Item 9A. Controls and Procedures
ITEM 9A.
CONTROLS AND PROCEDURES.
Evaluation of Disclosure Controls and Procedures
As of the end of the period covered by
this report, the Company carried out an evaluation under the supervision of the Company's Chief Executive Officer and
President (principal financial officer) of the effectiveness of the design and operation of the Company's disclosure controls
and procedures pursuant to Securities Exchange Act Rules 13a - 15(e) and 15d - 15(e). Based on this evaluation, the
Company's Chief Executive Officer and President (principal financial officer) concluded that the disclosure controls and
procedures as of the end of the period covered by this report are not effective due to material weakness identified below.
- 17 -
Management's
Annual Report on Internal Control Over Financial Reporting
Limitations on Effectiveness of Controls . In
designing and evaluating our disclosure controls and procedures, management recognizes that any controls and procedures, no matter
how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition,
the design of reporting and disclosure controls and procedures must reflect the fact that there are resource constraints and that
management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs.
Evaluation of Disclosure Controls and Procedures .
Our management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in
Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934) and for the assessment of the effectiveness of internal
control over financial reporting. Our management, with the participation of our Chief Executive Officer and President (principal
financial officer), evaluated the effectiveness of our disclosure controls and procedures as of December 31, 2020. In making this
assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO)
in Internal Control — Integrated Framework (2013). The term “disclosure controls and procedures,” as defined
in Rule 13a-15 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), means controls and other
procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that
it files or submits under the Exchange Act is recorded, processed, summarized, and reported, within the time periods specified
in the SEC’s rules and forms. Reporting and disclosure controls and procedures include, without limitation, controls and
procedures designed to ensure that information required to be reported and disclosed by a company in the reports that it files
or submits under the Exchange Act is accumulated and communicated to management, including our principal executive and principal
financial officers, as appropriate to allow timely decisions regarding required reporting figures and disclosures.
Based on our evaluation, our Chief Executive Officer
and President (principal financial officer) concluded that, as of December 31, 2020, our reporting and disclosure controls and
procedures were not effective at a reasonable assurance level as we do not have sufficient resources in our accounting function,
which restricts the Company’s ability to gather, analyze and properly review information related to financial reporting in
a timely manner. In addition, due to our size and nature, segregation of all conflicting duties may not always be possible and
may not be economically feasible. In the first quarter of 2021, the Company engaged a financial consultant to assist with the evaluation
of its disclosure controls and procedures. In connection with such engagement, our management had already concluded that the Company’s
accounting resources became taxed during certain acquisition activities and the Company should hire additional knowledgeable accounting
personnel, which the Company believes will assist with properly segregating duties and timely analyzing and reviewing information
related to financial reporting. Our management will continue to work with this financial consultant and perform additional analysis
and other procedures to help address the material weakness described above.
Notwithstanding the assessment that our internal control
over financial reporting was not effective and that there is a material weakness as identified herein, we believe that our consolidated
financial statements contained in this Annual Report on Form 10-K fairly present our consolidated financial position, results of
operations and cash flows for the periods covered thereby in all material respects.
Changes on Internal Control over Financial
Reporting
There was no change in the Company's internal
control over financial reporting identified in connection with the Company's evaluation of disclosure controls and procedures which
occurred during the Company's last fiscal quarter (the fourth fiscal quarter in the case of an annual report) that has materially
affected or that is reasonably likely to materially affect the Company's internal control over financial reporting.
ITEM 9B. OTHER INFORMATION.
None.
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.
The following lists the directors and executive
officers of the Company:
Name
Age
Position
Thomas Pritchard
59
Director and Chief Executive Officer
Michael R. Morrisett
57
Director and President
Anthony N. Kamin
60
Director and Chairman of the Board
_________________
Directors hold office until their successors
are elected by the stockholders of the Company and qualified. Executive officers serve at the pleasure of the Board of Directors.
Thomas Pritchard
Thomas Pritchard co-founded Pritchard Griffin
Advisors (“PGA”) in 2015 to serve the unique investment banking needs of the energy sector, including upstream, midstream,
downstream and renewables. Prior to PGA, he formed Pritchard Energy Advisors, LLC in 2014. From 2012 to 2014, Mr. Pritchard served as Managing Director of the
Energy Investment Banking division of Imperial Capital. Prior to this role, Mr. Pritchard served as CEO and Managing Director of
Pritchard Capital Partners, which he founded in 2001 and later sold majority ownership in 2011. Over a period of ten years, Pritchard
Capital Partners participated in raising over $15 billion in capital for firms in the oil and gas industry and provided trading
and research services annually to over 150 energy companies. In 1997, Mr. Pritchard co-founded Offshore Tool and Energy, Inc.,
an oilfield services company that was sold in 2001. He began his professional career in 1984 with Drexel Burnham Lambert, and later
held key roles at Bear Stearns, Jefferies and Johnson Rice. Mr. Pritchard earned his undergraduate degree in Geology from Washington
and Lee University.
- 18 -
Michael R. Morrisett
Mr. Morrisett has served as a director of the Company
and as the Company's President since January 19, 2015. Mr. Morrisett has over 25 years of experience in investment banking
and considerable experience in the management of non-operated oil and gas operations. From April 2014 to May 2017, Mr.
Morrisett served as the Chief Financial Officer and is currently a Director of a privately held media and technology portfolio
company based in San Francisco, California. From November 2012 to January 2018 Mr. Morrisett served Total Energy Partners Funds,
an investment fund engaged in the ownership of non-operated oil and gas working interests, in several capacities, including as
a partner. Prior to 2013, Mr. Morrisett served in various executive capacities at other investment banking firms and
oil and gas concerns.
Anthony N. Kamin
Anthony N. Kamin
serves as the President of Eastwood Investment Management (EIM), which he founded in 2001. EIM is a multi-strategy, multi-asset
class family office which has been an active investor in energy and resource companies. Mr. Kamin is the Founder and Executive
Chairman of Clean Plate Restaurants Inc. He was a Venture Partner with Venture Strategy Partners from 1998 to 2003 helping launch
its venture operations. Mr. Kamin received a Master’s Degree from Yale University in international relations with a concentration
in international law in 1985.
Identification of Audit Committee; Audit
Committee Financial Expert
As of December 31, 2020, the Company had not
established any committees (including an audit committee) because of the small size of its Board of Directors. As such, the
Company does not have an audit committee or an audit committee financial expert serving on such committee. As of December
31, 2020, the entire Board of Directors essentially serve as the Company's audit committee.
Code of Ethics
The Company has adopted a Code of Ethics that
applies to all of the Company's directors and employees, including the Company's principal executive officer, principal financial
officer and principal accounting officer or persons performing similar functions. The Company undertakes to provide any person
without charge, upon request, a copy of the Code of Ethics. Requests may be directed to Empire Petroleum Corporation, 2200
South Utica Place, Suite 150, Tulsa Oklahoma, 74114, or by calling (539) 444-8002.
Section 16(a) Beneficial Ownership Reporting
Compliance
Section 16(a) of the Securities Exchange Act
of 1934, as amended, requires the Company's directors, executive officers, and persons who beneficially own more than 10 percent
of a registered class of the Company's equity securities, to file with the SEC initial reports of ownership and reports of changes
in ownership of Common Stock and other equity securities of the Company.
Officers, directors and greater than ten percent
stockholders are required by SEC regulation to furnish the Company with copies of all Section 16(a) forms they file.
Based solely on review of the copies of such
reports furnished to the Company and any written representations that in other reports were required during the year ended December
31, 2020, to the Company's knowledge, all Section 16(a) filing requirements applicable to its officers, directors and greater than
10% beneficial owners during the year ended December 31, 2020 were complied with on a timely basis.
- 19 -
ITEM 11. EXECUTIVE COMPENSATION.
The
Board of Directors does not have a Compensation Committee.
Executive
Compensation
The
following table set forth certain information regarding compensation of the Company's named executive officers.
Name and Principal Position
Year
Salary ($)
Bonus ($)
Stock Awards ($)
Option
Awards ($) 1
Non-Equity Incentive Plan Compensation ($)
All Other Compensation ($)
Total Compensation ($)
Thomas Pritchard
2020
$ 226,667 2
$ 287,750 3
$ —
$ 779,800
$ —
$ 174,900 4
$ 1,469,117
Chief Executive Officer
2019
219,950
22,500
—
812,500
—
—
1,054,950
Michael Morrisett
2020
226,667 2
287,750 3
—
779,800
—
174,900 4
1,469,117
President
2019
215,950
22,500
—
812,500
—
—
1,050,950
Garry Smith
2020
100,000 5
10,000
—
272,930
—
—
382,930
Controller
2019
—
—
—
—
—
—
—
_______________________
1 For information on the assumptions used in the valuation of these awards, see Note 11 included in the Notes to Consolidated Financial
Statements included in this Annual Report on Form 10-K.
2 The current
salary of both Mr. Pritchard and Mr. Morrisett is $250,000 per year.
3 $113,759
of this amount was a bonus for 2019 performance paid in 2020, and $174,000 of this amount was a bonus for 2020 performance, but
will be paid over time in fiscal year 2021 subject to the Company having sufficient funds.
4 This amount is for
the extension of warrants described immediately below this table. For information on the assumptions used in the valuation of
these extensions, see Note 10 included in the Notes to Consolidated Financial Statements included in this Annual Report on
Form 10-K.
5 Mr. Smith’s
current salary is $190,000 per year. This amount represents payment for a partial year.
As
of December 31, 2020, none of the named executive officers had employment contracts.
On
December 31, 2020, warrant certificates issued to Mr. Pritchard and Mr. Morrisett pursuant to which each such named executive
officer has the right to acquire 500,000 shares of the Company’s common stock at an exercise price of $0.25 per share were
extended so that such warrant certificates can be exercised on or before April 2, 2029 to make such grants consistent with the
2019 Stock Plan.
On
December 31, 2020, each of Mr. Pritchard and Mr. Morrisett were issued options to acquire 2,000,000 shares of the Company’s
common stock at an exercise price of $0.35 per share under the 2019 Stock Plan.
- 20 -
Outstanding
Equity Awards at December 31, 2020
The
following table set forth certain information regarding outstanding equity awards of the Company's named executive officers.
Option
and warrant awards
Name
Number
of securities underlying unexercised options and warrants (#) exercisable
Number
of securities underlying unexercised options and warrants (#) unexercisable
Equity
incentive plan awards: Number of securities underlying unexercised unearned options and warrants (#)
Option / warrant
Exercise
price ($)
Option / warrant
expiration date
Thomas
Pritchard
Options
1,875,000
625,000 1
—
$0.33
4/2/2029
Options
2,000,000
—
—
0.35
12/31/2030
Warrants
500,000
—
—
0.25
4/2/2029
Michael
Morrisett
Options
1,875,000
625,000 1
—
0.33
4/2/2029
Options
2,000,000
—
—
0.35
12/31/2030
Warrants
500,000
—
—
0.25
4/2/2029
Garry
Smith
Options
700,000
—
—
0.35
12/31/2030
_______________________
1
The vest date is April 2, 2021.
As
of December 31, 2020, the Company did not have any plan that provides for the payment of retirement benefits to named executive
officers or benefits to a named executive officer in connection with the resignation, retirement or other termination of such
named executive officer or a change in control of the registrant.
Director
Compensation
The
Board of Directors does not have a Compensation Plan. From time to time in the past, the Company has compensated Board members
for service through the issuance of warrants or options. On December 31, 2020, Mr. Kamin was issued options to acquire 300,000
shares of the Company’s common stock at an exercise price of $0.35 per share under the 2019 Stock Plan. For further information
on the assumptions used in the valuation of this award, see Note 11 included in the Notes to Consolidated Financial Statements
included in this Annual Report on Form 10-K.
- 21 -
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.
Securities Authorized for Issuance under
Equity Compensation Plans
On April 3, 2019, the Board of Directors of
the Company adopted the Empire Petroleum Corporation 2019 Stock Option Plan (the "Stock Option Plan"). The total number
of shares of common stock that may be issued pursuant to stock options under the Stock Option Plan is 10,000,000. Further, on April
3, 2019, the Company granted Mr. Pritchard and Mr. Morrissett each, options to purchase 2,500,000 shares of common stock of the
Company at an exercise price of $0.33 per share. On December 31, 2020 the Company granted certain members of management and a member
of the Board of Directors options to purchase 5,000,000 shares of common stock of the Company at an exercise price of $0.35 per
share.
