Zion
Oil & Gas, Inc.
Statements
of Operations (Unaudited)
|
|
For the three months
|
|
|
For the six months
|
|
|
|
ended June 30,
|
|
|
ended June 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
|
|
US$
thousands
|
|
|
US$
thousands
|
|
|
US$
thousands
|
|
|
US$
thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
3,260
|
|
|
|
1,007
|
|
|
|
4,432
|
|
|
|
2,862
|
|
Other
|
|
|
614
|
|
|
|
1,077
|
|
|
|
1,005
|
|
|
|
1,608
|
|
Loss from operations
|
|
|
(3,874
|
)
|
|
|
(2,084
|
)
|
|
|
(5,437
|
)
|
|
|
(4,470
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense), net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on derivative liability
|
|
|
502
|
|
|
|
-
|
|
|
|
502
|
|
|
|
-
|
|
Foreign exchange (loss), gain
|
|
|
(10
|
)
|
|
|
16
|
|
|
|
11
|
|
|
|
3
|
|
Financial expenses, net
|
|
|
(88
|
)
|
|
|
(10
|
)
|
|
|
(98
|
)
|
|
|
(20
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(3,470
|
)
|
|
|
(2,078
|
)
|
|
|
(5,022
|
)
|
|
|
(4,487
|
)
|
Income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(3,470
|
)
|
|
|
(2,078
|
)
|
|
|
(5,022
|
)
|
|
|
(4,487
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per
share of common stock - basic and diluted (in US$)
|
|
|
(0.08
|
)
|
|
|
(0.06
|
)
|
|
|
(0.12
|
)
|
|
|
(0.12
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
shares outstanding - basic and diluted (in thousands)
|
|
|
40,873
|
|
|
|
36,467
|
|
|
|
40,337
|
|
|
|
36,270
|
|
The
accompanying notes are an integral part of the unaudited interim financial statements.
Zion
Oil & Gas, Inc.
Statements
of Changes in Stockholders’ Equity (Unaudited)
|
|
Common Stock
|
|
|
Additional
paid-in
|
|
|
Accumulated
|
|
|
|
|
|
|
Shares
|
|
|
Amounts
|
|
|
Capital
|
|
|
deficit
|
|
|
Total
|
|
|
|
thousands
|
|
|
US$
thousands
|
|
|
US$
thousands
|
|
|
US$
thousands
|
|
|
US$
thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances as of December 31, 2015
|
|
|
38,220
|
|
|
|
382
|
|
|
|
150,450
|
|
|
|
(142,102
|
)
|
|
|
8,730
|
|
Funds received from sale of DSPP units and shares
|
|
|
1,196
|
|
|
|
12
|
|
|
|
2,089
|
|
|
|
-
|
|
|
|
2,101
|
|
Funds received from option exercises
|
|
|
1,055
|
|
|
|
11
|
|
|
|
-
|
|
|
|
-
|
|
|
|
11
|
|
Value of options granted to employees, directors and
others
|
|
|
-
|
|
|
|
-
|
|
|
|
2,793
|
|
|
|
-
|
|
|
|
2,793
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(5,022
|
)
|
|
|
(5,022
|
)
|
Balances
as of June 30, 2016
|
|
|
40,471
|
|
|
|
405
|
|
|
|
155,332
|
|
|
|
(147,124
|
)
|
|
|
8,613
|
|
The
accompanying notes are an integral part of the unaudited interim financial statements.
Zion
Oil & Gas, Inc.
Statements
of Cash Flows (Unaudited)
|
|
For the six months
ended June 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
US$
thousands
|
|
|
US$
thousands
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
Net loss
|
|
|
(5,022
|
)
|
|
|
(4,487
|
)
|
Adjustments required to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
31
|
|
|
|
31
|
|
Cost of options issued to employees, directors & others
|
|
|
2,580
|
|
|
|
441
|
|
Interest on short term bank deposits
|
|
|
(6
|
)
|
|
|
2
|
|
Interest and finance expense accrued on convertible bonds
|
|
|
81
|
|
|
|
-
|
|
Change in derivative liability
|
|
|
(502
|
)
|
|
|
-
|
|
Change in assets and liabilities, net:
|
|
|
|
|
|
|
|
|
Prepaid expenses and other
|
|
|
133
|
|
|
|
87
|
|
Change in other receivables
|
|
|
245
|
|
|
|
156
|
|
Severance pay, net
|
|
|
7
|
|
|
|
(4
|
)
|
Accounts payable
|
|
|
(320
|
)
|
|
|
51
|
|
Accrued liabilities
|
|
|
(509
|
)
|
|
|
854
|
|
Asset retirement obligation
|
|
|
(3
|
)
|
|
|
337
|
|
Net cash used in operating activities
|
|
|
(3,285
|
)
|
|
|
(2,532
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Investment in short term bank deposits
|
|
|
31
|
|
|
|
531
|
|
Acquisition of property and equipment
|
|
|
(16
|
)
|
|
|
(4
|
)
|
Investment in unproved oil and gas properties
|
|
|
(631
|
)
|
|
|
(393
|
)
|
Net cash (used in) provided by investing activities
|
|
|
(616
|
)
|
|
|
134
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Proceeds from sale of 10% Senior Convertible Bonds
|
|
|
3,470
|
|
|
|
-
|
|
Deferred offering cost
|
|
|
(84
|
)
|
|
|
(4
|
)
|
Proceeds from sale of stock and exercise of options
|
|
|
2,112
|
|
|
|
1,659
|
|
Net cash provided by financing activities
|
|
|
5,498
|
|
|
|
1,655
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
1,597
|
|
|
|
(743
|
)
|
Cash and cash equivalents – beginning of period
|
|
|
2,871
|
|
|
|
5,344
|
|
Cash and cash equivalents – end of period
|
|
|
4,468
|
|
|
|
4,601
|
|
|
|
|
|
|
|
|
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
Cost of options capitalized to oil & gas properties
|
|
|
213
|
|
|
|
7
|
|
Unpaid investments in oil & gas properties
|
|
|
53
|
|
|
|
47
|
|
Debt discount related to the derivative liability
|
|
|
1,626
|
|
|
|
-
|
|
Deferred offering cost
|
|
|
136
|
|
|
|
-
|
|
The
accompanying notes are an integral part of the unaudited interim financial statements.
Zion
Oil & Gas, Inc.
Notes
to Financial Statements (Unaudited)
Note
1 - Nature of Operations and Basis of Presentation
Zion
Oil & Gas, Inc., a Delaware corporation (“we,” “our,” “Zion” or the “Company”)
is an oil and gas exploration company with a history of more than 16 years of oil and gas exploration in Israel. As of June 30,
2016, the Company had no revenues from its oil and gas operations.
Exploration
Rights/Exploration Activities
Zion
currently holds one active petroleum exploration license onshore Israel, the Megiddo-Jezreel License (“MJL”), comprising
approximately 99,000 acres. The Company has selected the specific drill pad location from which to drill its next exploration
well, which it currently plans to spud within the fourth quarter of 2016. The drilling of this well to the desired depth is subject
to the Company raising sufficient funds from equity or debt offerings, of which no assurance can be provided (see Note 7).
Megiddo-Jezreel
Petroleum License (“MJL”)
The
MJL was awarded on December 3, 2013 for a three-year primary term through December 2, 2016, with the possibility of additional
one-year extensions up to a maximum of seven years. The MJL is onshore, south and west of the Sea of Galilee.
Under
the terms of this license, the Company had until July 1, 2015 to identify and submit a drilling prospect. The license terms also
called for it to enter into a drilling contract by October 1, 2015 and begin drilling or “spud” a well by December
1, 2015.
On
January 29, 2016, the Company submitted a second Application for Extension of Drilling Date, and on February 7, 2016, the Petroleum
Commissioner formally approved the application as follows:
NO.
|
ACTIVITY
DESCRIPTION
|
TO
BE CARRIED OUT BY:
|
1
|
Sign
contract with drilling contractor and forward to Petroleum Commissioner
|
15
April 2016
|
2
|
Submit
detailed engineering plan to carry out / perform drilling
|
15
April 2016
|
3
|
Begin
drilling / spud well in license area
|
1
July 2016
|
4
|
Submit
final report on the results of drilling
|
15
November 2016
|
5
|
Submit
a plan for continued work in the license area
|
1
December 2016
|
On
June 28, 2016, the Company submitted a third Application for Extension of Drilling Date, and on July 4, 2016, the Petroleum Commissioner
formally approved the application (See Note 9).
On May 15, 2016, the Company signed
an agreement with the local kibbutz (Sde Eliyahu) on whose property the drilling pad will be situated. The Company still needs
the requisite authorization from the Israel Lands Authority (the “ILA”), the formal lessor of the land to the kibbutz,
to access and utilize the drill site. The Company has filed with the ILA all of the requisite applications and, on July 4, 2016,
formal approval from the ILA was received subject to the Company fulfilling certain conditions within 60 days, which the Company
expects to satisfy. These are critical agreements that are necessary before the planned Megiddo-Jezreel #1 well can be spud (commence
drilling).
Zion’s
Former Jordan Valley, Joseph, and Asher-Menashe Licenses
On
March 29, 2015, the Energy Ministry formally approved the Company’s application to merge the southernmost portion of the
Jordan Valley License into the Megiddo-Jezreel License. The Company has plugged all of its exploratory wells (in the former Joseph
and Asher-Menashe Licenses) but acknowledges its obligation to complete the abandonment of these well sites in accordance with
guidance from the Environmental Ministry and local officials.
Zion
Oil & Gas, Inc.
Notes
to Financial Statements cont’d (Unaudited)
Note
1 - Nature of Operations and Basis of Presentation
(cont’d)
The
accompanying unaudited interim financial statements of Zion Oil & Gas, Inc. have been prepared in accordance with accounting
principles generally accepted in the United States of America (“GAAP”) for interim financial information and with
Article 8-03 of Regulation S-X. Accordingly, they do not include all of the information and notes required by GAAP for complete
financial statements. In the opinion of management, all adjustments, consisting only of normal recurring accruals necessary for
a fair statement of financial position, results of operations and cash flows, have been included. The information included in
this Quarterly Report on Form 10-Q should be read in conjunction with the financial statements and the accompanying notes included
in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015. The year-end balance sheet data presented
for comparative purposes was derived from audited financial statements, but does not include all disclosures required by GAAP.
The results of operations for the six months ended June 30, 2016 are not necessarily indicative of the operating results for the
year ending December 31, 2016 or for any other subsequent interim period.
To
date, the Company has not achieved a discovery of either oil or natural gas in commercial quantities. The Company incurs cash
outflows from operations and all exploration activities and overhead expenses to date have been financed by way of equity and
debt financing. The recoverability of the costs incurred to date is uncertain and dependent upon achieving significant commercial
production.
The
Company’s ability to continue as a going concern is dependent upon obtaining the necessary financing to undertake further
exploration and development activities and ultimately generating profitable operations from its oil and natural gas interests
in the future. The Company’s current operations are dependent upon the adequacy of its current assets to meet its current
expenditure requirements and the accuracy of management’s estimates of those requirements. Should those estimates be materially
incorrect, the Company’s ability to continue as a going concern may be impaired. The financial statements have been prepared
on a going concern basis, which contemplates realization of assets and liquidation of liabilities in the ordinary course of business.
During the six months ended June 30, 2016, the Company incurred a net loss of approximately $5.0 million and had an accumulated
deficit of approximately $147.1 million. These factors raise substantial doubt about the Company’s ability to continue
as a going concern.
