Combined Pro Forma Balance Sheet
June 30, December 31,
2006 2005
------------------ -----------------
ASSETS
CURRENT ASSETS
Cash and cash equivalents $ 6,834,066 $ 2,057,498
Accounts receivable, net 78,665 72,833
Inventory 666,139
Promissory note receivable (incl. interest) - 5,000
Prepaid expenses 78,671 34,449
------------------ -----------------
------------------ -----------------
Total Current Assets 7,657,541 2,169,780
------------------ -----------------
------------------ -----------------
PROPERTY AND EQUIPMENT, Net 373,436 1,212,858
------------------ -----------------
------------------ -----------------
OTHER ASSETS
Undeveloped reserves 11,157,492 6,178,787
Loan origination fees, net of amortization of $17,743 58,507 71,215
Notes receivable-member 138,754 87,418
Deposits 2,266 2,266
------------------ -----------------
------------------ -----------------
Total Other Assets 11,357,019 6,339,686
TOTAL ASSETS 19,387,995 9,722,324
================== =================
================== =================
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable and accrued liabilities $ 28,324 $ 146,482
Accrued expenses 261,300 158,768
Related party payables 38,500 13,500
Note payable -
2,774,800
Current portion of L-T notes payable
362,548 341,919
----------------- ------------------
----------------- ------------------
Total Current Liabilities 3,465,472 660,669
----------------- ------------------
----------------- ------------------
LONG-TERM LIABILITIES
L-T notes payable 4.087,643 704,617
----------------- ------------------
Total Long-Term Liabilities 4,087,643 4,349,617
----------------- ------------------
----------------- ------------------
Total Liabilities
7,553,115 5,010,286
----------------- ------------------
----------------- ------------------
STOCKHOLDERS' EQUITY (DEFICIT)
Preferred stock; $0.0001 par value, 25,000,000 shares authorized,
no shares issued and outstanding - -
Common stock; $0.0001 par value, 50,000,000 shares authorized,
32,980,906 shares issued and outstanding 3,432 3,298
Additional paid-in capital 15,458,092 13,847,471
Common share subscriptions 7,253,220 -
Accumulated other comprehensive income 15,124 14,370
Accumulated deficit (10,858,659) (9,153,101)
Member's equity (36,329) -
----------------- ------------------
----------------- ------------------
Total Stockholders' Equity (Deficit) 11,834,880 4,712,038
----------------- ------------------
----------------- ------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) $ 19,387,995 $ 9,722,324
================= ==================
11
Combined Pro Forma Statements of Operations
June 30, December 31,
2006 2005
----------------- ------------------
----------------- ------------------
REVENUES $ 358,131 $ 369,515
COST OF SALES 547,368 694,382
----------------- ------------------
----------------- ------------------
GROSS MARGIN (189,237) (324,867)
----------------- ------------------
----------------- ------------------
OPERATING EXPENSES
General and administrative 913,607 746,808
Total Operating Expenses 913,607 746,808
----------------- ------------------
----------------- ------------------
LOSS FROM OPERATIONS (1,102,844) (1,071,675)
----------------- ------------------
----------------- ------------------
OTHER INCOME (EXPENSE)
Interest income (1,561,101) 23,623
Interest expense 191,452 (286,590)
Note receivable write off 519,831 (89,731)
----------------- ------------------
----------------- ------------------
-
Total Other Income (Expense) (849,818) (352,698)
----------------- ------------------
----------------- ------------------
LOSS BEFORE PROVISION FOR INCOME TAXES (1,952,662) (1,424,373)
Provision for income taxes - -
----------------- ------------------
----------------- ------------------
LOSS BEFORE DISCONTINUED OPERATIONS (1,952,662) (1,424,373)
Gain (loss) from discontinued operations, net of tax - (299,248)
----------------- ------------------
----------------- ------------------
NET LOSS (1,952,662) (1,723,621)
================= ==================
OTHER COMPREHENSIVE INCOME
Foreign currency translation adjustment - 9,057
----------------- ------------------
----------------- ------------------
NET COMPREHENSIVE INCOME (LOSS)
$ (1,952,662) $ (1,714,564)
----------------- ------------------
12
RISK FACTORS
Before deciding how to vote on the proposals described in this proxy statement, you should carefully consider the risks relating to the acquisition and to our post-closing operations as described below, together with the other information in this proxy statement. Our business, financial condition and results of operations could be adversely affected by any of the following risks, which could cause the trading price of our common stock to decline.
Risks Relating to the Acquisition of Providence
If we are unable to complete the acquisition, we will have no business operations and our stock price may decline.
