COLORADO
|
27-2888719
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer | o | Accelerated filer | o |
Non-accelerated filer | o | Smaller reporting company | þ |
Page Number
|
||||
Consolidated Balance Sheets | 1 | |||
Consolidated Statements of Operations | 2 | |||
Consolidated Statements of Cash Flows | 3 | |||
Notes to the Consolidated Financial Statements | 4 |
June 30,
|
September 30,
|
|||||||
2013
|
2012
|
|||||||
|
(Unaudited)
|
|||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$ | 1,257,826 | $ | 3,090,422 | ||||
Accounts receivable
|
523,783 | 615,631 | ||||||
Other assets
|
13,500 | 6,132 | ||||||
Total current assets
|
1,795,109 | 3,712,185 | ||||||
Property and equipment
|
||||||||
Oil and gas, on the basis of full cost accounting
|
||||||||
Proved properties
|
11,998,059 | 9,288,166 | ||||||
Unproved properties and properties under
|
||||||||
development, not being amortized
|
838,238 | 1,427,294 | ||||||
Furniture and equipment
|
26,946 | 24,494 | ||||||
Less: accumulated depreciation, depletion and amortization
|
(2,040,327 | ) | (1,108,956 | ) | ||||
Total property and equipment
|
10,822,916 | 9,630,998 | ||||||
Debt issuance costs
|
615,657 | 857,412 | ||||||
Other assets
|
13,949 | 15,570 | ||||||
Total assets
|
$ | 13,247,631 | $ | 14,216,165 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Current liabilities
|
||||||||
Accounts payable
|
$ | 85,150 | $ | 414,873 | ||||
Other liabilities
|
374,246 | 344,712 | ||||||
Current portion of notes payable, net of discount of $0 and $77,584
|
- | 247,416 | ||||||
Current portion of conversion feature liabilities
|
- | 564 | ||||||
Total current liabilities
|
459,396 | 1,007,565 | ||||||
Notes payable, net of discount of $493,230 and $635,748
|
7,761,270 | 7,618,752 | ||||||
Participation liability
|
1,465,036 | 1,573,605 | ||||||
Conversion feature liabilities
|
7 | 583,454 | ||||||
Warrant liabilities
|
1 | 68,746 | ||||||
Asset retirement obligations
|
120,774 | 96,410 | ||||||
Total liabilities
|
9,806,484 | 10,948,532 | ||||||
Commitments and contingencies
|
- | - | ||||||
Stockholders' equity
|
||||||||
Preferred stock, $0.00001 par value; 5,000,000 shares
|
||||||||
authorized, none issued or outstanding
|
- | - | ||||||
Common stock, $0.00001 par value; 50,000,000 shares authorized,
|
||||||||
12,741,512 shares issued and outstanding
|
127 | 127 | ||||||
Additional paid-in capital
|
5,522,204 | 5,522,204 | ||||||
Accumulated deficit
|
(2,081,184 | ) | (2,254,698 | ) | ||||
Total stockholders' equity
|
3,441,147 | 3,267,633 | ||||||
Total liabilities and stockholders' equity
|
$ | 13,247,631 | $ | 14,216,165 |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Revenues
|
||||||||||||||||
Oil and gas sales
|
$ | 1,135,938 | $ | 851,899 | $ | 3,700,952 | $ | 2,459,575 | ||||||||
Costs and expenses
|
||||||||||||||||
Lease operating expense
|
147,083 | 258,923 | 517,600 | 496,559 | ||||||||||||
Production taxes
|
52,393 | 39,255 | 170,653 | 113,342 | ||||||||||||
Depreciation, depletion and amortization
|
279,940 | 214,642 | 931,371 | 526,486 | ||||||||||||
Asset retirement obligation accretion
|
5,299 | 3,142 | 14,572 | 5,259 | ||||||||||||
General and administrative
|
272,090 | 485,815 | 1,095,093 | 1,188,812 | ||||||||||||
Total costs and expenses
|
756,805 | 1,001,777 | 2,729,289 | 2,330,458 | ||||||||||||
Income from operations
|
379,133 | (149,878 | ) | 971,663 | 129,117 | |||||||||||
Other income (expense)
|
||||||||||||||||
Interest income
|
294 | 493 | 1,152 | 2,205 | ||||||||||||
