in gross proceeds or $65,000 in net proceeds will allow us to drill one or two wells on the property, each to a maximum depth of 6,000 feet. One half of the cost of drilling will be paid by DNR Oil & Gas Company and Colorado Oil & Gas, Inc. If we find oil and gas, we will begin selling the oil and gas and proceed to raise additional capital to drill more wells. If we do not find oil and gas, we intend to find a new property and raise additional funds to drill thereon. We have targeted any additional properties and do not intend to do so, until we complete exploration of our current three leases.
We will be conducting research in the form of drilling on the property. Our exploration program is explained in as much detail as possible in the business section of this prospectus. We are not going to buy or sell any plant or significant equipment during the next twelve months other than casing, pipe, a pump jack, and tanks. Casing and pipe will be purchased with the proceeds of this offering. A pump jack and tanks will be purchased only if we strike oil. A pump jack and tanks are unnecessary if we find gas.
We do not intend to interest other companies in the property if we find oil and/or gas. We intend to develop the property our self.
If we are unable to complete drilling one well on the property, we will suspend operations until we raise more money. If we can't or don't raise more money, we will cease operations. If we cease operations, we don't know what we will do and we don't have any plans to do anything.
We do not intend to hire additional employees at this time. All of the work on the property will be conduct by unaffiliated independent contractors that we will hire. The independent contractors will be responsible for drilling one well.
In the event we complete our exploration program prior to the end of one year, and it is anticipated we will do so as reflected in the milestones that follow, if we find oil and/or gas, we will spend the balance of the year creating a program for development of the property. If we do not find oil and/or gas on the property, we attempt to locate a new property, raise additional money, and explore the new property.
The cost of the subcontractors is included in cost of drilling. All funds for the foregoing activities will be obtained from this public offering.
Limited Operating History; Need for Additional Capital
There is no historical financial information about us upon which to base an evaluation of our performance. We are an exploration stage corporation and have not generated any revenues from operations. We cannot guarantee we will be successful in our business operations. Our business is subject to risks inherent in the establishment of a new business enterprise, including limited capital resources, possible delays in the exploration of the property, and possible cost overruns due to price and cost increases in services.
To become profitable and competitive, we must find oil and/or gas in paying quantities. We are seeking equity financing to provide for the capital required to drill one or two wells.
We have no assurance that future financing will be available to us on acceptable terms. If financing is not available on satisfactory terms, we may be unable to continue, develop or expand our operations. Equity financing could result in additional dilution to existing shareholders.
Legal fees in the amount of $10,000 are due to Mr. Lysiak upon SEC effectiveness. They will be paid from the proceeds of this offering. In the event the minimum amount is not raised from the offering, Mr. Berry, our president has agreed to pay the fees.
Results of Operations
From Inception on November 18, 2005
We will be drilling one or two wells on the property upon completion of this offering.
Since inception, Doug Berry, one of our officers and directors has paid all our expenses to acquire our oil and gas leases and for legal and accounting expenses. Net cash provided by Mr. Berry from inception on November 18, 2005 to May 31, 2006 was $35,625. Of the monies advanced by Mr. Berry will be repaid to him from revenues generated from the sale of oil and/or gas.
Liquidity and Capital Resources
To meet our need for cash we are attempting to raise money from this offering. We will be able to stay in business for one year if we raise at least $100,000 gross proceeds, $65,000 net proceeds. Whatever money we do raise, will be applied to the items set forth in the Use of Proceeds section of this prospectus. If we find oil and/or gas, we will attempt to raise additional money through a subsequent private placement, public offering or through loans to drill additional wells on the property. To do so, we will have to find alternative sources, like a second public offering, a private placement of securities, or loans from our officers or others.
Our sole officer and director is willing to commit to loan us money for our operations until this offering has been completed or until the offering period has expired. At the present time, we have not made any arrangements to raise additional cash, other than through this offering. If we need additional cash and can't raise it we will either have to suspend operations until we do raise the cash, or cease operations entirely. If we raise the minimum amount of money from this offering, it will last a year. Other than as described in this paragraph, we have no other financing plans.
-25-
As of the date of this registration statement, we have acquired three oil and gas leases, but have not generated any revenues from our business operations.
We issued 5,000,000 shares of common stock through pursuant to Regulation S of the Securities Act of 1933. This was accounted for as a purchase of shares of common stock, in consideration of $50.00 in cash.
As of May 31, 2006, our total assets were $35,094 and our total liabilities were $36,918.
MANAGEMENT
Officers and Directors
Our sole director serves until his successor is elected and qualified. Our sole officer is elected by the board of directors to a term of one (1) year and serves until his successor is duly elected and qualified, or until he is removed from office. The board of directors has no nominating, auditing or compensation committees.
