NOTES
TO FINANCIAL STATEMENTS
Note
1 – Organization, Nature of Operations and summary of Significant Accounting Policies
Norris
Industries, Inc. (“NRIS” or the “Company”) (formerly International Western Petroleum, Inc.), was incorporated
on February 19, 2014 as a Nevada corporation. The Company was formed to conduct operations in the oil and gas industry. The Company’s
principal operating properties are in the Ellenberger formation in Coleman County, as well as the Jack and Palo-Pinto Counties.
The Company’s production operations are all located in the State of Texas.
On April 25, 2018, the Company incorporated
a Texas registered subsidiary, Norris Petroleum, Inc., as its own operating entity.
Basis
of Presentation
The
accompanying financial statements of the Company have been prepared in accordance with accounting principles generally accepted
in the United States of America (“GAAP”) and the rules of the Securities and Exchange Commission (“SEC”).
Use
of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expense
during the period. Actual results could differ from those estimates.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments purchased with an original maturity of the year or less to be cash equivalents.
The Company has not experienced any losses on its deposits of cash and cash equivalents
.
Oil
and Gas Properties, Full Cost Method
The
Company follows the full cost method of accounting for its oil gas properties, whereby all costs incurred in connection with the
acquisition, exploration for and development of petroleum and natural gas reserves are capitalized. Such costs include lease acquisition,
geological and geophysical activities, rentals on non-producing leases, drilling, completing and equipping of oil wells and administrative
costs directly attributable to those activities and asset retirement costs. Disposition of oil properties are accounted for as
a reduction of capitalized costs, with no gain or loss recognized unless such adjustment would significantly alter the relationship
between capital costs and proved reserves of oil and gas, in which case the gain or loss is recognized in the statement of operations.
Depletion
and depreciation of proved oil properties will be calculated on the units-of-production method based upon estimates of proved
reserves. Such calculations include the estimated future costs to develop proved reserves. Costs of unproved properties are not
included in the costs subject to depletion. These costs are assessed periodically for impairment.
At
the end of each quarter, the unamortized cost of oil and gas properties, net of related deferred income taxes, is limited to the
sum of the estimated future after-tax net revenues from proved properties, after giving effect to cash flow hedge positions, discounted
at 10%, and the lower of cost or fair value of unproved properties, adjusted for related income tax effects. Costs in excess of
the present value of estimated future net revenues are charged to impairment expense. This limitation is known as the “ceiling
test,” and is based on SEC rules for the full cost oil and gas accounting method.
The
Company capitalizes pre-acquisition costs directly identifiable with specific properties when the acquisition of such properties
is probable. Capitalized pre-acquisition costs are presented in the balance sheet.
Equipment
Equipment
is stated at cost less accumulated depreciation. Maintenance and repairs are charged to expense as incurred. Renewals and betterments
which extend the life or improve existing equipment are capitalized. Upon disposition or retirement of equipment, the cost and
related accumulated depreciation are removed and any resulting gain or loss is reflected in operations. Depreciation is provided
using the straight-line method over the estimated useful lives of the assets, which are 3 to 10 years.
Income
Taxes
Income
taxes are accounted for in accordance with the provisions of ASC Topic No. 740. Deferred tax assets and liabilities are recognized
for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets
and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected
to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect
on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment
date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amounts expected to be realized.
Revenue
Recognition
All
revenue is recognized when persuasive evidence of an arrangement exists, the service or sale is complete, the price is fixed or
determinable and collectability is reasonably assured. Revenue is derived from the sale of crude oil and natural gas. Revenue
from crude oil and natural gas sales is recognized when the product is delivered to the purchaser and collectability is reasonably
assured. The Company follows the “sales method” of accounting for oil and natural gas revenue, so it recognizes revenue
on all natural gas or crude oil sold to purchasers, regardless of whether the sales are proportionate to its ownership in the
property. A receivable or liability is recognized only to the extent that the Company has an imbalance on a specific property
greater than its share of the expected remaining proved reserves. If collection is uncertain, revenue is recognized when cash
is collected.
Share-based
Compensation
The
Company estimates the fair value of each share-based compensation award at the grant date by using the Black-Scholes option pricing
model. The fair value determined represents the cost for the award and is recognized over the vesting period during which an employee
is required to provide service in exchange for the award. As share-based compensation expense is recognized based on awards ultimately
expected to vest. Excess tax benefits, if any, are recognized as an addition to paid-in capital.
Net
Loss per Common Share
Basic
net loss per common share amounts are computed by dividing the net loss available to Norris Industries, Inc. shareholders by the
weighted average number of common shares outstanding over the reporting period. In periods in which the Company reports a net
loss, dilutive securities are excluded from the calculation of diluted earnings per share as the effect would be anti-dilutive.
For the years ended February 28, 2018 and 2017, there were outstanding options to purchase 1,440,000 and 0 of the Company’s
common stock, respectively, were excluded from the calculation of diluted net loss per share, as the inclusion of these shares
would be anti-dilutive.