The Company expects to incur additional significant
expenditures to further its exploration program. Management is of the opinion that available cash resources are sufficient
to finance its plan of operations through October 2016 (See Note 7).
To
carry out further planned operations beyond that date, the Company must raise additional funds through additional equity and/or
debt issuances. In June 2016, the Company commenced the Follow On Public Offering discussed in Note 7 below. There can be no assurance
that this capital will be available from the Follow On Public Offering or otherwise, and if it is not, the Company may be forced
to curtail or cease exploration and development activities, including the drilling of the planned MJL exploratory well. The financial
statements do not include any adjustments that might result from the outcome of this uncertainty.
Zion
Oil & Gas, Inc.
Notes
to Financial Statements cont’d (Unaudited)
Note
2 - Summary of Significant Accounting Policies
|
A.
|
Net
Loss per Share Data
|
Basic
and diluted net loss per share of common stock, par value $0.01 per share (the “Common Stock”), is presented in conformity
with ASC 260-10 “Earnings Per Share.” Diluted net loss per share is the same as basic net loss per share as the inclusion
of 7,076,929 and 5,358,681 Common Stock equivalents in the six-month period ended June 30, 2016 and 2015 respectively, would be
anti-dilutive.
The
preparation of the accompanying financial statements in conformity with accounting principles generally accepted in the United
States of America requires management to make estimates and assumptions about future events. These estimates and the underlying
assumptions affect the amounts of assets and liabilities reported, disclosures about contingent assets and liabilities, and reported
amounts of revenues and expenses. Such estimates include the valuation of unproved oil and gas properties, deferred tax assets,
asset retirement obligations and legal contingencies. These estimates and assumptions are based on management’s best estimates
and judgment. Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors,
including the current economic environment, which management believes to be reasonable under the circumstances. The Company adjusts
such estimates and assumptions when facts and circumstances dictate. Illiquid credit markets, volatile equity, foreign currency,
and energy markets have combined to increase the uncertainty inherent in such estimates and assumptions. As future events and
their effects cannot be determined with precision, actual results could differ significantly from these estimates. Changes in
those estimates resulting from continuing changes in the economic environment will be reflected in the financial statements in
future periods.
|
C.
|
Oil
and Gas Properties and Impairment
|
The
Company follows the full-cost method of accounting for oil and gas properties. Accordingly, all costs associated with acquisition,
exploration and development of oil and gas reserves, including directly related overhead costs, are capitalized.
All
capitalized costs of oil and gas properties, including the estimated future costs to develop proved reserves, are amortized on
the unit-of-production method using estimates of proved reserves. Investments in unproved properties and major development projects
are not amortized until proved reserves associated with the projects can be determined or until impairment occurs. If the results
of an assessment indicate that the properties are impaired, the amount of the impairment is included in loss from continuing operations
before income taxes and the adjusted carrying amount of the unproved properties is amortized on the unit-of-production method.
The
Company’s oil and gas property represents an investment in unproved properties. These costs are excluded from the amortized
cost pool until proved reserves are found or until it is determined that the costs are impaired. All costs excluded are reviewed
at least quarterly to determine if impairment has occurred. The amount of any impairment is charged to expense since a reserve
base has not yet been established. Impairment requiring a charge to expense may be indicated through evaluation of drilling results,
relinquishing drilling rights or other information.
Currently,
the Company has no economically recoverable reserves and no amortization base. The Company’s unproved oil and gas properties
consist of capitalized exploration costs of $5,864,000 and $5,022,000 as of June 30, 2016 and December 31, 2015, respectively.
|
D.
|
Fair
Value Considerations
|
The
Company follows Accounting Standards Codification (ASC) 820, “Fair Value Measurements and Disclosures,” as amended
by Financial Accounting Standards Board (FASB) Financial Staff Position (FSP) No. 157 and related guidance. Those provisions relate
to the Company’s financial assets and liabilities carried at fair value and the fair value disclosures related to financial
assets and liabilities. ASC 820 defines fair value, expands related disclosure requirements, and specifies a hierarchy of valuation
techniques based on the nature of the inputs used to develop the fair value measures. Fair value is defined as the price that
would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the
measurement date, assuming the transaction occurs in the principal or most advantageous market for that asset or liability.
There
are three levels of inputs to fair value measurements - Level 1, meaning the use of quoted prices for identical instruments in
active markets; Level 2, meaning the use of quoted prices for similar instruments in active markets or quoted prices for identical
or similar instruments in markets that are not active or are directly or indirectly observable; and Level 3, meaning the use of
unobservable inputs.
|
E.
|
Derivative
Liabilities
|
In
accordance with ASC 815-40-25 and ASC 815-10-15 Derivatives and Hedging and ASC 480-10-25 Liabilities-Distinguishing Liabilities
from Equity, the embedded derivatives associated with the Convertible Bonds is accounted for as liability during the term
of the related Convertible Bonds.
Zion
Oil & Gas, Inc.
Notes
to Financial Statements cont’d (Unaudited)
Note
2 - Summary of Significant Accounting Policies
(cont’d)
|
F.
|
Recently
Adopted Accounting Pronouncements
|
The Company does not believe that the
adoption of any recently issued accounting pronouncements in 2016 had a significant impact on our financial position, results
of operations, or cash flow, except for Update No. 2015-03—Interest—Imputation of Interest (Subtopic 835-30):
Simplifying the Presentation of Debt Issuance Costs, which requires debt issuance costs to be presented in the balance sheet
as a direct deduction from the carrying value of the associated debt liability, consistent with the presentation of a debt
discount. For public business entities, the amendments in this Update are effective for financial statements issued for
fiscal years beginning after December 15, 2015, and interim periods within those fiscal years.
Note
3 - Stockholders’ Equity
|
A.
|
2011
Equity Incentive Plan for employees and consultants
|
During
the six months ended June 30, 2016, the Company granted the following options from the 2011 Equity Incentive Plan for employees,
directors and consultants, to purchase:
|
i.
|
25,000
shares of Common Stock to a senior officer at an exercise price of $0.01. The options vested upon grant and are exercisable
through January 1, 2026. The fair value of the options at the date of grant amounted to approximately $46,000.
|
|
|
|
|
ii.
|
25,000
shares of Common Stock to a senior officer at an exercise price of $0.01. The options vested upon grant and are exercisable
through January 4, 2026. The fair value of the options at the date of grant amounted to approximately $47,000.
|
|
|
|
|
iii.
|
35,000
shares of Common Stock to a non-employee director and a staff member at an exercise price of $0.01 per share. The options
vested upon grant and are exercisable through January 15, 2026. The fair value of the options at the date of grant amounted
to approximately $59,000.
|
|
|
|
|
iv.
|
10,000
shares of Common Stock to one senior officer at an exercise price of $0.01 per share. The options vested in equal quarterly
installments over four consecutive quarters, beginning with the quarter ended June 30, 2016 and are exercisable
through April 3, 2026. The fair value of the options at the date of grant amounted to approximately $18,000.
|
|
|
|
|
v.
|
1,540,000
shares of Common Stock to senior officers, other staff members, directors and service providers at an exercise price of $0.01.
The options vested upon grant and are exercisable through June 5, 2026. The fair value of the options at the date of grant
amounted to approximately $2,258,000.
|
|
B.
|
2011
Non-Employee Directors Stock Option Plan
|
During
the six months ended June 30, 2016, the Company granted the following options from the 2011 Non-Employee Directors Stock Option
Plan, to purchase:
|
i.
|
25,000
shares of Common Stock to a non-employee director at an exercise price of $1.87 per share. The options vested upon grant and
are exercisable through January 31, 2022. The fair value of the options at the date of grant amounted to approximately $20,000.
|
|
|
|
|
ii.
|
400,000
shares of Common Stock to non-employee directors at an exercise price of $1.55 per share. The options vested upon grant and
are exercisable through June 5, 2022. The fair value of the options at the date of grant amounted to approximately $354,000.
|
The
stock option transactions since January 1, 2016 are shown in the table below:
|
|
|
|
|
Weighted average
|
|
|
|
Number of shares
|
|
|
exercise
price
|
|
|
|
|
|
|
US$
|
|
Outstanding, December 31, 2015
|
|
|
3,629,693
|
|
|
|
1.76
|
|
Changes during 2016 to:
|
|
|
|
|
|
|
|
|
Granted to employees, officers, directors and others
|
|
|
2,060,000
|
|
|
|
0.29
|
|
Expired/Cancelled/Forfeited
|
|
|
(174,750
|
)
|
|
|
2.72
|
|
Exercised
|
|
|
(1,049,500
|
)
|
|
|
0.01
|
|
Outstanding, June 30, 2016
|
|
|
4,465,443
|
|
|
|
1.47
|
|
Exercisable, June 30, 2016
|
|
|
4,457,943
|
|
|
|
1.47
|
|
Zion
Oil & Gas, Inc.
Notes
to Financial Statements cont’d (Unaudited)
Note
3 - Stockholders’ Equity
(cont’d)
Shares
underlying outstanding options (non-vested)
|
|
|
Shares
underlying outstanding options (fully vested)
|
|
Range
of exercise
price
|
|
|
Number
outstanding
|
|
|
Weighted
average remaining contractual
life (years)
|
|
|
Weighted
Average Exercise
price
|
|
|
Range
of exercise
price
|
|
|
Number
Outstanding
|
|
|
Weighted
average remaining contractual life (years)
|
|
|
Weighted
Average Exercise price
|
|
US$
|
|
|
|
|
|
|
|
|
US$
|
|
|
US$
|
|
|
|
|
|
|
|
|
US$
|
|
|
0.01
|
|
|
|
7,500
|
|
|
|
9.76
|
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
2,500
|
|
|
|
9.76
|
|
|
|
0.01
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.01
|
|
|
|
29,500
|
|
|
|
8.80
|
|
|
|
0.01
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.01
|
|
|
|
15,000
|
|
|
|
7.95
|
|
|
|
0.01
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.01
|
|
|
|
45,000
|
|
|
|
7.75
|
|
|
|
0.01
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.01
|
|
|
|
40,000
|
|
|
|
7.37
|
|
|
|
0.01
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.01
|
|
|
|
20,000
|
|
|
|
3.59
|
|
|
|
0.01
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.01
|
|
|
|
51,000
|
|
|
|
9.10
|
|
|
|
0.01
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.01
|
|
|
|
75,000
|
|
|
|
9.26
|
|
|
|
0.01
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.01
|
|
|
|
25,000
|
|
|
|
9.50
|
|
|
|
0.01
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.01
|
|
|
|
830,000
|
|
|
|
9.93
|
|
|
|
0.01
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.38
|
|
|
|
108,000
|
|
|
|
4.51
|
|
|
|
1.38
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.38
|
|
|
|
149,750
|
|
|
|
8.52
|
|
|
|
1.38
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.55
|
|
|
|
400,000
|
|
|
|
5.93
|
|
|
|
1.55
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.67
|
|
|
|
390,000
|
|
|
|
4.26
|
|
|
|
1.67
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.67
|
|
|
|
492,193
|
|
|
|
8.26
|
|
|
|
1.67
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.70
|
|
|
|
333,500
|
|
|
|
6.48
|
|
|
|
1.70
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.70
|
|
|
|
120,000
|
|
|
|
2.48
|
|
|
|
1.70
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.73
|
|
|
|
25,000
|
|
|
|
2.53
|
|
|
|
1.73
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.82
|
|
|
|
25,000
|
|
|
|
0.95
|
|
|
|
1.82
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.86
|
|
|
|
25,000
|
|
|
|
2.43
|
|
|
|
1.86
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.87
|
|
|
|
25,000
|
|
|
|
5.59
|
|
|
|
1.87
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.95
|
|
|
|
25,000
|
|
|
|
3.76
|
|
|
|
1.95
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.96
|
|
|
|
25,000
|
|
|
|
3.18
|
|
|
|
1.96
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2.03
|
|
|
|
25,000
|
|
|
|
4.84
|
|
|
|
2.03
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2.28
|
|
|
|
25,000
|
|
|
|
3.03
|
|
|
|
2.28
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2.61
|
|
|
|
150,000
|
|
|
|
1.43
|
|
|
|
2.61
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2.61
|
|
|
|
981,500
|
|
|
|
5.43
|
|
|
|
2.61
|
|
|
0.01
|
|
|
|
7,500
|
|
|
|
9.76
|
|
|
|
0.
