Exhibit 99.1
Challenger Energy Corp.
Consolidated Balance Sheet
($CDN)
|
| June 30, 2006 |
| December 31, 2005 |
|
|
| (unaudited) |
| (audited) |
|
ASSETS |
|
|
|
|
|
Current |
|
|
|
|
|
Cash and cash equivalents |
| 8,384,280 |
| 1,147,876 |
|
Accounts receivable |
| 132,564 |
| 53,636 |
|
|
| 8,516,844 |
| 1,201,512 |
|
|
|
|
|
|
|
Petroleum and natural gas properties (Note 2) |
| 10,610,163 |
| 540,424 |
|
|
| 19,127,007 |
| 1,741,936 |
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
Current |
|
|
|
|
|
Accounts payable and accruals |
| 141,050 |
| 144,975 |
|
|
| 141,050 |
| 144,975 |
|
|
|
|
|
|
|
Asset retirement obligation |
| 3,115 |
| 2,981 |
|
|
| 144,165 |
| 147,956 |
|
|
|
|
|
|
|
Shareholders’ Equity |
|
|
|
|
|
Share capital (Note 3) |
| 16,704,458 |
| 2,019,750 |
|
Warrants (Note 3) |
| 3,418,181 |
| 104,063 |
|
Contributed surplus (Note 4) |
| 744,077 |
| 19,939 |
|
Deficit |
| (1,883,874 | ) | (549,772 | ) |
|
| 18,982,842 |
| 1,593,980 |
|
Related party transactions (Note 7) |
|
|
|
|
|
Commitments and contingencies (Note 8) |
|
|
|
|
|
Subsequent events (Note 9) |
|
|
|
|
|
|
| 19,127,007 |
| 1,741,936 |
|
Approved on behalf of the Board of Directors: | ||
| ||
“Greg Noval” (signed) |
| |
Greg Noval | ||
| ||
“Neil MacKenzie” (signed) |
| |
Neil McKenzie | ||
The accompanying notes are an integral part of these financial statements
Challenger Energy Corp.
Consolidated Statement of (Loss) and Deficit
($CDN)
(unaudited)
|
| For the 3 months ended |
| For the 6 months ended |
| ||
Revenue |
|
|
|
|
| ||
Oil and natural gas sales |
| $ | 34,126 |
| $ | 94,289 |
|
Royalties net of royalty tax credit |
| (10,806 | ) | (23,348 | ) | ||
Net Production Revenue |
| 23,320 |
| 70,941 |
| ||
Interest on deposits |
| 139,572 |
| 212,268 |
| ||
|
| 162,892 |
| 283,209 |
| ||
|
|
|
|
|
| ||
Expense |
|
|
|
|
| ||
Professional fees |
| 179,811 |
| 229,409 |
| ||
Stock based compensation |
| 330,971 |
| 731,575 |
| ||
Office and administration |
| 179,743 |
| 230,171 |
| ||
Listing fees |
| 3,740 |
| 11,793 |
| ||
Depletion, depreciation and accretion |
| 28,030 |
| 54,486 |
| ||
Production and operating costs |
| 4,209 |
| 7,159 |
| ||
Miscellaneous |
| 263 |
| 817 |
| ||
|
| 726,767 |
| 1,265,410 |
| ||
|
|
|
|
|
| ||
Net loss from operations |
| (563,875 | ) | (982,201 | ) | ||
Foreign exchange gain (loss) |
| (551,283 | ) | (351,901 | ) | ||
Net loss for the period (Note 1) |
| (1,115,158 | ) | (1,334,102 | ) | ||
|
|
|
|
|
| ||
Deficit at beginning of period |
| (768,716 | ) | (549,772 | ) | ||
Deficit at end of period |
| $ | (1,883,874 | ) | $ | (1,883,874 | ) |
|
|
|
|
|
| ||
Loss per share (Note 6) |
| $ | (0.04 | ) | $ | (0.04 | ) |
The accompanying notes are an integral part of these financial statements
|
| For the 3 months ended |
| For The 6 months ended |
|
|
|
|
|
|
|
Cash provided by (used for) the following: |
|
|
|
|
|
Operating |
|
|
|
|
|
Net earnings (loss) |
| (1,115,158 | ) | (1,334,102 | ) |
Items not involved in cash for operations |
|
|
|
|
|
Foreign exchange loss |
| 551,283 |
| 351,901 |
|
Depletion, depreciation and accretion |
| 28,030 |
| 54,486 |
|
Stock-based compensation |
| 330,971 |
| 731,575 |
|
Change in non cash working capital |
| (157,679 | ) | (82,852 | ) |
|
| (362,553 | ) | (278,992 | ) |
|
|
|
|
|
|
Financing |
|
|
|
|
|
Issue of Common Shares (net of issue costs) |
| — |
| 17,991,388 |
|
|
|
|
|
|
|
Investing |
|
|
|
|
|
Acquisition of petroleum and natural gas assets |
| (10,059,871 | ) | (10,124,091 | ) |
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
| (10,422,424 | ) | 7,588,305 |
|
Foreign exchange loss |
| (551,283 | ) | (351,901 | ) |
|
| (10,973,707 | ) | 7,236,404 |
|
Cash and Cash Equivalents at Beginning of Period |
| 19,357,987 |
| 1,147,876 |
|
Cash and Cash Equivalents at End of Period |
| 8,384,280 |
| 8,384,280 |
|
The accompanying notes are an integral part of these financial statements
1. Significant Accounting Policies
