RenovaCare, Inc. - Quarter Report: 2008 September (Form 10-Q)
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
____________________
FORM
10-Q
(Mark
One)
x
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For
quarterly period ended September 30, 2008
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For the
transition period from _____ to _____
Commission
File Number: 000-30156
____________________
ENTHEOS
TECHNOLOGIES, INC. AND SUBSIDIARIES
(Exact
name of registrant as specified in its charter)
Nevada
|
98-0170247
|
(State
or other jurisdiction of incorporation)
|
(I.R.S.
Employer Identification No.)
|
Suite
1000-888 3rd Street S/W Calgary, Alberta
|
T2P
5C5
|
(Address
of principal executive offices)
|
(Zip
Code)
|
403-444-6418
(Registrant’s
telephone number, including area code)
Indicate
by check mark whether the registrant (1) has filed all reports required to be
filed by
Section
13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12
months (or for such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements for the past 90
days. Yes T No
o.
Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer, or a smaller reporting
company. See the definitions of “large accelerated filer,”
“accelerated filer” and “smaller reporting company” in Rule 12b-2 of the
Exchange Act.
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
(Do not check if a smaller reporting company)
|
Smaller
reporting company T
|
Indicate
by check mark whether the registrant is a shell company (as defined in 12b-2 of
the Exchange Act.) Yes o No
T.
Indicate
the number of shares outstanding of each of the issuer’s classes of common
stock, as of the latest practicable date: 63,075,122 shares of Common Stock, par
value $0.00001, were outstanding on November 13, 2008.
TABLE OF CONTENTS
ENTHEOS
TECHNOLOGIES, INC.
FORM
10-Q, QUARTER ENDED SEPTEMBER 30, 2008
PART
I FINANCIAL INFORMATION
|
||
Item
1.
|
||
3
|
||
4
|
||
5
|
||
6
|
||
7
|
||
Item
2.
|
12
|
|
Item
4.
|
14
|
|
PART
II OTHER INFORMATION
|
||
Item
1.
|
15
|
|
Item
2.
|
15
|
|
Item
3.
|
15
|
|
Item
4.
|
15
|
|
Item
5.
|
15
|
|
Item
6.
|
15
|
|
16
|
ENTHEOS TECHNOLOGIES, INC. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
September
30, 2008 and December 31, 2007
|
||||||||
(Unaudited)
|
||||||||
September
30,
|
December
31,
|
|||||||
(Expressed
in U. S. Dollars)
|
2008
|
2007
|
||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
|
$ | 2,859,798 | $ | 46,306 | ||||
Prepaid
expenses
|
720 | - | ||||||
Total
current assets
|
2,860,518 | 46,306 | ||||||
Oil
and gas properties - net, proven wells (Note 4)
|
279,565 | - | ||||||
Total
assets
|
$ | 3,140,083 | $ | 46,306 | ||||
LIABILITIES
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 9,643 | $ | 1,300 | ||||
Accounts
payable - related parties (Note 5)
|
- | 23,812 | ||||||
Total
liabilities
|
9,643 | 25,112 | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Stockholders'
Equity
|
||||||||
Preferred
stock:$0.0001 par value: Authorized: 10,000,000 shares Issued and
outstanding: nil
|
- | - | ||||||
Common
stock: $0.00001 par value; Authorized: 200,000,000 shares Issued and
outstanding: 63,075,122 shares (2007:
56,625,122)
|
631 | 566 | ||||||
Additional
paid-in capital
|
7,091,028 | 3,838,516 | ||||||
Accumulated
deficit
|
(3,961,219 | ) | (3,817,888 | ) | ||||
Total
stockholders' equity
|
3,130,440 | 21,194 | ||||||
Total
liabilities and stockholders' equity
|
$ | 3,140,083 | $ | 46,306 |
(The
accompanying notes are an integral part of these consolidated financial
statements)
ENTHEOS TECHNOLOGIES, INC. AND SUBSIDIARIES
|
||||||||||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
||||||||||||||||
for
the three and nine months ended September 30, 2008 and
2007
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three
months ended September 30,
|
Nine
months ended September 30,
|
|||||||||||||||
(Expressed
in U. S. Dollars)
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
Revenue
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Expenses
|
||||||||||||||||
Impairment
of oil and natural gas properties
|
53,800 | - | 53,800 | - | ||||||||||||
Management
and Directors fees - related party (Note 5)
|
12,266 | - | 13,766 | - | ||||||||||||
Consulting
fee
|
- | - | 4,250 | - | ||||||||||||
Professional
fees - accounting and legal
|
30,726 | 1,014 | 48,418 | 6,395 | ||||||||||||
Rent
|
1,832 | 1,983 | 6,029 | 5,670 | ||||||||||||
General
and administrative
|
3,939 | 302 | 7,537 | 5,364 | ||||||||||||
Office
supplies
|
159 | 1,703 | 525 | 2,910 | ||||||||||||
Investor
relations
|
7,000 | - | 7,000 | - | ||||||||||||
Travel
|
8,007 | - | 8,007 | - | ||||||||||||
117,729 | 5,002 | 149,332 | 20,339 | |||||||||||||
Operating
Loss
|
(117,729 | ) | (5,002 | ) | (149,332 | ) | (20,339 | ) | ||||||||
Other
income (expense)
|
||||||||||||||||
Interest,
bank charges and foreign exchange
|
(35 | ) | (131 | ) | (318 | ) | (247 | ) | ||||||||
