þ |
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE
ACT OF 1934
|
o |
TRANSITION
REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
Colorado
|
84-0627918
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
incorporation
or organization)
|
Identification
No.)
|
214
W. Texas Avenue, Suite 1101
|
79701
|
Midland,
Texas
|
(Zip
Code)
|
(Address of principal executive offices)
|
Title
of Each Class
|
Name
of Exchange on Which Registered
|
|
Common
Stock, $0.50 par value
|
American
Stock Exchange
|
Large
Accelerated Filer o
|
Accelerated
Filer o
|
Non-Accelerated
Filer þ
|
Smaller
Reporting Company o
|
(Do
not check if a smaller reporting company)
|
|||
PART
I
|
||
Item
1.
|
Business
|
4
|
Item
1A.
|
Risk
Factors
|
10
|
Item
1B.
|
Unresolved
Staff Comments
|
13
|
Item
2.
|
Properties
|
13
|
Item
3.
|
Legal
Proceedings
|
15
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
16
|
PART
II
|
||
Item
5.
|
Market
for the Registrant’s Common Equity, Related Stockholder Matters And Issuer
Repurchases of Equity Securities
|
16
|
Item
6.
|
Selected
Consolidated Financial Data
|
17
|
Item
7.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
17
|
Item 7A.
|
Quantitative
and Qualitative Disclosures About Market Risks
|
23
|
Item
8.
|
Financial
Statements and Supplementary Data
|
23
|
Item
9.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosures
|
23
|
Item
9A.
|
Controls
and Procedures
|
24
|
Item
9B.
|
Other
Information
|
24
|
PART
III
|
||
Item
10.
|
Directors
and Executive Officers of the Registrant
|
24
|
Item
11.
|
Executive
Compensation
|
24
|
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management
|
24
|
Item
13.
|
Certain
Relationships and Related Transactions
|
24
|
Item
14.
|
Principal
Accounting Fees and Services
|
24
|
PART
IV
|
||
Item
15.
|
Exhibits
and Financial Statement Schedules
|
25
|
Signatures
|
26
|
|
Glossary
of Abbreviations and Terms
|
27
|
Year
|
Oil(Bbls)
|
Gas
(Mcf)
|
|||||
2008
|
17,504
|
379,048
|
|||||
2007
|
16,738
|
339,174
|
|||||
2006
|
17,118
|
370,069
|
|||||
2005
|
17,372
|
404,133
|
|||||
2004
|
20,279
|
487,564
|
2008
|
2007
|
2006
|
||||||||
Chesapeake
Operating
|
14%
|
|
—
|
—
|
||||||
Conoco
Phillips
|
13%
|
|
—
|
—
|
||||||
Southern
Union Gas Services
|
—
|
12%
|
|
16%
|
|
Name
|
Age
|
Position
|
||
Nicholas
C. Taylor
|
70
|
President
and Chief Executive Officer
|
||
Donna
Gail Yanko
|
63
|
Vice
President and Secretary
|
||
Tamala
L. McComic
|
39
|
Vice
President, Treasurer, Assistant Secretary and Chief Financial
Officer
|
March
31,
|
||||||||||
2008
|
2007
|
2006
|
||||||||
Oil
(Bbls):
|
||||||||||
Proved
developed – Producing
|
117,874
|
110,060
|
85,091
|
|||||||
Proved
developed – Non-producing
|
3,754
|
1,432
|
1,432
|
|||||||
Proved
undeveloped
|
95,599
|
108,263
|
96,557
|
|||||||
Total
|
217,227
|
219,755
|
183,080
|
|||||||
Natural
gas (Mcf):
|
||||||||||
Proved
developed – Producing
|
3,954,269
|
2,892,964
|
2,816,566
|
|||||||
Proved
developed – Non-producing
|
1,096,174
|
1,075,376
|
1,074,550
|
|||||||
Proved
undeveloped
|
2,806,179
|
2,936,708
|
2,806,070
|
|||||||
Total
|
7,856,622
|
6,905,048
|
6,697,186
|
|||||||
Present
value of estimated future net revenues before income taxes(PV-10)
(1)
|
$
|
40,899,620
|
$
|
26,172,460
|
$
|
23,290,420
|
||||
Present
value of future income tax discounted at 10%
|
(8,401,620
|
)
|
(5,965,460
|
)
|
(5,366,420
|
)
|
||||
Standardized
measure of discounted future net cash flows (2)
|
$
|
32,498,000
|
$
|
20,207,000
|
$
|
17,924,000
|
(1) |
Non-GAAP
Financial Measure and Reconciliation (unaudited) – PV-10 is derived from
the standardized measure of discounted future net cash flows which
is the
most directly comparable GAAP financial measure. PV-10 is a computation
of
the standardized measure of discounted future net cash flows on a
pre-tax
basis. PV-10 is relevant and useful to investors because it presents
the
discounted future net cash flows attributable to our estimated net
proved
reserves prior to taking into account future corporate income taxes,
and
it is a useful measure for evaluating the relative monetary significance
of our oil and natural gas properties. Further, investors may utilize
the
measure as a basis for comparison of the relative size and value
of our
reserves to other companies. We use this measure when assessing the
potential return on investment related to our oil and natural gas
properties. PV-10, however, is not a substitute for the standardized
measure of discounted future net cash flows. Our PV-10 measure and
the
standardized measure of discounted future net cash flows do not purport
to
present the fair value of our oil and natural gas
reserves.
