UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-KSB
[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the fiscal year ended December 31, 2005
-----------------
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the transition period from _________________ to _________________
Commission file number 000-31945
----------
POWDER RIVER BASIN GAS CORP.
-----------------------------
(Name of small business issuer as specified in its charter)
202, 1212 - 31st Avenue NE
Calgary, Alberta T2E 758
(403) 263-4145
--------------------------
(Address of principal executive office & telephone number)
Colorado 84-1521645
------------------------ ------------------------------
(State of incorporation) (IRS Employer Identification #)
Securities registered under Section 12(b) of the Exchange Act: None
Securities registered under Section 12(g) of the Exchange Act: Common
Stock, $.001 par value
[X] Check whether the issuer (1) has filed all reports required to be
filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.
[X] Check if disclosure of delinquent filers in response to Item 405 of
Regulation SB is not contained in this form, and no disclosure will be
contained, to the best of registrant's knowledge, in definitive proxy
or information statements incorporated by reference in Part III of
this Form 10-KSB or any amendment to this Form 10-KSB
State issuer's revenues for the most recent fiscal year: 2005 $4,643,965
The current number of shares outstanding of Powder River Basin Gas
common stock is 115,314,807 as of December 31, 2005.
Documents Incorporated by Reference: None
Transitional Small Business Disclosure Format (check one): [ ] Yes
[X] No
Table of Contents
Part I Page
Item 1 Description of Business. . . . . . . . . . . . . . . . . . . . . .3
Item 2 Description of Properties. . . . . . . . . . . . . . . . . . . . .5
Item 3 Legal Proceedings. . . . . . . . . . . . . . . . . . . . . . . . .7
Item 4 Submission of Matters to a Vote of Security Holders. . . . . . . .7
Part II
Item 5 Market for Common Equity and Related Stockholder Matters
and Small Business Issuer Purchases of Equity Securities . . . . .7
Item 6 Management's Discussion and Analysis or Plan of Operation. . . . .8
Item 7 Financial Statements . . . . . . . . . . . . . . . . . . . . . . 10
Item 8 Changes In and Disagreements With Accountants on Accounting
and Financial Disclosure . . . . . . . . . . . . . . . . . . . . 37
Item 8A Controls and Procedures. . . . . . . . . . . . . . . . . . . . . 37
Item 8B Other Information. . . . . . . . . . . . . . . . . . . . . . . . 37
Part III
Item 9 Directors, Executive Officers, Promoters and Control Persons;
Compliance with Section 16(a) of the Exchange Act. . . . . . . . 37
Item 10 Executive Compensation . . . . . . . . . . . . . . . . . . . . . 38
Item 11 Security Ownership of Certain Beneficial Owners and
Management and Related Stockholder Matters . . . . . . . . . . . 38
Item 12 Certain Relationships and Related Transactions . . . . . . . . . 39
Item 13 Exhibits . . . . . . . . . . . . . . . . . . . . . . . . . . . . 39
Item 14 Principal Accountant Fees and Services . . . . . . . . . . . . . 39
Signatures . . . . . . . . . . . . . . . . . . . . . . . . . . . 40
Part I
ITEM 1. DESCRIPTION OF BUSINESS
(a) BUSINESS DEVELOPMENT
1. Organization.
-------------
Powder River Basis Gas Corp. ("Company") was incorporated as
Celebrity Sports Network, Inc. in Colorado on August 29, 1999. On
September 5, 2001, Celebrity Sports acquired Powder River Basin Gas
Corporation, and on June 13, 2001, Celebrity Sports changed its name to
Powder River Basin Gas Corp. Until December, 2003, the Company was
essentially dormant.
2. No Bankruptcy or Other Proceedings or Events.
---------------------------------------------
The Company has not experienced any bankruptcy, receivership
proceedings or any material reclassification, merger, consolidation or
purchase and sale of assets not in the ordinary course of business.
3. Change of Control.
------------------
On December 18, 2003, a group of investors lead by Brian Fox
acquired control of the Company by way of the acquisition of a majority of
the issued and outstanding shares of the Company. Brian Fox became the sole
Director, President and Chief Executive Officer as a result of that
transaction.
(b) BUSINESS OF ISSUER
General.
--------
The Company is in the business of acquiring the working interest in
leases of oil and gas leases with the intent of reselling a portion of the
working interests acquired. The Company reviews and evaluates the
geological and other technical data applicable lease in order to determine
the likely viability and possible profitability of commencing and
completing multiple well drilling programs on the properties covered by the
leases. If determined to be viable, the Company also engages third party
contractors to explore for, drill, re-work and further develop the
properties in order to maximize economically justified oil and gas
production from those leases in a cost effective manner.
1. Principal Products and Services.
--------------------------------
The principal products of the Company are working interests in
its oil and gas leases and the oil and gas production from those leases.
Each sale of working interests is made based upon the evaluation of that
property. At December 31, 2005, the Company had a long term arrangement for
the sale of working interests in properties which it acquired. The Company
has sold most of its working interests to an investor in the Far East. The
revenues received from the sale of a portion of the working interests is
used by the Company to develop the properties and for working capital
expenses. During the year ended December 31, 2005, the Company received
gross revenues of $4,021,083 from the sale of working interests in oil and
gas leases. There exist an active market for working interests in oil and
gas properties, and the Company does not believe that it will have
difficulty in selling working interests in existing or future properties
acquired.
2
2. Distribution of Products and Services.
--------------------------------------
The oil and gas produced production is sold at the wellhead or
transported to the nearest market on a spot basis. The Company has no
refining, treatment or processing facilities at any of its properties. The
Company has no long term contracts for the sale of its oil and gas
production. The revenues received from the sale of oil and gas production
are added to working capital. Gathering and transportation facilities owned
by others are generally available in near proximity to the oil and gas
production of the Company. During the year ended December 31, 2005, the
Company received gross revenues of $622,882 from the sale of its oil and
gas production at an average price of $56.64 per barrel of oil and $7.51
per mcf. Management of the Company expects oil and gas prices to remain
above historic levels in the near future.
3. No New Products or Services.
----------------------------
The Company has not announced any new products or services during
2005. However, the Company has engaged in the acquisition of working
interests in various oil and gas properties during 2005.
During 2005, the Company acquired the Monroe project containing 300
acres (more or less). The Company is working to activate the wells on this
project.
During 2005 the Company acquired the Kirby lease in Polk County, TX
containing one producer and one injection well. These wells were re-
completed and put in production in 2005.
During 2005 the Company acquired a 75% working interest in Lincoln
County, Oklahoma containing 960 acres more or less. The Company plans to
rework the wells on this project.
During 2005 the Company purchased a 75% working interest in the
Weesatche project in Goliad County, Texas. This is a drilling project
which the Company plans to drill in 2006 and contains 2300 acres (more or
less).
During 2005 the Company purchased a project in the San Juan Basin in
New Mexico. This is a re-work program as well as an offset drilling
program which is planned to commence in 2006.
4. Competition.
------------
The acquisition of working interests in oil and gas properties is
highly competitive. The market consists of many purchaser with
substantially greater financial, technical and business assets than
available to the Company. Likewise, the sale of oil and gas production is
competitive.
5. Sources of Raw Materials.
-------------------------
The demand for oil and gas drilling equipment and crews has
intensified as the market for oil and gas production and related prices has
increased. The Company has not experienced significant delays in procuring
the necessary equipment or crews when needed, though such delays may be
anticipated in the future.
3
6. Dependence Upon Major Customers.
--------------------------------
In the sale of working interests in oil and gas leases, the
Company is not dependent upon any major customers, though all of its sales
during 2005 were to a single entity. The Company believes that there are a
large number of persons and entities interested in purchasing working
interests in oil and gas properties, so that the Company is not dependent
upon a single buyer. In the sale of its oil and gas production, the
Company is dependent upon gathering and transportation facilities owned by
others in the near proximity of the wells the Company drills in order to
market its production from such wells.
7. Patents and Other Intellectual Property Rights.
-----------------------------------------------
The Company has no patents, trademarks, franchises, concessions,
royalty arrangements other than those associated with its working interests
in oil and gas properties described in Item 2 below.
8. Government Regulation.
----------------------
Drilling for oil and gas is regulated by state agencies in which
the properties are located. Permits and bonds are required to commence
such operations. The Company is headquartered in Calgary, Alberta, Canada,
and most of its oil and gas operations are located in the United States.
Further, the Company has sold working interests in its oil and gas
properties to persons and entities who are not citizens of Canada or of the
United States. Despite the international nature of its business, the
Company has not experienced any material delays or costs in meeting
applicable regulatory requirements or in obtaining all requisite
authorizations in order to drill and re-complete its wells.
