NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
1.
Organization and nature of operations
TransCoastal Corporation (“TCC”), a Texas corporation, was formed on August 12, 1998 for the purpose of exploring, developing, producing and operating oil and natural gas properties primarily located in Texas. Effective January 1, 2011, TCC purchased its wholly owned subsidiary CoreTerra Operating, LLC (“CTO”), a Texas limited liability company, for the primary purpose of operating oil and natural gas properties on its behalf.
On March 18, 2013, and then amended in April of 2013, TCC executed an acquisition agreement with Claimsnet.com Inc. (“Claimsnet”) as described more fully in Note 15 to the consolidated financial statements. To facilitate the transaction with Claimsnet, TransCoastal Partners LLC (“TCP”), an entity under common control of TCC, contributed all of its assets and liabilities to TCC. As a result of this contribution, previously reported total equity increased approximately $700 and $745, as of December 31, 2012 and 2011, respectively, and previously reported net income (loss) increased (decreased) by approximately ($45) and $25, respectively, for each of the years in the two-year period ended December 31, 2012. Accordingly, the accompanying consolidated financial statements reflect the retroactive historical combined results of the common controlled entity. TCC, CTO, and TCP are collectively referred to as the “Company”.
2.
Summary of significant accounting policies
Basis of Presentation
The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”).
The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) and are presented in accordance with Accounting Standard Codification (“ASC”) 805,
Business Combinations,
which requires that entities under common control be reflected at their historical cost. Accordingly, the accompanying consolidated financial statements reflect the retroactive historical combined results of TCC.
These consolidated financial statements were approved by management and available for issuance on September 30, 2013. Subsequent events have been evaluated through this date.
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of TCC and its wholly owned subsidiary, CTO, as well as the accounts of TCP, a commonly controlled entity. All intercompany transactions and balances have been eliminated in consolidation.
Fair Value Measurements
The Company has adopted and follows ASC 820,
Fair Value Measurements and Disclosures
, for measurement and disclosures about fair value of its financial instruments. ASC 820 establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, ASC 820 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by ASC 820 are:
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
2. Summary of significant accounting policies
(continued)
Fair Value Measurements (continued)
Level 1
— Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.
Level 2
— Inputs (other than quoted market prices included in Level 1) are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the instrument’s anticipated life.
Level 3
— Inputs reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model. Valuation of instruments includes unobservable inputs to the valuation methodology that are significant to the measurement of fair value of assets or liabilities.
As defined by ASC 820, the fair value of a financial instrument is the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale, which was further clarified as the price that would be received to sell an asset or paid to transfer a liability (“an exit price”) in an orderly transaction between market participants at the measurement date. The carrying amounts of the Company’s financial assets and liabilities, such as cash and cash equivalents, oil and natural gas sales receivable, and accounts payable and accrued liabilities, approximate their fair values because of the short maturity of these instruments.
Cash and Cash Equivalents
The Company considers all highly-liquid debt instruments with original maturities of three months or less to be cash equivalents. As of December 31, 2012 and 2011, the Company held approximately $16 and $11, respectively, in cash equivalents.
The Company maintains its cash balances in financial institutions which are insured by the Federal Deposit Insurance Corporation (“FDIC”). The interest bearing cash accounts maintain FDIC coverage of up to $250 per institution. Non-interest bearing accounts are fully covered subject to the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Act”). This provision of the Act is scheduled to expire after December 31, 2012. As of December 31, 2012 and 2011, the Company did not have any amounts in excess of its FDIC coverage.
Accounts Receivable, Net
Accounts receivable, net is comprised of billings for services as the operator on certain wells, that TCC has no working interest in, and accrued natural gas and crude oil sales. The Company performs ongoing credit evaluations of its customers’ and extends credit to virtually all of its customers. Credit losses to date have not been significant and have been within management’s expectations. In the event of complete non-performance by the Company’s customers, the maximum exposure to the Company is the outstanding accounts receivable, net balance at the date of non-performance. The amounts billed to third parties for services as the operator have rights of offset against revenues generated from the sale of oil and gas commodities. For the years ended December 31, 2012 and 2011, the Company had no bad debt expense.
Derivative Activities
The Company utilized oil and natural gas derivative contracts to mitigate it’s exposure to commodity price risk associated with its future oil and natural gas production. These derivative contracts have historically consisted of options, in the form of price floors or collars. The Company’s derivative financial instruments are recorded on the
consolidated balance sheets as either an asset or a liability measured at fair value. The Company does not apply hedge accounting to its oil and natural gas derivative contracts and accordingly the changes in the fair value of these instruments are recognized in the consolidated statements of operations in the period of change.
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
2. Summary of significant accounting policies
(continued)
Derivative Activities (continued)
The Company’s derivative instruments are issued to manage the price risk attributable to our expected natural gas and oil production. While there is risk that the financial benefit of rising natural gas and oil prices may not be captured, Company management believes the benefits of stable and predictable cash flow are more important. Among these benefits are more efficient utilization of existing personnel and planning for future staff additions, the flexibility to enter into long-term projects requiring substantial committed capital, smoother and more efficient execution of our ongoing development drilling and production enhancement programs, more consistent returns on invested capital and better access to bank and other capital markets. Every unsettled derivative instrument is recorded on the accompanying consolidated balance sheets as either an asset or a liability measured at its fair value. Changes in a derivative’s fair value are recognized in earnings unless specific hedge accounting criteria are met. Cash flows from natural gas and oil derivative contract settlements are reflected in operating activities in the accompanying consolidated statements of cash flows.
Realized and unrealized gains and losses on derivatives are accounted for using the mark-to-market accounting method. We recognize all unrealized and realized gains and losses related to these contracts in each period in derivative gains or (losses) in the accompanying consolidated statements of operations.
Oil and Gas Natural Gas Properties
The Company uses the full-cost method of accounting for its oil and natural gas producing activities as further defined under ASC 932,
Extractive Activities - Oil and natural gas
. Under these provisions, all costs incurred for both successful and unsuccessful exploration and development activities, including salaries, benefits and other internal costs directly identified with these activities, and oil and natural gas property acquisitions are capitalized. All costs related to production, general corporate overhead or similar activities are expensed as incurred. Proved properties are amortized using the units of production method (“UOP”). The UOP calculation, in its simplest terms, multiplies the percentage of estimated proved reserves produced at year end by the cost of those reserves.
The amortization base in the UOP calculation includes the sum of proved property, net of accumulated depreciation, depletion and amortization (“DD&A”), estimated future development costs (future costs to access and develop reserves) and asset retirement costs that are not already included in oil and natural gas property, less related salvage value.
The cost of unproved properties and properties under development are excluded from the amortization calculation until it is determined whether or not proved reserves can be assigned to such properties or until development projects are placed in service. Geological and geophysical costs not associated with specific properties are recorded to proved properties. Unproved properties and properties under development are reviewed for impairment at least quarterly. In countries where proved reserves exist, exploratory drilling costs associated with dry holes are transferred to proved properties immediately upon determination that a well is dry and amortized accordingly. As of December 31, 2012 and 2011, no unproved properties or properties under development were included in the oil and natural gas properties of the accompanying consolidated financial statements.
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
2. Summary of significant accounting policies
(continued)
Oil and Gas Natural Gas Properties (continued)
Proceeds from the sale or disposition of oil and natural gas properties are accounted for as a reduction to capitalized costs unless a significant portion (greater than 25 percent) of the Company’s reserve quantities in a particular country are sold, in which case a gain or loss is recognized in income. For the years ended December 31, 2012 and 2011, no gain or loss from the sale or disposition of oil and natural gas properties occurred.
Under the full-cost method of accounting, the net book value of oil and natural gas properties, less related deferred income taxes, may not exceed a calculated “ceiling.” The ceiling limitation is the estimated after-tax future net cash flows from proved oil and natural gas reserves, discounted at 10 percent per annum based on industry standards and adjusted for cash flow hedges. Estimated future net cash flows exclude future cash outflows associated with settling accrued asset retirement obligations. Any excess of the net book value of proved oil and gas properties, less related deferred income taxes, over the ceiling is charged to expense and reflected as additional DD&A in the accompanying consolidated statements of operations. For the years ended December 31, 2012 and 2011, no impairment charge occurred.
During the years ended December 31, 2012 and 2011, the Company determined $111 and $0, respectively, of interest costs were incurred during the development period of our wells.
Other Property and Equipment
Other property and equipment, which includes buildings, field equipment, vehicles, and office equipment, is stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. Vehicles and office equipment are generally depreciated over a useful life of five or six years, field equipment is generally depreciated over a useful life of ten years and buildings are generally depreciated over a useful life of twenty years.
Impairment of Long-Lived Assets
The Company assesses the impairment of long-lived assets when circumstances indicate that the carrying value may not be recoverable. The Company determines if impairment has occurred through adverse changes. When it is determined that the estimated future net cash flows of an asset will not be sufficient to recover its carrying amount, an impairment loss must be recorded to reduce the carrying amount to its estimated fair value. For the years ended December 31, 2012 and 2011, no circumstances indicated an unrecoverable carrying value of the long-lived assets.
Goodwill
Goodwill was generated as part of the CTO acquisition during the year ended December 31, 2011 and represents the excess of the purchase price over the estimated fair value of the net assets acquired in the acquisition. Goodwill is not amortized; rather, it is tested for impairment annually and when events or changes in circumstances indicate that fair value of a reporting unit with goodwill has been reduced below carrying value. The impairment test requires allocating goodwill and other assets and liabilities to reporting units. As of December 31, 2012 and 2011, the Company had only one reporting unit. To assess impairment, the Company has the option to qualitatively assess if it is more likely than not that the fair value of the reporting unit is less than the book value. Absent a qualitative assessment, or, through the qualitative assessment, if the Company determines it is more likely than not that the fair value of the reporting unit is less than the book value, a quantitative assessment is prepared to calculate the fair market value of the reporting unit.
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
2. Summary of significant accounting policies
(continued)
Goodwill (continued)
If it is determined that the fair value of the reporting unit is less than the book value, the recorded goodwill is impaired to its implied fair value with a charge to operating expenses. For the years ended December 31, 2012 and 2011, no impairment charge occurred.
Asset Retirement Obligations
The Company follows the provisions of ASC 410-20,
Asset Retirement Obligations
. ASC 410-20 requires entities to record the fair value of obligations associated with the retirement of tangible long-lived assets in the period in which it is incurred. When the liability is initially recorded, the entity capitalizes a cost by increasing the carrying amount of the related long-lived asset. Over time, the liability is accreted to its present value each period, and the capitalized cost is depleted as part of the oil and natural gas property. Upon settlement of the liability, an entity either settles the obligation for its recorded amount or incurs a gain or loss upon settlement. The Company’s asset retirement obligations relate to the plugging, dismantlement, removal, site reclamation and similar activities of its oil and natural gas properties.
Asset retirement obligations are estimated at the present value of expected future net cash flows and are discounted using the Company’s credit adjusted risk free rate. The Company uses unobservable inputs in the estimation of asset retirement obligations that include, but are not limited to, costs of labor, costs of materials, profits on costs of labor and materials, the effect of inflation on estimated costs, and the discount rate. Accordingly, asset retirement obligations are considered a Level 3 measurement under ASC 820. Additionally, because of the subjectivity of assumptions and the relatively long lives of the Company’s wells, the costs to ultimately retire the Company’s wells may vary significantly from prior estimates.
Revenue Recognition and Natural Gas Imbalances
The Company utilizes the accrual method of accounting for natural gas and crude oil revenues, whereby revenues are recognized based on the Company’s net revenue interest in the wells. The Company will also enter into physical contract sale agreements through its normal operations. These contracts are not considered derivative contracts by the Company in accordance with the normal purchases and normal sales provision of ASC 815-10-15.
Gas imbalances are accounted for using the sales method. Under this method, revenues are recognized based on actual volumes of oil and gas sold to purchasers. However, the Company has no history of significant gas imbalances.
Drilling Revenue
The Company follows the provisions of ASC 605-45,
Revenue Recognition – Principal Agent Considerations
, which requires the Company to record drilling revenues at net given such services are on behalf of third party oil and natural gas property operators. The Company does not own a participating interest in the wells for which drilling revenues, net are recorded. During the years ended December 31, 2012 and 2011, the Company recognized net drilling revenues of approximately $2,746 and $99, respectively, which is included in the accompanying consolidated statements of operations.
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
2. Summary of significant accounting policies
(continued)
Drilling Revenue (continued)
The following table presents the gross drilling revenues and drilling expenses of the Company for the years ended December 31, 2012 and 2011:
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
Gross drilling revenues
|
|
$
|
11,446
|
|
|
$
|
2,048
|
|
Gross drilling expenses
|
|
|
(8,700
|
)
|
|
|
(1,949
|
)
|
Total drilling revenues, net
|
|
$
|
2,746
|
|
|
$
|
99
|
|
Lease Operating Expenses
Lease operating expenses represents severance and production taxes, field personnel salaries, saltwater disposal, ad valorem taxes, repairs and maintenance, and other operating expenses. Lease operating expenses are expensed as incurred.
Sales-Based Taxes
The Company incurs severance tax on the sale of its production which is generated in Texas. These taxes are reported on a gross basis and are included in lease operating expenses within the accompanying consolidated statements of operations. Sales-based taxes for the years ended December 31, 2012 and 2011 were approximately $177 and $168, respectively.
Income Taxes
The Company complies with GAAP which requires an asset and liability approach to financial reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax basis of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred income tax assets to the amount expected to be realized.
