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        
(State or other jurisdiction of
incorporation or organization)

84-0811034
(I.R.S. Employer
Identification No.)

 

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

FieldPoint Petroleum Corporation
 CONDENSED CONSOLIDATED BALANCE SHEETS

ASSETS

 

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


       63,245 


   69,275 

    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.


 

 

FieldPoint Petroleum Corporation
CONDENSED CONSOLIDATED STATEMENTS OF INCOME

 

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 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to these consolidated financial statements.

 

 

FieldPoint Petroleum Corporation

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



          162,115  



(125,711)

 

 

 

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 

 

 

 

 

See accompanying notes to these consolidated financial statements.

 

 

FieldPoint Petroleum Corporation
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

<td width=138 valign=top

 

       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: