NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2017
NOTE 1ORGANIZATION AND NATURE OF BUSINESS
PetroShare Corp. ("PetroShare" or the "Company") is a corporation organized under the laws of the State of Colorado on September 4, 2012 to investigate, acquire and develop crude
oil and natural gas properties in the Rocky Mountain or mid-continent portion of the United States. Since inception, the Company has focused on financing activities and the acquisition, exploration
and development of crude oil and natural gas prospects in the Denver-Julesburg Basin, or DJ Basin, in northeast Colorado. The Company's current operating focus is within the Wattenberg Field of the DJ
Basin, which is located primarily in Adams and Weld Counties, Colorado.
NOTE 2BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The interim condensed financial statements included herein have been prepared by the Company, without audit, pursuant to the rules and
regulations of the Securities and Exchange Commission ("SEC"). Certain information and note disclosures normally included in financial statements prepared in accordance with accounting principles
generally accepted in the United States of America ("U.S. GAAP") have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures
included are adequate to make the information presented not misleading.
In
management's opinion, the Balance Sheets as of March 31, 2017 (unaudited) and December 31, 2016 (see Note 3), the unaudited Statements of Operations for the three
months ended March 31, 2017 and 2016, and the unaudited Statements of Cash Flows for the three months ended March 31, 2017 and 2016, contained herein, reflect all adjustments, consisting
solely of normal recurring items, which are necessary for the fair presentation of the Company's financial position, results of operations and cash flows on a basis consistent with that of the
Company's prior audited financial statements. However, the results of operations for the interim periods may not be indicative of results to be expected for the full fiscal year. Therefore, these
financial statements should be read in conjunction with the audited financial statements and notes thereto and summary of significant accounting policies included in the Company's annual report on
Form 10-K for the year ended December 31, 2016. Except as noted below, there have been no changes to the footnotes from those accompanying the audited consolidated financial statements
contained in the Company's Form 10-K for the year ended December 31, 2016.
Loss Per Share
Basic and diluted loss per share is computed by dividing net (loss) by the weighted average number of common shares outstanding during the
period. The Company excluded potentially dilutive securities, as shown below, as the effect of their inclusion would be anti-dilutive.
4
Table of Contents
PetroShare Corp.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)
March 31, 2017
NOTE 2BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Potentially
dilutive securities at March 31, 2017 and December 31, 2016 are as follows:
|
|
|
|
|
|
|
|
|
|
March 31,
2017
|
|
December 31,
2016
|
|
Exercisable stock options
|
|
|
3,660,000
|
|
|
3,010,000
|
|
Warrants issued to underwriter
|
|
|
255,600
|
|
|
255,600
|
|
Warrants issued to convertible note holders
|
|
|
6,666,600
|
|
|
1,294,987
|
|
Warrants issued to placement agentconvertible note offering
|
|
|
666,600
|
|
|
129,526
|
|
Shares underlying convertible notes
|
|
|
6,666,666
|
|
|
1,295,067
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
17,915,466
|
|
|
5,985,180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred Equity Issuance Costs
The Company defers as other current assets the direct incremental costs of raising capital through equity offerings until such time as the
offering is completed. At the time of the completion of an offering, the costs are offset against the proceeds received. Should an offering be terminated, deferred equity issuance costs are charged to
operations during the period in which an offering is terminated. During the year ended December 31, 2016, the Company charged $544,070 in deferred equity issuance costs to operations in
connection with an abandoned public offering. As of March 31, 2017, the Company's deferred equity issuance costs totaled $8,715, with $nil recorded as of December 31, 2016.
Debt Discount Costs
On January 30, 2017, the Company completed the third and final closing of a private placement of units consisting of common stock
purchase warrants and convertible promissory notes with a total aggregate face value of $10,000,000 (Note 7). The convertible promissory notes contain an embedded beneficial conversion feature.
The proceeds from the sale of the convertible notes was allocated between the conversion feature and the warrants based on the fair values of the debt
instrument without the warrants and of the warrants themselves at the time of issuance. The fair value of the beneficial conversion feature has been recorded as a reduction of the carrying value of
the convertible promissory notes and is being amortized to interest expense using the effective interest method over the term of the notes. The fair value of the warrants has been recorded as a
reduction to the carrying value of the convertible promissory notes and accounted for as paid in capital.
