Tennessee
|
62-1028629
|
|
(State or Other Jurisdiction of
|
(I.R.S. Employer
|
|
Incorporation or Organization)
|
Identification No.)
|
Page
|
||
PART
I
|
||
Item
1.
|
Description
of Business.
|
5
|
Item
2.
|
Description
of Property.
|
9
|
Item
3.
|
Legal
Proceedings.
|
11
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders.
|
11
|
PART
II
|
||
Item
5.
|
Market
for Common Equity, Related Stockholder Matters and Small Business
Issuer
Purchases of Equity Securities.
|
12
|
Item
6.
|
Management’s
Discussion and Analysis or Plan of Operation.
|
13
|
Item
7.
|
Financial
Statements.
|
16
|
Item
8.
|
Changes
in and Disagreements With Accountants on Accounting and Financial
Disclosure.
|
37
|
Item
8A.
|
Controls
and Procedures.
|
37
|
Item
8B.
|
Other
Information.
|
37
|
PART
III
|
||
Item
9.
|
Directors,
Executive Officers, Promoters, Control Persons, and Corporate Governance;
Compliance with Section 16(a) of the Exchange Act.
|
38
|
Item
10.
|
Executive
Compensation.
|
40
|
Item
11.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters.
|
42
|
Item
12.
|
Certain
Relationships and Related Transactions, and Director
Independence.
|
43
|
Item
13.
|
Exhibits.
|
44
|
Item
14.
|
Principal
Accountant Fees and Services.
|
45
|
·
|
Barrett
Oil Purchasing purchases crude oil from the Koppers Field. Barrett’s
purchase price is based on West Texas postings less
$4.75.
|
·
|
Cumberland
Valley Resources purchases the gas produced from the joint venture
with
Delta Producers, Inc. in the Jellico East Field, Tennessee. The sales
price is Appalachian Index minus Columbia transportation and fuel.
CV
Resources purchases approximately 20% of total natural gas
sales.
|
·
|
Nami
Resources LLC purchases natural gas from the Jellico Field. The sales
price varies each month, but will not be less than $6.00 per
Mcf.
|
·
|
restrict
the types, quantities and concentration of various substances that
can be
released into the environment in connection with drilling and production
activities;
|
·
|
limit
or prohibit drilling activities on certain lands lying within wilderness,
wetlands and other protected areas;
and
|
·
|
impose
substantial liabilities for pollution resulting from our
operations.
|
·
|
unit
production expenses primarily related to the control and limitation
of air
emissions and the disposal of produced
water;
|
·
|
capital
costs to drill exploration and development wells primarily related
to the
management and disposal of drilling fluids and other oil and natural
gas
exploration wastes; and
|
·
|
capital
costs to construct, maintain and upgrade equipment and
facilities.
|
·
|
to
remove or remediate previously disposed wastes, including wastes
disposed
or released by prior owners or
operators;
|
·
|
to
clean up contaminated property, including contaminated groundwater;
or to
perform remedial operations to prevent future
contamination.
|
·
|
to
clean up contaminated property, including contaminated groundwater;
or to
perform remedial operations to prevent future
contamination.
|
Total All Wells
|
Miller’s %
|
|||||||||
Total
|
April 30, 2006
|
430,846
|
269,562
|
|||||||
Produced
|
April 30, 2007
|
8,900
|
4,529
|
|||||||
Total
|
April 30, 2007
|
439,746
|
274,091
|
|||||||
Produced
|
April 30, 2008
|
9,264
|
4,984
|
|||||||
Total
|
April 30, 2008
|
449,010
|
279,075
|
Total All Wells
|
Miller’s %
|
|||||||||
Total
|
April 30, 2006
|
2,668,560
|
775,245
|
|||||||
Produced
|
April 30, 2007
|
216,096
|
55,531
|
|||||||
Total
|
April 30, 2007
|
2,884,656
|
830,776
|
|||||||
Produced
|
April 30, 2008
|
206,388
|
39,507
|
|||||||
Total
|
April 30, 2008
|
3,091,044
|
870,283
|
Oil (Bbl)
|
Gas (Mcf)
|
||||||
Proved
Reserves
|
|||||||
Balance
April 30, 2006
|
91,279
|
980,730
|
|||||
Discoveries
and extensions
|
-
|
|
-
|
|
|||
Revisions
of previous estimates
|
(24,977
|
)
|
(224,155
|
)
|
|||
Production
|
(4,898
|
)
|
(54,765
|
)
|
|||
Balance,
April 30, 2007
|
61,404
|
