FORM
10-QSB
[X] Quarterly
Report under Section 13 or 15(d) of the Securities Exchange Act of 1934
For
the Quarterly Period Ended September 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 October 31, 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
|
September 30, |
December
31, |
|
2003 |
2002 |
CURRENT ASSETS: |
(unaudited) |
|
Cash |
$ 323,791 |
$ 402,460 |
Accounts receivable: |
|
|
Oil and gas sales |
227,417 |
245,907 |
Joint interest billings, less allowance for doubtful accounts of $43,753 each period |
|
|
Prepaid expenses |
34,535 |
2,535 |
Total
current assets |
667,777 |
720,177 |
PROPERTY AND EQUIPMENT: |
|
|
Oil and gas properties (successful efforts
method): |
|
|
Leasehold costs |
4,792,447 |
4,677,423 |
Lease and well equipment |
1,010,474 |
942,238 |
Asset Retirement Obligation |
364,144 |
|
Furniture and equipment |
51,482 |
35,082 |
Transportation equipment |
158,254 |
102,274 |
Less accumulated depletion and depreciation |
(1,958,527) |
(1,728,105) |
Net
property and equipment |
4,418,274 |
4,028,912 |
|
|
|
LONG-TERM
JOINT INTERST BILLING RECEIVABLE |
65,184 |
65,184 |
OTHER
ASSETS |
4,297 |
4,297 |
Total assets |
$ 5,155,532 |
$ 4,818,570 |
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||
CURRENT LIABILITIES: |
|
|
Current portion of long-term debt |
$ 710,000 |
$ 831,723 |
Accounts payable and accrued expenses |
227,415 |
473,935 |
Oil and gas revenues payable |
77,058 |
63,508 |
|
|
|
Total current liabilities |
1,014,473 |
1,369,166 |
|
|
|
LONG-TERM DEBT, net of current portion |
9,776 |
7,897 |
DEFERRED INCOME TAXES |
146,000 |
59,000 |
ASSET RETIREMENT
OBLIGATION |
490,491 |
- |
|
|
|
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 shares of common stock |
(18,600) |
(18,600) |
Retained earnings |
853,704 |
741,419 |
Total stockholders' equity |
3,494,792 |
3,382,507 |
Total liabilities and stockholders' equity |
$ 5,155,532 |
$ 4,818,570 |
See accompanying
notes to these consolidated financial statements
|
For The Three Months Ended |
|
|
September 30, |
|
|
2003 |
2002 |
REVENUE: |
(unaudited) |
(unaudited) |
Oil and gas sales |
$ 559,058 |
$ 584,470 |
Well operational
and pumping fees |
29,968 |
29,968 |
Total
revenue |
589,026 |
614,438 |
|
|
|
COSTS
AND EXPENSES: |
|
|
Exploration Expense |
83,182 |
|
Production
expense |
295,472 |
199,862 |
Depletion and
depreciation |
102,000 |
111,109 |
General and
administrative |
139,281 |
170,947 |
Total
costs and expenses |
619,935 |
481,918 |
|
|
|
OTHER
INCOME (EXPENSE): |
|
|
Interest income
(expense), net |
(18,795) |
(15,221) |
Miscellaneous |
- |
650 |
Unrealized and
realized derivative loss |
- |
(8,024) |
Total
other income (expense) |
(18,795) |
(22,595) |
|
|
|
INCOME BEFORE INCOME TAXES |
(49,704) |
109,925 |
INCOME
TAX (PROVISION) DEFERRED |
18,000 |
(61,000) |
|
|
|
NET
INCOME |
(31,704) |
48,925 |
|
|
|
NET
INCOME PER SHARE |
|
|
BASIC |
$ (
0.01) |
$ 0.01 |
DILUTED |
$ (0.01) |
$ 0.01 |
|
|
|
WEIGHTED
AVERAGE SHARES OUTSTANDING |
|
|
BASIC |
7,580,175 |
7,580,175 |
DILUTED |
7,580,175 |
7,580,175 |
|
For The Nine Months Ended |
|
|
September 30, |
|
|
2003 |
2002 |
REVENUE: |
(unaudited) |
(unaudited) |
Oil and gas sales |
$ 1,756,494 |
$ 1,722,752 |
Well operational
and pumping fees |
89,904 |
99,546 |
Total
revenue |
1,846,398 |
1,822,298 |
|
|
|
COSTS
AND EXPENSES: |
|
|
Exploration Expense |
83,182 |
- |
Production
expense |
841,737 |
989,873 |
Depletion and
depreciation |
316,000 |
415,767 |
General and
administrative |
337,057 |
513,731 |
Total
costs and expenses |
1,577,976 |
1,919,371 |
|
|
|
OTHER
INCOME (EXPENSE): |
|
|
Interest income
(expense), net |
(39,825) |
(62,434) |
Gain on Sale of Asset |
- |
96,149 |
Miscellaneous |
- |
650 |
Realized and unrealised derivative loss |
(5,184) |
(31,078) |
Total
other income (expense) |
(45,009) |
3,287 |
|
|
|
INCOME
(LOSS) BEFORE INCOME TAXES |
223,413 |
(93,786) |
INCOME
TAX (PROVISION) CURRENT |
(6,000) |
- |
INCOME
TAXBENEFIT(PROVISION) DEFERRED |
(87,000) |
17,000 |
|
|
|
NET
INCOME (LOSS) |
130,413 |
(76,786) |
|
|
|
CUMULATIVE
EFFECT |
(16,606) |
- |
|
|
|
NET
INCOME (LOSS) |
113,807 |
(76,786) |
|
|
|
NET
INCOME (LOSS) PER SHARE |
|
|
BASIC |
$
0.02 |
$ (0.01) |
DILUTED |
$
0.02 |
$ (0.01) |
|
|
|
WEIGHTED
AVERAGE SHARES OUTSTANDING |
|
|
BASIC |
7,580,175 |
7,580,175 |
DILUTED |
7,580,175 |
7,580,175 |
|
September 30, |
|
|
2003 |
2002 |
|
(unaudited) |
(unaudited) |
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
Net income (loss) |
$ 113,807 |
$ (76,786) |
Adjustments to
reconcile to net cash provided by |
|
|
Depletion and depreciation |
316,000 |
415,767 |
Deferred Income Taxes |
87,000 |
(17,000) |
Gain on sale of oil and gas property |
|
(96,149) |
Cumulative effect of accounting change |
16,606 |
- |
Accretion expense |
18,582 |
- |
Changes in assets and liabilities: |
|