Interest
income
|
5,967 | 706 | 6,319 | 2,400 | ||||||||||||
5,932 | 575 | 6,001 | 2,153 | |||||||||||||
Net
loss available to common shareholders
|
$ | (111,797 | ) | $ | (4,427 | ) | $ | (143,331 | ) | $ | (18,186 | ) | ||||
Loss per common share - basic and
diluted
|
$ | (0 | ) | $ | (0 | ) | $ | (0 | ) | $ | (0 | ) | ||||
Weighted average number of common shares
outstanding - basic and diluted
|
61,112,079 | 96,625,122 | 58,131,691 | 96,625,122 |
(The
accompanying notes are an integral part of these consolidated financial
statements)
ENTHEOS TECHNOLOGIES, INC. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||
CONSOLIDATED
STATEMENT OF STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||||||
for
the nine months ended September 30, 2008 and year ended December 31,
2007
|
||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||
Accumulated
other
|
Total
|
|||||||||||||||||||||||||||
Common Stock
|
Additional
|
Accumulated
|
Comprehensive
|
comprehensive
|
Stockholder's
|
|||||||||||||||||||||||
(Expressed
in U. S. Dollars)
|
Shares
|
Amount
|
paid-in
capital
|
earnings
(deficit)
|
income
(loss)
|
income
|
Equity
|
|||||||||||||||||||||
Balance,
December 31, 2006
|
96,625,122 | $ | 966 | $ | 3,838,116 | $ | (3,793,206 | ) | $ | - | $ | - | $ | 45,876 | ||||||||||||||
Cancellation
of common shares at $0.0033 per share
|
(40,000,000 | ) | (400 | ) | 400 | - | ||||||||||||||||||||||
Components
of comprehensive income
|
||||||||||||||||||||||||||||
-
Loss, year ended December 31, 2007
|
- | - | - | (24,682 | ) | (24,682 | ) | - | (24,682 | ) | ||||||||||||||||||
Total
comprehensive loss
|
(24,682 | ) | ||||||||||||||||||||||||||
Balance,
December 31, 2007
|
56,625,122 | 566 | 3,838,516 | (3,817,888 | ) | - | 21,194 | |||||||||||||||||||||
Units
issued for cash and legal services at $0.50 per share in July
2008
|
6,450,000 | 65 | 3,224,935 | 3,225,000 | ||||||||||||||||||||||||
Stock
based compensation expense
|
2,766 | 2,766 | ||||||||||||||||||||||||||
Settlement
of related party payables
|
24,811 | 24,811 | ||||||||||||||||||||||||||
Components
of comprehensive income
|
||||||||||||||||||||||||||||
-
Loss, nine months ended September 30, 2008
|
- | - | - | (143,331 | ) | (143,331 | ) | - | (143,331 | ) | ||||||||||||||||||
Total
comprehensive loss
|
$ | (143,331 | ) | |||||||||||||||||||||||||
Balance,
September 30, 2008
|
63,075,122 | $ | 631 | $ | 7,091,028 | $ | (3,961,219 | ) | $ | - | $ | 3,130,440 |
(The
accompanying notes are an integral part of these consolidated financial
statements)
ENTHEOS TECHNOLOGIES, INC. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||
for
the nine months ended September 30, 2008 and 2007
|
||||||||
(Unaudited)
|
||||||||
(Expressed
in U. S. Dollars)
|
2008
|
2007
|
||||||
Cash
flows from (used in) operating activities
|
||||||||
Net
loss
|
$ | (143,331 | ) | $ | (18,186 | ) | ||
Impairment
of oil and natural gas properties
|
53,800 | - | ||||||
Stock-based
compensation
|
2,766 | - | ||||||
Stock
issued for legal services
|
25,000 | - | ||||||
Change
in non-cash working capital item:
|
- | - | ||||||
Decrease
in accounts receivable - related parties
|
- | 84,088 | ||||||
Increase
in prepaid assets
|
(720 | ) | ||||||
Increase
(Decrease) in accounts payable & accrued payable
|
9,342 | (8,564 | ) | |||||
Net
cash flows provided by (used in) operating activities
|
(53,143 | ) | 57,338 | |||||
Cash
flows from investing activities
|
||||||||
Acquisition
of oil and gas properties
|
(333,365 | ) | - | |||||
Net
cash used in investing activities
|
(333,365 | ) | - | |||||
Cash
flows from financing activities
|
||||||||
Proceeds
from issuance of common stock, net
|
3,200,000 | - | ||||||
Net
cash provided by financing activities
|
3,200,000 | - | ||||||
Increase
in cash
|
2,813,492 | 57,338 | ||||||
Cash, beginning of period
|
46,306 | 178 | ||||||
Cash, end of period
|
$ | 2,859,798 | $ | 57,516 | ||||
Supplemental
disclosure of cash flow information:
|
||||||||
Interest
paid in cash
|
$ | - | $ | - | ||||
Income
tax paid in cash
|
$ | - | $ | - | ||||
Settlement
of related party payables
|
$ | 24,811 | $ | - |
(The
accompanying notes are an integral part of these consolidated financial
statements)
ENTHEOS TECHNOLOGIES, INC. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
NINE
MONTHS ENDED SEPTEMBER 30, 2008
(Expressed
in US Dollars)
Note
1. Organization and Nature of Operations
Entheos
Technologies, Inc. (“the Company”) is a small independent oil and gas production
company with a focus on non-operating, small working interest participation
in producing and the re-development/ recompletion of oil and gas wells. In
September 2008, the Company acquired a 21.75% working interest (16.3125% net
revenue interest) in the Cooke #6 well located at the Cooke Ranch field in La
Salle County, Texas which has been producing oil and gas from the Escondido
