þ
|
Annual
report pursuant to section 13 or 15(d) of the Securities Exchange Act of
1934 for the fiscal year Ended December 31, 2008
|
¨
|
Transition
report pursuant to section 13 or 15(d) of the Securities Exchange Act of
1934 for the transition period from ___________ to ___________
|
U.S.
ENERGY CORP.
|
(Exact
Name of Company as Specified in its
Charter)
|
Wyoming
|
83-0205516
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
|
877
North 8th West, Riverton, WY
|
82501
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
Registrant's
telephone number, including area code:
|
(307)
856-9271
|
Securities
registered pursuant to Section 12(b) of the Act:
None
|
Securities
registered pursuant to Section 12(g) of the Act:
Common
Stock, $0.01 par value
|
Class
|
Outstanding
at March 9, 2009
|
|
Common
stock, $.01 par value
|
21,521,329
|
DISCLOSURE
REGARDING FORWARD-LOOKING STATEMENTS
|
5
|
PART
I
|
6
|
ITEM
1. BUSINESS
|
6
|
General
|
6
|
Industry
Segments/Principal Products
|
8
|
Corporate
Developments in 2008
|
9
|
Exercise
of Warrants and Options
|
11
|
Research
and Development
|
11
|
Environmental
|
11
|
Employees
|
12
|
Mining
Claim Holdings
|
12
|
ITEM
1 A. RISK FACTORS
|
13
|
Risks
Relating to Our Business
|
13
|
Risks
Relating to USE Stock
|
20
|
ITEM
2. PROPERTIES
|
21
|
ITEM
3. LEGAL PROCEEDINGS
|
28
|
ITEM
4. SUBMISSION OF MATTERS TO A VOTE OF SECURITITY
HOLDERS
|
30
|
PART
II
|
31
|
ITEM
5. MARKET FOR REGISTRATION’S COMMON EQUITY, RELATED STOCKHOLDER
MATTERS AND ISSUER PURCHASE OF EQUITY SECURITIES
|
31
|
ITEM
6. SELECTED FINANCIAL DATA
|
33
|
ITEM
7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULT OF OPERATIONS
|
35
|
Forward
Looking Statements
|
35
|
General
Overview
|
35
|
Liquidity
and Capital Resources
|
37
|
Capital
Requirements
|
42
|
Results
of Operations
|
48
|
Critical
Accounting Policies
|
53
|
Recent
Accounting Pronouncements
|
56
|
Future
Operations
|
58
|
Effects
of Changes in Prices
|
58
|
Contractual
Obligations
|
59
|
ITEM
7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK
|
59
|
ITEM
8. FINANCIAL STATEMENTS
|
59
|
ITEM
9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
AND FINANCIAL DISCLOSURE
|
111
|
ITEM
9A. CONTROLS AND PROCEDURES
|
111
|
ITEM
9B. OTHER INFORMATION
|
114
|
PART
III
|
114
|
ITEM
10. DIRECTORS AND EXECUTIVE OFFICERS OF THE
REGISTRANT
|
114
|
ITEM
11. EXECUTIVE COMPENSATION
|
114
|
ITEM
12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT AND RELATED MATTERS
|
114
|
ITEM
13. CERTAIN RELATIONSHIP AND RELATED
TRANSACTIONS
|
114
|
ITEM
14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
|
115
|
PART
IV
|
115
|
ITEM
15. EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES, REPORTS AND
FORMS
8-K
|
115
|
SIGNATURES
|
119
|
Option Payments to USE or Expenditure Amount, and
Deadline
|
||||
$ | 500,000 |
Option
Payment
|
At
Closing*
|
|
$ | 2,000,000 |
Expenditures
|
December
31, 2008*
|
|
$ | 1,000,000 |
Option
Payment
|
January
1, 2009**
|
|
$ | 4,000,000 |
Expenditures
|
December
31, 2009
|
|
$ | 1,000,000 |
Option
Payment
|
January
1, 2010
|
|
$ | 4,000,000 |
Expenditures
|
December
31, 2010
|
|
$ | 1,000,000 |
Option
Payment
|
January
1, 2011
|
|
$ | 1,500,000 |
Expenditures
|
June
30, 2011
|
|
$ | 15,000,000 |
·
|
Initial
results from one or more of the oil and gas drilling programs could be
marginal but warrant investing in more wells. Dry holes or over
budget exploration costs or low commodity prices could result in
production revenues below projections, thus adversely impacting cash
expected to be available for continued work in a program, ultimate
projected returns from a program, and a reduction in cash for
investment in other programs.
|
·
|
We
anticipate further investments of cash into the geothermal program to
maintain our 25% interest, although a return on the investment may not be
realized for three to five years. The cash required to maintain
our interest at the 25% level could be
substantial.
|
·
|
We
are paying the annual costs to operate and maintain the water treatment
plant, approximately $1.7 million, at the Mount Emmons Project until such
time as Thompson Creek Metals elects to acquire an
interest. Thereafter, we would be responsible for paying our
share of plant costs. Even if Thompson Creek elects to
participate in the Mount Emmons Project at the 75% level, USE would be
responsible for its 25% share of development and operating
costs. See “Corporate Developments in 2008 - Mount Emmons
Project (molybdenum) - Agreement with Thompson Creek Mining Company
(USA).”
|
·
|
unexpected
drilling conditions;
|
·
|
permitting
with State and Federal agencies;
|
·
|
easements
from land owners;
|
·
|
adverse
weather conditions; pressure or irregularities in geologic
formations;
|
·
|
equipment
failures;
|
·
|
title
problems;
|
·
|
fires,
explosions, blowouts, cratering, pollution and other environmental risks
or accidents;
|
·
|
changes
in government regulations;
|
·
|
reductions
in commodity prices;
|
·
|
pipeline
ruptures; and
|
·
|
unavailability
or high cost of equipment and field services and
labor.
|
·
|
geological
conditions;
|
·
|
changes
in government regulations and
taxation;
|
·
|
assumptions
about future prices;
|
·
|
the
amount and timing of actual
production;
|
·
|
future
operating costs; and
|
·
|
the
capital costs to drill new wells, where
applicable.
|
·
|
price
and volume fluctuations in the stock market
generally;
|
·
|
relatively
small amounts of USE stock trading on any given
day;
|
·
|
fluctuations
in USE’s financial operating results;
and
|
·
|
price
swings in the minerals commodities
markets.
|
Estimated
net proved reserves:
|
||||
Producing
(Mcf gas)
|
1,000,000 | |||
Non-producing
(Mcf)
|
-0- | |||
Producing
(bbls oil)
|
29,800 | |||
Undeveloped
(bbls oil)
|
-0- | |||
Future
net income before income taxes
|
$ | 5,894,100 | ||
PV-10
|
$ | 5,311,400 | ||
Year
Ended
|
||||
December
31,
|
||||
2008
|
||||
Estimated
future net revenues discounted at 10%
|
$ | 5,311,400 | ||
Future
income tax expense
|
(1,992,900 | ) | ||
Standardized
measure of discounted future net cash flows
|
$ | 3,318,500 | ||
·
|
$20,000,000
cash when commercial production occurs at the Shootaring Canyon Mill (when
the Shootaring Canyon Mill has been operating at 60% or more of its design
capacity of 750 short tons per day for 60 consecutive
days).
|
·
|
$7,500,000
cash on the first delivery (after commercial production has occurred) of
mineralized material from any of the claims sold to Uranium One to a
commercial mill (excluding existing ore stockpiles on the
properties).
|
·
|
From
and after commercial production occurs at the Shootaring Canyon Mill, a
production payment royalty (up to but not more than $12,500,000) equal to
five percent of (i) the gross value of uranium and vanadium products
produced at and sold from the mill; or (ii) mill fees received by Uranium
One from third parties for custom milling or tolling arrangements, as
applicable. If production is sold to a Uranium One affiliate,
partner, or joint venturer, gross value shall be determined by reference
to mining industry publications or
data.
|
1.
|
Concerning the
Application of the United States of America in the Gunnison River,
Gunnison County, Case No. 99CW267. This case involves an
application filed by the United States of America to appropriate 0.033
cubic feet per second of water for wildlife use and for incidental
irrigation of riparian vegetation at the Mount Emmons Iron Bog Spring,
located in the vicinity of Mount Emmons. MEMCO filed a
Statement of Opposition to protect proposed mining operations against any
adverse impacts by the water requirements of the Iron Bog on such
operations. This case is pending while the parties attempt to
reach a settlement on the proposed decree terms and
conditions.
|
2.
|
Concerning the
Application for Water Rights of the United States of America for
Quantification of Reserved Right for Black Canyon of Gunnison National
Park, Case No. 01CW05. This case involves an application
filed by the United States of America to make absolute conditional water
rights claimed in the Gunnison River in relation to the Black Canyon of
the Gunnison National Park for, and to quantify in-stream flows for the
protection and reproduction of fish and to preserve the recreational,
scenic and aesthetic conditions. MEMCO and over 350 other
parties filed Statements of Opposition to protect their existing water
rights. The Company and most other Opposers have taken the
position that the flows claimed by the United States should be
subordinated to the historical operations of the federally owned and
operated Aspinall Unit, and are subject to the provisions contained in the
Aspinall Unit Subordination Agreement between the federal government and
water districts which protect junior water users in the Upper Gunnison
River Basin. This case is pending while the parties negotiate
terms and conditions for incorporation into Stipulations among the parties
and into Proposed Decree for presentation to the Water Court for
approval.
|
3.
|
Concerning the
Application of U.S. Energy, Case No. 2008CW81. On July
25, 2008, the Company filed an Application for Finding of Reasonable
Diligence with the Water Court concerning the conditional water rights
associated with Mount Emmons. The conditional water decree
(“Decree”) requires the Company to file its proposed plan of operations
and associated permits (“Plan”) with the Forest Service and BLM within six
years of entry of the 2002 Decree, or within six years of the final
determination in the Applicant’s pending patent application, whichever
occurs later. Although the BLM issued the mineral patents on
April 2, 2004, the patents remained subject to a challenge by High Country
Citizens’ Alliance, the Town of Crested Butte, and the Board of County
Commissioners of Gunnison County (collectively
“Protestors”). The Company vigorously defended this legal
action through the Federal District Court for the District of Colorado and
the Tenth Circuit Court of Appeals. On April 30, 2007, the
United States Supreme Court made a final determination upholding BLM’s
issuance of the mineral patents through denial of
certiorari. The Company believes that the deadline for filing
the Plan specified by the Decree is April 30, 2013 (six years from the
final determination of issuance of the mineral patents by the United
States Supreme Court). The Forest Service has indicated that
the deadline should be April 2, 2010 (six years from the issuance of the
mineral patents by BLM). The United States, on behalf of the
Forest Service and BLM, filed a Statement of Opposition on this specific
issue only. Statements of Opposition were also filed by six
other parties including the City of Gunnison, the State of Colorado, and
High Country Citizens’ Alliance in September for various reasons,
including requesting the Company be put on strict proof as to
demonstrating evidence of reasonable diligence in developing the
conditional water rights. Although, the Company and TCM will be
prepared to file a Plan by the April 2, 2010 proposed deadline, the
Company and TCM will pursue a ruling from the Water Court that the
deadline specified in the Decree requires the filing of the Plan by the
April 30, 2013.
|
Name
of Director
|
Votes
For
|
Votes
Against
|
|
Abstain
|
||
Robert
Scott Lorimer
|
15,135,221
|
1,031,261
|
78,728
|
|||
H.
Russell Fraser
|
14,854,004
|
1,359,839
|
31,367
|
|||
Michael
Feinstein
|
14,759,875
|
1,400,310
|
85,025
|
Votes
For
|
Votes
Against
|
Abstain
|
||||
Adoption
of the 2008 Stock Option Plan for non-employee directors.
|
5,265,973
|
1,423,482
|
71,735
|
Votes
For
|
Votes
Against
|
Abstain
|
||||
Ratification
of appointment of Moss Adams LLP as independent auditors for the current
fiscal year.
|
15,607,715
|
615,574
|
21,921
|
High
|
Low
|
|||||||
Calendar
year ended December 31, 2008
|
||||||||
First
quarter ended 03/31/08
|
$ | 4.45 | $ | 3.17 | ||||
Second
quarter ended 06/30/08
|
3.30 | 2.42 | ||||||
Third
quarter ended 09/30/08
|
3.27 | 1.87 | ||||||
Fourth
quarter ended 12/31/08
|
2.60 | 1.52 | ||||||
Calendar
year ended December 31, 2007
|
High
|
Low
|
||||||
First
quarter ended 03/31/07
|
$ | 6.19 | $ | 4.60 | ||||
Second
quarter ended 06/30/07
|
6.79 | 5.28 | ||||||
Third
quarter ended 09/30/07
|
5.77 | 4.29 | ||||||
Fourth
quarter ended 12/31/07
|
5.74 | 4.17 |
(c)
|
We
paid a one time special $0.10 per share cash dividend to common
shareholders of record on July 6, 2007. There are no
contractual restrictions on our present or future ability to pay cash
dividends.
