Riley Exploration Permian, Inc. - Annual Report: 2019 (Form 10-K)
Delaware
|
87-0267438
|
|
(state or other jurisdiction of Incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
8000 E. Maplewood Ave., Suite 130, Greenwood Village, CO
|
80111
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Large Accelerated Filer ☐
|
Accelerated Filer ☐
|
Non-accelerated Filer ☐
|
Smaller Reporting Company ☒
|
(Do not check if a Smaller Reporting Company)
|
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant
to Section 13(a) of the Exchange Act ☐
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Common Stock
|
TGC
|
NYSE American
|
PART I
|
Page
|
||
Item 1.
|
6
|
||
Item 1A.
|
10 | ||
Item 1B.
|
17
|
||
Item 2.
|
17
|
||
Item 3.
|
21
|
||
Item 4.
|
21
|
||
PART II
|
|||
Item 5.
|
21
|
||
Item 6.
|
22
|
||
Item 7.
|
22
|
||
Item 7A.
|
26
|
||
Item 8.
|
27
|
||
Item 9.
|
27
|
||
Item 9A.
|
27
|
||
Item 9B.
|
28
|
||
PART III
|
|||
Item 10.
|
28
|
||
Item 11.
|
32
|
||
Item 12.
|
35
|
||
Item 13.
|
36
|
||
Item 14.
|
39
|
||
PART IV
|
Item 15.
|
40
|
|
42
|
Area
|
Gross
Production
MBOE
|
Average Net
Revenue
Interest
|
Percentage
of Total Oil
Production
|
|||||||||
Rooks County, KS
|
76.7
|
0.830134
|
69.1
|
%
|
||||||||
Trego County, KS
|
12.8
|
0.806984
|
11.5
|
%
|
||||||||
Ellis County, KS
|
5.8
|
0.800628
|
5.2
|
%
|
||||||||
Barton County, KS
|
5.2
|
0.814272
|
4.7
|
%
|
||||||||
Russell County, KS
|
2.9
|
0.827102
|
2.7
|
%
|
||||||||
Graham County, KS
|
2.9
|
0.873081
|
2.6
|
%
|
||||||||
Rush County, KS
|
2.1
|
0.872476
|
1.9
|
%
|
||||||||
Osborne County, KS
|
1.2
|
0.597838
|
1.1
|
%
|
||||||||
Pawnee County, KS
|
1.2
|
0.833196
|
1.1
|
%
|
||||||||
Stafford County, KS
|
0.1
|
0.716151
|
0.1
|
%
|
||||||||
Total
|
110.9
|
100.0
|
%
|
Area
|
Proved
Developed
|
Proved
Undeveloped
|
Proved
Reserves
|
% of
Total
|
||||||||||||
Rooks County, KS
|
$
|
5,885
|
$
|
—
|
$
|
5,885
|
70.3
|
%
|
||||||||
Trego County, KS
|
1,029
|
—
|
1,029
|
12.3
|
%
|
|||||||||||
Barton County, KS
|
525
|
—
|
525
|
6.3
|
%
|
|||||||||||
Ellis County, KS
|
314
|
—
|
314
|
3.7
|
%
|
|||||||||||
Graham County, KS
|
248
|
—
|
248
|
3.0
|
%
|
|||||||||||
Rush County, KS
|
232
|
—
|
232
|
2.8
|
%
|
|||||||||||
Russell County, KS
|
68
|
—
|
68
|
0.8
|
%
|
|||||||||||
Pawnee County, KS
|
64
|
—
|
64
|
0.8
|
%
|
|||||||||||
Osborne County, KS
|
—
|
—
|
—
|
—
|
%
|
|||||||||||
Stafford County, KS
|
—
|
—
|
—
|
—
|
%
|
|||||||||||
Ness County, KS
|
—
|
—
|
—
|
—
|
%
|
|||||||||||
Logan County, KS
|
—
|
—
|
—
|
—
|
%
|
|||||||||||
Total
|
$
|
8,365
|
$
|
—
|
$
|
8,365
|
100.0
|
%
|
Producing
|
Non-Producing
|
Undeveloped
|
Total
|
|||||||||||||
Oil (MBbl)
|
766
|
37
|
—
|
803
|
||||||||||||
Future net cash flows before income taxes discounted at 10% (in thousands)
|
$
|
7,592
|
$
|
773
|
$
|
—
|
$
|
8,365
|
Producing
|
Non-producing
|
Undeveloped
|
Total
|
|||||||||||||
Oil (MBbl)
|
948
|
28
|
118
|
1,094
|
||||||||||||
Future net cash flows before income taxes discounted at 10% (in thousands)
|
$
|
12,534
|
$
|
739
|
$
|
703
|
$
|
13,976
|
Kansas
|
||||||||||||||||||||||||||||
Gross
Production
|
Net
Production
|
Cost of Net
Production
|
Average Sales Price
|
|||||||||||||||||||||||||
Years Ended
December 31,
|
Oil
(MBbl)
|
Gas
(MMcf)
|
Oil
(MBbl)
|
Gas
(MMcf)
|
(Per BOE)
|
Oil
(Bbl)
|
Gas
(Per Mcf)
|
|||||||||||||||||||||
2019
|
111
|
—
|
91
|
—
|
$
|
34.55
|
$
|
52.12
|
—
|
|||||||||||||||||||
2018
|
120
|
—
|
98
|
—
|
$
|
32.52
|
$
|
59.48
|
—
|
For Years Ending December 31,
|
||||||||||||||||
2019
|
2018
|
|||||||||||||||
Gross
|
Net
|
Gross
|
Net
|
|||||||||||||
Kansas
|
||||||||||||||||
Productive Wells
|
2
|
1.1
|
1
|
0.9
|
||||||||||||
Dry Holes
|
1
|
0.9
|
4
|
1.5
|
Developed
|
Undeveloped
|
Total
|
||||||||||||||||||||||
Gross Acres
|
Net Acres
|
Gross Acres
|
Net Acres
|
Gross Acres
|
Net Acres
|
|||||||||||||||||||
Kansas
|
14,320
|
11,361
|
2,232
|
455
|
16,552
|
11,816
|
2021
|
Total
|
|||||||
Gross Acres
|
2,232
|
2,232
|
||||||
Net Acres
|
455
|
455
|
For the Quarters Ending
|
High
|
Low
|
||||||
March 31, 2019
|
$
|
1.20
|
$
|
0.85
|
||||
June 30, 2019
|
$
|
1.35
|
$
|
0.80
|
||||
September 30, 2019
|
$
|
1.00
|
$
|
0.55
|
||||
December 31, 2019
|
$
|
0.66
|
$
|
0.39
|
||||
March 31, 2018
|
$
|
1.02
|
$
|
0.59
|
||||
June 30, 2018
|
$
|
0.94
|
$
|
0.60
|
||||
September 30, 2018
|
$
|
2.47
|
$
|
0.72
|
||||
December 31, 2018
|
$
|
1.33
|
$
|
0.70
|
Year Ended
|
Year Ended
|
|||||||
December 31, 2019
|
December 31,2018
|
|||||||
Revenue (in thousands):
|
||||||||
Crude oil
|
$
|
4,884
|
$
|
5,840
|
||||
Salt water disposal fees
|
27
|
31
|
||||||
|
||||||||
Total
|
$
|
4,911
|
$
|
5,871
|
Contractual Obligations
|
Total
|
2020
|
2021
|
2022
|
||||||||||||
Long-Term Debt Obligations1
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
Operating Lease Obligations
|
42
|
42
|
—
|
—
|
||||||||||||
Finance Lease Obligations
|
104
|
65
|
39
|
—
|
||||||||||||
Estimated Interest on Obligations
|
7
|
6
|
1
|
—
|
||||||||||||
Total
|
$
|
153
|
$
|
113
|
$
|
40
|
$
|
—
|
(1) |
The credit facility with Prosperity Bank had a zero balance at December 31, 2019.