01
|
|
|
|
0.01-2.61
|
|
|
|
4,457,943
|
|
|
|
|
|
|
|
1.47
|
|
Zion
Oil & Gas, Inc.
Notes
to Financial Statements cont’d (Unaudited)
Note
3 - Stockholders’ Equity
(cont’d)
Granted
to employees
The
following table sets forth information about the weighted-average fair value of options granted to employees and directors during
the six months ended June 30, 2016 and 2015, using the Black Scholes option-pricing model and the weighted-average assumptions
used for such grants:
|
|
For
the six months ended
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
Weighted-average
fair value of underlying stock at grant date
|
|
$
|
1.57
|
|
|
$
|
1.54
|
|
Dividend
yields
|
|
|
-
|
|
|
|
-
|
|
Expected
volatility
|
|
|
57%-69
|
%
|
|
|
68%-70
|
%
|
Risk-free
interest rates
|
|
|
0.94%-1.76
|
%
|
|
|
0.97%-1.61
|
%
|
Expected
lives (in years)
|
|
|
3.00-5.50
|
|
|
|
3.00-5.50
|
|
Weighted-average
grant date fair value
|
|
$
|
1.34
|
|
|
$
|
1.06
|
|
Granted
to non-employees
The
following table sets forth information about the weighted-average fair value of options granted to non-employees during the six
months ended June 30, 2016 and 2015, using the Black Scholes option-pricing model and the weighted-average assumptions used for
such grants:
|
|
For
the six months ended
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
Weighted-average
fair value of underlying stock at grant date
|
|
$
|
1.55
|
|
|
$
|
1.63
|
|
Dividend
yields
|
|
|
-
|
|
|
|
-
|
|
Expected
volatility
|
|
|
70
|
%
|
|
|
72%-74
|
%
|
Risk-free
interest rates
|
|
|
1.73
|
%
|
|
|
1.87%-2.12
|
%
|
Expected
lives (in years)
|
|
|
10.00
|
|
|
|
10.00
|
|
Weighted-average
grant date fair value
|
|
$
|
1.54
|
|
|
$
|
1.50
|
|
The
risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant for periods corresponding with
the expected life of the options.
The
expected life represents the weighted average period of time that options granted are expected to be outstanding. The expected
life of the options granted to employees and directors is calculated based on the Simplified Method as allowed under Staff Accounting
Bulletin No. 110 (“SAB 110”), giving consideration to the contractual term of the options and their
vesting schedules, as the Company does not have sufficient historical exercise data at this time. The expected life of the option
granted to non-employees equals their contractual term. In the case of an extension of the option life, the calculation was made
on the basis of the extended life.
Zion
Oil & Gas, Inc.
Notes
to Financial Statements cont’d (Unaudited)
Note
3 - Stockholders’ Equity
(cont’d)
|
D.
|
Compensation
Cost for Option Issuances
|
The
following table sets forth information about the compensation cost of all option issuances recognized for employees and directors:
For the six months ended June 30,
|
|
2016
|
|
|
2015
|
|
US$
|
|
|
US$
|
|
|
2,469,000
|
|
|
|
410,000
|
|
The
following table sets forth information about the compensation cost of all option issuances recognized for non-employees:
For the six months ended June 30,
|
|
2016
|
|
|
2015
|
|
US$
|
|
|
US$
|
|
|
324,000
|
|
|
|
38,000
|
|
As
of June 30, 2016, there was approximately $9,000 of unrecognized compensation cost, related to non-vested stock options granted
under the Company’s various stock option plans. That cost is expected to be recognized during the remaining period of 2016
and 2017.
|
E.
|
Dividend
Reinvestment and Stock Purchase Plan (“DSPP”)
|
On
March 27, 2014, the Company launched its Dividend Reinvestment and Stock Purchase Plan (the “DSPP”) pursuant to which
stockholders and interested investors can purchase shares of the Company’s Common Stock as well as units of the Company’s
securities. The terms of the DSPP are described in the Prospectus Supplement originally filed on March 31, 2014 (the “Original
Prospectus Supplement”) with the Securities and Exchange Commission (“SEC”) under the Company’s effective
registration Statement on Form S-3, as thereafter amended. On January 13, 2015, the Company amended the Original Prospectus Supplement
(“Amendment No. 3”) to provide for a unit option (the “Unit Option”) under the DSPP comprised of one share
of Common Stock and three Common Stock purchase warrants with each unit priced at $4.00. Each warrant afforded the investor or
stockholder the opportunity to purchase the Company’s Common Stock at a warrant exercise price of $1.00. Each of the three
warrant series have different expiration dates that have been extended.
On
December 28, 2015, Amendment No. 6 to the Original Prospectus Supplement was filed extending the scheduled termination date of
the Unit Option to March 31, 2016. On March 31, 2016, the Unit Option terminated. The number of warrants are not of a sufficient
quantity to justify OTC (over the counter) trading.
The
warrants became first exercisable on May 2, 2016 and continue to be exercisable through May 2, 2017 for ZNWAB (1 year), May 2,
2018 for ZNWAC (2 years) and May 2, 2019 for ZNWAD (3 years), respectively, at a per share exercise price of $1.00. The Company
issued approximately 94,000 shares of its Common Stock during 2016, resulting in cash proceeds of approximately $94,000.
Through the six months ended June 30,
2016, approximately $2,007,000 has been raised under the DSPP program. As a result, the Company issued approximately 1,102,000
shares of its Common Stock during the same period.
Additionally,
warrants for approximately 286,000 shares of Common Stock were issued during the six months ended June 30, 2016 (approximately
95,000 each of ZNWAB, ZNWAC, and ZNWAD). The total amount of funds received from the DSPP, including the exercise of warrants,
from the inception date through June 30, 2016 is approximately $10,788,000.
Zion
Oil & Gas, Inc.
Notes
to Financial Statements cont’d (Unaudited)
Note
3 - Stockholders’ Equity
(cont’d)
The
price and the expiration dates for the series of warrants to investors are as follows:
|
|
Period of Grant
|
|
|
US$
|
|
|
Expiration Date
|
|
|
|
|
|
|
|
|
|
|
|
ZNWAA Warrants
|
|
|
March 2013 – December 2014
|
|
|
|
2.00
|
|
|
January 31, 2020
|
On
February 2, 2015, the ZNWAA listed warrants began trading on the NASDAQ Global Market. On February 11, 2015, NASDAQ halted trading
on the ZNWAA warrants pending the Company’s response to NASDAQ's request for additional information. As of April 9, 2015,
ZNWAA warrants are again listed on NASDAQ for trading.
Note
4 - Unproved Oil and Gas Properties, Full Cost Method
Unproved
oil and gas properties, under the full cost method, are comprised as follows:
|
|
June 30,
2016
|
|
|
December 31,
2015
|
|
|
|
US$ thousands
|
|
|
US$ thousands
|
|
|
|
|
|
|
|
|
Excluded from amortization base:
|
|
|
|
|
|
|
Inventory, and other operational related costs
|
|
|
1,631
|
|
|
|
1,312
|
|
Capitalized salary costs
|
|
|
1,474
|
|
|
|
1,177
|
|
Legal costs, license fees and other preparation costs
|
|
|
2,729
|
|
|
|
2,506
|
|
Other costs
|
|
|
30
|
|
|
|
27
|
|
|
|
|
5,864
|
|
|
|
5,022
|
|
Zion
Oil & Gas, Inc.
Notes
to Financial Statements cont’d (Unaudited)
Note
5 - Commitments and Contingencies
From
time to time, the Company may be subject to routine litigation, claims, or disputes in the ordinary course of business. The Company
defends itself vigorously in all such matters. In the opinion of management, no pending or known threatened claims, actions or
proceedings against the Company are expected to have a material adverse effect on its financial position, results of operations
or cash flows. However, the Company cannot predict with certainty the outcome or effect of any such litigation or investigatory
matters or any other pending litigation or claims. There can be no assurance as to the ultimate outcome of any such lawsuits and
investigations.
|
B.
|
Environmental and
Onshore Licensing Regulatory Matters
|
The
Company is engaged in oil and gas exploration and production and may become subject to certain liabilities as they relate to environmental
cleanup of well sites or other environmental restoration procedures and other obligations as they relate to the drilling of oil
and gas wells or the operation thereof.
In
July 2013, the Environmental Ministry published: “Environmental Guidelines for the preparation of an environmental document
supplementary to a license for searching – experimental drilling and land extraction tests.” This document extensively
details the requirements for a supplemental environmental document to an oil and gas exploration plan. On January 21, 2015, the
Company formally submitted its Environmental Impact Assessment (“EIA”) document for our upcoming Megiddo-Jezreel #1
well to Israel’s Energy Ministry and thereafter, on January 25, 2015, to the Environmental Ministry. This key milestone
is required by the MJL work plan as well as by Israeli law and regulations.
On
December 3, 2013, the State of Israel’s Petroleum Commissioner awarded the Company the Megiddo-Jezreel Petroleum Exploration
License No. 401. Subsequently, the Company secured a bank guarantee from an Israeli based bank in the amount of $930,000, in accordance
with the performance guarantee guidelines. Consequently, the company believes it has met the requirements of the June 2012 onshore
exploratory licensing guidelines and the October 2012 performance guarantee guidelines.
On
February 6, 2014, the Energy Ministry issued proposed guidelines for bank guarantees and insurance requirements with respect to
oil and gas rights. Under these guidelines, applicants for and existing holders of exploration rights will be required to submit
certain bank guarantees and insurance policies that were not previously required.
On
September 17, 2014, the proposed guidelines became effective and the Energy Ministry issued a guidance document entitled “Instructions
for the Giving of Guarantees with respect to Oil Rights.” As it relates to existing onshore license holders like Zion, the
Instructions call for the Company to obtain a new base bank guarantee in the amount of $500,000, per each existing license area,
split into two deposit dates as follows: (1) $250,000 by November 30, 2014 and (2) $250,000 by March 31, 2015.
Furthermore,
prior to the start of drilling, an additional bank guarantee of $250,000 will be required at least 14 days before the spud date.
In summary, this is a potential cumulative total of $750,000 that is separate and apart from the Company’s existing bank
guarantees discussed below in Section C.
The
Petroleum Commissioner has discretion to raise or lower those amounts or may also forfeit a Company’s existing guarantee
and/or cancel a petroleum right under certain circumstances.
Zion
Oil & Gas, Inc.
Notes
to Financial Statements cont’d (Unaudited)
Note
5 - Commitments and Contingencies
(cont’d)
In
addition, new and extended insurance policy guidelines were added. The Petroleum Commissioner may also view non-compliance with
the new insurance provisions as breaching the work plan and the rights granted and act accordingly.
