UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 20182019
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number: 001-33578
Samson Oil & Gas Limited
(Exact Name of Registrant as Specified in its Charter)
Australia | N/A |
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) |
Level 16, AMP Building, 140 St Georges Terrace Perth, Western Australia 6000 | |
(Address Of Principal Executive Offices) | (Zip Code) |
+61 8 9220 9830
(Registrant’s Telephone Number, Including Area Code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
N/A | N/A | N/A |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. xYes ¨ No
Indicate by check mark whether the registrant has submitted electronically, and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yesx No¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definition of “accelerated filer,” “large accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act (Check one):Act:
Large accelerated filer¨ | Accelerated filer¨ | |
Non-accelerated filer | Smaller reporting companyx | |
Emerging growth company¨ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes¨Nox
There were 3,283,000,444328,300,044 ordinary shares outstanding as of May 9, 2018.15, 2019.
SAMSON OIL & GAS LIMITED
FORM 10-Q
QUARTER ENDED March 31, 20182019
TABLE OF CONTENTS
2 |
FORWARD-LOOKING STATEMENTS
Written forward–looking statements may appear in documents filed with the Securities and Exchange Commission (“SEC”), including this quarterly report, documents incorporated by reference, reports to shareholders and other communications.
The U.S. Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for forward–looking information to encourage companies to provide prospective information about themselves without fear of litigation so long as the information is identified as forward looking and is accompanied by meaningful cautionary statements identifying important factors that could cause actual results to differ materially from those projected in the information. Samson relies on this safe harbor in making forward–looking statements.
Forward–looking statements appear in a number of places in this quarterly report and include but are not limited to management’s comments regarding business strategy, exploration and development drilling prospects and activities at our Foreman Butte and other properties, oil and gas pipeline availability and capacity, natural gas and oil reserves and production, our intentions and prospects with respect to our credit facility, our potential asset sale and refinancing efforts, meeting our capital raising targets and the use of proceeds, our plans, our ability to and methods by which we may raise additional capital, production and future operating results, and the objectives outlined under the section “Looking Ahead” below.
In this quarterly report, the use of words such as “anticipate,” “continue,” “could,” “estimate,” “expect,” “likely,” “may,” “will,” “project,” “should,” “believe” and similar expressions are intended to identify uncertainties. While we believe that the expectations reflected in those forward–looking statements are reasonable, we cannot assure you that these expectations will prove to be correct. Our actual results could differ materially from those anticipated in these forward–looking statements. The differences between actual results and those predicted by the forward–looking statements could be material. Forward-looking statements are based upon our expectations relating to, among other things:
Many of these factors are beyond our ability to control or predict. Neither these factors nor those included in the “Risk Factors” section of this quarterly report, if any, represent a complete list of the factors that may affect us. We do not undertake to update the forward–looking statements made in this report.
Part I — Financial Information
SAMSON OIL & GAS LIMITED AND SUBSIDIARIES
(Unaudited)
31-Mar-18 | 30-Jun-17 | |||||||
ASSETS | ||||||||
CURRENT ASSETS | ||||||||
Cash and cash equivalents | $ | 892,373 | $ | 628,778 | ||||
Accounts receivable | 1,433,591 | 1,550,438 | ||||||
Prepayments | 162,522 | 54,519 | ||||||
Oil inventory | 219,288 | 219,288 | ||||||
Total current assets | 2,707,774 | 2,453,023 | ||||||
PROPERTY, PLANT AND EQUIPMENT, AT COST | ||||||||
Oil and gas properties, successful efforts method of accounting, less accumulated depreciation, depletion and impairment of $15,627,744 and $14,474,391 at March 31, 2018 and June 30, 2017, respectively | 30,375,817 | 31,497,273 | ||||||
Other property and equipment, net of accumulated depreciation and amortization of $758,803 and $693,945 at March 31, 2018 and June 30, 2017, respectively | 258,964 | 296,077 | ||||||
Net property, plant and equipment | 30,634,781 | 31,793,350 | ||||||
OTHER NON CURRENT ASSETS | ||||||||
Fair value of derivative instrument | - | 99,603 | ||||||
Undeveloped capitalized acreage | - | 271,078 | ||||||
Restricted cash - bonding | 450,000 | 450,000 | ||||||
Other | 136,558 | 291,181 | ||||||
TOTAL ASSETS | $ | 33,929,113 | $ | 35,358,235 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
CURRENT LIABILITIES | ||||||||
Accounts payable | $ | 6,348,949 | $ | 4,287,955 | ||||
Accruals | 430,050 | 821,319 | ||||||
Fair value of derivative instruments | 1,281,724 | 363,960 | ||||||
Credit facility | 23,834,749 | 23,419,749 | ||||||
Provision for annual leave | 284,377 | 249,060 | ||||||
32,179,849 | 29,142,043 | |||||||
NON CURRENT LIABILITIES | ||||||||
Asset retirement obligations | 3,537,226 | 3,156,236 | ||||||
TOTAL LIABILITIES | 35,717,075 | 32,298,279 | ||||||
STOCKHOLDERS’EQUITY (deficit) – nil par value | ||||||||
3,283,000,444 (equivalent to 16,415,002 ADR’s) and 3,283,000,444 (equivalent to 16,415,002 ADR’s) ordinary shares issued and outstanding at March 31, 2018 and June 30, 2017, respectively | 106,758,667 | 106,390,864 | ||||||
Accumulated other comprehensive income | 880,969 | 892,017 | ||||||
Accumulated deficit | (109,427,597 | ) | (104,222,925 | ) | ||||
Total stockholders’ equity (deficit) | (1,787,961 | ) | 3,059,956 | |||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (deficit) | $ | 33,929,114 | $ | 35,358,235 |
See accompanying Notes to Consolidated Financial Statements.
SAMSON OIL & GAS LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(Unaudited)
Three months ended | Nine months ended | |||||||||||||||
31-Mar-18 | 31-Mar-17 | 31-Mar-18 | 31-Mar-17 | |||||||||||||
REVENUES AND OTHER INCOME: | ||||||||||||||||
Oil sales | $ | 1,856,904 | $ | 2,942,564 | $ | 7,063,419 | $ | 9,690,287 | ||||||||
Gas sales | 20,424 | 136,430 | 105,714 | 344,708 | ||||||||||||
Other liquids | 2,938 | 9,987 | 6,118 | 36,560 | ||||||||||||
Interest income | 89 | 75 | 202 | 352 | ||||||||||||
Gain on derivative instruments | - | 1,424,590 | - | 379,442 | ||||||||||||
Other | - | - | 178,657 | 1,800,117 | ||||||||||||
TOTAL REVENUE AND OTHER INCOME | 1,880,355 | 4,513,646 | 7,354,110 | 12,251,466 | ||||||||||||
EXPENSES: | ||||||||||||||||
Lease operating expense | (1,505,990 | ) | (1,986,860 | ) | (4,406,993 | ) | (7,563,746 | ) | ||||||||
Depletion, depreciation and amortization | (321,561 | ) | (404,893 | ) | (1,219,726 | ) | (1,492,214 | ) | ||||||||
Impairment expense | - | - | - | (244,480 | ) | |||||||||||
Abandonment expense | (59,536 | ) | - | (126,212 | ) | - | ||||||||||
Exploration and evaluation expenditure | (14,030 | ) | (12,360 | ) | (296,543 | ) | (36,905 | ) | ||||||||
Accretion of asset retirement obligations | (79,307 | ) | (79,320 | ) | (239,193 | ) | (235,381 | ) | ||||||||
Amortization of borrowing costs | (132,535 | ) | (66,849 | ) | (190,434 | ) | (200,547 | ) | ||||||||
Interest expense | (337,472 | ) | (309,143 | ) | (916,346 | ) | (1,275,791 | ) | ||||||||
Loss on derivative instruments | (461,395 | ) | - | (2,030,261 | ) | - | ||||||||||
Acquisition costs | - | (174,923 | ) | - | (174,923 | ) | ||||||||||
General and administrative | (934,504 | ) | (1,284,076 | ) | (3,133,074 | ) | (3,750,748 | ) | ||||||||
TOTAL EXPENSES | (3,846,330 | ) | (4,318,424 | ) | (12,558,782 | ) | (14,974,735 | ) | ||||||||
Income/(loss) from operations | (1,965,975 | ) | 195,222 | (5,204,672 | ) | (2,723,269 | ) | |||||||||
Income tax benefit | - | - | - | - | ||||||||||||
Net Income/(loss) | (1,965,975 | ) | 195,222 | (5,204,672 | ) | (2,723,269 | ) | |||||||||
OTHER COMPREHENSIVE LOSS | ||||||||||||||||
Foreign currency translation loss | (4,929 | ) | (39,535 | ) | (11,048 | ) | (49,811 | ) | ||||||||
Total comprehensive income/(loss) for the period | $ | (1,970,904 | ) | $ | 155,687 | $ | (5,215,720 | ) | $ | (2,773,080 | ) | |||||
Net loss per ordinary share from operations: | ||||||||||||||||
Basic – cents per share | (0.06 | ) | 0.01 | (0.16 | ) | (0.08 | ) | |||||||||
Diluted – cents per share | (0.06 | ) | 0.01 | (0.16 | ) | (0.08 | ) | |||||||||
Weighted average ordinary shares outstanding: | ||||||||||||||||
Basic | 3,283,000,444 | 3,282,861,876 | 3,283,000,444 | 3,248,624,375 | ||||||||||||
Diluted | 3,283,000,444 | 3,282,861,876 | 3,283,000,444 | 3,248,624,375 |
See accompanying Notes to Consolidated Financial Statements.
SAMSON OIL & GAS LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ (DEFICIT)/EQUITY
(Unaudited)
Ordinary | (Accumulated Deficit) | Accumulated Other | Total | |||||||||||||
Shares | Other | Stockholders | ||||||||||||||
Comprehensive | Deficit | |||||||||||||||
Income/(Loss) | ||||||||||||||||
Balance at June 30, 2017 | $ | 106,390,864 | $ | (104,222,925 | ) | $ | 892,017 | $ | 3,059,956 | |||||||
Net loss | - | (5,204,672 | ) | - | (5,204,672 | ) | ||||||||||
Foreign currency translation loss, net of tax of nil | - | - | (11,048 | ) | (11,048 | ) | ||||||||||
Total comprehensive loss for the period | - | (5,204,672 | ) | (11,048 | ) | (5,215,720 | ) | |||||||||
Share based payments | 367,803 | - | - | 367,803 | ||||||||||||
Balance at March 31, 2018 | $ | 106,758,667 | $ | (109,427,597 | ) | $ | 880,969 | $ | (1,787,961 | ) |
31-Mar-19 | 30-Jun-18 | |||||||
ASSETS | ||||||||
CURRENT ASSETS | ||||||||
Cash and cash equivalents | $ | 1,076,469 | $ | 1,376,676 | ||||
Accounts receivable | 2,035,593 | 1,759,461 | ||||||
Prepayments | - | 137,342 | ||||||
Oil inventory | 314,811 | 219,288 | ||||||
Total current assets | 3,426,873 | 3,492,767 | ||||||
PROPERTY, PLANT AND EQUIPMENT, AT COST | ||||||||
Oil and gas properties, successful efforts method of accounting, less accumulated depreciation, depletion and impairment of $16,667,527 and $12,606,491 at March 31, 2019 and June 30, 2018, respectively | 29,021,070 | 30,420,841 | ||||||
Other property and equipment, net of accumulated depreciation and amortization of $747,639 and $758,803 at March 31, 2019 and June 30, 2018, respectively | 174,945 | 242,822 | ||||||
Net property, plant and equipment | 29,196,015 | 30,663,663 | ||||||
OTHER NON CURRENT ASSETS | ||||||||
Restricted cash - bonding | 450,000 | 450,000 | ||||||
Deferred tax asset | 732,056 | 732,056 | ||||||
Other | 132,521 | 134,644 | ||||||
TOTAL ASSETS | $ | 33,937,465 | $ | 35,473,130 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||||||
CURRENT LIABILITIES | ||||||||
Accounts payable | $ | 11,934,996 | $ | 8,383,570 | ||||
Accruals | 321,421 | 1,088,338 | ||||||
Credit facility | 23,834,749 | 23,867,557 | ||||||
Fair value of derivative instruments | 744,309 | 1,210,795 | ||||||
Provision for annual leave | 228,482 | 250,826 | ||||||
37,063,957 | 34,801,086 | |||||||
NON CURRENT LIABILITIES | ||||||||
Fair value of derivative instruments | 530,562 | |||||||
Asset retirement obligations | 3,977,176 | 3,344,112 | ||||||
TOTAL LIABILITIES | 41,571,695 | 38,145,198 | ||||||
STOCKHOLDERS’ EQUITY (DEFICIT) – nil par value | ||||||||
328,300,044 (equivalent to 16,415,002 ADR’s) and 328,300,044 (equivalent to 16,415,002 ADR’s) ordinary shares issued and outstanding at March 31, 2019 and June 30, 2018, respectively | 106,743,167 | 106,743,167 | ||||||
Accumulated other comprehensive income | 1,035,721 | 846,556 | ||||||
Accumulated deficit | (115,413,118 | ) | (110,261,791 | ) | ||||
Total stockholders’ equity (deficit) | (7,634,230 | ) | (2,672,068 | ) | ||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | $ | 33,937,465 | $ | 35,473,130 |
See accompanying Notes to Consolidated Financial Statements.