701,810
|
|||||
Discoveries
and extensions
|
-
|
-
|
|
||||
Revisions
of previous estimates
|
17,993
|
(662,302
|
)
|
||||
Return
of proved undeveloped properties to Company
|
-
|
1,851,858
|
|||||
Production
|
(4,984
|
)
|
(39,508
|
)
|
|||
Balance,
April 30, 2008
|
74,413
|
1,851,858
|
|||||
Proved
developed producing reserves at April 30, 2008
|
63,068
|
510,825
|
|||||
Proved
developed producing reserves at April 30, 2007
|
48,591
|
624,404
|
2008
|
2007
|
||||||
Future
cash flows
|
$
|
25,456,619
|
$
|
8,422,828
|
|||
Future
production costs and taxes
|
(3,597,397
|
)
|
(2,402,638
|
)
|
|||
Future
development costs
|
(1,471,400
|
)
|
(13,900
|
)
|
|||
Future
income tax expense
|
(6,320,225
|
)
|
(1,861,950
|
)
|
|||
Future
cash flows
|
14,067,597
|
4,144,340
|
|||||
Discount
at 10% for timing of cash flows
|
(7,323,458
|
)
|
(2,144,700
|
)
|
|||
Discounted
future net cash flows from proved reserves
|
$
|
6,744,139
|
$
|
1,999,640
|
2008
|
2007
|
||||||
Balance,
beginning of year
|
$
|
1,999,640
|
$
|
3,132,740
|
|||
Sales,
net of production costs and taxes
|
(504,265
|
)
|
(453,670
|
)
|
|||
Changes
in prices and production costs
|
2,134,824
|
1,008,950
|
|||||
Revisions
of quantity estimates and return of proved undeveloped
properties
|
6,853,630
|
(3,015,904
|
)
|
||||
Sale
of minerals in place
|
(714,788
|
)
|
-
|
||||
Development
costs incurred
|
-
|
474
|
|||||
Net
changes in income taxes
|
(3,024,902
|
)
|
1,327,050
|
||||
Balances,
end of year
|
$
|
6,744,139
|
$
|
1,999,640
|
Bid Prices ($)
|
|||||||
High
|
Low
|
||||||
Quarter
Ended:
|
|||||||
July
31, 2007
|
0.25
|
0.25
|
|||||
October
31, 2007
|
0.07
|
0.07
|
|||||
January
31, 2008
|
0.08
|
0.08
|
|||||
April
30, 2008
|
0.22
|
0.10
|
|||||
July
31, 2006
|
0.95
|
0.80
|
|||||
October
31, 2006
|
0.41
|
0.40
|
|||||
January
31, 2007
|
0.35
|
0.35
|
|||||
April
30, 2007
|
0.32
|
0.32
|
|
Number of securities
|
|||||||||
Remaining available for future
|
||||||||||
Number of securities to be
|
issuance under equity
|
|||||||||
issued upon exercise of
|
Weighted average exercise price
|
compensation plans (excluding
|
||||||||
outstanding options, warrants
|
of outstanding options, warrants
|
securities reflected in column
|
||||||||
Plan Category
|
and rights
|
and rights
|
(a))
|
|||||||
|
(a)
|
(b)
|
(c)
|
|||||||
Equity compensation plans approved by shareholders
|
—
|
—
|
—
|
|||||||
Equity compensation plans not Approved by shareholders
|
175,000
|
0.7882
|
—
|
|||||||
Total
|
175,000
|
0.7882
|
—
|
·
|
We
paid Wind City Oil & Gas, LLC $10.6 million for 2.9 million shares of
our common stock, a 1991 RD20 drilling rig and air compressor, eight
drilled but uncompleted gas wells, and two producing gas wells in
settlement of all litigation with Wind City Oil & Gas, LLC and related
entities.
|
·
|
We
paid transaction fees in the amount of
$900,000.
|
·
|
We
paid all our accounts and notes payable, totaling approximately
$1,470,000.
|
Increase
|
||||||||||
April 30,
|
April 30,
|
(Decrease)
|
||||||||
For the Fiscal Year Ended
|
2008
|
|
2007
|
|
2007 to 2008
|
|||||
REVENUES
|
||||||||||
Oil
and gas revenue
|
$
|
566,478
|
$
|
509,742
|
$
|
56,736
|
||||
Service
and drilling revenue
|
262,864
|
834,679
|
(571,815
|
)
|
||||||
Total
Revenue
|
829,342
|
1,344,421
|
(515,079
|
)
|
||||||
COSTS
AND EXPENSES
|
||||||||||
Cost
of oil and gas revenue
|
62,213
|
56,072
|
6,141
|
|||||||
Cost
of service and drilling revenue
|
297,942
|
815,535
|
(517,593
|
)
|
||||||
Selling,
general and administrative
|
1,747,659
|
1,646,788
|
100,871
|
|||||||
Depreciation,
depletion and amortization
|
227,974
|
207,082
|
20,892
|
|||||||
Impairment
loss
|
666,073
|
-
|
666,073
|
|||||||
Total
Costs and Expenses
|
3,001,861
|
2,725,477
|
276,384
|
|||||||
INCOME
(LOSS) FROM OPERATIONS
|
(2,172,519
|
)
|
(1,381,056
|
)
|
(791,463
|
)
|
||||
OTHER
INCOME (EXPENSE)
|
||||||||||
Interest
income
|
2,099
|
1,256
|
843
|
|||||||
