas production;
−Removed: changes in the market price of oil and gas;
−Removed: changes in the number of drilling rigs available;
−Removed: the number of wells we anticipate drilling in the future;
−Removed: estimates, plans and projections relating to acquired properties, businesses and operations;
−Removed: the number of potential drilling locations;
−Removed: our ability to maintain our NYSE American listing;
−Removed: our financial position, business strategy and other plans and objectives for future operations.
−Removed: Forward-looking statements speak only as of the date of this report or the date of any document incorporated by reference in this report.
−Removed: Except to the extent required by applicable law or regulation, we do not undertake any obligation to update forward-looking statements to reflect events or circumstances after the date of this report or to reflect the occurrence of unanticipated events.
−Removed: Review of Information and Definitions
−Removed: This information should be read in conjunction with the interim unaudited financial statements and the notes thereto included in this Quarterly Report on Form 10-Q, and the consolidated financial statements and notes thereto and Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations contained in our Annual Report on Form 10-K/A (amendment No.
−Removed: 1) for the year ended March 31, 2020.
−Removed: Certain capitalized terms used below and otherwise defined below, have the meanings given to such terms in the footnotes to our consolidated financial statements included above under “ Part I – Financial Information – Item 1.
−Removed: Financial Statements”.
−Removed: Unless the context requires otherwise, references to the “ Company, ” “ we, ” “ us, ” “ our, ” “ Camber ”, and “ Camber Energy, Inc.
−Removed: ” refer specifically to Camber Energy, Inc.
−Removed: and its consolidated subsidiaries.
−Removed: In addition, unless the context otherwise requires and for the purposes of this report only:
−Removed: “ Exchange Act ” refers to the Securities Exchange Act of 1934, as amended;
−Removed: “ Bbl ” refers to one stock tank barrel, or 42 U.S.
−Removed: gallons liquid volume, used in this report in reference to crude oil or other liquid hydrocarbons;
−Removed: “ SEC ” or the “ Commission ” refers to the United States Securities and Exchange Commission;
−Removed: “ Boe ” barrels of oil equivalent, determined using the ratio of one Bbl of crude oil, condensate or natural gas liquids, to six Mcf of natural gas;
−Removed: “ Mcf ” refers to a thousand cubic feet of natural gas;
−Removed: “ Securities Act ” refers to the Securities Act of 1933, as amended.
−Removed: Corporate History and Operations
−Removed: Camber Energy, Inc., a Nevada corporation, is based in Houston, Texas.
−Removed: We are currently primarily engaged in the acquisition, development and sale of crude oil, natural gas and natural gas liquids from various known productive geological formations in Louisiana and Texas.
−Removed: Incorporated in Nevada in December 2003 under the name Panorama Investments Corp., the Company changed its name to Lucas Energy, Inc., effective June 9, 2006, and effective January 4, 2017, the Company changed its name to Camber Energy, Inc.
−Removed: After the divestiture of our South Texas properties during fiscal 2019, we initiated discussions with several potential acquisition and merger candidates to diversify our operations.
−Removed: Pursuant to those discussions on July 8, 2019, we acquired Lineal Star Holdings, LLC (“ Lineal ”) pursuant to the terms of an Agreement and Plan of Merger dated as of the same date (the “ Lineal Plan of Merger ” and the merger contemplated therein, the “ Lineal Merger ” or the “ Lineal Acquisition ”), by and between Lineal, Camber, Camber Energy Merger Sub 2, Inc., Camber’s wholly-owned subsidiary (“ Merger Sub ”), and the Members of Lineal (the “ Lineal Members ”).
−Removed: Lineal is a specialty construction and oil and gas services enterprise providing services to the energy industry.
−Removed: Pursuant to the Lineal Plan of Merger, Camber acquired 100% of the ownership of Lineal from the Lineal Members in consideration for newly issued shares of Series E Redeemable Convertible Preferred Stock (“ Series E Preferred Stock ”) and Series F Redeemable Preferred Stock (“ Series F Preferred Stock ”), as discussed in greater detail under “Note 1 – General” and “Note 12 – Lineal Merger Agreement and Divestiture”, to the consolidated unaudited financial statements included under “ Part I.
−Removed: Financial Statements ”.
−Removed: On December 31, 2019, the Company entered into, and closed the transactions contemplated by a Preferred Stock Redemption Agreement, by and between the Company, Lineal and the holders of the Company’s Series E Preferred Stock and Series F Preferred Stock (the “ Redemption Agreement ” and the “ Preferred Holders ”).
−Removed: Pursuant to the Redemption Agreement, effective as of December 31, 2019, each holder of Series E Preferred Stock transferred such Series E Preferred Stock to Camber in consideration for their pro rata share (except as discussed below in connection with the Series F Preferred Stock holder, who was also a holder of Series E Preferred Stock) of 100% of the Common Shares of Lineal and the holder of the Series F Preferred Stock transferred such Series F Preferred Stock (and such Series E Preferred Stock shares held by such holder) to Camber in consideration for 100% of the Preferred Shares of Lineal and as a result, ownership of 100% of Lineal was transferred back to the Preferred Holders, the original owners of Lineal prior to the Lineal Merger.
−Removed: Additionally, all of the Series E Preferred Stock and Series F Preferred Stock of the Company were automatically cancelled and deemed redeemed by the Company and the Series F Holder waived and forgave any and all accrued dividends on the Series F Preferred Stock.
−Removed: See also – “Note 1 – General” and “Note 12– Lineal Merger Agreement and Divestiture”, to the consolidated unaudited financial statements included under “ Part I.
−Removed: Financial Statements ”.
−Removed: On February 3, 2020, the Company entered into an Agreement and Plan of Merger (as amended to date, the “ Merger Agreement ”) with Viking Energy Group, Inc.
−Removed: (“ Viking ”).
−Removed: The Merger Agreement provides that a newly-formed wholly-owned subsidiary of the Company (“ Merger Sub ”) will merge with and into Viking (the “ Merger ”), with Viking surviving the Merger as a wholly-owned subsidiary of the Company, as described in greater detail below.
−Removed: Moving forward, the Company plans to complete the Merger with Viking and then focus on growing through the development of Viking’s properties while also seeking new acquisitions to grow its oil and gas production and revenues through the combined entity.
−Removed: The Company anticipates raising additional financing to complete acquisitions following the closing of the Merger, which may be through the sale of debt or equity.
−Removed: As described below, the Merger is subject to various closing conditions which may not be met pursuant to the contemplated timeline, if at all.
−Removed: Recent Events
−Removed: The Company is delinquent on its required filings with the SEC and has been working diligently to satisfy all of its filing requirements.
−Removed: The cause for the delinquent filings is primarily due to the restatements described in Note 4.
−Removed: As a result of the delinquent filings, the Company has been unable to complete its merger with Viking and obtain financing.
−Removed: There can be no assurance that financing and other opportunities will be available to the Company once the Company is current on all of its filings.
−Removed: Restatements of previously issued Financial Statements
−Removed: On October 31, 2020, the Company received an SEC Comment Letter with respect to Amendment No.
−Removed: 2 to the Registration Statement on Form S-4 filed on October 14, 2020.
−Removed: Among other things, the SEC Comment Letter questioned the Company’s historical accounting treatment regarding the sale of our Series C Stock.
−Removed: The Company recorded such sales as permanent equity and the SEC Comment Letter suggested the appropriate accounting classification was something other than permanent equity given certain provisions within the Certificate of Designation for the Series C Stock (“COD”).
−Removed: After considering the SEC Comment letter and reviewing the COD, the Company and the holder of the Series C Stock determined there were several errors made in the drafting of the COD that could result in unintended consequences.
−Removed: Both parties agreed to subsequently correct the Certificate of Designation, and Certificates of Correction to the COD were filed on December 9, 2020 and on April 20, 2021 to correct the errors.
−Removed: Both parties agreed the corrections would be applied retroactive to the original filing date of the COD, being August 25,2016.
−Removed: However, US GAAP requires a transaction to be accounted for in accordance with the terms of an agreement in effect during the period of the financial statements and, consequently, the Company determined that in accordance with the terms of the original COD, the Series C Stock should have been recorded as temporary equity instead of permanent equity.
−Removed: In addition, certain provisions of the original COD required the Company to recognize a derivative liability for certain conversions of the Series C Stock into common stock.
−Removed: As a result of the errors described above, we restated our financial statements to reclassify the Series C Stock from permanent equity to temporary equity and to recognize a derivative liability for the potential obligation to issue additional shares after the Series C shares have been converted to common shares with Amendment No.
−Removed: 1 to our Quarterly Report on Form 10-Q/A (“First Amendment”).
−Removed: We estimated the fair value of the derivative liability at June 30, 2020 and 2019 using a binomial pricing model, the actual conversion rate and the historical volatility rate for the Company’s common stock.
−Removed: After additional consultations with the SEC staff and review of the applicable accounting requirements, the Company determined that the accounting for the Series C Stock required further adjustment from the accounting treatment applied in the First Amendment.
−Removed: The Series C Stock were initially issued in September 2016 and should have been recorded with a deemed dividend to recognize the required conversion premium upon issuance and a loss on derivative liability to recognize the variability if the shares were converted to common shares.
