| ||
1 | ||
| ||
|
|
| |||||
EnerNorth Industries Inc. |
|
| |||||
Consolidated Balance Sheets |
|
| |||||
(Expressed in Canadian dollars) |
|
| |||||
|
September 30, 2003 |
June 30, 2003 | |||||
|
(unaudited) |
(audited) | |||||
|
|
|
|||||
|
|
|
|||||
|
|
|
|||||
ASSETS |
|
|
|||||
Current |
|
|
|||||
Cash and cash equivalents |
$ |
5,593,300 |
$ |
6,729,283 |
|||
Restricted cash |
1,218,070 |
|
1,218,070 |
||||
Marketable securities |
394,539 |
176,804 |
|||||
Receivables |
4,972,619 |
6,503,464 |
|||||
Due from co-venturer |
551,282 |
461,150 |
|||||
Inventories |
780,822 |
713,835 |
|||||
Unbilled revenue |
(110,606 |
) |
1,680,806 |
||||
Prepaid expenses |
234,620 |
240,725 |
|||||
|
|
||||||
Total current assets |
13,634,646 |
17,724,137 |
|||||
|
|
|
|||||
Oil and gas interests (net of accumulated |
|
|
|||||
depletion) |
4,961,048 |
4,444,038 |
|||||
Capital assets (net of accumulated |
|
|
|||||
depreciation and amortization) |
3,150,253 |
3,166,786 |
|||||
Investment (Note 4) |
3,500,000 |
3,500,000 |
|||||
|
|
|
|||||
|
|
|
|||||
|
$ |
25,245,947 |
$ |
28,834,961 |
|||
|
|
|
|||||
|
|
|
|||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|||||
Current |
|
|
|||||
Bank indebtedness |
$ |
1,289,919 |
$ |
2,036,933 |
|||
Accounts payable and accrued liabilities |
3,060,779 |
5,747,414 |
|||||
Due to shareholder (Note 3(b)) |
154,676 |
402,419 |
|||||
Current portion of long-term debt |
158,309 |
158,309 |
|||||
Deferred revenue |
2,341,116 |
2,399,086 |
|||||
Future income tax liability |
302,900 |
302,900 |
|||||
Oakwell claim (Note 5) |
5,900,000 |
5,900,000 |
|||||
Total current liabilities |
13,207,699 |
16,947,061 |
|||||
|
|
|
|||||
Long-term debt |
503,294 |
528,020 |
|||||
Site Restoration |
106,274 |
106,274 |
|||||
Total liabilities |
13,817,267 |
17,581,355 |
|||||
|
|
|
|||||
|
|
|
|||||
Shareholders' equity |
|
|
|||||
Capital stock (Note 6) |
43,339,132 |
43,339,132 |
|||||
Deficit |
(31,910,452 |
) |
(32,085,526 |
) | |||
Total shareholders' equity |
$ |
11,428,680 |
$ |
11,253,606 |
|||
|
|
|
|||||
|
|
|
|||||
|
$ |
25,245,947 |
$ |
28,834,961 |
|||
|
|
|
|||||
|
|
|
|||||
|
|
|
|||||
The accompanying notes to the financial statements are an integral part of these financial statements |
|
|
2 | ||
| ||
|
|
| |||||
|
|
| |||||
|
|
| |||||
EnerNorth Industries Inc. |
|
| |||||
Consolidated Statements of Income and Deficit |
|
| |||||
(Unaudited) |
|
| |||||
(Expressed in Canadian dollars) |
|
| |||||
|
For the three | ||||||
|
month period | ||||||
|
ending September 30 | ||||||
|
2003 |
2002 | |||||
|
|
|
|||||
|
|
|
|||||
Sales |
$ |
6,952,262 |
$ |
10,462,874 |
|||
Cost of sales (including depreciation |
|
|
|||||
and depletion of $160,352; 2002 - $117,619) |
5,956,197 |
9,175,826 |
|||||
|
|
|
|||||
Gross profit |
996,065 |
1,287,048 |
|||||
|
|
|
|||||
|
|
|
|||||
Administrative expenses |
884,664 |
896,717 |
|||||
Amortization of capital assets |
33,661 |
17,179 |
|||||
Interest |
22,995 |
40,208 |
|||||
Interest on long-term debt |
13,209 |
11,466 |
|||||
|
|
|
|||||
|
954,529 |