formation since 2007. In September 2008, the Company acquired a 20.00% working
interest (15.00% net revenue interest) in Onnie Ray #1 Well in Lee County, Texas
and the Stahl #1 Well in Fayette County, Texas which were subsequently
re-entered and are producing gas from the Austin Chalk formation and a 20.00%
working interest (15.00% net revenue interest) in the Haile #1 Well in Frio
County, Texas which is currently scheduled for re-entry operations.
Incorporated
under the laws of the State of Nevada, the Company has an authorized capital of
200,000,000 shares of $0.00001 par value common stock, of which 63,075,122
shares are outstanding and 10,000,000 shares of $0.0001 par value preferred
stock, of which none are outstanding.
From 2002
until September 2008, through our wholly-owned subsidiary Email Solutions, Inc.,
the Company served as an Application Service Provider (“ASP”) providing
reliable, real time, high volume outsourced email and search engine optimization
services. Due to the limited success of the ASP business, management decided
that it was in the best interest to abandon the Application Service Provider
business and focus on identifying undervalued oil and gas opportunities for
acquisition, development and exploration. The assets and liabilities, the
results of operations and cash flows related to the ASP business were not
classified as discontinued operations as the amounts were not
significant.
The
Company has incurred net operating losses since inception. The Company faces
different types of risks, including under capitalization and uncertainty of
funding sources, high initial expenditure levels, uncertain revenue streams, and
difficulties in managing growth. The Company’s recurring losses raise
substantial doubt about its ability to continue as a going concern. The
Company’s consolidated financial statements do not reflect any adjustments that
may result from the outcome of this uncertainty. The Company expects to incur
losses from its business operations and will require additional funding during
2011. The future of the Company hereafter will depend in large part on the
Company’s ability to successfully raise capital from external sources to pay for
planned expenditures and to fund operations.
To meet
these objectives, the Company completed a private placement for gross proceeds
of $3,200,000 on July 28, 2008. Management believes that its current and future
plans enable it to continue operations through December 31, 2009. These
financial statements do not give effect to any adjustments which would be
necessary should the Company be unable to continue as a going concern and
therefore be required to realize its assets and discharge its liabilities in
other than the normal course of business and at amounts different from those
reflected in the accompanying financial statements.
Note
2. Accounting Policies
Presentation of Interim
Information
The
accompanying unaudited interim consolidated financial statements have been
prepared in accordance with Form 10-Q instructions and in the opinion of
management of the Company, include all adjustments (which were normal, recurring
in nature) considered necessary to present fairly the consolidated financial
position as of September 30, 2008 and December 31, 2007, the consolidated
results of operations for the three and nine months ended September 30, 2008 and
2007 and cash flows for the nine months ended September 30, 2008 and 2007. These
results have been determined on the basis of generally accepted accounting
principles and applied consistently with those used in the preparation of the
Company’s 2007 Annual Report on Form 10-KSB.
Certain
information and footnote disclosures normally included in the financial
statements presented in accordance with United States generally accepted
accounting principles have been condensed or omitted. It is suggested that
the accompanying unaudited interim consolidated financial statements be read in
conjunction with the annual financial statements and notes thereto in the
Company’s 2007 Annual Report on Form 10-KSB.
Estimates
The more
significant reporting areas impacted by management’s judgments and estimates are
crude oil and natural gas reserve estimation, impairment of assets, and oil and
gas sales revenue accruals. Management’s judgments and estimates in these areas
are based on information available from both internal and external sources,
including engineers, geologists, consultants and historical experience in
similar matters. Actual results could differ from the estimates as additional
information becomes known. The oil and gas sales revenue accrual is particularly
subject to estimates due to the Company’s status as a non-operator on all of its
properties. Production information obtained from well operators is substantially
delayed. This causes the estimation of recent production, used in the oil and
gas revenue accrual, to be subject to some variations.