Concentrations
of Credit Risk
Financial
instruments which potentially subject the Company to concentrations of credit risk include cash deposits placed with financial
institutions. The Company maintains its cash in bank accounts which, at times, may exceed federally insured limits as guaranteed
by the Federal Deposit Insurance Corporation (“FDIC”). At February 28, 2018, $0 of the Company’s cash balances
was uninsured. The Company has not experienced any losses on such accounts.
Subsequent
Events
The
Company has evaluated all transactions through the financial statement issuance date for subsequent event disclosure consideration.
Recent
Accounting Pronouncements
In
May 2014, the FASB issued Accounting Standards Update (“ASU”) 2014-09,
Revenue from Contracts with Customers
.
The new standard supersedes nearly all existing revenue recognition guidance under U.S. GAAP. The core principle of ASU 2014-09
is to recognize revenues in a way that depicts the transfer of promised goods or services to customers in an amount that reflects
the consideration to which the entity expects to be entitled to in exchange for those goods or services. ASU 2014-09 defines a
five-step process to achieve this core principle and, in doing so, it is possible that more judgment and estimates may be required
within the revenue recognition process than is required under present U.S. GAAP. These may include identifying performance obligations
in the contract, estimating the amount of variable consideration to include in the transaction price, and allocating the transaction
price to each separate performance obligation. The new standard also requires additional disclosure about the nature, amount,
timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes
in judgments. We adopted this new standard on March 1, 2018 using the modified retrospective method of adoption. The adoption
of this standard did not have a material effect on our financial position, results of operations or cash flows, but will result
in increased disclosures related to revenue recognition policies and disaggregation of revenues.
In
February 2016, the FASB issued ASU 2016-02,
Leases
, which aims to make leasing activities more transparent and comparable
and requires substantially all leases be recognized by lessees on their balance sheet as a right-of-use asset and corresponding
lease liability, including leases currently accounted for as operating leases. This ASU is effective for all interim and annual
reporting periods beginning after December 15, 2019, with early adoption permitted. We expect to adopt ASU 2016-02 beginning January
1, 2019 and are in the process of assessing the impact that this new guidance is expected to have on our financial statements
and related disclosures.
In
September 2016, the FASB issued ASU 2016-13,
Financial Instruments-Credit Losses
. ASU 2016-13 was issued to provide more
decision-useful information about the expected credit losses on financial instruments and changes the loss impairment methodology.
ASU 2016-13 is effective for reporting periods beginning after December 15, 2019 using a modified retrospective adoption method.
A prospective transition approach is required for debt securities for which an other-than-temporary impairment had been recognized
before the effective date. The Company is currently assessing the impact this accounting standard will have on its financial statements
and related disclosures.
In
May 2017, the FASB issued ASU 2017-09,
Modification Accounting for Share-Based Payment Arrangements
. The standard amends
the scope of modification accounting for share-based payment arrangements and provides guidance on the types of changes to the
terms or conditions of share-based payment awards to which an entity would be required to apply modification accounting under
ASC 718. The new standard is effective for fiscal years beginning after December 15, 2017. There was no impact on the financial
statements of adopting this new standard on March 1, 2018.
Note
2 – Oil and Gas Properties
The
following table summarizes the Company’s oil and gas activities by classification for the years ended February 28, 2018
and 2017:
|
|
February 29, 2016
|
|
|
Additions
|
|
|
Sales
|
|
|
February 28, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas properties, subject to depletion
|
|
$
|
996,954
|
|
|
$
|
-
|
|
|
$
|
(50,076
|
)
|
|
$
|
946,878
|
|
Asset retirement costs
|
|
|
8,438
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8,438
|
|
Accumulated depletion
|
|
|
(34,279
|
)
|
|
|
(22,461
|
)
|
|
|
400
|
|
|
|
(56,340
|
)
|
Total oil and gas assets
|
|
$
|
971,113
|
|
|
$
|
(22,461
|
)
|
|
$
|
(49,676
|
)
|
|
$
|
898,976
|
|
|
|
February 28, 2017
|
|
|
Additions
|
|
|
Reclassifications
|
|
|
February 28, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas properties, subject to depletion
|
|
$
|
946,878
|
|
|
$
|
1,700,000
|
|
|
$
|
-
|
|
|
$
|
2,646,878
|
|
Asset retirement costs
|
|
|
8,438
|
|
|
|
60,786
|
|
|
|
-
|
|
|
|
69,224
|
|
Accumulated depletion
|
|
|
(56,340
|
)
|
|
|
(13,420
|
)
|
|
|
-
|
|
|
|
(69,760
|
)
|
Total oil and gas assets
|
|
$
|
898,976
|
|
|
$
|
1,747,366
|
|
|
$
|
-
|
|
|
$
|
2,646,342
|
|
The
depletion recorded for production on proved properties for the years ended February 28, 2018 and 2017, amounted to $13,420 and
$22,461, respectively.
