Notes
to Consolidated Financial Statements
NOTE
1 – SIGNIFICANT ACCOUNTING POLICIES
The
accompanying unaudited interim financial statements of True North Energy
Corporation (“True North” or the “Company”) have been prepared in accordance
with accounting principles generally accepted in the United States of America
and the rules of the Securities and Exchange Commission. These unaudited interim
financial statements should be read in conjunction with the audited financial
statements and notes thereto contained in the Company’s Annual Report on Form
10-KSB previously filed with the Securities and Exchange Commission.
In
the
opinion of management, all adjustments, consisting of normal recurring
adjustments, necessary for a fair presentation of financial position and the
results of operations for the interim periods presented have been reflected
herein. The results of operations for interim periods are not necessarily
indicative of the results to be expected for the full year. Notes to the
consolidated financial statements that would substantially duplicate the
disclosure contained in the Company’s audited financial statements for the year
ended April 30, 2007 as reported in Form 10-KSB have been omitted.
These
consolidated financial statements include the accounts of the Company and its
recently formed, wholly owned subsidiary, ICF Energy Corporation (“ICF”). All
material intercompany accounts and transactions have been eliminated in
consolidation.
Accounts
receivable primarily consist of accrued revenues from oil and gas production
and
joint interest expenditures due from joint interest owners in oil and gas
properties.
Revenues
are recognized for oil and natural gas sales when production is sold to a
purchaser at a fixed or determinable price. The Company accounts for its gas
imbalances that result from its normal operations using the sales method, under
which the Company recognizes its revenues on all production delivered to the
purchaser.
Asset
retirement obligations are recorded in the period in which they are incurred
and
reasonably estimatable. The Company recognized asset retirement obligations
totaling $50,000 associated with the Texas oil and gas properties it acquired
in
September 2007 (see Note 3). The Company routinely reviews and reassesses its
estimates to determine if an adjustment to the value of the asset retirement
obligation is required.
Certain
reclassifications have been made to the prior year financial statements to
conform with the current presentation.
The
Company was incorporated on February 1, 2006 and was in the exploration stage
through July 31, 2007. During the three months ended October 31, 2007 the
Company became an operating company and is no longer considered to be in the
exploration stage.
NOTE
2 – GOING CONCERN
The
accompanying financial statements have been prepared on a going concern basis,
which implies that True North will continue to realize its assets and discharge
its liabilities in the normal course of business. The continuation of True
North
as a going concern is dependent upon many factors including, but not limited
to,
continued financial support from its shareholders, receipt of additional
financing when and as needed to finance its ongoing business, and the attainment
of profitable operations.
True
North only recently began generating revenues and has accumulated significant
losses. The Company will require additional financing in order to execute its
business plan. There can be no assurance that such financing will be available
to the Company as and when needed or, if available, the reasonableness of the
terms of such financing. These factors raise substantial doubt regarding the
Company’s ability to continue as a going concern. The accompanying financial
statements do not include any adjustments relative to the recoverability or
classification of recorded assets or liabilities that might be necessary should
the Company be unable to continue as a going concern.
NOTE
3 – OIL AND GAS PROPERTIES
Colorado
Leases
In
June
2007 the Company acquired certain oil and gas leases covering more than 17,000
acres in Colorado. The purchase price for these leases approximated $1.4 million
and was paid with a combination of cash (approximately $345,000) and 1,832,769
shares of the Company’s common stock valued at approximately $1,063,000. The
Company advanced the proposed seller $180,000 of the cash consideration during
January 2007 in the form of a note receivable. The note bore interest at the
rate of 5% per annum and was repaid upon the closing of the Company’s
acquisition of the Colorado oil and gas leases.
Prime
Transaction
On
September 19, 2007, the Company acquired certain oil and gas properties and
related assets (the “Properties”) in Brazoria County, Texas from Prime Natural
Resources, Inc. (“Prime”) for approximately $3.7 million, including closing
and other transaction-related costs. The purchase price was paid with a
combination of cash ($2.4 million), 1,928,375 shares of the Company’s restricted
common stock valued at approximately $926,000, and the assumption of certain
assumed liabilities totaling approximately $343,000. The Company’s consolidated
statements of operations include the revenues and expenses associated with
the
acquired assets from the date of acquisition.
The
following unaudited pro forma consolidated results of operations have been
prepared as if the acquisition of the Properties had occurred as of May 1,
2006.
