x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
Nevada
|
|
33-0967648
|
(State
or other jurisdiction of
incorporation
or organization)
|
|
(I.R.S.
Employer
Identification
No.)
|
370
Interlocken Boulevard, Suite
400
Broomfield,
Colorado 80021
(Address
of Principal Executive
Offices)
|
PART
I. FINANCIAL INFORMATION
|
|
|
|
Item
1. Financial Statements
|
|
|
|
September
30, 2006 (Unaudited) and December 31, 2005
|
3
|
|
|
Three
and Nine Months Ended September 30, 2006 and 2005 (Unaudited)
|
4
|
|
|
Nine
Months Ended September 30, 2006 and 2005 (Unaudited)
|
5
|
|
|
September
30, 2006
|
6-11
|
|
|
14
|
|
|
|
20
|
|
|
|
PART
II. OTHER INFORMATION
|
|
|
|
21
|
|
|
|
|
|
21
|
|
|
|
21
|
|
|
|
21
|
|
|
|
21
|
|
|
|
22
|
September
30,
2006
|
December
31,
2005
|
||||||
Assets
|
|||||||
Cash
and cash equivalents
|
$
|
660,775
|
$
|
347,558
|
|||
Marketable
securities, available-for-sale
|
—
|
405,556
|
|||||
Accounts
receivable
|
164,537
|
—
|
|||||
Interest
receivable
|
3,463
|
179
|
|||||
Note
receivable
|
179,879
|
99,879
|
|||||
Total
current assets
|
1,008,654
|
853,172
|
|||||
|
|||||||
Proved
and unproved oil & gas property
|
10,300,128
|
9,575,813
|
|||||
Equipment,
net of $89,168 and $18,418 accumulated depreciation
respectively
|
1,473,576
|
287,836
|
|||||
Deposits
|
187,000
|
716,000
|
|||||
Restricted
cash
|
260,000
|
235,000
|
|||||
Deferred
debt issue costs
|
305,011
|
533,769
|
|||||
|
|||||||
Total
assets
|
$
|
13,534,369
|
$
|
12,201,590
|
|||
|
|||||||
Liabilities
And Stockholders’ Equity
|
|||||||
Accounts
payable
|
$
|
451,369
|
$
|
313,703
|
|||
Convertible
debenture interest payable
|
185,700
|
—
|
|||||
Joint
venture partner interest payable
|
236,786
|
—
|
|||||
|
|||||||
Total
current liabilities
|
873,855
|
313,703
|
|||||
|
|||||||
Convertible
debenture
|
3,327,032
|
5,063,848
|
|||||
Notes
payable
|
2,209,457
|
12,000
|
|||||
Stockholders’
equity:
|
|||||||
Preferred
stock, $.001 par value; 25,000,000 shares
|
|||||||
authorized;
none outstanding
|
—
|
—
|
|||||
Common
stock, $.001 par value; 100,000,000 shares
|
|||||||
authorized;
66,532,599 and 52,525,329 shares issued and outstanding,
respectively
|
66,533
|
52,545
|
|||||
Additional
paid-in capital
|
19,189,215
|
15,973,152
|
|||||
Stock
issuance obligation
|
107,504
|
—
|
|||||
Stock
pledged as collateral
|
(1,665,000
|
)
|
(1,665,000
|
)
|
|||
Accumulated
deficit
|
(10,578,710
|
)
|
(7,555,331
|
)
|
|||
Accumulated
other comprehensive income
|
4,483
|
6,673
|
|||||
|
|||||||
Total
stockholders’ equity
|
7,124,025
|
6,812,039
|
|||||
|
|||||||
Total
liabilities and stockholders’ equity
|
$
|
13,534,369
|
12,201,590
|
|
Three
Months Ended
September
30,
|
Nine
Months Ended
September
30,
|
|||||||||||
|
2006
|
2005
|
2006
|
2005
|
|||||||||
|
|
|
|
|
|||||||||
Revenue
|
$
|
110,643
|
$
|
—
|
$
|
454,484
|
$
|
—
|
|||||
|
|||||||||||||
Operating
expense
|
|||||||||||||
Exploration
and production
|
125,872
