Mark
one:
|
|
x
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 FOR THE FISCAL YEAR ENDED DECEMBER 31, 2008
|
r
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware
|
13-3145265
|
(State
or Other Jurisdiction of Incorporation)
|
(IRS
Employer Identification No.)
|
Page
|
||
PART I
|
||
ITEM
1.
|
4
|
|
ITEM
1A.
|
9
|
|
ITEM
1B.
|
16
|
|
ITEM
2.
|
16
|
|
ITEM
3.
|
16
|
|
ITEM
4.
|
16 | |
PART
II
|
||
17
|
||
ITEM
5.
|
17
|
|
ITEM
6.
|
17
|
|
ITEM
7.
|
25
|
|
ITEM
8.
|
25
|
|
ITEM
9.
|
25
|
|
ITEM
9A.
|
||
ITEM
9B.
|
||
PART
III
|
||
ITEM
10.
|
DIRECTORS,
EXECUTIVE OFFICERS AND CORPORAT GOVERNANCE
|
|
ITEM
11.
|
EXECUTIVE
COMPENSATION
|
|
ITEM
12.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENTAND RELATED
STOCKHOLDER MATTERS
|
|
ITEM
13.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS, AND
DIRECTOR INDEPENDENCE
|
|
ITEM
14.
|
PRINCIPAL
ACCOUNTING FEES & SERVICES
|
|
ITEM
15.
|
29
|
·
|
the
volatility in commodity prices for oil and natural gas, including
continued declines in prices;
|
·
|
the
possibility that the industry may be subject to future regulatory or
legislative actions (including any additional taxes and changes in
environmental regulation);
|
·
|
the
possibility that the United States economy is entering into a deflationary
period, which would negatively impact the price of commodities, including
oil and natural gas;
|
·
|
the
presence or recoverability of estimated oil and natural gas reserves and
the actual future production rates and associated
costs;
|
·
|
the
possibility that production decline rates for some of our oil and gas
producing properties are greater than we
expect;
|
·
|
our
ability to generate sufficient cash flow from operations, borrowings or
other sources to enable us to fully develop our undeveloped acreage
positions;
|
·
|
the
ability to replace oil and natural gas
reserves;
|
·
|
environmental
risks;
|
·
|
drilling
and operating risks;
|
·
|
exploration
and development risks;
|
·
|
competition,
including competition for acreage in oil and gas producing areas and for
experienced personnel;
|
·
|
management’s
ability to execute our plans to meet our
goals;
|
·
|
our
ability to retain key members of senior management and key technical
employees;
|
·
|
our
ability to obtain goods and services, such as drilling rigs and tubulars,
and access to adequate gathering systems and pipeline take-away capacity,
to execute our drilling program;
|
·
|
general
economic conditions, whether internationally, nationally or in the
regional and local market areas in which we do business, may be less
favorable than expected, including the possibility that the current
economic recession in the United States will be severe and prolonged,
which could adversely affect the demand for oil and natural gas and make
it difficult, if not impossible, to access financial
markets;
|
·
|
other
economic, competitive, governmental, legislative, regulatory, geopolitical
and technological factors that may negatively impact our business,
operations or pricing.
|
Name
of Participant
|
Med
Yavne Lease
|
Med
Ashdod 2 License
|
Hof
License
|
|||||||||
Isramco
(1)
|
0.7052
|
0.35
|
20.00
|
|||||||||
Related
parties
|
||||||||||||
Isramco
Negev 2, Limited
|
49.863
|
21.05
|
30.00
|
|||||||||
Partnership
|
||||||||||||
I.O.C.
|
14.7743
|
7.80
|
1.00
|
|||||||||
I.N.O.C.
Dead Sea
|
--
|
5.05
|
5.00
|
|||||||||
Limited
Partnership
|
||||||||||||
Naphtha
|
1.80
|
--
|
||||||||||
Naphtha
Explorations
|
3.5117
|
1.85
|
5.00
|
|||||||||
Limited
Partnership
|
||||||||||||
JOEL
|
4.4318
|
--
|
--
|
|||||||||
Equital
|
3.3291
|
--
|
--
|
|||||||||
Unrelated
parties
|
23.3846
|
62.1
|
39.00
|
|||||||||
Total
|
100.00
|
100.00
|
100.00
|
|||||||||
Area
(acres)
|
13,100
|
100,000
|
100,000
|
|||||||||
Expiration
Date (2)
|
6/10/2030
|
2/14/2011
|
2/14/2011
|
Before
Payout
|
After
Payout
|
|||||||
Med
Yavne Lease ,Michal ,Mathan Licenses from the first 10% working interests
of Isramco Negev 2 LP (1)*
|
1
|
%
|
13
|
%
|
||||
Michal
& Matan Licenses 28.75% working interests of from Isramco Negev 2,
LP
|
5.0
|
%
|
5.0
|
%
|
Swap
Contracts
|
||||||||||||||||
Natural
Gas
|
Crude
Oil
|
|||||||||||||||
Volume
(MMBTU)
(*)
|
Weighted
Average
Price
($/MMBTU)
|
Volume
(Bbl)
|
Weighted
Average
Price
($/Bbl)
|
|||||||||||||
2009
|
2,054,928
|
8.25
|
274,596
|
81.00
|
||||||||||||
2010
|
1,785,648
|
7.88
|
254,868
|
79.59
|
||||||||||||
2011
|
764,820
|
8.22
|
210,307
|
87.53
|
||||||||||||
2012
|
174,222
|
8.65
|
31,953
|
88.20
|
National
amount (in thousands)
|
Start
Date
|
Maturity
Date
|
Weighted-Average
Interest
Rate
|
|||
32,000
|
April
2009
|
February
2011
|
3.63%
|
|||
6,000
|
April
2009
|
February
2011
|
2.90%
|
·
|
worldwide
and domestic supplies of crude oil and natural gas;
|
·
|
actions
taken by foreign oil and gas producing
nations;
|
·
|
the
level of global crude oil and natural gas inventories;
|
·
|
the
price and level of foreign imports;
|
·
|
the
price and availability of alternative fuels;
|
·
|
the
availability of pipeline capacity and
infrastructure;
|
·
|
the
availability of crude oil transportation and refining
capacity;
|
·
|
weather
conditions;
|
·
|
electricity
dispatch;
|
·
|
domestic
and foreign governmental regulations and taxes;
and
|
·
|
the
overall economic environment.
|
·
|
limiting
our financial condition, liquidity, ability to finance planned capital
expenditures and results of operations;
|
·
|
reducing
the amount of crude oil and natural gas that we can produce
economically;
|
·
|
causing
us to delay or postpone some of our capital projects;
|
·
|
reducing
our revenues, operating income and cash
flows;
|
·
|
reducing
the carrying value of our crude oil and natural gas properties;
or
|
·
|
limiting
our access to sources of capital, such as equity and long-term
debt.
|
·
|
historical
production from an area compared with production from similar producing
areas;
|
·
|
assumed
effects of regulation by governmental
agencies;
|
·
|
assumptions
concerning future oil and natural gas prices, future operating costs and
capital expenditures; and
|
·
|
estimates
of future severance and excise taxes, workover and remedial
costs.
|
·
|
the
domestic and foreign supply of, and demand for oil and natural
gas;
|
·
|
the
ability of members of the Organization of Petroleum Exporting Countries
(OPEC) and other producing countries to agree upon and maintain oil prices
and production levels;
|
·
|
political
instability, armed conflict or terrorist attacks, whether or not in oil or
natural gas producing regions;
|
·
|
the
growth of consumer product demand in emerging markets, such as India and
China;
|
·
|
labor
unrest in oil and natural gas producing
regions;
|
·
|
weather
conditions, including hurricanes and other natural occurrences that affect
the supply and/or demand of oil and natural
gas;
|
·
|
the
price and availability of alternative and competing
fuels;
|
·
|
the
price and level of foreign imports of oil, natural gas and NGLs;
and
|
·
|
worldwide
economic conditions.