The Company is required to determine whether its tax positions are more likely than not to be sustained upon examination by the applicable taxing authority, including resolution of any related appeals or litigation processes, based on the technical merits of the position. The tax benefit recognized is measured as the largest amount of benefit that has a greater than fifty percent likelihood of being realized upon ultimate settlement with the relevant taxing authority. De-recognition of a tax benefit previously recognized results in the Company recording a tax liability that reduces ending retained earnings. Based on its analysis, the Company has determined that it has not incurred any liability for unrecognized tax benefits as of December 31, 2012 and 2011.
The Company’s conclusions may be subject to review and adjustment at a later date based on factors including, but not limited to, on-going analyses of and changes to tax laws, regulations and interpretations thereof. The Company recognizes interest and penalties related to unrecognized tax benefits in interest expense and other expenses, respectively. No interest expense or penalties have been recognized as of December 31, 2012 and 2011 and for the years then ended.
The Company files an income tax return in the U.S. federal jurisdiction, and may file income tax returns in various U.S. states and foreign jurisdictions. Generally, the Company is subject to income tax examinations by major taxing authorities since 2009.
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
2. Summary of significant accounting policies
(continued)
Income Taxes (continued)
The Company may be subject to potential examination by U.S. federal, U.S. states or foreign jurisdiction authorities in the areas of income taxes. These potential examinations may include questioning the timing and amount of deductions, the nexus of income among various tax jurisdictions and compliance with U.S. federal, U.S. state and foreign tax laws. The Company’s management does not expect that the total amount of unrecognized tax benefits will materially change over the next twelve months.
Net Income (Loss) Per Common Share
The Company complies with ASC Topic 260,
Earnings Per Share,
which requires dual presentation of basic and diluted net income per share for all periods presented. Basic net income (loss) per common share is computed by dividing the net income (loss) attributable to shareholders by the weighted average number of common shares outstanding during the period. Diluted net income per common share is calculated in the same manner, but also considers the impact to net income (loss) and common shares for the potential dilution from convertible preferred stock and warrants. For the year ended December 31, 2012, there were 75,000 potentially dilutive shares considered in the diluted weighted average common shares. For the year ended December 31, 2011, there were no potentially dilutive shares.
Use of Estimates
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
The Company’s estimates of oil and natural gas reserves are, by necessity, projections based on geologic and engineering data, and there are uncertainties inherent in the interpretation of such data as well as the projection of future rates of production and the timing of development expenditures. Reserve engineering is a subjective process of estimating underground accumulations of natural gas and oil that are difficult to measure. The accuracy of any reserve estimate is a function of the quality of available data, engineering and geological interpretation and judgment. Estimates of economically recoverable natural gas and oil reserves and future net cash flows necessarily depend upon a number of variable factors and assumptions, such as historical production from the area compared with production from other producing areas, the assumed effect of regulations by governmental agencies, and assumptions governing future natural gas and oil prices, future operating costs, severance taxes, development costs and workover costs, all of which may in fact vary considerably from actual results. The future drilling costs associated with reserves assigned to proved undeveloped locations may ultimately increase to the extent that these reserves are later determined to be uneconomic. For these reasons, estimates of the economically recoverable quantities of expected natural gas and oil attributable to any particular group of properties, classifications of such reserves based on risk of recovery, and estimates of the future net cash flows may vary substantially. Any significant variance in the assumptions could materially affect the estimated quantity of the reserves, which could affect the carrying value of the Company’s oil and natural gas properties and/or the rate of depletion related to the oil and natural gas properties.
Recent Accounting Pronouncements
The Company qualifies as an “emerging growth company” pursuant to the provisions of the JOBS Act. Section 107 of the JOBS Act provides that an “emerging growth company” can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards. However, the Company has chosen to “opt out” of this extended transition period, and as a result, the Company will comply with new or revised accounting standards on the relevant dates on which adoption of such standards is required for non-“emerging growth companies”. The Company’s decision to opt out of the extended transition
period is irrevocable.
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
2. Summary of significant accounting policies
(continued)
Recent Accounting Pronouncements (continued)
In January 2013, the Financial Accounting Standards Board (“FASB”) issued ASC Update No. 2013-01 (“ASC No. 2013-01”). The objective of ASC No. 2013-01 is to clarify that the scope of Accounting Standards Update No. 2011-11, Disclosures
about Offsetting Assets and Liabilities
(“ASC No. 2011-11”), would apply to derivatives including bifurcated embedded derivatives, repurchase agreements and reverse repurchase agreements, and securities borrowing and securities lending transactions that are either offset or are subject to a master netting arrangement or similar agreement. ASC No. 2011-11, issued in December 2011, requires that entities disclose both gross and net information about instruments and transactions eligible for offset in the statement of financial position as well as instruments and transactions subject to an agreement similar to a master netting arrangement. In addition, the standard requires disclosure of collateral received and posted in connection with master netting agreements or similar arrangements. The Company adopted ASC No. 2013-01 effective January 1, 2013, and it did not have an effect on the Company’s consolidated financial statements.
3.
Fair value measurements
The following table presents information about the Company’s assets and liabilities measured at fair value as of December 31, 2012:
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Balance as of
December 31,
2012
|
|
Assets
(at fair value):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market mutual fund
|
|
$
|
16
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
16
|
|
Derivative assets
|
|
|
|
|
|
|
28
|
|
|
|
|
|
|
|
28
|
|
Total assets (at fair value)
|
|
$
|
16
|
|
|
$
|
28
|
|
|
$
|
|
|
|
$
|
44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
(at fair value):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
$
|
|
|
|
$
|
6
|
|
|
$
|
|
|
|
$
|
6
|
|
Asset retirement obligations
|
|
|
|
|
|
|
|
|
|
|
877
|
|
|
|
877
|
|
Total liabilities (at fair value)
|
|
$
|
|
|
|
$
|
6
|
|
|
$
|
877
|
|
|
$
|
883
|
|
The following table presents information about the Company’s assets and liabilities measured at fair value as of December 31, 2011:
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Balance as of
December 31,
2011
|
|
Assets
(at fair value):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market mutual fund
|
|
$
|
11
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
11
|
|
Derivative assets
|
|
|
|
|
|
|
255
|
|
|
|
|
|
|
|
255
|
|
Total assets (at fair value)
|
|
$
|
11
|
|
|
$
|
255
|
|
|
$
|
|
|
|
$
|
266
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
(at fair value):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset retirement obligations
|
|
$
|
|
|
|
$
|
|
|
|
$
|
838
|
|
|
$
|
838
|
|
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
4.
Business acquisition
Effective January 1, 2011, TCC acquired 100% of the member interests of CTO for a cash consideration of approximately $590. Through this acquisition, TCC assumed various assets and liabilities as part of the purchase. The consideration exchanged for assets was derived using the asset approach to calculate the asset’s, and related liabilities, fair-value shortly before January 1, 2011 and was completed to provide a return to the investors of the TCC. Goodwill of approximately $485 was recognized as a result of this acquisition and is calculated as the excess of the consideration paid over the net assets recognized and represents the future economic benefits arising from other assets acquired that could not be individually identified and separately recognized. It specifically includes the expected synergies and other benefits the Company believes will result from the Company’s operational experience. None of the goodwill recognized is expected to be deductible for income tax purposes. The following table presents a summary of the fair value of assets and liabilities acquired at the January 1, 2011 in accordance with ASC 805-10,
Business Combinations
:
Fair value of assets acquired and liabilities assumed
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
163
|
|
Other current assets
|
|
|
4
|
|
Other non-current assets
|
|
|
100
|
|
Other property and equipment
|
|
|
41
|
|
Accounts payable and accrued liabilities
|
|
|
(203
|
)
|
Goodwill
|
|
|
485
|
|
|
|
|
|
|
Total fair value of assets acquired and liabilities assumed, net
|
|
$
|
590
|
|
|
|
|
|
|
Total consideration paid
|
|
$
|
590
|
|
For the years ended December 31, 2012 and 2011, net income (loss) from CTO of $722 and $(321), respectively, is included in the net income (loss) of the accompanying consolidated statements of operations.
5.
Oil and natural gas properties
The following tables present a summary of the Company’s oil and natural gas properties at December 31, 2012 and 2011:
|
|
2012
|
|
|
2011
|
|
Proved-developed producing properties
|
|
$
|
4,960
|
|
|
$
|
3,299
|
|
Proved-developed non producing properties
|
|
|
9,509
|
|
|
|
5,517
|
|
Proved-undeveloped properties
|
|
|
9,850
|
|
|
|
13,404
|
|
Less: Accumulated depletion
|
|
|
(1,574
|
)
|
|
|
(1,193
|
)
|
Total oil and natural gas properties, net of accumulated depletion
|
|
$
|
22,745
|
|
|
$
|
21,027
|
|
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
5. Oil and natural gas properties
(continued)
On June 15, 2011, the Company entered into a purchase agreement with a privately owned company to purchase 100% of the working interests and various royalty interests ranging from 75.00%-89.06% of wells located in Gray County, Texas for a total consideration of approximately $616. The consideration exchanged for assets was derived using the asset approach to calculate the asset’s, and related liabilities, fair-value shortly before June 15, 2011 and was completed to provide a return to the investors of the Company. The following table presents a summary of the fair value of assets and liabilities acquired in accordance with ASC 805-10,
Business Combinations
:
Fair value of assets acquired and liabilities assumed
|
|
|
|
|
Proved oil and natural gas properties
|
|
$
|
889
|
|
Asset retirement obligations
|
|
|
(273
|
)
|
Total fair values of assets acquired and liabilities assumed, net
|
|
$
|
616
|
|
Total consideration paid
|
|
$
|
616
|
|
On October 29, 2012, the Company obtained 100% of the working interests and 75% of the revenue interests of wells located in Gray County, Texas as settlement for notes receivable, related parties issued on March 31, 2012 and June 30, 2012 for approximately $1,477. The following table presents a summary of the assets and liabilities obtained:
Value of assets and liabilities obtained
|
|
|
|
|
Proved oil and natural gas properties
|
|
$
|
1,488
|
|
Asset retirement obligations
|
|
|
(11
|
)
|
Total assets and liabilities obtained
|
|
$
|
1,477
|
|
6.
Other property and equipment
The following table presents a summary of the Company’s other property and equipment at December 31, 2012 and 2011:
|
|
2012
|
|
|
2011
|
|
Field equipment
|
|
$
|
322
|
|
|
$
|
322
|
|
Vehicles
|
|
|
422
|
|
|
|
394
|
|
Office equipment
|
|
|
245
|
|
|
|
245
|
|
Buildings
|
|
|
130
|
|
|
|
130
|
|
Land
|
|
|
14
|
|
|
|
14
|
|
Less: Accumulated depreciation
|
|
|
(566
|
)
|
|
|
(406
|
)
|
Total other property and equipment, net of accumulated depreciation
|
|
$
|
567
|
|
|
$
|
699
|
|
7.
Asset retirement obligations
The Company has recognized the fair value of its asset retirement obligations related to the future costs of plugging, abandonment, and remediation of oil and natural gas producing properties. The present value of the estimated asset retirement obligations has been capitalized as part of the carrying amount of the related oil and natural gas properties. The liability has been accreted to its present value as of the end of each period. At December 31, 2012 and 2011, the Company evaluated 213 and 210 wells, and has determined a range of abandonment dates between December 2012 and December 2051. The following table represents a reconciliation of the asset retirement obligations for the years ended December 31, 2012 and 2011:
|
|
2012
|
|
|
2011
|
|
Asset retirement obligations, start of year
|
|
$
|
838
|
|
|
$
|
481
|
|
Additions to asset retirement obligation
|
|
|
1
|
|
|
|
332
|
|
Accretion of discount
|
|
|
38
|
|
|
|
25
|
|
|
|
|
|
|
|
|
|
|
Asset retirement obligations, end of year
|
|
$
|
877
|
|
|
$
|
838
|
|
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
8.
Notes payable
On May 19, 2011, as amended from time to time through May 31, 2013, the Company entered into a loan agreement (the “Agreement”) with Green Bank with an initial borrowing base of $15,000 and amended to $17,500 on May 31, 2013. The Agreement bears interest at the prime rate minus 0.5%, but not less than 4.5%. Interest payments are due monthly with all principal and any unpaid interest being due on July 1, 2014. The interest rate was 4.99% at December 31, 2012 and 2011. Additionally, in accordance with the Agreement, for the period from March 1, 2012 through September 30, 2012, monthly borrowing base reductions of $125 occurred automatically on the first day of each month. Effective October 1, 2012, the monthly borrowing base reduction increased to $150 through January 15, 2013. The monthly borrowing base reductions were amended to $0 on February 11, 2013.
The Agreement is collateralized by essentially all of the oil and natural gas related assets of the Company, contains personal guarantees from the principal officers, and requires compliance with certain financials covenants including, among others: (1) a requirement to maintain a current ratio of not less than 1.0 to 1.0; (2) a maximum permitted ratio of total liabilities to tangible net worth of not more than 2.0 to 1.0; and (3) a requirement to maintain a ratio of EBITDAX to interest expense of not less than (a) 3.00 to 1.00 for all fiscal quarters prior to December 31, 2011, (b) 3.25 to 1.00 for the fiscal quarter ending March 31, 2012, and (c) 3.50 to 1.00 for all fiscal quarters ending on or after June 30, 2012. The Company was in compliance with all financial covenants as of December 31, 2012. The Company was not in compliance with all financial covenants as of December 31, 2011.
