EX-99.1 2 vkin_ex991.htm UNAUDITED PRO FORMA FINANCIAL STATEMENTS vkin_ex991.htm

  EXHIBIT 99.1

 

Viking Energy Group, Inc.

Unaudited Pro Forma Condensed Consolidated Financial Statements

 

 

 

 

 

 

VIKING ENERGY GROUP, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

The following sets forth unaudited pro forma condensed consolidated financial information of Viking Energy Group, Inc. (the “Company”) prepared in accordance with Article 8-05 of Regulation S-X. You should read this information in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations, “Risk Factors” and the Company’s consolidated financial statements and related notes and other financial information included in its most recent Annual Report on Form 10-K, and Quarterly Reports on Form 10-Q. The unaudited pro forma condensed consolidated financial information is based on and has been derived from the Company’s historical consolidated financial statements.

 

On July 8, 2022, four of the wholly-owned subsidiaries of Petrodome Energy, LLC (“Petrodome”), a wholly owned subsidiary of Viking Energy Group, Inc. (“Viking”), entered into Purchase and Sale Agreements (the “Purchase Agreements”) to sell all of their interests in the oil and gas assets owned by those Petrodome subsidiaries, including in the aggregate, interests in 8 producing wells, 8 shut-in wells, 2 salt water disposal wells and 1 inactive well, to the third parties and on the headline terms described below (collectively the “Dispositions”). On July 8, 2022, the Dispositions were completed and the purchase price in each of the Dispositions was received by each of the subsidiaries, and applied to repay CrossFirst Bank all amounts owed to it by Petrodome under the June 13, 2018, revolving line of credit loan, which loan was secured by a mortgage on all of the oil and gas leases of Petrodome and its subsidiaries, a security agreement covering all of Petrodome assets, and a guaranty by Viking.

 

·

On July 8, 2022, Petrodome Napoleonville, LLC, the wholly owned Louisiana subsidiary of Petrodome, entered into (i) a Purchase and Sale Agreement to sell 50% of its oil and gas assets to Napoleonville, L.L.C., a Delaware limited liability company, for a $37,500 purchase price, and (ii) a Purchase and Sale Agreement to sell the remaining 50% of its oil and gas assets to WPP Petro, L.L.C., a Delaware limited liability company, for a $37,500 purchase price.

·

On July 8, 2022, Petrodome Bloomington, LLC, the wholly owned Texas subsidiary of Petrodome, entered into (i) a Purchase and Sale Agreement to sell 50% of its oil and gas assets to Bloomington, L.L.C., a Delaware limited liability company, for a $25,000 purchase price, and (ii) a Purchase and Sale Agreement to sell the remaining 50% of its oil and gas assets

·

On July 8, 2022, Petrodome Pineville, LLC, the wholly owned Mississippi subsidiary of Petrodome, entered into (i) a Purchase and Sale Agreement to sell 50% of its oil and gas assets to Bay Springs North, L.L.C., a Delaware limited liability company, for a $1,657,500 purchase price, and (ii) a Purchase and Sale Agreement to sell the remaining 50% of its oil and gas assets to WPP Petro, L.L.C., a Delaware limited liability company, for a $1,657,500 purchase price.

·

On July 8, 2022, Petrodome Louisiana Pipeline, LLC, the wholly owned Louisiana subsidiary of Petrodome, entered into (i) a Purchase and Sale Agreement to sell 50% of its oil and gas assets to East Mud Lake, L.L.C., a Delaware limited liability company, for a $75,000 purchase price, and (ii) a Purchase and Sale Agreement to sell the remaining 50% of its oil and gas assets to WPP Petro, L.L.C., a Delaware limited liability company, for a $75,000 purchase price.

 

The unaudited pro forma condensed consolidated balance sheet as of June 30, 2022 and statements of operations for the six months ended June 30, 2022 and the year ended December 31, 2021 give pro forma effect to the elimination of certain assets and liabilities associated with the Dispositions as if they occurred on June 30, 2022 (in the case of the balance sheet) or January 1, 2021 (in the case of the statement of operations). The unaudited pro forma effects of the disposition on the Company’s oil and gas reserves and the standardized measure of future net cash flows, give pro forma effect to the dispositions of the reserves based on the information disclosed in the Company’s annual report as of and for the year ended December 31, 2021.

