SUMMARIZED QUARTERLY INFORMATION (UNAUDITED) (AS RESTATED) | The tables below summarize the Companys restated historical Consolidated Statements of Operations and Consolidated Balance Sheets for the interim quarters impacted by the Restatement. When required for comparability, reclassifications are made to the prior period financial statements to conform to the current year presentation (see Note 1- Summary of Significant Accounting Policies). Consolidated Statements of Operations As Restated ($) Q4 15 Q3 15 Q2 15 Q1 15 Q4 14 Q3 14 Q2 14 Q1 14 REVENUES: Sales of natural gas and crude oil 3,924,002 4,649,009 5,534,894 4,572,679 6,821,826 7,821,497 11,709,051 12,307,018 Net gains (losses) from commodity derivatives 1,771,587 3,893,650 (1,696,979 ) 1,070,568 4,671,840 2,407,783 (1,729,526 ) (1,951,579 ) Total revenues 5,695,589 8,542,659 3,837,915 5,643,247 11,493,666 10,229,280 9,979,525 10,355,439 EXPENSES: Lease operating 2,233,049 2,718,919 3,226,225 3,223,116 3,055,522 2,838,055 3,264,643 3,658,505 Re-engineering and workovers (89 ) 1,136 60,063 494,429 1,754,433 778,628 550,401 1,510 Marketing cost of sales 98,796 234,507 97,994 101,688 32,600 408,559 282,701 321,317 General and administrative stock-based compensation 78,361 338,619 133,921 1,738,410 2,789,503 521,978 28,926 47,914 General and administrative other 2,044,445 1,873,484 1,844,163 1,672,212 1,705,631 2,054,961 1,486,907 2,908,578 Depreciation, depletion and amortization 2,630,929 3,123,812 3,755,446 4,141,020 4,060,708 3,865,675 6,012,525 5,726,083 Asset retirement obligation accretion expense 104,772 170,209 166,773 162,784 165,794 150,628 145,945 142,144 Goodwill impairment - - 4,927,508 - - - - - Other 23,901 (274,329 ) 707,338 11,311 15,359 55,102 887 27,128 Total expenses 7,214,164 8,186,357 14,919,431 11,544,970 13,579,550 10,673,586 11,772,935 12,833,179 INCOME (LOSS) FROM OPERATIONS (1,518,575 ) 356,302 (11,081,516 ) (5,901,723 ) (2,085,884 ) (444,306 ) (1,793,410 ) (2,477,740 ) OTHER INCOME (EXPENSE): Change in fair value of preferred stock derivative liability-Series A&B - - - - - (11,172,928 ) (5,975,944 ) 1,472,030 Interest expense (118,924 ) (131,114 ) (114,378 ) (92,007 ) (4,520 ) (114,405 ) (67,856 ) (139,419 ) Other, net 817 14,055 5,310 16,156 19,744 2,970 1,513 1,151 Total other income (expense) (118,107 ) (117,059 ) (109,068 ) (75,851 ) 15,224 (11,284,363 ) (6,042,287 ) 1,333,762 NET INCOME (LOSS) BEFORE INCOME TAXES (1,636,682 ) 239,243 (11,190,584 ) (5,977,574 ) (2,070,660 ) (11,728,669 ) (7,835,697 ) (1,143,978 ) Income tax benefit (119,918 ) 329,653 (1,640,910 ) (2,294,582 ) 783,121 (284,088 ) (1,973,348 ) (462,032 ) NET INCOME (LOSS) (1,516,764 ) (90,410 ) (9,549,674 ) (3,682,992 ) (2,853,781 ) (11,444,581 ) (5,862,349 ) (681,946 ) PREFERRED STOCK: Dividends paid in cash, perpetual preferred Series A 106,876 320,626 318,874 300,815 224,098 - - - Dividends in arrears, perpetual preferred Series A 213,751 - - - - - - - Accretion, Series A & B - - - - - 220,007 284,580 281,949 Dividends paid in cash, Series A & B - - - - - 346,192 98,960 - Dividends paid in kind, Series A & B - - - - - - 4,133,380 - NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS (1,837,391 ) (411,036 ) (9,868,548 ) (3,983,807 ) (3,077,879 ) (12,010,780 ) (10,379,269 ) (963,895 ) EARNINGS (LOSS) PER COMMON SHARE: Basic (0.03 ) (0.01 ) (0.14 ) (0.06 ) (0.04 ) (0.25 ) (0.25 ) (0.02 ) Diluted (0.03 ) (0.01 ) (0.14 ) (0.06 ) (0.04 ) (0.25 ) (0.25 ) (0.02 ) WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING Basic 71,662,428 71,603,265 71,502,546 69,253,681 68,868,939 47,414,388 41,074,953 41,074,953 Diluted 71,662,428 71,603,265 71,502,546 69,253,681 68,868,939 47,414,388 41,074,953 41,074,953 Consolidated Balance Sheets As Restated ($) Q4 15 Q3 15 Q2 15 Q1 15 Q4 14 Q3 14 Q2 14 Q1 14 ASSETS CURRENT ASSETS: Cash and cash equivalents 5,355,191 5,048,104 8,283,003 8,766,101 11,558,322 9,562,262 6,231,927 6,365,305 Short-term investments - - - 1,181,299 1,170,868 1,154,281 - - Accounts receivable, net of allowance for doubtful accounts: Trade 2,829,266 5,379,899 6,325,634 6,645,743 9,739,737 9,520,345 11,721,457 14,494,629 Officers and employees 75,404 49,765 47,565 154,348 316,077 85,870 203,439 96,651 Other 633,573 626,752 393,316 420,059 856,562 425,903 120,787 191,296 Commodity derivative instruments 2,658,047 