Interest expense
|
(462,057 | ) | (299,561 | ) | (1,452,057 | ) | (791,629 | ) | ||||||||
Change in fair value of warrant and
|
||||||||||||||||
conversion feature liabilities
|
54,564 | 427,162 | 652,756 | 910,270 | ||||||||||||
Loss on debt extinguishment
|
- | (306,415 | ) | - | (306,415 | ) | ||||||||||
Total other income (expense)
|
(407,199 | ) | (178,321 | ) | (798,149 | ) | (185,569 | ) | ||||||||
Income (loss) before income taxes
|
(28,066 | ) | (328,199 | ) | 173,514 | (56,452 | ) | |||||||||
Provision for income taxes
|
- | - | - | - | ||||||||||||
Net income (loss)
|
$ | (28,066 | ) | $ | (328,199 | ) | $ | 173,514 | $ | (56,452 | ) | |||||
Earnings (loss) per share
|
||||||||||||||||
Basic
|
$ | (0.00 | ) | $ | (0.03 | ) | $ | 0.01 | $ | (0.00 | ) | |||||
Diluted
|
$ | (0.00 | ) | $ | (0.03 | ) | $ | 0.01 | $ | (0.00 | ) | |||||
Weighted average shares outstanding
|
||||||||||||||||
Basic
|
12,741,512 | 12,730,916 | 12,741,512 | 11,618,860 | ||||||||||||
Diluted
|
12,741,512 | 12,730,916 | 12,741,512 | 11,618,860 |
Nine Months Ended
|
||||||||
June 30,
|
||||||||
2013
|
2012
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Cash flows from operating activities
|
||||||||
Net income
|
$ | 173,514 | $ | (56,452 | ) | |||
Adjustments to reconcile net income
|
||||||||
to net cash from operating activities:
|
||||||||
Loss on debt extinguishment
|
- | 306,415 | ||||||
Depreciation, depletion and amortization
|
931,371 | 526,486 | ||||||
Amortization of debt issuance costs
|
241,755 | 158,448 | ||||||
Asset retirement obligation accretion
|
14,572 | 5,259 | ||||||
Amortization of debt discount
|
220,102 | 660,338 | ||||||
Accretion of participation liability
|
111,451 | 75,560 | ||||||
Stock-based compensation expense
|
- | 59,700 | ||||||
Change in fair value of warrant and conversion
|
||||||||
feature liabilities
|
(652,756 | ) | (910,270 | ) | ||||
Change in operating assets and liabilities:
|
||||||||
Accounts receivable
|
91,848 | (260,085 | ) | |||||
Other assets
|
(5,747 | ) | (20,486 | ) | ||||
Accounts payable
|
(55,497 | ) | (39,015 | ) | ||||
Other liabilities
|
(190,486 | ) | (343,454 | ) | ||||
Net cash from operating activities
|
880,127 | 162,444 | ||||||
Cash flows from investing activities
|
||||||||
Purchase of furniture and equipment
|
(2,452 | ) | (3,893 | ) | ||||
Capital expenditures on oil and gas properties
|
(2,385,271 | ) | (4,104,298 | ) | ||||
Net cash from investing activities
|
(2,387,723 | ) | (4,108,191 | ) | ||||
Cash flows from financing activities
|
||||||||
Debt issuance costs
|
- | (478,214 | ) | |||||
Equity offering costs
|
- | (199,849 | ) | |||||
Proceeds from issuance of common stock and warrants
|
- | 4,224,000 | ||||||
Repayment of notes payable
|
(325,000 | ) | - | |||||
Proceeds from issuance of notes payable
|
- | 2,685,000 | ||||||
Net cash from financing activities
|
(325,000 | ) | 6,230,937 | |||||
Net change in cash and cash equivalents
|
(1,832,596 | ) | 2,285,190 | |||||
Cash and cash equivalents
|
||||||||
Beginning of period
|
3,090,422 | 453,243 | ||||||
End of period
|
$ | 1,257,826 | $ | 2,738,433 |
●
|
were used to pay the 2010 Convertible Promissory Notes remaining outstanding on October 31, 2012 ($325,000), and
|
●
|
have been used to fund an accelerated developmental drilling program in the Company's oil fields located in Southeast Texas
|
Total
|
2013
|
2014
|
2015
|
Thereafter
|
||||||||||||||||
Convertible notes
|
$ | 8,254,500 | -- | -- | $ | 8,254,500 | -- | |||||||||||||
