1 unchanged sentence
PETROLEUM CORPORATION
−Removed: BALANCE SHEETS
−Removed: September 30, 2020
+Added: CONDENSED CONSOLIDATED BALANCE SHEETS
+Added: March 31, 2021
December 31, 2020
1 unchanged sentence
Accounts Receivable
−Removed: Unrealized Gain on Derivative Instruments
−Removed: Acquisition Deposit Receivable (see Note 4)
Total Current Assets
2 unchanged sentences
Accumulated Depreciation, Depletion and Impairment
−Removed: Other Property and Equipment, net of $4,184 and $1,830 Accumulated Depreciation, respectively
+Added: (15,324,596 )
+Added: (15,148,444 )
+Added: Other Property and Equipment, net
Total Property and Equipment, net
4 unchanged sentences
Accrued Expenses
−Removed: Unrealized Loss on Derivative Instruments
+Added: Contingent Payment (see Note 4)
+Added: Current Portion of Lease Liability
Current Portion of Long-term Notes Payable
Total Current Liabilities
−Removed: Long Term Portion of Unrealized Loss on Derivative Instruments
Long-Term Notes Payable
−Removed: Contingent Payments (see Note 5)
+Added: Long Term Lease Liability
Asset Retirement Obligations
Total Liabilities
−Removed: Stockholders' Deficit:
+Added: Commitments and Contingencies (Note 12)
+Added: Stockholders' Equity (Deficit):
Common Stock - $.001 Par Value 150,000,000 Shares Authorized,
57,515,920 and 24,892,277 Shares Issued and Outstanding, Respectively
+Added: Common Stock Subscribed
Additional Paid-in Capital
2 unchanged sentences
(40,618,381 )
−Removed: Total Stockholders' Deficit
−Removed: Total Liabilities and Stockholders' Deficit
−Removed: accompanying notes to unaudited consolidated financial statements
+Added: Total Stockholders' Equity (Deficit)
+Added: (12,953,516 )
+Added: (18,441,038 )
+Added: Total Liabilities and Stockholders' Equity (Deficit)
+Added: See accompanying notes to unaudited condensed consolidated
+Added: financial statements
PETROLEUM CORPORATION
−Removed: STATEMENTS OF OPERATIONS
−Removed: Three Months Ended
−Removed: Nine Months Ended
−Removed: September 30,
−Removed: September 30,
+Added: CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
+Added: Three Months Ended March 31,
+Added: Operating Revenue and Other:
Oil and Gas Sales
−Removed: Net realized and unrealized Gain (Loss) on Derivatives
+Added: Gain (Loss) on Derivatives (net)
Total Revenue
−Removed: Costs and Expenses:
−Removed: Taxes - Production
−Removed: Depletion, Depreciation & Amortization
+Added: Operating Expenses
+Added: Oil and Gas Production
+Added: Production Taxes
+Added: Depletion, Depreciation and Amortization
Impairment of Oil and Natural Gas Properties
−Removed: Accretion of Asset Retirement Obligation
+Added: Accretion of Discount on Asset Retirement Obligation
General and Administrative
−Removed: Total Cost and Expenses
−Removed: Operating Loss
+Added: Total Operating Expenses
+Added: Operating Income (Loss)
Other Income and (Expense):
1 unchanged sentence
Interest Expense
−Removed: $ (1,641,372 )
−Removed: $ (3,026,542 )
−Removed: $ (3,540,515 )
−Removed: Net Loss per Common Share, Basic & Diluted
+Added: Net Income (Loss)
+Added: Net Income (Loss) per Common Share, Basic & Diluted
Weighted Average Number of Common Shares Outstanding,
Basic & Diluted
−Removed: accompanying notes to unaudited consolidated financial statements
+Added: accompanying notes to unaudited condensed consolidated financial statements
PETROLEUM CORPORATION
−Removed: STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT
−Removed: the Nine Months Ended September 30, 2020 and 2019
+Added: CONDENSED CONSOLIDATED STATEMENTS
+Added: OF CHANGES IN STOCKHOLDERS' DEFICIT
+Added: For the three months ended March 31, 2021 and 2020
Balances, December 31, 2020
1 unchanged sentence
$ (18,441,038 )
−Removed: Shares, Options, Warrants
−Removed: and Conversion Features Issued
+Added: Warrants Exercised
+Added: Issuance of Common Stock and Warrants
Balances, March 31, 2021
1 unchanged sentence
(12,953,516 )
−Removed: Shares, Options, Warrants
−Removed: and Conversion Features Issued
−Removed: Balances, June 30, 2020
−Removed: (25,168,118 )
−Removed: Shares, Options, Warrants
−Removed: and Conversion Features Issued
−Removed: Balances, September 30, 2020
−Removed: $ (26,809,490 )
−Removed: $ (6,931,447 )
Balances, December 31, 2019
(23,782,948 )
−Removed: Shares, Options, Warrants
−Removed: and Conversion Features Issued
+Added: Conversion of Convertible Notes
Balances, March 31, 2020
(22,194,933 )
−Removed: Shares, Options, Warrants
−Removed: and Conversion Features Issued
−Removed: Balances, June 30, 2019
−Removed: (19,721,908 )
−Removed: Balances, September 30, 2019
−Removed: $ (20,668,861 )
−Removed: $ (1,874,568 )
−Removed: accompanying notes to unaudited consolidated financial statements
+Added: accompanying notes to unaudited condensed consolidated financial statements
PETROLEUM CORPORATION
−Removed: STATEMENTS OF CASH FLOWS
−Removed: Nine Months Ended September 30,
+Added: CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
+Added: Three Months Ended March 31,
Cash Flows From Operating Activities:
−Removed: $ (3,026,542 )
−Removed: $ (3,540,515 )
−Removed: Adjustments to Reconcile Net Loss to Net Cash
−Removed: Provided by (used in) Operating Activities:
−Removed: Gain on Sales of Assets
−Removed: Value of warrants and options granted
−Removed: Amortization of Warrant Value and Conversion Feature on
−Removed: Convertible Notes
+Added: Net Income (Loss)
+Added: Adjustments to Reconcile Net Income (Loss) to Net Cash
+Added: Used in Operating Activities:
+Added: Gain on Sale of Assets
Amortization of Loan Issue Costs
2 unchanged sentences
Accretion of Asset Retirement Obligation
−Removed: Cash paid to Ovintiv (see Note 4)
−Removed: Loss relating to Ovintiv Purchase Deposit (see Note 4)
+Added: Unrealized (Gain) Loss on Derivatives
+Added: Change in Right of Use Assets, net
+Added: Deposit paid to Ovintiv (see Note 4)
Change in Operating Assets and Liabilities:
Accounts Receivable
−Removed: Unrealized Gain on Derivative Instruments
−Removed: Prepaids, Current
−Removed: Utility Deposits
Accounts Payable
3 unchanged sentences
Acquisition of Oil and Natural Gas Properties
+Added: Earnest Deposit for Acquisition of Oil and Natural Gas Properties
Purchase of Other Fixed Assets
Proceeds from Sale of Oil and Natural Gas Properties
−Removed: Net Cash Used in Investing Activities
+Added: Net Cash Provided by (Used in) Investing Activities
Cash Flows from Financing Activities:
1 unchanged sentence
Principal Payments of Debt
−Removed: Proceeds from Stock and Warrant Issuance
+Added: Proceeds from Warrant Exercise
+Added: Proceeds from Issuance of Common Stock and Warrants
Net Cash Provided by Financing Activities
5 unchanged sentences
Non-cash Investing and Financing Activities:
−Removed: Non-cash Additions to Asset Retirement Obligations
Common Stock Issued in Exchange for Outstanding Notes Payable
−Removed: Purchases of oil and natural gas properties and deposits in accounts and notes payable, royalty suspense, and contingent payable to seller
+Added: Equipment purchased utilizing note payable
Note Payable issued - PIE Agreement (see Note 6)
−Removed: accompanying notes to unaudited consolidated financial statements
+Added: accompanying notes to unaudited condensed consolidated financial statements
EMPIRE PETROLEUM CORPORATION
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: September 30, 2020
−Removed: OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES
−Removed: The accompanying unaudited consolidated financial
−Removed: statements of Empire Petroleum Corporation ("Empire"
−Removed: or the "Company") have been prepared in accordance with
−Removed: United States generally accepted accounting principles for interim financial information and the instructions to Form 10-Q.
−Removed: they do not include all of the information and footnotes required by United States generally accepted accounting principles for
−Removed: complete financial statements.
−Removed: In the opinion of management, all adjustments considered necessary for a fair presentation of the
−Removed: Company's financial position, the results of operations, and the cash flows for the interim period are included.
−Removed: All adjustments
−Removed: are of a normal, recurring nature.
−Removed: Operating results for the interim period are not necessarily indicative of the results that
−Removed: may be expected for the year ending December 31, 2020.
−Removed: The information contained in this Form 10-Q
−Removed: should be read in conjunction with the audited financial statements and related notes for the year ended December 31, 2019 which
−Removed: are contained in the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission (the "SEC")
−Removed: on March 30, 2020.
−Removed: The Company has incurred significant losses
−Removed: in recent years.
−Removed: The continuation of the Company as a going concern is dependent upon the ability of the Company to attain future
−Removed: profitable operations and/or additional debt or equity financing until profitable operations are achieved.
−Removed: These financial statements
−Removed: have been prepared on the basis of United States generally accepted accounting principles applicable to a company with continuing
−Removed: operations, which assume that the Company will continue in operation for the foreseeable future and will be able to realize its
−Removed: assets and discharge its obligations in the normal course of operations.
−Removed: Management believes the going concern assumption to be
−Removed: appropriate for these financial statements.
−Removed: If the going concern assumption were not appropriate for these financial statements,
−Removed: then adjustments might be necessary to adjust the carrying value of assets and liabilities and reported expenses.
−Removed: The Company’s impairment assessment
−Removed: of proved and unproved mineral properties is based on several factors including oil and gas spot market prices and estimated futures
−Removed: prices that existed at September 30, 2020.
+Added: NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL
+Added: March 31, 2021
+Added: OF PRESENTATION AND GOING CONCERN
+Added: The accompanying unaudited condensed consolidated
+Added: financial statements of Empire Petroleum Corporation ("Empire"
+Added: or the "Company") have been prepared in accordance
+Added: with United States generally accepted accounting principles (“GAAP”) for interim financial information and the instructions
+Added: to Form 10-Q.
+Added: Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements.
+Added: In the opinion of management, all adjustments considered necessary for a fair presentation of the Company's financial position, the results
+Added: of operations, and the cash flows for the interim period are included.
+Added: All adjustments are of a normal, recurring nature.
+Added: Operating results
+Added: for the interim period are not necessarily indicative of the results that may be expected for the year ending December 31, 2021.