|
• |
Pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the Company’s assets;
|
• |
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and
expenditures are being made only in accordance with authorizations of the Company’s management and directors; and
|
• |
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the Company’s financial
statements.
|
NAME
|
POSITIONS HELD
|
DATE OF INITIAL
ELECTION OR
DESIGNATION
|
AGE
|
|||
Matthew K. Behrent
|
Director
|
3/27/2007
|
49
|
|||
Peter E. Salas
|
Director;
|
10/8/2002
|
65
|
|||
Chairman of the Board
|
10/21/2004
|
|||||
Richard M. Thon
|
Director
|
11/22/2013
|
65
|
|||
Michael J. Rugen
|
Chief Financial Officer;
|
9/28/2009
|
59
|
|||
Chief Executive Officer (interim)
|
6/24/2013
|
|||||
Cary V. Sorensen
|
Vice-President; General Counsel; Secretary
|
7/9/1999
|
71
|
(1) |
Filed a petition under the federal bankruptcy laws or any state insolvency law, nor had a receiver, fiscal agent or similar officer appointed by a court for the business or property of such person, or any
partnership in which he or she was a general partner at or within two years before the time of such filing, or any corporation or business association of which he or she was an executive officer at or within two years before the time of
such filing; provided however that:
|
a. |
Peter E. Salas, a director of the Company and Chairman of the Board of the Company was the chief executive officer of Boston Restaurant Associates, Inc. when that company filed a Chapter 11 reorganization plan
under federal bankruptcy laws on May 20, 2015. The plan of reorganization became effective on August 31, 2015 and Mr. Salas has remained the chief executive officer and sole director of that company since the reorganization. In
addition, Mr. Salas was controlling person of the general partner of Hoactzin Partners, L.P. (“Hoactzin”) when on October 26, 2019 Hoactzin filed a petition under Chapter 11 of the Bankruptcy Code in the Northern District of Texas in
Dallas. On February 12, the proceeding was converted to a Chapter 7 liquidation proceeding. At the time of this Report, the case was proceeding in due course.
|
(2) |
Was convicted in a criminal proceeding or named the subject of a pending criminal proceeding (excluding traffic violations and other minor offenses);
|
(3) |
Was the subject of any order, judgment or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction, permanently or temporarily enjoining him or her from or otherwise
limiting the following activities: (a) acting as a futures commission merchant, introducing broker, commodity trading advisor, commodity pool operator, floor broker, leverage transaction merchant, any other person regulated by the
Commodity Futures Trading Commission (“CFTC”), or an associated person of any of the foregoing, or as an investment adviser, underwriter, broker or dealer in securities, or as an affiliated person, director or employee of any investment
company, bank, savings and loan association or insurance company, or engaging in or continuing any conduct or practice in connection with such activity; (b) engaging in any type of business practice; or (c) engaging in any activity in
connection with the purchase or sale of any security or commodity or in connection with any violation of federal or state securities laws or federal commodities laws;
|
(4) |
Was the subject of any order, judgment or decree, not subsequently reversed, suspended or vacated, of any Federal or State authority barring, suspending or otherwise limiting him or her for more than 60 days
from engaging in any activity described in paragraph 3(a) above, or being associated with any persons engaging in any such activity;
|
(5) |
Was found by a court of competent jurisdiction in a civil action or by the SEC to have violated any federal or state securities law, and the judgment in such civil action or finding by the SEC has not been
subsequently reversed, suspended, or vacated;
|
(6) |
Was found by a court of competent jurisdiction in a civil action or by the CFTC to have violated any federal commodities law, and the judgment in such civil action or finding by the CFTC has not been
subsequently reversed, suspended, or vacated;
|
(7) |
Was the subject of, or a party to, any federal or state judicial or administrative order, judgment, decree, or finding, not subsequently reversed, suspended or vacated, relating to an alleged violation of: (i)
any federal or state securities or commodities law or regulation; (ii) any law or regulation respecting financial institutions or insurance companies including but not limited to a temporary or permanent injunction, order of
disgorgement or restitution, civil money penalty or temporary or permanent cease and desist order, or removal or prohibition order; or (iii) any law or regulation prohibiting mail or wire fraud or fraud in connection with any business
entity; or
|
(8) |
Was the subject of, or a party to, any sanction or order, not subsequently reversed, suspended or vacated, of any self-regulatory organization (as defined in Section 3(a)(26) of the Exchange Act [15 U.S.C.