|
(d)
|
Equity
Plan Compensation Information - Information about Compensation Plans as of
December 31, 2008:
|
December
31,
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
Current
assets
|
$ | 72,767,500 | $ | 82,728,900 | $ | 43,325,200 | $ | 7,840,600 | $ | 5,421,500 | ||||||||||
Current
liabilities
|
19,982,000 | 8,093,200 | 11,595,200 | 1,232,200 | 6,355,900 | |||||||||||||||
Working
capital (deficit)
|
52,785,500 | 74,635,700 | 31,730,000 | 6,608,400 | (934,400 | ) | ||||||||||||||
Total
assets
|
142,630,900 | 131,404,400 | 51,901,400 | 38,106,700 | 30,703,700 | |||||||||||||||
Long-term
obligations(1)
|
1,870,300 | 1,282,500 | 882,000 | 7,949,800 | 13,317,400 | |||||||||||||||
Shareholders'
equity
|
111,833,300 | 115,099,900 | 37,467,900 | 26,027,200 | 6,669,200 |
(1)Includes
$144,100 of accrued reclamation costs on properties at December 31, 2008,
$133,400 at December 31, 2007,
|
$124,400
at December 31, 2006, $5,669,000 at December 31, 2005 and $7,882,400 at
December 31, 2004.
|
See
Note K of Notes to Consolidated Financial
Statements.
|
Year
ended December 31,
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
Operating
revenues
|
$ | 2,287,000 | $ | 1,174,100 | $ | 880,200 | $ | 849,500 | $ | 815,600 | ||||||||||
Loss
from continuing operations
|
(9,520,900 | ) | (14,538,900 | ) | (14,667,600 | ) | (6,066,900 | ) | (4,983,100 | ) | ||||||||||
Other
income & expenses
|
(99,500 | ) | 108,823,900 | 2,118,200 | (484,000 | ) | 465,100 | |||||||||||||
Gain
(loss) before minority
|
||||||||||||||||||||
interest,
equity in income (loss)
|
||||||||||||||||||||
of
affiliates, income taxes,
|
||||||||||||||||||||
discontinued
operations,
|
||||||||||||||||||||
and
cumulative effect of
|
||||||||||||||||||||
accounting
change
|
(9,620,400 | ) | 94,285,000 | (12,549,400 | ) | (6,550,900 | ) | (4,518,000 | ) | |||||||||||
Minority
interest in loss (income)
|
-- | (3,551,400 | ) | 88,600 | 185,000 | 207,800 | ||||||||||||||
of
consolidated subsidiaries
|
||||||||||||||||||||
(Provision
for) benefit from
|
3,325,800 | (32,366,800 | ) | 15,331,600 | -- | -- | ||||||||||||||
income
taxes
|
||||||||||||||||||||
Discontinued
operations, net of tax
|
4,906,500 | (2,003,600 | ) | (1,818,600 | ) | 15,207,400 | (1,938,500 | ) | ||||||||||||
Cumulative
effect of
|
||||||||||||||||||||
accounting
change
|
-- | -- | -- | -- | -- | |||||||||||||||
Preferred
stock dividends
|
-- | -- | -- | -- | -- | |||||||||||||||
Net
income (loss)
|
||||||||||||||||||||
to
common shareholders
|
$ | (1,338,100 | ) | $ | 56,363,200 | $ | 1,052,200 | $ | 8,841,500 | $ | (6,248,700 | ) | ||||||||
Per
share financial data
|
||||||||||||||||||||
Year
ended December 31,
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
Operating
revenues
|
$ | 0.10 | $ | 0.06 | $ | 0.04 | $ | 0.05 | $ | 0.05 | ||||||||||
Loss
from continuing operations
|
(0.41 | ) | (0.71 | ) | (0.88 | ) | (0.38 | ) | (0.38 | ) | ||||||||||
Other
income & expenses
|
-- | 5.29 | 0.12 | (0.03 | ) | 0.04 | ||||||||||||||
Gain
(loss) before minority
|
||||||||||||||||||||
interest,
equity in income (loss)
|
||||||||||||||||||||
of
affiliates, income taxes,
|
||||||||||||||||||||
discontinued
operations,
|
||||||||||||||||||||
and
cumulative effect of
|
||||||||||||||||||||
accounting
change
|
(0.41 | ) | 4.61 | (0.76 | ) | (0.39 | ) | (0.34 | ) | |||||||||||
Minority
interest in loss (income)
|
-- | (0.17 | ) | -- | -- | 0.02 | ||||||||||||||
of
consolidated subsidiaries
|
||||||||||||||||||||
(Provision
for) benefit from
|
0.21 | (1.58 | ) | 0.81 | -- | -- | ||||||||||||||
income
taxes
|
||||||||||||||||||||
Discontinued
operations, net of tax
|
-- | -- | -- | 0.94 | (0.15 | ) | ||||||||||||||
Cumulative
effect of
|
||||||||||||||||||||
accounting
change
|
-- | -- | -- | -- | -- | |||||||||||||||
Preferred
stock dividends
|
-- | -- | -- | -- | -- | |||||||||||||||
Net
income (loss)
|
||||||||||||||||||||
per
share, basic
|
$ | (0.06 | ) | $ | 2.75 | $ | 0.06 | $ | 0.55 | $ | (0.48 | ) | ||||||||
Net
income (loss)
|
||||||||||||||||||||
per
share, diluted
|
$ | (0.06 | ) | $ | 2.54 | $ | 0.05 | $ | 0.55 | $ | (0.48 | ) | ||||||||
·
|
Near and
Mid-Term.
|
·
|
Long-Term
|
·
|
Cash
decreased by $63,857,800 as a result of investing $51,152,100 in
marketable securities, namely U.S. Treasuries, with maturities greater
than three months from the date of purchase. The Company also
used cash in operations, mineral property holding expenses, permitting and
engineering study costs, oil and gas exploration and an investment in a
geothermal company. Please see discussion below regarding cash
flows for the twelve months ended December 31,
2008.
|
·
|
Accounts
receivable trade, reimbursable project costs and the dissolution of
subsidiaries decreased $109,900. This reduction was as a result
of the collection of $782,100 paid by the Company on the Mount Emmons
project and reimbursed by Kobex Resources, the collection of $197,600 due
the Company upon the dissolution of its subsidiaries and a reduction of
accounts receivable trade of $83,300. These reductions in
accounts receivable were offset by increases in reimbursable project costs
from TCM of $441,500 relating to Mount Emmons and accounts receivable
trade for the production of oil and gas, $600,000 and Remington Village of
$21,500.
|
·
|
During
2008, the Company received $944,900 from the Internal Revenue Service as a
refund of taxes paid in 2007. The loss incurred
during the twelve months ended December 31, 2008 will be carried back
against taxes paid in 2007. This carryback increases the amount
of the account receivable from the Internal Revenue Service to $5,896,400,
resulting in a net change of $4,933,500 in the account receivable for
income taxes.
|
·
|
The
Company’s restricted investments, cash held in an interest bearing
account, decreased by $1,794,600 due to the release of funds held in
escrow for a potential tax free real estate exchange at December 31, 2007
which was never consummated. Additionally, $45,600 that was
being held in an escrow account related to the Uranium One transaction in
2007 was released during 2008. The remaining restricted
investments at December 31, 2008 earned $144,700 in interest during the
twelve months then ended.
|
·
|
The
asset held for sale at December 31, 2007 with a book value of $1,112,600
was a used corporate aircraft which was sold during the twelve months
ended December 31, 2008.
|
·
|
Accounts
payable decreased by $691,900 during the twelve months ended December 31,
2008. The decrease was a result of the Company funding an early
retirement benefit in the amount of $600,000, the payment of $285,100 in
sales taxes due on the purchase of an aircraft, and the payment of accrued
accounts payable. Increases in accounts payable in the amount
of $193,200 are principally related to drilling costs on the Company’s oil
projects and engineering studies on Mount
Emmons.
|
·
|
Accrued
compensation expense increased by $407,000 during the twelve months ended
December 31, 2008. This increase reflects a one time bonus
accrued to an officer of the
Company.
|
·
|
The
construction loan associated with Remington Village increased by
$11,323,500 to $16,812,500 at December 31,
2008.
|
·
|
During
the twelve months ended December 31, 2008 the Company retired all long
term debt of $362,400 relating to various vehicles and
equipment. The Company also jointly purchased a 160 acre parcel
of property near the Mount Emmons property with TCM. At
December 31, 2008 the Company owed $1,875,000 as its portion of the
purchase price.
|
·
|
Operations
consumed $6,536,000, Investing Activities consumed $70,557,100 and
Financing Activities provided $8,909,600. For a discussion on
cash consumed in Operations please refer to Results of Operations
below.
|
·
|
Net
proceeds from the sale of a used corporate aircraft and miscellaneous
equipment in the amount of
$1,102,800.
|
·
|
Net
proceeds from the release of restricted investments of $1,841,800 consist
of the release of $45,600 held in escrow as a result of the sale of
uranium properties in 2007 and $1,794,600 held at December 31, 2007 for a
potential tax free exchange real estate transaction which was never
consummated.
|
·
|
The
vast majority of the cash consumed from investing activities, $49,896,800,
was a net investment of cash in Government Treasuries with a maturity of
more than 90 days from purchase date. These Government
Treasuries are not considered cash for accounting purposes but held to
maturity marketable securities.
|
·
|
The
Company invested $11,444,700 in Remington Village and $152,400 for
improvements on a property held for development or resale during the
twelve months ended December 31,
2008.
|
·
|
The
Company paid $1,149,600 for its portion of oil and gas acquisition costs
related to oil and gas properties in the U.S. gulf coast and paid
$4,203,900 for its proportionate share of drilling costs and expenses on a
well for a total cash investment of
$5,353,500.
|
·
|
The
Company invested $2,905,400 net, in its unproven mining properties during
the twelve months ended December 31, 2008. Included in this
increase is the joint purchase (with TCM) of 160 acres near the Mount
Emmons property for $4.0 million of which the Company is obligated for one
half or $2.0 million.
|
·
|
The
Company invested $293,900 in property and equipment which were
improvements at the water treatment plant at Mount Emmons, $195,300
for the purchase of miscellaneous light equipment, and $69,600
and $29,000 of office equipment and furniture,
respectively.
|
·
|
The
Company purchased a minority interest, 25%, in Standard Steam Trust, LLC
(“SST”), a private Denver, Colorado based geothermal prospect acquisition
and development company for
$3,455,000.
|
·
|
A
total of $1,527,600 was received as the result of the cash exercise of
446,698 warrants.
|
·
|
$11,423,500
in additional funds were drawn against the construction loan for Remington
Village.
|
|
Cash
consumed in Financing Activities:
|
·
|
Payment
of long term debt of $362,400 relating primarily to the payoff of notes
related to various pieces of
equipment.
|
·
|
The
Company is obligated to pay one half of the purchase price of the land
purchase mentioned under Investing Activities. The Company made
a deposit of $125,000 against its obligation of $2.0 million (one half of
the purchase price) and has the obligation to pay an additional $1,875,000
as of December 31, 2008.
|
·
|
On
June 22, 2007, the Company announced a stock buyback plan to purchase up
to $5.0 million of its common stock. This plan was amended on
September 19, 2008 increasing the total purchase amount to $8.0
million. During the twelve months ended December 31, 2008, the
Company purchased 2,160,129 shares under the buyback plan for $5,554,100
or an average price of $2.57 per share. From inception of the
stock buyback plan through December 31, 2008, the Company has purchased
2,388,129 shares at an average price per share of $2.76 or
$6,601,800.
|
Oil
Condensate
|
Gas
|
|||
Year
|
Barrels
|
MMcf
|
||
2009
|
16,773
|
517
|
||
2010
|
8,487
|
303
|
||
2011
|
3,065
|
120
|
||
2012
|
1,216
|
50
|
||
2013
|
257
|
11
|
||
2014
|
-
|
-
|
Option Payments to USE or Expenditure Amount, and
Deadline
|
||||
$ | 500,000 |
Option
Payment
|
At
Closing*
|
|
$ | 2,000,000 |
Expenditures
|
December
31, 2008*
|
|
$ | 1,000,000 |
Option
Payment
|
January
1, 2009**
|
|
$ | 4,000,000 |
Expenditures
|
December
31, 2009
|
|
$ | 1,000,000 |
Option
Payment
|
January
1, 2010
|
|
$ | 4,000,000 |
Expenditures
|
December
31, 2010
|
|
$ | 1,000,000 |
Option
Payment
|
January
1, 2011
|
|
$ | 1,500,000 |
Expenditures
|
June
30, 2011
|
|
$ | 15,000,000 |
Estimated
net proved reserves:
|
||||
Producing
(Mcf gas)
|
1,000,000 | |||
Non-producing
(Mcf)
|
-0- | |||
Producing
(bbls oil)
|
29,800 | |||
Undeveloped
(bbls oil)
|
-0- | |||
Future
net income before income taxes
|
$ | 5,894,100 | ||
PV-10
|
$ | 5,311,400 |
Year
Ended
|
||||
December
31,
|
||||
2008
|
||||
Estimated
future net revenues discounted at 10%
|
$ | 5,311,400 | ||
Future
income tax expense
|
(1,992,900 | ) | ||
Standardized
measure of discounted future net cash flows
|
$ | 3,318,500 | ||
·
|
Mount
Emmons molybdenum property –
|
·
|
Gulf
Coast Oil and Gas Wells
|
·
|
Loss
on the valuation of derivatives of $630,900. The Enterra units
were sold prior to 2007 so no loss was recognized during
2007.
|
·
|
During
2006 the Company recorded a loss of $3,845,800 on the conversion of
Enterra units to shares of Enterra Energy Trust. During 2007
only those shares owned by a subsidiary company were converted to Enterra
Energy Trust shares resulting in a loss of
$117,600.
|
·
|
During
2006 the Company recorded a $10,815,600 gain on the sale of all of its
equity ownership in Pinnacle Gas Resources, Inc.