As of December 31, 2012 and 2011, the Company had an outstanding principal balance due to Green Bank of approximately $15,400 and $15,565, respectively, and approximately $0 and $133, respectively, of accrued interest, which is included in the accounts payable and accrued liabilities of the accompanying consolidated balance sheets. As of December 31, 2012 and 2011, the current maturities of the outstanding principal balance were $150 and $15,565, respectively.
9.
Deferred income taxes
For the years ended December 31, 2012 and 2011, the Company estimated no current or deferred tax provisions. A reconciliation of income tax expense (benefit) computed by applying the U.S. federal statutory income tax rate and the reported effective tax rate on income for the years ended December 31, 2012 and 2011 are as follows:
|
|
2012
|
|
|
2011
|
|
Income tax provision calculated using the federal statutory income tax rate
|
|
$
|
333
|
|
|
$
|
(928
|
)
|
State income taxes, net of federal income taxes
|
|
|
|
|
|
|
|
|
Permanent differences and other
|
|
|
|
|
|
|
|
|
Change in valuation allowance
|
|
|
(333
|
)
|
|
|
928
|
|
Total income tax expense
|
|
$
|
|
|
|
$
|
|
|
Deferred tax assets are determined based on the difference between financial statement and tax bases using enacted tax rates in effect for the year in which the differences are expected to reverse. The components of the deferred taxes as of December 31, 2012 and 2011 are as follows:
|
|
2012
|
|
|
2011
|
|
Deferred tax assets
|
|
|
|
|
|
|
|
|
Federal net operating loss carryforward
|
|
$
|
1,649
|
|
|
$
|
1,456
|
|
Accrued interest
|
|
|
|
|
|
|
45
|
|
Asset retirement obligations
|
|
|
298
|
|
|
|
280
|
|
Shares to be issued
|
|
|
|
|
|
|
459
|
|
Total deferred tax assets
|
|
$
|
1,947
|
|
|
$
|
2,240
|
|
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
9. Deferred income taxes
(continued)
Deferred tax liabilities
|
|
2012
|
|
|
2011
|
|
Depletion and Depreciation
|
|
|
217
|
|
|
|
177
|
|
Net deferred tax asset, before valuation allowance
|
|
|
1,730
|
|
|
|
2,063
|
|
Valuation allowance
|
|
|
(1,730
|
)
|
|
|
(2,063
|
)
|
Net deferred tax asset
|
|
$
|
-
|
|
|
$
|
-
|
|
As of December 31, 2012 and 2011, the Company had net operating loss (“NOL”) carryforwards of approximately $3,270 and $4,424, respectively, which can be utilized in future years. These NOLs, if not used, will expire between 2024 and 2031. A valuation allowance has been established for the full amount of the tax asset since it is more likely than not that the deferred tax asset will not be realized.
10.
Stockholders’ equity
At December 31, 2012 and 2011, the authorized capital stock of the Company consisted of 50,000,000 shares of voting common stock with a par value of $0.0001 per share and 5,000,000 and 0, respectively, shares of preferred stock with a par value of $.001 per share. As of December 31, 2012 and 2011, there were 22,634,091 and 22,069,403, respectively, common shares issued and outstanding and 37,500 and 0, respectively, preferred shares issued and outstanding. As of December 31, 2011 there were 600,000 common shares to be issued.
During the year ended December 31, 2011, the Company incurred stock based compensation expenses of approximately $1,515. As of December 31, 2011, stock certificates for $1,350 of the stock based compensation had not yet been issued. These amounts are reflected as common stock to be issued in the accompanying consolidated balance sheets.
During the year ended December 31, 2012, the shareholders’ due the $1,350 of stock based compensation forfeited their right to the shares, which is included in forfeiture of common stock to be issued in the accompanying consolidated statements of changes in stockholders’ equity.
During the year ended December 31, 2012, the Company issued 564,888 common shares to certain employees and vendors for services to the Company. The Company valued those services at approximately $215.
During the year ended December 31, 2012, the Company issued 37,500 shares of series A convertible preferred stock at 8%, payable annually, for $75,000. The preferred stock may be converted any time after the first year at the request of the shareholder or the Company into two (2) shares of common stock of TCC and one (1) warrant that will allow the holder, for a period of three years from the date of issue, to acquire one additional share of TCC common stock for each warrant at a purchase price of $3.50 per share.
11.
Derivative contracts, at fair value
In the normal course of business, the Company utilizes derivative contracts in connection with its oil and natural gas operations. Derivative contracts are subject to additional risks that can result in additional losses. The Company’s derivative activities and exposure to derivative contracts are classified by the following primary underlying risks: commodity price. In addition to its primary underlying risks, the Company is also subject to additional counterparty risk due to inability of its counterparties to meet the terms of their contracts.
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
11.
Derivative contracts, at fair value
(continued)
Options
The Company is subject to commodity price risk in the normal course of pursuing its investment objectives. The Company may enter into options to speculate on the price movements of the commodity underlying the option or for use as an economic hedge against oil and natural gas production.
Option contracts purchased give the Company the right, but not the obligation, to buy or sell within a limited time, a commodity at a contracted price that may also be settled in cash, based on differentials between specified indices or prices. For some OTC options, the Company may be exposed to counterparty risk from the potential that a seller of an option contract does not sell or purchase the underlying asset as agreed under the terms of the option contract. The maximum risk of loss from counterparty risk to the Company is the fair value of the contracts and the premiums paid to purchase its open option contracts. In these instances, the Company considers the credit risk of the intermediary counterparty to its option transactions in evaluating potential credit risk.
Swap Contracts
Generally, a swap contract is an agreement that obligates two parties to exchange a series of cash flows at specified intervals based upon or calculated by reference to changes in specified prices or rates for a specified notional amount of the underlying assets. The payment flows are usually netted against each other, with the difference being paid by one party to the other. During the term of the swap contracts, changes in value are recognized as unrealized gains or losses by marking the contracts at fair value. Additionally, the Company records a realized gain (loss) when a swap contract is terminated and when periodic payments are received or made at the end of each measurement period. The fair value of open swaps reported in the balance sheet may differ from that which would be realized in the event the Company terminated its position in the contracts. Risks may arise as a result of the failure of the counterparty to the swap contract to comply with the terms of the swap contract.
The loss incurred by the failure of a counterparty is generally limited to the aggregate fair value of swap contracts in an unrealized gain position as well as any collateral posted with the counterparty. The risk is mitigated by having a master netting arrangement between the Company and the counterparty and by the posting of collateral by the counterparty to the Company to cover the Company’s exposure to the counterparty. Therefore, the Company considers the creditworthiness of each counterparty to a swap contract in evaluating potential credit risk.
Underlying Exposure
At December 31, 2012, the volume of the Company’s derivative activities based on their notional amounts and number of contracts, categorized by primary underlying risk, are as follows:
|
|
Long Exposure
|
|
|
Short Exposure
|
|
Primary underlying risk
|
|
Notional
Amounts
(a)
|
|
|
Number of Contracts
(b)
|
|
|
Notional
Amounts
(a)
|
|
|
Number of Contracts
(b)
|
|
Commodity price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Swap
|
|
$
|
|
|
|
|
|
|
|
$
|
2,751
|
|
|
|
2
|
|
Options
|
|
|
354
|
|
|
|
1
|
|
|
|
266
|
|
|
|
1
|
|
|
|
$
|
354
|
|
|
|
1
|
|
|
$
|
3,017
|
|
|
|
3
|
|
|
(a)
|
Notional amounts presented for contracts are based on the fair value of the underlying commodity as if the contracts were exercised at December 31, 2012.
|
|
(b)
|
Number of contracts is presented in whole numbers.
|
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
11. Derivative contracts, at fair value
(continued)
At December 31, 2011, the volume of the Company’s derivative activities based on their notional amounts and number of contracts, categorized by primary underlying risk, are as follows:
|
|
Long Exposure
|
|
|
Short Exposure
|
|
Primary underlying risk
|
|
Notional
Amounts
(a)
|
|
|
Number of Contracts
(b)
|
|
|
Notional
Amounts
(a)
|
|
|
Number of Contracts
(b)
|
|
Commodity price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
|
|
$
|
|
|
|
|
|
|
|
$
|
4,320
|
|
|
|
3
|
|
|
(a)
|
Notional amounts presented for contracts are based on the fair value of the underlying commodity as if the contracts were exercised at December 31, 2011.
|
|
(b)
|
Number of contracts is presented in whole numbers.
|
Impact of Derivatives on the Consolidated Balance Sheets and Consolidated Statements of Operations
The following table identifies the fair value amounts of derivative instruments included in the accompanying consolidated balance sheets as derivative assets and derivative liabilities, categorized by primary underlying risk, at December 31, 2012. Balances are presented on a gross basis, prior to the application of the impact of counterparty and collateral netting.
|
|
Derivative Assets
|
|
|
Derivative Liabilities
|
|
|
Amount of gain (loss)
|
|
Primary underlying risk
|
|
|
|
|
|
|
|
|
|
|
|
|
Commodity price
|
|
|
|
|
|
|
|
|
|
|
|
|
Swaps
|
|
$
|
32
|
|
|
$
|
0
|
|
|
$
|
42
|
|
Options
|
|
|
16
|
|
|
|
(26
|
)
|
|
|
(260
|
)
|
Gross total
|
|
|
48
|
|
|
|
(26
|
)
|
|
|
(218
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Master netting arrangements
|
|
|
26
|
|
|
|
(26
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
22
|
|
|
$
|
0
|
|
|
$
|
(218
|
)
|
Impact of Derivatives on the Consolidated Balance Sheets and Consolidated Statements of Operations (continued)
The following table identifies the fair value amounts of derivative instruments included in the accompanying consolidated balance sheets as derivative assets, categorized by primary underlying risk, at December 31, 2011. Balances are presented on a gross basis, prior to the application of the impact of counterparty and collateral netting.
|
|
Derivative Assets
|
|
|
Derivative Liabilities
|
|
|
Amount of loss
|
|
Primary underlying risk
|
|
|
|
|
|
|
|
|
|
|
|
|
Commodity price
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
|
|
$
|
255
|
|
|
$
|
|
|
|
$
|
(129
|
)
|
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
11. Derivative contracts, at fair value
(continued)
The following table identifies the net gain and (loss) amounts included in the accompanying consolidated statements of operations as derivative losses for the year ended December 31, 2012.
|
|
Realized gain (loss)
|
|
|
Unrealized gain (loss)
|
|
|
Total
|
|
Primary underlying risk
|
|
|
|
|
|
|
|
|
|
|
|
|
Commodity price
|
|
|
|
|
|
|
|
|
|
|
|
|
Swaps
|
|
$
|
21
|
|
|
$
|
21
|
|
|
$
|
42
|
|
Options
|
|
|
(342
|
)
|
|
|
82
|
|
|
|
(260
|
)
|
Total
|
|
$
|
(321
|
)
|
|
$
|
103
|
|
|
$
|
(218
|
)
|
The following table identifies the net loss amounts included in the accompanying consolidated statements of operations as derivative losses for the year ended December 31, 2011.
|
|
Realized loss
|
|
|
Unrealized loss
|
|
|
Total
|
|
Primary underlying risk
|
|
|
|
|
|
|
|
|
|
|
|
|
Commodity price
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
|
|
$
|
48
|
|
|
$
|
81
|
|
|
$
|
129
|
|
12.
Related party transactions
During the years ended December 31, 2012 and 2011, the Company paid consulting fees of approximately $0 and $498 directly to companies owned by members of Company management or directly to members of Company management. These consulting fees are included in the professional fees on the accompanying consolidated statements of operations.
During the year ended December 31, 2012, the Company issued notes receivable, related party of approximately $1,477 to companies owned by members of the Company management or directly to members of Company management. On October 29, 2012, these notes receivable, related party, were settled through the assignment of certain working and revenue interests of wells located in Gray County, Texas to the Company. This acquisition of oil and natural gas properties is further described in Note 5.
During the year ended December 31, 2012, the Company was issued a note payable, related party of approximately $125 from a member of the Company management.
13.
Commitment and contingencies
Oil and Natural Gas Regulations
The Company is subject to various possible contingencies that arise primarily from interpretation of federal and state laws and regulations affecting the oil and natural gas industry. Such contingencies include differing interpretations as to the prices at which oil and natural gas sales may be made, the prices at which royalty owners may be paid for production from their leases, environmental issues and other matters. Although management believes that it has complied with the various laws and regulations, administrative rulings and interpretations thereof, adjustments could be required as new interpretations and regulations are issued. In addition, environmental matters are subject to regulation by various federal and state agencies.
Legal Proceedings
The Company is subject to various legal proceedings and claims that arise in the ordinary course of business. In the opinion of management the amount of any ultimate liability with respect to these actions will not materially affect the Company’s consolidated balance sheets or consolidated results of operations.
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
13.
Commitment and contingencies
(continued)
Lease Commitments
The Company leases its primary office space under an operating lease which expires in 2014. Lease expense was approximately $189 and $187, respectively, for the years ended December 31, 2012 and 2011. Aggregate future minimum annual rental payments in the years subsequent to December 31, 2012 are as follows:
Year ending December 31,
|
|
|
|
|
2013
|
|
$
|
193
|
|
2014
|
|
|
181
|
|
Total future minimum rental payments
|
|
$
|
374
|
|
14.
Risk concentrations
For the years ended December 31, 2012 and 2011, revenues from the Company’s 33 and 32, respectively, producing leases ranged from approximately 0.1% to 17.7% and 0.1% to 15.8%, respectively, of total oil, natural gas, and related product sales. These 33 and 32, respectively, leases are all located in the Texas counties of Pampa, Stevens and Montague.
