As of May 6, 2022, Zion Oil & Gas, Inc. had outstanding 469,022,602
shares of common stock, par value $0.01 per share.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
1 - Nature of Operations, Basis of Presentation and Going Concern
A.
Nature of Operations
Zion
Oil & Gas, Inc., a Delaware corporation (“we,” “our,” “Zion” or the “Company”) is
an oil and gas exploration company with a history of 22 years of oil & gas exploration in Israel. As of March 31, 2022, the Company
has no revenues from its oil and gas operations.
Zion
maintains its corporate headquarters in Dallas, Texas. The Company also has branch offices in Caesarea, Israel and Geneva, Switzerland.
The purpose of the Israel branch is to support the Company’s operations in Israel, and the purpose of the Switzerland branch is
to operate a foreign treasury center for the Company.
On
January 24, 2020, Zion incorporated a wholly owned subsidiary, Zion Drilling, Inc., a Delaware corporation, for the purpose of owning
a drilling rig, related equipment and spare parts, and on January 31, 2020, Zion incorporated another wholly owned subsidiary, Zion Drilling
Services, Inc., a Delaware corporation, to act as the contractor providing such drilling services. When Zion is not using the rig for
its own exploration activities, Zion Drilling Services may contract with other operators in Israel to provide drilling services at market
rates then in effect.
Zion
has the trademark “ZION DRILLING” filed with the United States Patent and Trademark Office. Zion has the trademark filed
with the World Intellectual Property Organization in Geneva, Switzerland, pursuant to the Madrid Agreement and Protocol. In addition,
Zion has the trademark filed with the Israeli Trademark Office in Israel.
Exploration
Rights/Exploration Activities
Megiddo-Jezreel
Petroleum License, No. 401 (“MJL 401”) and New Megiddo License 428 (“NML 428”)
The
Megiddo-Jezreel License 401 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 Megiddo-Jezreel License 401 lies onshore, south and west of the
Sea of Galilee, and we continue our exploration focus here based on our studies as it appears to possess the key geologic ingredients
of an active petroleum system with significant exploration potential.
The
NML 428 (covering the same area as MJ-01) was awarded on December 3, 2020 for a six-month term with the possibility of an additional
six-month extension. On April 29, 2021, Zion submitted a request to the Ministry of Energy for a six-month extension to December 2, 2021.
On May 30, 2021, the Ministry of Energy approved our request for extension to December 2, 2021. On November 29, 2021, the Ministry of
Energy approved our request for extension to August 1, 2022, This license effectively replaced the Megiddo-Jezreel License 401 as it
has the same area and coordinates.
The
MJ-02 drilling plan was approved by the Ministry of Energy on July 29, 2020. On January 6, 2021, Zion spudded its MJ-02 exploratory well.
On November 23, 2021, Zion announced via a press release that it completed drilling the MJ-02 well to a total depth of 5,531 meters (~18,141
feet) with a 6 inch open hole at that depth.
A
full set of detailed and comprehensive tests including neutron-density, sonic, gamma, and resistivity logs were acquired in December
2021, as a result of which we identified an encouraging zone of interest. All of the well testing equipment and personnel are secured
for the MJ-02 well. We have re-entered our MJ-02 wellbore and are progressing to production testing. This work is expected to take several
weeks.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
1 - Nature of Operations, Basis of Presentation and Going Concern (cont’d)
B.
Basis of Presentation
The accompanying unaudited interim consolidated
condensed 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, 2021. 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 three months ended March 31, 2022 are not necessarily indicative
of the operating results for the year ending December 31, 2022 or for any other subsequent interim period.
C.
Going Concern
The
Company incurs cash outflows from operations, and all exploration activities and overhead expenses to date have been financed by way
of equity or debt financing. The recoverability of the costs incurred to date is uncertain and dependent upon achieving significant commercial
production of hydrocarbons.
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 consolidated 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 three months ended
March 31, 2022, the Company incurred a net loss of approximately $2.2 million and had an accumulated deficit of approximately $225.7
million. These factors raise substantial doubt about the Company’s ability to continue as a going concern.
To
carry out planned operations, the Company must raise additional funds through additional equity and/or debt issuances or through profitable
operations. There can be no assurance that this capital or positive operational income will be available to the Company, and if it is
not, the Company may be forced to curtail or cease exploration and development activities. The consolidated financial statements do not
include any adjustments that might result from the outcome of this uncertainty
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
2 - Summary of Significant Accounting Policies
A.
Net Gain (Loss) per Share Data
Basic
and diluted net loss per share of common stock, par value $0.01 per share (“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 23,144,603
and 10,969,456 Common Stock equivalents in 2022, and 2021 respectively, would be anti-dilutive.
B.
Use of Estimates
The
preparation of the accompanying consolidated 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 expenses. Such estimates include the valuation of unproved oil and gas properties, deferred tax assets, asset retirement obligations,
borrowing rate of interest consideration for leases accounting 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 consolidated financial statements in future periods.
The
full extent to which the COVID-19 pandemic may directly or indirectly impact our business, results of operations and financial condition,
will depend on future developments that are uncertain, including as a result of new information that may emerge concerning COVID-19 and
the actions taken to contain it or treat COVID-19, as well as the economic impact on local, regional, national and international markets.
We have made estimates of the impact of COVID-19 within our consolidated financial statements, and although there is currently no major
impact, there may be changes to those estimates in future periods. Actual results may differ from these estimates.
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 proved properties is amortized on the unit-of-production method.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
2 - Summary of Significant Accounting Policies (cont’d)
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.
During
the three months ended March 31, 2022, and 2021, respectively, the Company did not record any post-impairment charges.
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 $48,099,000 and $46,950,000 as of March 31, 2022 and December 31, 2021, respectively.
D.
Fair Value Measurements
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.
The
Company uses a three-tier fair value hierarchy to classify and disclose all assets and liabilities measured at fair value on a recurring
basis, as well as assets and liabilities measured at fair value on a non-recurring basis, in periods subsequent to their initial measurement.
The hierarchy requires the Company to use observable inputs when available, and to minimize the use of unobservable inputs, when determining
fair value. The three tiers are defined as follows:
|
● |
Level
1—Observable inputs that reflect quoted market prices (unadjusted) for identical assets or liabilities in active markets; |
|
● |
Level
2—Observable inputs other than quoted prices in active markets that are observable either directly or indirectly in the marketplace
for identical or similar assets and liabilities; and |
|
● |
Level
3—Unobservable inputs that are supported by little or no market data, which require the Company to develop its own assumptions. |
The
Company’s financial instruments, including cash and cash equivalents, accounts payable and accrued liabilities, are carried at
historical cost. At March 31, 2022, and December 31, 2021, the carrying amounts of these instruments approximated their fair values because
of the short-term nature of these instruments. Derivative instruments are carried at fair value, generally estimated using the Binomial
Model.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
2 - Summary of Significant Accounting Policies (cont’d)
E.
Stock-Based Compensation
ASC
718, “Compensation – Stock Compensation,” prescribes accounting and reporting standards for all share-based payment
transactions in which employee services are acquired. Transactions include incurring liabilities, or issuing or offering to issue shares,
options, and other equity instruments such as employee stock ownership plans and stock appreciation rights. Share-based payments to employees,
including grants of employee stock options, are recognized as compensation expense in the consolidated financial statements based on
their fair values. That expense is recognized over the period during which an employee is required to provide services in exchange for
the award, known as the requisite service period (usually the vesting period).
The
Company accounts for stock-based compensation issued to non-employees and consultants in accordance with the provisions of ASC 505-50,
“Equity – Based Payments to Non-Employees.” Measurement of share-based payment transactions with non-employees is based
on the fair value of whichever is more reliably measurable: (a) the goods or services received; or (b) the equity instruments issued.
The fair value of the share-based payment transaction is determined at the earlier of performance commitment date or performance completion
date.
F.
Warrants
In
connection with the Dividend Reinvestment and Stock Purchase Plan (“DSPP”) financing arrangements, the Company has issued
warrants to purchase shares of its common stock. The outstanding warrants are stand-alone instruments that are not puttable or mandatorily
redeemable by the holder and are classified as equity awards. The Company measures the fair value of the awards using the Black-Scholes
option pricing model as of the measurement date. Warrants issued in conjunction with the issuance of common stock are initially recorded
and accounted as a part of the DSPP investment as additional paid-in capital of the common stock issued. All other warrants are recorded
at fair value and expensed over the requisite service period or at the date of issuance, if there is not a service period. Warrants granted
in connection with ongoing arrangements are more fully described in Note 3, Stockholders’ Equity.
G.
Related parties
Parties
are considered to be related to the Company if the parties, directly or indirectly, through one or more intermediaries, control, are
controlled by, or are under common control with the Company. Related parties also include principal owners of the Company, its management,
members of the immediate families of principal owners of the Company and its management and other parties with which the Company may
deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of
the transacting parties might be prevented from fully pursuing its own separate interests. All transactions with related parties are
recorded at fair value of the goods or services exchanged. Zion did not have any related party transactions for the periods covered in
this report, with the exception of recurring monthly consulting fees paid to certain management personnel.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
2 - Summary of Significant Accounting Policies (cont’d)
H.
Recently Adopted Accounting Pronouncements
ASU
2016-02 – Leases (Topic 842)
In
February 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-02, Leases (Topic 842) (“ASU 2016-02”)
in order to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance
sheet for those leases classified as operating leases under previous GAAP. ASU 2016-02 requires that a lessee should recognize a liability
to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease
term on the balance sheet. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018 (including interim periods within
those periods) using a modified retrospective approach and early adoption is permitted. Zion adopted ASU 2016-02 in the first quarter
of 2019. Presently, Zion has operating leases for office space in Dallas, Texas and in Caesarea, Israel plus various leases for motor
vehicles. These leases have been accounted for under ASU 2016-02 in 2020, 2021 and 2022 by establishing a right-of-use asset and a corresponding
current lease liability and non-current lease liability. Zion is not subject to any loan covenants and therefore, the increase in assets
and liabilities does not have a material impact on its business.
ASU
2020-03, “Codification Improvements to Financial Instruments”
In
March 2020, the FASB issued ASU 2020-03, “Codification Improvements to Financial Instruments”: The amendments in this update
are to clarify, correct errors in, or make minor improvements to a variety of ASC topics. The changes in ASU 2020-03 are not expected
to have a significant effect on current accounting practices. The ASU improves various financial instrument topics in the Codification
to increase stakeholder awareness of the amendments and to expedite the improvement process by making the Codification easier to understand
and easier to apply by eliminating inconsistencies and providing clarifications. The ASU is effective for smaller reporting companies
for fiscal years beginning after December 15, 2022 with early application permitted. The Company is currently evaluating the impact the
adoption of this guidance may have on its consolidated financial statements.
In
August 2020, the FASB issued Accounting Standards Update (“ASU”) No.
2020-06, Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity’s Own Equity
(Subtopic 815-40), Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity. The ASU simplifies accounting
for convertible instruments by removing major separation models required under current GAAP. Consequently, more convertible debt instruments
will be reported as a single liability instrument with no separate accounting for embedded conversion features. The ASU removes certain
settlement conditions that are required for equity contracts to qualify for the derivative scope exception, which will permit more equity
contracts to qualify for it. The ASU simplifies the diluted net income per share calculation in certain areas. The ASU is effective for
annual and interim periods beginning after December 31, 2021, and early adoption is permitted for fiscal years beginning after December
15, 2020, and interim periods within those fiscal years. The Company does not believe that this ASU will have any impact on its consolidated
financial statements.
The Company does not believe that the adoption of any of the recently
issued accounting pronouncements had a significant impact on our consolidated financial position, results of operations, or cash flow,
except for ASC Update No. 2016-02—Leases, which requires organizations to recognize lease assets and lease liabilities on the balance
sheet for leases classified as operating leases under previous GAAP. See Note 5 for more complete details on balances at March 31, 2022
and December 31, 2021.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
2 - Summary of Significant Accounting Policies (cont’d)
I.
Depreciation and Accounting for Drilling Rig and Related Equipment
On
March 12, 2020, Zion entered into a Purchase and Sale Agreement with Central European Drilling kft (“CED”), a Hungarian corporation,
to purchase an onshore oil and gas drilling rig, drilling pipe, related equipment and spare parts for a purchase price of $5.6 million
in cash, subject to acceptance testing and potential downward adjustment. We remitted to the Seller $250,000 on February 6, 2020 as earnest
money towards the purchase price. The Closing anticipated by the Agreement took place on March 12, 2020 by the Seller’s execution
and delivery of a Bill of Sale to us. On March 13, 2020, the Seller retained the earnest money deposit, and the Company remitted $4,350,000
to the seller towards the purchase price and $1,000,000 (the “Holdback Amount”) was deposited in escrow with American Stock
Transfer and Trust Company LLC, as escrow agent, through November 30, 2020, or as extended by mutual agreement of the parties, pending
a determination, if any, by us of any operating deficiency in the drilling rig. On January 6, 2021, Zion completed its acceptance testing
of the I-35 drilling rig and the Holdback Amount was remitted to Central European Drilling on January 8, 2021.
Since
the rig was purchased and closed during March 2020, this purchase was recorded on Zion’s books as a long-term fixed asset as a
component of Property and Equipment. The full purchase price of the drilling rig was $5.6 million, inclusive of approximately $540,000
allocated in spare parts and $48,000 allocated in additional separate assets. The value of the spare parts and separate assets are captured
in separate ledger accounts, but reported as one line item with the drilling rig on the balance sheet.
In
accordance with GAAP accounting rules, per the matching principle, monthly depreciation begins the month following when the asset is
“placed in service.” The rig was placed in service in December 2020 with January 2021 representing the first month of depreciation.
Zion determined that the life of the I-35 drilling rig (the rig Zion purchased), is 10 years. Zion will depreciate the rig on a straight-line
basis.
The
$540,000 in spare parts was the original cost to CED. These items were received and counted by Zion upon receipt. All records and files
are maintained by Zion. Zion plans to obtain a physical count of the equipment items at the end of each quarter, or as close to such
date as practical, in accordance with our normal procedures.
Zion
uses the First In First Out (“FIFO”) method of accounting for the inventory spare parts, meaning that the earliest items
purchased will be the first item charged to the well in which the inventory of spare parts gets consumed.
It
is also noteworthy that various components and systems on the rig will be subject to certifications by the manufacturer to ensure that
the rig is maintained at optimal levels. Per standard practice in upstream oil and gas, each certification performed on our drilling
rig increases the useful life of the rig by five years. The costs of each certification will be added to the drilling rig account, and
our straight-line amortization will be adjusted accordingly.
See
the table below for a reconciliation of the rig-related activity during the quarter ended March 31, 2022:
I-35
Drilling Rig & Associated Equipment:
| |
Three-month
period ended March 31, 2022 | |
| |
I-35
Drilling Rig | | |
Rig
Spare Parts | | |
Other
Drilling Assets | | |
Total | |
| |
US$
thousands | | |
US$
thousands | | |
US$
thousands | | |
US$
thousands | |
December
31, 2021 | |
| 5,859 | | |
| 643 | | |
| 332 | | |
| 6,834 | |
Asset
Additions | |
| - | | |
| 5 | | |
| 117 | | |
| 122 | |
Asset
Depreciation | |
| (159 | ) | |
| - | | |
| (25 | ) | |
| (184 | ) |
Asset
Disposals for Self-Consumption | |
| - | | |
| (13 | ) | |
| - | | |
| (13 | ) |
March
31, 2022 | |
| 5,700 | | |
| 635 | | |
| 424 | | |
| 6,759 | |
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
3 - Stockholders’ Equity
The
Company’s shareholders approved the amendment of the Company’s Amended and Restated Certificate of Incorporation to increase
the number of shares of common stock, par value $0.01, that the Company is authorized to issue from 400,000,000 shares to 800,000,000
shares, effective June 9, 2021.
A.
2011 Equity Incentive Stock Option Plan
During
the three months ended March 31, 2022, the Company did not grant any options from the 2011 Equity Incentive Plan for employees, directors
and consultants.
During
the three months ended March 31, 2021, the Company granted the following options from the 2011 Equity Incentive Plan for employees, directors
and consultants, to purchase shares of common stock as non-cash compensation:
| i. | Options to purchase 600,000 shares of Common Stock to six senior officers and three staff members at an exercise price of $0.915 per share. The options vested upon grant and are exercisable through January 4, 2031. The fair value of the options at the date of grant amounted to approximately $456,000. |
| ii. | Options to purchase 75,000 shares of Common Stock were granted to one senior officer at an exercise price of $0.01 per share. The options vested upon grant and are exercisable through January 6, 2031. The fair value of the options at the date of grant amounted to approximately $68,000. |
B.
2011 Non-Employee Directors Stock Option Plan
During
the three months ended March 31, 2022, the Company did not grant any qualified (market value) options from the 2011 Non-Employee Directors
Stock Option Plan to its directors.
During
the three months ended March 31, 2021, the Company granted the following qualified (market value) and non-qualified options from the 2011
Non-Employee Directors Stock Option Plan for directors to purchase shares of common stock as non-cash compensation:
| i. | Options to purchase 350,000 shares of Common Stock to seven board members at an exercise price of $0.915 per share. The options vested upon grant and are exercisable through January 4, 2027. The fair value of the options at the date of grant amounted to approximately $252,000. |
| ii. | Options to purchase 50,000 shares of Common Stock were granted to one board member at an exercise price of $0.01 per share. The options vested upon grant and are exercisable through January 4, 2027. The fair value of the options at the date of grant amounted to approximately $45,000. |
C.
2021 Omnibus Incentive Stock Option Plan
Effective
June 9, 2021, the Company’s shareholders authorized the adoption of the Zion Oil & Gas, Inc. 2021 Omnibus Incentive Stock Option
Plan (“Omnibus Plan”) for employees, directors and consultants, initially reserving for issuance thereunder 38,000,000 shares
of common stock.
The
Omnibus Plan provides for the grant of incentive stock options, nonqualified stock options, stock appreciation rights, restricted stock,
bonus stock, awards in lieu of cash obligations, other stock-based awards and performance units. The plan also permits cash payments
under certain conditions.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
3 - Stockholders’ Equity (cont’d)
The
compensation committee of the Board of Directors (comprised of independent directors) is responsible for determining the type of award,
when and to whom awards are granted, the number of shares and the terms of the awards and exercise prices. The options are exercisable
for a period not to exceed ten years from the date of grant.
During
the three months ended March 31, 2022, the Company granted the following options from the 2021 Equity Omnibus Plan for employees, directors
and consultants, to purchase shares of common stock as non-cash compensation:
| i. | Options to purchase 175,000 shares of Common Stock to six senior officers and one staff member at an exercise price of $0.1529 per share. The options vested upon grant and are exercisable through January 4, 2032. The fair value of the options at the date of grant amounted to approximately $22,000. |
| ii. | Options to purchase 25,000 shares of Common Stock to one senior officer at an exercise price of $0.01 per share. The options vested upon grant and are exercisable through January 4, 2032. These options were granted per the provisions of the Israeli Appendix to the Plan. The fair value of the options at the date of grant amounted to approximately $4,000. |
| iii. | Options to purchase 300,000 shares of Common Stock to one senior officer and one staff member at an exercise price of $0.01 per share. The options vested upon grant and are exercisable through January 5, 2032. These options were granted per the provisions of the Israeli Appendix to the Plan. The fair value of the options at the date of grant amounted to approximately $39,000. |
| iv. | Options to purchase 200,000 shares of Common Stock one board member at an exercise price of $0.01 per share. The options vested upon grant and are exercisable through January 5, 2032. These options were granted per the provisions under the Israeli Appendix to the Plan. The fair value of the options at the date of grant amounted to approximately $29,000. |
| v. | Options to purchase 1,600,000 shares of Common Stock to five senior officers and four staff members at an exercise price of $0.1529 per share. The options vest on January 5, 2023 (one year from the date of grant) and are exercisable through January 5, 2032. The fair value of the options at the date of grant amounted to approximately $209,000, and will be recognized during the years 2022 and 2023. |
| vi. | Options to purchase 1,400,000 shares of Common Stock to seven board members, at an exercise price of $0.1529 per share. The options vest on January 5, 2023 (one year from the date of grant) and are exercisable through January 5, 2032. The fair value of the options at the date of grant amounted to approximately $182,000, and will be recognized during the years 2022 and 2023. |
| | |
| vii. | Options to purchase 160,000 shares of Common Stock to four staff members, at an exercise price of $0.01 per share. The options vested upon grant and are exercisable through January 17, 2032. These options were granted per the provisions under the Israeli Appendix to the Plan. The fair value of the options at the date of grant amounted to approximately $23,000. |
| | |
| viii. | Options to purchase 200,000 shares of Common Stock to six staff members at an exercise price of $0.14 per share. The options vest on January 17, 2023 (one year from the date of grant) and are exercisable through January 17, 2032. The fair value of the options at the date of grant amounted to approximately $26,000, and will be recognized during the years 2022 and 2023. |
| | |
| ix. | Options to purchase 40,000 shares of Common Stock to two consultants at an exercise price of $0.14 per share. The options vest on January 17, 2023 (one year from the date of grant) and are exercisable through January 17, 2032. The fair value of the options at the date of grant amounted to approximately $5,000, and will be recognized during the years 2022 and 2023. |
During
the three months ended March 31, 2021, the Company did not grant any options from the 2021 Equity Omnibus Plan for employees, directors
and consultants (as the Plan was not in existence during that period).
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
3 - Stockholders’ Equity (cont’d)
D.