(“Pinnacle”).
|
·
|
During
2006 the Company paid Phelps Dodge Corporation, (“PD”) a $7,000,000 cash
litigation settlement fee relating to the return of the Mount Emmons
molybdenum property to the Company.
|
|
a.
|
Recognizes
and measures in its financial statements the identifiable assets acquired,
the liabilities assumed and any noncontrolling interest in the
acquiree.
|
|
b.
|
Recognizes
and measures the goodwill acquired in the business combination or a gain
from a bargain purchase.
|
|
c.
|
Determines
what information to disclose to enable users of the financial statements
to evaluate the nature and financial effects of the business
combination.
|
Payments
due by period
|
||||||||||||||||||||
Less
|
One
to
|
Three
to
|
More
than
|
|||||||||||||||||
than
one
|
Three
|
Five
|
Five
|
|||||||||||||||||
Total
|
Year
|
Years
|
Years
|
Years
|
||||||||||||||||
Short-term
debt obligations
|
$ | 16,812,500 | $ | 16,812,500 | $ | -- | $ | -- | $ | -- | ||||||||||
Long-term
debt obligations
|
1,875,000 | 875,000 | 600,000 | 400,000 | -- | |||||||||||||||
Executive
retirement
|
879,100 | 152,900 | 329,500 | -- | 396,700 | |||||||||||||||
Asset
retirement obligations
|
144,100 | -- | -- | -- | 144,100 | |||||||||||||||
Totals
|
$ | 19,710,700 | $ | 17,840,400 | $ | 929,500 | $ | 400,000 | $ | 540,800 | ||||||||||
U.S.
ENERGY CORP.
|
||||||||
BALANCE
SHEETS
|
||||||||
ASSETS
|
||||||||
December
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$ | 8,434,400 | $ | 72,292,200 | ||||
Marketable
securities
|
||||||||
Held
to maturity - treasuries
|
51,152,100 | -- | ||||||
Available
for sale securities
|
575,600 | 480,200 | ||||||
Accounts
receivable
|
||||||||
Trade
|
600,000 | 171,700 | ||||||
Reimbursable
project costs
|
441,500 | 782,100 | ||||||
Dissolution
of subsidiaries
|
-- | 197,600 | ||||||
Income
taxes
|
5,896,400 | 902,900 | ||||||
Restricted
investments
|
4,929,200 | 6,624,700 | ||||||
Assets
held for sale
|
-- | 1,112,600 | ||||||
Prepaid
expenses and other current assets
|
738,300 | 164,900 | ||||||
Total
current assets
|
72,767,500 | 82,728,900 | ||||||
INVESTMENT:
|
3,455,000 | -- | ||||||
PROPERTIES
AND EQUIPMENT:
|
||||||||
Oil
& gas properties under full cost method, net
|
7,906,300 | 2,910,200 | ||||||
Undeveloped
mining claims
|
23,949,800 | 21,859,200 | ||||||
Commercial
real estate, net
|
23,998,200 | -- | ||||||
Construction
in progress
|
-- | 11,770,800 | ||||||
Property,
plant and equipment, net
|
9,638,400 | 11,553,300 | ||||||
Net
properties and equipment
|
65,492,700 | 48,093,500 | ||||||
OTHER
ASSETS:
|
915,700 | 582,000 | ||||||
Total
assets
|
$ | 142,630,900 | $ | 131,404,400 | ||||
U.S.
ENERGY CORP.
|
||||||||
BALANCE
SHEETS
|
||||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
December
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable
|
$ | 897,700 | $ | 1,589,600 | ||||
Accrued
compensation
|
682,200 | 275,200 | ||||||
Short
term construction debt
|
16,812,500 | 5,489,000 | ||||||
Current
portion of long-term debt
|
875,000 | 71,900 | ||||||
Other
current liabilities
|
714,600 | 667,500 | ||||||
Total
current liabilities
|
19,982,000 | 8,093,200 | ||||||
LONG-TERM
DEBT, net of current portion
|
1,000,000 | 190,500 | ||||||
DEFERRED
TAX LIABILITY
|
8,945,300 | 6,928,800 | ||||||
ASSET
RETIREMENT OBLIGATIONS
|
144,100 | 133,400 | ||||||
OTHER
ACCRUED LIABILITIES
|
726,200 | 958,600 | ||||||
SHAREHOLDERS'
EQUITY:
|
||||||||
Common
stock, $.01 par value; unlimited shares
|
||||||||
authorized;
21,935,129 and 23,592,493
|
||||||||
shares
issued, respectively
|
219,400 | 235,900 | ||||||
Additional
paid-in capital
|
93,951,100 | 96,560,100 | ||||||
Accumulated
surplus
|
17,662,800 | 19,050,900 | ||||||
Unrealized
(loss) gain on marketable securities
|
-- | (256,500 | ) | |||||
Unallocated
ESOP contribution
|
-- | (490,500 | ) | |||||
Total
shareholders' equity
|
111,833,300 | 115,099,900 | ||||||
Total
liabilities and shareholders' equity
|
$ | 142,630,900 | $ | 131,404,400 | ||||
U.S.
ENERGY CORP.
|
||||||||||||
STATEMENTS
OF OPERATIONS
|
||||||||||||
For
the years ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
OPERATING
REVENUES:
|
||||||||||||
Remington
Village real estate
|
$ | 1,531,100 | $ | -- | $ | -- | ||||||
Other
real estate
|
102,300 | 934,500 | 170,200 | |||||||||
Oil
& gas sales
|
571,000 | -- | -- | |||||||||
Management
fees and other
|
82,600 | 239,600 | 710,000 | |||||||||
2,287,000 | 1,174,100 | 880,200 | ||||||||||
OPERATING
COSTS AND EXPENSES:
|
||||||||||||
Remington
Village real estate
|
839,100 | -- | -- | |||||||||
Other
real estate
|
326,100 | 379,900 | 271,900 | |||||||||
Oil
& gas
|
444,200 | -- | -- | |||||||||
Mineral
holding costs
|
1,106,100 | 1,092,700 | 2,752,700 | |||||||||
Water
treatment plant
|
1,461,800 | -- | -- | |||||||||
General
and administrative
|
7,630,600 | 14,240,400 | 12,523,200 | |||||||||
11,807,900 | 15,713,000 | 15,547,800 | ||||||||||
LOSS
BEFORE INVESTMENT AND
|
||||||||||||
PROPERTY
TRANSACTIONS
|
(9,520,900 | ) | (14,538,900 | ) | (14,667,600 | ) | ||||||
OTHER
INCOME & (EXPENSES):
|
||||||||||||
(Loss)
gain on sales of assets
|
(16,600 | ) | 2,338,900 | 2,971,000 | ||||||||
Loss
on sale of marketable securities
|
-- | (8,318,400 | ) | (927,600 | ) | |||||||
Gain
on foreign exchange
|
-- | 430,000 | -- | |||||||||
Gain
on sale of uranium assets
|
-- | 111,728,200 | -- | |||||||||
Loss
from dissolution of subsidiaries
|
-- | (117,600 | ) | -- | ||||||||
Loss
from valuation of derivatives
|
-- | -- | (630,900 | ) | ||||||||
Loss
from Enterra share exchange
|
-- | -- | (3,845,800 | ) | ||||||||
Gain
on sale of investment
|
-- | -- | 10,815,600 | |||||||||
Impairment
of marketable securities
|
(1,023,100 | ) | -- | -- | ||||||||
Settlement
of litigation
|
-- | -- | (7,000,000 | ) | ||||||||
Dividends
|
-- | 22,700 | 147,800 | |||||||||
Interest
income
|
1,426,000 | 2,799,700 | 695,300 | |||||||||
Interest
expense
|
(485,800 | ) | (59,600 | ) | (107,200 | ) | ||||||
(99,500 | ) | 108,823,900 | 2,118,200 | |||||||||
(LOSS)
INCOME BEFORE MINORITY
|
||||||||||||
INTEREST,
PROVISION FOR
|
||||||||||||
INCOME
TAXES AND
|
||||||||||||
DISCONTINUED
OPERATIONS
|
(9,620,400 | ) | 94,285,000 | (12,549,400 | ) |
U.S.
ENERGY CORP.
|
||||||||||||
STATEMENTS
OF OPERATIONS
|
||||||||||||
For
the years ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
MINORITY
INTEREST IN LOSS (INCOME)
|
||||||||||||
OF
CONSOLIDATED SUBSIDIARIES
|
-- | (3,551,400 | ) | 88,600 | ||||||||
(LOSS)
INCOME BEFORE PROVISION
|
||||||||||||
FOR
INCOME TAXES AND
|
||||||||||||
DISCONTINUED
OPERATIONS
|
(9,620,400 | ) | 90,733,600 | (12,460,800 | ) | |||||||
INCOME
TAXES:
|
||||||||||||
Current
benefit from (provision for)
|
4,645,100 | (17,589,200 | ) | 235,000 | ||||||||
Deferred
benefit from (provision for)
|
(1,319,300 | ) | (14,777,600 | ) | 15,096,600 | |||||||
3,325,800 | (32,366,800 | ) | 15,331,600 | |||||||||
(LOSS)
INCOME FROM CONTINUING
|
||||||||||||
OPERATIONS
|
(6,294,600 | ) | 58,366,800 | 2,870,800 | ||||||||
DISCONTINUED
OPERATIONS
|
||||||||||||
Loss
from discontinued operations
|
(501,100 | ) | (2,003,600 | ) | (1,818,600 | ) | ||||||
Gain
on sale of discontinued
|
||||||||||||
operations
(net of taxes)
|
5,407,600 | -- | -- | |||||||||
4,906,500 | (2,003,600 | ) | (1,818,600 | ) | ||||||||
NET
(LOSS) INCOME
|
$ | (1,388,100 | ) | $ | 56,363,200 | $ | 1,052,200 | |||||
PER
SHARE DATA
|
||||||||||||
Basic
(loss) earnings
|
||||||||||||
from
continuing operations
|
$ | (0.27 | ) | $ | 2.85 | $ | 0.16 | |||||
Basic
earnings (loss)
|
||||||||||||
from
discontinued operations
|
0.21 | (0.10 | ) | (0.10 | ) | |||||||
Basic
(loss) earnings per share
|
$ | (0.06 | ) | $ | 2.75 | $ | 0.06 | |||||
Diluted
(loss) earnings
|
||||||||||||
from
continuing operations
|
$ | (0.27 | ) | $ | 2.63 | $ | 0.14 | |||||
Diluted
(loss) earnings
|
||||||||||||
from
discontinued operations
|
0.21 | (0.09 | ) | (0.09 | ) | |||||||
Diluted
(loss) earnings per share
|
$ | (0.06 | ) | $ | 2.54 | $ | 0.05 | |||||
BASIC
WEIGHTED AVERAGE
|
||||||||||||
SHARES
OUTSTANDING
|
23,274,978 | 20,469,846 | 18,461,885 | |||||||||
DILUTED
WEIGHTED AVERAGE
|
||||||||||||
SHARES
OUTSTANDING
|
23,274,978 | 22,189,828 | 21,131,786 | |||||||||
STATEMENT
OF SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||||||
Unrealized
|
||||||||||||||||||||||||||||||||||||
Additional
|
Gain
(Loss) on
|
Unallocated
|
Total
|
|||||||||||||||||||||||||||||||||
Common
Stock
|
Paid-In
|
Accumulated
|
Marketable
|
Treasury
Stock
|
ESOP
|
Shareholders'
|
||||||||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Securities
|
Shares
|
Amount
|
Contribution
|
Equity
|
||||||||||||||||||||||||||||
Balance
December 31, 2005
|
18,825,134 | $ | 188,200 | $ | 69,474,600 | $ | (40,154,100 | ) | $ | (98,100 | ) | 999,174 | $ | (2,892,900 | ) | $ | (490,500 | ) | $ | 26,027,200 | ||||||||||||||||
Net
income
|
-- | -- | -- | 1,052,200 | -- | -- | -- | -- | 1,052,200 | |||||||||||||||||||||||||||
Unrealized
gain on
|
||||||||||||||||||||||||||||||||||||
marketable
securities
|
-- | -- | -- | 404,100 | -- | -- | -- | 404,100 | ||||||||||||||||||||||||||||
Comprehensive
income
|
1,456,300 | |||||||||||||||||||||||||||||||||||
Funding
of ESOP
|
70,756 | 700 | 351,600 | -- | -- | -- | -- | -- | 352,300 | |||||||||||||||||||||||||||
Release
of forfeitable stock
|
145,200 | 1,500 | 850,900 | -- | -- | -- | -- | -- | 852,400 | |||||||||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||||||||||
to
outside directors
|
3,140 | -- | 18,000 | -- | -- | -- | -- | -- | 18,000 | |||||||||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||||||||||
from
employee stock options
|
220,022 | 2,200 | 195,900 | -- | -- | -- | -- | -- | 198,100 | |||||||||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||||||||||
from
stock warrants
|
226,015 | 2,300 | 819,900 | -- | -- | -- | -- | -- | 822,200 | |||||||||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||||||||||
in
stock compensation plan
|
57,500 | 600 | 290,200 | -- | -- | -- | -- | -- | 290,800 | |||||||||||||||||||||||||||
Sale
of Treasury Stock to
|
||||||||||||||||||||||||||||||||||||
Enterra
Energy Trust
|
-- | -- | -- | -- | -- | (506,329 | ) | 2,000,000 | -- | 2,000,000 | ||||||||||||||||||||||||||
Treasury
stock from payment
|
||||||||||||||||||||||||||||||||||||
on
balance of note receivable
|
-- | -- | -- | -- | -- | 5,000 | (30,600 | ) | -- | (30,600 | ) | |||||||||||||||||||||||||
Vesting
of stock options
|
||||||||||||||||||||||||||||||||||||
issed
to employees
|
-- | -- | 273,600 | -- | -- | -- | -- | -- | 273,600 | |||||||||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||||||||||
warrants
for services
|
-- | -- | 743,200 | -- | -- | -- | -- | -- | 743,200 | |||||||||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||||||||||
for
services
|
111,824 | 1,100 | 635,300 | -- | -- | -- | -- | -- | 636,400 | |||||||||||||||||||||||||||
Issuance
of subsidiary stock
|
-- | -- | 3,828,000 | -- | -- | -- | -- | -- | 3,828,000 | |||||||||||||||||||||||||||
Balance
December 31, 2006(1)
|
19,659,591 | $ | 196,600 | $ | 77,481,200 | $ | (39,101,900 | ) | $ | 306,000 | 497,845 | $ | (923,500 | ) | $ | (490,500 | ) | $ | 37,467,900 | |||||||||||||||||
(1)Total
Shareholders' Equity at December 31, 2006 does not include 297,540 shares
currently issued but forfeitable if certain conditions are not met by the
recipients. "Basic and Diluted Weighted Average Shares
Outstanding"
|
||||||||||||||||||||||||||||||||||||
also
includes 322,424 shares of common stock held by majority-owned
subsidiaries, which, in consolidation, are treated as treasury
shares.
|
U.S.