King
County Properties
As
of December 6, 2016, the Company acquired, in a series of payments originally classified as deposits that totaled $100,000, the
Ratliff leases, totaling 640 acres. The acquisition was completed in the current year. This lease also consisted of a 3D Seismic
survey data for 340 acres of the leasehold acreage acquired in King County, Texas. This acquisition represented a 100% working
interest, with a 70% net revenue interest on such leasehold acreages.
The following table summarizes the purchase
price and allocation of the purchase price to the net assets acquired in connection with the acquisition described above:
Consideration Given
|
|
|
|
|
|
|
|
|
|
Cash paid
|
|
$
|
100,000
|
|
|
|
|
|
|
Net Assets Acquired
|
|
|
|
|
|
|
|
|
|
Oil and gas properties
|
|
$
|
105,642
|
|
Asset retirement obligation
|
|
|
(5,642
|
)
|
|
|
|
|
|
Total purchase price
|
|
$
|
100,000
|
|
Jack
County and Palo Pinto County Properties
On
December 28, 2017, the Company paid $1.6 million for the rights to 11 oil and gas leases, totaling 2,790.9 acres. These leases
are located in the Jack County and Palo Pinto County in Texas. The wells located on these leases have existing production and
the Company plans to invest additional funds to further develop these oil and gas properties.
The
following tables summarize the purchase price and allocation of the purchase price to the net assets acquired in connection with
the Acquisition:
Consideration Given
|
|
|
|
|
|
|
|
|
|
Cash paid
|
|
$
|
1,600,000
|
|
|
|
|
|
|
Net Assets Acquired
|
|
|
|
|
|
|
|
|
|
Oil and gas properties
|
|
$
|
1,624,063
|
|
Asset retirement obligation
|
|
|
(24,063
|
)
|
|
|
|
|
|
Total purchase price
|
|
$
|
1,600,000
|
|
Note
3 – Equipment
The
Company’s fixed assets consisted of a used vehicle and has an estimated useful life of five years. Fixed assets consists
of the following at February 28, 2018 and 2017:
|
|
2018
|
|
|
2017
|
|
Vehicle
|
|
$
|
24,500
|
|
|
$
|
24,500
|
|
Accumulated depreciation
|
|
|
(11,854
|
)
|
|
|
(6,954
|
)
|
Total
|
|
$
|
12,646
|
|
|
$
|
17,546
|
|
The
Company recorded depreciation expense of $4,900 and $4,940, respectively, during the years ended February 28, 2018 and 2017.
Note
4 – Asset Retirement Obligations
The
following table summarizes the change in the Company’s asset retirement obligations during the year ended February 28, 2018:
Asset retirement obligations as of February 28, 2017
|
|
$
|
10,045
|
|
Additions
|
|
|
29,705
|
|
Current year revision of previous estimates
|
|
|
31,081
|
|
Accretion during the year ended February 28, 2018
|
|
|
5,826
|
|
Asset retirement obligations as of February 28, 2018
|
|
$
|
76,657
|
|
During
the years ended February 28, 2018 and 2017, the Company recognized accretion expense of $5,826 and $912, respectively.
Note
5 – Related Party Transactions
$750,000
Loan Payable to JBB Partners, Inc. (“JBB”)
On
April 7, 2017, the Company entered into a secured promissory note (the “Secured Promissory Note”) with JBB, an entity
owned by the Company’s CEO and majority shareholder. Pursuant to the terms of the Secured Promissory Note, the Company borrowed
from JBB $200,000 (the “Loan”). The Loan was funded on April 11, 2017. The Loan was secured by all of the Company’s
assets and until August 2, 2017 was additionally secured by 17,920,000 shares of the Company’s common stock then owned by
two of the then officers of the Company. The Loan carried interest at the rate of 3% per annum and the maturity date was April
7, 2018.
On
July 27, 2017, to be effective as of August 2, 2017, JBB and the Company: (a) modified the Secured Promissory Note and restated
it to increase the loan principal to an aggregate of $750,000, which includes the advance made on April 11, 2017, and (b) modified
and added certain other provisions, including elimination of the share collateral that secured the Loan, changing the maturity
date to July 27, 2018, and adding a provision to automatically convert the outstanding principal and interest into 1,000,000 shares
of Series A Convertible Preferred Stock.
The
Company had a shareholder meeting in November 2017, in which it approved a name change and new corporation charter, those changes
became effective on February 21, 2018, with its name changed to Norris Industries, an increase in the number of authorized common
shares issuable to 150,000,000 shares, and authorized 20,000,000 shares of preferred stock, of which 1,000,000 Series A Preferred
shares were issued to JBB Partners, Inc. in exchange for the $750,000 of prior debt and accrued interest outstanding (See Note
9).
During
the year ended February 28, 2018, the Company recognized interest expense of $12,513 related to the $750,000 loan payable to JBB
Partners, Inc.