|
(2)
|
Standardized
measure of discounted future net cash flows is computed by applying
year-end prices, costs and a discount factor of 10% to net proved
reserves, taking into account the effect of future income
taxes.
|
Gross
|
|
Net
|
|||||
Oil
|
1,335
|
13
|
|||||
Gas
|
873
|
10
|
|||||
Total
Productive Wells
|
2,208
|
23
|
Developed
Acres
|
|||||||
Gross
|
|
Net
|
|||||
Texas
|
154,074
|
2,536
|
|||||
New
Mexico
|
21,237
|
155
|
|||||
North
Dakota
|
27,119
|
25
|
|||||
Louisiana
|
33,365
|
37
|
|||||
Oklahoma
|
42,482
|
167
|
|||||
Montana
|
9,788
|
5
|
|||||
Kansas
|
8,520
|
24
|
|||||
Wyoming
|
3,298
|
5
|
|||||
Colorado
|
1,200
|
1
|
|||||
Arkansas
|
320
|
—
|
|||||
Total
|
301,403
|
2,955
|
Year
Ended March 31,
|
|||||||||||||||||||
2008
|
2007
|
2006
|
|||||||||||||||||
Gross
|
Net
|
Gross
|
Net
|
Gross
|
Net
|
||||||||||||||
Exploratory
Wells
|
|||||||||||||||||||
Productive
|
4
|
.56
|
—
|
—
|
3
|
.03
|
|||||||||||||
Nonproductive
|
1
|
.09
|
—
|
—
|
—
|
—
|
|||||||||||||
Total
|
5
|
.65
|
—
|
—
|
3
|
.03
|
|||||||||||||
Development
Wells
|
|||||||||||||||||||
Productive
|
27
|
.42
|
47
|
.22
|
12
|
.05
|
|||||||||||||
Nonproductive
|
1
|
.06
|
—
|
—
|
—
|
—
|
|||||||||||||
Total
|
28
|
.48
|
47
|
.22
|
12
|
.05
|
Year
Ended March 31,
|
||||||||||
2008
|
2007
|
2006
|
||||||||
Oil
(a):
|
||||||||||
Production
(Bbls)
|
17,504
|
16,738
|
17,118
|
|||||||
Revenue
|
$
|
1,348,725
|
$
|
995,557
|
$
|
938,681
|
||||
Average
Bbls per day
|
48
|
46
|
47
|
|||||||
Average
sales price per Bbl
|
$
|
77.05
|
$
|
59.48
|
$
|
54.84
|
||||
Gas
(b):
|
||||||||||
Production
(Mcf)
|
379,048
|
339,174
|
370,069
|
|||||||
Revenue
|
$
|
2,539,230
|
$
|
1,973,768
|
$
|
2,777,883
|
||||
Average
Mcf per day
|
1,038
|
929
|
1,014
|
|||||||
Average
sales price per Mcf
|
$
|
6.70
|
$
|
5.82
|
$
|
7.51
|
||||
Production
cost:
|
||||||||||
Production
cost
|
$
|
1,240,305
|
$
|
870,778
|
$
|
843,927
|
||||
Equivalent
Mcf (c)
|
484,072
|
439,602
|
472,777
|
|||||||
Production
cost per equivalent Mcf
|
$
|
2.56
|
$
|
1.98
|
$
|
1.79
|
||||
Production
cost per sales dollar
|
$
|
0.32
|
$
|
0.29
|
$
|
0.23
|
||||
Total
oil and gas revenues
|
$
|
3,887,955
|
$
|
2,969,325
|
$
|
3,716,564
|
(a) |
Includes
condensate.
|
(b) |
Includes
natural gas products.
|
(c)
|
Oil
production is converted to equivalent mcf at the rate of 6 mcf per
barrel
(“bbl”), representing the estimated relative energy content of natural
gas
to oil.
|
High
|
Low
|
||||||
2008:
|
|||||||
April
- June 2007 (1)
|
$
|
5.49
|
$
|
5.05
|
|||
July
- September 2007 (1)
|
5.91
|
4.33
|
|||||
October
- December 2007 (1)
|
5.47
|
3.90
|
|||||
January
- March 2008 (1)
|
4.50
|
3.43
|
|||||
2007:
|
|||||||
April
- June 2006 (1)
|
$
|
11.19
|
$
|
6.35
|
|||
July
- September 2006(1)
|
8.81
|
6.09
|
|||||
7.27
|
5.80
|
||||||
January
- March 2007 (1)
|
6.29
|
5.15
|
(1)
|
Reflects
the high and low sales prices for the Company’s Common Stock, as reported
on the American Stock Exchange.