+Added: The information contained in this Form 10-Q should
+Added: be read in conjunction with the audited financial statements and related notes for the year ended December 31, 2020 which are contained
+Added: in the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission (the "SEC") on March 31, 2021.
+Added: The Company has incurred significant losses in recent
+Added: The continuation of the Company as a going concern is dependent upon the ability of the Company to attain future profitable operations
+Added: and/or additional debt or equity financing until profitable operations are achieved.
+Added: The ultimate recoverability of the Company's investment
+Added: in oil and natural gas interests is dependent upon the existence and discovery of economically recoverable oil and natural gas reserves,
+Added: the ability of the Company to obtain necessary financing to further develop the interests, and the ability of the Company to attain future
+Added: profitable production.
+Added: As of March 31, 2021, the Company had
+Added: $3,914,678 of cash and working capital deficit of $7,047,930, which includes the net balance of the Senior Revolver Loan Agreement
+Added: of $7,849,500.
+Added: The Senior Revolver Loan Agreement matures March 27, 2022 and, as of March 31, 2021, the Company is not in compliance
+Added: with its financial covenants under the Loan Agreement (See Note 8).
+Added: The Company has proved reserves which have been acquired within
+Added: the last two years.
+Added: The Company plans to continue to look for oil and natural gas investments and will use a combination of debt and
+Added: equity financing to fund the acquisitions.
+Added: The Company expects to also incur costs related to evaluating and acquiring oil and
+Added: natural gas acquisitions for the foreseeable future.
+Added: It is expected that management will attempt to raise additional capital for
+Added: future investment and working capital opportunities.
+Added: However, there can be no assurances the Company will
+Added: be able to refinance or restructure its existing indebtedness, raise sufficient capital to fund its strategic development plans, and meet
+Added: its various capital needs.
+Added: As a result of these uncertainties, management has concluded there is substantial doubt regarding the Company’s
+Added: ability to continue as a going concern.
+Added: These financial statements have been prepared on
+Added: the basis of United States generally accepted accounting principles applicable to a company with continuing operations, which assume that
+Added: the Company will continue in operation for the foreseeable future and will be able to realize its assets and discharge its obligations
+Added: in the normal course of operations.
+Added: Management believes the going concern assumption to be appropriate for these financial statements.
+Added: If the going concern assumption were not appropriate for these financial statements, then adjustments might be necessary to adjust the
+Added: carrying value of assets and liabilities and reported expenses.
+Added: The Company’s impairment assessment of
+Added: proved and unproved mineral properties is based on several factors including oil and gas spot market prices and estimated futures
+Added: prices that existed at March 31, 2021.
In 2020, crude oil prices in both the spot market
and futures market experienced significant volatility.
−Removed: For the nine months ended September 30, 2020 the Company recorded an impairment
+Added: For the year ended December 31, 2020 the Company recorded an impairment
expense of $8,671,303 as a result of the decline in oil prices (See Note 3).
Further, the effect of lower crude oil prices on the
−Removed: Company’s future financial position or results of operations is not currently determinable due to broader economic and industry
−Removed: uncertainties, including the impact to the operators and other working interest owners of the properties in which the Company owns
−Removed: mineral interests.
−Removed: In the event crude oil or natural gas prices remain low, there is
−Removed: the risk that, among other things:
−Removed: · the Company’s revenues, cash flows and profitability may decline substantially, which
−Removed: could also indirectly impact expected production by reducing the amount of funds available to acquire future mineral interests;
−Removed: · reserves relating to the Company’s proved properties may become uneconomic to produce resulting
−Removed: in impairment of proved properties;
−Removed: · operators and other working interest owners are unable to execute their drilling and exploration
−Removed: programs resulting in lower production or inability to prove reserves on unproved properties
−Removed: The occurrence of certain of these events may have a
−Removed: material adverse effect on the Company's business, results of operations and financial condition.
−Removed: In early March 2020 there was a global outbreak
−Removed: of COVID-19 that continued into the second and third quarters and has resulted in changes in global supply and demand of certain
−Removed: mineral and energy products.
−Removed: These changes, including the magnitude and length of the economic downturn and any potential resulting
−Removed: direct and indirect negative impact to the Company cannot be determined, but they could have a prospective material impact to the
−Removed: Company’s acquisition and project development activities, and cash flows and liquidity.
−Removed: Reclassification of prior
−Removed: year presentation.
−Removed: Certain prior year amounts have been reclassified for consistency with the current year presentation.
−Removed: These reclassifications had no effect on the reported results of operations.
−Removed: An adjustment has been made to the Consolidated Balance
−Removed: Sheet for the year ended December 31, 2019 to reclassify certain utility and other deposits in the amount of $118,177 which had
−Removed: previously been included in prepaids.
−Removed: The continuation of the Company is dependent
−Removed: upon the ability of the Company to raise capital and attain future profitable operations.
−Removed: The ultimate recoverability of the Company's
−Removed: investment in oil and natural gas interests is dependent upon the existence and discovery of economically recoverable oil and natural
−Removed: gas reserves, the ability of the Company to obtain necessary financing to further develop the interests, and the ability of the
−Removed: Company to attain future profitable production.
−Removed: As of September 30, 2020, the Company had $134,374
−Removed: of cash and working capital deficit of $10,140,110, which includes the net balance of the Senior Revolver Loan Agreement of $8,368,000
−Removed: which matures March 27, 2021.
−Removed: The Company has proved reserves which have been acquired within the last two years.
−Removed: The Company plans
−Removed: to continue to look for oil and natural gas investments and will use a combination of debt and equity financing to fund the acquisitions.
−Removed: The Company expects to also incur costs related to evaluating and acquiring oil and natural gas acquisitions for the foreseeable
−Removed: It is expected that management will attempt to raise additional capital for future investment and working capital opportunities.
−Removed: Compensation of Officers and Employees
−Removed: As of September 30, 2020, the Company had
−Removed: twelve employees.
−Removed: No independent Board members received compensation from the Company in the first nine months of 2020 or
−Removed: For the nine months ended September 30, 2020, the Company paid its officers, Mr.
+Added: Company’s future financial position or results of operations is not currently determinable due to broader economic and
+Added: industry uncertainties, including the impact to the operators and other working interest owners of the properties in which the
+Added: Company owns mineral interests.
+Added: In the event crude oil or natural gas prices remain low, there is the
+Added: risk that, among other things:
+Added: · the Company’s revenues, cash flows and profitability may decline
+Added: substantially, which could also indirectly impact expected production by reducing the amount of funds available to acquire future mineral
+Added: · reserves relating to the Company’s proved properties may become
+Added: uneconomic to produce resulting in impairment of proved properties;
+Added: · operators and other working interest owners are unable to execute their
+Added: drilling and exploration programs resulting in lower production or inability to prove reserves on unproved properties
+Added: The occurrence of certain of these events may have a material
+Added: adverse effect on the Company's business, results of operations and financial condition.
+Added: In early March 2020 there was a global outbreak of
+Added: COVID-19 which has continued and resulted in changes in global supply and demand of certain mineral and energy products.
+Added: These changes,
+Added: including the magnitude and length of the economic downturn and any potential resulting direct and indirect negative impact to the Company
+Added: cannot be determined, but they could have a prospective material impact to the Company’s acquisition and project development activities,
+Added: and cash flows and liquidity.
+Added: As of March 31, 2021, the Company had six employees.
+Added: No independent Board members received compensation from the Company in the first three months of 2021 or 2020.
+Added: For the three months ended
+Added: March 31, 2021, the Company paid its officers, Mr.
Morrisett and Mr.
−Removed: Pritchard, $249,417
−Removed: each for services rendered.
−Removed: For the nine months ended September 30, 2019, the Company paid Mr.
+Added: Pritchard, $62,500 each for services rendered.
+Added: For the three months
+Added: ended March 31, 2020, the Company paid Mr.
Morrisett and Mr.
−Removed: Pritchard $183,950 for services rendered excluding the value of options awarded.
−Removed: In addition, as of September 30, 2020 Mr.
+Added: Pritchard $63,500 each for services rendered excluding the value of options
+Added: In addition, as of March 31, 2021 Mr.
Pritchard has outstanding advances of $26,871.
+Added: Pritchard has an agreement with the
+Added: Company to repay the outstanding advance on or before June 30, 2021.
OF SIGNIFICANT ACCOUNTING POLICIES
Principles of consolidation.
−Removed: The consolidated financial statements of the Company include the accounts of the Company and its wholly owned subsidiaries, Empire
−Removed: Louisiana, LLC ("Empire Louisiana"), Empire North Dakota, LLC ("Empire North Dakota"), and Empire Texas, LLC
−Removed: (“Empire Texas”).
−Removed: All material intercompany balances and transactions have been eliminated.
+Added: The condensed consolidated financial statements of the Company include the accounts of the Company and its wholly owned subsidiaries,
+Added: Empire Louisiana, LLC ("Empire Louisiana"), Empire North Dakota, LLC ("Empire North Dakota"), Empire New Mexico, LLC
+Added: (“Empire New Mexico”), Empire ND Acquisitions, LLC (“Empire ND Acquisitions”), Empire Texas, LLC (“Empire
+Added: Texas”), and Pardus Oil & Gas Operating, LP (“Pardus”).
+Added: All material intercompany balances and transactions have
+Added: been eliminated.
Use of estimates in the preparation
of financial statements.
−Removed: Preparation of financial statements in conformity with generally accepted accounting principles
−Removed: in the United States of America ("U.S.
−Removed: GAAP") requires management to make estimates and assumptions that affect the reported
−Removed: amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements
−Removed: and the reported amounts of revenues and expenses during the reporting periods.
+Added: Preparation of financial statements in conformity with generally accepted accounting principles in the
+Added: United States of America ("U.S.
+Added: GAAP") requires management to make estimates and assumptions that affect the reported amounts
+Added: of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported
+Added: amounts of revenues and expenses during the reporting periods.
Actual results could differ from these estimates.
−Removed: Depletion of oil and natural gas properties is determined using estimates of proved oil and natural gas reserves.
−Removed: There are numerous
−Removed: uncertainties inherent in the estimation of quantities of proved reserves and in the projection of future rates of production and
−Removed: the timing of development expenditures.
−Removed: Similarly, evaluations for impairment of proved and unproved oil and natural gas properties
−Removed: are subject to numerous uncertainties including, among others, estimates of future recoverable reserves, commodity price outlooks
−Removed: and prevailing market rates of other sources of income and costs.
−Removed: Other significant estimates include, but are not limited to,
−Removed: asset retirement obligations, fair value of assets purchased in acquisitions, and taxes.
+Added: Depletion of oil and
+Added: natural gas properties is determined using estimates of proved oil and natural gas reserves.
+Added: There are numerous uncertainties inherent
+Added: in the estimation of quantities of proved reserves and in the projection of future rates of production and the timing of development expenditures.