Office leases
|
$ | 29,150 | $ | 29,150 | -- | -- | -- |
June 30,
|
September 30,
|
|||||||||||
Level
|
2013
|
2012 | ||||||||||
Participation liability
|
3 | $ | 1,465,036 | $ | 1,573,605 | |||||||
Conversion feature liabilities
|
3 | 7 | $ | 584,018 | ||||||||
Warrant liabilities
|
3 | 1 | $ | 68,746 | ||||||||
Total liabilities
|
$ | 1,465,044 | $ | 2,226,369 |
Participation
Liability
|
Conversion Feature Liabilities
|
Warrant
Liabilities
|
Total
|
|||||||||||||
Balance at September 30, 2012
|
$ | 1,573,605 | $ | 584,018 | $ | 68,746 | $ | 2,226,369 | ||||||||
Purchases, issuances and settlements
|
(220,020 | ) | - | - | (220,020 | ) | ||||||||||
(Gains) losses included in earnings
|
111,451 | (584,011 | ) | (68,745 | ) | (541,305 | ) | |||||||||
Balance at June 30, 2013
|
$ | 1,465,036 | $ | 7 | $ | 1 | $ | 1,465,044 |
Nine Months Ended
|
||||||||
June 30,
|
||||||||
2013
|
2012
|
|||||||
Interest paid
|
$ | 892,962 | $ | 204,000 | ||||
Interest capitalized (non-cash)
|
56,383 | 306,718 | ||||||
Noncash investing and financing activities:
|
||||||||
Capital expenditures included in accounts payable
|
14,907 | 142,063 | ||||||
Issuance of 2012 convertible notes
|
- | 2,037,500 | ||||||
Issuance of Series E Warrants to placement agent
|
- | 48,668 | ||||||
Recognition of conversion feature liabilities
|
- | 326,945 | ||||||
Asset retirement obligations incurred
|
9,792 | 69,691 | ||||||
Issuance of restricted shares
|
- | 60,699 |
Increase (I)
|
||||
Item
|
or Decrease (D)
|
Reason
|
||
Oil and Gas Sales
|
I
|
Completion of new wells
|
||
Cost and Expenses | D | Lease operating costs were unusually heavy in the 2012 period due to work overs. General and administrative costs have been materially reduced during the 2013 period. |
Increase (I)
|
||||
Item
|
or Decrease (D)
|
Reason
|
||
Oil and Gas Sales
|
I
|
Completion of new wells
|
||
Cost and Expenses
|
I |
Operation of new wells and increased depletion of oil reserves as a result of increased production
|
●
|
lease operating expenses, and
|
●
|
general and administrative expenses;
|
●
|
the sale prices of crude oil;
|
●
|
the amount of production from oil wells in which we have an interest;
|
●
|
lease operating expenses;
|
●
|
the availability of drilling rigs, drill pipe and other supplies and equipment required to drill and complete oil wells, and;
|
●
|
corporate overhead costs.
|
●
|
were used to pay the remaining balance ($325,000) of our 2010 notes, and
|
●
|
have been, and are being, used to fund a drilling program in our fields located in Southeast Texas.
|
Nine Months Ended
June 30,
2013
|
Nine Months Ended
June 30,
2012
|
|||||||
Cash provided by operations
|
$ | 880,127 | $ | 162,444 | ||||
Purchase of furniture and equipment
|
(2,452 | ) | (3,893 | ) | ||||
Drilling and completion costs
|
(2,385,271 | ) | (4,104,298 | ) | ||||
Debt issuance costs
|
-- | (478,214 | ) | |||||
Equity offering costs
|
-- | (199,849 | ) | |||||
Sale common stock and warrants
|
-- | 4,224,000 | ||||||
Repayment of notes
|
(325,000 | ) | -- | |||||
Sale of notes
|
-- | 2,685,000 |
Total
|
2013
|
2014
|
2015
|
Thereafter
|
||||||||||||||||
2012 Convertible notes
|
$ | 8,254,500 | - | - | $ | 8,254,000 | - | |||||||||||||
Office lease
|
$ | 29,150 | $ | 29,150 | - | - | - |
●
|
Trends, demands, commitments, events or uncertainties that will result in, or that are reasonably likely to result in, any material increase or decrease in our liquidity; or
|
●
|
Significant changes in our expected sources and uses of cash.