−Removed: Subsequent measurement should have included adjustments to the carrying value of the Series C Stock to recognize changes in fair value due to changes in the Company’s stock price and recognition of gains or losses on conversion of the Series C Stock into common stock.
−Removed: Our restatements, accounting treatment and calculations are more fully described in notes 4 and 9.
−Removed: Viking Plan of Merger
−Removed: On February 3, 2020, the Company and Viking entered into the Merger Agreement.
−Removed: Pursuant to the Merger Agreement, at the effective time of the Merger (the “ Effective Time ”), each share of common stock of Viking (the “ Viking Common Stock ”) issued and outstanding, other than certain shares owned by the Company, Viking and Merger Sub, will be converted into the right to receive the pro rata share of 80% of the Company’s post-closing capitalization, subject to certain adjustment mechanisms discussed in the Merger Agreement (and excluding shares issuable upon conversion of the Series C Preferred Stock of the Company).
−Removed: Holders of Viking Common Stock will have any fractional shares of Company common stock after the Merger rounded up to the nearest whole share.
−Removed: Specifically, the percentage of shares retained by Camber shareholders (initially 80%, the “ Camber Percentage ”) is adjusted as follows:
−Removed: (i) for each (A) $500,000 in Camber unencumbered cash (without any associated debt) available for use by the combined company (the “ Combined Company ”) after the Effective Time, with a permitted use being to, among other things, pay debt obligations of Viking outside of Viking’s Ichor division or Elysium division, which comes from equity sold by Camber for cash from February 3, 2020, through the Effective Time, which is not contingent or conditional upon the closing of the Merger (the “ Camber Surplus Cash ”), or (B) $500,000 in other unencumbered assets acquired by Camber after February 3, 2020 and prior to closing without increasing Camber’s liabilities (the “ Other Camber Surplus Assets ”), the Camber Percentage will increase by an incremental 0.5% (a “ Camber Percentage Increase ”);
−Removed: and (ii) for each additional $500,000 in Viking unencumbered cash (without any associated debt) for use by the Combined Company after the Effective Time which is not contingent or conditional upon the closing of the Plan of Merger, with a permitted use being to, among other things, pay debt obligations of Viking outside of Viking’s Ichor division or Elysium division in excess of $500,000 at Closing, which comes from equity sold by Viking for cash from February 3, 2020 through the Effective Time, the Camber Percentage will decrease by an incremental 0.5% (a “ Camber Percentage Decrease ”).
−Removed: The aggregate Camber Percentage Increase or Camber Percentage Decrease shall not exceed 5% pursuant to this particular section of the Merger Agreement, and neither party will raise capital from the other party’s existing shareholders without the prior written consent of such other party.
−Removed: Finally, any funds advanced to Viking by Camber prior to the Effective Time will not result in an adjustment of the Camber Percentage.
−Removed: The completion of the Merger is subject to certain closing conditions.
−Removed: The Merger Agreement can be terminated (i) at any time with the mutual consent of the parties;
−Removed: (ii) by either the Company or Viking if any governmental consent or approval required for closing is not obtained, or any governmental entity issues a final non-appealable order or similar decree preventing the Merger;
−Removed: (iii) by either Viking or the Company if the Merger shall not have been consummated on or before September 30, 2020, provided that the Company or Viking shall have the right to extend such date from time to time, until up to December 31, 2020, in the event that the Company has not fully resolved SEC comments on the Form S-4 (which the Company and Viking are in the process of addressing) or other SEC filings related to the Merger, and the Company is responding to such comments in a reasonable fashion, subject to certain exceptions;
−Removed: (iv) by the Company or Viking, upon the breach by the other of a term of the Merger, which is not cured within 30 days of the date of written notice thereof by the other;
−Removed: (v) by the Company if Viking is unable to obtain the affirmative vote of its stockholders for approval of the Merger;
−Removed: (vi) by Viking if the Company is unable to obtain the affirmative vote of its stockholders required pursuant to the terms of the Merger Agreement;
−Removed: and (vii) by Viking or the Company if the other party’s directors change their recommendation to their stockholders to approve the Merger, subject to certain exceptions set forth in the Merger Agreement, or if there is a willful breach of the Merger Agreement by the other party thereto.
−Removed: A further requirement to the closing of the Merger was that the Company was required to have acquired 25% of Viking’s subsidiary Elysium Energy Holdings, LLC (“ Elysium ”) as part of a $5,000,000 investment in Viking’s Rule 506(c) offering, which transaction was completed on February 3, 2020, and have acquired an additional 5% of Elysium as part of a subsequent $4,200,000 investment in Viking’s Rule 506(c) offering, which transaction was completed on June 25, 2020, as discussed above under “Note 6 – Plan of Merger and Investment In Unconsolidated Entity”, to the consolidated unaudited financial statements included under “ Part I.
−Removed: Financial Statements ”.
−Removed: In the event of termination of the Merger Agreement, we are required, under certain circumstances described under “Note 6 – Plan of Merger and Investment In Unconsolidated Entity”, to the consolidated unaudited financial statements included under “ Part I.
−Removed: Financial Statements ”, above to redeem 630 shares of Series C Preferred Stock sold on June 22, 2020, which have a redemption value of $6,930,000.
−Removed: The Merger Agreement provides that the Secured Notes (defined below) will be forgiven in the event the Merger closes, and the Secured Notes will be due 90 days after the date that the Merger Agreement is terminated by any party for any reason, at which time an additional payment equal to (i) 115.5% of the original principal amount of the Secured Notes (defined above under “Note 6 – Plan of Merger and Investment In Unconsolidated Entity”, to the consolidated unaudited financial statements included under “ Part I.
−Removed: Financial Statements ”), minus (ii) the amount due to the Company pursuant to the terms of the Secured Notes upon repayment thereof (the “ Additional Payment ”) is due.
−Removed: The Company obtained the funds for the Viking loans through the sale of Series C Preferred Stock to Discover as discussed above under “Note 6 – Plan of Merger and Investment In Unconsolidated Entity”, to the consolidated unaudited financial statements included under “ Part I.
−Removed: Financial Statements ”.
−Removed: As of the date of the filing, the Company holds a 30% interest in Elysium, which through its wholly-owned subsidiary, holds certain working interests and over-riding royalty interests in oil and gas properties in Texas (approximately 71 wells in 11 counties) and Louisiana (approximately 52 wells in 6 parishes), along with associated wells and equipment, and was producing an average of approximately 2,700 Boe per day at June 30, 2020.
−Removed: December 23, 2020 Transaction
−Removed: On December 23, 2020, the Company entered into a Securities Purchase Agreement with Viking, pursuant to which Camber acquired (“Camber’s Acquisition”) 26,274,510 shares of Viking common stock (“Camber’s Viking Shares”), which constituted 51% of the total outstanding common stock of Viking, in consideration of (i) Camber’s payment of $10,900,000 to Viking (the “Cash Purchase Price”), and (ii) cancellation of $9,200,000 in promissory notes issued by Viking to Camber (“Camber’s Viking Notes”).
−Removed: Pursuant to the purchase agreement, Viking is obligated to issue additional shares of Viking common stock to Camber to ensure that Camber shall own at least 51% of the common stock of Viking through July 1, 2022.
−Removed: In connection with Camber’s Acquisition, the Company and Viking terminated their previous merger agreement, dated August 31, 2020, as amended, and the Company assigned its membership interests in one of Viking’s subsidiaries, Elysium Energy Holdings, LLC, to Viking.
−Removed: Also in connection with Camber’s Acquisition, effective December 23, 2020, the Company (i) borrowed $12,000,000 from an institutional investor;
−Removed: (ii) issued the investor a promissory note in the principal amount of $12,000,000, accruing interest at the rate of 10% per annum and maturing December 11, 2022 (the “Camber Investor Note”);
−Removed: (iii) granted the Investor a first-priority security interest in Camber’s Viking Shares and Camber’s other assets pursuant to a pledge agreement and a general security agreement, respectively;
−Removed: and (iv) entered into an amendment to the Company’s $6,000,000 promissory note previously issued to the investor dated December 11, 2020 (the “Additional Camber Investor Note”), amending the acceleration provision of the note to provide that the note repayment obligations would not accelerate if the Company increased its authorized capital stock by March 11, 2021 (and the Company increased its authorized capital stock in February 2021 as required).
−Removed: In order to close Camber’s Acquisition, effective December 23, 2020, Viking entered into a Guaranty Agreement, guaranteeing repayment of the Camber Investor Note and the Additional Camber Investor Note.
−Removed: On December 23, 2020, the Camber Investor Note was funded, and the Company and Viking closed Camber’s Acquisition, with the Company paying the Cash Purchase Price to Viking and cancelling Camber’s Viking Notes, as additional consideration.
−Removed: In exchange, Viking issued 26,274,510 shares of its common stock to Camber, representing 51% of Viking’s total outstanding common shares, the Viking Shares.
−Removed: At the closing, James Doris and Frank Barker, Jr., Viking’s CEO and CFO, were appointed the CEO and CFO of Camber, and Mr.