Debt Issuance Costs
Debt issuance costs include origination and other fees incurred in connection with the Company's private placement and with the origination of
the Company's supplemental line of credit. Debt issuance costs related to the private placement are amortized to interest expense on a straight-line basis over the respective borrowing term.
5
Table of Contents
PetroShare Corp.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)
March 31, 2017
NOTE 2BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Recently Issued Accounting Pronouncements
In February 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2016-02, "Leases (Topic 842)"
("ASU 2016-02"), which establishes a comprehensive new lease standard designed to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities
on the balance sheet and disclosing key information about leasing arrangements. In transition, lessees and lessors are required to recognize and measure leases at the beginning of the earliest period
presented using a modified retrospective approach. The modified retrospective approach includes a number of optional practical expedients that entities may elect to apply. An entity that elects to
apply the practical expedients will, in effect, continue to account for leases that commence before the effective date in accordance with previous U.S. GAAP. ASU 2016-02 is effective for public
businesses for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018, with early adoption permitted. The Company is currently evaluating the impact of
the adoption of this standard on its financial statements.
In
May 2014, the FASB issued ASU 2014-09, "Revenue from Contracts with Customers (Topic 606)" ("ASU 2014-09"), which establishes a comprehensive new revenue recognition
standard designed to depict the transfer of goods or services to a customer in an amount that reflects the consideration the
entity expects to receive in exchange for those goods or services. In doing so, companies may need to use more judgment and make more estimates than under current revenue recognition guidance. In
March 2016, the FASB released certain implementation guidance through ASU 2016-08 (collectively with ASU 2014-09, the "Revenue ASUs") to clarify principal versus agent considerations. The Revenue ASUs
allow for the use of either the full or modified retrospective transition method, and the standard will be effective for annual reporting periods beginning after December 15, 2017 including
interim periods within that period, with early adoption permitted for annual reporting periods beginning after December 15, 2016. Currently, the Company has not identified any contracts that
would require a change from the entitlements method, historically used for certain domestic crude oil and natural gas sales, to the sales method of accounting. The Company is continuing to evaluate
the provisions of these ASUs as pertinent to certain sales contracts and in particular as they relates to disclosure requirements.
There
were various updates recently issued by the FASB, most of which represented technical corrections to the accounting literature or application to specific industries and are not
expected to a have a material impact on the Company's reported financial position, results of operations, or cash flows.
NOTE 3REVISION OF PRIOR PERIOD FINANCIAL STATEMENTS
In connection with the preparation of its condensed financial statements for the quarter ended March 31, 2017, the Company identified an error related to the manner in which it
accounted for the fair value of convertible promissory notes and warrants issued in the Company's private placement during December 2016 (Note 7). Specifically, the Company was required to
apply the guidance of FASB ASC 470, and more specifically, ASC 470-20-25-2 and ASC 470-20-25-3. On the balance sheet at December 31, 2016, the Company recorded the face value of convertible
notes payable issued in connection with the private placement under liabilities, discounted by (i) the value of the original issue
6
Table of Contents
PetroShare Corp.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)
March 31, 2017
NOTE 3REVISION OF PRIOR PERIOD FINANCIAL STATEMENTS (Continued)
discount
and (ii) the value of the warrants issued to the placement agent. The Company did not, however, discount the value of the convertible notes payable by the fair value of the warrants
issued to individual investors.
In
accordance with Staff Accounting Bulletin ("SAB") No. 99,
Materiality
, and SAB No. 108,
Considering the Effects of Prior Year Misstatements when Quantifying
Misstatements in Current Year Financial Statements
, the Company evaluated the error
and determined that the related impact was not material to the Company's results of operations or financial position for any prior annual or interim period. Accordingly, the Company has corrected
these errors for the year ended December 31, 2016 by revising the condensed financial statements. Periods not presented herein will be revised, as applicable, in future filings.