Gain
on sale of equipment
|
102,119
|
-
|
102,119
|
|||||||
Interest
expense and financing cost
|
(367,496
|
)
|
(163,950
|
)
|
(203,546
|
)
|
||||
Total
Other Income (Expense)
|
(263,278
|
)
|
(162,694
|
)
|
(100,584
|
)
|
||||
NET
INCOME (LOSS)
|
$
|
(2,435,797
|
)
|
$
|
(1,543,750
|
)
|
$
|
(892,047
|
)
|
Average Net Production
|
|||||||
Fiscal Year
|
Gas / MBTU
|
Sales Price / MBTU
|
|||||
2007
|
54,766
|
$
|
5.65
|
||||
2008
|
39,507
|
$
|
7.29
|
Average Net
|
|||||||
Fiscal Year
|
Barrels of Oil
|
Sales Price / Bbl
|
|||||
2007
|
4,898
|
$
|
47.88
|
||||
2008
|
4,984
|
$
|
77.25
|
2006
|
2007
|
2008
|
||||||||
Net
Productive Wells
|
22.84
|
25.66
|
24.32
|
|||||||
Developed
Acreage
|
1,840
|
2,240
|
2,900
|
|||||||
Undeveloped
Acreage
|
46,920
|
3,100
|
9,529
|
|||||||
Net
Productive Exploratory Wells
|
0
|
0
|
0
|
|||||||
Net
Dry Exploratory Wells
|
1.20
|
0
|
0
|
|||||||
Net
Productive Developmental Wells
|
2.64
|
0
|
0
|
|||||||
Net
Dry Developmental Wells
|
0
|
0
|
0
|
Report
of Independent Certified Public Accountants
|
17
|
|
|
Consolidated
Balance Sheets
|
18-19
|
|
|
Consolidated
Statements of Operations
|
20
|
|
|
Consolidated
Statements of Stockholders' Equity
|
21
|
|
|
Consolidated
Statements of Cash Flows
|
22
|
|
|
Notes
to the Consolidated Financial Statements
|
23-36
|
April 30
|
April 30
|
||||||
2008
|
2007
|
||||||
ASSETS
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
|
$
|
42,436
|
$
|
||||
Accounts
receivable
|
131,302
|
67,276
|
|||||
Accounts
receivable – related parties
|
5,144
|
180,699
|
|||||
Notes
receivable
|
-
|
7,900
|
|||||
Inventory
|
65,856
|
114,691
|
|||||
Total
Current Assets
|
244,738
|
370,566
|
|||||
FIXED
ASSETS
|
|||||||
Machinery
|
571,318
|
912,592
|
|||||
Vehicles
|
248,062
|
344,427
|
|||||
Buildings
|
315,835
|
315,835
|
|||||
Office
equipment
|
25,804
|
30,083
|
|||||
1,161,019
|
1,602,937
|
||||||
Less:
accumulated depreciation
|
(595,362
|
)
|
(862,717
|
)
|
|||
Net
Fixed Assets
|
565,657
|
740,220
|
|||||
OIL
AND GAS PROPERTIES
|
1,544,577
|
1,462,439
|
|||||
(On
the basis of successful efforts accounting)
|
|||||||
PIPELINE
FACILITIES
|
-
|
181,597
|
|||||
OTHER
ASSETS
|
|||||||
Investment
in joint venture at cost
|
-
|
801,319
|
|||||
Land
|
496,500
|
496,500
|
|||||
Investments
|
-
|
500
|
|||||
Well
equipment and supplies
|
-
|
427,948
|
|||||
Cash
– restricted
|
83,000
|
83,000
|
|||||
Total
Other Assets
|
579,500
|
1,809,267
|
|||||
TOTAL
ASSETS
|
$
|
2,934,472
|
$
|
4,564,089
|
April 30
|
April 30
|
||||||
2008
|
2007
|
||||||
LIABILITIES,
TEMPORARY EQUITY AND PERMANENT STOCKHOLDERS’ EQUITY
(DEFICIT)
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Bank
overdraft
|
$ |
$
|
16,933
|
||||
Accounts
payable – trade
|
389,275
|
276,783
|
|||||
Accounts
payable – related party
|
-
|
88,809
|
|||||
Accrued
expenses
|
210,198
|
93,874
|
|||||
Notes
payable – related parties
|
80,200
|
114,500
|
|||||
Current
portion of notes payable
|
646,430
|
202,234
|
|||||
Liability
for stock repurchase
|
4,350,000
|
-
|
|||||
Total
Current Liabilities
|
5,676,103
|
793,133
|
|||||
LONG-TERM
LIABILITIES
|
|||||||
Notes
payable
|
|||||||
Other
|
-
|
326,880
|
|||||
Total
Long-term Liabilities
|
-
|
326,880
|
|||||
Total
Liabilities
|
5,676,103
|
1,120,013
|
|||||
TEMPORARY
EQUITY
|
|||||||
Common
stock, subject to put rights, 2,900,000 shares
|
-
|
4,350,000
|
|||||
PERMANENT
STOCKHOLDERS’ EQUITY
|
|||||||
Common
stock: 500,000,000 shares authorized at $0.0001 par value, 11,666,856
and
11,466,856 shares issued and outstanding, respectively
|
1,166
|
1,146
|
|||||
Additional
paid-in capital
|
7,123,761
|
7,936,724
|
|||||
Unearned
compensation
|
(174,000
|
)
|
(1,587,033
|
)
|
|||
Accumulated
deficit
|
(9,692,558
|
)
|
(7,256,761
|
)
|
|||
Total
Stockholders’ Equity (Deficit)
|
(2,741,631
|
)
|
(905,924
|
)
|
|||
TOTAL
LIABILITIES, TEMPORARY EQUITY AND PERMANENT STOCKHOLDERS’
EQUITY
|
$
|
2,934,472
|