ENERGY CORP. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||||||||||
STATEMENT
OF SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||||||
Unrealized
|
||||||||||||||||||||||||||||||||||||
Additional
|
Gain
(Loss) on
|
Unallocated
|
Total
|
|||||||||||||||||||||||||||||||||
Common
Stock
|
Paid-In
|
Retained
|
Marketable
|
Treasury
Stock
|
ESOP
|
Shareholders'
|
||||||||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Earnings
|
Securities
|
Shares
|
Amount
|
Contribution
|
Equity
|
||||||||||||||||||||||||||||
Balance
December 31, 2006
|
19,659,591 | $ | 196,600 | $ | 77,481,200 | $ | (39,101,900 | ) | $ | 306,000 | 497,845 | $ | (923,500 | ) | $ | (490,500 | ) | $ | 37,467,900 | |||||||||||||||||
Net
income
|
-- | -- | -- | 56,363,200 | -- | -- | -- | -- | 56,363,200 | |||||||||||||||||||||||||||
Unrealized
loss on
|
||||||||||||||||||||||||||||||||||||
marketable
securities
|
-- | -- | -- | (726,000 | ) | -- | -- | -- | (726,000 | ) | ||||||||||||||||||||||||||
Unrealized
tax effect on
|
||||||||||||||||||||||||||||||||||||
on
the unrealized loss
|
-- | -- | -- | 163,500 | -- | -- | -- | 163,500 | ||||||||||||||||||||||||||||
Comprehensive
income
|
55,800,700 | |||||||||||||||||||||||||||||||||||
Income
tax benefit from
|
||||||||||||||||||||||||||||||||||||
pre
FAS 123R stock options
|
-- | -- | 1,242,100 | -- | -- | -- | -- | -- | 1,242,100 | |||||||||||||||||||||||||||
Change
in basis of
|
||||||||||||||||||||||||||||||||||||
minority
interests
|
-- | -- | -- | 3,897,900 | -- | -- | -- | -- | 3,897,900 | |||||||||||||||||||||||||||
Funding
of ESOP
|
84,995 | 900 | 360,400 | -- | -- | -- | -- | -- | 361,300 | |||||||||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||||||||||
to
outside directors
|
3,812 | -- | 18,000 | -- | -- | -- | -- | -- | 18,000 | |||||||||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||||||||||
in
stock compensation plan
|
62,500 | 600 | 317,900 | -- | -- | -- | -- | -- | 318,500 | |||||||||||||||||||||||||||
Vesting
of stock options
|
||||||||||||||||||||||||||||||||||||
issued
to employees
|
-- | -- | 607,400 | -- | -- | -- | -- | -- | 607,400 | |||||||||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||||||||||
from
employee stock options
|
1,109,894 | 11,100 | 1,959,400 | -- | -- | -- | -- | -- | 1,970,500 | |||||||||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||||||||||
from
stock warrants
|
359,598 | 3,600 | 1,242,900 | -- | -- | -- | -- | -- | 1,246,500 | |||||||||||||||||||||||||||
Payment
of dividend
|
-- | -- | -- | (2,108,300 | ) | -- | -- | -- | -- | (2,108,300 | ) | |||||||||||||||||||||||||
Adjustment
to common
|
||||||||||||||||||||||||||||||||||||
stock
warrants
|
-- | -- | 123,700 | -- | -- | -- | -- | -- | 123,700 | |||||||||||||||||||||||||||
Release
of forfeitable stock
|
292,740 | 2,900 | 1,765,900 | -- | -- | -- | -- | -- | 1,768,800 | |||||||||||||||||||||||||||
Purchases
of treasury stock
|
-- | -- | (378,000 | ) | -- | -- | 228,000 | (1,047,300 | ) | -- | (1,425,300 | ) | ||||||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||||||||||
for
the Crested merger
|
2,876,252 | 28,800 | 13,374,500 | -- | -- | 80,000 | (40,800 | ) | -- | 13,362,500 | ||||||||||||||||||||||||||
Cancellation
of common stock
|
(856,889 | ) | (8,600 | ) | (2,003,100 | ) | -- | -- | (805,845 | ) | 2,011,600 | -- | (100 | ) | ||||||||||||||||||||||
Changes
in minority interest
|
-- | -- | 447,800 | -- | -- | -- | -- | -- | 447,800 | |||||||||||||||||||||||||||
Balance
December 31, 2007
|
23,592,493 | $ | 235,900 | $ | 96,560,100 | $ | 19,050,900 | $ | (256,500 | ) | -- | $ | -- | $ | (490,500 | ) | $ | 115,099,900 | ||||||||||||||||||
U.S.
ENERGY CORP. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||
STATEMENT
OF SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||
(continued)
|
||||||||||||||||||||||||||||
Unrealized
|
||||||||||||||||||||||||||||
Additional
|
Gain
(Loss) on
|
Unallocated
|
Total
|
|||||||||||||||||||||||||
Common
Stock
|
Paid-In
|
Retained
|
Marketable
|
ESOP
|
Shareholders'
|
|||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Earnings
|
Securities
|
Contribution
|
Equity
|
||||||||||||||||||||||
Balance
December 31, 2007
|
23,592,493 | $ | 235,900 | $ | 96,560,100 | $ | 19,050,900 | $ | (256,500 | ) | $ | (490,500 | ) | $ | 115,099,900 | |||||||||||||
Net
loss
|
-- | -- | -- | (1,388,100 | ) | -- | -- | (1,388,100 | ) | |||||||||||||||||||
Recognized
impairment on
|
||||||||||||||||||||||||||||
marketable
securities
|
-- | -- | -- | -- | 256,500 | -- | 256,500 | |||||||||||||||||||||
Unrealized
tax effect on
|
||||||||||||||||||||||||||||
on
the unrealized loss
|
-- | -- | -- | -- | -- | -- | -- | |||||||||||||||||||||
Comprehensive
(loss)
|
(1,131,600 | ) | ||||||||||||||||||||||||||
Funding
of ESOP
|
126,878 | 1,300 | 206,800 | -- | -- | -- | 208,100 | |||||||||||||||||||||
Vesting
of stock warrants
|
||||||||||||||||||||||||||||
to
outside contractor
|
-- | -- | 29,500 | -- | -- | -- | 29,500 | |||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||
2001
stock compensation plan
|
85,000 | 900 | 283,300 | -- | -- | -- | 284,200 | |||||||||||||||||||||
Vesting
of stock options
|
||||||||||||||||||||||||||||
issued
to employees
|
-- | -- | 1,151,000 | -- | -- | -- | 1,151,000 | |||||||||||||||||||||
Vesting
of stock options
|
||||||||||||||||||||||||||||
issued
to outside directors
|
-- | -- | 16,800 | -- | -- | -- | 16,800 | |||||||||||||||||||||
Cancellation
of common stock
|
||||||||||||||||||||||||||||
from
the ESOP
|
(155,811 | ) | (1,600 | ) | (488,900 | ) | -- | -- | 490,500 | -- | ||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||||||
from
stock warrants
|
446,698 | 4,500 | 1,523,100 | -- | -- | -- | 1,527,600 | |||||||||||||||||||||
Deferred
tax on FAS 123R
|
||||||||||||||||||||||||||||
compensation
|
-- | -- | 201,900 | -- | -- | -- | 201,900 | |||||||||||||||||||||
Common
stock buy back program
|
(2,160,129 | ) | (21,600 | ) | (5,532,500 | ) | -- | -- | -- | (5,554,100 | ) | |||||||||||||||||
Balance
December 31, 2008
|
21,935,129 | $ | 219,400 | $ | 93,951,100 | $ | 17,662,800 | $ | - | $ | -- | $ | 111,833,300 | |||||||||||||||
U.S.
ENERGY CORP.
|
||||||||||||
STATEMENTS
OF CASH FLOWS
|
||||||||||||
For
the years ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
(loss) income
|
$ | (1,388,100 | ) | $ | 56,363,200 | $ | 1,052,200 | |||||
Gain
on the sale of SGMI stock
|
(5,407,600 | ) | -- | -- | ||||||||
Loss
from discontinued operations
|
501,100 | 2,003,600 | 1,818,600 | |||||||||
(Loss)
income from continuing operations
|
(6,294,600 | ) | 58,366,800 | 2,870,800 | ||||||||
Reconcile
net (loss) income to net cash used in operations
|
||||||||||||
Minority
interest in the loss of
|
||||||||||||
consolidated
subsidiaries
|
-- | 3,551,400 | (88,600 | ) | ||||||||
Depreciation
|
1,425,800 | 437,500 | 453,500 | |||||||||
Accretion
of discount on treasury investments
|
(1,255,300 | ) | -- | -- | ||||||||
Impairment
of marketable securities
|
1,023,100 | -- | -- | |||||||||
Interest
earned on restricted investments
|
(88,100 | ) | -- | -- | ||||||||
Accretion
of asset retirement obligations
|
-- | 8,200 | 766,500 | |||||||||
Recognition
of asset retirement obligations
|
-- | -- | (105,200 | ) | ||||||||
Income
tax receivable
|
(3,808,600 | ) | (902,900 | ) | -- | |||||||
Deferred
income taxes
|
1,319,200 | 14,777,600 | (15,096,600 | ) | ||||||||
Gain
on sale of Pinnacle Resources
|
-- | -- | (10,815,600 | ) | ||||||||
Gain
on sale of assets to Uranium One
|
-- | (111,728,200 | ) | -- | ||||||||
Loss
(gain) on sale of assets
|
16,800 | (2,356,200 | ) | (3,043,500 | ) | |||||||
Gain
on foreign exchange
|
-- | (430,000 | ) | -- | ||||||||
Loss
on sales of marketable securities
|
-- | 8,318,400 | 1,004,100 | |||||||||
Loss
on valuation of Enterra units
|
-- | -- | 3,845,800 | |||||||||
Loss
on valuation of derivatives
|
-- | -- | 630,900 | |||||||||
Proceeds
from the sale of trading securities
|
-- | -- | 8,304,300 | |||||||||
Noncash
compensation
|
2,535,700 | 1,283,700 | 1,037,700 | |||||||||
Noncash
services
|
46,300 | 141,700 | 1,525,800 | |||||||||
Net
changes in assets and liabilities:
|
||||||||||||
Accounts
receivable
|
(400,200 | ) | (763,300 | ) | (78,400 | ) | ||||||
Other
assets
|
-- | (246,000 | ) | (153,900 | ) | |||||||
Prepaid
drilling costs
|
(9,000 | ) | -- | -- | ||||||||
Accounts
payable
|
(647,500 | ) | 680,400 | 438,400 | ||||||||
Accrued
compensation expense
|
(283,500 | ) | (958,000 | ) | 1,013,100 | |||||||
Refundable
deposits
|
-- | -- | 800,000 | |||||||||
Reclamation
and other liabilities
|
(116,100 | ) | 377,500 | (56,500 | ) | |||||||
NET
CASH USED IN OPERATING ACTIVITIES
|
(6,536,000 | ) | (29,441,400 | ) | (6,747,400 | ) | ||||||
U.S.