The name, address, age and position of our present sole officer and director is set forth below:
Name and Address
| Age
| Position(s)
|
Doug Berry | 49 | president, principal executive officer, treasurer |
203-17711 64th Avenue | | and principal financial officer and a member of |
White Rock, British Columbia | | the board of directors |
Canada V4B 1A8 | | |
| | |
John Herzog | 62 | vice president and director |
17790 E. Purdue Place | | |
Aurora, CO 80013 | | |
The persons named above are expected to hold their offices/positions until the next annual meeting of our stockholders.
Background of Officers and Directors
Since our inception on November 18, 2005, Mr. Berry has been our president, principal executive officer, treasurer, principal financial officer, principal accounting officer, secretary and a member of our board of directors. From April 30, 2004 to May 2005, Mr. Berry was president, chief executive officer secretary, treasurer of Sheer Ventures, Inc. and was been a member of its board of directors from April 30, 2004 to September 22, 2005. Since 1994, Mr. Berry has been President of D.B. Management Ltd., a private British Columbia corporation that invests in start-up companies along with assisting in various consulting activities. From December 7, 2001 to April 17, 2004, Mr. Berry was President of Countryside Review Inc., a United States reporting company that developed an online equestrian magazine dedicated to the equestrian lifestyle.
-26-
Since December 1, 2005, John Herzog has been our vice president and a member of the board of directors. Since June 2001, Mr. Herzog has been president of Business Information Systems, Inc., located in Aurora, Colorado. Business Information Systems, Inc. is engaged in the business of developing applications, consulting on software development, business systems, and programming. Since September 2003, Mr. Herzog has been a director and chief financial officer of Arete Industries, Inc., a Colorado corporation located in Westminster, Colorado. Arete Industries, Inc. is a shell corporation and is traded on the Bulletin Board under the symbol "ARET." From March 2001 to December 2002, Mr. Herzog was a director of Net Commerce, Inc., located in Westminster, Colorado. Net Commerce, Inc. is dormant. Net Commerce, Inc. was traded on the Bulletin Board under the symbol "NEET." From April 2006 to present, Mr. Herzog is president of Avatar Technology Group, Inc., a private company located in West Minster, Colorad o. Avatar Technology Group, Inc. is engaged in the business of delivery of technology solutions to small and medium size businesses. Mr. Herzog graduated from Drexel University in 1967 with a Bachelor of Science degree in Electrical Engineering, and in 1970 with a Master of Science degree in Biomedical Engineering. In 1976, he received a Doctor of Philosophy degree in Pathology from Temple University.
Conflicts of Interest
At the present time, we do not foresee a conflict of interest because we do not intend to acquire any additional properties and our officers and directors do not intend to acquire any additional properties. The only conflict that we foresee is the time our officers and directors devote to other projects that do not involve us. In the event that either one of our officers and directors cease devoting time to our operations, they have agreed to resign as an officer and director.
EXECUTIVE COMPENSATION
The following table sets forth the compensation paid by us from inception on November 18, 2005 through May 31, 2006. The compensation addresses all compensation awarded to, earned by, or paid the to our named executive officers for the fiscal year ended May 31, 2006. This information includes the dollar value of base salaries, bonus awards and number of stock options granted, and certain other compensation, if any.
Summary Compensation Table
| Long-Term Compensation
|
| Annual Compensation
| Awards
| Payouts
|
|
(a) | (b) | (c) | (d) | (e) | (f) | (g) | (h) | (i) |
| | | | | | Securities | | |
| | | | | | Restricted | | |
| | | | Other | Under | Shares or | | Other |
| | | | Annual | Options/ | Restricted | | Annual |
Names Executive | | | | Compen- | SARs | Share | LTIP | Compen- |
Officer and | Year | Salary | Bonus | sation | Granted | Units | Payouts | sation |
Principal Position
| Ended
| (US$)
| (US$)
| (US$)
| (#)
| (US$)
| (US$)
| (US$)
|
Doug Berry | 2006 | 1,800 | 0 | 0 | 0 | 0 | 0 | 0 |
President | | | | | | | | |
| | | | | | | | |
John Herzog | 2006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vice President | | | | | | | | |
-27-
We have not paid any officers or directors salaries in 2006, and we do not anticipate paying any officers or directors salaries at any time in 2006. We will not begin paying our officers salaries until we have adequate funds to do so.
There are no other stock option plans, retirement, pension, or profit sharing plans for the benefit of our officers and directors other than as described herein.