The
following tables present the revisions to the balance sheet as of, and the statement of operations for the year ended, December 31, 2016:
Balance Sheet
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2016
|
|
|
|
As Reported
|
|
Adjustments
|
|
As Revised
|
|
Convertible notes payable, net
|
|
$
|
814,989
|
|
$
|
(809,681
|
)
|
$
|
5,308
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
$
|
17,260,318
|
|
$
|
(809,681
|
)
|
$
|
16,450,637
|
|
Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
Additional paid in capital
|
|
$
|
10,593,324
|
|
$
|
811,901
|
|
$
|
11,405,225
|
|
Accumulated deficit
|
|
|
(9,848,822
|
)
|
|
(2,220
|
)
|
|
(9,851,042
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Total Shareholders' Equity
|
|
$
|
766,466
|
|
$
|
809,681
|
|
$
|
1,576,147
|
|
Total Liabilities and Shareholders' Equity
|
|
$
|
18,026,784
|
|
$
|
|
|
$
|
18,026,784
|
|
Statement of Operations
|
|
|
|
|
|
|
Year Ended
December 31, 2016
|
|
Net (loss), as reported
|
|
$
|
(4,479,052
|
)
|
Adjustments
:
|
|
|
|
|
Previously reported accretion of debt discount (conversion feature and warrants) (interest expense)
|
|
|
2,529
|
|
Corrected accretion of debt discount (interest expense)
|
|
|
4,749
|
|
|
|
|
|
|
Total adjustment
|
|
|
(2,220
|
)
|
Net (loss), as revised
|
|
$
|
(4,481,272
|
)
|
Net (loss) per share, as reported
|
|
$
|
(0.21
|
)
|
Net (loss) per share, as revised
|
|
$
|
(0.21
|
)
|
7
Table of Contents
PetroShare Corp.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)
March 31, 2017
NOTE 4GOING CONCERN
Pursuant to the FASB ASU 2014-15, the Company has assessed its ability to continue as a going concern for a period of one year from the date of the issuance of these financial
statements. Substantial doubt about an entity's ability to continue as a going concern exists when relevant conditions and events, considered in the aggregate, indicate that it is probable that the
entity will be unable to meet its obligations as they become due within one year from the financial statement issuance date. As shown in the accompanying financial statements, the Company incurred a
net loss of $2.1 million during the three months ended March 31, 2017, and as of that date, the Company's current liabilities exceeded its current assets by $6.9 million.
At
March 31, 2017, the Company had a cash balance of approximately $4.9 million and other current assets of approximately $3.2 million. Subsequent to
March 31, 2017, the Company's cash balance has decreased as it has paid certain acquisition and development costs, including costs previously accrued, and general and administrative expenses.
In June 2017, the Company is obligated to repay approximately $3.6 million in principal and approximately $250,000 in accrued interest to satisfy the terms of its supplemental line of credit,
an approximately $500,000 accrued interest payment on the Company's initial line of credit, and an approximately $500,000 accrued interest payment on the Company's outstanding convertible promissory
notes (Note 7). The Company also will incur additional expenses related to its operated drilling program during the second and third quarters of this year.
As
of March 31, 2017, the Company has insufficient working capital and revenues from operations to meet its debt obligations and other liabilities incurred in connection with the
Company's development activities. The Company will need to generate sufficient cash flow from operations and sell equity or debt to fund further operations and acquisitions. If sufficient cash flow
and additional financing is not available, the Company may be compelled to reduce the scope of its business activities, reduce general and administrative expenses and/or sell a portion of the
Company's interests in its oil and gas properties. This, in turn, may have an adverse effect on its ability to realize the values of its assets. These factors raise substantial doubt about the
Company's ability to continue as a going concern.
The
Company's financial statements do not include any adjustments related to the realization of the carrying value of assets or the amounts and classification of liabilities that might
be necessary should the Company be unable to continue in existence. The Company's ability to continue as a going concern is dependent upon its ability to obtain additional financing. Management
believes that it can be successful in obtaining equity and/or debt financing which will enable the Company to continue as a going concern.
NOTE 5ACQUISITIONS
During the quarter ended March 31, 2017, the Company acquired various mineral rights, royalty interests and oil and gas leases. The net acquisition cost to the Company for these
interests was $666,000 after disposition of 50% of the Company's acquired interest to Providence Energy Operators, LLC ("Providence"), which is the Company's principal lender and an owner of
13.3% of the Company's common stock.