Full
Cost Method of Accounting
The
Company has elected to utilize the full cost method of accounting for its oil
and gas activities. In accordance with the
full-cost method of accounting, all costs associated with the exploration,
development and acquisition of oil and natural gas properties, including
salaries, benefits and other internal costs directly attributable to these
activities are capitalized. For the nine month period ending
September 30, 2008 the company recorded $333,365 in capitalized oil and gas
property costs.
The
full-cost method follows guidance provided in SEC Regulation S-X Rule 4-10,
where impairment is determined by the “ceiling test,” whereby to the extent that
such capitalized costs subject to amortization in the full-cost pool (net of
accumulated depletion, depreciation and amortization, prior impairments, and
related tax effects) exceed the present value (using a 10% discount rate) of
estimated future net after-tax cash flows from proved oil and natural gas
reserves, such excess costs are charged to expense. Once incurred, an
impairment of oil and natural gas properties is not reversible at a later
date. A ceiling test impairment could result in a significant loss for a
reporting period; however, future depletion expense would be correspondingly
reduced. Impairment of oil and natural gas properties is assessed on a quarterly
basis in conjunction with the Company’s quarterly and annual SEC filings. The
Company performed the ceiling test for the quarter ended September 30, 2008 and
determined that an impairment of $53,800 was required.
Revenue
Recognition
All
revenues are derived from the sale of produced crude oil and natural
gas. Payment for the revenue, net of related taxes and lease
operating expenses, is received from the operator of the wells approximately 45
days after the month of delivery. Due to the recent acquisition
of working interest in oil properties, the Company has not received a
revenue and expense summary from the operators. With the lack of this
information or historical operating results, management has no basis for
developing a reasonable estimate. Accordingly, no revenue or expense
was recognized as of September 30, 2008. As the Company accumulate
operating result history, management will establish a methodology for
estimations in order to accrue revenue and expenses in the month
earned.
Recent Accounting
Pronouncements
In
September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements” (SFAS
157), which defines fair value, establishes a framework for measuring fair
value, and expands disclosures about fair-value measurements required under
other accounting pronouncements. It does not change existing guidance as to
whether or not an instrument is carried at fair value. SFAS 157 is effective for
financial statements issued for fiscal years beginning after November 15, 2007,
and interim periods within those fiscal years. In February 2008, the FASB issued
FASB Staff Position No. FAS 157-1 (FSP FAS 157-1), which excludes SFAS No. 13,
“Accounting for Leases” and certain other accounting pronouncements that address
fair value measurements under SFAS 13, from the scope of SFAS 157. In February
2008, the FASB issued FASB Staff Position No. 157-2 (FSP 157-2), which provides
a one-year delayed application of SFAS 157 for nonfinancial assets and
liabilities, except for items that are recognized or disclosed at fair value in
the financial statements on a recurring basis (at least annually). The Company
is required to adopt SFAS 157 as amended by FSP FAS 157-1 and FSP FAS 157-2 on
January 1, 2009, the beginning of its fiscal year 2009. The Company
does not expect the application of SFAS No. 157 to have a material effect on the
Company’s consolidated financial statements.
In
October 2008, the FASB issued FASB Staff Position No. FAS 157-3, “Determining
the Fair Value of a Financial Asset in a Market That Is Not Active” (FSP 157-3),
which clarifies the application of SFAS 157 when the market for a financial
asset is inactive. Specifically, FSP 157-3 clarifies how (1) management’s
internal assumptions should be considered in measuring fair value when
observable data are not present, (2) observable market information from an
inactive market should be taken into account, and (3) the use of broker quotes
or pricing services should be considered in assessing the relevance of
observable and unobservable data to measure fair value. The guidance in FSP
157-3 is effective immediately and will apply to the Company upon adoption of
SFAS 157.
In
February 2007, the FASB issued SFAS No. 159, “The Fair Value Option for
Financial Assets and Financial Liabilities, Including an Amendment to FASB No.
115” (SFAS 159). Under SFAS 159, entities may elect to measure specified
financial instruments and warranty and insurance contracts at fair value on a
contract-by-contract basis, with changes in fair value recognized in earnings
each reporting period. The election, called the fair value option, will enable
entities to achieve an offset accounting effect for changes in fair value of
certain related assets and liabilities without having to apply more complex
hedge accounting provisions. SFAS No. 159 is effective for fiscal
years beginning after November 15, 2007. The Company did not elect
the fair value option for any of its existing financial assets or financial
liabilities; therefore, this statement did not have a material impact on the
Company’s consolidated financial statements.