Long-Term Incentive Plan Awards
We not have any long-term incentive plans that provide compensation intended to serve as incentive for performance.
Compensation of Directors
Our directors do not receive any compensation for serving as members of the board of directors.
Employment Contracts
As of the date hereof, we have not entered into employment contracts with any of our officers and do not intend to enter into any employment contracts until such time as it profitable to do so.
Indemnification
Under our Bylaws, we may indemnify an officer or director who is made a party to any proceeding, including a lawsuit, because of his position, if he acted in good faith and in a manner he reasonably believed to be in our best interest. We may advance expenses incurred in defending a proceeding. To the extent that the officer or director is successful on the merits in a proceeding as to which he is to be indemnified, we must indemnify him against all expenses incurred, including attorney's fees. With respect to a derivative action, indemnity may be made only for expenses actually and reasonably incurred in defending the proceeding, and if the officer or director is judged liable, only by a court order. The indemnification is intended to be to the fullest extent permitted by the laws of the State of Nevada.
Regarding indemnification for liabilities arising under the Securities Act of 1933, which may be permitted to directors or officers under Nevada law, we are informed that, in the opinion of the Securities and Exchange Commission, indemnification is against public policy, as expressed in the Act and is, therefore, unenforceable.
PRINCIPAL STOCKHOLDERS
The following table sets forth, as of the date of this prospectus, the total number of shares owned beneficially by each of our directors, officers and key employees, individually and as a group, and the present owners of 5% or more of our total outstanding shares. The table also reflects what their ownership will be assuming completion of the sale of all shares in this offering. The stockholder listed below has direct ownership of his shares and possesses sole voting and dispositive power with respect to the shares.
-28-
The stockholder listed below has direct ownership of his shares and possesses sole voting and dispositive power with respect to the shares.
| | Number of | Percentage of |
| | Shares After | Ownership After |
| Number of | Offering | the Offering |
| Shares | Assuming all | Assuming all of |
Name and Address | Before the | of the Shares | the Shares are |
Beneficial Ownership [1]
| Offering
| are Sold
| Sold
|
Doug Berry | 5,000,000 | 5,000,000 | 71.43% |
17790 E. Purdue Place | | | |
White Rock, British Columbia | | | |
Canada V4B 1A8 | | | |
| | | |
John Herzog | 0 | 0 | 0.00% |
17790 E. Purdue Place | | | |
Aurora, CO 80013 | | | |
| | | |
All Officers and Directors | 5,000,000 | 5,000,000 | 71.43% |
as a Group (1 person) | | | |
[1] The persons named above may be deemed our "parents" and "promoters" within the meaning of such terms under the Securities Act of 1933, as amended, by virtue of their direct and indirect stock holdings. Messrs. Berry and Herzog are our only "promoters."
Future Sales by Existing Stockholders
On November 30, 2005, Doug Berry, one of our officers and directors, acquired 5,000,000 shares of our common stock. The 5,000,000 shares of common stock are restricted securities, as defined in Rule 144 of the Rules and Regulations of the SEC promulgated under the Securities Act. Under Rule 144, the shares can be publicly sold, subject to volume restrictions and restrictions on the manner of sale, commencing one year after their acquisition. Rule 144 provides that a person may not sell more than 1% of the total outstanding shares in any three month period and the sales must be sold either in a brokers'transaction or in a transaction directly with a market maker.
Shares purchased in this offering, which will be immediately resalable, and sales of all of our other shares after applicable restrictions expire, could have a depressive effect on the market price, if any, of our common stock and the shares we are offering.
A total of 5,000,000 shares of our stock are currently owned by Doug Berry, one of our officers and directors. He will likely sell a portion of his stock if the market price goes above $0.10. If he does sell his stock into the market, the sales may cause the market price of the stock to drop. Further, Mr. Berry may also sell at price levels below $0.10 per share.
Because Doug Berry, one of our officers and directors, and principal shareholder will control us after the offering, regardless of the number of shares sold, your ability to cause a change in the course of our operations is eliminated. As such, the value attributable to the right to vote is gone. This could result in a reduction in value to the shares you own because of the ineffective voting power.
-29-
No common stock is subject to outstanding options, warrants or securities convertible into common stock.
DESCRIPTION OF SECURITIES
Common Stock
Our authorized capital stock consists of 100,000,000 shares of common stock, par value $0.00001 per share. The holders of our common stock:
* | have equal ratable rights to dividends from funds legally available if and when declared by our board of directors; |
* | are entitled to share ratably in all of our assets available for distribution to holders of common stock upon liquidation, dissolution or winding up of our affairs; |
* | do not have preemptive, subscription or conversion rights and there are no redemption or sinking fund provisions or rights; and |
* | are entitled to one non-cumulative vote per share on all matters on which stockholders may vote. |
We refer you to our Articles of Incorporation, Bylaws and the applicable statutes of the State of Nevada for a more complete description of the rights and liabilities of holders of our securities.