+Added: Similarly, evaluations for impairment of proved and unproved oil and natural gas properties are subject to numerous uncertainties including,
+Added: among others, estimates of future recoverable reserves, commodity price outlooks and prevailing market rates of other sources of income
+Added: Other significant estimates include, but are not limited to, asset retirement obligations, fair value of assets purchased in
+Added: business combinations, and taxes.
Interim financial statements.
−Removed: The accompanying consolidated financial statements of the Company have not been audited by the Company's independent registered
+Added: The accompanying condensed consolidated financial statements of the Company have not been audited by the Company's independent registered
public accounting firm.
−Removed: In preparing the accompanying consolidated financial statements, management has made certain estimates
−Removed: and assumptions that affect reported amounts in the consolidated financial statements and disclosures of contingencies.
+Added: In preparing the accompanying condensed consolidated financial statements, management has made certain estimates
+Added: and assumptions that affect reported amounts in the condensed consolidated financial statements and disclosures of contingencies.
results may differ from those estimates.
1 unchanged sentence
Certain disclosures have been condensed
−Removed: in or omitted from these consolidated financial statements.
−Removed: Accordingly, these condensed notes to the consolidated financial statements
−Removed: should be read in conjunction with the audited consolidated financial statements and notes included in the Company's Annual Report
−Removed: on Form 10-K for the year ended December 31, 2019.
−Removed: Inventory Inventory
−Removed: consists of oil in tanks which has not been delivered and is valued at the contract price to the buyer and pipe which has not yet
−Removed: been put into production.
+Added: in or omitted from these condensed consolidated financial statements.
+Added: Accordingly, these condensed notes to the condensed consolidated
+Added: financial statements should be read in conjunction with the audited consolidated financial statements and notes included in the Company's
+Added: Annual Report on Form 10-K for the year ended December 31, 2020.
+Added: Inventory Inventory consists
+Added: of oil in tanks which has not been delivered and is valued at the contract price to the buyer.
Revenue recognition.
−Removed: The Company recognizes revenues from the sales of oil and natural gas to its customers and presents them aggregated on the Company's
−Removed: consolidated statements of operations.
−Removed: The Company enters into contracts with customers to sell its oil and natural gas production.
+Added: Company recognizes revenues from the sales of oil and natural gas to its customers and presents them aggregated on the Company's
+Added: condensed consolidated statements of operations.
+Added: The Company enters into contracts with customers to sell its oil and natural gas
Revenue on these contracts is recognized in accordance with the five-step revenue recognition model prescribed in ASC
−Removed: Specifically,
−Removed: revenue is recognized when the Company's performance obligations under these contracts are satisfied, which generally occurs with
−Removed: the transfer of control of the oil and natural gas to the purchaser.
−Removed: Control is generally considered transferred when the following
−Removed: criteria are met:
−Removed: (i) transfer of physical custody, (ii) transfer of title, (iii) transfer of risk of loss and (iv) relinquishment
−Removed: of any repurchase rights or other similar rights.
−Removed: Given the nature of the products sold, revenue is recognized at a point in time
−Removed: based on the amount of consideration the Company expects to receive in accordance with the price specified in the contract.
−Removed: Consideration
−Removed: under the oil and natural gas marketing contracts is typically received from the purchaser one to two months after production.
−Removed: At September 30, 2020, the Company had receivables related to contracts with customers of approximately $610,000.
+Added: Specifically, revenue is recognized when the Company's performance obligations under these contracts are satisfied, which
+Added: generally occurs with the transfer of control of the oil and natural gas to the purchaser.
+Added: Control is generally considered
+Added: transferred when the following criteria are met:
+Added: (i) transfer of physical custody, (ii) transfer of title, (iii) transfer of
+Added: risk of loss and (iv) relinquishment of any repurchase rights or other similar rights.
+Added: Given the nature of the products sold,
+Added: revenue is recognized at a point in time based on the amount of consideration the Company expects to receive in accordance with the
+Added: price specified in the contract.
+Added: Consideration under the oil and natural gas marketing contracts is typically received from the
+Added: purchaser one to two months after production.
+Added: At March 31, 2021, the Company had receivables related to contracts with customers of
+Added: approximately $855,000, joint interest billings of approximately $383,000 and other receivables of approximately $44,000.
Fair value measurements.
−Removed: Financial Accounting Standards Board ("FASB") fair value measurement standards define fair value, establish a consistent
−Removed: framework for measuring fair value and establish a fair value hierarchy based on the observability of inputs used to measure fair
−Removed: Convertible debt - The carrying
−Removed: value of the convertible debt approximate fair value as of December 31, 2019.
−Removed: As of September 30, 2020 all of the convertible debt
−Removed: had been converted to shares of the Company’s common stock.
−Removed: Management's estimates are based on the assessment of qualitative
−Removed: factors that are considered Level 3 measurements in the fair value hierarchy as required by FASB ASC 820.
−Removed: Oil and natural gas properties
−Removed: - The fair value of proved and unproved oil and natural gas properties was measured using valuation techniques that convert
+Added: The Financial
+Added: Accounting Standards Board ("FASB") fair value measurement standards define fair value, establish a consistent framework for
+Added: measuring fair value and establish a fair value hierarchy based on the observability of inputs used to measure fair value.
+Added: Impairment of oil and natural gas
+Added: properties - The fair value of proved and unproved oil and natural gas properties was measured using valuation techniques that convert
the future cash flows to a single discounted amount.
−Removed: Significant inputs to the valuation of proved and unproved oil and natural
−Removed: gas properties include estimates of:
+Added: Significant inputs to the valuation of proved and unproved oil and natural gas properties
+Added: include estimates of:
(i) recoverable reserves;
1 unchanged sentence
(iii) future operating and development costs;
−Removed: (iv) future commodity prices;
+Added: (iv) future commodity
and (v) a market-based weighted average costs of capital.
−Removed: The Company utilized a combination of the
−Removed: New York Mercantile Exchange ("NYMEX") strip pricing and consensus pricing to value the reserves, then applied various
−Removed: discount rates depending on the classification of reserves and other risk characteristics.
−Removed: For significant purchases, management
−Removed: utilized the assistance of a third-party valuation expert to estimate the value of the oil and natural gas properties acquired.
−Removed: The fair value of asset retirement
−Removed: obligations is included in proved oil and natural gas properties with a corresponding liability in the table above.
−Removed: The fair value
−Removed: was determined based on a discounted cash flow model, which included assumptions of the estimated current abandonment costs, discount
−Removed: rate, inflation rate and timing associated with the incurrence of these costs.
−Removed: The inputs used to value oil and
−Removed: natural gas properties for impairments and asset retirement obligations require significant judgment and estimates made by management
−Removed: and represent Level 3 inputs.
+Added: The Company utilized a combination of the New York Mercantile Exchange
+Added: ("NYMEX") strip pricing and consensus pricing to value the reserves, then applied various discount rates depending on the classification
+Added: of reserves and other risk characteristics.
+Added: For significant acquisitions, management utilized the assistance of a third-party valuation
+Added: expert to estimate the value of the oil and natural gas properties acquired.
+Added: The fair value of asset retirement obligations
+Added: is included in proved oil and natural gas properties with a corresponding liability.
+Added: The fair value was determined based on a discounted
+Added: cash flow model, which included assumptions of the estimated current abandonment costs, discount rate, inflation rate and timing associated
+Added: with the incurrence of these costs.
+Added: The inputs used to value oil and natural
+Added: gas properties for impairments and asset retirement obligations require significant judgment and estimates made by management and represent
+Added: Level 3 inputs.
+Added: NYMEX strip prices experienced significant volatility
+Added: in 2020, resulting in a significant decrease in value of the Company’s economically recoverable proved oil and natural gas reserves.
+Added: As such, the carrying amount of the Company’s proved oil and natural gas properties exceeded the expected undiscounted future net
+Added: cash flows for certain leases, resulting in impairment charges against earnings of $800,452 for the quarter ended March 31, 2020.
+Added: Company did not recognize an impairment of proved oil and natural gas properties during the three months ended March 31, 2021.
+Added: Derivative instruments - The
+Added: fair value of the Company’s derivative instruments are measured at fair value using third party pricing services and represent
+Added: Level 2 inputs.
Financial instruments and other-
1 unchanged sentence
value due to their short-term nature.
+Added: Related Party Transactions.
+Added: between related parties are considered to be related party transactions even though they may not be given accounting recognition.
+Added: ASC 850, Related Party Disclosures (“FASB ASC 850”) requires that transactions with related parties that
+Added: would make a difference in decision making shall be disclosed so that users of the financial statements can evaluate their significance.
+Added: Related party transactions typically occur within the context of the following relationships:
+Added: affiliates of the entity;
+Added: entities for which
+Added: investments in their equity securities is typically accounted for under the equity method by the investing entity;
+Added: trusts for the benefit
+Added: of employees;
+Added: principal owners of the entity and members of their immediate families;
+Added: management of the entity and members of their immediate
+Added: and other parties that can significantly influence the management or operating policies of the transacting parties and can significantly
+Added: influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests.
AND EQUIPMENT
−Removed: In March 2019, the Company, through its subsidiary,
−Removed: Empire North Dakota, LLC, purchased oil and natural gas properties in Montana and North Dakota (See Note 7).
−Removed: On January 27, 2020, the Company, through its
−Removed: wholly owned subsidiary, Empire North Dakota, LLC, entered into a Bill of Sale and Assignment to purchase lease interests in approximately
−Removed: 4,936 acres in Montana for $500,000.
−Removed: On February 10, 2020, the Company, through
−Removed: its wholly owned subsidiary, Empire North Dakota, LLC, sold overriding royalty interests for leases it owned in Montana for up
−Removed: to $325,000 to a consultant of the Company, $200,000 of which was purchased in the first quarter of 2020 and the final $125,000
−Removed: was purchased in the third quarter of 2020.
−Removed: On February 17, 2020 the Company, through its
−Removed: wholly owned subsidiary, Empire North Dakota, LLC, sold all of its interest in leases of approximately 337 acres in Montana for
−Removed: On April 6, 2020 the Company, through its wholly
−Removed: owned subsidiary, Empire Texas, LLC, purchased oil and natural gas properties in Texas (see Note 5).
−Removed: During the nine months ended September 30,
−Removed: 2020, NYMEX strip prices experienced significant volatility, resulting in a significant decrease in value of the Company’s
−Removed: economically recoverable proved oil and natural gas reserves.
−Removed: As such, the carrying amount of the Company’s proved oil and
−Removed: natural gas properties exceeded the expected undiscounted future net cash flows for certain leases, resulting in impairment charges
−Removed: against earnings of $800,452 for the quarter ended March 31, 2020.