9. Future Government Regulation.
-----------------------------
The exploration, production and sale of oil and gas are subject
to various government regulations and requirements and future governmental
regulation is possible. The Company is not aware of any pending
governmental proposals that will have a material effect upon its
operations.
10. Research and Development.
-------------------------
The Company has no ongoing research and development program, but
the Company spent approximately $150,000 evaluating and attempting to
acquire working interests in leases on oil and gas prospects during 2005.
11. Environmental Compliance.
-------------------------
The Company estimates that it spent approximately $15,000 during
2005 on compliance with environmental laws, rules and regulations related
to its operations.
12. Employees.
----------
At December 31, 2005, the Company had a total of 6 full time and
2 part time employees. Much of the work done for the benefit of the
Company is done by independent contractors and third party advisors on an
as needed contract basis.
Item 2. Description of Property
---------------------------------
(a) Principal Properties.
---------------------
At December 31, 2005, the Company leased its offices in Calgary
and in Tulsa, Oklahoma. These offices were adequate for the needs of the
Company.
4
At December 31, 2005, the Company held 80 to 100% working interest in
the following shall lease properties in Wyoming, all of which were
purchased prior to 2003, for future development:
Lease WY County Net Acres Gross Acres
----- --------- --------- -----------
Cranston Crook 1,934 1,934
Franklin Crook 620 1,944
Griffith (1) Crook 320 640
Griffith (2) Crook 160 320
Griffith (3) Crook 440 600
Kanode Crook 920 1,000
Olds (D Road) Crook 200 640
Olds (Keyhole) Crook 120 480
Karmon Johnston 320 320
Noteboom Johnston 800 800
Legerski Sheridan 340 360
Robb Sheridan 1,486 2,520
Zullig Sheridan 256 320
--------- -----------
7,916 11,878
--------- -----------
The 2 wells were completed on the Zullig Lease in 2002 and tested
again in 2004. Management of the Company has decided to seek to farm out
further development on these wells. As of December 31, 2005, the Company
had no material or significant production from any of these properties in
WY.
At December 31, 2005, the Company owned working interests in producing
oil and gas leases:
Percent of
Working Interest
Lease Where Net Acres Owned by the Co.
----- ----- --------- ----------------
Leonard Heirs Acadia Parish, LA 960 75%
Osage Project Osage County, OK 960 25%
Springhill A Webster Parish, LA 154 75%
Springhill B Bossier Parish, LA 440 75%
Converse Converse County, WY 1,815 100%
Monroe Project Franklin Parish , TX 300 100%
Kirby Lease Polk County, TX 40 100%
Sparks Project Lincoln County, OK 960 75%
Weesatche Goliad County, TX 2,300 75%
San Juan San Juan, New Mexico 3,560 75%
5
(b) Investment Policies.
--------------------
The Company does not invest in real estate, real estate
mortgages, securities of persons which invest in real estate, except that
the Company is engaged in the business of buying and selling working
interests in oil and gas leases.
Item 3. Legal Proceedings
---------------------------
Before current Management purchased control of the Company in
December, 2003, a default judgment was taken against the Company in the
case styled JOHN SKINNER V. POWDER RIVER BASIN GAS CORP., Case No. 03-D-540
(MJW) in the US District Court for the District of Colorado for $111,500.
The judgment was for services provided to the Company prior to 2003. New
management did not learn of the matter until after it acquired control of
the Company. On June 29, 2004, the Company settled this judgment by
delivering the plaintiff a promissory note for $115,000 payable in monthly
installments of $3,000 through December, 2006. The Note is secured by the
Companies interest in the Zullig Oil and Gas Lease in Sheridan County, WY.
Before current Management purchased control of the Company in
November, 2002, a default judgment was taken against the Company in the
case styled Enercom, Inc. v. Powder River Basis Gas Corp., Case No. 02-CV
6801 in the District Court of Denver County, Colorado for approximately
$90,000 including post-judgment interest. The judgment was for services
allegedly provided to the Company before 2003. New management did not learn
of the matter until after it acquired control of the Company. On December
14, 2004, the Company settled this judgment by delivering the plaintiff a
promissory note for $90,000 payable in monthly installments of $5,000
through July, 2007.
Various other claims have been made against the Company for
allegations arising prior to January 1, 2004, as well as other claims,
which, when resolved, will not have a material adverse effect upon the
Company in the judgment of management of the Company.
Item 4. Submission of Matters to a Vote of Security Holders
-------------------------------------------------------------
None
Part II
Item 5. Market for Common Equity, Related Stockholder Matters and Small
Business Issuer Purchases of Equity Securities
-------------------------------------------------------------------------
(a) MARKET INFORMATION. The Company's common stock is actively
traded on the US Over the Counter Market Bulletin Board under symbol
"PRVB". The following is the range of bid and asked prices on the OTC
during the following periods:
6
Quarter Ended High Low
------------- ------ ------
March 31, 2004 $0.05 $0.05
June 30, 2004 0.05 0.04
September 30, 2004 0.07 0.07
December 31, 2004 0.08 0.08
March 31, 2005 $0.40 $0.33
June 30, 2005 0.23 0.21
September 30, 2005 0.25 0.22
December 31, 2005 0.24 0.23
Quotations on the OTC Bulletin Board reflect bid and asked quotations,
may reflect inter-dealer prices, without retail markups, mark-downs or
commissions, and may not represent actual transactions.
HOLDERS. As of December 31, 2005, the Company estimates that there
are more than 400 persons and entities which own beneficial interests in
the Company's common stock. Because many shareholders hold their shares in
the Company's common stock in the name of their broker-dealers or in other
nominee or street names, it is not possible for the Company to be know
exactly how many persons own shares of its common stock.
DIVIDENDS. The Company has not paid any dividends on its common stock
and it does not intend to do so in the future. There are no restrictions
on the Company's ability to pay dividends in the future.
SECURITIES AUTHORIZED FOR ISSUANCE UNDER EQUITY COMPENSATION PLANS. At
December 31, 2005, the Company had not adopted any equity compensation
plans.
(b) Not applicable
(c) Not applicable
Item 6. Management's Discussion and Analysis or Plan of Operation
-------------------------------------------------------------------
General.
--------
Until late December 2003, the Company was essentially dormant, holding
its oil and gas properties for future development and experiencing
significant operating losses. In late December, 2003, the current
management of the Company acquired control of the Company by purchasing a
controlling block of the issued and outstanding stock of the Company. The
Company's current operations consist of acquiring and operating oil and gas
properties and exploration and development of oil and gas properties. The
Company does not refine or process any of the oil and gas produced from its
properties. The Company sells the oil and gas produced from its properties
under short-term contracts at market prices, generally at FOB field prices.
The Company generally finances the purchase of new oil and gas properties
by selling a portion of the working interest the Company acquires.
7
Liquidity:
----------
The price of oil at December 31, 2005 was $49.56 per barrel as
compared to $32.07 per barrel at December 31, 2004. The price of natural
gas at December 31, 2005 was 10.02 per mcf as compared with $6.04 per mcf
at December 31, 2004. The Company expects that world demand for oil and gas
and the current world political situation, particularly in the major oil
and gas producing countries in the Middle East to be uncertain, thereby
maintaining upward pressures on the price of oil and gas in the near
future.
Capital Resources:
------------------
The Company's need for new capital is directly related to the
acquisition of new oil and gas properties and to associated drilling and
operating expenses. The Company expects to be able to finance new and
existing drilling activities out of cash flow. The Company expects to
identify and acquire oil and gas properties for future development where
the cost of acquiring a working interest in identified reserves that can be
exploited for cost-efficient future production and can be financed by
selling a portion of the working interest to be acquired.
Plan of Operations.
-------------------
The Company plans to continue to identify, evaluate, acquire working
interests in oil and gas leases; sell a portion of the working interests so
acquired; and to explore for, develop and market production from those
operations.
Results of Operations:
----------------------
2004 to 2005
------------
Total Revenues
--------------
Total Revenues during 2005 were $4,643,965 as compared to $2,184,880
in 2004.
Total Expenses
--------------
Total Expenses increased to $3,033,599 in 2005 from $1,089,298 in
2004. This increase is directly attributable to the increase in business
activity over 2004.
Income before Taxes and non cash expenses
-----------------------------------------
Income before Taxes and non cash expenses of $1,510,690 as compared
with $1,048,575 is directly attributable to the effort of management
aggressively seeking to acquire, develop and operate additional oil and gas
properties and to be able to finance the projects through its strategic
marketing program pertaining to working interest sales.