Non-cumulative Voting
Holders of shares of our common stock do not have cumulative voting rights, which means that the holders of more than 50% of the outstanding shares, voting for the election of directors, can elect all of the directors to be elected, if they so choose, and, in that event, the holders of the remaining shares will not be able to elect any of our directors. After this offering is completed, present stockholders will own approximately 71.43% of our outstanding shares.
Cash Dividends
As of the date of this prospectus, we have not paid any cash dividends to stockholders. The declaration of any future cash dividend will be at the discretion of our board of directors and will depend upon our earnings, if any, our capital requirements and financial position, our general economic conditions, and other pertinent conditions. It is our present intention not to pay any cash dividends in the foreseeable future, but rather to reinvest earnings, if any, in our business operations.
Preferred Stock
We are authorized to issue 100,000,000 shares of preferred stock with a par value of $0.00001 per share. The terms of the preferred shares is at the discretion of the board of directors. Currently no preferred shares are issued and outstanding.
-30-
Anti-Takeover Provisions
There are no Nevada anti-takeover provisions that may have the affect of delaying or preventing a change in control. 78.378 through 78.3793 of the Nevada Revised Statutes relates to control share acquisitions that may delay or make more difficult acquisitions or changes in our control, however, they only apply when we have 200 or more stockholders of record, at least 100 of whom have addresses in the state of Nevada appearing on our stock ledger and we do business in this state directly or through an affiliated corporation. Neither of the foregoing events seems likely will occur. Currently, we have no Nevada shareholders and since this offering will not be made in the state of Nevada, no shares will be sold to Nevada residents. Further, we do not do business in Nevada directly or through an affiliate corporation and we do not intend to do business in the state of Nevada in the future. Accordingly, there are no anti-takeover provisions that have the affect of delaying or preventing a change in our contr ol.
Reports
After we complete this offering, we will not be required to furnish you with an annual report. Further, we will not voluntarily send you an annual report. We will be required to file reports with the SEC under section 15(d) of the Securities Act. The reports will be filed electronically. The reports we will be required to file are Forms 10-KSB, 10-QSB, and 8-K. You may read copies of any materials we file with the SEC at the SECs Public Reference Room at 100 F Street, N.E., Washington, D.C. 20549. You may obtain information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. The SEC also maintains an Internet site that will contain copies of the reports we file electronically. The address for the Internet site is www.sec.gov.
Stock Transfer Agent
Our stock transfer agent for our securities is Empire Stock Transfer, Inc., 7251 West Lake Mead Blvd., Suite 300, Las Vegas, Nevada 89128 and its telephone number is (702) 562-4091.
CERTAIN TRANSACTIONS
Our officers and directors has not received and will not receive anything of value, directly or indirectly, from us and we have not received and will not receive any assets, services or other consideration from them other than as described below.
On November 30, 2005, we issued a total of 5,000,000 shares of restricted common stock to Doug Berry, one of our officers and directors, in consideration of $50.00. This was accounted for as an acquisition of common stock.
From November 2005 through May 2006, Mr. Berry advanced on our behalf, $35,625 to pay for the cost of purchasing the leases, legal fees and accounting fees connected with this offering.
Messrs. Berry and Herzog are our only promoters. They have not received or will they receive anything of value from us, directly or indirectly in their capacities as a promoters.
-31-
LITIGATION
We are not a party to any pending litigation and none is contemplated or threatened.
EXPERTS
Our financial statements for the period from inception to May 31, 2006, included in this prospectus have been audited by Ronald R. Chadwick, P.C., Certified Public Accountants, 2851 South Parker Road, Suite 720, Aurora, Colorado 80014 and its telephone number (303) 306-1967, as set forth in their report included in this prospectus. Their report is given upon their authority as experts in accounting and auditing.
LEGAL MATTERS
Conrad C. Lysiak, Attorney at Law, 601 West First Avenue, Suite 903, Spokane, Washington 99201, telephone (509) 624-1475 has acted as our legal counsel.
FINANCIAL STATEMENTS
Our fiscal year end is May 31. We will provide audited financial statements to our stockholders on an annual basis; the statements will be audited by an Independent Certified Public Accountant.