|
Year
Ended March 31,
|
||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||
Statement
of Operations:
|
||||||||||||||||
Operating
revenues
|
$
|
3,899,408
|
$
|
2,971,717
|
$
|
3,719,643
|
$
|
2,969,826
|
$
|
2,915,355
|
||||||
Operating
income
|
1,031,437
|
594,876
|
1,114,966
|
924,230
|
785,739
|
|||||||||||
Other
income (expense)
|
(100,199
|
)
|
(19,376
|
)
|
(95,820
|
)
|
(88,408
|
)
|
(82,766
|
)
|
||||||
Net
income
|
$
|
713,644
|
$
|
608,385
|
$
|
788,805
|
$
|
577,527
|
$
|
429,846
|
||||||
Net
income per share – basic (1)
|
$
|
0.40
|
$
|
0.35
|
$
|
0.45
|
$
|
0.33
|
$
|
0.25
|
||||||
Net
income per share – diluted (1)
|
$
|
0.40
|
$
|
0.33
|
$
|
0.43
|
$
|
0.32
|
$
|
0.24
|
||||||
Weighted
average shares outstanding – basic
|
1,767,777
|
1,761,344
|
1,733,890
|
1,734,726
|
1,736,047
|
|||||||||||
Weighted
average shares outstanding – diluted
|
1,773,049
|
1,819,969
|
1,827,026
|
1,801,167
|
1,802,300
|
|||||||||||
Balance
Sheet:
|
||||||||||||||||
Property
and equipment, net
|
$
|
11,982,949
|
$
|
9,337,566
|
$
|
8,399,929
|
$
|
8,484,743
|
$
|
7,647,284
|
||||||
Total
assets
|
13,202,659
|
9,958,980
|
8,978,324
|
9,303,149
|
8,172,464
|
|||||||||||
Total
debt
|
2,600,000
|
700,000
|
600,000
|
1,990,000
|
1,700,000
|
|||||||||||
Stockholders’
equity
|
8,460,064
|
7,775,636
|
6,898,996
|
6,038,195
|
5,435,219
|
|||||||||||
Cash
Flow:
|
||||||||||||||||
Cash
provided by operations
|
$
|
1,474,764
|
$
|
1,325,024
|
$
|
1,900,665
|
$
|
1,451,628
|
$
|
1,517,479
|
(1)
|
Year
2004 includes a cumulative effect of change in accounting principle
(Cumulative Effect) loss of $0.06 related to the adoption of Statement
of
Financial Accounting Standards (“SFAS”) No. 143, Asset Retirement
Obligations.
|
FISCAL
2008
|
|||||||||||||
4TH
QTR
|
3RD
QTR
|
2ND
QTR
|
1ST
QTR
|
||||||||||
Oil
and gas revenue
|
$
|
1,245,653
|
$
|
952,211
|
$
|
839,947
|
$
|
850,144
|
|||||
Operating
profit
|
613,742
|
345,203
|
4,344
|
68,148
|
|||||||||
Net
income
|
466,480
|
221,114
|
(8,756
|
)
|
34,806
|
||||||||
Net
income per share-basic
|
0.27
|
0.13
|
-
|
0.02
|
|||||||||
Net
income per share-diluted
|
0.27
|
0.12
|
-
|
0.02
|
FISCAL
2007
|
|||||||||||||
4TH
QTR
|
3RD
QTR
|
2ND
QTR
|
1ST
QTR
|
||||||||||
Oil
and gas revenue
|
$
|
755,184
|
$
|
663,031
|
$
|
773,698
|
$
|
777,412
|
|||||
Operating
profit
|
110,106
|
109,906
|
229,920
|
144,944
|
|||||||||
Net
income
|
183,481
|
67,080
|
130,534
|
227,290
|
|||||||||
Net
income per share-basic
|
0.11
|
0.04
|
0.07
|
0.13
|
|||||||||
Net
income per share-diluted
|
0.10
|
0.04
|
0.07
|
0.12
|
Payments Due In:
|
|||||||||||||
Total
|
1 year
|
1-3 years
|
3 years
|
||||||||||
Contractual
obligations:
|
|||||||||||||
Secured
bank line of credit
|
$
|
2,600,000
|
$
|
—
|
$
|
2,600,000
|
$
|
—
|
·
|
the
quality and quantity of available
data;
|
·
|
the
interpretation of that data;
|
·
|
the
accuracy of various mandated economic
assumptions;
|
·
|
and
the judgment of the persons preparing the
estimate.
|
MEXCO
ENERGY CORPORATION
|
||
By:
|
/s/
Nicholas C. Taylor
|
|
Nicholas
C. Taylor
|
||
Dated:
June 19, 2008
|
Chief
Executive Officer and President
|
/s/
Thomas R. Craddick
|
Thomas
R. Craddick
|
Director
|
/s/
Thomas Graham, Jr.
|
Thomas
Graham, Jr.
