Nevada
|
|
88-0343804
|
(State
or other jurisdiction
|
|
(I.R.S.
Employer
|
of
incorporation or organization)
|
|
Identification
No.)
|
|
|
|
PART
I
|
|
FINANCIAL
INFORMATION
|
PAGE
|
|
|
|
|
|
Item
1.
|
|
|
|
|
|
1
|
|
|
|
2
|
|
|
|
3
|
|
|
|
4
|
|
|
|
5
|
|
Item
2.
|
14
|
|
|
Item
3.
|
20
|
|
|
Item
4.
|
20
|
|
|
|
|
|
PART
II
|
|
OTHER
INFORMATION
|
|
|
|
|
|
|
Item
1.
|
21
|
|
|
Item
2.
|
21
|
|
|
Item
3.
|
21
|
|
|
Item
4.
|
21
|
|
|
Item
5.
|
21
|
|
|
Item
6.
|
21
|
|
|
|
22
|
|
|
|
23
|
|
|||||||
Consolidated
Balance Sheets
(Unaudited)
|
|
||||||
|
|
|
|
|
|
||
|
|
September
30,
|
|
December
31,
|
|
||
|
|
2006
|
|
2005
|
|
||
|
|
|
|
|
|
||
Assets
|
|
|
|
|
|
||
Current
Assets
|
|
|
|
|
|
||
Cash
|
|
$
|
3,409,807
|
|
$
|
2,105,749
|
|
Accounts
receivable -
|
|
|
|
|
|
||
Oil
and gas sales
|
262,159
|
33,960
|
|||||
Related
party
|
|
|
175,288
|
|
|
300,000
|
|
Prepaid
expenses and other
|
|
|
121,782
|
|
|
104,100
|
|
|
|
|
|
|
|
|
|
Total
current assets
|
|
|
3,969,036
|
|
|
2,543,809
|
|
|
|
|
|
|
|
|
|
Noncurrent
Assets
|
|
|
|
|
|
|
|
Oil
and gas properties, using full cost method
|
|
|
|
|
|
|
|
Properties
subject to amortization
|
|
|
7,258,594
|
|
|
830,646
|
|
Properties
not subject to amortization
|
|
|
10,780,675
|
|
|
4,478,235
|
|
Furniture
and office equipment
|
|
|
401,751
|
|
|
121,778
|
|
Less:
Accumulated depreciation, depletion, and amortization
|
|
|
(549,607
|
)
|
|
(35,599
|
)
|
Net
property, furniture and office equipment
|
|
|
17,891,413
|
|
|
5,395,060
|
|
Advances
to operator-related party
|
|
|
520,723
|
|
|
-
|
|
Investments-equity
method
|
|
|
87,500
|
|
|
-
|
|
Other
assets
|
|
|
34,755
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$
|
22,503,427
|
|
$
|
7,938,869
|
|
|
|
|
|
|
|
|
|
Liabilities
and Shareholders’ Equity
|
|
|
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
|
|
|
Accounts
payable - trade
|
|
|
1,223,464
|
|
|
946,852
|
|
Accounts
payable - related party
|
|
|
846,876
|
|
|
-
|
|
Accounts
payable - employees
|
|
|
|
|
|
98,630
|
|
Accrued
expenses
|
|
|
141,966
|
|
|
20,482
|
|
Total
liabilities
|
|
|
2,212,306
|
|
|
1,065,964
|
|
|
|
|
|
|
|
|
|
Shareholders’
Equity
|
|
|
|
|
|
|
|
Preferred
stock; $.001 par value; 10,000,000 authorized; none issued
|
|
|
|
|
|
-
|
|
Common
stock; $.001 par value; 100,000,000 authorized; 58,350,806 and
47,000,000
issued and outstanding at September 30, 2006, and December 31,
2005,
respectively
|
|
|
58,351
|
|
|
47,000
|
|
Additional
paid-in capital
|
|
|
24,199,329
|
|
|
8,727,556
|
|
Accumulated
deficit
|
|
|
(3,966,559
|
)
|
|
(1,901,651
|
)
|
Total
shareholders’ equity
|
|
|
20,291,121
|
|
|
6,872,905
|
|
|
|
|
|
|
|
|
|
Total
liabilities and shareholders’ equity
|
|
$
|
22,503,427
|
|
$
|
7,938,869
|
|
Calibre
Energy, Inc.