The following table provides certain information
relating to the 2019 Stock Option Plan as of December 31, 2020:
(a)
(b)
(c)
Number of securities
remaining available
for future
Number of securities
issuance under
to be issued upon
Weighted-average
equity compensation
exercise of
exercise price of
plans (excluding
outstanding options
outstanding options
securities reflected
Plan Category
and rights
and rights
in column (a)
Equity compensation plans
not approved by security
holders
10,000,000
$0.34
—
Total
10,000,000
—
- 22 -
Security Ownership of Certain Beneficial Owners and Management
The following table sets forth information
regarding the beneficial ownership of our Common Stock as of March 30, 2021 for:
* each person who is known to own beneficially
more than 5% of our outstanding Common Stock;
* each of our executive officers and directors;
and
* all executive officers and directors as
a group.
The percentage of beneficial ownership for
the following table is based on 57,515,919 shares of Common Stock outstanding as of March 31, 2021.
Unless otherwise indicated below, to the Company's
knowledge, all persons and entities listed below have sole voting and investment power over their shares of Common Stock.
Security Ownership of Certain Beneficial
Owners
Amount and nature of
Name and address of beneficial owner
beneficial ownership
Percent of class (1)
Puckett Land Company
5460 S. Quebec St., Suite 250
Greenwood Village, CO 80111
5,000,000
8.69%
Phil
E. Mulacek
25025
I-45 North, Suite 420
The
Woodlands, Texas 77380
13,694,185
(2)
23.58%
(1) The percentage ownership for
each person is calculated in accordance with the rules of the SEC, which provide that any shares a person is deemed to beneficially
own by virtue of having a right to acquire shares upon the conversion of options or other rights are considered outstanding solely
for purposes of calculating such person's percentage ownership.
(2) The total includes
548,000 shares of common stock issuable upon the exercise of a warrant at an exercise price of $0.50 per share.
Security Ownership of Management
Amount
and nature of
Name
and address of beneficial owner
beneficial
ownership
Percent
of class (1)
Michael R. Morrisett
6,068,128 (2)
9.80%
Director and President
2200 South Utica Place, Suite 150
Tulsa, Oklahoma 74114
Anthony Kamin
5,498,114 (3)
8.91%
Director
2200
South Utica Place, Suite 150
Tulsa,
Oklahoma 74114
Thomas
Pritchard
Director
and Chief Executive Officer
4,468,333 (4)
7.22%
2200
South Utica Place, Suite 150
Tulsa,
Oklahoma 74114
All current directors and executive officers
as a group (3 persons)
16,034,575 (5)
22.77%
- 23 -
(1) The percentage ownership for
each person is calculated in accordance with the rules of the SEC, which provide that any shares a person is deemed to beneficially
own by virtue of having a right to acquire shares upon the conversion of options or other rights are considered outstanding solely
for purposes of calculating such person's percentage ownership.
(2) The total
includes 500,000 shares of common stock issuable upon the exercise of a warrant at an exercise price of $0.25 per share and options
to purchase 3,875,000 shares of common stock at an exercise price of $0.33 and $0.35 per share.
(3) The total
includes 500,000 shares of common stock issuable upon the exercise of a warrant at $0.15 per share, 2,500,000 shares of
common stock issuable upon the exercise of a warrant at an exercise price of $0.25 per share and options to purchase 300,000
shares of common stock at an exercise price of $0.35 per share and 428,571 shares of common stock issuable upon the exercise of
a warrant at an exercise price of $0.50 per share.
(4) The total
includes 500,000 shares of common stock issuable upon the exercise of a warrant at $0.25 per share and options to purchase 3,875,000
shares of common stock at an exercise price of $0.33 and $0.35 per share.
(5) The total includes
4,000,000 shares of common stock issuable upon the exercise of warrants and 8,050,000 options to purchase common stock .
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
Director Independence
Because of the small size of the Company's
Board of Directors, the Company has not established any committees. Rather, the entire Board acts as, and performs the same
functions as, the audit committee, compensation committee and nominating committee, as necessary. Mr. Morrisett is not considered
"independent" within the meaning of Rule 5605(a)(2) of the NASDAQ listing standards.
ITEM 14.
PRINCIPAL ACCOUNTING FEES AND SERVICES.
The following is a summary of the fees billed
or to be billed to the Company by HoganTaylor LLP, the Company's independent registered public accounting firm, for professional
services rendered for the fiscal years ended December 31, 2019 and December 31, 2018:
Fee Category
Fiscal 2020 Fees
Fiscal 2019 Fees
Audit Fees (1)
$ 210,000
$ 145,000
Audit - Related Fees (2)
2,500
25,000
Tax Fees
—
—
All Other Fees (3)
—
—
Total Fees
$ 212,500
$ 170,000
(1) Audit Fees consist of aggregate
fees billed for professional services rendered for the audit of the Company's annual financial statements and review of the interim
financial statements included in quarterly reports or services that are normally provided by the independent registered public
accounting firm in connection with statutory and regulatory filings or engagements for the years ended December 31, 2020 and December
31, 2019, respectively.
(2) Audit-Related fees consist of aggregate
fees billed for assurance and related services that are reasonably related to the performance of the audit or review of our financial
statements and are not reported under "Audit Fees." These include work performed for 8K/A filings.
(3) All Other Fees consist of aggregate
fees billed for products and services provided by HoganTaylor LLP, other than those disclosed above.
The entire Board of Directors of the Company
is responsible for the appointment, compensation and oversight of the work of the independent registered public accounting firm
and approves in advance any services to be performed by the independent registered public accounting firm, whether audit-related
or not. The entire Board of Directors reviews each proposed engagement to determine whether the provision of services is
compatible with maintaining the independence of the independent registered public accounting firm. All of the fees shown
above were pre-approved by the entire Board of Directors.
- 24 -
PART IV
ITEM 15. EXHIBITS
AND FINANCIAL STATEMENT SCHEDULES.
(a) (1) Financial Statements
The financial statements under this item are
included in Item 8 of Part II.
(2) Schedules
NONE
(3) Exhibits
Exhibit No.
Description
2.1
Purchase and Sale Agreement dated as
of February 15, 2019, by and between EnergyQuest and Empire North Dakota LLC (incorporated herein by reference to Exhibit 2.1 to
the Company’s Form 8-K dated February 27, 2019, which was filed on March 5, 2019).
2.2
Purchase and Sale Agreement dated as of April 6, 2020, by and between Pardus Oil & Gas, LLC and Pardus Oil & Gas Operating GP, LLC and Empire Texas LLC (incorporated herein by reference to Exhibit 2.1 to the Company’s Form 8-K dated April 6, 2020, which was filed on April 10, 2020).
3.1
Articles of Incorporation of the Company, as amended (incorporated herein by reference to Exhibit 3.1 of the Company's Form 10-QSB for the period ended September 30, 1995, which was filed November 6, 1995).
3.2
Certificate of Amendment to Certificate of Incorporation (incorporated herein by reference to Exhibit 3.1 to the Company's Form 8-K dated May 31, 2012, which was filed on June 1, 2012).
3.3
Bylaws of the Company (incorporated herein by reference to Exhibit 3.2 of the Company's Form 10-QSB for the period ended March 31, 1998, which was filed May 15, 1998).
4.2
Description of the Common Stock of Empire Petroleum
Corporation Registered Under Section 12 of the Securities Exchange Act of 1934 (submitted herewith).
10.1
Empire Petroleum Corporation 2019 Stock Option
Plan (incorporated herein by reference to Exhibit 10.1 to the Company's Form 8-K dated April 3, 2019, which was filed on April
9, 2019).
10.2
Form of Non-Qualified Stock Option Award Agreement
(incorporated herein by reference to Exhibit 10.2 to the Company's Form 8-K dated April 3, 2019, which was filed on April 9, 2019).
10.3
Senior Revolver Loan Agreement dated as of
September 20, 2018 by and between Empire Louisiana, LLC and CrossFirst Bank (incorporated herein by reference to Exhibit 10.1 of
the Company's Form 8-K dated September 20, 2018 filed on September 25, 2018).
10.4
First Amendment to Senior Revolver Loan Agreement,
dated as of March 27, 2019, by and between Empire Louisiana LLC, Empire North Dakota LLC and CrossFirst Bank (incorporated herein
by reference to Exhibit 10.1 to the Company’s Form 8-K dated March 27, 2019, which was filed on April 2, 2019).
10.5
Securities Purchase Agreement dated as of August 6, 2020, by and
between Empire Petroleum Corporation and Petroleum Independent & Exploration LLC (incorporated herein by reference to Exhibit
10.1 to the Company’s Form 8-K dated August 6, 2020, which was filed on August 11, 2020).
10.6
Common Share Warrant Certificate No. PIE-1 dated August 6, 2020
(incorporated herein by reference to Exhibit 10.2 to the Company’s Form 8-K dated August 6, 2020, which was filed on August
11, 2020).
- 25 -
10.7
Common Share Warrant Certificate No. PIE-2 dated August 6, 2020
(incorporated herein by reference to Exhibit 10.3 to the Company’s Form 8-K dated August 6, 2020, which was filed on August
11, 2020).
10.8
Common Share Warrant Certificate No. PIE-3 dated August 6, 2020
(incorporated herein by reference to Exhibit 10.4 to the Company’s Form 8-K dated August 6, 2020, which was filed on August
11, 2020).
10.9
Common Share Warrant Certificate No. PIE-4 dated August 6, 2020
(incorporated herein by reference to Exhibit 10.5 to the Company’s Form 8-K dated August 6, 2020, which was filed on August
11, 2020).
10.10
Loan Agreement dated as of August 6, 2020, by and between Empire
Texas LLC and Petroleum Independent & Exploration LLC (incorporated herein by reference to Exhibit 10.6 to the Company’s
Form 8-K dated August 6, 2020, which was filed on August 11, 2020).
10.11
Second Amendment to Senior Revolver Loan Agreement, dated as of
June 30, 2020, by and between Empire Louisiana LLC, Empire North Dakota LLC and CrossFirst Bank (incorporated herein by reference
to Exhibit 10.1 to the Company’s Form 8-K dated September 30, 2020, which was filed on October 6, 2020).
10.12
Third Amendment to Senior Revolver Loan Agreement, dated as of
December 31, 2020, by and between Empire Louisiana LLC, Empire North Dakota LLC and CrossFirst Bank (incorporated herein by reference
to Exhibit 10.1 to the Company’s Form 8-K dated March 10, 2021, which was filed on March 15, 2021).
10.13
Letter Agreement dated as of March 11, 2021 by and between Empire Petroleum Corporation and Petroleum Independent & Exploration LLC (incorporated herein by reference to Exhibit 10.2 to the Company’s Form 8-K dated March 10, 2021, which was filed on March 15, 2021).
31.1
Rule 13a – 14(a)/15d – 14(a) Certification of Thomas Pritchard, Chief Executive Officer (submitted herewith).
31.2
Rule 13a – 14(a)/15d – 14(a) Certification of Michael R. Morrisett, principal financial officer (submitted herewith).
32.1
Section 1350 Certification of Thomas Pritchard, Chief Executive Officer (submitted herewith).
32.2
Section 1350 Certification of Michael R. Morrisett, principal financial officer (submitted herewith).
101
Financial Statements for XBRL format (submitted herewith).
- 26 -
SIGNATURES
Pursuant to the requirements of Section 13
or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.
Empire Petroleum Corporation
Date: March 31, 2021
By:
/s/ Michael R. Morrisett
Name: Michael R. Morrisett
Title: President
Pursuant to the requirements of the Securities
Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities
and on the dates indicated.
Signature
Title
Date
/s/ Thomas Pritchard
Director and Chief Executive Officer
March 31, 2021
THOMAS PRITCHARD
/s/ Michael R. Morrisett
Director and President
March 31, 2021
MICHAEL R. MORRISETT
(principal financial officer)
/s/ Anthony J. Kamin
Director and Chairman of the Board
March 31, 2021
ANTHONY J. KAMIN
- 27 -
EXHIBIT INDEX
Exhibit
No.
Description
2.1
Purchase
and Sale Agreement dated as of February 15, 2019, by and between EnergyQuest and Empire North Dakota LLC (incorporated herein
by reference to Exhibit 2.1 to the Company’s Form 8-K dated February 27, 2019, which was filed on March 5, 2019).
2.2
Purchase
and Sale Agreement dated as of April 6, 2020, by and between Pardus Oil & Gas, LLC and Pardus Oil & Gas Operating
GP, LLC and Empire Texas LLC (incorporated herein by reference to Exhibit 2.1 to the Company’s Form 8-K dated April
6, 2020, which was filed on April 10, 2020).