−Removed: Doris was appointed a member of the Board of Directors of Camber.
−Removed: Extinguishment of $18.9 million promissory note
−Removed: On January 8, 2021, the Company entered into another purchase agreement with Viking pursuant to which the Company agreed to acquire an additional 16,153,846 shares of Viking common stock (the “Shares”) in consideration of (i) the Company issuing 1,890 shares of Camber’s Series C Redeemable Convertible Preferred Stock to EMC Capital Partners, LLC (“EMC”), one of the Viking’s lenders which held a secured promissory note issued by Viking to EMC in the original principal amount of $20,869,218 in connection with the purchase of oil and gas assets on or about February 3, 2020 (the “EMC Note”);
−Removed: and (ii) EMC considering the EMC Note paid in full and cancelled pursuant to the Cancellation Agreement described below.
−Removed: Simultaneously, on January 8, 2021, Viking entered into a Cancellation Agreement with EMC (the “Cancellation Agreement”) pursuant to which Viking agreed to pay $325,000 to EMC, and EMC agreed to cancel and terminate in the EMC Note and all other liabilities, claims, amounts owing and other obligations under the Note.
−Removed: At the same time, the Company entered into a purchase agreement with EMC pursuant to which (i) the Company agreed to issue 1,890 shares of Camber’s Series C Redeemable Convertible Preferred Stock to EMC, and (ii) EMC agreed to enter into the Cancellation Agreement with Viking to cancel the EMC Note.
−Removed: February 2021 Merger Agreement with Viking
+Added: You should read the following discussion and analysis in conjunction with the financial statements and notes thereto appearing elsewhere in this Quarterly Report on Form 10-Q.
+Added: In preparing the management’s discussion and analysis, the registrant presumes that you have read or have access to the discussion and analysis for the preceding fiscal year.
+Added: SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
+Added: This document includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 or the Reform Act.
+Added: All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including, but not limited to, any projections of earning, revenue or other financial items;
+Added: any statements of the plans, strategies and objectives of management for future operations;
+Added: any statements concerning proposed new services or developments;
+Added: any statements regarding future economic conditions of performance;
+Added: and statements of belief;
+Added: and any statements of assumptions underlying any of the foregoing.
+Added: Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.
+Added: Such factors include, among others, the following:
+Added: our ability to raise capital and the terms thereof;
+Added: ability to gain an adequate player base to generate the expected revenue;
+Added: competition with established gaming websites;
+Added: adverse changes in government regulations or polices;
+Added: and other factors referenced in this Form 10-Q.
+Added: The use in this Form 10-Q of such words as “believes”, “plans”, “anticipates”, “expects”, “intends”, and similar expressions are intended to identify forward-looking statements, but are not the exclusive means of identifying such statements.
+Added: These forward-looking statements present the Company’s estimates and assumptions only as of the date of this Report.
+Added: Except for the Company’s ongoing obligation to disclose material information as required by the federal securities laws, the Company does not intend, and undertakes no obligation, to update any forward-looking statements.
+Added: Although the Company believes that the expectations reflected in any of the forward-looking statements are reasonable, actual results could differ materially from those projected or assumed or any of the Company’s forward-looking statements.
+Added: The Company’s future financial condition and results of operations, as well as any forward-looking statements, are subject to change and inherent risks and uncertainties.
+Added: PLAN OF OPERATIONS
+Added: Camber is an independent oil and natural gas company engaged in the acquisition, development, and sale of crude oil, natural gas, and natural gas liquids from various known productive geological formations in Louisiana and Texas.
+Added: Through the recent investment in Viking and through the Company’s subsequent investments and planned merger with Viking, the Company will continue to be engaged in the acquisition, exploration, development and production of oil and natural gas properties, both individually and through unconsolidated subsidiaries or collaborative partnerships with other companies in this field of endeavor.
+Added: The Company’s business plan is to engage in the acquisition, exploration, development of and production from oil and natural gas properties, both individually and through collaborative partnerships with other companies in this field of endeavor.
+Added: The Company has relationships with industry experts and formulated an acquisition strategy, with emphasis on acquiring under-valued, producing properties from distressed vendors or those deemed as non-core assets by larger sector participants.
+Added: The Company does not focus on speculative exploration programs, but rather targets oil and gas properties with current production and untapped reserves.
+Added: The Company’s growth strategy includes the following key initiatives:
+Added: Acquisition of under-valued producing oil and gas assets
+Added: Employ enhanced recovery techniques to maximize production:
+Added: Implement responsible, lower-risk drilling programs on existing assets
+Added: Aggressively pursue cost-efficiencies
+Added: Opportunistically explore strategic mergers and/or acquisitions
+Added: Actively hedge to mitigate commodity risk
+Added: Pending Merger
On February 15, 2021, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Viking.
−Removed: The Merger Agreement provides that, upon the terms and subject to the conditions set forth therein, a newly-formed wholly-owned subsidiary of Camber (“Merger Sub”) will merge with and into Viking (the “Merger”), with Viking surviving the Merger as a wholly-owned subsidiary of the Company.
−Removed: Pursuant to the Merger Agreement, at the effective time of the Merger (the “Effective Time”), each share:
−Removed: (i) of common stock, of Viking (the “Viking Common Stock”) issued and outstanding immediately prior to the Effective Time, other than shares owned by Camber, Viking and Merger Sub, will be converted into the right to receive one share of common stock of the Company;
−Removed: and (ii) of Series C Convertible Preferred Stock of Viking (the “Viking Preferred Stock”) issued and outstanding immediately prior to the Effective Time will be converted into the right to receive one share of Series A Convertible Preferred Stock of the Company (the “Camber Series A Preferred Stock”).
−Removed: Each share of Camber Series A Preferred Stock will convert into 890 shares of common stock of Camber (subject to a beneficial ownership limitation preventing conversion into Camber common stock if the holder would be deemed to beneficially own more than 9.99% of the Company’s common stock), will be treated equally with the Company’s common stock with respect to dividends and liquidation, and will only have voting rights with respect to voting:
−Removed: (a) on a proposal to increase or reduce the Company’s share capital;
+Added: The Merger Agreement provides that, upon the terms and subject to the conditions set forth therein, Viking will merge with and into a newly-formed wholly-owned subsidiary of Camber (“Merger Sub”), with Viking surviving the Merger as a wholly-owned subsidiary of Camber.
+Added: Upon the terms and subject to the conditions set forth in the Merger Agreement, at the effective time of the Merger (the “Effective Time”), each share:
+Added: (i) of common stock, par value $0.001 per share, of the Viking (the “Viking Common Stock”) issued and outstanding immediately prior to the Effective Time, other than shares owned by Camber, Viking and Merger Sub, will be converted into the right to receive one share of common stock of Camber;
+Added: and (ii) of Series C Convertible Preferred Stock of Viking (the “Viking Preferred Stock”) issued and outstanding immediately prior to the Effective Time will be converted into the right to receive one share of Series A Convertible Preferred Stock of Camber (the “Camber Series A Preferred Stock”).
+Added: Each share of Camber Series A Preferred Stock will convert into 890 shares of common stock of Camber (subject to a beneficial ownership limitation preventing conversion into Camber common stock if the holder would be deemed to beneficially own more than 9.99% of Camber’s common stock), will be treated equally with Camber’s common stock with respect to dividends and liquidation, and will only have voting rights with respect to voting:
+Added: (a) on a proposal to increase or reduce Camber’s share capital;
(b) on a resolution to approve the terms of a buy-back agreement;
4 unchanged sentences
Holders of Viking Common Stock and Viking Preferred Stock will have any fractional shares of Camber common stock or preferred stock after the Merger rounded up to the nearest whole share.
−Removed: At the Effective Time, each outstanding Viking equity award, will be converted into the right to receive the merger consideration in respect of each share of Viking Common Stock underlying such equity award and, in the case of Viking stock options, be converted into vested Camber stock options based on the merger exchange ratio calculated as provided above (the “Exchange Ratio”).
+Added: At the Effective Time, each outstanding Viking equity award, will be converted into the right to receive the merger consideration in respect of each share of Viking Common Stock underlying such equity award and, in the case of Company stock options, be converted into vested Camber stock options based on the merger exchange ratio calculated as provided above (the “Exchange Ratio”).
The Merger Agreement provides, among other things, that effective as of the Effective Time, James A.
−Removed: Doris, the current Chief Executive Officer of both the Company and Viking, shall continue to serve as President and Chief Executive Officer following the Effective Time.
+Added: Doris, the current Chief Executive Officer of both the Company and Viking, shall serve as President and Chief Executive Officer of the Combined Company following the Effective Time.
The Merger Agreement provides that, as of the Effective Time, the Combined Company will have its headquarters in Houston, Texas.
−Removed: The Merger Agreement also provides that, during the period from the date of the Merger Agreement until the Effective Time, each of Viking and the Company will be subject to certain restrictions on its ability to solicit alternative acquisition proposals from third parties, to provide non-public information to third parties and to engage in discussions with third parties regarding alternative acquisition proposals, subject to customary exceptions.