On
April 3, 2017, the Company completed the acquisition of oil and gas leases covering approximately 5,874 gross (1,462 net) acres in Adams and Weld Counties, Colorado. The seller
reserved
8
Table of Contents
PetroShare Corp.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)
March 31, 2017
NOTE 5ACQUISITIONS (Continued)
to
itself all rights in the leases that exist below 50 feet above the top of the uppermost J Sand formation for those lands located in Township 7 North, Range 63 West in Weld County, Colorado. The
acquisition was effective January 1, 2017. Providence acquired 50% of the Company's interest in the acquired assets in exchange for approximately $1.3 million. The net purchase price to
the Company's retained interest in the assets following Providence's acquisition and a reduction in purchase price due to title defects was $1,284,589. The Company paid a deposit of $258,250 at the
time it entered into the purchase agreement, which was credited against the net purchase price at closing. The Company paid
the remainder of the net purchase price using cash in the amount of $216,339 and the issuance to the seller of 450,000 shares of the Company's common stock, valued at $1.80 per share.
On
April 21, 2017, the Company acquired a 9.37% royalty interest covering approximately 145 net acres located in Adams County, Colorado for a net purchase price of $569,225
following Providence's 50% participation in the transaction. The acquisition was effective April 1, 2017. In connection with the acquisition, the Company is obligated to pay to a lease broker a
finders' fee of 20,555 shares of common stock valued at $1.80 per share.
On
May 9, 2017, the Company acquired 200 gross (70 net) acres in Adams County, Colorado for a net purchase price of $350,000 following Providence's 50% participation in the
transaction. The transaction was effective April 1, 2017.
NOTE 6CRUDE OIL AND NATURAL GAS PROPERTIES
The Company's oil and gas properties are located entirely within the United States. The net capitalized costs related to the Company's oil and gas producing activities were as follows:
|
|
|
|
|
|
|
|
|
|
March 31,
2017
|
|
December 31,
2016
|
|
Proved oil and gas properties
|
|
$
|
16,412,110
|
|
$
|
8,132,881
|
|
Unproved oil and gas properties(1)
|
|
|
4,923,814
|
|
|
4,092,550
|
|
Wells in progress(2)
|
|
|
403,563
|
|
|
2,168,092
|
|
|
|
|
|
|
|
|
|
Total capitalized costs
|
|
|
21,739,487
|
|
|
14,393,523
|
|
Accumulated depletion, depreciation and amortization
|
|
|
(1,229,486
|
)
|
|
(783,320
|
)
|
|
|
|
|
|
|
|
|
Net capitalized costs
|
|
$
|
20,510,001
|
|
$
|
13,610,203
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
(1)
-
Unproved
oil and gas properties represent unevaluated costs the Company excludes from the amortization base until proved reserves are established or impairment is
determined.
-
(2)
-
Costs
from wells in progress are excluded from the amortization base until production commences.
9
Table of Contents
PetroShare Corp.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)
March 31, 2017
NOTE 6CRUDE OIL AND NATURAL GAS PROPERTIES (Continued)
Costs Incurred in Crude Oil and Natural Gas Activities.
Costs incurred in connection with the Company's crude oil and natural gas
acquisition,
exploration and development activities for each of the periods are shown below:
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
|
2017
|
|
2016
|
|
Exploration costs
|
|
$
|
64,705
|
|
$
|
2,700
|
|
Development costs
|
|
|
6,679,964
|
|
|
17,041
|
|
Acquisition of properties
|
|
|
|
|
|
|
|
Proved
|
|
|
|
|
|
590,274
|
|
Unproved
|
|
|
666,000
|
|
|
199,979
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
7,410,669
|
|
$
|
809,994
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During
the three months ended March 31, 2017 and 2016, depletion expense was $446,166 and $nil, respectively.
NOTE 7DEBT
Line of credit
On May 13, 2015, the Company entered into a Revolving Line of Credit Facility Agreement ("initial line of credit") with Providence, which
provides to the Company a revolving line of credit of up to $5,000,000. As of March 31, 2017 and December 31, 2016, the outstanding balance on the initial line of credit was $5,000,000
plus accrued interest of $401,107 and $302,477, respectively. During the three months ended March 31, 2017 and 2016, the Company recorded interest expense of $98,630 and $21,185 respectively,
related to the initial line of credit.