ENERGY CORP.
|
||||||||||||
STATEMENTS
OF CASH FLOWS
|
||||||||||||
For
the years ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Net
investment in treasury investments
|
$ | (49,896,800 | ) | $ | -- | $ | -- | |||||
Acquisition
& development of real estate
|
(11,597,100 | ) | (7,516,600 | ) | -- | |||||||
Acquisition
of oil & gas properties
|
(5,353,500 | ) | (2,910,200 | ) | -- | |||||||
Acquisition
& development
|
||||||||||||
of
unproved mining claims
|
(2,905,400 | ) | (484,900 | ) | (816,100 | ) | ||||||
Acquisition
of property and equipment
|
(293,900 | ) | (6,429,000 | ) | (618,200 | ) | ||||||
Investment
in Standard Steam
|
(3,455,000 | ) | -- | -- | ||||||||
Proceeds
from sale of property and equipment
|
1,102,800 | 3,978,000 | 2,410,600 | |||||||||
Proceeds
from sale of marketable securities
|
-- | 92,250,700 | 394,100 | |||||||||
Proceeds
from sale of uranium assets
|
-- | 14,022,700 | -- | |||||||||
Proceeds
from sale of investments
|
-- | -- | 13,800,000 | |||||||||
Investment
in marketable securities
|
-- | -- | (560,500 | ) | ||||||||
Release
of restricted investments
|
1,841,800 | -- | -- | |||||||||
Net
change in restricted investments
|
-- | (7,000,200 | ) | (94,100 | ) | |||||||
Net
change in notes receivable
|
-- | 560,500 | (19,800 | ) | ||||||||
Net
change in investments in affiliates
|
-- | 349,400 | (26,000 | ) | ||||||||
NET
CASH (USED IN) PROVIDED
|
||||||||||||
BY
INVESTING ACTIVITIES
|
(70,557,100 | ) | 86,820,400 | 14,470,000 | ||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Issuance
of common stock
|
1,527,600 | 3,217,000 | 1,020,300 | |||||||||
Issuance
of subsidiary stock
|
-- | 339,600 | -- | |||||||||
Payment
of cash dividend
|
-- | (2,108,300 | ) | -- | ||||||||
Proceeds
from short term construction debt
|
11,423,500 | -- | -- | |||||||||
Deferred
taxes from stock options
|
-- | 1,242,100 | -- | |||||||||
Proceeds
from long term debt
|
1,875,000 | 164,100 | 297,300 | |||||||||
Repayments
of debt
|
(362,400 | ) | (1,133,800 | ) | (419,900 | ) | ||||||
Stock
buyback program
|
(5,554,100 | ) | (1,466,200 | ) | -- | |||||||
NET
CASH PROVIDED BY
|
||||||||||||
FINANCING
ACTIVITIES
|
8,909,600 | 254,500 | 897,700 | |||||||||
U.S.
ENERGY CORP.
|
||||||||||||
STATEMENTS
OF CASH FLOWS
|
||||||||||||
For
the years ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Net
cash (used in) operating
|
||||||||||||
activities
of discontinued operations
|
(76,500 | ) | (2,259,800 | ) | (1,384,600 | ) | ||||||
Net
cash provided by (used in) investing
|
||||||||||||
activities
of discontinued operations
|
4,402,200 | (57,400 | ) | (636,800 | ) | |||||||
Net
cash (used in) financing
|
||||||||||||
activities
of discontinued operations
|
-- | 2,400 | 3,375,900 | |||||||||
NET
DECREASE IN
|
||||||||||||
CASH
AND CASH EQUIVALENTS
|
(63,857,800 | ) | 55,318,700 | 9,974,800 | ||||||||
CASH
AND CASH EQUIVALENTS
|
||||||||||||
AT
BEGINNING OF PERIOD
|
72,292,200 | 16,973,500 | 6,998,700 | |||||||||
CASH
AND CASH EQUIVALENTS
|
||||||||||||
AT
END OF PERIOD
|
$ | 8,434,400 | $ | 72,292,200 | $ | 16,973,500 | ||||||
SUPPLEMENTAL
DISCLOSURES:
|
||||||||||||
Income
tax (received) paid
|
$ | (944,900 | ) | $ | 17,250,000 | $ | -- | |||||
Interest
paid
|
$ | 69,000 | $ | 59,600 | $ | 106,700 | ||||||
NON-CASH
INVESTING AND FINANCING ACTIVITIES:
|
||||||||||||
Development
of assets through issuance of debt
|
$ | 10,944,800 | $ | -- | $ | -- | ||||||
Acquisition
of assets through issuance of debt
|
$ | -- | $ | 5,489,000 | $ | 355,800 | ||||||
Issuance
of subsidiary stock to acquire
|
||||||||||||
mining
claims
|
$ | -- | $ | 33,700 | $ | -- | ||||||
Receipt
of marketable securities
|
||||||||||||
from
the sale of assets
|
$ | -- | $ | 99,400,600 | $ | -- | ||||||
Value
of common stock issued in
|
||||||||||||
merger
of Crested Corp.
|
$ | -- | $ | 33,700 | $ | -- | ||||||
Cancellation
of treasury stock
|
$ | -- | $ | 1,970,900 | $ | -- | ||||||
Conversion
of Enterra shares
|
||||||||||||
to
tradable units
|
$ | -- | $ | -- | $ | 13,880,100 | ||||||
Issuance
of stock warrants in
|
||||||||||||
conjunction
with agreements
|
$ | -- | $ | -- | $ | 727,300 | ||||||
Satisfaction
of receivable - employee
|
||||||||||||
with
stock in company
|
$ | -- | $ | -- | $ | 30,600 | ||||||
Unrealized
loss/gain
|
$ | -- | $ | 562,500 | $ | 557,000 | ||||||
Machinery
and equipment
|
||
Office
Equipment
|
3
to 5 years
|
|
Planes
|
10
years
|
|
Field
Tools and Hand Equipment
|
5
to 7 years
|
|
Vehicles
and Trucks
|
3
to 7 years
|
|
Heavy
Equipment
|
7
to 10 years
|
|
Buildings
and improvements
|
||
Service
Buildings
|
20
years
|
|
Corporate
Headquarter Building
|
45
years
|
2008
|
2007
|
|||||||
Oil
& Gas properties
|
||||||||
Unproved
|
$ | 2,967,600 | $ | 2,910,200 | ||||
Proved
|
5,320,700 | -- | ||||||
Total
|
8,288,300 | 2,910,200 | ||||||
Less
accumulated depreciation, depletion & amortization
|
(382,000 | ) | -- | |||||
Total
|
$ | 7,906,300 | $ | 2,910,200 | ||||
Mining
properties
|
$ | 23,949,800 | $ | 21,859,200 | ||||
Commercial
real estate
|
||||||||
Buildings
|
$ | 23,215,500 | $ | -- | ||||
Land
|
1,251,700 | 1,251,700 | ||||||
Construction
in progress
|
-- | 11,770,800 | ||||||
Less
accumulated depreciation, depletion & amortization
|
(469,000 | ) | -- | |||||
Total
|
$ | 23,998,200 | $ | 13,022,500 | ||||
Property,
plant and equipment
|
||||||||
Buildings
|
$ | 4,756,100 | $ | 5,182,400 | ||||
Land
|
1,189,000 | 1,211,700 | ||||||
Other
plant and equipment
|
8,453,400 | 8,599,200 | ||||||
Less
accumulated depreciation, depletion & amortization
|
(4,760,100 | ) | (4,691,700 | ) | ||||
Total
|
$ | 9,638,400 | $ | 10,301,600 | ||||
Total
Property plant & equipment, net
|
$ | 65,492,700 | $ | 48,093,500 | ||||
For
the years ending December 31,
|
||||||||
2008
|
2007
|
|||||||
Beginning
asset retirement obligation
|
$ | 133,400 | $ | 124,400 | ||||
Accretion
of estimated ARO
|
9,400 | 9,000 | ||||||
Liabilities
incurred
|
24,600 | -- | ||||||
Liabilities
settled
|
(23,300 | ) | -- | |||||
Ending
asset retirement obligation
|
$ | 144,100 | $ | 133,400 | ||||
Year
Ended
|
||||||||||||
December
31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Risk-free
interest rate
|
3.23 | % | 4.82 | % | 4.53 | % | ||||||
Expected
lives (years)
|
6.00 | 10.00 | 4.80 | |||||||||
Expected
volatility
|
56.51 | % | 48.80 | % | 71.02 | % | ||||||
Expected
dividend yield
|
-- | -- | -- |
|
a.
|
Recognizes
and measures in its financial statements the identifiable assets acquired,
the liabilities assumed and any noncontrolling interest in the
acquiree.
|
|
b.
|
Recognizes
and measures the goodwill acquired in the business combination or a gain
from a bargain purchase.
|
|
c.
|
Determines
what information to disclose to enable users of the financial statements
to evaluate the nature and financial effects of the business
combination.
|
2008
|
||||||||||||
Held
to maturity
|
||||||||||||
Amortized
|
Unrealized
|
|||||||||||
Cost
|
Market
Value
|
(Loss)/Gain
|
||||||||||
Treasuries
|
$ | 51,152,100 | $ | 51,152,100 | $ | -- | ||||||
Available-for-sale
|
||||||||||||
Unrealized
|
||||||||||||
Cost
|
Market
Value
|
(Loss)/Gain
|
||||||||||
Kobex
shares
|
$ | 67,800 | $ | 67,800 | $ | -- | ||||||
Sutter
Gold shares and warrants
|
507,800 | 507,800 | -- | |||||||||
$ | 575,600 | $ | 575,600 | $ | -- | |||||||
2007
|
||||||||||||
Available-for-sale
|
||||||||||||
Unrealized
|
||||||||||||
Cost
|
Market
Value
|
(Loss)/Gain
|
||||||||||
Kobex
shares
|
$ | 703,600 | $ | 235,500 | $ | (468,100 | ) | |||||
Premier
shares
|
197,600 | 244,700 | 47,100 | |||||||||
$ | 901,200 | $ | 480,200 | $ | (421,000 | ) | ||||||
Number
of
|
Impairment
at
|
|||||||
Shares/Warrants
|
December
31, 2008
|
|||||||
Kobex
Shares
|
267,932 | $ | 635,800 | |||||
Sutter
Gold Shares
|
8,095,816 | 321,100 | ||||||
Sutter
Gold Warrants
|
2,272,728 | 66,200 | ||||||
$ | 1,023,100 | |||||||
1.
|
At
TCM’s election, within 36 months of incurring a minimum of $15 million in
expenditures on or related to Mount Emmons (including the option payments
to the Company), TCM may acquire an undivided working interest of 15% in
the property and the business of the
project.
|
$ | 500,000 |
Option
Payment
|
Paid
at Closing*
|
|
$ | 2,000,000 |
Expenditures
|
December
31, 2008*
|
|
$ | 1,000,000 |
Option
Payment
|
January
1, 2009**
|
|
$ | 4,000,000 |
Expenditures
|
December
31, 2009
|
|
$ | 1,000,000 |
Option
Payment
|
January
1, 2010
|
|
$ | 4,000,000 |
Expenditures
|
December
31, 2010
|
|
$ | 1,000,000 |
Option
Payment
|
January
1, 2011
|
|
$ | 1,500,000 |
Expenditures
|
June
30, 2011
|
|
$ | 15,000,000 |
2.
|
If,
by July 31, 2018, TCM has incurred a total of at least $43.5 million of
expenditures (including amounts during the first stage) and paid the
Company the $6.5 million of option payments (for a total of $50 million),
TCM may elect to acquire an additional 35% (for a total of 50%)
concurrently or after it exercises its option to acquire a 15% working
interest. None of the interests acquired by TCM will be subject
to any overriding royalty to the
Company.
|
·
|
$20,000,000
cash when commercial production occurs at the uranium mill sold to Uranium
One which is defined as the point that the mill has been operating at 60%
or more of its design capacity of 750 short tons per day for 60
consecutive days.
|
·
|
$7,500,000
cash on the first delivery (after commercial production has occurred) of
mineralized material from any of the claims sold to Uranium One on April
30, 2007 (excluding existing ore stockpiles on the
properties).
|
·
|
From
and after the initiation of commercial production at the uranium mill, a
production payment royalty (up to but not more than $12,500,000) equal to
five percent of (i) the gross value of uranium and vanadium products
produced at and sold from the mill; or (ii) mill fees received by Uranium
One from third parties for custom milling or tolling arrangements, as
applicable. If production is sold to a Uranium One affiliate,
partner, or joint venturer, gross value shall be determined by reference
to mining industry publications or
data.
|
Year
Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Unproved
oil and gas properties
|
$ | 2,967,600 | $ | 2,910,200 | $ | -- | ||||||
Proved
oil and gas properties
|
5,320,700 | -- | -- | |||||||||
Total
capitalized costs
|
$ | 8,288,300 | $ | 2,910,200 | $ | -- | ||||||
Accumulated
depreciation, depletion and amortization (DD&A)
|
(382,000 | ) | -- | -- | ||||||||
Net
capitalized costs
|
$ | 7,906,300 | $ | 2,910,200 | $ | -- | ||||||
2007
|
$ | 1,897,800 | ||
2008
|
1,069,800 | |||
$ | 2,967,600 | |||
Year
Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Property
acquisition costs:
|
||||||||||||
Proved
|
$ | -- | $ | -- | $ | -- | ||||||
Unproved
|
1,184,300 | 2,910,200 | -- | |||||||||
Exploration
costs
|
4,193,800 | -- | -- | |||||||||
Development
costs
|
-- | -- | -- | |||||||||
Total
costs incurred
|
$ | 5,378,100 | $ | 2,910,200 | $ | -- | ||||||
Year
Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Oil
and natural gas revenues
|
$ | 571,000 | $ | -- | $ | -- | ||||||
Less:
|
||||||||||||
Oil
and natural gas operating costs
|
62,200 | -- | -- | |||||||||
Depreciation
and amortization
|
382,000 | -- | -- | |||||||||
Accretion
expense
|
-- | -- | -- | |||||||||
Income
tax expense
|
-- | -- | -- | |||||||||
444,200 | -- | -- | ||||||||||
Results
of operations from oil and natural gas
|
$ | 126,800 | $ | -- | $ | -- | ||||||
December
31, 2008
|
Oil
(BBLS)
|
Gas
(MCF)
|
||||||
Beginning
of year
|
-- | -- | ||||||
Revisions
of previous quantity estimates
|
-- | -- | ||||||
Extensions,
discoveries and improved recoveries
|
32,128 | 1,073,635 | ||||||
Sales
of reserves in place
|
-- | -- | ||||||
Production
|
(2,330 | ) | (73,635 | ) | ||||
End
of Year
|
29,798 | 1,000,000 | ||||||
Proved
developed reserves at end of year
|
29,798 | 1,000,000 | ||||||
Year
Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Future
cash inflows
|
$ | 7,112,100 | $ | -- | $ | -- | ||||||
Future
costs:
|
||||||||||||
Production
|
(1,154,200 | ) | -- | -- | ||||||||
Development
|
(63,800 | ) | -- | -- | ||||||||
Future
income tax expense
|
(1,992,900 | ) | -- | -- | ||||||||
Future
net cash flows
|
3,901,200 | -- | -- | |||||||||
10%
discount factor
|
(582,700 | ) | ||||||||||
Standardized
measure of discounted fuure net cash flows
|
$ | 3,318,500 | $ | -- | $ | -- | ||||||
Year
Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Balance
at beginning of period
|
$ | -- | $ | -- | $ | -- | ||||||
Sales
of oil and gas, net of production costs
|
(508,800 | ) | -- | -- | ||||||||
Net
change in prices and production costs
|
-- | -- | -- | |||||||||
Net
change in future development costs
|
-- | -- | -- | |||||||||
Extensions
and discoveries
|
5,820,200 | -- | -- | |||||||||
Revisions
of previous quantity estimates
|
-- | -- | -- | |||||||||
Previously
estimated development costs incurred
|
-- | -- | -- | |||||||||
Net
change in income taxes
|
(1,992,900 | ) | -- | -- | ||||||||
Accretion
of discount
|
-- | -- | -- | |||||||||
Other
|
-- | -- | -- | |||||||||
Balance
at end of period
|
$ | 3,318,500 | $ | -- | $ | -- | ||||||
Other
liabilities
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Retainage
on construction in progress
|
$ | 487,700 | $ | 517,300 | ||||
Employee
health insurance self funding
|
23,100 | 48,200 | ||||||
Deferred
rent
|
29,400 | 29,500 | ||||||
Security
deposits
|
102,800 | 2,800 | ||||||
Accrued
expenses
|
71,600 | 2,700 | ||||||
Mineral
property lease
|
-- | 67,000 | ||||||
$ | 714,600 | $ | 667,500 | |||||
Other
long term liabilities:
|
||||||||
Accrued
retirement costs
|
$ | 726,200 | $ | 774,100 | ||||
Accrued
expenses
|
-- | 184,500 | ||||||
$ | 726,200 | $ | 958,600 | |||||
Debt
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Short
term Debt
|
||||||||
Construction
note - collateralized by
|
||||||||
property,
interest at 2.71% and 6.88%
|
$ | 16,812,500 | $ | 5,489,000 | ||||
Long
term Debt
|
||||||||
Real
estate note - collateralized by
|
||||||||
property,
interest at 6%
|
$ | 1,875,000 | $ | -- | ||||
Installment
notes - collateralized by
|
||||||||
equipment;
interest at 5.25% to 9.00%
|
||||||||
maturing
in 2008-2011
|
-- | 262,400 | ||||||
Less
current portion
|
(875,000 | ) | (71,900 | ) | ||||
Totals
|
$ | 1,000,000 | $ | 190,500 | ||||
Year
Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Book
income before income taxes
|
$ | (4,714,000 | ) | $ | 88,730,000 | $ | (14,279,400 | ) | ||||
Equity
income from non consolidated tax subsidiary
|
-- | 3,551,400 | (88,600 | ) | ||||||||
Add
back losses from non consolidated tax subsidiaries
|
-- | 2,009,700 | 1,962,900 | |||||||||
Prior
year true-up and rate change
|
(171,400 | ) | (265,100 | ) | (3,470,000 | ) | ||||||
Increase
(decrease) in valuation allowances
|
-- | -- | (17,201,700 | ) | ||||||||
Crested
prior year NOL and AMT credit
|
-- | -- | (12,353,300 | ) | ||||||||
Reverse
income from discontinued operations
|
(4,906,500 | ) | -- | - | ||||||||
Tax
impact of change in asset classification
|
(549,300 | ) | -- | - | ||||||||
Permanent
differences
|
1,105,800 | (2,549,300 | ) | 1,625,600 | ||||||||
Taxable
income before temporary differences
|
$ | (9,235,400 | ) | $ | 91,476,700 | $ | (43,804,500 | ) | ||||
Expected
federal income tax expense (benefit) 35%
|
$ | (3,232,400 | ) | $ | 32,016,800 | $ | (15,331,600 | ) | ||||
Federal
deferred income tax expense (benefit)
|
$ | 1,319,200 | $ | 14,777,600 | $ | (15,096,600 | ) | |||||
Federal
current expense (benefit)
|
(4,551,600 | ) | 17,239,200 | (235,000 | ) | |||||||
Total
federal income tax expense (benefit)
|
$ | (3,232,400 | ) | $ | 32,016,800 | $ | (15,331,600 | ) | ||||
Current
state income tax expense net of
|
||||||||||||
federal
tax benefit
|
(93,400 | ) | 350,000 | -- | ||||||||
Total
provision (benefit)
|
$ | (3,325,800 | ) | $ | 32,366,800 | $ | (15,331,600 | ) | ||||
December
31, 2008
|
December
31, 2007
|
|||||||
Current
deferred tax assets:
|
||||||||
Tax
basis in excess of book
|
$ | 550,300 | $ | -- | ||||
Non-deductible
reserves and other
|
43,200 | 59,700 | ||||||
Total
net current deferred tax assets/(liabilities)
|
$ | 593,500 | $ | 59,700 | ||||
Non-current
deferred tax assets:
|
||||||||
Deferred
compensation
|
$ | 650,800 | $ | 436,300 | ||||
Accrued
reclamation
|
50,400 | 38,500 | ||||||
Tax
basis in excess of book
|
-- | 200,400 | ||||||
Total
noncurrent deferred tax assets
|
701,200 | 675,200 | ||||||
Non-current
deferred tax liabilities:
|
||||||||
Book
basis in excess of tax basis
|
(7,884,300 | ) | (7,376,900 | ) | ||||
Book
basis in excess of tax basis - oil and gas
|
(1,750,300 | ) | (227,100 | ) | ||||
Accrued
reclamation
|
(11,900 | ) | -- | |||||
Total
deferred tax liabilities
|
(9,646,500 | ) | (7,604,000 | ) | ||||
Total
net non-current deferred tax assets/(liabilities)
|
$ | (8,945,300 | ) | $ | (6,928,800 | ) | ||
For
the year ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Revenues:
|
||||||||||||
Real
estate
|
$ | 1,633,400 | $ | 934,500 | $ | 170,200 | ||||||
Oil
& gas
|
571,000 | -- | -- | |||||||||
Mineral
properties, management
|
||||||||||||
fees
& other
|
82,600 | 239,600 | 710,000 | |||||||||
Total
revenues:
|
2,287,000 | 1,174,100 | 880,200 | |||||||||
Operating
expenses:
|
||||||||||||
Real
estate
|
1,165,200 | 379,900 | 271,900 | |||||||||
Oil
& gas
|
444,200 | -- | -- | |||||||||
Mineral
properties
|
1,106,100 | 1,092,700 | 2,752,700 | |||||||||
Total
operating expenses:
|
2,715,500 | 1,472,600 | 3,024,600 | |||||||||
Interest
expense
|
||||||||||||
Real
estate
|
416,800 | -- | -- | |||||||||
Oil
& gas
|
-- | -- | -- | |||||||||
Mineral
properties
|
-- | -- | -- | |||||||||
Total
interest expense:
|
416,800 | -- | -- | |||||||||
(Loss)
income before investment and
|
||||||||||||
property
transactions:
|
||||||||||||
Real
estate
|
51,400 | 554,600 | (101,700 | ) | ||||||||
Oil
& gas
|
126,800 | -- | -- | |||||||||
Mineral
properties
|
(1,023,500 | ) | (853,100 | ) | (2,042,700 | ) | ||||||
Loss
before investment
|
||||||||||||
and
property transactions:
|
(845,300 | ) | (298,500 | ) | (2,144,400 | ) | ||||||
Corporate
other revenues and expenses:
|
(8,775,100 | ) | 91,032,100 | (10,316,400 | ) | |||||||
(Loss)
income before discontinued
|
||||||||||||
operations
and income taxes
|
$ | (9,620,400 | ) | $ | 90,733,600 | $ | (12,460,800 | ) | ||||
Depreciation
expense:
|
||||||||||||
Real
estate
|
$ | 516,600 | $ | 40,400 | $ | 40,500 | ||||||
Oil
& gas
|
382,000 | -- | -- | |||||||||
Mineral
properties, management
|
||||||||||||
fees
& other
|
49,500 | 35,900 | 30,400 | |||||||||
Corporate
|
477,700 | 361,200 | 382,600 | |||||||||
Total
depreciation expense
|
$ | 1,425,800 | $ | 437,500 | $ | 453,500 | ||||||
As
of
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Assets
by segment
|
||||||||
Real
estate
|
$ | 30,979,800 | $ | 18,330,200 | ||||
Oil
& gas
|
8,522,800 | 2,910,200 | ||||||
Mineral
properties
|
24,926,800 | 23,900,400 | ||||||
Corporate
assets
|
78,201,500 | 86,263,600 | ||||||
Total
assets
|
$ | 142,630,900 | $ | 131,404,400 | ||||
Year
ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Grants
|
||||||||||||
Qualified
|
-- | -- | -- | |||||||||
Non-Qualified
|
-- | -- | -- | |||||||||
-- | -- | -- | ||||||||||
Price of Grants
|
||||||||||||
High
|
-- | -- | -- | |||||||||
Low
|
-- | -- | -- | |||||||||
Exercised
|
-- | |||||||||||
Qualified
|
-- | 141,687 | 83,529 | |||||||||
Non-Qualified
|
-- | 481,566 | 20,109 | |||||||||
-- | 623,253 | 103,638 | ||||||||||
Total
Cash Received
|
$ | -- | $ | 546,400 | (1) | $ | -- | (2) | ||||
Forfeitures/Cancellations
|
||||||||||||
Qualified
|
77,782 | -- | -- | |||||||||
Non-Qualified
|
27,617 | -- | -- | |||||||||
105,399 | -- | -- | ||||||||||
(1)
In
addition to the cash exercise of options, shares valued at $890,400 were
exchanged for the exercise of 402,780 of the total shares
exercised.
|
||||||||||||
(2)
All
options were exercised by the exchange of 46,863 shares valued at
$254,600.