+Added: The Merger Agreement also provides that, during the period from the date of the Merger Agreement until the Effective Time, each of Camber and Viking will be subject to certain restrictions on its ability to solicit alternative acquisition proposals from third parties, to provide non-public information to third parties and to engage in discussions with third parties regarding alternative acquisition proposals, subject to customary exceptions.
Viking is required to hold a meeting of its stockholders to vote upon the adoption of the Merger Agreement and, subject to certain exceptions, to recommend that its stockholders vote to adopt the Merger Agreement.
−Removed: The Company is required to hold a meeting of its stockholders to approve the issuance of Viking Common Stock and Viking Preferred Stock in connection with the Merger (the “ Merger Share Issuances ”).
−Removed: The completion of the Merger is subject to customary conditions, including (i) adoption of the Merger Agreement by the Company’s stockholders and approval of the Merger Share Issuances by the Company’s stockholders, (ii) receipt of required regulatory approvals, (iii) effectiveness of a registration statement on Form S-4 for the Company’s common stock to be issued in the Merger (the “ Form S-4 ”), and (iv) the absence of any law, order, injunction, decree or other legal restraint preventing the completion of the Merger or making the completion of the Merger illegal.
+Added: Camber is required to hold a meeting of its stockholders to approve the issuance of Viking Common Stock and Viking Preferred Stock in connection with the Merger (the “Share Issuance”).
+Added: The completion of the Merger is subject to customary conditions, including (i) adoption of the Merger Agreement by Camber’s stockholders and approval of the Share Issuance by Camber’s stockholders, (ii) receipt of required regulatory approvals, (iii) effectiveness of a registration statement on Form S-4 for the Camber common stock to be issued in the Merger (the “Form S-4”), and (iv) the absence of any law, order, injunction, decree or other legal restraint preventing the completion of the Merger or making the completion of the Merger illegal.
Each party’s obligation to complete the Merger is also subject to certain additional customary conditions, including (i) subject to certain exceptions, the accuracy of the representations and warranties of the other party, (ii) subject to certain exceptions, performance by the other party of its obligations under the Merger Agreement and (iii) the absence of any material adverse effect on the other party, as defined in the Merger Agreement.
−Removed: Additional closing conditions to the Merger include that in the event the NYSE American determines that the Merger constitutes, or will constitute, a “back-door listing” or “reverse merger”, the Company (and its common stock) would be required to qualify for initial listing on the NYSE American, pursuant to the applicable guidance and requirements of the NYSE as of the Effective Time.
+Added: Additional closing conditions to the Merger include that in the event the NYSE American determines that the Merger constitutes, or will constitute, a “back-door listing” / “reverse merger”, Camber (and its common stock) is required to qualify for initial listing on the NYSE American, pursuant to the applicable guidance and requirements of the NYSE as of the Effective Time.
The Merger Agreement can be terminated (i) at any time with the mutual consent of the parties;
−Removed: (ii) by either the Company or Viking if any governmental consent or approval required for closing is not obtained, or any governmental entity issues a final non-appealable order or similar decree preventing the Merger;
+Added: (ii) by either Camber or Viking if any governmental consent or approval required for closing is not obtained, or any governmental entity issues a final non-appealable order or similar decree preventing the Merger;
(iii) by either Company or Viking if the Merger shall not have been consummated on or before August 1, 2021;
−Removed: (iv) by the Company or Viking, upon the breach by the other of a term of the Merger, which is not cured within 30 days of the date of written notice thereof by the other;
−Removed: (v) by Company or Viking is unable to obtain the affirmative vote of its stockholders for approval of the Merger;
−Removed: (vi) by Viking if Company is unable to obtain the affirmative vote of its stockholders required pursuant to the terms of the Merger Agreement;
+Added: (iv) by Company of Viking, upon the breach by the other of a term of the Merger, which is not cured within 30 days of the date of written notice thereof by the other;
+Added: (v) by Camber if Viking is unable to obtain the affirmative vote of its stockholders for approval of the Merger;
+Added: (vi) by Viking if Camber is unable to obtain the affirmative vote of its stockholders required pursuant to the terms of the Merger Agreement;
and (vii) by Company or Viking if there is a willful breach of the Merger Agreement by the other party thereto.
The Merger Agreement contains customary indemnification obligations of the parties and representations and warranties.
−Removed: As of the date hereof, neither Viking nor Camber has advised of its intention to terminate the Merger Agreement.
−Removed: July, 2021 Transaction
−Removed: On July 29, 2021, the Company entered into a Securities Purchase Agreement with Viking to acquire an additional 27,500,000 shares of Viking common stock for an aggregate purchase price of $11,000,000.
−Removed: The proceeds from the transaction were used by Viking to (i) acquire an approximate 60.5% interest Simson-Maxwell, Ltd, a Canadian company engaged in the manufacture and supply of industrial engines, power generation products, services and custom energy solutions;
−Removed: (ii) acquire a license of a patented carbon-capture system for exclusive use in Canada and for a specified number of locations in the United States;
−Removed: and (iii) for general working capital purposes.
−Removed: Corporate Information and Summary of Current Operations
−Removed: Our website address is http://www.camber.energy .
−Removed: Our fiscal year ends on the last day of March of each year.
−Removed: The information on, or that may be accessed through, our website is not incorporated by reference into this report and should not be considered a part of this report.
−Removed: We refer to the twelve-month periods ended March 31, 2021, 2020 and March 31, 2019 as our 2021 Fiscal Year, 2020 Fiscal Year and 2019 Fiscal Year, respectively.
−Removed: As of June 30, 2020, the Company had leasehold interests (working interests) covering approximately 221 / 3,500 (net / gross) acres, producing from the Cline and Wolfberry formations.
−Removed: The remaining Texas acreage as of March 31, 2020 consisted of leasehold covering approximately 555 / 638 (net / gross) acres and wellbores located in the Panhandle in Hutchinson County, Texas, which was acquired by the Company in March 2018, and which was transferred as part of the PetroGlobe settlement discussed in “ Part I.
−Removed: Financial Information – Item 1.
−Removed: Financial Statements ” – “Note 10 – Commitments and Contingencies” – “ Legal Proceedings ”, in July 2020.
−Removed: On May 30, 2019, the Company received a Severance Order from the Texas Railroad Commission (the “ TRC ”) for noncompliance with TRC rules, suspending the Company's ability to produce or sell oil and gas from its Panhandle leases in Hutchinson County, Texas, until certain well performance criteria are met.
−Removed: The Company subsequently followed TRC procedures in order to regain TRC compliance for the Panhandle wells.
−Removed: Additionally, as a result of a notice from its working interest partner, PetroGlobe Energy, and related litigation, all prior production on the Panhandle wells was held in suspense for the past several fiscal quarters.
−Removed: The Company cured the issues raised by the TRC transferred its ownership of its Hutchinson County, Texas properties and wells to PetroGlobe on July 16, 2020.
−Removed: As a result of such transfer, the Company no longer holds any interests in such Hutchinson County, Texas wells or assets.
−Removed: As of June 30, 2020, Camber was producing an average of approximately 29.8 net barrels of oil equivalent per day (“ Boepd ”) from 25 active well bores.
−Removed: The ratio between the gross and net production varies due to varied working interests and net revenue interests in each well.
−Removed: Our production sales totaled 2,707 Boe, net to our interest, for the three months ended June 30, 2020.
−Removed: At June 30, 2020, Camber’s total estimated proved producing reserves were 133,442 Boe, of which 98,600 Bbls were crude oil and NGL reserves, and 207,823 Mcf were natural gas reserves.
−Removed: None of these reserves relate to the Company’s Panhandle properties, which has since been divested.
−Removed: Camber holds an interest in 25 producing wells in Glascock County.
−Removed: On July 12, 2018, we entered into an Asset Purchase Agreement, which closed on September 26, 2018, with N&B Energy.
−Removed: Pursuant to the Asset Purchase Agreement and the related Assumption Agreement, the Company transferred a significant portion of its assets to N&B Energy in consideration for N&B Energy assuming all of its debt owed to International Bank of Commerce.
−Removed: Notwithstanding the sale of the Company’s assets to N&B Energy, the Company retained its assets in Glasscock County and Hutchinson County, Texas (which Hutchinson County, Texas assets have now been divested), and also retained a 12.5% production payment (effective until a total of $2.5 million has been received);
−Removed: a 3% overriding royalty interest in its existing Okfuskee County, Oklahoma asset;
−Removed: and an overriding royalty interest on certain other undeveloped leasehold interests, pursuant to an Assignment of Production Payment and Assignments of Overriding Royalty Interests.
−Removed: No payments were received in regard to any of the retained items noted through June 30, 2020 or through the date of this filing.
−Removed: As of June 30, 2020, Camber had no employees, and utilized independent contractors on an as-needed basis.
−Removed: Moving forward, the Company plans to complete the Merger with Viking and then focus on growing through the development of Viking’s properties while also seeking new acquisitions to grow its oil and gas production and revenues through the combined entity.
−Removed: The Company anticipates raising additional financing to complete acquisitions following the closing of the Merger, which may be accomplished through the sale of debt or equity.