|
·
|
our
actual production is less than hedged
volumes;
|
·
|
there
is a widening of price differentials between delivery points for our
production and the delivery point assumed in the hedge arrangement;
or
|
·
|
the
counterparties to our hedging agreements fail to perform under the
contracts.
|
·
|
human
error, accidents, labor force and other factors beyond our control that
may cause personal injuries or death to persons and destruction or damage
to equipment and facilities;
|
·
|
blowouts,
fires, hurricanes, pollution and equipment failures that may result in
damage to or destruction of wells, producing formations, production
facilities and equipment;
|
·
|
unavailability
of materials and equipment;
|
·
|
engineering
and construction delays;
|
·
|
unanticipated
transportation costs and delays;
|
·
|
unfavorable
weather conditions;
|
·
|
hazards
resulting from unusual or unexpected geological or environmental
conditions;
|
·
|
environmental
regulations and requirements;
|
·
|
accidental
leakage of toxic or hazardous materials, such as petroleum liquids or
drilling fluids, into the
environment;
|
·
|
changes
in laws and regulations, including laws and regulations applicable to oil
and natural gas activities or markets for the oil and natural gas
produced;
|
·
|
fluctuations
in supply and demand for oil and natural gas causing variations of the
prices we receive for our oil and natural gas production;
and
|
·
|
the
availability of alternative fuels and the price at which they become
available.
|
·
|
from
a well or drilling equipment at a drill
site;
|
·
|
from
gathering systems, pipelines, transportation facilities and storage
tanks;
|
·
|
damage
to oil and natural gas wells resulting from accidents during normal
operations; and
|
·
|
blowouts,
hurricanes and explosions.
|
·
|
war,
terrorist acts and civil
disturbances,
|
·
|
changes
in taxation policies,
|
·
|
laws
and policies of the US and Israel affecting foreign investment, taxation,
trade and business conduct,
|
·
|
foreign
exchange restrictions,
|
·
|
international
monetary fluctuations and changes in the value of the US dollar, such as
the decline of the US dollar and
|
·
|
other
hazards arising out of Israeli governmental sovereignty over areas in
which we own oil and gas interests.
|
·
|
the
need to manage relationships with various strategic partners and other
third parties;
|
·
|
difficulties
in hiring and retaining skilled personnel necessary to support our
business;
|
·
|
the
need to merge the operations of the acquired properties into our existing
operations, accounting and management
systems;
|
·
|
the
need to train and manage a growing employee base;
and
|
·
|
pressures
for the continued development of our financial and information management
systems.
|
High
|
Low
|
|||||||
2008
|
||||||||
First
Quarter
|
$
|
49.45
|
$
|
30.00
|
||||
Second
Quarter
|
50.00
|
31.06
|
||||||
Third
Quarter
|
60.00
|
36.62
|
||||||
Fourth
Quarter
|
46.47
|
19.20
|
||||||
2007
|
||||||||
First
Quarter
|
$
|
33.16
|
$
|
32.66
|
||||
Second
Quarter
|
42.91
|
42.73
|
||||||
Third
Quarter
|
45.89
|
37.27
|
||||||
Fourth
Quarter
|
47.47
|
47.37
|
As
of December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
(In
thousands except percentage)
|
||||||||||||
Revolving
Credit Facility
|
$
|
43,200
|
$
|
24,000
|
$
|
-
|
||||||
Long
– term debt – related party
|
80,354
|
36,581
|
-
|
|||||||||
Short
– term debt – related party
|
-
|
-
|
17,000
|
|||||||||
Current
maturities of long-term debt, short-term debt and bank
overdraft
|
22,544
|
3,706
|
347
|
|||||||||
Total
debt
|
146,098
|
64,287
|
17,347
|
|||||||||
Stockholders’
equity
|
25,034
|
25,471
|
34,744
|
|||||||||
Debt
to capital ratio
|
85
|
%
|
72
|
%
|
33
|
%
|
Years
Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
(In
thousands)
|
||||||||||||
Cash
flows provided by operating activities
|
$
|
17,001
|
$
|
(662
|
)
|
$
|
7,233
|
|||||
Cash
flows used in investing activities
|
(97,753
|
)
|
(63,656
|
)
|
(24,041
|
)
|
||||||
Cash
flows provided by financing activities
|
82,681
|
64,957
|
16,181
|
|||||||||
Net
increase (decrease) in cash
|
$
|
1,929
|
$
|
639
|
$
|
(627
|
)
|
Selected
Data
|
||||||||||||
Years
Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
(In
thousands except per share and MBOE amounts)
|
||||||||||||
Financial
Results
|
||||||||||||
Oil
and Gas sales
|
$
|
51,832
|
$
|
20,827
|
$
|
2,167
|
||||||
Equity
in earnings of unconsolidated affiliates
|
-
|
1,201
|
2,570
|
|||||||||
Other
|
365
|
728
|
825
|
|||||||||
Total
revenues and other
|
52,197
|
22,756
|
5,562
|
|||||||||
Cost
and expenses
|
63,619
|
21,183
|
4,777
|
|||||||||
Other
expense (income)
|
(15,028
|
)
|
13,176
|
(6,510
|
)
|
|||||||
Income
tax expense (benefit)
|
377
|
(5,192
|
)
|
726
|
||||||||
Income
(loss) from continuing operations
|
3,229
|
(6,411
|
)
|
6,569
|
||||||||
Earnings
per common share – basic and diluted
|
$
|
1.19
|
$
|
(2.36
|
)
|
$
|
2.42
|
|||||
Weighted
average number of shares outstanding-basic and diluted
|
2,717,691
|
2,717,691
|
2,717,691
|
|||||||||
Operating
Results
|
||||||||||||
Adjusted
EBITDAX (*)
|
$
|
53,277
|
$
|
5,303
|
$
|
8,389
|
||||||
Total
proved reserves (MBOE)
|
8,213
|
8,329
|
257
|
|||||||||
Annual
sales volumes (MBOE)
|
821
|
455.5
|
48
|
|||||||||
Average
cost per MBOE:
|
||||||||||||
Production
(including transportation and taxes)
|
$
|
24.66
|
$
|
16.47
|
$
|
23.31
|
||||||
General
and administrative
|
$
|
3.31
|
$
|
6.37
|
$
|
41.85
|
||||||
Depletion
|
$
|
21.59
|
$
|
13.48
|
$
|
9.48
|
Years
Ended December 31,
|
||||||||||||||||||||
In
thousands except percentages
|
2008
|
2007
|
D vs.
2008
|
2006
|
D vs.
2007
|
|||||||||||||||
Gas
sales
|
$
|
20,747
|
$
|
10,030
|
107
|
%
|
$
|
1,371
|
632
|
%
|
||||||||||
Oil
sales
|
25,049
|
6,874
|
264
|
796
|
764
|
|||||||||||||||
Natural
gas liquid sales
|
6,036
|
3,923
|
54
|
|||||||||||||||||
Total
|
$
|
51,832
|
$
|
20,827
|
149
|
%
|
$
|
2,167
|
861
|
%
|
Years
Ended December 31,
|
||||||||||||||||||||
2008
|
2007
|
D vs.
2008
|
2006
|
D vs.
2007
|
||||||||||||||||
Natural
Gas
|
||||||||||||||||||||
Sales
volumes Mmcf
|
2,507
|
1,551
|
62
|
%
|
213
|
628
|
%
|
|||||||||||||
Price
per Mcf
|
$
|
8.28
|
$
|
6.47
|
28
|
$
|
6.44
|
0.5
|
||||||||||||
Total
gas sales revenues (thousands)
|
$
|
20,747
|
$
|
10,030
|
107
|
%
|
$
|
1,371
|
632
|
|||||||||||
Crude
Oil
|
||||||||||||||||||||
Sales
volumes MBbl
|
258
|
96.7
|
167
|
%
|
13
|
644
|
%
|
|||||||||||||
Price
per Bbl
|
$
|
97.1
|
$
|
71.1
|
37
|
$
|
61.2
|
16
|
||||||||||||
Total
oil sales revenues (thousands)
|
$
|
25,049
|
$
|
6,874
|
264
|
%
|
$
|
796
|
764
|
%
|
||||||||||
Natural
gas liquids
|
||||||||||||||||||||
Sales
volumes MBbl
|
145
|
101
|
44
|
%
|
-
|
|||||||||||||||
Price
per Bbl
|
$
|
41.6
|
$
|
39
|
7
|
$
|
-
|
|||||||||||||
Total
natural gas liquids sales revenues (thousands)
|
$
|
6,036
|
$
|
3,923
|
54
|
%
|
$
|
-
|
In
thousands
|
Natural
Gas
|
Oil
|
Natural
gas liquids
|
|||||||||
2006
sales revenues
|
$
|
1,371
|
$
|
796
|
$
|
-
|
||||||
Changes
associated with sales volumes
|
8,611
|
5,125
|
3,923
|
|||||||||
Changes
in prices
|
48
|
953
|
-
|
|||||||||
2007
sales revenues
|
10,030
|
6,874
|
3,923
|
|||||||||
Changes
associated with sales volumes
|
6,184
|
11,467
|
1,737
|
|||||||||
Changes
in prices
|
4,533
|
6,708
|
376
|
|||||||||
2008
sales revenues
|
$
|
20,747
|
$
|
25,049
|
$
|
6,036
|
Years
Ended December 31,
|
||||||||||||||||||||
In
thousands except percentages
|
2008
|
2007
|
D vs.
2008
|
2006
|
D vs.
2007
|
|||||||||||||||
Lease
operating expense, transportation and taxes
|
$
|
20,242
|
$
|
7,500
|
170
|
%
|
$
|
1,119
|
570
|
%
|
||||||||||
Depreciation,
depletion and amortization
|
17,723
|
6,139
|
189
|
455
|
1,249
|
|||||||||||||||
Impairments
of oil and gas assets
|
22,093
|
3,203
|
590
|
668
|
379
|
|||||||||||||||
Impairments
of other properties
|
-
|
928
|
-
|
-
|
-
|
|||||||||||||||
Accretion
expense
|
847
|
219
|
287
|
71
|
208
|
|||||||||||||||
Exploration
costs
|
-
|
292
|
-
|
125
|
134
|
|||||||||||||||
Operator
expense
|
-
|
-
|
-
|
330
|
-
|
|||||||||||||||
General
and administrative
|
2,714
|
2,902
|
(6
|
)
|
2,009
|
44
|
||||||||||||||
$
|
63,619
|
$
|
21,183
|
200
|
%
|
$
|
4,777
|
343
|
%
|
·
|
Lease
operating expense, transportation and taxes increased by 170%, or $12,742
thousand, in 2008 when compared to 2007 due to approximately $10,800
thousand in additional operating expenses, transportation and taxes
attributable to the properties acquired in the GFB acquisition. The
remaining increase is attributable to higher commodity prices that
affected the taxes paid during 2008 and to the fact that, in 2007, we
recorded only 10 months of operating expense, transportation and taxes
associated with the properties acquired in Five States acquisition,
compared to 12 months during 2008.
|
·
|
Depreciation,
Depletion &Amortization (DD&A) of the cost of proved oil and gas
properties is calculated using the unit-of-production method. Our DD&A
rate and expense are the composite of numerous individual field
calculations. There are several factors that can impact our composite
DD&A rate and expense, including but not limited to field production
profiles, drilling or acquisition of new wells, disposition of existing
wells, and reserve revisions (upward or downward) primarily
related to well performance and commodity prices, and impairments. Changes
to these factors may cause our composite DD&A rate and expense to
fluctuate from year to year. DD&A increased by 189%, or
$11,584 thousand, in 2008 when compared to 2007 primarily due to
approximately $8,520 thousand DD&A which was related to the oil and
gas properties acquired in GFB acquisition. The remaining increase is
attributed to lower commodity prices at year-end 2008 that impacted the
estimated total reserves, which are the basis for the depletion
calculation.
|
·
|
Impairments
of oil and gas assets of $22,093 thousand in 2008 were primarily a result
of lower commodity prices in general and low volume of oil and gas
produced in few of our North Texas fields and in the wells in which the
Company participated in the Barnett Shale formation in Parker County,
Texas, in particular. The impairments of $3,203 thousand in
2007 were primarily the result of the low volume of gas produced in the
wells that the Company participated on the Barnett Shale formation in
Parker County.
|
·
|
Impairment
of other properties in 2007 of $928 thousand was attributed to undeveloped
real estate located in Israel.
|
·
|
In
2007, we incurred $292 thousand in exploration costs mainly incurred for a
3D seismic survey covering the company’s leases in Wise
County.
|
·
|
General
and administrative expenses decreased by 6%, or $188 thousand, in 2008
when compared to 2007 primarily due to the closure of the Israeli branch
on December 31, 2007. This decrease was partially offset by increases in
compensation and benefit expenses associated with additional employees
required in connection with the GFB acquisition. The GFB acquisition also
increased the volume of the activities and, as a result, the indirect
expenses of those activities.
|
·
|
Lease
operating expense, transportation and taxes increased by 570%, or $6,381
thousand, in 2007 when compared to 2006 due to approximately $5,745
thousand in additional operating expenses, transportation and taxes
attributable to the properties acquired in the Five States acquisition.
The remaining increase is attributed to higher commodity prices that
affected the taxes paid during
2007.
|
·
|
Depreciation,
Depletion & Amortization (DD&A) of the cost of proved oil and gas
properties is calculated using the unit-of-production method. Our DD&A
rate and expense are the composite of numerous individual field
calculations. There are several factors that can impact our
composite DD&A rate and expense, including but not limited to field
production profiles, drilling or acquisition of new wells, disposition of
existing wells, and reserve revisions (upward or downward) primarily
related to well performance and commodity prices, and
impairments. Changes to one or more of these factors may cause
our composite DD&A rate and expense to fluctuate from year to
year. DD&A increased by 1,249%, or $5,684 thousand, in 2007 when
compared to 2006 primarily due to approximately $4,558 thousand DD&A
which was related to the oil and gas properties acquired in Five States
acquisition. The remaining increase is attributed to low volume of
gas produced in wells in which the Company participated in the Barnett
Shale formation in Parker County, which affected the estimated total
reserves, which in turn are the basis for the depletion
calculation.
|
·
|
The
impairments of $3,203 thousand in 2007 were primarily the result of the
low volume of gas produced in the wells that the Company participated on
the Barnett Shale formation in Parker
County.
|
·
|
Impairment
of other properties in 2007 of $928 thousands was attributed to
undeveloped real estate located in
Israel.
|
·
|
In
2007, we incurred $292 thousand in exploration costs mainly incurred for a
3D seismic survey covering the company’s leases in Wise County, compared
to $125 thousand in 2006, mainly incurred for geological and geophysical
consulting relating to the operation in United
States.
|
·
|
General
and administrative expenses increased by 44%, or $893 thousand, in 2007
when compared to 2006 primarily due to increases in compensation and
benefit expenses associated with additional employees required in
connection with the Five States acquisition. This acquisition also
increased the volume of the activities and, as a result, the indirect
expenses of those activities.
|
Years
Ended December 31,
|
||||||||||||||||||||
In
thousands except percentages
|
2008
|
2007
|
D vs.
2008
|
2006
|
D vs.