Cash
----
Cash on hand at December 31, 2005 was $382,861 as compared to $168,539
at December 31, 2004. The increase in Cash on hand occurred by reason of
oil and gas operations of the Company during 2005.
Accounts Receivable
-------------------
Accounts Receivable at December 31, 2005 was $2,521,853 as compared to
$1,081,719 at December 31, 2004. The increase in Accounts Receivable
occurred by reason of oil and gas operations of the Company during 2005.
8
Property and Equipment
----------------------
Property and Equipment of the Company at December 31, 2005 was $26,721
as compared to $12,896 at December 31, 2004. The increase in Property and
Equipment occurred by reason of oil and gas operations of the Company
during 2005.
Oil and Gas Properties
----------------------
Oil and Gas Properties of the Company at December 31, 2005 was
$4,877,734 as compared to $2,727,158 at December 31, 2004. The increase in
Oil and Gas Properties of $2,150,576 occurred by reason of the acquisition
of additional oil and gas properties of the Company during 2005.
Total Assets
------------
Total Assets of the Company at December 31, 2005 was $7,824,669 as
compared to $4,005,812 at December 31, 2004. The increase in Total Assets
of $3,818,857 occurred by reason of the acquisition of additional oil and
gas properties by the Company during 2005 and the conduct of oil and gas
operations during 2005.
Total Current Liabilities
-------------------------
Total Current Liabilities were $1,538,696 at December 31, 2005 as
compared to $515,020 at December 31, 2004. The increase of $1,023,676 in
current liabilities is attributable to the increase in income taxes payable
and notes payable incurred during 2005.
Shareholders Equity
-------------------
Shareholders Equity was $5,545,973 at December 31, 2005 as compared to
$3,490,792 at December 31, 2004. The increase of $2,055,181 is largely due
to increased acquisition of oil and gas properties, the sale of oil and gas
produced for operating those properties and the sale of working interests
in properties of the Company.
General and Administrative Expenses
-----------------------------------
General and Administrative Expenses increase to $1,181,374 in 2005 as
compared to $513,854 in 2004. The increase in these expenses occurred
primarily because of increased business activity, the addition of staff
associated with a higher level of operations and increased accounting,
legal, travel and other general administrative expenses.
Item 7. Financial Statement
-----------------------------
The Consolidated Financial Statements of the Company for the year
ended December 31, 2005 are included in this Report.
10
POWDER RIVER BASIN GAS CORP.
CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2005 and 2004
10
C O N T E N T S
Independent Auditors' Report . . . . . . . . . . . . . . . . . . . . . F-3
Consolidated Balance Sheets. . . . . . . . . . . . . . . . . . . . . . F-4
Consolidated Statements of Operations. . . . . . . . . . . . . . . . . F-6
Consolidated Statements of Comprehensive Income. . . . . . . . . . . . .F-7
Consolidated Statements of Stockholders' Equity. . . . . . . . . . . . .F-8
Consolidated Statements of Cash Flows. . . . . . . . . . . . . . . . . F-10
Notes to the Consolidated Financial statements . . . . . . . . . . . . F-12
/Letterhead/
INDEPENDENT AUDITORS' REPORT
To the Stockholders and Board of Directors
Powder River Basin Gas Corp.
Calgary, Alberta, Canada
We have audited the accompanying consolidated balance sheets of Powder
River Basin Gas Corp. as of December 31, 2005 and the related consolidated
statement of operations, stockholders' equity and cash flows for the years
ended December 31, 2005 and 2004. These consolidated financial statements
are the responsibility of the Company's management. Our responsibility is
to express an opinion on these consolidated financial statements based on
our audits.
We conducted our audits in accordance with standards of the Public Company
Accounting Oversight Board (United States). Those standards require that
we plan and perform the audits to obtain reasonable assurance about whether
the consolidated financial statements are free of material misstatement.
An audit also includes examining, on a test basis, evidence supporting the
amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, as
well as evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial
position of Powder River Basin Gas Corp. as of December 31, 2005 and the
consolidated results of their operations and their cash flows for the years
ended December 31, 2005 and 2004, in conformity with accounting principles
generally accepted in the United States of America.
Chisholm, Bierwolf & Nilson, LLC
Bountiful, Utah
February 20, 2006
POWDER RIVER BASIN GAS CORP
Consolidated Balance Sheet
ASSETS
------
December 31,
2005
------------
CURRENT ASSETS
Cash $ 382,861
Accounts receivable (Notes 1 and 4) 2,521,853
------------
Total Current Assets 2,904,714
------------
PROPERTY AND EQUIPMENT (Net) (Notes 1 and 2) 26,721
------------
OIL AND GAS PROPERTIES USING
FULL COST ACCOUNTING (Note 1)
Properties not subject to amortization 3,535,724
Properties being amortized 1,367,251
Accumulated amortization (25,241)
------------
Net Oil and Gas Properties 4,877,734
------------
OTHER ASSETS
Deposits and other assets 15,500
------------
Total Other Assets 15,500
------------
TOTAL ASSETS $ 7,824,669
============
LIABILITIES AND STOCKHOLDERS' EQUITY
------------------------------------
CURRENT LIABILITIES
Accounts payable $ 51,739
Income taxes payable (Note 1) 811,355
Note payable, related party (Notes 3 and 4) 46,902
Notes payable (Note 3) 1,368,700
------------
Total Current Liabilities 2,278,696
------------
Total Liabilities 2,278,696
------------
COMMITMENTS AND CONTINGENCIES (Note 5)
STOCKHOLDERS' EQUITY
Common stock, 200,000,000 shares authorized of $0.001
par value, 115,314,807 shares issued
and outstanding, respectively 115,314
Capital in excess of par value 7,678,394
Subscriptions receivable (Note 6) (259,333)
Other comprehensive income (Note 10) 2,705
Accumulated deficit (1,991,107)
------------
Total Stockholders' Equity $ 5,545,973
------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 7,824,669
============
The accompanying notes are an integral part of these financial statements
F-4
POWDER RIVER BASIN GAS CORP
Consolidated Statements of Operations
For the
Years Ended
December 31,
2005 2004
------------ ------------
REVENUE
Oil and gas sales $ 622,882 $ 248,328
Property and working interest sales 4,021,083 1,936,552
------------ ------------
Total Revenue 4,643,965 2,184,880
EXPENSES
Depreciation, depletion and amortization 22,985 5,773
Bad debt expense 54,046 -
General and administrative 1,181,374 513,854
Commission on working interest sales 482,500 472,646
Value of warrants granted for marketing,
legal and consulting costs 467,782 -
Stock compensation 566,250 -
Lease operating costs 258,662 97,025
------------ ------------
Total Expenses 3,033,599 1,089,298
------------ ------------
NET OPERATING INCOME 1,610,366 1,095,582
------------ ------------
OTHER INCOME (EXPENSE)
Litigation settlement (Note 9) (90,000) -
Interest expense (9,676) (47,007)
------------ ------------
Total Other Income (Expense) (99,676) (47,007)
------------ ------------
NET INCOME BEFORE INCOME TAXES 1,510,690 1,048,575
INCOME TAXES (Note 1) (811,355) -
------------ ------------
NET INCOME $ 699,335 $ 1,048,575
============ ============
BASIC INCOME PER COMMON SHARE $ 0.01 $ 0.01
============ ============
WEIGHTED AVERAGE NUMBER OF
COMMON SHARES OUTSTANDING 108,326,453 92,967,515
============ ============
The accompanying notes are an integral part of these financial statements.
F-5
POWDER RIVER BASIN GAS CORP
Consolidated Statements of Comprehensive Income (Loss)
For the
Years Ended
December 31,
2005 2004
------------ ------------
NET INCOME $ 699,335 $ 1,048,575
OTHER COMPREHENSIVE INCOME
Foreign currency translation adjustment - 2,705
------------ ------------
Total Other Comprehensive Income (Note 7) - 2,705
------------ ------------
NET COMPREHENSIVE INCOME $ 699,335 $ 1,051,280
============ ============
The accompanying notes are an integral part of these financial statements.