|
Chairman
of the Board of Directors
|
/s/
Arden Grover
|
Arden
Grover
|
Director
|
/s/
Jack D. Ladd
|
Jack
D. Ladd
|
Director
|
/s/
Tamala L. McComic
|
Tamala
L. McComic
|
Chief
Financial Officer, Vice President, Treasurer
|
and
Assistant Secretary
|
/s/
Jeffry A. Smith
|
Jeffry
A. Smith
|
Director
|
/s/
Nicholas C. Taylor
|
Nicholas
C. Taylor
|
Chief
Executive Officer, President and Director
|
/s/
Donna Gail Yanko
|
Donna
Gail Yanko
|
Vice
President, Secretary and
Director
|
Report
of Independent Registered Public Accounting Firm
|
F2
|
|||
Consolidated
Balance Sheets
|
F3
|
|||
Consolidated
Statements of Operations
|
F4
|
|||
Consolidated
Statements of Changes in Stockholders’ Equity
|
F5
|
|||
Consolidated
Statements of Cash Flows
|
F6
|
|||
Notes
to Consolidated Financial Statements
|
F7
|
2008
|
2007
|
||||||
ASSETS
|
|||||||
Current
assets
|
|||||||
Cash
and cash equivalents
|
$
|
303,617
|
$
|
72,537
|
|||
Accounts
receivable:
|
|||||||
Oil
and gas sales
|
758,459
|
399,659
|
|||||
Trade
|
102,403
|
2,987
|
|||||
Related
parties
|
12,659
|
-
|
|||||
Income
tax receivable
|
-
|
59,736
|
|||||
Prepaid
costs and expenses
|
22,062
|
65,986
|
|||||
Total
current assets
|
1,199,200
|
600,905
|
|||||
Investment
in GazTex, LLC
|
20,509
|
20,509
|
|||||
Property
and equipment, at cost
|
|||||||
Oil
and gas properties, using the full cost method
|
23,941,483
|
20,526,431
|
|||||
Other
|
61,362
|
51,412
|
|||||
24,002,845
|
20,577,843
|
||||||
Less
accumulated depreciation, depletion, and amortization
|
12,019,895
|
11,240,277
|
|||||
Property
and equipment, net
|
11,982,950
|
9,337,566
|
|||||
$
|
13,202,659
|
$
|
9,958,980
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
Current
liabilities
|
|||||||
Accounts
payable and accrued expenses
|
$
|
571,526
|
$
|
154,074
|
|||
Long-term
debt
|
2,600,000
|
700,000
|
|||||
Asset
retirement obligation
|
374,789
|
350,584
|
|||||
Deferred
income tax liabilities
|
1,196,280
|
978,686
|
|||||
Stockholders’
equity
|
|||||||
Preferred
stock - $1.00 par value; 10,000,000 shares authorized; none
outstanding
|
-
|
-
|
|||||
Common
stock - $0.50 par value; 40,000,000 shares authorized; 1,841,366
and
1,840,366 shares issued; 1,757,366 and 1,780,841 shares outstanding
as of
March 31, 2008 and 2007, respectively
|
920,683
|
920,183
|
|||||
Additional
paid-in capital
|
4,381,269
|
4,291,892
|
|||||
Retained
earnings
|
3,584,729
|
2,871,085
|
|||||
Treasury
stock, at cost (84,000 and 59,525 shares, respectively)
|
(426,617
|
)
|
(307,524
|
)
|
|||
Total
stockholders’ equity
|
|||||||
8,460,064
|
7,775,636
|
||||||
$
|
13,202,659
|
$
|
9,958,980
|
2008
|
2007
|
2006
|
||||||||
Operating
revenues:
|
||||||||||
Oil
and gas
|
$
|
3,887,955
|
$
|
2,969,325
|
$
|
3,716,564
|
||||
Other
|
11,453
|
2,392
|
3,079
|
|||||||
Total
operating revenues
|
3,899,408
|
2,971,717
|
3,719,643
|
|||||||
Operating
expenses:
|
||||||||||
Production
|
1,240,305
|
870,778
|
843,927
|
|||||||
Accretion
of asset retirement obligation
|
26,262
|
24,057
|
23,436
|
|||||||
Depreciation,
depletion, and amortization
|
779,618
|
652,826
|
658,365
|
|||||||
General
and administrative
|
821,786
|
829,180
|
817,332
|
|||||||
Impairment
of long-term asset
|
-
|
-
|
261,617
|
|||||||
Total
operating expenses
|
2,867,971
|
2,376,841
|
2,604,677
|
|||||||
Operating
profit
|
1,031,437
|
594,876
|
1,114,966
|
|||||||
Other
income (expense):
|
||||||||||
Interest
income
|
5,113
|
4,670
|
2,837
|
|||||||
Interest
expense
|
(105,312
|
)
|
(24,046
|
)
|
(98,657
|
)
|
||||
Net
other expense
|
(100,199
|
)
|
(19,376
|
)
|
(95,820
|
)
|
||||
Earnings
before income taxes and minority interest
|
931,238
|
575,500
|
1,019,146
|
|||||||
Income
tax expense (benefit):
|
||||||||||
Current
|
-
|
-
|
(19,312
|
)
|
||||||
Deferred
|
217,594
|
(28,050
|
)
|
291,452
|
||||||
217,594
|
(28,050
|
)
|
272,140
|
|||||||
Earnings
before minority interest
|
713,644
|
603,550
|
747,006
|
|||||||
Minority
interest in loss of subsidiary
|
-
|
4,835
|
41,799
|
|||||||
Net
income
|
$
|
713,644
|
$
|
608,385
|
$
|
788,805
|
||||
Net
income per common share:
|
||||||||||
Basic:
|
$
|
0.40
|
$
|
0.35
|
$
|
0.45
|
||||
Diluted:
|
$
|
0.40