3.1
Articles of Incorporation
of the Company, as amended (incorporated herein by reference to Exhibit 3.1 of the Company's Form 10-QSB for the period ended
September 30, 1995, which was filed November 6, 1995).
3.2
Certificate
of Amendment to Certificate of Incorporation (incorporated herein by reference to Exhibit 3.1 to the Company's Form 8-K dated
May 31, 2012, which was filed on June 1, 2012).
3.3
Bylaws of the Company (incorporated herein by reference to Exhibit 3.2 of the Company's Form 10-QSB for the period ended March 31, 1998, which was filed May 15, 1998).
4.2
Description of the Common Stock of Empire Petroleum Corporation Registered Under Section 12 of the Securities Exchange Act of 1934 (submitted herewith).
10.1
Empire
Petroleum Corporation 2019 Stock Option Plan (incorporated herein by reference to Exhibit 10.1 to the Company's Form 8-K dated
April 3, 2019, which was filed on April 9, 2019).
10.2
Form
of Non-Qualified Stock Option Award Agreement (incorporated herein by reference to Exhibit 10.2 to the Company's Form 8-K
dated April 3, 2019, which was filed on April 9, 2019).
10.3
Senior
Revolver Loan Agreement dated as of September 20, 2018 by and between Empire Louisiana, LLC and CrossFirst Bank (incorporated
herein by reference to Exhibit 10.1 of the Company's Form 8-K dated September 20, 2018 filed on September 25, 2018) .
10.4
First
Amendment to Senior Revolver Loan Agreement, dated as of March 27, 2019, by and between Empire Louisiana LLC, Empire North
Dakota LLC and CrossFirst Bank (incorporated herein by reference to Exhibit 10.1 to the Company’s Form 8-K dated March
27, 2019, which was filed on April 2, 2019) .
10.5
Securities
Purchase Agreement dated as of August 6, 2020, by and between Empire Petroleum Corporation and Petroleum Independent &
Exploration LLC (incorporated herein by reference to Exhibit 10.1 to the Company’s Form 8-K dated August 6, 2020, which
was filed on August 11, 2020) .
10.6
Common
Share Warrant Certificate No. PIE-1 dated August 6, 2020 (incorporated herein by reference to Exhibit 10.2 to the Company’s
Form 8-K dated August 6, 2020, which was filed on August 11, 2020).
10.7
Common
Share Warrant Certificate No. PIE-2 dated August 6, 2020 (incorporated herein by reference to Exhibit 10.3 to the Company’s
Form 8-K dated August 6, 2020, which was filed on August 11, 2020) .
10.8
Common
Share Warrant Certificate No. PIE-3 dated August 6, 2020 (incorporated herein by reference to Exhibit 10.4 to the Company’s
Form 8-K dated August 6, 2020, which was filed on August 11, 2020).
10.9
Common
Share Warrant Certificate No. PIE-4 dated August 6, 2020 (incorporated herein by reference to Exhibit 10.5 to the Company’s
Form 8-K dated August 6, 2020, which was filed on August 11, 2020) .
- 28 -
10.10
Loan
Agreement dated as of August 6, 2020, by and between Empire Texas LLC and Petroleum Independent & Exploration LLC (incorporated
herein by reference to Exhibit 10.6 to the Company’s Form 8-K dated August 6, 2020, which was filed on August 11, 2020).
10.11
Second
Amendment to Senior Revolver Loan Agreement, dated as of June 30, 2020, by and between Empire Louisiana LLC, Empire North
Dakota LLC and CrossFirst Bank (incorporated herein by reference to Exhibit 10.1 to the Company’s Form 8-K dated September
30, 2020, which was filed on October 6, 2020) .
10.12
Third
Amendment to Senior Revolver Loan Agreement, dated as of December 31, 2020, by and between Empire Louisiana LLC, Empire North
Dakota LLC and CrossFirst Bank (incorporated herein by reference to Exhibit 10.1 to the Company’s Form 8-K dated March
10, 2021, which was filed on March 15, 2021).
10.13
Letter
Agreement dated as of March 11, 2021 by and between Empire Petroleum Corporation and Petroleum Independent & Exploration
LLC (incorporated herein by reference to Exhibit 10.2 to the Company’s Form 8-K dated March 10, 2021, which was filed
on March 15, 2021).
31.1
Rule 13a –
14(a)/15d – 14(a) Certification of Thomas Pritchard, Chief Executive Officer (submitted herewith).
31.2
Rule 13a – 14(a)/15d – 14(a) Certification
of Michael R. Morrisett, principal financial officer (submitted herewith).
32.1
Section 1350 Certification of Thomas Pritchard,
Chief Executive Officer (submitted herewith).
32.2
Section 1350 Certification of Michael R. Morrisett,
principal financial officer (submitted herewith).
101
Financial Statements for XBRL format (submitted
herewith).
- 29 -
EMPIRE PETROLEUM CORPORATION
CONSOLIDATED FINANCIAL STATEMENTS
CONTENTS
Page No.
Report of Independent Registered Public Accounting Firm
31
Consolidated Balance Sheets as of December 31, 2020 and 2019
34
Consolidated Statements of Operations for the years ended December 31, 2020 and 2019
35
Consolidated Statements of Changes in Stockholders' Equity (Deficit) for the years ended December 31, 2020 and 2019
36
Consolidated Statements of Cash Flows for the years ended December 31, 2020 and 2019
37
Notes to Consolidated Financial Statements
38
- 30 -
REPORT OF INDEPENDENT REGISTERED PUBLIC
ACCOUNTING FIRM
To
the Stockholders and the Board of Directors
of
Empire Petroleum Corporation
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheets of Empire Petroleum Corporation (the Company) as of December 31,
2020 and 2019, the related consolidated statements of operations, stockholders' equity and cash flows for the years then ended,
and the related notes to the consolidated financial statements (collectively, the financial statements). In our opinion, the financial
statements present fairly, in all material respects, the financial position of the Company as of December 31, 2020 and 2019,
and the results of their operations and their cash flows for the years then ended, in conformity with accounting principles generally
accepted in the United States of America.
Going
Concern
The
accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed
in Note 1 to the financial statements, the Company has incurred significant losses since inception. The Company's ability to continue
as a going concern is dependent upon the existence, discovery, and development of economically recoverable oil and gas reserves
and is dependent upon the Company obtaining necessary financing to carry out its exploration and development program. This raises
substantial doubt about the Company's ability to continue as a going concern. Management's plans in regard to these matters also
are described in Note 1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis
for Opinion
These
financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight
Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error
or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial
reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not
for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly,
we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due
to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test
basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the
accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of
the financial statements. We believe that our audits provide a reasonable basis for our opinion.
- 31 -
Critical
Audit Matters
The
critical audit matters communicated below are matters arising from the current period audit of the financial statements that was
communicated or required to be communicated to the board of directors and that: (1) relate to accounts or disclosures that are
material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication
of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not,
by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts
or disclosures to which they relate.
Proved
Oil and Natural Gas Properties – Oil and Natural Gas Reserve Quantities and Future Cash Flows Used to Determine Depletion
and to Assess Impairment
Critical
Audit Matter Description
As
discussed in Note 2 to the financial statements, the Company's proved oil and natural gas properties are depleted using the units-of-production
method based on the Company's oil and natural gas reserves and are evaluated for impairment by comparison to the future net cash
flows of the underlying oil and natural gas reserves. The Company's oil and natural gas reserve quantities and the related future
net cash flows required management to make significant estimates and assumptions. As a result of changing market conditions and
commodity prices, assumptions can change from period to period, causing the estimates of proved reserves to change. The Company
utilizes a petroleum engineering firm to estimate oil and natural gas reserves using generally accepted methods, calculation procedures
and engineering data. Changes in these assumptions or engineering data could have a significant impact on the amount of depletion
and any proved oil and natural gas property impairment. The proved oil and natural gas properties balance was $7,563,001 as of
December 31, 2020, net of accumulated depreciation, depletion, amortization, and impairment. Related depreciation, depletion,
and amortization expense was $3,118,019 and impairment expense was $8,671,303 for the year ended December 31, 2020.
Given
the significant judgments made by management, performing audit procedures to evaluate the Company's oil and natural gas reserve
quantities and the related net cash flows including management's estimates and assumptions required a high degree of auditor judgment
and an increased extent of effort.
How
the Critical Audit Matter Was Addressed in the Audit
Our
audit procedures to address management's significant judgments and assumptions related to oil and natural gas reserve quantities
and estimates of the future net cash flows included the following, among others:
• Evaluated
the experience, qualifications and objectivity of management's expert, including the
methodologies and calculation procedures used to estimate oil and natural gas reserves.
• Evaluated
forecasted production by comparing to historical production and decline rates.
• Assessed
management's estimated oil and natural gas prices by:
• Evaluated
the methodology used by management for development of the oil and natural gas prices
used for assessing impairment and compared the estimated prices to an independently determined
range of prices, including published forward pricing indices and third-party industry
sources.
• Compared
prices used in the determination of reserve quantities and the depletion calculation
to average historical prices.
• Compared
the historical realized price differentials incorporated in the future oil and natural
gas prices.
• Evaluated
future operating and capital costs used to estimate future cash flows by comparing them
to historical cost data.
- 32 -
Going
Concern Assessment
Critical
Audit Matter Description
As
described further in Note 1 to the consolidated financial statements, the Company has incurred net losses each year from inception
through December 31, 2020, and has negative working capital as of December 31, 2020. The Company determined these, and other factors,
raised substantial doubt as to the Company's ability to continue as a going concern one year from the issuance date of the consolidated
financial statements. In making this determination, management prepared a short-term cash flow projection. Management used significant
assumptions in preparing the short-term cash flow projection, which included expected operating costs and financing obligations.
The
principal considerations for our determination that the evaluation of management's going concern assessment was a critical audit
matter are the significant judgment and subjectivity inherent in the Company's future cash flow and debt compliance projections
and a high degree of auditor judgment in evaluating management's forecasts for at least the next 12 months.
How
the Critical Audit Matter Was Addressed in the Audit
Our
audit procedures related to the evaluation of management's forecasted future cash flow projections and going concern assessment
included the following, among others:
Assessed
the overall reasonableness of the Company's future cash flow projections, including significant assumptions utilized by the Company.
Compared
January and February 2021 actual operating results to forecasted amounts to determine overall accuracy of future operating cash
flow projections.
Reviewed
debt covenants and management projections of debt covenant compliance during 2021.
Evaluated
the adequacy of the Company's financial statement disclosures.
/s/
HoganTaylor LLP
We
have served as the Company's auditor since 2003.