The pro forma information is presented for information purposes only and is
not
necessarily indicative of the results of operations that actually would have
been achieved had the acquisition of the Properties been consummated as of
that
time, nor is it intended to be a projection of future results.
|
|
Three Months Ended
January 31,
|
|
Nine Months Ended
January 31,
|
|
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
542,819
|
|
$
|
674,758
|
|
$
|
2,095,578
|
|
$
|
2,342,492
|
|
Net
loss
|
|
|
(460,302
|
)
|
|
(4,281,835
|
)
|
|
(10,236,856
|
)
|
|
(6,037,435
|
)
|
Loss
per share – basic and diluted
|
|
$
|
(0.01
|
)
|
$
|
(0.07
|
)
|
$
|
(0.15
|
)
|
$
|
(0.09
|
)
|
In
January 2008 we entered into an agreement with Savant Alaska LLC (“Savant”)
pursuant to which we agreed to assign to Savant an interest in one of the
Company’s Alaska oil and gas leases. In exchange, the Company received the
opportunity to earn up to a two percent working interest in a production unit
if
the test well Savant is drilling on adjacent acreage is successful. The test
well will be drilled at the sole expense of Savant and its drilling
partners.
NOTE
4 – NOTES PAYABLE
Convertible
Notes
On
March
30, 2007 True North executed an agreement with an off-shore investor pursuant
to
which it agreed to issue $500,000 of notes payable (the “Notes”). Proceeds of
the Notes were received in two equal installments during April and May 2007.
The
Notes bear interest at the rate of 8% per annum. Subject to prior conversion
or
acceleration, the principal balance of the notes is due in a single payment
on
the third anniversary of the date of each note. Interest on the Notes originally
was payable semi-annually beginning the first day of the first month following
180 days from the respective dates of the Notes.
On
September 18, 2007, the Company and the Convertible Notes lender entered into
a
subordination agreement. Pursuant to that agreement, the lender agreed to
subordinate, in right of payment and priority, the Convertible Notes to the
Secured Notes issued in September 2007 (see below). Payment of interest on
the
Convertible Notes also was postponed until repayment in full of the Secured
Notes as a result of the Subordination Agreement.
In
connection with the issuance of the Notes, the Company issued warrants for
the
purchase of up to 182,249 shares of the Company’s common stock at an exercise
price of $1.92 per share as well as warrants for the purchase of up to an
additional 298,330 shares of the Company’s common stock at an exercise price of
$1.17 per share. These warrants are exercisable for a period of three years
from
the date of issuance (August 30, 2007).
The
fair
value of the warrants was estimated using the Black Scholes option-pricing
model, which resulted in a total fair value of $125,706 and a relative fair
value of $100,310. A discount on the notes payable was recognized in an amount
equal to the relative fair value of the warrants. The debt discount is being
accreted to interest expense using the effective interest method over the
remaining term of the notes. Interest expense resulting from the accretion
of
the debt discount approximated $7,100 and $18,500 during the three-month and
nine-month periods ended January 31, 2008.
The
conversion option and warrant issuance features of the convertible notes were
evaluated under FAS 133 and EITF 00-19 for derivative accounting. As neither
the
conversion option or the warrants were deemed to be liabilities, derivative
accounting was not applicable. The Company also evaluated the conversion option
under EITF 98-5 and EITF 00-27 and determined that the conversion option was
contingent and ultimately did not result in a beneficial conversion
feature.
Bridge
Notes
On
August
23, 2007 True North received an aggregate of $250,000 in loan proceeds from
two
persons (the “Lenders”) and issued to each of the Lenders a secured promissory
note in the principal amount of $125,000 (the “Bridge Notes”). The Bridge Notes
bore interest at the rate of 12% per annum. Subject to earlier payment, at
the
Company’s option, interest on the unpaid principal amount of the Bridge Notes
was payable in monthly installments commencing September 1, 2007 and principal
was due and payable on the earlier of November 19, 2007 or 15 days following
the
closing of the acquisition of the Prime Assets. As more fully described below,
the Bridge Notes were repaid in September 2007 upon consummation of the
acquisition of the Properties and related financing.
The
Company issued 100,000 shares of its restricted common stock to the Lenders
in
connection with the Bridge Notes. Each Bridge Note was secured by 1,250,000
shares of restricted common stock (the “Stock”) standing in the name of
Massimiliano Pozzoni and/or John Folnovic, both of who are officers and
significant shareholders of the Company. True North paid each Lender a cash
fee
of $3,750 to reimburse them for the costs and expenses incurred by them in
connection with the loan transaction and further agreed to pay the reasonable
fees and disbursements of the Lenders’ respective legal counsels in connection
with the enforcement of their rights under the Bridge Notes.