−Removed: These impairment charges are included in impairments of long-lived
−Removed: assets on the consolidated statement of operations for the nine months ended September 30, 2020.
−Removed: The Company did not recognize
−Removed: an impairment of proved oil and natural gas properties during the nine months ended September 30, 2019.
−Removed: The aggregate capitalized costs
−Removed: of oil and natural gas properties as of September 30, 2020, are as follows:
+Added: On January 27, 2020, the Company purchased lease
+Added: interests in approximately 4,936 acres in Montana for $500,000.
+Added: In February, 2020, the Company in two transactions
+Added: sold all of its interest in leases of approximately 337 acres in Montana for $1,210,400.
+Added: The Company recognized a gain on the transactions
+Added: of $1,193,760.
+Added: On April 6, 2020 the Company purchased oil and natural
+Added: gas properties in Texas (see Note 5).
+Added: The aggregate capitalized costs of oil
+Added: and natural gas properties as of March 31, 2021, are as follows:
Proved producing wells
5 unchanged sentences
accumulated depreciation, depletion and impairment
−Removed: Other property and equipment consists of office
−Removed: furniture and equipment.
+Added: (15,324,596 )
+Added: Other property and equipment consists of operating
+Added: lease asset (See Note 9), vehicles, office furniture and equipment.
Other property and equipment, at cost
2 unchanged sentences
OIL AND NATURAL GAS PROPERTIES
−Removed: On March 3, 2020 the Company, through its wholly
−Removed: owned subsidiary, Empire North Dakota, LLC, entered into a Purchase and Sale Agreement (“the Agreement”) with Ovintiv
−Removed: and several related companies to purchase certain oil and natural gas properties in Montana and North Dakota comprising
−Removed: 26,600 net acres with 94 active wells.
−Removed: The purchase price was $8,500,000, subject to adjustments with an effective date of January
−Removed: 1, 2020 and a closing date of April 30, 2020.
−Removed: The Company made an $850,000 deposit relating
−Removed: to the purchase.
−Removed: Due to the COVID pandemic and governmental state of emergency orders related thereto, the Company was unable to
−Removed: meet with and obtain financing to complete the purchase from its lenders.
−Removed: The Agreement has been terminated and the parties have
−Removed: agreed to settle with Empire receiving a $50,000 return of its deposit.
−Removed: The Company had estimated a loss on the deposit of $725,000
−Removed: in the quarter ending June 30, 2020.
−Removed: The remainder of the loss has been recorded in the quarter ending September 30, 2020.
+Added: On March 3, 2020 the Company entered into a Purchase
+Added: and Sale Agreement (“the Ovintiv Agreement”) with Ovintiv USA, Inc.
+Added: and several related companies to purchase certain oil
+Added: and natural gas properties in Montana and North Dakota.
+Added: The purchase price was $8,500,000, subject to adjustments with an effective date
+Added: of January 1, 2020 and a closing date of April 30, 2020.
+Added: The Company made an $850,000 deposit relating to
+Added: the purchase.
+Added: Due to the COVID-19 pandemic and governmental state of emergency orders related thereto, the Company was unable to meet
+Added: with and obtain financing to complete the purchase from its lenders.
+Added: The Ovintiv Agreement was terminated and the parties agreed to settle
+Added: with the Company receiving a $50,000 return of its deposit.
+Added: The Company estimated a loss on the deposit of $725,000 in the quarter ending
+Added: June 30, 2020 with the remainder recorded in the quarter ending September 30, 2020.
+Added: No amounts were outstanding as of December 31, 2020.
OF PARDUS OIL AND NATURAL GAS PROPERTIES
On April 6, 2020 the Company, through its wholly
−Removed: owned subsidiary, Empire Texas, LLC, entered into a Purchase and Sale Agreement (“the Agreement”) with Pardus Oil &
−Removed: Gas, LLC and Pardus Oil & Gas Operating GP, LLC (collectively “the Seller”) to purchase certain oil and natural
−Removed: gas properties in Texas comprising 139 gross wells and approximately 30,000 net acres, 77.3 miles of gathering lines and pipelines
−Removed: and related facilities and equipment, and all general and limited partner interest in Pardus Oil & Gas Operating, LP.
−Removed: price included the assumption of certain obligations and a contingent payment not to exceed $2,000,000 reduced by certain revenue
−Removed: suspense amounts.
−Removed: The contingent payment is based on monthly oil production in excess of a specified level from the purchased properties
−Removed: and an average monthly realized oil price of $40 or more per barrel of oil through December 31, 2022.
−Removed: The transaction closed on
−Removed: April 7, 2020.
−Removed: The following table sets forth the
−Removed: Company's purchase price allocation:
+Added: owned subsidiary, Empire Texas, entered into a Purchase and Sale Agreement (“the Pardus Agreement”) with Pardus Oil &
+Added: Gas, LLC and Pardus Oil & Gas Operating GP, LLC to purchase certain oil and natural gas properties in Texas comprising 139 gross wells
+Added: and approximately 30,000 net acres, 77.3 miles of gathering lines and pipelines and related facilities and equipment, and all general
+Added: and limited partner interest in Pardus Oil & Gas Operating, LP.
+Added: The purchase price, as amended, included the assumption of certain
+Added: obligations totaling $1,584,042 and a cash payment of $40,000 for a total purchase price of $1,624,042.
+Added: The transaction closed on April
+Added: The cash payment was made in January 2021.
+Added: The following table sets forth the Company's
+Added: purchase price allocation:
Fair Value of Assets Acquired
−Removed: Oil and natural gas properties
+Added: Accounts receivable
Inventory of oil in tanks
Equipment and gathering lines
−Removed: Asset retirement obligation asset
+Added: Oil and natural gas properties
Total Assets Acquired
Fair Value of Liabilities Assumed
−Removed: Accounts payable, net
+Added: Accounts payable –
Note payable –
2 unchanged sentences
Total liabilities assumed
−Removed: Total consideration
−Removed: The fair values of assets acquired
−Removed: and liabilities assumed were based on the following key inputs:
+Added: Purchase Price
+Added: The fair values of assets acquired and liabilities
+Added: assumed were based on the following key inputs:
Oil and natural gas properties
−Removed: The fair value of proved oil and natural
−Removed: gas properties was measured using valuation techniques that convert the future cash flows to a single discounted amount.
−Removed: inputs to the valuation of proved oil and natural gas properties include estimates of:
−Removed: (i) recoverable reserves;
−Removed: (ii) production
−Removed: (iii) future operating and development costs;
−Removed: (iv) future commodity prices;
−Removed: and (v) a market-based weighted average
−Removed: costs of capital.
−Removed: The Company utilized a combination of the New York Mercantile Exchange ("NYMEX") strip pricing and
−Removed: consensus pricing to value the reserves, then applied various discount rates depending on the classification of reserves and other
−Removed: risk characteristics.
−Removed: Management utilized the assistance of a third-party valuation expert to estimate the value of the oil and
−Removed: natural gas properties acquired.
−Removed: The fair value of asset retirement
−Removed: obligations totaled $9,508,484 and is included with a corresponding liability in the table above.
+Added: The value of oil and gas properties was
+Added: based on an allocation of the purchase price which included assignment of values to the other identifiable assets acquired and liabilities
+Added: The fair value of asset retirement obligations
+Added: are included in proved oil and natural gas properties with a corresponding liability in the table above.
The fair value was determined
1 unchanged sentence
rate and timing associated with the incurrence of these costs.
−Removed: The total consideration consists of
−Removed: a contingent payment to the seller which is due based on monthly production of oil and natural gas through December 31, 2022 and
−Removed: a monthly average price of $40 or higher per barrel.
The inputs used to value oil and natural
−Removed: gas properties and asset retirement obligations require significant judgment and estimates made by management and represent Level
−Removed: Financial instruments and other
−Removed: The fair values determined for accounts
−Removed: payable - trade were equivalent to the carrying value due to their short-term nature.
−Removed: Accounts payable - trade includes $20,456 of
−Removed: liabilities primarily related to well activity prior to close.
−Removed: OF WARHORSE OIL AND NATURAL GAS PROPERTIES
−Removed: On September 10, 2019, the Company received a process verbal
−Removed: and related sheriff's deed dated as of May 29, 2019 (the "Sheriff's Deed") pertaining to two wells in St.
−Removed: Landry Parish
−Removed: purchased from Business First Bancshares, Inc.
−Removed: d/b/a Business First Bank ("Business First").
−Removed: Pursuant to the Sheriff's Deed, the Company acquired certain
−Removed: oil and natural gas properties located in St.
−Removed: Landry Parish, Louisiana, including operated working interest in two producing wells.
−Removed: The Company purchased Business First's position as the superior lienholder and seizing creditor of such oil and natural gas properties,
−Removed: which were owned by Warhorse Oil & Gas, LLC, for $450,000 plus $16,993 sheriff fees.
−Removed: The payment was paid from loan proceeds
−Removed: under the loan agreement with CrossFirst Bank (see Note 9).
−Removed: The Company treated the acquisition
−Removed: as an asset purchase.
−Removed: An amount equal to $73,968 was allocated to lease and well equipment and $378,110 was allocated to producing
−Removed: An asset retirement obligation of $19,732 was recorded in conjunction with the purchase.
−Removed: OF ENERGYQUEST II ASSETS
−Removed: On March 28, 2019, the Company purchased oil
−Removed: producing properties from EnergyQuest II, LLC ("EnergyQuest") for a purchase price of $5,600,000.
−Removed: The effective date
−Removed: of the transaction was January 1, 2019.
−Removed: After certain adjustments related to the effective date, the total proceeds paid to EnergyQuest
−Removed: were $5,646,126.
−Removed: Such proceeds were paid from borrowing on notes payable and sales of unregistered securities of the Company.
−Removed: The following table sets forth the
−Removed: Company's purchase price allocation:
−Removed: Fair Value of Assets Acquired
−Removed: Accounts receivable
−Removed: Inventory of oil in tanks
−Removed: Oil properties
−Removed: Total Assets Acquired
−Removed: Fair Value of Liabilities Assumed
−Removed: Accounts payable –
−Removed: Asset retirement obligations
−Removed: Total liabilities assumed
−Removed: Total consideration paid
−Removed: The fair values of assets acquired
−Removed: and liabilities assumed were based on the following key inputs:
−Removed: Oil and natural gas properties
−Removed: The fair value of proved oil and natural
−Removed: gas properties was measured using valuation techniques that convert the future cash flows to a single discounted amount.
−Removed: inputs to the valuation of proved oil and natural gas properties include estimates of:
−Removed: (i) recoverable reserves;
−Removed: (ii) production
−Removed: (iii) future operating and development costs;
−Removed: (iv) future commodity prices;
−Removed: and (v) a market-based weighted average
−Removed: costs of capital.