Tulsa,
Oklahoma
March
31, 2021
- 33 -
EMPIRE PETROLEUM CORPORATION
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2020 AND 2019
2020
2019
ASSETS
Current Assets:
Cash
$ 157,695
$ —
Accounts
Receivable
1,251,634
982,814
Inventory
531,309
476,305
Prepaids
281,895
247,718
Total Current Assets
2,222,533
1,706,837
Property and equipment:
Oil
and Natural Gas Properties, Successful Efforts
22,711,445
12,660,457
Less:
Accumulated Depreciation, Depletion and Impairment
(15,148,444 )
(3,365,340 )
7,563,001
9,295,117
Other
Property and Equipment, net of $33,159 and $1,830 Accumulated Depreciation in 2020 and 2019, respectively
662,017
12,626
Total
Property and Equipment, net
8,225,018
9,307,743
Utility
and Other Deposits
802,050
—
Total
Assets
$ 11,249,601
$ 11,014,580
LIABILITIES
AND STOCKHOLDERS' DEFICIT
Current Liabilities:
Accounts
Payable
$ 1,937,743
$ 1,025,585
Accrued
Expenses
2,697,831
1,103,916
Unrealized
Loss on Derivative Instruments
5,749
11,861
Contingent
Payment (see Note 4)
40,000
—
Current
Portion of Lease Liability
89,769
—
Current
Portion of Long-term Notes Payable
1,301,618
96,704
Total Current Liabilities
6,072,710
2,238,066
Long
Term Portion of Unrealized Loss on Derivative Instruments
—
211,771
Long-Term
Notes Payable
7,719,703
7,715,118
Long
Term Lease Liability
534,009
—
Asset
Retirement Obligations
15,364,217
5,788,280
Total Liabilities
29,690,639
15,953,235
Stockholders' Equity
(Deficit):
Common
Stock - $.001 Par Value 150,000,000 Shares Authorized,
24,892,277
and 20,367,277 Shares Issued and Outstanding, Respectively
24,892
20,367
Additional
Paid-in Capital
22,152,451
18,823,926
Accumulated
Deficit
(40,618,381 )
(23,782,948 )
Total
Stockholders' Equity (Deficit)
(18,441,038 )
(4,938,655 )
Total
Liabilities and Stockholders' Equity (Deficit)
$ 11,249,601
$ 11,014,58 0
See accompanying notes to consolidated
financial statements
- 34 -
EMPIRE PETROLEUM CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
Years Ended December 31, 2020 and 2019
2020
2019
Revenue:
Oil
and Gas Sales
$ 5,988,963
$ 5,825,446
Net
Realized and Unrealized Gain on Derivatives
1,738,871
33,643
Total Revenue
7,727,834
5,859,089
Costs and Expenses:
Operating
4,871,755
4,337,649
Taxes
- Production
346,101
379,604
Depletion,
Depreciation & Amortization
3,118,019
3,351,643
Impairment
of Oil and Natural Gas Properties
8,671,303
—
Accretion
of Asset Retirement Obligation
929,858
306,301
General
and Administrative
7,373,804
3,634,887
Total
Cost and Expenses
25,310,840
12,010,084
Operating Loss
(17,583,006 )
(6,150,995 )
Other Income and (Expense):
Gain
on Sale of Assets
1,268,760
—
Interest
Expense
(521,187 )
(503,607 )
Net
Loss
$ (16,835,433 )
$ (6,654,602 )
Net Loss per Common Share,
Basic & Diluted
$ (0.74 )
$ (0.33 )
Weighted Average Number
of Common Shares Outstanding,
Basic
& Diluted
22,708,030
19,867,27 7
See accompanying notes to consolidated financial
statements
- 35 -
EMPIRE PETROLEUM CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS'
EQUITY (DEFICIT)
Years ended December 31, 2020 and 2019
(UNAUDITED)
Additional
Common
Stock
Paid-In
Accumulated
Shares
Par
Value
Capital
Deficit
Total
Balances,
December 31, 2018
17,345,609
$ 17,345
$ 16,960,818
$ (17,128,346 )
$ (150,183 )
Net
Loss
—
—
—
(6,654,602 )
(6,654,602 )
Shares,
Options, Warrants
and
Conversion Features Issued
3,021,668
3,022
1,863,108
—
1,866,130
Balances, December
31, 2019
20,367,277
$ 20,367
$ 18,823,926
$ (23,782,948 )
$ (4,938,655 )
Net
Loss
—
—
—
(16,835,433 )
(16,835,433 )
Shares,
Options, Warrants
and
Conversion Features Issued
4,525,000
4,525
3,328,525
—
3,333,050
Balances, December
31, 2020
24,892,277
24,892
22,152,451
(40,618,381 )
(18,4 41,038 )
See accompanying notes to consolidated financial
statements
- 36 -
EMPIRE PETROLEUM CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years ended December 31, 2020 and 2019
2020
2019
Cash Flows From Operating
Activities:
Net
Loss
$ (16,835,433 )
$ (6,654,602 )
Adjustments to Reconcile
Net Loss to Net Cash
Provided
by (used in) Operating Activities:
Gain
on Sale of Assets
(1,268,760 )
—
Value
of Warrants and Options Granted
2,705,550
1,491,630
Amortization
of Warrant Value and Conversion Feature on Convertible Notes
—
5,796
Amortization
of Loan Issue Costs
58,344
43,758
Depreciation,
Depletion and Amortization
3,143,130
3,351,644
Impairment
of Oil and Natural Gas Properties
8,671,303
—
Accretion
of Asset Retirement Obligation
929,858
306,301
Unrealized
Gain (Loss) on Derivatives
(217,883 )
336,713
Accretion
of Operating Lease Liability
9,877
—
Deposit
paid to Ovintiv (see Note 4)
(800,000 )
—
Loss
Relating to Ovintiv Purchase Deposit (see Note 4)
800,000
—
Change
in Operating Assets and Liabilities:
Accounts
Receivable
(168,612 )
(858,236 )
Inventory
92,293
(37,984 )
Prepaids,
Current
(152,354 )
(202,504 )
Utility
Deposits
9,400
—
Accounts
Payable
891,702
704,835
Accrued
Expenses
408,328
920,319
Net
Cash Used In Operating Activities
(1,723,257 )
(592,330 )
Cash Flows from Investing
Activities:
Acquisition
of Oil and Natural Gas Properties
(507,411 )
(6,159,585 )
Purchase
of Other Fixed Assets
(6,099 )
(14,460 )
Proceeds
from Sale of Oil and Natural Gas Properties
1,369,800
—
Net
Cash Used in Investing Activities
856,290
(6,174,045 )
Cash Flows from Financing
Activities:
Proceeds
from Debt Issued
925,700
8,379,744
Principal
Payments of Debt
(426,038 )
(1,865,000 )
Proceeds
from Stock and Warrant Issuance
525,000
167,000
Net
Cash Provided by Financing Activities
1,024,662
6,681,744
Net Change in Cash
157,695
(84,631 )
Cash
- Beginning of Period
—
84,631
Cash
- End of Period
$ 157,695
$ —
Supplemental Cash Flow
Information:
Cash
Paid for Interest
$ 599,350
$ 462,795
Non-cash Investing
and Financing Activities:
Non-cash
Additions to Asset Retirement Obligations
$ 8,646,079
$ 5,251,329
Common
Stock Issued in Exchange for Outstanding Notes Payable
$ 102,500
$ —
Purchases of oil and natural gas properties and deposits in accounts and notes payable, accrued expenses, royalty suspense, and contingent payable to seller
$ 1,523,834
$ 42,566
Equipment
purchased utilizing note payable
$ 60,719
—
Note
Payable issued - PIE Agreement (see Note 5)
$ 315,273
$ —
See accompanying notes to consolidated financial
statements
- 37 -
EMPIRE PETROLEUM
CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2020 and 2019
General:
On July 20, 2001, Americomm Resources Corporation
merged with its wholly-owned subsidiary, Empire Petroleum Corporation, and simultaneously changed the name of the corporation to
Empire Petroleum Corporation. Both the merger and name change were effective as of August 15, 2001. Americomm Resources
Corporation was originally incorporated in the State of Utah on the 22nd day of August 1983, as Chambers Energy Corporation. On
the 7th day of March 1985, the state of incorporation was changed to Delaware by means of a merger with Americomm Corporation,
a Delaware corporation formed for the purpose of effecting the said change. In July 1995, its name was changed to Americomm Resources
Corporation. Empire Petroleum Corporation has four wholly owned subsidiaries, Empire Louisiana, LLC, Empire North Dakota, LLC,
Empire New Mexico, LLC, and Empire Texas, LLC. Empire Petroleum Corporation and subsidiaries. ("Empire" or the "Company").
consolidates the financial statements of these entities and material intercompany balances and transactions have been eliminated.
1. Continuing operations:
The ultimate recoverability of the Company's
investment in its oil and gas interests is dependent upon the existence, discovery, and development of economically recoverable
oil and gas reserves, the ability of the Company to obtain necessary financing to further develop the interests, and upon the ability
to attain future profitable production. The Company has been incurring significant losses in recent years and future financing
is uncertain. These factors indicate that there is a substantial doubt about the Company's ability to continue as a going
concern.
The continuation of the Company is dependent
upon the ability of the Company to raise capital and attain future profitable operations. These financial statements have
been prepared on the basis of United States generally accepted accounting principles applicable to a company with continuing operations,
which assume that the Company will continue in operation for the foreseeable future and will be able to realize its assets and
discharge its obligations in the normal course of operations. These financial statements do not include any adjustments that
might be necessary to the carrying value of assets and liabilities, reported expenses and the balance sheet classifications used
should the Company be unable to continue as a going concern.
The Company expects to incur costs related
to future oil and natural gas acquisitions for the foreseeable future. It is expected that management will attempt to raise
additional capital and seek additional debt financing for future investment opportunities and working capital requirements.
2. Significant accounting policies:
The preparation of financial statements in
conformity with United States generally accepted accounting principles (“GAAP”) requires management to make estimates
and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ
from those estimates.
(a) Principles of consolidation
The consolidated financial statements of the Company include the
accounts of the Company and its wholly owned subsidiaries. The Company consolidates the financial statements of these entities.
All material intercompany balances and transactions have been eliminated.
(b) Use of estimates in the preparation of financial statements
Preparation
of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from
these estimates. Depletion of oil and natural gas properties is determined using estimates of proved oil and natural gas
reserves. There are numerous uncertainties inherent in the estimation of quantities of proved reserves and in the projection
of future rates of production and the timing of development expenditures. Similarly, evaluations for impairment of proved and
unproved oil and natural gas properties are subject to numerous uncertainties including, among others, estimates of future
recoverable reserves, commodity price outlooks and prevailing market rates of other sources of income and costs. Other
significant estimates include, but are not limited to, asset retirement obligations, goodwill, fair value of stock-based
compensation, fair value of business combinations, fair value of nonmonetary transactions, fair value of derivative financial
instruments and income taxes.
- 38 -
(c) Accounts receivable
The Company sells oil and natural gas to various customers. The
receivables related to these operations are generally unsecured. Receivables are considered past due if full payment is not received
by the contractual due date. Past due accounts are generally written off against the allowance for doubtful accounts only after
all collection attempts have been exhausted. The Company did not have an allowance for doubtful accounts for the years ended December
31, 2020 or 2019.
(d) Oil and natural gas properties
The Company uses the successful efforts method
of accounting for its oil and gas activities. Costs incurred are deferred until exploration and completion results are evaluated.
At such time, costs of activities with economically recoverable reserves are capitalized as proven properties, and costs of unsuccessful
or uneconomical activities are expensed.
Capitalized drilling costs are reviewed periodically
for impairment. Costs related to impaired prospects or unsuccessful exploratory drilling is charged to expense. Management's assessment
of the results of exploration activities, commodity price outlooks, planned future sales or expiration of all or a portion of such
leaseholds impact the amount and timing of impairment provisions. An impairment expense could result if oil and gas prices decline
in the future as it may not be economical to develop some of these unproved properties.
Lease options are capitalized as unproved
property acquisition costs and are reviewed for impairment if indicators exist that the carrying value of the lease option may
not be recoverable. If the lease options become impaired, expire or are abandoned, the options will be expensed. If
proved reserves are discovered after the options are exercised, these costs will be reclassified as proved property.
Depreciation, depletion and amortization of producing properties is computed
on the units-of-production method on a property by property basis. The units-of-production method is based primarily on estimates
of proved reserve quantities. Due to uncertainties inherent in this estimation process, it is at least reasonably possible that
reserve quantities will be revised in the near term. Changes in estimated reserve quantities are applied to depreciation, depletion
and amortization computations prospectively.
Other property and equipment is depreciated on the straight-line method.
(e) Derivative instruments
The Company enters into swap agreements to
manage its exposure to oil and natural gas price fluctuations. The fair value of derivative contracts are recognized as an asset
or liability on the Company’s balance sheet. Realized gain or loss is recognized as a component of revenue when the swap
contracts mature. For contracts which have not matured, an unrealized gain or loss is recorded based on the value of the outstanding
contracts.
(f) Asset retirement obligations
The Company records the fair value of a liability
for an asset retirement obligation in the period in which it is incurred and a corresponding increase in the carrying amount of
the related oil and natural gas property asset. Subsequently, the asset retirement cost included in the carrying amount of the
related asset is allocated to expense through depletion of the asset. Changes in the liability due to passage of time are recognized
as an increase in the carrying amount of the liability through accretion expense. Based on certain factors, including commodity
prices and costs, the Company may revise its previous estimates of the liability, which would also increase or decrease the related
oil and natural gas property asset.
(g) Revenue recognition
The Company enters into contracts with customers
to sell its oil and natural gas production. Revenue on these contracts is recognized in accordance with the five-step revenue recognition
model prescribed in ASC 606. Specifically, revenue is recognized when the Company’s performance obligations under these contracts
are satisfied, which generally occurs with the transfer of control of the oil and natural gas to the purchaser. Control is generally
considered transferred when the following criteria are met: (i) transfer of physical custody, (ii) transfer of title, (iii) transfer
of risk of loss and (iv) relinquishment of any repurchase rights or other similar rights. Given the nature of the products sold,
revenue is recognized at a point in time based on the amount of consideration the Company expects to receive in accordance with
the price specified in the contract. Consideration under the oil and natural gas marketing contracts is typically received from
the purchaser one to two months after production. The Company’s oil and natural gas marketing contracts transfer physical
custody and title at or near the wellhead, which is generally when control of the oil has been transferred to the purchaser.
