2
UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
JUNE 30, 2010
JURASIN OIL AND GAS, INC.
(UNAUDITED)
| | | | | | | | | |
| | Jurasin | | Radiant | | | Adjustments | | Pro Forma |
| | | | | | | | | |
Revenues | $ | 93,759 | $ | | (e) | $ | (5,686) | $ | 88,073 |
| | | | | | | | | |
Costs and expenses | | | | | | | | | |
Lease operating expenses | | 42,719 | | | (e) | | (10,905) | | 31,814 |
Depletion, depreciation, and amortization & accretion | | 32,912 | | | | | | | 32,912 |
Selling, general, and administrative | | 500,729 | | 201,073 | | | | | 701,802 |
| | 576,360 | | 201,073 | | | (10,905) | | 766,528 |
| | | | | | | | | |
Loss from operations | | (482,601) | | (201,073) | | | 5,219 | | (678,455) |
| | | | | | | | | |
Other expense | | (188,877) | | (3,677) | | | | | (192,554) |
| | | | | | | | | |
Net loss | | (671,478) | | (204,750) | | | 5,219 | | (871,009) |
| | | | | | | | | |
Unrealized gain (loss) on securities | | (13,657) | | | | | | | (13,657) |
| | | | | | | | | |
Comprehensive loss | $ | (685,135) | $ | (204,750) | | $ | 5,219 | $ | (884,666) |
| | | | | | | | | |
| | | | | | | | | |
Net Loss per common share | | | | (0.09) | | | | | (0.12) |
Basic and diluted weighted average common shares | | | | 2,345,693 | | | | | 7,345,710 |
3
NOTES TO THE UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Note 1 – BASIS OF PRESENTATION
In August 2010, Jurasin Oil and Gas, Inc. (“we”, “us”, “JOG”) completed a reverse acquisition transaction through an Reorganization Agreement with Radiant Oil and Gas, Inc. (“Radiant”) whereby Radiant acquired 100% of our issued and outstanding capital stock in exchange for 5,000,000 shares of Radiant’s common stock. The agreement provides for the issuance of up to an additional 1,000,000 shares of Radiant common stock upon the satisfaction of certain performance conditions. As a result of the reverse acquisition, we became Radiant’s wholly-owned subsidiary and our former stockholders became the controlling stockholders of Radiant. The share exchange with Radiant was treated as a reverse acquisition, with JOG as the accounting acquirer and Radiant as the acquired party.
Consequently, our assets and liabilities and our historical operations will be reflected in the consolidated financial statements for periods prior to the Reorganization Agreement. Our assets and liabilities will be recorded at the historical cost basis. After the completion of the Reorganization Agreement, our consolidated financial statements will include the assets and liabilities of both JOG and Radiant, our historical operations up through the closing date of the Reorganization Agreement and the combined operations of Radiant and Jurasin from the closing date of the Reorganization Agreement.
These pro forma financial statements are prepared assuming the transaction occurred on June 30, 2010 (as to the balance sheet) and on January 1, 2009 (as to the income statements).
Audited financial statements of JOG and Radiant have been used in the preparation of the pro forma statements for the twelve months ended December 31, 2009. Unaudited financial statements have been used in the preparation of the pro forma financial statements as of June 30, 2010 and for the six months ended June 30, 2010. These pro forma financial statements should be read in conjunction with the historical financial statements of Radiant and JOG.
On April 16, 2010, Radiant effected a five for one reverse stock split. These pro forma financial statements have been retroactively restated to reflect the stock split.
Effective September 9, 2010, Radiant did a two for one reverse stock split. These pro forma financial statements have been retroactively restated to reflect the stock split.
Note 2 – PRO FORMA ASSUMPTIONS
(a)
To eliminate the equity of Radiant, the accounting acquiree, and to reflect the recapitalization of the common stock and additional paid in capital of JOG as a result of the reverse merger.
(b)
To reflect the sale by Radiant of 4.75 units consisting of $475,000 of debentures and warrants to purchase 237,500 shares of Radiant common stock to three investors. The debentures have an 18% per annum stated interest rate, an effective interest rate of 71%, and mature on July 31, 2011. The warrants have an exercise price of $1.00 per share and a term of up to 4 years. The proceeds of the debentures were allocated between the debentures and the warrants based on their relative fair market values. The fair market value of the warrants were determined using the black-sholes option pricing model with the following assumptions:
| |
Risk-free interest rate | 1.22% |
Dividend yield | 0% |
Volatility factor | 232% |
Expected life (years) | 4 years |
We allocated the proceeds, which were collected prior to the close of the Reorganization Agreement and which totaled $475,000, between the warrants and the debentures based on the relative fair values as follows:
| | |
Relative fair value of warrants | $ | 176,097 |
Relative fair value of debenture | $ | 298,903 |
Gross proceeds | $ | 475,000 |
The relative fair value of the warrants is reflected as a discount from the debt. The discount will be amortized using the effective interest method over the life of the debenture, one year.