|
Year
ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Grants
|
||||||||||||
Qualified
|
248,817 | 1,310,400 | 25,000 | |||||||||
Non-Qualified
|
313,683 | 247,600 | -- | |||||||||
562,500 | 1,558,000 | 25,000 | ||||||||||
Price of Grants
|
||||||||||||
High
|
$ | 2.52 | $ | 4.97 | $ | 4.09 | ||||||
Low
|
$ | 2.52 | $ | 4.97 | $ | 4.09 | ||||||
Exercised
|
||||||||||||
Qualified
|
-- | 342,220 | 169,393 | |||||||||
Non-Qualified
|
-- | 454,051 | 79,865 | |||||||||
-- | 796,271 | 249,258 | ||||||||||
Total
Cash Received
|
$ | -- | $ | 1,424,100 | (1) | $ | 198,100 | (2) | ||||
Forfeitures/Cancellations
|
||||||||||||
Qualified
|
77,221 | 197,029 | -- | |||||||||
Non-Qualified
|
482,709 | 49,400 | -- | |||||||||
559,930 | 246,429 | -- | ||||||||||
(1) In addition to the cash exercise of options there were 145,729 shares valued at $792,600 exchanged for exercises of 328,047 options. | ||||||||||||
(2) In addition to the cash exercise of options there were 132,874 shares valued at $687,200 exchanged for exercises of 177,952 options. |
Year
ended December 31,
|
||||||||||||||||||||||||
2008
|
2007
|
2006
|
||||||||||||||||||||||
Options
|
Weighted
Average Exercise Price
|
Options
|
Weighted
Average Exercise Price
|
Options
|
Weighted
Average Exercise Price
|
|||||||||||||||||||
Outstanding
at beginning
|
||||||||||||||||||||||||
of
the period
|
3,819,927 | $ | 3.75 | 3,927,880 | $ | 2.92 | 4,255,776 | $ | 2.88 | |||||||||||||||
Granted
|
562,500 | $ | 2.52 | 1,558,000 | $ | 4.97 | 25,000 | $ | 4.09 | |||||||||||||||
Forfeited
|
(5,333 | ) | $ | 4.97 | (246,429 | ) | $ | 4.89 | -- | -- | ||||||||||||||
Expired
|
(659,996 | ) | $ | 3.37 | -- | -- | -- | -- | ||||||||||||||||
Exercised
|
-- | $ | -- | (1,419,524 | ) | $ | 2.57 | (352,896 | ) | $ | 2.51 | |||||||||||||
Outstanding
at period end
|
3,717,098 | $ | 3.63 | 3,819,927 | $ | 3.75 | 3,927,880 | $ | 2.92 | |||||||||||||||
Exercisable
at period end
|
2,131,269 | $ | 3.29 | 2,486,927 | $ | 3.10 | 3,902,880 | $ | 2.91 | |||||||||||||||
Weighted
average fair
|
||||||||||||||||||||||||
value
of options
|
||||||||||||||||||||||||
granted
during
|
||||||||||||||||||||||||
the
period
|
$ | 1.41 | $ | 3.28 | $ | 3.38 | ||||||||||||||||||
Option
Realted Compensation Expense for the Year Ended December
31,
|
||||||||||||||||||||||||||||
Year
Ended December 31,
|
Options
Granted
|
Total
Expense
|
2007
|
2008
|
2009
|
2010
|
Thereafter
|
|||||||||||||||||||||
2006
|
25,000 | 12,100 | 15,300 | (3,200 | ) | -- | -- | -- | ||||||||||||||||||||
2007
|
1,558,000 | 4,354,700 | 592,100 | 1,081,300 | 1,166,700 | 756,800 | 757,800 | |||||||||||||||||||||
2008
|
562,500 | 791,000 | -- | 72,800 | 263,100 | 263,700 | 191,400 | |||||||||||||||||||||
2,145,500 | 5,157,800 | 607,400 | 1,150,900 | 1,429,800 | 1,020,500 | 949,200 | ||||||||||||||||||||||
Grant
Price Range
|
Options
Outstanding at December 31, 2008
|
Weighted
average remaining contractual life in years
|
Weighted
average exercise price
|
Options
exercisable at December 31, 2008
|
Weighted
average exercise price
|
|||||||||||||||||
$ | 2.25 | 177,668 | 2.93 | $ | 2.25 | 177,668 | $ | 2.25 | ||||||||||||||
$ | 2.26 - $2.40 | 434,215 | 2.03 | $ | 2.40 | 434,215 | $ | 2.40 | ||||||||||||||
$ | 2.41 - $2.46 | 466,019 | 5.50 | $ | 2.46 | 466,019 | $ | 2.46 | ||||||||||||||
$ | 2.47 - $2.52 | 562,500 | 9.72 | $ | 2.52 | -- | $ | -- | ||||||||||||||
$ | 2.53 - $3.86 | 373,768 | 6.78 | $ | 3.86 | 373,768 | $ | 3.86 | ||||||||||||||
$ | 3.87 - $3.90 | 377,928 | 2.93 | $ | 3.90 | 377,928 | $ | 3.90 | ||||||||||||||
$ | 3.91 - $4.97 | 1,325,000 | 8.57 | $ | 4.97 | 301,671 | $ | 4.97 | ||||||||||||||
3,717,098 | 6.57 | $ | 3.63 | 2,131,269 | $ | 3.29 | ||||||||||||||||
2008
|
2007
|
2006
|
||||||||||
Available
for future grant
|
1,924,524 | 1,927,094 | 1,166,905 | |||||||||
Intrinsic
value of option exercised
|
$ | -- | $ | 4,227,900 | $ | 994,300 | ||||||
Aggregate
intrinsic value of options outstanding
|
$ | -- | $ | 2,852,700 | $ | 8,378,300 | ||||||
Aggregate
intrinsic value of options exercisable
|
$ | -- | $ | 2,852,700 | $ | 8,354,300 |
Year
ended December 31,
|
||||||||||||||||||||||||
2008
|
2007
|
2006
|
||||||||||||||||||||||
Warrants
|
Weighted
Average Exercise Price
|
Warrants
|
Weighted
Average Exercise Price
|
Warrants
|
Weighted
Average Exercise Price
|
|||||||||||||||||||
Outstanding
at beginning
|
||||||||||||||||||||||||
of
the period
|
1,445,585 | $ | 3.58 | 1,821,323 | $ | 3.57 | 1,672,326 | $ | 3.44 | |||||||||||||||
Granted
|
170,000 | $ | 2.59 | 31,215 | $ | 3.28 | 425,012 | $ | 4.39 | |||||||||||||||
Forfeited
|
-- | $ | -- | -- | $ | -- | -- | $ | -- | |||||||||||||||
Expired
|
(132,500 | ) | $ | 3.98 | (47,355 | ) | $ | 3.72 | (50,000 | ) | $ | 3.63 | ||||||||||||
Exercised
|
(446,698 | ) | $ | 3.42 | (359,598 | ) | $ | 3.47 | (226,015 | ) | $ | 3.84 | ||||||||||||
Outstanding
at period end
|
1,036,387 | $ | 3.43 | 1,445,585 | $ | 3.58 | 1,821,323 | $ | 3.61 | |||||||||||||||
Exercisable
at period end
|
886,387 | $ | 3.58 | 1,445,585 | $ | 3.58 | 1,821,323 | $ | 3.61 | |||||||||||||||
Weighted
average fair
|
||||||||||||||||||||||||
value
of options
|
||||||||||||||||||||||||
granted
during
|
||||||||||||||||||||||||
the
period
|
$ | 1.28 | $ | 2.20 | $ | 1.69 | ||||||||||||||||||
Grant
Price Range
|
Warrants
Outstanding at December 31, 2008
|
Weighted
average remaining contractual life in years
|
Weighted
average exercise price
|
Warrants
exercisable at December 31, 2008
|
Weighted
average exercise price
|
|||||||||||||||||
2.25 | 10,000 | 2.93 | $ | 2.25 | 10,000 | $ | 2.25 | |||||||||||||||
$ | 2.26 - $2.40 | 10,000 | 2.03 | $ | 2.40 | 10,000 | $ | 2.40 | ||||||||||||||
$ | 2.41 - $2.46 | 100,000 | 5.49 | $ | 2.46 | 100,000 | $ | 2.46 | ||||||||||||||
$ | 2.47 - $2.52 | 130,000 | 9.72 | $ | 2.52 | -- | $ | -- | ||||||||||||||
$ | 2.53 - $2.77 | 192,455 | 1.33 | $ | 2.77 | 192,455 | $ | 2.77 | ||||||||||||||
$ | 2.78 - $2.81 | 40,000 | 3.03 | $ | 2.81 | 20,000 | $ | 2.81 | ||||||||||||||
$ | 2.82 - $3.15 | 232,143 | 0.65 | $ | 3.15 | 232,143 | $ | 3.15 | ||||||||||||||
$ | 3.16 - $3.81 | 50,000 | 0.58 | $ | 3.81 | 50,000 | $ | 3.81 | ||||||||||||||
$ | 3.82 - $3.86 | 150,000 | 4.26 | $ | 3.86 | 150,000 | $ | 3.86 | ||||||||||||||
$ | 3.87 - $3.90 | 20,000 | 2.93 | $ | 3.90 | 20,000 | $ | 3.90 | ||||||||||||||
$ | 3.91 - $7.02 | 101,789 | 0.43 | $ | 7.02 | 101,789 | $ | 7.02 | ||||||||||||||
1,036,387 | 3.05 | $ | 3.43 | 886,387 | $ | 3.58 | ||||||||||||||||
Year
Ended
|
||||
December
31,
|
||||
2008
|
2007
|
2006
|
||
Risk-free
interest rate
|
2.41%
- 3.23%
|
4.38%
|
4.82%
|
|
Expected
lives (years)
|
1.78
- 6.0
|
0.29
- 2.79
|
1.17
- 4.82
|
|
Expected
volatility
|
46.05%
- 56.51%
|
48.12%
|
50.79%
|
|
Expected
dividend yield
|
--
|
--
|
--
|
1.
|
Concerning the
Application of the United States of America in the Gunnison River,
Gunnison County, Case No. 99CW267. This case involves an
application filed by the United States of America to appropriate 0.033
cubic feet per second of water for wildlife use and for incidental
irrigation of riparian vegetation at the Mount Emmons Iron Bog Spring,
located in the vicinity of Mount Emmons. MEMCO filed a
Statement of Opposition to protect proposed mining operations against any
adverse impacts by the water requirements of the Iron Bog on such
operations. This case is pending while the parties attempt to
reach a settlement on the proposed decree terms and
conditions.
|
2.
|
Concerning the
Application for Water Rights of the
United States of America for Quantification of Reserved Right for Black
Canyon of Gunnison National Park, Case No. 01CW05. This
case involves an application filed by the United States of America to make
absolute conditional water rights claimed in the Gunnison River in
relation to the Black Canyon of the Gunnison National Park for, and to
quantify in-stream flows for the protection and reproduction of fish and
to preserve the recreational, scenic and aesthetic
conditions. MEMCO and over 350 other parties filed Statements
of Opposition to protect their existing water rights. The
Company and most other Opposers have taken the position that the flows
claimed by the United States should be subordinated to the historical
operations of the federally owned and operated Aspinall Unit, and are
subject to the provisions contained in the Aspinall Unit Subordination
Agreement between the federal government and water districts which protect
junior water users in the Upper Gunnison River Basin. This case
is pending while the parties negotiate terms and conditions for
incorporation into Stipulations among the parties and into Proposed Decree
for presentation to the Water Court for
approval.
|
3.
|
Concerning the
Application of U.S. Energy, Case No. 2008CW81. On July
25, 2008, the Company filed an Application for Finding of Reasonable
Diligence with the Water Court concerning the conditional water rights
associated with Mount Emmons. The conditional water decree
(“Decree”) requires the Company to file its proposed plan of operations
and associated permits (“Plan”) with the Forest Service and BLM within six
years of entry of the 2002 Decree, or within six years of the final
determination in the Applicant’s pending patent application, whichever
occurs later. Although the BLM issued the mineral patents on
April 2, 2004, the patents remained subject to a challenge by High Country
Citizens’ Alliance, the Town of Crested Butte, and the Board of County
Commissioners of Gunnison County (collectively
“Protestors”). The Company vigorously defended this legal
action through the Federal District Court for the District of Colorado and
the Tenth Circuit Court of Appeals. On April 30, 2007, the
United States Supreme Court made a final determination upholding BLM’s
issuance of the mineral patents through denial of
certiorari. The Company believes that the deadline for filing
the Plan specified by the Decree is April 30, 2013 (six years from the
final determination of issuance of the mineral patents by the United
States Supreme Court). The Forest Service has indicated that
the deadline should be April 2, 2010 (six years from the issuance of the
mineral patents by BLM). The United States, on behalf of the
Forest Service and BLM, filed a Statement of Opposition on this specific
issue only. Statements of Opposition were also filed by six
other parties including the City of Gunnison, the State of Colorado, and
High Country Citizens’ Alliance in September for various reasons,
including requesting the Company be put on strict proof as to
demonstrating evidence of reasonable diligence in developing the
conditional water rights. Although, the Company and TCM will be
prepared to file a Plan by the April 2, 2010 proposed deadline, the
Company and TCM will pursue a ruling from the Water Court that the
deadline specified in the Decree requires the filing of the Plan by the
April 30, 2013.
|
For
the years ending December 31,
|
||||||||
2008
|
2007
|
|||||||
Beginning
asset retirement obligation
|
$ | 133,400 | $ | 124,400 | ||||
Accretion
of estimated ARO
|
9,400 | 9,000 | ||||||
Liabilities
incurred
|
24,600 | -- | ||||||
Liabilities
settled
|
(23,300 | ) | -- | |||||
Ending
asset retirement obligation
|
$ | 144,100 | $ | 133,400 | ||||
December
31, 2008
|
December
31, 2007
|
|||||||
Asset
Retirement Obligation - Mount Emmons
|
$ | 118,900 | $ | 110,200 | ||||
Asset
Retirement Obligation - Oil and Gas Well
|
25,200 | -- | ||||||
Asset
Retirement Obligation - Sutter Gold
|
-- | 23,200 | ||||||
$ | 144,100 | $ | 133,400 | |||||
Years
Ending
|
||||
December
31,
|
Amount
|
|||
2009
|
$ | 134,400 | ||
2010
|
99,900 |
Year
ending December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Gain
on sale of discontinued segment
|
||||||||||||
Gain
|
$ | 4,222,700 | $ | -- | $ | -- | ||||||
Taxes
paid
|
1,184,900 | -- | -- | |||||||||
$ | 5,407,600 | $ | -- | $ | -- | |||||||
Gain
(loss) from dicontinued operations
|
||||||||||||
Sutter
Gold Mining
|
||||||||||||
Revenues
|
$ | 27,600 | $ | 41,700 | (1) | $ | 47,500 | (2) | ||||
Expenditures
|
(466,200 | ) | (2,247,500 | ) | (1,992,600 | ) | ||||||
Other
|
(62,500 | ) | 202,000 | 126,500 | ||||||||
$ | (501,100 | ) | $ | (2,003,800 | ) | $ | (1,818,600 | ) | ||||
Total
gain (loss) from dicontinued operations
|
$ | 4,906,500 | $ | (2,003,800 | ) | $ | (1,818,600 | ) | ||||
U.S.