|
640,507
|
690,068
|
904,400
|
|||||||||
General
and administrative
|
1,065,589
|
812,909
|
3,060,034
|
1,770,587
|
|||||||||
|
|||||||||||||
Operating
(loss)
|
(1,080,818
|
)
|
(1,453,416
|
)
|
(3,295,618
|
)
|
(2,674,987
|
)
|
|||||
|
|||||||||||||
Other
income (expense)
|
|||||||||||||
Interest
expense
|
(31,439
|
)
|
(47,501
|
)
|
(108,196
|
)
|
(176,816
|
)
|
|||||
Gain
on sale of property
|
—
|
—
|
—
|
1,442,674
|
|||||||||
Gain
on extinguishment of debt
|
—
|
—
|
—
|
383,531
|
|||||||||
Project
revenue applied as credit to purchase
|
—
|
—
|
198,361
|
—
|
|||||||||
Note
receivable default penalty
|
—
|
—
|
80,000
|
—
|
|||||||||
Re-sale
of pipe
|
—
|
—
|
34,644
|
—
|
|||||||||
Insurance
rebates and project purchase credit
|
—
|
—
|
19,993
|
—
|
|||||||||
Miscellaneous
income (expense)
|
47,072
|
(2,445
|
)
|
47,437
|
(3,208
|
)
|
|||||||
Total
other income (expense)
|
15,633
|
(49,946
|
)
|
272,239
|
1,646,313
|
||||||||
|
|||||||||||||
Income
(loss) before income tax
|
(1,065,185
|
)
|
(1,503,362
|
)
|
(3,023,379
|
)
|
(1,028,674
|
)
|
|||||
|
|||||||||||||
Income
tax expense
|
—
|
—
|
—
|
—
|
|||||||||
Deferred
tax benefit
|
—
|
—
|
—
|
—
|
|||||||||
Net
income (loss)
|
$
|
(1,065,185
|
)
|
$
|
(1,503,362
|
)
|
$
|
(3,023,379
|
)
|
$
|
(1,028,674
|
)
|
|
|
|||||||||||||
Other
comprehensive income (loss)
|
|||||||||||||
Realized
gain on sale of marketable securities
|
—
|
132
|
—
|
132
|
|||||||||
Unrealized
holding gains on marketable securities
|
—
|
1,499
|
4,483
|
1,499
|
|||||||||
Comprehensive
Income (loss)
|
$
|
(1,065,185
|
)
|
$
|
(1,501,731
|
)
|
$
|
(3,018,896
|
)
|
$
|
(1,027,175
|
)
|
|
|
|||||||||||||
Basic
earnings (loss) per share
|
$
|
(0.02
|
)
|
$
|
(0.03
|
)
|
$
|
(0.05
|
)
|
$
|
(0.02
|
)
|
|
Basic
weighted average shares outstanding
|
65,295,510
|
47,878,806
|
60,413,244
|
45,632,281
|
|
Nine
Months Ended
September
30,
|
||||||
|
2006
|
2005
|
|||||
Cash
flow from operating activities:
|
|
||||||
Net
income (loss)
|
$
|
(3,023,379
|
)
|
$
|
(1,028,674
|
) | |
Adjustments
to reconcile net income to net cash used in operating
activities:
|
|||||||
Loss
on sale of marketable securities
|
50,530
|
183
|
|||||
Gain
on sale of unproved oil and gas property
|
—
|
(1,442,674
|
)
|
||||
Gain
from extinguishment of debt
|
—
|
(383,531
|
)
|
||||
Debt
issue costs and discount amortization
|
1,305,347
|
361,835
|
|||||
Depreciation
|
70,750
|
6,987
|
|||||
Expenses
paid with stock issuance
|
—
|
264,500
|
|||||
Interest
paid with stock issuance
|
—
|
44,712
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Receivables
|
(272,387
|
)
|
(2,155
|
)
|
|||
Prepaid
expense
|
—
|
(15,000
|
)
|
||||
Deferred
debt issue costs
|
228,758
|
(610,022
|
)
|
||||
Accounts
payable
|
137,666
|
(92,937
|
)
|
||||
Convertible
debenture interest payable
|
185,700
|
—
|
|||||
Joint
venture partner interest payable
|
236,786
|
—
|
|||||
Net
cash provided by (used in) operating activities