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
Certification pursuant to Section 906 of the Sarbanes-Oxley Act.
|
VANGUARD ENERGY CORPORATION
|
|||
Date: August 8, 2013
|
By:
|
/s/ Warren Dillard
|
|
Warren Dillard,
|
|||
Chief Executive, Financial and Accounting Officer
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Vanguard Energy Corporation;
|
2.
|
Based on my knowledge, this report, does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by the report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: August 8, 2013
|
By:
|
/s/ Warren Dillard
|
|
Warren Dillard,
|
|||
Principal Executive Officer
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Vanguard Energy Corporation;
|
2.
|
Based on my knowledge, this report, does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by the report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: August 8, 2013
|
By:
|
/s/ Warren Dillard
|
|
Warren Dillard,
|
|||
Principal Financial Officer
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects the financial condition and results of the Company.
|
Date: August 8, 2013
|
By:
|
/s/ Warren Dillard
|
|
Warren Dillard,
|
|||
Principal Executive and Financial Officer
|
8. SUPPLEMENTAL CASH FLOW INFORMATION (Tables)
|
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes to Financial Statements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Supplemental Cash Flow Information |
|
CONSOLIDATED STATEMENT OF OPERATIONS (USD $)
|
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Revenues | ||||
Oil and gas sales | $ 1,135,938 | $ 851,899 | $ 3,700,952 | $ 2,459,575 |
Costs and expenses | ||||
Lease operating expense | 147,083 | 258,923 | 517,600 | 496,559 |
Production taxes | 52,393 | 39,255 | 170,653 | 113,342 |
Depreciation, depletion and amortization | 279,940 | 214,642 | 931,371 | 526,486 |
Asset retirement obligation accretion | 5,299 | 3,142 | 14,572 | 5,259 |
General and administrative | 272,090 | 485,815 | 1,095,093 | 1,188,812 |
Total costs and expenses | 756,805 | 1,001,777 | 2,729,289 | 2,330,458 |
Income from operations | 379,133 | (149,878) | 971,663 | 129,117 |
Other income (expense) | ||||
Interest income | 294 | 493 | 1,152 | 2,205 |
Interest expense | (462,057) | (299,561) | (1,452,057) | (791,629) |
Change in fair value of warrant and conversion feature liabilities | 54,564 | 427,162 | 652,756 | 910,270 |
Loss on debt extinguishment | 0 | (306,415) | 0 | (306,415) |
Total other income (expense) | (407,199) | (178,321) | (798,149) | (185,569) |
Income (loss) before income taxes | (28,066) | (328,199) | 173,514 | (56,452) |
Provision for income taxes | 0 | 0 | 0 | 0 |
Net income (loss) | $ (28,066) | $ (328,199) | $ 173,514 | $ (56,452) |
Earnings (loss) per share | ||||
Basic | $ 0 | $ (0.03) | $ 0.01 | $ 0.00 |
Diluted | $ 0 | $ (0.03) | $ 0.01 | $ 0.00 |
Weighted average shares outstanding | ||||
Basic | 12,741,512 | 12,730,916 | 12,741,512 | 11,618,860 |
Diluted | 12,741,512 | 12,730,916 | 12,741,512 | 11,618,860 |
5. INCOME TAXES
|
9 Months Ended |
---|---|
Jun. 30, 2013
|
|
Notes to Financial Statements | |
5. INCOME TAXES | NOTE 5 INCOME TAXES