The interim financial statements of Challenger Energy Corp. (“the Company”) have been prepared by management in accordance with accounting principles generally accepted in Canada. The interim financial statements have been prepared following the same accounting policies and methods of computation as the financial statements for the fiscal year ended December 31, 2005 except that the Company has began preparing consolidated financial statements due to the incorporation of a wholly owned subsidiary Challenger Energy Trinidad and Tobago Ltd. These accounts include the accounts of the Company and its wholly owned subsidiary. All intercompany accounts have been eliminated. In addition, the Company began transactions in foreign currencies and translated them into their Canadian dollar equivalents at exchange rates prevailing at the transaction dates. Carrying values of monetary assets reflect the exchange rates at the balance sheet date. Gains and losses on translation or settlement are included in the determination of net income for the current period.
The disclosures included below are incremental to those included with the annual financial statements. The interim financial statements should be read in conjunction with the Company’s annual financial statements for the year ended December 31, 2005.
Prior to December 31, 2005, the Company did not prepare financial statements on a quarterly basis. Accordingly, comparative statements have not been presented.
2. Petroleum and Natural Gas Properties
Cost at acquisition |
| $ | 555,344 |
|
Add: asset retirement obligation |
| 2,735 |
| |
Less: accumulated depletion and depreciation |
| (17,655 | ) | |
Balance December 31, 2005 |
| 540,424 |
| |
Additions |
| 10,124,091 |
| |
Less: depletion and depreciation |
| (54,352 | ) | |
Balance June 30, 2006 |
| 10,610,163 |
| |
At June 30, 2006 the Company has excluded $10,053,250 of oil and gas properties relating to unproved properties from costs subject to depletion, which relate to its interests in Trinidad and Tobago.
3. Share capital
a) Authorized
Unlimited number of voting common shares
Unlimited number of First Preferred shares and Second Preferred shares
b) Issued share capital:
| Number |
| Amount |
| ||
Common shares |
|
|
|
|
| |
Balance at December 31, 2005 |
| 22,599,564 |
| $ | 2,019,750 |
|
Private Placement (net of value attributed to attached warrants) |
| 8,644,444 |
| 16,143,319 |
| |
Issue costs |
| — |
| (1,458,611 | ) | |
Balance at June 30, 2006 |
| 31,244,008 |
| $ | 16,704,458 |
|
At June 30, 2006, a total of 10,725,000 common shares were held in escrow (December 31, 2005: 15,100,000).
3. Share capital (continued)
c) Purchase Warrants issued:
In the six months ended June 30, 2006, the Company issued 8,644,444 units for gross proceeds of approximately $19.5 million, relating to a best efforts unit offering. Each $2.25 unit consisted of one common share and one-half share purchase warrant. Each whole warrant entitles the holder to purchase a common share until December 31, 2006 at a price of $2.75 per common share. The weighted average fair value per each warrant was estimated to be $0.77.
| Number |
| Amount |
| ||
Warrants |
|
|
|
|
| |
Balance at December 31, 2005 |
| 1,500,000 |
| $ | 104,063 |
|
Issued Warrants in private placement |
| 4,322,222 |
| 3,306,680 |
| |
Stock based compensation - expense |
|
|
| 7,438 |
| |
Balance at June 30, 2006 |
| 5,822,222 |
| $ | 3,418,181 |
|
The fair value of the warrants issued was estimated on the grant date using the Black-Scholes option pricing model with the following assumptions:
Risk free interest rate (%) |
| 3.5 | % |
Expected volatility (%) |
| 50 | % |
Expected life (years) |
| 0.84 |
|
Expected dividends |
| — |
|
d) Stock options
The Company has adopted an incentive stock option plan whereby the Company may grant options to its directors, officers, employees, and consultants. The stock option plan was amended by the shareholders of the Company at the May 30, 2006 AGM where the total options issuable in the plan is the greater of 6 million options or 10% of the issued and outstanding shares. These options are exercisable for a period of five years from the date of grant, are priced at the fair value of the shares at the time of the grant, and are included in compensation expense over the vesting period with an offsetting credit to contributed surplus.