Our financial statements immediately follow:
Audited Financial Statements for the period ended May 31, 2006:
TABLE OF CONTENTS
| Page
|
| |
REPORT OF INDEPENDENT REGISTERED | |
| PUBLIC ACCOUNTING FIRM | F-1 |
| |
FINANCIAL STATEMENTS | |
| |
| | Balance sheet | F-2 |
| | Statement of operations | F-3 |
| | Statement of stockholders' equity | F-4 |
| | Statement of cash flows | F-5 |
| | Notes to financial statements | F-7 |
-32-
RONALD R. CHADWICK, P.C.
Certified Public Accountant
2851 South Parker Road, Suite 720
Aurora, Colorado 80014
Telephone (303)306-1967
Fax (303)306-1944
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors
Cobra Oil and Gas Company
Aurora, Colorado
I have audited the accompanying balance sheet of Cobra Oil and Gas Company as of May 31, 2006 and the related statements of operations, stockholders' equity and cash flows for the period from November 18, 2005 (inception) through May 31, 2006. These financial statements are the responsibility of the Company's management. My responsibility is to express an opinion on these financial statements based on my audit.
I conducted my audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that I plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. I believe that my audit provides a reasonable basis for my opinion.
In my opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Cobra Oil and Gas Company as of May 31, 2006 and the related statements of operations, stockholders' equity and cash flows for the period from November 18, 2005 (inception) through May 31, 2006 in conformity with accounting principles generally accepted in the United States of America.
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 6 to the financial statements the Company has suffered recurring losses from operations that raise substantial doubt about its ability to continue as a going concern. Management's plans in regard to these matters are also described in Note 6. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Aurora, Colorado | Ronald R. Chadwick, P.C. |
July 17, 2006 | RONALD R. CHADWICK, P.C. |
F-1
-33-
COBRA OIL & GAS COMPANY |
(An Exploration Stage Company) |
BALANCE SHEET |
May 31, 2006 |
|
ASSETS |
| | |
Current assets | | |
| Cash | $
| 13,583
|
| Total current assets |
| 13,583
|
| | |
Property and equipment | | |
| Oil and gas properties, non-producing, full cost method |
| 11,511
|
| | |
Other assets | | |
| Deferred offering costs |
| 10,000
|
| | |
Total Assets | $
| 35,094
|
| | |
LIABILITIES & STOCKHOLDERS'EQUITY | | |
| | |
Current Liabilities | | |
| Accounts payable and accrued liabilities | $ | 700 |
| Due to related party |
| 36,218
|
|
| 36,918
|
| | |
Stockholders' Equity | | |
| Preferred stock, $.00001 par value; | | |
| | 100,000,000 shares authorized; | | |
| | none issued and outstanding | | - |
| Common stock, $.00001 par value; | | |
| | 100,000,000 shares authorized; | | |
| | 5,000,000 issued and outstanding | | 50 |
| Donated capital | | 3,000 |
| Deficit accumulated during the exploration stage |
| (4,874)
|
| | |
Total Stockholders' Equity |
| (1,824)
|
| | |
Total Liabilities and Stockholders' Equity | $
| 35,094
|
The accompanying notes are an integral part of the financial statements.
F-2
-34-
COBRA OIL & GAS COMPANY |
(An Exploration Stage Company) |
STATEMENT OF OPERATIONS |
November 18, 2005 (Inception) Through May 31, 2006 |
| | | |
| | | |
Revenue | $
| -
|
| | | |
Expenses: | | |
| Bank charges | | 620 |
| Accounting | | 700 |
| Filing | | 125 |
| Office expense | | 429 |
| Rent | | 1,200 |
| Management services |
| 1,800
|
| |
| 4,874
|
| | | |
Loss from operations |
| (4,874)
|
| | | |
Other income (expense) |
| -
|
| | | |
Income (loss) before provision for income taxes | | (4,874) |
| | | |
Provision for income tax |
| -
|
| | | |
Net income (loss) | $
| (4,874)
|
| | | |
Net income (loss) per share | | |
(Basic and fully diluted) | $
| (0.00)
|
| | | |
Weighted average number of | | |
common shares outstanding |
| 4,631,902
|
The accompanying notes are an integral part of the financial statements.