F-6
POWDER RIVER BASIN GAS CORP
Consolidated Statements of Stockholders' Equity (Deficit)
Additional Subscri- Compre- Accumu-
Common Stock Paid-in ption hensive lated
Shares Amount Capital Receivable Income Deficit
------------ ---------- ----------- ---------- -------- ------------
Balance,
December
31, 2003 84,387,833 $84,387 $5,316,524 $ - $ - $(3,739,017)
Common stock
issued for
conversion
of debt at
$0.023 per
share 3,440,856 3,441 76,559 - - -
Common stock
issued for
cash at $0.04
per share 2,500,000 2,500 97,500 - - -
Common stock
issued for
cash at $0.04
per share 1,250,000 1,250 48,750 - - -
Common stock
issued for
debt financing
costs and
interest at
$0.024 per
share 2,918,939 2,919 65,899 - - -
Common stock
issued for
cash at $0.04
per share 1,250,000 1,250 48,750 - - -
Common stock
issued for
cash at $0.04
per share 2,000,000 2,000 78,000 - - -
Common stock
issued for
conversion of
debt at $0.064
per share 4,583,333 4,583 286,817 - - -
Common stock
issued for
services at
$0.05 per
share 1,100,000 1,100 53,900 - - -
Common stock
issued for
services at
$0.07 per
share 620,000 620 42,780 - - -
Foreign
currency
translation
adjustment - - - - 2,705 -
The accompanying notes are an integral part of these financial statements
F-7
POWDER RIVER BASIN GAS CORP
Consolidated Statements of Stockholders' Equity (Deficit)
Additional Subscri- Compre- Accumu-
Common Stock Paid-in ption hensive lated
Shares Amount Capital Receivable Income Deficit
------------ ---------- ----------- ---------- -------- ------------
Net income
for the
year ended
December
31, 2004 - - - - - 1,048,575
------------ ---------- ----------- ---------- -------- ------------
Balance,
December
31, 2004 104,050,961 104,050 6,115,479 - 2,705 (2,690,442)
Common stock
issued in
acquisition
of properties
at $0.10
per share 2,208,133 2,208 218,605 - - -
Issuance of
common stock
warrants - - 91,650 - - -
Common stock
issued for
cash in
exercise of
common stock
warrants at
$0.05 per
share 1,000,000 1,000 49,000 (50,000) - -
Common stock
issued for
cash in
exercise of
common stock
warrants at
$0.06 per
share 1,000,000 1,000 59,000 - - -
Common stock
issued for
services at
$0.21 per
share 119,047 119 24,881 - - -
Common stock
issued for
services at
$0.25 per
share 500,000 500 124,500 - - -
Common stock
issued for
services at
$0.185 per
share 2,250,000 2,250 414,000 - - -
Issuance of
common stock
warrants - - 376,132 - - -
The accompanying notes are an integral part of these financial statements
F-8
POWDER RIVER BASIN GAS CORP
Consolidated Statements of Stockholders' Equity (Deficit)
Additional Subscri- Compre- Accumu-
Common Stock Paid-in ption hensive lated
Shares Amount Capital Receivable Income Deficit
------------ ---------- ----------- ---------- -------- ------------
Common stock
issued for
cash in
exercise of
common stock
warrants at
$0.05 per
share 4,186,666 4,187 205,147 (209,333) - -
Net income
for the
year ended
December
31, 2005 - - - - - 699,335
------------ ---------- ----------- ---------- -------- ------------
Balance,
December
31, 2005 115,314,807 $ 115,314 $7,678,394 $(259,333) $ 2,705 $(1,991,107)
============ ========== =========== ========== ======== ============
The accompanying notes are an integral part of these financial statements
F-9
POWDER RIVER BASIN GAS CORP
Consolidated Statements of Cash Flows
For the
Years Ended
December 31,
2005 2004
------------ ------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 699,335 $ 1,048,575
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation, depletion and amortization 22,984 5,773
Additional expense for granting of warrants 467,782 -
Common stock issued for services rendered 566,250 98,400
Changes in operating assets and liabilities:
Increase in accounts receivable (1,440,134) (826,445)
(Increase) decrease in deposits and other
assets 25,000 (15,500)
Increase in taxes payable 811,355 -
Increase in accounts payable and accrued
expenses 28,645 34,941
------------ ------------
Net Cash Provided by Operating Activities 1,181,217 345,744
CASH FLOWS FROM INVESTING ACTIVITIES:
Expenditures for oil and gas property
development (1,124,091) (230,297)
Expenditures for property and equipment (16,397) (13,039)
Proceeds from sale of interest in leases 453,917 -
------------ ------------
Net Cash (Used in) Investing Activities (686,571) (243,336)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from notes payable and long-term
liabilities 90,000 75,000
Payments on notes payable and long-term
liabilities (430,324) (291,574)
Proceeds from issuance of common stock 60,000 280,000
------------ ------------
Net Cash Provided by (Used in) Financing
Activities (280,324) 63,426
EFFECT OF CURRENCY EXCHANGE RATE CHANGES ON
CASH AND CASH EQUIVALENTS - 2,705
NET INCREASE IN CASH 214,322 168,539
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 168,539 -
------------ ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 382,861 $ 168,539
============ ============
The accompanying notes are an integral part of these financial statements
F-10
POWDER RIVER BASIN GAS CORP
Consolidated Statements of Cash Flows (Continued)
For the
Years Ended
December 31,
2005 2004
------------ ------------
(Restated)
SUPPLEMENTAL CASH FLOW INFORMATION
CASH PAID FOR:
Interest $ 9,676 $ 22,226
Income taxes $ - $ -
NON-CASH FINANCING ACTIVITIES
Common stock issued for satisfaction of
debt and interest $ - $ 440,218
Common stock issued for acquired oil and g
as properties $ 220,814 $ -
Oil and gas properties acquired through the
issuance of debt $1,305,000 $ 427,500
Common stock issued for services rendered $ 566,250 $ 98,400
Common stock issued for retirement of payables $ - $ 68,818
The accompanying notes are an integral part of these financial statement.
F-11
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2005 and 2004
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
a. Organization
The Company was incorporated under the laws of Colorado on August
27, 1999 as Celebrity Sports Network, Inc. The principal
activities since inception have been organizational matters and
obtaining financing. The Company was formed in an effort to
broaden the scope of public appearances available to current and
former professional athletes. The Company, however, changed
their operations in 2001 through a reverse acquisition with
Powder River Basin Gas Corp., an oil and gas company.
Power River Basin Gas Corp. (PRBG) was incorporated in the state
of Colorado on June 13, 2001. The Company is engaged in the
business of assembling and managing a portfolio of undeveloped
acreage in the Powder River basin coal bed methane (CBM) play in
Sheridan County, Wyoming. This acreage is located in a proven
geological setting and near operators such as Western Gas
Resources, Barrett Resources, Phillips Petroleum, J.M. Huber and
others. The Company has leasehold interests in 8,097 net acres.
Two wells have been drilled on one lease and eleven additional
wells have been spudded. During 2004, the Company also purchased
a 960 acre oil and gas lease in Louisiana which has nine wells.
Five of the wells are in production and the other four require
rework and cleanout to be activated. In November 2004, the
Company purchased twenty-two wells in Louisiana, which also
require rework and cleanout to be activated. Also during 2004,
the Company purchased a 25% working interest in nine wells in
Osage County, Oklahoma.
During 2005, the following properties were acquired:
- A 75% working interest in Lincoln County, Oklahoma,
containing 960 acres.
- A reactivation project called the Monroe project,
containing 300 acres.
- The Kirby lease in Polk County, TX containing one producer
and one injection well.
- A 75% working interest in the Weesatche project in Goliad
County, Texas, containing approximately 2300 acres.
Pursuant to a reverse acquisition and reorganization agreement,
PRBG was acquired by Celebrity Sports on September 5, 2001. At
the time of the acquisition, the Company changed its name to
Power River Basin Gas Corp. and issued 9,000,000 shares of common
stock for all the issued and outstanding stock of PRBG; thus,
making PRBG a wholly-owned subsidiary of the Company. Because
PRBG is the accounting acquirer in the reverse acquisition, all
financial history in these financial statements are that of PRBG.
The Company issued 9,000,000 shares of common stock for the
receipt of 9,000,000 shares of PRBG, therefore, an adjustment to
the shares outstanding was necessary to reflect the other
shareholders of the Company at the time of acquisition. No
goodwill was recorded in the acquisition, and the purchase method
of accounting was issued in recording the business combination.
b. Accounting Method
The Company's consolidated financial statements are prepared
using the accrual method of accounting. The Company has elected
a December 31 year-end.
c. Basis of Consolidation
The consolidated financial statements include the accounts of
Celebrity Sports Network, Inc. and PRBG. All significant
inter-company accounts and transactions have been eliminated in
the consolidation.