2007
|
|||||||||||||||
Interest
expense (income), net
|
$
|
9,855
|
$
|
6,344
|
55
|
%
|
$
|
(154
|
)
|
(4,219
|
)%
|
|||||||||
Unrealized
loss (gain) on marketable securities
|
-
|
(52
|
)
|
-
|
(1,177
|
)
|
(96
|
)
|
||||||||||||
Realized
gain on sale of investment and other
|
(145
|
)
|
(1,754
|
)
|
(92
|
)
|
(39
|
)
|
4,397
|
|||||||||||
Net
loss (gain) on derivative contracts
|
(24,738
|
)
|
8,638
|
(386
|
)
|
(2,604
|
)
|
(432
|
)
|
|||||||||||
Compensation
for legal settlement
|
-
|
-
|
(2,536
|
)
|
-
|
|||||||||||||||
$
|
(15,028
|
)
|
$
|
13,176
|
(214
|
)
|
$
|
(6,510
|
)
|
(302
|
)
|
Signature
|
Title
|
Date
|
/s/ Jackob
Maimon
|
President,
Director
|
March
20, 2009
|
Jackob
Maimon
|
||
/s/ Max
Pridgeon
|
Director
|
March
20, 2009
|
Max
Pridgeon
|
||
/s/ Michelle R. Cinnamon
Flores
|
Director
|
March
20, 2009
|
Michelle
R. Cinnamon Flores
|
Page
|
|
F-1
|
|
F-2
|
|
F-3
|
|
F-4
|
|
F-5
|
|
As
of December 31
|
2008
|
2007
|
||||||
ASSETS
|
||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$
|
3,141
|
$
|
1,212
|
||||
Accounts
receivable, net
|
5,416
|
6,595
|
||||||
Restricted
and designated cash
|
757
|
1,501
|
||||||
Deferred
tax assets
|
-
|
1,047
|
||||||
Derivative
asset
|
12,082
|
-
|
||||||
Prepaid
expenses and other
|
592
|
748
|
||||||
Total
Current Assets
|
21,988
|
11,103
|
||||||
Property
and Equipment, at cost – successful efforts method:
|
||||||||
Oil
and Gas properties
|
219,945
|
108,940
|
||||||
Other
|
450
|
81
|
||||||
Total
Property and Equipment
|
220,395
|
109,021
|
||||||
Accumulated
depreciation, depletion and amortization
|
(56,196
|
)
|
(16,338
|
)
|
||||
Net
Property and Equipment
|
164,199
|
92,683
|
||||||
Marketable
securities, at market
|
1,799
|
6,809
|
||||||
Debt
cost
|
572
|
-
|
||||||
Derivative
asset
|
10,942
|
-
|
||||||
Deferred
tax assets and other
|
3,871
|
113
|
||||||
Total
assets
|
$
|
203,371
|
$
|
110,708
|
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable and accrued expenses
|
$
|
7,712
|
$
|
4,259
|
||||
Short
term debt and bank overdraft
|
1,544
|
706
|
||||||
Current
maturities of long-term debt
|
21,000
|
3,000
|
||||||
Derivative
liability
|
943
|
3,081
|
||||||
Accrued
interest and due to related party
|
5,606
|
3,433
|
||||||
Deferred
tax liabilities
|
2,245
|
-
|
||||||
Current
income taxes and other
|
-
|
227
|
||||||
Total
current liabilities
|
39,050
|
14,706
|
||||||
Long-term
debt
|
43,200
|
24,000
|
||||||
Long-term
debt - related party
|
80,354
|
36,581
|
||||||
Other
Long-term Liabilities:
|
||||||||
Asset
retirement obligations
|
15,733
|
2,670
|
||||||
Derivative
liability – non-current
|
-
|
6,325
|
||||||
Deferred
tax liabilities
|
-
|
955
|
||||||
Total
other long-term liabilities
|
15,733
|
9,950
|
||||||
Commitments
and contingencies (Note 14)
|
||||||||
Shareholders’
equity:
|
||||||||
Common
stock $0.0l par value; authorized 7,500,000 shares; issued
2,746,958 shares; outstanding 2,717,691 shares
|
27
|
27
|
||||||
Additional
paid-in capital
|
23,194
|
23,194
|
||||||
Retained
earnings (accumulated deficit)
|
2,217
|
(1,012
|
)
|
|||||
Accumulated
other comprehensive income
|
(240
|
)
|
3,426
|
|||||
Treasury
stock, 29,267 shares at cost
|
(164
|
)
|
(164
|
)
|
||||
Total
shareholders’ equity
|
25,034
|
25,471
|
Total
liabilities and shareholders’ equity
|
$
|
203,371
|
$
|
110,708
|
Year
Ended December 31
|
2008
|
2007
|
2006
|
|||||||||
Revenues
|
||||||||||||
Oil
and gas sales
|
$
|
51,832
|
$
|
20,827
|
$
|
2,167
|
||||||
Operator
fees from related party
|
-
|
18
|
69
|
|||||||||
Office
services to affiliate and other
|
||||||||||||
To
related parties
|
-
|
480
|
480
|
|||||||||
To
others
|
191
|
230
|
276
|
|||||||||
Other
|
174
|
-
|
-
|
|||||||||
Equity
in earnings of unconsolidated affiliates
|
-
|
1,201
|
2,570
|
|||||||||
Total
revenues
|
52,197
|
22,756
|
5,562
|
|||||||||
Operating
expenses
|
||||||||||||
Lease
operating expense, transportation and taxes
|
20,242
|
7,500
|
1,119
|
|||||||||
Depreciation,
depletion and amortization
|
17,723
|
6,139
|
455
|
|||||||||
Impairments
of oil and gas assets
|
22,093
|
3,203
|
668
|
|||||||||
Impairments
of other properties
|
-
|
928
|
-
|
|||||||||
Accretion
expense
|
847
|
219
|
71
|
|||||||||
Exploration
costs
|
-
|
292
|
125
|
|||||||||
Operator
expense
|
-
|
-
|
330
|
|||||||||
General
and administrative
|
||||||||||||
To
related parties
|
-
|
226
|
227
|
|||||||||
To
others
|
2,714
|
2,676
|
1,782
|
|||||||||
Total
operating expenses
|
63,619
|
21,183
|
4,777
|
|||||||||
Operating
income (loss)
|
(11,422
|
)
|
1,573
|
785
|
||||||||
Other
expenses (income)
|
||||||||||||
Interest
expense (income), net
|
9,855
|
6,344
|
(154
|
)
|
||||||||
Unrealized
loss (gain) on marketable securities
|
-
|
(52
|
)
|
(1,177
|
)
|
|||||||
Realized
gain on sale of investment and other
|
(145
|
)
|
(1,754
|
)
|
(39
|
)
|
||||||
Net
loss (gain) on derivative contracts
|
(24,738
|
)
|
8,638
|
(2,604
|
)
|
|||||||
Compensation
for legal settlement
|
-
|
-
|
(2,536
|
)
|
||||||||
Total
other expenses (income)
|
(15,028
|
)
|
13,176
|
(6,510
|
)
|
|||||||
Income
(loss) from continuing operations before income taxes
|
3,606
|
(11,603
|
)
|
7,295
|
||||||||
Income
tax benefit (expense)
|
(377
|
)
|
5,192
|
(726
|
)
|
|||||||
Income
(loss) from continuing operations
|
3,229
|
(6,411
|
)
|
6,569
|
||||||||
Loss
from discontinued operation
|
-
|
-
|
(3,111
|
)
|
||||||||
Gain
from disposal of discontinued operation
|
-
|
-
|
384
|
|||||||||
Net
income (loss)
|
$
|
3,229
|
$
|
(6,411
|
)
|
$
|
3,842
|
|||||
Earnings
(loss) per share – basic and diluted:
|
||||||||||||
Continuing
operations
|
$
|
1.19
|
$
|
(2.36
|
)
|
$
|
2.42
|
|||||
Discontinued
operations
|
-
|
-
|
(1.01
|
)
|
||||||||
Total
|
$
|
1.19
|
$
|
(2.36
|
)
|
$
|
1.41
|
|||||
Weighted
average number of shares outstanding-basic and diluted