F-3
-35-
COBRA OIL & GAS COMPANY |
(An Exploration Stage Company) |
STATEMENT OF STOCKHOLDERS' EQUITY |
|
|
| | | | Deficit | | |
| | | | Accum. | | |
| | | | During the | | Stock- |
| Common Stock | | Donated | | Exploration | | holders' |
| Shares
| | Amount
| | Capital
| | Stage
| | Equity
|
| | | | | | | | | | | | | |
Balances at November 18, 2005 | - | | $ | - | | $ | - | | $ | - | | $ | - |
| | | | | | | | | | | | | |
November 30, 2005, 5,000,000 shares | | | | | | | | | | | | | |
| of common stock issued for cash of | | | | | | | | | | | | | |
| $50 to a founder, for | | | | | | | | | | | | | |
| $.00001 per share | 5,000,000 | | | 50 | | | | | | | | | 50 |
| | | | | | | | | | | | | |
Donated services and rent | | | | | | | 3,000 | | | | | | 3,000 |
| | | | | | | | | | | | | |
Gain (loss) for the period from | | | | | | | | | | | | | |
| November 18, 2005 (Inception) | | | | | | | | | | | | | |
| through May 31, 2006 |
| |
|
| |
|
| |
| (4,874)
| |
| (4,874)
|
| | | | | | | | | | | | | |
Balances at May 31, 2006 | 5,000,000
| | $
| 50
| | $
| 3,000
| | $
| (4,874)
| | $
| (1,824)
|
The accompanying notes are an integral part of the financial statements.
F-4
-36-
COBRA OIL & GAS COMPANY |
(An Exploration Stage Company) |
STATEMENT OF CASH FLOWS |
November 18, 2005 (Inception) Through May 31, 2006 |
| | | | | |
| | |
| | |
Cash Flows From Operating Activities: | | |
| Net income (loss) during the exploration stage | $ | (4,874) |
| | | |
| Adjustments to reconcile net loss to | | |
| net cash provided by (used for) | | |
| operating activities: | | |
| Donated office space and services | | 3,000 |
| Changes in operating assets and liabilities | | |
| Accounts payable and accrued liabilities |
| 700
|
| Net cash provided by (used for) | | |
| operating activities |
| (1,174)
|
| | |
| | |
Cash Flows From Investing Activities: | | |
| Oil and gas properties |
| (11,511)
|
| Net cash provided by (used for) | | |
| investing activities |
| (11,511)
|
The accompanying notes are an integral part of the financial statements.
F-5
-37-
COBRA OIL & GAS COMPANY |
(An Exploration Stage Company) |
STATEMENT OF CASH FLOWS |
November 18, 2005 (Inception) Through May 31, 2006 |
| | |
(Continued From Previous Page) | | |
| | |
| | |
| | |
Cash Flows From Financing Activities: | | |
| Sale of common stock | | 50 |
| Deferred offering costs | | (10,000) |
| Increase in due to related party |
| 36,218
|
| Net cash provided by (used for) | | |
| financing activities |
| 26,268
|
| | |
Net Increase (Decrease) In Cash | | 13,583 |
| | |
Cash At The Beginning Of The Period |
| -
|
| | |
Cash At The End Of The Period | $
| 13,583
|
| | |
| | |
Schedule Of Non-Cash Investing And Financing Activities | |
| | |
None | | |
| | |
Supplemental Disclosure | | |
| | |
Cash paid for interest | $ | - |
Cash paid for income taxes | $ | - |
The accompanying notes are an integral part of the financial statements.
F-6
-38-
COBRA OIL & GAS COMPANY
(An Exploration Stage Company)
NOTES TO FINANCIAL STATEMENTS
NOTE 1. ORGANIZATION, OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
Cobra Oil & Gas Company (the "Company"), was incorporated in the State of Nevada on November 18, 2005. The Company was formed to engage in identifying, investigating, exploring, and, where determined advantageous, developing, mining, refining, and marketing oil and gas. The Company may also engage in any other business permitted by law, as designated by the Board of Directors of the Company.
Exploration Stage
The Company is currently in the exploration stage and has no significant operations to date.
Cash and cash equivalents
The Company considers all highly liquid investments with an original maturity of three months or less as cash equivalents.
Use of Estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Income tax
The Company accounts for income taxes under Statement of Financial Accounting Standards No. 109 ("SFAS 109"). Under SFAS 109 deferred taxes are provided on a liability method whereby deferred tax assets are recognized for deductible temporary differences and operating loss carryforwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Fiscal year
The Company employs a fiscal year ending May 31.
F-7
-39-
COBRA OIL & GAS COMPANY
(An Exploration Stage Company)
NOTES TO FINANCIAL STATEMENTS
NOTE 1. ORGANIZATION, OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):
Net income (loss) per share
The net income (loss) per share is computed by dividing the net income (loss) by the weighted average number of shares of common outstanding. Warrants, stock options, and common stock issuable upon the conversion of the Company's preferred stock (if any), are not included in the computation if the effect would be anti-dilutive and would increase the earnings or decrease loss per share.