−Removed: As described above, the Merger is subject to various closing conditions which may not be met pursuant to the contemplated timeline, if at all.
−Removed: Recent Reverse Stock Splits and Amendments to Articles
−Removed: On March 1, 2018, the Company filed a Certificate of Amendment to the Company’s Articles of Incorporation with the Secretary of State of Nevada to affect a 1-for-25 reverse stock split of all outstanding common stock shares of the Company which was effective on March 5, 2018.
−Removed: On December 20, 2018, the Company filed a Certificate of Change with the Secretary of State of Nevada to affect another 1-for-25 reverse stock split of the Company’s (a) authorized shares of common stock (from 500,000,000 shares to 20,000,000 shares);
−Removed: and (b) issued and outstanding shares of common stock, which was effective on December 24, 2018.
−Removed: Effective on April 10, 2019, the Company amended its Articles of Incorporation to increase the number of the Company’s authorized shares of common stock, $0.001 per value per share, from 20,000,000 shares to 250,000,000 shares.
−Removed: On July 3, 2019, the Company filed a Certificate of Amendment to the Company’s Articles of Incorporation with the Secretary of State of Nevada to affect another 1-for-25 reverse stock split of all outstanding common stock shares of the Company, which was effective on July 8, 2019.
−Removed: On October 28, 2019, the Company filed a Certificate of Change with the Secretary of State of Nevada to affect a 1-for-50 reverse stock split of the Company’s (a) authorized shares of common stock (from 250,000,000 shares to 5,000,000 shares);
−Removed: and (b) issued and outstanding shares of common stock.
−Removed: The reverse stock split was effective on October 29, 2019.
−Removed: The effect of the reverse stock split was to combine every 50 shares of outstanding common stock into one new share, with a proportionate 1-for-50 reduction in the Company’s authorized shares of common stock, but with no change in the par value per share of the common stock.
−Removed: The result of the reverse stock split was to reduce the number of common stock shares outstanding on the effective date of the reverse, from approximately 74.5 million shares to approximately 1.5 million shares (prior to rounding).
−Removed: Effective on April 16, 2020, with the approval of the Company’s stockholders at its April 16, 2020 special meeting of stockholders, the Company filed a Certificate of Amendment to its Articles of Incorporation to increase its authorized shares of common stock to 25 million shares of common stock, which filing was effective the same date.
−Removed: All issued and outstanding shares of common stock, conversion terms of preferred stock, options and warrants to purchase common stock and per share amounts contained herein have been retroactively adjusted to reflect the reverse splits for all periods presented.
−Removed: Industry Segments
−Removed: Our operations during the three months ended June 30, 2020 and 2019 were all crude oil and natural gas exploration and production related, respectively.
−Removed: During the period from July 8, 2019 to December 31, 2019, we also owned and operated Lineal, which operated as an oil and gas service company and generated oil and gas service revenues.
−Removed: As described above under “ Part I.
−Removed: Financial Information – Item 1.
−Removed: Financial Statements ” – “Note 1 – General” and “Note 12 – Lineal Merger Agreement and Divestiture”, on December 31, 2019, we divested our entire interest in Lineal, in conjunction with the Lineal Divestiture.
−Removed: Oil and Gas Properties
−Removed: We operate and invest in areas that are known to be productive, with a reasonably established production history, in order to decrease geological and exploratory risk.
−Removed: The Company has certain interests in wells producing from various formations in Louisiana and Texas.
−Removed: A summary of our financing transactions, funding agreements and other material funding and loan transactions can be found under “ Part I.
−Removed: Financial Information – Item 1.
−Removed: Financial Statements ” – “Note 1 – General”, “Note 6 – Plan of Merger and Investment In Unconsolidated Entity”, “Note 7 – Long-Term Notes Receivable”, “Note 12 – Lineal Merger Agreement and Divestiture” and “Note 13 – Stockholders’ Equity (Deficit)”, above.
−Removed: The Company believes that it will not have sufficient liquidity to operate as a going concern for the next twelve months following the issuance of the financial statements included herein unless it can close the Viking Merger, which is the Company’s current plan, which Merger is anticipated to close in the third or fourth calendar quarter of 2020, and which required closing date is currently September 30, 2020, but can be extended until up to December 31, 2020, pursuant to certain conditions in the Merger Agreement.
−Removed: Market Conditions and Commodity Prices
−Removed: Our financial results depend on many factors, particularly the price of natural gas, natural gas liquids and crude oil and our ability to market our production on economically attractive terms.
−Removed: Commodity prices are affected by many factors outside of our control, including changes in market supply and demand, which are impacted by weather conditions, inventory storage levels, basis differentials and other factors.
−Removed: As a result, we cannot accurately predict future commodity prices and, therefore, we cannot determine with any degree of certainty what effect increases or decreases in these prices will have on our production volumes or revenues.
−Removed: We expect prices to remain volatile for the remainder of the year.
−Removed: For information about the impact of realized commodity prices on our crude oil revenues, refer to “ Results of Operations ” below.
−Removed: Novel Coronavirus (“ COVID-19 ”)
−Removed: In December 2019, a novel strain of coronavirus, which causes the infectious disease known as COVID-19, was reported in Wuhan, China.
−Removed: The World Health Organization declared COVID-19 a “Public Health Emergency of International Concern” on January 30, 2020 and a global pandemic on March 11, 2020.
−Removed: In March and April, many U.S.
−Removed: states and local jurisdictions, including Texas, where the Company has its operations, began issuing ‘stay-at-home’ orders, which continue in various forms as of the date of this report.
−Removed: Notwithstanding the above, because all of the Company’s properties are non-operated, the Company’s operations have not been materially affected by COVID-19 to date.
−Removed: However, the oil and gas industry experienced multiple factors which lowered both the demand for, and prices of, oil and gas as a result of the pandemic.
−Removed: First, the COVID-19 pandemic lowered global demand for hydrocarbons, as social distancing and travel restrictions were implemented across the world.
−Removed: Second, the lifting of Organization of the Petroleum Exporting Countries (OPEC)+ supply curtailments, and the associated increase in production of oil, drove the global supply of hydrocarbons higher through the first quarter of calendar 2020.
−Removed: In addition, while global gross domestic product (GDP) growth was impacted by COVID-19 during the first half of calendar 2020, we expect GDP to continue to decline globally throughout the remainder of calendar 2020 and for at least the early part of calendar 2021, as a result of the COVID-19 pandemic.
−Removed: As a result, we expect oil and gas related markets will continue to experience significant volatility in 2020 and 2021.
−Removed: The full extent of the impact of COVID-19 on our business and operations currently cannot be estimated and will depend on a number of factors including the scope and duration of the global pandemic.
−Removed: Currently we believe that we have sufficient cash on hand to support our operations for the foreseeable future, through the closing of the Merger Agreement;
−Removed: however, we will continue to evaluate our business operations based on new information as it becomes available and will make changes that we consider necessary in light of any new developments regarding the pandemic.
−Removed: The pandemic is developing rapidly and the full extent to which COVID-19 will ultimately impact us depends on future developments, including the duration and spread of the virus, as well as potential seasonality of new outbreaks.
−Removed: RESULTS OF OPERATIONS
−Removed: The following discussion and analysis of the results of operations for the three-month periods ended June 30, 2020 and 2019 should be read in conjunction with our consolidated financial statements and notes thereto included in this Quarterly Report on Form 10-Q/A (amendment No.
−Removed: 1) under “ Part I.
−Removed: Financial Information – Item 1.
−Removed: Financial Statements”.
−Removed: The majority of the numbers presented below are rounded numbers and should be considered as approximate.
−Removed: Three Months Ended June 30, 2020 vs.
−Removed: Three Months Ended June 30, 2019
−Removed: We reported a net loss for the three months ended June 30, 2020 of $13.6 million (net loss attributable to common shareholders of $15.6 million), or $2.11 per share of common stock.
−Removed: We reported a net loss for the three months ended June 30, 2019 of $3.5 million (net loss attributable to common shareholders of $3.5 million), or $224.88 per share of common stock.
−Removed: The increase in net loss of $10.1 million relates primarily to the loss on fair value of derivatives contracts of $12.0 million for the three months ended June 30, 2020 as compared to a loss of $2.2 million for the same period in 2019 and a $1.1 million loss associated with the operations of Elysium, an unconsolidated entity, which we owned 30% of as of June 30, 2020, and held 25% of as of March 31, 2020 (having first acquired such 25% interest on February 3, 2020, and an additional 5% interest on June 25, 2020).
−Removed: Oil and Gas Exploration and Production Segment Information
−Removed: The following table sets forth the operating results and production data for our oil and gas exploration and production segment, for the periods indicated:
−Removed: Three Months Ended
−Removed: Sale Volumes:
−Removed: Crude Oil (Bbls)
−Removed: Natural Gas (Mcf)
−Removed: NGL (Gallons)
−Removed: Total (Boe) (1)
−Removed: Crude Oil (Bbls per day)
−Removed: Natural Gas (Mcf per day)
−Removed: NGL (Gallons per day)
−Removed: Total (Boe per day) (1)
−Removed: Average Sale Price:
−Removed: Crude Oil ($/Bbl)
−Removed: Natural Gas ($/Mcf)
−Removed: Net Operating Revenues:
−Removed: Total Oil and Gas Revenues
−Removed: Sales volumes decreased by approximately 20% from the three months ended June 30, 2019 to the three months ended June 30, 2020, due to a significant drop in the market price of oil and gas compared to the same period in the prior year, due mainly to decreased demand due to COVID-19, including an approximate 70% decline in the average sales price of crude oil.