|
2,717,691
|
2,717,691
|
2,717,691
|
Common
stock
|
|||||||||||||||||||||||||
Number
of shares
|
Amount
|
Additional
Paid-In
Capital
|
Accumulated
other comprehensive income (loss)
|
Retained
Earnings
|
Treasury
stock
|
Total
Shareholders’Equity
|
|||||||||||||||||||
$
in thousands, except share amounts
|
|||||||||||||||||||||||||
Balances
at January 1, 2006
|
2,717,691
|
$
|
27
|
$
|
26,240
|
$
|
833
|
$
|
1,557
|
$
|
(164
|
)
|
$
|
28,493
|
|||||||||||
Net
income
|
3,842
|
3,842
|
|||||||||||||||||||||||
Net
unrealized gain on available for sale marketable securities, net of taxes
of $417
|
-
|
-
|
-
|
810
|
-
|
-
|
810
|
||||||||||||||||||
Net
gain (loss) on foreign exchange rate, net of taxes of
$824
|
1,599
|
1,599
|
|||||||||||||||||||||||
Total
comprehensive income
|
6,251
|
||||||||||||||||||||||||
Balances
at December 31, 2006
|
2,717,691
|
27
|
26,240
|
3,242
|
5,399
|
(164
|
)
|
34,744
|
|||||||||||||||||
Net
loss
|
(6,411
|
)
|
(6,411
|
)
|
|||||||||||||||||||||
Other
equity adjustments
|
(3,046
|
)
|
(3,046
|
)
|
|||||||||||||||||||||
Net
unrealized gain on available for sale marketable securities, net of taxes
of $450
|
874
|
874
|
|||||||||||||||||||||||
Net
gain (loss) on foreign exchange rate, net of taxes $355
|
(690
|
)
|
(690
|
)
|
|||||||||||||||||||||
Total
comprehensive loss
|
(6,227
|
)
|
|||||||||||||||||||||||
Balance
of December 31, 2007
|
2,717,691
|
27
|
23,194
|
3,426
|
$
|
(1,012
|
)
|
(164
|
)
|
25,471
|
|||||||||||||||
Net
income
|
3,229
|
3,229
|
|||||||||||||||||||||||
Net
unrealized loss on available for sale marketable securities, net of
taxes of $1,568
|
(3,044
|
)
|
(3,044
|
)
|
|||||||||||||||||||||
Net
gain (loss) on derivative contracts, net of taxes $321
|
(622
|
)
|
(622
|
)
|
|||||||||||||||||||||
Total
comprehensive loss
|
(437
|
)
|
|||||||||||||||||||||||
Balance
of December 31, 2008
|
2,717,691
|
$
|
27
|
$
|
23,194
|
$
|
(240
|
)
|
$
|
2,217
|
$
|
(164
|
)
|
$
|
25,034
|
Year
Ended December 31
|
2008
|
2007
|
2006
|
|||||||||
Cash
Flows From Operating Activities:
|
||||||||||||
Net
income (loss)
|
$
|
3,229
|
$
|
(6,411
|
)
|
$
|
3,842
|
|||||
Adjustments
to reconcile net income (loss) to net cash provided by operating
activities:
|
||||||||||||
Discontinued
operations
|
-
|
-
|
2,727
|
|||||||||
Income
(loss) from continuing operations
|
3,229
|
(6,411
|
)
|
6,569
|
||||||||
Depreciation,
depletion, amortization and impairment
|
39,816
|
10,270
|
1,123
|
|||||||||
Accretion
expense
|
847
|
219
|
71
|
|||||||||
Unrealized
and realized gain on marketable securities
|
(76
|
)
|
(344
|
)
|
(1,177
|
)
|
||||||
Equity
in earnings of unconsolidated affiliates
|
-
|
(741
|
)
|
(1,316
|
)
|
|||||||
Changes
in deferred taxes
|
468
|
(5,488
|
)
|
271
|
||||||||
Net
unrealized loss (gain) on derivative contracts
|
(32,657
|
)
|
11,352
|
(1,718
|
)
|
|||||||
Amortization
of debt cost
|
189
|
-
|
-
|
|||||||||
Realized
gain on sale of investment and capital gain
|
(68
|
)
|
(1,664
|
)
|
-
|
|||||||
Changes
in components of working capital and other assets and
liabilities
|
||||||||||||
Accounts
receivable
|
1,179
|
(6,192
|
)
|
202
|
||||||||
Prepaid
expenses and other current assets
|
408
|
92
|
(1,103
|
)
|
||||||||
Related
party
|
288
|
-
|
-
|
|||||||||
Accounts
payable and accrued liabilities
|
3,378
|
(1,755
|
)
|
3,271
|
||||||||
Net
cash provided by (used in) operating activities
|
||||||||||||
Continuing
operating
|
17,001
|
(662
|
)
|
6,193
|
||||||||
Discontinuing
operating
|
-
|
-
|
1,040
|
|||||||||
Net
cash provided by (used in) operating activities
|
17,001
|
(662
|
)
|
7,233
|
||||||||
Cash
flows from investing activities:
|
||||||||||||
Investment
in affiliate
|
-
|
-
|
(1,197
|
)
|
||||||||
Addition
to property and equipment, net
|
(99,042
|
)
|
(86,123
|
)
|
(9,737
|
)
|
||||||
Proceeds
from sale of gas properties and equipment
|
68
|
36
|
-
|
|||||||||
Proceeds
from restricted deposit, net
|
745
|
15,498
|
(17,000
|
)
|
||||||||
Proceeds
from sale of subsidiary - Magic
|
-
|
2,150
|
-
|
|||||||||
Proceeds
from sale of other investment
|
-
|
2,270
|
-
|
|||||||||
Purchase
of marketable securities
|
-
|
(740
|
)
|
(2,056
|
)
|
|||||||
Proceeds
from sale of marketable securities
|
476
|
3,253
|
5,957
|
|||||||||
Continuing
operating
|
(97,753
|
)
|
(63,656
|
)
|
(24,033
|
)
|
||||||
Discontinuing
operating
|
-
|
-
|
(8
|
)
|
||||||||
Net
cash used in investing activities
|
(97,753
|
)
|
(63,656
|
)
|
(24,041
|
)
|
||||||
Cash
flows from financing activities:
|
||||||||||||
Proceeds
from loans – related parties, net
|
45,658
|
36,716
|
17,164
|
|||||||||
Proceeds
from long-term debt
|
54,000
|
35,300
|
-
|
|||||||||
Repayment
of long-term debt
|
(16,800
|
)
|
(8,300
|
)
|
-
|
|||||||
Payments
for financing cost
|
(1,015
|
)
|
-
|
-
|
||||||||
Borrowings
(repayments) of short - term debt, net
|
838
|
1,241
|
(22
|
)
|
||||||||
Continuing
operating
|
82,681
|
64,957
|
17,142
|
|||||||||
Discontinuing
operating
|
-
|
-
|
(961
|
)
|
||||||||
Net
cash provided by financing activities
|
82,681
|
64,957
|
16,181
|
|||||||||
Net
increase (decrease) in cash and cash equivalents
|
1,929
|
639
|
(627
|
)
|
||||||||
Cash
and cash equivalents at beginning of year
|
1,212
|
573
|
1,200
|
|||||||||
Cash
and cash equivalents at end of year
|
$
|
3,141
|
$
|
1,212
|
$
|
573
|
·
|
Oil
and gas reserves must be reported using a 12-month average of the closing
prices on the first day of each of such months, rather than a single day
year-end price:
|
·
|
Companies
will be allowed to report, on a voluntary basis, probable and possible
reserves, previously prohibited by SEC rules;
and
|
·
|
Easing
the standard for the inclusion of proved undeveloped reserves (PUDs) and
requiring disclosure of information indicating any progress toward the
development of PUDs.