−Removed: The Company utilized a combination of the New York Mercantile Exchange ("NYMEX") strip pricing and
−Removed: consensus pricing to value the reserves, then applied various discount rates depending on the classification of reserves and other
−Removed: risk characteristics.
−Removed: Management utilized the assistance of a third-party valuation expert to estimate the value of the oil and
−Removed: natural gas properties acquired.
−Removed: The fair value of asset retirement
−Removed: obligations totaled $5,117,939 and is included in proved oil and natural gas properties with a corresponding liability in the table
−Removed: The fair value was determined based on a discounted cash flow model, which included assumptions of the estimated current
−Removed: abandonment costs, discount rate, inflation rate and timing associated with the incurrence of these costs.
−Removed: The inputs used to value oil and natural
−Removed: gas properties and asset retirement obligations require significant judgment and estimates made by management and represent Level
+Added: gas properties and asset retirement obligations require significant judgment and estimates made by management and represent non-recurring
+Added: Level 3 inputs
Financial instruments and other
−Removed: The fair values determined for accounts
−Removed: receivable and accounts payable - trade were equivalent to the carrying value due to their short-term nature.
−Removed: Accounts payable - trade includes $1,861,433
−Removed: of liabilities primarily related to well activity prior to close.
+Added: The fair values determined for accounts payable -
+Added: trade were equivalent to the carrying value due to their short-term nature and include liabilities primarily related to well activity
+Added: prior to close.
+Added: Inventory acquired as a part of the acquisition
+Added: was based on oil in tanks at the date of acquisition multiplied by the day’s spot price.
DEVELOPMENT AGREEMENT
On August 6, 2020 the Company, through its
−Removed: wholly owned subsidiary, Empire Texas, LLC (“ET”), entered into a joint development agreement (the “Agreement”)
−Removed: with Petroleum & Independent Exploration, LLC and related entities (“PIE”) dated August 1, 2020.
−Removed: Under the terms
−Removed: of the Agreement, PIE will perform recompletion or workover on specified mutually agreed upon wells (“Workover Wells”)
−Removed: To fund the work, PIE entered into a term loan agreement with ET dated August 1, 2020, whereby PIE will loan up to
+Added: wholly owned subsidiary, Empire Texas, entered into a joint development agreement (the “JDA”) with Petroleum &
+Added: Independent Exploration, LLC and related entities (“PIE”) dated August 1, 2020.
+Added: Under the terms of the JDA, PIE will
+Added: perform recompletion or workover on specified mutually agreed upon wells (“Workover Wells”) owned by Empire Texas.
+Added: fund the work, PIE entered into a term loan agreement with Empire Texas 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.
−Removed: Proceeds of the loan
−Removed: will be used for recompletion or workover of the Workover Wells.
−Removed: As of September 30, 2020 approximately $70,000 has been advanced
−Removed: from the loan.
−Removed: As part of the Agreement, ET will assign to PIE a combined 85% working and revenue interest in the Workover Wells;
−Removed: an assignment was completed in October 2020 for the initial three Workover Wells.
−Removed: Of the assigned interest, 70% working and revenue
−Removed: interest will be used to repay the obligations under the term loan agreement.
−Removed: Once the term loan is repaid, PIE will reassign a
−Removed: 35% working and revenue interest to ET in each of the Workover Wells and retain a 50% working and revenue interest (See Note 10).
−Removed: In addition, PIE and Empire entered into a
−Removed: Securities Purchase Agreement (“Securities Agreement”) whereby PIE purchased for $525,000 (a) 3,500,000 shares of Empire
−Removed: 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
−Removed: 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
−Removed: 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
−Removed: Empire common stock at an exercise price of $0.141 per share.
−Removed: PIE is obligated to exercise the $0.20 warrants within 45 days of
−Removed: when 3 month trailing average production from the Empire Texas properties have increased by 20% over the trailing 3 month trailing
−Removed: average production as of July 2020.
−Removed: PIE can only exercise the $0.25 warrants once all existing non-PIE outstanding warrants to
−Removed: purchase Empire common stock have been exercised or lapsed.
−Removed: For the $0.141 warrants, PIE may initially acquire 7,533,333 shares
−Removed: of Empire common stock, however the amount may be increased if any existing non-PIE warrants are exercised prior to December 31,
−Removed: 2020 (See Note 11).
+Added: Proceeds of the loan will
+Added: be used for recompletion or workover of the Workover Wells.
+Added: As of March 31, 2021 approximately $446,000 has been advanced from the
+Added: loan and is presented as corresponding other long-term assets and long-term notes payable.
+Added: As part of the JDA, Empire Texas will
+Added: assign to PIE a combined 85% working and revenue interest in the Workover Wells;
+Added: an assignment was completed in October 2020 for the
+Added: initial three Workover Wells.
+Added: Of the assigned interest, 70% working and revenue interest will be used to repay the obligations under
+Added: the term loan agreement.
+Added: Once the term loan is repaid, PIE will reassign a 35% working and revenue interest to Empire Texas in each
+Added: of the Workover Wells and retain a 50% working and revenue interest (See Note 10).
+Added: Activity resulting from the JDA is being treated
+Added: as a conveyance.
+Added: In addition, PIE and Empire entered into a Securities
+Added: Purchase Agreement (“Securities Agreement”) whereby PIE purchased for $525,000 (a) 3,500,000 shares of Empire common stock,
+Added: (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
+Added: 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
+Added: 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
+Added: of $0.141 per share.
+Added: Pursuant to the Securities Agreement, PIE was obligated to exercise the $0.20 warrants within 45 days of when 3 month
+Added: trailing average production from the Empire Texas properties have increased by 20% over the trailing 3 month trailing average production
+Added: as of July 2020.
+Added: PIE can only exercise the $0.25 warrants once all existing non-PIE outstanding warrants to purchase Empire common stock
+Added: have been exercised or lapsed.
+Added: For the $0.141 warrants, PIE may initially acquire 7,533,333 shares of Empire common stock, however the
+Added: amount could be increased if any existing non-PIE warrants were exercised prior to December 31, 2020.
+Added: On March 11, 2021 the Company amended
+Added: the Securities Agreement to remove the vesting provisions for the warrants and PIE exercised all of its warrants for an aggregate exercise
+Added: price of $3,349,052 (See Note 10).
FINANCIAL INSTRUMENTS
1 unchanged sentence
to manage its exposure to commodity price fluctuations.
−Removed: Commodity derivative instruments are used to reduce the effect of volatility
−Removed: of price changes on the oil and natural gas the Company produces and sells.
−Removed: The Company’s derivative financial instruments
−Removed: consist of oil gas swaps.
−Removed: The Company does not enter into derivative
−Removed: financial instruments for speculative or trading purposes.
−Removed: The Company does not designate its derivative
−Removed: instruments to qualify for hedge accounting.
−Removed: Accordingly, the Company reflects changes in the fair value of its derivative instruments
−Removed: in its consolidated statements of operations as they occur.
−Removed: Unrealized gains and losses related to the swap contracts are recognized
−Removed: and recorded as an asset or liability on the Company’s balance sheet.
−Removed: The following table summarizes the net realized
−Removed: and unrealized amounts reported in earnings related to the commodity derivative instruments for the three and nine months ended
−Removed: September 30, 2020 and 2019:
−Removed: Three months ended
−Removed: September 30,
−Removed: Nine months ended
−Removed: September 30,
+Added: Commodity derivative instruments are used to reduce the effect of volatility of
+Added: price changes on the oil and natural gas the Company produces and sells.
+Added: The Company does not enter into derivative financial instruments
+Added: for speculative or trading purposes.
+Added: The Company’s derivative financial instruments consist of oil swaps.
+Added: The Company does not designate its derivative instruments
+Added: to qualify for hedge accounting.
+Added: Accordingly, the Company reflects changes in the fair value of its derivative instruments in its condensed
+Added: consolidated statements of operations as they occur.
+Added: Unrealized gains and losses related to the swap contracts are recognized and recorded
+Added: as an asset or liability on the Company’s condensed consolidated balance sheets.
+Added: The following table summarizes the net realized and
+Added: unrealized amounts reported in earnings related to the commodity derivative instruments for the three months ended March 31, 2021 and
+Added: Three months ended March 31,
Gain (loss) on derivatives:
Oil derivatives
−Removed: Natural gas derivatives
−Removed: The following represents the Company’s
−Removed: net cash receipts from derivatives for the three and nine months ended September 30, 2020 and 2019:
−Removed: Three months ended
−Removed: September 30,
−Removed: Nine months ended
−Removed: September 30,
+Added: The following represents the Company’s net cash
+Added: receipts from (payments on) derivatives for the three months ended March 31, 2021 and 2020:
+Added: Three months ended March 31,
Net cash received from payments on derivatives
Oil derivatives
−Removed: Natural gas derivatives
−Removed: The following table sets forth the Company’s
−Removed: outstanding derivative contracts at September 30, 2020.
−Removed: The Company has no outstanding natural gas derivatives.
−Removed: All of the Company’s
−Removed: derivatives are expected to settle by October 2021:
−Removed: Volume (MBbl)
−Removed: Price per Bbl
−Removed: Volume (MBbl)
+Added: following table sets forth the Company’s outstanding derivative contracts at March 31, 2021.
+Added: The Company has no outstanding natural
+Added: gas derivatives.
+Added: Quarterly volume (MBbl)
Price per Bbl
−Removed: In February 2019, the Company entered into
−Removed: five unsecured promissory note agreements with accredited investors totaling $90,000.
−Removed: The notes were due May 1, 2019, and accrued
−Removed: interest at 8%.
−Removed: One of the notes, in the amount of $15,000 was issued to Michael R.
−Removed: Morrisett, the Company's President.
−Removed: and the related interest were paid in May 2019.
−Removed: On September 20, 2018 the Company entered into
−Removed: a Senior Revolver Loan Agreement (“the Agreement”) with CrossFirst Bank (“CrossFirst”).
−Removed: The Agreement was
−Removed: amended March 27, 2019 and September 30, 2020 (effective as of June 30, 2020) (the “Amended Agreement”).
−Removed: Agreement commitment amount is $8,700,000 which is reduced by $180,000 per calendar quarter ($8,520,000 at September 30, 2020)
−Removed: and the maximum amount that can be advanced under the Agreement is $20,000,000 and includes interest at Wall Street Journal Prime
−Removed: plus 150 basis points (4.75% as of September 30, 2020).
−Removed: The Agreement matures on March 27, 2021.
−Removed: Collateral for the loan is a lien
−Removed: on all of the assets of the Company’s wholly owned subsidiaries, Empire Louisiana and Empire North Dakota, and a first priority
−Removed: mortgage lien, pledge of and security interest in not less than 80% of Empire Louisiana’s and Empire North Dakota’s
−Removed: producing oil, gas and other leasehold and mineral interests.