$
|
4,564,089
|
For the
|
For the
|
||||||
Year Ended
|
Year ended
|
||||||
April 30,
|
April 30,
|
||||||
2008
|
2007
|
||||||
REVENUES
|
|||||||
Oil
and gas revenue
|
$
|
566,478
|
$
|
509,742
|
|||
Service
and drilling revenue
|
262,864
|
834,679
|
|||||
Total
Revenue
|
829,342
|
1,344,421
|
|||||
COSTS
AND EXPENSES
|
|||||||
Oil
and gas cost
|
62,213
|
56,072
|
|||||
Service
and drilling cost
|
297,942
|
815,535
|
|||||
Selling,
general and administrative
|
1,747,659
|
1,646,788
|
|||||
Depreciation,
depletion and amortization
|
227,974
|
207,082
|
|||||
Impairment
loss
|
666,073
|
-
|
|||||
Total
Costs and Expenses
|
3,001,861
|
2,725,477
|
|||||
INCOME
(LOSS) FROM OPERATIONS
|
(2,172,519
|
)
|
(1,381,056
|
)
|
|||
OTHER
INCOME (EXPENSE)
|
|||||||
Interest
income
|
2,099
|
1,256
|
|||||
Gain
on sale of equipment
|
102,119
|
-
|
|||||
Interest
expense and financing cost
|
(367,496
|
)
|
(163,950
|
)
|
|||
Total
Other Expense
|
(263,278
|
)
|
(162,694
|
)
|
|||
INCOME
TAXES
|
|||||||
NET
LOSS
|
$
|
(2,435,797
|
)
|
$
|
(1,543,750
|
)
|
|
BASIC
AND DILUTED LOSS PER SHARE
|
$
|
(0.17
|
)
|
$
|
(0.11
|
)
|
|
BASIC
WEIGHTED AVERAGE NUMBER OF SHARE OUTSTANDING
|
14,454,288
|
14,366,856
|
Additional
|
|||||||||||||||||||
Common
|
Shares
|
Paid-in
|
Unearned
|
Accumulated
|
|||||||||||||||
Shares
|
Amount
|
Capital
|
Compensation
|
Deficit
|
Total
|
||||||||||||||
Balance,
April 30, 2006
|
11,466,856
|
1,146
|
6,624,683
|
(751,990
|
)
|
(5,713,011
|
)
|
160,828
|
|||||||||||
To
reflect compensation earned for the year ended April 30,
2007
|
376,669
|
376,669
|
|||||||||||||||||
Issuance
of warrants for financing cost penalty
|
79,000
|
79,000
|
|||||||||||||||||
Issuance
of warrants for financing cost
|
40,453
|
(22,759
|
)
|
17,694
|
|||||||||||||||
Stock
options issued
|
3,635
|
3,635
|
|||||||||||||||||
Issue
of warrants as payment for services
|
1,188,953
|
(1,188,953
|
)
|
||||||||||||||||
Net
loss for the year ended April 30, 2007
|
|
|
(1,543,750
|
) |
(1,543,750
|
)
|
|||||||||||||
Balance,
April 30, 2007
|
11,466,856
|
1,146
|
7,936,724
|
(1,587,033
|
)
|
(7,256,761
|
)
|
(905,924
|
)
|
||||||||||
Amortization
of unearned compensation
|
375,321
|
375,321
|
|||||||||||||||||
Amortization
of financing cost warrants
|
22,759
|
22,759
|
|||||||||||||||||
Adjustment
of warrants for services
|
(1,014,953
|
)
|
1,014,953
|
||||||||||||||||
Issuance
of warrants for financing cost
|
153,010
|
153,010
|
|||||||||||||||||
Issuance
of stock for financing cost
|
200,000
|
20
|
48,980
|
|
49,000
|
||||||||||||||
Net
loss for the year ended April 30, 2008
|
(2,435,797
|
)
|
(2,435,797
|
)
|
|||||||||||||||
Balance
April 30, 2008
|
11,666,856
|
$
|
1,166
|
$
|
7,123,761
|
$
|
(174,000
|
)
|
$
|
(9,692,558
|
)
|
$
|
(2,741,631
|
)
|
April 30,
|
April 30,
|
||||||
2008
|
2007
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
loss
|
$
|
(2,435,797
|
)
|
$
|
(1,543,750
|
)
|
|
Adjustments
to Reconcile Net Loss to
|
|||||||
Net
Cash from Operating Activities:
|
|||||||
Depreciation,
depletion and amortization
|
227,974
|
207,082
|
|||||
Gain
on sale of equipment
|
(102,119
|
)
|
-
|
||||
Impairment
loss
|
666,073
|
-
|
|||||
Amortization
of unearned compensation
|
375,321
|
376,669
|
|||||
Warrants
issued for financing cost
|
175,769
|
100,329
|
|||||
Issuance
of stock for financing cost
|
49,000
|
-
|
|||||
Changes
in Operating Assets and Liabilities:
|
|||||||
Accounts
receivable
|
111,529
|
410,371
|
|||||
Inventory
|
48,835
|
(4,539
|
)
|
||||
Unbilled
service and drilling cost
|
-
|
76,944
|
|||||
Bank
overdraft
|
(16,933
|
)
|
(10,320
|
)
|
|||
Accounts
payable
|
23,683
|
60,099
|
|||||
Accrued
expenses
|
116,324
|
50,695
|
|||||
Net
Cash from Operating Expenses
|
(760,341
|
)
|
(276,420
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Purchase
of equipment
|
-
|
(61,275
|
)
|
||||
Proceeds
from sale of equipment
|
117,451
|
-
|
|||||
Purchase
of oil and gas properties
|
-
|
(475
|
)
|
||||
Proceeds
from sale of well equipment and supplies
|
18,000
|
-
|
|||||
Proceeds
from sale of pipeline
|
576,500
|
-
|
|||||
Changes
in note receivable
|
7,900
|
35,100
|
|||||
Net
Cash from Investing Activities
|
719,851
|
(26,650
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Payments
on notes payable
|
(267,550
|
)
|
-
|
||||
Proceeds
from borrowings
|
350,476
|
299,500
|
|||||
Adjustment
on notes payable
|
-
|
3,580
|
|||||
Net
Cash from Financing Activities
|
82,926
|
303,080
|
|||||
NET
(INCREASE) DECREASE IN CASH
|
42,436
|
0
|
|||||
CASH
AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
0
|
0
|
|||||
CASH
AND CASH EQUIVALENTS, END OF YEAR
|
$
|
42,436
|
$
|
0
|
Class
|
|
Lives in Years
|
Building
|
|
40
|
Machinery and equipment
|
|
5-20
|
Vehicles
|
|
5-7
|
Office equipment
|
|
5
|
Oil:
|
Barrett
Oil Purchasing purchases oil from the Koppers Fields. Barrett accounted
for $320,034 of the Company’s total revenue, which was about 38% of the
Company’s total revenue.
|
Gas:
|
Cumberland
Valley Resources purchases natural gas produced from the joint venture
with Delta Producers, Inc. in the Jellico East Field. Delta Producers
Inc.
accounted for $355,641 of the Company’s total revenue, which was about 37%
of the Company’s total revenue.
|
2008
|
2007
|
||||||
Cash
Paid For:
|
|||||||
Interest
|
$
|
52,652
|
$
|
53,247
|
|||
Non-Cash
Financing Activities:
|
|||||||
Financing
costs from issuance of warrants and stock
|
224,769
|
96,694
|
|||||
Common
stock issued for services
|
-
|
380,304
|
April 30, 2008
|
|
April 30, 2007
|
|||||
Notes
Payable – Related Parties:
|
|||||||
Note
payable to the Company’s CEO and Chairman of the Board
|
|||||||
of
Directors, Deloy Miller, secured by equipment and truck
titles,
|
|||||||
interest
at 10.750%, due October 18, 2008
|
$
|
80,200
|
$
|
0
|
|||
Note
payable to board member Herman Gettlefinger, unsecured,
dated
|
|||||||
February
21, 2007, bearing interest at 11% and due November 1,
2007.
|
|||||||
This
note was paid December 14, 2007
|
|
42,000 | |||||
Notes
payable to Sharon Miller, Unsecured, dated April 5, 2007
to
|
|||||||
May
17, 2007, bearing interest at 11%, due November 1, 2007.
This
|
|||||||
note
was paid December 14, 2007
|
|
72,500
|
|||||
|
80,200
|
114,500 | |||||
Notes
Payable – Other
|
|||||||
Note
payable to American Fidelity Bank, secured by a trust deed
|
|||||||
on
property, bearing interest at prime, due in monthly
payments
|
|||||||
of
$2,500, with the final payment due in August 2008
|
346,430
|
344,114
|
|||||
Note
payable to Jade Special Strategy, LLC, unsecured, dated
|
|||||||
March
7, 2007, bearing interest based on a sliding scale
approximating
|
|||||||
120%
and due April 30, 2008, and now accruing interest at 18% (see note
below)
|
110,000
|
110,000
|
|||||
Note
payable to Jade Special Strategy, LLC, unsecured, dated
|
|||||||
April
17, 2007, bearing interest based on a sliding scale
approximating
|
|||||||
120%
and due April 30, 2008, and now accruing interest at 18% (see note
below)
|
40,000
|
40,000
|
|||||
Note
Payable to Jade Special Strategy, LLC, unsecured, dated
|
|||||||
August
2, 2007, bearing interest based on a sliding scale
approximating
|
|||||||
120%
and due April 30, 2008, and now accruing interest at 18% (see note
below)
|
65,000
|
0
|
|||||
Note
payable to Petro Capital Securities, unsecured, dated May 24,
2007,
|
|||||||
bearing
interest at 10% and due June 30, 2008
|
35,000
|
35,000
|
|||||
Note payable
to P & J Resources, Inc., unsecured, dated April 2,
2008
|
|||||||
bearing
interest at 8%
|
50,000
|
0
|
|||||
|
646,430
|
529,114 | |||||
Total
Notes Payable
|
726,630
|
643,614
|
|||||
Less
current maturities on related party notes payable
|
80,200
|
114,500
|
|||||
Less
current maturities on other notes payable
|
646,430
|
202,234
|
|||||
Notes
Payable – Long-term
|
0
|
326,880
|
Asset
retirement obligation as of April 30, 2006