|
December 31,
2008
|
||||||||||||||||
Level
1
|
Level
2
|
Level 3
|
Total
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
Assets
|
||||||||||||||||
Marketable
securities
|
$
|
1,799
|
$
|
—
|
$
|
—
|
$
|
1,799
|
||||||||
Commodity
derivatives
|
—
|
23,024
|
—
|
23,024
|
||||||||||||
$
|
1,799
|
$
|
23,024
|
$
|
—
|
$
|
24,823
|
|||||||||
Liabilities
|
||||||||||||||||
Interest
rate derivatives
|
$
|
—
|
$
|
943
|
$
|
—
|
$
|
943
|
As
of December 31
|
2008
|
|||
(In
thousands)
|
||||
Oil
and gas properties (after adjustments)
|
$
|
105,982
|
||
Asset
retirement obligation
|
(8,480
|
)
|
||
Net
asset acquired
|
$
|
97,502
|
As
of December 31
|
2007
|
|||
(In
thousands)
|
||||
Oil
and gas properties (after adjustments)
|
$
|
88,304
|
||
Asset
retirement obligation
|
(2,020
|
)
|
||
Net
asset acquired
|
$
|
86,284
|
Year
Ended December 31, 2008
|
As
Reported
|
Pro
Forma
|
||||||
Revenues
|
$
|
52,197
|
$
|
59,682
|
||||
Net
income
|
$
|
3,229
|
$
|
4,419
|
||||
Income
(loss) per share - basic and diluted
|
||||||||
Total
|
$
|
1.19
|
$
|
1.63
|
Year
Ended December 31, 2007
|
As
Reported
|
Pro
Forma
|
||||||
Revenues
|
$
|
22,756
|
$
|
38,918
|
||||
Net
loss
|
$
|
(6,411
|
)
|
$
|
(1,822
|
)
|
||
Income
(loss) per share - basic and diluted
|
||||||||
Total
|
$
|
(2.36
|
)
|
$
|
(0.67
|
)
|
Year
ended December 31
|
2007
|
2006
|
||||||
Operator
fees:
|
||||||||
Gad
1
|
$
|
-
|
$
|
-
|
||||
Med
Ashdod Lease
|
18
|
69
|
||||||
Operator
income
|
$
|
18
|
$
|
69
|
||||
Operator
expenses
|
$
|
-
|
$
|
330
|
Year
Ended December 31,
|
2007
|
2006
|
||||||
Income
|
$
|
3778
|
$
|
14,819
|
||||
Expenses
|
1,094
|
1,001
|
||||||
Net
income
|
$
|
2684
|
$
|
13,818
|
Year
Ended December 31,
|
2007
|
2006
|
||||||
Income
|
$
|
4,222
|
$
|
3,091
|
||||
Expenses
|
$
|
293
|
(280
|
)
|
||||
Net
income
|
$
|
3,929
|
$
|
2,811
|
As
of December 31
|
2008
|
2007
|
||||||||||||||
Cost
|
Market
Value
|
Cost
|
Market
Value
|
|||||||||||||
$
|
1,219
|
$
|
1,799
|
$
|
1,619
|
$
|
6,809
|
Period
|
Swaps
|
|||||||||||
Volume
in
MMbtu’s
|
Price
/
Price Range
|
Weighted
Average Price
|
||||||||||
January
2009 – December 2009
|
2,054,928 | $ | 7.77-9.60 | $ | 8.25 | |||||||
January
2010 – December 2010
|
1,785,648 | 7.49-8.32 | 7.88 | |||||||||
January
2011 – December 2011
|
764,820 | 8.22 | 8.22 | |||||||||
January
2012 – March 2012
|
174,222 | 8.65 | 8.65 |
Period
|
Swaps
|
|||||||||||
Volume
in
Bbls
|
Price
/
Price Range
|
Weighted
Average Price
|
||||||||||
January
2009 – December 2009
|
274,596 | $ | 63.90-104.25 | $ | 81.00 | |||||||
January
2010 – December 2010
|
254,868 | 63.30-101.70 | 79.59 | |||||||||
January
2011 – December 2011
|
210,307 | 82.10-91.05 | 87.53 | |||||||||
January
2012 – March 2012
|
31,953 | 88.20 | 88.20 |
National
amount (in thousands):
|
Start
Date
|
Maturity
Date
|
Weighted-Average
Interest
Rate
|
|||
32,000
|
April
2009
|
February
2011
|
3.63%
|
|||
6,000
|
April
2009
|
February
2011
|
2.90%
|
2008
|
2007
|
|||||||
Libor
+ 2% Bank Revolving Credit Facility due 2011
|
17,950
|
27,000
|
||||||
Libor
+ 2% Bank Revolving Credit Facility due 2012
|
46,250
|
-
|
||||||
Libor
+ 6% Related party Debt
|
12,000
|
12,000
|
||||||
Libor
+ 5.5% Related party Debt
|
954
|
6,081
|
||||||
Libor
+ 6% Related party Debt
|
18,500
|
18,500
|
||||||
Libor
+ 6% Related party Debt
|
48,900
|
-
|
||||||
144,554
|
63,581
|
|||||||
Less:
Current Portion of Long-Term Debt
|
(21,000
|
)
|
(3,000
|
)
|
||||
Total
|
123,554
|
60,581
|
2009
|
$
|
21,000
|
||
2010
|
1,400
|
|||
2011
|
19,350
|
|||
2012
|
44,875
|
|||
2013
|
19,500
|
|||
Thereafter
|
38,429
|
|||
Total
|
$
|
144,554
|
|
Years
Ended December 31,
|
|||||||||||
|
2008
|
2007
|
2006
|
|||||||||
|
(In
thousands)
|
|||||||||||
Current
debt, long-term debt and other - banks corporation
|
|
$
|
3,369
|
$
|
1,624
|
$
|
(318)
|
|||||
Long-term
debt – related parties
|
6,486
|
4,720
|
164
|
|||||||||
|
||||||||||||
|
$
|
9,855
|
$
|
6,344
|
$
|
(154
|
)
|
|
Years
Ended December 31,
|
|||||||||||
|
2008
|
2007
|
2006
|
|||||||||
|
(In
thousands)
|
|||||||||||
Expected
tax benefit (expense)
|
|
$
|
1,262
|
$
|
(4,061
|
)
|
$
|
2,553
|
||||
State
taxes, net
|
|
(164
|
)
|
244
|
153
|
|||||||
Foreign
income taxes
|
|
(659)
|
(1,160
|
)
|
700
|
|||||||
Accretion
and other
|
|
(62
|
)
|
(215
|
)
|
(2,680
|
)
|
|||||
Total
tax expense (benefit)
|
|
$
|
377
|
$
|
(5,192
|
)
|
$
|
726
|
2008
|
2007
|
|||||||
Deferred
current tax assets:
|
||||||||
Unrealized
hedging transactions
|
$
|
-
|
$
|
1,047
|
||||
Other
|
1,542
|
|||||||
Deferred
current tax assets
|
$
|
1,542
|
$
|
1,047
|
||||
Deferred
current tax liabilities:
|
||||||||
Unrealized
hedging transactions
|
$
|
(3,787
|
)
|
$
|
-
|
|||
$
|
(3,787
|
)
|
$
|
-
|
||||
Net
current deferred tax assets (liabilities)
|
$
|
(2,245
|
)
|
$
|
1,047
|
|||
Deferred
noncurrent tax assets:
|
||||||||
Unrealized
hedging transactions
|
$
|
-
|
$
|
2,151
|
||||
Book-tax
differences in property basis
|
1,905
|
-
|
||||||
Losses
carry-forward
|
5,639
|
-
|
||||||
Other
|
131
|
-
|
||||||
Deferred
noncurrent tax assets
|
$
|
7,675
|
$
|
2,151
|
||||
Deferred
noncurrent tax liabilities:
|
||||||||
Unrealized
hedging transactions
|
$
|
(3,720
|
)
|
$
|
-
|
|||
Book-tax
differences in property basis