−Removed: (1) Assumes 6 Mcf of natural gas equivalents and 42 gallons of NGL to 1 barrel of oil, respectively.
−Removed: Operating and Other Expenses
−Removed: The following table summarizes our production costs and operating expenses for the periods indicated:
−Removed: Three Months Ended
−Removed: June 30, (Restated)
−Removed: Direct lease operating expense
−Removed: Lease Operating Expenses
−Removed: Severance and Property Taxes
−Removed: Depreciation, Depletion, Amortization and Accretion
−Removed: General and Administrative (“G&A”)
−Removed: Share-Based Compensation
−Removed: Total G & A Expense
−Removed: Interest Expense
−Removed: Equity in Loss of Unconsolidated Entity
−Removed: Loss on Derivative Liability
−Removed: Other Expense (Income), Net
−Removed: Lease Operating Expenses
−Removed: There was a decrease in lease operating expense of approximately $54,000 when comparing the current quarter to the prior year’s quarter.
−Removed: The decrease is primarily due to the decline in production due to significant price declines as a result of decreased demand due to COVID-19 and governmental responses thereto.
−Removed: Depreciation, Depletion, Amortization and Accretion (“ DD&A ”)
−Removed: DD&A decreased for the current quarter as compared to the prior year’s quarter by approximately $2,000 due to the decline in production due to significant price declines.
−Removed: General and Administrative (G&A) Expenses
−Removed: G&A expenses decreased by approximately $0.6 million for the three months ended June 30, 2020, compared to the prior year’s period.
−Removed: The decrease was due primarily to costs incurred in the prior year’s period related to the Lineal merger that were not present in the current period.
−Removed: Interest Expense
−Removed: Interest expense for the three months ended June 30, 2020 decreased by approximately $1,000 when compared to the three-month period ended June 30, 2019, due to the absence of any interest-bearing obligations in the current period.
−Removed: Equity in Loss of Unconsolidated Entity
−Removed: Equity in loss of unconsolidated entity for the three months ended June 30, 2020 increased by approximately $1.1 million when compared to the three-month period ended June 30, 2019, due to the inclusion of the equity loss of Elysium Holdings, LLC, which the Company acquired 25% of on February 3, 2020 and an additional 5% of on June 25, 2020.
−Removed: Loss on derivative liability
−Removed: Loss on derivative liability increased by $9.9 million or 456% as compared to the prior comparative period.
−Removed: The loss on derivative liability relates to the Series C Shares Conversion Premium.
−Removed: Management has determined that the Conversion Premium and the potential obligation to issue additional shares under the Conversion Premium upon conversion are derivative liabilities.
−Removed: The increase in the loss on derivative liabilities is due primarily to stock price declines.
−Removed: Such derivative liabilities are described in more detail under “Part I.
−Removed: Financial Information – Item 1.
−Removed: Financial Statements” – “Note 9 – Derivative Liability.”
−Removed: Other Expense (Income), Net
−Removed: Other income, net, for the three months ended June 30, 2020 increased by approximately $0.2 million, compared to the same period ended June 30, 2019, due to the interest earned on the December 2019 Lineal Note and Lineal Note No.
−Removed: 2 and the Secured Notes due from Viking.
−Removed: LIQUIDITY AND CAPITAL RESOURCES
−Removed: The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.
−Removed: Accordingly, the consolidated financial statements do not include any adjustments relating to the recoverability of assets and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
−Removed: Additionally, recent oil and gas price volatility as a result of geopolitical conditions and the global COVID-19 pandemic have already had, and are expected to continue to have, a negative impact on the Company’s financial position and results of operations.
+Added: The Merger has not been completed.
+Added: As of the date of filing this report, neither Viking or Camber has advised of its intention to terminate the Merger Agreement.
+Added: Going Concern Qualification
+Added: The Company’s consolidated financial statements included herein have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.
+Added: The Company generated net loss of $68,155,477 for the three months ended March 31, 2022 as compared to a net loss of $44,777,693 for the three months ended March 31, 2021.
+Added: The 2022 loss was comprised of, among other things, certain non-cash items with a total net impact of $(66,103,254) including:
+Added: (i) a loss on derivative liability of $65,010,723 (ii) Loss in earnings of unconsolidated entity of $965,910 (iii) stock-based compensation of $123,754;
+Added: and (iv) Depreciation, depletion and accretion of $2,867.
+Added: As of March 31, 2022, the Company has a stockholders’ deficit of $(68,185,830) and total Long-Term Debt of $31,503,541.
+Added: As of March 31, 2022, the Company has a working capital deficiency of approximately $80.4 million.
+Added: The largest components of current liabilities creating this working capital deficiency is a derivative liability of $81 million.
+Added: Management believes it will be able to continue to leverage the expertise and relationships of its operational and technical teams to enhance existing assets and identify new development and acquisition opportunities in order to improve the Company’s financial position.
+Added: The Company may have the ability, if it can raise additional capital, to acquire new assets in a separate division from existing subsidiaries.
+Added: None the less, recent oil and gas price volatility as a result of geopolitical conditions and the global COVID-19 pandemic have already had and may continue to have a negative impact on the Company’s financial position and results of operations.
Negative impacts could include but are not limited to:
−Removed: the Company’s ability to sell its oil and gas production, reduction in the selling price of the Company’s oil and gas, failure of a counterparty to make required payments, possible disruption of production as a result of worker illness or mandated production shutdowns or ‘stay-at-home’ orders, and access to new capital and financing.
−Removed: Our primary sources of cash for the three months ended June 30, 2019 were from funds generated from the sale of preferred stock, and the primary sources of cash for the three months ended June 30, 2030 were from funds generated from the sale of preferred stock.
−Removed: The primary uses of cash were funds used in operations and funds invested in connection with Viking’s Rule 506(c) convertible note offering, as described above under “ Part I.
−Removed: Financial Information – Item 1.
−Removed: Financial Statements ” – “Note 6 – Plan of Merger and Investment In Unconsolidated Entity”, and “Note 7 – Long-Term Notes Receivable”.
−Removed: As of June 30, 2020, the Company had working capital of approximately $0.5 million.
−Removed: The Company believes that it will not have sufficient liquidity to operate as a going concern for the next twelve months following the issuance of the financial statements included herein unless it can close the Viking Merger, which is the Company’s current plan, which Merger is anticipated to close in the third calendar quarter of 2020, and which required closing date is currently September 30, 2020, but can be extended until up to December 31, 2020, pursuant to certain conditions in the Merger Agreement.
−Removed: Pursuant to the December 31, 2019 Redemption Agreement, we entered into a new unsecured promissory note in the amount of $1,539,719 with Lineal, evidencing the repayment of the prior July 2019 Lineal Note, together with additional amounts loaned by Camber to Lineal through December 31, 2019;
−Removed: and loaned Lineal an additional $800,000, which was evidenced by an unsecured promissory note in the amount of $800,000, entered into by Lineal in favor of the Company on December 31, 2019.
−Removed: The December 2019 Lineal Note and Lineal Note No.
−Removed: 2, accrue interest, payable quarterly in arrears, beginning on March 31, 2020 and continuing until December 31, 2021, when all interest and principal is due, at 8% and 10% per annum (18% upon the occurrence of an event of default), respectively.
−Removed: The December 2019 Lineal Note and Lineal Note No.
−Removed: 2 are unsecured.
−Removed: Such loans are described in greater detail above under “ Part I.
−Removed: Financial Information – Item 1.
−Removed: Financial Statements ” – “Note 1 – General”, “Note 7 – Long-Term Notes Receivable” and “Note 12 – Lineal Merger Agreement and Divestiture”.
−Removed: On February 3, 2020, the Company and Discover entered into a Stock Purchase Agreement pursuant to which Discover purchased 525 shares of Series C Preferred Stock for $5 million, at a 5% original issue discount to the $10,000 face value of such preferred stock.
−Removed: On February 3, 2020, we advanced the $5.0 million raised from the sale of Series C Preferred Stock to Discover to Viking, and Viking provided us, among other things, a $5 million, 10.5% Secured Promissory Note.
−Removed: On June 25, 2020, we advanced an additional $4.2 million to Viking in consideration for, among other things, an additional 10.5% Secured Promissory Note in the principal amount of $4.2 million.
−Removed: The Secured Notes accrue interest at the rate of 10.5% per annum, payable quarterly and are due and payable on February 3, 2022.
−Removed: The notes include standard events of default, including certain defaults relating to the trading status of Viking’s common stock and change of control transactions involving Viking.
−Removed: The Secured Notes can be prepaid at any time with prior notice as provided therein, and together with a pre-payment penalty equal to 10.5% of the original amount of the Secured Notes.