|
$
|
0.33
|
$
|
0.43
|
Additional
|
Total
|
|||||||||||||||
Common Stock
|
Treasury
|
Paid-In
|
Retained
|
Stockholders’
|
||||||||||||
Par Value
|
Stock
|
Capital
|
Earnings
|
Equity
|
||||||||||||
Balance,
April 1, 2005
|
$
|
883,283
|
$
|
(145,575
|
)
|
$
|
3,826,592
|
$
|
1,473,895
|
$
|
6,038,195
|
|||||
Net
income
|
-
|
-
|
-
|
788,805
|
788,805
|
|||||||||||
Issuance
of stock through options
exercised
|
5,000
|
-
|
47,500
|
-
|
52,500
|
|||||||||||
Stock
based compensation
|
-
|
-
|
19,496
|
-
|
19,496
|
|||||||||||
Balance,
March 31, 2006
|
888,283
|
(145,575
|
)
|
3,893,588
|
2,262,700
|
6,898,996
|
||||||||||
Net
income
|
-
|
-
|
-
|
608,385
|
608,385
|
|||||||||||
Purchase
of stock
|
-
|
(183,309
|
)
|
-
|
-
|
(183,309
|
)
|
|||||||||
Issuance
of stock through options exercised
|
30,900
|
-
|
258,750
|
-
|
289,650
|
|||||||||||
Issuance
of stock for property
|
-
|
21,360
|
-
|
-
|
21,360
|
|||||||||||
Stock
award
|
1,000
|
-
|
13,100
|
-
|
14,100
|
|||||||||||
Stock
based compensation
|
-
|
-
|
126,454
|
-
|
126,454
|
|||||||||||
Balance,
March 31, 2007
|
920,183
|
(307,524
|
)
|
4,291,892
|
2,871,085
|
7,775,636
|
||||||||||
Net
income
|
-
|
-
|
-
|
713,644
|
713,644
|
|||||||||||
Purchase
of stock
|
-
|
(119,093
|
)
|
-
|
-
|
(119,093
|
)
|
|||||||||
Issuance
of stock through options exercised
|
500
|
-
|
3,500
|
-
|
4,000
|
|||||||||||
Stock
based compensation
|
-
|
-
|
85,877
|
-
|
85,877
|
|||||||||||
Balance,
March 31, 2008
|
$
|
920,683
|
$
|
(426,617
|
)
|
$
|
4,381,269
|
$
|
3,584,729
|
$
|
8,460,064
|
Share
Activity
|
||||||||||
2008
|
2007
|
2006
|
||||||||
Common
stock issued
|
||||||||||
At
beginning of year
|
1,840,366
|
1,776,566
|
1,766,566
|
|||||||
Issued
|
1,000
|
63,800
|
10,000
|
|||||||
At
end of year
|
1,841,366
|
1,840,366
|
1,776,566
|
|||||||
Held
in treasury
|
||||||||||
At
beginning of year
|
(59,525
|
)
|
(33,525
|
)
|
(33,525
|
)
|
||||
Acquisitions
|
(24,475
|
)
|
(30,000
|
)
|
-
|
|||||
Exchange
for property
|
-
|
4,000
|
-
|
|||||||
At
end of year
|
(84,000
|
)
|
(59,525
|
)
|
(33,525
|
)
|
||||
Common
shares outstanding at end of year
|
1,757,366
|
1,780,841
|
1,743,041
|
2008
|
2007
|
2006
|
||||||||
Cash
flows from operating activities:
|
||||||||||
Net
income
|
$
|
713,644
|
$
|
608,385
|
$
|
788,805
|
||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||
Increase
(decrease) in deferred tax liabilities
|
217,594
|
(28,050
|
)
|
291,452
|
||||||
Excess
tax benefit from share based payment arrangement
|
(1,100
|
)
|
(14,191
|
)
|
-
|
|||||
Stock-based
compensation
|
85,877
|
126,454
|
19,496
|
|||||||
Common
stock issued to director
|
-
|
14,100
|
-
|
|||||||
Depreciation,
depletion, and amortization
|
779,618
|
652,826
|
658,365
|
|||||||
Accretion
of asset retirement obligations
|
26,262
|
24,057
|
23,436
|
|||||||
Impairment
of long-term asset
|
-
|
-
|
261,617
|
|||||||
Minority
interest in loss of GazTex, LLC
|
-
|
(4,835
|
)
|
(41,799
|
)
|
|||||
(Increase)
decrease in accounts receivable
|
(411,139
|
)
|
26,896
|
14,167
|
||||||
Decrease
(increase) in prepaid expenses
|
43,924
|
(50,146
|
)
|
(68,214
|
)
|
|||||
Decrease
in income taxes payable
|
-
|
-
|
(48,127
|
)
|
||||||
Increase
(decrease) in accounts payable and accrued expenses
|
20,084
|
(30,472
|
)
|
1,467
|
||||||
Net
cash provided by operating activities
|
1,474,764
|
1,325,024
|
1,900,665
|
|||||||
Cash
flows from investing activities:
|
||||||||||
Additions
to oil and gas properties
|
(3,060,194
|
)
|
(1,545,023
|
)
|
(676,633
|
)
|
||||
Proceeds
from sale of oil and gas properties and equipment
|
40,452
|
28,016
|
65,532
|
|||||||
Additions
to other property and equipment
|
(9,950
|
)
|
(11,564
|
)
|
(2,993
|
)
|
||||
Net
cash used in investing activities
|
(3,029,692
|
)
|
(1,528,571
|
)
|
(614,094
|
)
|
||||
Cash
flows from financing activities:
|
||||||||||
Acquisition
of treasury stock
|
(119,093
|
)
|
(90,809
|
)
|
-
|
|||||
Proceeds
from exercise of stock options
|
4,000
|
197,150
|
52,500
|
|||||||
Reduction
of long-term debt
|
(525,000
|
)
|
(740,000
|
)
|
(1,390,000
|
)
|
||||
Proceeds
from long term debt
|
2,425,000
|
840,000
|
-
|
|||||||
Minority
interest contributions