4
(c)
To reflect the sale by Radiant of 1.25 units consisting of debentures with a face amount of $125,000 and warrants to purchase 62,500 shares of Radiant common stock to a related party of Radiant. The debentures have an 18% per annum stated interest rate, an effective interest rate of 71%, and mature on July 31, 2011. The warrants have an exercise price of $1.00 per share and a term of up to 4 years. The proceeds of the debentures were allocated between the debentures and the warrants based on their relative fair market values. The fair market value of the warrants were determined using the black-sholes option pricing model with the following assumptions:
| |
Risk-free interest rate | 1.22% |
Dividend yield | 0% |
Volatility factor | 232% |
Expected life (years) | 4 years |
We allocated the proceeds between the warrants and the debentures based on the relative fair values as follows:
| | |
Relative fair value of warrants | $ | 46,342 |
Relative fair value of debenture | $ | 78,658 |
Gross proceeds | $ | 125,000 |
The relative fair value of the warrants is reflected as a discount from the debt. The discount will be amortized using the effective interest method over the life of the debenture, one year.
The proceeds from the sale of these debentures were used to pay $100,000 of JOG’s existing notes payable and provided $25,000 in cash to Radiant.
(d)
To reflect the deferred finance charge associated with issuance of the debentures described in (c) and (d) above pursuant to a $14,500,000 funding arrangement. The pro rata portion of the offering costs associated with the $600,000 debentures that were issued was $152,069 and is reflected as a deferred finance charge. The deferred finance charge will be amortized over the life of the debentures, one year.
(e)
To reflect the spin-off of certain assets and liabilities to a company owned by John M. Jurasin, our Majority Shareholder, at or before the time of the acquisition as follows:
a.
Effective March 2010, we assigned certain minor legacy overriding royalty interests in various projects, including the Baldwin AMI, the Coral, Ruby and Diamond Project, the Aquamarine Project, and the Ensminger Project to a related party entity owned by the Majority Shareholder. Additionally, we assigned our working interest in a minor project, Charenton, to the related party entity. We did not receive any proceeds for the conveyances and, except for the Ensminger Project, the interests assigned had a historical cost basis of $0. The Ensminger Project had allocable costs of $23,446. The conveyance was accounted for as a transaction between entities under common control and the ORRI was recorded as a distribution to shareholder and transferred out of property at it historical cost. This transaction was recorded in JOG’s books as of June 30, 2010; accordingly, it had no balance sheet effect.
The revenues associated with these properties, $35,649 and $5,686 during the year ended December 31, 2009 and the six months ended June 30, 2010, respectively, are reflected as pro forma adjustments. The expenses associated with these properties, $13,652 and $10,905 during the year ended December 31, 2009 and the six months ended June 30, 2010, respectively, are reflected as pro forma adjustments.
b.
The Reorganization Agreement provides that the Majority Shareholder will receive a note payable for $884,000 that carries interest at a rate of 4% per annum and is payable in three years. The note shall be prepaid upon the Company raising at least $10,000,000 and subject to payment in full our Credit Facility. Also in connection with the Reorganization, an additional $165,000, which has no formal repayment terms, is also due to the Majority Shareholder.
The net assets and note and account payable that were spun off are treated as a deemed dividend to he Majority Shareholder.
5
Note 3 – BASIC AND DILUTED LOSS PER SHARE
The basic net income (loss) per common share is computed by dividing the net income (loss) by the weighted average number of common shares outstanding, giving effect to pro forma transactions as follows:
| |
Radiant post-split shares, June 30, 2010 | 2,492,603 |
Issuance of common stock to Jurasin shareholders (a) | 5,000,000 |
Total common shares outstanding per pro forma consolidated financial statements | 7,492,603 |
As of the date of the transaction, there were warrants to purchase 300,000 shares of Radiant common stock outstanding. Because Radiant had a loss position, the warrants were anti-dilutive, and basic and diluted weighted average common shares outstanding were the same.
6