In June
2008, the FASB issued Staff Position EITF 03-06-1, “Determining Whether
Instruments Granted in Share-Based Payment Transactions Are Participating
Securities” (FSP EITF 03-06-1). FSP EITF 03-06-1 provides that unvested
share-based payment awards that contain nonforfeitable rights to dividends or
dividend equivalents (whether paid or unpaid) are participating securities and
shall be included in the computation of earnings per share pursuant to the
two-class method in SFAS No. 128, “Earnings per Share”. EITF
03-06-1 did not have any impact on the Company’s consolidated financial
statements.
In
December 2007, the FASB issued SFAS No. 160, “Noncontrolling Interests in
Consolidated Financial Statements, an Amendment of Accounting Research Bulletin
No 51” (SFAS 160). SFAS 160 establishes accounting and reporting standards for
ownership interests in subsidiaries held by parties other than the parent,
changes in a parent’s ownership of a noncontrolling interest, calculation and
disclosure of the consolidated net income attributable to the parent and the
noncontrolling interest, changes in a parent’s ownership interest while the
parent retains its controlling financial interest and fair value measurement of
any retained noncontrolling equity investment. SFAS 160 is effective for
financial statements issued for fiscal years beginning after December 15, 2008,
and interim periods within those fiscal years. Early adoption is prohibited. The
Company must adopt SFAS 160 on January 1, 2009, the beginning of its fiscal year
2009. The Company does not expect the application of SFAS No. 160 to
have a material effect on the consolidated financial statements.
In
December 2007, the FASB issued SFAS No. 141R, “Business Combinations” (SFAS
141R), which establishes principles and requirements for the reporting entity in
a business combination, including recognition and measurement in the financial
statements of the identifiable assets acquired, the liabilities assumed, and any
noncontrolling interest in the acquiree. SFAS 141R applies prospectively to
business combinations for which the acquisition date is on or after the
beginning of the first annual reporting period beginning on or after December
15, 2008, and interim periods within those fiscal years. The Company must adopt
SFAS 141R on January 1, 2009, the beginning of its fiscal year
2009. The Company does not expect the application of SFAS 141R to
have a material effect on the consolidated financial statements.
Note
3. Earnings Per Share
Basic
earnings or loss per common share is based on the weighted average number of
shares outstanding during the period of the financial statements. Diluted
earnings or loss per share are based on the weighted average number of common
shares outstanding and dilutive common stock equivalents. All share and per
share information are adjusted retroactively to reflect stock splits and changes
in par value, when applicable. All loss per share amounts in the financial
statements are basic loss per share because the inclusion of stock options and
warrants outstanding would be antidilutive. The computation of basic and diluted
loss per share is as follows at September 30, 2008:
Three
months ended
|
Nine
months ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Numerator
- net loss available to common stockholders
|
$ | (111,797 | ) | $ | (4,427 | ) | $ | (143,331 | ) | $ | (18,186 | ) | ||||
Denominator
- weighted average number of common shares outstanding
|
61,112,079 | 96,625,122 | 58,131,691 | 96,625,122 | ||||||||||||
Basic
and diluted loss per common share
|
$ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) |
Note
4. Oil and Gas Properties
In
September 2008, the Company acquired a 21.75% working interest (16.3125% net
revenue interest) in the Cooke #6 well located at the Cooke Ranch field in La
Salle County, Texas which has been producing oil and gas from the Escondido
formation since 2007. In September 2008, the Company acquired a 20.00% working
interest (15.00% net revenue interest) in Onnie Ray #1 Well in Lee County, Texas
and the Stahl #1 Well in Fayette County, Texas which were subsequently
re-entered and are producing gas from the Austin Chalk formation and a 20.00%
working interest (15.00% net revenue interest) in the Haile #1 Well in Frio
County, Texas which is currently scheduled for re-entry operations.
Capitalized
costs associated with oil and gas properties as of September 30, 2008 can be
summarized as follows:
Acquisition
Costs
|
Exploration
Costs
|
Development
Costs
|
Total
|
|||||||||||||
Cooke
#6
|
$ | 181,535 | $ | - | $ | - | $ | 181,535 | ||||||||
Onnie
Ray #1
|
37,400 | - | - | 37,400 | ||||||||||||
Haile
#1
|
77,015 | - | - | 77,015 | ||||||||||||
Stahl
#1
|
37,415 | - | - | 37,415 | ||||||||||||
333,365 | - | - | 333,365 | |||||||||||||
Impairment
of oil properties
|
(53,800 | ) | ||||||||||||||
Net
capitalized costs
|
$ | 279,565 |
Note
5. Related Party Transactions
Management
fees: During the three months and nine months ended September 30, 2008,
the Company paid $11,000 (2007: $nil) and $1,500 (2007: $1,500) in management
fees to directors respectively.
Accounts
payable – related party: As of September 1, 2008, the Company settled
all amounts owed a former director and majority shareholder. The
outstanding management fees of $23,812 (December 31, 2007: $23,812) were
written-off to additional-paid-in-capital.
