U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
10-QSB
[X] Quarterly Report under Section 13 or 15(d) of the Securities Exchange Act of 1934
For the Quarterly Period Ended June 30, 2003
[ ] Transition Report under Section 13 or 15(d) of the Securities Exchange Act of 1934
For the Transition Period from __________ to _________
Commission file number: 0-9435
FieldPoint
Petroleum Corporation
(Exact name of small business issuer as specified in its charter)
|
Colorado |
84-0811034 |
1703 Edelweiss Drive
Cedar Park,
Texas 78613
(Address of principal executive offices) (Zip
Code)
(512) 250-8692
(Issuer's telephone number)
Check whether the issuer (1) filed all
reports required to be filed by Section 13 or 15(d) of the Exchange Act during
the past 12 months (or for such shorter period that the registrant was required
to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes X No
As of August 18, 2003, the number of shares outstanding of the Registrant's $.01 par value Common Stock was 7,530,175.
Transitional Small Business Disclosure Format (Check one):
Yes No X
PART I
Item 1. Condensed Consolidated Financial Statements
|
June 30, |
December
31, |
|
2003 |
2002 |
CURRENT ASSETS: |
(unaudited) |
|
Cash |
$ 413,743 |
$ 402,460 |
Accounts receivable: |
|
|
Oil and gas sales |
249,857 |
245,907 |
Joint interest billings, less allowance for doubtful Accounts of $43,753 each period |
|
|
Prepaid expenses |
14,535 |
2,535 |
Total
current assets |
741,380 |
720,177 |
PROPERTY AND EQUIPMENT: |
|
|
Oil and gas properties (successful efforts
method): |
|
|
Leasehold costs |
4,719,912 |
4,677,423 |
Lease and well equipment |
984,429 |
942,238 |
Asset
retirement obligation |
364,144 |
- |
Furniture and equipment |
35,082 |
35,082 |
Transportation equipment |
136,274 |
102,274 |
Less accumulated depletion and depreciation |
(1,856,527) |
(1,728,105) |
Net
property and equipment |
4,383,314 |
4,028,912 |
|
|
|
LONG-TERM
JOINT INTERST BILLING RECEIVABLE |
65,184 |
65,184 |
OTHER
ASSETS |
4,298 |
4,297 |
Total assets |
$ 5,194,176 |
$ 4,818,570 |
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||
CURRENT LIABILITIES: |
|
|
Current portion of long-term debt |
$ 653,028 |
$ 831,723 |
Accounts payable and accrued expenses |
282,068 |
473,935 |
Oil and gas revenues payable |
75,112 |
63,508 |
Total current liabilities |
1,010,208 |
1,369,166 |
|
|
|
LONG-TERM DEBT, net of current portion |
7,656 |
7,897 |
DEFERRED INCOME TAXES |
164,000 |
59,000 |
ASSET RETIREMENT
OBLIGATION |
484,297 |
- |
|
|
|
COMMMITMENTS |
|
|
STOCKHOLDERS' EQUITY: |
|
|
Common
stock, $.01 par value, 75,000,000 shares authorized; |
|
|
7,580,175
shares issued |
|
|
Respectively |
75,801 |
75,801 |
Additional paid-in capital |
2,583,887 |
2,583,887 |
Treasury
stock, 110,000 and 117,500 shares, at cost |
(18,600) |
(18,600) |
Retained earnings |
886,927 |
741,419 |
Total stockholders' equity |
3,528,015 |
3,382,507 |
Total liabilities and stockholders' equity |
$ 5,194,176 |
$ 4,818,570 |
See accompanying
notes to these consolidated financial statements.