- 39 -
The Company follows the sales method of accounting
for natural gas sales, recognizing revenue based on the Company’s actual proceeds from the natural gas sold to purchasers
on an accrual basis.
Revenues are reported net to working interest
and after royalty amounts due.
(h) Per share amounts:
The Company calculates and discloses basic
earnings per share ("Basic EPS") and diluted earnings per share ("Diluted EPS"). The computation of basic earnings
per share is computed by dividing earnings available to common stockholders by the weighted average number of outstanding common
shares during the period.
Diluted Earnings per Share ("EPS") gives effect
to all dilutive potential common shares outstanding during the period. The computation of Diluted EPS does not assume conversion,
exercise or contingent exercise of securities that would have an anti-dilutive effect on losses. As a result, if there is
a loss from continuing operations, Diluted EPS is computed in the same manner as Basic EPS. At December 31, 2020 and 2019,
the Company had 37,928,245 and 18,345,834 options and warrants outstanding, respectively, that were not included in the calculation
of earnings per share for the periods then ended. Such financial instruments may become dilutive and would then need to be
included in future calculations of Diluted EPS. At December 31, 2020 and 2019, the outstanding options were considered anti-dilutive
since the strike prices were above the market price and since the Company has incurred losses year to date.
(i) Income taxes:
The Company accounts for income taxes in accordance
with the asset and liability method of accounting for income taxes. Under the asset and liability method, deferred tax assets
and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying
amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carry forwards.
Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to the taxable income in the years in
which those temporary differences are expected to be recovered or settled. A valuation allowance is established if management determines
it is more likely than not that some portion of a deferred tax asset will not be realized.
(j) Financial instruments:
The carrying value of current assets and current
liabilities approximate their fair value due to the relatively short period to maturity of the instruments. Management's estimates,
including reserves and asset retirement obligations, are based on an assessment of qualitative factors that are considered Level
3 measurements in the fair value valuation hierarchy required by FASB ASC 820.
(k) Stock option plan:
The Company expenses options granted over
the vesting period based on the grant date fair value of the award.
(l) Recently issued accounting pronouncements:
FASB periodically issues new accounting standards
in a continuing effort to improve standards of financial accounting and reporting. The Company has reviewed the recently issued
pronouncements and concluded that the following new accounting standards are applicable:
In July 2018, the FASB issued ASU No. 2018-09,
“Codification Improvements,” (“ASU 2018-09”) which makes amendments to multiple codification topics to
clarify, correct errors in, or make minor improvements to the accounting standards codification. The effective date of the standard
is dependent on the facts and circumstances of each amendment. Some amendments do not require transition guidance and will be effective
upon the issuance of this standard. Many of the amendments in ASU 2018-09 was effective in annual periods beginning after December
15, 2018. The Company adopted this standard in the first quarter of fiscal 2019. It did not have a material effect on the Company’s
financial statements.
- 40 -
3. Property:
In 2020, the Company, through its subsidiaries purchased oil
and natural gas properties in Texas, North Dakota and Montana (See Note 4).
In 2019, the Company, through its subsidiary
Empire North Dakota, LLC, purchased oil and gas properties in Montana and North Dakota (See Note 4).
The aggregate capitalized costs
of oil and natural gas properties as of December 31, 2020 and 2019 are as follows:
2020
2019
Proved producing wells
$ 4,508,739
$ 3,826,522
Proved undeveloped
2,715,980
2,232,358
Lease and well equipment
1,360,596
1,121,527
Asset retirement obligation
14,126,130
5,480,050
Gross capitalized costs
22,711,445
12,660,457
Accumulated Depreciation,
Depletion, Amortization and Impairment
(15,148,444 )
(3,365,340 )
Net capitalized costs
$ 7,563,001
$ 9,295,117
4. Acquisitions
of oil and gas properties:
2020 Acquisitions
Pardus Acquisition
On April 6, 2020 the Company, through
its wholly owned subsidiary, Empire Texas, LLC, entered into a Purchase and Sale Agreement (“the Agreement”) with
Pardus Oil & Gas, LLC and Pardus Oil & Gas Operating GP, LLC (collectively “the Seller”) to purchase
certain oil and natural gas properties in Texas, and all general and limited partner interest in Pardus Oil & Gas Operating,
LP. The purchase price, as amended, included the assumption of certain obligations totaling $1,584,042 and a cash payment of
$40,000 for a total purchase price of $1,624,042. An asset retirement obligation of $9,508,484 was recorded in conjunction
with the purchase. The transaction closed on April 7, 2020 and was treated as an asset acquisition.
Ovintiv Acquisition
On March 3, 2020 the Company, through its wholly owned subsidiary,
Empire North Dakota, LLC, entered into a Purchase and Sale Agreement (“the Agreement”) with Ovintiv USA, Inc. and several
related companies to purchase certain oil and natural gas properties in Montana and North Dakota. The purchase price was $8,500,000, subject to adjustments with an effective date of January 1, 2020 and a closing
date of April 30, 2020.
The Company made an $850,000 deposit relating to the purchase.
Due to the COVID pandemic and governmental state of emergency orders related thereto, the Company was unable to meet with and obtain
financing to complete the purchase from its lenders. The Agreement has been terminated and the parties have agreed to settle with
Empire receiving a $50,000 return of its deposit. The forfeited deposit is included in general and administrative expenses in the
financial statements.
2019 Acquisitions
Warhorse Acquisition
On June 10, 2019, the Company received a sheriff's deed dated
as of May 29, 2019 (the "Sheriff's Deed") pertaining to two wells in St. Landry Parish purchased from Business First
Bancshares, Inc. d/b/a Business First Bank ("Business First").
Pursuant to the Sheriff's Deed, the
Company acquired certain oil and natural gas properties located in St. Landry Parish, Louisiana, including operated working
interest in two producing wells. The Company purchased Business First's position as the superior lienholder and seizing
creditor of such oil and natural gas properties, which were owned by Warhorse Oil & Gas, LLC, for $450,000 plus $16,993
sheriff fees. The payment was paid from loan proceeds.
- 41 -
The Company treated the acquisition as an asset purchase.
An amount equal to $73,968 was allocated to lease and well equipment and $378,110 was allocated to producing properties. An asset
retirement obligation of $19,732 was recorded in conjunction with the purchase.
EnergyQuest Acquisition
On March 28, 2019, the Company purchased oil producing properties
from EnergyQuest II, LLC ("EnergyQuest") for a purchase price of $5,600,000. The effective date of the transaction was
January 1, 2019. After certain adjustments related to the effective date, the total proceeds paid to EnergyQuest were $5,646,126.
Such proceeds were paid from borrowing on notes payable and sales of unregistered securities of the Company.
The following table sets forth the Company’s purchase price
allocations to the identifiable assets acquired and the liabilities assumed based on the fair values at the acquisition date, with
any excess of the estimated fair value of the identifiable net assets acquired over the purchase price recorded as a reduction
in value of the oil and natural gas properties.
EnergyQuest
Pardus
Fair Value of Assets Acquired
Accounts receivable
$ 1,308,748
$ 100,208
Inventory of oil in tanks
438,320
147,297
Deposits
—
378,000
Equipment & gathering lines
—
109,200
Oil and natural gas properties
10,878,430
10,397,821
Total Assets Acquired
$ 12,625,498
$ 11,132,526
Fair Value of liabilities Assumed
Accounts payable – trade
1,861,433
20,455
Notes payable – current
—
378,000
Royalty suspense
—
1,185,587
Asset retirement obligations
5,117,939
9,508,484
Total Liabilities Assumed
$ 6,979,372
$ 11,092,526
Purchase Price
$ 5,646,126
$ 40,000
The fair values of assets acquired and liabilities
assumed were based on the following key inputs:
Oil and natural gas properties
For the EnergyQuest acquisition, the fair value of
proved oil and natural gas properties was measured using valuation techniques that convert the future cash flows to a single discounted
amount. Significant inputs to the valuation of proved oil and natural gas properties include estimates of: (i) recoverable reserves;
(ii) production rates; (iii) future operating and development costs; (iv) future commodity prices; and (v) a market-based weighted
average costs of capital. The Company utilized a combination of the New York Mercantile Exchange (“NYMEX”) strip pricing
and consensus pricing to value the reserves, then applied various discount rates depending on the classification of reserves and
other risk characteristics. Management utilized the assistance of a third-party valuation expert to estimate the value of the oil
and natural gas properties acquired.
For the Pardus acquisition, the value of oil and
gas properties was based on an allocation of the purchase price which included assignment of values to the other identifiable assets
acquired and liabilities assumed.
- 42 -
The fair value of asset retirement obligations are
included in proved oil and natural gas properties with a corresponding liability in the table above. The fair value was determined
based on a discounted cash flow model, which included assumptions of the estimated current abandonment costs, discount rate, inflation
rate and timing associated with the incurrence of these costs.
The inputs used to value oil and natural gas properties
and asset retirement obligations require significant judgment and estimates made by management and represent Level 3 inputs.
Financial instruments and other
The fair values determined for accounts receivable
and accounts payable – trade were equivalent to the carrying value due to their short-term nature.
Inventory acquired as a part of the acquisition was
based on oil in tanks at the date of acquisition multiplied by the day’s spot price.
Deposits were valued based on the actual amount paid
by the seller and held with third parties.
Accounts payable - trade includes liabilities primarily
related to well activity prior to close.
For 2020, the financial statements include Pardus
from the date of acquisition and EnergyQuest for the full year.
5. Joint development agreement
On August 6, 2020 the Company, through its wholly owned subsidiary,
Empire Texas, LLC (“ET”), entered into a joint development agreement (the “Agreement”) with Petroleum &
Independent Exploration, LLC and related entities (“PIE”) dated August 1, 2020. Under the terms of the Agreement, PIE
will perform recompletion or workover on specified mutually agreed upon wells (“Workover Wells”) owned by ET. To fund
the work, PIE entered into a term loan agreement with ET dated August 1, 2020, whereby PIE will loan up to $2,000,000, at an interest
rate of 6% per annum, maturing August 6, 2024 unless terminated earlier by PIE. Proceeds of the loan will be used for recompletion
or workover of the Workover Wells. As of December 31, 2020, approximately $315,000 has been advanced from the loan. As part of
the Agreement, ET will assign to PIE a combined 85% working and revenue interest in the Workover Wells; an assignment was completed
in October 2020 for the initial three Workover Wells. Of the assigned interest, 70% working and revenue interest will be used to
repay the obligations under the term loan agreement. Once the term loan is repaid, PIE will reassign a 35% working and revenue
interest to ET in each of the Workover Wells and retain a 50% working and revenue interest (See Note 8). Activity resulting from
this agreement is being treated as a conveyance.
In addition, PIE and Empire entered into a Securities Purchase
Agreement (“Securities Agreement”) whereby PIE purchased for $525,000 (a) 3,500,000 shares of Empire common stock,
(b) warrants to purchase 2,625,000 shares of Empire common stock at an exercise price of $0.20 per share, (c) warrants to purchase
1,800,000 shares of Empire common stock at an exercise price of $0.25 per share, (d) warrants to purchase 8,136,518 shares of Empire
common stock at an exercise price of $0.10 per share, and (e) warrants to purchase up to 11,066,667 shares of Empire common stock
at an exercise price of $0.141 per share. PIE is obligated to exercise the $0.20 warrants within 45 days of when 3 month trailing
average production from the Empire Texas properties have increased by 20% over the trailing 3 month trailing average production
as of July 2020. PIE can only exercise the $0.25 warrants once all existing non-PIE outstanding warrants to purchase Empire common
stock have been exercised or lapsed. For the $0.141 warrants, PIE may initially acquire 7,533,333 shares of Empire common stock
(See Note 10). On March 11, 2021 the Company amended the Securities Agreement to remove the vesting provisions for the warrants
and PIE exercised all of its warrants for an aggregate exercise price of $3,349,052 (See Note 15).
6. Asset retirement obligations
The Company’s asset retirement obligations represent the
estimated present value of the estimated cash flows the Company will incur to plug, abandon and remediate its producing properties
at the end of their productive lives, in accordance with applicable state laws. Market risk premiums associated with asset retirement
obligations are estimated to represent a component of the Company’s credit-adjusted risk-free rate that is utilized in the
calculations of asset retirement obligations.