$1,550,000
Promissory Note to JBB
On
December 28, 2017, the Company borrowed $1,550,000 from JBB to complete the purchases of a series of oil and leases. The loan
has an interest rate of 3% per annum, a maturity date of December 28, 2018 and is secured by all assets of the Company. The loan
is convertible to the Company’s common stock at the conversion rate of $0.20 per share. On June 13, 2018, the Company entered
into an amendment of its promissory note to JBB to extend the maturity date to September 30, 2019.
During
the year ended February 28, 2018, the Company recognized interest expense of $7,899 related to the $1,550,000 promissory note
to JBB.
The
balance of this promissory note was $1,550,000 at February 28, 2018, plus interest that is due at maturity.
Due
to related party
From
time to time, the Company received advances from a related party, International Western Oil Corporation (“IWO”), an
entity owned by the former controlling shareholders of the Company, to fund its operations. As of February 28, 2017, the Company
had an outstanding accounts payable and accrued expenses due to IWO in the amount $379,428. On May 30, 2017, IWO sold its receivable
from the Company to Riggs Capital, Inc. As of February 28, 2018, the Company did not have any payable remaining outstanding to
IWO.
Note
6 – Settlement of Debt
On
May 30, 2017, IWO sold its receivable from the Company in the amount of $379,428 to Riggs Capital, Inc. an unrelated third party
of the Company. The debt was unsecured, had no stated interest rate, was due on demand and had no conversion features.
On
August 2, 2017, the Company and Riggs Capital, Inc. consummated a Debt Conversion Agreement to convert the outstanding debt of
$379,428 into 5,900,000 shares of Common Stock which were distributed to Riggs Capital, Inc. and its related party, Patrick Riggs.
The Debt Conversion Agreement provided for a one-year lock-up on the sale of shares issued in the transaction. The Company recorded
a loss on extinguishment of debt of $1,228,322 to recognize the difference between the reacquisition price, (the fair value of
the stock issued) and the net carrying amount of the extinguished debt. ASC Topic 470-50-40 provides for the difference between
the net carrying amount of the extinguished debt and the reacquisition price be recognized currently in the period of extinguishment.
Note
7 – Income Taxes
Due
to the Company’s net losses, there were no provisions for income taxes for the years ended February 28, 2018 and 2017.
The
difference between the income tax expense of zero shown in the statement of operations and pre-tax book net loss times the federal
statutory rate of 32.7% and 34% for the years ended February 28, 2018 and 2017, respectively, are summarized as follows:
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
Pretax book income
|
|
$
|
(833,505
|
)
|
|
$
|
(594,802
|
)
|
Permanent differences:
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
78,995
|
|
|
|
72,579
|
|
Loss on settlement of debt
|
|
|
200,831
|
|
|
|
-
|
|
Change in valuation allowance
|
|
|
243,412
|
|
|
|
629,562
|
|
Change in the effective rates
|
|
|
331,363
|
|
|
|
-
|
|
Other adjustments
|
|
|
(21,096
|
)
|
|
|
(107,339
|
)
|
Total tax expense
|
|
$
|
-
|
|
|
$
|
-
|
|
Deferred
income tax assets for the years ended February 28, 2018 and 2017 are as follows:
Deferred Tax Assets
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
Net operating losses carry forwards
|
|
$
|
1,444,810
|
|
|
$
|
1,204,194
|
|
Difference in depletion, depreciation and capitalization method
|
|
|
(3,777
|
)
|
|
|
(6,573
|
)
|
Total deferred tax assets
|
|
|
1,441,033
|
|
|
|
1,197,621
|
|
Less valuation allowance
|
|
|
(1,441,033
|
)
|
|
|
(1,197,621
|
)
|
Total deferred tax assets
|
|
$
|
-
|
|
|
$
|
-
|
|
In
assessing the realization of deferred tax assets, management considers whether it is more likely than not that some portion or
all of deferred assets will not be realized. The ultimate realization of the deferred tax assets is dependent upon the generation
of future taxable income during the periods in which those temporary differences become deductible.
Based
on the available objective evidence, management believes it is more likely than not that the net deferred tax assets will not
be fully realizable. Accordingly, management has applied a full valuation allowance against its net deferred tax assets at February
28, 2018 and 2017. The net change in the total valuation allowance from February 28, 2017 and February 28, 2018, was a decrease
of $243,412.
The
Company’s policy is to recognize interest and penalties accrued on any unrecognized tax benefits as a component of income
tax expense. As of February 28, 2018 and 2017, the Company did not have any significant uncertain tax positions or unrecognized
tax benefits. The Company incurred interest expense of $1,000 and $0 penalties was recognized for the year ended February 28,
2017.
As
of February 28, 2018, the Company has federal net operating loss carryforwards of approximately $1,441,033 for federal and state
tax purposes, respectively, which if not utilized, will expire beginning in 2038, respectively, for both federal and state purposes.
Utilization
of NOL and tax credit carryforwards may be subject to a substantial annual limitation due to ownership change limitations that
may have occurred or that could occur in the future, as required by the Internal Revenue Code (the “Code”), as amended,
as well as similar state provisions. In general, an “ownership change” as defined by the Code results from a transaction
or series of transactions over a three-year period resulting in an ownership change of more than 50 percent of the outstanding
stock of a company by certain shareholders or public groups. The Company experienced an “ownership change” within
the meaning of IRC Section 382 during the year ended February 28, 2018. As a result, certain limitations apply to the annual amount
of net operating losses that can be used to offset post ownership change taxable income. The Company has estimated that $1.1 million
of its pre-ownership change net operating loss could potentially be lost due to the IRC Section 382 limitation.
Tax
Cuts and Jobs Act
On
December 22, 2017, the U.S. Government enacted comprehensive tax legislation referred to as the Tax Cuts and Jobs Act (the “Act”).
The Act makes broad and complex changes to the U.S. tax code, including but not limited to, reducing the U.S. federal corporate
rate from 35% to 21%, allowing full expensing of qualified property acquired and placed in service after September 27, 2017 and
imposing new limits on the deduction of net operating losses, executive compensation and net interest expense. The rate change,
along with certain immaterial changes in tax basis resulting from the 2017 Tax Act, resulted in a reduction of the Company’s
deferred tax asset $360,842 and a corresponding reduction in the valuation allowance.
Note
8 – Commitments and Contingencies
Office
Lease
In
March 2015, the Company entered into an amendment to extend the term of its office lease to August 31, 2018. The obligation under
this lease extension for the remainder of its term is $13,400. During the year ended February 28, 2018, the Company had total
rent expense of $37,588.
Leasehold
Drilling Commitments
The
Company’s oil and gas leasehold acreage is subject to expiration of leases if the Company does not drill and hold such acreage
by production or otherwise exercises options to extend such leases, if available, in exchange for payment of additional cash consideration.
In the King County, Texas lease acreage, 640 acres are due to expire in June 2021. The Company plans to hold significantly all
of this acreage through a program of drilling and completing producing wells. Where the Company is not able to drill and complete
a well before lease expiration, the Company may seek to extend leases where able.
Note
9 – Equity Transactions
On
February 21, 2018, the Company effected an increase in the Company’s authorized shares of stock from 90,000,000 to 170,000,000,
of which 150,000,000 shares are designated as common stock, par value $0.0001 per share, and 20,000,000 shares are designated
as preferred stock, par value $0.0001 per share, and (3) create a single class of “blank check” Preferred Stock for
the issuance of up to 20,000,000 shares of Preferred Stock, having such terms, rights and features as may be determined by the
board of directors of the Company from time to time.
Preferred
Stock
On
February 21, 2018, the Company filed a Certificate of Designation with the Secretary of State of Nevada to create the Series A
Convertible Preferred Stock of the Company and fulfill the Company’s obligations under the $750,000 Loan Payable to JBB
described in Note 6.
The
Series A Convertible Preferred Stock has certain dividend, liquidation, voting and conversion rights. When, and as declared by
the Company’s Board of Directors, the holders of Series A Convertible Preferred Stock may be entitled to participate prior
to any dividends paid on the Company’s common stock. The Series A Convertible Preferred Stock Original Issuance Price is
$0.75 per share. In the event of any liquidation, dissolution or winding up of the Company or any Deemed Liquidation Event (as
defined in the Certificate of Designation), the holders of Series A Convertible Preferred Stock would be entitled to receive,
prior to and in preference to the holders of common stock, an amount per share of Series A Preferred Stock equal to three (3)
times the Series A Preferred Stock Original Issue Price plus any declared but unpaid dividends thereon, which is the full principal
amount of the $750,000 Loan Payable to JBB.
Holders
of the Series A Convertible Preferred Stock have the right to convert shares of Series A Convertible Preferred Stock, at any time
and from time to time, into such number of fully paid and non-assessable shares of common stock as is determined by the number
of shares Series A Convertible Preferred Stock, divided by the product of (i) the Preferred Stock Conversion Price in effect at
the time of conversion and (ii) 0.02. The “Preferred Stock Conversion Price” shall initially be equal to $0.75 will
equal 666,666.66 shares of common stock. Such Preferred Stock Conversion Price shall be subject to adjustment as in the event
of stock split, merger, reorganization and certain dividend and distribution. There is no mandatory conversion or redemption right
by the Company.
As
of February 28, 2018, there were 1,000,000 shares of Series A Convertible Preferred Stock issued and outstanding.
