Nevada
|
88-0343804
|
|
(State
or other jurisdiction
|
(I.R.S.
Employer
|
|
of
incorporation or organization)
|
Identification
No.)
|
PAGE
|
|||
Calibre
Energy, Inc.
|
|||||||
(unaudited)
|
|||||||
June
30,
|
December
31,
|
||||||
2006
|
2005
|
||||||
|
|||||||
Assets
|
|||||||
Current
Assets
|
|||||||
Cash
|
$
|
4,649,432
|
$
|
2,105,749
|
|||
Accounts
receivable - Oil and gas sales
|
97,406
|
33,960
|
|||||
Note
receivable - related party
|
- |
300,000
|
|||||
Prepaid
expenses and other
|
20,621
|
104,100
|
|||||
Total
current assets
|
4,767,459
|
2,543,809
|
|||||
Noncurrent
Assets
|
|||||||
Oil
and gas properties, using full cost method
|
|||||||
Properties
subject to amortization
|
7,325,495
|
830,646
|
|||||
Properties
not subject to amortization
|
5,653,718
|
4,478,235
|
|||||
Furniture
and office equipment
|
361,101
|
121,778
|
|||||
Less:
Accumulated depreciation, depletion, amortization and
impairment
|
(121,079
|
)
|
(35,599
|
)
|
|||
Net
property, furniture and office equipment
|
13,219,235
|
5,395,060
|
|||||
Advances to operator-related party |
784,649
|
- | |||||
Other
assets
|
22,662
|
-
|
|||||
Total
assets
|
$18,794,006
|
$7,938,869
|
|||||
Liabilities
and Shareholders’ Equity
|
|||||||
Current
Liabilities
|
|||||||
Accounts
payable - trade
|
1.447,435
|
946,852
|
|||||
Accounts payable - related party | 1,031,650 | - | |||||
Accounts
payable - employees
|
-
|
98,630
|
|||||
Accrued
expenses
|
52,751
|
20,482
|
|||||
Total
liabilities
|
2,531,836
|
1,065,964
|
|||||
Shareholders’
Equity
|
|||||||
Preferred
stock; $.001 par value; 10,000,000 authorized; none issued
|
-
|
-
|
|||||
Common
stock; $.001 par value; 100,000,000 authorized; 56,600,806 and 47,000,000
issued and outstanding at June 30, 2006, and December 31, 2005,
respectively
|
56,601
|
47,000
|
|||||
Additional
paid-in capital
|
19,367,853
|
8,727,556
|
|||||
Accumulated
deficit
|
(3,162,285
|
)
|
(1,901,651
|
)
|
|||
Total
shareholders’ equity
|
16,262,169
|
6,872,905
|
|||||
Total
liabilities and shareholders’ equity
|
$
|
18,794,006
|
$
|
7,938,869
|
Calibre
Energy, Inc.
|
|||||||
For
the Three Months and Six Months Ended June 30,
2006
|
|||||||
(unaudited)
|
|||||||
Three
Months
Ended
June
30,
2006
|
Six
Months
Ended
June
30,
2006
|
||||||
|
|
||||||
Revenue
|
|||||||
Oil
& Gas Sales
|
$
|
90,761
|
$
|
129,899
|
|||
Total
revenue
|
90,761
|
129,899
|
|||||
Operating
expenses
|
|||||||
Lease
operating expense
|
19,969
|
16,430
|
|||||
Severance
and ad valorem taxes
|
6,846
|
10,063
|
|||||
Depletion
expense
|
53,448
|
85,479
|
|||||
Compensation
expense
|
250,729
|
610,280
|
|||||
Professional
fees
|
219,245
|
420,810
|
|||||
General
and administrative (excluding compensation expense and professional
fees)
|
171,086
|
315,132
|
|||||
Total
operating expense
|
721,323
|
1,458,194
|
|||||
Loss
from operations
|
(630,562
|
)
|
(1,328,295
|
)
|
|||
Interest
income
|
43,542
|
67,663
|
|||||
Net
loss
|
$
|
(587,020
|
)
|
$
|
(1,260,633
|
)
|
|
Earnings
per share:
|
|||||||
Basic
and diluted
|
$ |
(0.01
|
)
|
$ |
(0.01
|
)
|
|
Weighted
average shares outstanding
|
56,705,704
|
49,755,558
|
|||||
Calibre
Energy, Inc.
|
||||||||||||||||
For
the Six Months Ended June 30, 2006
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Common
Stock
|
Additional
|
|||||||||||||||
Paid-in
|
Accumulated
|
|||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||
Balance,
December 31, 2005
|
47,000,000
|
$
|
47,000
|
$
|
8,727,556
|
$
|
(1,901,651
|
)
|
$
|
6,872,905
|
||||||
Issuance
of common stock for reverse merger
|
3,525,000
|
3,525
|
(3,525
|
)
|
-
|
|||||||||||
Issuance
of common stock for cash, net of offering costs
|
3,160,000
|
3,160
|
5,811,434
|
5,814,594
|
||||||||||||
Cashless
exercise of warrants
|
295,806
|
296
|
(296
|
)
|
-
|
|||||||||||
Option
expense
|
10,253
|
10,253
|
||||||||||||||
Net
loss
|
(673,612
|
)
|
(673,612
|
)
|
||||||||||||
Balance,
March 31, 2005
|
53,980,806
|
$
|
53,981
|
$
|
14,545,422
|
$
|
(2,575,263
|
)
|
$
|
12,024,140
|
||||||
Issuance
of common stock for cash, net of offering costs
|
2,620,000
|
2,620
|
4,812,180
|
4,814,800
|
||||||||||||
Option
expense
|
10,251
|
10,251
|
||||||||||||||
Net
loss
|
(587,020
|
)
|
(587,020
|
)
|
||||||||||||
Balance,
June 30, 2006
|
56,600,806
|
$
|
56,601
|
$
|
19,367,853
|
$
|
(3,162,283
|
)
|
$
|
16,262,171
|
Calibre
Energy, Inc.