|
-
|
(786
|
)
|
|||||
Book-tax
differences in marketable securities
|
(197
|
)
|
(1,764
|
)
|
||||
Other
|
-
|
(556
|
)
|
|||||
Deferred
noncurrent tax liabilities
|
$
|
(3,917
|
)
|
$
|
(3,106
|
)
|
||
Net
noncurrent deferred tax assets (liabilities)
|
$
|
3,758
|
$
|
(955
|
)
|
2008
|
2007
|
2006
|
||||||||||
Current
income tax:
|
||||||||||||
Federal
|
$
|
276
|
$
|
1,427
|
$
|
(167
|
)
|
|||||
Foreign
|
(659
|
)
|
741
|
400
|
||||||||
State
|
114
|
-
|
150
|
|||||||||
Total
current income tax
|
$
|
(269
|
)
|
$
|
2,168
|
$
|
383
|
|||||
Deferred
income tax
|
||||||||||||
Federal
|
$
|
884
|
$
|
7,360
|
$
|
343
|
||||||
Foreign
|
-
|
-
|
-
|
|||||||||
State
|
(238
|
)
|
-
|
-
|
||||||||
Total
deferred income tax
|
$
|
646
|
$
|
7,360
|
$
|
343
|
||||||
Provision
for income tax
|
$
|
377
|
$
|
(5,192
|
)
|
$
|
726
|
2008
|
2007
|
2006
|
||||||||||
Numerator
for Basic and Diluted Earnings per Share -
|
||||||||||||
Net
Income (loss) from continuing operations
|
$
|
3,229
|
$
|
(6,411
|
)
|
$
|
6,569
|
|||||
Net
Income (loss)
|
-
|
-
|
$
|
3,842
|
||||||||
Denominator
for Basic Earnings per Share -
|
||||||||||||
Weighted
Average Shares
|
2,717,691
|
2,717,691
|
2,717,691
|
|||||||||
Potential
Dilutive Common Shares -
|
-
|
-
|
-
|
|||||||||
Adjusted
Weighted Average Shares
|
2,717,691
|
2,717,691
|
2,717,691
|
|||||||||
Net
Income Per Share Available to Common Stockholders – Basic and
Diluted
|
||||||||||||
Continuing
operations
|
$
|
1.19
|
$
|
(2.36
|
)
|
$
|
2.42
|
|||||
Total
|
$
|
1.19
|
$
|
(2.36
|
)
|
$
|
1.41
|
2008
|
2007
|
2006
|
||||||||||
Interest
|
$
|
7,014
|
$
|
3,284
|
$
|
217
|
||||||
Income
taxes
|
$
|
80
|
$
|
174
|
$
|
76
|
·
|
Asset
retirement obligation from acquired properties and additional revision to
current properties of $12.3 million included in the oil and gas
properties
|
·
|
Property
and equipment of $700 thousand included in accounts
payable
|
·
|
Sale
of assets, liabilities and rights in total amount of $13.6 million against
loan from related party
|
·
|
Asset
retirement obligation from acquired properties of $2.1 million included in
the oil and gas properties
|
2008
|
2007
|
|||||||
Liability
for asset retirement obligation at the beginning of the
year
|
$
|
2,670
|
$
|
356
|
||||
Liabilities
Incurred
|
8,480
|
2,050
|
||||||
Liabilities
Settled
|
(17
|
)
|
-
|
|||||
Accretion
|
847
|
219
|
||||||
Revisions
(*)
|
3,753
|
45
|
||||||
Liability
for asset retirement obligation at the end of the
year
|
$
|
15,733
|
$
|
2,670
|
Geographic
segments (in thousands)
|
United
States
|
Israel
|
Total
Oil and gas
|
|||||||||
2007
|
||||||||||||
Sales
and other operating revenues
|
$
|
20,916
|
$
|
1,840
|
$
|
22,756
|
||||||
Costs
and operating expenses
|
19,796
|
1,387
|
21,183
|
|||||||||
Operating
profit (loss)
|
$
|
1,120
|
$
|
453
|
$
|
1,573
|
||||||
Interest
income
|
(
434
|
)
|
||||||||||
Interest
expense
|
6,778
|
|||||||||||
Gain
on marketable securities and net gain in investee
|
(
52
|
)
|
||||||||||
Realized
gain on sale of investment and capital gain
|
(1,754
|
)
|
||||||||||
Loss
from swap transaction
|
8,638
|
|||||||||||
Income
taxes (benefit)
|
(5,192
|
)
|
||||||||||
Net
loss before discontinued operation
|
(6,411
|
)
|
||||||||||
Loss
on discontinued operation
|
-
|
|||||||||||
Net
loss
|
(6,411
|
)
|
||||||||||
Identifiable
assets at December 31, 2007
|
$
|
99,955
|
$
|
-
|
$
|
99,955
|
||||||
Cash
and corporate assets
|
10,753
|
|||||||||||
Total
assets at December 31, 2007
|
$
|
110,708
|
||||||||||
2006
|
||||||||||||
Sales
and other operating revenues
|
$
|
2,167
|
$
|
825
|
$
|
2,992
|
||||||
Costs
and operating expenses
|
2,290
|
251
|
2,541
|
|||||||||
Operating
profit (loss)
|
(123
|
)
|
574
|
451
|
||||||||
Interest
income and other
|
448
|
|||||||||||
Net
gain in investee and gain on marketable
|
3,747
|
|||||||||||
Securities
|
||||||||||||
General
corporate expenses
|
(2,236
|
)
|
||||||||||
Internet
expense
|
(294
|
)
|
||||||||||
Compensation
for legal settlement
|
2,536
|
|||||||||||
Gain
from swap transaction
|
2,604
|
|||||||||||
Other
income
|
39
|
|||||||||||
Income
taxes
|
(726
|
)
|
||||||||||
Net
income before discontinued operation
|
6,569
|
|||||||||||
Loss
on discontinued operation
|
(2,727
|
)
|
||||||||||
Net
income
|
$
|
3,842
|
||||||||||
Identifiable
assets at December 31, 2006
|
$
|
10,560
|
$
|
66
|
$
|
10,626
|
||||||
Cash
and corporate assets
|
51,447
|
|||||||||||
Total
assets at December 31, 2006
|
$
|
62,073
|
2006
|
||||
Revenues
|
$
|
1,712
|
||
Expenses:
|
||||
Interest
expense
|
622
|
|||
Cost
of revenue from vessel
|
1,418
|
|||
Depreciation
|
945
|
|||
General
and administrative
|
7
|
|||
Impairment
of vessel
|
2,200
|
|||
Total
expenses
|
5,192
|
|||
Loss
before income taxes
|
3,480
|
|||
Income
taxes
|
-
|
|||
Net
loss from vessel activity
|
3,480
|
|||
Interest
expenses to parent company
|
369
|
|||
Capital
gain from sale of activity
|
384
|
|||
Net
loss from discontinued operation
|
$
|
2,727
|
As
of December 31
|
2008
|
2007
|
||||||
United
States
|
United
States
|
|||||||
Unproved
properties not being amortized
|
$ | - | $ | 3,603 | ||||
Proved
property being amortized
|
219,945 | 105,337 | ||||||
Accumulated
depreciation, depletion amortization and impairment