|
$
|
17,549
|
||
Accretion
expense for 2007
|
16,000
|
|||
Asset
retirement obligation as of April 30, 2007
|
33,549
|
|||
Accretion
expense for 2008
|
16,000
|
|||
Asset
retirement obligation as of April 30, 2008
|
$
|
49,549
|
|
2008
|
2007
|
|||||
Current
Year Addition:
|
|
|
|||||
Federal statutory rate
|
34
|
%
|
34
|
%
|
|||
Federal tax benefit at statutory rate
|
$
|
828,240
|
$
|
520,000
|
|||
State income tax, net of benefit
|
104,504
|
68,700
|
|||||
Stock compensation
|
(128,000
|
)
|
|||||
Stock warrants
|
(34,100
|
)
|
|||||
|
932,744
|
426,600
|
|||||
Increase in valuation allowance
|
932,744
|
(426,600
|
)
|
||||
|
|||||||
Increase
in deferred tax asset and valuation allowance
|
$
|
0
|
$
|
0
|
|||
|
|||||||
Cumulative
Tax Benefit:
|
|||||||
Net operating loss carryforward
|
$
|
4,504,500
|
$
|
2,964,600
|
|||
Stock warrants
|
-
|
40,000
|
|||||
Valuation allowance
|
(4,504,500
|
)
|
(3,004,600
|
)
|
|||
|
|||||||
Net
deferred tax benefit
|
$
|
0
|
$
|
0
|
|
2008
|
2007
|
|||||||||||
|
Weighted
Shares
|
Average
Exercise
Price
|
Weighted
Shares
|
Average
Exercise
Price
|
|||||||||
Options
outstanding,
|
|
|
|
|
|||||||||
beginning of year
|
7,055,000
|
$
|
0.37
|
1,550,000
|
$
|
0.81
|
|||||||
Options
canceled
|
200,000
|
2.00
|
|||||||||||
Options
exercised
|
-
|
-
|
|||||||||||
Options
granted
|
480,000
|
$
|
1.15
|
5,705,000
|
$
|
0.53
|
|||||||
Options
outstanding,
|
|||||||||||||
end of year
|
7,535,000
|
7,055,000
|
$
|
0.38
|
|||||||||
Options
exercisable,
|
|||||||||||||
end of year
|
2,535,000
|
2,055,000
|
$
|
0.77
|
|||||||||
Option
price range,
|
|||||||||||||
end of year
|
$
|
0.01
to 1.15
|
$
|
0.21
to 1.15
|
|||||||||
Option
price range,
|
|||||||||||||
exercised shares
|
n/a
|
n/a
|
|||||||||||
Options
available for grant
|
|||||||||||||
at end of year
|
n/a
|
n/a
|
|||||||||||
Weighted
average fair value of
|
|||||||||||||
options granted during the year
|
$
|
0.20
|
$
|
0.23
|
After
|
||||||||||
April 30, 2008
|
|
Adjustment
|
|
Adjustment
|
|
|||||
Assets
|
||||||||||
Cash
|
$
|
42,436
|
$
|
6,400,000
|
$
|
6,442,436
|
||||
Other
Current Assets
|
202,302
|
|
202,302 | |||||||
Total
Current Assets
|
244,738
|
|
6,644,738 | |||||||
Net
Fixed Assets
|
565,657
|
810,000
|
1,375,657
|
|||||||
Oil
& Gas Properties
|
1,544,577
|
(801,319
|
)
|
993,258
|
||||||
250,000
|
||||||||||
Other
Assets
|
579,500
|
|
579,500
|
|||||||
Total
Assets
|
$
|
2,934,472
|
|
|
$
|
9,593,153 | ||||
Liabilities
& Stockholders’ Equity
|
||||||||||
Liabilities
|
||||||||||
Accounts
Payable &
|
||||||||||
Accrued
Expenses
|
$
|
599,473
|
$
|
(500,000
|
)
|
$
|
99,473
|
|||
Notes
Payable
|
726,630
|
(726,630
|
)
|
-
|
||||||
Liability
for Stock Repurchase
|
4,350,000
|
(4,350,000
|
)
|
-
|
||||||
Total
Liabilities
|
5,676,103
|
|
99,473 | |||||||
Stockholders’
Equity
|
(2,741,631
|
)
|
12,235,311
|
9,493,680
|
||||||
Stockholders’
Equity
|
$
|
2,934,472
|
|
|
$
|
9,593,153 |
·
|
Base
salary of $250,000 per annum, with provision for cost-of-living
increases.
|
·
|
Sign-on
bonus of $300,000, payable immediately in connection with Mr. Boruff’s
assistance with the Atlas Transaction.
|
·
|
Options
to purchase 250,000 shares of the Registrant’s common stock at an exercise
price per share of $0.33, with vesting in equal annual installments
over a
period of four years.
|
·
|
A
restricted stock grant of 250,000 shares of common stock, with vesting
in
equal annual installments over a period of four
years.
|
·
|
Incentive
Compensation – For each year of the employment term, (i) cash up to
100% of base salary and (ii) up to 100,000 shares of restricted common
stock, in both instances based upon, and subject to, two performance
benchmarks, gross revenue and EBITDA. One half of each element of
incentive compensation is earned if the gross revenue benchmark is
achieved, and the other half of each element is earned if the EBITDA
benchmark is achieved.
