Delaware
|
13-3145265
|
|
(State
or other Jurisdiction of Incorporation
or Organization)
|
I.R.S.
Employer Number
|
Page
|
||
PART
I - FINANCIAL INFORMATION:
|
||
Item
1.
|
Financial
Statements
|
|
1
|
||
2
|
||
3
|
||
4
|
||
Item
2.
|
8
|
|
Item
4T.
|
13
|
|
PART
II. OTHER INFORMATION
|
||
Item
1.
|
14
|
|
Item
1A.
|
14
|
|
Item
2.
|
14
|
|
Item
3.
|
14
|
|
Item
4.
|
14
|
|
Item
5.
|
14
|
|
Item
6.
|
14
|
|
15
|
As
of
|
June
30,
2008
|
December
31, 2007
|
||||||
Assets | ||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$ | 6,530 | $ | 1,212 | ||||
Accounts
receivable
|
14,737 | 6,595 | ||||||
Restricted
and designated cash
|
1,563 | 1,501 | ||||||
Deferred
income taxes
|
9,866 | 1,047 | ||||||
Prepaid
expenses and other
|
607 | 748 | ||||||
Related
party
|
123 | — | ||||||
Total
current assets
|
33,426 | 11,103 | ||||||
Property
and equipment, at cost - successful efforts method:
|
||||||||
Proved
properties
|
196,591 | 93,626 | ||||||
Unproved
properties
|
15,314 | 15,314 | ||||||
Other
|
227 | 81 | ||||||
Total
property and equipment
|
212,132 | 109,021 | ||||||
Accumulated
depreciation, depletion and amortization
|
(20,407 | ) | (16,338 | ) | ||||
Net
property and equipment
|
191,725 | 92,683 | ||||||
Marketable
securities, at market
|
5,078 | 6,809 | ||||||
Deferred
income taxes
|
10,594 | — | ||||||
Other
|
698 | 113 | ||||||
Total
assets
|
$ | 241,521 | $ | 110,708 | ||||
Liabilities
and Shareholders’ Equity
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable and accrued expenses
|
$ | 8,306 | $ | 4,259 | ||||
Current
maturities of long-term debt and bank overdraft
|
21,754 | 3,706 | ||||||
Derivative
liability
|
29,018 | 3,308 | ||||||
Accrued
interest – related party
|
2,255 | — | ||||||
Total
current liabilities
|
61,333 | 11,273 | ||||||
Long-term
debt
|
58,450 | 24,000 | ||||||
Long-term
debt - related party
|
85,480 | 40,014 | ||||||
Other
Long-term Liabilities:
|
||||||||
Asset
retirement obligations
|
7,613 | 2,670 | ||||||
Derivative
liability - non-current
|
44,119 | 6,325 | ||||||
Deferred
income taxes
|
— | 955 | ||||||
Total
other long-term liabilities
|
51,732 | 9,950 | ||||||
Commitments
and contingencies
|
— | — | ||||||
Shareholders’
equity (deficiency):
|
||||||||
Common
stock $0.0l par value; authorized 7,500,000 shares; issued 2,746,958
shares; outstanding 2,717,691 shares
|
27 | 27 | ||||||
Additional
paid-in capital
|
23,194 | 23,194 | ||||||
Retained
earnings
|
(40,846 | ) | (1,012 | ) | ||||
Accumulated
other comprehensive income
|
2,315 | 3,426 | ||||||
Treasury
stock, 29,267 shares at cost
|
(164 | ) | (164 | ) | ||||
Total
shareholders’ equity
|
(15,474 | ) | 25,471 | |||||
Total
liabilities and shareholders’ equity
|
$ | 241,521 | $ | 110,708 |
Three
Months Ended June 30,
|
Six
Months Ended June 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Revenues
|
||||||||||||||||
Oil
and gas sales
|
$ | 18,841 | 5,487 | 26,348 | 7,651 | |||||||||||
Operator
fees from related party
|
— | 18 | — | 35 | ||||||||||||
Office
services to affiliate and other
|
32 | 204 | 121 | 382 | ||||||||||||
Other
|
— | — | 134 | — | ||||||||||||
Equity