4 |
SAMSON OIL & GAS LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(Unaudited)
Three months ended | Nine months ended | |||||||||||||||
31-Mar-19 | 31-Mar-18 | 31-Mar-19 | 31-Mar-18 | |||||||||||||
REVENUES AND OTHER INCOME: | ||||||||||||||||
Oil sales | $ | 2,391,155 | $ | 1,856,904 | $ | 8,846,003 | $ | 7,063,419 | ||||||||
Gas sales | 84,912 | 20,424 | 227,653 | 105,714 | ||||||||||||
Other liquids | 2,701 | 2,938 | 11,534 | 6,118 | ||||||||||||
Interest income | 92 | 89 | 543 | 202 | ||||||||||||
Other | 1,000,000 | 178,657 | ||||||||||||||
TOTAL REVENUE AND OTHER INCOME | 2,478,860 | 1,880,355 | 10,085,733 | 7,354,110 | ||||||||||||
EXPENSES: | ||||||||||||||||
Lease operating expense | (2,858,848 | ) | (1,505,990 | ) | (8,339,180 | ) | (4,406,993 | ) | ||||||||
Depletion, depreciation and amortization | (448,627 | ) | (321,561 | ) | (1,510,598 | ) | (1,219,726 | ) | ||||||||
Abandonment expense | (51,402 | ) | (59,536 | ) | (51,402 | ) | (126,212 | ) | ||||||||
Exploration and evaluation expenditure | (11,000 | ) | (14,030 | ) | (50,311 | ) | (296,543 | ) | ||||||||
Accretion of asset retirement obligations | (368,674 | ) | (79,307 | ) | (646,030 | ) | (239,193 | ) | ||||||||
Amortization of borrowing costs | - | (132,535 | ) | - | (190,434 | ) | ||||||||||
Interest expense | (395,347 | ) | (337,472 | ) | (1,151,485 | ) | (916,346 | ) | ||||||||
Loss on derivative instruments | (1,298,610 | ) | (461,395 | ) | (863,266 | ) | (2,030,261 | ) | ||||||||
General and administrative | (846,919 | ) | (934,504 | ) | (2,624,788 | ) | (3,133,074 | ) | ||||||||
TOTAL EXPENSES | (6,279,427 | ) | (3,846,330 | ) | (15,237,060 | ) | (12,558,782 | ) | ||||||||
Loss from operations | (3,800,567 | ) | (1,965,975 | ) | (5,151,327 | ) | (5,204,672 | ) | ||||||||
Income tax benefit | - | - | - | - | ||||||||||||
Net income/(loss) | (3,800,567 | ) | (1,965,975 | ) | (5,151,327 | ) | (5,204,672 | ) | ||||||||
OTHER COMPREHENSIVE INCOME/(LOSS) | ||||||||||||||||
Foreign currency translation gain/(loss) | 159,892 | (4,929 | ) | 189,165 | (11,048 | ) | ||||||||||
Total comprehensive income/(loss) for the period | $ | (3,640,675 | ) | $ | (1,970,904 | ) | $ | (4,962,162 | ) | $ | (5,215,720 | ) | ||||
Net loss per ordinary share: | ||||||||||||||||
Basic – cents per share | $ | (1.16 | ) | $ | (0.60 | ) | $ | (1.57 | ) | $ | (1.60 | ) | ||||
Diluted – cents per share | $ | (1.16 | ) | $ | (0.60 | ) | $ | (1.57 | ) | $ | (1.60 | ) | ||||
Weighted average ordinary shares outstanding: | ||||||||||||||||
Basic | 328,300,044 | 328,300,044 | 328,300,044 | 324,862,438 | ||||||||||||
Diluted | 328,300,044 | 328,300,044 | 328,300,044 | 324,862,438 |
See accompanying Notes to Consolidated Financial Statements.
5 |
SAMSON OIL & GAS LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ (DEFICIT)/EQUITY
(Unaudited)
Accumulated | Total | |||||||||||||||
Other | Stockholders | |||||||||||||||
Ordinary | Comprehensive | Equity | ||||||||||||||
Shares | (Accumulated Deficit) | Income/(Loss) | (Deficit) | |||||||||||||
Balance at July 1, 2018 | $ | 106,743,167 | $ | (110,261,791 | ) | $ | 846,556 | $ | (2,672,068 | ) | ||||||
Net loss | - | 1,200,653 | - | 1,200,654 | ||||||||||||
Foreign currency translation gain, net of tax of nil | - | - | 29,861 | 29,861 | ||||||||||||
Total comprehensive income (loss) for the period | - | 1,200,653 | 29,861 | 1,230,514 | ||||||||||||
Balance at September 31, 2018 | $ | 106,743,167 | $ | (109,061,138 | ) | $ | 876,417 | $ | (1,441,554 | ) | ||||||
Balance at September 31, 2018 | $ | 106,743,167 | $ | (109,061,138 | ) | $ | 876,417 | $ | (1,441,554 | ) | ||||||
Net loss | - | (2,551,413 | ) | - | (2,551,413 | ) | ||||||||||
Foreign currency translation gain, net of tax of nil | - | - | (588 | ) | (588 | ) | ||||||||||
Total comprehensive income (loss) for the period | - | (2,551,413 | ) | (588 | ) | (2,552,001 | ) | |||||||||
Balance at December 31, 2018 | $ | 106,743,167 | $ | (111,612,551 | ) | $ | 875,829 | $ | (3,993,555 | ) | ||||||
Balance at December 31, 2018 | $ | 106,743,167 | $ | (111,612,551 | ) | $ | 875,829 | $ | (3,993,555 | ) | ||||||
Net loss | - | (3,800,567 | ) | - | (3,800,566 | ) | ||||||||||
Foreign currency translation gain, net of tax of nil | - | - | 159,892 | 159,892 | ||||||||||||
Total comprehensive income (loss) for the period | - | (3,800,567 | ) | 159,892 | (3,640,675 | ) | ||||||||||
Balance at March 31, 2019 | $ | 106,743,167 | $ | (115,413,118 | ) | $ | 1,035,721 | $ | (7,634,230 | ) |
See accompanying Notes to Consolidated Financial Statements.
6 |
SAMSON OIL & GAS LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Nine months ended | ||||||||
31-Mar-18 | 31-Mar-17 | |||||||
Cash flows provided by/(used in) operating activities | ||||||||
Receipts from customers | $ | 8,594,855 | $ | 11,065,372 | ||||
Payments to suppliers & employees | (6,082,899 | ) | (9,912,808 | ) | ||||
Interest received | 199 | 347 | ||||||
Payments on derivative instruments | (1,012,894 | ) | (1,102,289 | ) | ||||
Interest paid | (991,788 | ) | (1,501,096 | ) | ||||
Net cash flows provided by/(used in) operating activities | 507,473 | (1,450,474 | ) | |||||
Cash flows (used in)/provided by investing activities | ||||||||
Proceeds from sale of oil and gas properties | - | 13,932,512 | ||||||
Payments for plant & equipment | (27,830 | ) | (114,296 | ) | ||||
Payments for exploration and evaluation | (25,451 | ) | (86,963 | ) | ||||
Payments for oil and gas properties | (591,650 | ) | (2,216,713 | ) | ||||
Net cash flows (used in)/provided by investing activities | (644,931 | ) | 11,514,540 | |||||
Cash flows (used in)/provided by financing activities | ||||||||
Proceeds from the exercise of options | - | 3,811 | ||||||
Proceeds from borrowings | 450,000 | 1,000,000 | ||||||
Repayment of borrowings | (35,157 | ) | (11,597,443 | ) | ||||
Share issuance costs | - | (37,235 | ) | |||||
Net cash flows (used in)/provided by financing activities | 414,843 | (10,630,867 | ) | |||||
Net increase/(decrease) in cash and cash equivalents | 277,385 | (566,801 | ) | |||||
Cash and cash equivalents at the beginning of the fiscal period | 628,778 | 2,654,812 | ||||||
Effects of exchange rate changes on cash and cash equivalents | (13,790 | ) | (4,784 | ) | ||||
Cash and cash equivalents at end of fiscal period | $ | 892,373 | $ | 2,083,227 |
Nine months ended | ||||||||
31-Mar-19 | 31-Mar-18 | |||||||
Cash flows provided by/(used in) operating activities | ||||||||
Receipts from customers | $ | 8,829,222 | $ | 8,594,855 | ||||
Payments to suppliers & employees | (8,392,078 | ) | (6,082,899 | ) | ||||
Interest received | 544 | 199 | ||||||
Payments on derivative instruments | (149,682 | ) | (1,012,894 | ) | ||||
Interest paid | (1,151,485 | ) | (991,788 | ) | ||||
Net cash flows provided by/(used in) operating activities | (863,479 | ) | 507,473 | |||||
Cash flows (used in)/provided by investing activities | ||||||||
Proceeds from sale of oil and gas properties | 700,000 | - | ||||||
Payments for plant & equipment | - | (27,830 | ) | |||||
Payments for exploration and evaluation | (50,311 | ) | (25,451 | ) | ||||
Payments for oil and gas properties | (80,490 | ) | (591,650 | ) | ||||
Net cash flows (used in)/provided by investing activities | 569,199 | (644,931 | ) | |||||
Cash flows (used in)/provided by financing activities | ||||||||
Proceeds from borrowings | - | 450,000 | ||||||
Repayment of borrowings | - | (35,157 | ) | |||||
Net cash flows (used in)/provided by financing activities | - | 414,843 | ||||||
Net increase/(decrease) in cash and cash equivalents | (294,280 | ) | 277,385 | |||||
Cash and cash equivalents at the beginning of the quarter period | 1,376,676 | 628,778 | ||||||
Effects of exchange rate changes on cash and cash equivalents | (5,927 | ) | (13,790 | ) | ||||
Cash and cash equivalents at end of the quarter period | $ | 1,076,469 | $ | 892,373 |
See accompanying Notes to Consolidated Financial Statements
SAMSON OIL & GAS LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. Basis of Presentation
These Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial reporting. All adjustments which are normal and recurring by nature, in the opinion of management, necessary for fair statement of Samson Oil & Gas Limited’s (the “Company”) Consolidated Financial Statements have been included herein. Interim results are not necessarily indicative of expected annual results because of the impact of fluctuations in prices received for oil and natural gas, as well as other factors. In the course of preparing the Consolidated Financial Statements, management makes various assumptions, judgments and estimates to determine the reported amounts of assets, liabilities, revenues and expenses, and in the disclosures of commitments and contingencies. Changes in these assumptions, judgments and estimates will occur as a result of the passage of time and the occurrence of future events, and, accordingly, actual results could differ from amounts previously established.
The Company’s Consolidated Financial Statements have been prepared on a basis consistent with the accounting principles and policies reflected in the Company’s audited financial statements as of and for the year ended June 30, 2017.2018. The year-end Consolidated Balance Sheet presented herein was derived from audited Consolidated Financial Statements, but does not include all disclosures required by GAAP.
It is suggested that these financial statements be read in conjunction with the financial statements and the notes thereto included in the Company’s latest annual report (“Form 10-K”).
Accruals. Accrued liabilities at June 30, 20172018 and March 31, 20182019 consist primarily of estimates for goods and services received but not yet invoiced.
Prepayments.Prepayments at June 30, 20172018 and March 31, 20182019 include tubing and chemicals and other subscription costs paid in advance for the year.
Comparatives.Changes have been made to the classification of certain prior period comparatives in order to remain consistent with the current period presentation. These changesIn Form 10-Q for the period ended December 31, 2018 comparatives were changed to show the impact of certain assets being held for sale. During last quarter these assets were no longer deemed to be held for sale and therefore comparatives have had no material impact onnot been changed. See the financial statements.Discontinued Operations note below.
Liquidity and Going Concern
These financial statements have been prepared on the going concern basis, which contemplates the continuity of normal business activities and the realization of assets and settlement of liabilities in the normal course of business.
As disclosed in the financial statements, we incurred lossesa net loss from continuing operations of $5.2$3.8 million for the nine months ended March 31, 20182019, and had cash outflows from operations of $0.5 million. Asas at March 31, 2018that date, we had net$36.7 million in current liabilities, of $32 million.including $11.9 million in accounts payable, and approximately $3.4 million in current assets. Our ability to continue as a going concern is dependent in part on the renegotiation ofrefinancing our finance facilities to permit additional development of our oil$24 million bank debt. The refinancing was completed on April 9, 2019 and gas properties or a monetization of some or all of those properties.
On February 9, 2018, we entered into an agreement (the “Agreement”)details are provided in Note 12, Subsequent Events. Our compliance with our principal lender, Mutual of Omaha Bank (the "Bank") that amended and supplemented our loan agreement with the Bank (the "Loan Agreement"). Under the Agreement, we were required to provide the Bank, on or before March 31, 2018, with either (a) an executed agreement evidencing the sale of Samson and its subsidiaries or its respective businesses and assets, or (b) a fully-executed letter of intent or other form of commitment letter from a credible lender or other financing source reflecting a proposed refinance or payment of Samson’s outstanding obligations to the Bank, in each case providing for the full repaymentcovenants of the Bank on or before May 31, 2018. Upon a failure to meet these deadlines,new credit facility will depend upon the Bank has the right to commence foreclosure proceedings or pursue alternative repayment methods, including salesuccess and timing of the loan. Despite our best efforts, we were unable to meet the Agreement's March 31, 2018, deadlines.
On March 31, 2018, the Company entered into a subscription agreement with a private equity firm calling for a $5.5 million debtdrilling program and equity investment in the Company in multiple installments (the "Securities Purchase"). The Company subsequently obtained a loan commitment from an institutional lender to replace the Bank, which by its termsit is contingent upon the Company successfully closing the Securities Purchase. The Company also soughta number ofnecessary changes to that loan commitment, which changes have not yet been made. Finally, nonepossible one quarter waiver delay of the scheduled installment purchases required by the subscription agreement for the Securities Purchases has yet to occur.
As a result, the Company has refocused its efforts on seeking an outright sale of all or substantiallyall ofthe Foreman Butte Project assets in order to repay the Bank. The Company has been discussing such a sale witha number ofinterested potential purchasers. The Company has advised the Bank of these developments. While the Bank may have the right to declare a default under the Loan Agreement and pursue the remedies described above, it has not yet done so.
Based on our current financial position we may be required to accept terms less favorable than would otherwise be available to us. There also can be no assurances that wecovenant measurement will be successful in renegotiation or refinancingrequested from the lender. The receipt of such approval is not assured. Due to our debt or our efforts explore the sale of some or all of our assets. These factors indicatehistorical net losses and accounts payable balances there is substantial doubt about our ability to continue as a going concern.concern for 12 months after the report date.
Discontinued Operations
As at June 30, 2018 and September 30, 2018 the majority of our assets in the Foreman Butte project were held for sale and were recognized as discontinued operations during those periods. Following repeated failures by the contracted buyer to close a sale of our Foreman Butte assets, we pursued discussions with a new lender with a view to refinancing our Mutual of Omaha Bank credit facility and completed the refinancing after March 31, 2019. As such the assets were no longer held for sale in the Balance Sheet as of December 31, 2018 or included as discontinued operations in the Income Statement.
Recent Accounting Standards
Revenue Recognition
On July 1, 2018, we adopted Accounting Standards Codification (“ASC”) Topic 606 “Revenue from Contracts with Customers” (“ASC 606”) using the modified retrospective approach, which only applies to contracts that were not completed as of the date of the application. The adoption did not require an adjustment to the opening retained deficit for the cumulative effect adjustment and does not have a material impact on our ongoing consolidated balance sheet, statement of operations, statement of stockholders’ equity or statement of cash flows.
We recognize revenues from the sales of oil, natural gas and natural gas liquids (“NGL”) to our customers in accordance with the five-step revenue recognition model prescribed in ASC 606. Specifically, revenue is recognized when our performance obligations under contracts with customers (purchasers) are satisfied, which generally occurs with the transfer of control of the products to the purchasers. Control is generally considered transferred when the following criteria are met: (i) transfer of physical custody, (ii) transfer of title, (iii) transfer of risk of loss and (iv) relinquishment of any repurchase rights or other similar rights. Given the nature of our sales, revenue is recognized at a point in time based on the amount of consideration we expect to receive in accordance with the price specified in the contracts.
Recent Accounting StandardsConsideration under the marketing contracts is typically received from the purchaser one to two months after production and, as a result, the Company is required to estimate the amount of production that was delivered to the purchaser and the price that will be received for the sale of the product. We record the differences between estimates and the actual amounts received for product sales once payment is received from the purchaser. Such differences have historically not been significant as we use knowledge of our properties and their historical performance, spot market prices and other factors as the basis for these estimates. At March 31, 2019, the Company had receivables related to contracts with customers of $0.9 million.
In August 2014,
There was no impact on previously recognized revenue and no changes to what we would have recognized under the FASB issued previous revenue recognition standard, ASC Topic 605 Revenue Recognition
Leasing
Accounting Standards UpdateCodification 842 (“ASU”ASC 842”) No. 2014-15,Presentation of Financial Statements –Going Concern(“ASU 2014-15”). The objective of ASU 2014-15 is to provide guidance on management’s responsibility to evaluate whether there is substantial doubt about a company’s ability to continue as a going concern and to provide related footnote disclosures. ASU 2014-15Leases is effective for fiscal years ending after December 15, 2016 and annual and interim periods thereafter. This standard has been adopted by the Company and additional disclosures were made in the Form 10-K for the period ended June 30, 2017.
In May 2014, the FASB issued Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (Topic 606), which amends the existing accounting standards for revenue recognition. The standard requires an entity to recognize revenue in a manner that depicts the transfer of goods or services to customers at an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance in ASU 2014-09 is now effective for annual reporting periods beginning after December 15, 2017, including interim periods therein, as a result2018. Although the impacts of the FASB's recent decisionstandard are still being reviewed, due to deferminimal leasing activity undertaken by the effective date by one year. We are currently evaluatingus, we expect this statement to have little impact on the method of adoption and impact this standard will have on our consolidated financial statements and related disclosures.Financial Statements.
2. Income Taxes
The Company has cumulative net operating losses (“NOLs”) that may be carried forward to reduce taxable income in future years. The Tax Reform Act of 1986 contains provisions that limit the utilization of NOLs if there has been a change in ownership as described in Internal Revenue Code Section 382. The Company’s prior year NOLs are limited by IRC Section 382.
ASC Topic 740 requires that a valuation allowance be provided if it is more likely than not that some portion or all deferred tax assets will not be realized. The Company’s ability to realize the benefits of its deferred tax assets will depend on the generation of future taxable income through profitable operations. Due to the Company’s history of losses and the uncertainty of future profitable operations, the Company has recorded a full valuation allowance against its deferred tax assets.
assets, except for a tax asset for certain refundable AMT credit carryforwards.
3. Earnings Per Share
Basic earnings (loss) per share is calculated by dividing net earnings (loss) attributable to ordinary shares by the weighted average number of shares outstanding for the period. Under the treasury stock method, diluted earnings per share is calculated by dividing net earnings (loss) by the weighted average number of shares outstanding including all potentially dilutive ordinary shares (which in Samson’s case consists of unexercised stock options). In the event of a net loss, however no potential ordinary shares are included in the calculation of shares outstanding since the impact would be anti-dilutive.
During the quarter ended December 31, 2018, following receipt of shareholder approval, we consolidated our outstanding ordinary shares by a factor of 10 to 1, reducing the number of ordinary shares outstanding. Prior year shares outstanding has been adjusted to reflect this change as if it had happened at the beginning of the period presented.
The following table details the weighted average dilutive and anti-dilutive securities outstanding, which consist of transferable options to purchase ordinary shares which are tradeable on the ASX (“options”), for the periods presented:
Three months ended | Nine months ended | Nine months ended | ||||||||||||||||||||||
31-Mar-18 | 31-Mar-17 | 31-Mar-18 | 31-Mar-17 | 31-Mar-19 | 31-Mar-18 | |||||||||||||||||||
Dilutive | - | - | - | - | - | - | ||||||||||||||||||
Anti–dilutive | 407,033,246 | 322,400,133 | 407,033,246 | 246,930,682 | 31,450,000 | 31,450,000 |
The following tables set forth the calculation of basic and diluted loss per share:
Three months ended | Nine months ended | Three months ended | Nine months ended | |||||||||||||||||||||||||||||
31-Mar-18 | 31-Mar-17 | 31-Mar-18 | 31-Mar-17 | 31-Mar-19 | 31-Mar-18 | 31-Mar-19 | 31-Mar-18 | |||||||||||||||||||||||||
Net income (loss) | $ | (1,965,975 | ) | $ | 195,222 | $ | (5,204,672 | ) | $ | (2,723,269 | ) | $ | (3,800,567 | ) | $ | (1,965,975 | ) | $ | (5,151,327 | ) | $ | (5,204,672 | ) | |||||||||
Basic weighted average ordinary shares outstanding | 3,283,000,444 | 3,282,861,876 | 3,283,000,444 | 3,248,624,375 | 328,300,044 | 328,300,044 | 328,300,044 | 324,862,438 | ||||||||||||||||||||||||
Basic earnings/(loss) per ordinary share – cents per share | (0.06 | ) | 0.01 | (0.16 | ) | (0.08 | ) | |||||||||||||||||||||||||
Diluted earnings/(loss) per ordinary share – cents per share | (0.06 | ) | 0.01 | (0.16 | ) | (0.08 | ) | |||||||||||||||||||||||||
Add: dilutive effect of stock options | - | - | - | - | ||||||||||||||||||||||||||||
Diluted weighted average ordinary shares outstanding | 328,300,044 | 328,300,044 | 328,300,044 | 324,862,438 | ||||||||||||||||||||||||||||
Basic earnings/(loss) from operations per ordinary share – cents per share | $ | (1.16 | ) | $ | (0.60 | ) | $ | (1.57 | ) | $ | (1.60 | ) | ||||||||||||||||||||
Diluted earnings/(loss) from operations per ordinary share – cents per share | $ | (1.16 | ) | $ | (0.60 | ) | $ | (1.57 | ) | $ | (1.60 | ) |
4. Asset Retirement Obligations
The Company’s asset retirement obligations primarily represent the estimated present value of the amounts expected to be incurred to plug, abandon and remediate producing and shut–in properties at the end of their productive lives in accordance with applicable state and federal laws. The Company determines the estimated fair value of its asset retirement obligations by calculating the present value of estimated cash flows related to those obligations. The significant inputs used to calculate such liabilities include estimates of costs to be incurred, the Company’s credit adjusted discount rates, inflation rates and estimated dates of abandonment. The asset retirement liability is accreted to its present value each period and the capitalized asset retirement cost is depleted using the units–of–production method.
The value of asset retirement obligation held related to assets held for disposal as at June 30, 2018 relates to the retirement obligation associated with certain properties held for sale relating to our Foreman Butte project in North Dakota and Montana. These wells are no longer held for sale and the liability related to their asset retirement is held as a non-current liability.
In the currentprior year, the liabilities settled relate to wells plugged and abandoned in our Sabretooth project in Texas and two wells in our Foreman Butte project in North Dakota.Texas. Disposition of properties relaterelates to the sale of certain wells in Wyoming.
Liabilities settled during the prior period relate to wells in our Hawk Springs project area in Goshen County, Wyoming which were plugged and abandoned during the period ended March 31, 2017. Disposition of properties in the prior year relates to the sale of our North Stockyard project in North Dakota, which also closed during the period ended March 31, 2017.
The following table summarizes the activities for the Company’s asset retirement obligations for the nine months ended March 31, 20182019 and 2017:2018:
Nine months ended | Nine months ended | |||||||||||||||
31-Mar-18 | 31-Mar-17 | 31-Mar-19 | 31-Mar-18 | |||||||||||||
Asset retirement obligations at beginning of period | $ | 3,456,236 | $ | 3,750,245 | $ | 3,356,536 | $ | 3,456,236 | ||||||||
Liabilities incurred or acquired | - | - | - | - | ||||||||||||
Liabilities settled | (27,001 | ) | (134,721 | ) | (25,390 | ) | (27,001 | ) | ||||||||
Disposition of properties | (131,202 | ) | (378,119 | ) | - | (131,202 | ) | |||||||||
Accretion expense | 239,193 | 235,381 | 646,030 | 239,193 | ||||||||||||
Asset retirement obligations at end of period | 3,537,226 | 3,472,786 | 3,977,176 | 3,537,226 | ||||||||||||
Less: current asset retirement obligations (classified with accounts payable and accrued liabilities) | - | - | ||||||||||||||
Long-term asset retirement obligations | $ | 3,537,226 | $ | 3,472,786 |
5. Fair Value Measurements
Fair value is defined as the price that would be received in the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. The Company classifies fair value balances based on the observability of those inputs. The FASB has established a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurement).
The three levels of the fair value hierarchy are as follows:
· | Level 1—Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. |
· | Level 2—Pricing inputs are other than quoted prices in active markets included in level 1, but are either directly or indirectly observable as of the reported date and for substantially the full term of the instrument. Inputs may include quoted prices for similar assets and liabilities. Level 2 includes those financial instruments that are valued using models or other valuation methodologies. |
· | Level 3—Pricing inputs include significant inputs that are generally unobservable from objective sources. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value. |
Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement requires judgment and may affect the valuation of fair value assets and liabilities and their placement within the fair value hierarchy levels. The following table sets forth by level within the fair value hierarchy the Company’s financial assets and liabilities that were accounted for at fair value as of MarchDecember 31, 2018 and June 30, 2017.2018.
Carrying value at March 31, 2018 | Level 1 | Level 2 | Level 3 | Netting(1) | Fair Value at March 31, 2018 | Carrying value at March 31, 2019 | Level 1 | Level 2 | Level 3 | Netting(1) | Fair Value at March 31, 2019 | |||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 892,373 | $ | 892,373 | $ | - | $ | - | $ | - | $ | 892,373 | $ | 1,076,469 | $ | 1,076,469 | $ | - | $ | - | $ | - | $ | 1,076,469 | ||||||||||||||||||||||||
Derivative Instruments | - | - | 33,016 | - | (33,016 | ) | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||
�� | ||||||||||||||||||||||||||||||||||||||||||||||||
Non Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||
Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Derivative instruments | 1,281,724 | - | 1,314,740 | - | (33,016 | ) | 1,281,724 | 744,309 | 744,309 | 744,309 | ||||||||||||||||||||||||||||||||||||||
Non Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
Non Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments | - | - | - | - | - | - | 530,562 | 530,562 | 530,562 |
Carrying value at June 30, 2017 | Level 1 | Level 2 | Level 3 | Netting(1) | Fair Value at June 30, 2017 | Carrying value at June 30, 2018 | Level 1 | Level 2 | Level 3 | Netting(1) | Fair Value at June 30, 2018 | |||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 628,778 | $ | 628,778 | $ | - | $ | - | $ | - | $ | 628,778 | $ | 1,376,676 | $ | 1,376,676 | $ | - | $ | - | $ | - | $ | 1,376,676 | ||||||||||||||||||||||||
Derivative Instruments | - | - | 167,307 | - | (167,307 | ) | - | - | - | 4,218 | - | (4,218 | ) | - | ||||||||||||||||||||||||||||||||||
Non Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||
Non Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments | 99,603 | - | 370,494 | - | (270,891 | ) | 99,603 | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||
Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Derivative instruments | 363,960 | - | 531,267 | - | (167,307 | ) | 363,960 | 1,210,795 | - | 1,215,013 | - | (4,218 | ) | 1,210,795 | ||||||||||||||||||||||||||||||||||
Non Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
Non Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments | - | - | 270,891 | - | (270,891 | ) | - | - | - | - | - | - | - |
(1) | NettingIn accordance with the Company’s standard practice, its commodity derivatives are subject to counterparty netting under agreements governing such derivatives and therefore the risk of loss is somewhat mitigated. |
The following methods and assumptions were used to estimate the fair value of the assets and liabilities in the table above:
Level 1 Fair value Measurements
Fair Value of Financial Instruments. The Company’s financial instruments consist primarily of cash and cash equivalents, restricted cash, accounts receivable and payable and derivatives (discussed below). The carrying values of cash equivalents and accounts receivable and payable are representative of their fair values due to their short–term maturities.