|
For The Three Months Ended |
|
|
June 30,
|
|
|
2003 |
2002 |
REVENUE: |
(unaudited) |
(unaudited) |
Oil and gas sales |
$ 599,378 |
$ 638,886 |
Well operational and pumping
fees |
29,968
|
34,789 |
Total
revenue |
629,346 |
673,675 |
|
|
|
COSTS
AND EXPENSES: |
|
|
Production expense |
245,729 |
514,925 |
Depletion and depreciation |
112,000 |
149,296 |
General and administrative |
101,712
|
196,308 |
Total
costs and expenses |
459,441 |
860,529 |
|
|
|
OTHER
INCOME (EXPENSE): |
|
|
Interest income (expense),
net |
(11,263) |
(22,976) |
Gain on sale of oil and gas property |
|
96,149 |
Realized derivative loss |
(5,184) |
- |
Total
other income (expense) |
(16,447) |
73,173 |
|
|
|
INCOME
(LOSS) BEFORE INCOME TAXES |
153,458 |
(113,681) |
|
|
|
INCOME
TAX (PROVISION) BENEFIT |
(62,000)
|
43,000 |
|
|
|
NET
INCOME (LOSS) |
91,458 |
(70,681) |
|
|
|
NET
INCOME (LOSS) PER SHARE |
|
|
BASIC |
$ 0.01 |
$ (0.01)
|
DILUTED |
$ 0.01
|
$ (0.01)
|
|
|
|
WEIGHTED
AVERAGE SHARES OUTSTANDING |
|
|
BASIC |
7,530,175 |
7,580,175 |
DILUTED |
7,530,175 |
7,580,175 |
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
For The Six Months Ended |
|
|
June
30, |
|
|
2003 |
2002 |
REVENUE: |
(unaudited) |
(unaudited) |
Oil and gas sales |
$ 1,197,435 |
$ 1,138,282 |
Well operational and pumping
fees |
59,936 |
69,578 |
Total
revenue |
1,257,371 |
1,207,860 |
|
|
|
COSTS
AND EXPENSES: |
|
|
Production expense |
546,265 |
790,011 |
Depletion and depreciation |
214,000 |
304,658 |
General and administrative |
197,776 |
342,784 |
Total
costs and expenses |
958,041 |
1,437,453 |
|
|
|
OTHER
INCOME (EXPENSE): |
|
|
Interest income (expense) |
(21,031) |
(47,213)
|
Gain on Sale of oil and gas property |
|
96,149 |
Realized derivative loss |
(5,184) |
(23,054) |
Total
other income (expense) |
(26,215) |
25,882 |
|
|
|
INCOME
(LOSS) BEFORE INCOME TAXES |
273,115 |
(203,711) |
INCOME
TAX (PROVISION) CURRENT |
(6,000) |
- |
INCOME
TAX (PROVISION) DEFERRED |
(105,000) |
78,000 |
|
|
|
NET INCOME (LOSS) BEFORE
CUMULATIVE EFFECT OF A CHANGE IN ACCOUNTING PRINCIPLE |
|
|
|
|
|
CUMULATIVE
EFFECT |
(16,606) |
- |
|
|
|
NET
INCOME (LOSS) |
145,509 |
(125,711)
|
|
|
|
NET
INCOME (LOSS) PER SHARE |
|
|
BASIC
|
$ 0.02 |
$ (0.02) |
DILUTED |
$ 0.02 |
$ (0.02)
|
|
|
|
WEIGHTED
AVERAGE SHARES OUTSTANDING |
|
|
BASIC
|
7,530,175 |
7,580,175 |
DILUTED |
7,530,175 |
7,580,175 |
|
June 30,
|
|
|
2003 |
2002 |
|
(unaudited) |
(unaudited) |
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
Net income (loss) |
$ 145,509 |
$ (125,711) |
Adjustments to reconcile to net cash |
|
|
provided by operating activities: |
|
|
Depletion and depreciation |
214,000 |
304,658 |
Deferred income taxes |
105,000 |
(78,000) |
Cumulative effect of accounting change |
16,606 |
- |
Accretion expense |
12,388 |
- |
Changes in assets and liabilities: |
<td width=138 valign=top