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, 2004

 

[  ]       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 16, 2004, the number of shares outstanding of the Registrant's $.01 par value Common Stock was 7,680,175.

 

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,

 

       2004       

       2003       

CURRENT ASSETS:

(unaudited)

 

    Cash and cash equivalents

$      209,441 

$        1,395,100 

Short-term investments

568,074 

                    67,428 

Trading securities

37,600 

                        

    Accounts receivable:

 

 

    Oil and gas sales

     317,681 

                   260,043 

    Joint interest billings, less allowance for doubtful
        accounts of $43,753 each period


       85,672 


 72,530 

    Prepaid expenses

           22,535 

              22,535 

                    Total current assets

1,241,003 

  1,817,636 

PROPERTY AND EQUIPMENT:

 

 

    Oil and gas properties (successful efforts method):

 

 

        Proved leasehold costs

  5,366,350 

            5,188,060 

        Lease and well equipment

     1,372,813 

            1,004,939 

        Asset Retirement Obligation

364,144 

                

    Furniture and equipment

       51,482 

   51,482 

    Transportation equipment

     158,254 

 158,254 

    Less accumulated depletion and depreciation

    (2,365,496)

        (2,108,914)

                    Net property and equipment

  4,947,547 

4,293,821 

 

 

 

LONG-TERM JOINT INTERST BILLING RECEIVABLE

65,184

65,184 

OTHER ASSETS            

             24,297 

               4,297 

                    Total assets

$      6,278,031 

$      6,180,938 

 
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:

 

 

    Current portion of long-term debt

$      1,665,347 

$       266,324 

    Accounts payable and accrued expenses

    92,147 

 200,827 

    Oil and gas revenues payable

          40,992 

           60,898 

    Income Tax Payable

            10,000 

                     - 

                    Total current liabilities

1,808,486 

       528,049 

 

 

 

LONG-TERM DEBT, net of current portion

                 

              1,491,802 

DEFERRED INCOME TAXES

     187,000 

  125,000 

ASSET RETIREMENT OBLIGATION

    509,073 

                   496,685 

 

 

 

COMMMITMENTS

 

 

STOCKHOLDERS' EQUITY:

 

 

    Common stock, $.01 par value, 75,000,000 shares authorized;

 

        7,580,175 and 7,680,175 shares issued, respectively

      76,801 

75,801 

    Additional paid-in capital

 2,647,887 

2,583,887 

    Treasury stock, 160,000 shares, at cost

     (18,600)

 (18,600)

Retained earnings

       1,067,384 

           898,314 

                    Total stockholders' equity

       3,773,472 

        3,539,402 

                    Total liabilities and stockholders' equity

$     6,278,031 

$      6,180,938 

 

See accompanying notes to these consolidated financial statements.


 

 

FieldPoint Petroleum Corporation
CONDENSED CONSOLIDATED STATEMENTS OF INCOME

 

 

For The Three Months Ended

 

        June 30,         

 

        2004        

        2003        

REVENUE:

(unaudited)

(unaudited)

  Oil and gas sales

$      649,952 

$           599,378 

  Well operational and pumping fees

          29,968 

              29,968 

          Total revenue

679,920 

 629,346 

 

 

 

COSTS AND EXPENSES:

 

 

  Production expense

341,000 

 245,729 

  Depletion and depreciation

    132,000 

 112,000 

  General and administrative

         121,433 

             101,712 

          Total costs and expenses

594,433 

 459,441 

 

 

 

OTHER INCOME (EXPENSE):

 

 

  Interest income (expense), net

 (28,793)

(11,263)

  Investment Income

13,831 

 

  Miscellaneous

9,733 

 

  Realized derivative loss

                    - 

                (5,184)

          Total other income (expense)

           (5,229)

              (16,447)

 

 

 

INCOME BEFORE INCOME TAXES

80,258 

153,458 

 

 

 

INCOME TAX (PROVISION) BENEFIT

         (20,000)

              (62,000)

 

 

 

NET INCOME

            60,258 

               91,458 

 

 

 

NET INCOME  PER SHARE

 

 

     BASIC     

$              0.01 

$                 0.01 

     DILUTED

$              0.01 

$                 0.01 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

     BASIC

       7,511,384 

         7,420,175

     DILUTED

       7,869,918 

         7,420,175

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to these consolidated financial statements.

 

 

FieldPoint Petroleum Corporation
CONDENSED CONSOLIDATED STATEMENTS OF INCOME

 

 

For The Six Months Ended

 

       June 30,       

 

       2004       

       2003       

REVENUE:

(unaudited)

(unaudited)

  Oil and gas sales

$         1,192,114 

$        1,197,435 

  Well operational and pumping fees

               59,936 

               59,936 

          Total revenue

  1,252,050 

1,257,371 

 

 

 

COSTS AND EXPENSES:

 

 

  Production expense

     525,850 

546,265 

  Depletion and depreciation

     256,000 

214,000 

  General and administrative

             212,578 

            197,776 

          Total costs and expenses

     994,428 

958,041 

 

 

 

OTHER INCOME (EXPENSE):

 

 

  Interest income (expense)

     (42,590)

(21,031)

  Investment Income

10,646

  Miscellaneous

9,392

  Realized derivative loss

                       - 

              (5,184)

          Total other income (expense)

            (22,552)

            (26,215)

 

 

 

INCOME BEFORE INCOME TAXES

235,070 

273,115 

INCOME TAX (PROVISION) CURRENT

(4,000)

 (6,000)

INCOME TAX (PROVISION) DEFERRED

           (62,000)

          (105,000)

 

 

 

NET INCOME  BEFORE CUMULATIVE EFFECT OF A CHANGE IN ACCOUNTING PRINCIPLE



          169,070 



162,115 

 

 

 

CUMULATIVE EFFECT

                     - 

           (16,606)

 

 

 

NET INCOME

         169,070 

            145,509

 

 

 

NET INCOME PER SHARE

 

 

     BASIC

$              0.02 

$              0.02 

     DILUTED

$              0.02 

$              0.02 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

     BASIC

       7,466,031 

       7,420,175 

     DILUTED

       7,659,671 

       7,420,175 

 

 

 

 

See accompanying notes to these consolidated financial statements.

 

 

FieldPoint Petroleum Corporation
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

       June 30,        

 

       2004       

       2003       

 

(unaudited)

(unaudited)

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

  Net income (loss)

$      169,070 

$      145,509 

  Adjustments to reconcile to net cash

 

 

      provided by operating activities:

 

 

  Depletion and depreciation

 256,000 

 214,000 

  Deferred income taxes

62,000 

 105,000 

  Cumulative effect of accounting change

16,606 

  Accretion expense

12,388 

12,388 

  Changes in assets and liabilities:

 

 

      Accounts receivable

(70,780)

2,079 

      Prepaid expenses and other assets

(20,000)

 (12,000)

      Accounts payable and accrued expenses

(98,680)

 (423,867)

      Oil and gas revenues payable

(19,906)

 243,604 

      Other

               582 

            5,582 

      Net cash provided by operating activities

290,674 

 308,901 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

<![if !supportE