 

The unaudited pro forma condensed consolidated financial information includes unaudited pro forma adjustments that are factually supportable and directly attributable to the respective transactions. In addition, the unaudited pro forma adjustments are expected to have a continuing impact on the Company’s results. The Company has prepared the unaudited pro forma condensed consolidated financial information for illustrative purposes only and it does not purport to represent what the results of operations or financial condition would have been had the respective transactions actually occurred on the dates indicated, nor does the Company purport to project the results of operations or financial condition for any future period or as of any future date. The actual results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors.

 

 
2

 

 

VIKING ENERGY GROUP, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

AS AT JUNE 30, 2022

 

 

 

 Historical

June 30,

2022

 

 

 Pro Forma Adjustments

 

 

 Pro Forma

 June 30,

2022

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

Cash

 

$ 3,332,399

 

 

 

 

 

$ 3,332,399

 

Accounts receivable, net

 

 

6,125,290

 

 

 

 

 

 

6,125,290

 

Inventory

 

 

8,146,111

 

 

 

 

 

 

8,146,111

 

Notes receivable

 

 

1,960,000

 

 

 

 

 

 

1,960,000

 

Prepaids and other current assets

 

 

670,957

 

 

 

 

 

 

670,957

 

Total current assets

 

 

20,234,757

 

 

 

 

 

 

20,234,757

 

 

 

 

 

 

 

 

 

 

 

 

 

Total oil and gas properties, net

 

 

14,162,055

 

 

 

(12,791,680 )(a)

 

 

1,370,375

 

Fixed assets, net

 

 

1,510,486

 

 

 

 

 

 

 

1,510,486

 

Right of use assets, net

 

 

5,000,859

 

 

 

 

 

 

 

5,000,859

 

ESG Clean Energy license, net

 

 

4,732,747

 

 

 

 

 

 

 

4,732,747

 

Due from related parties

 

 

456,965

 

 

 

 

 

 

 

456,965

 

Other intangibles – Simson Maxwell, net

 

 

3,790,935

 

 

 

 

 

 

 

3,790,935

 

Other intangibles – Variable Interest Entities

 

 

15,433,340

 

 

 

 

 

 

 

15,433,340

 

Goodwill

 

 

252,290

 

 

 

 

 

 

 

252,290

 

Deposits and other assets

 

 

10,300

 

 

 

 

 

 

 

10,300

 

TOTAL ASSETS

 

$ 65,584,734

 

 

 

 

 

 

$ 52,793,054

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$ 3,324,595

 

 

 

 

 

 

$ 3,324,595

 

Accrued expenses and other current liabilities

 

 

879,004

 

 

 

 

 

 

 

879,004

 

Customer deposits

 

 

1,396,347

 

 

 

 

 

 

 

1,396,347

 

Due to Camber Energy, Inc.

 

 

8,022,300

 

 

 

 

 

 

 

8,022,300

 

Undistributed revenues and royalties

 

 

3,228,070

 

 

 

 

 

 

 

3,228,070

 

Current portion of operating lease liability

 

 

1,354,637

 

 

 

 

 

 

 

1,354,637

 

Due to related parties

 

 

674,604

 

 

 

 

 

 

 

674,604

 

Current portion of notes payable – related parties

 

 

74,645

 

 

 

 

 

 

 

74,645

 

Bank indebtedness – credit facility

 

 

3,310,982

 

 

 

 

 

 

 

3,310,982

 

Current portion of long-term debt – net of discount

 

 

4,549,393

 

 

 

(3,590,000 )(a)

 

 

959,393

 

Total current liabilities

 

 

26,814,577

 

 

 

 

 

 

 

23,224,577

 

Notes payable – related parties – net of current portion

 

 

673,252

 

 

 

 

 

 

 

673,252

 

Long term debt - net of current portion and debt discount

 

 

2,425,034

 

 

 

 

 

 

 

2,425,034

 

Operating lease liability, net of current portion

 

 

3,786,750

 

 

 

 

 

 

 

3,786,750

 

Contingent obligations

 

 

1,435,757

 

 

 

 

 

 

 

1,435,757

 

Asset retirement obligation

 

 

2,193,281

 

 

 

(239,975 )(a)

 

 

1,953,306

 

TOTAL LIABILITIES

 

 

37,328,651

 

 

 

 

 

 

 

33,498,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Series C, $0.001 par value, 50,000 shares authorized, 28,092 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively

 

 

28

 

 

 

 

 

 

 

28

 

Preferred Stock Series E, $0.001 par value, 2,075 shares authorized, 475 and 0 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively

 

 

5

 

 

 

 

 

 

 

5

 

Common stock, $0.001 par value, 500,000,000 shares authorized, 114,780,967 and 111,030,965 shares issued and outstanding as of June 30, 2022, and December 31, 2021, respectively.