The Company’s asset retirement obligation transactions
during the years ended December 31, 2020 and 2019 are summarized in the table below.
For
the year ended December 31, 2020
For the year ended
December 31, 2019
Asset retirement obligations, beginning of period
$ 5,788,280
$ 230,650
Liabilities assumed in acquisitions
9,508,484
5,251,329
Revision to estimates
(862,405 )
—
Accretion expense
929,858
306,301
Asset retirement obligation, end of period
$ 15,364,217
$ 5,788,280
- 43 -
7. Derivative financial instruments:
The Company uses derivative financial instruments to manage its
exposure to commodity price fluctuations. Commodity derivative instruments are used to reduce the effect of volatility of price
changes on the oil and gas the Company produces and sells. The Company’s derivative financial instruments consist of oil
and natural gas swaps.
The Company does not enter into derivative financial instruments
for speculative or trading purposes.
The Company does not designate its derivative instruments to qualify
for hedge accounting. Accordingly, the Company reflects changes in the fair value of its derivative instruments in its consolidated
statements of operations as they occur. Unrealized gains and losses related to the swap contracts are recognized and recorded as
an asset or liability on the Company’s balance sheet.
The following table summarized the amounts reported in earnings,
as a component of revenue, related to the commodity derivative instruments for the years ended December 31, 2020 and 2019:
As of December 31,
2020
2019
Gain on derivatives:
Oil derivatives
$ 1,738,871
$ 25,894
Natural gas derivatives
—
7,749
Total
$ 1,738,871
$ 33,643
The following represents the Company’s net cash receipts from
(payments on) derivatives for the years ended December 31, 2020 and 2019:
As of December 31,
2020
2019
Net cash receipts from derivatives:
Oil derivatives
$ 1,520,988
$ 358,799
Natural gas derivatives
—
11,557
Total
$ 1,520,988
$ 370,356
The following table sets forth the Company’s
outstanding oil derivative contracts at December 31, 2020. The Company has no outstanding natural gas derivatives. All of the
Company’s derivatives are expected to settle by July 30, 2021:
First
quarter
Second
quarter
Third
quarter
Fourth
quarter
Oil Swaps:
Volume (Bbl)
15,255
15,180
5,200
—
Price per Bbl
$49.40
$50.87
$38.25
—
- 44 -
8. Notes payable:
The Company had the following debt outstanding as of December 31,
2020 and 2019. The expenses of issuing the Senior Revolver Loan Agreement were capitalized and included as a reduction to debt
in the accompanying consolidated balance sheets. These costs are amortized over the expected life of the debt. When debt is retired
before maturity, or modifications significantly change the cash flows, the related unamortized costs are expensed. No interest
was capitalized in the three-year period ended December 31, 2020 or 2019.
December 31, 2020
December 31, 2019
Senior Revolver Loan Agreement, 4.75%, due 2022
$ 8,124,000
$ 7,782,253
Unsecured note – Pardus acquisition, 1%, due 2021
378,000
—
SBA Payroll Protection Plan note, 1%, due 2023
160,700
—
Term Loan – PIE, 6%, due 2024
315,273
—
Equipment note, 0%, due in 2025
57,935
—
Senior Unsecured Promissory Notes, 6%, due 2020
—
102,500
Total debt
9,035,908
7,884,753
Unamortized debt issue costs
14,587
72,931
Total debt, net of debt issue costs
$ 9,021,321
$ 7,811,822
In February 2019, the Company entered into
five unsecured promissory note agreements with accredited investors totaling $90,000. The notes were due May 1, 2019, and accrued
interest at 8%. One of the notes, in the amount of $15,000 was issued to Michael R. Morrisett, the Company's President. These
notes and the related interest were paid in May 2019.
In September 20, 2018 the Company
entered into a Senior Revolver Loan Agreement (“the Agreement”) with CrossFirst Bank (“CrossFirst”).
The Agreement was amended March 27, 2019 and September 30, 2020 (effective as of June 30, 2020) (the “Amended
Agreement”). The Amended Agreement revolver commitment amount is $8,700,000 which is reduced by $180,000 per calendar
quarter and the maximum amount that can be advanced under the Agreement is $20,000,000 and includes interest at Wall Street
Journal Prime plus 150 basis points (4.75% as of December 31, 2020). The Agreement matured on March 27, 2021. Collateral for
the loan is a lien on all of the assets of the Company’s wholly owned subsidiaries, Empire Louisiana and Empire North
Dakota, and a first priority mortgage lien, pledge of and security interest in not less than 80% of Empire Louisiana’s
and Empire North Dakota’s producing oil, gas and other leasehold and mineral interests. The Agreement requires the
Company to maintain certain covenants including an EBITDAX to interest expense of at least 3:1 and funded debt to EBITDAX of
4:1 on a trailing twelve month basis. As of December 31, 2020, the Company has $8,124,000 outstanding under the Agreement. In
addition, the Company has a $306,000 outstanding letter of credit to its insurance carrier as of December 31, 2020. On March
10, 2021 the Agreement was amended (the “Third Amendment”). The Third Amendment, among other things, extended the
maturity to March 27, 2022, redetermined the collateral base commitment of $8,520,000, provided for quarterly commitment
reductions of $180,000, waived and suspended the leverage ratio covenant and minimum interest coverage ratio covenant until
the fiscal quarter ending March 31, 2021, and amended the leverage ratio covenant to 6:1 at March 31, 2021 reducing quarterly
to 4:1 as of March 31, 2022 and thereafter.
On April 1, 2020, in conjunction with the purchase of assets
from Pardus Oil & Gas, LLC (see Note 5), the Company entered into an unsecured promissory note agreement with the seller in
the amount of $378,000. The note is payable in one installment on April 1, 2021 and bears interest at the one-year LIBOR rate (1%
as of December 31, 2020).
On May 5, 2020, the Company, through its
wholly owned subsidiary, Pardus Oil & Gas Operating, LP, received an SBA Payroll Protection Plan (“PPP”) loan
for $160,700. The loan matures on May 5, 2022 and has an interest rate of 1%. There are no payments due until ten months
after the covered period which ended October 20, 2020, at which time the payment amount will be determined based on the
portion of the loan which has not been forgiven under criteria established by the SBA, using an eighteen-month amortization.
The Company expects that the loan amount will be forgiven based on currently published guidelines of the United States Small
Business Administration.
- 45 -
In August 2020, concurrent with the Joint Development Agreement
with Petroleum and Independent Exploration, LLC (“PIE”), the Company entered into a term loan agreement dated August
1, 2020, whereby PIE will loan up to $2,000,000, at an interest rate of 6% per annum, maturing August 7, 2024 unless terminated
earlier by PIE. The loan proceeds will be used for recompletion or workover of certain designated wells. In addition, the Company
assigned a 70% working and revenue interest to PIE in the designated wells which will be applied to repayment of the loan. As of
September 30, 2020, approximately $315,000 has been advanced from the loan (See Note 5).
In December 2020 the Company purchased certain equipment totaling
$66,819 to be used on lease sites. The equipment was financed through the manufacturer’s financing subsidiary. Terms of the
note provide for monthly payments of $1,012 for 60 months with a 0% interest rate.
9. Senior unsecured convertible promissory
notes:
In December 2016, the Company entered into
securities purchase agreements (each, a "Securities Purchase Agreement" and, collectively, the "Securities Purchase
Agreements") with four accredited investors, pursuant to which it issued senior unsecured convertible promissory notes due
December 31, 2018 (each, a "Convertible Note" and, collectively, the "Convertible Notes") in the aggregate
amount of $132,500 in cash. Each Convertible Note accrued interest at 6%, was due December 31, 2018 and is convertible at
the option of the holder at $0.15 per share. Each investor was also issued a warrant certificate (each, a "Warrant Certificate"
and, collectively, the "Warrant Certificates"), pursuant to which such investor could acquire one share of Common Stock
at $0.25 per share for each $0.25 invested in the applicable Convertible Note until December 31, 2018. The full amount interest
under each Convertible Note was accrued and paid upon the maturity date or earlier conversion.
The value allocated to the Warrant Certificates
was the fair value determined using the Black-Scholes option valuation with the following assumptions: no dividend yield,
expected annual volatility of 112%, risk free interest rate of 0.91% and an expected useful life of two years, the fair value of
the Warrant Certificates was allocated $38,115 to Paid in Capital and $38,115 as Debt Issue Costs. The Notes' conversion
features were valued at their intrinsic value in excess of the debt's allocated value of $38,115 and resulted in additional Paid
in Capital and Debt Issue Costs. The Debt Issue Costs represent a direct deduction of the face amount the Convertible Notes was
amortized as interest expense over the life of the Notes.
In January 2017, the Company entered into
securities purchase agreements (each, a "Securities Purchase Agreement" and, collectively, the "Securities Purchase
Agreements") with two accredited investors, pursuant to which it issued senior unsecured convertible promissory notes due
December 31, 2018 (each, a "Convertible Note" and, collectively, the "Convertible Notes") in the aggregate
amount of $62,500 in cash. Each Convertible Note accrued interest at 6%, is due December 31, 2018 and is convertible at the
option of the holder at $0.15 per share. Each investor was also issued a warrant certificate (each, a "Warrant Certificate"
and, collectively, the "Warrant Certificates"), pursuant to which such investor could acquire one share of Common Stock
at $0.25 per share for each $0.25 invested in the applicable Convertible Note until December 31, 2018. The full amount of
interest under each Convertible Note is accrued and paid upon the maturity date or earlier conversion.
The value allocated to the Warrant Certificates
was the fair value determined using the Black-Scholes option valuation with the following assumptions: no dividend yield,
expected annual volatility of 110%, risk free interest rate of 1.23% and an expected useful life of two years. The fair value of
the Warrant Certificates was allocated $16,975 to Paid in Capital. The Notes' conversion features were valued at their intrinsic
value in excess of the debt's allocated value of $16,975 and resulted in additional Paid in Capital. The Debt Issue Costs represent
a direct deduction of the face amount the Convertible Notes and was amortized as interest expense over the life of the Notes.
In September and October 2017, the
Company entered into securities purchase agreements (each, a "Securities Purchase Agreement" and, collectively, the
"Securities Purchase Agreements") with two accredited investors, pursuant to which it issued senior unsecured
convertible promissory notes due December 31, 2019 (each, a "Convertible Note" and, collectively, the
"Convertible Notes") in the aggregate amount of $65,000 in cash. Each Convertible Note accrued interest at
6%, is due December 31, 2019 and is convertible at the option of the holder at $0.15 per share. Each investor was also
issued a warrant certificate (each, a "Warrant Certificate" and, collectively, the "Warrant
Certificates"), pursuant to which such investor could acquire one share of Common Stock at $0.25 per share for each
$0.25 invested in the applicable Convertible Note until December 31, 2019. The full amount of interest under each
Convertible Note is accrued and paid upon the maturity date or earlier conversion. The value allocated to the September
Warrant Certificates was the fair value determined using the Black-Scholes option valuation with the following
assumptions: no dividend yield, expected annual volatility of 154%, risk free interest rate of 1.35% and an expected
useful life of 28 months. The value allocated to the October Warrant Certificates was the fair value determined using
the Black-Scholes option valuation with the following assumptions: no dividend yield, expected annual volatility of
180%, risk free interest rate of 1.51% and an expected useful life of 27 months. The fair value of the Warrant Certificates
of $13,918 was allocated to Paid in Capital. The Notes' conversion features were valued at their intrinsic value in
excess of the debt's allocated value of $13,918 and resulted in additional Paid in Capital. The Debt Issue Costs represent a
direct deduction of the face amount the Convertible Notes and was amortized as interest expense over the life of the
Notes.
- 46 -
On December 31, 2018 the Company and investors
for all of the Senior Unsecured Convertible Promissory Notes entered into amended agreements whereby the maturity dates for the
notes maturing December 31, 2018 were extended to December 31, 2019, the conversion feature of the notes was modified from $0.15
per share of common stock to $0.10 per share. Additionally, the Warrant Certificates to purchase shares of common stock of the
Company, which were issued as a part of the original agreements, were repriced from $0.25 per share to $0.15 per share. The value
allocated to the Warrant Certificates modification was the fair value determined using the Black-Scholes option valuation
with the following assumptions: no dividend yield, expected annual volatility of 167%, risk free interest rate of 2.63% and
an expected useful life of 12 months. The change in fair value of the Warrant Certificates as a result of the modifications of
$139,985 was allocated to Paid in Capital and included as an expense in 2018. The Notes conversion features were equivalent
to their intrinsic value at the date of modification.