Rent:
Until August 31, 2008, the Company’s administrative office was located at 1628
West 1st Avenue, Suite 216, Vancouver, British Columbia, Canada, V6J 1G1. This
premise is owned by a private corporation controlled by a former director
and majority shareholder. The Company paid rent of $1,371 (2007: $1,983) and
$5,568 (2007: $5,670) for the three months and nine months ended September 30,
2008. Effective September 1, 2008, the Company closed its administrative office
in Vancouver, British Columbia, Canada, terminating all of its
employees. There were no severance arrangements with any of the
terminated employees.
All
related party transactions are recorded at the exchange amount established and
agreed to between related parties and are in the normal course of
business.
Note
6. Share Capital
On
December 31, 2007, 40,000,000 common shares owned by Mr. Harmel S. Rayat, a
director and major shareholder of the Company, originally subscribed for at
$0.0033 each were returned to the Company for cancellation and for no
consideration.
On July
28, 2008, the Company completed a $3,200,000 self-directed private
placement. The Private Placement consisted of the sale of 6,450,000
units at a price of $0.50 per Unit. The Units were offered and sold to a total
of 6 accredited investors. In addition, 50,000 units were issued for
payment of legal services of $25,000. Each unit consisted of one share of the
Company’s common stock, one Series A Warrant to purchase a share of common stock
at $0.60 per share for a period of 18 months from the date of issuance and one
Series B Warrant to purchase a share of common stock at $0.75 per share for a
period of 24 months from the date of issuance.
The
portion of the proceeds from the private placement allocated to the
warrants was $810,852 to Series A warrants and $842,511 to Series B
warrants.
Note
7. Stock Options
On
September 12, 2008, the Company granted options to four directors to purchase up
to 200,000 shares of the Company’s common stock at an exercise price of $1.00
each. The options vest over a 5 year period resulting in 40,000 shares
vesting annually starting from September 12, 2009.
The fair
value of the 200,000 options granted was estimated at $0.73 each, for a total of
amount of $145,346, by using the Black-Scholes Option Pricing Model with the
following assumptions: dividend yield of 0%, expected volatility of 195.38%,
risk-free interest rates of 2.97%, and expected lives of 5 years.
During
the nine months ended September 30, 2008, compensation expense of $2,766 (2007:
nil) was recognized. As the Company has had no options outstanding
since December 31, 2007, no stock-based compensation has been recognized until
the grant on September 12, 2008. The Company had $142,581 of total
unrecognized compensation cost related to unvested stock options as of September
30, 2008.
Summary
of employee stock option information for the nine months ended September
30, 2008 and year ended December 31, 2007, is as follows:
Number
of Options
|
Weighted
average exercise price
|
|||||||
Options
outstanding and exercisable at December 31, 2006
|
7,230,000 | $ | 0.01 | |||||
Options
cancelled
|
(7,230,000 | ) | 0.01 | |||||
Options
outstanding and exercisable at December 31, 2007
|
- | |||||||
Options
granted
|
200,000 | 1.00 | ||||||
Options
outstanding at September 30, 2008
|
200,000 | |||||||
Exercisable
at September 30, 2008
|
0 |
Note
8. Warrants
As of
September 30, 2008 there were 6,450,000 Series A warrants outstanding and
6,450,000 Series B warrants outstanding (Note 6). Each Series A
Warrant entitles the holder to purchase one share of the common stock at $0.60
per share for a period of 18 months from the date of issuance and each Series B
Warrant entitles the holder to purchase a share of common stock at $0.75 per
share for a period of 24 months from the date of issuance.
The fair
value of the Series A warrants was $810,851 and was estimated using the
Black-Scholes option pricing model with assumptions as follows:
Risk
free interest rate
|
2.435 | % | ||
Expected
life
|
1.5
years
|
|||
Expected
volatility
|
96.15 | % | ||
Dividend
per share
|
$ | 0.00 |
The fair
value of the Series B warrants was $842,511 and was estimated using the
Black-Scholes option pricing model with assumptions as follows:
Risk
free interest rate
|
2.590 | % | ||
Expected
life
|
2
years
|
|||
Expected
volatility
|
100.76 | % | ||
Dividend
per share
|
$ | 0.00 |
Note
9. Subsequent Events
On
October 31, 2008 the Company purchased an interest in an oil well, Pearce #1, in
Texas, with a 20% non-operator working interest, 15% net revenue interest for
$67,200 with cash on hand.
Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations
Forward-Looking
Statements
Except for the historical information
presented in this document, the matters discussed in this Form 10-Q for the
three and nine months ending September 30, 2008, this report contains
forward-looking statements. Such forward-looking statements include statements
regarding, among other things, (a) our projected sales and profitability, (b)
our growth strategies, (c) anticipated trends in our industry, (d) our future
financing plans, and (e) our anticipated needs for working
capital. Forward-looking statements, which involve assumptions and
describe our future plans, strategies, and expectations, are generally
identifiable by use of the words “may,” “will,” “should,” “expect,”
“anticipate,” “estimate,” “believe,” “intend,” or “project” or the negative of
these words or other variations on these words or comparable
terminology. This information may involve known and unknown risks,
uncertainties, and other factors that may cause our actual results, performance,
or achievements to be materially different from the future results, performance,
or achievements expressed or implied by any forward-looking
statements. These statements may be found under “Management's
Discussion and Analysis of Financial Condition and Results of
Operations,” “Business,” “Properties,” as well as in this report
generally. Actual events or results may differ materially from those
discussed in forward-looking statements as a result of various factors,
including, without limitation, the risks outlined under “Risk Factors” and
matters described in this report generally. In light of these risks
and uncertainties, there can be no assurance that the forward-looking statements
contained in this filing will in fact occur.
Overview
The
Company is a small independent oil and gas production company with a focus on
participation in producing and the re-development/ recompletion of oil and gas
wells. In September 2008, the Company acquired a 21.75% working interest
(16.3125% net revenue interest) in the Cooke #6 well located at the Cooke Ranch
field in La Salle County, Texas which has been producing oil and gas from the
Escondido formation since 2007. In September 2008, the company acquired a 20.00%
working interest (15.00% net revenue interest) in Onnie Ray #1 Well in Lee
County, Texas and the Stahl #1 Well in Fayette County, Texas which were
subsequently re-entered and are producing gas from the Austin Chalk formation
and a 20.00% working interest (15.00% net revenue interest) in the Haile #1 Well
in Frio County, Texas which is currently scheduled for re-entry operations.
Incorporated
under the laws of the State of Nevada, the Company has an authorized capital of
200,000,000 shares of $0.00001 par value common stock, of which 63,075,122
shares are outstanding and 10,000,000 shares of $0.0001 par value preferred
stock, of which none are outstanding.
From 2002
until September 2008, through our wholly-owned subsidiary Email Solutions, Inc.,
the Company served as an Application Service Provider (“ASP”) providing
reliable, real time, high volume outsourced email and search engine optimization
services. Due to the limited success of our ASP business, management decided
that it was in the best interest of our stockholders to abandon the Application
Service Provider business and focus on identifying undervalued oil and gas
opportunities for acquisition, development and exploration. The assets and
liabilities, the results of operations and cash flows related to the ASP
business were not classified as discontinued operations as the amounts were not
significant.
Critical Accounting
Policies
Preparation
of financial statements in conformity with accounting principles generally
accepted in the United States requires management to make estimates, judgments
and assumptions that affect the reported amounts of assets, liabilities,
revenues and expenses, and the disclosure of contingent assets and liabilities.
However, the accounting principles used by the Company generally do not change
the Company’s reported cash flows or liquidity. Generally, accounting rules do
not involve a selection among alternatives, but involve a selection of the
appropriate policies for applying the basic principles. Interpretation of the
existing rules must be done and judgments made on how the specifics of a given
rule apply to the Company.
The more
significant reporting areas impacted by management’s judgments and estimates are
crude oil and natural gas reserve estimation, impairment of assets, and oil and
gas sales revenue accruals. Management’s judgments and estimates in these areas
are based on information available from both internal and external sources,
including engineers, geologists, consultants and historical experience in
similar matters. Actual results could differ from the estimates as additional
information becomes known. The oil and gas sales revenue accrual is particularly
subject to estimates due to the Company’s status as a non-operator on all of its
properties. Production information obtained from well operators is substantially
delayed. This causes the estimation of recent production, used in the oil and
gas revenue accrual, to be subject to some variations.
Full Cost
Method of Accounting
The
Company has elected to utilize the full cost method of accounting for its oil
and gas activities. In accordance with the
full-cost method of accounting, all costs associated with the exploration,
development and acquisition of oil and natural gas properties, including
salaries, benefits and other internal costs directly attributable to these
activities are capitalized. For the nine month period ending
September 30, 2008 the company recorded $333,365 in capitalized oil and gas
property costs.
The
full-cost method follows guidance provided in SEC Regulation S-X Rule 4-10,
where impairment is determined by the “ceiling test,” whereby to the extent that
such capitalized costs subject to amortization in the full-cost pool (net of
accumulated depletion, depreciation and amortization, prior impairments, and
related tax effects) exceed the present value (using a 10% discount rate) of
estimated future net after-tax cash flows from proved oil and natural gas
reserves, such excess costs are charged to expense. Once incurred, an
impairment of oil and natural gas properties is not reversible at a later
date. A ceiling test impairment could result in a significant loss for a
reporting period; however, future depletion expense would be correspondingly
reduced. Impairment of oil and natural gas properties is assessed on a quarterly
basis in conjunction with the Company’s quarterly and annual SEC filings. The
Company performed the ceiling test for the quarter ended September 30, 2008 and
determined that no impairment was required.