78c(a)(26)], any registered entity (as defined in Section 1(a)(29) of the Commodity Exchange Act [7 U.S.C. 1(a)(29)], or any equivalent exchange, association, entity or organization that has disciplinary authority over its members or
persons associated with a member.
|
• |
To review with management and the Company’s independent auditors the scope of the annual audit and quarterly statements, significant financial reporting issues and judgments made in connection with the
preparation of the Company’s financial statements;
|
• |
To review major changes to the Company’s auditing and accounting principles and practices suggested by the independent auditors;
|
• |
To monitor the independent auditor's relationship with the Company;
|
• |
To advise and assist the Board of Directors in evaluating the independent auditor's examination;
|
• |
To supervise the Company's financial and accounting organization and financial reporting;
|
• |
To nominate, for approval of the Board of Directors, a firm of certified public accountants whose duty it is to audit the financial records of the Company for the fiscal year for which it is appointed; and
|
• |
To review and consider fee arrangements with, and fees charged by, the Company’s independent auditors.
|
Name and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
All Other
Compensation2
($)
|
Total
($)
|
|||||||||||||||
Michael J. Rugen,
|
2019
|
199,826
|
23,507
|
12,147
|
8,128
|
243,608
|
|||||||||||||||
Chief Financial Officer
|
2018
|
184,213
|
21,821
|
15,097
|
7,482
|
228,613
|
|||||||||||||||
Chief Executive Officer (interim)3
|
|||||||||||||||||||||
Cary V. Sorensen,
|
2019
|
91,000
|
—
|
—
|
3,707
|
94,707
|
|||||||||||||||
General Counsel
|
2018
|
87,050
|
—
|
—
|
3,550
|
90,600
|
(2) |
The amounts in this column consist of the Company’s matching contributions to its 401 (k) plan and the portion of company-wide group term life insurance premiums allocable to these named executive officers.
|
(3) |
Mr. Rugen was appointed interim Chief Executive Officer on June 28, 2013. The bonus and stock award information for Mr. Rugen for 2019 and 2018 represents his compensation for his services as CEO.
|
OPTION AWARDS
|
|||||||||||||
Name
|
Number of securities
underlying unexercised
options exercisable
|
Number of securities
underlying unexercised
options unexercisable
|
Option exercise
price
|
Option
expiration date
|
|||||||||
Michael J. Rugen
|
—
|
—
|
$
|
—
|
|||||||||
Cary V. Sorensen
|
—
|
—
|
$
|
—
|
Fees earned or
paid in cash
|
Stock awards
compensation4
|
Total
|
||||||||||
Name
|
($)
|
($)
|
($)
|
|||||||||
Matthew K. Behrent
|
$
|
15,000
|
$
|
1,840
|
$
|
16,840
|
||||||
Richard M. Thon
|
$
|
15,000
|
$
|
1,840
|
$
|
16,840
|
||||||
Peter E. Salas
|
$
|
15,000
|
$
|
1,840
|
$
|
16,840
|
(4) |
The amounts represented in this column are equal to the aggregate grant date fair value of the award computed in accordance with FASB ASC Topic 718, Compensation-Stock Compensation, in connection with options
granted under the Tengasco, Inc. Stock Incentive Plan. See Note 11 Stock and Stock Options in the Notes to Consolidated Financial Statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2019 for
information on the relevant valuation assumptions.
|
ITEM 12.
|
Name and Address
|
Title
|
Number of Shares
Beneficially Owned
|
Percent of Class
|
|||
Dolphin Offshore Partners, L.P.
c/o Dolphin Mgmt. Services, Inc.
P.O. Box 16867
Fernandina Beach, FL 32035
|
Stockholder
|
5,296,241
|
49.7%
|
(5) |
Unless otherwise stated, all shares of Common Stock are directly held with sole voting and dispositive power. The shares set forth in the table are as of March 23, 2020.
|
Name and Address
|
Title
|
Number of Shares
Beneficially Owned 6
|
Percent of
Class 7
|
|||||||
Matthew K. Behrent (8)
|
Director
|
65,400
|
Less than 1%
|
|||||||
Michael J. Rugen (9)
|
Chief Executive Officer (interim); Chief Financial Officer
|
67,816
|
Less than 1%
|
|||||||
Peter E. Salas (10)
|
Director;
Chairman of the Board
|
5,298,741
|
49.7
|
%
|
||||||
Cary V. Sorensen (11)
|
Vice President;
General Counsel;
Secretary
|
23,623
|
Less than 1%
|
|||||||
Richard M. Thon (12)
|
Director
|
33,500
|
Less than 1%
|
|||||||
All Officers and Directors as a group (13)
|
5,489,080
|
51.4
|
%
|
(6) |
Unless otherwise stated, all shares of common stock are directly held with sole voting and dispositive power. The shares set forth in the table are as of March 23, 2020.
|
(7) |
Calculated pursuant to Rule 13d-3(d) under the Securities Exchange Act of 1934 based upon 10,666,211 shares of common stock being outstanding as of March 23, 2020. Shares not outstanding that are subject to
options or warrants exercisable by the holder thereof within 60 days of March 23, 2020 are deemed outstanding for the purposes of calculating the number and percentage owned by such stockholder, but not deemed outstanding for the
purpose of calculating the percentage of any other person. Unless otherwise noted, all shares listed as beneficially owned by a stockholder are actually outstanding.
|
(8) |
Consists of 62,900 shares held directly and vested, fully exercisable options to purchase 2,500 shares.
|
(9) |
Consists of 67,816 shares held directly.
|
(10) |
Consists of directly, vested, fully exercisable options to purchase 2,500 shares, 8,000 shares held individually, and 5,288,241 shares held directly by Dolphin Offshore Partners, L.P. (“Dolphin”). Peter E.
Salas is the sole shareholder of and controlling person of Dolphin Mgmt. Services, Inc. which is the general partner of Dolphin.
|
(11) |
Consists of 23,623 shares held directly.
|
(12) |
Consists of 31,000 shares held directly and vested, fully exercisable options to purchase 2,500 shares.
|
(13) |
Consists of 193,339 shares held directly by directors and management, 5,288,241 shares held by Dolphin and vested, and fully exercisable options to purchase 7,500 shares.
|
Plan Category
|
Number of securities to
be issued upon exercise
of outstanding options,
warrants and rights(a)
|
Weighted-average
exercise price of
outstanding, options,
warrants and rights(b)
|
Number of securities remaining
available for future issuance under
equity compensation plans
(excluding securities
reflected in column (a)) (c)
|
|||||||||
Equity compensation plans approve by security holders 14
|
9,375
|
$
|
2.18
|
273,067
|
||||||||
Equity compensation plans not approved by security holders
|
—
|
—
|
—
|
|||||||||
Total
|
9,375
|
$
|
2.18
|
273,067
|
(14) |
Refers to Tengasco, Inc. 2018 Stock Incentive Plan (the “2018 Plan”) which was adopted to provide an incentive to key employees, officers, directors and consultants of the Company and its present and future
subsidiary corporations, and to offer an additional inducement in obtaining the services of such individuals. The 2018 Plan contains the same substantive terms of the Company’s previous stock incentive plan adopted in October, 2000 and
as thereafter amended until its expiration on January 10, 2018. The 2018 Plan provided an aggregate number of shares for which shares, options, and stock appreciation rights may be issued under the 2018 Plan equal to the number of
shares that were available in the previous plan upon its expiration. The 2018 Plan was approved by a majority of the Company’s shareholders acting on written consent and the shares thereunder were subject to Registration Statement on
Form S-8 filed August 27, 2018.
|
• |
The Director directly or indirectly accepts any consulting, advisory, or other compensatory fee from the Company or any of its subsidiaries; or
|
• |
The Director is an affiliated person16 of the Company or any of its subsidiaries.
|
• |
The Director participated in the preparation of the Company’s financial statements at any time during the past three years.
|
(15) |
Under these categorical standards “immediate family member” includes a person’s spouse, parents, children, siblings, mother-in-law, father-in-law, brother-in-law, sister-in-law, son-in-law, daughter-in-law,
and anyone who resides in such person’s home (other than a domestic employee).
|
(16) |
For purposes of this categorical standard, an “affiliated person of the Company” means a person that directly or indirectly through intermediaries’ controls, or is controlled by, or is under common control
with the Company. A person will not be considered to be in control of the Company, and therefore not an affiliate of the Company, if he is not the beneficial owner, directly or indirectly of more than 10% of any class of voting
securities of the Company and he is not an executive officer of the Company. Executive officers of an affiliate of the Company as well as a director who is also an employee of an affiliate of the Company will be deemed to be affiliates
of the Company.
|
2019
|
2018
|
|||||||
Moss Adams | Moss Adams | |||||||
Audit Fees
|
$
|
122,063
|
$
|
117,600
|
||||
Audit-Related Fees
|
—
|
—
|
||||||
Tax Fees
|
—
|
—
|
||||||
All Other Fees
|
—
|
3,599
|
||||||
Total Fees
|
$
|
122,063
|
$
|
121,199
|
A.
|
The following documents are filed as part of this Report:
|
1. |
Financial Statements:
|
2. |
Financial Schedules:
|
3. |
Exhibits.
|
Exhibit Number
|
Description
|
Amended and Restated Certificate of Incorporation as of March 23, 2016 (Incorporated by reference to Exhibit 3 to registrant’s Report on Form 10-Q for the period ended September 30, 2016 filed November 14,
2016).
|
|
Amended and Restated Bylaws as of November 13, 2014 (Incorporated by reference to Exhibit 3.2 to the registrant’s Annual Report on Form 10-K for the year ended December 31, 2014 filed on March 30, 2015).
|
|
Agreement and Plan of Merger of Tengasco, Inc. (a Tennessee corporation with and into Tengasco, Inc., a Delaware corporation dated as of April 15, 2011 (Incorporated by reference to Exhibit B to registrant’s
Definitive Proxy Statement pursuant to Schedule 14a filed May 2, 2011).
|
|
Tengasco, Inc. 2018 Incentive Stock Plan (Incorporated by reference to Appendix A to the Registrant’s Information Statement on Schedule 14C filed with the Securities and Exchange Commission on August 27, 2018)
|
|
Amended and Restated Loan Agreement between Tengasco, Inc. and Prosperity Bank, effective March 16, 2017 (Incorporated by reference to Exhibit 10.14 to the registrant’s Annual Report on form 10-K for the year
ended December 31, 2017 filed March 30, 2018).
|
|
Subscription Agreement of Hoactzin Partners, L.P. for the Company’s ten well drilling program on its Kansas Properties dated August 3, 2007 (Incorporated by reference to Exhibit 10.15 to the registrant’s
Annual Report on Form 10-K for the year ended December 31, 2007 filed March 31, 2008 [the “2007 Form 10-K”]).
|
|
Agreement and Conveyance of Net Profits Interest dated September 17, 2007 between Manufactured Methane Corporation as Grantor and Hoactzin Partners, LP as Grantee (Incorporated by reference to Exhibit 10.16 to
the 2007 Form 10-K).
|
|
Agreement for Conditional Option for Exchange of Net Profits Interest for Convertible Preferred Stock dated September 17, 2007 between Tengasco, Inc., as Grantor and Hoactzin Partners, L.P., as Grantee
(Incorporated by reference to Exhibit 10.17 to the 2007 Form 10-K).
|
|
Management Agreement dated December 18, 2007 between Tengasco, Inc. and Hoactzin Partners, L.P. (Incorporated by reference to Exhibit 10.20 to the 2007 Form 10-K).
|
|
14 |
Code of Ethics (Incorporated by reference to Exhibit 14 to the registrant’s Annual Report on Form 10-K filed March 30, 2004).
|
Consent of LaRoche Petroleum Consultants, Ltd.
|
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
Report of LaRoche Petroleum Consultants, Ltd. has been added to the filing for the year ended December 31, 2019
|
|
101.INS*
|
XBRL Instance Document
|
101.SCH*
|
XBRL Taxonomy Extension Schema Document
|
101.CAL*
|
XBRL Taxonomy Calculation Linkbase Document
|
101.DEF*
|
XBRL Taxonomy Definition Linkbase Document
|
101.LAB*
|
XBRL Taxonomy Label Linkbase Document
|
101.PRE*
|
XBRL Taxonomy Presentation Linkbase Document
|
Signature
|
Title
|
Date
|
s/ Matthew K. Behrent
|
Director
|
March 30, 2020
|
Matthew K. Behrent
|
||
s/ Peter E. Salas
|
Director
|
March 30, 2020
|
Peter E. Salas
|
||
s/ Richard M. Thon
|
Director
|
March 30, 2020
|
Richard M. Thon
|
||
s/ Michael J. Rugen
|
Chief Executive Officer and
|
March 30, 2020
|
Michael J. Rugen
|
Principal Financial Accounting Officer
|
Consolidated Financial Statements
Years Ended December 31, 2019, and 2018
|
F-2
|
|
Consolidated Financial Statements
|
|
F-3
|
|
F-5
|
|
F-6
|
|
F-7
|
|
F-8
|
December 31,
|
||||||||
2019
|
2018
|
|||||||
Assets
|
||||||||