|
||||||||||
Statements Of
Operations
|
||||||||||
For
the Three and Nine Months Ended September 30,
2006 and
|
||||||||||
for
the Period from August 17, 2005 (Inception) to September
30, 2005
|
||||||||||
(Unaudited)
|
||||||||||
Three
Months Ended
|
Nine
Months Ended
|
Period
from August 17, 2005(Inception) until September 30,
|
||||||||
September
30, 2006
|
September
30, 2006
|
2005
|
||||||||
Revenue:
|
||||||||||
Oil &
gas sales
|
$
|
245,262
|
$ |
375,161
|
$ |
-
|
||||
Expenses:
|
||||||||||
Lease
operating
|
99,655
|
116,085
|
-
|
|||||||
Severance
and ad valorem taxes
|
18,421
|
28,485
|
-
|
|||||||
Depreciation,
depletion and amortization
|
428,527
|
514,008
|
-
|
|||||||
Compensation
expense
|
321,810
|
855,221
|
1,443,250
|
|||||||
Professional
fees
|
243,699
|
860,896
|
607
|
|||||||
General
and administrative
|
(39,008)
|
156,606
|
9,160
|
|||||||
1,073,104
|
2,531,301
|
1,453,017
|
||||||||
Net
Income (Loss) From Operations
|
(827,843
|
)
|
(2,156,140
|
)
|
(1,453,017
|
)
|
||||
Interest
income
|
23,569
|
91,231
|
1,731
|
|||||||
Net
Income (Loss)
|
(804,274
|
)
|
(2,064,909
|
)
|
(1,451,286
|
)
|
||||
Earnings per share: | $ | (0.01 | ) | $ | (0.04 | ) | $ | (0.04 | ) | |
Basic and diluted | ||||||||||
Weighted average shares outstanding | 56,704,747 | 54,300,690 | 34,691,730 |
Calibre
Energy, Inc.
|
|
|||||||||||||||
|
||||||||||||||||
For
the Nine Months Ended September 30, 2006
|
|
|||||||||||||||
(Unaudited)
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Common
Stock
|
|
Additional
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
Paid-in
|
|
Accumulated
|
|
|
|
|||||
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
Total
|
|
|||||
Balance,
December 31, 2005
|
|
|
47,000,000
|
|
$
|
47,000
|
|
$
|
8,727,556
|
|
$
|
(1,901,651
|
)
|
$
|
6,872,905
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance
of common stock for reverse merger
|
|
|
3,525,000
|
|
|
3,525
|
|
|
(3,525
|
)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance
of common stock for cash, net of offering costs
|
|
|
3,160,000
|
|
|
3,160
|
|
|
5,811,434
|
|
|
|
|
|
5,814,594
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cashless
exercise of warrants
|
|
|
295,806
|
|
|
296
|
|
|
(296
|
)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Option
expense
|
|
|
|
|
|
|
|
|
10,253
|
|
|
|
|
|
10,253
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
|
|
|
|
|
|
|
|
|
|
|
(673,612
|
)
|
|
(673,612
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2005
|
|
|
53,980,806
|
|
$
|
53,981
|
|
$
|
14,545,422
|
|
$
|
(2,575,263
|
)
|
$
|
12,024,140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance
of common stock for cash, net of offering costs
|
|
|
2,620,000
|
|
|
2,620
|
|
|
4,812,180
|
|
|
|
|
|
4,814,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Option
expense
|
|
|
|
|
|
|
|
|
10,251
|
|
|
|
|
|
10,251
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
|
|
|
|
|
|
|
|
|
|
|
(587,020
|
)
|
|
(587,020
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
June 30, 2006
|
|
|
56,600,806
|
|
$
|
56,601
|
|
$
|
19,367,853
|
|
$
|
(3,162,283
|
)
|
$
|
16,262,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise
of warrants
|
|
|
1,750,000
|
|
|
1,750
|
|
|
4,810,750
|
|
|
|
|
|
4,812,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Option
expense
|
|
|
|
|
|
|
|
|
20,726
|
|
|
|
|
|
20,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
|
|
|
|
|
|
|
|
|
|
|
(804,274
|
)
|
|
(804,274
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
September 30, 2006
|
|
|
58,350,806
|
|
$
|
58,351
|
|
$
|
24,199,329
|
|
$
|
(3,966,559
|
)
|
$
|
20,291,121
|
|
Calibre
Energy, Inc.