 

 

114,781

 

 

 

 

 

 

 

114,781

 

Additional paid-in capital

 

 

126,909,137

 

 

 

 

 

 

 

126,909,137

 

Accumulated other comprehensive loss

 

 

(112,686 )

 

 

 

 

 

 

(112,686 )

Accumulated deficit

 

 

(110,046,514 )

 

 

(8,961,705 )(a)

 

 

(119,008,219 )

Parent’s Stockholders’ Equity in Viking

 

 

16,864,751

 

 

 

 

 

 

 

7,903,046

 

Non-controlling interest

 

 

11,391,332

 

 

 

 

 

 

 

11,391,332

 

TOTAL STOCKHOLDERS’ EQUITY

 

 

28,256,083

 

 

 

 

 

 

 

19,294,378

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$ 65,584,734

 

 

 

 

 

 

$ 52,793,054

 

 

 
3

 

 

VIKING ENERGY GROUP, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2022

 

 

 

 Historical

 Six Months Ended June 30,

2022

 

 

 Pro Forma Adjustments

 

 

 Pro Forma

 Six Months Ended June 30,

2022

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

Oil and gas sales

 

$ 3,548,872

 

 

 

(2,070,975 )(b)

 

$ 1,477,897

 

Power generation units and parts

 

 

3,634,127

 

 

 

 

 

 

 

3,634,127

 

Service and repairs

 

 

5,322,563

 

 

 

 

 

 

 

5,322,563

 

 

 

 

12,505,562

 

 

 

 

 

 

 

10,434,587

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

5,053,599

 

 

 

 

 

 

 

5,053,599

 

Lease operating costs

 

 

1,186,168

 

 

 

(757,564 )(b)

 

 

428,604

 

General and administrative

 

 

8,480,762

 

 

 

 

 

 

 

8,480,762

 

Stock based compensation

 

 

588,870

 

 

 

 

 

 

 

588,870

 

Depreciation, depletion and amortization

 

 

1,013,470

 

 

 

(470,513 )(b)

 

 

542,957

 

Accretion - ARO

 

 

81,631

 

 

 

(11,076 )(b)

 

 

70,555

 

Total operating expenses

 

 

16,404,500

 

 

 

 

 

 

 

15,165,347

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

 

(3,898,938 )

 

 

 

 

 

 

(4,730,760 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(353,045 )

 

 

 

 

 

 

(353,045 )

Amortization of debt discount

 

 

(94,896 )

 

 

 

 

 

 

(94,896 )

Change in fair value of derivatives

 

 

-

 

 

 

 

 

 

 

-

 

Loss on financing settlements

 

 

-

 

 

 

 

 

 

 

-

 

Other income

 

 

511,855

 

 

 

 

 

 

 

511,855

 

Total other income (expense)

 

 

63,914

 

 

 

 

 

 

 

63,914

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss before income taxes

 

 

(3,835,024 )

 

 

 

 

 

 

(4,666,846 )

Income tax benefit (expense)

 

 

-

 

 

 

 

 

 

 

-

 

Net loss

 

 

(3,835,024 )

 

 

 

 

 

 

(4,666,846 )

Net loss attributable to non-controlling interest

 

 

(548,854 )

 

 

 

 

 

 

(548,854 )

Net loss attributable to Viking Energy Group, Inc.

 

$ (3,286,170 )

 

 

 

 

 

$ (4,117,992 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

 

(0.03 )

 

 

 

 

 

 

(0.04 )

Weighted average number of common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

 

114,364,300

 

 

 

 

 

 

 

114,364,300

 

  

 
4

 

 

VIKING ENERGY GROUP, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2021

 

 

 

 Historical

 Year Ended

 December 31,

2021

 

 

 Pro Forma Adjustments

 

 

 Pro Forma

 Year Ended

 December 31,

2021

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

Oil and gas sales

 

$ 33,679,679

 

 

 

(2,767,176 )(b)

 

$ 30,912,503

 

Power generation units and parts

 

 

1,607,077

 

 

 

 

 

 

 

1,607,077

 

Service and repairs

 

 