Level 2 Fair Measurements
Derivative Contracts.The Company’s derivative contracts consist of oil collars and oil call options. The fair value of these contracts are based on inputs that are either readily available in the public market, such as oil future prices or inputs that can be corroborated from active markets. Fair value is determined through the use of a discounted cash model using applicable inputs discussed above.
Other fair value measurements
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis.
The Company also applies fair value accounting guidance to measure non–financial assets and liabilities such as business acquisitions, proved oil and gas properties, and the initial recognition of asset retirement obligations. These assets and liabilities are subject to fair value adjustments only in certain circumstances and are not subject to recurring revaluations. These items are primarily valued using the present value of estimated future cash inflows and/or outflows. Given the unobservable nature of these inputs, they are deemed to be Level 3.
6. Commitments and Contingencies
The Company has no accrued environmental liabilities for its sites, including sites in which governmental agencies have designated the Company as a potentially responsible party, because it is not probable that a loss will be incurred and the minimum cost and/or amount of loss cannot be reasonably estimated. However, due to uncertainties associated with environmental assessment and remediation activities, future expense to remediate the currently identified sites, and sites identified in the future, if any, could be incurred. Management believes, based upon current site assessments, that the ultimate resolution of any such matters will not materially affect our results of operations or cash flows.
From time to time, we are involved in various legal proceedings through the ordinary course of business. While the ultimate outcome is not known, management believes that any resolution will not materially impact the financial statements.
7. Capitalized Exploration Expense
We use the successful efforts method of accounting for exploration and evaluation expenditure in respect of each area of interest. The application of this policy requires management to make certain estimates and assumptions as to future events and circumstances, in particular the assessment of whether economic quantities of reserves have been found. Any such estimates and assumptions may change as new information becomes available.
Exploration and evaluation assets are assessed for impairment when facts and circumstances indicate that the carrying amount of an exploration and evaluation asset may exceed its recoverable amount. When assessing for impairment consideration is given to but not limited to the following:
§ | the period for which Samson has the right to explore; |
§ | planned and budgeted future exploration expenditure; |
§ | activities incurred during the year; and |
§ | activities planned for future periods. |
If, after having capitalized expenditures under our policy, we conclude that we are unlikely to recover the expenditures through future exploitation, then the relevant capitalized amount will be written off to expense.
As of March 31, 2018,2019 we had capitalized exploration expenditures of $nil,$0, having written off the expense previously capitalized associated relating to the Cane Creek project in Utah. Our option to acquire leasehold lands in this project expired unexercised.
Exploration or divestment activities are continuing in all exploration areas. The outcome of these activities remains uncertain and may result in write offs in future periods if the related efforts prove unsuccessful.
8. Share Capital
Issue of Share Capital
No shares were issued during the nine months ended March 31, 2018.
2019. During the three months and nine monthsquarter ended MarchDecember 31, 2017 140,143 options with an exercise price2018, following receipt of AUD$0.038 per ordinary share were exercised for net proceeds of AUD$5,325/US$3,811. On March 31, 2017 229,442,097 unexercised options expired. All options exercised were issued in a public rights offering conducted in June 2013.
During the nine months ended March 31, 2017 the company issued 67,005,600shareholder approval, we consolidated our outstanding ordinary shares by a factor of 10 to employees and Directors1, reducing the number of ordinary shares outstanding. Prior year shares outstanding has been adjusted to reflect this change as if it had happened at the beginning of the Company. These shares were issued in lieu of cash salaries for employees and directors during the period from August 1, 2015 to August 31, 2016. The share price on the grant was US$0.0035 per ordinary share.
Issue of Warrants
During the year ended June 30, 2017 we issued 272,000,000 warrants at no cost to employees and Directors of the Company. The warrants have an exercise price of AUD$0.0055 and an expiry date of November 17, 2026. The options vested on November 17, 2017. The warrants have been valued at AUD$0.0038 using a binomial option pricing model. We also issued 48,000,000 warrants to Australian based employees and directors of the Company. These warrants have an exercise price of AUD$0.007 and vested on November 17, 2017 and expire on November 27, 2026. The expense related to both sets of warrant grants was recognized over the vesting period. For the nine months ended March 31, 2018 share-based payment expense of $0.3 million has been recognized. No further amounts need to be recognized in future periods as the warrants have vested.presented.
9. Cash Flow Statement
Reconciliation of loss after tax to the net cash flows from operations:
Nine months ended | Nine months ended | |||||||||||||||
31-Mar-18 | 31-Mar-17 | 31-Mar-19 | 31-Mar-18 | |||||||||||||
Net loss | $ | (5,204,672 | ) | $ | (2,723,269 | ) | (5,151,327 | ) | $ | (5,204,672 | ) | |||||
Depletion, depreciation and amortization | 1,219,726 | 1,492,214 | 1,510,598 | 1,219,726 | ||||||||||||
Accretion of asset retirement obligation | 239,193 | 235,381 | 646,030 | 239,193 | ||||||||||||
Impairment expense | - | 244,480 | ||||||||||||||
Exploration and evaluation expenditure | 296,543 | 36,905 | 50,311 | 296,543 | ||||||||||||
Amortization borrowing costs | 190,434 | 200,547 | - | 190,434 | ||||||||||||
Abandonment expense | 126,212 | - | 51,402 | 126,212 | ||||||||||||
Non cash (gain)/loss on derivative instruments | 1,017,367 | (1,481,731 | ) | 863,266 | 2,030,261 | |||||||||||
Acquisition costs | - | 174,923 | ||||||||||||||
Net gain from sale of assets | (178,657 | ) | (1,800,117 | ) | (1,000,000 | ) | (178,657 | ) | ||||||||
Share based payments | 367,803 | 560,607 | ||||||||||||||
Changes in assets and liabilities: | ||||||||||||||||
Increase in receivables | 116,847 | 401,956 | (276,132 | ) | (263,595 | ) | ||||||||||
Increase in provision for annual leave | 35,317 | 55,707 | ||||||||||||||
Increase (decrease) in provision for annual leave | (22,344 | ) | 35,317 | |||||||||||||
Increase in payables | 2,281,360 | 1,151,923 | 3,551,426 | 2,060,994 | ||||||||||||
NET CASH FLOWS PROVIDED BY/(USED IN) OPERATING ACTIVITIES | $ | 507,473 | $ | (1,450,474 | ) | 223,230 | $ | 551,756 |
10. Credit Facility
Nine months ended | ||||||||
31-Mar-18 | 31-Mar-17 | |||||||
Credit facility at beginning of period | $ | 23,419,749 | $ | 30,500,000 | ||||
Cash advanced under facility | 450,000 | 1,000,000 | ||||||
Cash committed to be advanced under facility | - | - | ||||||
Repayments | - | (11,597,442 | ) | |||||
Credit facility at end of period(1) | $ | 23,869,749 | $ | 19,902,558 | ||||
Less amount of credit facility currently due for repayment within a year, recorded separately in Current Liabilities for prior year | $ | (23,869,749 | ) | - | ||||
Total non current credit facility at end of period | - | 19,902,558 | ||||||
Funds available for drawdown under the facility | - | 97,443 |
Nine months ended | ||||||||
31-Mar-19 | 31-Mar-18 | |||||||
Credit facility at beginning of period | $ | 23,834,749 | $ | 23,419,719 | ||||
Cash advanced under facility | - | 450,000 | ||||||
Cash committed to be advanced under facility | - | - | ||||||
Repayments | - | - | ||||||
Credit facility at end of period(1) | $ | 23,834,749 | $ | 23,869,719 | ||||
Funds available for drawdown under the facility | - | $ | 97,443 |
(1) |
13 |
In January 2014, we entered into a $25.0 million credit facility with our primary lender, Mutual of Omaha Bank, with an initial borrowing base of $8.0 million, which was increased to $15.5 million in June 2014. In November 2014, the borrowing base was increased to $19.0 million, which was fully drawn prior to the closing of the Foreman Butte Acquisition (as defined below). In March 2016, our credit facility was amended to increase the borrowing base to $30.5 million to partially fund the Foreman Butte Acquisition. An additional $4 million in financing was also provided by the seller. This promissory note was paid off in May 2017. We were required under the amended credit agreement to repay Mutual of Omaha $10 million by June 30, 2016. This was ultimately increased to $11.5 million and extended to October 31, 2016. The pay down was achieved through the sale of our North Stockyard property for $14.95 million on October 28, 2016 and was made on October 31, 2016.
In May 2017, Mutual of Omaha Bank agreed to repay our outstanding promissory note to the seller of the Foreman Butte Acquisition through a term note in addition to our current facility. This closed on May 5, 2017. Samson paid $0.45 million in interest from existing cash reserves, while Mutual of Omaha Bank paid $4.0 million in principal.
As a result of this amendment to the credit facility the interest changed from being based on LIBOR to the Wall Street Journal published Prime Rate (“Prime”). The interest rate on the term loan is Prime plus 2.5% or approximately 6.5% and the credit facility is Prime plus 1.0% or 5%.
In June 2017, Samson and Mutual of Omaha Bank agreed to extend both the $4 million term loan and our $19.45 million reserve base facility until October 2018. The previous maturity date was October 31, 2017.
Following multiple covenant breaches, on February 9, 2018, we entered into an agreement (the “Agreement”) with our principal lender, Mutual of Omaha Bank (the "Bank") that amended and supplemented our loan agreement with the Bank (the "Loan Agreement"). Under the Agreement, we were required to provide the Bank, on or before March 31, 2018, with either (a) an executed agreement evidencing the sale of Samson and its subsidiaries or its respective businesses and assets, or (b) a fully-executed letter of intent or other form of commitment letter from a credible lender or other financing source reflecting a proposed refinance or payment of Samson’s outstanding obligations to the Bank, in each case providing for the full repayment of the Bank on or before May 31, 2018. Upon a failure to meet these deadlines, the Bank has the right to commence foreclosure proceedings or pursue alternative repayment methods, including sale of the loan. Despite our best efforts, we were unable to meet the Agreement's March 31, 2018, deadlines.
On March 31, 2018, the Company entered into a subscription agreement with a private equity firm calling for a $5.5 million debt and equity investment in the Company in multiple installments (the "Securities Purchase"). The Company subsequently obtained a loan commitment from an institutional lender to replace the Bank, which by its terms is contingent upon the Company successfully closing the Securities Purchase. The Company also soughta number ofnecessary changes to that loan commitment, which changes have not yet been made. Finally, none of the scheduled installment purchases required by the subscription agreement for the Securities Purchases has yet to occur.
As a result, the Company has refocused its efforts on seeking an outright sale of all or substantiallyall ofthe Foreman Butte Project assets in order to repay the Bank. The Company has been discussing such a sale witha number ofinterested potential purchasers. The Company has advised the Bank of these developments. While the Bank may have the right to declare a default under the Loan Agreement and pursue the remedies described above, it has not yet done so.
The current borrowing base is $24.0 million and the balance of the drawn facility is $23.9 million. No additional amounts are available for drawdown under the facility.
The borrowing base under our credit facility may be increased (up to the credit facility maximum of $50.0 million, which would require syndication of the loan) or decreased in the future depending on the value of our reserves. Borrowing base redeterminations are performed by the lender every six months based on our June and December reserve reports. We also have the ability to request a borrowing base redetermination at another time, once a year, although under the Agreement, the determination of the borrowing base as of October 31, 2017 will be postponed.
In March 2016, the facility was extended to $30.5 million to partly fund the Foreman Butte Acquisition. As a result ofIn connection with this amendment to the facility agreement, the following changes were made to the original facility agreement:
The credit facility includes the following covenants, tested on a quarterly basis:basis, were included:
· | Current ratio greater than 1 |
· | Debt to EBITDAX (annualized) ratio no greater than 4.00 for the quarter ended September 30, 2017 and thereafter |
· | Senior leverage ratio of no greater than 3.75 for the quarter ending December 31, 2016 and thereafter |
· | Interest coverage ratio minimum of between 2.5 and 1.0 |
As at March 31,Following multiple covenant breaches, on June 14, 2018 we were in breachentered into a forbearance agreement with Mutual of all four covenants.
If the current pricing environment for oil and gas does not improve, and if our effortsOmaha Bank pursuant to sell certain assetswhich Mutual of Omaha Bank agreed to forbear on exercising its remedies under the Agreement are unsuccessful, it will be difficult for the Company to re-attain compliance with these covenants based our current debt levels. If we are not in compliance with these covenants in the credit facility we do not receive a further waiver fromcontingent upon the lender, then the due datesuccess of our debt could be acceleratedeffort to sell the Foreman Butte asset. This agreement, as amended, terminated in accordance with its terms on October 15, 2018. The $23.9 million outstanding under our credit facility was due for repayment October 31, 2018 but we did not repay it by that deadline. At March 31, 2019 Mutual of Omaha Bank has the lender. In addition,right to issue a notice of default and seek repayment of the facility or pursue alternative repayment methods, including the sale of the outstanding loan to a third party, at any failure to comply with these covenants adversely affects our ability to fund ongoing operations. We also must continue to improve our operations to address our working capital deficit.time. This loan was refinanced after March 31, 2019. See Note 12, Subsequent Events.