|
|
2008
|
2007
|
|||||
Proved
oil and gas properties and related lease equipment
|
|||||||
Developed
|
$
|
2,736,509
|
$
|
2,783,855
|
|||
Non-developed
|
|||||||
|
2,736,509
|
2,783,855
|
|||||
Accumulated
depletion
|
(1,191,931
|
)
|
(1,321,416
|
)
|
|||
Net
Capitalized Costs
|
$
|
1,544,578
|
$
|
1,462,439
|
Acquisition
of Properties Proved and Unproved
|
$
|
|
$
|
-
|
|||
Exploration
Costs
|
-
|
||||||
Development
Costs
|
474
|
||||||
Total
|
$ |
$
|
474
|
|
2008
|
2007
|
|||||
Production
revenues
|
$
|
566,478
|
$
|
509,742
|
|||
Production
costs
|
(62,213
|
)
|
(56,072
|
)
|
|||
Depreciation
and amortization
|
(157,153
|
)
|
(144,496
|
)
|
|||
Results
of operations for producing activities
|
|||||||
(excluding
corporate overhead and interest costs)
|
$
|
347,112
|
$
|
309,174
|
|
Oil (Bbls)
|
Gas (Mcf)
|
|||||
Proved
reserves
|
|
|
|||||
Balance, April 30, 2006
|
91,279
|
980,730
|
|||||
Discoveries and extensions
|
|||||||
Revisions of previous estimates
|
(24,977
|
)
|
(224,155
|
)
|
|||
Production
|
(4,898
|
)
|
(54,765
|
)
|
|||
|
|||||||
Balance, April 30, 2007
|
61,404
|
701,810
|
|||||
Discoveries and extensions
|
|||||||
Revisions of previous estimates
|
17,993
|
151,669
|
|
||||
Return of proved undeveloped properties to the Company
|
- |
1,037,857
|
|||||
Productions
|
(4,984
|
)
|
(39,508
|
)
|
|||
|
|||||||
Balance, April 30, 2008
|
74,413
|
1,851,858
|
|||||
|
|||||||
Proved
developed producing
|
|||||||
reserves at April 30, 2008
|
63,068
|
510,825
|
|||||
|
|||||||
Proved
developed producing
|
|||||||
reserves at April 30, 2007
|
48,591
|
624,404
|
|
2008
|
2007
|
|||||
Future
cash flows
|
$
|
25,456,619
|
$
|
8,422,828
|
|||
Future
production costs and taxes
|
(3,597,397
|
)
|
(2,402,638
|
)
|
|||
Future
development costs
|
(1,471,400
|
)
|
(13,900
|
)
|
|||
Future
income tax expense
|
(6,320,225
|
)
|
(1,861,950
|
)
|
|||
Future
cash flows
|
14,067,597
|
4,144,340
|
|||||
Discount
at 10% for timing of cash flows
|
(7,323,458
|
)
|
(2,144,700
|
)
|
|||
Discounted
future net cash flows from proved reserves
|
$
|
6,744,139
|
$
|
1,999,640
|
|
April
30,
|
||||||
|
2008
|
2007
|
|||||
Balance,
beginning of year
|
$
|
1,999,640
|
$
|
3,132,740
|
|||
|
|||||||
Sales,
Net of production costs and taxes
|
(504,265
|
)
|
(453,670
|
)
|
|||
|
|||||||
Changes
in prices and production costs
|
2,134,824
|
1,008,950
|
|||||
Revisions
of quantity estimates and return of proved undeveloped
properties
|
6,853,630
|
(3,015,904
|
)
|
||||
Sale
of minerals in place
|
(714,788
|
)
|
|||||
Development
costs incurred
|
-
|
474
|
|||||
Net
changes in income taxes
|
(3,024,902
|
)
|
1,327,050
|
||||
|
|||||||
Balances,
end of year
|
$
|
6,744,139
|
$
|
1,999,640
|
Name
|
Age
|
Position
|
||
Scott
Boruff
|
45
|
Chief
Executive Officer
|
||
Deloy
Miller
|
61
|
Chairman
of the Board of Directors
|
||
Lyle
H. Cooper
|
65
|
Chief
Financial Officer
|
||
Gary
Bible
|
58
|
Vice
President of Geology
|
||
Teresa
Cotton
|
45
|
Secretary
and Treasurer
|
||
Charles
M. Stivers
|
46
|
Director
|
||
Herman
E. Gettlefinger
|
|
75
|
|
Director
|
Name
and
Principal
Position
|
Year
|
Salary
|
Bonus
|
Stock
Awards
|
Option
Awards
|
Non-Equity
Incentive
Plan Compensation
|
Non-Qualified
Deferred
Compensation
Earnings
|
All
Other
Compensation
|
Total
|
Deloy
Miller Chairman of the Board of Directors
|
2008
2007
|
$200,000
$200,000
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
$200,000
$200,000
|
Scott
M. Boruff
Chief
Executive Officer
|
2008
2007
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
Lyle
H. Cooper
Chief
Financial Officer
|
2008
2007
|
$66,000
$66,000
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
$66,000
$66,000
|
OPTION AWARDS
|
STOCK AWARDS
|
|||||||||||||||||||||||||||
Name
|
|
Number of
Securities
Underlying
Unexercised
Options (#)