Revenue recognition
Revenue is recognized on an accrual basis as earned under contract terms. The Company has had no revenue to date.
Oil and gas interests
The Company follows the full-cost method of accounting for oil and natural gas properties. Under this method, all costs incurred in the exploration, acquisition, and development, including unproductive wells, are capitalized in separate cost centers for each country. Such capitalized costs include contract and concessions acquisition, geological, geophysical, and other exploration work, drilling, completing and equipping oil and gas wells, constructing production facilities and pipelines, and other related costs.
The capitalized costs of oil and gas properties in each cost center are amortized on a composite units of production method based on future gross revenues from proved reserves. Sales or other dispositions of oil and gas properties are normally accounted for as adjustments of capitalized costs. Gain or loss is not recognized in income unless a significant portion of a cost center's reserves is involved. Capitalized costs associated with acquisition and evaluation of unproved properties are excluded from amortization until it is determined whether proved reserves can be assigned to such properties or until the value of the properties is impaired. If the net capitalized costs of oil and gas properties in a cost center exceed an amount equal to the sum of the present value of estimated future net revenues from proved oil and gas reserves in the cost center and the lower of cost or fair value of properties not being amortized, both adjusted for income tax effects, such excess is charged to expe nse.
Since the company has not produced any oil or gas, a provision for depletion has not been made.
F-8
-40-
COBRA OIL & GAS COMPANY
(An Exploration Stage Company)
NOTES TO FINANCIAL STATEMENTS
NOTE 1. ORGANIZATION, OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):
Financial Instruments
The carrying value of the Company's financial instruments, including cash and cash equivalents, as reported in the accompanying balance sheet, approximates fair value.
Recent Accounting Pronouncements
In November 2004, the FASB issued SFAS No. 151, "Inventory Costs (An Amendment of ARB No. 43, Chapter 4)". SFAS 151 amends and clarifies financial accounting and reporting for abnormal amounts of idle facility expense, freight, handling costs, and wasted material (spoilage). The Company has adopted the provisions of SFAS No. 151 which are effective in general for inventory costs incurred during fiscal years beginning after June 15, 2005. The adoption did not have a material effect on the results of operations of the Company.
In December 2004, the FASB issued SFAS No. 152, "Accounting for Real Estate Time-Sharing Transactions (An Amendment of FASB Statements No. 66 and 67)". SFAS 152 amends FASB 66 and 67 to reference the accounting and reporting guidance for real estate time-sharing transactions provided for in AICPA Statement of Position 04-2. of The Company has adopted the provisions of SFAS No. 152 which are effective for financial statements for fiscal years beginning after June 15, 2005. The adoption did not have a material effect on the results of operations of the Company.
In December 2004, the FASB issued SFAS No. 153, "Exchange of Nonmonetary Assets (An Amendment of APB No. 29)". SFAS 153 amends Opinion 29 to eliminate the fair value accounting exception for nonmonetary exchanges of similar productive assets, and replaces that exception with a general exception fornonmonetary assetsthat do not have commercial substance. The Company has adopted the provisions of SFAS No. 153 which are effective in general for nonmonetary asset exchanges occurring in fiscal years beginning after June 15, 2005. The adoption did not have a material effect on the results of operations of the Company.
In March 2005, the FASB issued SFAS No. 123 (revised 2004), "Share-Based Payment". SFAS 123(r) requires that the cost resulting from all share-based payment transactions be recognized in the financial statements.
F-9
-41-
COBRA OIL & GAS COMPANY
(An Exploration Stage Company)
NOTES TO FINANCIAL STATEMENTS
NOTE 1. ORGANIZATION, OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):
The Company has adopted the provisions of SFAS No. 123(r) which are effective in general for transactions entered into or modified after June 15, 2005. The adoption did not have a material effect on the results of operations of the Company.
In May 2005, the Financial Accounting Standards Board (FASB) issued SFAS No. 154, "Accounting Changes and Error Corrections - A Replacement of APB Opinion No. 20 and SFAS No. 3". SFAS 154 changes the requirements for the accounting for and reporting of a change in accounting principle and applies to all voluntary changes in accounting principle. It also applies to changes required by an accounting pronouncement in the unusual instance that the pronouncement does not include specific transition provisions. SFAS 154 requires retrospective application to prior periods'financial statements of changes in accounting principle, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change. The provisions of SFAS No. 154 are effective for accounting changes and correction of errors made in fiscal years beginning after December 15, 2005. The adoption of this standard is not expected to have a material effect on the Company's results of operations or financial position.