|
|||||||
For
the Nine Months Ended September 30, 2006
|
|||||||
and
for the Period from August 17, 2005 (Inception) until September
30,
2005
|
|||||||
(Unaudited)
|
|||||||
2006
|
2005
|
||||||
Cash
Flows from Operating Activities
|
|||||||
Net
loss
|
$ |
(2,064,908
|
) | $ |
(1,451,286
|
) | |
Adjustments
to reconcile net loss to net cash provided by operating
activities:
|
|||||||
Noncash
recapitalization expense
|
100,000
|
-
|
|||||
Accretion
of stock option expense
|
41,230
|
1,470,250
|
|||||
Depreciation
and depletion expense
|
514,008
|
-
|
|||||
Changes
in working capital components:
|
|||||||
(Increase)
in accounts receivable
|
(403,487
|
) |
-
|
||||
(Increase)
in other current assets
|
(117,683
|
) |
-
|
||||
(Increase)
in accounts payable
|
(191,324
|
) |
246,743
|
||||
Increase
in accrued expense
|
121,484
|
-
|
|||||
Net
cash (used in) operating activities
|
(2,000,680
|
) |
265,707
|
||||
Cash
Flows from Investing Activities
|
|||||||
Additions
to oil and gas properties
|
(12,034,930
|
) |
(650,000
|
) | |||
Additions
to furniture, office equipment, other assets and leasehold
improvements
|
(314,728
|
) |
(60,228
|
) | |||
Investment in Potomac Energy | (87,500 | ) | - | ||||
Receipts
on notes receivable
|
650,000
|
-
|
|||||
Disbursements
on note receivable
|
(350,000
|
) |
-
|
||||
Net
cash (used in) investing activities
|
(12,137,158
|
) |
(710,228
|
) | |||
Cash
Flows from Financing Activities
|
|||||||
Proceeds
from sale of common stock
|
15,441,896
|
2,803,556
|
|||||
Net
cash provided by financing activities
|
15,441,896
|
2,803,556
|
|||||
Net
increase in cash
|
$ |
1,304,058
|
$ |
2,359,035
|
|||
Cash
|
|||||||
Beginning
of period
|
2,105,749
|
-
|
|||||
End
of period
|
3,409,807
|
2,359,035
|
|||||
Supplemental
cash flow information:
|
|||||||
Interest
paid
|
-
|
-
|
|||||
Income
taxes paid
|
-
|
-
|
Period
from Inception (August 17, 2005) to September 30, 2005
|
|||
Net
loss, as reported
|
$1,451,286
|
||
Add:
Stock based intrinsic value included in report loss
|
1,416,250
|
||
Less:
Total stock-based employee compensation expense determined under
the fair
value based method for all awards
|
(1,549,446)
|
||
Pro-forma
net loss
|
$1,584,482
|
||
Basis
and diluted net loss per share
As
reported
|
$(0.04)
|
||
Pro-forma | $(0.05) | ||
Options
|
Shares
|
Weighted-Average
Exercise Price
|
Weighted-Average
Remaining Contractual Term
|
Aggregate
Intrinsic Value
|
Outstanding
at January 1, 2006
|
6,450,000
|
$0.09
|
9.05 | |
Granted
|
100,000 | $2.10 | 9.75 | |
Exercised,
forfeited, or expired
|
- | - | - | - |
Outstanding
at September 30, 2006
|
6,550,000 | $0.12 | 9.06 | $15,781,000 |
Exercisable
at September 30, 2006
|
6,550,000 | $0.12 | 9.06 | $15,781,000 |
Nonvested
Shares
|
Shares
|
Weighted-
Average
Grant-Date
Fair
Value
|
Nonvested
at January 1, 2006
|
650,000
|
$0.25
|
Granted
|
100,000
|
$1.68
|
Vested
|
-
|
-
|
Forfeited
|
-
|
-
|
Nonvested
at September 30, 2006
|
750,000
|
$0.44
|
|
|
|
|
Exercise
Price
|
Number
of shares
|
Remaining
life
|
Exercisable
Number of Shares Remaining
|
|
|
|
|
$0.40
|
2,000,000
|
1.0
years
|
2,000,000
|
$0.75
|
10,000,000
|
1.0
years
|
9,600,000
|
$2.00
|
577,500
|
1.5
years
|
577,500
|
$2.75
|
5,780,000
|
1.5
years
|
4,030,000
|
|
18,357,500
|
|
16,207,500
|
·
|
a
decline in or substantial volatility of crude oil and natural gas
commodity prices;
|
·
|
the
incurrence of significant costs and liabilities in the future resulting
from our failure to comply with new or existing environmental regulations
or an accidental release of hazardous substances into the environment;
and
|
·
|
other
financial, operational and legal risks and uncertainties detailed
from
time to time in our Securities and Exchange Commission
filings.
|
|
|
Payments
Due By Period
|
|
||||||||||
|
|
Total
|
|
Less
Than 1 Year
|
|
1-3
Years
|
|
3-5
Years
|
|
||||
Rent
|
|
$
|
372,513
|
|
$
|
129,742
|
|
$
|
113,552
|
|
$
|
129,219
|
|
Drilling
Wells in Progress
|
|
$
|
5,525,541
|
|
$
|
5,525,541
|
|
|
-
|
|
|
-
|
|
Total
|
|
$
|
5,898,054
|
|
$
|
5,655,283
|
|
$
|
113,552
|
|
$
|
129,219
|
|
|
Chief
Executive Officer Certification Pursuant to Section 13a-14 of the
Securities Exchange Act
|
Exhibit
31.2*
|
Chief
Financial Officer Certification Pursuant to Section 13a-14 of the
Securities Exchange Act
|
Exhibit
32.1*
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002
|
Exhibit
32.2*
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002
|
|
Chief
Executive Officer Certification Pursuant to Section 13a-14 of the
Securities Exchange Act
|
|
Chief
Financial Officer Certification Pursuant to Section 13a-14 of the
Securities Exchange Act
|
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002
|
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002
|