ENERGY CORP.
|
||||||||||||||||
SELECTED
QUARTERLY FINANCIAL DATA (Unaudited)
|
||||||||||||||||
Three
Months Ended
|
||||||||||||||||
December
31,
|
September
30,
|
June
30,
|
March
31,
|
|||||||||||||
2008
|
2008
|
2008
|
2008
|
|||||||||||||
Operating
revenues
|
$ | 1,240,400 | $ | 568,700 | $ | 328,400 | $ | 149,500 | ||||||||
Operating
loss
|
$ | (1,605,200 | ) | $ | (2,648,100 | ) | $ | (2,499,400 | ) | $ | (2,768,200 | ) | ||||
Loss
from continuing operations
|
$ | (2,608,500 | ) | $ | (2,457,900 | ) | $ | (2,320,400 | ) | $ | (2,233,600 | ) | ||||
Benefit
from income taxes
|
$ | 886,000 | $ | 1,062,000 | $ | 704,100 | $ | 673,700 | ||||||||
Discontinued
operations, net of tax
|
$ | -- | $ | 5,196,800 | $ | (133,600 | ) | $ | (156,700 | ) | ||||||
Net
(loss) income
|
$ | (1,722,500 | ) | $ | 3,800,900 | $ | (1,749,900 | ) | $ | (1,716,600 | ) | |||||
Income
(loss) per share, basic
|
||||||||||||||||
Continuing
operations
|
$ | (0.08 | ) | $ | (0.06 | ) | $ | (0.07 | ) | $ | (0.06 | ) | ||||
Discontinued
operations
|
-- | 0.22 | -- | (0.01 | ) | |||||||||||
$ | (0.08 | ) | $ | 0.16 | $ | (0.07 | ) | $ | (0.07 | ) | ||||||
Basic
weighted average shares outstanding
|
22,195,694 | 23,505,340 | 23,615,657 | 23,749,056 | ||||||||||||
Income
(loss) per share, diluted
|
||||||||||||||||
Continuing
operations
|
$ | (0.08 | ) | $ | (0.06 | ) | $ | (0.07 | ) | $ | (0.06 | ) | ||||
Discontinued
operations
|
-- | 0.22 | -- | (0.01 | ) | |||||||||||
$ | (0.08 | ) | $ | 0.16 | $ | (0.07 | ) | $ | (0.07 | ) | ||||||
Diluted
weighted average shares outstanding
|
22,195,694 | 23,505,340 | 23,615,657 | 23,749,056 |
Three
Months Ended
|
||||||||||||||||
December
31,
|
September
30,
|
June
30,
|
March
31,
|
|||||||||||||
2007
|
2007
|
2007
|
2007
|
|||||||||||||
Operating
revenues
|
$ | 245,800 | $ | 606,800 | $ | 253,100 | $ | 72,000 | ||||||||
Operating
loss
|
$ | (2,863,200 | ) | $ | (2,381,700 | ) | $ | (8,867,300 | ) | $ | (2,596,200 | ) | ||||
Loss
from continuing operations
|
$ | (1,634,900 | ) | $ | (3,271,600 | ) | $ | 95,303,000 | $ | (1,666,500 | ) | |||||
(Provision
for) benefit from income taxes
|
$ | 771,000 | $ | 2,521,500 | $ | (36,007,600 | ) | $ | 348,300 | |||||||
Discontinued
operations, net of tax
|
$ | -- | $ | -- | $ | -- | $ | -- | ||||||||
Net
loss
|
$ | (863,900 | ) | $ | (750,100 | ) | $ | 59,295,400 | $ | (1,318,200 | ) | |||||
Loss
per share, basic
|
||||||||||||||||
Continuing
operations
|
$ | (0.04 | ) | $ | (0.04 | ) | $ | 2.95 | $ | (0.07 | ) | |||||
Discontinued
operations
|
-- | -- | -- | -- | ||||||||||||
$ | (0.04 | ) | $ | (0.04 | ) | $ | 2.95 | $ | (0.07 | ) | ||||||
Basic
weighted average shares outstanding
|
21,791,468 | 20,558,882 | 20,087,999 | 19,413,931 | ||||||||||||
Loss
per share, diluted
|
||||||||||||||||
Continuing
operations
|
$ | (0.04 | ) | $ | (0.04 | ) | $ | 2.65 | $ | (0.07 | ) | |||||
Discontinued
operations
|
-- | -- | -- | -- | ||||||||||||
$ | (0.04 | ) | $ | (0.04 | ) | $ | 2.65 | $ | (0.07 | ) | ||||||
Diluted
weighted average shares outstanding
|
21,791,468 | 20,558,882 | 22,378,861 | 19,413,931 |
(a)
|
The
Company’s audit committee’s charter mandates a review of the Company’s
relationship with its independent accounting firm every five
years. Moss Adams, LLP (“MA” including its predecessor firm)
served as the Company’s independent audit firm for five
years. In the course of its review, the audit committee
determined that USE should change to a firm with particular expertise in
the minerals sector. On November 10, 2008, the full board of
directors of USE dismissed MA as the Company’s independent accounting
firm, and as of that same date, appointed Hein & Associates LLP (“HA”)
as the independent accounting firm.
|
MA’s
reports on USE’s financial statements for the years ended December 31,
2006 and 2007 did not contain an adverse opinion or a disclaimer of
opinion, nor were such reports qualified or modified as to uncertainty,
audit scope, or accounting principles.
|
|
During
the two most recent fiscal years (ended December 31, 2007) and through
November 10, 2008, there were no disagreements with MA on any matter of
accounting principles or practices, financial statement disclosure, or
auditing scope of procedure, which disagreement(s), if not resolved to the
satisfaction of MA, would have caused it to make reference to the subject
matter of the disagreement(s) in connection with its
reports.
|
|
During
the two most recent fiscal years (ended December 31, 2007) and through
November 10, 2008, neither USE nor anyone acting on its behalf engaged HA
either as the principal accountant for our financial statements, or as an
independent accountant to audit a significant
subsidiary.
|
|
In
addition, during the two fiscal years ended December 31, 2007, and the
subsequent interim periods, through November 10, 2008, neither USE nor
anyone acting on its behalf consulted HA regarding either (i) the
application of accounting principles to a specified transaction, either
completed or proposed, or the type of audit opinion that might be rendered
on our financial statements, and either a written report was provided to
us or orally advised was provided that HA concluded was an important
factor considered by the registrant in reaching a decision as to the
accounting, auditing or financial reporting issue; or (ii) any matter that
was either the subject of a disagreement (as described above and defined
in the SEC’s instructions as set forth in Form 8-K), or a reportable event
as described in paragraph 304(a)1)(v) of Form
8-K.
|
ITEM
15. EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES,
REPORTS
AND
FORMS 8-K
|
|
(a)
Financial Statements and Exhibits
|
|
(1)
The following financial statements are filed as a part of the Report in
Item 8:
|
|
Page
|
|
No.
|
|
Financial
Statements U.S. Energy Corp.
|
59
|
Report
of Independent Registered Public Accounting Hein & Associates
LLP
|
60
|
Report
of (Former) Independent Registered Public Accounting Firm Moss Adams
LLP
|
61
|
Balance
Sheets - December 31, 2008 and December 31, 2007
|
62
|
Statement
of Operations for the Years Ended December 31, 2008, 2007 and
2006
|
64
|
Statements
of Shareholders' Equity for the Years Ended December 31, 2008, 2007 and
2006
|
66
|
Statements
of Cash Flows for the Years Ended December 31, 2008, 2007 and
2006
|
69
|
Notes
to Financial Statements
|
72
|
|
|
(2)
All other schedules have been omitted because the required information in
inapplicable or is shown in the notes to financial
statements.
|
(3)
Exhibits Required to be Filed
|
||
Exhibit
No.
|
Title of Exhibit
|
Sequential
Page
No.
|
3.1
|
Restated
Articles of Incorporation
|
[2]
|
3.1(a)
|
Articles
of Amendment to Restated Articles of Incorporation
|
[4]
|
3.1(b)
|
Articles
of Amendment (Second) to Restated Articles of Incorporation (establishing
Series A Convertible Preferred Stock)
|
[9]
|
3.1(c)
|
Articles
of Amendment (Third) to Restated Articles of Incorporation (increasing
number of authorized shares)
|
[14]
|
3.1(d)
|
Articles
of Amendment to Restated Articles of Incorporation (establishing Series P
Preferred Stock)
|
[5]
|
3.1(e)
|
Articles
of Amendment to Restated Articles of Incorporation (providing that
directors may be removed by the shareholders only for
cause)
|
[3]
|
3.2
|
Bylaws,
as amended through October 14, 2005
|
[6]
|
4.1
|
Amendment
to 1998 Incentive Stock Option Plan
|
[11]
|
4.2
|
2001
Incentive Stock Option Plan (amended in 2003)
|
[7]
|
4.3
|
2008
Stock Option Plan for Independent Directors
|
*
|
4.4
– 4.0
|
Intentionally
omitted
|
|
4.11
|
Rights
Agreement dated as of September 19, 2001, amended as of September 30,
2005, between U.S. Energy Corp. and Computershare Trust Company, Inc. as
Rights Agent. The Articles of Amendment to the Restated Articles of
Incorporation creating the Series P Preferred Stock are
included as an exhibit to the Rights Agreement, as well as the
form of Right Certificate and Summary of Rights
|
[12]
|
4.12-4.20
|
[intentionally
left blank]
|
|
4.21
|
2001
Officers' Stock Compensation Plan
|
[18]
|
4.22-4.30
|
[intentionally
left blank]
|
|
10.1
|
Exploration,
Development and Mine Operating Agreement with Thompson Creek Metals (USA)
– Redacted(1)
|
[8]
|
10.2
|
Form
of Production Payment Royalty Agreement (an exhibit to the Asset Purchase
Agreement with sxr Uranium One, Inc.)
|
[14]
|
14.0
|
Code
of Ethics
|
[6]
|
16.0
|
Concurrence
letter of former accountants
|
[15]
|
21.1
|
Subsidiaries
of Registrant
|
[11]
|
23.0
|
Consent
of Ryder Scott Company
|
*
|
31.1
|
Certification
under Rule 13a-14(a) Keith G. Larsen
|
*
|
31.2
|
Certification
under Rule 13a-14(a) Robert Scott Lorimer
|
*
|
32.1
|
Certification
under Rule 13a-14(b) Keith G. Larsen
|
*
|
32.2
|
Certification
under Rule 13a-14(b) Robert Scott Lorimer
|
*
|
*
Filed herewith
(1) This
agreement was filed in redacted format and a request for confidential
treatment was submitted to the Securities and Exchange Commission in
2008. On February 13, 2009, the Commission granted the
request.
|
By Reference
|
|
[1]
|
Intentionally
left blank.
|
[2]
|
Incorporated
by reference from the like-numbered exhibit to the Registrant's Annual
Report on Form 10-K for the year ended May 31, 1990, filed September 14,
1990.
|
[3]
|
Incorporated
by reference from exhibit 10.1 to the Registrant’s Form 10-Q, filed March
13, 2008.
|
[4]
|
Incorporated
by reference from the like-numbered exhibit to the Registrant's Annual
Report on Form 10-K for the year ended May 31, 1992, filed September 14,
1992.
|
[5]
|
Incorporated
by reference from the Registrant’s Form S-3 registration statement
(333-75864), filed December 21, 2001.
|
[6]
|
Incorporated
by reference from exhibit 14 to the Registrant's Form 10-K, filed March
30, 2005.
|
[7]
|
Incorporated
by reference from exhibit 4.2 to the Registrant’s Annual Report on Form
10-K for the year ended December 31, 2004, filed April 15,
2005.
|
[8]
|
Incorporated
by reference from the like-numbered exhibit to the Registrant's Report on
Form 10-Q for the quarter ended September 30, 2008, filed on November 7,
2008
|
[9]
|
Incorporated
by reference from the like-numbered exhibit to the Registrant’s Annual
Report on Form 10-K for the year ended may 31, 1998, filed September 14,
1998.
|
[10]
|
Incorporated
by reference from exhibit 2 to the Registrant’s Form 8-K, filed June 7,
2005.
|
[11]
|
Incorporated
by reference from the like-numbered exhibit to the Registrant's Annual
Report on Form 10-K for the year ended on May 31, 2001, filed August 29,
2001, and amended on June 18, 2002 and September 25,
2002.
|
[12]
|
Incorporated
by reference to exhibit number 4.1 to the Registrant's Form 8A/A, filed
November 17, 2005.
|
[13]
|
Intentionally
left blank.
|
[14]
|
Incorporated
by reference from exhibit 6.1 to the Registrant's Form 8-K filed November
12, 2008.
|
[15]
|
Incorporated
by reference from exhibit to the Registrant’s Form 8-K/A filed February 1,
2007.
|
[16]-[17]
|
Intentionally
left blank.
|
[18]
|
Incorporated
by reference from the like-numbered exhibit to the Registrant's Annual
Report on Form 10-K for the year ended May 31, 2002, filed September 13,
2002.
|
(b)
|
Reports
on Form 8-K. In the last quarter of 2008, the Registrant filed
four Reports on Form 8-K:
October
14, 2008 - Signing of Lease Purchase and Drilling Agreement (Texas
prospect)
November
6, 2008 - Announcement of suspension of application for
Toronto Stock Exchange listing.
November
12, 2008 - Change in Certifying Accountant.
December
22, 2008 – Investment in Standard Steam Trust, LLC
(geothermal)
|
(c)
|
See
paragraph a(3) above for exhibits.
|
(d)
|
Financial
statement schedules, see above. No other financial statements are required
to be filed.
|
U.S.
ENERGY CORP. (Registrant)
|
||||
Date:
March 13, 2009
|
By:
|
/s/
Keith G. Larsen
|
||
KEITH
G. LARSEN, Chief Executive Officer
|
||||
Pursuant
to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the Registrant
and in the capacities and on the dates indicated.
|
||||
Date:
March 13, 2009
|
By:
|
/s/
Keith G. Larsen
|
||
KEITH
G. LARSEN, Director, Chairman and CEO
|
||||
Date:
March 13, 2009
|
By:
|
/s/
Robert Scott Lorimer
|
||
ROBERT
SCOTT LORIMER
|
||||
Principal
Financial Officer/
|
||||
Chief
Accounting Officer, and Director
|
||||
Date:
March 13, 2009
|
By:
|
/s/
Mark J. Larsen
|
||
MARK
J. LARSEN, President and Director
|
||||
Date:
March 13, 2009
|
By:
|
/s/
Allen S. Winters
|
||
ALLEN
S. WINTERS, Director
|
||||
Date:
March 13, 2009
|
By:
|
/s/
H. Russell Fraser
|
||
H.
RUSSELL FRASER, Director
|
||||
Date:
March 13, 2009
|
By:
|
/s/
Michael T. Anderson
|
||
MICHAEL
T. ANDERSON, Director
|
||||
Date:
March 13, 2009
|
By:
|
/s/
Michael H. Feinstein
|
||
MICHAEL
H. FEINSTEIN, Director
|
||||