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 March 31, 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                                                                                84-0811034

 

(State or other jurisdiction of                                             (I.R.S. Employer

incorporation or organization)                                           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 March 31, 2004, the number of shares outstanding of the Registrant's $.01 par value Common Stock was 7,580,175.

 

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

 

   March 31,

    December 31,

 

               2004                             

               2003        

CURRENT ASSETS:

          (unaudited)

*

    Cash

$                   188,086

$          1,395,100

    Short-term Investments

                     554,243

                   67,428

    Accounts receivable:

 

 

            Oil and gas sales

                     258,573

                 260,043

            Joint interest billings, less allowance for doubtful

                 accounts of $99,192 and $99,192, respectively

 

                       72,941

 

                   72,530

    Prepaid expenses and other current assets

                     38,005         

                 22,535          

                                Total current assets

                  1,111,848

            1,817,636

 

 

 

PROPERTY AND EQUIPMENT:

 

 

    Oil and gas properties (successful efforts method):

 

 

            Leasehold costs

                 5,665,240

            5,188,060

            Lease and well equipment

                 1,379,202

            1,004,939

    Furniture and equipment

                      51,482

                   51,482

    Transportation equipment

                    158,254

                 158,254

    Less accumulated depletion and depreciation

              (2,233,496) 

           (2,108,914)   

                                Net property and equipment

                 5,020,682

            4,293,821

 

 

 

LONG-TERM JOINT INTEREST BILLING RECEIVABLE

                     65,184

                   65,184

OTHER ASSETS                                                

                    14,297    

                   4,297   

                            Total assets

$             6,212,011  

$          6,180,938   

 
LIABILITIES AND STOCKHOLDERS’ EQUITY

CURRENT LIABILITIES:

 

 

    Current portion of long-term debt

$                 1,748,036

$              266,324

    Accounts payable and accrued expenses

                        90,603

                 200,827

    Oil and gas revenues payable

                        54,938  

                   60,898   

                                Total current liabilities

                   1,893,577

               528,049

 

 

 

LONG-TERM DEBT, net of current portion

                            -

            1,491,802

DEFERRED INCOME TAXES

                      167,000

                 125,000

ASSET RETIREMENT OBLIGATION

                      502,879

                 496,685

STOCKHOLDERS’ EQUITY:

 

 

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

 

       7,580,175 and 7,580,175 shares issued and outstanding,

 

      respectively

                        75,801

                   75,801

    Additional paid-in capital

                   2,583,887

            2,583,887

    Treasury stock, 160,000 shares of common stock

                      (18,600)

                 (18,600)

Retained earnings

                   1,007,467  

                898,314   

                                Total stockholders’ equity

                   3,648,555  

            3,539,402   

                                Total liabilities and stockholders’ equity

$               6,212,011  

$          6,180,938   

 

*  Derived from audited balances at December 31, 2003

 

 

See accompanying notes to these consolidated financial statements


FieldPoint Petroleum Corporation

CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

 

 

                For The Three Months Ended

 

                            March 31,                

 

               2004                             

               2003        

REVENUE:

          (unaudited)

        (unaudited)

  Oil and gas sales

$                   542,162

$               598,058

  Well operational and pumping fees

                       29,967  

                   29,968   

                                Total revenue

                     572,129

                 628,026

 

 

 

COSTS AND EXPENSES:

 

 

  Production expense

                     184,849

                 300,535

  Depletion and depreciation

                     124,000

                 102,000

  General and administrative

                     91,145    

                 96,065   

                                Total costs and expenses

                   399,994

                 498,600

 

 

 

OTHER INCOME (EXPENSE):

 

 

  Interest income (expense), net

                  (13,797)           

                  (9,768)  

  Miscellaneous

                    (3,185)           

                        -      

                                Total other income (expense)

                  (16,982)         

                  (9,768)  

 

 

 

INCOME BEFORE INCOME TAXES AND CUMULATIVE EFFECT

 

                  155,153

 

                119,658

 

 

 

INCOME TAX PROVISION - CURRENT

                      (4,000)

                   (6,000)   

INCOME TAX PROVISION - DEFERRED

                   (42,000)

                (43,000)              

 

 

 

INCOME  BEFORE CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE

 

                   109,153

 

                   70,658

 

 

 

CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE

 

                        -           

 

                   16,606     

 

 

 

NET INCOME

$             109,153         

$               54,052            

 

 

 

NET INCOME PER SHARE BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE

 

 

                BASIC  

    $               0.01       

    $              0.01       

                DILUTED

    $               0.01       

    $              0.01          

 

 

 

CUMULATIVE EFFECT OF ACCOUNTING CHANGE PER SHARE

 

 

                BASIC

    $                -          

    $                 -       

                DILUTED

    $                -         

    $                 -          

 

 

 

NET INCOME PER SHARE

 

 

                BASIC

    $               0.01       

    $              0.01       

                DILUTED

    $               0.01       

    $              0.01          

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

                BASIC

              7,420,175  

            7,420,175   

                DILUTED

              7,444,665   

            7,420,175   

 

See accompanying notes to these consolidated financial statements

 

 

FieldPoint Petroleum Corporation

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

<td width=336 valign=top style='width:3.5i

 

                For The Three Months Ended

 

                             March 31,            

 

               2004                             

               2003        

 

          (unaudited)

        (unaudited)

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

  Net income

$                  109,153

$                 54,052

  Adjustments to reconcile to net cash

 

 

      provided by operating activities:

 

 

  Depletion and depreciation

                    124,000

                  102,000

  Deferred Income Taxes

                      42,000

                  43,000

  Cumulative effect of accounting change

                          -

                  16,606

  Accretion expense

                        6,194

                     6,194

  Changes in assets and liabilities:

 

 

            Accounts receivable

                         1,059

                       (175)

            Prepaid expenses and other assets

                     (25,470)

                       -

            Accounts payable and accrued expenses

                   (110,224)

                (414,183)

            Oil and gas revenues payable

                       (5,960)

                324,141  

          Other

                           582   

                     5,583        

                Net cash provided by operating activities

                    141,334   

                 137,218   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

  Purchase of short term investments

                (486,815)

                      -

  Purchase of oil and gas properties

                (851,443)

               (58,919)   

  Purchase of other property and equipment

                       -           

               (34,000)    

                Net cash used by investing activities

             (1,338,258)   

               (92,919)   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

                   

                    

  Repayments of long-term debt

                  (10,090)    

                (105,054)   

                Net cash used by financing activities

                  (10,090)            

              (105,054)            

 

 

 

NET DECREASE IN CASH

             (1,207,014)

                (60,755)