Interest
on the outstanding principal balance of the initial line of credit begins accruing on the dates of advancements of principal at an annual rate equal to 8.0% simple interest. The
Company is obligated to pay interest monthly after the Company receives its first production payment from any well associated with its Participation Agreement with the lender and/or in which the
Company has or has had a working interest and in accordance with the terms of the promissory note. The Company expects to make the first interest payment in June 2017.
Supplemental line of credit
On October 13, 2016, the Company entered into a revolving line of credit facility agreement (the "supplemental line of credit") with
Providence Energy Partners III, LP ("PEP III"). PEP III is an affiliate of Providence by virtue of having some common management personnel. The supplemental line of credit permitted the Company
to borrow up to $10.0 million to pay costs associated with its acquisition and development of oil and gas properties in the Wattenberg Field. The supplemental line of credit was originally due
on April 13, 2017.
As
of March 31, 2017 and December 31, 2016, the outstanding balance on the supplemental line of credit was $7,105,000 and $7,088,698, plus accrued interest of $190,575 and
$50,422, respectively.
10
Table of Contents
PetroShare Corp.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)
March 31, 2017
NOTE 7DEBT (Continued)
During
the three months ended March 31, 2017, the Company recorded interest expense of $140,153 related to the supplemental line of credit.
The
supplemental line of credit was amended on March 30, 2017, pursuant to which the Company agreed not to borrow additional amounts against the supplemental line of credit and to
repay $3,552,500 in outstanding principal not later than April 13, 2017, in exchange for PEP III extending the maturity date of the supplemental line of credit until June 13, 2017. On
April 12, 2017, the Company paid $3,552,500 in accordance with the amendment.
Convertible notes
On December 30, 2016, January 20, 2017 and January 30, 2017, the Company completed the private placement of units
consisting of convertible promissory notes and common stock purchase warrants. The Company received net proceeds of approximately $9.0 million from the private placement, after placement agent
fees and other associated expenses.
Each
unit sold in the private placement is comprised of a 10% unsecured convertible promissory note in the face amount of $50,000 and 33,333 common stock purchase warrants
(Notes 10 and 12). Each note sold in the private placement is one of a series of similar notes designated the "10% Unsecured Convertible Promissory Notes" with the series totaling
$10.0 million. The notes bear interest at the rate of 10% per year and are due and payable on December 31, 2018. Interest is payable semi-annually beginning June 30, 2017 and
until the notes are paid in full. At any time after issuance, the principal amount of the notes and any accrued but unpaid interest are convertible into shares of the Company's common stock at the
option of the holder at the rate of $1.50 per share. The conversion price will be proportionately adjusted in the event of any stock splits, stock dividends or a capital reorganization.
In
connection with the offering, the Company paid $1,000,000 in cash and issued warrants to purchase 666,600 shares of common stock (Note 10) to the placement agent as a
commission for the offering. The fair value of the warrants issued to the placement agent of $1,001,471 has been recorded as a charge to paid in capital.
In
connection with the offering the Company recorded debt issuance costs of $1,011,000 including $1,000,000 in broker fees and $11,000 in other fees incurred. Debt issuance costs are
being amortized to interest expense on a straight-line basis over the term of the notes. As of March 31, 2017 and December 31, 2016, the unamortized portion of debt issuance costs
amounted to $910,466 and $204,703, respectively. The Company recorded expense of $99,977 related to the accretion of the discount for the three months ended March 31, 2017.
In
accordance with ASC 470, the proceeds from the sale of the convertible notes was allocated between the conversion feature and the warrants based on the fair values of the debt
instrument without the
warrants and of the warrants themselves at the time of issuance. The fair value of the beneficial conversion feature of $5,306,456, has been recorded as a reduction of the carrying value of the
convertible promissory notes and is being amortized to interest expense using the effective interest method over the term of the notes. The fair value of the warrants of $3,682,544, has been recorded
as a reduction to the carrying value of the convertible promissory notes and is being amortized to interest expense using the effective interest method over the term of the notes.
11
Table of Contents
PetroShare Corp.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)
March 31, 2017
NOTE 7DEBT (Continued)
As of March 31, 2017, the Company recorded accrued interest of $192,732 and recognized interest expense of $191,669 related to the convertible notes. The Company recognized
interest expense of $883,068 in relation to the accretion of the debt discount costs.
