XML 28 R4.htm IDEA: XBRL DOCUMENT v3.2.0.727
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
REVENUE:        
Oil and natural gas sales $ 1,147,129 $ 2,367,540 $ 2,237,486 $ 5,271,755
Well operational and pumping fees 1,262 17,664 2,524 26,614
Disposal fees 30,286 13,105 55,633 13,105
Total revenue 1,178,677 2,398,309 2,295,643 5,311,474
COSTS AND EXPENSES:        
Production expense 721,370 985,810 1,540,763 1,965,278
Depletion and depreciation 443,800 623,500 950,600 1,449,000
Exploration expense 0 0 15,497 0
Accretion of discount on asset retirement obligations 27,000 25,000 53,000 51,000
General and administrative 283,307 355,982 656,634 851,534
Total costs and expenses 1,475,477 1,990,292 3,216,494 4,316,812
OPERATING INCOME (LOSS) (296,800) 408,017 (920,851) 994,662
OTHER INCOME (EXPENSE):        
Interest income 104 348 226 671
Interest expense (64,434) (62,784) (127,879) (131,236)
Realized gain (loss) on commodity derivative 25,234 (882) 25,234 (882)
Unrealized gain (loss) on commodity derivatives 24,000 6,209 24,000 (40,000)
Warrant modification expense (66,124) 0 (66,124) 0
Miscellaneous 9,258 9,099 15,878 9,728
Total other expense (71,962) (48,010) (128,665) (161,719)
INCOME (LOSS) BEFORE INCOME TAXES (368,762) 360,007 (1,049,516) 832,943
INCOME TAX EXPENSE - CURRENT (410) (12,000) (410) (76,000)
INCOME TAX BENEFIT (EXPENSE) - DEFERRED 108,000 (121,000) 339,000 (222,000)
TOTAL INCOME TAX PROVISION 107,590 (133,000) 338,590 (298,000)
NET INCOME (LOSS) $ (261,172) $ 227,007 $ (710,926) $ 534,943
EARNINGS (LOSS) PER SHARE:        
BASIC (in dollars per share) $ (0.03) $ 0.03 $ (0.09) $ 0.07
DILUTED (in dollars per share) $ (0.03) $ 0.02 $ (0.09) $ 0.06
WEIGHTED AVERAGE SHARES OUTSTANDING:        
BASIC (in shares) 8,135,385 8,070,386 8,135,330 8,068,373
DILUTED (in shares) 8,135,385 10,042,271 8,135,330 9,551,477