Secured
Notes
The
Company financed the purchase of the Properties and the repayment of the Bridge
Notes through the issuance of senior secured term notes (the “Secured Notes”) to
two purchasers (the “Purchasers”). The aggregate principal amount of the Secured
Notes totaled $3,750,000. The Secured Notes, which mature on September 18,
2010,
bear interest at the rate of 13% per annum.
Amortizing
payments of principal and interest are due monthly. During the twelve-month
period ending September 18, 2008, the amount of such monthly principal payments
is equal to the greater of $100,000 or sixty percent (60%) of the net revenue
relating to all oil and gas properties of ICF for the immediately preceding
calendar month. Thereafter, the monthly principal payment shall be equal to
$100,000 or eighty percent (80%) of the net revenue relating to all oil and
gas
properties of ICF for the immediately preceding calendar month, provided,
however, such percentage will increase to one hundred percent (100%) upon the
occurrence and during the continuance of an event of default.
The
Purchasers also were granted warrants for the purchase of up to 1,953,126 shares
of the Company’s common stock in connection with the issuance of the Secured
Notes. These warrants bear an exercise price of $0.48 per share and expire
September 18, 2012. The fair value of the warrants was estimated using the
Black
Scholes option-pricing model, which resulted in a total fair value of
approximately $833,000 and a relative fair value of approximately $681,000.
A
discount on the notes payable was recognized in an amount equal to the relative
fair value of the warrants.
In
addition to the above, the Company issued an aggregate 5% overriding royalty
interest in the oil and gas properties of ICF to the Purchasers. The amount
of
the overriding royalty interest will reduce to an aggregate 3% rate upon the
payment in full of the Secured Notes. The fair value of the overriding royalty
interests was estimated using the discounted cash flow method and recorded
as a
discount to the Secured Notes. The Company’s basis in the Properties was reduced
by a like amount.
The
aggregate debt discount resulting from the issuance of the warrants and the
overriding royalty interest is being accreted to interest expense using the
effective interest method over the remaining term of the notes. Interest expense
resulting from the accretion of the debt discount associated with the Secured
Notes approximated $52,000 and $114,000 during the three-month and nine-month
periods ended January 31, 2008, respectively.
The
Company incurred transaction costs of approximately $720,000 in connection
with
the issuance of the Secured Notes. Such costs include $128,000 representing
the
estimated fair value associated with warrants awarded to a financial advisor
for
the purchase of up to 300,000 shares of the Company’s common stock. These
warrants have an exercise price of $0.48 per share and expire September 18,
2012. The fair value of the warrants was estimated using the Black Scholes
option-pricing model. The deferred financing costs are being amortized using
the
effective interest method over the remaining term of the Secured
Notes.
The
Company’s borrowing activity is summarized below:
|
|
Balance
as
of
April
30,
2007
|
|
Increases
|
|
Decreases
|
|
Balance
as
of
January
31,
2008
|
|
|
|
|
|
|
|
|
|
|
|
Insurance
notes payable
|
|
$
|
196,656
|
|
$
|
-
|
|
$
|
(196,656
|
)
|
$
|
-
|
|
Convertible
Notes
|
|
|
250,000
|
|
|
250,000
|
|
|
-
|
|
|
500,000
|
|
Bridge
Notes
|
|
|
-
|
|
|
250,000
|
|
|
(250,000
|
)
|
|
-
|
|
Secured
Notes
|
|
|
-
|
|
|
3,750,000
|
|
|
(185,694
|
)
|
|
3,564,306
|
|
|
|
|
446,656
|
|
|
4,250,000
|
|
|
(632,350
|
)
|
|
4,064,306
|
|
Debt
discount
|
|
|
-
|
|
|
(981,624
|
)
|
|
248,240
|
|
|
(815,185
|
)
|
Carrying
value of debt
|
|
$
|
446,656
|
|
$
|
3,268,376
|
|
$
|
(384,110
|
)
|
$
|
3,249,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
notes payable
|
|
|
|
|
|
|
|
|
|
|
$
|
3,249,121
|
|
Less
current portion
|
|
|
|
|
|
|
|
|
|
|
|
(758,503
|
)
|
Long-term
notes payable
|
|
|
|
|
|
|
|
|
|
|
$
|
2,490,618
|
|
Future
maturities of long-term debt are as of follows as of January 31,
2008:
Three
months ending April 30, 2008
|
|
$
|
300,000
|
|
Year
Ending April 30:
|
|
|
|
|
2009
|
|
|
1,200,000
|
|
2010
|
|
|
1,700,000
|
|
2011
|
|
|
1,692,910
|
|
2012
and thereafter
|
|
|
-
|
|
|
|
|
4,892,910
|
|
Less:
interest
|
|
|
(828,604
|
)
|
|
|
$
|
4,064,306
|
|
NOTE
5 – STOCK-BASED COMPENSATION
During
the year ended April 30, 2007 the Company entered into an employment agreement
with its chief executive officer. Pursuant to the terms of the employment
agreement, that individual was granted five million shares of the Company’s
restricted stock issuable ratably at the end of each annual service period.