The
following table reflects the net amounts recorded as debt at March 31, 2017 and December 31, 2016:
|
|
|
|
|
|
|
|
|
|
March 31,
2017
|
|
December 31,
2016
|
|
|
|
|
|
(see Note 3)
|
|
Current portion
|
|
|
|
|
|
|
|
Supplemental line of credit
|
|
$
|
7,105,000
|
|
$
|
7,105,000
|
|
Unamortized original issue discount
|
|
|
|
|
|
(16,302
|
)
|
|
|
|
|
|
|
|
|
Total current portion
|
|
$
|
7,105,000
|
|
$
|
7,088,698
|
|
Long term portion
|
|
|
|
|
|
|
|
Line of credit
|
|
$
|
5,000,000
|
|
$
|
5,000,000
|
|
Face amount of convertible notes
|
|
|
10,000,000
|
|
|
1,942,600
|
|
Unamortized original issue discount
|
|
|
(910,466
|
)
|
|
(204,703
|
)
|
Unamortized discount related to beneficial conversion feature
|
|
|
(4,782,072
|
)
|
|
(977,497
|
)
|
Unamortized discount related to warrants issued
|
|
|
(3,319,110
|
)
|
|
(755,092
|
)
|
|
|
|
|
|
|
|
|
Net convertible notes payable
|
|
$
|
988,352
|
|
$
|
5,308
|
|
|
|
|
|
|
|
|
|
Total long term portion
|
|
$
|
5,988,352
|
|
$
|
5,005,308
|
|
|
|
|
|
|
|
|
|
Total debt, net
|
|
$
|
13,093,352
|
|
$
|
12,094,006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 8ASSET RETIREMENT OBLIGATION
For the purpose of determining the fair value of the asset retirement obligation incurred during the three months ended March 31, 2017, the Company assumed an inflation rate of
2.0%, an estimated average asset life of 33.0 years, and a credit-adjusted risk free interest rate of 11.26%.
The
following reconciles the value of the asset retirement obligation for the periods presented:
|
|
|
|
|
|
|
|
|
|
March 31,
2017
|
|
December 31,
2016
|
|
Asset retirement obligation, beginning of year
|
|
$
|
945,419
|
|
$
|
34,776
|
|
Liabilities settled
|
|
|
(9,475
|
)
|
|
1,990
|
|
Liabilities incurred
|
|
|
5,804
|
|
|
878,170
|
|
Revisions in estimated liabilities
|
|
|
|
|
|
|
|
Accretion
|
|
|
22,667
|
|
|
30,483
|
|
|
|
|
|
|
|
|
|
Asset retirement obligation, end of year
|
|
$
|
964,415
|
|
$
|
945,419
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion
expense recorded for the three months ended March 31, 2017 and 2016 was $22,667 and $841, respectively.
12
Table of Contents
PetroShare Corp.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)
March 31, 2017
NOTE 9ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
Accounts payable and accrued liability balances were comprised of trade accounts payable and accrued liabilities, drilling advances, crude oil and natural gas distributions payable and
are shown below:
|
|
|
|
|
|
|
|
|
|
March 31,
2017
|
|
December 31,
2016
|
|
Trade payables and accrued liabilities
|
|
$
|
6,872,687
|
|
$
|
2,366,429
|
|
Accrued interest payable
|
|
|
784,415
|
|
|
352,599
|
|
Liabilities incurred in connection with acquisition of crude oil and natural gas properties
|
|
|
|
|
|
290,078
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
7,657,102
|
|
$
|
3,009,106
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 10SHAREHOLDERS' EQUITY
Common Stock
As of March 31, 2017 and December 31, 2016, the Company had 100,000,000 shares of common stock authorized with a par value of
$0.001 per share. As of March 31, 2017 and December 31, 2016, 21,964,282 and 21,964,282 shares were issued and outstanding, respectively.