Due
to the Petroleum Commissioner’s discretion in the matter, the Company has not provided bank guarantees based on the September
2014 guidelines, since as of June 30, 2016, it has not received a specific payment request from the Commissioner.
On
January 11, 2015 the Energy Ministry issued revised guidelines (initially issued in February 2012) for onshore wellbore abandonment
that are based on U.S. regulations on well abandonment found in 43 CFR, Section 3162.3-4; applicable Texas Railroad Commission
guidelines; and Well Abandonment and Inactive Well Practices for U.S. Exploration and Production Operations found in API Bulletin
E3. This guideline is effective April 1, 2015.
On
February 12, 2015, the Energy Ministry issued guidance for preparation and submission of the drilling program (first presented
on April 29, 2014), describing types of and purposes of production tests depending on the stage of development of a reservoir.
This guideline is effective April 1, 2015.
On
April 27, 2015, the Energy Ministry issued guidelines for well testing, establishing procedures and minimum requirements for pressure
testing, production flow testing, fluid analyses testing, etc.
On
August 13, 2015, the Energy Ministry issued a new guideline for hydraulic fracturing design and operations that are based on Canadian
regulations per Directive 083. This guideline is effective November 21, 2015. The procedures seek to prevent impacts on water
wells, non-saline aquifers and prevent surface impacts.
On
September 9, 2015, the Energy Ministry issued information relating to application forms for exploration drilling, detailing certain
operator requirements prior to drilling, including required submission of an Application for Permit to Drill (APD) and Supplemental
APD Information Sheet - Casing Design, both due 30 days prior to commencement of work. In addition, an Application for Permit
to Modify (APM) form is provided relating to changes to and modifications of already-approved drilling programs and other actions
that were omitted from the original application such as production testing, abandonment, etc. Finally, an End of Operation Report
(EOR) form is provided to report the end of drilling or a temporary or a final end of operations.
On
May 16, 2016, the Energy Ministry issued new guidelines for the preparation and submission of a drilling program in accordance
with industry best practices or “Good Oilfield Practice.”
On
May 17, 2016, the Energy Ministry issued new guidelines for production testing in accordance with “Good Industry Practice”
detailing the applicable measures and reporting requirements.
On
June 28, 2016, the Energy Ministry issued new guidelines for occupational health and safety practices regarding oil and gas
drilling and production activities per international norms, coupled with Israeli legal safety guidelines. These regulations focus
on industry best practices in the area of health, safety, and environmental (HS&E) factors as well as risk management. In
addition, there is a new requirement to have the Petroleum Commissioner’s approval over the safety standards which the operator
seeks to apply.
The Company believes that these new regulations
are likely increase the expenditures associated with obtaining new exploration rights and drilling new wells. The company expects
that additional financial burden could occur as a result of requiring cash reserves that could otherwise be used for operational
purposes. These new regulations are likely to increase the time needed to obtain all of the necessary authorizations and approvals
prior to drilling.
As
of June 30, 2016, the Company provided bank guarantees to various governmental bodies (approximately $1,117,000) and others (approximately
$78,000) in respect of its drilling operation in an aggregate amount of approximately $1,195,000. The funds backing these guarantees
and additional amounts added to support currency fluctuations as required by the bank are held in interest-bearing accounts and
are reported on the Company’s balance sheets as “restricted cash.”
Zion
Oil & Gas, Inc.
Notes
to Financial Statements cont’d (Unaudited)
Note
6 - Rights Offering Senior Convertible Bonds Rights Offering (October 21, 2015 – March 31, 2016)
Rights
Offering -10% Senior Convertible Notes due May 2, 2021
On
October 21, 2015, the Company filed with the SEC a prospectus supplement for a rights offering. Under the rights offering, the
Company distributed at no cost, 360,000 non-transferable subscription rights to subscribe for, on a per right basis, two 10% Convertible
Senior Bonds par $100 due May 2, 2021 (the “Notes due May 2012”), to persons who owned shares of the Company’s
Common Stock on October 15, 2015, the record date for the offering. Each whole subscription right entitled the participant to
purchase two convertible bonds at a purchase price of $100 per bond. Effective October 21, 2015, the Company executed a Supplemental
Indenture, as issuer, with the American Stock Transfer & Trust Company, LLC, a New York limited liability trust company (“AST”),
as trustee for the Notes (the “Indenture”).
The
offering was scheduled to terminate on January 15, 2016 but was extended to March 31, 2016. On March 31, 2016, the rights offering
terminated.
On
May 2, 2016, the Company issued approximately $3,470,000 aggregate principal amount of Notes due May 2021 in connection with the
rights offering. The Company received net proceeds of approximately $3,334,000, from the sale of the Notes, after deducting fees
and expenses of $136,000 incurred in connection with the rights offering. These costs have been discounted as deferred offering
costs.
The Notes contain a convertible
option that gives rise to a derivative liability, which is accounted for separately from the Notes (see below and Note 8).
Accordingly, the Notes were initially recognized at fair value of approximately $1,844,000, which represents the principal
amount of $3,470,000 deducted by a debt discount of approximately $1,626,000 (which is equal to the fair value of the
convertible option).
During the three months ended June 30,
2016, the Company recorded approximately $5,000 in amortization expense related to the deferred financing costs, and approximately
$20,000 in debt discount amortization, net. The Notes are governed by the terms of the Indenture. The Notes are senior unsecured
obligations of the Company and bear interest at a rate of 10% per year, payable annually in arrears on May 2 of each year, commencing
May 2, 2017. The Notes will mature on May 2, 2021, unless earlier redeemed by the Company or converted by the holder.
Interest
and principal may be repaid, at the Company’s option, in cash or in shares of the Company’s Common Stock. The number
of shares for the payment of interest in shares of Common Stock, in lieu of the cash amount, will be based on the average of the
closing prices of the Company’s Common Stock as reported by Bloomberg L.P. for the 30 trading days preceding the record
date for the payment of interest; such record date has been designated and will always be the 10
th
business day prior
to the interest payment date on May 2 of each year. The number of shares for the payment of principal and unpaid interest, in
lieu of the cash amount, shall be based upon the average of the closing price of the Company’s Common Stock as reported
by Bloomberg L.P. for the 30 trading days preceding the principal repayment date; such record date has been designated as the
trading day immediately prior to the 30-day period preceding the maturity date of May 2, 2021. Fractional shares will not be issued
and the final number of shares will be rounded up to the next whole share.
At
any time prior to the close of business on the business day immediately preceding April 2, 2021, holders may convert their notes
into Common Stock at the conversion rate of 44 shares per $100 bond (which is equivalent to a conversion rate of $2.27 per share).
The conversion rate is subject to adjustment from time to time upon the occurrence of certain events, including, but not limited
to, the issuance of stock dividends and payment of cash dividends.
Beginning
May 3, 2018, the Company is entitled to redeem for cash the outstanding Notes due May 2021 at an amount equal to the principal
and accrued and unpaid interest, plus a 10% premium. No “sinking fund” is provided for the Notes due May 2021, which
means that the Company is not required to periodically redeem or retire the Notes due May 2021.
|
|
June
30, 2016
|
|
|
December
31, 2015
|
|
|
|
US$
|
|
|
Total
|
|
|
US$
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10%
Senior Convertible Bonds, net of debt discount on derivative liability of $1,626,000 on the day of issuance
|
|
$
|
1,844,000
|
|
|
$
|
1,844,000
|
|
|
|
-
|
|
|
|
-
|
|
Debt
discount amortization, net
|
|
$
|
20,000
|
|
|
$
|
20,000
|
|
|
|
-
|
|
|
|
-
|
|
Offering
cost, net
|
|
$
|
(131,000
|
)
|
|
$
|
(131,000
|
)
|
|
|
-
|
|
|
|
-
|
|
10%
senior Convertible bonds – Long Term Liability
|
|
$
|
1,733,000
|
|
|
$
|
1,733,000
|
|
|
|
-
|
|
|
|
-
|
|
For the second quarter ended June 30, 2016,
the Company recognized interest expense of approximately $56,000 related to the Notes due May 2021, Payable for the first time
and in arrears on May 2, 2017.
Zion
Oil & Gas, Inc.
Notes
to Financial Statements cont’d (Unaudited)
Note
7 - 12% Convertible Bonds Public Offering (May 31
st
- ongoing)
Current
Follow On Public Offering - 12% Senior Convertible Bonds due October 2, 2028
On
May 31, 2016, the Company filed with the SEC a Prospectus Supplement, as subsequently amended on June 22, 2016
for an offering of the Company’s 12% Convertible Senior Bonds due 2028 (the “Bonds;” each, a “Bond”)
in a minimum aggregate amount of $2,500,000,
on a "best efforts minimum/maximum offering,”
up
to a maximum amount of $12,000,000 (the “Follow On Public Offering”). The Follow On Public Offering is being made
through Network 1 Financial Securities, Inc. (“Network 1”) and other licensed broker/dealers. The “best efforts”
public offering period is scheduled to continue through September 1, 2016, subject to extension by the Company, in its sole discretion,
for an additional 60 day period. All offering proceeds are to being deposited into an escrow account at OceanFirst Bank, which
is acting as the escrow agent for the “best efforts” offering. If the aggregate minimum purchase amount of $2,500,000
is not raised, the Company will terminate the offering and promptly refund the money raised without deduction. American Stock
Transfer & Trust Company, LLC, a New York limited liability trust company (“AST”) and the Company’s stock
transfer agent, is trustee for the Bonds. The closing of the “best efforts” offering may take place on a rolling basis,
whereby the Company will accept purchases of the Bonds in more than one closing, so long as the minimum purchase amount of $2,500,000
is received.
The
Bonds will be issued upon closing of the offering and will be scheduled to mature on October 2, 2028 (unless the Company elects
to extend the offering). The Bonds will bear interest at a rate of 12% per year on the principal or par value of $1,000.00 per
Bond, payable annually in arrears on October 2 (if the final closing date is not extended) of each year, beginning on October
2, 2017. Interest and principal may be repaid, at the Company’s option in cash or in shares of the Company’s Common
Stock. The number of shares for the payment of interest in shares of Common Stock, in lieu of the cash amount, will be based on
the average of the closing prices of the Company’s Common Stock as reported by Bloomberg L.P. for the 30 trading days preceding
the record date for the payment of interest; such record date has been designated and will always be the 10
th
business
day prior to the interest payment date on each year. The number of shares for the payment of principal and unpaid interest, in
lieu of the cash amount, shall be based upon the average of the closing price of the Company’s Common Stock as reported
by Bloomberg L.P. for the 30 trading days preceding the principal repayment date; such record date has been designated as the
trading day immediately prior to the 30-day period preceding the maturity date of October 2, 2028
At
any time prior to the close of business on the business day immediately preceding the 30th day prior to the scheduled
maturity date, holders may convert their Bonds into Common Stock at the conversion rate which will be based on the price of
the Company’s Common Stock for the 30 trading day period preceding the effective date of the offering of the Bonds,
plus a 30% premium, unless we elect to redeem the Bonds. The Company is authorized to redeem the Bonds at any time after the
third anniversary of their issuance at par plus any accrued interest plus 10% of par. If the Company undergoes certain
specified corporate changes, Bondholders may require the Company to repurchase for cash all or any portion of their Bonds at
a price equal to 100% of the principal amount of the Bonds, plus accrued and unpaid interest.
The
Bonds will represent unsecured debt obligations and will rank equally in right of payment with the outstanding 10% Senior Convertible
Notes due May 2, 2021 in the aggregate amount of approximately $3,470,000.