|
(1,080,229
|
)
|
(2,896,777
|
)
|
|||
|
|||||||
Cash
flow from investing activities:
|
|||||||
Purchase
of marketable securities
|
—
|
(365,087
|
)
|
||||
Proceeds
from sale of marketable securities
|
355,026
|
—
|
|||||
Deposits
|
579,000
|
(475,500
|
)
|
||||
Proceeds
on sale of oil and gas property
|
—
|
1,930,083
|
|||||
Purchase
of software
|
43,430
|
)
|
|||||
Purchase
of Furniture & fixtures
|
(1,699
|
)
|
|||||
Property
sale receivable
|
—
|
—
|
|||||
Unproved
oil and gas property additions
|
(724,315
|
)
|
(1,412,673
|
)
|
|||
Restricted
Cash
|
(25,000
|
)
|
(100,000
|
)
|
|||
Purchase
of equipment
|
(1,137,782
|
)
|
(42,745
|
)
|
|||
Net
cash provided by (used in) investing activities
|
(998,200
|
)
|
(465,922
|
)
|
|||
|
|||||||
Cash
flow from financing activities:
|
|||||||
Proceeds
from issuance of convertible debenture
|
—
|
6,024,633
|
|||||
Payments
on convertible debenture
|
(815,833
|
)
|
—
|
||||
Proceeds
from note payable
|
—
|
—
|
|||||
Issuance
of common stock
|
—
|
922,376
|
|||||
Borrowings
on note payable
|
3,525,896
|
80,000
|
|||||
Payments
on notes payable
|
(318,417
|
)
|
(1,252,848
|
)
|
|||
Net
cash provided by financing activities:
|
2,391,646
|
5,774,161
|
|||||
|
|||||||
Net
increase (decrease) in cash and equivalents
|
313,217
|
2,411,462
|
|||||
Cash
and equivalents at beginning of period
|
347,558
|
149,027
|
|||||
|
|||||||
Cash
and equivalents at end of period
|
$
|
660,775
|
$
|
2,560,489
|
|||
|
|||||||
Supplemental
Disclosure of Cash Flow and Non-cash Investing and Financing
Activity:
|
|||||||
Income
tax paid
|
$
|
—
|
$
|
—
|
|||
Interest
paid
|
$
|
—
|
$
|
81,750
|
|||
Non
cash:
|
|||||||
Conversion
of $350,000 convertible note into common stock
|
$
|
—
|
$
|
394,711
|
|||
Acquisition
of oil & gas interest in exchange for common stock
|
$
|
—
|
$
|
600,000
|
|||
Convertible
debenture paid with stock issuance
|
$
|
2,467,283
|
$
|
—
|
|||
Legal
and advisory services in exchange for stock issuance
obligation
|
$
|
107,504
|
$
|
—
|
|||
Fees
paid with stock
|
$
|
85,000
|
$
|
309,211
|
|
Nine
Months
Ended
|
Nine
Months
Ended
|
|||||
|
September
30, 2006
|
September
30, 2005
|
|||||
|
|
|
|||||
Net
Income (loss) as reported
|
$
|
(3,023,379
|
)
|
$
|
(1,028,674
|
)
|
|
Deduct:
Total stock based employee compensation expense
|
|||||||
determined
under fair value based method for all awards
|
(13,955
|
)
|
(51,100
|
)
|
|||
|
|||||||
Pro
forma net income (loss)
|
$
|
(3,037,334
|
)
|
$
|
(1,079,674
|
)
|
|
|
|||||||
Basic
and diluted earnings per share—as reported
|
$
|
-nil-
|
$
|
-nil-
|
|||
|
|||||||
Pro
forma basic and diluted gain per share
|
$
|
-nil-
|
$
|
-nil-
|
31.1
|
|
|
|
31.2
|
|
|
|
32.1
|
|
|
|
32.2
|
FELLOWS ENERGY LTD. | ||
|
|
|
Date: November 20, 2006 | By: | /s/ GEORGE S. YOUNG |
George
S. Young
|
||
Chief
Executive Officer ( Principal Executive Officer Principal Accounting
Officer and Principal Financial
Officer)
|