Stock Options
The
stock option transactions since January 1, 2022 are shown in the table below:
| |
Number
of shares | | |
Weighted
Average exercise price | |
| |
| | |
US$ | |
Outstanding,
December 31, 2021 | |
| 9,741,750 | | |
| 0.64 | |
| |
| | | |
| | |
Changes
during 2022 to: | |
| | | |
| | |
Granted
to employees, officers, directors and others | |
| 4,100,000 | | |
| 0.13 | |
Expired/Cancelled/Forfeited | |
| - | | |
| - | |
Exercised | |
| (50,000 | ) | |
| 0.01 | |
Outstanding,
March 31, 2022 | |
| 13,791,750 | | |
| 0.49 | |
Exercisable,
March 31, 2022 | |
| 10,551,750 | | |
| 0.60 | |
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
3 - Stockholders’ Equity (cont’d)
The
following table summarizes information about stock options outstanding as of March 31, 2022:
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$ | |
| 0.14 | | |
| 240,000 | | |
| 9.81 | | |
| 0.14 | | |
| 0.01 | | |
| 10,000 | | |
| 1.62 | | |
| 0.01 | |
| 0.15 | | |
| 3,000,000 | | |
| 9.77 | | |
| 0.15 | | |
| 0.01 | | |
| 5,000 | | |
| 2.20 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 20,000 | | |
| 4.17 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 130,000 | | |
| 4.75 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 50,000 | | |
| 4.76 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 60,000 | | |
| 5.04 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 200,000 | | |
| 5.13 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 40,000 | | |
| 5.50 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 85,000 | | |
| 5.75 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 25,000 | | |
| 5.76 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 30,000 | | |
| 5.91 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 4,000 | | |
| 6.01 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 25,000 | | |
| 6.77 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 85,000 | | |
| 7.46 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 205,000 | | |
| 7.63 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 35,000 | | |
| 7.76 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 75,000 | | |
| 8.76 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 200,000 | | |
| 9.14 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 355,000 | | |
| 9.29 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 10,000 | | |
| 9.42 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 500,000 | | |
| 9.76 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.01 | | |
| 110,000 | | |
| 9.80 | | |
| 0.01 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.15 | | |
| 200,000 | | |
| 9.76 | | |
| 0.15 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.16 | | |
| 340,000 | | |
| 7.69 | | |
| 0.16 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.16 | | |
| 75,000 | | |
| 3.69 | | |
| 0.16 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.18 | | |
| 25,000 | | |
| 3.67 | | |
| 0.18 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.25 | | |
| 50,000 | | |
| 9.42 | | |
| 0.25 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.25 | | |
| 363,000 | | |
| 9.42 | | |
| 0.25 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.28 | | |
| 25,000 | | |
| 3.42 | | |
| 0.28 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.28 | | |
| 25,000 | | |
| 7.42 | | |
| 0.28 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.29 | | |
| 25,000 | | |
| 5.20 | | |
| 0.29 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.39 | | |
| 1,510,000 | | |
| 9.27 | | |
| 0.39 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.59 | | |
| 1,400,000 | | |
| 5.13 | | |
| 0.59 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.59 | | |
| 1,800,000 | | |
| 9.14 | | |
| 0.59 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.92 | | |
| 350,000 | | |
| 4.76 | | |
| 0.92 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 0.92 | | |
| 600,000 | | |
| 8.76 | | |
| 0.92 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1.33 | | |
| 25,000 | | |
| 1.07 | | |
| 1.33 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1.38 | | |
| 105,307 | | |
| 2.76 | | |
| 1.38 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1.55 | | |
| 200,000 | | |
| 0.18 | | |
| 1.55 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1.67 | | |
| 405,943 | | |
| 2.51 | | |
| 1.67 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1.70 | | |
| 218,500 | | |
| 0.72 | | |
| 1.70 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1.75 | | |
| 250,000 | | |
| 1.27 | | |
| 1.75 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1.78 | | |
| 25,000 | | |
| 2.43 | | |
| 1.78 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2.31 | | |
| 250,000 | | |
| 1.76 | | |
| 2.31 | |
| — | | |
| — | | |
| — | | |
| — | | |
| 4.15 | | |
| 25,000 | | |
| 2.26 | | |
| 4.15 | |
| 0.14-0.15 | | |
| 3,240,000 | | |
| | | |
| 0.15 | | |
| 0.01-4.15 | | |
| 10,551,750 | | |
| | | |
| 0.60 | |
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (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
year, using the Black Scholes option-pricing model and the weighted-average assumptions used for such grants:
| |
For the
three months ended March 31, |
|
| |
2022 |
| |
2021 |
|
Weighted-average
fair value of underlying stock at grant date | |
$ | 0.15 |
| |
$ | 0.92 |
|
Dividend
yields | |
| — |
| |
| — |
|
Expected
volatility | |
| 127%-133 |
% | |
| 121%-143 |
% |
Risk-free
interest rates | |
| 1.37%-1.55 |
% | |
| 0.16%-0.38 |
% |
Expected
lives (in years) | |
| 5.00-5.50 |
| |
| 3.00-5.00 |
|
Weighted-average
grant date fair value | |
$ | 0.13 |
| |
$ | 0.77 |
|
Granted
to non-employees
The
following table sets forth information about the weighted-average fair value of options granted to non-employees during the year, using
the Black Scholes option-pricing model and the weighted-average assumptions used for such grants:
| |
For
the
three months ended March 31, | |
| |
2022 | | |
2021 | |
Weighted-average
fair value of underlying stock at grant date | |
$ | 0.15 | | |
$ | — | |
Dividend
yields | |
| — | | |
| — | |
Expected
volatility | |
| 103 | % | |
| — | |
Risk-free
interest rates | |
| 1.78 | % | |
| — | |
Expected
lives (in years) | |
| 10 | | |
| — | |
Weighted-average
grant date fair value | |
$ | 0.14 | | |
$ | — | |
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.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
3 - Stockholders’ Equity (cont’d)
E.
Compensation Cost for Warrant and Option Issuances
The
following table sets forth information about the compensation cost of warrant and option issuances recognized for employees and directors:
For
the three months ended March 31, | |
2022 | | |
2021 | |
US$
thousands | | |
US$
thousands | |
| 214 | | |
| 821 | |
The
following table sets forth information about the compensation cost of warrant and option issuances recognized for non-employees:
For
the three months ended March 31, | |
2022 | | |
2021 | |
US$
thousands | | |
US$
thousands | |
| 1 | | |
| — | |
The
following table sets forth information about the compensation cost of option issuances recognized for employees and non-employees and
capitalized to Unproved Oil & Gas properties:
For
the three months ended March 31, | |
2022 | | |
2021 | |
US$
thousands | | |
US$
thousands | |
| 7 | | |
| — | |
As
of March 31, 2022, there was $325,000 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 periods of 2022 and 2023.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
3 - Stockholders’ Equity (cont’d)
F.
Dividend Reinvestment and Stock Purchase Plan (“DSPP”)
On
March 13, 2014 Zion filed a registration statement on Form S-3 that is part of a replacement registration statement that was filed with
the SEC using a “shelf” registration process. The registration statement was declared effective by the SEC on March 31, 2014.
On February 23, 2017, the Company filed a Form S-3 with the SEC (Registration No. 333-216191) as a replacement for the Form S-3 (Registration
No. 333-193336), for which the three year period ended March 31, 2017, along with the base Prospectus and Supplemental Prospectus. The
Form S-3, as amended, and the new base Prospectus became effective on March 10, 2017, along with the Prospectus Supplement that was filed
and became effective on March 10, 2017. The Prospectus Supplement under Registration No. 333-216191 describes the terms of the DSPP and
replaces the prior Prospectus Supplement, as amended, under the prior Registration No. 333-193336.
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 directly
from the Company. 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.
The
ZNWAB warrants first became exercisable on May 2, 2016 and, in the case of ZNWAC on May 2, 2017 and in the case of ZNWAD on May 2, 2018,
at a per share exercise price of $1.00.
As
of May 2, 2017, any outstanding ZNWAB warrants expired.
As
of May 2, 2018, any outstanding ZNWAC warrants expired.
On
May 29, 2019, the Company extended the termination date of the ZNWAD Warrant by one (1) year from the expiration date of May 2, 2020
to May 2, 2021. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned to this extension.
On
September 15, 2020, the Company extended the termination date of the ZNWAD Warrant by two (2) years from the expiration date of May 2,
2021 to May 2, 2023. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned to this
extension.
On
November 1, 2016, the Company launched a unit offering under the Company’s DSPP pursuant to which participants could purchase units
comprised of seven shares of Common Stock and seven Common Stock purchase warrants, at a per unit purchase price of $10. The warrant
is referred to as “ZNWAE.”
The
ZNWAE warrants became exercisable on May 1, 2017 and continued to be exercisable through May 1, 2020 at a per share exercise price of
$1.00.
On
May 29, 2019, the Company extended the termination date of the ZNWAE Warrant by one (1) year from the expiration date of May 1, 2020
to May 1, 2021. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned to this extension.
On
September 15, 2020, the Company extended the termination date of the ZNWAE Warrant by two (2) years from the expiration date of May 1,
2021 to May 1, 2023. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned to this
extension.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
3 - Stockholders’ Equity (cont’d)
The warrant terms provide that if the Company’s Common Stock trades above $5.00 per share at the closing price for 15 consecutive trading days at any time prior to the expiration date of the warrant, the Company may, in its sole discretion, accelerate the termination of the warrant upon providing 60 days advanced notice to the warrant holders.
On
May 22, 2017, the Company launched a new unit offering. This unit offering consisted of a new combination of common stock and warrants,
a new time period in which to purchase under the program, and a new unit price, but otherwise the same unit program features, conditions
and terms in the Prospectus Supplement applied. The unit offering terminated on July 12, 2017. This program enabled participants to purchase
Units of the Company’s securities where each Unit (priced at $250.00 each) was comprised of (i) the number of shares of Common
Stock determined by dividing $250.00 (the price of one Unit) by the average of the high and low sale prices of the Company’s Common
Stock as reported on the NASDAQ on the unit purchase date and (ii) Common Stock purchase warrants to purchase an additional 25 shares
of Common Stock at a warrant exercise price of $1.00 per share. The warrant is referred to as “ZNWAF.”
All
ZNWAF warrants became exercisable on August 14, 2017 and continued to be exercisable through August 14, 2020 at a per share exercise
price of $1.00.
On
May 29, 2019, the Company extended the termination date of the ZNWAF Warrant by one (1) year from the expiration date of August 14, 2020
to August 14, 2021. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned to this
extension.
On
September 15, 2020, the Company extended the termination date of the ZNWAF Warrant by two (2) years from the expiration date of August
14, 2021 to August 14, 2023. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned
to this extension.
The
warrant terms provide that if the Company’s Common Stock trades above $5.00 per share as the closing price for 15 consecutive trading
days at any time prior to the expiration date of the warrant, the Company has the sole discretion to accelerate the termination date
of the warrant upon providing 60 days advanced notice to the warrant holders.
An
Amendment No. 2 to the Prospectus Supplement (as described below) was filed on October 12, 2017.
Under
Amendment No. 2, the Company initiated another unit offering which terminated on December 6, 2017. This unit offering enabled participants
to purchase Units of the Company’s securities where each Unit (priced at $250.00 each) was comprised of (i) a certain number of
shares of Common Stock determined by dividing $250.00 (the price of one Unit) by the average of the high and low sale prices of the Company’s
Common Stock as reported on the NASDAQ on the unit purchase date and (ii) Common Stock purchase warrants to purchase an additional 15
shares of Common Stock at a warrant exercise price of $1.00 per share. The warrant is referred to as “ZNWAG.”