The Company estimates its annual effective income tax rate in recording its quarterly provision for income taxes in the various jurisdictions in which the Company operates. Statutory tax rate changes and other significant or unusual items are recognized as discrete items in the quarter in which they occur. The Company recorded no income tax expense for the three and nine-month periods ended June 30, 2013 because the Company estimates it will record no income tax expense for the year ended September 30, 2013. The Company recorded no income tax expense for the three and nine-month periods ended June 30, 2012. The Company has a valuation allowance that fully offsets net deferred tax assets. |
7. FAIR VALUE OF FINANCIAL INSTRUMENTS (Details 1) (USD $)
|
9 Months Ended |
---|---|
Jun. 30, 2013
|
|
Balance at September 30,2012 | $ 2,226,369 |
Purchases, issuances and settlements | (220,020) |
(Gains) losses included in earnings | (541,305) |
Balance at December 31, 2012 | 1,465,044 |
Participation Liability
|
|
Balance at September 30,2012 | 1,573,605 |
Purchases, issuances and settlements | (220,020) |
(Gains) losses included in earnings | 111,451 |
Balance at December 31, 2012 | 1,465,036 |
Conversion Feature Liabilities
|
|
Balance at September 30,2012 | 584,018 |
Purchases, issuances and settlements | 0 |
(Gains) losses included in earnings | (584,011) |
Balance at December 31, 2012 | 7 |
Warrant Liabilities
|
|
Balance at September 30,2012 | 68,746 |
Purchases, issuances and settlements | 0 |
(Gains) losses included in earnings | (68,745) |
Balance at December 31, 2012 | $ 1 |
1. BASIS OF PRESENTATION (Details Narrative)
|
Jun. 30, 2013
|
Sep. 30, 2012
|
---|---|---|
Basis Of Presentation Details Narrative | ||
Shares issued and outstanding | 12,741,512 | 12,741,512 |
0!R04\<=\Y\D#W#@)5`L#"CA7S$NXE0.
MXG]PBAJ3"#`!=/D4L]E+UTE%#,1]'A$GIV3A1R`T`$!
M`CR^HF9>K8#0>QJY+*8(A9%D]$!,DYT_QXZ^XG`>20',1["TB8#PN
MM)'S\#9O#)NWAI$)3`-`?`>1#;\)6T3MPM@ (>LNQG,S6L)Y;+S6?%%/%
M=/%B\(GTST_(Q_X5Z1__^G5P-<"%YN]N^NO#`W%&D)+QM W[]
M5M8%"H0DKKK6R_38!BHKJS(K*_/+3/0D4G+T:@Z7N.R>*J%/:=BRM$Y=^)X3
M19EQV+RB]/L.A,(Q>2!:2$)42T&B^AZQL">(+1D-KJ5Q0@4H-SI+!T.M[" &%E6B%C6:NJ-"FXMWT8D"(8\
M*G1\070BBZ)"N.`/#/I,X\C;N#2+8NX\J=DC%K5 M&(8F"J>^4+?T[
MV`'(7KZ9'0B\-?+:.,PAU],8R&+'O($TU-T/D2N68%*9:VHW,I=F7B&=F]CU
MA`:RLC%LXKP,3G?KJJH=@&3FF]F!RELCKXW(''(-C A=#]W)=+DA$V*7<_!@]76Q.Y;E
MZ"OJ9]8$+!_[4VWKB7$)=[*3`Y3+]=7)+N',)G!(S'N)US%VL_1T\G.`6 %B"WV;V(-; [GI`;(4`"SGQ)Q2DX!?CG-K2*
M!=5C8,O>B9Q:#@HV?65SP2BN.E#*Q-B#]%XG/N)\`?2^[,L:N0'$/-@U5`=0
M@:R(1-:#F"&R`K291-SEIJ^ M,V#1#@7V+QL(Z5LGB'`-BMZ
MK$F#L>D6/6=.RQ8756E?Y=!/[8LMDX:VLG?"6VPCN>-[N1/?35L&[7#(Z*_`
M'F!5Z[2"WVCS9.G4?T&^C8,M/P<]*RBG4O]E,-[5>J:X>D3W>I[[1'-:$JN$
MI81A5E`:8RO#CDB@>FAB6$'ZC-K8I5_*1IT69I15]GIQ%7/@RJV'2?">O:27
MES82E'Q!=+\%90\/5S0:68ST8#9.UYCM*9HN$1X%X9T5HOYB@>A--$1<>9L2
ML.0,@9+-*'LBN"+'I=#2@^BTLYOQI4=O*,:YOT=> NOTE 1 BASIS OF PRESENTATION These consolidated financial statements of
Vanguard Energy Corporation (Vanguard or the Company) have been prepared in accordance with accounting principles generally accepted
in the United States of America (U.S. GAAP). In the opinion of management, these financial statements include all adjustments,
consisting only of normal recurring adjustments, necessary for a fair statement of the results for the interim periods. Certain
information, accounting policies and footnote disclosures normally included in financial statements prepared in accordance with
U.S. GAAP have been omitted pursuant to Securities and Exchange Commission (SEC) rules and regulations. These financial statements