in earnings of unconsolidated affiliates
|
— | 1,506 | — | 2,269 | ||||||||||||
Total
revenues
|
18,873 | 7,215 | 26,603 | 10,337 | ||||||||||||
Operating
Expenses
|
||||||||||||||||
Lease
operating expense, transportation and taxes
|
6,063 | 2,183 | 8,796 | 2,981 | ||||||||||||
Depreciation,
depletion, amortization and impairment
|
2,764 | 1,794 | 4,069 | 2,685 | ||||||||||||
Accretion
expense
|
114 | 3 | 155 | 44 | ||||||||||||
Exploration
cost
|
— | 35 | — | 35 | ||||||||||||
General
and administrative
|
660 | 688 | 1,150 | 1,327 | ||||||||||||
Total
operating expenses
|
9,601 | 4,703 | 14,170 | 7,072 | ||||||||||||
Operating
Income
|
9,272 | 2,512 | 12,433 | 3,265 | ||||||||||||
Other
Expenses (Income)
|
||||||||||||||||
Interest
expenses, net
|
2,418 | 2,099 | 3,885 | 2,695 | ||||||||||||
Unrealized
gain on marketable securities
|
— | (233 | ) | — | (509 | ) | ||||||||||
Realized
gain on sale of investment and other
|
— | (1,647 | ) | — | (1,647 | ) | ||||||||||
Net
loss on derivative contracts
|
54,759 | 357 | 68,041 | 3,597 | ||||||||||||
Total
other expenses
|
57,177 | 576 | 71,926 | 4,136 | ||||||||||||
Loss
Before Income (Loss) Taxes
|
(47,905 | ) | 1,936 | (59,493 | ) | (871 | ) | |||||||||
Income
Tax Benefit
|
15,719 | (738 | ) | 19,659 | 303 | |||||||||||
Net
Income (Loss)
|
(32,186 | ) | 1,198 | (39,834 | ) | (568 | ) | |||||||||
Loss
Per Share - Basic and Diluted
|
(11.84 | ) | 0.44 | (14.66 | ) | (0.21 | ) | |||||||||
Weighted
average number of shares outstanding-basic and diluted
|
2,717,691 | 2,717,691 | 2,717,691 | 2,717,691 |
Period Ended
March 31
|
Six
Months Ended June 30,
|
|||||||
2008
|
2007
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
loss
|
$ | (39,834 | ) | $ | (568 | ) | ||
Adjustments
to reconcile net loss to net cash provided by operating
activities:
|
||||||||
Depreciation,
depletion, amortization and impairment
|
4,069 | 2,685 | ||||||
Accretion
expense
|
155 | 44 | ||||||
Unrealized
gain on marketable securities
|
— | (509 | ) | |||||
Equity
in earnings of unconsolidated affiliates
|
— | (1,860 | ) | |||||
Changes
in deferred taxes
|
(19,665 | ) | (1,108 | ) | ||||
Realized
gain on sale of investment
|
— | (1,647 | ) | |||||
Net
unrealized loss on derivative contracts
|
63,535 | 6,011 | ||||||
Changes
in components of working capital and other assets and
liabilities
|
||||||||
Accounts
receivable
|
(8,142 | ) | (4,098 | ) | ||||
Prepaid
expenses and other current assets
|
391 | (23 | ) | |||||
Accounts
payable and accrued liabilities
|
3,939 | (278 | ) | |||||
Related
party
|
(123 | ) | — | |||||
Net
cash provided by (used by) operating activities
|
4,325 | (1,351 | ) | |||||
Cash
flows from investing activities:
|
||||||||
Addition
to property and equipment, net
|
(98,216 | ) | (85,240 | ) | ||||
Payments
on restricted deposit, net
|
(60 | ) | 15,700 | |||||
Proceeds
from sale of subsidiary - Magic
|
— | 2,150 | ||||||
Proceeds
from sale of gas properties and equipment
|
— | 495 | ||||||
Proceeds
from sale of other investment
|
— | 1,670 | ||||||
Purchase
of marketable securities
|
— | 2,474 | ||||||
Proceeds
from sale of marketable securities
|
— | (763 | ) | |||||