−Removed: The Secured Notes are secured by a security interest, pari passu with the other investors in Viking’s Secured Note offering (subject to certain pre-requisites) in Viking’s 70% ownership of Elysium and 100% of Ichor Energy Holdings, LLC.
−Removed: Additionally, pursuant to a separate Security and Pledge Agreement, Viking provided the Company a security interest in the membership, common stock and/or ownership interests of all of Viking’s existing and future, directly owned or majority owned subsidiaries, to secure the repayment of the Secured Notes.
−Removed: As additional consideration for providing the Secured Notes, Viking assigned us 30% of Elysium, which is fully or partially assignable back to Viking upon termination of the Merger, under certain circumstances as discussed in greater detail above under “ Part I.
−Removed: Financial Information – Item 1.
−Removed: Financial Statements ” – “Note 6 – Plan of Merger and Investment In Unconsolidated Entity”, and “Note 7 – Long-Term Notes Receivable”.
−Removed: On June 22, 2020, the Company and Discover entered into a Stock Purchase Agreement pursuant to which Discover purchased 630 shares of Series C Preferred Stock for $6 million (of which $4.2 million of such funds were subsequently loaned to Viking as discussed above).
−Removed: In the event the Merger Agreement is terminated in specified circumstances, upon termination thereof, the Company is required to redeem the 630 shares of Series C Preferred Stock held by Discover at an aggregate price of $6,930,000, provided that if the Merger is terminated, Viking has agreed to pay the Company, a break-up fee equal to (i) 115.5% of the original principal amount of the Secured Notes, minus (ii) the amount due to the Company pursuant to the terms of the Secured Notes upon repayment thereof (the “ Additional Payment ”), which Additional Payment, if timely paid, should enable the Company to redeem the Series C Preferred Stock required to be redeemed upon termination of the Merger.
−Removed: Plan of Operations
−Removed: As described in greater detail above under “ Part I.
−Removed: Financial Information – Item 1.
−Removed: Financial Statements ” – “Note 6 – Plan of Merger and Investment In Unconsolidated Entity”, on February 3, 2020, the Company entered into a Merger Agreement with Viking, which contemplates Viking merging with and into a newly-formed wholly-owned subsidiary of the Company, with Viking surviving the Merger as a wholly-owned subsidiary of the Company.
−Removed: Moving forward, the Company plans to complete the Merger with Viking and then focus on growing through the development of Viking’s properties while also seeking new acquisitions to grow its oil and gas production and revenues through the combined entity.
−Removed: The Company anticipates raising additional financing to complete acquisitions following the closing of the Merger, which may through the sale of debt or equity.
−Removed: As described above, the Merger is subject to various closing conditions which may not be met pursuant to the contemplated timeline, if at all.
−Removed: Separately, the price Camber receives for its oil heavily influences its revenue and cash flows, and the present value and quality of its reserves.
−Removed: Oil, NGL and natural gas are commodities and, therefore, their prices are subject to wide fluctuations in response to relatively minor changes in supply and demand.
−Removed: The price of crude oil has experienced significant volatility over the last five years, with the price per barrel of West Texas Intermediate (“ WTI ”) crude rising from a low of $27 in February 2016 to a high of $76 in October 2018, then, in 2020, dropping below $20 per barrel due in part to reduced global demand stemming from the recent global COVID-19 outbreak, until more recently increasing back to above $40 a barrel.
−Removed: A prolonged period of low market prices for oil and natural gas, or further declines in the market prices for oil and natural gas, due to the COVID-19 outbreak, governmental responses thereto, decreased demand in connection therewith, or other factors will likely adversely affect Camber’s business, financial condition and liquidity and its ability to meet obligations, targets or financial commitments and could ultimately lead to restructuring or filing for bankruptcy.
−Removed: Working Capital
−Removed: At June 30, 2020, the Company’s total current assets of $2.2 million were less than its total current liabilities of approximately $88.2 million, resulting in a working capital deficit of $86 million, while at March 31, 2020, the Company’s total current assets of $1.1 million were less than its total current liabilities of approximately $79.7 million, resulting in a working capital deficit of $78.6 million.
−Removed: The increase in the working capital deficit of of $7.4 million is due primarily to an increase in the recognized loss on the Series C Derivative Liability .
−Removed: Cash flows used in operating activities
−Removed: $ (1,298,906 )
−Removed: Cash flows used in investing activities
−Removed: Cash flows provided by financing activities
−Removed: Net (decrease) increase in cash
−Removed: $ (1,373,906 )
−Removed: Net cash used in operating activities was $0.8 million for the three months ended June 30, 2020, compared to $1.3 million for the same period a year ago.
−Removed: Net cash used in operating activities decreased mainly due to the reduction in G&A and operating costs during the three months ended June 30, 2020, offset by the increase in net loss.
−Removed: Net cash used in investing activities was $4.2 million for the three months ended June 30, 2020, compared to $0.1 million for the same period a year ago.
−Removed: The increase in net cash used in investing activities was primarily due to the $4.2 loan made to Viking during the three months ended June 30, 2020, as discussed above.
−Removed: Net cash provided by financing activities was $6.0 million for the three months ended June 30, 2020, and cash provided by financing activities was $0 for the three months ended June 30, 2019.
−Removed: The increase in net cash provided by financing activities was due to the sale of 630 shares of Series C Preferred Stock for $6 million in June 2020.
−Removed: A summary of our financing transactions, funding agreements, lending transactions and other material funding transactions can be found under “Part I – Item 1.
−Removed: Financial Statements” — “Note 1 – General”, “Note 6 – Plan of Merger and Investment In Unconsolidated Entity”, “Note 7 – Long-Term Notes Receivable”, “Note 12 – Lineal Merger Agreement and Divestiture”, and “Note 14 – Stockholders’ Equity (Deficit)”.
−Removed: Off-Balance Sheet Arrangements
−Removed: Camber does not participate in financial transactions that generate relationships with unconsolidated entities or financial partnerships, other than the Company’s 30% interest in Elysium which it held as of June 30, 2020 (25% as of March 31, 2020) as discussed herein.
+Added: The Company’s ability to sell our oil and gas production, reduction in the selling price of the Company’s oil and gas, failure of a counterparty to make required hedge payments, possible disruption of production as a result of worker illness or mandated production shutdowns, the Company’s ability to maintain compliance with loan covenants and/or refinance existing indebtedness, and access to new capital and financing.
+Added: These conditions raise substantial doubt regarding the Company’s ability to continue as a going concern.
+Added: The Company’s ability to continue as a going concern is dependent upon its ability to utilize the resources in place to generate future profitable operations, to develop additional acquisition opportunities, and to obtain the necessary financing to meet its obligations and repay its liabilities arising from business operations when they come due.
+Added: Management believes the Company will be able to continue to develop new opportunities and will be able to obtain additional funds through debt and / or equity financings to facilitate its development strategy;
+Added: however, there is no assurance of additional funding being available.
+Added: These consolidated financial statements do not include any adjustments to the recorded assets or liabilities that might be necessary should the Company have to curtail operations or be unable to continue in existence.
+Added: RESULTS OF CONTINUING OPERATIONS
+Added: The following discussion of the financial condition and results of operation of the Company for the three months ended March 31, 2022 and 2021, should be read in conjunction with the audited consolidated financial statements and the notes thereto in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.
+Added: Liquidity and Capital Resources
+Added: As of March 31, 2022, and December 31, 2021, the Company had $4,207,018 and $5,854,382 in cash holdings, respectively.
+Added: Three months ended March 31, 2022 compared to the three months ended March 31, 2021
+Added: The Company had gross revenues of $136,407 for the three months ended March 31, 2022, as compared to $65,653 for the three months ended March 31, 2022, reflecting an increase of $70,754.
+Added: This increase in revenue is a result of an increase in oil and gas realized prices in 2021.
+Added: The Company’s operating expenses decreased to $1,153,976 for the three-month period ended March 31, 2022, from $1,926,538 in the corresponding prior period.
+Added: Lease operating costs increased by $21,261 to $49,365 for the three-month period ended March 31, 2022 as compared to $28,104 for the three-month period ended March 31, 2021, due to lower realized production levels.
+Added: DD&A expense was relatively unchanged at $2,867 for the three months ended March 31, 2022 as compared to $5,043 for the three months ended March 31, 2021.
+Added: General and administrative expenses and stock-based compensation combined reflected a decrease of $791,647 to $1,101,744, when compared to $1,893,391 in the corresponding prior period.
+Added: Income (loss) from Operations
+Added: The Company generated a loss from operations for the three months ended March 31, 2022 of $(1,017,569), when compared to a loss from operations of $(1,860,885) for the three months ended March 31, 2021.
+Added: Other Income (Expense)
+Added: The Company had other (expense) of $(67,137,908) for the three months ended March 31, 2022, as compared to other (expense) of $(42,916,808) for the three months ended March 31, 2021.
+Added: This significant difference is primarily a result of the Company’s stock price and its impact on our derivatives.