We incurred $0.6 million in borrowing costs (including legal fees and bank fees) in connection with the establishment of this facility. The remaining unamortizedThese costs have been expensed this quarter due towere written off in total during the nature of the loan..year ended June 30, 2018.
11. Derivatives
The Company has not designated any of its derivative contracts as hedges for accounting purposes. The Company records all derivative contracts at fair value. Changes in derivative contracts are recognized in earnings. Changes in settlements and valuation gains and losses are included in loss/(gain) on derivative instruments in the Statement of Operations. These contracts are settled on a monthly basis. Derivative assets and liabilities arising from the Company’s derivative contracts with the same counterparty that provide for net settlement are reported on a net basis in the Balance Sheet.
The Company is exposed to commodity price risk, which impacts the predictability of its cash flows from the sale of oil. The Company seeks to manage this risk through the use of commodity derivative contractscontracts. These derivative contracts allow the Company to limit its exposure to commodity price volatility on a portion of its forecasted oil sales. At
During the quarter ended March 31, 2018,2019, the Company’s commodity derivative contracts consistedCompany entered into a series of economic hedges for 771,000 bbl of crude oil production for the next four years at an average price of $55.54/bbl and for 466,200 MMcf of natural gas costless collars with a weighted average put at $2.60 per MMBTU and fixed price swaps, which are described below:a weighted average of call of $2.82 per MMBTU.
All of the Company’s previous derivative contracts arewere with the same counterparty (a large multinational oil company) and arewere shown on a net basis on the Balance Sheet. The Company’s counterparty has entered into an inter-creditor agreement with the Company’s primary lender, and as such, no additional collateral is required by the counterparty.
During the nine months ended March 31, 20182019 we recognized $2.1$0.9 million loss in loss on derivative instruments in the Statement of Operations. $1.0 million was realized during the period, while the remaining $1.1 million was unrealized.
At March 31, 2018, the Company’s open derivative contracts consisted of the following:
Collars | ||||||||||
Product | Start Date | End Date | Volume (BO/Mmbtu) | Floor | Ceiling | |||||
WTI | 1-Apr-18 | 30-Apr-18 | 3,761 | 41.50 | 63.00 | |||||
WTI | 1-May-18 | 31-Dec-18 | 107,800 | 45.00 | 56.00 | |||||
Henry Hub | 1-May-18 | 31-Dec-18 | 80,850 | 2.65 | 2.90 |
12. Subsequent Events
On April 9, 2019 Samson Oil and Gas, USA, Inc., a wholly owned subsidiary of Samson Oil and Gas Limited closed a $33.5 million refinancing with AEP I FINCO LLC. The new facility has a 5 year term and an interest rate of LIBOR + 10.5%. The proceeds of the new debt facility were used to retire the existing line of credit, repay outstanding creditor and to provide working capital to pursue an infill drilling program. The terms of the new facility include financial covenants measured quarterly as follows:
There are no subsequent events or material contingencies, other than as noted
1. | Leverage ratio – not to exceed 4.75 for quarter ending 6/30/2019, 4.0 until 3/31/2020, 3.5 until 9/30/2020 and 3.0 thereafter |
2. | Current ratio – to be no less than 1.0 for any fiscal quarter |
3. | Asset Coverage ratio – to be no less than 2.0 until 3/31/2021 and 2.5 thereafter |
4. | Asset Coverage ratio (PDP) – to be no less than 1.1 for quarter ending 6/30/2019, 1.15 for quarters ending 9/30/2019 and 12/31/2019, 1.25 for the quarter ending 3/31/2020, 1.5 for the quarters ending 6/30/2020 to 3/31/2021 and 1.75 thereafter |
5. | Fixed charged ratio – to be no less than 1.35 for quarter ending 6/30/2019 and 1.4 thereafter |
The credit agreement also limits the amount of total capital expenditures and sets up a debt service capital reserve account. Beginning September 30, 2020, repayment of the loan is scheduled to be made on a monthly straight line amortization basis until maturity on April 9, 2024.
As a consequence of this refinancing the Company has embarked on an infill development program. The drilling program is designed to drill horizontal laterals from the existing well bores. The ability to drill out of an existing wellbore has made the economics of these development wells attractive, given the ability to use surface facilities associated with the existing well. The next 12 months should see a total of 8 similar lateral wells drilled within the Home Run Field, which is the largest (by area) of the oil fields in Samson’s portfolio. The Company has in its portfolio a total of 26 PUD locations that management expects will provide an excellent growth platform. The debt funding that has been achieved in this Quarterly Report on Form 10-Q.transaction is expected to provide sufficient working capital to initiate and maintain the planned development drilling program.
14 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following is management’s discussion and analysis of certain significant factors that have affected aspects of our financial position and the results of operations during the periods included in the accompanying Condensed Financial Statements. You should read this in conjunction with the discussion under “Management's Discussion and Analysis of Financial Condition and Results of Operations” and the audited Financial Statements for the year ended June 30, 2017,2018, included in our Annual Report on Form 10-K and the Consolidated Financial Statements included elsewhere herein.
Throughout this report, a barrel of oil or “Bbl” means a stock tank barrel (“STB”) and a thousand cubic feet of gas or “Mcf” means a thousand standard cubic feet of gas (“Mscf”).
Overview
We are an independent energy company primarily engaged in the acquisition, exploration, exploitation and development of oil and natural gas properties. Our principal business is the exploration and development of oil and natural gas properties in the United States.
In June 2018 we signed a purchase and sale agreement for the sale of the majority of our working interest in the Foreman Butte project in Montana and North Dakota for $40 million. This sale was expected to close on October 15, 2018 however the buyer failed to close. A non-refundable $1 million deposit placed into escrow by the buyer was released to us and as such we have included it in “other income”. Following the failure of the buyer to close, we are no longer holding the assets for sale in our balance sheet although efforts to sell the assets continued. We terminated the purchase and sale agreement with the buyer and engaged PLS Energy Advisors Group to remarket the asset. To the date of this report, we have not received any viable offers for the purchase of the assets and as such we continued our discussions with a non-bank lender to consider refinancing our current Mutual of Omaha Bank credit facility. Due diligence was completed during the current quarter and refinancing closed on April 9, 2019.
Foreman Butte Project
In March 2016 we closed on an acquisition (the “Foreman Butte Acquisition”) of certain producing and nonproducing oil and gas assets located in North Dakota and Montana which we refer to as the(the “Foreman Butte Project,”Project”) for a purchase price of $16 million.million (the “Foreman Butte Acquisition”). The acquired assets were comprised of producing oil and gas wells, shut in wells and associated facilities. The wells are located in the Madison and Ratcliffe formations. The majority of these wells are now operated by us,us; however, a number of non-operated wells were also included in this package.
We continue to concentrate our efforts on the operations of this field. Due to financial constraints we have not made substantial progress on the development of the PUD drilling program in the Home Run field.Field. Our development efforts are currentlywere constrained by our lack of access to capital to fund any development activities. Subsequent to closing the refinancing on April 9, 2019 we began implementing our drilling program. We have four current drilling permits for our Home Run field and anticipate drilling our first PUD well as soon as we obtainField, the necessary funding through a refinance of our credit facility or throughmost promising non-producing area within the partial sale of our North Dakota and Montana assets, through there can be no assurance this will be possible.
Based on our current financial position we may be required to accept terms less favorable than would otherwise be available to us. There also can be no assurances that we will be successful in renegotiation or refinancing of our debt or our efforts explore the sale of some or all of our assets. These factors indicate there is substantial doubt about our ability to continue as a going concernForeman Butte Project.
Fiscal quarter overview
Our net oil production was 47,650 barrels of oil for the quarter ended March 31, 2019, compared to 34,450 barrels of oil for the quarter ended March 31, 2018, compared to 64,632 barrels of oil for2018. Production was higher during the quarter ended March 31, 2017. Production was lower during the period ended March 31, 20182019 due to the impact of severe weather that was experienced in the Williston Basin. This weather caused several problems including freeze off, road closures and shut ins mandated by the North Dakotan authorities. ,By waya number of exampleworkovers completed during the period ended March 31, 2018 production at two of our more significant wells was halted for a period of time due to weather related production restrictions. In particular, the R Field did not produce for 24 days during the current quarter as it is located in a mandatory flood watch zone and has been shut in. The Evans well was shut in for 62 days due to the lack of road access to transport produced oil due to weather conditions, however this is expected to be returned to production during May 2018. Samson however employed its workover rig to service wells during the quarter and as a result the company’s operated production has increased dramatically in the current quarter were we are seeing production rates that have effectively doubled compared that observed in the March quarter.
Our net gas production was 6,361 Mcf for the quarter ended March 31, 2019 compared to 2,067 Mcf for the quarter ended March 31, 2018, compared to 58,209 Mcf for the quarter ended March 31, 2017. Coupled with the decrease in natural gas production following our North Stockyard sale, one of our significant gas wells, the Davis Bintliff well, has been down since October 2016 while undergoing workover operations. These workover operations were not successful and, as a result, this well was plugged and abandoned. Associated gas produced in the Foreman Butte project area is not as significant as it was2018. The increase in the oil andprice has meant that some of the more liquid rich gas properties previously owned by the Company, therefore the increased gas production from the acquisition has not offset the decline from the sale.been produced rather than flared. This value is immaterial to us.
Lease operating expenses (“LOE”) decreased from $1.9increased to $2.9 million for the quarter ended March 31, 2017, to2019, from $1.5 million for the quarter ended March 31, 2018 due to lower production. Costs per BOE, excludinggeneral operating expense increases in the impact of the workovers and production taxes were $29.44 a barrel. Costs have increased from $16.56 for the quarter ended March 31, 2017field due to lowerincreased production. The wells in the Foreman Butte project area are also older wells than those we have previously owned and require additional fresh water and hot oil cleanouts which may increase operating costs of the wells. We are continuing to review our lease operating expenses and will shut wells in that are not economic to produce in the current oil pricing environment.
During the quarter ended March 31, 2018 we continued with our water flood project for the Home Run field and successfully injected 5,720 barrels of water. The waterflood project utilizes an existing wellbore, the Mays 1-20H, which is located on the flank of the field and is uneconomic to produce for oil. The water flood is being used to add pressure to the reservoir which is expected to enhance the recovery of oil as well as lower salt water disposal costs although we can make no assurances as to whether it will be successful.
For the three months ended March 31, 20182019 and March 31, 2017,2018 we reported a net loss of $2.0$3.8 million from operations and a net gainloss of $0.2$2.0 million respectively. The loss in the current period reflects $0.3 million in depletion and amortization, $0.5 million in loss on derivative instruments and $1.5 million in lease operating expense (including workover expenses).
Fiscal year to date overview
Our net oil production was 134,366 barrels of oil for the nine months ended March 31, 2018 compared to 230,756 barrels of oil for the nine months ended March 31, 2017. Production has decreased as result of the sale of our North Stockyard property, which closed on October 29, 2016. Production has also decreased to weather related issues as mentioned above. We have re-commenced workovers and are seeing a positive impact on production subsequent to March 2018.
Our net gas production was 13,217 Mcf for the nine months ended March 31, 2018, compared to 93,526 Mcf for the nine months ended March 31, 2017. As discussed above, coupled with the decrease in natural gas production following our North Stockyard sale, one of our significant gas wells, the Davis Bintliff well, has been down since October 2016 while undergoing workover operations. These workoverfrom operations, were not successful and, as a result, this well was plugged and abandoned. Associated gas produced in the Foreman Butte project area is not as significant as it was in the oil and gas properties previously owned by the Company, therefore the increased gas production from the acquisition has not offset the decline from the sale.respectively.
LOE decreased from $7.6 million for the nine months ending March 31, 2017 to $4.4 million for the nine months ending March 31, 2018. Costs reduction is primarily due to tighter cost controls enforced in the field including shutting in wells that are uneconomic to produce and lower production.
Our ability to continue as a going concern is dependent on the renegotiation of our finance facilities to permit additional development of our oil and gas properties or a monetization of some or all of those properties.
On February 9, 2018, we entered into an agreement (the “Agreement”) with our principal lender, Mutual of Omaha Bank (the "Bank") that amended and supplemented our loan agreement with the Bank (the "Loan Agreement"). Under the Agreement, we were required to provide the Bank, on or before March 31, 2018, with either (a) an executed agreement evidencing the sale of Samson and its subsidiaries or its respective businesses and assets, or (b) a fully-executed letter of intent or other form of commitment letter from a credible lender or other financing source reflecting a proposed refinance or payment of Samson’s outstanding obligations to the Bank, in each case providing for the full repayment of the Bank on or before May 31, 2018. Upon a failure to meet these deadlines, the Bank has the right to commence foreclosure proceedings or pursue alternative repayment methods, including sale of the loan. Despite our best efforts, we were unable to meet the Agreement's March 31, 2018, deadlines.
On March 31, 2018, the Company did enter into a subscription agreement with a private equity firm calling for a $5.5 million debt and equity investment in the Company in multiple installments (the "Securities Purchase"). The Company subsequently obtained a loan commitment from an institutional lender to replace the Bank, which by its terms is contingent upon the Company successfully closing the Securities Purchase. The Company also soughta number ofnecessary changes to that loan commitment, which changes have not yet been made. Finally, none of the scheduled installment purchases required by the subscription agreement for the Securities Purchases has yet to occur.