Common
Stock
During
the year ended February 28, 2017:
|
-
|
the
Company sold 3,518,948 shares of its common stock for total cash proceeds of $1,001,200;
and
|
|
|
|
|
-
|
the
Company issued 862,100 shares, valued at their fair value of $426,934, of its common
stock for services.
|
During
the year ended February 28, 2018:
|
-
|
the
Company sold 34,520,000 shares of its common stock for total cash proceeds of $365,000;
|
|
-
|
the
Company issued 12,000 shares of its common stock to settle $12,000 of stock payable;
|
|
-
|
the
Company issued 315,000 shares, valued at their fair value of $483,152, of its common
stock for stock-based compensation;
|
|
-
|
on
August 2, 2017, Ross Henry Ramsey, former CEO of the Company, and Benjamin Tran, former
Chairman of the Company, sold 17,920,000 shares of common stock and 12,000,000 shares
of common stock, respectively, to JBB Partners, Inc. Mr. Patrick Norris is the principal
of JBB Partners, Inc. The Company’s related party, International Western Oil Corporation,
also sold 500,000 shares of the Company’s common stock to Mr. Patrick Norris. At
the same time, Mr. Norris was appointed the new CEO, President, CFO, Secretary and a
director of the Company. Mr. Ramsey continued as a director of the Company, and Mr. Tran
resigned as a director of the Company effective September 15, 2017. A change of control
event occurred as a result of these transactions; and
|
|
-
|
on
August 2, 2017, the Company and Riggs Capital, Inc. consummated a Debt Conversion Agreement
to convert its outstanding debt of $379,428 into 5,900,000 shares of common stock which
were distributed to Riggs Capital, Inc. and its related party, Patrick Riggs. The Debt
Conversion Agreement provided for a one-year lock-up on the sale of shares issued in
the transaction. The Company recorded a loss on extinguishment of debt of $1,228,322
to recognize the difference between the reacquisition price, (the fair value of the stock
issued) and the net carrying amount of the extinguished debt. ASC Topic 470-50-40 provides
for the difference between the net carrying amount of the extinguished debt and the reacquisition
price be recognized currently in the period of extinguishment.
|
Stock
Options
During
the year ended February 28, 2018, the Company granted two of its officers options to purchase a total of 1,440,000 shares the
Company’s common stock with an exercise price of $0.01 per share, a term of 2 years until August 3, 2019, and a vesting
period of 2 years. The options have an aggregate fair value of $431,956 that was calculated using the Black-Scholes option-pricing
model. Variables used in the Black-Scholes option-pricing model include: (1) discount rate of 1.34%; (2) expected life of 2 years;
(3) expected volatility of 482.51%; and (4) zero expected dividends.
The
fair value of all options issued and outstanding are being amortized over their respective vesting periods. These options had
an intrinsic value of $417,600 as of February 28, 2018. During the year ended February 28, 2018, the Company recorded total option
expense of $126,000 related to the vesting of these options. The unrecognized compensation expense on these options at February
28, 2018 was approximately $306,000. As of February 28, 2018, these options have a remaining life of 1.43 years.
Note 10 – Subsequent
Events
On June 26, 2018, the Company
and JBB have entered into a modification of the existing Secured Promissory Note originally dated December 28, 2017 (‘Loan
Note”), to add provisions to permit the Company to obtain advances under the Loan Note up to a maximum of $1,000,000.
The Company may request an advance in an amount of $100,000 no more frequently than every 30 days, provided that it provides a
description of the use of proceeds for the advance reasonably acceptable to JBB, and the Company is not otherwise in default of
the Loan Note. The original loan amount and the advances are secured by all the assets of the Company and are convertible into
common stock of the Company at the rate of $0.20 per share, subject to adjustment for any reverse and forward stock splits. The
Loan Note may be repaid at any time, without penalty, however, any advance that is repaid before maturity may not be re-borrowed
as a further advance. The maturity date of the original amount and all the advances is September 30, 2019.
Note
11 – Supplemental Oil and Gas Disclosures (Unaudited)
Capitalized
Costs Relating to Oil and Gas Producing Activities
The
estimates of proved oil and gas reserves utilized in the preparation of these statements were prepared by Bryant M. Mook for year
ended February 28, 2018 and by Ralph E. Davis for year ended February 28, 2017, using reserve definitions and pricing requirements
prescribed by the SEC. The Company used a combination of production performance and offset analogies, along with estimated future
operating and development costs as provided by the Company and based upon historical costs adjusted for known future changes in
operations or developmental plans, to estimate its reserves.
There
are numerous uncertainties inherent in estimating quantities of proved reserves, projecting future rates of production and projecting
the timing of development expenditures, including many factors beyond our control. The reserve data represents only estimates.
Reservoir engineering is a subjective process of estimating underground accumulations of natural gas and oil that cannot be measured
in an exact manner. The accuracy of any reserve estimate is a function of the quality of available data and of engineering and
geological interpretations and judgment. All estimates of proved reserves are determined according to the rules prescribed by
the SEC. These rules indicate that the standard of “reasonable certainty” be applied to the proved reserve estimates.