Network
1’s compensation will consist of a commission of 6% and a non-accountable expense allowance of 1.5% of the offering proceeds.
In addition, Network 1 is entitled to be issued at closing of the offering three year warrants covering five percent (5%) of the
total number of Bonds sold in the Offering. The Warrants will be exercisable at a price equal to one hundred twenty-five percent
(125%) of the conversion price of the shares underlying the Bonds. The warrants will provide for cashless exercise.
In
connection with the “best efforts” offering, the Company incurred to date approximately $82,000 of deferred issuance
costs, which primarily consisted of underwriter fees, legal and other professional service fees.
Zion
Oil & Gas, Inc.
Notes
to Financial Statements cont’d (Unaudited)
Note
8 - Derivative Liability
The
Notes due May 2021 issued by the Company and discussed in Note 6 contain a convertible option that gives rise to a
derivative liability.
The
debt instrument the company issued includes some form of a make-whole provision, which provides that in the event of conversion
by the investor under certain circumstances, the issuer is required to deliver to the holder additional consideration beyond the
settlement of the conversion obligation.
Because
time value make-whole provisions are not clearly and closely related to the debt host and would meet the definition of a derivative
if considered freestanding, they should be evaluated under the indexation guidance to determine whether they would be afforded
the scope exception pursuant to ASC 815-10-15-74(a). This evaluation is generally performed in conjunction with the analysis of
the embedded conversion feature.
The
Company has measured its derivative liability at fair value and recognized the derivative value as a current liability and recorded
the derivative value on its balance sheet. The fair value of the shares to be issued upon conversion of the Notes was recorded
as a derivative liability, with the change in the fair value recorded as a gain or loss in the accompanying statement of operations.
The valuation of the Notes was done by using
the Binomial Model, a well-accepted option-pricing model, and based on the Notes’ terms and other parameters the Company
identified as relevant for the valuation of the Notes’ Fair Value.
The
Binomial Model used the forecast of the Company share price during the Note’s contractual term.
As
of June 30, 2016, the Company’s liabilities that are measured at fair value are as follows:
|
|
June
30, 2016
|
|
|
December 31, 2015
|
|
|
|
Level
3
|
|
|
Total
|
|
|
Level 3
|
|
|
Total
|
|
|
|
|
US$
|
|
|
|
|
|
|
|
US$
|
|
|
|
|
|
Fair value of derivative liability at June 30, 2016
|
|
$
|
1,124,000
|
|
|
$
|
1,124,000
|
|
|
|
-
|
|
|
|
-
|
|
Change
in value of derivative liability during 2016 are as follows:
|
|
US$ thousands
|
|
|
|
|
|
Derivative liability fair value at May 2, 2016
|
|
|
1,626
|
|
Gain on derivative liability
|
|
|
(502
|
)
|
Derivative liability fair value at June 30, 2016
|
|
|
1,124
|
|
The
following table presents the assumptions that were used for the model as of June 30, 2016:
|
|
June
30,
2016
|
|
|
May 2,
2016
|
|
Convertible Option Fair Value of approximately
|
|
$
|
1,124,000
|
|
|
$
|
1,626,000
|
|
Annual Risk-free Rate
|
|
|
1.05
|
|
|
|
1.41
|
%
|
Volatility
|
|
|
60.03
|
|
|
|
63.15
|
%
|
Expected Term (years)
|
|
|
4.84
|
|
|
|
5
|
|
Convertible Notes Face Value
|
|
$
|
3,470,000
|
|
|
$
|
3,470,000
|
|
Expected annual yield on Regular Notes
|
|
|
28.77
|
%
|
|
|
28.77
|
%
|
Price of the Underlying Stock
|
|
$
|
1.39
|
|
|
$
|
1.74
|
|
During
the six months ended June 30, 2016, the Company recorded unrealized gains of approximately $502,000 within the
Statements
of Operations line item, gain on derivative liability.
Zion
Oil & Gas, Inc.
Notes
to Financial Statements cont’d (Unaudited)
Note
9 - Subsequent Events
Approximately
$473,000 was raised through the Company’s DSPP program during the period July 1, 2016 through July 31, 2016.
On
July 1, 2016, following approval by the Board of Directors on June 7, 2016 appointing Mr. Dustin L. Guinn to the
Company’s management team as Executive Vice Chairman, his Employment Agreement was executed. Mr. Guinn was previously
appointed as an independent director on May 1, 2015.
On
July 1, 2016, the Company granted options from the 2011 Equity Incentive Plan for employees and consultants, to purchase 100,000
shares of Common Stock to a senior officer at an exercise price of $0.01. The options vested upon grant and are exercisable through
July 1, 2026. The fair value of the options at the date of grant amounted to approximately $147, 000.
On
July 4, 2016, the Petroleum Commissioner formally approved the Company’s third Application for Extension of Drilling Date
(Megiddo-Jezreel License No. 401), submitted on June 28, 2016.
The
updated work plan reads as follows:
No.
|
Activity Description
|
To be carried out by:
|
1
|
Sign a contract with drilling contractor and forward to Petroleum Commissioner
|
13 October 2016
|
2
|
Submit detailed Engineering Plan to carry out the drilling
|
13 October 2016
|
3
|
Spudding in the license area
|
1 December 2016
|
4
|
Submit a final report on the results of the drilling
|
1 May 2017
|
5
|
Submit a plan for continued work in the license area
|
29 June 2017
|
The
Petroleum Commissioner modified Zion’s work plan deadlines and awarded the Company a one-year extension to December 2, 2017,
on its Megiddo-Jezreel petroleum exploration license, subject to Zion signing a drilling contract and submitting a detailed engineering
plan by October 13, 2016 and spudding an exploratory well by December 1, 2016.
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
THE
FOLLOWING DISCUSSION SHOULD BE READ IN CONJUNCTION WITH OUR UNAUDITED INTERIM FINANCIAL STATEMENTS AND THE RELATED NOTES TO THOSE
STATEMENTS INCLUDED IN THIS FORM 10-Q. SOME OF OUR DISCUSSION IS FORWARD-LOOKING AND INVOLVES RISKS AND UNCERTAINTIES. FOR INFORMATION
REGARDING RISK FACTORS THAT COULD HAVE A MATERIAL ADVERSE EFFECT ON OUR BUSINESS, REFER TO THE DISCUSSION OF RISK FACTORS IN THE
“DESCRIPTION OF BUSINESS” SECTION OF OUR ANNUAL REPORT ON FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2015, FILED WITH
THE SECURITIES AND EXCHANGE COMMISSION.
Forward-Looking
Statements
Certain
statements made in this discussion are “forward-looking statements” within the meaning of the Private Securities Litigation
Reform Act of 1995. These statements may materially differ from actual results.
Forward-looking
statements can be identified by terminology such as “may”, “should”, “expects”, “intends”,
“anticipates”, “believes”, “estimates”, “predicts”, or “continue”
or the negative of these terms or other comparable terminology and include, without limitation, statements regarding:
|
●
|
our
ability to explore for and develop oil and natural gas resources successfully and economically;
|
|
|
|
|
●
|
our
liquidity and our ability to raise capital to finance our exploration and development activities;
|
|
|
|
|
●
|
the
quality of our license areas with regard to, among other things, the existence of reserves in economic quantities;
|
|
|
|
|
●
|
the
likelihood of being granted new or revised petroleum exploration rights by Israeli authorities;
|
|
|
|
|
●
|
the
availability of equipment, such as drilling rigs, oil transport trucks, and transportation pipelines and the cost thereof;
|
|
|
|
|
●
|
the
impact of governmental regulations, permitting and other legal requirements in Israel relating to onshore exploratory drilling
and production;
|
|
|
|
|
●
|
our
estimates of the timing and number of exploratory wells we expect to drill and other exploration activities and planned expenditures
and the time frame within which they will be undertaken;
|
|
|
|
|
●
|
changes
in our drilling plans and related budgets;
|
|
|
|
|
●
|
anticipated
trends in our business;
|
|
|
|
|
●
|
our
future results of operations;
|
|
|
|
|
●
|
our
capital expenditure program;
|
|
|
|
|
●
|
future
market conditions in the oil and gas industry; and
|
|
|
|
|
●
|
demand
for oil and natural gas, both locally in Israel, regionally, and globally.
|
Overview
Zion
Oil and Gas, Inc., a Delaware corporation, is an oil and gas exploration company with a history of over 16 years of oil and gas
exploration in Israel. We were incorporated in Florida on April 6, 2000 and reincorporated in Delaware on July 9, 2003. We completed
our initial public offering in January 2007. Our common stock, par value $0.01 per share (the “Common Stock”) currently
trades on the NASDAQ Global Market under the symbol “ZN” and our Common Stock warrant under the symbol “ZNWAA.”
Zion
currently holds one active petroleum exploration license onshore Israel, the Megiddo-Jezreel License, comprising approximately
99,000 acres. The Company has selected the specific drill pad location from which to drill its next exploration well, which
it plans to spud within the fourth quarter of 2016.
At
present, we have no revenues or operating income. Our ability to generate future revenues and operating cash flow will depend
on the successful exploration and exploitation of our current and any future petroleum rights or the acquisition of oil and/or
gas producing properties, and the volume and timing of such production. In addition, even if we are successful in producing oil
and/or gas in commercial quantities, our results will depend upon commodity prices for oil and/or gas, as well as operating expenses,
including taxes and royalties.
Our
executive offices are located at 12655 North Central Expressway, Suite 1000, Dallas, Texas 75243, and our telephone number is
(214) 221-4610. Our branch office’s address in Israel is 9 Halamish Street, North Industrial Park, Caesarea 3088900, and
the telephone number is +972-4-623-8500. Our website address is: www.zionoil.com.
Current
Exploration and Operation Efforts
Megiddo-Jezreel
Petroleum License
We
were awarded the Megiddo-Jezreel License, No. 401 (“MJL”) on December 3, 2013 for a three-year primary term through
December 2, 2016 with the possibility of additional one-year extensions up to a maximum of seven years. The MJL is onshore, south
and west of the Sea of Galilee.
Map
1. Zion’s Megiddo-Jezreel Petroleum Exploration License as of July, 2016.
Under
the original terms of this license, we had until July 1, 2015 to identify and submit a drilling prospect. The license terms also
called for us to enter into a drilling contract by October 1, 2015 and begin drilling or “spud” a well by December
1, 2015. On June 28, 2016, the Company submitted a third Application for Extension of Drilling Date, and on July 4, 2016, the
Petroleum Commissioner formally approved the application (see below for additional detail).
On
January 29, 2016, we submitted a second
Application for Extension of Drilling Date
, seeking additional work program date
extensions/revisions. On February 7, 2016, the Petroleum Commissioner formally approved the application with minor modifications
as follows:
No.
|
Activity Description
|
To be carried out by:
|
1
|
Sign contract with drilling contractor and forward to Petroleum Commissioner
|
15 April 2016
|
2
|
Submit detailed engineering plan to carry out / perform drilling
|
15 April 2016
|
3
|
Begin drilling / spud well in license area
|
1 July 2016
|
4
|
Submit final report on the results of drilling
|
15 November 2016
|
5
|
Submit a plan for continued work in the license area
|
1 December 2016
|
On
July 4, 2016, the Petroleum Commissioner formally approved the Company’s third Application for Extension of Drilling Date
(Megiddo-Jezreel License No. 401), submitted on June 28, 2016.