For the years ended December 31, 2012 and 2011, the oil and natural gas produced by the Company is sold and marketed to 9 and 8, respectively, purchasers. Oil sales to two purchasers accounted for 92.8% and 94.1%, respectively, of the oil sales. Individually, the two purchasers accounted for approximately 71.1% and 21.7% and 62.4% and 31.7%, respectively. Natural gas sales to three purchasers account for 91.6% and 95.1%, respectively, of the natural gas sales. Individually, the three purchasers accounted for approximately 55.4%, 20.8% and 15.4% and 45.7%, 28.1%, and 21.2%, respectively. Accordingly, the Company’s entire oil and natural gas sales receivable balance at December 31, 2012 and 2011 was comprised of amounts due from its 9 and 8, respectively, purchasers. Oil and natural gas sales receivable are included in the accounts receivable, net on the accompanying consolidated balance sheets.
15.
Subsequent events
On March 18, 2013, and then amended in April of 2013, the Company executed an acquisition agreement with Claimsnet, a Delaware corporation. In the acquisition agreement, Claimsnet agreed to purchase all of the Company’s issued and outstanding shares of common stock. The purchase price is in the form of Series F Convertible Preferred stock in the form of certificates evidencing newly issued shares of Claimsnet. This resulted in the owners of TCC (the “accounting acquirer”) having actual or effective operating control of Claimsnet after the transaction, with the stockholders of Claimsnet (the “legal acquirer”) continuing only as passive investors. Claimsnet is pursuing a change of name to TransCoastal Corporation (“New TCC”) and the Company, which would now be a subsidiary of New TCC, would change its name to TransCoastal Corporation of Texas (“TCCT”). The following selected unaudited pro forma consolidated financial information of New TCC and TCCT is prepared to illustrate the effect of the acquisition of TCC’s common stock, whereby TCCT is subject to predecessor accounting. The unaudited pro forma consolidated balance sheets give effect to the transaction as if it occurred on December 31, 2012 and 2011. The unaudited pro forma consolidated statements of operations give effect to the transaction as if it occurred at the beginning of the years ended December 31, 2012 and 2011.
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
15. Subsequent events (continued)
TRANSCOASTAL CORPORATION AND SUBSIDIARY
|
PRO FORMA CONSOLIDATED BALANCE SHEET
|
(AMOUNTS SHOWN IN THOUSANDS, EXCEPT SHARE AND PER SHARE INFORMATION)
|
(UNAUDITED)
|
December 31, 2012
|
|
|
NEW TCC
|
|
|
TCCT
|
|
|
PRO-FORMA ADJUST
|
|
|
|
TOTAL
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
41
|
|
|
$
|
133
|
|
|
$
|
(41
|
)
|
(A)
|
|
$
|
133
|
|
Accounts receivable, net
|
|
|
314
|
|
|
|
584
|
|
|
|
(314
|
)
|
(A)
|
|
|
584
|
|
Current derivative assets
|
|
|
|
|
|
|
28
|
|
|
|
|
|
|
|
|
28
|
|
Other current assets
|
|
|
31
|
|
|
|
20
|
|
|
|
(31
|
)
|
(A)
|
|
|
20
|
|
Total current assets
|
|
|
386
|
|
|
|
765
|
|
|
|
(386
|
)
|
|
|
|
765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas properties and other property and equipment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas properties, full cost method, net of accumulated depletion
|
|
|
|
|
|
|
22,745
|
|
|
|
|
|
|
|
|
22,745
|
|
Other property and equipment, net of accumulated depreciation
|
|
|
|
|
|
|
567
|
|
|
|
|
|
|
|
|
567
|
|
Total oil and natural gas properties and other equipment, net
|
|
|
|
|
|
|
23,312
|
|
|
|
|
|
|
|
|
23,312
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
|
|
|
|
485
|
|
|
|
|
|
|
|
|
485
|
|
Other non-current assets
|
|
|
|
|
|
|
105
|
|
|
|
|
|
|
|
|
105
|
|
Total other assets
|
|
|
|
|
|
|
590
|
|
|
|
|
|
|
|
|
590
|
|
Total assets
|
|
$
|
386
|
|
|
$
|
24,667
|
|
|
$
|
(386
|
)
|
|
|
$
|
24,667
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
611
|
|
|
$
|
536
|
|
|
$
|
(611
|
)
|
(A)
|
|
$
|
536
|
|
Notes payable, related party
|
|
|
|
|
|
|
125
|
|
|
|
|
|
|
|
|
125
|
|
Current asset retirement obligations
|
|
|
|
|
|
|
12
|
|
|
|
|
|
|
|
|
12
|
|
Current maturities of notes payable
|
|
|
1,345
|
|
|
|
150
|
|
|
|
(1,345
|
)
|
(A)
|
|
|
150
|
|
Total current liabilities
|
|
|
1,956
|
|
|
|
823
|
|
|
|
(1,956
|
)
|
|
|
|
823
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable
|
|
|
|
|
|
|
15,250
|
|
|
|
|
|
|
|
|
15,250
|
|
Deferred revenues
|
|
|
3
|
|
|
|
|
|
|
|
(3
|
)
|
(A)
|
|
|
|
|
Asset retirement obligations
|
|
|
|
|
|
|
865
|
|
|
|
|
|
|
|
|
865
|
|
Derivative liabilities
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
6
|
|
Total long-term liabilities
|
|
|
3
|
|
|
|
16,121
|
|
|
|
(3
|
)
|
|
|
|
16,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity (deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $.001 par value; 5,000,000 shares authorized; 37,500 shares issued and outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, $.001 par value; 50,000,000 shares authorized; 22,634,091 shares issued and outstanding
|
|
|
36
|
|
|
|
2
|
|
|
|
(36
|
)
|
(A)
|
|
|
2
|
|
Additional paid-in-capital
|
|
|
44,895
|
|
|
|
46,001
|
|
|
|
(44,895
|
)
|
(A)
|
|
|
46,001
|
|
Accumulated deficit
|
|
|
(46,504
|
)
|
|
|
(38,280
|
)
|
|
|
46,504
|
|
(A)
|
|
|
(38,280
|
)
|
Total stockholders’ equity (deficit)
|
|
|
(1,573
|
)
|
|
|
7,723
|
|
|
|
1,573
|
|
|
|
|
7,723
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity (deficit)
|
|
$
|
386
|
|
|
$
|
24,667
|
|
|
$
|
(386
|
)
|
|
|
$
|
24,667
|
|
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
15. Subsequent events (continued)
TRANSCOASTAL CORPORATION AND SUBSIDIARY
|
PRO FORMA CONSOLIDATED BALANCE SHEET
|
(AMOUNTS SHOWN IN THOUSANDS, EXCEPT SHARE AND PER SHARE INFORMATION)
|
(UNAUDITED)
|
December 31, 2011
|
|
|
NEW TCC
|
|
|
TCCT
|
|
|
PRO-FORMA ADJUST
|
|
|
|
TOTAL
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
40
|
|
|
$
|
800
|
|
|
$
|
(40
|
)
|
(A)
|
|
$
|
800
|
|
Accounts receivable, net
|
|
|
318
|
|
|
|
273
|
|
|
|
(318
|
)
|
(A)
|
|
|
273
|
|
Current derivative assets
|
|
|
|
|
|
|
85
|
|
|
|
|
|
|
|
|
85
|
|
Other current assets
|
|
|
32
|
|
|
|
13
|
|
|
|
(32
|
)
|
(A)
|
|
|
13
|
|
Total current assets
|
|
|
390
|
|
|
|
1,171
|
|
|
|
(390
|
)
|
|
|
|
1,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas properties and other property and equipment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas properties, full cost method, net of accumulated depletion
|
|
|
|
|
|
|
21,027
|
|
|
|
|
|
|
|
|
21,027
|
|
Other property and equipment, net of accumulated depreciation
|
|
|
1
|
|
|
|
699
|
|
|
|
(1
|
)
|
(A)
|
|
|
699
|
|
Total oil and natural gas properties and other equipment, net
|
|
|
1
|
|
|
|
21,726
|
|
|
|
(1
|
)
|
|
|
|
21,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
|
|
|
|
485
|
|
|
|
|
|
|
|
|
485
|
|
Derivative assets
|
|
|
|
|
|
|
170
|
|
|
|
|
|
|
|
|
170
|
|
Other non-current assets
|
|
|
|
|
|
|
100
|
|
|
|
|
|
|
|
|
100
|
|
Total other assets
|
|
|
|
|
|
|
755
|
|
|
|
|
|
|
|
|
755
|
|
Total assets
|
|
$
|
391
|
|
|
$
|
23,652
|
|
|
$
|
(391
|
)
|
|
|
$
|
23,652
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
516
|
|
|
$
|
970
|
|
|
$
|
(516
|
)
|
(A)
|
|
$
|
970
|
|
Current asset retirement obligations
|
|
|
|
|
|
|
13
|
|
|
|
|
|
|
|
|
13
|
|
Current maturities of notes payable
|
|
|
1,195
|
|
|
|
15,565
|
|
|
|
(1,195
|
)
|
(A)
|
|
|
15,565
|
|
Total current liabilities
|
|
|
1,711
|
|
|
|
16,548
|
|
|
|
(1,711
|
)
|
|
|
|
16,548
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable
|
|
|
50
|
|
|
|
|
|
|
|
(50
|
)
|
(A)
|
|
|
|
|
Common stock to be issued
|
|
|
|
|
|
|
1,350
|
|
|
|
|
|
|
|
|
1,350
|
|
Deferred revenues
|
|
|
4
|
|
|
|
|
|
|
|
(4
|
)
|
(A)
|
|
|
|
|
Asset retirement obligations
|
|
|
|
|
|
|
825
|
|
|
|
|
|
|
|
|
825
|
|
Total long-term liabilities
|
|
|
54
|
|
|
|
2,175
|
|
|
|
(54
|
)
|
|
|
|
2,175
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders’ equity (deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, $.001 par value; 50,000,000 shares authorized; 22,069,403 shares issued and outstanding
|
|
|
35
|
|
|
|
2
|
|
|
|
(35
|
)
|
(A)
|
|
|
2
|
|
Additional paid-in-capital
|
|
|
44,896
|
|
|
|
44,361
|
|
|
|
(44,896
|
)
|
(A)
|
|
|
44,361
|
|
Accumulated deficit
|
|
|
(46,305
|
)
|
|
|
(39,434
|
)
|
|
|
46,305
|
|
(A)
|
|
|
(39,434
|
)
|
Total shareholders’ equity (deficit)
|
|
|
(1,374
|
)
|
|
|
4,929
|
|
|
|
1,374
|
|
|
|
|
4,929
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders’ equity
|
|
$
|
391
|
|
|
$
|
23,652
|
|
|
$
|
(391
|
)
|
|
|
$
|
23,652
|
|
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
15. Subsequent events (continued)
TRANSCOASTAL CORPORATION AND SUBSIDIARY
|
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
|
(AMOUNTS SHOWN IN THOUSANDS, EXCEPT SHARE AND PER SHARE INFORMATION)
|
(UNAUDITED)
|
Year ended December 31, 2012
|
|
|
NEW TCC
|
|
|
TCCT
|
|
|
PRO-FORMA ADJUST
|
|
|
|
TOTAL
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil, natural gas, and related product sales
|
|
$
|
|
|
|
$
|
3,682
|
|
|
$
|
|
|
|
|
$
|
3,682
|
|
Derivative losses
|
|
|
|
|
|
|
(218
|
)
|
|
|
|
|
|
|
|
(218
|
)
|
Drilling revenue, net
|
|
|
|
|
|
|
2,746
|
|
|
|
|
|
|
|
|
2,746
|
|
Other revenue
|
|
|
|
|
|
|
298
|
|
|
|
|
|
|
|
|
298
|
|
Revenues – non oil and gas
|
|
|
2,511
|
|
|
|
|
|
|
|
(2,511
|
)
|
(A)
|
|
|
|
|
Total revenues
|
|
|
2,511
|
|
|
|
6,508
|
|
|
|
(2,511
|
)
|
|
|
|
6,508
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating
|
|
|
|
|
|
|
1,291
|
|
|
|
|
|
|
|
|
1,291
|
|
Depreciation, depletion and amortization
|
|
|
|
|
|
|
542
|
|
|
|
|
|
|
|
|
542
|
|
Accretion of discount on asset retirement obligations
|
|
|
|
|
|
|
38
|
|
|
|
|
|
|
|
|
38
|
|
Cost of non oil and gas revenues
|
|
|
1,928
|
|
|
|
|
|
|
|
(1,928
|
)
|
(A)
|
|
|
|
|
Total cost of revenues
|
|
|
1,928
|
|
|
|
1,871
|
|
|
|
(1,928
|
)
|
|
|
|
1,871
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
583
|
|
|
|
4,637
|
|
|
|
(583
|
)
|
|
|
|
4,637
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Professional fees
|
|
|
|
|
|
|
506
|
|
|
|
|
|
|
|
|
506
|
|
Payroll
|
|
|
|
|
|
|
1,195
|
|
|
|
|
|
|
|
|
1,195
|
|
Stock based compensation
|
|
|
|
|
|
|
213
|
|
|
|
|
|
|
|
|
213
|
|
Research and development
|
|
|
14
|
|
|
|
0
|
|
|
|
(14
|
)
|
(A)
|
|
|
|
|
General and administrative
|
|
|
745
|
|
|
|
814
|
|
|
|
(745
|
)
|
(A)
|
|
|
814
|
|
Total operating expenses
|
|
|
759
|
|
|
|
2,728
|
|
|
|
(759
|
)
|
|
|
|
2,728
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
(176
|
)
|
|
|
1,909
|
|
|
|
176
|
|
|
|
|
1,909
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
2
|
|
Interest expense
|
|
|
(23
|
)
|
|
|
(713
|
)
|
|
|
23
|
|
(A)
|
|
|
(713
|
)
|
Other expense
|
|
|
|
|
|
|
(44
|
)
|
|
|
|
|
|
|
|
(44
|
)
|
Total other income (expense)
|
|
|
(23
|
)
|
|
|
(755
|
)
|
|
|
23
|
|
|
|
|
(740
|
)
|
Net income (loss)
|
|
$
|
(199
|
)
|
|
$
|
1,154
|
|
|
$
|
199
|
|
|
|
$
|
1,154
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per basic common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.05
|
|
Weighted average basic common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,091,003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per diluted common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.05
|
|
Weighted average diluted common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,166,003
|
|
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
15. Subsequent events (continued)
TRANSCOASTAL CORPORATION AND SUBSIDIARY
|
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
|
(AMOUNTS SHOWN IN THOUSANDS, EXCEPT SHARE AND PER SHARE INFORMATION)
|
(UNAUDITED)
|
Year ended December 31, 2011
|
|
|
NEW TCC
|
|
|
TCCT
|
|
|
PRO-FORMA ADJUST
|
|
|
|
TOTAL
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil, natural gas, and related product sales
|
|
$
|
|
|
|
$
|
3,117
|
|
|
$
|
|
|
|
|
$
|
3,117
|
|
Derivative losses
|
|
|
|
|
|
|
(129
|
)
|
|
|
|
|
|
|
|
(129
|
)
|
Drilling revenue, net
|
|
|
|
|
|
|
99
|
|
|
|
|
|
|
|
|
99
|
|
Other revenue
|
|
|
|
|
|
|
18
|
|
|
|
|
|
|
|
|
10
|
|
Revenues – non oil and gas
|
|
|
2,346
|
|
|
|
|
|
|
|
(2,346
|
)
|
(A)
|
|
|
|
|
Total revenues
|
|
|
2,346
|
|
|
|
3,105
|
|
|
|
(2,346
|
)
|
|
|
|
3,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating
|
|
|
|
|
|
|
1,435
|
|
|
|
|
|
|
|
|
1,435
|
|
Depreciation, depletion and amortization
|
|
|
|
|
|
|
425
|
|
|
|
|
|
|
|
|
425
|
|
Accretion of discount on asset retirement obligations
|
|
|
|
|
|
|
25
|
|
|
|
|
|
|
|
|
25
|
|
Cost of non oil and gas revenues
|
|
|
1,748
|
|
|
|
|
|
|
|
(1,748
|
)
|
(A)
|
|
|
|
|
Total cost of revenues
|
|
|
1,748
|
|
|
|
1,885
|
|
|
|
(1,748
|
)
|
|
|
|
1,885
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
598
|
|
|
|
1,220
|
|
|
|
(598
|
)
|
|
|
|
1,220
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Professional fees
|
|
|
|
|
|
|
693
|
|
|
|
|
|
|
|
|
693
|
|
Payroll
|
|
|
|
|
|
|
413
|
|
|
|
|
|
|
|
|
413
|
|
Stock based compensation
|
|
|
|
|
|
|
1,515
|
|
|
|
|
|
|
|
|
1,515
|
|
Research and development
|
|
|
13
|
|
|
|
|
|
|
|
(13
|
)
|
(A)
|
|
|
|
|
General and administrative
|
|
|
689
|
|
|
|
472
|
|
|
|
(689
|
)
|
(A)
|
|
|
472
|
|
Total operating expenses
|
|
|
702
|
|
|
|
3,093
|
|
|
|
(702
|
)
|
|
|
|
3,093
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(104
|
)
|
|
|
(1,873
|
)
|
|
|
104
|
|
|
|
|
(1,873
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
21
|
|
|
|
756
|
|
|
|
(21
|
)
|
(A)
|
|
|
756
|
|
Other
|
|
|
|
|
|
|
102
|
|
|
|
|
|
|
|
|
35
|
|
Total other expenses
|
|
|
21
|
|
|
|
858
|
|
|
|
(21
|
)
|
|
|
|
858
|
|
Net loss
|
|
$
|
(125
|
)
|
|
$
|
(2,731
|
)
|
|
$
|
125
|
|
|
|
$
|
(2,731
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per basic common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.12
|
)
|
Weighted average basic common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,009,552
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per diluted common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.12
|
)
|
Weighted average diluted common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,009,552
|
|
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS)
15. Subsequent events (continued)
TRANSCOASTAL CORPORATION AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED PRO FORMA FINANCIAL STATEMENTS
(AMOUNTS SHOWN IN THOUSANDS, EXCEPT SHARE AND PER SHARE INFORMATION)
Basis of Presentation
The unaudited pro forma consolidated financial information of TransCoastal Corporation (“New TCC”) and TransCoastal Corporation of Texas (“TCCT”) is prepared to illustrate the effect of New TCC’s acquisition of TCCT, whereby New TCC is subject to predecessor accounting.
The unaudited pro forma balance sheets give effect to the transaction as if it occurred on December 31, 2012 and 2011. The undaudited pro forma consolidated balance sheets as of December 31, 2012 and 2011 were based on the audited balance sheets of New TCC as of December 31, 2012 and 2011 and the audited consolidated balance sheets of TCCT as of December 31, 2012 and 2011 combined with pro forma adjustments to give effect to the transaction as if it occurred on December 31, 2012 and 2011. The unaudited pro forma consolidated statements of operations give effect to the transaction as if it occurred at the beginning of the years ended December 31, 2012 and 2011.
These unaudited consolidated pro forma financial statements are provided for illustrative purposes and do not purport to represent what Claimsnet’s financial position would have been if such transactions had occurred on the above mentioned date. These statements were prepared based on accounting principles generally accepted in the United States. The use of estimates is required and actual results could differ from the estimates used. Claimsnet believes the assumptions used provide a reasonable basis for presenting the significant effects directly attributable to the acquisition.
The following adjustments are incorporated into the unaudited consolidated pro forma balance sheets as of December 31, 2012 and 2011 and the unaudited consolidated pro forma statements of operations for the years ended December 31, 2012 and 2011.
(A) To remove all non oil and natural gas related assets and liabilities, and related income and expenses, agreed to be sold as defined in the acquisition agreement.
SUPPLEMENTAL INFORMATION
(UNAUDITED)
Presented in accordance with
FASB ASC Topic 932,
Extractive Activities - Oil and Gas
TRANSCOASTAL CORPORATION AND SUBSIDIARY
SUPPLEMENTAL OIL AND GAS DISCLOSURES (UNAUDITED)
(AMOUNTS SHOWN IN THOUSANDS)
The following tables set forth supplementary disclosures for oil and natural gas producing activities in accordance with ASC 932 for the Company:
Capitalized Costs
The following table presents a summary of the Company’s oil and natural gas properties at December 31, 2012 and 2011:
|
|
2012
|
|
|
2011
|
|
Oil and natural gas properties
|
|
|
|
|
|
|
|
|
Proved-developed producing properties
|
|
$
|
4,960
|
|
|
$
|
3,299
|
|
Proved-developed non producing properties
|
|
|
9,509
|
|
|
|
5,517
|
|
Proved-undeveloped properties
|
|
|
9,850
|
|
|
|
13,404
|
|
Less: Accumulated depletion
|
|
|
(1,574
|
)
|
|
|
(1,193
|
)
|
Total oil and natural gas properties, net of accumulated depletion
|
|
$
|
22,745
|
|
|
$
|
21,027
|
|
Costs Incurred
The following table summarizes costs incurred (capitalized and charged to expense) for oil and natural gas acquisition, exploration, development, and asset retirement costs for the years ended December 31, 2012 and 2011:
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
Acquisitions of proved properties
(1)
|
|
$
|
1,477
|
|
|
$
|
2,207
|
|
Exploration
(2)
|
|
|
|
|
|
|
|
|
Development
(3)
|
|
|
1,011
|
|
|
|
1,755
|
|
Asset retirement cost
(4)
|
|
|
1
|
|
|
|
332
|
|
|
|
|
|
|
|
|
|
|
Total costs incurred
(5)
|
|
$
|
2,489
|
|
|
$
|
4,294
|
|
(1)
Property acquisition costs such as those incurred to purchase, lease or otherwise acquire property, including both undeveloped leasehold and the purchase of reserves in place.
(2)
Exploration costs include costs of identifying areas that may warrant examination and examining specific areas that are considered to have prospects containing oil reserves, including costs of drilling exploratory wells, geological and geophysical costs, and carrying costs on undeveloped properties.
(3)
Development costs are incurred to obtain access to proved reserves, including the cost of drilling development wells, and to provide facilities for extracting, treating, gathering and storing oil. This also includes prepaid drilling costs.
(4)
Asset retirement costs include costs to establish new asset retirement obligations.
(5)
Total costs incurred included oil properties, net of accumulated depletion and prepaid drilling costs of the accompanying balance sheet.
TRANSCOASTAL CORPORATION AND SUBSIDIARY
SUPPLEMENTAL OIL AND GAS DISCLOSURES (UNAUDITED)
(AMOUNTS SHOWN IN THOUSANDS)
Oil Operating Results
Results of operations from oil and natural gas producing activities for the years ended December 31, 2012 and 2011, excluding the overhead and interest costs, were as follows:
|
|
2012
|
|
|
2011
|
|
Crude oil and natural gas sales
|
|
$
|
3,682
|
|
|
$
|
3,117
|
|
Lease operating costs
|
|
|
(1,114
|
)
|
|
|
(1,267
|
)
|
Production taxes
|
|
|
(177
|
)
|
|
|
(168
|
)
|
Exploration costs
|
|
|
|
|
|
|
|
|
Depletion
|
|
|
(380
|
)
|
|
|
(280
|
)
|
Results of operations from oil and natural gas producing activities
|
|
$
|
2,011
|
|
|
|
1,402
|
|
Proved Reserves Methodology
The Company’s estimated proved reserves, as of December 31, 2012 and 2011, are made in accordance with the SEC’s final rule,
Modernization of Oil and Gas Reporting,
which amended Rule 4-10 of Regulation S-X (the “Final Rule”). As defined by the Final Rule, proved reserves are those quantities of oil and natural gas, which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible in future years from known reservoirs under existing economic conditions, operating methods, and government regulations. Projects to extract the hydrocarbons must have commenced or an operator must be reasonably certain that it will commence the projects within a reasonable time. In addition, there must exist, or there must be a reasonable expectation that there will exist, the legal right to produce or a revenue interest in the production, installed means of delivering oil and gas or related substances to market, and all permits and financing required to implement the projects. Further requirements for assignment of estimated proved reserves include the following:
The area of a reservoir considered proved includes (A) that portion delineated by drilling and defined by natural gas, oil, and/or water contacts, if any; and (B) adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible oil or gas on the basis of available geoscience and engineering data. In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons and highest known oil seen in well penetrations unless geoscience, engineering, or performance data and reliable technology establishes a lower or higher contact with reasonable certainty. Reliable technologies are any grouping of one or more technologies (including computational methods) that have been field-tested and have been demonstrated to provide reasonably certain results with consistency and repeatability in the formation being evaluated or in an analogous formation.
Reserves which can be produced economically through applications of improved recovery techniques (including, but not limited to fluid injections) are included in the proved classification when successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation of an installed program in the reservoir or an analogous reservoir, and other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based.
Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be determined. The prices used are the average crude oil and natural gas prices during the twelve month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions.
TRANSCOASTAL CORPORATION AND SUBSIDIARY
SUPPLEMENTAL OIL AND GAS DISCLOSURES (UNAUDITED)
(AMOUNTS SHOWN IN THOUSANDS)
Proved Reserves Methodology (continued)
Reserves engineering is a subjective process of estimating underground accumulations of crude oil, condensate, natural gas, and natural gas liquids that cannot be measured in an exact manner. The accuracy of any reserves estimate is a function of the quality of available date and of engineering and geological interpretation and judgment. The reserves actually recovered, the timing of production of those reserves, as well as operating costs and the amount and timing of development expenditures may be substantially different from original estimates.
Revisions result primarily from new information obtained from development drilling, production history, field tests, and data analysis and from changes in economic factors including expectation and assumptions as to availability of financing for development projects. PeTech Enterprises, Inc. (“PEI”) prepared an estimate of certain hydrocarbon reserves owned by TransCoastal Corporation (“TCC”) in the State of Texas as of December 31, 2012.
These estimates included only proved reserves and were prepared in accordance with the United States Securities and Exchange Commission (“SEC”) guidelines rule 4-10 Regulation S-X for evaluating and reporting oil and gas reserves. Their report provides that in determining the estimated reserves PEI used the following methodology;
"
Estimates of reserves were prepared by the use of appropriate geologic, petroleum engineering, and evaluation principals and techniques that are in accordance with practices generally recognized by the petroleum industry as presented in the publication of the Society of Petroleum Engineers entitled “Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information (Revision as of February 19, 2007).” The method or combination of methods used in the analysis of each reservoir was tempered by experience with similar reservoirs, stage of development, quality and completeness of basic data, and production history.Estimates of ultimate recovery were obtained after applying recovery factors to TransCoastal’s reserves. These recovery factors were based on consideration of the type of energy inherent in the reservoirs, analyses of the petroleum, the reservoir thickness and structural positions of the properties, and the production histories. An analysis of reservoir performance, including production rate, reservoir pressure, and gas-oil ratio behavior, was used in the estimation of reserves. For depletion-type reservoirs or those whose performance disclosed a reliable decline in producing-rate trends or other diagnostic characteristics, reserves were estimated by the application of appropriate decline curves or other performance relationships. In the analyses of production-decline curves, reserves were estimated only to the limits of economic production or to the limit of the production licenses as appropriate. Gas quantities estimated herein are expressed as sales gas. Sales gas is defined as that portion of the total gas to be delivered into a gas pipeline for sale after separation, processing, fuel use, and flare. Gas reserves are expressed at a temperature base of 60 degrees Fahrenheit (°F) and at the legal pressure base of the state in which the interest is located. Condensate reserves estimated herein are those to be recovered by conventional lease separation."