This concept of reasonable certainty implies that as more technical data becomes available, a positive, or upward, revision is
more likely than a negative, or downward, revision. Estimates are subject to revision based upon a number of factors, including
reservoir performance, prices, economic conditions and government restrictions. In addition, results of drilling, testing and
production subsequent to the date of an estimate may justify revision of that estimate. Reserve estimates are often different
from the quantities of natural gas and oil that are ultimately recovered. The meaningfulness of reserve estimates is highly dependent
on the accuracy of the assumptions on which they were based. In general, the volume of production from natural gas and oil properties
we own declines as reserves are depleted. Except to the extent we conduct successful development activities or acquire additional
properties containing proved reserves, or both, our proved reserves will decline as reserves are produced. There have been no
major discoveries or other events, favorable or adverse, that may be considered to have caused a significant change in the estimated
proved reserves since February 28, 2018. The Company emphasizes that reserve estimates are inherently imprecise. Accordingly,
the estimates are expected to change as more current information becomes available. In addition, a portion of the Company’s
proved reserves are proved developed non-producing and proved undeveloped, which increases the imprecision inherent in estimating
reserves which may ultimately be produced.
All
of the Company’s reserves are located in the United States.
|
|
February 28, 2018
|
|
|
February 28, 2017
|
|
Proved oil and gas properties
|
|
$
|
2,716,102
|
|
|
$
|
955,316
|
|
Unproved oil and gas properties
|
|
|
-
|
|
|
|
-
|
|
Accumulated depreciation, depletion and amortization
|
|
|
(69,760
|
)
|
|
|
(56,340
|
)
|
Total acquisition, development and exploration costs
|
|
$
|
2,646,342
|
|
|
$
|
898,976
|
|
Costs
Incurred in Oil and Gas Property Acquisition, Exploration, and Development Activities
At
February 28, 2018 and 2017, unevaluated costs of $0 were excluded from the depletion base.
|
|
February 28, 2018
|
|
|
February 28, 2017
|
|
Acquisition of properties - proved
|
|
$
|
1,605,000
|
|
|
$
|
381,067
|
|
Acquisition of properties - unproved
|
|
|
-
|
|
|
|
-
|
|
Exploration costs
|
|
|
-
|
|
|
|
88,000
|
|
Development costs
|
|
|
-
|
|
|
|
536,325
|
|
Disposition/sale
|
|
|
(5,000
|
)
|
|
|
(50,076
|
)
|
Total costs incurred
|
|
$
|
1,600,000
|
|
|
$
|
955,316
|
|
Estimated
Quantities of Proved Oil and Gas Reserves
The
following table sets forth proved oil and gas reserves together with the changes therein, proved developed reserves and proved
undeveloped reserves for the years ended February 28, 2018 and 2017. Units of oil are in thousands of barrels (“MBbls”)
and units of gas are in millions of cubic feet (“MMcf”). Gas is converted to barrels of oil equivalents (“MBoe”)
using a ratio of six Mcf of gas per Bbl of oil.
|
|
2018
|
|
|
2017
|
|
|
|
Oil
|
|
|
Gas
|
|
|
BOE
|
|
|
Oil
|
|
|
Gas
|
|
|
BOE
|
|
Proved
reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning
of year
|
|
|
138
|
|
|
|
103
|
|
|
|
155
|
|
|
|
142
|
|
|
|
115
|
|
|
|
161
|
|
Revisions
|
|
|
(33
|
)
|
|
|
(91
|
)
|
|
|
(48
|
)
|
|
|
(2
|
)
|
|
|
(4
|
)
|
|
|
(3
|
)
|
Extensions
and discoveries
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Purchases
of minerals-in-place
|
|
|
94
|
|
|
|
4,617
|
|
|
|
864
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Sales
of minerals-in-place
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Production
|
|
|
(2
|
)
|
|
|
(20
|
)
|
|
|
(5
|
)
|
|
|
(2
|
)
|
|
|
(8
|
)
|
|
|
(3
|
)
|
End
of year
|
|
|
197
|
|
|
|
4,609
|
|
|
|
966
|
|
|
|
138
|
|
|
|
103
|
|
|
|
155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved
developed reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning
of year
|
|
|
12
|
|
|
|
38
|
|
|
|
18
|
|
|
|
12
|
|
|
|
38
|
|
|
|
18
|
|
End
of year
|
|
|
59
|
|
|
|
861
|
|
|
|
203
|
|
|
|
8
|
|
|
|
26
|
|
|
|
12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved
not producing reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning
of year
|
|
|
54
|
|
|
|
14
|
|
|
|
57
|
|
|
|
54
|
|
|
|
14
|
|
|
|
57
|
|
End
of year
|
|
|
138
|
|
|
|
3,747
|
|
|
|
763
|
|
|
|
54
|
|
|
|
14
|
|
|
|
56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved
undeveloped reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning
of year
|
|
|
76
|
|
|
|
64
|
|
|
|
86
|
|
|
|
76
|
|
|
|
63
|
|
|
|
86
|
|
End
of year
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
76
|
|
|
|
63
|
|
|
|
87
|
|
Standardized
Measure of Discounted Future Net Cash Flows and Changes Therein Relating to Proved Reserves
The
standardized measure of discounted future net cash flows, in management’s opinion, should be examined with caution. The
basis for this table is the reserve studies prepared by the Company’s independent petroleum engineering consultants, which
contain imprecise estimates of quantities and rates of future production of reserves. Revisions of previous year estimates can
have a significant impact on these results. Also, exploration costs in one year may lead to significant discoveries in later years
and may significantly change previous estimates of proved reserves and their valuation. Therefore, the standardized measure of
discounted future net cash flow is not necessarily indicative of the fair value of the Company’s proved oil and natural
gas properties.