Exercisable
|
|
Number of
Securities
Underlying
Unexercised
Options (#)
Unexercisable
|
|
Equity
Incentive
Plan
Awards:
Number of
Securities
Underlying
Unexercised
Unearned
Options (#)
|
|
Option
Exercise
Price ($)
|
|
Option
Expiration
Date
|
|
Number
of Shares
or Units
of Stock
that Have
Not
Vested
(#)
|
|
Market
Value of
Shares or
Units of
Stock
that
Have
Not
Vested
($)
|
|
Equity
Incentive
Plan
Awards:
Number
of
Unearned
Shares,
Units, or
Other
Rights
that Have
Not
Vested (#)
|
|
Equity Incentive
Plan
Awards:
Market or
Payout
Value of
Unearned
Shares,
Units, or
Other
Rights
that Have
Not
Vested ($)
|
||||||||||
Deloy Miller
|
|
0
|
0
|
0
|
N/A
|
N/A
|
0
|
N/A
|
N/A
|
N/A
|
||||||||||||||||||
Scott
M. Boruff
|
0
|
0
|
0
|
N/A
|
N/A
|
0
|
N/A
|
N/A
|
N/A
|
|||||||||||||||||||
Lyle
H. Cooper
|
0
|
0
|
0
|
N/A
|
N/A
|
0
|
N/A
|
N/A
|
N/A
|
Name
|
Fees Earned
or Paid in
Cash
|
|
Stock Awards
($)
|
|
Option
Awards
($)
|
|
Non-equity
Incentive Plan
Information
($)
|
|
Nonqualified
Deferred
Compensation
Earnings ($)
|
|
All Other
Compensation
|
|
Total
|
|
||||||||
Charles M. Stivers
|
$
|
500
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
Herman
Gettelfinger
|
$
|
500
|
0
|
0
|
0
|
0
|
0
|
0
|
Plan
Category
|
(a) Number of Securities to be
Issued upon Exercise of
Outstanding Options,
Warrants, and Rights
|
(b) Weighted Average Exercise
Price of Outstanding Options,
Warrants and Rights
|
(c) Number of Securities
Remaining Available for
Issuance Under Equity
Compensation Plans
(Excluding Securities
Reflected in Column (a)
|
|||||||
Equity
Compensation Plans Approved by Security Holders
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
||
Equity
Compensation Plans Not Approved by Security Holders
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
Total
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
Name
of Beneficial Owner
|
Amount and Nature of
Beneficial Ownership
|
Percent of Class
|
|||||
Directors
and Officers
|
|||||||
Scott
M. Boruff
|
400,000
|
2.75
|
%
|
||||
Deloy
Miller
|
4,090,343
|
28.08
|
%
|
||||
Charles
M. Stivers
|
20,000
|
*
|
|||||
Herman
E. Gettelfinger
|
309,845
|
(1)
|
2.12
|
%
|
|||
All
directors and executive officers (6 persons)
|
4,870,188
|
(2)
|
34.72
|
%
|
|||
|
|||||||
Beneficial
Owner of More Than 5%
|
|||||||
Prospect
Energy Corporation
|
2,160,000
|
(3)
|
14.83
|
%
|
EXHIBIT
NO.
|
|
DESCRIPTION
|
3.1
|
Articles
of Incorporation of Miller Petroleum Inc. (1)
|
|
3.2
|
By-laws
of Miller Petroleum Inc. (1)
|
|
10.1
|
Purchase
and Sale Agreement by and between Atlas America, LLC and Miller Petroleum,
Inc., dated as of June 11, 2008 (2)
|
|
10.2
|
Employment
Agreement with Scott M. Boruff, dated as of August 1, 2008
(2)
|
|
23.1
|
Consent
of Independent Registered Public Accounting Firm.
|
|
31.1
|
|
Certification
of Chief Executive Officer pursuant to Section 302 of Sarbanes-Oxley
Act
of 2002.
|
31.2
|
|
Certification
of Chief Financial Officer pursuant to Section 302 of Sarbanes-Oxley
Act
of 2002.
|
32.1
|
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as
adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
32.2
|
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as
adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
2008
|
2007
|
||||||
Audit
Fees
|
$
|
70,341
|
$
|
77,743
|
|||
Audit-Related
Fees
|
-
|
||||||
Total
Audit and Audit-Related Fees
|
70,341
|
77,743
|
|||||
|
|||||||
Tax
Fees
|
-
|
||||||
All
Other Fees
|
-
|
||||||
Total
|
$
|
70,341
|
$
|
77,743
|
|
MILLER
PETROLEUM, INC.
|
|
|
By:
|
/s/ Scott M. Boruff |
|
Scott
M. Boruff
Chief
Executive Officer
|
/s/
Deloy
Miller
|
||
Deloy
Miller
|
Chairman
of the Board of Directors
|
|
/s/
Lyle
H. Cooper
|
||
Lyle
H. Cooper
|
Chief
Financial Officer
|
|
/s/
Charles
M. Stivers
|
||
Charles
M. Stivers
|
Director
|
|
Director
|