Current
|
||||||||
Cash and cash equivalents
|
$
|
3,055
|
$
|
3,115
|
||||
Accounts receivable
|
557
|
533
|
||||||
Inventory
|
415
|
464
|
||||||
Prepaid expenses
|
247
|
235
|
||||||
Other current assets
|
4
|
—
|
||||||
Total current assets
|
4,278
|
4,347
|
||||||
Loan fees, net
|
4
|
9
|
||||||
Right of use asset - operating leases
|
41
|
—
|
||||||
Oil and gas properties, net (full cost accounting method)
|
4,385
|
4,804
|
||||||
Other property and equipment, net
|
149
|
190
|
||||||
Accounts receivable - noncurrent
|
65
|
130
|
||||||
Other noncurrent assets
|
—
|
4
|
||||||
Total assets
|
$
|
8,922
|
$
|
9,484
|
December 31,
|
||||||||
2019
|
2018
|
|||||||
Liabilities and Stockholders’ Equity
|
||||||||
Current liabilities
|
||||||||
Accounts payable – trade
|
$
|
269
|
$
|
132
|
||||
Accrued liabilities
|
164
|
282
|
||||||
Lease liabilities - operating leases - current
|
41
|
—
|
||||||
Lease liabilities - finance leases - current
|
61
|
—
|
||||||
Current maturities of long-term debt
|
—
|
51
|
||||||
Asset retirement obligation - current
|
75
|
83
|
||||||
Total current liabilities
|
610
|
548
|
||||||
Lease liabilities - finance leases - noncurrent
|
41
|
—
|
||||||
Long term debt, less current maturities
|
—
|
73
|
||||||
Asset retirement obligation - non current
|
1,923
|
2,096
|
||||||
Total liabilities
|
2,574
|
2,717
|
||||||
Commitments and contingencies (Note 9)
|
||||||||
Stockholders’ equity
|
||||||||
Preferred stock, 25,000,000 shares authorized:
|
||||||||
Series A Preferred stock, $0.0001 par value, 10,000 shares designated; 0 shares issued and outstanding
|
—
|
—
|
||||||
Common stock, $.001 par value: authorized 100,000,000 Shares; 10,658,775 and 10,639,290 shares issued and outstanding
|
11
|
11
|
||||||
Additional paid in capital
|
58,293
|
58,276
|
||||||
Accumulated deficit
|
(51,956
|
)
|
(51,520
|
)
|
||||
Total stockholders’ equity
|
6,348
|
6,767
|
||||||
Total liabilities and stockholders’ equity
|
$
|
8,922
|
$
|
9,484
|
Year ended December 31,
|
||||||||
2019
|
2018
|
|||||||
Revenues
|
||||||||
Oil and gas properties
|
$
|
4,911
|
$
|
5,871
|
||||
Total revenues
|
4,911
|
5,871
|
||||||
Cost and expenses
|
||||||||
Production costs and taxes
|
3,398
|
3,591
|
||||||
Depreciation, depletion, and amortization
|
716
|
795
|
||||||
General and administrative
|
1,302
|
1,245
|
||||||
Total cost and expenses
|
5,416
|
5,631
|
||||||
Net income (loss) from operations
|
(505
|
)
|
240
|
|||||
Other income (expense)
|
||||||||
Net interest expense
|
(10
|
)
|
(5
|
)
|
||||
Gain on sale of assets
|
45
|
33
|
||||||
Other income
|
6
|
157
|
||||||
Total other income (expense)
|
41
|
185
|
||||||
Income (loss) from operations before income tax
|
(464
|
)
|
425
|
|||||
Deferred income tax benefit
|
28
|
17
|
||||||
Net income (loss) from continuing operations
|
(436
|
)
|
442
|
|||||
Net income from discontinued operations
|
—
|
1,127
|
||||||
Net income (loss)
|
$
|
(436
|
)
|
$
|
1,569
|
|||
Net income (loss) per share - basic and fully diluted
|
||||||||
Continuing operations
|
$
|
(0.04
|
)
|
$
|
0.04
|
|||
Discontinued operations
|
$
|
—
|
$
|
0.11
|
||||
Shares used in computing earnings per share
|
||||||||
Basic and fully diluted
|
10,651,342
|
10,628,170
|
Common Stock
|
Paid-in
|
Accumulated
|
||||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
Balance, December 31, 2017
|
10,619,924
|
$
|
11
|
$
|
58,253
|
$
|
(53,089
|
)
|
$
|
5,175
|
||||||||||
Net income
|
—
|
—
|
—
|
1,569
|
1,569
|
|||||||||||||||
Compensation expense related to stock issued
|
19,366
|
—
|
23
|
—
|
23
|
|||||||||||||||
Balance, December 31, 2018
|
10,639,290
|
$
|
11
|
$
|
58,276
|
$
|
(51,520
|
)
|
$
|
6,767
|
||||||||||
Net loss
|
—
|
—
|
—
|
(436
|
)
|
(436
|
)
|
|||||||||||||
Compensation expense related to stock issued
|
19,485
|
—
|
17
|
—
|
17
|
|||||||||||||||
Balance, December 31, 2019
|
10,658,775
|
$
|
11
|
$
|
58,293
|
$
|
(51,956
|
)
|
$
|
6,348
|
Year ended December 31,
|
||||||||
2019
|
2018
|
|||||||
Operating activities
|
||||||||
Net income (loss) from continuing operations
|
$
|
(436
|
)
|
$
|
442
|
|||
Adjustments to reconcile net income (loss) to net cash provided by operating activities
|
||||||||
Depreciation, depletion, and amortization
|
716
|
795
|
||||||
Amortization of loan fees-interest expenses
|
5
|
4
|
||||||
Accretion of discount on asset retirement obligation
|
132
|
141
|
||||||
Gain on asset sales
|
(45
|
)
|
(33
|
)
|
||||
Compensation and services paid in stock / stock options
|
17
|
23
|
||||||
Changes in assets and liabilities:
|
||||||||
Accounts receivable
|
41
|
96
|
||||||
Inventory, prepaid expense, and other assets
|
(68
|
)
|
(28
|
)
|
||||
Accounts payable
|
63
|
(58
|
)
|
|||||
Accrued liabilities
|
(123
|
)
|
(64
|
)
|
||||
Settlement on asset retirement obligations
|
(76
|
)
|
(25
|
)
|
||||
Net cash provided by operating activities - continuing operations
|
226
|
1,293
|
||||||
Net cash provided by operating activities - discontinued operations
|
—
|
44
|
||||||
Net cash provided by operating activities
|
226
|
1,337
|
||||||
Investing activities
|
||||||||
Additions to oil and gas properties
|
(437
|
)
|
(1,011
|
)
|
||||