As a result, the Company has refocused its efforts on seeking an outright sale of all or substantiallyall ofthe Foreman Butte Project assets in order to repay the Bank. The Company is currently discussing such a sale witha number ofinterested potential purchasers. The Company has advised the Bank of these developments. While the Bank may have the right to declare a default under the Loan Agreement and pursue the remedies described above, it has not yet done so.
See “Results of Operations” below.
In the execution of our strategy, our management is principally focused on economically developing additional reserves of oil and on maximizing production levels through exploration, exploitation and development activities on a cost-effective basis.
Notable Activities and Status of Material Properties during the Quarter Ended MarchDecember 31, 2018 and Current Activities
Acquisition: Producing Properties
Foreman Butte Project, McKenzie County, North Dakota
Mississippian Madison Formation, Williston Basin
Samson 87% Operated Average Working Interest
15 |
We averaged a gross 520 BOEPD from our operated wells in the Foreman Butte Project this quarter. The production has reduced from the previous quarter due to capital constraints leading to a decrease in well workovers and weather related restrictions requiring us to temporarily shut a number of wells in. Well recompletions and optimizations are scheduled to resume for the upcoming quarter, using the workover rig we acquired through an exchange of unused pumping units.
During the quarter, we continued our water flood pilot project for the Home Run Field by successfully injecting over 5,270 barrels of water.Field. The waterflood pilot project utilizes an existing wellbore, the Mays 1-20H, which is located on the flank of the field and is non-economic to produce for oil. The water flood is being used to add pressure to the reservoir which is expected to enhance the recovery of oil. The well performance in the offsetting wells will be monitored to establish the viability of the flood. The water being used is produced formation water so that there is no chemical compatibility issue. In essence the water is being returned to the reservoir from which it originated. This water will beis trucked to the injector from the existing producing wells. We anticipate thisThe water flood will allowallowed us to resume production at certain wells that have been shut-in for the past 23 years. These shut-in wells were previously uneconomic to produce due to high water disposal costs. We cannot make assurances regarding the success of the water flood operation.
The Home Run Field (also known as the Foreman Butte Field) is the largest areal oil field in our portfolio.the Foreman Butte Project. It was developed on a 640-acre spacing pattern and our engineering and geologic analyses have determined that only 3.2% of the original oil in place has been recovered to date. Given that oil fields can recover up to 20% of their oil in place, there would appear to be significant un-developedundeveloped oil to be recovered from this field.
Accordingly, we are planning to drill our first development well this year, should we be able to access the necessary capital to allow us to fund the drilling cost. The first lateral will test the Ratcliffe Formation of the Mississippian Madison Group. Currently 26 Ratcliffe PUD (“proved undeveloped drilling”) locations have been identified. The second lateral will test an undeveloped reservoir in the Mission Canyon Formation of the Mississippian Madison Group. This lateral could prove up a new oil field with the potential for many additional well locations (up to 20 vertical wells or 8 drill-out laterals, although we can make no assurances regarding the success of this lateral). A 3,500 acre 4-way structural closure has been mapped from an abundance of existing well control in the area. In 2004, the Banks 1-18H well was planned to be drilled as a dual lateral in both the Ratcliffe and Mission Canyon reservoirs. The Mission Canyon lateral produced hundreds of barrels of oil while the lateral was being drilled. However, the well was completed as just a single lateral in the Ratcliffe zone due to the operator being unable to remove a stuck whipstock that was set above the Mission Canyon lateral in order to drill the Ratcliffe lateral. This stuck whipstock prevented the completion of the Mission Canyon lateral.
Undeveloped Properties: Exploration Activities
Hawk Springs Project, Goshen County, Wyoming
Permo-Penn Project, Northern D-J Basin
Samson 37.5% working interest
Following a delay due to bad weather in the latter part of 2016, the recompletion of the Bluff #1-11 well hasAll wells within this project have been further delayed due to our current focus on more capital efficient projects in the Foreman Butte project area. The Jurassic Canyon Springs Formation will be perforated and flow tested first. If this is unsuccessful, the Cretaceous Dakota Formation will subsequently be perforated and flow tested. This well will be plugged and abandoned should these two operationswith the final work expected to be unsuccessful.completed during the quarter.
Cane Creek Project, Grand & San Juan Counties, Utah
Pennsylvanian Paradox Formation, Paradox Basin
Samson 100% Working Interest
Our option to lease 8,080 net acres with Utah SITLA (Utah School and Institutional Trust Lands Administration) at a cost of $75 per acre expired on November 30, 2017, unexercised. $0.3 million in undeveloped capitalized costs was written off in the three months ended December 31, 2017.
Developed Properties: Drilling Activities
Rainbow Project, Williams County, North Dakota
Mississippian Bakken Formation, Williston Basin
Samson 23% and 52% working interest
Kraken Operating, LLC, the operator of the Gladys 1-20H well, has been producing this well at an average rate of 44146 BOPD and 52172 MCFPD during the quarter.
Results of Operations
For the three months ended March 31, 2018,2019 we reported a net loss of $2.0$3.8 million compared to a net gainloss of $0.2$2.0 million for the same period in 2017.2018.
For the nine months ended March 31, 2018,2019 we reported a net loss of $5.2$4.9 million compared to a net loss of $2.7$5.2 million for the same period in 2017.2018.
16 |
The following tables set forth selected operating data for the three and nine months ended:
Three months ended | ||||||||
31-Mar-18 | 31-Mar-17 | |||||||
Production Volume | ||||||||
Oil (Bbls) | 34,450 | 64,632 | ||||||
Natural gas (Mcf) | 2,067 | 58,209 | ||||||
BOE (Barrels of oil equivalent - based on one barrel of oil to six Mcf of natural gas) | 34,795 | 74,334 | ||||||
Sales Price | ||||||||
Realized Oil ($/Bbls) | $ | 53.90 | $ | 45.53 | ||||
Impact of settled derivative instruments | $ | (15.89 | ) | $ | (2.29 | ) | ||
Derivative adjusted price | $ | 38.01 | $ | 43.24 | ||||
Expense per BOE: | ||||||||
Lease operating expenses | $ | 37.77 | $ | 22.93 | ||||
Production and property taxes | $ | 5.51 | $ | 3.80 | ||||
Depletion, depreciation and amortization | $ | 9.24 | $ | 5.45 | ||||
General and administrative expense | $ | 26.86 | $ | 17.27 |
Three months ended | ||||||||
31-Mar-19 | 31-Mar-18 | |||||||
Production Volume | ||||||||
Oil (Bbls) | 48,449 | 34,450 | ||||||
Natural gas (Mcf) | 8,055 | 2,067 | ||||||
BOE (Barrels of oil equivalent - based on one barrel of oil to six Mcf of natural gas) | 49,792 | 34,795 | ||||||
Sales Price | ||||||||
Realized Oil ($/Bbls) | $ | 49.35 | $ | 53.90 | ||||
Impact of settled derivative instruments | $ | (5.34 | ) | $ | (15.89 | ) | ||
Derivative adjusted price | $ | 44.02 | $ | 38.01 | ||||
Expense per BOE: | ||||||||
Lease operating expenses | $ | 57.42 | $ | 43.28 | ||||
Production and property taxes | $ | 5.12 | $ | 5.51 | ||||
Depletion, depreciation and amortization | $ | 9.01 | $ | 9.24 | ||||
General and administrative expense | $ | 17.01 | $ | 26.86 |
Nine months ended | ||||||||
31-Mar-18 | 31-Mar-17 | |||||||
Production Volume | ||||||||
Oil (Bbls) | 134,366 | 230,756 | ||||||
Natural gas (Mcf) | 13,217 | 93,526 | ||||||
BOE | 136,569 | 246,344 | ||||||
Sales Price | ||||||||
Realized Oil ($/Bbls) | $ | 52.57 | $ | 41.99 | ||||
Impact of settled derivative instruments | $ | (7.54 | ) | $ | (4.78 | ) | ||
$ | 45.03 | $ | 37.21 | |||||
Expense per BOE: | ||||||||
Lease operating expenses | $ | 27.54 | $ | 26.89 | ||||
Production and property taxes | $ | 4.73 | $ | 3.81 | ||||
Depletion, depreciation and amortization | $ | 8.93 | $ | 6.06 | ||||
General and administrative expense | $ | 22.94 | $ | 15.23 |
Nine months ended | ||||||||
31-Mar-19 | 31-Mar-18 | |||||||
Production Volume | ||||||||
Oil (Bbls) | 172,924 | 134,366 | ||||||
Natural gas (Mcf) | 44,076 | 13,217 | ||||||
BOE | 180,270 | 136,569 | ||||||
Sales Price | ||||||||
Realized Oil ($/Bbls) | $ | 51.16 | $ | 52.57 | ||||
Impact of settled derivative instruments | $ | (4.48 | ) | $ | (7.54 | ) | ||
$ | 46.67 | $ | 45.03 | |||||
Expense per BOE: | ||||||||
Lease operating expenses | $ | 46.26 | $ | 32.27 | ||||
Production and property taxes | $ | 5.61 | $ | 4.73 | ||||
Depletion, depreciation and amortization | $ | 8.38 | $ | 8.93 | ||||
General and administrative expense | $ | 14.56 | $ | 22.94 |
The following table sets forth results of operations for the following periods:
Three months ended | Three months ended | Three months ended | ||||||||||||||||||||||||||||||
31-Mar-18 | 31-Mar-17 | 3Q18 to 3Q17 change | 31-Dec-17 | 3Q17 to 2Q17 Change | 31-Mar-19 | 31-Mar-18 | 3Q19 to 3Q18 change | |||||||||||||||||||||||||
Oil sales | $ | 1,856,904 | $ | 2,942,564 | $ | (1,085,660 | ) | $ | 2,621,994 | $ | (765,090 | ) | $ | 2,391,155 | $ | 1,856,904 | $ | 534,251 | ||||||||||||||
Gas sales | 20,424 | 136,430 | (116,006 | ) | 36,033 | (15,609 | ) | 84,912 | 20,424 | 64,488 | ||||||||||||||||||||||
Other liquids | 2,938 | 9,987 | (7,049 | ) | 1,601 | 1,337 | 2,701 | 2,938 | (237 | ) | ||||||||||||||||||||||
Interest income | 89 | 75 | 14 | 54 | 35 | 92 | 89 | 3 | ||||||||||||||||||||||||
Gain on derivative instruments | - | 1,424,590 | (1,424,590 | ) | - | - | - | - | - | |||||||||||||||||||||||
- | ||||||||||||||||||||||||||||||||
Lease operating expense | (1,505,990 | ) | (1,986,860 | ) | (480,870 | ) | (1,249,052 | ) | (256,938 | ) | (2,858,848 | ) | (1,505,990 | ) | 1,352,858 | |||||||||||||||||
Depletion, depreciation and amortization | (321,561 | ) | (404,893 | ) | (83,332 | ) | (420,107 | ) | 98,546 | (448,627 | ) | (321,561 | ) | 127,066 | ||||||||||||||||||
Abandonment | (59,536 | ) | - | 59,536 | (25,820 | ) | (33,716 | ) | (51,402 | ) | (59,536 | ) | (8,134 | ) | ||||||||||||||||||
Exploration and evaluation expenditure | (14,030 | ) | (12,360 | ) | 1,670 | (279,340 | ) | 265,310 | (11,000 | ) | (14,030 | ) | (3,030 | ) | ||||||||||||||||||
Accretion of asset retirement obligations | (79,307 | ) | (79,320 | ) | (13 | ) | (79,715 | ) | 408 | (368,674 | ) | (79,307 | ) | 289,367 | ||||||||||||||||||
Interest expense | (337,472 | ) | (309,143 | ) | 28,329 | (331,184 | ) | (6,288 | ) | (395,347 | ) | (337,472 | ) | 57,875 | ||||||||||||||||||
Loss on derivative instruments | (461,395 | ) | - | 461,395 | (901,471 | ) | 440,076 | (1,298,610 | ) | (461,395 | ) | 837,215 | ||||||||||||||||||||
Amortization of borrowing costs | (132,535 | ) | (66,849 | ) | 65,686 | (28,949 | ) | (103,586 | ) | - | (132,535 | ) | (132,535 | ) | ||||||||||||||||||
Acquisition costs | - | (174,923 | ) | (174,923 | ) | - | - | |||||||||||||||||||||||||
General and administrative | (934,504 | ) | (1,284,076 | ) | (349,572 | ) | (839,282 | ) | (95,222 | ) | (846,919 | ) | (934,504 | ) | (87,585 | ) | ||||||||||||||||
Net income/(loss) | $ | (1,965,975 | ) | $ | 195,222 | $ | 2,161,197 | $ | (1,495,238 | ) | $ | (470,737 | ) | $ | (3,800,567 | ) | $ | (1,965,975 | ) | $ | 1,834,592 |
17 |
Nine months ended | ||||||||||||
31-Mar-19 | 31-Mar-18 | 3Q18 to 3Q17 | ||||||||||
Oil sales | $ | 8,846,003 | $ | 7,063,419 | $ | 1,782,584 | ||||||
Gas sales | 227,653 | 105,714 | 121,939 | |||||||||
Other liquids | 11,534 | 6,118 | 5,416 | |||||||||
Interest income | 543 | 202 | 341 | |||||||||
Gain on derivative instruments | - | - | - | |||||||||
Other | 1,000,000 | 178,657 | 821,343 | |||||||||
Lease operating expense | (8,339,180 | ) | (4,406,993 | ) | (3,932,187 | ) | ||||||
Depletion, depreciation and amortization | (1,510,598 | ) | (1,219,726 | ) | (290,872 | ) | ||||||
Abandonment Expense | (51,402 | ) | (126,212 | ) | 74,810 | |||||||
Exploration and evaluation expenditure | (50,311 | ) | (296,543 | ) | 246,232 | |||||||
Accretion of asset retirement obligations | (646,030 | ) | (239,193 | ) | (406,837 | ) | ||||||
Interest expense | (1,151,485 | ) | (916,346 | ) | (235,139 | ) | ||||||
Loss on derivative instruments | (863,266 | ) | (2,030,261 | ) | 1,166,995 | |||||||
Amortization of borrowing costs | - | (190,434 | ) | 190,434 | ||||||||
General and administrative | (2,624,788 | ) | (3,133,074 | ) | 508,286 | |||||||
Net loss | $ | (5,151,327 | ) | $ | (5,204,672 | ) | $ | 53,345 |
Comparison of Quarter Ended March 31, 2018 to Quarter Ended March 31, 2017three months and the nine months ended March 31, 2018 to thethree months and nine months ended March 31, 2017.2019
Oil and gas revenues
Our net oil production was 34,450 barrels of oilOil revenues increased from $1.8 million for the quarterthree months ended March 31, 2018 compared to 64,632 barrels of oil$2.4 million for the quarterthree months ended March 31, 2017. Production was lower during2019, as a result of the periodincrease in oil production. Oil production increased from 34,450 bbls for the three months ended March 31, 2018 due to 47,650 bbls for the impact of severe weather that was experienced in the Williston Basin. This weather caused several problems including freeze off, road closures and shut ins mandated by the North Dakotan authorities. ,By way of example during the periodthree months ended March 31, 2018 production at two of our more significant wells was halted for a period of time due to weather related production restrictions. In particular, the R Field did not produce for 24 days during the current quarter as it is located in a mandatory flood watch zone and has been shut in. The Evans well was shut in for 62 days due to the lack of road access to transport produced oil due to weather conditions, however this is expected to be returned to production during May 2018. Samson however employed its workover rig to service wells during the quarter and as a result the company’s operated production has increased dramatically in the current quarter were we are seeing production rates that have effectively doubled compared that observed in the March quarter.2019.