should be read along with Vanguards audited financial statements as of September 30, 2012. Certain reclassifications have been made to
the prior period financial statements and footnote amounts in order to conform to the current period presentation. On December 2, 2011, the Company sold 4,800,000
units in an initial public offering at a price of $1.00 per unit. Each unit consisted of one share of the Company's common stock
and one Class A warrant. Each Class A warrant entitles its holder to purchase one share of the Company's common stock at an exercise
price of $1.50. The Class A warrants are exercisable at any time on or before November 29, 2016. The underwriters for the offering
were paid a commission of $432,000 (9% of the gross offering proceeds) and a non-accountable expense allowance of $144,000 (3%
of the gross offering proceeds). The underwriters also received warrants to purchase up to 480,000 units. Proceeds from the offering
were approximately $3,498,859 million, net of the underwriters discount and offering expenses. As of June 30, 2013, the
Company had 12,741,512 common shares issued and outstanding. NOTE 3 OIL AND GAS ACQUISITIONS By agreement dated March 15, 2011, the Company
entered into a farmout agreement with an unrelated third party pertaining to a 100-acre lease in the Batson Dome Field. As of June
30, 2013, the Company had drilled five wells on the lease. Pursuant to the farmout agreement, as amended in January 2013, the Company
has the option of drilling additional wells on the lease; provided however, that if it does not drill at least three wells in any
twelve month period the right to drill any additional wells on the lease will terminate. The estimated cost of drilling and completing
any well on this lease is approximately $600,000. By agreement dated May 25, 2011, the Company
entered into a farmout agreement with an unrelated third party pertaining to a 100-acre lease in the Batson Dome Field. Pursuant
to the agreement, the Company had the obligation to commence drilling a well on the lease by June 14, 2012. In June 2012, the Company
paid $10,000 to extend the agreement, whereby it had an obligation to commence drilling by June 14, 2013. We have requested that
this agreement be extended for another year for payment of $10,000. Although we have not yet received official confirmation of
such extension, management believes that such extension will be approved. If extended it will be subject to the commencement of
drilling the first well by June 14, 2014, and completing the well if warranted, the Company has the option of drilling additional
wells on the lease; provided however, that unless the Company commences drilling each well within 180 days of the date the latest
well is completed or abandoned, the right to drill any additional wells on the lease will terminate. The estimated cost of drilling
and completing any well on this lease is approximately $1,000,000. By agreement dated January 6, 2012, the Company
entered into a three-year farmout agreement with an unrelated third party pertaining to another 70-acre lease in the Batson Dome
Field. The estimated cost of drilling and completing any well on this lease is approximately $1,000,000. By agreement dated May 1, 2012, the Company
entered into a farmout agreement with an unrelated third party pertaining to another 45-acre lease in the Hull-Daisetta Field.