The
warrants became exercisable on January 8, 2018 and continue to be exercisable through January 8, 2023 at a per share exercise price of
$1.00. The warrant terms provide that if the Company’s Common Stock trades above $5.00 per share as the closing price for 15 consecutive
trading days at any time prior to the expiration date of the warrant, the Company has the sole discretion to accelerate the termination
date of the warrant upon providing 60 days advanced notice to the warrant holders.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
3 - Stockholders’ Equity (cont’d)
On
February 1, 2018, the Company launched another unit offering which terminated on February 28, 2018. The unit offering consisted of Units
of our securities where each Unit (priced at $250.00 each) was comprised of (i) 50 shares of Common Stock and (ii) Common Stock purchase
warrants to purchase an additional 50 shares of Common Stock. The investor’s Plan account was credited with the number of shares
of the Company’s Common Stock acquired under the Units purchased. Each warrant affords the investor the opportunity to purchase
one share of Company Common Stock at a warrant exercise price of $5.00. The warrant is referred to as “ZNWAH.”
The
warrants became exercisable on April 19, 2018 and continued to be exercisable through April 19, 2020 at a per share exercise price of
$5.00, after the Company, on December 4, 2018, extended the termination date of the Warrant by one (1) year from the expiration date
of April 19, 2019 to April 19, 2020.
On
May 29, 2019, the Company extended the termination date of the ZNWAH Warrant by one (1) year from the expiration date of April 19, 2020
to April 19, 2021. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned to this extension.
On
September 15, 2020, the Company extended the termination date of the ZNWAH Warrant by two (2) years from the expiration date of April
19, 2021 to April 19, 2023. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned
to this extension.
On
August 21, 2018, the Company initiated another unit offering, and it terminated on September 26, 2018. The offering consisted of Units
of the Company’s securities where each Unit (priced at $250.00 each) was comprised of (i) a certain number of shares of Common
Stock determined by dividing $250.00 (the price of one Unit) by the average of the high and low sale prices of the Company’s publicly
traded common stock as reported on the NASDAQ on the Unit Purchase Date and (ii) Common Stock purchase warrants to purchase an additional
twenty-five (25) shares of Common Stock. The investor’s Plan account was credited with the number of shares of the Company’s
Common Stock acquired under the Units purchased. Each warrant affords the investor the opportunity to purchase one share of Company Common
Stock at a warrant exercise price of $1.00. The warrant is referred to as “ZNWAJ.”
The
warrants became exercisable on October 29, 2018 and continued to be exercisable through October 29, 2020 at a per share exercise price
of $1.00, after the Company, on December 4, 2018, extended the termination date of the Warrant by one (1) year from the expiration date
of October 29, 2019 to October 29, 2020.
On
May 29, 2019, the Company extended the termination date of the ZNWAJ Warrant by one (1) year from the expiration date of October 29,
2020 to October 29, 2021. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned to
this extension.
On
September 15, 2020, the Company extended the termination date of the ZNWAJ Warrant by two (2) years from the expiration date of October
29, 2021 to October 29, 2023. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned
to this extension.
On
December 10, 2018, the Company initiated another unit offering, and it terminated on January 23, 2019. The offering consisted of Units
of the Company’s securities where each Unit (priced at $250.00 each) is comprised of (i) two hundred and fifty (250) shares of
Common Stock and (ii) Common Stock purchase warrants to purchase an additional two hundred and fifty (250) shares of Common Stock at
a per share exercise price of $0.01. The investor’s Plan account was credited with the number of shares of the Company’s
Common Stock and Warrants that are acquired under the Units purchased. Each warrant affords the participant the opportunity to purchase
one share of our Common Stock at a warrant exercise price of $0.01. The warrant is referred to as “ZNWAK.”
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
3 - Stockholders’ Equity (cont’d)
The
warrants became exercisable on February 25, 2019 and continued to be exercisable through February 25, 2020 at a per share exercise price
of $0.01.
On
May 29, 2019, the Company extended the termination date of the ZNWAK Warrant by one (1) year from the expiration date of February 25,
2020 to February 25, 2021. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned to
this extension.
On
September 15, 2020, the Company extended the termination date of the ZNWAK Warrant by two (2) years from the expiration date of February
25, 2021 to February 25, 2023. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned
to this extension.
On
April 24, 2019, the Company initiated another unit offering and it terminated on June 26, 2019, after the Company, on June 5, 2019, extended
the termination date of the unit offering.
The
unit offering consisted of Units of the Company’s securities where each Unit (priced at $250.00 each) was comprised of (i) two
hundred and fifty (250) shares of Common Stock and (ii) Common Stock purchase warrants to purchase an additional fifty (50) shares of
Common Stock at a per share exercise price of $2.00. The investor’s Plan account was credited with the number of shares of the
Company’s Common Stock and Warrants acquired under the Units purchased. For Plan participants who enrolled into the Unit Program
with the purchase of at least one Unit and also enrolled in the separate Automatic Monthly Investments (“AMI”) program at
a minimum of $50.00 per month or more, received an additional twenty-five (25) warrants at an exercise price of $2.00 during this Unit
Option Program. The twenty-five (25) additional warrants were for enrolling into the AMI program. Existing subscribers to the AMI were
entitled to the additional twenty-five (25) warrants once, if they purchased at least one (1) unit during the Unit program. Each warrant
affords the participant the opportunity to purchase one share of our Common Stock at a warrant exercise price of $2.00. The warrant is
referred to as “ZNWAL.”
The
warrants became exercisable on August 26, 2019 and continued to be exercisable through August 26, 2021 at a per share exercise price
of $2.00.
On
September 15, 2020, the Company extended the termination date of the ZNWAL Warrant by two (2) years from the expiration date of August
26, 2021 to August 26, 2023. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned
to this extension.
Under
our Plan, the Company under a Request For Waiver Program executed Waiver Term Sheets of a unit option program consisting of a Unit (shares
of stock and warrants) of its securities and subsequently an option program consisting of shares of stock to a participant. The participant’s
Plan account was credited with the number of shares of the Company’s Common Stock and Warrants that were acquired. Each warrant
affords the participant the opportunity to purchase one share of our Common Stock at a warrant exercise price of $1.00. The warrant shall
have the company notation of “ZNWAM.” The warrants will not be registered for trading on the OTCQX or any other stock market
or trading market. The warrants became exercisable on January 15, 2021 and continue to be exercisable through July 15, 2022 at a per
share exercise price of $1.00.
On
March 21, 2022, the Company extended the termination date of the ZNWAM Warrant by one (1) year from the expiration date of July 15, 2022
to July 15, 2023. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned to this extension.
On
February 1, 2021, the Company initiated a unit offering and it terminated on March 17, 2021.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
3 - Stockholders’ Equity (cont’d)
The
unit offering consisted of Units of the Company’s securities where each Unit (priced at $250.00 each) was comprised of (i) the
number of Common Stock shares represented by the high-low average on the purchase date and (ii) Common Stock purchase warrants to purchase
an additional twenty-five (25) shares of Common Stock at a per share exercise price of $1.00. The investor’s Plan account was credited
with the number of shares of the Company’s Common Stock and Warrants acquired under the Units purchased. For Plan participants
who enrolled into the Unit Program with the purchase of at least one Unit or who enrolled in the separate Automatic Monthly Investments
(“AMI”) program at a minimum of $50.00 per month or more, received an additional ten (10) warrants at an exercise price of
$1.00 during this Unit Option Program. The ten (10) additional warrants were for enrolling into the AMI program. Existing subscribers
to the AMI were also entitled to the additional ten (10) warrants once, provided that they purchased at least one (1) unit during the
Unit program. Each warrant affords the participant the opportunity to purchase one share of our Common Stock at a warrant exercise price
of $1.00. The warrant is referred to as “ZNWAN.”
The warrants became exercisable on May 16, 2021
and continue to be exercisable through May 16, 2023 at a per share exercise price of $1.00.
On
April 12, 2021, the Company initiated a unit offering and it terminated on May 12, 2021.
The
unit offering consisted of Units of the Company’s securities where each Unit (priced at $250.00 each) was comprised of (i) the
number of Common Stock shares represented by the high-low average on the purchase date and (ii) Common Stock purchase warrants to purchase
an additional fifty (50) shares of Common Stock at a per share exercise price of $.25. The investor’s Plan account was credited
with the number of shares of the Company’s Common Stock and Warrants acquired under the Units purchased. For Plan participants
who enrolled into the unit offering with the purchase of at least one Unit or who enrolled in the separate Automatic Monthly Investments
(“AMI”) program at a minimum of $50.00 per month or more, received an additional fifty (50) warrants at an exercise price
of $.25 during this Unit Option Program. The fifty (50) additional warrants were for enrolling into the AMI program. Existing subscribers
to the AMI were also entitled to the additional fifty (50) warrants once, provided that they purchased at least one (1) unit during the
Unit program. Each warrant affords the participant the opportunity to purchase one share of our Common Stock at a warrant exercise price
of $.25. The warrant is referred to as “ZNWAO.”
The warrants became exercisable on June 12, 2021
and continue to be exercisable through June 12, 2023 at a per share exercise price of $.25.
Under
our Plan, the Company under a Request For Waiver Program executed a Waiver Term Sheet for a unit program consisting of units of shares and warrants to a participant. After conclusion of the program on May 28, 2021, the participant’s Plan account was credited
with the number of shares of the Company’s Common Stock and Warrants that were acquired. Each warrant affords the participant the
opportunity to purchase one share of our Common Stock at a warrant exercise price of $.25. The warrant has the company notation of “ZNWAP.”
The warrants will not be registered for trading on the OTCQX or any other stock market or trading market. The warrants were issued and
became exercisable on June 2, 2021 and continue to be exercisable through June 2, 2022 at a per share exercise price of $.25.
On
March 21, 2022, the Company extended the termination date of the ZNWAP Warrant by one (1) year from the expiration date of June 2, 2022
to June 2, 2023. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned to this extension.
Under
our Plan, the Company under a Request For Waiver Program executed a Waiver Term Sheet for a program consisting of Zion securities to
a participant. After conclusion of the program on June 17, 2021, the participant’s Plan account was credited with the number of
shares of the Company’s Common Stock that were acquired.
Under our Plan, the Company under a Request For Waiver Program executed
a Waiver Term Sheet of a unit program consisting of units of shares of stock and warrants to a participant. After conclusion of the program
on June 18, 2021, the participant’s Plan account was credited with the number of shares of the Company’s Common Stock and
Warrants that were acquired. Each warrant affords the participant the opportunity to purchase one share of our Common Stock at a warrant
exercise price of $.25. The warrant shall have the company notation of “ZNWAQ.” The warrants will not be registered for trading
on the OTCQX or any other stock market or trading market. The warrants were issued on May 5, 2022 and are exercisable through July 6,
2022 at a per share exercise price of $.25.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
3 - Stockholders’ Equity (cont’d)
Under
our Plan, the Company under a Request For Waiver Program executed a Waiver Term Sheet of a unit program consisting of units of
shares of stock and warrants to a participant. After conclusion of the program on June 18, 2021, the participant’s Plan
account was credited with the number of shares of the Company’s Common Stock and Warrants that were acquired. Each warrant
affords the participant the opportunity to purchase one share of our Common Stock at a warrant exercise price of $.25. The warrant
shall have the company notation of “ZNWAR.” The warrants will not be registered for trading on the OTCQX or any other
stock market or trading market. The warrants were issued and became exercisable on June 22, 2021 and continue to be exercisable
through June 22, 2022 at a per share exercise price of $.25. Additionally, Zion incurred $115,000 in equity issuance costs to an
outside party related to this waiver program.