Revenue
Recognition
All
revenues are derived from the sale of produced crude oil and natural
gas. Payment for the revenue, net of related taxes and lease
operating expenses, is received from the operator of the wells approximately 45
days after the month of delivery. Due to our recent acquisition of
working interest in oil properties, we have not received a revenue and expense
summary from the operators. With the lack of this information or historical
operating results, management has no basis for developing a reasonable
estimate. Accordingly, no revenue or expense was recognized as of
September 30, 2008. As the Company accumulate operating result
history, management will establish a methodology for estimations in order to
accrue revenue and expenses in the month earned.
Liquidity and Capital
Resources
As
of September 30, 2008, the Company had a cash balance of $2,859,798. The
Company has financed its operations primarily from cash on hand and funds from
the July 28, 2008 private placement.
Net cash
flows used in operating activities was ($53,143) for the nine month period
ending September 30, 2008, compared to net cash provided of $57,338 for the same
period in 2007.
On July
28, 2008, the Company completed a $3,225,000 self-directed private
placement. The Private Placement consisted of the sale of 6,450,000
units at a price of $0.50 per Unit or $3,225,000 in the aggregate. The Units
were offered and sold to a total of 6 accredited investors. Each unit
consisted of one share of the Company’s common stock, one Series A Warrant to
purchase a share of common stock at $0.60 per share for a period of 18 months
from the date of issuance and one Series B Warrant to purchase a share of common
stock at $0.75 per share for a period of 24 months from the date of
issuance.
Related Party
Transactions
Management
fees: During the three months and nine months ended September 30, 2008,
the Company paid $11,000 (2007: $nil) and $1,500 (2007: $1,500) in management
fees to directors respectively.
Accounts
payable – related party: As of September 1, 2008, the Company settled
all amounts owed a former director and majority shareholder for $23,812
outstanding for management fees (December 31, 2007: $23,812). The
amount outstanding was written-off to
additional-paid-in-capital.
Rent:
Until August 31, 2008, the Company’s administrative office was located at 1628
West 1st Avenue, Suite 216, Vancouver, British Columbia, Canada, V6J 1G1. This
premise is owned by a private corporation controlled by a former director
and majority shareholder. The Company paid rent of $1,371 (2007: $1,983) and
$5,568 (2007: $5,670) for the three months and nine months ended September 30,
2008. Effective September 1, 2008, the Company closed its administrative office
in Vancouver, British Columbia, Canada, terminating all of its
employees. There were no severance arrangements with any of the
terminated employees.
Off Balance Sheet
Arrangements
The
Company has no off-balance sheet arrangements.
Recent Accounting
Pronouncements
See Note
2 to the Consolidated Financial Statements in this Form 10-Q.
ITEM 4.
Controls and Procedures
Disclosure controls and
procedures.
Under the
supervision and with the participation of our management, including our chief
executive officer and chief financial officer, we conducted an evaluation of the
effectiveness of the design and operation of our disclosure controls and
procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities
Exchange Act of 1934, as of the end of the period covered by this quarterly
report. Based on this evaluation, our chief executive officer and chief
financial officer concluded as of September 30, 2008 that our disclosure
controls and procedures were effective such that the information required to be
disclosed in our United States Securities and Exchange Commission reports is
recorded, processed, summarized and reported within the time periods specified
in SEC rules and forms, and is accumulated and communicated to our management,
including our chief executive officer and chief financial officer, as
appropriate to allow timely decisions regarding required
disclosure.
Internal control over
financial reporting.
There
have been no changes in our internal control over financial reporting that
occurred during the quarter ended September 30, 2008 that have materially
affected or are reasonably likely to materially affect our internal control over
financial reporting.
PART II – Other Information
Item
1. Legal Proceedings
None
Item 2. Unregistered Sales of Equity Securities and
Use of Proceeds
None
Item 3. Defaults Upon Senior
Securities
None
Item 4. Submission of Matters to a Vote of Security
Holders
None
Item 5. Other Information
None
Item 6. Exhibits and Reports on Form
8-K
(a)
Exhibits
Certification
of the Chief Executive Officer pursuant to Rule
13a-14(a)
|
Certification
of the Chief Financial Officer pursuant to Rule
13a-14(a)
|
Certification
by the Chief Executive Officer pursuant to 18 U.S.C. 1350 as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
Certification
by the Chief Financial Officer pursuant to 18 U.S.C. 1350 as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
Pursuant
to the requirements of Sections 13 or 15 (d) of the Securities and Exchange Act
of 1934, the Registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized on this
14th
day of November, 2008.
Entheos Technologies, Inc. | |||
(Registrant) | |||
Date
|
Signature
|
Title
|
|
November
14, 2008
|
/s/ Derek Cooper
|
Director, President,
CEO
|
|
Derek
Cooper
|
|||
November
14, 2008
|
/s/ Frank Fabio
|
Cheif
Financial Officer and Secretary
|
|
Frank
Fabio
|
16