2,701,208

 

 

 

 

 

 

 

2,701,208

 

 

 

 

37,987,964

 

 

 

 

 

 

 

35,220,788

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

3,003,044

 

 

 

 

 

 

 

3,003,044

 

Lease operating costs

 

 

15,878,437

 

 

 

(1,414,019 )(b)

 

 

14,464,418

 

General and administrative

 

 

8,121,519

 

 

 

 

 

 

 

8,121,519

 

Stock based compensation

 

 

1,738,145

 

 

 

 

 

 

 

1,738,145

 

Depreciation, depletion and amortization

 

 

7,307,157

 

 

 

(1,348,660 )(b)

 

 

5,958,497

 

Accretion - ARO

 

 

608,691

 

 

 

(25,243 )(b)

 

 

583,448

 

Total operating expenses

 

 

36,656,993

 

 

 

 

 

 

 

33,869,071

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

 

1,330,971

 

 

 

 

 

 

 

1,351,717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(10,053,014 )

 

 

 

 

 

 

(10,053,014 )

Amortization of debt discount

 

 

(3,704,049 )

 

 

 

 

 

 

(3,704,049 )

Change in fair value of derivatives

 

 

(17,338,784 )

 

 

 

 

 

 

(17,338,784 )

Loss on financing settlements

 

 

(4,774,628 )

 

 

 

 

 

 

(4,774,628 )

Equity in earnings of unconsolidated subsidiary

 

 

(178,942 )

 

 

 

 

 

 

(178,942 )

Gain on disposal of membership interests

 

 

19,457,104

 

 

 

 

 

 

 

19,457,104

 

Interest and other income

 

 

470,492

 

 

 

 

 

 

 

470,492

 

Total other income (expense)

 

 

(16,121,821 )

 

 

 

 

 

 

(16,121,821 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss before income taxes

 

 

(14,790,850 )

 

 

 

 

 

 

(14,770,104 )

Income tax benefit (expense)

 

 

-

 

 

 

 

 

 

 

-

 

Net loss

 

 

(14,790,850 )

 

 

 

 

 

 

(14,770,104 )

Net loss attributable to non-controlling interest

 

 

305,003

 

 

 

 

 

 

 

305,003

 

Net loss attributable to Viking Energy Group, Inc.

 

$ (14,485,847 )

 

 

 

 

 

$ (15,075,107 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

 

(0.18 )

 

 

 

 

 

 

(0.18 )

Weighted average number of common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

 

82,228,404

 

 

 

 

 

 

 

82,228,404

 

 

 
5

 

 

VIKING ENERGY GROUP, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Disposition Adjustments to the Unaudited Pro Forma Condensed Consolidated Balance Sheet

 

The following adjustments have been made to the accompanying unaudited pro forma condensed consolidated balance sheet as of June 30, 2022.

 

 

a)

Reflects the elimination of assets and liabilities and resulting loss on disposition of assets sold.

 

Disposition Adjustments to the Unaudited Pro Forma Condensed Consolidated Statement of Operations

 

The following adjustments have been made to the accompanying unaudited pro forma condensed consolidated statements of operations for the six months ended June 30, 2022, and for the year ended December 31, 2021.

 

 

b)

Represents the elimination of oil and gas production revenues and expenses for the assets sold.

 

 
6

 

 

VIKING ENERGY GROUP, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

UNAUDITED PRO FORMA EFFECT OF THE DISPOSITION OF OIL AND GAS ASSETS

 

 

Reserve Category

 

Historical

December 31,

2021

 

 

Pro Forma

Dispositions

 

 

Pro Forma

December 31,

2021

 

Proved Reserves

 

 

 

 

 

 

 

 

 

Developed, Producing

 

 

1,164,578

 

 

 

(1,034,526 )

 

 

130,052

 

Developed, Non Producing

 

 

414,418

 

 

 

(350,963 )

 

 

63,455

 

Total Proved Reserves

 

 

1,578,996

 

 

 

(1,385,489 )

 

 

193,507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Future Net Cash Flows

 

$ 26,837,237

 

 

$ (22,638,200 )

 

$ 4,199,037

 

10% annual discount for estimated timing of cash flows

 

 

(11,822,285 )

 

 

10,427,800

 

 

 

(1,394,485 )

Discounted Future Net Cash Flows

 

$ 15,014,952

 

 

$ (12,210,400 )

 

$ 2,804,552

 

  

 
7