965,570 |
|||||
|
|
|
|||||
Income before the following |
41,536 |
321,478 |
|||||
|
|
|
|||||
Other income |
133,538 |
- |
|||||
|
|
|
|||||
|
|
|
|||||
Net income before tax |
$ |
175,074 |
$ |
321,478 |
|||
|
|
|
|||||
Income taxes |
|
|
|||||
Future |
66,528 |
- |
|||||
Utilization of loss carryforwards |
(66,528 |
) |
- |
||||
|
|
|
|||||
- |
- |
||||||
|
|
|
|||||
|
|
|
|||||
Net income |
$ |
175,074 |
$ |
321,478 |
|||
|
|
|
|||||
Deficit, beginning of period |
(32,085,526 |
) |
(24,038,050 |
) | |||
|
|
|
|||||
Deficit, end of period |
($31,910,452 |
) |
($23,716,572 |
) | |||
|
|
|
|||||
|
|
|
|||||
|
|
|
|||||
Net income per Common Share |
|
|
|||||
Net income per share |
$ |
0.04 |
$ |
0.09 |
|||
Weighted average common shares |
|
|
|||||
outstanding (thousands) |
4,059 |
3,526 |
|||||
|
|
|
|||||
|
|
|
|||||
Fully Diluted net income per Common Share |
|
|
|||||
Net income per share |
$ |
0.04 |
$ |
0.09 |
|||
Weighted average common shares |
|
|
|||||
outstanding (thousands) |
4,592 |
3,670 |
|||||
|
|
|
|||||
|
|
|
|||||
The accompanying notes to the financial statements are an integral part of these financial statements |
|
|
3 | ||
| ||
|
|
| |||||
|
|
| |||||
|
|
| |||||
EnerNorth Industries Inc. |
|
| |||||
Consolidated Statements of Cash Flows |
|
| |||||
(Unaudited) |
|
| |||||
(Expressed in Canadian dollars) |
|
| |||||
|
|
| |||||
|
For the three month period | ||||||
|
|
ending September 30 | |||||
|
2003 |
2002 | |||||
|
|
|
|||||
|
|
|
|||||
|
|
|
|||||
Cash provided by (used in) |
|
|
|||||
|
|
|
|||||
Operating activities |
|
|
|||||
Net income |
$ |
175,074 |
$ |
321,478 |
|||
Adjustments to reconcile net income to |
|
|
|||||
net cash provided by operating activities |
|
|
|||||
Amortization and depletion |
194,013 |
134,798 |
|||||
Gain on sale of marketable securities |
(14,628 |
) |
- |
||||
|
|
|
|||||
|
354,459 |
456,276 |
|||||
Net change in non-cash working capital |
|
|
|||||
Receivables |
1,530,845 |
(6,580,243 |
) | ||||
Inventories and unbilled revenue |
1,724,425 |
1,671,437 |
|||||
Prepaid expenses |
6,105 |
6,505 |
|||||
Accounts payable and accrued liabilities |
(2,686,635 |
) |
3,903,351 |
||||
Deferred revenue |
(57,970 |
) |
- |
||||
|
|
|
|||||
|
871,229 |
(542,674 |
) | ||||
|
|
|
|||||
|
|
|
|||||
Financing activities |
|
|
|||||
|
|
|
|||||
Bank indebtedness |
(747,014 |
) |
763,672 |
||||
Repayments of Long term debt |
(46,212 |
) |
(47,577 |
) | |||
Repayment to shareholders |
(247,743 |
) |
(313,346 |
) | |||
|
|
|
|||||
|
(1,040,969 |
) |
402,749 |
||||
|
|
|
|||||
|
|
|
|||||
Investing activities |
|
|
|||||
Purchase of capital assets |
(36,108 |
) |
(26,027 |
) | |||
Oil and gas interests |
(627,975 |
) |
(87,122 |
) | |||
Due from co-venturer |
(99,053 |
) |
(924,832 |
) | |||
Marketable securities |
(203,107 |
) |
(435 |
) | |||
|
|
|
|||||
|
(966,243 |
) |
(1,038,416 |
) | |||
|
|
|
|||||
|
|
|
|||||
Decrease in cash |
(1,135,983 |
) |
(1,178,341 |
) | |||
Cash, beginning of period |
6,729,283 |
5,610,621 |
|||||
|
|
|
|||||
Cash, end of period |
$ |
5,593,300 |