|
||||
For
the Six Months Ended June 30, 2006
|
||||
(unaudited)
|
||||
Cash
Flows from Operating Activities
|
||||
Net
loss
|
$
|
(1,260,633
|
)
|
|
Adjustments
to reconcile net loss to net cash provided by operating
activities:
|
||||
Noncash recapitalization
expense
|
100,000
|
|||
Accretion
of stock option expense
|
20,504
|
|||
Depreciation
and depletion expense
|
85,479
|
|||
Changes
in working capital components:
|
||||
(Increase)
in accounts receivable
|
(63,446
|
)
|
||
(Increase)
in other current assets
|
(16,521
|
)
|
||
(Increase)
in other assets
|
(22,662
|
)
|
||
Increase
in accounts payable
|
1,433,603
|
|||
Increase
in accrued expense
|
32,269
|
|||
Net
cash (used in) operating activities
|
308,594
|
|||
Cash
Flows from Investing Activities
|
||||
Additions
to oil and gas properties
|
(8,454,980
|
)
|
||
Additions
to furniture, office equipment, other assets and leasehold
improvements
|
(239,325
|
)
|
||
Receipts
on notes receivable
|
650,000
|
|||
Disbursements
on note receivable
|
(350,000 | ) | ||
Net
cash (used in) investing activities
|
(8,394,305
|
)
|
||
Cash
Flows from Financing Activities
|
||||
Proceeds
from sale of common stock
|
10,629,394
|
|||
Net
cash provided by financing activities
|
10,629,394
|
|||
Net
increase in cash
|
$
|
2,543,683
|
||
Cash
|
||||
Beginning
of period
|
$
|
2,105,749
|
||
End
of period
|
$
|
4,649,432
|
||
Supplemental
cash flow information:
|
||||
Interest
paid
|
-
|
|||
Income
taxes paid
|
-
|
Note
6.
|
2005
Stock Incentive Plan
|
Nonvested
Shares
|
Shares
|
Weighted-
Average
Grant-Date
Fair
Value
|
|||||
Nonvested
at January 1, 2006
|
650,000
|
$
|
162,629
|
||||
Granted
|
-
|
||||||
Vested
|
-
|
-
|
|||||
Forfeited
|
-
|
||||||
Nonvested
at June 30, 2006
|
650,000
|
$
|
162,629
|
Exercise
Price
|
Number
of shares
|
Remaining
life
|
Exercisable
Number
of Shares
Remaining
|
|||||||
$0.40
|
2,000,000
|
1.25
years
|
2,000,000
|
|||||||
$0.75
|
10,000,000
|
1.25
years
|
9,600,000
|
|||||||
$2.00
|
577,500
|
1.75
years
|
577,500
|
|||||||
$2.75
|
5,780,000
|
1.75
years
|
5,780,000
|
|||||||
18,357,500
|
17,957,500
|
· |
a
decline in or substantial volatility of crude oil and natural gas
commodity prices;
|
· |
the
incurrence of significant costs and liabilities in the future resulting
from our failure to comply with new or existing environmental regulations
or an accidental release of hazardous substances into the environment;
and
|
· |
other
financial, operational and legal risks and uncertainties detailed
from
time to time in our Securities and Exchange Commission
filings.
|
|
Payments
Due By Period
|
|||||||||||||||
Total
|
Less
Than 1
Year
|
1-3
Years
|
3-5
Years
|
|||||||||||||
Contractual
Obligations
|
||||||||||||||||
Operating
Lease
|
||||||||||||||||
Contract
Obligations
|
$
|
522,817
|
$
|
190,257
|
$
|
195,253
|
$
|
137,307
|
||||||||
Drilling
Wells in Progress
|
$
|
3,490,000
|
$
|
3,490,000
|
|
|||||||||||
Total
|
$
|
4,012,817
|
$
|
3,680,257
|
$
|
195,253
|
$
|
137,307
|
Exhibit
31.1*
|
Chief
Executive Officer Certification Pursuant to Section 13a-14 of the
Securities Exchange Act
|
|
Exhibit
31.2*
|
Chief
Financial Officer Certification Pursuant to Section 13a-14 of the
Securities Exchange Act
|
|
Exhibit
32.1*
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002
|
|
Exhibit
32.2*
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002
|
CALIBRE
ENERGY, INC.
|
|||
|
Registrant
|
||
Dated:
October 3, 2006
|
By:
|
S/Prentis
B. Tomlinson, Jr.
|
|
Prentis
B. Tomlinson, Jr.
|
|||
President
and Chairman of the Board of Directors
|
|||
Dated:
October 3, 2006
|
By:
|
S/O.
Oliver Pennington, III
|
|
O.
Oliver Pennington, III
|
|||
Chief
Financial Officer
|
Exhibit
31.1 *
|
Chief
Executive Officer Certification Pursuant to Section 13a-14 of the
Securities Exchange Act
|
|
Exhibit
31.2 *
|
Chief
Financial Officer Certification Pursuant to Section 13a-14 of the
Securities Exchange Act
|
|
Exhibit
32.1 *
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002
|
|
Exhibit
32.2 *
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
906 of
the Sarbanes-Oxley Act of
2002
|