|
-
|
4,835
|
18,488
|
|||||||
Repurchase
of OBTX, LLC stock
|
-
|
(2,051
|
)
|
-
|
||||||
Excess
tax benefit from share based payment arrangement
|
1,100
|
14,191
|
-
|
|||||||
Net
cash provided by (used in) financing activities
|
1,786,007
|
223,316
|
(1,319,012
|
)
|
||||||
Net
increase (decrease) in cash and cash equivalents
|
231,080
|
19,769
|
(32,441
|
)
|
||||||
Cash
and cash equivalents at beginning of year
|
72,537
|
52,768
|
85,209
|
|||||||
Cash
and cash equivalents at end of year
|
$
|
303,617
|
$
|
72,537
|
$
|
52,768
|
||||
Interest
paid
|
$
|
97,163
|
$
|
22,736
|
$
|
102,669
|
||||
Income
taxes paid
|
$
|
-
|
$
|
-
|
$
|
88,551
|
||||
Supplemental
disclosure of non-cash investing and financing activities:
|
||||||||||
Issuance
of common stock in exchange for oil and gas properties
|
$
|
-
|
$
|
21,360
|
$
|
-
|
||||
Cashless
exercise of stock options and repurchase of treasury
shares
|
$
|
-
|
$
|
92,500
|
$
|
-
|
||||
Percentage
of royalty interest purchase issued as payment for finder’s
fee
|
$
|
46,250
|
$
|
-
|
$
|
-
|
||||
Asset
retirement obligations
|
$
|
36,729
|
$
|
46,355
|
$
|
2,851
|
2008
|
2007
|
2006
|
||||||||
Weighted
average number of common shares outstanding, basic
|
1,767,777
|
1,761,344
|
1,733,890
|
|||||||
Incremental
shares from the assumed exercise of dilutive stock options
|
5,272
|
58,625
|
93,136
|
|||||||
Dilutive
potential common shares
|
1,773,049
|
1,819,969
|
1,827,026
|
2008
|
2007
|
||||||
Carrying
amount of asset retirement obligations as of April 1
|
$
|
400,584
|
$
|
372,956
|
|||
Liabilities
incurred
|
36,729
|
46,355
|
|||||
Liabilities
settled
|
(38,786
|
)
|
(42,784
|
)
|
|||
Accretion
expense
|
26,262
|
24,057
|
|||||
Carrying
amount of asset retirement obligations as of March 31
|
424,789
|
400,584
|
|||||
Less:
current portion
|
50,000
|
50,000
|
|||||
Non-current
asset retirement obligation
|
$
|
374,789
|
$
|
350,584
|
2008
|
2007
|
||||||
Deferred
tax assets:
|
|||||||
Percentage
depletion carryforwards
|
$
|
760,299
|
$
|
667,423
|
|||
Deferred
stock-based compensation
|
42,226
|
39,876
|
|||||
Asset
retirement obligation
|
131,685
|
124,182
|
|||||
Net
operating loss
|
36,445
|
60,655
|
|||||
Other
|
3,168
|
3,871
|
|||||
973,823
|
896,007
|
||||||
Deferred
tax liabilities:
|
|||||||
Excess
financial accounting bases over tax bases of property
and equipment
|
(2,170,103
|
)
|
(1,874,693
|
)
|
|||
Net
deferred tax liabilities
|
$
|
(1,196,280
|
)
|
$
|
(978,686
|
)
|
2008
|
2007
|
2006
|
||||||||
Tax
expense at statutory rate
|
$
|
316,621
|
$
|
197,314
|
$
|
360,721
|
||||
Depletion
in excess of basis
|
(93,000
|
)
|
(99,200
|
)
|
(10,806
|
)
|
||||
Effect
of graduated rates
|
(27,937
|
)
|
(17,410
|
)
|
(31,828
|
)
|
||||
Revision
of prior year estimates
|
7,487
|
(123,443
|
)
|
(46,099
|
)
|
|||||
Permanent
differences
|
14,423
|
14,689
|
-
|
|||||||
Other
|
-
|
-
|
152
|
|||||||
$
|
217,594
|
$
|
(28,050
|
)
|
$
|
272,140
|
||||
Effective
tax rate
|
23%
|
|
(5%)
|
26%
|
|
2008
|
2007
|
2006
|
||||||||
Property
acquisition costs:
|
||||||||||
Proved
|
$
|
1,952,171
|
$
|
603,271
|
$
|
171,593
|
||||
Unproved
|
-
|
-
|
29,592
|
|||||||
Exploration
|
820,436
|
24,493
|
96,936
|
|||||||
Development
|
685,043
|
953,271
|
335,122
|
|||||||
Capitalized
asset retirement obligations
|
36,729
|
46,355
|
2,851
|
|||||||
Total
costs incurred for oil and gas properties
|
$
|
3,494,379
|
$
|
1,627,390
|
$
|
636,094
|
2008
|
2007
|
2006
|
||||||||
Proved
oil and gas properties
|
$
|
23,770,996
|
$
|
20,355,944
|
$
|
18,655,627
|
||||
Unproved
oil and gas properties:
|
||||||||||
subject
to amortization
|
170,487
|
170,487
|
170,487
|
|||||||
not
subject to amortization
|
-
|
-
|
121,418
|
|||||||
23,941,483
|
20,526,431
|
18,947,532
|
||||||||
Less
accumulated depreciation,
|
||||||||||
depletion,
and amortization
|
11,974,477
|
11,202,369
|
10,554,659
|
|||||||
$
|
11,967,006
|
$
|
9,324,062
|
$
|
8,392,873
|
2006
|
||||
Net
income, as reported
|
$
|
788,805
|
||
Deduct:
Stock-based employee compensation expense
|
||||
determined
under fair value based method (SFAS 123), net of tax
|
(72,078
|
)
|
||
Net
income, pro forma
|
$
|
716,727