| Number of |
| Weighted |
| Expiry |
| ||
Balance, December 31, 2005 |
| 1,800,000 |
| $ | 0.13 |
| 4.2 |
|
Granted |
| 1,920,000 |
| 2.25 |
| 4.8 |
| |
Balance, June 30, 2006 |
| 3,720,000 |
| $ | 1.22 |
| 4.3 |
|
In respect to the 3,720,000 shares options outstanding, 287,500 were exercisable at June 30, 2006 (December 31, 2005: Nil).
4. Contributed Surplus
Changes in contributed surplus are as follows:
Balance at December 31, 2005 |
| $ | 19,939 |
|
Stock Based Compensation - expense |
| 724,138 |
| |
Options exercised |
| — |
| |
Balance at June 30, 2006 |
| $ | 744,077 |
|
5. Loss per share
The basic weighted average number of shares for the six months ended June 30, 2006, is 28,440,301, for the three months ended June 30, 2006, 31,244,008 (year ended December 31, 2005: 15,535,509). Diluted loss per common share has not been disclosed as the effect of common shares issuable upon the exercise of share options and warrants is anti-dilutive.
6. Stock-based compensation
During the period from January 1, 2006 to June 30, 2006, options on 1,920,000 common shares with an exercise price of $2.25 per share were granted to directors, officers, employees, and consultants. The options remaining at June 30, 2006 vest over a period of two to three years, and expire five years from the issue date. The weighted average fair value of the options issued was determined to be $1.75 per option. During the six month period ended June 30, 2006, stock based compensation expense of $724,138 was recognized with an offsetting credit to contributed surplus.
The fair value of the options issued was estimated on the grant date using the Black-Scholes option pricing model with the following assumptions:
Risk free interest rate (%) |
| 3.5 | % |
Expected volatility (%) |
| 50 | % |
Expected life (years) |
| 5 |
|
Expected dividends |
| — |
|
Option pricing models require the input of highly subjective assumptions including the expected price volatility. Changes in the subjective input assumptions can materially affect the fair value estimate, and therefore, the existing models do not necessarily provide a reliable measure of the fair value of the Company’s stock options and warrants.
7. Related party transactions
The Company has entered into agreements with Canadian Superior Energy Inc. (“Canadian Superior”), which is a related party, as the Chairman and Director of the Company is also the Chairman, President, and a Director of Canadian Superior. As a result of the foregoing, related party transactions have occurred between the Company and Canadian Superior and may also occur in the future. In the six months ended June 30, 2006, $10.1 million was paid by the Company to Canadian Superior in respect to the Block 5(c) Participation Agreement. In addition, the Company has paid $22,688 for aircraft rentals and administrative support services at commercial terms to a company controlled by a director of the Company.
8. Commitments and contingencies
In respect to the Block 5(c) Participation Agreement described in our December 31, 2005 audited financial statements, the Company is also obligated to pay its 1/3 of Canadian Superior’s costs incurred to that date as set-out in the production sharing contract. With its April 1, 2005 payment of $2.9 million, the Company is committed to participate in three wells in Block 5(c) with Canadian Superior. The total estimate for the Company’s share of the first well is between $14.5 and $18.3 million (estimate spud date is fourth quarter of 2006) and as of June 30, 2006 the Company has funded $10.1 million of this obligation. The obligations to Canadian Superior are due in US dollars (the Company holds the majority of its cash in US funds) and therefore, the Company’s projected funding obligation is subject to the actual cost incurred by Canadian Superior and fluctuation in exchange rate.
The Company, as a result of the reverse takeover and merger with Global Express Energy (“Global”) as described in Note 1 of the December 31, 2005 audited financial statements, Global was named as defendant in a lawsuit by National Income Protection Plan Inc. (formerly Assure Health Management), seeking to recover damages allegedly sustained by them as a result of breach of an implied term in the contract between the parties. Accordingly through the reverse take-over and a merger with Global, the Company is a party to the litigation. The Company has been indemnified by a third party for any costs or damages that may result from this claim. In the opinion of the Company and indemnifying third party, the action is without merit. The plaintiff is seeking costs and damages in the amount of approximately $700,000 and the Company and the indemnifying party are aggressively dealing with this matter.
No amount has been accrued for this claim in the financial statements.
9. Subsequent events
Subsequent to June 30, 2006, the Company issued 1,350,000 stock options (350,000 at $2.10 per option and 1,000,000 at $2.25 per option), to directors, consultants, and an officer of the Company.