The
updated work plan reads as follows:
No.
|
Activity Description
|
To be carried out by:
|
1
|
Sign a contract with drilling contractor and forward to Petroleum Commissioner
|
13 October 2016
|
2
|
Submit detailed Engineering Plan to carry out the drilling
|
13 October 2016
|
3
|
Spudding in the license area
|
1 December 2016
|
4
|
Submit a final report on the results of the drilling
|
1 May 2017
|
5
|
Submit a plan for continued work in the license area
|
29 June 2017
|
The
Petroleum Commissioner modified Zion’s work plan deadlines and awarded the Company a one-year extension to December 2, 2017,
on our MJL, subject to Zion signing a drilling contract and submitting a detailed engineering plan by October 13, 2016 and spudding
an exploratory well by December 1, 2016.
On
December 21, 2015, the Northern District Committee unanimously granted approval of our Drilling Request (“Hafkada”),
including the EIA. This is a critically important step to drill a well under Israel’s complex, detailed, and extensive regulatory
process.
The
final regulatory step in the process is for Zion to submit this approved “Hafkada” along with our
Application to
Drill
to Israel’s Energy Ministry for their final drilling program approval. Now that we have reached agreement with
the local kibbutz and the Israel Land Authority, we plan to begin drill site construction (which should take 30-45 days to complete)
in September 2016. Zion currently has until December 1, 2016 to begin drilling, subject to the success of our capital raising
efforts.
Status
of Drilling Permits
On
May 15, 2016, we signed an agreement with the local kibbutz (Sde Eliyahu) on whose property the drilling pad will be situated.
On July 4, 2016, Zion received formal approval from the Israel Lands Authority (the “ILA”), the formal lessor of the
land to the kibbutz, to access and utilize the drill site, subject to the fulfillment by the Company of certain conditions within
60 days, which we expect to satisfy.
The
above, together with the procurement of an appropriate drilling rig, are critical components that are necessary before the planned
Megiddo-Jezreel #1 well can commence. In addition, the spudding and drilling of this well to the desired depth is subject to Zion
raising sufficient working capital from its currently pending public offering.
Depending
on the results of the planned exploratory well and subject to adequate cash resources, multiple wells could be drilled from this
pad site, as several subsurface geologic targets can be reached using directional well trajectories.
Status
of Drilling Rig
While we continue our
previously disclosed discussions with a U.S.-based oil field service company with global operations (“OFS”) to secure
the use of a drilling rig through the formation of a special purpose subsidiary jointly owned by Zion and the OFS, we are also
considering other alternatives to securing a rig, including the acquisition of a drilling rig independent of the OFS, and reviewing
options to lease a drilling rig, in parallel with negotiations with 3
rd
party service providers that will allow Zion
to drill its well and have control over drilling service quality.
Zion’s
Former Jordan Valley, Asher-Menashe and Joseph Licenses
On
March 29, 2015, the Energy Ministry formally approved Zion’s application to merge the southernmost portion of the Jordan
Valley License into the Megiddo-Jezreel License. The Joseph License expired on October 10, 2013, after our final extension. The
Asher-Menashe License expired on June 9, 2014 as its full seven-year term ended. Zion has plugged all of its exploratory wells
on those License areas and the reserve pits have been evacuated, but acknowledges its obligation to complete the abandonment of
these well sites in accordance with guidance from the Energy Ministry, Environmental Ministry and local officials. We continue
to make significant progress toward fully abandoning all these sites and currently await Environmental Ministry permission to
move forward.
Onshore
Licensing, Oil and Gas Exploration and Environmental Guidelines
Zion
is engaged in oil and gas exploration and production and may become subject to certain liabilities as they relate to environmental
cleanup of well sites or other environmental restoration procedures and other obligations as they relate to the drilling of oil
and gas wells or the operation thereof.
In
July 2013, the Environmental Ministry published: “Environmental Guidelines for the preparation of an environmental document
supplementary to a license for searching – experimental drilling and land extraction tests.” This document extensively
details the requirements for a supplemental environmental document to an oil and gas exploration plan. On January 21, 2015, Zion
formally submitted its Environmental Impact Assessment (“EIA”) document for our upcoming Megiddo-Jezreel #1 well to
Israel’s Energy Ministry and thereafter, on January 25, 2015, to the Environmental Ministry. This key milestone is required
by the MJL work plan as well as by Israeli law and regulations.
On
December 3, 2013, the State of Israel’s Petroleum Commissioner awarded Zion the Megiddo-Jezreel Petroleum Exploration License
No. 401. Subsequently, we secured a bank guarantee in the amount of $930,000 from an Israeli based bank in accordance with the
performance guarantee guidelines. Consequently, Zion believes it has met the requirements of the June 2012 onshore exploratory
licensing guidelines and the October 2012 performance guarantee guidelines.
On
February 6, 2014, the Energy Ministry issued proposed guidelines for bank guarantees and insurance requirements with respect to
oil and gas rights. Under these guidelines, applicants for and existing holders of exploration rights are required to submit certain
bank guarantees and insurance policies that were not previously required.
On
September 17, 2014, the proposed guidelines became effective, and the Energy Ministry issued a guidance document entitled “Instructions
for the Giving of Guarantees with respect to Oil Rights.” As it relates to existing onshore license holders like Zion, the
above referenced instructions required us to obtain a new Base Bank Guarantee in the amount of $500,000 per each existing license
area, split into two deposit dates as follows: (1) $250,000 by November 30, 2014 and (2) $250,000 by March 31, 2015.
Furthermore,
prior to the start of drilling, an additional bank guarantee of $250,000 will be required at least 14 days before the spud date.
In summary, this is a potential cumulative total of $750,000 that is separate and apart from Zion’s existing Bank Guarantees
discussed below in Liquidity and Capital Resources section. The Petroleum Commissioner has discretion to raise or lower those
amounts or may also forfeit a company’s existing guarantee and/or cancel a petroleum right under certain circumstances.
In addition, new and extended insurance policy guidelines were added. The Petroleum Commissioner may also view non-compliance
with the new insurance provisions as breaching the work plan and the rights granted and act accordingly.
Due
to the Petroleum Commissioner's discretion in the matter, as of June 30, 2016, Zion has not provided the additional bank guarantees
based on the September 2014 guidelines, as it has not had a specific request for same from the Commissioner. In addition, the
Commissioner has discretion to raise or lower those amounts or may also forfeit a company's existing guarantee and/or cancel a
petroleum right under certain circumstances.
On
January 11, 2015 the Energy Ministry issued revised guidelines (initially issued in February 2012) for onshore wellbore abandonment
that are based on US regulations on well abandonment found in 43 CFR, Section 3162.3-4; applicable Texas Railroad Commission guidelines;
and Well Abandonment and Inactive Well Practices for U.S. Exploration and Production Operations found in API Bulletin E3. This
guideline is effective April 1, 2015.
On
February 12, 2015, the Energy Ministry issued guidance for preparation and submission of the drilling program (first presented
on April 29, 2014), describing types of and purposes of production tests depending on the stage of development of a reservoir.
This guideline is effective April 1, 2015.
On
April 27, 2015, the Energy Ministry issued guidelines for well testing, establishing procedures and minimum requirements for pressure
testing, production flow testing, fluid analyses testing, etc.
On
August 13, 2015, the Energy Ministry issued a new guideline for hydraulic fracturing design and operations that are based on Canadian
regulations per Directive 083. This guideline is effective November 21, 2015. The procedures seek to prevent impacts on water
wells, non-saline aquifers and prevent surface impacts.
On
September 9, 2015, the Energy Ministry issued information relating to application forms for exploration drilling, detailing certain
operator requirements prior to drilling, including required submission of an Application for Permit to Drill (APD) and Supplemental
APD Information Sheet - Casing Design, both due 30 days prior to commencement of work. An Application for Permit to Modify (APM)
form is now provided relating to changes to and modifications of already-approved drilling programs and other actions that were
omitted from the original application such as production testing, abandonment, etc. An End of Operation Report (EOR) form is also
provided to report the end of drilling or a temporary or a final end of operations.
On
December 31, 2015, the Energy Ministry issued a new guidance for wellsite design and spacing for onshore and offshore sites. The
guidelines relate to the necessary safety distance between installations and equipment at the drill site, flare pit and flare
design and design of the drill site.
On
December 31, 2015, the Energy Ministry issued revised guidance for “Transfer or Lien of Oil Rights” section 76 of
the Petroleum Law. The guidelines apply to the transfer of petroleum and related rights, license and production lease as well
as rights to profit and royalties. The guidelines specify transfer of control in a corporation and the necessary procedure to
apply and receive approval from the Petroleum Commissioner for transfer of petroleum rights.
On
May 16, 2016, the Energy Ministry issued new guidelines for the preparation and submission of a drilling program in accordance
with industry best practices or “Good Oilfield Practice.”
On
May 17, 2016, the Energy Ministry issued new guidelines for production testing in accordance with “Good Industry Practice”
and detailing the applicable measures and reporting requirements.
On
June 28, 2016, the Energy Ministry issued new guidelines for occupational health and safety practices regarding oil and gas
drilling and production activities per international norms, coupled with Israeli legal safety guidelines. These regulations focus
on industry best practices in the area of health, safety, and environmental (HS&E) factors as well as risk management. In
addition, there is a new requirement to have the Petroleum Commissioner’s approval over the safety standards which the operator
seeks to apply.
We believe that these
new regulations are likely to increase the expenditures associated with obtaining new exploration rights and drilling new wells.
The company expects that an additional financial burden could occur as a result of requiring cash reserves that could otherwise
be used for operational purposes. These new regulations are likely to increase the time needed to obtain all of the necessary
authorizations and approvals prior to drilling.
Capital
Resources Highlights
We
need to raise significant funds to finance the drilling and testing of our next exploratory well and maintain orderly operations.
To date, we have funded our operations through the issuance of our securities. We will need to continue to raise funds through
the issuance of equity and/or debt securities (or securities convertible into or exchangeable for equity securities). No assurance
can be provided that we will be successful in raising the needed equity on terms favorable to us (or at all).
Current
Follow On Public Offering - 12% Senior Convertible Bonds due October 2, 2028
On
May 31, 2016, we filed with the Securities and Exchange Commission a Prospectus Supplement, as subsequently amended on June 22,
2016, under our current S-3 shelf registration statement, for an offering of our 12% Convertible Senior Bonds due 2028 (the “Bonds;”
each, a “Bond”) in a minimum aggregate amount of $2,500,000, on a "best efforts minimum/maximum offering,” up
to a maximum amount of $12,000,000 (the “Follow On Public Offering”). The Follow On Public Offering is being made
through Network 1 Financial Securities, Inc. (“Network 1”) and other licensed broker/dealers. The “best efforts”
public offering period is scheduled to continue through September 1, 2016, subject to extension by the Company, in its sole discretion,
for an additional 60 day period. All offering proceeds are to being deposited into an escrow account at OceanFirst Bank, which
is acting as the escrow agent for the “best efforts” offering. If the aggregate minimum purchase amount of $2,500,000
is not raised, we will terminate the offering and promptly refund the money raised without deduction. American Stock Transfer
& Trust Company, LLC, a New York limited liability trust company and the Company’s stock transfer
agent, is trustee for the Bonds. The closing of the “best efforts” offering may take place on a rolling basis, whereby
the Company will accept purchases of the Bonds in more than one closing, so long as the minimum purchase amount of $2,500,000
is received.