|
||
Basic
income per share:
|
||||
As
reported
|
$
|
0.45
|
||
Pro
forma
|
$
|
0.41
|
||
Diluted
income per share:
|
||||
As
reported
|
$
|
0.43
|
||
Pro
forma
|
$
|
0.39
|
For
the year ended March 31,
|
||||||||||
2008
|
2007
|
2006
|
||||||||
Grant-date
fair value
|
$
|
2.20
|
$
|
5.15
|
-
|
|||||
Volatility
factor
|
56.06
|
%
|
71.46
|
%
|
-
|
|||||
Dividend
yield
|
-
|
-
|
-
|
|||||||
Risk-free
interest rate
|
3.54
|
%
|
5.07
|
%
|
-
|
|||||
Expected
term (in years)
|
5
|
5
|
-
|
Number of
Shares
|
Weighted Average
Exercise Price
Per Share
|
Weighted Aggregate
Average Remaining
Contract Life in Years
|
Intrinsic
Value
|
||||||||||
Outstanding at March 31, 2006
|
350,000
|
$
|
5.88
|
||||||||||
Granted
|
35,000
|
8.24
|
|||||||||||
Exercised
|
(61,800
|
)
|
4.69
|
||||||||||
Forfeited
or Expired
|
(18,200
|
)
|
6.75
|
||||||||||
Outstanding
at March 31, 2007
|
305,000
|
$
|
6.35
|
4.01
|
$
|
(366,350
|
)
|
||||||
Granted
|
25,000
|
4.35
|
|||||||||||
Exercised
|
(1,000
|
)
|
4.00
|
||||||||||
Forfeited
or Expired
|
(39,000
|
)
|
7.31
|
||||||||||
Outstanding
at March 31, 2008
|
290,000
|
$
|
6.06
|
3.30
|
$
|
(535,750
|
)
|
||||||
Vested
at March 31, 2008
|
235,000
|
$
|
6.02
|
3.11
|
$
|
(424,225
|
)
|
||||||
Exercisable
at March 31, 2008
|
235,000
|
$
|
6.02
|
3.11
|
$
|
(424,225
|
)
|
2008
|
2007
|
2006
|
||||||||
Weighted
average grant-date fair value of stock options granted (per
share)
|
$
|
4.35
|
$
|
5.15
|
$
|
—
|
||||
Total
fair value of options vested
|
$
|
124,300
|
$
|
137,925
|
$
|
147,575
|
||||
Total
intrinsic value of options exercised
|
$
|
1,100
|
$
|
110,019
|
$
|
42,500
|
Range of Exercise Prices
|
Number of
Options
|
Weighted Average
Exercise Price
Per Share
|
Weighted Average
Remaining Contractual
Life in Years
|
Aggregate
Intrinsic
Value
|
||||||||||
$4.00
- 5.24
|
75,000
|
$
|
4.12
|
|||||||||||
5.25
- 6.49
|
85,000
|
5.67
|
||||||||||||
6.50
- 7.74
|
80,000
|
7.05
|
||||||||||||
7.75
- 8.24
|
50,000
|
8.04
|
||||||||||||
$4.00
- 8.24
|
290,000
|
$
|
6.06
|
3.30
|
$
|
(535,750
|
)
|
Range of Exercise Prices
|
Number
Exercisable
|
Weighted Average
Exercise Price
Per Share
|
Aggregate
Intrinsic
Value
|
||||||||
|
$4.00
- 5.24
|
50,000
|
$
|
4.00
|
|||||||
5.25
- 6.49
|
82,500
|
5.65
|
|||||||||
6.50
- 7.74
|
75,000
|
7.07
|
|||||||||
7.75
- 8.24
|
27,500
|
7.88
|
|||||||||
|
$4.00
- 8.24
|
235,000
|
$
|
6.02
|
$
|
(424,225
|
)
|
2008
|
2007
|
2006
|
|||||||||||||||||
Bbls
|
Mcf
|
Bbls
|
Mcf
|
Bbls
|
Mcf
|
||||||||||||||
Proved
reserves, beginning of year
|
220,000
|
6,905,000
|
183,000
|
6,697,000
|
151,000
|
7,327,000
|
|||||||||||||
Revision
of previous estimates
|
(11,000
|
)
|
109,000
|
6,000
|
212,000
|
47,000
|
(292,000
|
)
|
|||||||||||
Purchase
of minerals in place
|
-
|
584,000
|
33,000
|
199,000
|
-
|
36,000
|
|||||||||||||
Extensions
and discoveries
|
26,000
|
638,000
|
15,000
|
136,000
|
2,000
|
1,000
|
|||||||||||||
Sales
of minerals in place
|
-
|
-
|
-
|
-
|
-
|
(5,000
|
)
|
||||||||||||
Production
|
(18,000
|
)
|
(379,000
|
)
|
(17,000
|
)
|
(339,000
|
)
|
(17,000
|
)
|
(370,000
|
)
|
|||||||
Proved
reserves, end of year
|
217,000
|
7,857,000
|
220,000
|
6,905,000
|
183,000
|
6,697,000
|
Beginning
of year
|
111,000
|
3,968,000
|
87,000
|
3,891,000
|
108,000
|
4,597,000
|
|||||||||||||
End
of year
|
122,000
|
5,050,000
|
111,000
|
3,968,000
|
87,000
|
3,891,000
|
March
31
|
||||||||||
2008
|
2007
|
2006
|
||||||||
Future
cash inflows
|
$
|
89,327,000
|
$
|
60,428,000
|
$
|
55,804,000
|
||||
Future
production and development costs
|
(15,891,000
|
)
|
(13,181,000
|
)
|
(13,939,000
|
)
|
||||
Future
income taxes (a)
|
(15,086,000
|
)
|
(10,769,000
|
)
|
(9,646,000
|
)
|
||||
Future
net cash flows
|
58,350,000
|
36,478,000
|
32,219,000
|
|||||||
Annual
10% discount for estimated timing of
cash flows
|
(25,852,000
|
)
|
(16,271,000
|
)
|
(14,295,000
|
)
|
||||
Standardized
measure of discounted future net
cash flows
|
$
|
32,498,000
|
$
|
20,207,000
|
$
|
17,924,000
|
(a)
|
Future
income taxes are computed using effective tax rates on future net
cash
flows before income taxes less the tax bases of the oil and gas
properties
and effects of statutory
depletion.