Discontinuing
operating
|
||||||||
Net
cash used in investing activities
|
(98,276 | ) | (63,514 | ) | ||||
Cash
Flows From Financing Activities:
|
||||||||
Net
proceeds from loans - related parties
|
51,280 | 34,356 | ||||||
Payments
for financing cost
|
(952 | ) | — | |||||
Proceeds
from long-term debt
|
54,000 | 35,300 | ||||||
Repayment
of long-term loans – related party
|
(3,558 | ) | — | |||||
Repayment
of long-term debt
|
(3,800 | ) | (2,500 | ) | ||||
Borrowings
(repayment) of short - term debt
|
2,299 | (82 | ) | |||||
Net
cash provided by financing activities
|
99,269 | 67,074 | ||||||
Net
increase in cash and cash equivalents
|
5,318 | 2,209 | ||||||
Cash
and cash equivalents at beginning of period
|
1,212 | 573 | ||||||
Cash
and cash equivalents at end of period
|
$ | 6,530 | $ | 2,782 |
2008
|
2007
|
|||||||
Interest
|
$ | 1,382 | $ | 616 | ||||
Income
taxes
|
$ | — | $ | — |
•
|
Asset
retirement obligation from acquired properties of $4,788 thousand included
in the oil and gas properties
|
(in
thousands)
|
||||
Oil
and gas properties (after adjustments)
|
$
|
102,075
|
||
Asset
retirement obligation
|
(4,739
|
)
|
||
Net
asset acquired
|
$
|
97,336
|
(in
thousands, except for share data)
|
AS
REPORTED
|
PRO
FORMA
|
||||||
Six months ended June 30,
2008:
|
||||||||
Revenues
|
$ | 26,603 | $ | 34,088 | ||||
Net
loss
|
(39,834 | ) | (38,468 | ) | ||||
Loss
per share - basic and diluted
|
||||||||
Total
|
$ | (14.66 | ) | $ | (14.15 | ) | ||
Six months ended June 30,
2007:
|
||||||||
Revenues
|
$ | 10,337 | $ | 25,072 | ||||
Net
loss
|
(568 | ) | (1,851 | ) | ||||
Loss
per share - basic and diluted
|
||||||||
Total
|
$ | (0.21 | ) | $ | (0.68 | ) | ||
Three months ended June 30,
2007:
|
||||||||
Revenues
|
$ | 7,215 | $ | 13,165 | ||||
Net
loss
|
1,198 | 1,250 | ||||||
Loss
per share - basic and diluted
|
||||||||
Total
|
$ | 0.44 | $ | 0.46 |
Swap
Contracts
|
||||||||||||||
Natural
Gas
|
Crude
Oil
|
|||||||||||||
Volume
(MMBTU)
|
Price
range
($/MMBTU)
|
Weighted
Average
Price
($/MMBTU)
|
Volume
(Bbl)
|
Price
range
($/MMBTU)
|
Weighted
Average
Price
($/Bbl)
|
|||||||||
2008
|
1,125,370
|
8.20-8.85
|
$
|
8.62
|
255,006
|
64.15-92.75
|
$
|
79.12
|
||||||
2009
|
2,060,928
|
7.77-9.60
|
8.26
|
286,596
|
63.90-104.25
|
80.45
|
||||||||
2010
|
1,785,648
|
7.49-8.32
|
7.88
|
254,868
|
63.31
-101.70
|
79.59
|
||||||||
2011
|
764,820
|
8.22
|
8.22
|
210,31
7
|
82.10-88.55
|
87.53
|
||||||||
2012
|
174,222
|
8.65
|
8.65
|
31,953
|
88.20
|
88.20
|
Three
Months Ended
June
30
|
Six
Months Ended
June
30
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Net
loss
|
$ | (32,186 | ) | $ | 1,198 | $ | (39,834 | ) | $ | (568 | ) | |||||
Other
comprehensive gain (loss)
|
||||||||||||||||
Available-for-sale
securities
|
(14 | ) | 837 | (1,143 | ) | 1,141 | ||||||||||
Change
in unrealized gains on hedging instruments
|
32 | — | 32 | — | ||||||||||||
Foreign
currency translation adjustments
|
— | (640 | ) | — | (140 | ) | ||||||||||
Comprehensive
loss
|
$ | (32,168 | ) | $ | 1,395 | $ | (40,945 | ) | $ | 433 |
·
|
Level
1 — Quoted prices (unadjusted) for identical assets or liabilities in
active markets.