On
March 21, 2022, the Company extended the termination date of the ZNWAR Warrant by one (1) year from the expiration date of June 22, 2022
to June 22, 2023. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned to this extension.
Under
our Plan, the Company under a Request For Waiver Program executed a Waiver Term Sheet to a participant. After conclusion of the program
on September 15, 2021, the participant’s Plan account was credited with the number of shares of the Company’s Common Stock
that were acquired.
Under
our Plan, the Company under a Request For Waiver Program executed a Waiver Term Sheet of a unit program consisting ofunits of shares
of stock and warrants to a participant. After conclusion of the program on November 15, 2021, the participant’s Plan account
will be credited with the number of shares of the Company’s Common Stock and Warrants that will be acquired. Each warrant
affords the participant the opportunity to purchase one share of our Common Stock at a warrant exercise price of $1.00. The warrant
shall have the company notation of “ZNWAS.” The warrants will not be registered for trading on the OTCQX or any other
stock market or trading market. The warrants will be exercisable on November 15, 2023 and continue to be exercisable through
December 31, 2023 at a per share exercise price of $1.00.
During 2021, two
participants who participated in the “Request for Waiver” aspect of the DSPP contributed approximately 67% of the cash
raised through the DSPP. During the three months ended March 31, 2022, one participant in the “Request for Waiver”
aspect of the DSPP contributed approximately 85% of the cash raised through the DSPP.
On
December 9, 2019 Zion filed an Amendment No. 1 to the Registration Statement on Form S-1 (File No. 333-235299) solely for the purpose
of re-filing a revised Exhibit 5.1 to the Registration Statement. This Amendment No. 1 does not modify any provision of the prospectus
that forms a part of the Registration Statement and accordingly, such prospectus has not been included herein.
On
December 10, 2021 Zion filed an Amendment No. 1 to the Registration Statement on Form S-3 (File No. 333-235299) for the purpose of converting
the existing Form S-1 to the Registration Statement on Form S-3. This Amendment No. 1 does not modify any provision of the prospectus
that forms a part of the Registration Statement and accordingly such prospectus has not been included herein.
For
the three months ended March 31, 2022, and 2021, approximately $11,427,000, and $2,849,000 were raised under the DSPP program, respectively.
The company raised approximately $2,585,000 from the period April
1, 2022 through May 6, 2022, under the DSPP program.
The
warrants represented by the company notation ZNWAA are tradeable on the OTCQX market under the symbol ZNOGW. However, all of the other
warrants characterized above, in the table below, and throughout this Form 10-K, are not tradeable and are used internally for classification
and accounting purposes only.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
3 - Stockholders’ Equity (cont’d)
G.
Subscription Rights Offering
On
April 2, 2018 the Company announced an offering (“2018 Subscription Rights Offering”) through American Stock Transfer &
Trust Company, LLC (the “Subscription Agent”), at no cost to the shareholders, of non-transferable Subscription Rights (each
“Right” and collectively, the “Rights”) to purchase its securities to persons who owned shares of our Common
Stock on April 13, 2018 (“the Record Date”). Pursuant to the 2018 Subscription Rights Offering, each holder of shares of
common stock on the Record Date received non-transferable Subscription Rights, with each Right comprised of one share of the Company
Common Stock, par value $0.01 per share (the “Common Stock”) and one Common Stock Purchase Warrant to purchase
an additional one share of Common Stock. Each Right could be exercised or subscribed at a per Right subscription price of $5.00.
Each Warrant affords the investor the opportunity to purchase one share of the Company Common Stock at a warrant exercise price of $3.00.
The warrant is referred to as “ZNWAI.”
The
warrants became exercisable on June 29, 2018 and continued to be exercisable through June 29, 2020 at a per share exercise price of $3.00,
after the Company, on December 4, 2018, extended the termination date of the Warrant by one (1) year from the expiration date of June
29, 2019 to June 29, 2020.
On
May 29, 2019, the Company extended the termination date of the ZNWAI Warrant by one (1) year from the expiration date of June 29, 2020
to June 29, 2021.
On
September 15, 2020, the Company extended the termination date of the ZNWAI Warrant by two (2) years from the expiration date of June
29, 2021 to June 29, 2023. Zion considers this warrant as permanent equity per ASC 815-40-35-2. As such, there is no value assigned to
this extension.
Each
shareholder received .10 (one tenth) of a Subscription Right (i.e. one Subscription Right for each 10 shares owned) for each share of
the Company’s Common Stock owned on the Record Date.
The
2018 Subscription Rights Offering terminated on May 31, 2018. The Company raised net proceeds of approximately $3,038,000, from the subscription
of Rights, after deducting fees and expenses of $243,000 incurred in connection with the rights offering.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
3 - Stockholders’ Equity (cont’d)
H.
Warrant Table
The
warrants balances at December 31, 2021 and transactions since January 1, 2022 are shown in the table below:
Warrants |
|
Exercise
Price |
|
|
Warrant
Termination Date |
|
Outstanding Balance, 12/31/2021 |
|
|
Warrants
Issued |
|
|
Warrants
Exercised |
|
|
Warrants
Expired |
|
|
Outstanding Balance, 03/31/2022 |
|
ZNWAA |
|
$ |
2.00 |
|
|
01/31/2023 |
|
|
1,498,804 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,498,804 |
|
ZNWAD |
|
$ |
1.00 |
|
|
05/02/2023 |
|
|
243,853 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
243,853 |
|
ZNWAE |
|
$ |
1.00 |
|
|
05/01/2023 |
|
|
2,144,099 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,144,099 |
|
ZNWAF |
|
$ |
1.00 |
|
|
08/14/2023 |
|
|
359,435 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
359,435 |
|
ZNWAG |
|
$ |
1.00 |
|
|
01/08/2023 |
|
|
240,068 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
240,068 |
|
ZNWAH |
|
$ |
5.00 |
|
|
04/19/2023 |
|
|
372,400 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
372,400 |
|
ZNWAI |
|
$ |
3.00 |
|
|
06/29/2023 |
|
|
640,730 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
640,730 |
|
ZNWAJ |
|
$ |
1.00 |
|
|
10/29/2023 |
|
|
545,900 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
545,900 |
|
ZNWAK |
|
$ |
0.01 |
|
|
02/25/2023 |
|
|
431,655 |
|
|
|
- |
|
|
|
(1,750 |
) |
|
|
- |
|
|
|
429,905 |
|
ZNWAL |
|
$ |
2.00 |
|
|
08/26/2023 |
|
|
517,875 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
517,875 |
|
ZNWAM |
|
$ |
1.00 |
|
|
07/15/2023 |
|
|
4,376,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,376,000 |
|
ZNWAN |
|
$ |
1.00 |
|
|
05/16/2023 |
|
|
267,660 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
267,660 |
|
ZNWAO |
|
$ |
0.25 |
|
|
06/12/2023 |
|
|
174,970 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
174,970 |
|
ZNWAP |
|
$ |
0.25 |
|
|
06/02/2023 |
|
|
439,916 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
439,916 |
|
ZNWAR |
|
$ |
0.25 |
|
|
06/23/2023 |
|
|
1,020,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,020,000 |
|
Outstanding warrants |
|
|
|
|
|
|
|
|
13,273,365 |
|
|
|
- |
|
|
|
(1,750 |
) |
|
|
- |
|
|
|
13,271,615 |
|
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
3 - Stockholders’ Equity (cont’d)
I.
Warrant Descriptions
The
price and the expiration dates for the series of warrants to investors are as follows *:
|
|
|
|
Period
of Grant |
|
|
US$ |
|
|
Expiration
Date |
|
ZNWAA Warrants |
|
B,C |
|
March 2013 – December 2014 |
|
|
|
2.00 |
|
|
January 31, 2023 |
|
ZNWAD Warrants |
|
A,B,C |
|
January 2015 – March 2016 |
|
|
|
1.00 |
|
|
May 02, 2023 |
|
ZNWAE Warrants |
|
B,C |
|
November 2016 – March 2017 |
|
|
|
1.00 |
|
|
May 01, 2023 |
|
ZNWAF Warrants |
|
A,B,C |
|
May 2017 – July 2017 |
|
|
|
1.00 |
|
|
August 14, 2023 |
|
ZNWAG Warrants |
|
C |
|
October 2017 – December 2017 |
|
|
|
1.00 |
|
|
January 08, 2023 |
|
ZNWAH Warrants |
|
A,B,C |
|
February 2018 |
|
|
|
5.00 |
|
|
April 19, 2023 |
|
ZNWAI Warrants |
|
A,B,C |
|
April 2018 – May 2018 |
|
|
|
3.00 |
|
|
June 29, 2023 |
|
ZNWAJ Warrants |
|
B,C |
|
August 2018 – September 2018 |
|
|
|
1.00 |
|
|
October 29, 2023 |
|
ZNWAK Warrants |
|
B,C |
|
December 2018 – January 2019 |
|
|
|
0.01 |
|
|
February 25, 2023 |
|
ZNWAL Warrants |
|
C |
|
July 2019 – August 2019 |
|
|
|
2.00 |
|
|
August 26, 2023 |
|
ZNWAM Warrants |
|
D |
|
January 2021 – March 2021 |
|
|
|
1.00 |
|
|
July 15, 2023 |
|
ZNWAN Warrants |
|
|
|
May – June 2021 |
|
|
|
1.00 |
|
|
May 16, 2023 |
|
ZNWAO Warrants |
|
|
|
June 2021 |
|
|
|
0.25 |
|
|
June 12, 2023 |
|
ZNWAP Warrants |
|
D |
|
June 2021 |
|
|
|
0.25 |
|
|
June 03, 2023 |
|
ZNWAQ Warrants |
|
E |
|
June 2021 |
|
|
|
0.25 |
|
|
July 6, 2022 |
|
ZNWAR Warrants |
|
D |
|
June 2021 |
|
|
|
0.25 |
|
|
June 23, 2023 |
|
ZNWAS Warrants |
|
F |
|
August 2021 – March 2022 |
|
|
|
1.00 |
|
|
December 31, 2023 |
|
* |
Zion’s
ZNWAB Warrants expired on May 2, 2017, and the ZNWAC Warrants expired on May 2, 2018 |
A |
On December 4, 2018, the Company extended the termination date of the Warrants by one (1) year. |
B |
On May 29, 2019, the Company extended the termination date of the Warrants by one (1) year. |
C |
On September 15, 2020, the Company extended the termination date of the Warrants by two (2) years. |
D |
On March 21, 2022, the Company extended the termination date of the Warrants by one (1) year. |
E |
These warrants were issued on May 5, 2022. |
F |
These warrants will be exercisable beginning on November 15, 2023 and terminate on December 31, 2023. These warrants will be issued
in November 2023. |
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
4 - Unproved Oil and Gas Properties, Full Cost Method
Unproved
oil and gas properties, under the full cost method, are comprised as follows:
| |
March 31,
2022 | | |
December 31,
2021 | |
| |
US$
thousands | | |
US$
thousands | |
Excluded
from amortization base: | |
| | | |
| | |
Drilling
costs, and other operational related costs | |
| 32,703 | | |
| 32,075 | |
Capitalized
salary costs | |
| 2,210 | | |
| 2,158 | |
Capitalized
interest costs | |
| 1,418 | | |
| 1,418 | |
Legal
and seismic costs, license fees and other preparation costs | |
| 11,729 | | |
| 11,260 | |
Other
costs | |
| 39 | | |
| 39 | |
| |
| 48,099 | | |
| 46,950 | |
Changes
in Unproved oil and gas properties during the three months ended March 31, 2022 and 2021 are as follows:
| |
March 31,
2022 | | |
March 31,
2021 | |
| |
US$
thousands | | |
US$
thousands | |
Excluded
from amortization base: | |
| | | |
| | |
Drilling
costs, and other operational related costs | |
| 628 | | |
| 7,002 | |
Capitalized
salary costs | |
| 52 | | |
| 61 | |
Capitalized
interest costs | |
| - | | |
| 79 | |
Legal
and seismic costs, license fees and other preparation costs | |
| 469 | | |
| 1,034 | |
Other
costs | |
| - | | |
| - | |
| |
| *1,149 | | |
| *8,176 | |
| * | Inclusive of non-cash amounts of approximately $1,137,000, and $2,442,000 during the three months ended March 31, 2022, and 2021, respectively |
Please
refer to Footnote 1 – Nature of Operations and Going Concern for more information about Zion’s exploration activities.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
5 - Right of use leases assets and lease obligations
The
Company is a lessee in several non-cancellable operating leases, primarily for transportation and office space.