Future
cash inflows for 2018 were computed by applying the average price for the year to the year-end quantities of proved reserves.
The 2018 average price for the year was calculated using the 12-month period prior to the ending date of the period covered by
the report, determined as an un-weighted arithmetic average of the first-day-of-the-month price for each month within such period.
Adjustment in this calculation for future price changes is limited to those required by contractual arrangements in existence
at the end of each reporting year. Future development, abandonment and production costs were computed by estimating the expenditures
to be incurred in developing and producing proved oil and natural gas reserves at the end of the year, based on year-end costs,
assuming continuation of year-end economic conditions. Future income tax expense was computed by applying statutory rates, less
the effects of tax credits for each period presented, and to the difference between pre-tax net cash flows relating to the Company’s
proved reserves and the tax basis of proved properties, after consideration of available net operating loss and percentage depletion
carryovers. Discounted future net cash flows have been calculated using a ten percent discount factor. Discounting requires a
year-by-year estimate of when future expenditures will be incurred and when reserves will be produced.
The
estimated present value of future cash flows relating to prove reserves is extremely sensitive to prices used at any measurement
period. The prices used for each commodity for the years ended February 28, 2018 and 2017 as adjusted, were as follows:
|
|
|
Oil
(Bbl)
Using
NYMEX
WTI
|
|
|
Gas
(Mcf)
Using
NYMEX
Henry Hub
|
|
2018
(average price)
|
|
|
$
|
53.49
|
|
|
$
|
3.00
|
|
2017
(average price)
|
|
|
$
|
43.05
|
|
|
$
|
1.55
|
|
The
information provided in the tables set out below does not represent management’s estimate of the Company’s expected
future cash flows or of the value of the Company’s proved oil and gas reserves. Estimates of proved reserve quantities are
imprecise and change over time as new information becomes available. Moreover, probable and possible reserves, which may become
proved in the future, are excluded from the calculations. The arbitrary valuation prescribed under ASC No. 932 requires assumptions
as to the timing and amount of future development and production costs. The calculations should not be relied upon as an indication
of the Company’s future cash flows or of the value of its oil and gas reserves.
The
following table sets forth the standardized measure of discounted future net cash flows relating to proven reserves for the years
ended February 28, 2018 and 2017 respectively (stated in thousands):
|
|
2018
|
|
|
2017
|
|
Future
cash inflows
|
|
$
|
24,391
|
|
|
$
|
6,113
|
|
Future
costs:
|
|
|
|
|
|
|
|
|
Production
costs
|
|
|
(4,530
|
)
|
|
|
(718
|
)
|
Future
tax expense
|
|
|
(2,209
|
)
|
|
|
(439
|
)
|
Future
development costs
|
|
|
(950
|
)
|
|
|
(1,093
|
)
|
Future
net cash flows
|
|
|
16,702
|
|
|
|
3,863
|
|
10%
annual discount for estimated timing of cash flows
|
|
|
(8,755
|
)
|
|
|
(1,319
|
)
|
Standardized
measure of discounted net cash flows
|
|
$
|
7,947
|
|
|
$
|
2,544
|
|
Summary
of Changes in Standardized Measure of Discounted Future Net Cash Flows
The
following table summarizes the principal sources of change in the standardized measure of discounted future estimated net cash
flows at 10% per annum for the years ended February 28, 2018 and 2017, respectively (stated in thousands):
|
|
2018
|
|
|
2017
|
|
Increase
(decrease):
|
|
|
|
|
|
|
|
|
Beginning
of year
|
|
$
|
2,544
|
|
|
$
|
2,369
|
|
Sales
of oil produced, net of production costs
|
|
|
1,595
|
|
|
|
59
|
|
Net
changes in sales and transfer prices and in production costs and production costs related to future production
|
|
|
(10,443
|
)
|
|
|
5,103
|
|
Previously
estimated development costs incurred during the period
|
|
|
-
|
|
|
|
-
|
|
Changes
in future development costs
|
|
|
950
|
|
|
|
1,093
|
|
Revisions
of previous quantity estimates due to prices and performance
|
|
|
(649
|
)
|
|
|
(140
|
)
|
Accretion
of discount
|
|
|
254
|
|
|
|
237
|
|
Discoveries,
net of future production and development costs associated with these extensions and discoveries
|
|
|
-
|
|
|
|
-
|
|
Purchases
and sales of minerals in place
|
|
|
6,894
|
|
|
|
-
|
|
Timing
and other
|
|
|
6,802
|
|
|
|
(6,177
|
)
|
End
of year
|
|
$
|
7,947
|
|
|
$
|
2,544
|
|