+Added: Net Income (Loss)
+Added: The Company had net loss of $(68,155,477) during the three-month period ended March 31, 2022, compared with a net loss of $(51,454,687) for the three-month period ended March 31, 2021, a $16,700,790 difference primarily as a result of the items discussed above.
+Added: CRITICAL ACCOUNTING POLICIES AND ESTIMATES
+Added: We prepare our financial statements in conformity with GAAP, which requires management to make certain estimates and assumptions and apply judgments.
+Added: We base our estimates and judgments on historical experience, current trends and other factors that management believes to be important at the time the financial statements are prepared and actual results could differ from our estimates and such differences could be material.
+Added: Due to the need to make estimates about the effect of matters that are inherently uncertain, materially different amounts could be reported under different conditions or using different assumptions.
+Added: On a regular basis, we review our critical accounting policies and how they are applied in the preparation of our financial statements, as well as the sufficiency of the disclosures pertaining to our accounting policies in the footnotes accompanying our financial statements.
+Added: Described below are the most significant policies we apply in preparing our consolidated financial statements, some of which are subject to alternative treatments under GAAP.
+Added: We also describe the most significant estimates and assumptions we make in applying these policies.
+Added: See “Note 2 - Summary of Significant Accounting Policies” to our consolidated financial statements.
+Added: Oil and Gas Property Accounting
+Added: The Company uses the full cost method of accounting for its investment in oil and natural gas properties.
+Added: Under this method of accounting, all costs of acquisition, exploration and development of oil and natural gas properties (including such costs as leasehold acquisition costs, geological expenditures, dry hole costs, tangible and intangible development costs and direct internal costs) are capitalized as the cost of oil and natural gas properties when incurred.
+Added: The full cost method requires the Company to calculate quarterly, by cost center, a “ceiling,” or limitation on the amount of properties that can be capitalized on the balance sheet.
+Added: To the extent capitalized costs of oil and natural gas properties, less accumulated depletion and related deferred taxes, exceed the sum of the discounted future net revenues of proved oil and natural gas reserves, the lower of cost or estimated fair value of unproved not properties subject to amortization, the cost of properties not being amortized, and the related tax amounts, such excess capitalized costs are charged to expense.
+Added: Proved Reserves
+Added: Estimates of our proved reserves included in this report are prepared in accordance with U.S.
+Added: SEC guidelines for reporting corporate reserves and future net revenue.
+Added: The accuracy of a reserve estimate is a function of:
+Added: the quality and quantity of available data;
+Added: the interpretation of that data;
+Added: the accuracy of various mandated economic assumptions;
+Added: the judgment of the persons preparing the estimate.
+Added: Our proved reserve information included in this report was predominately based on estimates.
+Added: Because these estimates depend on many assumptions, all of which may substantially differ from future actual results, reserve estimates will be different from the quantities of oil and gas that are ultimately recovered.
+Added: In addition, results of drilling, testing and production after the date of an estimate may justify material revisions to the estimate.
+Added: In accordance with SEC requirements, we based the estimated discounted future net cash flows from proved reserves on the unweighted arithmetic average of the prior 12-month commodity prices as of the first day of each of the months constituting the period and costs on the date of the estimate.
+Added: The estimates of proved reserves materially impact depreciation, depletion, amortization and accretion (“DD&A”) expense.
+Added: If the estimates of proved reserves decline, the rate at which we record DD&A expense will increase, reducing future net income.
+Added: Such a decline may result from lower market prices, which may make it uneconomic to drill for and produce from higher-cost fields.
+Added: Asset Retirement Obligation
+Added: Asset retirement obligations (“ARO”) primarily represent the estimated present value of the amount we will incur to plug, abandon and remediate our producing properties at the projected end of their productive lives, in accordance with applicable federal, state and local laws.
+Added: We determined our ARO by calculating the present value of estimated cash flows related to the obligation.
+Added: The retirement obligation is recorded as a liability at its estimated present value as of the obligation’s inception, with an offsetting increase to proved properties.
+Added: Periodic accretion of discount of the estimated liability is recorded as accretion expense in the accompanying consolidated statements of operations.
+Added: ARO liability is determined using significant assumptions, including current estimates of plugging and abandonment costs, annual inflation of these costs, the productive lives of wells and a risk-adjusted interest rate.
+Added: Changes in any of these assumptions can result in significant revisions to the estimated ARO.
+Added: Derivative liabilities
+Added: The Series C Preferred Stock certificate of designation, or COD, contains provisions that could result in modification of the Series C Preferred Stock conversion price that is based on a variable that is not an input to the fair value of a “fixed-for-fixed” option as defined under FASB ASC Topic No.
+Added: The Series C Preferred Stock are convertible into shares of common stock at a fixed $3.25 conversion rate.
+Added: Upon conversion, the holder is entitled to dividends as if the shares had been held to maturity, which is referred to as the Conversion Premium.
+Added: The Conversion Premium may be paid in shares or cash, at the option of the Company.
+Added: If the Conversion Premium is paid in cash, the amount is fixed and not subject to adjustment.
+Added: If the Conversion Premium is paid in shares, the conversion ratio is based on a VWAP calculation based on the lowest stock price over the Measurement Period.
+Added: The Measurement Period is 30 days (or 60 days if there is a Triggering Event) prior to the conversion date and 30 days (or 60 days if there is a Triggering Event) after the conversion date.
+Added: The VWAP calculation is subject to adjustment if there is a Triggering Event and the Measurement Period is subject to adjustment in the event that the Company is in default of one or more Equity Conditions provided in the COD.
+Added: For example, the Measurement period may be extended one day for every day the Company is not in compliance with one or more of the Equity Conditions.
+Added: Trigger events are described in the designation of the Series C Preferred Stock, but include items which would typically be events of default under a debt security, including filing of reports late with the SEC.
+Added: At the conversion date, the number of shares due for the Conversion Premium is estimated based on the previous 30-day VWAP.
+Added: If the Company does not elect to pay the Conversion Premium in cash, the Company will issue all shares due for the conversion and the estimated shares due for the conversion premium.
+Added: If the VWAP calculation for the portion of the Measurement Period following the date of conversion is lower than the VWAP for the portion of the Measurement Period prior to the date of conversion, the holder will be issued additional common shares, referred to as True-Up shares.
+Added: If the VWAP calculation is higher, no True-Up shares are issued.
+Added: The Company has determined that the Series C Preferred Stock contains an embedded derivative liability relating to the Conversion Premium and, upon conversion, a derivative liability for the potential obligation to issue True-Up Shares relating to Series C shares that have been converted and the Measurement Period has not expired, if applicable.
+Added: The fair value of the derivative liability relating to the Conversion Premium for any outstanding Series C Shares is equal to the cash required to settle the Conversion Premium.
+Added: The fair value of the potential True-Up share obligation has been estimated using a binomial pricing mode and the lesser of the conversion price or the low closing price of the Company’s stock subsequent to the conversion date.
+Added: and the historical volatility of the Company’s common stock.
+Added: (See note 10)
+Added: The following tables present a range of estimates of the number of shares potentially issuable to settle future conversions of the Series C Preferred Stock outstanding at March 31, 2022, including the conversion premiums, reflecting consideration of all provisions that pertain to the computation of settlements as follows:
+Added: Estimate of Common Shares Due to Series C Pref.
+Added: Shareholders (assuming Dividends/Conversion
+Added: Premium are paid in stock as opposed to cash)
+Added: Series C Pref.
+Added: Outstanding - March 31, 2022
+Added: Assume Triggering Event
+Added: Low VWAP During Measurement Period - $0.3475
+Added: Low VWAP During Measurement Period - $0.50
+Added: Low VWAP During Measurement Period - $1.00
+Added: Conversion Price for Preferred Stock
+Added: Conversion Price for Preferred Stock
+Added: Conversion Price for Preferred Stock
+Added: VWAP during Measurement Period
+Added: VWAP during Measurement Period
+Added: VWAP during Measurement Period
+Added: Price for Calculating Conversion Premium (i.e.
+Added: 85% of VWAP less $0.10)
+Added: Price for Calculating Conversion Premium (i.e.
+Added: 85% of VWAP less $0.10)
+Added: Price for Calculating Conversion Premium (i.e.
+Added: 85% of VWAP less $0.10)
+Added: Series C Pref Shares
+Added: Series C Pref Shares
+Added: Series C Pref Shares
+Added: Face value per share
+Added: Face value per share
+Added: Face value per share
+Added: Annual Conversion Premium
+Added: Annual Conversion Premium
+Added: Annual Conversion Premium
+Added: Total conversion Premium (7 years worth of dividends)
+Added: Total conversion Premium (7 years worth of dividends)
+Added: Total conversion Premium (7 years worth of dividends)
+Added: Underlying common shares for Face Value Portion
+Added: Underlying common Shares for Face Value Portion
+Added: Underlying common shares for Face Value Portion
+Added: Underlying common shares for Conversion Premium
+Added: Underlying common shares for Conversion Premium
+Added: Underlying common shares for Conversion Premium
+Added: Total Potential Shares
+Added: Total Potential Shares
+Added: Total Potential Shares
+Added: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
+Added: As a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934, the Company is not required to provide the information under this item.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.