The
table below presents the operating lease assets and liabilities recognized on the balance sheets as of March 31, 2022 and December 31,
2021:
| |
March 31,
2022 | | |
December 31,
2021 | |
| |
US$
thousands | | |
US$
thousands | |
Operating
lease assets | |
$ | 263 | | |
$ | 327 | |
| |
| | | |
| | |
Operating
lease liabilities: | |
| | | |
| | |
Current
operating lease liabilities | |
$ | 169 | | |
$ | 203 | |
Non-current
operating lease liabilities | |
$ | 129 | | |
$ | 169 | |
Total
operating lease liabilities | |
$ | 298 | | |
$ | 372 | |
The
depreciable lives of operating lease assets and leasehold improvements are limited by the expected lease term.
The
Company’s leases generally do not provide an implicit rate, and therefore the Company uses its incremental borrowing rate as the
discount rate when measuring operating lease liabilities. The incremental borrowing rate represents an estimate of the interest rate
the Company would incur at lease commencement to borrow an amount equal to the lease payments on a collateralized basis over the term
of a lease within a particular currency environment. The Company used incremental borrowing rates as of January 1, 2019 for operating
leases that commenced prior to that date.
The
Company’s weighted average remaining lease term and weighted average discount rate for operating leases as of March 31, 2022 are:
| |
March 31,
2022 | |
Weighted
average remaining lease term (years) | |
| 1.75 | |
Weighted
average discount rate | |
| 5.9 | % |
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
5 - Right of use leases assets and leases obligations (cont’d)
The
table below reconciles the undiscounted future minimum lease payments (displayed by year and in the aggregate) under non-cancellable
operating leases with terms of more than one year to the total operating lease liabilities recognized on the condensed balance sheets
as of March 31, 2022:
| |
US$
thousands | |
2022 | |
| 142 | |
2023 | |
| 158 | |
2024 | |
| 13 | |
2025 | |
| - | |
2026 | |
| - | |
Thereafter | |
| - | |
Total
undiscounted future minimum lease payments | |
| 313 | |
Less:
portion representing imputed interest | |
| (15 | ) |
Total
undiscounted future minimum lease payments | |
| 298 | |
Operating
lease costs were $68,000 and $63,000 for the three months ended March 31, 2022, and 2021, respectively. Operating lease costs are
included within general and administrative expenses on the statements of income.
Cash
paid for amounts included in the measurement of operating lease liabilities was $72,000 and $71,000 for the three months ended
March 31, 2022, and 2021, respectively, and this amount is included in operating activities in the statements of cash flows.
Right-of-use
assets obtained in exchange for new operating lease liabilities were $nil and $nil for the three months ended March
31, 2022, and 2021, respectively.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
6 - Commitments and Contingencies
A.
Securities and Exchange Commission (“SEC”) Investigation
As
previously disclosed by the Company, on June 21, 2018, the Fort Worth Regional Office of the SEC informed Zion that it was conducting
a formal, non-public investigation and asked that we provide certain information and documents in connection with its investigation.
Since that date, we have fully cooperated with the SEC on an on-going basis in connection with its investigation. Investigations of this
nature are inherently uncertain and their results cannot be predicted with certainty. Regardless of the outcome, an SEC investigation
could have an adverse impact on us because of legal costs, diversion of management resources, and other factors. The investigation could
also result in reputational harm to Zion and may have a material adverse effect on Zion’s current and future business and exploratory
activities and its ability to raise capital to continue our oil and gas exploratory activities.
B.
Litigation
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. However, we cannot predict the outcome or effect of any of the potential litigation, claims or
disputes.
The
Company is not subject to any litigation at the present time.
C.
Recent Market Conditions – Coronavirus Pandemic
During
March 2020, a global pandemic was declared by the World Health Organization related to the rapidly growing outbreak of a novel strain
of coronavirus (“COVID-19”). The pandemic has significantly impacted the economic conditions in the United States and Israel,
as federal, state and local governments react to the public health crisis, creating significant uncertainties in the United States, Israel
and world economies. In the interest of public health and safety, jurisdictions (international, national, state and local) where we have
operations, restricted travel and required workforces to work from home. As of the date of this report, many of our employees are working
from home. However, while there are various uncertainties to navigate, the Company’s business activities are continuing. The situation
is rapidly changing and additional impacts to the business may arise that we are not aware of currently. We cannot predict whether, when
or the manner in which the conditions surrounding COVID-19 will change including the timing of lifting any restrictions or work from
home arrangements.
The
full extent of COVID-19’s impact on our operations and financial performance depends on future developments that are uncertain
and unpredictable, including the duration and spread of the pandemic, its impact on capital and financial markets and any new information
that may emerge concerning the severity of the virus, its spread to other regions as well as the actions taken to contain it, among others.
D.
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
clean-up 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. Various guidelines have been published in Israel by the State of Israel’s Petroleum Commissioner
and Energy and Environmental Ministries as it pertains to oil and gas activities. Mention of these older guidelines was included in previous
Zion filings.
The
Company believes that these regulations will result in an increase in 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. In addition, these regulations are likely to continue to increase the time needed to
obtain all of the necessary authorizations and approvals to drill and production test exploration wells.
As
of March 31, 2022, and December 31, 2021, the Company accrued $nil and $nil for license regulatory matters.
E.
Bank Guarantees
As
of March 31, 2022, the Company provided Israeli-required bank guarantees to various governmental bodies (approximately $1,186,000)
and others (approximately $82,000) with respect to its drilling operation in an aggregate amount of approximately $1,268,000. The
(cash) funds backing these guarantees are held in restricted interest-bearing accounts in Israel and are reported on the
Company’s balance sheets as fixed short-term bank deposits – restricted.
Zion
Oil & Gas, Inc.
Consolidated
Condensed Notes to Financial Statements (Unaudited)
Note
6 - Commitments and Contingencies (cont’d)
F.
Risks
Market
risk is a broad term for the risk of economic loss due to adverse changes in the fair value of a financial instrument. These changes
may be the result of various factors, including interest rates, foreign exchange rates, commodity prices and/or equity prices. In the
normal course of doing business, we are exposed to the risks associated with foreign currency exchange rates and changes in interest
rates.
Foreign
Currency Exchange Rate Risks. A portion of our expenses, primarily labor expenses and certain supplier contracts, are denominated
in New Israeli Shekels (“NIS”). As a result, we have significant exposure to the risk of fluctuating exchange rates with
the U.S. Dollar (“USD”), our primary reporting currency. During the period January 1, 2022 through March 31, 2022, the USD
has fluctuated by approximately 2.1% against the NIS (the USD strengthened relative to the NIS). By contrast, during the period January
1, 2021 through December 31, 2021, the USD fluctuated by approximately 3.3% against the NIS (the USD weakened relative to the NIS). Continued
strengthening of the US dollar against the NIS will result in lower operating costs from NIS denominated expenses. To date, we have not
hedged any of our currency exchange rate risks, but we may do so in the future.
Interest
Rate Risk. Our exposure to market risk relates to our cash and investments. We maintain an investment portfolio of short-term bank
deposits and money market funds. The securities in our investment portfolio are not leveraged, and are, due to their very short-term
nature, subject to minimal interest rate risk. We currently do not hedge interest rate exposure. Because of the short-term maturities
of our investments, we do not believe that a change in market interest rates would have a significant negative impact on the value of
our investment portfolio except for reduced income in a low interest rate environment. At March 31, 2022, we had cash, cash equivalents
and short-term bank deposits of approximately $9,490,000. The weighted average annual interest rate related to our cash and cash equivalents
for the three months ended March 31, 2022, exclusive of funds at US banks that earn no interest, was approximately 0.52%.
The
primary objective of our investment activities is to preserve principal while at the same time maximizing yields without significantly
increasing risk. To achieve this objective, we invest our excess cash in short-term bank deposits and money market funds that may invest
in high quality debt instruments.
Note
7 - Subsequent Events
| (i) | Approximately $2,585,000 was collected through the Company’s DSPP program during the period April 1 through May 6, 2022. |
| (ii) | On April 1, 2022, the Company granted options under the 2021
Omnibus Incentive Plan to one board member, to purchase 25,000 shares of Common Stock at an exercise price of $0.1128 per share. The
options vested upon grant and are exercisable through April 1, 2032. The fair value of the options at the date of grant amounted to approximately
$2,410. |
| (iii) | On April 15, 2022, the Company granted options under the
2021 Omnibus Incentive Plan to five senior officers and ten staff members to purchase 3,160,000 shares of Common Stock at an exercise
price of $0.1451 per share. The options vest on April 15, 2023 (in one year) and are exercisable through April 15, 2032. The fair value
of the options at the date of grant amounted to approximately $387,660, and will be recognized during the years 2022 and 2023. |
| (iv) | On April 15. 2022, the Company granted options under the
2021 Omnibus Incentive Plan to five staff members, to purchase 290,000 shares of Common Stock at an exercise price of $0.01 per share.
The options vested upon grant and are exercisable through April 15, 2032. These options were granted per the provisions of the Israeli
Appendix to the Plan. The fair value of the options at the date of grant amounted to approximately $39,594. |
| (v) | On April 15, 2022, the Company granted options under the
2021 Omnibus Incentive Plan to one senior officer member to purchase 400,000 shares of Common Stock at an exercise price of $0.01 per
share. The options vested upon grant and are exercisable through April 15, 2032. These options were granted per the provisions of the
Israeli Appendix to the Plan. The fair value of the options at the date of grant amounted to approximately $54.612. |
| (vi) | On April 15. 2022, the Company granted options under the
2021 Omnibus Incentive Plan to one board member, to purchase 400,000 shares of Common Stock at an exercise price of $0.01 per share.
The options vested upon grant and are exercisable through April 15, 2032. These options were granted per the provisions of the Israeli
Appendix to the Plan. The fair value of the options at the date of grant amounted to approximately $54,612. |
| (vii) | On April 15, 2022, the Company granted options under the
2021 Omnibus Incentive Plan to eight board members to purchase 3,200,000 shares of Common Stock at an exercise price of $.1451 per share.
The options vest on April 15, 2023 (in one year) and are exercisable through April 15, 2023. The fair value of the options at the date
of grant amounted to approximately $392,567. |
| (viii) | On April 15, 2022, the Company granted options under the
2021 Omnibus Incentive Plan to two consultants to purchase 50,000 shares of Common Stock at an exercise price of $.1451 per share. The
options vest on April 15, 2023 (in one year) and are exercisable through April 15, 2023. The fair value of the options at the date of
grant amounted to approximately $6,377. |
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, 2021, 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:
|
● |
The
going concern qualification in our consolidated financial statements; |
|
● |
our
liquidity and our ability to raise capital to finance our overall exploration and development activities within our license area; |
|
● |
our
ability to continue meeting the requisite continued listing requirements by OTCQX; |
|
● |
the
outcome of the current SEC investigation against us; |
|
● |
business
interruptions from COVID-19 pandemic; |
|
● |
our
ability to obtain new license areas to continue our petroleum exploration program; |
|
● |
interruptions,
increased consolidated financial costs and other adverse impacts of the coronavirus pandemic on the drilling and testing of our MJ#2
well and our capital raising efforts; |
|
● |
our
ability to explore for and develop natural gas and oil resources successfully and economically within our license area; |
|
● |
our
ability to maintain the exploration license rights to continue our petroleum exploration program; |
|
● |
the
availability of equipment, such as seismic equipment, drilling rigs, and production equipment as well as access to qualified personnel; |
|
● |
the
impact of governmental regulations, permitting and other legal requirements in Israel relating to onshore exploratory drilling; |
|
● |
our
estimates of the time frame within which future exploratory activities will be undertaken; |
|
● |
changes
in our exploration plans and related budgets; |
|
● |
the
quality of existing and future license areas with regard to, among other things, the existence of reserves in economic quantities; |
|
● |
anticipated
trends in our business; |
|
● |
our
future results of operations; |
|
● |
our
capital expenditure program; |
|
● |
future
market conditions in the oil and gas industry |
|
● |
the
demand for oil and natural gas, both locally in Israel and globally; and |
|
● |
the
impact of fluctuating oil and gas prices on our exploration efforts |
Overview
Zion
Oil and Gas, Inc., a Delaware corporation, is an oil and gas exploration company with a history of 22 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
OTCQX Market under the symbol “ZNOG” and our Common Stock warrant under the symbol “ZNOGW.”
The
Company currently holds one active petroleum exploration license onshore Israel, the New Megiddo License 428 (“NML 428”),
comprising approximately 99,000 acres. The NML 428 was awarded on December 3, 2020 for a six-month term with the possibility of
an additional six-month extension. On April 29, 2021, Zion submitted a request to the Ministry of Energy for a six-month extension to
December 2, 2021. On May 30, 2021, the Ministry of Energy approved our request for extension to December 2, 2021. On November 29, 2021,
the Ministry of Energy approved our request for extension to August 1, 2022. The ML 428 lies onshore, south and west of the Sea of Galilee,
and we continue our exploration focus here based on our studies as it appears to possess the key geologic ingredients of an active petroleum
system with significant exploration potential.
The
Megiddo Jezreel #1 (“MJ #1”) site was completed in early March 2017, after which the drilling rig and associated equipment
were mobilized to the site. Performance and endurance tests were completed, and the MJ #1 exploratory well was spud on June 5, 2017 and
drilled to a total depth (“TD”) of 5,060 meters (approximately 16,600 feet). Thereafter, the Company obtained three open-hole
wireline log suites (including a formation image log), and the well was successfully cased and cemented. The Ministry of Energy approved
the well testing protocol on April 29, 2018.
During
the fourth quarter of 2018, the Company testing protocol was concluded at the MJ #1 well. The test results confirmed that the MJ #1 well
did not contain hydrocarbons in commercial quantities in the zones tested. As a result, in the year ended December 31, 2018, the Company
recorded a non-cash impairment charge to its unproved oil and gas properties of $30,906,000. During the three months ended March 31,
2022 and 2021, respectively, the Company did not record any post-impairment charges.
While
the well was not commercially viable, Zion learned a great deal from the drilling and testing of this well. We believe that the drilling
and testing of this well carried out the testing objectives which would support further evaluation and potential further exploration
efforts within our License area. Zion believed it was prudent and consistent with good industry practice to examine further these questions
with a focused 3-D seismic imaging shoot of approximately 72 square kilometers surrounding the MJ#1 well. Zion completed all of the acquisition,
processing and interpretation of the 3-D data and incorporated its expanded knowledge base into the drilling of our current MJ-02 exploratory
well.
On
March 12, 2020, Zion entered into a Purchase and Sale Agreement with Central European Drilling kft, a Hungarian corporation, to purchase
an onshore oil and gas drilling rig, drilling pipe, related equipment and spare parts for a purchase price of $5.6 million in cash, subject
to acceptance testing and potential downward adjustment. We remitted to the Seller $250,000 on February 6, 2020 as earnest money towards
the Purchase Price. The Closing anticipated by the Agreement took place on March 12, 2020 by the Seller’s execution and delivery
of a Bill of Sale to us. On March 13, 2020, the Seller retained the earnest money deposit, and the Company remitted $4,350,000 to the
seller towards the purchase price, and $1,000,000 (the “Holdback Amount”) was deposited in escrow with American Stock Transfer
and Trust Company LLC. On January 6, 2021, Zion completed its acceptance testing of the I-35 drilling rig and the Holdback Amount was
remitted to Central European Drilling.
The
MJ-02 drilling plan was approved by the Ministry of Energy on July 29, 2020. On January 6, 2021, Zion officially spudded its MJ-02 exploratory
well. On November 23, 2021, Zion announced via a press release that it completed drilling the MJ-02 well to a total depth of 5,531 meters
(~18,141 feet) with a 6-inch open hole at that depth.
A
full set of detailed and comprehensive tests including neutron-density, sonic, gamma, and resistivity logs were acquired in December
2021, as a result of which we identified an encouraging zone of interest. All of the well testing equipment and personnel are secured
for the MJ-02 well. We have re-entered our MJ-02 wellbore and are progressing to production testing. This work is expected to take several
weeks.
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 gas in commercial
quantities, our results will depend upon commodity prices for oil and 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
The
Company currently holds one active petroleum exploration license onshore Israel, the New Megiddo License 428 (“NML 428”),
comprising approximately 99,000 acres – See Map 1. Under Israeli law, Zion has an exclusive right to oil and gas exploration
in our license area in that no other company may drill there. In the event we drill an oil or gas discovery in our license area, current
Israeli law entitles us to convert the relevant portions of our license to a 30-year production lease, extendable to 50 years, subject
to compliance with a field development work program and production.
The
New Megiddo License 428 was awarded on December 3, 2020 for a six-month term with the possibility of an additional six-month extension.
On May 30, 2021, the Ministry of Energy approved our request for extension to December 2, 2021. On November 29, 2021, the Ministry of
Energy approved our request for extension to August 1, 2022. The New Megiddo License 428 area is the same area as the Megiddo-Jezreel
License 401 area and lies onshore, south and west of the Sea of Galilee and we continue our exploration focus here based on our studies
as it appears to possess the key geologic ingredients of an active petroleum system with significant exploration potential.
The MJ-02 drilling plan was approved by the Ministry of Energy on July
29, 2020. On
January 6, 2021, Zion officially spudded its MJ-02 exploratory well. On November 23, 2021, Zion announced via a press release that it
completed drilling the MJ-02 well to a total depth of 5,531 meters (~18,141 feet) with a 6-inch open hole at that depth.
A
full set of detailed and comprehensive tests including neutron-density, sonic, gamma, and resistivity logs were acquired in December
2021, as a result of which we identified an encouraging zone of interest. All of the well testing equipment and personnel are secured
for the MJ-02 well. We have re-entered our MJ-02 wellbore and are progressing to production testing. This work is expected to take several
weeks.
I-35
Drilling Rig & Associated Equipment
| |
Three-month
period ended March 31, 2022 | |
| |
I-35
Drilling Rig | | |
Rig
Spare Parts | | |
Other
Drilling Assets | | |
Total | |
| |
US$
thousands | | |
US$
thousands | | |
US$
thousands | | |
US$
thousands | |
December
31, 2021 | |
| 5,859 | | |
| 643 | | |
| 332 | | |
| 6,834 | |
Asset
Additions | |
| - | | |
| 5 | | |
| 117 | | |
| 122 | |
Asset
Depreciation | |
| (159 | ) | |
| - | | |
| (25 | ) | |
| (184 | ) |
Asset
Disposals for Self-Consumption | |
| - | | |
| (13 | ) | |
| - | | |
| (13 | ) |
March
31, 2022 | |
| 5,700 | | |
| 635 | | |
| 424 | | |
| 6,759 | |
Zion’s
ability to fully undertake all of these aforementioned activities is subject to its raising the needed capital from its continuing offerings,
of which no assurance can be provided.
Map
1. Zion’s New Megiddo License 428 as of March 31, 2022.
Zion’s
Former Joseph License
Zion
has plugged all of its exploratory wells on its former Joseph License area, 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.
Onshore
Licensing, Oil and Gas Exploration and Environmental Guidelines
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. Various guidelines have been published in Israel by the State of Israel’s Petroleum Commissioner,
the Energy Ministry, and the Environmental Ministry in recent years as it pertains to oil and gas activities. Mention of these guidelines
was included in previous Zion Oil & Gas filings.
We
acknowledge that these new regulations are likely to increase the expenditures associated with obtaining new exploration rights and drilling
new wells. The Company expects that additional financial burdens could occur as a result of the Ministry requiring cash reserves that
could otherwise be used for operational purposes.
Capital
Resources Highlights
We
need to raise significant funds to finance the continued exploration efforts and maintain orderly operations. To date, we have funded
our operations through the issuance of our securities and convertible debt. 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 capital on terms favorable to us (or at all).
The
Dividend Reinvestment and Stock Purchase Plan
On
March 13, 2014 Zion filed a registration statement on Form S-3 that is part of a replacement registration statement that was filed with
the SEC using a “shelf” registration process. The registration statement was declared effective by the SEC on March 31, 2014.
On February 23, 2017, the Company filed a Form S-3 with the SEC (Registration No. 333-216191) as a replacement for the Form S-3 (Registration
No. 333-193336), for which the three year period ended March 31, 2017, along with the base Prospectus and Supplemental Prospectus. The
Form S-3, as amended, and the new base Prospectus became effective on March 10, 2017, along with the Prospectus Supplement that was filed
and became effective on March 10, 2017. The Prospectus Supplement under Registration No. 333-216191 describes the terms of the DSPP and
replaces the prior Prospectus Supplement, as amended, under the prior Registration No. 333-193336.
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 directly
from the Company. 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.
Please
see Footnote 3F (“Dividend Reinvestment and Stock Purchase Plan (“DSPP”)), which is a part of this Form 10-Q filing,
for details about specific unit programs, dates, and filings during the years 2016 through 2022.
For
the three months ended March 31, 2022, and 2021, approximately $11,427,000, and $2,849,000 were raised under the DSPP program, respectively.