If we do not complete the acquisition as we intend, we will be left with no business operations or prospects which may cause the market price of our stock to decline. Even if the acquisition is not approved by our stockholders we will remain obligated to pay the costs related to the acquisition, including legal, accounting and financial advisory fees.
The acquisition will result in dilution to our current stockholders’ voting power and ownership percentages.
The issuance of shares of our capital stock in the acquisition will dilute the voting power and ownership percentage of our existing stockholders. We will issue a total of 16,500,000 shares of our common stock in the acquisition, resulting in a dilution of approximately 34% to our current stockholders.
We may not realize the anticipated benefits from the acquisition which could cause our stock price to decline.
We may not achieve the benefits we are seeking in the acquisition. Providence may not be successful in its exploration efforts or if successful, oil and gas prices may not remain at their current levels. As a result, our operations and financial results may be less rewarding than anticipated, which may cause the market price of our common stock to decline.
The acquisition of Providence could decrease the value of your stock
Providence is a start up company with a limited history of realizing revenue and a working capital deficit, about which Providence’s auditors have expressed a going concern opinion. Additionally, Providence expects losses in the future and its current assets are insufficient to conduct its minimum plan of operation over the next 12 months. Given these facts, the acquisition of Providence could result in significant losses for the Corporation which could decrease the value of your stock.
Risks Relating to the Corporation after the Acquisition
We may not be successful in integrating the business operations of Providence into our business operations after the acquisition, stifling growth and hindering the realization of a profit.
13
The acquisition involves the integration of companies that have previously operated independently. Successful integration of Providence’s operations with ours will depend on our ability to consolidate operations and procedures and to integrate Providence’s management team with our own. If we are unable to do so, we may not realize the anticipated potential benefits of the acquisition, our business development could be stifled, and results of operations may not produce a profit. Difficulties could include the loss of key employees, the disruption of Providence’s ongoing businesses, and possible inconsistencies in standards, controls, procedures and policies.
We may be unable to manage the growth of our business which could negatively affect development, revenues, and fiscal independence.
We believe that if our post-acquisition growth plan is successful, our business has the potential to grow in size and complexity. If our management is unable to manage growth effectively, our business development may be slowed, our operating results my not show a profit, and we may not become financially independent from outside funding sources. Any new sustained growth would be expected to place a significant strain on our management systems and operational resources. We anticipate that new sustained growth, if any, will require us to recruit, hire and retain new managerial, finance and support personnel. We cannot be certain that we will be successful in recruiting, hiring or retaining such personnel. Our ability to compete effectively and to manage our future growth, if any, will depend on our ability to maintain and improve operational, financial, and management information systems on a timely basis and to expand, train, motivate and manage our work force. If we begin to grow, we cannot be certain that our personnel, systems, procedures, and controls will be adequate to support our operations.
Risks Related to Providence’s Business
Oil and natural gas drilling and producing operations involve various risks which could result in net losses.
Drilling activities are subject to many risks, including the risk that no commercially productive reservoirs will be discovered. Wells drilled by Providence may not be productive, and, thus, Providence may not be able to recover all or any portion of its investment in such wells. Drilling for oil and natural gas may involve unprofitable efforts, not only from dry wells, but also from wells that are productive but do not produce sufficient net reserves to return a profit after deducting drilling, operating and other costs. The seismic data and other technologies Providence uses do not allow it to know conclusively prior to drilling a well that oil or natural gas is present or may be produced economically. The cost of drilling, completing and operating a well is often uncertain, and cost factors can reduce the feasibility of a project to produce a profit. Further, Providence’s drilling operations may be curtailed, delayed or canceled as a result of numerous factors, including:
|X| unexpected drilling conditions;
|X| title problems;
|X| pressure or irregularities in formations;
|X| equipment failures or accidents;
|X| adverse weather conditions;
|X| compliance with environmental and other governmental requirements; and
|X| cost of, or shortages or delays in the availability of, drilling rigs, equipment and services.
Providence’s operations are subject to all the risks normally incident to the operation and development of oil and natural gas properties and the drilling of oil and natural gas wells, including:
14
|X| encountering well blowouts;
|X| cratering and explosions;
|X| pipe failure;
|X| fires;
|X| formations with abnormal pressures resulting in uncontrollable flows of oil and natural gas;
|X| brine or well fluids;
|X| release of contaminants into the environment; and
|X| other environmental hazards and risks.
The nature of these risks is such that some liabilities including environmental fines and penalties could exceed Providence’s ability to pay for the damages. Providence could incur significant costs due to these risks that could result in net losses.