F-12
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2005 and 2004
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
d. Use of Estimates
The preparation of financial statements in conformity with
generally accepted accounting principles requires management to
make estimates and assumptions that affect reported amounts of
assets and liabilities, disclosure of contingent assets and
liabilities at the date of the financial statements and revenues
and expenses during the reporting period. In these consolidated
financial statements assets and liabilities involve extensive
reliance on management's estimates. Actual results could differ
from those estimates.
e. Cash and Cash Equivalents
The Company considers all highly liquid investments with
maturities of three months or less to be cash equivalents.
f. Bad Debts
Bad debts on receivables are charged to expense in the year the
receivable is determined uncollectible, therefore, no allowance
for doubtful accounts in included in the consolidated financial
statements. Amounts determined as uncollectible are not
significant to the overall presentation of the consolidated
financial statements.
g. Revenue and Cost Recognition
Oil and Gas Properties
----------------------
The full cost method is used in accounting for oil and gas
properties. Accordingly, all costs associated with acquisition,
exploration, and development of oil and gas reserves, including
directly related overhead costs, are capitalized. In addition,
depreciation on property and equipment used in oil and gas
exploration and interest costs incurred with respect to financing
oil and gas acquisition, exploration and development activities
are capitalized in accordance with full cost accounting.
Capitalized interest for the years ended December 31, 2005 and
2004 was $0. All capitalized costs of proved oil and gas
properties subject to amortization are being amortized on the
unit-of-production method using estimates of proved reserves.
Investments in unproved properties and major development projects
not subject to amortization are not amortized until proved
reserves associated with the projects can be determined or until
impairment occurs. If the results of an assessment indicate that
the properties are impaired, the amount of the impairment is
added to the capitalized costs to be amortized. During the years
ended December 31, 2005 and 2004, the Company recorded depletion
of $25,241 and $5,630 on its properties. All other wells are
incomplete as of December 31, 2005 and 2004.
Sale of Working Interests
-------------------------
The company is also in the business of selling working interest
to an investment group in Singapore. As the Company finds and
purchases new properties, it makes arrangements to sell a 25%
interest fo various individuals referred by the Singapore group.
The revenues are recorded as operating revenues and all
commissions associated from the sale are expensed in operating
expenses. The related 25% capitalized cost of the property sold
is removed from the oil and gas property account and offset
against the proceeds to calculate the net revenue recorded in
operating revenues.
F-13
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2005 and 2004
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
h. Income (Loss) Per Share
The computation of income (loss) per share of common stock is
based on the weighted average number of shares outstanding at the
date of the consolidated financial statements.
Income Shares Per-Share
(Numerator) (Denominator) Amount
------------ ------------ ---------
For the year ended December 31, 2005:
Basic EPS
Income to common stockholders $ 699,335 108,326,453 $ 0.01
============ ============ =========
For the year ended December 31, 2004:
Basic EPS
Income to common stockholders $ 1,048,575 92,967,515 $ 0.01
============ ============ =========
i. Income Taxes
Income taxes are provided for the tax effects of transactions
reported in the financial statements and consist of taxes
currently due plus deferred taxes. Deferred taxes are provided
on a liability method whereby deferred tax assets are recognized
for deductible temporary differences and operating loss, tax
credit carry-forwards, and deferred tax liabilities are
recognized for taxable temporary differences. Temporary
differences are the differences between the reported amounts of
assets and liabilities and their tax bases. Deferred tax assets
are reduced by a valuation allowance when, in the opinion of
management, it is more likely than not that some portion or all
of the deferred tax will not be realized. Deferred tax assets
and liabilities are adjusted for the effects of changes in tax
laws and rates on the date of enactment.
The income tax provision differs from the amount of income tax as
determined by applying the U.S. federal income tax rate of 34% to
pretax income (loss) from operations due to the following:
For the Years Ended
December 31,
--------------------------
2005 2004
------------ ------------
Net income $ 513,634 $ 356,515
Stock issued for services 297,721 33,456
Depreciation and amortization - (5,440)
NOL carryforward applied to current year (49,970) (370,592)
Valuation allowance 49,970 (13,939)
------------ ------------
Net tax provision $ 811,355 $ -
============ ============
F-14
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2005 and 2004
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
i. Income Taxes (Continued)
At December 31, 2004, the Company had net operating loss
carryforwards of approximately $146,971 that was used during the
year ended December 31, 2005.
Net deferred tax assets (liabilities) consist of the following
components:
December 31,
--------------------------
2005 2004
------------ ------------
Operating loss carryforwards $ - $ 49,970
Valuation allowance - (49,970)
------------ ------------
Net deferred tax assets (liabilities) $ - $ -
============ ============
j. Property and Equipment
Property and equipment is stated at cost. Expenditures that
materially increase useful lives are capitalized, while ordinary
maintenance and repairs are expensed as incurred. Depreciation is
computed using the straight-line method over the estimated useful
lives of the respective assets, ranging as follows:
Vehicles 5 years
Computer equipment 3 years
k. Impairment of Long-Lived Assets
In accordance with Financial Accounting Standards Board Statement
No. 121, the Company records impairment of long-lived assets to
be held and used or to be disposed of when indicators of
impairment are present and the undiscounted cash flows estimated
to be generated by those assets are less than the carrying
amount. At December 31, 2005 and 2004, no impairments were
recognized.
l. Financial Instruments
The recorded amounts of financial instruments, including cash
equivalents, accounts payable and accrued expenses, and long-term
debt approximate their market values as of December 31, 2005 and
2004. The Company has no investments in derivative financial
instruments.
F-15
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2005 and 2004
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
m. Concentrations of Risk
Functional Currency & Foreign Currency Translation
--------------------------------------------------
The Company's functional currency is the U.S. dollar. In
accordance with the Statement of Financial Accounting Standard
No. 52, Foreign Currency Translation, the assets and liabilities
denominated in foreign currency are translated into U.S. dollars
at the current rate of exchange existing at period end and
revenues and expenses are translated at average monthly exchange
rates. Related translation adjustments are reported as a
separate component of stockholders' equity, whereas, gains or
losses relating from foreign currency transactions are included
in the results of operations.
Cash
----
The Company has, in its bank account, funds in excess of the
$100,000 that is federally insured. In the event of the failure
of the bank, the Company would sustain a loss of funds that
exceed $100,000. At December 31, 2005, the amount of funds in a
single account that exceeded the federally insured limit was
$341,226.
n. Newly Adopted Pronouncements
In November 2004, the FASB issued SFAS No. 151 "Inventory Costs,
an amendment of ARB No. 43, Chapter 4. The amendments made by
Statement 151 clarify that abnormal amounts of idle facility
expense, freight, handling costs, and wasted materials (spoilage)
should be recognized as current-period charges and require the
allocation of fixed production overheads to inventory based on
the normal capacity of the production facilities. The guidance is
effective for inventory costs incurred during fiscal years
beginning after June 15, 2005. Earlier application is permitted
for inventory costs incurred during fiscal years beginning after
November 23, 2004. The Company has evaluated the impact of the
adoption of SFAS 151, and does not believe the impact will be
significant to the Company's overall results of operations or
financial position.
In December 2004, the FASB issued SFAS No.152, "Accounting for
Real Estate Time-Sharing Transactions--an amendment of FASB
Statements No. 66 and 67" ("SFAS 152) The amendments made by
Statement 152 This Statement amends FASB Statement No. 66,
Accounting for Sales of Real Estate, to reference the financial
accounting and reporting guidance for real estate time-sharing
transactions that is provided in AICPA Statement of Position
(SOP) 04-2, Accounting for Real Estate Time-Sharing Transactions.
This Statement also amends FASB Statement No. 67, Accounting for
Costs and Initial Rental Operations of Real Estate Projects, to
state that the guidance for (a) incidental operations and (b)
costs incurred to sell real estate projects does not apply to
real estate time-sharing transactions. The accounting for those
operations and costs is subject to the guidance in SOP 04-2. This
Statement is effective for financial statements for fiscal years
beginning after June 15, 2005. The Company has evaluated the
impact of the adoption of SFAS 152, and does not believe the
impact will be significant to the Company's overall results of
operations or financial position.
F-16
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2005 and 2004
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
n. Newly Adopted Pronouncements (Continued)
In December 2004, the FASB issued SFAS No.153, "Exchanges of
Nonmonetary Assets, an amendment of APB Opinion No. 29,
Accounting for Nonmonetary Transactions."The amendments made by
Statement 153 are based on the principle that exchanges of
nonmonetary assets should be measured based on the fair value of
the assets exchanged. Further, the amendments eliminate the
narrow exception for nonmonetary exchanges of similar productive
assets and replace it with a broader exception for exchanges of
nonmonetary assets that do not have commercial substance.