The
warrants balances at December 31, 2021 and transactions since January 1, 2022 are shown in the table below:
Warrants | |
Exercise
Price | | |
Warrant
Termination Date | |
Outstanding
Balance, 12/31/2021 | | |
Warrants
Issued | | |
Warrants
Exercised | | |
Warrants
Expired | | |
Outstanding
Balance, 03/31/2022 | |
ZNWAA | |
$ | 2.00 | | |
01/31/2023 | |
| 1,498,804 | | |
| - | | |
| - | | |
| - | | |
| 1,498,804 | |
ZNWAD | |
$ | 1.00 | | |
05/02/2023 | |
| 243,853 | | |
| - | | |
| - | | |
| - | | |
| 243,853 | |
ZNWAE | |
$ | 1.00 | | |
05/01/2023 | |
| 2,144,099 | | |
| - | | |
| - | | |
| - | | |
| 2,144,099 | |
ZNWAF | |
$ | 1.00 | | |
08/14/2023 | |
| 359,435 | | |
| - | | |
| - | | |
| - | | |
| 359,435 | |
ZNWAG | |
$ | 1.00 | | |
01/08/2023 | |
| 240,068 | | |
| - | | |
| - | | |
| - | | |
| 240,068 | |
ZNWAH | |
$ | 5.00 | | |
04/19/2023 | |
| 372,400 | | |
| - | | |
| - | | |
| - | | |
| 372,400 | |
ZNWAI | |
$ | 3.00 | | |
06/29/2023 | |
| 640,730 | | |
| - | | |
| - | | |
| - | | |
| 640,730 | |
ZNWAJ | |
$ | 1.00 | | |
10/29/2023 | |
| 545,900 | | |
| - | | |
| - | | |
| - | | |
| 545,900 | |
ZNWAK | |
$ | 0.01 | | |
02/25/2023 | |
| 431,655 | | |
| - | | |
| (1,750 | ) | |
| - | | |
| 429,905 | |
ZNWAL | |
$ | 2.00 | | |
08/26/2023 | |
| 517,875 | | |
| - | | |
| - | | |
| - | | |
| 517,875 | |
ZNWAM | |
$ | 1.00 | | |
07/15/2023 | |
| 4,376,000 | | |
| - | | |
| - | | |
| - | | |
| 4,376,000 | |
ZNWAN | |
$ | 1.00 | | |
05/16/2023 | |
| 267,660 | | |
| - | | |
| - | | |
| - | | |
| 267,660 | |
ZNWAO | |
$ | 0.25 | | |
06/12/2023 | |
| 174,970 | | |
| - | | |
| - | | |
| - | | |
| 174,970 | |
ZNWAP | |
$ | 0.25 | | |
06/02/2022 | |
| 439,916 | | |
| - | | |
| - | | |
| - | | |
| 439,916 | |
ZNWAR | |
$ | 0.25 | | |
06/23/2023 | |
| 1,020,000 | | |
| - | | |
| - | | |
| - | | |
| 1,020,000 | |
Outstanding
warrants | |
| | | |
| |
| 13,273,365 | | |
| - | | |
| (1,750 | ) | |
| - | | |
| 13,271,615 | |
According
to the warrant table, the Company could potentially raise up to approximately $16,408,000 if all outstanding warrants were exercised
by its holders.
2018
Subscription Rights Offering
Please
see Footnote 3G (“Subscription Rights Offering”), which is a part of this Form 10-Q filing, for a description of and details
about the Subscription Rights Offering.
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 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 is 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 consolidated 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 consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
The
Impact of COVID-19
During
March 2020, a global pandemic was declared by the World Health Organization related to the rapidly growing outbreak of a novel strain
of coronavirus (“COVID-19”). The pandemic has significantly impacted the economic conditions in the United States and Israel,
as federal, state and local governments react to the public health crisis, creating significant uncertainties in the United States, Israel
and world economies. In the interest of public health and safety, jurisdictions (international, national, state and local) where we have
operations, restricted travel and required workforces to work from home. As of the date of this report, many of our employees are working
from home. However, while there are various uncertainties to navigate, the Company’s business activities are continuing. The situation
is rapidly changing and additional impacts to the business may arise that we are not aware of currently. We cannot predict whether, when
or the manner in which the conditions surrounding COVID-19 will change including the timing of lifting any restrictions or work from
home arrangements.
The
full extent of COVID-19’s impact on our operations and financial performance depends on future developments that are uncertain
and unpredictable, including the duration and spread of the pandemic, its impact on capital and financial markets and any new information
that may emerge concerning the severity of the virus, its spread to other regions as well as the actions taken to contain it, among others.
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 consolidated
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 consolidated financial statements and the reported amounts
of revenues and expense during the reporting period.
We
have identified the accounting principles which we believe are most critical to the reported financial status by considering accounting
policies that involve the most complex of subjective decisions or assessment.
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 properties represent 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. A further
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.
During
the three months ended March 31, 2022, and 2021, respectively, the Company did not record any post-impairment charges.
The
total net book value of our unproved oil and gas properties under the full cost method is $48,099,000 and $46,950,000 at March 31, 2022
and at December 31, 2021, respectively.
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
We
follow 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 from the sale of 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.
We use Level 1 inputs for fair value measurements whenever there is an active market, with actual quotes, market prices, and observable
inputs on the measurement date. We use 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. We use observable market data whenever available.
We use Level 3 inputs in the Binomial Model used for the valuation of the derivative liability.
RESULTS
OF OPERATIONS
| |
For the
three months ended
March 31, | |
| |
2022 | | |
2021 | |
| |
(US
$ in thousands) | |
Operating
costs and expenses: | |
| | | |
| | |
General
and administrative expenses | |
| 1,435 | | |
| 1,971 | |
Other | |
| 711 | | |
| 792 | |
Subtotal
Operating costs and expenses | |
| 2,146 | | |
| 2,763 | |
Gain
on derivative liability | |
| - | | |
| (426 | ) |
Other
expense, net | |
| 20 | | |
| 223 | |
Net
loss | |
| 2,166 | | |
| 2,560 | |
Revenue.
We currently have no revenue generating operations.
Operating
costs and expenses. Operating costs and expenses for the three months ended March 31, 2022 were $2,146,000 compared to $2,763,000
for the three months ended March 31, 2021. The decrease in operating costs and expenses during the three months ended March 31, 2022
compared to the corresponding period in 2021 is primarily attributable to a decrease in general and administrative expenses driven by
the non-cash expenses associated with stock option grants during the three months ended March 31, 2022 compared to the corresponding
period in 2021.
General
and administrative expenses. General and administrative expenses for the three months ended March 31, 2022 were $1,435,000, compared
to $1,971,000 for the three months ended March 31, 2021. The decrease in General and administrative expenses during the three months
ended March 31, 2022 is primarily attributable to lower non-cash expenses recorded in connection with stock option grants during 2022
compared to the corresponding period in 2021.
Other
expense. Other expense during the three months ended March 31, 2022 was $711,000 compared to $792,000 for the three months ended
March 31, 2021. Other general and administrative expenses are comprised of non-compensation and non-professional expenses incurred. The
decrease in other expenses during the three months ended March 31, 2022 compared to the corresponding period in 2021 is primarily attributable
to decreased marketing expenses associated with investor relations activities.
(Gain)
on derivative liability. (Gain) on derivative liability during the three months ended March 31, 2022 was $nil, compared to a gain
of ($426,000) for the three months ended March 31, 2021. An embedded derivative was contained within the valuation of Zion’s $100
convertible bond offering which closed in March 2016. The bonds were paid in full in May 2021.
Other
expense, net. Other expense, net for the three months ended March 31, 2022 was $20,000, compared to $223,000 for the three months
ended March 31, 2021. The decrease in other expense, net during the three months ended March 31, 2022 compared to the corresponding period
in 2021 is primarily attributable to exchange rate differences associated with the fluctuating exchange rates of the New Israeli Shekels
(“NIS”) with the U.S. Dollar (“USD”) and to financial expenses related to the Company’s convertible bonds.
Net
Loss. Net loss for the three months ended March 31, 2022 was $2,166,000 compared to $2,560,000 for the three months ended March 31,
2021. The decrease in net loss for 2022 is primarily attributable to general and administrative expenses in the three months ended March
31, 2022 compared to the three months ended March 31, 2021.
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 common stock as well as proceeds from the exercise of warrants and options to purchase common shares.
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
financial statements for the three months ended March 31, 2022 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
March 31, 2022, we had approximately $8,221,000 in cash and cash equivalents compared to $4,683,000 at December 31, 2021, which does
not include any restricted funds. Our working capital (current assets minus current liabilities) was $11,729,000 at March 31, 2022 and
$3,303,000 at December 31, 2021.
As
of March 31, 2022, we provided bank guarantees to various governmental bodies (approximately $1,186,000) and others (approximately
$82,000) in respect of our drilling operation in the aggregate amount of approximately $1,268,000. The (cash) funds backing these
guarantees are held in restricted interest-bearing accounts in Israel and are reported on the Company’s balance sheets as
fixed short-term bank deposits restricted.
During
the three months ended March 31, 2022, and 2021, cash used in operating activities totaled $2,091,000, and $2,141,000, respectively.
Cash provided by financing activities during the three months ended March 31, 2022, and 2021, was $9,428,000, and $2,850,000, respectively,
and is primarily attributable to proceeds received from the Dividend Reinvestment and Stock Purchase Plan (the “DSPP” or
“Plan”). Net cash used in investing activities such as unproved oil and gas properties, equipment and spare parts was $3,799,000
and $7,124,000 for the three months ended March 31, 2022, and 2021, respectively.
Accounting standards require management to evaluate our ability to
continue as a going concern for a period of one year subsequent to the date of the filing of this Form 10-Q. We expect to incur additional
significant expenditures to further our exploration and development programs. While we raised approximately $2,585,000 during the period
April 1, 2022 through May 6, 2022, we will need to raise additional funds in order to continue our exploration and development activities
in our license area. Additionally, we estimate that, when we are not actively drilling a well, our expenditures are approximately $600,000 per
month excluding exploratory operational activities. However, when we are actively drilling a well, we estimate an additional minimum expenditure
of approximately $2,500,000 per month. The above estimates are subject to change. Subject to the qualifications specified below, management
believes that our existing cash balance, coupled with anticipated proceeds under the DSPP, will be sufficient to finance our plan of operations
through January 2023.
The
recent outbreak of the coronavirus has to date significantly disrupted business operations and resulted in significantly increased unemployment
in the general economy. The extent to which the coronavirus impacts our operations, specifically our capital raising efforts, as well
as our ability to continue our exploratory efforts, will depend on future developments, which are highly uncertain and cannot be predicted
with confidence, including the duration of the outbreak, new information which may emerge concerning the severity of the coronavirus
and the actions to contain the coronavirus or treat its impact, among others.
No
assurance can be provided that we will be able to raise the needed operating capital.
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 in existing license areas, the
costs associated with extended delays in undertaking the required exploratory work, and plugging and abandonment activities which is
typical of what we have experienced in the past.
The
financial information contained in these consolidated financial statements has been prepared on a basis that assumes that we will continue
as a going concern, which contemplates the realization of assets and the satisfaction of liabilities and commitments in the normal course
of business. This financial information and these consolidated financial statements do not include any adjustments that may result from
the outcome of this uncertainty.
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 2022 had a significant impact on our financial
position, results of operations, or cash flow.