−Removed: The Agreement requires Empire Louisiana, beginning December 31, 2018
−Removed: 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
−Removed: twelve month basis.
−Removed: The Company is not in compliance with these covenants of the Agreement at September 30, 2020.
−Removed: As of September
−Removed: 30, 2020, the Company has an outstanding loan balance of $8,397,000 under the Agreement.
−Removed: In January 2020 three of the Senior Unsecured
−Removed: Promissory Note investors exercised the conversion feature and converted their $102,500 notes for 1,025,000 shares of the Company's
−Removed: common stock.
−Removed: All of the Senior Unsecured Promissory Notes have been converted to common stock of the Company as of March 31, 2020.
+Added: On March 10, 2021 the Company entered into the Third
+Added: Amendment to its Senior Revolver Loan Agreement (“the Amended Agreement”) with CrossFirst Bank (“CrossFirst”).
+Added: The Amended Agreement commitment amount is $8,520,000 which is reduced by $180,000 per calendar quarter beginning March 31, 2021 and the
+Added: maximum amount that can be advanced under the Agreement is $20,000,000 and includes interest at Wall Street Journal Prime plus 150 basis
+Added: points (4.75% as of March 31, 2021).
+Added: The Amended Agreement matures on March 27, 2022.
+Added: Collateral for the loan is a lien on all of the
+Added: assets of the Company’s wholly owned subsidiaries, Empire Louisiana and Empire North Dakota, and a first priority mortgage lien,
+Added: pledge of and security interest in not less than 80% of Empire Louisiana’s and Empire North Dakota’s producing oil, gas and
+Added: other leasehold and mineral interests.
+Added: The Amended Agreement requires the Company maintain commodity derivatives at certain thresholds
+Added: based on projected production and, beginning March 31, 2021, to maintain certain covenants including an EBITDAX to interest expense of
+Added: at least 3:1 and funded debt to EBITDAX of 6:1 on a trailing twelve month basis and reducing quarterly to 4:1 as of March 31, 2022 and
+Added: The Company is not in compliance with these covenants of the Amended Agreement at March 31, 2021.
+Added: As of March 31, 2021, the
+Added: Company has an outstanding loan balance of $7,849,500 under the Amended Agreement.
+Added: During 2016 and 2017, the Company issued $260,000
+Added: of Senior Unsecured Promissory Notes which contained a conversion feature allowing the investors to convert the Notes into shares of the
+Added: Company’s common stock.
+Added: In 2019, all but three of the Note holders converted their notes with a balance of $157,500 into 1,575,000
+Added: shares of the Company’s common stock.
+Added: In January 2020, three of the Senior Unsecured Promissory Note investors exercised the conversion
+Added: feature and converted their $102,500 notes for 1,025,000 shares of the Company's common stock.
+Added: All of the Senior Unsecured Promissory
+Added: Notes have been converted to common stock of the Company as of March 31, 2020.
On April 1, 2020, in conjunction with the purchase
−Removed: of assets from Pardus Oil & Gas, LLC (see Note 5), the Company entered into a unsecured promissory note agreement with the
−Removed: seller in the amount of $378,000.
−Removed: The note is payable in one installment on April 1, 2021 and bears interest at the one-year LIBOR
−Removed: rate (1% as of September 30, 2020).
−Removed: On May 5, 2020, the Company, through its wholly
−Removed: owned subsidiary, Pardus Oil & Gas Operating, LP, received an SBA Payroll Protection Plan (“PPP”) loan for $160,700.
+Added: of assets from Pardus Oil & Gas, LLC (see Note 5), the Company entered into a unsecured promissory note agreement with the seller
+Added: in the amount of $378,000.
+Added: The note is payable in one installment on April 1, 2021 and bears interest at the one-year LIBOR rate (1% as
+Added: of March 31, 2021).
+Added: The note was paid on April 1, 2021 (See Note 12).
+Added: On May 5, 2020, the Company received an SBA Payroll
+Added: Protection Plan (“PPP”) loan for $160,700.
The loan matures on May 5, 2022 and has an interest rate of 1%.
−Removed: There are no payments due until ten months after the covered period
−Removed: which ended October 20, 2020, at which time the payment amount will be determined based on the portion of the loan which has not
−Removed: been forgiven under criteria established by the SBA, using an eighteen-month amortization.
−Removed: The Company expects that the majority
−Removed: of the loan amount will be forgiven based on currently published guidelines of the United States Small Business Administration.
+Added: There are no payments
+Added: due until ten months after the covered period which ended October 20, 2020, at which time the payment amount will be determined based
+Added: on the portion of the loan which has not been forgiven under criteria established by the SBA, using an eighteen-month amortization.
+Added: April 26, 2021 the Company filed its application for forgiveness of the entire PPP loan, which is subject to SBA approval.
In August 2020, concurrent with the Joint Development
−Removed: Agreement with Petroleum and Independent Exploration, LLC (“PIE”), the Company entered into a term loan agreement dated
−Removed: 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
−Removed: earlier by PIE.
+Added: Agreement with Petroleum and Independent Exploration, LLC (“PIE”), the Company entered into a term loan agreement dated August
+Added: 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
The loan proceeds will be used for recompletion or workover of certain designated wells.
−Removed: In addition, the Company
−Removed: assigned a 70% working and revenue interest to PIE in the designated wells which will be applied to repayment of the loan.
−Removed: September 30, 2020, approximately $70,000 has been advanced from the loan (See Note 8).
−Removed: Diluted Earnings per Share ("EPS")
−Removed: gives effect to all dilutive potential common shares outstanding during the period.
−Removed: The computation of Diluted EPS does not assume
−Removed: conversion, exercise or contingent exercise of securities that would have an anti-dilutive effect on losses.
−Removed: As a result, if there
−Removed: is a loss from continuing operations, Diluted EPS is computed in the same manner as Basic EPS.
−Removed: At September 30, 2020 and 2019,
−Removed: the Company had 5,004,167 and 4,167 respectively, options outstanding that were not included in the calculation of earnings per
−Removed: share for the periods then ended.
−Removed: Such financial instruments may become dilutive and would then need to be included in future calculations
−Removed: of Diluted EPS.
−Removed: At September 30, 2020 and 2019, the outstanding options were considered anti-dilutive since the strike prices were
−Removed: above the market price and since the Company has incurred losses year to date.
−Removed: In March 2019, 1,446,668 outstanding $0.15
−Removed: warrants were converted to shares of common stock of the Company.
−Removed: Proceeds received from the conversion was $217,000 including
−Removed: $50,000 of notes payable conversion by Mr.
−Removed: Kamin, a board member.
−Removed: During May 2019, the Company issued warrants
−Removed: 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
−Removed: assistance provided.
−Removed: The value allocated to the warrants was the fair value determined using the Black-Scholes option valuation
−Removed: with the following assumptions:
−Removed: no dividend yield, expected annual volatility of 217%, risk free interest rate of 1.92% and
−Removed: an expected useful life of 31 months.
−Removed: The fair value of the warrants of $58,380 was recorded as compensation expense and allocated
−Removed: to Paid in Capital.
−Removed: On April 3, 2019, the Board of Directors of
−Removed: the Company adopted the Empire Petroleum Corporation 2019 Stock Option Plan (the "Stock Option Plan").
−Removed: The total number
−Removed: of shares of common stock that may be issued pursuant to stock options under the Stock Option Plan is 10,000,000.
−Removed: Further, on April
−Removed: 3, 2019 the Company granted Mr.
+Added: In addition, the Company assigned a 70%
+Added: working and revenue interest to PIE in the designated wells which will be applied to repayment of the loan.
+Added: As of March 31, 2021, approximately
+Added: $446,000 has been advanced from the loan (See Note 6).
+Added: As a lessee, the Company leases its corporate office
+Added: headquarters in Tulsa, Oklahoma.
+Added: The lease expires on December 31, 2025 and has an option to renew for an additional five-year term.
+Added: option to renew the lease is generally not considered reasonably certain to be exercised.
+Added: Therefore, the period covered by such optional
+Added: period is not included in the determination of the term of the lease and the lease payments during these periods are similarly excluded
+Added: from the calculation of right-of-use lease asset and lease liability balances.
+Added: The Company recognizes right-of use lease
+Added: expense on a straight-line basis, except for certain variable expenses that are recognized when the variability is resolved,
+Added: typically during the period in which they are paid.
+Added: Variable right-of-use lease payments typically include charges for property
+Added: taxes, insurance, and variable payments related to non-lease components, including common area maintenance.
+Added: Right of use lease expense was $34,989 for the three
+Added: months ended March 31, 2021.
+Added: Cash paid for right of use lease was $31,775 for the period.
+Added: Supplemental balance sheet information related to
+Added: the right of use leases as of March 31, 2021:
+Added: Operating lease asset (included in Other Property and Equipment
+Added: Current portion of lease liability
+Added: Long term lease liability
+Added: Total right of use lease liabilities
+Added: The weighted average remaining term for the Company’s
+Added: right of use leases is 4.75 years.
+Added: Maturities of lease liabilities as of March 31, 2021:
+Added: Total lease payments
+Added: Less imputed interest
+Added: Total lease obligation
+Added: Diluted Earnings per Share ("EPS") gives
+Added: effect to all dilutive potential common shares outstanding during the period.
+Added: The computation of Diluted EPS does not assume conversion,
+Added: exercise or contingent exercise of securities that would have an anti-dilutive effect on losses.
+Added: As a result, if there is a loss from
+Added: continuing operations, Diluted EPS is computed in the same manner as Basic EPS.
+Added: At March 31, 2021 and 2020, the Company had 10,000,000
+Added: and 5,004,167 respectively, options outstanding that were not included in the calculation of earnings per share for the periods then ended.
+Added: Such financial instruments may become dilutive and would then need to be included in future calculations of Diluted EPS.
+Added: 2021 and 2020, the outstanding options were considered anti-dilutive because the strike prices were above the market price and the Company
+Added: has incurred operating losses year to date.
+Added: On April 3, 2019, the Board of Directors of the Company
+Added: adopted the Empire Petroleum Corporation 2019 Stock Option Plan (the "Stock Option Plan").
+Added: The total number of shares of common
+Added: stock that may be issued pursuant to stock options under the Stock Option Plan is 10,000,000.
+Added: Further, on April 3, 2019 the Company granted
Pritchard and Mr.
−Removed: Morrissett each, options to purchase 2,500,000 shares of common stock of the
−Removed: Company at an exercise price of $0.33 per share.
−Removed: The options vest in three installments with 1,250,000 vesting immediately and
−Removed: 625,000 vesting each in April 2020 and April 2021.
+Added: Morrissett each, options to purchase 2,500,000 shares of common stock of the Company at an exercise price of $0.33
+Added: The options vest in three installments with 1,250,000 vesting immediately and 625,000 vesting each in April 2020 and April
All of the options expire in April, 2029.