Previously, Opinion 29 required that the accounting for an
exchange of a productive asset for a similar productive asset or
an equivalent interest in the same or similar productive asset
should be based on the recorded amount of the asset relinquished.
Opinion 29 provided an exception to its basic measurement
principle (fair value) for exchanges of similar productive
assets. The Board believes that exception required that some
nonmonetary exchanges, although commercially substantive, be
recorded on a carryover basis. By focusing the exception on
exchanges that lack commercial substance, the Board believes this
Statement produces financial reporting that more faithfully
represents the economics of the transactions. The Statement is
effective for nonmonetary asset exchanges occurring in fiscal
periods beginning after June 15, 2005. Earlier application is
permitted for nonmonetary asset exchanges occurring in fiscal
periods beginning after the date of issuance. The provisions of
this Statement shall be applied prospectively. The Company has
evaluated the impact of the adoption of SFAS 153, and does not
believe the impact will be significant to the Company's overall
results of operations or financial position.
In December 2004, the FASB issued SFAS No.123 (revised 2004),
"Share-Based Payment". Statement 123(R) will provide investors
and other users of financial statements with more complete and
neutral financial information by requiring that the compensation
cost relating to share-based payment transactions be recognized
in financial statements. That cost will be measured based on the
fair value of the equity or liability instruments issued.
Statement 123(R) covers a wide range of share-based compensation
arrangements including share options, restricted share plans,
performance-based awards, share appreciation rights, and employee
share purchase plans. Statement 123(R) replaces FASB Statement
No. 123, Accounting for Stock-Based Compensation, and supersedes
APB Opinion No. 25, Accounting for Stock Issued to Employees.
Statement 123, as originally issued in 1995, established as
preferable a fair-value-based method of accounting for
share-based payment transactions with employees. However, that
Statement permitted entities the option of continuing to apply
the guidance in Opinion 25, as long as the footnotes to financial
statements disclosed what net income would have been had the
preferable fair-value-based method been used. Public entities
(other than those filing as small business issuers) will be
required to apply Statement 123(R) as of the first interim or
annual reporting period that begins after June 15, 2005. The
Company adopted Statement 123(R) in December of 2005.
In December 2004, the Financial Accounting Standards Board issued
two FASB Staff Positions - FSP FAS 109-1, Application of FASB
Statement 109 "Accounting for Income Taxes" to the Tax Deduction
on Qualified Production Activities Provided by the American Jobs
Creation Act of 2004, and FSP FAS 109-2 Accounting and Disclosure
Guidance for the Foreign Earnings Repatriation Provision within
the American Jobs Creation Act of 2004. Neither of these affected
the Company as it does not participate in the related activities.
F-17
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2005 and 2004
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
n. Newly Adopted Pronouncements (Continued)
In March 2005, the SEC released Staff Accounting Bulletin No.
107, "Share-Based Payment" ("SAB 107"), which provides
interpretive guidance related to the interaction between SFAS
123(R) and certain SEC rules and regulations. It also provides
the SEC staff's views regarding valuation of share-based payment
arrangements. In April 2005, the SEC amended the compliance dates
for SFAS 123(R), to allow companies to implement the standard at
the beginning of their next fiscal year, instead of the next
reporting period beginning after June 15, 2005. Management is
currently evaluating the impact SAB 107 will have on our
consolidated financial statements.
In March 2005, the FASB issued FASB Interpretation No. 47,
"Accounting for Conditional Asset Retirement Obligations" ("FIN
47"). FIN 47 provides guidance relating to the identification of
and financial reporting for legal obligations to perform an asset
retirement activity. The Interpretation requires recognition of a
liability for the fair value of a conditional asset retirement
obligation when incurred if the liability's fair value can be
reasonably estimated. FIN 47 also defines when an entity would
have sufficient information to reasonably estimate the fair value
of an asset retirement obligation. The provision is effective no
later than the end of fiscal years ending after December 15,
2005. The Company will adopt FIN 47 beginning the first quarter
of fiscal year 2006 and does not believe the adoption will have a
material impact on its consolidated financial position or results
of operations or cash flows.
In May 2005, the FASB issued FASB Statement No. 154, "Accounting
Changes and Error Corrections." This new standard replaces APB
Opinion No. 20, "Accounting Changes, and FASB Statement No. 3,
Reporting Accounting Changes in Interim Financial Statements,"
and represents another step in the FASB's goal to converge its
standards with those issued by the IASB. Among other changes,
Statement 154 requires that a voluntary change in accounting
principle be applied retrospectively with all prior period
financial statements presented on the new accounting principle,
unless it is impracticable to do so. Statement 154 also provides
that (1) a change in method of depreciating or amortizing a
long-lived non-financial asset be accounted for as a change in
estimate (prospectively) that was effected by a change in
accounting principle, and (2) correction of errors in previously
issued financial statements should be termed a "restatement." The
new standard is effective for accounting changes and correction
of errors made in fiscal years beginning after December 15, 2005.
Early adoption of this standard is permitted for accounting
changes and correction of errors made in fiscal years beginning
after June 1, 2005 . The Company has evaluated the impact of the
adoption of Statement 154 and does not believe the impact will be
significant to the Company's overall results of operations or
financial position.
In February of 2006, the FASB issued SFAS No. 155, "Accounting
for Certain Hybrid Financial Instruments", which is intended to
simplify the accounting and improve the financial reporting of
certain hybrid financial instruments (i.e., derivatives embedded
in other financial instruments). The statement amends SFAS No.
133, "Accounting for Derivative Instruments and Hedging
Activities", and SFAS No. 140, "Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of
Liabilities a replacement of FASB Statement No. 125." SFAS No.
155 is effective for all financial instruments issued or acquired
after the beginning of an entity's first fiscal year that begins
after September 15, 2006. The Company is currently evaluating
the impact SFAS No. 155 will have on its consolidated financial
statements, if any.
F-18
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2005 and 2004
NOTE 2 - PROPERTY AND EQUIPMENT
Property and equipment consisted of the following:
December 31,
--------------------------
2005 2004
------------ ------------
Vehicles $ 24,856 $ 8,600
Computer equipment 4,439 4,439
Totals 29,295 13,039
Less: accumulated depreciation (2,574) (143)
------------ ------------
Property and Equipment Net $ 26,721 $ 12,896
============ ============
Depreciation expense for the years ended December 31, 2005 and
2004 was $3,373 and $143, respectively.
F-19
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2005 and 2004
NOTE 3 - NOTES PAYABLE
Notes payable are detailed in the following schedules:
December 31,
--------------------------
2005 2004
------------ ------------
Note payable to an individual, due on demand,
non-interest bearing. $ 69,000 $ 146,000
Note payable to a related company, due on demand,
including interest at 12%. 46,902 137,226
Note payable to a company, due on demand,
non-interest bearing. 320,000 -
Note payable to a company, $5,000 due monthly,
non-interest bearing. 35,000 -
Note payable to a company, due in February 2006
Non-interest bearing. 740,000 -
Note payable to a company, due on demand,
non-interest bearing. 204,700 208,700
Total Notes Payable 1,415,602 491,926
------------ ------------
Less: related party note (46,902) (137,226)
Less: current portion (1,368,700) (354,700)
------------ ------------
Total Long-Term Notes Payable $ - $ -
============ ============
NOTE 4 - RELATED PARTY TRANSACTIONS
As of December 31, 2005 and 2004, the Company was owed $649,519
and $265,193; respectively, from a related company. This amount
is included in accounts receivable.
As of December 31, 2005 and 2004, the Company had a note payable
due to a related company in the amount of $46,902 and $137,226,
respectively. The note payable is due upon demand and bears
interest at 12% per annum.
NOTE 5 - COMMITMENTS AND CONTINGENCIES
The Company has entered into various oil and gas leases from
several land owners. Associated with the agreements, the Company
is committed to various royalty agreements ranging from 15% to
25% of gross revenue production. Some of the leases also provide
for a minimum royalty. As of December 31, 2005 and 2004, no
royalties were due.
F-20
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2005 and 2004
NOTE 6 - STOCK TRANSACTIONS
On February 24, 2004, the Company issued 3,440,856 shares of
common stock in satisfaction of $260,000 of notes payable at
$0.023 per share.
On June 4, 2004, the Company issued 2,500,000 shares of common
stock for cash at $0.04 per share.
On August 3, 2004, the Company issued 1,250,000 shares of common
stock for cash at $0.04 per share.