The realized oil price increaseddecreased from $45.53$51.16 per Bbl for the three months ended March 31, 20172018 to $53.90$49.35 per Bbl (excluding the impact of derivatives) for the three months ended March 31, 20182019 following a recoveryrecent decline in the global oil price.
Gas revenues decreasedincreased from $0.1 million for the three months ended March 31, 2017 to $0.02 million for the three months ended March 31, 2018. This decrease was due2018 to $0.08 million for the three months ended March 31, 2019 as a decrease inresult of increased production.
Oil revenues decreasedincreased from $9.7 million for the nine months ended March 31, 2017 to $7.1 million for the nine months ended March 31, 2018 as a result of the decrease in oil production. Oil production decreased from 230,756 barrels for the nine months ended March 31, 2017 to 134,366 barrels for the nine months ended March 31, 2018. Production was higher during the period ended March 31, 2017, due to flush production from a number of wells that were worked over towards the end of June 2016. In addition, during the period ended March 31, 2018, two of our more significant wells were shut in with weather related delays. In particular, the R Field did not produce for 68 days during the nine months ended March 31, 2018 and the Evans well was shut in for 83 days during the same period.
Gas revenues decreased from $0.3$8.8 million for the nine months ended March 31, 20172019. The increase in revenue is a result of the increase in production from 134,366 bbls for the nine months ended December 31, 2018 to 171,634 bbls for the nine months ended March 31, 2019.
Gas revenues increased from $0.1 million for the nine months ended March 31, 2017. This decrease was due2018 to a decrease in production.$0.2 million for the nine months ended March 31, 2019.
18 |
Sale of Assets
No sales of assets were recorded in the three months ended March 31, 2019 or 2018.
For the nine months ended March 31, 20182019 we recognized $0.2$1.0 million in profit on the partial proposed sale of our working interest in a number of non operated wells in Wyoming. The wells were sold for the valueForeman Butte project. At the signing of the current accounts payable owedpurchase and sale agreement in June 2018 a deposit of $1 million was placed into escrow by the purchaser. Following the failure of the buyer to close on the transaction in September 2018, the escrow was released to the operator and the plugging liability.
During the nine months ended March 31, 2017 we recognized $1.6 million in income from the sale of assets as result of the sale of our North Stockyard in North Dakota.Company.
Exploration expense
Excluding deferred exploration costs written off, exploration expenditures for the quarter and nine monthsquarters ended March 31, 20182019 and March 31, 20172018 were less than $20,000$15,000 for either quarter.
$0.3 million in previously capitalized undeveloped acreage costs were written off during For the nine month ended March 31, 2019, this expenses was $59,311 compared to $296,543 for the nine months ended March 31, 2018 following the expiration of our option to lease acreage in the Cane Creek project area in Utah.2018.
Impairment expense
We did not recognize any impairment expense during the three months and nine months ended March 31, 2018 or the three months and nine months ended March 31, 2017.
Lease operating expense
Lease operating expenses (“LOE”) decreasedincreased from $2.0 million for the quarter ended March 31, 2017, to $1.5 million for the quarter ended March 31, 2018, due to lower production. Costs per BOE, excluding the impact of the workovers and production taxes were $29.44 a barrel. Costs have increased from $16.56 per BOE$2.9 million for the quarter ended March 31, 20172019 due to lowerincreased production. The wells in the Foreman Butte project area and in the Home Run Field are also older wells than those we have previously owned and require additional fresh water and hot oil cleanouts which may increase operating costs of the wells. We are continuing to review our lease operating expenses and will shut wells in that are not economic to produce.produce in the current oil pricing environment. We also undertook several workover projects this period to return previously non producing wells to productionperformed a number of workovers at a cost of $0.3 million which(included in LOE) during the quarter to increase and maintain production during the quarter. Workovers will likely need to completed from time to time. It is included in the LOE costs disclosed above. These costs were estimated at approximately $8.32 per BOE.expected that these workovers will be completed, if possible, using our rig.
During the quarter ended March 31, 2018 we continued our water flood project for the Home Run field and successfully injected 5,270 barrels of water. The waterflood project utilizes an existing wellbore, the Mays 1-20H, which is located on the flank of the field and is uneconomic to produce for oil. The water flood is being used to add pressure to the reservoir which is expected to enhance the recovery of oil as well as lower salt water disposal costs although we can make no assurances as to whether it will be successful.
LOE decreasedLease operating expense increased from $7.6 million for the nine months ending March 31, 2018 to $4.4 million for the nine months endingended March 31, 2018. Costs reduction is primarily2018 to $8.1 million for the nine months ended March 31, 2019. This increase was due to tighter cost controls enforcedan increase in production and an increase in oil field costs. Also included in lease operating expense is $1.4 million in workover costs. As the field including shutting in wellsis an older field, workovers are required from time to time. It is expected that are uneconomic to produce inworkovers will be completed using the current climate and lower production. LOE per BOE increased slightly as a result of lower production over which to account for fixed costs.rig we own.
Depletion, depreciation and amortization expense
Depletion, depreciation and amortization expense decreased slightlyincreased from $0.3 million for the quarter ended March 31, 2018 to $0.4 million for the quarter ended March 31, 20172019. Following the change in status from assets held for sale to $0.3 millionremaining in continuing operations, depletion, depreciation and amortization expense has been calculated since the assets were initially held for sale. Depletion, depreciation and amortization booked in the current quarter ended March 31,covers the period from April 2018 to December 2018. The decrease is due to a decrease in production.
Depletion, depreciation and amortization expense decreased slightly fromincreased to $1.5 million for the nine months ended March 31, 2017 to2019 from $1.2 million for the nine months ended March 31, 2018. The decrease is due to a decrease in production.
General and administrative expense
General and administrative expense decreased from $1.3 million for the quarter ended March 31, 2017 to $0.9 million for the quarter ended March 31, 2018.2018 to $0.8 million for the quarter ended March 31, 2019. We have been actively trying to reduce our general and administrative costs in recent periods. Effective October 1, 2017, all staff and directors took 25% pay cuts in order to reduce salary costs. The cost of a number of consultants havehas also been reduced.
General and administrative expense decreased from $3.7 million for the nine months ended March 31, 2017 to $3.1 million for the nine months ended March 31, 2018. This is primarily due2018 to $2.6 million for the reduced salary costs following staff pay cuts and tighter cost control.nine months ended March 31, 2019.
Cash Flows
The table below shows cash flows for the following periods:
Nine months ended | ||||||||
31-Mar-18 | 31-Mar-17 | |||||||
Cash provided by/(used in) operating activities | $ | 507,473 | $ | (1,450,474 | ) | |||
Cash (used in)/provided by investing activities | (644,931 | ) | 11,514,540 | |||||
Cash provided by/(used in) financing activities | 414,843 | (10,630,867 | ) |
Nine months ended | ||||||||
31-Mar-19 | 31-Mar-18 | |||||||
Cash provided by/(used in) operating activities | $ | (863,479 | ) | $ | 507,473 | |||
Cash (used in)/provided by investing activities | 569,199 | (644,931 | ) | |||||
Cash provided by/(used in) financing activities | - | 414,843 |
Cash used inflow from operations decreased from $0.5 million for the nne months ended March 31, 2018, to a net outflow of $1.5 million for the nine months ended March 31, 2017, to a net inflow of $0.5$0.3 million for the nine months ended March 31, 2018. Cash receipts from customers decreasedincreased from $11.1 million for the nine months ended March 31, 2017 to $8.6$8.5 million for the nine months ended March 31, 2018 with an increase in price offset by a decrease in production. Payments to suppliers and employees decreased from $9.9$8.8 million for the nine months ended March 31, 20172019 following an increase in production.
Payments to $6.1suppliers and employees increased from $6.0 million for the nine months ended March 31, 2017. Payments for derivative instruments remained consistent at $1.12018 to $7.0 million for the nine months ended March 31, 2017 and $1.1 million2019. Payments for the nine months ended March 31, 2018. Interest expensederivative instruments decreased from $1.5 million for the nine months ended March 31, 2017 to $1.0 million for the nine months ended March 31, 2018. An increase in interest rate was offset by a decrease in the carrying value of the credit facility.
Cash used in investing activities decreased from an inflow of $11.52018 to $0.9 million for the nine months ended March 31, 2017 (which included the sale of the North Stockyard project for $14.0 million2019.
19 |
Cash used in cash proceeds) toinvesting activities increased from an outflow of $0.6 million for the nine months ended March 31, 2018 following a cessationto an inflow of significant activity in our Foreman Butte project, while we secure the additional capital needed to exploit the PUD locations in this field.
Cash provided by financing activities increased from a cash outflow of $10.6$0.02 million for the nine months ended March 31, 2017 (including a repayment to Mutual of Omaha Bank) to cash inflow of $0.4 million for the nine months ended March 31, 2018,2019 following the drawdownreceipt of previously escrowed funds under our Mutualrelating to the sale of Omaha Bank credit facility.assets that failed to close.
AllThe majority of options outstanding as at March 31, 20182019 are currently out of the money.
Liquidity, Capital Resources and Capital Expenditures
Our primary use of capital has been acquiring, developing and exploring oil and natural gas properties. While we are planning for this to be our primary use of capital during the remainder of fiscal 2018, we cannot conduct any further development activities until we secure additional funding. There can be no guarantee we will be able to secure this funding.
In January 2014, we entered into a $25.0 million credit facility with our primary lender, Mutual of Omaha Bank, with an initial borrowing base of $8.0 million, which was increased to $15.5 million in June 2014. In November 2014, the borrowing base was increased to $19.0 million, which was fully drawn prior to the closing of the Foreman Butte Acquisition. In March 2016, our credit facility was amended to increase the borrowing base to $30.5 million to partially fund the Foreman Butte Acquisition. An additional $4 million in financing was also provided by the seller. This promissory note was paid off in May 2017. We were required under the amended credit agreement to repay Mutual of Omaha $10 million by June 30, 2016. This was ultimately increased to $11.5 million and extended to October 31, 2016. The pay down was achieved through the sale of our North Stockyard property for $14.95 million on October 28, 2016 and was made on October 31, 2016.
In May 2017, Mutual of Omaha Bank agreed to repay our outstanding promissory note to the seller of the Foreman Butte Acquisition through a term note in addition to our current facility. This closed on May 5, 2017. Samson paid $0.45 million in interest from existing cash reserves, while Mutual of Omaha Bank paid $4.0 million in principal.
As a result of this amendment to the credit facility the interest changed from being based on LIBOR to the Wall Street Journal published Prime Rate (“Prime”). The interest rate on the term loan is Prime plus 2.5% or approximately 6.5% and the credit facility is Prime plus 1.0% or 5%.
In June 2017, Samson and Mutual of Omaha Bank agreed to extend both the $4 million term loan and our $19.45 million reserve base facility until October 2018. The previous maturity date was October 31, 2017.
The current borrowing base is $24.0 million and the balance of the drawn facility is $23.9 million. No additional funds are available for drawdown under the facility.
The borrowing base under our credit facility may be increased (up to the credit facility maximum of $50.0 million, which would require syndication of the loan) or decreased in the future depending on the value of our reserves. Borrowing base redeterminations are performed by the lender every six months based on our June and December reserve reports. We also have the ability to request a borrowing base redetermination at another time, once a year. However, under the Agreement entered into between the Company and Mutual of Omaha Bank on February 9, 2018 (as described below), the determination of the borrowing base as of October 31, 2017 has been postponed.