In 2006, the FASB has issued SFAS No. 155"Accounting for Certain Hybrid Financial Instruments - an amendment of FASB Statements No. 133 and 140"and No. 156"Accounting for Servicing of Financial Assets - an amendment of FASB Statement No. 140", but they will not have a material effect in the Company's results of operations or financial position. Therefore, a description and its impact for each on the Company's operations and financial position have not been disclosed.
NOTE 2. OIL & GAS PROPERTIES
During the period ended May 31, 2006, the Company entered into an "Assignment and Quit Claim of Oil and Gas Leases"agreement (the "Agreement") with Mark Webster (the "Assignor") whereby the Assignor assigned 100 % of Assignor's right, title and interest in and to the leasehold estate in cetain oil and gas leases located in Adams County, Colorado for a cash payment of $23,000. According to the Agreement, in part of the leasehold estate acreage the Assignor conveyed 100% of 8/8ths working interest with an 80.00% of 8/8ths net revenue interest to the Company with assignor reserving and retaining an overriding royalty interest equal to the difference between 80.00% of 8/8ths net revenue interest and any existing burdens, said overriding royalty interest in all oil, gas casing head gas and other hydrocarbon substances produced, saved and marketed under the terms of the leases or any extensions thereof. In another part of the acreage the Assignor conveyed 100% of a 4/8ths working interest with a n 80.00% of 4/8ths net revenue interest to the Company. During the period ended May 31, 2006, the Company assigned 50% of its interest in the oil and gas leases for cash payments totalling $11,500 as follows:
DNR Oil & Gas Company - 25%; and
Colorado Oil & Gas, Inc.- 25%.
F-10
-42-
COBRA OIL & GAS COMPANY
(An Exploration Stage Company)
NOTES TO FINANCIAL STATEMENTS
NOTE 3. RELATED PARTY TRANSACTIONS
The Company recorded rent expense of $200 per month for the use of office space donated to the Company by an officer. Total rent expense under this arrangement was $1,200. The Company also recorded compensation expense of $300 per month ($1,800 total) for administrative and management services donated to the Company by an officer.
During the period ended May 31, 2006, the Company's officer advanced $35,625 to the Company under a loan payable. The loan is unsecured, payable on demand and bears interest at 6.0% per annum. The Company incurred interest expense under this loan of $473. The officer also advanced the Company other sums for working capital, with all loans, accrued interest and advances totaling $36,218.
NOTE 4. INCOME TAXES
Potential benefits of income tax losses are not recognized in the accounts until realization is more likely than not. The Company has incurred net operating losses of $1,874 which commence expiring in 2026. Pursuant to SFAS No. 109 the Company is required to compute tax asset benefits for net operating losses carried forward. Potential benefit of net operating losses have not been recognized in these financial statements because the Company cannot be assured it is more likely than not it will utilize the net operating losses carried forward in future years.
The components of the net deferred tax asset at May 31, 2006 and the statutory tax rate, the effective tax rate and the elected amount of the valuation allowance are indicated below:
| 2006 |
| |
Net Operating Loss | $1,874 |
Statutory Tax Rate | 35% |
Effective Tax Rate | - |
Deferred Tax Asset | 656 |
Valuation Allowance
| (656)
|
| |
Net Deferred Tax Asset
| -
|
NOTE 5. SUPPLEMENTAL OIL AND GAS INFORMATION
Capitalized costs at May 31, 2006 relating to the Company's oil and gas activities are as follows:
Unproved properties, Colorado, net | $
| 11,511
|
|
Costs incurred were as follows: |
|
Exploration costs | $
| -
|
F-11
-43-
COBRA OIL & GAS COMPANY
(An Exploration Stage Company)
NOTES TO FINANCIAL STATEMENTS
NOTE 6. GOING CONCERN
The Company has suffered losses from operations and has a working capital deficit. These conditions raise substantial doubt about the Company's ability to continue as a going concern. The Company may raise additional capital through the sale of its equity securities, through offerings of debt securities, or through borrowings from financial institutions. In addition, the Company hopes to generate revenues from finding and producing oil and gas on its lease properties.
NOTE 7. STOCK OFFERING
The Company is currently planning to sell common stock on a best efforts basis under a Form SB-2 offering. The costs of this offering through May 31, 2006 amounted to $10,000. This amount will reduce the offering proceeds if the offering is successful, or will be deducted as part of operations if the offering is unsuccessful.
F-12
-44-
Until November 7, 2006, ninety days after the date of this prospectus, all dealers effecting transactions in our registered securities, whether or not participating in this distribution, may be required to deliver a prospectus. This is in addition to the obligation of dealers to deliver a prospectus when acting as underwriters and with respect to their unsold allotments or subscriptions.
-45-