The
Bonds will be issued upon closing of the offering and will be scheduled to mature on October 2, 2028 (unless the Company elects
to extend the offering). The Bonds will bear interest at a rate of 12% per year on the principal or par value of $1,000.00 per
Bond, payable annually in arrears on October 2 (if the final closing date is not extended) of each year, beginning on October
2, 2017. Interest and principal may be repaid, at Zion’s option in cash or in shares of Zion’s Common Stock. The number
of shares for the payment of interest in shares of Common Stock, in lieu of the cash amount, will be based on the average of the
closing prices of our Common Stock as reported by Bloomberg L.P. for the 30 trading days preceding the record date for the payment
of interest; such record date has been designated and will always be the 10
th
business day prior to the interest payment
date on each year. The number of shares for the payment of principal and unpaid interest, in lieu of the cash amount, shall be
based upon the average of the closing price of our Common Stock as reported by Bloomberg L.P. for the 30 trading days preceding
the principal repayment date; such record date has been designated as the trading day immediately prior to the 30-day period preceding
the maturity date of October 2, 2028
At any time prior to the
close of business on the business day immediately preceding the 30
th
day prior to the scheduled maturity date, holders
may convert their Bonds into Common Stock at the conversion rate which will be based on the price of Zion’s Common Stock
for the 30 trading day period preceding the effective date of the offering of the Bonds, plus a 30% premium, unless we elect to
redeem the Bonds. Zion may redeem the Bonds at any time after the third anniversary of their issuance at par plus any accrued
interest plus 10% of par. If Zion undergoes certain specified corporate changes, Bondholders may require us to repurchase for cash
all or any portion of their Bonds at a price equal to 100% of the principal amount of the Bonds, plus accrued and unpaid interest.
We
intend to use most of the proceeds of the Follow On Public Offering to drill and test the MJL exploratory well Subject to revision
of the drilling program or unforeseen contingencies the Company believes that a successful Public Offering will provide the needed
proceeds to drill and test the MJL well. There can be no guarantees of success in the Public Offering or that additional capital
will not be needed to complete the drilling and testing of the planned MJL exploratory well.
The
Dividend Reinvestment and Stock Purchase Plan
On
March 27, 2014, we launched our Dividend Reinvestment and Stock Purchase Plan (the “DSPP”) pursuant to which stockholders
and interested investors can purchase shares of the Company’s Common Stock as well as units of the Company’s securities.
The terms of the DSPP are described in the Prospectus Supplement originally filed on March 31, 2014 (the “Original Prospectus
Supplement”) with the Securities and Exchange Commission (“SEC”) under the Company’s effective registration
Statement on Form S-3, as thereafter amended. On January 13, 2015, Zion amended the Original Prospectus Supplement (“Amendment
No. 3”) to provide for a unit option (the “Unit Option”) under the DSPP comprised of one share of Common Stock
and three Common Stock purchase warrants with each unit priced at $4.00. Each warrant afforded the investor or stockholder the
opportunity to purchase the Company’s Common Stock at a warrant exercise price of $1.00. Each of the three warrant series
have different expiration dates that have been extended.
On
December 28, 2015, Amendment No. 6 to the Original Prospectus Supplement was filed extending the scheduled termination date of
the Unit Option to March 31, 2016. On March 31, 2016, the Unit Option terminated. The number of warrants are not of a sufficient
quantity to justify OTC (over the counter) trading.
The
warrants became first exercisable on May 2, 2016 and continue to be exercisable through May 2, 2017 for ZNWAB (1 year), May 2,
2018 for ZNWAC (2 years) and May 2, 2019 for ZNWAD (3 years), respectively, at a per share exercise price of $1.00. As a result
of exercising warrants, Zion issued approximately 94,000 shares of its Common Stock during 2016, resulting in cash proceeds
of approximately $94,000.
Through the six months
ended June 30, 2016, approximately $2,007,000 has been raised under the DSPP program. As a result, Zion issued approximately 1,102,000
shares of its Common Stock during the same period.
Additionally,
warrants for approximately 286,000 shares of Common Stock were issued during the six months ended June 30, 2016 (approximately
95,000 each of ZNWAB, ZNWAC, and ZNWAD). The total amount of funds received from the DSPP, including the exercise of warrants,
from the inception date through June 30, 2016 is approximately $10,788,000.
Senior Convertible Bonds Rights Offering
|
10% Senior Convertible Notes due
May 2, 2021
On October 21, 2015,
we filed with the SEC a prospectus supplement for a rights offering. Under the rights offering, the Company distributed at no cost,
360,000 non-transferable subscription rights to subscribe for, on a per right basis, two 10% Convertible Senior Bonds par $100
due May 2, 2021 (the “Notes due May 2012”), to persons who owned shares of the Company’s Common Stock on October
15, 2015, the record date for the offering. Each whole subscription right entitled the participant to purchase two convertible
bonds at a purchase price of $100 per bond. Effective October 21, 2015, the Company executed a Supplemental Indenture, as issuer,
with the American Stock Transfer & Trust Company, LLC, a New York limited liability trust company (“AST”), as trustee
for the Notes (the “Indenture”).
The offering was
scheduled to terminate on January 15, 2016 but was extended to March 31, 2016. On March 31, 2016, the rights offering terminated.
On May 2, 2016 Zion issued
approximately $3,470,000 aggregate principal amount of Notes due May 2021 in connection with the rights offering. We received
net proceeds of approximately $3,334,000, from the sale of the Notes, after deducting fees and expenses of $136,000 incurred in
connection with the rights offering. These costs have been discounted as deferred offering costs. During the three months ended
June 30, 2016, we recorded approximately $5,000 in amortization expense related to the deferred financing costs, and approximately
$20,000 in debt discount amortization, net. The Notes are governed by the terms of the Indenture. The Notes are senior unsecured
obligations of the Company and bear interest at a rate of 10% per year, payable annually in arrears on May 2 of each year, commencing
May 2, 2017. The Notes will mature on May 2, 2021, unless earlier redeemed by us or converted by the holder.
Interest and principal
may be repaid, at our option, in cash or in shares of Zion’s Common Stock. The number of shares for the payment of interest
in shares of Common Stock, in lieu of the cash amount, will be based on the average of the closing prices of Zion’s Common
Stock as reported by Bloomberg L.P. for the 30 trading days preceding the record date for the payment of interest; such record
date has been designated and will always be the 10
th
business day prior to the interest payment date on May 2 of each
year. The number of shares for the payment of principal and unpaid interest, in lieu of the cash amount, shall be based upon the
average of the closing price of Zion’s Common Stock as reported by Bloomberg L.P. for the 30 trading days preceding the principal
repayment date; such record date has been designated as the trading day immediately prior to the 30-day period preceding the maturity
date of May 2, 2021. Fractional shares will not be issued and the final number of shares being rounded up to the next whole share.
At any time prior
to the close of business on the business day immediately preceding April 2, 2021, holders may convert their notes into Common Stock
at the conversion rate of 44 shares per $100 bond (which is equivalent to a conversion rate of $2.27 per share). The conversion
rate is subject to adjustment from time to time upon the occurrence of certain events, including, but not limited to, the issuance
of stock dividends and payment of cash dividends.
Beginning May 3, 2018, the Company is
entitled to redeem for cash the outstanding Notes due May 2021 at an amount equal to the principal and accrued and unpaid interest,
plus a 10% premium. No “sinking fund” is provided for the Notes due May 2021, which means that the Company is not required
to periodically redeem or retire the Notes due May 2021.
|
|
June 30, 2016
|
|
|
December 31, 2015
|
|
|
|
US$
|
|
|
Total
|
|
|
US$
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10% Senior Convertible Bonds, net of debt discount on derivative liability of $1,626,000 on the day of issuance
|
|
$
|
1,844,000
|
|
|
$
|
1,844,000
|
|
|
|
-
|
|
|
|
-
|
|
Debt discount amortization, net
|
|
$
|
20,000
|
|
|
$
|
20,000
|
|
|
|
-
|
|
|
|
-
|
|
Offering cost, net
|
|
$
|
(131,000
|
)
|
|
$
|
(131,000
|
)
|
|
|
-
|
|
|
|
-
|
|
10% senior Convertible bonds – Long Term Liability
|
|
$
|
1,733,000
|
|
|
$
|
1,733,000
|
|
|
|
-
|
|
|
|
-
|
|
For the first quarter
ended June 30, 2016, the Company recognized interest expense of approximately $56,000 related to the Notes due May 2021, payable
for the first time and in arrears on May 2, 2017.
Derivative Liability
The Notes due May 2021 issued by the Company
contain a convertible option that gives rise to a derivative liability.
The Company has measured its derivative
liability at fair value and recognized the derivative value as a current liability and recorded the derivative value on its balance
sheet. The fair value of the shares to be issued upon conversion of the Notes was recorded as a derivative liability, with the
change in the fair value recorded as a gain or loss in the accompanying statement of operations.
The valuation of the Notes was done by using
the Binomial Model, a well-accepted option-pricing model, and based on the Notes’ terms and other parameters the Company
identified as relevant for the valuation of the Notes’ Fair Value.
The Binomial Model used the forecast
of the Company share price during the Note’s contractual term.
As of June 30, 2016, the Company’s liabilities that
are measured at fair value are as follows:
|
|
June 30, 2016
|
|
|
December 31, 2015
|
|
|
|
Level
3
|
|
|
Total
|
|
|
Level
3
|
|
|
Total
|
|
|
|
US$
|
|
|
|
|
|
US$
|
|
|
|
|
Fair value of derivative liability at June 30, 2016
|
|
$
|
1,124,000
|
|
|
$
|
1,124,000
|
|
|
|
-
|
|
|
|
-
|
|
Change in value of derivative liability during 2016 are as
follows:
|
|
US$ thousands
|
|
|
|
|
|
Derivative liability fair value at May 2, 2016
|
|
|
1,626
|
|
Gain on derivative liability
|
|
|
(502
|
)
|
Derivative liability fair value at June 30, 2016
|
|
|
1,124
|
|
The following table presents the assumptions that were used
for the model as of June 30, 2016:
|
|
June 30,
2016
|
|
|
May 2,
2016
|
|
Convertible Option Fair Value of approximately
|
|
$
|
1,124,000
|
|
|
$
|
1,626,000
|
|
Annual Risk-free Rate
|
|
|
1.05
|
%
|
|
|
1.41
|
%
|
Volatility
|
|
|
60.03
|
%
|
|
|
63.15
|
%
|
Expected Term (years)
|
|
|
4.84
|
|
|
|
5
|
|
Convertible Notes Face Value
|
|
$
|
3,470,000
|
|
|
$
|
3,470,000
|
|
Expected annual yield on Regular Notes
|
|
|
28.77
|
%
|
|
|
28.77
|
%
|
Price of the Underlying Stock
|
|
$
|
1.39
|
|
|
$
|
1.74
|
|
During the six months ended June 30, 2016,
the Company recorded unrealized gains of approximately $502,000 within the Statements of Operations line item, gain on derivative
liability.
