XML 45 R19.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisition (Tables)
6 Months Ended
Jun. 30, 2012
Acquisition [Abstract]  
Summary of purchase price and the preliminary estimate of the fair values of the net assets acquired at the date of acquisition
         

Fair value of consideration transferred:

       

Cash paid

  $ 2,200,000  

1,846,722 shares of common stock issued on February 17, 2012 at $1.79 per share

    3,305,632  

88,000 shares of 10% Series C Preferred Stock at stated value of $25 per share

    2,200,000  

10% Convertible Promissory note

    2,200,000  
   

 

 

 

Total

  $ 9,905,632  
   

 

 

 

Amounts recognized for assets acquired and liabilities assumed:

       

Working capital

  $ 1,175,197  

Disposal wells

    6,263,078  

Land and improvements

    13,776  

Field equipment (excluding disposal wells)

    2,466,500  

Office and admin assets

    3,500  

Deposits

    10,936  

Asset retirement obligation

    (27,355 ) 
   

 

 

 

Total

  $ 9,905,632  
   

 

 

 

Working capital acquired (assumed):

       

Cash

  $ 1,290,775  

Accounts receivable

    2,945,003  

Prepaid expense

    13,641  

Accounts payable & accrued expenses

    (3,074,222 ) 
   

 

 

 

Total working capital acquired

  $ 1,175,197  
   

 

 

 
Unaudited and unreviewed summary of results of operations on pro forma basis
                         
    For the Three Months Ended June 30,     For the Six Months Ended June 30,  
    2011     2012     2011  

Total operating revenue

  $ 2,807,847     $ 8,804,363     $ 3,591,233  

Total operating costs and expenses

    2,694,925       8,959,314       4,461,736  
   

 

 

   

 

 

   

 

 

 

Operating income (loss)

    112,922       (154,951 )      (870,503 ) 

Interest expense and other

    (468,982 )      (520,466 )      (627,843 ) 
   

 

 

   

 

 

   

 

 

 

Net loss

    (356,060 )      (675,417 )      (1,498,346 ) 

Dividends on preferred stock

    (233,592 )      (526,645 )      (460,648 ) 
           

 

 

   

 

 

 

Net loss attributable to common stock holders

  $ (589,652 )    $ (1,202,062 )    $ (1,958,994 ) 
   

 

 

   

 

 

   

 

 

 

Net loss per share, basic & diluted

  $ (0.02 )    $ (0.04 )    $ (0.08 )