−Removed: The value allocated to the vested
−Removed: options was the fair value determined using the Black-Scholes option valuation with the following assumptions:
−Removed: yield, expected annual volatility of 213%, risk free interest rate of 2.32% and an expected useful life of 5.375 years.
−Removed: value of the vested options of $812,500 was recorded as compensation expense and allocated to Paid in Capital in 2019.
−Removed: the fair value of the options which vested in April 2020 of $406,250 was recorded as compensation expense and allocated to Paid
−Removed: The fair of the remaining unvested options is $406,250 as of September 30, 2020.
−Removed: On April 3, 2019 the Board of Directors of
−Removed: the Company amended certain warrant certificates which had been issued to Mr.
−Removed: Kamin covering 3,000,000 warrants to purchase common
−Removed: stock of the Company.
−Removed: The original warrants expired on December 31, 2021 and had exercise prices of $0.15 and $0.25 for 500,000
−Removed: and 2,500,000 shares, respectively.
−Removed: The warrants were extended to expire on April 2, 2029.
+Added: The value allocated to the vested options was the fair value determined using the
+Added: Black-Scholes option valuation with the following assumptions:
+Added: no dividend yield, expected annual volatility of 213%, risk free
+Added: interest rate of 2.32% and an expected useful life of 5.375 years.
+Added: The fair value of the vested options of $812,500 was recorded as compensation
+Added: expense and allocated to Paid in Capital in 2019.
+Added: In 2020, the fair value of the options which vested in April 2020 of $406,250 was recorded
+Added: as compensation expense and allocated to Paid in Capital.
+Added: The fair of the remaining unvested options is $406,250 as of March 31, 2021.
+Added: On August 7, 2020 concurrently with the Joint Development
+Added: Agreement with Petroleum & Independent Exploration, LLC and related entities (“PIE”), the companies entered into a Securities
+Added: Purchase Agreement (“Securities Agreement”) whereby PIE purchased for $525,000 (a) 3,500,000 shares of Empire common stock,
+Added: (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
+Added: 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
+Added: 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
+Added: of $0.141 per share.
+Added: PIE is obligated to exercise the $0.20 warrants within 45 days of when 3 month trailing average production from the
+Added: Empire Texas properties have increased by 20% over the trailing 3 month trailing average production as of July 2020.
+Added: PIE can only exercise
+Added: the $0.25 warrants once all existing non-PIE outstanding warrants to purchase Empire common stock have been exercised or lapsed.
+Added: $0.141 warrants, PIE may initially acquire 7,533,333 shares of Empire common stock, however the amount may be increased if any existing
+Added: non-PIE warrants are exercised prior to December 31, 2020.
+Added: The value allocated to the warrants was the fair value determined using
+Added: the Black-Scholes option valuation with the following assumptions:
+Added: no dividend yield, expected annual volatility of 147%, risk free
+Added: interest rate of .19% and an expected useful life of 4 years.
+Added: The fair value of the warrants of $450,848 was allocated to Paid in Capital
+Added: (See Note 8).
+Added: On March 11, 2021 the Company amended the Securities Agreement to remove the vesting provisions for the warrants and PIE
+Added: exercised the warrants for an aggregate exercise price of $3,349,052 (See Note 6).
+Added: During February and March 2021, the Company issued
+Added: to a group of accredited investors 8,993,858 shares of its common stock and warrants to purchase 8,993,858 shares of its common stock
+Added: for $.50 per share which expires on December 31, 2022.
+Added: Proceeds from the sale were $3,147,850.
The value allocated to the warrants
was the fair value determined using the Black-Scholes option valuation with the following assumptions:
−Removed: no dividend yield,
−Removed: expected annual volatility of 213%, risk free interest rate of 2.32% and an expected useful life of 5 years.
−Removed: The fair value of
−Removed: the warrants of $620,750 was recorded as compensation expense and allocated to Paid in Capital.
−Removed: On August 7, 2020 concurrently with the Joint
−Removed: Development Agreement with Petroleum & Independent Exploration, LLC and related entities (“PIE”), the companies
−Removed: entered into a Securities Purchase Agreement (“Securities Agreement”) whereby PIE purchased for $525,000 (a) 3,500,000
−Removed: 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
−Removed: 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
−Removed: 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
−Removed: shares of Empire common stock at an exercise price of $0.141 per share.
−Removed: PIE is obligated to exercise the $0.20 warrants within
−Removed: 45 days of when 3 month trailing average production from the Empire Texas properties have increased by 20% over the trailing 3
−Removed: month trailing average production as of July 2020.
−Removed: PIE can only exercise the $0.25 warrants once all existing non-PIE outstanding
−Removed: warrants to purchase Empire common stock have been exercised or lapsed.
−Removed: For the $0.141 warrants, PIE may initially acquire 7,533,333
−Removed: shares of Empire common stock, however the amount may be increased if any existing non-PIE warrants are exercised prior to December
−Removed: The value allocated to the warrants was the fair value determined using the Black-Scholes option valuation with
−Removed: the following assumptions:
−Removed: no dividend yield, expected annual volatility of 147%, risk free interest rate of .19% and an
−Removed: expected useful life of 4 years.
−Removed: The fair value of the warrants of $450,848 was allocated to Paid in Capital (See Note 8).
+Added: no dividend yield, expected
+Added: annual volatility of 180%, risk free interest rate of .14% and an expected useful life of 21 months.
+Added: The fair value of the warrants of
+Added: $2,350,407 was allocated to Paid in Capital.
+Added: RELATED PARTY
+Added: In March 2021, the majority owner of Petroleum &
+Added: Independent Exploration, LLC and related entities (“PIE”), through the exercise of warrants, became an owner of approximately
+Added: 24% of the Company’s outstanding shares of stock (See Note 10).
+Added: The Company has a joint development agreement with PIE to perform
+Added: recompletion or workover on specified mutually agreed upon wells (See Notes 6 and 8).
+Added: As of March 31, 2021, the Company has incurred obligations
+Added: of $445,611 as a part of the joint development agreement.
+Added: COMMITMENTS AND CONTINGENCIES
+Added: From time to time, the Company is subject to various
+Added: legal proceedings arising in the ordinary course of business, including proceedings for which the Company may not have insurance coverage.
+Added: While many of these matters involve inherent uncertainty, as of the date hereof, the Company does not currently believe that any such
+Added: legal proceedings will have a material adverse effect on the Company's business, financial position, results of operations or liquidity.
+Added: The Company is subject to extensive federal,
+Added: state and local environmental laws and regulations.
+Added: These laws, among other things, regulate the discharge of materials into the environment
+Added: and may require the Company to remove or mitigate the environmental effects of the disposal or release of petroleum or chemical substances
+Added: at various sites.
+Added: Management believes no materially significant liabilities of this nature existed as of March 31,
SUBSEQUENT EVENTS
−Removed: On October 1, 2020 the Company entered into
−Removed: a new office lease agreement.
−Removed: The term of the lease is 63 months commencing October 1, 2020 through December 31, 2025 with lease
−Removed: rates ranging from $0 per month for the first three months to $13,038 per month for the final year.
−Removed: The Company is accounting for
−Removed: the lease as an operating lease.
−Removed: In October 2020 the Company entered into a
−Removed: $306,000 Letter of Credit agreement, utilizing the commitment under its Senior Revolver Loan Agreement (see Note 10).
+Added: On March 12, 2021 the Company, through its wholly
+Added: owned subsidiary Empire New Mexico entered into a purchase and sale agreement with XTO Holdings, LLC (a subsidiary of ExxonMobil) (the
+Added: “Seller’) to acquire, among other things, certain oil and natural gas properties in New Mexico.
+Added: The purchase price is $17,800,000
+Added: subject to customary adjustments.
+Added: The Company wired a deposit of $1,780,000 to the Seller on March 12, 2021.
+Added: As a part of the transaction,
+Added: the Company established Empire New Mexico, LLC.
+Added: The effective date of the transactions contemplated by the purchase and sale agreement
+Added: is January 1, 2021 and the transaction closed on May 14, 2021.
+Added: As a condition of the sale, the Company purchased a $5,000,000 performance
+Added: bond for the benefit of the seller for proper plugging, abandonment and restoration of the purchased properties.
+Added: The performance bond
+Added: is collateralized with a letter of credit in the amount of $3,750,000 which is collateralized with a bank certificate of deposit.
+Added: the Company is required to deposit $100,000 per month, up to $1,250,000, into a sinking fund to be held by the surety.
+Added: On May 10, 2021
+Added: the Company entered into a Promissory Note Agreement with Bank of Oklahoma, NA in the amount of $3,750,000 which is due on demand with
+Added: an interest rate established by the Bank, currently at 4 percent.
+Added: The Note is collateralized with a certificate of deposit in a similar
+Added: amount at Bank of Oklahoma.
+Added: On March 22, 2021 the Company, through its wholly owned
+Added: subsidiary, Empire ND Acquisitions, LLC, entered into a purchase and sale agreement with 31 Group, LLC to acquire among other things,
+Added: certain oil and gas properties in North Dakota.
+Added: The purchase price is $900,000, payable one year from the closing date, and is reduced
+Added: by certain expenses which the Company may incur relating to the properties or assessment of certain wells as uneconomic for up to one
+Added: year from the closing date.
+Added: As a part of the transaction, the Company established Empire ND Acquisition, LLC.
+Added: The transaction closed on
+Added: On April 26, 2021, the Company filed for forgiveness
+Added: of its Paycheck Protection Program (“PPP”) loan.
+Added: The application seeks forgiveness of the entire amount and is subject to
+Added: approval of the U.S.
+Added: Small Business Administration.
+Added: On April 30,2021 the Company received a Second
+Added: Draw SBA Payroll Protection Plan (“PPP”) loan for $106,850.
+Added: The loan matures on April 30, 2026 and has an interest rate
+Added: There are no payments due until ten months after the covered period at which time the payment amount will be determined based
+Added: on the portion of the loan which has not been forgiven under criteria established by the SBA, using an amortization of the remaining
+Added: term of the loan.
+Added: The Company will seek forgiveness for the entire loan amount subject to approval of the United States Small
+Added: Business Administration.
+Added: On April 1, 2021, the Company paid its $378,000 unsecured
+Added: loan to the previous owners of Pardus Oil & Gas as per the terms on the Note (See Note 8).
+Added: On May 14, 2021 the Company entered into a Senior Secured
+Added: Convertible Note Agreement (the “Note”) in the amount of $16,250,000 with Energy Evolution Master Fund, LLC (“Energy
+Added: Evolution”).
+Added: The Note is collateralized by all assets of Empire New Mexico, matures on December 31, 2021 and bears an interest rate
+Added: The Note provides that up to 40% of the balance can be converted into the Company’s common stock at the lesser of $1.25
+Added: per share or the offering price if the Company has a subsequent capital raise.