|
March
31
|
||||||||||
2008
|
2007
|
2006
|
||||||||
Sales
of oil and gas produced, net of production costs
|
$
|
(2,648,000
|
)
|
$
|
(2,099,000
|
)
|
$
|
(2,873,000
|
)
|
|
Net
changes in price and production costs
|
9,027,000
|
1,835,000
|
3,985,000
|
|||||||
Changes
in previously estimated development costs
|
295,000
|
313,000
|
701,000
|
|||||||
Revisions
of quantity estimates
|
(121,000
|
)
|
825,000
|
428,000
|
||||||
Net
change due to purchases and sales of minerals in place
|
2,343,000
|
1,362,000
|
74,000
|
|||||||
Extensions
and discoveries, less related costs
|
5,025,000
|
561,000
|
45,000
|
|||||||
Net
change in income taxes
|
(2,437,000
|
)
|
(599,000
|
)
|
(579,000
|
)
|
||||
Accretion
of discount
|
2,617,000
|
2,329,000
|
2,095,000
|
|||||||
Changes
in timing of estimated cash flows and other
|
(1,810,000
|
)
|
(2,244,000
|
)
|
(2,111,000
|
)
|
||||
Changes
in standardized measure
|
12,291,000
|
2,283,000
|
1,765,000
|
|||||||
Standardized
measure, beginning of year
|
20,207,000
|
17,924,000
|
16,159,000
|
|||||||
Standardized
measure, end of year
|
$
|
32,498,000
|
$
|
20,207,000
|
$
|
17,924,000
|
FISCAL 2008
|
|||||||||||||
4TH QTR
|
3RD QTR
|
2ND QTR
|
1ST QTR
|
||||||||||
Oil and
gas revenue
|
$
|
1,245,653
|
$
|
952,211
|
$
|
839,947
|
$
|
850,144
|
|||||
Operating
profit
|
613,742
|
345,203
|
4,344
|
68,148
|
|||||||||
Net
income (loss)
|
466,480
|
221,114
|
(8,756
|
)
|
34,806
|
||||||||
Net
income per share-basic
|
0.27
|
0.13
|
-
|
0.02
|
|||||||||
Net
income per share-diluted
|
0.27
|
0.12
|
-
|
0.02
|
FISCAL
2007
|
|||||||||||||
4TH
QTR
|
3RD
QTR
|
2ND
QTR
|
1ST
QTR
|
||||||||||
Oil
and gas revenue
|
$
|
755,184
|
$
|
663,031
|
$
|
773,698
|
$
|
777,412
|
|||||
Operating
profit
|
110,106
|
109,906
|
229,920
|
144,944
|
|||||||||
Net
income
|
183,481
|
67,080
|
130,534
|
227,290
|
|||||||||
Net
income per share-basic
|
0.11
|
0.04
|
0.07
|
0.13
|
|||||||||
Net
income per share-diluted
|
0.10
|
0.04
|
0.07
|
0.12
|
Exhibit
Number
|
||
Articles
of Incorporation.
|
||
3.2***
|
Bylaws.
|
|
10.1**
|
Stock
Option Plan.
|
|
10.2*
|
Bank
Line of Credit.
|
|
10.3****
|
2004
Incentive Stock Option.
|
|
14.1*****
|
Code
of Business Conduct and Ethics.
|
|
21*
|
Subsidiaries
of the Company.
|
|
31.1
|
Certification
of the Chief Executive Officer of the Company pursuant to Section
302 of
the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification
of the Chief Financial Officer of the Company pursuant to Section
302 of
the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification
of the Chief Executive Officer and Chief Financial Officer pursuant
to 18
U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|
*
|
Incorporated
by reference to the Company’s Annual Report on Form 10-K dated June 24,
1998.
|
**
|
Incorporated
by reference to the Amendment to Schedule 14C Information Statement
filed
on August 13, 1998.
|
***
|
Filed
with the Company’s Annual Report on Form 10-K dated June 29,
2004.
|
****
|
Filed
with the Company’s Proxy Statement filed July 9,
2004.
|
*****
|
Filed
with the Company’s Quarterly Report on Form 10-Q filed on November 15,
2004.
|