With regard to operating expenses and capital costs
N
o recurring lease operating expenses were provided by the company and accepted when seemed reasonable for the type of operation and area. Lease operating expenses were held constant throughout the life of the reserve. Hedge values were not considered
Values of proved reserves in the PEI report are expressed in terms of estimated future gross revenue, future net revenue, and present worth. Future gross revenue is the revenue which will accrue to the appraised interests from production and sale of the estimated net reserves. Net revenue is the gross revenue less production and ad valorem taxes, operating expenses and capital costs. Operating expenses include direct field expenses but exclude general administration costs. Federal income tax were not included in the analysis.
Reserve Quantity Information (amounts shown in whole numbers)
The following table presents the Company’s estimate of its proved oil and natural gas reserves all of which are located in Texas. These estimates are inherently imprecise. Accordingly, the estimates are expected to change as future information becomes available. The estimates have been prepared with the assistance of an independent petroleum reservoir engineering firm. Oil reserves, which include condensate and natural gas liquids, are stated in barrels and gas reserves are stated in thousands of cubic feet.
|
|
Crude Oil (Bbl)
|
|
|
Natural Gas (Mcf)
|
|
PROVED-DEVELOPED AND UNDEVELOPED RESERVES
|
|
|
|
|
|
|
|
|
December 31, 2010
|
|
|
4,767,010
|
|
|
|
8,082,690
|
|
|
|
|
|
|
|
|
|
|
Revisions of previous estimates
|
|
|
63,873
|
|
|
|
112,217
|
|
Extensions and discoveries
|
|
|
|
|
|
|
|
|
Acquisitions of reserves
|
|
|
1,949,340
|
|
|
|
20,538,730
|
|
Production
|
|
|
(22,363
|
)
|
|
|
(113,597
|
)
|
|
|
|
|
|
|
|
|
|
December 31, 2011
|
|
|
6,757,860
|
|
|
|
28,620,040
|
|
|
|
|
|
|
|
|
|
|
Revisions of previous estimates
|
|
|
(351,407
|
)
|
|
|
(139,164
|
)
|
Extensions and discoveries
|
|
|
|
|
|
|
|
|
Acquisitions of reserves
|
|
|
20,730
|
|
|
|
150,320
|
|
Production
|
|
|
(26,413
|
)
|
|
|
(134,736
|
)
|
|
|
|
|
|
|
|
|
|
December 31, 2012
|
|
|
6,400,770
|
|
|
|
28,496,460
|
|
|
|
|
|
|
|
|
|
|
PROVED DEVELOPED RESERVES
|
|
December 31, 2012
|
|
|
3,331,140
|
|
|
|
6,517,370
|
|
December 31, 2011
|
|
|
3,401,360
|
|
|
|
6,762,340
|
|
Future cash flows are computed by applying a first-day-of-the-month 12-month average price of natural gas (Henry Hub) and oil (West Texas Intermediate) to year end quantities of proved natural gas and oil reserves. Future operating expenses and development costs are computed primarily by the Company's petroleum engineers by estimating the expenditures to be incurred in developing and producing the Company’s proved natural gas and oil reserves at the end of the year, based on year end costs and assuming continuation of existing economic conditions. For the year ended December 31, 2012, the oil and natural gas prices were applied at $93.10/Bbl and $5.69/MMBtu, respectively, in the standardized measure. For the year ended December 31, 2011, the oil and natural gas prices were applied at $95.19/Bbl and $8.21/MMBtu, respectively, in the standardized measure.
TRANSCOASTAL CORPORATION AND SUBSIDIARY
SUPPLEMENTAL OIL AND GAS DISCLOSURES (UNAUDITED)
(AMOUNTS SHOWN IN THOUSANDS)
Standardized Measure of Discounted Future Net Cash Flows and Changes Therein Relating to Proved Oil Reserves (amounts shown in whole numbers)
The following table, which presents a standardized measure of discounted future cash flows and changes therein relating to proved oil reserves as of December 31, 2012 and 2011 and for the years then ended, is presented pursuant to ASC 932. In computing this data, assumptions other than those required by the Financial Accounting Standards Board could produce different results. Accordingly, the data should not be construed as being representative of the fair market value of the Partnership’s interests in proved oil reserves.
A discount factor of 10 percent was used to reflect the timing of future net cash flows. The standardized measure of discounted future net cash flows is not intended to represent the replacement costs or fair value of the Partnership’s interests in oil properties. An estimate of fair value would take into account, among other things, the recovery of reserves not presently classified as proved, anticipated future changes in prices and costs, and a discount factor more representative of time value of money and the risks inherent in reserve estimates of oil producing operations. There have been no estimates for future plugging and abandonment costs.
Standardized Measure of Discounted Future Net Cash Flows as of December 31, 2012 and 2011 (amounts shown in whole numbers)
|
|
2012
|
|
|
2011
|
|
Future cash inflows
|
|
$
|
757,700,000
|
|
|
$
|
878,137,000
|
|
Less: Future production costs
|
|
|
(128,893,000
|
)
|
|
|
(144,082,000
|
)
|
Future development costs
|
|
|
(70,737,000
|
)
|
|
|
(72,141,000
|
)
|
Future income tax expense
|
|
|
(184,363,000
|
)
|
|
|
(217,897,000
|
)
|
Future net cash flows
|
|
|
373,707,000
|
|
|
|
444,017,000
|
|
10% discount factor
|
|
|
(248,633,000
|
)
|
|
|
(308,521,000
|
)
|
Standardized measure of discounted future net cash inflows
|
|
$
|
125,074,000
|
|
|
$
|
135,496,000
|
|
Estimated future development cost anticipated for following two years on existing properties
|
|
$
|
30,206,840
|
|
|
$
|
7,578,000
|
|
Changes in Standardized Measure of Discounted Future Net Cash Flows for the Year Ended December 31, 2012 and 2011 (amounts shown in whole numbers)
|
|
2012
|
|
|
2011
|
|
Beginning of year
|
|
|
135,496,000
|
|
|
|
67,469,000
|
|
Sales of crude oil, net of production costs
|
|
|
(2,391,000
|
)
|
|
|
(1,676,000
|
)
|
Net changes in prices and production costs
|
|
|
(27,078,000
|
)
|
|
|
18,609,000
|
|
Development costs incurred during the period
|
|
|
1,011,000
|
|
|
|
1,755,000
|
|
Changes in future development costs
|
|
|
(264,000
|
)
|
|
|
(1,622,000
|
)
|
Extensions, discoveries, and improved recoveries
|
|
|
|
|
|
|
|
|
Revisions of previous quantity estimates
|
|
|
(7,721,000
|
)
|
|
|
1,947,000
|
|
Accretion of discount
|
|
|
20,535,000
|
|
|
|
9,786,000
|
|
Net change in income taxes
|
|
|
4,819,000
|
|
|
|
(34,579,000
|
)
|
Purchases and sale of mineral interests
|
|
|
1,173,000
|
|
|
|
72,026,000
|
|
Timing and other
|
|
|
(506,000
|
)
|
|
|
1,781,000
|
|
End of year
|
|
|
125,074,000
|
|
|
|
135,496,000
|
|
TRANSCOASTAL CORPORATION AND SUBSIDIARY
SUPPLEMENTAL OIL AND GAS DISCLOSURES (UNAUDITED)
(AMOUNTS SHOWN IN THOUSANDS)
Significant Changes in Reserves for the Years Ended December 31, 2012 and 2011
In June 2011 we acquired two leases (Gray and Carson counties) and a minority working interest in three wells in Stephens County
The reserves for the 3 acquisitions are:
|
|
Oil (mbbL)
|
|
|
gas (mmcf)
|
|
Savell properties
|
|
|
38
|
|
|
|
18,215
|
|
|
|
|
|
|
|
|
|
|
CL Davis Properties
|
|
|
1,324
|
|
|
|
2,324
|
|
|
|
|
|
|
|
|
|
|
9% WI in the Pugh wells in Stephens County
|
|
|
17
|
|
|
|
691
|
|
Net Changes in Prices and Production Costs
: For the year ended December 31, 2012, the oil and natural gas prices were applied at $94.68/Bbl and $2.76/MMBtu, respectively, in the standardized measure. At December 31, 2011, the oil and natural gas prices were applied at $95.84/Bbl and $4.15/MMBtu, respectively, in the standardized measure. Additionally, estimated future production costs per barrel of oil equivalent (BOE) increased from December 31, 2011 to 2012.
Revisions of Previous Quantity Estimates:
During the year ended December 31, 2012, the Company adjusted its previous estimates by (351,407) Bbl of crude oil and (139,164) Mcf of natural gas from primarily revisions of proved undeveloped reserves that the Company currently has interests in.
Accretion of Discount:
Accretion during the year ended December 31, 2012 was the result of accretion of the future net revenues at a standard rate of 10% due to the passage of time.
TRANSCOASTAL CORPORATION
INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2013
(Unaudited)
TRANSCOASTAL CORPORATION
Condensed Consolidated Balance Sheets
(in thousands, except share and per share information)
|
|
September 30,
2013
|
|
|
December 31,
2012
|
|
|
|
Unaudited
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
208
|
|
|
$
|
133
|
|
Accounts receivable, net
|
|
|
1,336
|
|
|
|
584
|
|
Other current assets
|
|
|
12
|
|
|
|
48
|
|
Total current assets
|
|
|
1,556
|
|
|
|
765
|
|
Oil and natural gas properties and other property and equipment
|
|
|
|
|
|
|
|
|
Oil and natural gas properties, full cost method, net of accumulated depletion
|
|
|
24,364
|
|
|
|
22,745
|
|
Other property and equipment, net of accumulated depreciation
|
|
|
447
|
|
|
|
567
|
|
Total oil and natural gas properties and other equipment, net
|
|
|
24,811
|
|
|
|
23,312
|
|
Other assets
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
485
|
|
|
|
485
|
|
Other non-current assets
|
|
|
100
|
|
|
|
105
|
|
Total other assets
|
|
|
585
|
|
|
|
590
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
26,952
|
|
|
$
|
24,667
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
599
|
|
|
$
|
536
|
|
Notes payable, related party
|
|
|
-
|
|
|
|
125
|
|
Current asset retirement obligations
|
|
|
16
|
|
|
|
12
|
|
Current maturities of long term debt
|
|
|
-
|
|
|
|
150
|
|
Current Derivative Liabilities
|
|
|
179
|
|
|
|
-
|
|
Total current liabilities
|
|
|
794
|
|
|
|
823
|
|
Long term liabilities
|
|
|
|
|
|
|
|
|
Notes payable
|
|
|
17,500
|
|
|
|
15,250
|
|
Asset retirement obligations
|
|
|
903
|
|
|
|
865
|
|
Derivative liabilities
|
|
|
45
|
|
|
|
6
|
|
Total long-term liabilities
|
|
|
18,448
|
|
|
|
16,121
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $.001 par value; 25,000,000 shares authorized; 243,750 and 37,500 of preferred, 0 and 3,721,036 of Series F, stock issued and outstanding and 260,261 of preferred Series F stock to be issued
|
|
|
-
|
|
|
|
4
|
*
|
Common stock, $.001 par value; 250,000,000 shares authorized; 21,332,897 and 0 respectively; shares issued and outstanding
|
|
|
21
|
|
|
|
-
|
|
Additional paid in capital
|
|
|
46,479
|
|
|
|
45,999
|
|
Accumulated deficit
|
|
|
(38,790
|
)
|
|
|
(38,280
|
)
|
Total stockholders' equity
|
|
|
7,710
|
|
|
|
7,723
|
|
Total liabilities and stockholders' equity
|
|
$
|
26,952
|
|
|
$
|
24,667
|
|
* Balance is reflective of Claimsnet.com Inc.'s acquisition of TransCoastal Corporation on March 18, 2013, as amended April 24, 2013, as discussed in Note 1.
See accompanying notes to the condensed consolidated financial statements.