In March 2016, the facility was extended to $30.5 million to partly fund the Foreman Butte Acquisition. As a result of this amendment to the facility agreement, the following changes were made to the original facility agreement:
The credit facility includes the following covenants, tested on a quarterly basis:
As at March 31, 2018 we are in breach of all four of these covenants.
On February 9, 2018 we entered into an agreement (the “Agreement”) with our principal lender, Mutual of Omaha Bank (the "Bank") that amended and supplemented our loan agreement with the Bank (the "Loan Agreement").Bank. Under the Agreement we were required to provide theMutual of Omaha Bank, on or before March 31, 2018, with either (a) an executed purchase and sale agreement evidencing the sale of Samson and its subsidiaries or its respective businesses and assets, or (b) a fully-executed letter of intent or other form of commitment letter from a credible lender or other financing source reflecting a proposed refinance or payment of Samson’s outstanding obligationsobligations. Following our breach of the Agreement and multiple breaches of the covenants in the amended credit facility, on June 14, 2018 we entered into a forbearance agreement with Mutual of Omaha Bank pursuant to which the Bank agreed to forbear on exercising its remedies under the credit facility contingent upon the success of our effort to sell the Foreman Butte Project. This agreement, as amended, terminated in each case providingaccordance with its terms on October 15, 2018. The $23.9 million outstanding under our credit facility was due for repayment October 31, 2018 but we did not repay it by that deadline. As a result, Mutual of Omaha Bank had the fullright to issue a notice of default and seek repayment of the Bank on or before May 31, 2018. Upon a failure to meet these deadlines, the Bank has the right to commence foreclosure proceedingsfacility or pursue alternative repayment methods, including the sale of the loan. Despite our best efforts, we were unableoutstanding loan to meet the Agreement's March 31, 2018, deadlines.a third party, at any time.
On March 31, 2018, the Company did enter into a subscription agreement with a private equity firm calling for a $5.5 million debt and equity investment in the Company in multiple installments (the "Securities Purchase"). The Company subsequently obtained a loan commitment from an institutional lender to replace the Bank, which by its terms is contingent upon the Company successfully closing the Securities Purchase. The Company also soughta number ofnecessary changes to that loan commitment, which changes have not yet been made. Finally, none of the scheduled installment purchases required by the subscription agreement for the Securities Purchases has yet to occur.
As a result, the Company has refocused its efforts on seeking an outright sale of all or substantiallyall ofthe Foreman Butte Project assets in orderIt was our intention to repay the Bank. The Company has been discussing such aoutstanding credit facility with the proceeds from the contracted sale witha numberafter closing on October 15, 2018, however this sale failed to close. Mutual ofinterested potential purchasers. The Company has advised the Omaha Bank of these developments. While the Bank may havehad the right to declareissue us with a notice of default in relation to the facility.
The current balance due under the Loan Agreementfacility was $23.9 million and pursue the remedies described above, it has not yet done so.
Our credit facility has been recorded as a current liability and iswas due for repayment October 31, 2018. Upon terminationThis loan was refinanced subsequent to quarter end.
On April 9, 2019 Samson Oil and Gas, USA, Inc., a wholly owned subsidiary of Samson oil and Gas Limited, closed a $33.5 million refinancing with AEP I FINCO LLC. The new facility has a 5 year term and an interest rate of LIBOR + 10.5%. The proceeds of the Agreement, if we still do not meetnew debt facility were used to retire the existing line of credit, repay outstanding creditors and to provide working capital to pursue an infill drilling program. The repayment of this facility and compliance with covenants the due date of our debt could be accelerated by the lender. In addition, in the interim, our continued failure to comply with these covenants under our credit facility would adversely affectwill depend on our ability to fund ongoing operations.
The funds drawn from our credit facility were previously used to fund drillingbe successful in our North Stockyard project in North Dakota and, more recently, to partially fund the Foreman Butte acquisition.
The uncertainties surrounding our capital resources and requirements are further exacerbated by the variable results of our exploration and drilling program and changes in oil and natural gas prices, either of which could lead us to accelerate or decelerate exploration and drilling activities. The aggregate levels of capital expenditures for our fiscal year ending June 30, 2018, and the allocation of those expenditures, are dependent on a variety of factors, including the availability of capital resources to fund those expenditures and changes in our business assessments as to where our capital can be most profitably employed. Accordingly, the actual levels of capital resources and expenditures and the allocation of those expenditures may vary materially from our estimates.
We are continually monitoring the capital resources available to us to meet our future financial obligations, planned capital expenditure activities and liquidity. Our future success in growing our proved reserves and production will be highly dependent on capital resources available to us and our success in finding or acquiring such additional productive reserves.discussed below.
Our main source of liquidity during the three months ended March 31, 20182019 was cash on hand.hand and the release of escrow funds from the terminated sale of assets.
During the prior four fiscal years, our three main sources of liquidity were (i) borrowings under our credit facility, (ii) equity issued to raise $21.4 million and (iii) our tax refund of $5.6 million from the Internal Revenue Service, received in February 2013. During the years prior to the fiscal year ended June 30, 2012, our primary sources of liquidity were the sale of acreage and other oil and gas assets.
Our cash position as of March 31, 2018 increased2019 decreased slightly from June 30, 20172018 largely due an increase in our accounts payable balance.balance and the release of escrow funds from the termination of the purchase agreement for our Foreman Butte assets.
In October 2016, we closedOur main source of liquidity during the three months ended March 31, 2019 was cash on the sale of our North Stockyard project for $15.05 million. $11.5 million of the proceeds of the sale were used to pay down our credit facility with Mutual of Omaha Bank. $0.2 million was used to close out a portion of our hedge positions to balance our hedge book following the sale of production. The remaining $3.35 million, including the $1.0 million deposit paid in June 2016, was used for future working capital.
In April 2016, we issued 378,020,400 ordinary shares at $0.0037 per ordinary share to raise gross proceeds of $1,398,675.
In April 2016, we also received cash of $725,000 from Halliburton following the settlement of our legal dispute with them.hand.
If future production rates are less than anticipated, and/or the oil price continues to deterioratedeteriorates for an extended period, the value of our position in affected areas will decline, our results of operations, financial condition and liquidity will be adversely impacted and we could incur material write-downs of oil and gas properties. Our ability to continue operations could also be adversely affected. See the risk factors in our Annual Report on Form 10-K for the fiscal year ended June 30, 2017.2018. See also Part II, Item 1A of this report below.
Off-Balance Sheet Arrangements
Since our inception, we have not engaged in any off-balance sheet arrangements, including the use of structured finance, special purpose entities or variable interest entities.
Looking Ahead
We plan to focus on the following objectives in the coming 12 months:
· |
· | Continued focus on cost savings and efficiency across all aspects of the Company, including lease operating costs and general and administrative costs; and |
· | Strengthening the balance sheet through diligent capital |
20 |
Our
As a consequence of this refinancing the Company has embarked on an infill development program. The drilling program is designed to drill horizontal laterals from the existing well bores. The ability to meetdrill out of an existing wellbore has made the economics of these objectives, depends on our successdevelopment wells attractive, given the ability to use surface facilities associated with the existing well. The next 12 months should see a total of 8 similar lateral wells drilled within the Home Run Field, which is the largest (by area) of the oil fields in raising additionalSamson’s portfolio. The Company has in its portfolio a total of 26 PUD locations that management expects will provide an excellent growth platform. The debt funding that has been achieved in this transaction is expected to provide sufficient working capital to fundinitiate and maintain the planned development of our oil and gas properties.drilling program.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Not applicable.
Item 4. Controls and Procedures.
Control weakness – Accounts Payable processing
The Company took over operatorship of the Foreman Butte field in May and June of 2016. This change necessitated a review of our accounts payable procedures. During this review we noted that the design of one of processes was not sufficient to adequately capture all invoices in a timely fashion. The impact of this was stated in Note 2 to our Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 15, 2017. At that time, we concluded that this control was not operating effectively for the quarter ended March 31, 2017. We have since revised and redesigned our accounts payable procedures and controls, with particular emphasis on ensuring the accuracy and completeness of our Annual Report on Form 10-K and this Quarterly Report on Form 10-Q. We have implemented these new controls however they have not been in place long enough to fully assess their control design and effectiveness.
Due to the efforts associated with the refinancing of the Company’s debt and the appointment of a new Chief Financial Officer, the Company was not able to timely file this Form 10-Q, and has identified a material weakness in its controls over preparation of certain disclosures required by SEC rules.
As of March 31, 2018,2019, we have carried out an evaluation under the supervision of, and with the participation of, our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Rule 13a-15 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”).
Our Chief Executive Officer and Chief Financial Officer have concluded that, as of March 31, 2018,2019, because of the deficiency noted above, our disclosure controls and procedures were not effective to ensure that the information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and that information required to be disclosed by us in such reports is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.
Other than disclosed above, there were no changes in our internal control over financial reporting that occurred during the three months ended March 31, 2018,2019, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. We may make changes in our internal control procedures from time to time in the future.
In the ordinary course of our business we are named from time to time as a defendant in various legal proceedings. We maintain liability insurance and believe that our coverage is reasonable in view of the legal risks to which our business ordinarily is subject. There are no material pending legal proceedings to which the Company is a party or of which our property is the subject.
We may be deemed to be in default on our credit agreement. If we cannot sell our business or refinance our current obligations under our credit agreement, our primary lender may begin foreclosure proceedings.
As part of our recent refinancing, we have accepted new and challenging loan covenants, events of default, conditions and other terms.
On February 9, 2018, we entered into an agreement (the “Agreement”)
In light of our financial position and the need to repay our prior credit facility with our principal lender, Mutual of Omaha Bank, (the "Bank") that amended and supplemented our loanwhich was in default, we entered into a new credit agreement with AEP I FINCO LLC. That new credit agreement contains covenants, events of default, conditions and other terms with which we may find it difficult to comply. Our ability to remain in compliance with these terms may depend on the Bank (the "Loan Agreement"). Undersuccess of our recently launched developmental drilling program. While we are confident in the Agreement,drilling program’s prospects, its success is not guaranteed. If for any reason we were required to providecannot satisfy the Bank, onterms and condition of our new credit agreement because of problems with the drilling program or before March 31, 2018, with either (a) an executed agreement evidencingany other reason, the sale of Samson and its subsidiaries or its respective businesses and assets, or (b) a fully-executed letter of intent or other form of commitment letter from a credible lender or other financing source reflecting a proposed refinance or payment of Samson’s outstanding obligations to the Bank, in each case providing for the full repayment of the Bank on or before May 31, 2018. Upon a failure to meet these deadlines, the Bank has the right to commence foreclosure proceedings or pursue alternative repayment methods, including sale of the loan. Despite our best efforts, we were unable to meet the Agreement's March 31, 2018, deadlines.
As a result, the Company has refocused its efforts on seeking an outright sale of all or substantially all of the Foreman Butte Project assets in order to repay the Bank. The Company is currently discussing such a sale with a number of interested potential purchasers. The Company has advised the Bank of these developments. While the Bank may have the right tocould declare a default underand seek to foreclose on our assets.
21 |
Our Ongoing Infill Development Drilling Program Is Critical to Our Future Success
Utilizing funds from the Loan Agreementrecent refinancing with AEP I FINCO LLC, we have embarked on an infill development drilling program at the first Gonzales Proved Undeveloped (PUD) location in the Home Run Field. The drilling program is designed to drill two horizontal laterals from the existing well bore. The existing development consists of a single 5,300 ft. lateral drilled with a single 640 acre spacing unit. The two new well bores will be directionally drilled to access the balance of the 640 acre spacing unit. The ability to drill out of an existing wellbore made the economics of these developmental wells more attractive due to the ability to use existing surface facilities associated with the existing well. While we believe that these two lateral wells are likely to be completed and pursue the remedies described above, it has not yet done so. achieve commercial levels of production, oil drilling of any kind carries numerous risks and uncertainties that cannot be disregarded.
We canplan to drill a total of 8 similar lateral wells to the Gonzales wells within the next 12 months. We have identified a total of 26 PUD locations for future drilling. While we believe that our recent refinancing will provide no assurance wesufficient working capital to initiate and maintain the entire development drilling program, our ability to drill subsequent wells will be abledepend, in part, upon the success of our earlier developmental drilling and the additional capital available to enter into a purchase and sale agreement or refinance our outstanding debt on satisfactory terms or at all in advance of these deadlines. Asus as a result of that success. There can be no assurance that the Agreement and our financial position, we may be requiredearlier developmental drilling will achieve the success needed to accept terms for such transactions that are less favorable than we otherwise would be able to obtain. Undercomplete the Agreement, the redetermination of our borrowing base as of October 31, 2017 has been postponed, and while we continue to make payments, we are no longer permitted to borrow additional funds.entire planned drilling program.
In addition to other information set forth in this Quarterly Report on Form 10-Q, you should carefully consider the factors discussed in Part I, Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended June 30, 2017.2018. The risks disclosed herein and in our Annual Report on Form 10-K could materially affect our business, financial condition or future results. The risks described herein and in our Annual Report on Form 10-K are not the only risks facing us. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial may also materially adversely affect our business, financial condition or operating results in the future.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
None
Item 3. Defaults Upon Senior Securities.
Not applicable.The description of our non-compliance with the terms and covenants of our credit facility included in “Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity, Capital Resources and Capital Expenditures” is incorporated herein by reference.
Item 4. Mine Safety Disclosures.
Not applicable.
None
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
SAMSON OIL & GAS LIMITED | ||
Date: May | By: | /s/ Terry Barr |
Terence M. Barr | ||
Managing Director, President and Chief Executive Officer (Principal Executive Officer) | ||
Date: May | By: | /s/ |
Chief Financial Officer (Principal Financial Officer) |