|
·
|
Level
2 — Quoted prices for similar assets or liabilities in active markets;
quoted prices for identical or similar assets or liabilities in markets
that are not active; and model-derived valuations whose inputs or
significant value drivers are
observable.
|
·
|
Level
3 — Significant inputs to the valuation model are
unobservable.
|
Level
1
|
Level
2
|
Level
3
|
Total
|
|||||||||||||
Liabilities:
|
||||||||||||||||
Commodity derivatives
|
$ | - — | $ | - 70,992 | $ | - — | $ | - 70,992 |
December
31, 2007
|
Isramco
Inc
|
GFB
Acquisition
|
Isramco
Inc Combined
With
GFB
|
||||||||||
RESERVES
|
|||||||||||||
PROVED
(MMCFE)
|
50,353
|
37,694
|
88,047
|
||||||||||
Oil
(BBls)
|
2,003,081
|
3,258,447
|
5,261,528
|
||||||||||
Plant
Product (BBls)
|
2,163,661
|
—
|
2,163,661
|
||||||||||
Gas
(Mcf)
|
25,352,566
|
18,143,838
|
43,496,404
|
||||||||||
VOLUME
|
|||||||||||||
Oil
(BBls)
|
96,793
|
220,487
|
317,280
|
||||||||||
Plant
Product (BBls)
|
100,534
|
—
|
100,534
|
||||||||||
Gas
(Mcf)
|
1,550,789
|
1,338,926
|
2,889,715
|
||||||||||
TOTAL PRODUCTION
(MMCFE)
|
2,735
|
2,662
|
5,397
|
||||||||||
Daily production
(MMfce/d)
|
7.5
|
7.3
|
14.8
|
PART
II - Other Information
|
|
ITEM 1.
|
Legal
Proceedings
|
None
|
|
ITEM
1A.
|
Risk
Factors
|
ITEM
2.
|
Change
in Securities & Use of Proceeds
|
None
|
|
ITEM
3.
|
Default
Upon Senior Securities
|
None
|
|
ITEM
4.
|
Submission
of Matters to a Vote of Security Holders
|
None
|
|
FOR
|
WITHHOLD
|
||||||
Haim
Tsuff
|
2,078,286 | 4,580 | ||||||
Jackob
Maimon
|
2,078,286 | 4,580 | ||||||
Max
Pridgeon
|
2,078,286 | 4,580 | ||||||
Frans
Sluiter
|
2,078,286 | 4,580 | ||||||
Michele
R. Cinnamonm
|
2,078,286 | 4,580 |
FOR
|
AGAINST
|
ABSTAIN
|
BROKER
NON VOTES
|
|||||||||||
2,079,446 | 2,614 | 805 | 0 |
ITEM
5.
|
Other
Information
|
None
|
|
ITEM
6.
|
Exhibits
|
Exhibits
|
|
31.1
|
|
31.1
|
|
32.1
|
|
32.1
|
DATE:
August 14, 2008
|
BY
/S/ Haim
Tsuff
|
||
Haim
Tsuff,
|
|||
CHIEF
EXECUTIVE OFFICER
|
|||
Principal
Financial and Accounting Officer
|
|||
DATE:
August 14, 2008
|
BY
/S/ Edy
Francis
|
||
Edy
Francis,
|
|||
CHIEF
FINANCIAL OFFICER
|