$ |
4,432,280 |
|||
|
|
|
|||||
|
|
|
|||||
|
|
|
|||||
|
|
|
|||||
Cash, end of period consists of: |
|
|
|||||
Cash |
$ |
2,798,875 |
$ |
1,719,015 |
|||
Money market funds |
$ |
2,794,425 |
$ |
2,713,265 |
|||
|
|
|
|||||
The accompanying notes to the financial statements are an integral part of these financial statements |
|
|
4 | ||
| ||
|
|
|
|
| |||||||||
EnerNorth Industries Inc. |
|
|
|
| |||||||||
Consolidated Statements of Segmented Information |
|
|
|
| |||||||||
(Unaudited) (Expressed in Canadian Dollars) |
|
|
|
| |||||||||
|
|
|
|
| |||||||||
|
|
|
|
| |||||||||
For the three months ending September 30, 2003 |
|
|
|
| |||||||||
|
|
|
|
| |||||||||
|
|
|
|
| |||||||||
|
Industrial |
|
|
| |||||||||
|
|
& Offshore |
Oil & Gas |
Corporate |
Total | ||||||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Revenue |
6,820,024 |
132,238 |
- |
6,952,262 |
|||||||||
|
|
|
|
|
|||||||||
Interest expense |
35,691 |
- |
513 |
36,204 |
|||||||||
|
|
|
|
|
|||||||||
Amortization and depletion |
83,048 |
110,965 |
- |
194,013 |
|||||||||
|
|
|
|
|
|||||||||
Net earnings (loss) |
360,450 |
(68,543 |
) |
(116,833 |
) |
175,074 |
|||||||
|
|
|
|
|
|||||||||
Capital assets and |
|
|
|
|
|||||||||
oil and gas interests |
3,150,253 |
4,961,048 |
- |
8,111,301 |
|||||||||
|
|
|
|
|
|||||||||
For the three months ending September 30, 2002 |
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
|
Industrial |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
& Offshore |
|
|
Oil & Gas |
|
|
Corporate |
|
|
Total |
|
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Revenue |
10,306,317 |
156,557 |
- |
10,462,874 |
|||||||||
|
|
|
|
|
|||||||||
Interest expense |
49,901 |
- |
1,773 |
51,674 |
|||||||||
|
|
|
|
|
|||||||||
Amortization and depletion |
60,849 |
73,949 |
- |
134,798 |
|||||||||
|
|
|
|
|
|||||||||
Net earnings |
689,503 |
(21,761 |
) |
(346,264 |
) |
321,478 |
|||||||
|
|
|
|
|
|||||||||
Capital assets and |
|
|
|
|
|||||||||
oil and gas interests |
2,800,037 |
4,413,251 |
- |
7,213,288 |
|||||||||
|
|
|
|
|
a. |
During the three month period ending September 30, 2003 a director of the Company was paid US$5,000 under a nine month consulting agreement that commenced September 1, 2003. | ||
|
| ||
b. |
During the three month period ending September 30, 2003 the Company repaid $247,743 to a shareholder and a director of the Company. |
5 | ||
| ||
|
# |
Consideration | |||||
|
|
|
|||||
Balance, as at June 30, 2003 |
4,059,009 |
$ |
43,339,132 |
||||
|
|
|
|||||
Balance, as at September 30, 2003 |
4,059,009 |
$ |
43,339,132 |
||||
|
|
|
Exercise |
Expiry |
2003 |
2002 |
Price |
Date |
# |
# |
|
|
|
|
$28.80 |
October 4, 2002 |
- |
32,000 |
US$ 13.35 |
March 13, 2003 |
- |
13,333 |
US$ 1.80 |
December 31, 2004 |
533,332 |
- |
|
|
|
|
|
|
533,332 |
45,333 |
|
|
|
|
Exercise |
Expiry |
|
2003 |
2002 |
Price |
Date |
Holder |
# |
# |
|
|
|
|
|
$12.00 |
June 14, 2005 |
Consultant |
- |
7,000 |
$18.90 |
January 8, 2006 |
Directors and employees |
- |
91,333 |
|
|
|
|
|
|
|
|
- |
98,333 |
|
|
|
|
|
6 | ||
| ||