Providence is subject to federal, state and local laws and regulations which could create liability for personal injuries, property damage, and environmental damages.
Exploration for and development, exploitation, production and sale of oil and natural gas in the United States is subject to extensive federal, state and local laws and regulations, including complex tax laws and environmental laws and regulations. Existing laws or regulations, as currently interpreted or reinterpreted in the future, or future laws or regulations could harm Providence’s business, results of operations and financial condition. Providence may be required to make large expenditures to comply with environmental and other governmental regulations. Matters subject to regulation include oil and gas production and saltwater disposal operations and Providence’s processing, handling and disposal of hazardous materials, such as hydrocarbons and naturally occurring radioactive materials, discharge permits for drilling operations, spacing of wells, environmental protection, reports concerning operations, and taxation. Under these laws and regulations, Providence could be liable for personal injuries, property damage, oil spills, discharge of hazardous materials, reclamation costs, remediation, clean-up costs and other environmental damages.
Shortages of oil field equipment, services and qualified personnel could reduce Providence’s profit margin, cash flow and operating results.
The demand for qualified and experienced field personnel to drill wells and conduct field operations, geologists, geophysicists, engineers and other professionals in the oil and natural gas industry can fluctuate significantly, often in correlation with oil and natural gas prices, causing periodic shortages. There have also been shortages of drilling rigs and other equipment, as demand for rigs and equipment has increased along with the number of wells being drilled. These factors also cause significant increases in costs for equipment, services and personnel. Higher oil and natural gas prices generally stimulate increased demand and result in increased prices for drilling rigs, crews and associated supplies, equipment and services. Providence cannot be certain when or if it will experience these issues and these types of shortages or price increases which could significantly decrease Providence’s profit margin, cash flow and operating results on any particular well or restrict its ability to drill additional wells.
The results of Providence’s operations depend on the production and maintenance efforts of Harding Company, a third party.
The operation of Providence’s oil and natural gas operations in Comanche, Hamilton and prospectively Val Verde Counties will be dependent on an independent local operator, Harding Company. The fact that Providence is dependent on operations of a third party to produce revenue from its oil and natural gas assets could restrict its ability to generate a net profit on operations.
15
Oil and natural gas prices are volatile, and any substantial decrease in prices could cause Providence to continue to operate at a loss.
Providence’s future financial condition, results of operations and the carrying value of its oil and natural gas properties will depend primarily upon the prices it receives for production. Oil and natural gas prices historically have been volatile and are likely to continue to be volatile in the future. Providence’s cash flow from operations will be highly dependent on the prices that it receives for oil and natural gas. This price volatility also affects the amount of Providence’s cash flow available for capital expenditures and its ability to borrow money or raise additional capital. The prices for oil and natural gas are subject to a variety of additional factors that are beyond the Corporation’s control. These factors include:
|X| the level of consumer demand;
|X| the domestic supply;
|X| domestic governmental regulations and taxes;
|X| the price and availability of alternative fuel sources;
|X| weather conditions; and
|X| market uncertainty.
These factors and the volatility of the energy markets generally make it extremely difficult to predict future oil and natural gas price movements with any certainty. Declines in oil and natural gas prices would not only reduce future revenue, but could reduce the amount of oil and natural gas that Providence can produce economically and, as a result, could cause it to continue to operate at a loss. Should the oil and natural gas industry experience significant price declines, Providence may, among other things, be unable to meet its financial obligations.
FORWARD-LOOKING STATEMENTS
This proxy statement contains forward-looking statements. These statements relate to future events, future financial performance or projected business results and involve known and unknown risks and uncertainties. Actual results may differ materially from those expressed or implied by these statements. In some cases, you can identify forward-looking statements by the words “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “should,” “will” or other similar words. The following list identifies some of the factors that could cause actual results to differ from those expressed or implied from the forward-looking statements:
|X| our anticipated financial performance and business plan;
|X| the sufficiency of existing capital resources;
|X| our ability to raise additional capital to fund cash requirements for future operations;
|X| uncertainties related to the Corporation’s future business prospects with Providence;
|X| uncertainties related to Providence’s future business prospects;
|X| the ability of the Corporation to generate revenues to fund future operations;
|X| the volatility of the stock market; and
|X| general economic conditions.
The Corporation’s and Providence’s forward-looking statements are based on their respective management’s beliefs and assumptions extracted from information available to management at the time the statements are made. Management cautions you that assumptions, beliefs, expectations, intentions and projections about future events may, and often do, vary materially from actual results. Therefore, actual results may differ materially from those expressed or implied by the forward-looking statements.
16