Proceeds from sale of oil and gas properties
|
56
|
7
|
||||||
Additions to other property & equipment
|
(2
|
)
|
(27
|
)
|
||||
Proceeds from sale of other property & equipment
|
150
|
8
|
||||||
Net cash used in investing activities - continuing operations
|
(233
|
)
|
(1,023
|
)
|
||||
Net cash provided by investing activities - discontinued operations
|
—
|
2,658
|
||||||
Net cash provided by (used in) investing activities
|
(233
|
)
|
1,635
|
|||||
Financing activities
|
||||||||
Proceeds from borrowings
|
—
|
100
|
||||||
Repayment of borrowings
|
(53
|
)
|
(142
|
)
|
||||
Net cash used in financing activities - continuing operations
|
(53
|
)
|
(42
|
)
|
||||
Net cash used in financing activities - discontinued operations
|
—
|
—
|
||||||
Net cash used in financing activities
|
(53
|
)
|
(42
|
)
|
||||
Net change in cash and cash equivalents
|
(60
|
)
|
2,930
|
|||||
Cash and cash equivalents, beginning of period
|
3,115
|
185
|
||||||
Cash and cash equivalents, end of period
|
$
|
3,055
|
$
|
3,115
|
||||
Supplemental cash flow information:
|
||||||||
Cash interest payments
|
$
|
5
|
$
|
—
|
||||
Supplemental non-cash investing and financing activities:
|
||||||||
Financed company vehicles
|
$
|
57
|
$
|
136
|
||||
Asset retirement obligations incurred
|
$
|
12
|
$
|
7
|
||||
Revisions to asset retirement obligations
|
$
|
(187
|
)
|
$
|
(198
|
)
|
||
Capital expenditures included in accounts payable and accrued liabilities
|
$
|
88
|
$
|
9
|
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
1. Description of Business and Significant Accounting Policies
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Year ended December 31,
|
||||||||
2019
|
2018
|
|||||||
Crude oil
|
$
|
4,884
|
5,840
|
|||||
Saltwater disposal fees
|
27
|
31
|
||||||
Total
|
$
|
4,911
|
$
|
5,871
|
December 31,
|
||||||||
2019
|
2018
|
|||||||
Oil – carried at cost
|
$
|
415
|
$
|
359
|
||||
Equipment and materials – carried at market
|
—
|
105
|
||||||
Total inventory
|
$
|
415
|
$
|
464
|
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31,
|
||||||||
2019
|
2018
|
|||||||
Revenue
|
$
|
415
|
$
|
396
|
||||
Tax
|
65
|
129
|
||||||
Joint interest
|
77
|
8
|
||||||
Accounts receivable - current
|
$
|
557
|
$
|
533
|
||||
Tax - noncurrent
|
$
|
65
|
$
|
130
|
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
For the years ended December 31,
|
||||||||
2019
|
2018
|
|||||||
Income (numerator):
|
||||||||
Net income (loss) from continuing operations
|
$
|
(436
|
)
|
$
|
442
|
|||
Net income from discontinued operations
|
—
|
1,127
|
||||||
Weighted average shares (denominator):
|
||||||||
Weighted average shares - basic
|
10,651,342
|
10,628,170
|
||||||
Dilution effect of share-based compensation, treasury method
|
—
|
—
|
||||||
Weighted average shares - dilutive
|
10,651,342
|
10,628,170
|
||||||
Income (loss) per share – Basic and Dilutive:
|
||||||||
Continuing operations
|
$
|
(0.04
|
)
|
$
|
0.04
|
|||
Discontinued operations
|
$
|
—
|
$
|
0.11
|
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31,
|
||||||||
2019
|
2018
|
|||||||
Oil and gas properties
|
$
|
6,751
|
$
|
6,503
|
||||
Unevaluated properties
|
—
|
23
|
||||||
Accumulated depreciation, depletion and amortization
|
(2,366
|
)
|
(1,722
|
)
|
||||
Oil and gas properties, net
|
$
|
4,385
|
$
|
4,804
|
For the years ended December 31,
|
||||||||
2019
|
2018
|
|||||||
Revenues
|
$
|
—
|
$
|
6
|
||||
Production costs and taxes
|
—
|
(40
|
)
|
|||||
Depreciation, depletion, and amortization
|
—
|
(4
|
)
|
|||||
Interest income
|
—
|
—
|
||||||
Gain on sale of assets
|
—
|
1,165
|
||||||
Deferred income tax benefit
|
—
|
—
|
||||||
Net income from discontinued operations
|
$
|
—
|
$
|
1,127
|
Type
|
Depreciable
Life |
Gross Cost
|
Accumulated
Depreciation |
Net Book
Value |
||||||||||
Vehicles
|
2-3 yrs
|
295
|
146
|
149
|
||||||||||
Other
|
5-7 yrs
|
83
|
83
|
—
|
||||||||||
Total
|
$
|
378
|
$
|
229
|
$
|
149
|
Type
|
Depreciable
Life |
Gross Cost
|
Accumulated
Depreciation |
Net Book
Value |
||||||||||
Vehicles
|
2-3 years
|
293
|
103
|
190
|
||||||||||
Other
|
5-7 years
|
83
|
83
|
—
|
||||||||||
Total
|
$
|
376
|
$
|
186
|
$
|
190
|
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31,
|
||||||||
2019
|
2018
|
|||||||
Note payable to a bank, with interest only payment until maturity.
|
$
|
—
|
$
|
—
|
||||
Installment notes bearing interest at the rate of 5.0% to 6.5% per annum collateralized by vehicles with monthly payments including interest, insurance and maintenance of approximately $10
|
—
|
124
|
||||||
Total long-term debt
|
—
|
124
|
||||||
Less current maturities
|
—
|
(51
|
)
|
|||||
Long-term debt, less current maturities
|
$
|
—
|
$
|
73
|
2020
|
2021
|
2022
|
Total
|
|||||||||||||
Bank Credit Facility
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
Total
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
For the years ended December 31,
|
|||||||||
Income Statement Account
|
2019
|
2018
|
|||||||
Operating lease cost:
|
|||||||||
Production costs and taxes
|
$
|
13
|
$
|
—
|
|||||
General and administrative
|
49
|
—
|
|||||||
Total operating lease cost
|
$
|
62
|
$
|
—
|
|||||
Finance lease cost:
|
|||||||||
Amortization of right of use assets