1,822,034 110,027 579,776 3,338,537 383,603 - - Prepayments 704,523 859,687 843,838 575,767 782,234 789,083 550,252 256,973 Other deferred charges 415,740 277,858 281,409 292,312 342,798 304,120 181,483 181,166 Total current assets 12,671,744 14,064,099 16,284,792 18,615,405 28,105,135 22,225,467 19,009,345 21,586,020 OIL AND GAS PROPERTIES (full cost method): Not subject to amortization 14,288,716 24,842,415 24,202,942 26,959,343 25,707,052 38,463,577 31,827,542 25,563,673 Subject to amortization 204,512,038 196,299,194 195,212,666 189,821,774 186,530,863 166,776,420 154,482,793 153,309,206 218,800,754 221,141,609 219,415,608 216,781,117 212,237,915 205,239,997 186,310,335 178,872,879 Less: accumulated depreciation, depletion and amortization (117,304,945 ) (114,741,341 ) (111,684,897 ) (107,996,820 ) (103,929,493 ) (99,943,199 ) (96,117,943 ) (90,138,293 ) Net oil and gas properties 101,495,809 106,400,268 107,730,711 108,784,297 108,308,422 105,296,798 90,192,392 88,734,586 OTHER PROPERTY AND EQUIPMENT: Land, buildings and improvements 2,795,000 2,795,000 2,795,000 2,795,000 2,795,000 2,795,000 - - Other property and equipment 3,460,507 3,471,408 3,471,408 3,471,408 3,439,688 3,492,904 2,127,174 2,105,242 6,255,507 6,266,408 6,266,408 6,266,408 6,234,688 6,287,904 2,127,174 2,105,242 Less: accumulated depreciation and amortization (2,174,316 ) (2,117,783 ) (2,050,414 ) (1,983,045 ) (1,909,352 ) (1,922,849 ) (1,882,430 ) (1,849,555 ) Net other property and equipment 4,081,191 4,148,625 4,215,994 4,283,363 4,325,336 4,365,055 244,744 255,687 OTHER ASSETS AND DEFERRED CHARGES: Commodity derivative instruments 1,070,541 993,849 6,579 319,040 1,403,109 548,573 233,626 684,295 Deposits 264,064 264,064 264,064 264,064 264,064 252,684 7,300 7,300 Goodwill - - - 4,927,508 4,927,508 5,317,835 - - Other noncurrent assets 38,104 210,473 269,634 320,308 262,200 479,389 320,579 345,130 Total other assets and deferred charges 1,372,709 1,468,386 540,277 5,830,920 6,856,881 6,598,481 561,505 1,036,725 TOTAL ASSETS 119,621,453 126,081,378 128,771,774 137,513,985 147,595,774 138,485,801 110,007,986 111,613,018 As Restated ($) Q4 15 Q3 15 Q2 15 Q1 15 Q4 14 Q3 14 Q2 14 Q1 14 LIABILITIES AND EQUITY CURRENT LIABILITIES: Current maturities of debt 30,063,635 30,217,400 431,546 62,185 282,843 565,166 507,654 - Accounts payable, principally trade 7,933,664 8,086,414 10,645,356 12,136,430 25,004,364 23,648,139 22,136,930 17,424,428 Commodity derivative instruments - - 720,299 - - - 1,763,472 1,762,788 Asset retirement obligations 70,000 733,917 673,336 - - 931,154 915,346 1,783,756 Other accrued liabilities 1,781,484 2,195,531 2,144,437 1,640,016 1,419,565 2,390,907 1,900,108 1,394,422 Total current liabilities 39,848,783 41,233,262 14,614,974 13,838,631 26,706,772 27,535,366 27,223,510 22,365,394 LONG-TERM DEBT Bank debt - - 29,900,000 28,450,000 22,900,000 24,965,000 24,775,000 30,565,000 OTHER NONCURRENT LIABILITIES: Preferred stock derivative liability, series A & B - - - - - - 55,794,328 49,818,384 Asset retirement obligations 8,720,498 12,239,139 12,077,632 12,685,602 12,487,770 11,591,497 10,075,084 9,042,561 Commodity derivative instruments - - 51,219 - - 20,849 183,106 12,766 Deferred taxes 1,417,364 1,497,802 1,164,311 2,804,495 5,136,222 4,351,973 747,386 2,696,319 Restricted stock units - - - 66,161 71,569 178,922 194,471 158,654 Other liabilities 30,090 43,671 58,223 16,250 22,451 57,677 45,142 61,673 Total other noncurrent liabilities 10,167,952 13,780,612 13,351,385 15,572,508 17,718,012 16,200,918 67,039,517 61,790,357 PREFERRED STOCK Series A & B, subject to mandatory redemption - - - - - - 40,366,251 35,948,291 EQUITY: Preferred stock 10,828,603 10,828,603 10,828,603 10,666,807 9,958,217 - - - Common stock, no par value 141,858,946 141,707,502 141,140,509 140,186,181 137,469,772 133,865,431 2,669,465 2,669,465 Accumulated other comprehensive income - (9,410 ) (15,542 ) (20,535 ) 38,801 37,007 41,384 2,383 Accumulated earnings (deficit) (83,082,831 ) (81,459,191 ) (81,048,155 ) (71,179,607 ) (67,195,800 ) (64,117,921 ) (52,107,141 ) (41,727,872 ) Total equity 69,604,718 71,067,504 70,905,415 79,652,846 80,270,990 69,784,517 (49,396,292 ) (39,056,024 ) TOTAL LIABILITIES AND EQUITY 119,621,453 126,081,378 128,771,774 137,513,985 147,595,774 138,485,801 110,007,986 111,613,018 |