In 2019, five of the Senior Unsecured Promissory Note investors
exercised the conversion feature and converted their $157,500 notes for 1,575,000 shares of the Company's common stock. On December
31, 2019 the Company and investors for the remaining $102,500 Senior Unsecured Convertible Promissory Notes entered into amended
agreements whereby the maturity dates for the notes maturing December 31, 2019 were extended to January 31, 2020. In January 2020
the remaining Senior Unsecured Promissory Note investors exercised the conversion feature and converted their $102,500 notes for
1,025,000 shares of the Company's common stock.
10. Common stock:
During December 2016, the Company issued $132,500
of senior unsecured convertible promissory notes ("Convertible Notes") due December 31, 2018 to several accredited investors
(See Note 9). The Convertible Notes, as modified, were convertible at the option of the holder into Common Stock at $0.10
per share. Each investor was also issued a warrant certificate, pursuant to which such investor could acquire one share of
Common Stock at $0.15 per share for each $0.15 invested in the applicable Convertible Note until December 31, 2019. In December,
2019 the Convertible Notes were extended to January 31, 2020.
During January 2017 the Company issued $62,500
of senior unsecured convertible promissory notes ("Convertible Notes") due December 31, 2018 to several accredited investors
(See Note 9). The Convertible Notes, as modified, were convertible at the option of the holder into Common Stock at $0.10
per share. Each investor was also issued a warrant certificate, pursuant to which such investor could acquire one share of
Common Stock at $0.15 per share for each $0.15 invested in the applicable Convertible Note until December 31, 2019. In December,
2019 the Convertible Notes were extended to January 31, 2020.
During September and October 2017, the Company
issued $65,000 of senior unsecured convertible promissory notes ("Convertible Notes") due December 31, 2019 to two accredited
investors (See Note 9). The Convertible Notes, as modified, were convertible at the option of the holder into Common Stock
at $0.10 per share. Each investor was also issued a warrant certificate, pursuant to which such investor could acquire one
share of Common Stock at $0.15 per share for each $0.15 invested in the applicable Convertible Note until December 31, 2019. In
December, 2019 the Convertible Notes were extended to January 31, 2020.
In 2019 and 2020 all of the convertible promissory
notes were converted into shares of the Company’s stock (see Note 9).
During January 2018 the Company issued to
several accredited investors 1,100,000 shares of its common stock and warrants to purchase 1,100,000 shares of its common stock
for $.15 per share which expired on December 31, 2019. The value allocated to the warrants was the fair value determined using
the Black-Scholes option valuation with the following assumptions: no dividend yield, expected annual volatility of 185%,
risk free interest rate of 2.05% and an expected useful life of 24 months. The fair value of the warrants of $108,900 was allocated
to Paid in Capital.
During March 2018 the Company issued to an
accredited investor 100,000 shares of its common stock and warrants to purchase 100,000 shares of its common stock for $.15 per
share which expired on December 31, 2019. The value allocated to the warrants was the fair value determined using the Black-Scholes
option valuation with the following assumptions: no dividend yield, expected annual volatility of 179%, risk free interest
rate of 2.22% and an expected useful life of 22 months. The fair value of the warrants of $9,900 was allocated to Paid in Capital.
During June 2018 the Company issued warrants
to purchase 645,000 shares of its common stock for $.25 per share which expired on December 31, 2019 to several professionals for
business assistance provided. The value allocated to the warrants was the fair value determined using the Black-Scholes option
valuation with the following assumptions: no dividend yield, expected annual volatility of 174%, risk free interest rate
of 2.38% and an expected useful life of 19 months. The fair value of the warrants of $117,068 was recorded as compensation expense
and allocated to Paid in Capital.
During June 2018 the Company issued to
an accredited investor 100,000 shares of its common stock and warrants to purchase 100,000 shares of its common stock for
$.15 per share which expired on December 31, 2019. The value allocated to the warrants was the fair value determined
using the Black-Scholes option valuation with the following assumptions: no dividend yield, expected annual volatility
of 197%, risk free interest rate of 2.43% and an expected useful life of 18 months. The fair value of the warrants of $9,900
was allocated to Paid in Capital.
- 47 -
During August and September 2018, the Company
issued to a group of accredited investors 1,016,667 shares of its common stock and warrants to purchase 1,16,667 shares of its
common stock for $.25 per share which expired on December 31, 2019. The value allocated to the warrants was the fair value
determined using the Black-Scholes option valuation with the following assumptions: no dividend yield, expected annual volatility
of 210%, risk free interest rate of 2.49% and an expected useful life of 15 months. The fair value of the warrants of $150,833
was allocated to Paid in Capital.
During August and September 2018, the Company
issued to an accredited investor 5,000,000 shares of its common stock and warrants to purchase 5,000,000 shares of its common stock
for $.15 per share which expires on December 31, 2020. The value allocated to the warrants was the fair value determined using
the Black-Scholes option valuation with the following assumptions: no dividend yield, expected annual volatility of 189%,
risk free interest rate of 2.71% and an expected useful life of 27 months. The fair value of the warrants of $495,000 was allocated
to Paid in Capital. Proceeds from the issuance were utilized for a portion of acquisitions.
In March 2019, 1,446,668 outstanding $0.15
warrants were converted to shares of common stock of the Company. Proceeds received from the conversion was $217,000 including
$50,000 of notes payable conversion by Mr. Kamin.
During May 2019, the Company issued warrants
to purchase 300,000 shares of its common stock for $0.17 per share which expire on December 31, 2021 to a former employee for business
assistance provided. The value allocated to the warrants was the fair value determined using the Black-Scholes option valuation
with the following assumptions: no dividend yield, expected annual volatility of 217%, risk free interest rate of 1.92% and
an expected useful life of 31 months. The fair value of the warrants of $58,380 was recorded as compensation expense and allocated
to Paid in Capital.
On April 3, 2019 the Board of Directors of
the Company amended certain warrant certificates which had been issued to Mr. Kamin covering 3,000,000 warrants to purchase common
stock of the Company. The original warrants expired on December 31, 2021 and had exercise prices of $0.15 and $0.25 for 500,000
and 2,500,000 shares, respectively. The warrants were extended to expire on April 2, 2029. The value allocated to the warrants
was the fair value determined using the Black-Scholes option valuation with the following assumptions: no dividend yield,
expected annual volatility of 213%, risk free interest rate of 2.32% and an expected useful life of 5 years. The fair value of
the warrants of $976,000 was recorded as compensation expense and allocated to Paid in Capital.
On August 7, 2020 concurrently with the Joint Development
Agreement with Petroleum & Independent Exploration, LLC and related entities (“PIE”), the companies entered into
a Securities Purchase Agreement (“Securities Agreement”) whereby PIE purchased for $525,000 (a) 3,500,000 shares of
Empire common stock, (b) warrants to purchase 2,625,000 shares of Empire common stock at an exercise price of $0.20 per share,
(c) warrants to purchase 1,800,000 shares of Empire common stock at an exercise price of $0.25 per share, (d) warrants to purchase
8,136,518 shares of Empire common stock at an exercise price of $0.10 per share, and (e) warrants to purchase up to 11,066,667
shares of Empire common stock at an exercise price of $0.141 per share. PIE is obligated to exercise the $0.20 warrants within
45 days of when 3 month trailing average production from the Empire Texas properties have increased by 20% over the trailing 3
month trailing average production as of July 2020. PIE can only exercise the $0.25 warrants once all existing non-PIE outstanding
warrants to purchase Empire common stock have been exercised or lapsed. For the $0.141 warrants, PIE may initially acquire 7,533,333
shares of Empire common stock. The value allocated to the warrants was the fair value determined using the Black-Scholes option
valuation with the following assumptions: no dividend yield, expected annual volatility of 147%, risk free interest rate
of .19% and an expected useful life of 4 years. The fair value of the warrants of $450,848 was allocated to Paid in Capital (See
Note 5). On March 11, 2021 the Company amended the Securities Agreement to remove the vesting provisions for the warrants and PIE
exercised the warrants for an aggregate exercise price of $3,349,052 (See Note 15).
On December 31, 2020 the Board of Directors of the Company
amended certain warrant certificates which had been issued to Mr. Pritchard and Mr. Morrisett covering 1,000,000 warrants to purchase
common stock of the Company. The original warrants expired on December 31, 2021 and had an exercise prices of $0.25. The warrants
were extended to expire on April 2, 2029. The value allocated to the warrant extension was the fair value determined using the
Black-Scholes option valuation with the following assumptions: no dividend yield, expected annual volatility of 329%, risk free
interest rate of .36% and an expected useful life of 5 years. The fair value of the warrant extension of $349,800 was recorded
as compensation expense and allocated to Paid in Capital.
11. Stock options:
At the Company's 2006 Annual Meeting of Stockholders,
the stockholders approved the 2006 Stock Incentive Plan (the "Plan"). The Plan permitted the issuance of stock
options, restricted stock awards, and performance shares to employees, officers, directors, and consultants of the Company.
Initially, and until such time as the Board creates a Compensation Committee, the Board of Directors will administer the Plan.
The total number of shares of common stock that may be issued pursuant to awards under the Plan is 5,000,000. Under the Plan,
no participant may receive awards of stock options that cover, in the aggregate, more than 500,000 shares of common stock in any
fiscal year. Under the terms of the Plan, no additional options could be granted after the tenth anniversary of the Plan,
which occurred on June 5, 2016. As of December 31, 2019, there were 4,167 options outstanding which expired on September 9, 2020.
On April 3, 2019, the Board of Directors
of the Company adopted the Empire Petroleum Corporation 2019 Stock Option Plan (the "Stock Option Plan"). The total
number of shares of common stock that may be issued pursuant to stock options under the Stock Option Plan is 10,000,000.
Further, on April 3, 2019 the Company granted Mr. Pritchard and Mr. Morrissett each, options to purchase 2,500,000 shares of
common stock of the Company at an exercise price of $0.33 per share. The options vest in three installments with 1,250,000
vesting immediately and 625,000 vesting each in April 2020 and April 2021. All of the options expire in April 2029. The
value allocated to the vested options was the fair value determined using the Black-Scholes option valuation with the
following assumptions: no dividend yield, expected annual volatility of 213%, risk free interest rate of 2.32% and an
expected useful life of 5.375 years. The fair value of the options of $812,500 was recorded as compensation expense and
allocated to Paid in Capital in 2019. In 2020, the fair value of the
options which vested in April 2020 of $406,250 was recorded as compensation expense and allocated to Paid in Capital. The
fair of the remaining unvested options is $406,250 as of December 31, 2020.
- 48 -
On December 31, 2020 the Company granted Mr.
Pritchard and Mr. Morrissett each, options to purchase 2,500,000 shares of common stock of the Company at an exercise price of
$0.35 per share. The options vested immediately. All of the options expire in December 2030. The value allocated to the vested
options was the fair value determined using the Black-Scholes option valuation with the following assumptions: no dividend
yield, expected annual volatility of 344%, risk free interest rate of .36% and an expected useful life of 5 years. The fair value
of the options of $1,949,500 was recorded as compensation expense in 2020 and allocated to Paid in Capital.
The Company expenses the cost of options granted
over the vesting period of the option based on the grant-date fair value of the award. Option fair values are estimated at
the grant date using the Black-Scholes option valuation model. The Black-Scholes option valuation model was developed for
use in estimating the fair value of traded options, which have no vesting restrictions and are fully transferable. For purposes
of determining the expected life of the options, the Company utilizes the Simplified Method as defined in Staff Accounting Bulletin
No. 107 issued by the Securities and Exchange Commission. In addition, the Black-Scholes option valuation model requires
the input of other highly subjective assumptions including stock price volatility.