TRANSCOASTAL CORPORATION
Condensed Consolidated Statements of Operations
(in thousands, except share and per share information)
|
|
Three Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
Unaudited
|
|
|
Unaudited
|
|
|
Unaudited
|
|
|
Unaudited
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil, natural gas, and related product sales
|
|
$
|
962
|
|
|
$
|
1,248
|
|
|
$
|
3,274
|
|
|
$
|
2,391
|
|
Derivative losses
|
|
|
(237
|
)
|
|
|
(250
|
)
|
|
|
(246
|
)
|
|
|
(322
|
)
|
Drilling revenue, net
|
|
|
-
|
|
|
|
1,020
|
|
|
|
-
|
|
|
|
2,716
|
|
Other revenue
|
|
|
488
|
|
|
|
-
|
|
|
|
1,082
|
|
|
|
298
|
|
Total revenues
|
|
|
1,213
|
|
|
|
2,018
|
|
|
|
4,110
|
|
|
|
5,083
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating
|
|
|
132
|
|
|
|
376
|
|
|
|
748
|
|
|
|
920
|
|
Depreciation, depletion and amortization
|
|
|
178
|
|
|
|
72
|
|
|
|
462
|
|
|
|
511
|
|
Accretion of discount on asset retirement obligations
|
|
|
21
|
|
|
|
10
|
|
|
|
42
|
|
|
|
29
|
|
General and administrative
|
|
|
1,319
|
|
|
|
666
|
|
|
|
2,846
|
|
|
|
1,988
|
|
Total expenses
|
|
|
1,650
|
|
|
|
1,124
|
|
|
|
4,098
|
|
|
|
3,448
|
|
Operating income (loss)
|
|
|
(437
|
)
|
|
|
894
|
|
|
|
12
|
|
|
|
1,635
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2
|
|
Interest expense
|
|
|
(200
|
)
|
|
|
(179
|
)
|
|
|
(522
|
)
|
|
|
(537
|
)
|
Other expense
|
|
|
-
|
|
|
|
(17
|
)
|
|
|
-
|
|
|
|
(18
|
)
|
Total other expense
|
|
|
(200
|
)
|
|
|
(196
|
)
|
|
|
(522
|
)
|
|
|
(553
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
(637
|
)
|
|
|
698
|
|
|
|
(510
|
)
|
|
|
1,082
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: dividend on preferred shares
|
|
|
-
|
|
|
|
-
|
|
|
|
(40
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common stockholders
|
|
$
|
(637
|
)
|
|
$
|
698
|
|
|
$
|
(550
|
|
|
$
|
1,082
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per basic common share
|
|
$
|
(0.03
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.05
|
|
Weighted average basic common shares outstanding
|
|
|
22,735,948
|
|
|
|
22,634,091
|
|
|
|
22,685,020
|
|
|
|
22,634,091
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per diluted common share
|
|
$
|
(0.03
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.05
|
|
Weighted average diluted common shares outstanding
|
|
|
22,735,948
|
|
|
|
22,634,091
|
|
|
|
22,685,020
|
|
|
|
22,634,091
|
|
See accompanying notes to the condensed consolidated financial statements.
TRANSCOASTAL CORPORATION
Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited)
(in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAR Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
|
Preferred Stock
|
|
|
Series F Preferred Stock
|
|
|
Series F Preferred Stock to be Issued
|
|
|
Common Stock
|
|
|
Preferred Stock
|
|
|
Series F Preferred Stock
|
|
|
Additional Paid in Capital
|
|
|
Accumulated Deficit
|
|
|
Total Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0001
|
|
|
|
0.001
|
|
|
|
0.001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, December 31, 2012
|
|
|
-
|
|
|
|
37,500
|
|
|
|
3,721,036
|
|
|
|
260,261
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
4
|
|
|
$
|
45,999
|
|
|
$
|
(38,280
|
)
|
|
$
|
7,723
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recapitalization with Claimsnet
|
|
|
178,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2
|
)
|
|
|
|
|
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spin-off of ANC Holdings, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of preferred stock
|
|
|
|
|
|
|
206,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
412
|
|
|
|
|
|
|
|
412
|
|
Conversion of Series F Preferred Stock
|
|
|
21,154,647
|
|
|
|
|
|
|
|
(3,721,036
|
)
|
|
|
|
|
|
|
21
|
|
|
|
|
|
|
|
(4
|
)
|
|
|
(17
|
)
|
|
|
|
|
|
|
|
|
Forgiveness of notes payable, related party
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
125
|
|
|
|
|
|
|
|
125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred dividend payment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(40
|
)
|
|
|
|
|
|
|
(40
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(510
|
)
|
|
|
(510
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, September 30, 2013 (Unaudited)
|
|
|
21,332,897
|
|
|
|
243,750
|
|
|
|
|
|
|
|
260,261
|
|
|
$
|
21
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
46,479
|
|
|
$
|
(38,790
|
)
|
|
$
|
7,710
|
|
See accompanying notes to the condensed consolidated financial statements.
TRANSCOASTAL CORPORATION
Condensed Consolidated Statements of Cash Flows
(in thousands)
|
|
For the Nine Months Ended September 30,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
Unaudited
|
|
|
Unaudited
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(510
|
)
|
|
$
|
1,082
|
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization
|
|
|
462
|
|
|
|
511
|
|
Accretion
|
|
|
42
|
|
|
|
29
|
|
Unrealized derivative loss
|
|
|
246
|
|
|
|
320
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(752
|
)
|
|
|
(18
|
)
|
Other current assets
|
|
|
8
|
|
|
|
-
|
|
Other non-current assets
|
|
|
5
|
|
|
|
-
|
|
Accounts payable
|
|
|
63
|
|
|
|
587
|
|
Net cash provided by operating activities
|
|
|
(436
|
)
|
|
|
2,511
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Acquisition of other property and equipment
|
|
|
-
|
|
|
|
(48
|
)
|
Disposition of oil and natural gas properties
|
|
|
-
|
|
|
|
207
|
|
Development of oil and natural gas properties
|
|
|
(1,961
|
)
|
|
|
(1,319
|
)
|
Net cash used in investing activities
|
|
|
(1,961
|
)
|
|
|
(1,160
|
)
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Borrowings under credit facility
|
|
|
2,100
|
|
|
|
792
|
|
Repayments of notes payable
|
|
|
-
|
|
|
|
(500
|
)
|
Borrowings under notes payable, related party
|
|
|
-
|
|
|
|
125
|
|
Disbursements for notes receivables, related parties
|
|
|
-
|
|
|
|
(1,478
|
)
|
Dividends paid on preferred stock
|
|
|
(40
|
)
|
|
|
-
|
|
Proceeds from issuance of Series B Redeemable Preferred Units
|
|
|
412
|
|
|
|
-
|
|
Net cash provided by (used in) financing activities
|
|
|
2,472
|
|
|
|
(1,061
|
)
|
|
|
|
|
|
|
|
|
|
INCREASE IN CASH AND CASH EQUIVALENTS
|
|
|
75
|
|
|
|
290
|
|
CASH AND CASH EQUIVALENTS—Beginning of period
|
|
|
133
|
|
|
|
800
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS—End of period
|
|
$
|
208
|
|
|
$
|
1,090
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING & FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Forgiveness of notes payable, related party
|
|
$
|
125
|
|
|
|
|
|
Net assets acquired and liabilities assumed through TransCoastal acquisition
|
|
$
|
2
|
|
|
|
|
|
Settlement of notes payable through sale of non-oil and gas assets and liabilities
|
|
$
|
2
|
|
|
|
|
|
Conversion of Series F preferred stock to common stock
|
|
$
|
21
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
Cash paid during the period for interest
|
|
$
|
483
|
|
|
$
|
537
|
|
See accompanying notes to the condensed consolidated financial statements.
TRANSCOASTAL CORPORATION AND SUBSIDIARIES
Notes to Interim Condensed Consolidated Financial Statements September 30, 2013 (Unaudited)
TransCoastal Corporation and Subsidiaries
Notes to Condensed Consolidated Financial Statements
1. Basis of presentation
In the opinion of management, the accompanying unaudited consolidated financial statements include all necessary adjustments (consisting of normal recurring adjustments) and present fairly the consolidated financial position of TransCoastal Corporation and Subsidiaries (the "Company" or “TransCoastal”) as of September 30, 2013 and December 31, 2012 and the results of their operations for the three and nine months ended September 30, 2013 and 2012 and the results of their cash flows for the nine months ended September 30, 2013 and 2012, in conformity with generally accepted accounting principles for interim financial information applied on a consistent basis. The results of operations for the three and nine months ended September 30, 2013 are not necessarily indicative of the results to be expected for the full year.
Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been omitted. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Registration Statement filed on form S-1, as filed with the Securities and Exchange Commission on October 4, 2013, as well as all subsequent reports on forms 8-K and 14C. Certain reclassifications have been made to the consolidated financial statements for prior periods in order to conform to the current period presentation.
Prior to May 9, 2013 our business plan was to develop an electronic commerce company engaged in healthcare transaction processing for the medical and dental industries by means of the internet. On May 9, 2013 we acquired a majority interest in TransCoastal Corporation, a Texas corporation through an Acquisition Agreement. We issued a total of 3,721,036 shares of our Series F Preferred Stock ("Preferred Stock"), with an additional 260,261 Preferred Stock to be issued as of September 30, 2013, in consideration for the common stock of TransCoastal. Each share of Preferred Stock issued has the attribute of having the voting right equal to 1,170.076 shares of common stock thereby giving the selling TransCoastal stockholders control of the corporation with the ability to vote 99.2% of all the votes eligible to vote for any matter brought before our equity holders.
Claimsnet.com, Inc. (“Claimsnet”) acquired TransCoastal Corporation, a Texas corporation under the Acquisition Agreement, dated March 18, 2013, as amended by the Amended Acquisition Agreement, dated April 24, 2013, through the issuance of shares of our convertible preferred stock. This resulted in the owners of TransCoastal (the “accounting acquirer”) having actual or effective operating control of Claimsnet after the transaction, with the shareholders of Claimsnet (the “legal acquirer”) Continuing only as passive investors. TransCoastal is an oil and gas exploration and production company focused primarily in the development of oil and gas reserves in Texas and the Southwest region of the United States. Pursuant to the Amended Acquisition Agreement, on June 27, 2013 the Company placed, at the time of the Closing, all of the assets and liabilities constituting the current non-oil and gas assets of our business operations into a separate wholly-owned subsidiary of the Company (the “ANC Holdings”) and sold that subsidiary to certain debt holders of the Company, who were affiliates of the Company prior to the exchange, in consideration for cancellation by such debt holders of the Company indebtedness owed to them. See 8-K filed with the SEC on July 3, 2013.
Additionally, during the nine months ended September 30, 2013, TransCoastal Partners LLC, an entity under common control of TransCoastal, contributed all of its assets and liabilities to TransCoastal. The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) and are presented in accordance with Accounting Standard Codification (“ASC”) 805,
Business Combinations,
which requires that entities under common control be reflected at their historical cost. Accordingly, the accompanying consolidated financial statements reflect the historical combined result of the common controlled entity prior to the reverse recapitalization date.
The Company formally changed its name and declared a reverse 200 to 1 stock split effective July 1, 2013.
Recently adopted accounting pronouncements
From time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board or other standard setting bodies that may have an impact on the Company’s accounting and reporting. The Company believes that such recently issued accounting pronouncements and other authoritative guidance for which the effective date is in the future either will not have an impact on its accounting or reporting or that such impact will not be material to its financial position, results of operations, and cash flows when implemented.
2. Summary of significant accounting policies
Fair Value Measurements
The Company has adopted and follows ASC 820,
Fair Value Measurements and Disclosures
, for measurement and disclosures about fair value of its financial instruments. ASC 820 establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, ASC 820 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by ASC 820 are:
Level 1 — Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.
Level 2 — Inputs (other than quoted market prices included in Level 1) are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the instrument’s anticipated life.
Level 3 — Inputs reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model. Valuation of instruments includes unobservable inputs to the valuation methodology that are significant to the measurement of fair value of assets or liabilities.
As defined by ASC 820, the fair value of a financial instrument is the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale, which was further clarified as the price that would be received to sell an asset or paid to transfer a liability (“an exit price”) in an orderly transaction between market participants at the measurement date. The carrying amounts of the Company’s financial assets and liabilities, such as cash and cash equivalents, oil and natural gas sales receivable, and accounts payable and accrued liabilities, approximate their fair values because of the short maturity of these instruments.
Cash and Cash Equivalents
The Company considers all highly-liquid debt instruments with original maturities of three months or less to be cash equivalents.
The Company maintains its cash balances in financial institutions which are insured by the Federal Deposit Insurance Corporation (“FDIC”). The interest bearing cash accounts maintain FDIC coverage of up to $250,000 per institution. Non-interest bearing accounts are fully covered subject to the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Act”). The provision of the Act expired on December 31, 2012 reducing coverage for interest and non-interest bearing accounts to a combined $250,000 per institution. As of September 30, 2013 and December 31, 2012, the Company did not have any amounts in excess of its FDIC coverage.
Accounts Receivable, Net
Accounts receivable, net is comprised of billings for services as the operator on certain wells, that TransCoastal has no working interest in, and accrued natural gas and crude oil sales. The Company performs ongoing credit evaluations of its customers’ and extends credit to virtually all of its customers. Credit losses to date have not been significant and have been within management’s expectations. In the event of complete non-performance by the Company’s customers, the maximum exposure to the Company is the outstanding accounts receivable, net balance at the date of non-performance. The amounts billed to third parties for services as the operator have rights of offset against revenues generated from the sale of oil and gas commodities. For the three and nine months ended September 30, 2013 and 2012, the Company had no bad debt expense.
Derivative Activities
The Company utilized oil and natural gas derivative contracts to mitigate it’s exposure to commodity price risk associated with its future oil and natural gas production. These derivative contracts have historically consisted of options, in the form of price floors or collars. The Company’s derivative financial instruments are recorded on the consolidated balance sheets as either an asset or a liability measured at fair value. The Company does not apply hedge accounting to its oil and natural gas derivative contracts and accordingly the changes in the fair value of these instruments are recognized in the consolidated statements of operations in the period of change.