|
(56,109 | ) | (16,291 | ) | ||||
Net
capitalized costs
|
163,833 | 93,649 |
As
of December 31
|
2008
|
2007
|
2006
|
|||||||||
United
States
|
||||||||||||
Property
acquisition costs—proved and unproved properties
|
$
|
97,502
|
$
|
86,284
|
$
|
1,609
|
||||||
Exploration
costs
|
$
|
-
|
$
|
269
|
$
|
125
|
||||||
Development
costs
|
$
|
1,167
|
$
|
2,691
|
$
|
4,652
|
Oil
BBls
|
Gas
Mcf
|
NGL
BBls
|
||||||||||
December
31, 2005
|
105,368
|
1,644,700
|
-
|
|||||||||
-
|
||||||||||||
Revisions
of previous estimates
|
24,071
|
(59,066
|
)
|
-
|
||||||||
Acquisition
of minerals in place
|
-
|
-
|
-
|
|||||||||
Sales
of minerals in place
|
---
|
-
|
-
|
|||||||||
Production
|
(13,464
|
)
|
(213,634
|
)
|
-
|
|||||||
December
31, 2006
|
115,975
|
1,372,000
|
-
|
|||||||||
Revisions
of previous estimates
|
358,044
|
1,455,617
|
838,595
|
|||||||||
Acquisition
of minerals in place
|
1,625,855
|
24,075,738
|
1,425,600
|
|||||||||
Sales
of minerals in place
|
-
|
-
|
-
|
|||||||||
Production
|
(96,793
|
)
|
(15,507,89
|
)
|
(100,534
|
)
|
||||||
December
31, 2007
|
2,003,081
|
25,352,566
|
2,163,661
|
|||||||||
Revisions
of previous estimates
|
(2,276,616
|
)
|
(15,011,339
|
)
|
(766,418
|
)
|
||||||
Acquisition
of minerals in place
|
3,210,496
|
17,862,776
|
-
|
|||||||||
Sales
of minerals in place
|
||||||||||||
Production
|
(257,967
|
)
|
(2,507,828
|
)
|
(145,240
|
)
|
||||||
December
31, 2008
|
2,678,994
|
25,696,175
|
1,252,003
|
Developed
|
Undeveloped
|
|||||||||||||||||||||||
Oil
BBls
|
Gas
Mcf
|
NGL
BBls
|
Oil
BBls
|
Gas
Mcf
|
NGL
BBls
|
|||||||||||||||||||
December
31, 2008
|
2,678,994
|
25,696,175
|
1,252,003
|
-
|
-
|
-
|
||||||||||||||||||
December
31, 2007
|
1,808,317
|
23,338,079
|
1,873,949
|
194,764
|
2,014,487
|
289,711
|
||||||||||||||||||
December
31, 2006
|
115,975
|
1,372,000
|
-
|
5,876
|
618,700
|
-
|
||||||||||||||||||
December
31, 2005
|
105,368
|
1,644,700
|
-
|
20,652
|
484,101
|
-
|
Oil
BBls
|
Gas
Mcf
|
|||||||
December
31, 2006
|
--
|
1,979,000
|
||||||
December
31, 2005
|
--
|
1,979,000
|
2008
|
2007
|
2006
|
||||||||||
Future
cash inflows
|
$
|
277,008,941
|
$
|
450,981,415
|
$
|
18,208,000
|
||||||
Future
development costs
|
(511,810
|
)
|
(3,502,500
|
)
|
(866,000
|
)
|
||||||
Future
production costs
|
(146,421,245
|
)
|
(178,384,211
|
)
|
(7,170,000
|
)
|
||||||
Future
income tax expenses
|
-
|
(63,983,746
|
)
|
(2,976,000
|
)
|
|||||||
Future
net cash flows before 10% discount
|
130,075,886
|
205,110,958
|
7,196,000
|
|||||||||
10%Annual
discount for estimated timing of cash flows
|
(56,698,274
|
)
|
(108,345,218
|
)
|
(2,875,000
|
)
|
||||||
Standardized
measure discounted future net cash flows
|
$
|
73,377,612
|
$
|
96,765,740
|
$
|
4,321,000
|
||||||
2008
|
2007
|
2006
|
||||||||||
Beginning
of the year
|
$
|
96,765,740
|
$
|
4,321,000
|
$
|
10,695,000
|
||||||
Sales
and transfers of oil and gas produced, net of production
costs
|
(31,469,183
|
)
|
(13,267,315
|
)
|
(1,048,000
|
)
|
||||||
Net
changes in prices and production costs
|
(144,454,304
|
)
|
6,084,956
|
(5,629,000
|
)
|
|||||||
Net
changes in income taxes
|
28,376,801
|
(8,075,637
|
)
|
4,961,000
|
||||||||
Changes
in estimated future development costs, net of current development
costs
|
(3,546,457
|
)
|
(3,395,813
|
)
|
--
|
|||||||
Acquisition
of minerals in place
|
124,894,615
|
95,870,804
|
992,000
|
|||||||||
Revision
of previous estimates
|
(45,059,969
|
)
|
23,413,049
|
(1,716,000
|
)
|
|||||||
Change
of discount
|
23,513,947
|
794,008
|
1,396,000
|
|||||||||
Change
in production rate and other
|
24,356,422
|
(8,979,313
|
)
|
(2,123,000
|
)
|
|||||||
End
of year
|
$
|
73,377,612
|
$
|
96,765,740
|
$
|
4,321,000
|
Quarter
Ended
|
March
31
|
June
30
|
September
30
|
December
31
|
||||||||||||
2008
|
||||||||||||||||
Total
Revenues
|
$
|
7,730
|
$
|
18,873
|
$
|
17,866
|
$
|
7,728
|
||||||||
Net
Income (loss) before taxes
|
$
|
(11,586
|
)
|
$
|
(47,905
|
)
|
$
|
51,572
|
$
|
11,525
|
||||||
Net
income (loss) from discontinued operation
|
-
|
-
|
-
|
-
|
||||||||||||
Net
Income
|
$
|
(7,646
|
)
|
$
|
(32,186
|
)
|
$
|
34,488
|
$
|
8,573
|
||||||
Earnings
(loss) per Common Share
|
$
|
(2.81
|
)
|
$
|
(11.84
|
)
|
$
|
12.69
|
$
|
3.15
|
||||||
-Basic
and Diluted
|
||||||||||||||||
2007
|
||||||||||||||||
Total
Revenues
|
$
|
3,122
|
$
|
7,215
|
$
|
5,355
|
$
|
7,064
|
||||||||
Net
Income (loss) before taxes
|
$
|
(2,807
|
)
|
$
|
1,936
|
$
|
(970
|
)
|
$
|
(9,761
|
)
|
|||||
Net
income (loss) from discontinued operation
|
-
|
-
|
-
|
-
|
||||||||||||
Net
Income
|
$
|
(1,766
|
)
|
$
|
1,198
|
$
|
(647
|
)
|
$
|
(5,196
|
)
|
|||||
Earnings
(loss) per Common Share
|
||||||||||||||||
-Basic
and Diluted
|
$
|
(0.65
|
)
|
$
|
0.44
|
$
|
(0.24
|
)
|
$
|
(1.91
|
)
|
|||||
2006
|
||||||||||||||||
Total
Revenues
|
$
|
1,576
|
$
|
1,708
|
$
|
1,081
|
$
|
1,197
|
||||||||
Net
Income (loss) before taxes
|
$
|
2,650
|
$
|
1,337
|
$
|
225
|
$
|
3,083
|
||||||||
Net
income (loss) from discontinued operation
|
$
|
(2,500
|
)
|
$
|
231
|
$
|
458
|
$
|
(916
|
)
|
||||||
Net
Income
|
$
|
394
|
$
|
1,066
|
$
|
582
|
$
|
1,800
|
||||||||
Earnings
(loss) per Common Share
|
||||||||||||||||
-Basic
and Diluted
|
$
|
0.14
|
$
|
0.39
|
$
|
0.21
|
$
|
0.67
|