|
Depreciation, depletion, and amortization
|
$
|
79
|
$
|
—
|
||||
Interest on lease liabilities
|
Net interest expense
|
5
|
—
|
||||||
Total finance lease cost
|
$
|
84
|
$
|
—
|
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
For the years ended December 31,
|
||||||||
2019
|
2018
|
|||||||
Cash paid for amounts included in the measurement of lease liabilities:
|
||||||||
Operating cash flows from operating leases
|
$
|
62
|
$
|
—
|
||||
Operating cash flows from finance leases
|
5
|
—
|
||||||
Finance cash flows from finance leases
|
$
|
53
|
$
|
—
|
||||
Right of use assets obtained in exchange for lease obligations:
|
||||||||
Operating leases
|
$
|
98
|
$
|
—
|
Balance Sheet as of December 31,
|
||||||||
2019
|
2018
|
|||||||
Operating Leases:
|
||||||||
Right of use asset - operating leases
|
$
|
41
|
$
|
—
|
||||
|
||||||||
Lease liabilities - current
|
$
|
41
|
$
|
—
|
||||
Lease liabilities - noncurrent
|
—
|
—
|
||||||
Total operating lease liabilities
|
$
|
41
|
$
|
—
|
||||
Finance Leases:
|
||||||||
Other property and equipment, gross
|
$
|
295
|
$
|
—
|
||||
Accumulated depreciation
|
(146
|
)
|
—
|
|||||
Other property and equipment, net
|
$
|
149
|
$
|
—
|
||||
|
||||||||
Lease liabilities - current
|
$
|
61
|
$
|
—
|
||||
Lease liabilities - noncurrent
|
41
|
—
|
||||||
Total finance lease liabilities
|
$
|
102
|
$
|
—
|
Operating Leases
|
Finance Leases
|
|||||||
Weighted average remaining lease term
|
0.7 years
|
0.9 years
|
||||||
Weighted average discount rate
|
6.0
|
%
|
5.6
|
%
|
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Operating Leases
|
Finance Leases
|
|||||||
2020
|
42
|
65
|
||||||
2021
|
—
|
39
|
||||||
Total lease payments
|
42
|
104
|
||||||
Less imputed interest
|
(1
|
)
|
(2
|
)
|
||||
Total
|
$
|
41
|
$
|
102
|
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Balance December 31, 2017
|
$
|
2,270
|
||
Accretion expense
|
141
|
|||
Liabilities incurred
|
7
|
|||
Liabilities settled
|
(41
|
)
|
||
Revisions in estimated liabilities
|
(198
|
)
|
||
Balance December 31, 2018
|
$
|
2,179
|
||
Accretion expense
|
132
|
|||
Liabilities incurred
|
12
|
|||
Liabilities settled
|
(83
|
)
|
||
Liabilities sold properties
|
(55
|
)
|
||
Revisions in estimated liabilities
|
(187
|
)
|
||
Balance December 31, 2019
|
$
|
1,998
|
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
2019
|
2018
|
|||||||||||||||
Shares
|
Weighted
AverageExercise
Price
|
Shares
|
Weighted
Average
Exercise
Price
|
|||||||||||||
Outstanding, beginning of year
|
16,875
|
$
|
3.18
|
30,000
|
$
|
3.73
|
||||||||||
Granted
|
—
|
$
|
—
|
—
|
$
|
—
|
||||||||||
Exercised
|
—
|
$
|
—
|
—
|
$
|
—
|
||||||||||
Expired/cancelled
|
(7,500
|
)
|
$
|
4.43
|
(13,125
|
)
|
$
|
4.43
|
||||||||
Outstanding, end of year
|
9,375
|
$
|
2.18
|
16,875
|
$
|
3.18
|
||||||||||
Exercisable, end of year
|
9,375
|
$
|
2.18
|
16,875
|
$
|
3.18
|
Weighted Average
Exercise Price
|
Options Outstanding
(shares)
|
Weighted Average
Remaining Contractual Life
(years)
|
Options Exercisable
(shares)
|
|||||||||||
$
|
2.50
|
1,875
|
—
|
1,875
|
||||||||||
$
|
2.30
|
1,875
|
0.2
|
1,875
|
||||||||||
$
|
2.70
|
1,875
|
0.5
|
1,875
|
||||||||||
$
|
2.20
|
1,875
|
0.8
|
1,875
|
||||||||||
$
|
1.20
|
1,875
|
1.0
|
1,875
|
||||||||||
9,375
|
9,375
|
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Year Ended December 31, 2019
|
Total
|
|||
Statutory rate
|
21
|
%
|
||
Tax (benefit) expense at statutory rate
|
$
|
(99
|
)
|
|
State income tax (benefit) expense
|
321
|
|||
Permanent difference
|
—
|
|||
Return to provision
|
(40
|
)
|
||
Stock Compensation Tax Deficit - ASU 2016-09
|
4
|
|||
2019 NOL Expiration
|
557
|
|||
Net change in deferred tax asset valuation allowance
|
(771
|
)
|
||
Total income tax provision (benefit)
|
$
|
(28
|
)
|
Year Ended December 31, 2018
|
Total
|
|||
Statutory rate
|
21
|
%
|
||
Tax (benefit) expense at statutory rate
|
$
|
326
|
||
State income tax (benefit) expense
|
95
|
|||
Permanent difference
|
1
|
|||
Return to provision
|
152
|
|||
Net change in deferred tax asset valuation allowance
|
(591
|
)
|
||
Total income tax provision (benefit)
|
$
|
(17
|
)
|
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Year Ended December 31,
|
||||||||
2019
|
2018
|
|||||||
Net deferred tax assets (liabilities):
|
||||||||
Net operating loss carryforwards
|
$
|
9,119
|
$
|
9,675
|
||||
Oil and gas properties
|
1,054
|
1,327
|
||||||
Property, Plant and Equipment
|
(5
|
)
|
(163
|
)
|
||||
Asset retirement obligation
|
500
|
592
|
||||||
Tax credits
|
65
|
130
|
||||||
Miscellaneous
|
36
|
45
|
||||||
Valuation allowance
|
(10,704
|
)
|
(11,476
|
)
|
||||
Net deferred tax asset
|
$
|
65
|
$
|
130
|
Fiscal Year Ended 2019
|
1st Quarter
|
2nd Quarter
|
3rd Quarter
|
4th Quarter
|
||||||||||||
Revenues
|
$
|
1,171
|
$
|
1,390
|
$
|
1,215
|
$
|
1,135
|
||||||||
Net income (loss) from continuing operations
|
(96
|
)
|
9
|
(182
|
)
|
(167
|
)
|
|||||||||
Income (loss) per common share from continuing operations
|
$
|
(0.01
|
)
|
$
|
0.00
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Fiscal Year Ended 2018
|
1st Quarter
|
2nd Quarter
|
3rd Quarter
|
4th Quarter
|
||||||||||||
Revenues
|
