U.S. SECURITIES AND EXCHANGE COMMISSION 

Washington, D.C. 20549

 

 

 

FORM 10-QSB

 

 

 

[X]          Quarterly Report under Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Quarterly Period Ended March 31, 20023

 

[  ]           Transition  Report under Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Transition Period from __________ to _________

 

Commission file number: 0-9435

 

 

FieldPoint Petroleum Corporation

(Exact name of small business issuer as specified in its charter)

 

Colorado                                                                                84-0811034

 

(State or other jurisdiction of                                             (I.R.S. Employer

incorporation or organization)                                           Identification No.)

 

 

1703 Edelweiss Drive

Cedar Park, Texas                                                 78613

 

(Address of principal executive offices)                          (Zip Code)

 

 

(512) 250-8692

 

(Issuer's telephone number)

 

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports),  and (2) has been subject to such filing requirements for the past 90 days.  Yes         X    No                       

 

 

As of April 30, 2002, the number of shares outstanding of the Registrant's $.01 par value Common Stock was 7,5830,175.

 

Transitional Small Business Disclosure Format (Check one):

Yes         No   X    

 


PART I

Item 1. Condensed Consolidated Financial Statements

FieldPoint Petroleum Corporation

 CONDENSED CONSOLIDATED BALANCE SHEETS

ASSETS

 

   March 31,

    December 31,

 

               20023                             

               20012        

CURRENT ASSETS:

          (unaudited)

 

    Cash

$                   341,705

$               351402,277460

    Trading Securities

            -

       2,880

    Derivatives

            -

     23,053

    Accounts receivable:

 

 

     Due from Stockholder

         ,

       7,500

            Oil and gas sales

                     249,857

                 28345,198907

            Joint interest billings, less allowance for doubtful

                 accounts of $99,192 and $4399,75192, respectively3 each period

 

                        65,410

 

                   3869,974275

    Prepaid expenses and other current assets

                      2,535        

                   102,535           

                                Total current assets

                     659,507

                 809720,417177

 

 

 

PROPERTY AND EQUIPMENT:

 

 

    Oil and gas properties (successful efforts method):

 

 

            Leasehold costs

                  4,714,388

            4,809677,276423

            Lease and well equipment

                    964,,190

               1,058942,777238

            Asset retirement obligation

                    364,144

                        -

    Furniture and equipment

                       35,082

                   35,082

    Transportation equipment

                     136,274

                 102,274

    Less accumulated depletion and depreciation

               (1,744,527) 

           (1,334728,353105)   

                                Net property and equipment

                  4,469,551

            4,671028,056912

 

 

 

 LONG-TERM JOINT INTEREST BILLING RECEIVABLE

                       65,184,

                   65,400184

OTHER ASSETS                                                

                      4,297     

                   134,297   

                            Total assets

$             5,198,539  

$          54,680818,170570   

 
LIABILITIES AND STOCKHOLDERS’ EQUITY

CURRENT LIABILITIES:

 

 

    Current portion of long-term debt

$                         728,643

$              551831,914723

    Accounts payable and accrued expenses

                        367,752

                 160473,138935

    Oil and gas revenues payable

                          79,649  

                   4963,716508   

                                Total current liabilities

                   1,   176,044

             1,376169,768166

 

 

 

LONG-TERM DEBT, net of current portion

                  ,        5,923

            1,239,874       7,897

DEFERRED INCOME TAXES

                      102,000

                   59 147,000

ASSET RETIREMENT OBLIGATIONCOMMMITMENT

                      478,103

                       -

STOCKHOLDERS’ EQUITY:

 

 

    Common stock, $.01 par value, 75,000,000 shares authorized;

 

       7,580,175 shares issued and outstanding,

 

      respectively

                       75,801

                   75,801

    Additional paid-in capital

                  2,583,887

            2,583,887

    Treasury stock, 1160,000 shares of common stock

                        (18,1600)

                    ( (18,6100)

Retained earnings

                     795,381  

                 877412,940419   

                                Total stockholders’ equity

                  3,436,469  

            3,531382,528507   

                                Total liabilities and stockholders’ equity

$              5,198,539  

$          54,680818,170570   

 

See accompanying notes to these consolidated financial statements


 

 

FieldPoint Petroleum Corporation

CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

 

 

                For The Three Months Ended

 

                            March 31,                 

 

               2003                             

               2002        

REVENUE:

          (unaudited)

        (unaudited)

  Oil and gas sales

$                   598,058

$               499,396

  Well operational and pumping fees

                       29,968  

                   34,789   

                                Total revenue

                     628,026

                 534,185

 

 

 

COSTS AND EXPENSES:

 

 

  Production expense

                     300,535

                 275,086

  Depletion and depreciation

                     102,000

                 155,362

  General and administrative

                     96,065     

               146,476   

                                Total costs and expenses

                  498,600

                 576,924

 

 

 

OTHER INCOME (EXPENSE):

 

 

  Interest income (expense), net

                      (9,768)

                  (24,237)

  Miscellaneous

                         -

                    -

  Realized derivative loss

                         - (,)        

                (23,053)      

                                Total other income (expense)

                      (9,768)         

                (47,290) 

 

 

 

INCOME (LOSS) BEFORE INCOME TAXES AND CUMULATIVE EFFECT

                  119,658

                   ( 90,029)

 

 

 

INCOME TAX (PROVISION) CURRENT

                      (6,000)

                        -

INCOME TAX (PROVISION) BENEFIT DEFERRED

                  (43,000)             

                 35,000  

 

 

 

INCOME (LOSS) BEFORE CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE

 

                      70,658

 

                  (55,029)

 

 

 

CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE

 

                      16,606

 

                        -

 

 

 

NET INCOME (LOSS)

                     54,052          

                ( 55,029)   

 

 

 

NET INCOME (LOSS) PER SHARE BEFORE ACCOUNTING CHANGE

 

 

                BASIC  

    $               (0.01)       

    $              (0.01)        

                DILUTED

    $               (0.01)       

    $              (0.01)<span style='mso-prop-change:wendy_willcox 20030913T1