The Company’s derivative instruments are issued to manage the price risk attributable to our expected natural gas and oil production. While there is risk that the financial benefit of rising natural gas and oil prices may not be captured, Company management believes the benefits of stable and predictable cash flow are more important. Among these benefits are more efficient utilization of existing personnel and planning for future staff additions, the flexibility to enter into long-term projects requiring substantial committed capital, smoother and more efficient execution of our ongoing development drilling and production enhancement programs, more consistent returns on invested capital and better access to bank and other capital markets. Every unsettled derivative instrument is recorded on the accompanying consolidated balance sheets as either an asset or a liability measured at its fair value. Changes in a derivative’s fair value are recognized in earnings unless specific hedge accounting criteria are met. Cash flows from natural gas and oil derivative contract settlements are reflected in operating activities in the accompanying consolidated statements of cash flows.
Realized and unrealized gains and losses on derivatives are accounted for using the mark-to-market accounting method. We recognize all unrealized and realized gains and losses related to these contracts in each period in derivative gains or (losses) in the accompanying consolidated statements of operations.
Oil and Gas Natural Gas Properties
The Company uses the full-cost method of accounting for its oil and natural gas producing activities as further defined under ASC 932,
Extractive Activities -Oil and natural gas
. Under these provisions, all costs incurred for both successful and unsuccessful exploration and development activities, including salaries, benefits and other internal costs directly identified with these activities, and oil and natural gas property acquisitions are capitalized. All costs related to production, general corporate overhead or similar activities are expensed as incurred.
Proved properties are amortized using the units of production method (“UOP”). The UOP calculation, in its simplest terms, multiplies the percentage of estimated proved reserves produced at year end by the cost of those reserves.
The amortization base in the UOP calculation includes the sum of proved property, net of accumulated depreciation, depletion and amortization (“DD&A”), estimated future development costs (future costs to access and develop reserves) and asset retirement costs that are not already included in oil and natural gas property, less related salvage value.
The cost of unproved properties and properties under development are excluded from the amortization calculation until it is determined whether or not proved reserves can be assigned to such properties or until development projects are placed in service. Geological and geophysical costs not associated with specific properties are recorded to proved properties. Unproved properties and properties under development are reviewed for impairment at least quarterly. In countries where proved reserves exist, exploratory drilling costs associated with dry holes are transferred to proved properties immediately upon determination that a well is dry and amortized accordingly. As of September 30, 2013 and December 31, 2012, no unproved properties or properties under development were included in the oil and natural gas properties of the accompanying condensed consolidated financial statements.
Proceeds from the sale or disposition of oil and natural gas properties are accounted for as a reduction to capitalized costs unless a significant portion (greater than 25 percent) of the Company’s reserve quantities in a particular country are sold, in which case a gain or loss is recognized in income. For the three and nine months ended September 30, 2013 and 2012 no gain or loss from the sale or disposition of oil and natural gas properties occurred.
Under the full-cost method of accounting, the net book value of oil and natural gas properties, less related deferred income taxes, may not exceed a calculated “ceiling.” The ceiling limitation is the estimated after-tax future net cash flows from proved oil and natural gas reserves, discounted at 10 percent per annum based on industry standards and adjusted for cash flow hedges. Estimated future net cash flows exclude future cash outflows associated with settling accrued asset retirement obligations. Any excess of the net book value of proved oil and gas properties, less related deferred income taxes, over the ceiling is charged to expense and reflected as additional DD&A in the accompanying consolidated statements of operations. For the three and nine months ended September 30, 2013 and 2012 no impairment charge occurred.
During the three and nine months ended September 30, 2013 the Company determined approximately $14,000 and $41,000 of interest costs were incurred during the development period of our wells. During the three and nine months ended September 30, 2012 the Company determined approximately $28,000 and $84,000 of interest costs were incurred during the development period of our wells.
Other Property and Equipment
Other property and equipment, which includes buildings, field equipment, vehicles, and office equipment, is stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. Vehicles and office equipment are generally depreciated over a useful life of five or six years, field equipment is generally depreciated over a useful life of ten years and buildings are generally depreciated over a useful life of twenty years.
Impairment of Long-Lived Assets
The Company assesses the impairment of long-lived assets when circumstances indicate that the carrying value may not be recoverable. The Company determines if impairment has occurred through adverse changes. When it is determined that the estimated future net cash flows of an asset will not be sufficient to recover its carrying amount, an impairment loss must be recorded to reduce the carrying amount to its estimated fair value. For the three and nine months ended September 30, 2013, and 2012 no circumstances indicated an unrecoverable carrying value of the long-lived assets.
Goodwill
Goodwill was generated as part of the CTO (CoreTerra Operating LLC) acquisition during the year ended December 31, 2011 and represents the excess of the purchase price over the estimated fair value of the net assets acquired in the acquisition. Goodwill is not amortized; rather, it is tested for impairment annually and when events or changes in circumstances indicate that fair value of a reporting unit with goodwill has been reduced below carrying value. To assess impairment, the Company has the option to qualitatively assess if it is more likely than not that the fair value of the reporting unit is less than the book value. Absent a qualitative assessment, or, through the qualitative assessment, if the Company determines it is more likely than not that the fair value of the reporting unit is less than the book value, a quantitative assessment is prepared to calculate the fair market value of the reporting unit. If it is determined that the fair value of the reporting unit is less than the book value, the recorded goodwill is impaired to its implied fair value with a charge to operating expenses. For the three and nine months ended September 30, 2013, and 2012 no impairment charge occurred.
Asset Retirement Obligations
The Company follows the provisions of ASC 410-20,
Asset Retirement Obligations
. ASC 410-20 requires entities to record the fair value of obligations associated with the retirement of tangible long-lived assets in the period in which it is incurred. When the liability is initially recorded, the entity capitalizes a cost by increasing the carrying amount of the related long-lived asset. Over time, the liability is accreted to its present value each period, and the capitalized cost is depleted as part of the oil and natural gas property. Upon settlement of the liability, an entity either settles the obligation for its recorded amount or incurs a gain or loss upon settlement. The Company’s asset retirement obligations relate to the plugging, dismantlement, removal, site reclamation and similar activities of its oil and natural gas properties.
Asset retirement obligations are estimated at the present value of expected future net cash flows and are discounted using the Company’s credit adjusted risk free rate. The Company uses unobservable inputs in the estimation of asset retirement obligations that include, but are not limited to, costs of labor, costs of materials, profits on costs of labor and materials, the effect of inflation on estimated costs, and the discount rate. Accordingly, asset retirement obligations are considered a Level 3 measurement under ASC 820. Additionally, because of the subjectivity of assumptions and the relatively long lives of the Company’s wells, the costs to ultimately retire the Company’s wells may vary significantly from prior estimates.
Revenue Recognition and Natural Gas Imbalances
The Company utilizes the accrual method of accounting for natural gas and crude oil revenues, whereby revenues are recognized based on the Company’s net revenue interest in the wells. The Company will also enter into physical contract sale agreements through its normal operations. These contracts are not considered derivative contracts by the Company in accordance with the normal purchases and normal sales provision of ASC 815-10-15.
Gas imbalances are accounted for using the sales method. Under this method, revenues are recognized based on actual volumes of oil and gas sold to purchasers. However, the Company has no history of significant gas imbalances.
Drilling Revenue
The Company follows the provisions of ASC 605-45,
Revenue Recognition – Principal Agent Considerations
, which requires the Company to record drilling revenues at net given such services are on behalf of third party oil and natural gas property operators. The Company does not own a participating interest in the wells for which drilling revenues, net are recorded. During the nine months ended September 30, 2013 and 2012, the Company recognized net drilling revenues of approximately $0 and $2,716,000, respectively, which is included in the accompanying consolidated statements of operations. During the three months ended September 30, 2012 the Company recognized $1,020,000 in drilling revenues.
Earnings Per Share
The Company complies with ASC Topic 260,
Earnings Per Share
. ASC 260 requires dual presentation of basic and diluted income per share for all periods presented. Basic income per share excludes dilution and is computed by dividing income available to common stockholders by the weighted average number of common shares outstanding for the period. Diluted income per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then share in the income of the Company. The difference between the number of shares used to compute basic income per share and diluted income per share relates to additional shares to be issued upon the assumed exercise of convertible preferred shares. During the three and nine month periods ended September 30, 2013 the dilutive shares from preferred units were approximately 487,500 for both periods respectively. Basic weighted average shares outstanding consisted of equivalent common shares of the Series F Preferred stock, and the common stock received in the recapitalization with Claimsnet. During any period there is a loss in income any adjustment that results in an increase in the outstanding number of shares would be considered antidilutive and therefore basic and fully diluted loss per share will be equivalent.
|
|
Three Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
Unaudited
|
|
|
Unaudited
|
|
|
Unaudited
|
|
|
Unaudited
|
|
Basic shares of common stockholders from predecessor
|
|
|
22,735,948
|
|
|
|
22,634,091
|
|
|
|
22,685,020
|
|
|
|
22,634,091
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible preferred shares from predecessor
|
|
|
487,500
|
|
|
|
-
|
|
|
|
487,500
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fully diluted shares
|
|
|
23,223,448
|
|
|
|
22,634,091
|
|
|
|
23,172,520
|
|
|
|
22,634,091
|
|
3. Oil and natural gas properties
The Company has invested in proved properties:
(in thousands)
|
|
Acquisition and Development Costs
|
|
|
Accumulated
Depletion
|
|
|
Total
|
|
Balance at December 31, 2012
|
|
$
|
24,318
|
|
|
$
|
(1,573
|
)
|
|
$
|
22,745
|
|
Activity from January 1, 2013 through September 30, 2013
|
|
|
1,961
|
|
|
|
(342
|
)
|
|
|
1,619
|
|
|
|
$
|
26,279
|
|
|
$
|
(1,915
|
)
|
|
$
|
24,364
|
|
4. Stockholder’s equity
Claimsnet.com, Inc. acquired TransCoastal Corporation, as Texas corporation under the Acquisition Agreement, dated March 18, 2013, (as amended by the Amended Acquisition Agreement, dated April 24, 2013), through the issuance of shares of our convertible preferred stock. TransCoastal is an oil and gas exploration and production company focused primarily in the development of oil and gas reserves in Texas and the Southwest region of the United States. Pursuant to the Amended Acquisition Agreement, on June 27, 2013 the Company placed, at the time of the Closing, all of the assets and liabilities constituting the current non-oil and gas assets of our business operations into a separate wholly-owned subsidiary of the Company (the “ANC Holdings”) and sold that subsidiary to certain debt holders of the Company, who were affiliates of the Company prior to the exchange, in consideration for cancellation by such debt holders of the Company indebtedness owed to them. See 8-K filed with the SEC on July 3, 2013.
On July 30, 2013 the Board of Directors, after receiving approval of the corporate action by FINRA, authorized the completion of the two hundred to one
(200 to 1)
reverse stock split of the issued and outstanding Common Stock, as may be adjusted (the “
Reverse Stock Split
”), that reduced the outstanding shares of Common Stock from 35,644,696 to approximately 178,224 shares (recognizing that any resulting fractional shares will be rounded up (to result in a maximum aggregate 178,250 post-split shares) and the name change of the Company to TransCoastal Corporation previously authorized by the Board on May 9, 2013.
On July 30, 2013 the Board of Directors of the Company also authorized the issuance of Common Stock share certificates of the Company to all the Series F Preferred Stockholders converting the Company's Series F Preferred Stock into Common Stock of the Company. The issuance of the shares of common stock upon conversion will be restricted stock as that term is defined in Rule 144 and will contain a restrictive legend to that effect.
5. Notes payable
On May 19, 2011, as amended from time to time through September 27, 2013, the Company entered into a loan agreement (the “Agreement”) with Green Bank with an initial borrowing base of $15,000,000 and amended to $17,500,000 on May 31, 2013. The Agreement bears interest at the prime rate minus 0.5%, but not less than 3.5%. Interest payments are due monthly with all principal and any unpaid interest being due on October 1, 2014. The interest rate was 4.5% and 4.99% at September 30, 2013 and December 31, 2012, respectively. Additionally, in accordance with the Agreement, for the period from March 1, 2012 through September 30, 2012, monthly borrowing base reductions of $125,000 occurred automatically on the first day of each month. Effective October 1, 2012, the monthly borrowing base reduction increased to $150,000 through January 15, 2013. The monthly borrowing base reductions were amended to $0 on February 11, 2013.
The Agreement is collateralized by essentially all of the oil and natural gas related assets of the Company, contains personal guarantees from the principal officers, and requires compliance with certain financial covenants including, among others: (1) a requirement to maintain a current ratio of not less than 1.0 to 1.0; (2) a maximum permitted ratio of total liabilities to tangible net worth of not more than 2.0 to 1.0; and (3) a requirement to maintain a ratio of EBITDAX to interest expense of not less than (a) 3.00 to 1.00 for all fiscal quarters prior to December 31, 2011, (b) 3.25 to 1.00 for the fiscal quarter ending March 31, 2012, and (c) 3.50 to 1.00 for all fiscal quarters ending on or after September 30, 2012. The Company was in compliance with all financial covenants as of September 30, 2013 and December 31, 2012.
As of September 30, 2013 and December 31, 2012, the Company had an outstanding principal balance due to Green Bank of approximately $17,500,000 and $15,400,000, respectively, and $39,000of accrued interest. As of September 30, 2013 and December 31, 2012, the current maturities of the outstanding principal balance were $0 and $150,000, respectively.
6. Related party transactions
During the nine month period ended September 30, 2013, an officer of TransCoastal forgave a note payable from TransCoastal in the amount of $125,000. This forgiveness of debt is reflected in the accompanying condensed consolidated statement of changes in stockholders' equity.
TRANSCOASTAL CORPORATION