The
restricted stock grant vested ratably over a period of five years. The
employment agreement was amended in May 2007 to, among other things, reflect
the
voluntary revocation of the restricted stock grant.
Contemporaneously
with the amendment of the employment agreement, True North’s chief executive
officer purchased 15.5 million shares of the Company’s common stock from True
North’s principal shareholder. True North recognized stock-based compensation
expense of approximately $8.9 million during the three-month period ended July
31, 2007 in connection with this purchase, which was calculated as the
difference between the purchase and market prices of the 15.5 million shares
less the previously recognized stock-based compensation expense associated
with
the original restricted stock grant.
A
total
of 325,000 shares of True North’s common stock was earned by members of the
Company’s advisory board during the nine months ended January 31, 2008 in
connection with services provided thereby. Of this amount, 250,000 shares were
issued as a result of the completion of the advisory board’s initial year of
service. The remaining 75,000 shares represent payment of quarterly advisory
board fees for each of the three-month periods ended July 31
st
,
October
31
st
,
and
January 31
st
.
As of
January 31, 2008, $26,082 is reflected as stock compensation payable in the
Company’s balance sheet related to annual fees payable to members of the
Company’s advisory board for the period ending October 4, 2008. This amount
reflects stock compensation expenses associated with 81,284 shares earned
through January 31, 2008 that are not issuable by the Company until October
2008.
The
Company issued 227,605 shares of its common stock during the nine months ended
January 31, 2008 in connection with certain consulting agreements,
including a consulting agreement with Prime as described below. The stock was
valued at $69,832 of which $24,832 was previously expensed as part of the April
30, 2007 stock payable balance. In December 2007, the Company entered into
a
consulting agreement with Prime pursuant to which Prime provides the Company
with bookkeeping, accounting, financial reporting and related services. The
agreement was effective as of October 1, 2007 and expires June 30,
2008.
NOTE
6 – COMMON STOCK WARRANTS
The
Company accounts for stock warrants issued to third parties in accordance with
the provisions of EITF Issue No. 96-18, Accounting for Equity Instruments That
Are Issued to Other Than Employees for Acquiring, or in Conjunction with
Selling, Goods or Services, and EITF 01-9, Accounting for Consideration Given
by
a Vendor to a Customer (Including a Reseller of the Vender’s Products. Under the
provisions of EITF 96-18, because none of the Company’s agreements have a
disincentive for nonperformance, the Company records a charge for the fair
value
of the portion of the warrants earned from the point in time when vesting of
the
warrant becomes probable. Final determination of fair value of the warrants
occurs upon actual vesting.
During
the nine-month period ended January 31, 2008, the Company issued warrants to
purchase an aggregate of 2,733,705 shares of the Company’s common stock,
respectively. Such warrants are exercisable at prices ranging from $0.48. to
$1.92 per share and expire at various times through September 2012. All of
the
warrants granted to date were fully vested on the date of grant. No warrants
have been exercised to date.
A
summary
of warrant activity is as follows:
|
|
Number of
Warrants
|
|
Weighted-
Average
Exercise
Price
|
|
|
|
|
|
|
|
Outstanding
at April 30, 2007
|
|
|
4,405,555
|
|
$
|
2.74
|
|
Granted
|
|
|
2,733,705
|
|
|
0.65
|
|
Exercised
|
|
|
-
|
|
|
-
|
|
Outstanding
at January 31, 2008
|
|
|
7,139,260
|
|
$
|
1.94
|
|
The
range
of warrant prices for shares under warrants and the weighted-average remaining
contractual life as of January 31, 2008 is as follows:
Warrants
Outstanding and Exercisable
|
|
Range
of Warrant Exercise Price
|
|
Number of
Warrants
|
|
Weighted-
Average
Exercise
Price
|
|
Weighted-
Average
Remaining
Life
|
|
|
|
|
|
|
|
|
|
Less
than $1.00
|
|
|
2,253,126
|
|
$
|
0.48
|
|
|
4.9
|
|
$1.00
to $2.00
|
|
|
2,730,579
|
|
|
0.65
|
|
|
1.8
|
|
More
than $2.00
|
|
|
2,155,555
|
|
|
3.89
|
|
|
2.0
|
|
Outstanding
at January 31, 2008
|
|
|
7,139,260
|
|
|
|
|
|
|
|