Pursuant to the agreement, the Company had the obligation to commence drilling a well on the lease by January 31, 2013. In January
2013, the agreement was amended, whereby the Company now has an obligation to commence drilling by January 31, 2014. Subject to
the commencement of drilling the first well by January 31, 2014, and completing the well if warranted, the Company has the option
of drilling additional wells on the lease; provided however, that unless the Company commences drilling each well within 180 days
of the date the latest well is completed or abandoned, the right to drill any additional wells on the lease will terminate. The
estimated cost of drilling and completing any well on this lease is approximately $750,000. Through certain acquisitions in 2010, the Company
owns a ninety percent (90%) working interest in mineral leases for 230 acres in the Batson Dome Field. C.F.O., Inc. owns the
remaining ten percent (10%) working interest and is the operator for the mineral leases pursuant to a joint operating agreement
between the Company and C.F.O., Inc. C.F.O., Inc. is controlled by Delton Drum, an officer of the Company since 2010. The
Company has recorded a receivable from C.F.O., Inc. for its 10% share of capital expenditures. At June 30, 2013, this amount totaled
$69,447. NOTE 6 COMMITMENTS AND CONTINGENCIES The Companys material future contractual
obligations as of June 30, 2013 were as follows: The Company has no contractual capital commitments outstanding at
June 30, 2013. Capital expenditures during the first nine months of fiscal year 2013 totaled $2.4 million. The Company does not
anticipate expending any further funds during the remainder of fiscal year 2013 for drilling and completing new wells in the Batson
Dome Field or for various other projects. Drilling and completing new wells would require additional financing beyond the Companys
available cash on hand. NOTE 4 LONG-TERM DEBT 2010 Convertible Promissory Notes
In December 2010, the Company completed the sale of $3,400,000 in Convertible Promissory Notes, due and payable on October
31, 2012 and convertible, at the holders option, into common stock of the Company at $1.00 per share at any time after April
30, 2011. The 2010 Convertible Promissory Notes bore interest at 8% per year, payable quarterly. In addition, the note holders
were issued 1,700,000 Series A warrants to purchase the Companys common stock at $4.00 per share any time on or before October 31,
2014 and were additionally granted a twenty percent (20%) net profits interest payable quarterly from any net profits generated
from wells drilled and completed with the proceeds of the notes. Direct costs of $400,051 were incurred in connection
with the issuance of the 2010 Convertible Promissory Notes. The Company also issued the placement agent Series B warrants for the
purchase of up to 340,000 shares of common stock at a price of $1.20 per share at any time prior to October 31, 2014, 170,000 shares
of common stock at a price of $4.00 per share at any time prior to October 31, 2014, and 453,322 shares of common stock at a price
of $0.10 per share at any time prior to March 31, 2011. As of June 30, 2013, 453,322 warrants have been exercised. The warrants
also provide for adjustment to their exercise prices under certain circumstances. During 2012, $3,075,000 of the 2010 Convertible
Promissory Notes outstanding were surrendered in exchange for new 2012 Convertible Promissory Notes as discussed below. The remaining
notes, which had an outstanding principal balance of $325,000, were repaid in October 2012. 2012 Convertible Promissory Notes
During 2012, the Company sold $8,254,500 of Convertible Promissory Notes, due and payable on June 30, 2015 and convertible
at the holders option, into common stock of the Company at $1.25 per share. The Convertible Promissory Notes bear interest
at 15% per year, payable quarterly. Of the total amount raised, $5,179,500 represented new cash investors and $3,075,000
represented investors from the 2010 convertible note offering who chose to roll their investment in that earlier offering into
the Company's new offering. Net proceeds from this financing: Except in certain circumstances, the conversion
price of the 2012 Convertible Promissory Notes will be lowered if the Company sells any additional shares of common stock or any
securities convertible into common stock, at a price below the then applicable conversion price. The conversion price will also
be proportionately adjusted in the event of any stock split, or capital reorganization. On or prior to December 31, 2013, the Company
may repay the Notes, without penalty, upon twenty days written notice to the Note holders if, during any twenty trading days within
a period of thirty consecutive trading days, the closing price of the Companys common stock is $2.25 or greater and the
Companys common stock has an average daily trading volume of 100,000 shares or more during the twenty trading days. After
December 31, 2013, the Company may prepay the Notes upon twenty days written notice to the Note holders. Direct costs of $813,780 were incurred in connection
with the issuance of the 2012 Convertible Promissory Notes. The Company recognized a loss on debt extinguishment of $410,639 related
to the investors who chose to roll their investment in the 2010 Convertible Promissory Notes into the new offering. The placement
agents for this offering received a cash commission of $619,905 as well as 537,360 Series E warrants. Each Series E warrant entitles
the holder to purchase one share of the Companys common stock. The Series E warrants may be exercised at any time on or
before June 30, 2017 at a price of $1.55 per share. Total Indebtedness under Convertible Promissory
Notes The Companys gross outstanding balance of the Convertible Promissory Notes was $8,254,500
as of June 30, 2013. As of June 30, 2013, the unamortized discount on the Convertible Promissory Notes totaled $493,230. Interest
expense for the amortization of debt issuance cost and discount on the notes for the three and nine-month periods ended June 30,
2013 was $126,688 and $461,857, respectively. The effective interest rate of the Convertible Promissory Notes was 25.7% as of June
30, 2013. Accrued interest included in Other Liabilities at June 30, 2013 and September 30, 2012 was $309,544 and $267,374, respectively. Net Profits Interest Participation Liability
The 20% net profits interest granted with the issuance of the 2010 Convertible Promissory Notes is owned
by Vanguard Net Profits, LLC, a Texas limited liability company (the Fund). The Company has a 1% interest in the
Fund and is the Funds manager on behalf of the notes holders who own the remaining interest. The Company has recognized a participation
liability related to the net profits interest granted. This participation liability is reflected in the liability section of the
balance sheet at its estimated fair value of $1,465,036 as of June 30, 2013. The Company estimated the fair value of the participation
liability utilizing a present value factor of 10 applied to proved developed reserves associated with the wells drilled and completed
with the proceeds of the notes. At any time, the Company may purchase the net profits interests held by the Fund for $3,400,000. The Company incurred expense associated with
the net profits interest granted during the three and nine-month periods ended June 30, 2013 of $36,274 and $111,451, respectively.