A summary of the Company's Incentive Plan
as of December 31, 2020, and changes during the year is presented below:
Weighted Average
Options
Exercise Price
Outstanding at End of Year 2018
4,167
$ 3.12
Granted
5,000,000
.33
Outstanding at End of Year 2019
5,004,167
$ .33
Granted
5,000,000
.35
Expired
4,167
3.12
Outstanding at End of Year 2020
10,000,000
$ .34
The following table summarizes information
about stock options outstanding at December 31, 2020:
Options
Outstanding
Options
Exercisable
Weighted
Average
Weighted
Weighted
Range of
Number
Remaining
Average
Number
Average
Exercise
Outstanding
Contractual
Exercise
Exercisable
Exercise
Prices
at
12/31/20
Life
Price
at 12/31/20
Price
$.33 to $.35
10,000,000
9.13
years
$.34
8,750,000
$.34
- 49 -
12. Income taxes:
The provision for income taxes differs from
the amount obtained by applying the applicable Federal income tax rate of 21% at year-ends 2020 and 2019 to income before income
taxes. The difference relates to the following items:
2020
2019
Statutory tax rate
21%
21%
Expected tax benefit
$
(1,232,000
)
$
(380,000
)
Nondeductible expenses
—
—
Increase in valuation allowance
1,232,000
380,000
Tax provision (benefit) as reported
$
—
$
—
The components of deferred income taxes at December 31, are as follows:
2020
2019
Deferred tax assets:
Loss carry-forwards
$
4,071,054
$
2,594,008
Depreciation, depletion and impairment
2,696,706
413,835
Unrecognized losses on derivatives
1 ,207
46,963
Total deferred tax assets
6,768,967
3,054,806
Valuation allowance
(6,768,967
)
(3,054,806
)
Net deferred taxes
$
—
$
—
At December 31, 2020, the Company has accumulated
net operating loss carryforwards totaling approximately $19.4 million which begin to expire if not utilized starting in 2021.
Utilization of the Company's loss carryforwards
is dependent on realizing taxable income. The Company recorded a valuation allowance as of December 31, 2020 and 2019 due to uncertainty
related to its ability to utilize some of its deferred income tax assets, primarily consisting of net operating loss carryforwards
before they expire.
The Company is no longer subject to income
tax examinations by tax authorities for years before 2017. The Company is not currently the subject of any income tax examinations
by any tax authorities.
Based upon a review of its income tax filing
positions, the Company believes that its positions would be sustained upon an audit and does not anticipate any adjustments that
would result in a material change to its financial position. Therefore, no reserves for uncertain income tax positions have
been recorded. The Company recognizes interest related to income taxes as interest expense and penalties as operating expenses.
- 50 -
13. Operating lease:
The Company adopted ASU No. 2016-02, Topic 842 (ASC 842) -
Leases, effective January 1, 2020. This ASU requires lessees to recognize an operating lease or right-of-use
("ROU") asset and liability on the balance sheet for all right-of-use leases with an initial lease term greater
than twelve
months.
Under the transition option, the Company will continue to
apply the legacy guidance in ASC 840, including its disclosure requirements, in the comparative periods presented and will
make only annual disclosures for the comparative periods because ASC 840 does not require interim disclosures. Prior period
amounts have not been adjusted and continue to be reflected in accordance with the Company’s historical accounting. The
adoption of this standard on January 1, 2020, had no impact on the Company's consolidated statements of stockholders' equity
or consolidated statements of operations.
As a lessee, the Company leases its corporate office headquarters
in Tulsa, Oklahoma. The lease expires on December 31, 2025 and has an option to renew for an additional five-year term. The option
to renew the lease is generally not considered reasonably certain to be exercised. Therefore, the period covered by such optional
period is not included in the determination of the term of the lease and the lease payments during these periods are similarly
excluded from the calculation of right-of-use lease asset and lease liability balances.
ROU lease expense consists of rent
expense related to leases that were included in ROU assets under ASC 842. The Company recognizes right-of use lease expense
on a straight-line basis, except for certain variable expenses that are recognized when the variability is resolved,
typically during the period in which they are paid. Variable right-of-use lease payments typically include charges for
property taxes, insurance, and variable payments related to non-lease components, including common area maintenance.
As a result of adopting ASC 842, on the effective date, the Company
recognized right-of-use assets and liabilities of $613,901. Right-of-use leases are included in right-of-use assets (included in
Other Property and Equipment) and current or long-term right-of-use obligations on the consolidated balance sheets. Right-of-use
assets and liabilities are recognized at the commencement date based on the present value of lease payments over the lease term.
The Company uses a discount rate that approximates the rate of interest for a collateralized loan over a similar term as the discount
rate for present value of lease payments when the rate implicit in the contract is not readily determinable.
Right of use lease expanse was $34,989 for the year ended December
31, 2020. Cash flows for right of use leases was $-0- for the year as the lease payments did not commence until 2021.
Supplemental balance sheet information related to the right of
use leases as of December 31, 2020:
Right of use lease assets
$ 588,790
Right of use lease obligations – current
$ 89,769
Right of use lease obligations – long term
534,009
Total right of use lease liabilities
$ 623,778
The weighted average remaining term for the Company’s right
of use leases is 5 years.
Maturities of lease liabilities as of December 31, 2020:
2021
$ 127,100
2022
147,439
2023
150,385
2024
153,392
2025
156,460
Total Lease payments
734,776
Less imputed interest
(110,995 )
Total lease obligation
623,781
Rent expense for the Company’s former
Tulsa office for the year ended December 31, 2020 was $21,117 and $22,700 for the year ended December 31, 2019.
- 51 -
14. Concentrations:
The Company’s producing properties and oil and natural gas
reserves are all located in Louisiana, North Dakota, and Montana. Because of the concentration, the Company is exposed to the impact
of regional supply and demand factors, processing or transportation capacity constraints, severe weather events, water shortages,
and government regulations specific to the geographic area.
The Company sells 96% of its oil and natural gas production to
four customers. The loss of these purchasers could result in a temporary interruption in sales or a lower price for production.
15. Subsequent events:
On March 10, 2021 the Company entered into the Third Amendment
(the “Third Amendment”) of its Senior Revolver Loan Agreement (the “Agreement’) with CrossFirst Bank (see
Note 8).
On March 11, 2021 the Company amended the Securities Agreement
with Petroleum & Independent Exploration, LLC (“PIE) to remove the vesting provisions for the warrants, and PIE exercised
all of its warrants to purchase 23,628,185 shares of the Company’s common stock for an aggregate exercise price of $3,349,052
(See Note 5).
On March 12, 2021 the Company, through
its subsidiary Empire New Mexico, LLC entered into a purchase and sale agreement with XTO Holdings, LLC (a subsidiary of
ExxonMobil) (the “Seller’) to acquire, among other things, certain oil and gas properties in New Mexico. The
purchase price is $17,800,000 subject to customary adjustments, is effective as of January 1, 2021, and is scheduled to close
April 26,2021. The Company has wired a deposit of $1,780,000 to the Seller on March 12, 2021. As a part of the transaction,
the Company established Empire New Mexico, LLC, a wholly owned subsidiary.
On March 22, 2021 the Company, through its wholly owned subsidiary,
Empire ND Acquisitions, LLC, entered into a purchase and sale agreement with 31 Group, LLC to acquire among other things, certain
oil and gas properties in North Dakota. The purchase price is $900,000 and is reduced by certain expenses which the Company may
incur relating to the properties for up to one year from the April 21, 2021 closing date. As a part of the transaction, the Company
established Empire ND Acquisition, LLC.
During February
and March 2021, the Company issued to a group of accredited investors 8,993,857 shares of its common stock and warrants to purchase
8,993,857 shares of its common stock for $.50 per share which expires on December 31, 2022. Proceeds from the sale were $3,147,850.
- 52 -
EMPIRE PETROLEUM CORPORATION
UNAUDITED SUPPLEMENTARY DATA
December 31, 2020 and 2019
The following reserve estimates
present the Company's estimate of the proven natural gas and oil reserves and net cash flow of the Properties, in accordance with
the guidelines established by the Securities and Exchange Commission. The Company emphasizes that reserve estimates are inherently
imprecise and that estimates of new discoveries are more imprecise than those of producing natural gas and oil properties.
Accordingly, the estimates are expected to change as future information becomes available. All the oil and natural gas reserves
are located in Louisiana, North Dakota, Montana and Texas.
Reserve Quantity Information
Proved oil and natural gas reserves
are those quantities of oil and gas, which by analysis of geoscience and engineering data, can be estimated with reasonable certainty
to be economically producible from a given date forward, from known reservoirs, and under existing economic conditions, operating
methods, and government regulations. Proved developed reserves are proved reserves that can be expected to be recovered through
existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor
compared to the cost of a new well. Proved undeveloped reserves are proved reserves that are expected to be recovered from new
wells on undrilled acreage, or from existing wells where a relatively major expenditures is required for recompletion. Below are
the net quantities of net proved developed and undeveloped reserves of the Properties:
As
of December 31,
As
of December, 31
2020
2019
Oil
(MMBbls)
Natural Gas
(MMcf)
Oil
(MMBbls)
Natural Gas
(MMcf)
Proved developed reserves:
Beginning of year
3,643
404
661
887
Purchase of minerals in place
580
1,092
2,886
17
Revision of previous estimates
(397
)
(385
)
209
(459
)
Production
(165
)
(140
)
(113
)
(41
)
End of year
3,661
971
3,643
404
Proved developed
3,331
940
2,216
404
Proved undeveloped
—
—
1,311
—
Proved behind pipe
85
—
103
—
Proved shut in
245
31
13
—
Total proved
3,661
971
3,643
404
- 53 -
Standardized Measure of Discounted
Future Net Cash Flows Relating to Oil and Natural Gas Reserves
The standardized measure of discounted
future net cash flows relating to oil and natural gas reserves and associated changes in standard measure amounts were prepared
in accordance with the provision of Financial Accounting Standard Board ASC 932-235-555. Future cash inflows were computed
by applying average prices of oil and natural gas for the last 12 months to estimated future production. Future production
and development costs were computed by estimating the expenditures to be incurred in developing the oil and natural gas reserves
at the end of the year, based on year end costs and assuming continuation of existing economic conditions. Future net cash
flows are discounted at the rate of 10% annually to derive the standardized measure of discounted cash flows. Actual future
cash inflows may vary considerably, and the standardized measure does not necessarily represent the fair value of the acquired
properties' oil and natural gas reserves. Standard measure amounts are:
2020
2019
Future cash inflows
$ 121,959,450
$ 184,779,880
Future production costs
(55,350,840 )
(75,544,710 )
Future development costs
(1,682,210 )
(19,459,800 )
Future net cash flows
64,926,400
89,775,370
10% annual discount for timing of cash flows
(44,156,320 )
(52,473,450 )
Standardized Measure
$ 20,770,080
$ 37,301,920
The 12-month average prices were adjusted
to reflect applicable transportation and quality differentials on a well-by-well basis to arrive at realized sales prices used
to estimate the properties' reserves. The prices for the properties' reserves were as follows:
2020
2019
Natural gas (MMBtu)
$ 1.41
$ 2.58
Oil (Bbl)
$ 32.94
$ 53.27
- 54 -
Changes in the Standardized Measure
of Discounted Future Net Cash Flows at 10% per annum are as follows:
2020
2019
Standardized measure – beginning of year
$ 37,301,920
$ 12,977,620
Sales of oil and gas production
(2,164,496 )
(1,315,488 )
Purchase of minerals in place
13,694,856
16,047,370
Changes in price and production costs
(18,386,232 )
12,536,044
Revisions of quantity estimates
(4,348,703 )
1,414,205
Changes in estimated development cost
16,937,402
653,957
Accretion of discount
5,099,678
2,902,499
Changes in estimated timing and other, net
(27,364,345 )
(7,914,287 )
Change in standardized measure
(16,531,840 )
24,324,300
Standardized measure – end of year
$ 20,770,080
$ 37,301,920
Estimates of economically recoverable
natural gas and oil reserves and of future net revenues are based upon a number of variable factors and assumptions, all of which
are to some degree subjective and may vary considerably from actual results. Therefore, actual production, revenues, development
and operating expenditures may not occur as estimated. The reserve data are estimates only, are subject to many uncertainties,
and are based on data gained from production histories and on assumptions as to geologic formations and other matters. Actual
quantities of natural gas and oil may differ materially from the amounts estimated.
Capitalization of Oil and Gas
Properties
Empire has not incurred and capitalized exploratory
well costs for properties pending the determination of proved status, exploratory well costs reclassified to wells or exploratory
well costs that were charged to expense.
The aggregate capitalized costs of oil and
gas properties are as follows:
2020
2019
Proved producing wells
$ 4,499,519
$ 3,826,522
Proved undeveloped
547,882
2,232,358
Lease and well equipment
1,360,596
1,121,527
Unproved leasehold
2,177,317
—
Asset retirement obligation
14,126,130
5,480,050
Gross capitalized costs
22,711,444
12,660,457
Depreciation, Depletion and Amortization
(8,930,528 )
(3,365,340 )
Net capitalized costs
$ 13,780,916
$ 9,295,117
2020
2019
Total gross capitalized costs
$ 22,711,444
$ 12,660,457
-55-
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.