Activity for the three months ended March 31, 2017 included the
following
:
In
connection with the completion of a private placement (Note 7), the Company received $8,057,400 in gross proceeds from the sale of 161.15 units consisting of
convertible promissory notes and warrants during the three months ended March 31, 2017. The convertible notes payable are convertible into shares of common stock at $1.50 per share. Immediately
following the closing, and including units sold during 2016, the outstanding convertible notes were convertible into 6,666,666 shares of common stock.
On
April 1, 2017, in connection with the execution of two employment agreements, the Company issued 116,700 shares of restricted stock (Note 13). The shares are subject to
certain vesting restrictions, but all 116,700 shares are eligible for full voting rights and eligible to receive dividends.
On
April 3, 2017, the Company issued 450,000 shares valued at $1.80 per share in connection with the acquisition of oil and gas assets (Note 5).
Activity for the three months ended March 31, 2016 included the
following
:
In
January 2016, the Company sold 95,000 shares of common stock at $1.00 per share to one accredited investor pursuant to a private placement.
Preferred Stock
As of March 31, 2017, the Company had 10,000,000 shares of preferred stock authorized with a par value of $0.01 per share. As of
March 31, 2017 and December 31, 2016, there were no shares of preferred stock issued or outstanding.
13
Table of Contents
PetroShare Corp.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)
March 31, 2017
NOTE 10SHAREHOLDERS' EQUITY (Continued)
Warrants
The table below summarizes warrants outstanding as of March 31, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Underlying
Outstanding
Warrants
|
|
Exercise
Price
|
|
Expiration
Date
|
|
Underwriter warrants
|
|
|
255,600
|
|
$
|
1.25
|
|
|
11/12/2020
|
|
Investor warrants
|
|
|
6,666,600
|
|
$
|
3.00
|
|
|
12/31/2019
|
|
Placement agent warrants
|
|
|
666,600
|
|
$
|
1.50
|
|
|
12/31/2021
|
|
|
|
|
|
|
|
|
|
|
|
|
Total warrants outstanding
|
|
|
7,588,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Activity for the three months ended March 31, 2017 included the
following
:
On
January 20, 2017 and January 30, 2017, in connection with the closings of a private placement, the Company issued 2,216,978 and 3,154,601 warrants to
the purchasers of convertible promissory notes, respectively. The warrants are exercisable at $3.00 per share and expire on December 31, 2019 (Note 7).
On
January 20, 2017 and January 30, 2017, in connection with the closings of a private placement, the Company issued 221,744 and 315,526 warrants to the placement agent,
respectively. The warrants are exercisable at $1.50 per share and expire on December 31, 2021 (Note 7).
There was no activity for the three months ended March 31, 2016
.
NOTE 11STOCK BASED COMPENSATION
On August 18, 2016, the Company's Board of Directors adopted the Amended and Restated PetroShare Corp. Equity Incentive Plan (the "Plan"), which replaced and restated the
Company's original equity incentive plan. The Plan terminates by its terms on August 17, 2026. Among other things, the Plan increased the number of shares of common stock reserved for issuance
thereunder from 5,000,000 to 10,000,000. The Company's shareholders approved the Plan at the Company's annual meeting of shareholders on September 8, 2016.
There was no activity for the three months ended March 31, 2017
.
Subsequent
to March 31, 2017, the Company issued 200,000 options exercisable at $1.83 in connection with the execution of an employment agreement
(Note 13).
Activity for the three months ended March 31, 2016 included the
following
:
On
January 1, 2016, the Company issued 250,000 options to purchase its common stock in connection with the appointment of its Chief Financial Officer. The
options are exercisable at a price of $1.00 per share and expire on November 23, 2018. The options vested one-half on January 1, 2016 and the remainder on January 1, 2017. The
options are subject to the terms and conditions of the Plan and a stock option agreement.