+Added: Additionally, the conversion price is reduced by $0.25
+Added: per share if any amount is due on the Note as of October 1, 2021 or the Company has not filed a registration statement with the United
+Added: States Securities and Exchange Commission within 120 days of the Note.
+Added: If the registration statement described above is not filed within
+Added: 120 days, Energy Evolution has the option to convert 50% of the Note amount into common stock of the Company at a rate of $1.00 per share.
+Added: The Note also provides that Energy Evolution, which is an affiliated organization of Petroleum & Independent Exploration, LLC and
+Added: related entities (“PIE”), or its affiliated organization may appoint an additional member to the Company’s Board of
+Added: Directors, for a total of three appointed members, and that one of the appointed members shall be appointed as Chairman of the Board of
+Added: Energy Evolution received a closing fee for the Note of 1,500,000 shares of the Company’s common stock and warrants to
+Added: purchase 3,000,000 shares of common stock for $1.00 per share which expire on May 14, 2022.
+Added: In May, 2021 the Company entered into $3,243,000 of Unsecured
+Added: Convertible Notes (the “Unsecured Notes”) with a group of accredited investors.
+Added: The Unsecured Notes mature on May 9, 2022
+Added: with a single payment and bear interest at 5%.
+Added: The Unsecured Note holders may convert their notes to common stock of the Company at the
+Added: lesser of $1.25 per share or the price per share offered by the Company if the Company has a future capital raise.
+Added: In April 2021, the Company’s Board of Directors
+Added: approved a resolution granting non-employee directors’
+Added: compensation in the amount of $48,000 per year.
+Added: The Company has two non-employee
+Added: In April and May 2021, warrants to
+Added: purchase 1,845,714 shares of the Company’s common stock were exercised.
+Added: The Company realized $823,857 from the exercise.
+Added: MANAGEMENT'S DISCUSSION AND ANALYSIS
+Added: OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
+Added: GENERAL TO ALL PERIODS
+Added: RESULTS OF OPERATIONS
+Added: The Company's primary business is the exploration
+Added: and development of oil and natural gas interests.
+Added: The Company has incurred significant losses from operations, and there is no assurance
+Added: that it will achieve profitability or obtain the funds necessary to finance its operations.
+Added: For all periods presented, the Company's effective
+Added: tax rate is 0%.
+Added: The Company has generated net operating losses since inception, which would normally reflect a tax benefit in the condensed
+Added: consolidated statement of operations and a deferred asset on the condensed consolidated balance sheet.
+Added: However, because of the current
+Added: uncertainty as to the Company's ability to achieve profitability, a valuation reserve has been established that offsets the amount of
+Added: any tax benefit available for each period presented in the condensed consolidated statements of operations.
+Added: The following table sets forth a summary of our production
+Added: and operating data for the three month periods ended March 31, 2021 and 2020.
+Added: Because of normal production declines, increased or decreased
+Added: drilling activities, fluctuations in commodity prices and the effects of acquisitions or divestitures, the historical information presented
+Added: below should not be interpreted as being indicative of future results.
+Added: Three months ended March 31,
+Added: Production and operating data:
+Added: Net Production volumes:
+Added: Oil (Bbl) (a)
+Added: Natural gas (Mcf) (b)
+Added: Total (Boe) (c)
+Added: Average price per unit:
+Added: Oil (Bbl) (a)
+Added: Natural gas (Mcf) (b)
+Added: Total (Boe) (c)
+Added: (a) Bbl - One stock tank barrel, of 42 U.S.
+Added: liquid volume, used herein in reference to oil, condensate or natural gas liquids.
+Added: (b) Mcf –
+Added: One thousand cubic feet of natural gas.
+Added: Boe - One barrel of oil equivalent, a standard convention
+Added: used to express oil and natural gas volumes on a comparable oil equivalent basis.
+Added: Natural gas equivalents are determined under the relative
+Added: energy content method by using the ratio of 6.0 Mcf of natural gas to 1.0 Bbl of oil or condensate.
+Added: Three months ended March 31,
+Added: Operating costs and expenses per Boe:
+Added: Oil and natural gas production
+Added: Production taxes
+Added: Depreciation, depletion, amortization and accretion
+Added: Impairment of oil and natural gas properties
+Added: General and administrative
+Added: THREE-MONTH PERIOD ENDED MARCH 31, 2021 COMPARED TO
+Added: THREE-MONTH PERIOD ENDED MARCH 31, 2020.
+Added: For the three months ended March 31, 2021 and 2020,
+Added: revenues from oil and natural gas sales were $ 2,456,458 and $1,314,399 respectively.
+Added: In 2020, due to COVID and other economic factors,
+Added: prices of oil and natural gas declined, resulting in the Company reducing volumes produced.
+Added: In 2021, the Company included revenue from
+Added: the Pardus properties of approximately $960,000, which were not owned in the first quarter of 2020.
+Added: Operating expenses, production taxes, depreciation
+Added: and depletion and amortization and accretion increased to $2,052,847 cumulatively for the three months ended March 31, 2021 from $1,916,885
+Added: for the same period in 2020.
+Added: The increase was primarily due to increased production taxes due to higher prices for oil and natural gas
+Added: sold and higher accretion of asset retirement obligation due to the addition of the Pardus properties in 2021.
+Added: Net realized and unrealized gain (loss) on derivatives
+Added: decreased to $(357,915) for the three months ended March 31, 2021, from $2,509,045 in the same period 2020 due primarily to increases
+Added: in oil prices in 2021 and decreases in oil prices during the same period in 2020, respectively, for those contracts in existence at that
+Added: General and administrative expenses increased by
+Added: $377,065 to $906,048 for the three months ended March 31, 2021, from $528,983 for the same period in 2020.
+Added: The increase was primarily
+Added: due to an increased number of employees and professional fees related to the XTO and 31 Group acquisitions in 2021.
+Added: Interest expense was $136,828 and $132,869 for the
+Added: three months ended March 31, 2021 and 2020, respectively.
+Added: The increase in interest expense of $3,959 resulted primarily from higher debt
+Added: levels in 2021.
+Added: For the reasons discussed above, the previous period
+Added: net income decreased by $2,585,195 from $1,588,015 for the three months ended March 31, 2020 to net loss of $(997,180) for the three months
+Added: ended March 31, 2021.
+Added: LIQUIDITY AND CAPITAL RESOURCES
+Added: As of March 31, 2021, the Company had $3,914,678
+Added: The Company has proved reserves which have been acquired within the last two years.
+Added: The Company plans to continue to
+Added: look for oil and natural gas investments and will use a combination of debt and equity financing to fund the acquisitions.
+Added: Company expects to incur costs related to future oil and natural gas acquisitions for the foreseeable future.
+Added: It is expected that
+Added: management will attempt to raise additional capital for future investment and working capital opportunities.
+Added: See Notes 5, 6, 10 and 13 to the financial
+Added: statements for information regarding the purchase and development agreements the Company entered into in 2020 and 2021 to purchase
+Added: and develop existing oil and natural gas properties and mineral interests.
+Added: The Company is also actively pursuing the acquisition of
+Added: other operated and non-operated oil and natural gas properties.
+Added: It is anticipated that such acquisitions will be financed through
+Added: equity or debt transactions.
+Added: Lower oil and natural gas prices present challenges
+Added: to our industry and our Company.
+Added: The economic impact of the COVID-19 pandemic have caused oil price volatility in 2020.
+Added: In the first three
+Added: quarters of 2020, gains on settled derivatives offset a large portion of the impact of the recent decline in prices and slower production,
+Added: and we currently have derivative positions in place for a substantial amount of our expected remaining 2020 production.
+Added: There can be no
+Added: assurance that we will be able to add derivative positions to cover the remainder of our expected production at favorable prices.
+Added: The Impact of COVID-19 on Our Business
+Added: In 2020, there was a global outbreak of COVID-19
+Added: which has resulted in changes in global supply and demand of certain mineral and energy products.
+Added: Decreased transportation, manufacturing and general
+Added: economic activity levels prompted by COVID-19 and related governmental and societal actions reduced the demand for oil-based products
+Added: such as gasoline, jet fuel and other refined products, which prompted purchasers of oil and condensate to reduce purchase levels.
+Added: situations led to production greater than storage capacity at some points during the year.
+Added: To the extent that this decreased demand for
+Added: our commodities continues and our margins are not at acceptable levels or storage for our production is not available, we may have to
+Added: reduce production from or completely shut in portions of our currently producing wells.
+Added: The inability to sell our production or the decision
+Added: to potentially reduce or shut in our production could materially and adversely affect our operating results and our ability to comply
+Added: with the financial covenants under our Credit Facility.
+Added: There is uncertainty around the continuing extent
+Added: and duration of the disruption.
+Added: The degree to which the COVID-19 pandemic or any other public health crisis adversely impacts our results
+Added: will depend on future developments, which are highly uncertain and cannot be predicted, including, but not limited to, the duration and
+Added: spread of the outbreak, its severity, the actions to contain the virus or treat its impact, its impact on the economy and market conditions,
+Added: and how quickly and to what extent normal economic and operating conditions can resume.
+Added: Therefore, while we expect this matter will likely
+Added: continue to disrupt our operations, the degree of the adverse financial impact cannot be reasonably estimated at this time.
+Added: FORWARD-LOOKING INFORMATION
+Added: This Quarterly Report on Form 10-Q, including this
+Added: section, includes certain statements that may be deemed "forward-looking statements"
+Added: within the meaning of federal securities
+Added: All statements, other than statements of historical facts, that address activities, events or developments that the Company expects,
+Added: believes or anticipates will or may occur in the future, including future sources of financing and other possible business developments,
+Added: are forward-looking statements.
+Added: Such statements are subject to a number of assumptions, risks and uncertainties and could be affected
+Added: by a number of different factors, including the Company's failure to secure short and long-term financing necessary to sustain and grow
+Added: its operations, increased competition, changes in the markets in which the Company participates and the technology utilized by the Company
+Added: and new legislation regarding environmental matters.
+Added: These risks and other risks that could affect the Company's business are more fully
+Added: described in reports the Company files with the SEC, including its Form 10-K for the year ended December 31, 2020.
+Added: Actual results may
+Added: vary materially from the forward-looking statements.
+Added: The Company undertakes no duty to update any of the
+Added: forward-looking statements in this Form 10-Q.
+Added: MATERIAL RISKS
+Added: The Company has incurred significant losses from operations
+Added: and there is no assurance that it will achieve profitability or obtain the funds necessary to finance continued operations.
+Added: material risks, see the Company's Form 10-K for the year ended December 31, 2020, which was filed on March 31, 2021.
+Added: QUANTITATIVE AND QUALITATIVE
+Added: DISCLOSURES ABOUT MARKET RISK
+Added: Not applicable.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.