On August 3, 2004, the Company issued 2,918,939 shares of common
stock in satisfaction of debt financing costs and interest at
$0.024 per share.
On September 1, 2004, the Company issued 1,250,000 shares of
common stock for cash at $0.04 per share.
On September 24, 2004, the Company issued 2,000,000 shares of
common stock for cash at $0.04 per share.
On September 24, 2004, the Company issued 4,583,333 shares of
common stock for the conversion of debt at $0.064 per share.
On September 24, 2004, the Company issued 1,100,000 shares of
common stock for the reduction of wages at $0.05 per share.
On December 6, 2004, the Company issued 620,000 shares of common
stock for sales bonuses at $0.07 per share.
During the March 2005, the Company purchased a 75% working
interest in a producing property for a total of $800,000. For
the purchase price of $800,000, the Company paid $30,000 in cash,
signed a promissory note for $570,000 payable by December 31,
2005 bearing no interest, and issued a total of 2,000,000 shares
of common stock valued at $0.10 per share (or $200,000). The
shares issued were valued at the market price of the common stock
on the date that the agreement was entered into.
Also during March 2005, the Company issued an additional
2,208,133 shares of common stock for an additional working
interest in a property. The issuance was valued at $.10 per
share.
During 2005, the Company issued 1,000,000 shares of common stock
through the exercise of common stock warrants at $0.06 per share
for total cash proceeds of $60,000. In addition, during 2005,
the Company issued an additional 5,186,666 shares of common stock
through the exercise of common stock warrants at $0.05 per share
for subscriptions receivable totaling $259,333.
During 2005, the Company issued a total of 2,869,047 shares of
common stock at prices ranging from $0.185 to $0.25 per share to
various employees and consultants for services rendered totaling
$566,250. The shares were valued based upon the market price of
the shares on the date of issuance.
F-21
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2005 and 2004
NOTE 7 - PROPERTY AND WORKING INTEREST SALES
As previously discussed, during the March 2005, the Company
purchased a 75% working interest in a producing property for a
total of $800,000. For the purchase price of $800,000, the
Company paid $30,000 in cash, signed a promissory note for
$570,000 payable by December 31, 2005 bearing no interest, and
issued a total of 2,000,000 shares of common stock valued at
$0.10 per share (or $200,000).
On March 1, 2005, the Company sold 25% of the acquired working
interest in the producing property as described above, to an
unrelated party for a total of $2,500,000, less a commission of
$425,000, resulting in a gain on the sale of $1,875,000.
On August 22, 2005, the Company sold a working interest in a
separate producing property to an unrelated party for a total of
$1,200,000, less a commission of $240,000, resulting in a gain on
the sale of $946,083.
During the year ended December 31, 2004, the Company made sales
of working interests in certain of its oil and gas properties to
various unrelated parties that resulted in revenues of
$1,936,552.
NOTE 8 - COMMON STOCK WARRANTS
During the year ended December 31, 2005, the Company granted a
total of 9,200,000 warrants to purchase common stock as follows:
Dates
Warrants Exercise Price of Expiration
--------- -------------- -----------------
1,000,000 $ 0.12 January 31, 2006
1,000,000 $ 0.18 January 31, 2007
1,000,000 $ 0.16 January 31, 2006
1,000,000 $ 0.24 January 31, 2007
100,000 $ 0.16 March 31, 2006
4,000,000 $ 0.185 December 31, 2007
(see note below)
500,000 $ 0.21 December 31, 2007
100,000 $ 0.185 December 31, 2006
100,000 $ 0.30 December 31, 2007
200,000 $ 0.20 August 31, 2006
200,000 $ 0.30 August 31, 2007
The Company estimates the fair value of each stock award at the
grant date by using the Black-Scholes option pricing model
pursuant to FASB Statement 123, "Accounting for Stock-Based
Compensation". Under the provisions of SFAS 123, additional
expense of $467,782 was recorded for the year ended December 31,
2005 under the Black-Scholes option pricing model for these
warrants, which was calculated based upon the following
assumptions:
Risk free interest rate 2.89% - 3.25%
Expected life 1 to 2.42 years
Expected volatility 126.40%
Dividend yield 0.00%
F-22
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2005 and 2004
NOTE 8 - COMMON STOCK WARRANTS (Continued)
Note: A total of 2,000,000 of these options were granted to an
employee of the Company, were issued at the market price of the
Company's common stock on the date of issue and are accounted for
under APB 25, "Accounting for Stock Issued to Employees". As
such, no compensation expense was recognized. Had compensation
cost for the issuance of the options been determined based on
fair market value at the grant dates consistent with the method
of FASB Statement 123, "Accounting for Stock Based Compensation,"
our net income and income per share would have changed, as noted
with the pro forma amounts indicated below:
December 31,
--------------------------
2005 2004
------------ ------------
Net income as reported $ 699,335 $ 1,048,575
Pro forma $ 445,599 $ 1,048,575
Basis income per share
As reported $ 0.01 $ 0.01
Pro forma $ 0.01 $ 0.01
NOTE 9 - LITIGATION SETTLEMENT
During the year ended December 31, 2005, the Company entered into
a settlement agreement in connection with a lawsuit against the
Company's predecessor company for alleged services rendered,
totaling $90,000. Terms of the settlement include payment of
$5,000 per month, non-interest bearing, until paid.
NOTE 10 - OTHER COMPREHENSIVE INCOME
The Company reports other comprehensive income in accordance with
Statement of Financial Accounting Standards No. 130, "Reporting
Comprehensive Income" ("SFAS No. 130"). SFAS No. 130 establishes
standards for reporting in the financial statements all changes
in equity during a period, except those resulting from
investments by and distributions to owners. The cumulative
effect of foreign currency translation adjustments to a cash
account held by the Company in Canadian dollars, which is
included in other comprehensive income in the stockholders'
equity section, consisted of the following:
December 31,
--------------------------
2005 2004
------------ ------------
Balance, beginning of year $ 2,705 $ -
Effect of currency exchange rate
changes - 2,705
------------ ------------
Balance, end of year $ 2,705 $ 2,705
============ ============
F-23
POWDER RIVER BASIN GAS CORP.
S.F.A.S. 69 Supplemental Disclosures
December 31, 2005 and 2004
(Unaudited)
S.F.A.S. 69 SUPPLEMENTAL DISCLOSURES
(1) Capitalized Costs Relating to
Oil and Gas Producing Activities
(In Thousands)
December 31,
--------------------------
2005 2004
------------ ------------
Proved oil and gas producing
properties and related
lease and well equipment $ 1,367 $ 1,063
Accumulated depreciation and
depletion (25) (5)
------------ ------------
Net Capitalized Costs $ 1,342 $ 1,058
============ ============
(2) Costs Incurred in Oil and Gas Property
Acquisition, Exploration, and Development Activities
(In Thousands)
December 31,
--------------------------
2005 2004
------------ ------------
Acquisition of Properties
Proved $ 882 $ -
Unproved 777 502
Exploration Costs - -
Development Costs 1,508 56
------------ ------------
Total Costs incurred $ 3,168 $ 658
============ ============
The Company does not have any investments accounted for by the
equity method.
(3) Results of Operations for
Producing Activities
(In Thousands)
December 31,
--------------------------
2005 2004
------------ ------------
Sales $ 623 $ 248
Production costs (259) (97)
Depreciation and depletion - (5)
------------ ------------
Results of operations for producing
activities (excluding corporate
overhead and interest costs) $ 364 $ 146
============ ============
F-24
POWDER RIVER BASIN GAS CORP.
S.F.A.S. 69 Supplemental Disclosures (Continued)
December 31, 2005 and 2004
(Unaudited)
S.F.A.S. 69 SUPPLEMENTAL DISCLOSURES (Continued)
(4) Reserve Quantity Information
(In Thousands)
Oil Gas
BBL MCF
-------- --------
Proved developed and undeveloped reserves:
Balance, December 31, 2004 446 601
Change in estimates (211) 236
Production (6) -
Purchases of Reserves in place 2,855 118,727
Balance, December 31, 2005 3,084 119,565
Proved developed reserves: (in Thousands)
Oil Gas
BBL MCF
-------- --------
Beginning of the year ended December 31, 2005 446 601
End of the year ended December 31, 2005 374 838
The Company has reserve studies and estimates prepared on the
various properties acquired and developed. The difficulties and
uncertainties involved in estimating proved oil and gas reserves
makes comparisons between companies difficult. Estimation of
reserve quantities is subject to wide fluctuations because it is
dependent on judgmental interpretation of geological and
geophysical data.