Principal Components of our Cost Structure
Our operating and
other expenses primarily consist of the following:
|
●
|
Impairment of Unproved Oil and Gas Properties: Impairment expense is recognized if a determination is made that a well will not be able to be commercially productive. The amounts include amounts paid in respect of the drilling operations as well as geological and geophysical costs and various amounts that were paid to Israeli regulatory authorities.
|
|
●
|
General and Administrative Expenses: Overhead, including payroll and benefits for our corporate staff, costs of managing our exploratory operations, audit and other professional fees, and legal compliance are included in general and administrative expenses. General and administrative expenses also include non-cash stock-based compensation expense, investor relations related expenses, lease and insurance and related expenses.
|
|
|
|
|
●
|
Depreciation, Depletion, Amortization and Accretion: The systematic expensing of the capital costs incurred to explore for natural gas and oil represents a principal component of our cost structure. As a full cost company, we capitalize all costs associated with our exploration, and apportion these costs to each unit of production, if any, through depreciation, depletion and amortization expense. As we have yet to have production, the costs of abandoned wells are written off immediately versus being included in this amortization pool.
|
Going Concern Basis
Since we have limited
capital resources, no revenue to date and a loss from operations, our financial statements have been prepared on a going concern
basis, which contemplates realization of assets and liquidation of liabilities in the ordinary course of business. The appropriateness
of using the going concern basis is dependent upon our ability to obtain additional financing or equity capital and, ultimately,
to achieve profitable operations. Therefore, there is substantial doubt about our ability to continue as a going concern. The financial
statements do not include any adjustments that might result from the outcome of this uncertainty.
Critical Accounting Policies
Management’s
discussion and analysis of financial condition and results of operations is based upon our consolidated financial statements, which
have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation
of these financial statements requires management to make estimates and assumptions that affect the reported amounts of assets
and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported
amounts of revenues and expense during the reporting period.
Impairment of Oil and Gas Properties
We follow the full-cost
method of accounting for oil and gas properties. Accordingly, all costs associated with acquisition, exploration and development
of oil and gas reserves, including directly related overhead costs, are capitalized.
All capitalized
costs of oil and gas properties, including the estimated future costs to develop proved reserves, are amortized on the unit-of-production
method using estimates of proved reserves. Investments in unproved properties and major development projects are not amortized
until proved reserves associated with the projects can be determined or until impairment occurs. If the results of an assessment
indicate that the properties are impaired, the amount of the impairment is included in income from continuing operations before
income taxes, and the adjusted carrying amount of the unproved properties is amortized on the unit-of-production method.
Our oil and gas
property represents an investment in unproved properties. Oil and gas property in general is excluded from the amortized cost pool
until proved reserves are found or until it is determined that the costs are impaired. All costs excluded are reviewed at
least quarterly to determine if impairment has occurred. The amount of any impairment is charged to expense since a reserve
base has not yet been established. Impairment requiring a charge to expense may be indicated through evaluation of drilling
results, relinquishing drilling rights or other information.
Abandonment of properties
is accounted for as adjustments to capitalized costs. The net capitalized costs are subject to a “ceiling test” which
limits such costs to the aggregate of the estimated present value of future net revenues from proved reserves discounted at ten
percent based on current economic and operating conditions, plus the lower of cost or fair market value of unproved properties.
The recoverability of amounts capitalized for oil and gas properties is dependent upon the identification of economically recoverable
reserves, together with obtaining the necessary financing to exploit such reserves and the achievement of profitable operations.
The total net book
value of our unproved oil and gas properties under the full cost method is $5,864,000 at June 30, 2016.
Asset Retirement Obligation
We record a liability
for asset retirement obligation at fair value in the period in which it is incurred and a corresponding increase in the carrying
amount of the related long lived assets.
Fair Value Considerations
The Company follows ASC 820, “Fair
Value Measurements and Disclosures,” as amended by Financial Accounting Standards Board (FASB) Financial Staff Position (FSP)
No. 157 and related guidance. Those provisions relate to the Company’s financial assets and liabilities carried at fair value
and the fair value disclosures related to financial assets and liabilities. ASC 820 defines fair value, expands related disclosure
requirements, and specifies a hierarchy of valuation techniques based on the nature of the inputs used to develop the fair value
measures. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly
transaction between market participants at the measurement date, assuming the transaction occurs in the principal or most advantageous
market for that asset or liability.
There are three
levels of inputs to fair value measurements - Level 1, meaning the use of quoted prices for identical instruments in active markets;
Level 2, meaning the use of quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments
in markets that are not active or are directly or indirectly observable; and Level 3, meaning the use of unobservable inputs. The
Company uses Level 1 inputs for its fair value measurements whenever there is an active market, with actual quotes, market prices,
and observable inputs on the measurement date. The Company uses Level 2 inputs for fair value measurements whenever there are quoted
prices for similar securities in an active market or quoted prices for identical securities in an inactive market. The Company
uses observable market data whenever available.
Derivative Liabilities
In accordance with
ASC 815-40-25 and ASC 815-10-15 Derivatives and Hedging and ASC 480-10-25 Liabilities-Distinguishing Liabilities from Equity, the
embedded derivate associated with the Convertible Bonds are accounted for as liabilities during the term of the related Convertible
Bonds.
RESULTS OF OPERATIONS
|
|
For
the three months ended
June 30
|
|
|
For the six months ended
June 30
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
|
|
(US $ in thousands)
|
|
|
(US $ in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
3,260
|
|
|
|
1,007
|
|
|
|
4,432
|
|
|
|
2,862
|
|
Other
|
|
|
614
|
|
|
|
1,077
|
|
|
|
1,005
|
|
|
|
1,608
|
|
Subtotal Operating costs and expenses
|
|
|
3,874
|
|
|
|
2,084
|
|
|
|
5,437
|
|
|
|
4,470
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense (income), net
|
|
|
(404
|
)
|
|
|
(6
|
)
|
|
|
(415
|
)
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
3,470
|
|
|
|
2,078
|
|
|
|
5,022
|
|
|
|
4,487
|
|
Revenue.
We currently have no
revenue generating operations.
Operating costs
and expenses.
Operating costs and expenses for the three and six months ended June 30, 2016 were $3,874,000 and $5,437,000,
respectively, compared to $2,084,000 and $4,470,000 for the three and six months ended June 30, 2015. The increase in operating
costs and expenses during the three months ended June 30, 2016 compared to 2015 is primarily attributable to increase in general
and administrative expenses, partially offset by decrease in other expenses during the three months ended June 30, 2016, compared
to the corresponding period in 2015. The increase in operating costs and expenses during the six months ended June 30, 2016 compared
to same period in 2015 is primarily attributable to increase in general and administrative expenses, partially offset by decrease
in other expenses, during the six months ended June 30, 2016, compared to the corresponding period in 2015.
General and administrative
expenses
. General and administrative expenses for the three and six months ended June 30, 2016 were $3,260,000 and $4,432,000,
respectively, compared to $1,007,000 and $2,862,000 for the three and six months ended June 30, 2015. The increase in general and
administrative expenses during each of the three and six months ended June 30, 2016 compared to the corresponding periods in 2015
is primarily attributable to higher non-cash expenses recorded in connection with stock option grants, offset by higher legal and
other professional fees related to the GYP arbitration and settlement during 2015.
Other expenses.
Other expenses during the three and six months ended June 30, 2016 were $614,000 and $1,005,000, respectively, compared to
$1,077,000 and $1,608,000 for the three and six months ended June 30, 2015. Other general and administrative expenses are comprised
of non-compensation and non-professional expenses incurred. The decrease in other general and administrative expenses during each
of the three and six months ended June 30, 2016 compared to the corresponding three and six month periods in 2015 is primarily
attributable to lower marketing expenses.
Other expense
(income), net.
Other expense
(income)
, net for the three and six months ended June 30, 2016 was $404,000 and $415,000
compared to $6,000 and $17,000 for the three and six months ended June 30, 2015. The decrease in Other expense
(income)
,
net during the three and six months ended June 30, 2016 compared to the corresponding three and six month periods in 2015 is primarily
attributable to gain on derivative liability recorded during the three months ended June 30 2016.
Net Loss.
Net
loss for the three and six months ended June 30, 2016 was $3,470,000 and $5,022,000 compared to $2,078,000 and $4,487,000 for the
three and six months ended June 30, 2015.
Liquidity and Capital Resources
Liquidity is a measure
of a company’s ability to meet potential cash requirements. As discussed above, we have historically met our capital requirements
through the issuance of our securities as well as proceeds from the exercise of warrants and options to purchase common equity.
Our ability to continue
as a going concern is dependent upon obtaining the necessary financing to complete further exploration and development activities
and generate profitable operations from our oil and natural gas interests in the future. Our current operations are dependent upon
the adequacy of our current assets to meet our current expenditure requirements and the accuracy of management’s estimates
of those requirements. Should those estimates be materially incorrect, our ability to continue as a going concern will be
impaired. Our unaudited interim financial statements for the six months ended June 30, 2016 have been prepared on a going
concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course
of business. We have incurred a history of operating losses and negative cash flows from operations. Therefore, there
is substantial doubt about our ability to continue as a going concern.
At June 30, 2016,
we had approximately $4,468,000 in cash and cash equivalents compared to $2,871,000 at December 31, 2015. Our working capital
(current assets minus current liabilities) was $4,383,000 at June 30, 2016 and $3,587,000 at December 31, 2015.
As
of June 30, 2016, we provided bank guarantees to various governmental bodies (approximately $1,117,000) and others (approximately
$78,000) in respect of our planned exploratory drilling operations in the aggregate amount of approximately $1,195,000. The funds
securing these guarantees and additional amounts added to support currency fluctuations as required by the bank are held in interest-bearing
accounts and are reported on Zion’s balance sheets as “restricted cash
.”
During the six months
ended June 30, 2016, cash used in operating activities totaled $3,285,000. Cash provided by financing activities during the
six months ended June 30, 2016 was $5,498,000 and is primarily attributable to proceeds received from the DSPP and Notes offering.
Net cash used in investing activities such as unproved oil and gas properties, other assets and restricted bank deposits was $616,000
for the six months ended June 30, 2016.
We expect
to incur additional significant expenditures to further our exploration programs. We estimate that, when we are not actively drilling
a well, our expenditures are approximately $428,000 per month excluding exploratory operational activities. However, when we become
engaged in active drilling operations, we estimate an additional minimum expenditure of approximately $2,500,000 per month. The
above estimates are subject to change. Management believes that our existing cash balance, coupled with anticipated proceeds under
the DSPP and/or warrant sales, will be sufficient to finance our plan of operations through October 2016.
We
intend to use most of the proceeds of the Follow On Public Offering to drill and test the MJL exploratory well. Subject
to revision of the drilling program or unforeseen contingencies, the Company believes that a successful Follow On Public
Offering will provide the needed proceeds to drill and test the MJL well. There can be no guarantees of success in the Follow
On Public Offering or that additional capital will not be needed to complete the drilling and testing of the planned
MJL exploratory well.
Even if we raise
the needed funds, there are factors that can nevertheless adversely impact our ability to fund our operating needs, including (without
limitation), unexpected or unforeseen cost overruns in planned non-drilling exploratory work (e.g., drilling and environmental
permit acquisition costs, etc.) in existing license areas and the costs associated with extended delays in undertaking the required
exploratory work, which is typical of what we have experienced in the past, or plugging and abandonment activities.
Reference is made
to the discussion above under
Capital Resources Highlights
for information relating to working capital that we raised through
June 30, 2016.
Off-Balance Sheet Arrangements
We do not currently
use any off-balance sheet arrangements to enhance our liquidity or capital resource position, or for any other purpose.
Recently Issued Accounting Pronouncements
The Company does not believe that the adoption of any recently issued
accounting pronouncements in 2016 had a significant impact on our financial position, results of operations, or cash flow, except
for Update No. 2015-03—Interest—Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance
Costs, which requires debt issuance costs to be presented in the balance sheet as a direct deduction from the carrying value of
the associated debt liability, consistent with the presentation of a debt discount.
For public business entities, the amendments
in this Update are effective for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods
within those fiscal years.