$
|
1,367
|
$
|
1,475
|
$
|
1,654
|
$
|
1,375
|
||||||||
Net income (loss) from continuing operations
|
133
|
99
|
298
|
(88
|
)
|
|||||||||||
Income (loss) per common share from continuing operations
|
$
|
0.01
|
$
|
0.01
|
$
|
0.03
|
$
|
(0.01
|
)
|
Years Ended December 31,
|
||||||||
2019
|
2018
|
|||||||
Proved oil and gas properties
|
$
|
6,751
|
$
|
6,503
|
||||
Unproved properties
|
—
|
23
|
||||||
Total proved and unproved oil and gas properties
|
$
|
6,751
|
$
|
6,526
|
||||
Less accumulated depreciation, depletion and amortization
|
(2,366
|
)
|
(1,722
|
)
|
||||
Net oil and gas properties
|
$
|
4,385
|
$
|
4,804
|
Years Ended December 31,
|
||||||||
2019
|
2018
|
|||||||
Property acquisitions proved
|
$
|
—
|
$
|
164
|
||||
Property acquisitions unproved
|
14
|
23
|
||||||
Exploration cost
|
491
|
590
|
||||||
Development cost
|
7
|
243
|
||||||
Total
|
$
|
512
|
$
|
1,020
|
Years Ended December 31,
|
||||||||
2019
|
2018
|
|||||||
Revenues
|
$
|
4,911
|
$
|
5,871
|
||||
Production costs and taxes
|
(3,398
|
)
|
(3,591
|
)
|
||||
Depreciation, depletion and amortization
|
(637
|
)
|
(722
|
)
|
||||
Income from oil and gas producing activities
|
$
|
876
|
$
|
1,558
|
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Oil (MBbl)
|
Gas (MMcf)
|
MBOE
|
||||||||||
Proved reserves at December 31, 2017
|
870
|
—
|
870
|
|||||||||
Revisions of previous estimates
|
223
|
—
|
223
|
|||||||||
Improved recovery
|
—
|
—
|
—
|
|||||||||
Purchase of reserves in place
|
13
|
—
|
13
|
|||||||||
Extensions and discoveries
|
86
|
—
|
86
|
|||||||||
Production
|
(98
|
)
|
—
|
(98
|
)
|
|||||||
Sales of reserves in place
|
—
|
—
|
—
|
|||||||||
Proved reserves at December 31, 2018
|
1,094
|
—
|
1,094
|
|||||||||
Revisions of previous estimates
|
(203
|
)
|
—
|
(203
|
)
|
|||||||
Improved recovery
|
—
|
—
|
—
|
|||||||||
Purchase of reserves in place
|
—
|
—
|
—
|
|||||||||
Extensions and discoveries
|
8
|
—
|
8
|
|||||||||
Production
|
(94
|
)
|
—
|
(94
|
)
|
|||||||
Sales of reserves in place
|
(2
|
)
|
—
|
(2
|
)
|
|||||||
Proved reserves at December 31, 2019
|
803
|
—
|
803
|
|||||||||
Proved developed reserves at:
|
||||||||||||
December 31, 2017
|
832
|
—
|
832
|
|||||||||
December 31, 2018
|
976
|
—
|
976
|
|||||||||
December 31, 2019
|
803
|
—
|
803
|
|||||||||
Proved undeveloped reserves at:
|
||||||||||||
December 31, 2017
|
38
|
—
|
38
|
|||||||||
December 31, 2018
|
118
|
—
|
118
|
|||||||||
December 31, 2019
|
—
|
—
|
—
|
Tengasco, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Year Ended 12/31/2019
|
Year Ended 12/31/2018
|
Year Ended 12/31/2017
|
||||||||||||||||||||||||||||||||||
Oil
|
Gas
|
Total
|
Oil
|
Gas
|
Total
|
Oil
|
Gas
|
Total
|
||||||||||||||||||||||||||||
Total proved reserves year-end reserve report
|
$
|
8,365
|
—
|
$
|
8,365
|
$
|
13,976
|
—
|
$
|
13,976
|
$
|
8,170
|
—
|
$
|
8,170
|
|||||||||||||||||||||
Proved developed producing reserves (PDP)
|
$
|
7,592
|
—
|
$
|
7,592
|
$
|
12,534
|
—
|
$
|
12,534
|
$
|
7,065
|
—
|
$
|
7,065
|
|||||||||||||||||||||
% of PDP reserves to total proved reserves
|
91
|
%
|
—
|
91
|
%
|
90
|
%
|
—
|
90
|
%
|
87
|
%
|
—
|
87
|
%
|
|||||||||||||||||||||
Proved developed non-producing reserves
|
$
|
773
|
—
|
$
|
773
|
$
|
739
|
—
|
$
|
739
|
$
|
1,082
|
—
|
$
|
1,082
|
|||||||||||||||||||||
% of PDNP reserves to total proved reserves
|
9
|
%
|
—
|
9
|
%
|
5
|
%
|
—
|
5
|
%
|
13
|
%
|
—
|
13
|
%
|
|||||||||||||||||||||
Proved undeveloped reserves (PUD)
|
$
|
—
|
—
|
$
|
—
|
$
|
703
|
—
|
$
|
703
|
$
|
23
|
—
|
$
|
23
|
|||||||||||||||||||||
% of PUD reserves to total proved reserves
|
—
|
—
|
—
|
5
|
%
|
—
|
5
|
%
|
—
|
—
|
—
|
Years Ended December 31,
|
||||||||||||
2019
|
2018
|
2017
|
||||||||||
Future cash inflows
|
$
|
40,655
|
$
|
65,871
|
$
|
39,889
|
||||||
Future production costs and taxes
|
(24,829
|
)
|
(35,877
|
)
|
(23,343
|
)
|
||||||
Future development costs
|
(542
|
)
|
(2,833
|
)
|
(1,586
|
)
|
||||||
Future income tax expenses
|
—
|
—
|
—
|
|||||||||
Future net cash flows
|
15,284
|
27,161
|
14,960
|
|||||||||
Discount at 10% for timing of cash flows
|
(6,919
|
)
|
(13,185
|
)
|
(6,790
|
)
|
||||||
Standardized measure of discounted future net cash flows
|
$
|
8,365
|
$
|
13,976
|
$
|
8,170
|
Years Ended December 31,
|
||||||||||||
2019
|
2018
|
2017
|
||||||||||
Balance, beginning of year
|
$
|
13,976
|
$
|
8,170
|
$
|
5,815
|
||||||
Sales, net of production costs and taxes
|
(1,646
|
)
|
(2,611
|
)
|
(1,239
|
)
|
||||||
Discoveries and extensions, net of costs
|
154
|
798
|
123
|
|||||||||
Purchase of reserves in place
|
—
|
143
|
—
|
|||||||||
Sale of reserves in place
|
(26
|
)
|
—
|
—
|
||||||||
Net changes in prices and production costs
|
(3,348
|
)
|
4,304
|
1,780
|
||||||||
Revisions of quantity estimates
|
(3,058
|
)
|
2,180
|
1,611
|
||||||||
Previously estimated development cost incurred during the year
|
—
|
210
|
—
|
|||||||||
Changes in future development costs
|
1,016
|
78
|
(228
|
)
|
||||||||
Changes in timing and other
|
86
|
(4
|
)
|
(164
|
)
|
|||||||
Accretion of discount
|
1,211
|
708
|
472
|
|||||||||
Net change in income taxes
|
—
|
—
|
—
|
|||||||||
Balance, end of year
|
$
|
8,365
|
$
|
13,976
|
$
|
8,170
|