On
January 28, 2016, the Company issued 875,000 options to purchase its common stock in connection with the appointment of its Chief Operating Officer. The options are exercisable
at a price
14
Table of Contents
PetroShare Corp.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)
March 31, 2017
NOTE 11STOCK BASED COMPENSATION (Continued)
of
$1.00 per share and expire on December 31, 2022. The options vested as follows: (i) 125,000 on January 28, 2016, the date of grant, and (ii) 750,000 on January 1,
2017. The options are subject to the terms and conditions of the Plan and a stock option agreement.
A
summary of activity under the Plan for the three months ended March 31, 2017 and the year ended December 31, 2016 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
Shares
|
|
Weighted
Average
Exercise
Price
|
|
Remaining
Contractual
Term
(Years)
|
|
Outstanding, December 31, 2015
|
|
|
2,275,000
|
|
$
|
0.33
|
|
|
6.50
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable, December 31, 2015
|
|
|
2,200,000
|
|
$
|
0.30
|
|
|
6.72
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
2,400,000
|
|
$
|
1.16
|
|
|
5.34
|
|
Exercised
|
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2016
|
|
|
4,675,000
|
|
$
|
0.76
|
|
|
5.39
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable, December 31, 2016
|
|
|
3,010,000
|
|
$
|
0.54
|
|
|
5.97
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, March 31, 2017
|
|
|
4,675,000
|
|
$
|
0.76
|
|
|
5.15
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable, March 31, 2017
|
|
|
3,660,000
|
|
$
|
0.61
|
|
|
5.11
|
|
|
|
|
|
|
|
|
|
|
|
|
The
fair value of each share-based award was estimated on the date of the grant using the Black-Scholes pricing model that incorporates key assumptions including volatility, dividend
yield and risk-free interest rates. As the Company's common stock has limited historical trading data, the expected stock price volatility is based primarily on the historical volatility of a group of
publicly-traded companies that share similar operating metrics and histories. The expected term of the awards represents the period of time that management anticipates awards will be outstanding. As
there was insufficient historical data available to ascertain a forfeiture rate, the plain vanilla method was applied in calculating the expected term of the options. The risk-free rates for the
periods within the contractual life of the options are based on the US Treasury bond rate in effect at the time of the grant for bonds with maturity dates at the expected term of the options. The
Company has never paid dividends on its common stock and currently does not intend to do so, and as such, the expected dividend yield is zero. Compensation expense related to stock options was
recorded net of estimated forfeitures, which for options remaining at March 31, 2017, was $nil.
15
Table of Contents
PetroShare Corp.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED) (Continued)
March 31, 2017
NOTE 11STOCK BASED COMPENSATION (Continued)
The
table below summarizes assumptions utilized in the Black-Scholes pricing model for the three months ended March 31, 2017 and the year ended 2016:
|
|
|
|
|
|
|
March 31,
2017
|
|
December 31,
2016
|
Expected option termyears
|
|
1.0 - 1.5
|
|
1.5 - 2.5
|
Weighted-average risk-free interest rate
|
|
1.48 - 2.0%
|
|
0.94 - 1.31%
|
Expected dividend yield
|
|
0
|
|
0
|
Weighted-average volatility
|
|
160 - 175%
|
|
142 - 214%
|
Forfeiture rate
|
|
0
|
|
0
|
During
the three months ended March 31, 2017, the Company recorded share-based compensation of $67,347. During the three months ended March 31, 2016, the Company recorded
share-based compensation of $344,465. Unvested share-based compensation at March 31, 2017 and December 31, 2016 amounted to $958,044 and $1,025,391 respectively.
NOTE 12RELATED PARTY TRANSACTIONS
In May 2015, the Company entered into a participation agreement with Providence (the "Participation Agreement"). As discussed elsewhere in this report, Providence is also the Company's
primary lender through which the Company currently maintains the $5,000,000 initial line of credit (Note 7). The Participation Agreement grants Providence the option to acquire up to a 50%
interest and participate in any oil and gas development on acreage the Company obtains through its Kingdom services agreement and any other leases acquired by the Company within an area of mutual
interest ("AMI"). The AMI covers an area in Adams County, Colorado containing all of Township 1 South, Range 67 West, consisting of approximately 23,100 gross acres, with an additional one-mile border
around the township, plus any other mutually agreeable areas. Providence currently holds 13.3% of the Company's outstanding common stock.
At
March 31, 2017, the Company had drawn $5,000,000 on the initial line of credit and recorded related accrued interest of $401,107. Interest expense related to the line of credit
for the three months ended March 31, 2017 and 2016 amounted to $98,630 and $21,185, respectively.
Private Placement
During December 2016 and January 2017, the Company completed a private placement of 200 units at an offering price of $50,000 per unit
(Note 7). Certain of the units were purchased by the
16
Table of Contents