This amount is reported as interest expense in the statement of operations. The Company also made payments of $44,420 and $220,020,
respectively under this arrangement during the three and nine-month periods ended June 30, 2013.#N":FXB:0#T)U)-`/1W93+K6JP+U)%!/`O4D4$]="H4(3PC4
MDT`]">D0J*=24Q>H)R$9`O4D4$\"]2103Q5M*8%Z$I*P4]133?12'@3%O/CW
MMCN]X!SY+53&,\R^U4\)7C%2`X)4CB"M!$%]Q1RH5B.*VN"+-=2&IE9,1M6Q
MJ[)`4W1%4]F#%$2T?)`I91WV>\4WFU<_L+?7(RI[7ITZ2/V1[,&[@S+
M#+4^TV8+>
W5[)TIW;-,:."-*<#)
MXLH/G=#UR1L0);XB":&=JLV
HV*FMG66&VKG3"S>5T9@>O3J;H)H1D-:%H0.G]Q@XV&/
M'DNE]\)LTORJK.;>^&!%&RIYL_=DV^J]9_OLCMK=:/LPW/N;\Q*MX0J"$]N'
MA7&4,$?_0AZ]S(6LY$`FS=#A1.71VUJPYM&[-:WTZ.W4>^=E=\Q 3BX89^NN#E9(O>;%[G6QHL\
MB]6J9BY%-!.K07++W$V21BLTS+Z+'/71^Y6]55I&_BY
A5@HV.*]S4-3ZM39J]C.)[A#D-QZ\4DI+61!.6>
MY%*P.E\%$6"_OT21;5#C80H7X-CL?D(:U$AH4+Z6`7B63-HJX5
G-[0%9-%O:#N?(7=^'%5>O=$R*2PHNJM"DG^@$#HP=JA;'!G4/T.
MA20O+%';?LPL`+;T&U/UP;
9 Months Ended
Supplemental cash flow information:
Interest paid
$ 892,962
$ 204,000
Interest capitalized (non-cash)
56,383
306,718
Noncash investing and financing activities:
Capital expenditures included in accounts payable
14,907
142,063
Issuance of 2012 convertible notes
0
2,037,500
Issuance of Series E Warrants to placement agent
0
48,668
Recognition of conversion feature liabilities
0
326,945
Asset retirement obligations incurred
9,792
69,691
Issuance of restricted shares
$ 0
$ 60,699
9 Months Ended
Notes to Financial Statements
1. BASIS OF PRESENTATION
9 Months Ended
Notes to Financial Statements
3. OIL AND GAS ACQUISITIONS
9 Months Ended
Notes to Financial Statements
6. COMMITMENTS AND CONTINGENCIES
Total
2013
2014
2015
Thereafter
Convertible notes
$
8,254,500
--
--
$
8,254,500
--
Office leases
$
29,150
$
29,150
--
--
--
9 Months Ended
Notes to Financial Statements
4. LONG-TERM DEBT
·
were used to pay the 2010 Convertible Promissory Notes remaining outstanding on October 31, 2012 ($325,000), and
·
have been used to fund an accelerated developmental drilling program in the Company's oil fields located in Southeast Texas