(5) Standardized Measure of Discounted
Future Net Cash Flows Relating to
Proved Oil and Gas Reserves
The standardized measure of discounted future net cash flows is
computed by applying year-end prices of oil and gas (with
consideration of price changes only to the extent provided by
contractual arrangements) to the estimated future production of
proved oil and gas reserves, less estimated future expenditures
(based on year-end costs) to be incurred in developing and
producing the proved reserves, less estimated future income tax
expenses (based on year-end statutory tax rates, with
consideration of future tax rates already legislated) to be
incurred on pretax net cash flows less tax basis of the
properties and available credits, and assuming continuation of
existing economic conditions. The estimated future net cash
flows are then discounted using a rate of 10 percent a year to
reflect the estimated timing of the future cash flows.
F-25
POWDER RIVER BASIN GAS CORP.
S.F.A.S. 69 Supplemental Disclosures (Continued)
December 31, 2005 and 2004
(Unaudited)
S.F.A.S. 69 SUPPLEMENTAL DISCLOSURES (Continued)
(5) Standardized Measure of Discounted
Future Net Cash Flows Relating to
Proved Oil and Gas Reserves
(Continued)
At December 31, 2005
(In Thousands)
-------------
Future cash inflows $ 770,152
Future production and development costs (308,061)
-------------
Future net inflows before income taxes 462,091
Future income tax expense (73,934)
-------------
Future net cash flows 388,156
10% annual discount for estimated timing
of cash flows (101,392)
-------------
Standardized measure of discounted future
net cash flows $ 286,764
=============
The above schedules relating to proved oil and gas reserves,
standardized measure of discounted future net cash flows and
changes in the standardized measure of discounted future net cash
flows have their foundation in engineering estimates of future
net revenues that are derived from proved reserves and with the
assumption of current pricing and current costs of production for
oil and gas produces in future periods. These reserve estimates
are made from evaluations conducted by Edward J. Chesny, Jr.,
P.E., of such properties and will be periodically reviewed based
upon updated geological and production data. Estimates of proved
reserves are inherently imprecise.
Subsequent development and production of the Company's reserves
will necessitate revising the present estimates. In addition,
information provided in the above schedules does not provide
definitive information as the results of any particular year but,
rather, helps explain and demonstrate the impact of major factors
affecting the Company's oil and gas producing activities.
Therefore, the Company suggests that all of the aforementioned
factors concerning assumptions and concepts should be taken into
consideration when reviewing and analyzing this information.
F-26
Item 8. Changes In and Disagreements With Accountants on Accounting and
Financial Disclosure
-------------------------------------------------------------------------
None
Item 8A. Controls and Procedures
---------------------------------
Management of the Company believes that the existing controls and
procedures are sufficient.
Item 8B. Other Information
---------------------------
Not applicable
Part III
Item 9. Directors, Executive Officers, Promoters and Control Persons;
Compliance with Section 16(a) of the Exchange Act
------------------------------------------------------------------------
(a)-(b) IDENTIFICATION OF DIRECTORS AND EXECUTIVE OFFICERS. Brian
Fox, age 59, is the only director of the Company. He also serves as
President, Chief Executive Officer, and Chief Financial Officer of the
Company. As a director, Mr. Fox serves until his successor is duly elected
by the shareholders of the Company. As a director, Mr. Fox serves at the
pleasure of the Board of Directors. Because Mr. Fox and members of his
family who are not affiliates own approximately 60 % of the 111,601,000
shares of common stock of the Company which were issued and outstanding at
December 31, 2005, it is expected that Mr. Fox will continue to serve in
these capacities at his pleasure.
(c) IDENTIFICATION OF CERTAIN SIGNIFICANT EMPLOYEES. Except for
Mr. Fox and his office support staff, the other employees of the company
are involved in administration, accounting and shareholder relations for
the Company. The Company uses third party contractors to perform the
geological, geophysical and field operations for the Company.
(d) FAMILY RELATIONSHIPS. Not applicable.
(e) BUSINESS EXPERIENCE. The business background and experience of
Mr. Fox for the last 5 years is as follows:
36
Mr. Fox has been in management in the oil and gas exploration and
production business for more than 27 years. During the past 5 years, Mr.
Fox has been President of Renco Energy, Inc. and Renard Resources, Inc.,
both Oklahoma corporations engaged in acquiring and developing working
interests in oil and gas properties in the US and in marketing the
production from those properties. Mr. Fox has also been President of Zorro
Resources, Inc., an Alberta Canada corporation which engages in oil and gas
exploration, production and development in Canada.
The only person that owns beneficially more than 10% of the issued and
outstanding shares of common stock of the Company is Brian Fox. He has not
failed to comply with Section 16(a) of the Exchange Act.
(f) INVOLVEMENT IN CERTAIN LEGAL PROCEEDINGS. No person named as a
director, officer or other material employee of the Company has not been a
party to any bankruptcy or similar proceeding, been convicted of a crime or
found to have violated any securities laws or similar laws required to be
disclosed by this item.
(g) PROMOTERS AND CONTROL PERSONS. Not applicable.
(h) AUDIT COMMITTEE FINANCIAL EXPERT. The Company does not have an
audit committee.
The Company has not adopted a code of ethics governing the conduct of
his officers and directors. The only officer and director to which such a
code would apply is Brian Fox. He would essentially be adopting a code by
the company which would govern only his conduct. The Company intends to
adopt a code of ethics when such a code would have applicability to a
number of other officers and directors of the Company.
ITEM 10. EXECUTIVE COMPENSATION
--------------------------------
Brian Fox is the President and sole director of the Company. He was
paid compensation of approximately $120,000 by the Company during 2005.
The Company did reimburse approximately $165,000 in out of pocket expenses
incurred by Mr. Fox in connection with business for the Company. There are
no other officers or directors of the Company receiving compensation of any
kind from the Company.
ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
AND RELATED STOCKHOLDER MATTERS
-------------------------------------------------------------------------
Brian Fox owns or controls approximately 56,985,000 shares or 54 % of
the 111,601,000 shares of common stock issued and outstanding at December
31, 2005.
Adult sons and daughters of Mr. Fox, who do not live with him and over
which Mr. Fox has no voting or investment control, then owned in the
aggregate 3,600,000 shares of common stock of the Company. Mr. Fox
disclaims beneficial ownership over these shares.
37
ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
--------------------------------------------------------
On December 17, 2003, effective January 1, 2004, Renard Resource, Inc.
assigned to the Company the Leonard Heirs Lease in Acadia Parish, LA in
exchange for 38,500,000 shares of common stock of the Company at $.007 per
share, the fair market value of the common stock on the date of the
assignment. Mr. Fox is the sole owner of Renard Resources.
ITEM 13. EXHIBITS
------------------
31.1 Certification by Brian Fox, Chief Financial Officer
32.1 Certification Pursuant to 18 U.S.C. Section 1350 as adopted
pursuant to Section 906 of the Sarbannes-Oxley Act of 2002.
ITEM 14 PRINCIPAL ACCOUNTANT FEES AND SERVICES
------------------------------------------------
(1) AUDIT FEES. During 2004 and 2005 the Company paid professional
services rendered in audit fees of $10,500 and $20,000, respectively, for
the audit of the Company financial statements and for the review of
financial statements included in the Company's Form 10-KSB and Forms 10-QSB
to Chisholm Bierwolf & Nilson, LLC, the principal independent Certified
Public Accountants for the Company.
During 2005
(2) AUDIT RELATED FEES. Stayner, Bates & Jensen were paid $8,069.00
for preparation of statements to provide to auditors.
(3) TAX COMPLIANCE MATTERS. All tax compliance advise and other tax
related services rendered in 2003 and 2004 were included in (1) above.
(4) ALL OTHER FEES. None
(5) AUDIT COMMITTEE POLICIES. The Company does not have an audit
committee.
(6) Not applicable.
38
Signatures
In accordance with Section 13 and 15(d) of the Exchange Act, the
registrant caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized
POWDER RIVER BASIN GAS CORP.
By /S/ Brian Fox
April 17, 2006 ----------------------------------
Brian D. Fox, President and
Chief Executive Officer
In accordance with the Exchange Act, this report has been signed by
the following persons on behalf of the registrant and in the capacities and
on the dated indicated.
Officers:
By /S/ Brian Fox
April 17, 2006 ----------------------------------
Brian D. Fox, President and
Chief Executive Officer
By /S/ Brian Fox
April 17, 2006 ----------------------------------
Brian D. Fox, Chief Financial Officer
Director:
By /S/ Brian Fox
April 17, 2006 ----------------------------------
Brian D. Fox, Sole Director
40