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 September 30, 2004

 

[   ]       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        
(State or other jurisdiction of
incorporation or organization)

84-0811034
(I.R.S. Employer
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 November 10, 2004, the number of shares outstanding of the Registrant's $.01 par value Common Stock was 7,680,175.

 

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

 

September 30,

December 31,

 

       2004       

       2003       

CURRENT ASSETS:

(unaudited)

 

    Cash and cash equivalents

$      403,407 

$        1,395,100 

Short-term investments

570,887 

67,428 

Trading securities

37,600 

    Accounts receivable:

 

 

    Oil and gas sales

391,316 

260,043 

    Joint interest billings, less allowance for doubtful
        accounts of $99,192 each period


91,393 


 72,530 

    Prepaid expenses

           30,035 

              22,535 

                    Total current assets

1,524,638 

  1,817,636 

PROPERTY AND EQUIPMENT:

 

 

    Oil and gas properties (successful efforts method):

 

 

        Proved leasehold costs

  5,467,130 

            5,188,060 

        Lease and well equipment

     1,382,643 

            1,004,939 

        Asset Retirement Obligation

364,144 

    Furniture and equipment

       51,482 

   51,482 

    Transportation equipment

     158,254 

 158,254 

    Less accumulated depletion and depreciation

    (2,500,496)

        (2,108,914)

                    Net property and equipment

  4,923,157 

4,293,821 

 

 

 

LONG-TERM JOINT INTEREST BILLING RECEIVABLE

65,184 

65,184 

OTHER ASSETS

             14,297 

               4,297 

                    Total assets

$      6,527,276 

$      6,180,938 

 
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:

 

 

    Current portion of long-term debt

$      1,580,742 

$       266,324 

    Accounts payable and accrued expenses

   119,861 

 200,827 

    Oil and gas revenues payable

          47,564 

           60,898 

    Income Tax Payable

            10,000 

                     - 

                    Total current liabilities

1,758,167 

       528,049 

 

 

 

LONG-TERM DEBT, net of current portion

                 

1,491,802 

DEFERRED INCOME TAXES

     245,000 

  125,000 

ASSET RETIREMENT OBLIGATION

    515,267 

496,685 

 

 

 

COMMITMENTS

 

 

STOCKHOLDERS' EQUITY:

 

 

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

 

        7,680,175 and 7,580,175 shares issued, respectively

      76,801 

75,801 

    Additional paid-in capital

 2,647,887 

2,583,887 

    Treasury stock, 160,000 shares, at cost

     (18,600)

 (18,600)

Retained earnings

       1,302,754 

           898,314 

                    Total stockholders' equity

       4,008,842 

        3,539,402 

                    Total liabilities and stockholders' equity

$     6,527,276 

$      6,180,938 

 

See accompanying notes to these consolidated financial statements.


 

 

FieldPoint Petroleum Corporation
CONDENSED CONSOLIDATED STATEMENTS OF INCOME

 

 

For The Three Months Ended

 

        September 30,         

 

        2004        

2003

REVENUE:

(unaudited)

(unaudited)

  Oil and gas sales

$      866,856 

$       559,058 

  Well operational and pumping fees

          29,968 

           29,968 

          Total revenue

896,824 

    589,026 

 

 

 

COSTS AND EXPENSES:

 

 

  Exploration Expense

 

      83,182 

  Production expense

357,333 

    295,472 

  Depletion and depreciation

    135,000 

    102,000 

  General and administrative

         100,957 

         139,281 

          Total costs and expenses

593,290 

    619,935 

 

 

 

OTHER INCOME (EXPENSE):

 

 

  Interest income (expense), net

 (21,893)

     (18,795)

  Investment Income

2,813 

               

  Gain on Derivative                                                                  

5,000 

               

  Miscellaneous        

                  341

                     - 

          Total other income (expense) 

(13,739)

(18,795)

INCOME BEFORE INCOME TAXES

289,795 

(49,704)

 

 

 

INCOME TAX (PROVISION) BENEFIT

         (54,000)

            18,000 

 

 

 

NET INCOME

        235,795 

           (31,704)

 

 

 

NET INCOME  PER SHARE

 

 

     BASIC     

$             0.03 

$           (0.01) 

     DILUTED

$             0.03 

$           (0.01) 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

     BASIC

     7,520,175 

       7,580,175 

     DILUTED

     7,678,541 

       7,580,175 

 

 

 

 

 

 

 

 

 

See accompanying notes to these consolidated financial statements.

 

 

FieldPoint Petroleum Corporation
CONDENSED CONSOLIDATED STATEMENTS OF INCOME

 

 

For The Nine Months Ended

 

       September 30,       

 

       2004       

       2003       

REVENUE:

(unaudited)

(unaudited)

  Oil and gas sales

$        2,058,970 

$     1,756,494 

  Well operational and pumping fees

               89,904 

            89,904 

          Total revenue

  2,148,874 

  1,846,398 

 

 

 

COSTS AND EXPENSES:

 

 

  Exploration Expense

83,182 

  Production expense

883,183 

841,737 

  Depletion and depreciation

391,000 

316,000 

  General and administrative

             313,535 

          337,057 

          Total costs and expenses

1,587,718 

1,577,976 

 

 

 

OTHER INCOME (EXPENSE):

 

 

  Interest income (expense)

     (64,483)

(39,825)

  Investment Income

13,459

  Miscellaneous

9,308

  Gain on Derivative

                5,000  

             (5,184)

          Total other income (expense)

              (36,716)

           (45,009)

 

 

 

INCOME BEFORE INCOME TAXES

     524,440 

     223,413 

INCOME TAX (PROVISION) CURRENT

 (6,000)

INCOME TAX BENEFIT(PROVISION) DEFERRED

            (120,000)

           (87,000)

 

 

 

NET INCOME BEFORE CUMULATIVE EFFECT
     OF A CHANGE IN ACCOUNTING PRINCIPLE


404,440 


130,413 

 

 

 

CUMULATIVE EFFECT

                        - 

           (16,606)

 

 

 

NET INCOME

            404,440 

          113,807 

 

 

 

NET INCOME PER SHARE

 

 

     BASIC

$                0.05 

$              0.02 

     DILUTED

$                0.05 

$              0.02 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

     BASIC

         7,484,278 

       7,580,175 

     DILUTED

         7,666,005 

       7,580,175 

 

 

 

 

See accompanying notes to these consolidated financial statements.

 

 

FieldPoint Petroleum Corporation
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

<td width=252 valign=top style='w

 

       September 30,        

 

       2004       

       2003       

 

(unaudited)

(unaudited)

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

  Net income

$      404,440 

$         113,807 

  Adjustments to reconcile to net cash

 

 

      provided by operating activities:

 

 

  Depletion and depreciation

 391,000 

316,000 

  Deferred income taxes

120,000 

87,000 

  Cumulative effect of accounting change

16,606 

  Accretion expense

18,582 

18,582 

  Changes in assets and liabilities:

 

 

      Accounts receivable

(150,136)

4,209 

      Prepaid expenses and other assets

 (17,500) 

 (32,000)

      Accounts payable and accrued expenses

(70,967)

 (246,520)

      Oil and gas revenues payable

(13,333)

13,550 

      Purchase of Trading Securities

(37,600)

 

      Other

                582

                      - 

      Net cash provided by operating activities

645,068 

291,234 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES: