Delaware
|
54-1831588
|
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
(I.R.S.
Employer
Identification
No.)
|
PAGE
|
||
Part
I.
|
FINANCIAL
INFORMATION
|
|
|
||
Item
1.
|
Consolidated
Financial Statements
|
|
|
||
Consolidated
Balance Sheets at June 30, 2008 (Unaudited) and December 31, 2007
(Audited)
|
1
|
|
|
||
Consolidated
Statements of Operations and Comprehensive Income (Loss)—
|
|
|
for
the three and six months ended June 30, 2008 and 2007
(Unaudited)
|
3
|
|
|
||
Consolidated
Statements of Cash Flows— for the six months ended
|
|
|
June
30, 2008 and 2007 (Unaudited)
|
5
|
|
|
||
Notes
to Consolidated Financial Statements (Unaudited)
|
6
|
|
|
||
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition
|
|
and
Results of Operations
|
27
|
|
|
||
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
33
|
|
||
Item
4T.
|
Controls
and Procedures
|
33
|
|
||
Part
II.
|
OTHER
INFORMATION
|
|
|
||
Item
1.
|
Legal
Proceedings
|
33
|
|
||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
33
|
|
||
Item
3
|
Defaults
Upon Senior Securities
|
33
|
|
||
Item
4
|
Submission
of Matters to a Vote of Security Holders
|
33
|
|
||
Item
5
|
Other
Information
|
33
|
|
||
Item
6
|
Exhibits
|
34
|
|
||
Signatures
|
37
|
|
Exhibits
|
||
11. Computation
of Earnings Per Share
|
||
31.1 Certification
of Chief Executive Officer.
|
||
31.2 Certification
of Chief Financial Officer.
|
||
32.1 Certification
of Chief Executive Officer Pursuant to 18 USC §
1350.
|
||
32.2 Certification
of Chief Financial Officer Pursuant to 18 USC § 1350.
|
ASSETS
|
||||||||
June
30,
2008
|
|
December
31,
2007
|
||||||
(Unaudited)
|
(Audited)
|
|||||||
CURRENT
ASSETS
|
||||||||
Cash
and Cash Equivalents
|
$ | 3,495,943 | $ | 1,520,852 | ||||
Accounts
Receivable, net of allowance of $26,749
|
1,561,783 | 1,808,946 | ||||||
Restricted
Cash Equivalents
|
2,197,000 | -- | ||||||
Current
Available-for-Sale Securities
|
-- | 3,680,550 | ||||||
Other
Current Assets
|
46,358 | 231,260 | ||||||
Total
Current Assets
|
7,301,084 | 7,241,608 | ||||||
RESTRICTED
CASH EQUIVALENTS
|
-- | 2,197,000 | ||||||
PROPERTY
AND EQUIPMENT
|
187,987 | 177,771 | ||||||
OIL
AND GAS INVESTMENTS IN SFF GROUP
|
9,501,870 | 10,022,389 | ||||||
INVESTMENT
IN REAL ESTATE
|
2,332,026 | 2,311,443 | ||||||
ROYALTY
INTERESTS
|
124,837 | 126,528 | ||||||
LONG-TERM
INVESTMENTS
|
62,350 | 62,350 | ||||||
OTHER
ASSETS
|
||||||||
Goodwill
|
2,916,085 | 2,916,085 | ||||||
Deferred
Costs
|
6,000 | 6,000 | ||||||
Deposits
and Other Assets
|
455,663 | 500,856 | ||||||
Total
Other Assets
|
3,377,748 | 3,422,941 | ||||||
TOTAL
ASSETS
|
$ | 22,887,902 | $ | 25,562,030 |
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
June
30,
2008
|
December
31,
2007
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
Payable
|
$ | 961,771 | $ | 796,540 | ||||
Accrued
Liabilities
|
1,393,373 | 718,991 | ||||||
Deferred
Revenue
|
112,038 | 26,519 | ||||||
Income
& Franchise Taxes Payable
|
112,006 | 32,656 | ||||||
Short-Term
Obligations
|
1,632,559 | 698,593 | ||||||
Short-Term
Related-Party Obligations
|
1,076,441 | 5,510,407 | ||||||
Current
Portion of Long-Term Obligations
|
119,890 | 115,375 | ||||||
Current
Portion of Related-Party Obligations
|
376,382 | 375,286 | ||||||
Total
Current Liabilities
|
5,784,460 | 8,274,367 | ||||||
OTHER
LIABILITIES
|
||||||||
Long-Term
Obligations, less current portion
|
||||||||
Financial
Institutions and Other Creditors
|
669,451 | 730,545 | ||||||
Related-Party
Obligations
|
1,692,435 | 1,893,540 | ||||||
Total
Other Liabilities
|
2,361,886 | 2,624,085 | ||||||
COMMITMENTS
and CONTINGENCIES
|
-- | -- | ||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Preferred
Stock, $.001 par value; 5,000,000 shares authorized
|
||||||||
429,100
Series “D” shares issued and outstanding
|
429 | 429 | ||||||
Common
Stock, $.01 par value; 20,000,000 shares authorized; 3,765,827 and
3,716,1825 shares issued and outstanding at June 30, 2008 and December 31,
2007, respectively
|
38,605 | 37,162 | ||||||
Additional
Paid-in Capital
|
49,764,948 | 49,445,241 | ||||||
Accumulated
Deficit
|
(35,062,426 | ) | (35,062,245 | ) | ||||
Accumulated
Other Comprehensive Income
|
-- | 242,991 | ||||||
Total
Stockholders’ Equity
|
14,741,556 | 14,663,578 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 22,887,902 | $ | 25,562,030 |
For
the Three Months
Ended
June 30,
|
For
the Six Months
Ended
June 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
OPERATING
REVENUE
|
||||||||||||||||
Energy
Management Fees
|
$ | 966,855 | $ | 999,284 | $ | 2,386,458 | $ | 1,778,461 | ||||||||
Total
Operating Revenue
|
966,855 | 999,284 | 2,386,458 | 1,778,461 | ||||||||||||
OPERATING
EXPENSE
|
||||||||||||||||
Cost
of Goods and Services
|
148,723 | 136,650 | 321,072 | 220,823 | ||||||||||||
General
and Administrative
|
819,520 | 515,913 | 1,619,973 | 1,030,539 | ||||||||||||
Depreciation,
Amortization and Depletion
|
43,876 | 10,621 | 92,783 | 20,769 | ||||||||||||
Corporate
Tithing
|
-- | 62,092 | 112,397 | 121,383 | ||||||||||||
Total
Operating Expenses
|
1,012,119 | 725,276 | 2,146,225 | 1,393,514 | ||||||||||||
INCOME
(LOSS) FROM OPERATIONS
|
(45,264 | ) | 274,008 | 240,233 | 384,947 | |||||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||
Interest
Income
|
3,697 | 44,743 | 4,118 | 76,619 | ||||||||||||
Interest
Expense
|
(186,126 | ) | (64,179 | ) | (400,977 | ) | (123,615 | ) | ||||||||
Gain
on Liquidation of Investment
|
-- | -- | 534,731 | -- | ||||||||||||
Income
from Real Estate Investment
|
(6,836 | ) | 39,558 | 20,583 | 72,719 | |||||||||||
Income
from SFF Group Investment
|
566,650 | -- | 846,147 | -- | ||||||||||||
Other
Income
|
20,525 | 15,991 | 42,839 | 28,461 | ||||||||||||
Total
Other Income
|
397,910 | 36,113 | 1,047,441 | 54,184 | ||||||||||||
INCOME
FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND MINORITY
INTEREST
|
352,646 | 310,121 | 1,287,674 | 439,131 | ||||||||||||
INCOME
TAXES
|
(12,685 | ) | (5,444 | ) | (69,392 | ) | (14,642 | ) | ||||||||
MINORITY
INTEREST
|
-- | -- | -- | 900 | ||||||||||||
INCOME
FROM CONTINUING OPERATIONS
|
339,961 | 304,677 | 1,218,282 | 425,389 | ||||||||||||
INCOME
(LOSS) FROM DISCONTINUED OPERATIONS
|
(1,317,233 | ) | 203,754 | (1,218,463 | ) | 591,965 | ||||||||||
NET
INCOME (LOSS)
|
$ | (977,272 | ) | $ | 508,431 | $ | (181 | ) | $ | 1,017,354 | ||||||
Income
from Continuing Operations per Common Share (Basic)
|
$ | .09 | $ | .13 | $ | .32 | $ | .19 | ||||||||
Income
from Continuing Operations per Common Share (Diluted)
|
$ | .09 | $ | .08 | $ | .32 | $ | .11 | ||||||||
Income
(Loss) from Discontinued Operations per Common Share
(Basic)
|
$ | (.35 | ) | $ | .09 | $ | (.32 | ) | $ | .26 | ||||||
Income
(Loss) from Discontinued Operations per Common Share
(Diluted)
|
$ | (.35 | ) | $ | .05 | $ | (.32 | ) | $ | .16 | ||||||
Net
Income (Loss) per Common Share (Basic)
|
$ | (.26 | ) | $ | .22 | $ | .00 | $ | .44 | |||||||
For
the Three Months
Ended
June 30,
|
For
the Six Months
Ended
June 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Net
Income (Loss) per Common Share (Diluted)
|
$ | (.26 | ) | $ | .14 | $ | .00 | $ | .27 | |||||||
Weighted
Average Number of Common Shares Outstanding - Basic
|
3,734,936 | 2,290,589 | 3,749,140 | 2,290,589 | ||||||||||||
Weighted
Average Number of Common Shares Outstanding - Diluted
|
3,809,004 | 3,728,547 | 3,826,404 | 3,728,547 | ||||||||||||
OTHER
COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
Net
Income (Loss)
|
$ | (977,272 | ) | $ | 508,431 | $ | (181 | ) | $ | 1,017,354 | ||||||
Unrealized
Gain (Loss) on Investment
|
0 | 10,861 | 0 | (1,298 | ) | |||||||||||
Comprehensive
Income (Loss)
|
$ | (977,272 | ) | $ | 519,292 | $ | (181 | ) | $ | 1,016,056 |
2008
|
2007
|
|||||||
Cash
Flows From Operating Activities
|
||||||||
Income
From Continuing Operations:
|
$ | 1,218,282 | $ | 425,389 | ||||
Adjustments
to Reconcile Income From Continuing Operations to Net Cash Provided By
Continuing Operations
|
||||||||
Depreciation,
Amortization and Depletion
|
92,783 | 20,769 | ||||||
Gain
on Liquidation of Santa Fe Energy Trust Investment
|
(534,731 | ) | -- | |||||
Equity
Income from Real Estate Investment
|
(20,583 | ) | (72,719 | ) | ||||
Equity
Income from SFF Group Investment
|
(846,147 | ) | -- | |||||
Minority
Interest
|
-- | (900 | ) | |||||
Changes
in Operating Assets and Liabilities
|
||||||||
Accounts
Receivable
|
260,208 | 6,218 | ||||||
Other
Receivables
|
129,467 | 260 | ||||||
Other
Assets
|
(8,708 | ) | (31,991 | ) | ||||
Accounts
Payable
|
(94,207 | ) | (13,940 | ) | ||||
Accrued
and Other Liabilities
|
184,388 | (12,959 | ) | |||||
Deferred
Revenue
|
85,519 | 187,901 | ||||||
Net
Cash Provided By Continuing Operations
|
466,271 | 508,028 | ||||||
Cash
Flows From Discontinued Operations:
|
||||||||
Cash
Flows (Used By) Provided By Discontinued Operating
Activities
|
(150,417 | ) | 547,098 | |||||
0 | ||||||||
Net
Cash Provided By Operating Activities
|
315,854 | 1,055,126 | ||||||
Cash
Flows From Investing Activities
|
||||||||
Purchases
of Property and Equipment
|
(20,412 | ) | (25,971 | ) | ||||
Discontinued
Investing Purchases
|
(32,423 | ) | (24,434 | ) | ||||
Proceeds
from Liquidation of Santa Fe Energy Trust Investment
|
3,972,290 | -- | ||||||
Purchase
of Investments
|
-- | (1,347,425 | ) | |||||
Investment
in Real Estate
|
-- | (478,491 | ) | |||||
SFF
Group Distributions
|
1,366,666 | -- | ||||||
Net
Cash Provided By (Used In) Investing Activities
|
5,286,121 | (1,876,321 | ) | |||||
Cash
Flows From Financing Activities
|
||||||||
Repayments
of Notes Payable
|
(3,756,588 | ) | (250,678 | ) | ||||
Net
Proceeds from Exercise of Stock Options
|
54,700 | -- | ||||||
Net
Proceeds from Exercise of Warrants
|
75,004 | -- | ||||||
Net
Cash (Used In) Financing Activities
|
(3,626,884 | ) | (250,678 | ) | ||||
Net
Increase (Decrease) in Cash and Cash Equivalents
|
1,975,091 | (1,071,873 | ) | |||||
Cash
and Cash Equivalents at Beginning of Period
|
1,520,852 | 4,457,208 | ||||||
Cash
and Cash Equivalents at End of Period
|
$ | 3,495,943 | $ | 3,385,335 | ||||
Cash Paid During Period
for:
|
||||||||
Interest
|
$ | 433,633 | $ | 184,639 | ||||
Non-Cash
Investing and Financing Activities:
|
||||||||
Unrealized
Gain (Loss) on Marketable Securities
|
-- | (1,298 | ) | |||||
Stock
Issued for Compensation
|
191,446 | -- | ||||||
Long
Term Investment Financed with Margin Account
|
-- | 1,279,847 |
·
|
The
Company was originally incorporated as DIDAX, Inc, in January
1997
|
·
|
Until
December 2002 the Company operated under the name Crosswalk.com; its
primary businesses were operation of the Christian web portal crosswalk.com™ and a
direct mail advertising service.
|
·
|
During
the last quarter of 2002, the Company sold substantially all of its assets
with the exception of the Company’s accumulated Net Operating Loss (“NOL”)
and changed its name to AMEN Properties,
Inc.
|
·
|
A
revised business plan was approved by the shareholders in 2002, and called
for the Company to grow via the selective acquisition of cash-generating
assets in three categories:
|
o
|
Commercial
real estate in secondary stagnant
markets
|
o
|
Commercial
real estate in out of favor growth
markets
|
o
|
Oil
and gas royalties
|
·
|
NEMA
Properties LLC, (“NEMA”) a Nevada limited liability company 100% owned by
AMEN
|
·
|
AMEN
Delaware LP, (the “Delaware Partnership”) a Delaware limited partnership
owned 99% by NEMA as the sole limited partner and 1% by AMEN, as the sole
general partner
|
·
|
AMEN
Minerals LP, (the “Minerals Partnership”) a Delaware limited partnership,
owned 99% by NEMA as the sole limited partner and 1% by AMEN, as the sole
general partner.
|
·
|
AMEN
Delaware, LLC, (“Delaware”)
|
·
|
AMEN
Minerals, LLC, (“Minerals”)
|
·
|
NEMA
Properties, LLC , (“NEMA”)
|
·
|
Priority
Power Management, LLC (“Priority
Power”)
|
·
|
W
Power and Light, LLC, (“W Power”)
|
Billed
electricity receivables
|
$ | 791,974 | ||
Unbilled
electricity receivables
|
339,351 | |||
Billed
Aggregation fees
|
315,699 | |||
Unbilled
Aggregation fees
|
124,120 | |||
Allowance
for doubtful accounts
|
(26,749 | ) | ||
Other
receivables
|
17,388 | |||
Accounts
receivable, net
|
$ | 1,561,783 |
Miscellaneous
current assets and receivables
|
46,358 | |||
Other
Current Assets, net
|
$ | 46,358 |
Series
|
Number
of Shares
|
Purchase Price
|
Conversion Rate
|
Number
of
Common Shares
|
||||||||||||
A
|
80,000 | $ | 2,000,000 | $ | 3.2444 | 616,447 | ||||||||||
B
|
50,000 | 500,000 | 3.2444 | 154,111 | ||||||||||||
B
|
10,000 | 100,000 | 3.424 | 29,206 | ||||||||||||
B
|
20,000 | 200,000 | 4.000 | 50,000 | ||||||||||||
C
|
125,000 | 2,000,000 | 4.000 | 500,000 |
Furniture,
fixtures and equipment
|
$ | 382,368 | ||
Less: accumulated
depreciation
|
(194,381 | ) | ||
$ | 187,987 |
Real
estate investment
|
$ | 2,311,443 | ||
Equity
earnings
|
20,583 | |||
$ | 2,332,026 |
Total
Assets
|
$ | 16,806,330 | ||
Total
Liabilities
|
770,684 | |||
Net
Income (for the six months ended June 30, 2008)
|
181,199 |
Santa
Fe Energy Trust Units, at cost
|
$ | 659,259 | ||
Cash
proceeds from Trust distribution
|
1,189,823 | |||
Gain
on liquidation of Santa Fe Energy Trust units
|
530,564 | |||
U.S.
Treasury Bonds, at cost
|
2,778,300 | |||
Cash
proceeds from sale of assets
|
2,782,467 | |||
Gain
on liquidation of U.S. Treasury Bonds
|
4,167 | |||
|
||||
Total
gain on liquidation of Santa Fe Trust Investment
|
$ | 534,731 |
Accrued
TDSP charges
|
$ | 73,458 | ||
Accrued
sales tax
|
137,853 | |||
Accrued
corporate tithing
|
178,045 | |||
Accrued
officer bonuses
|
117,343 | |||
Accrued
contract settlement cost for W Power (See Note R)
|
800,000 | |||
Other
liabilities
|
86,674 | |||
$ | 1,393,373 |
|
Real
Estate
Operations
|
Energy
Management
Services
|
Other
and
Corporate
|
Discontinued
Operations
|
Inter-Company
Transaction
Eliminations
|
Consolidated
Total
|
||||||||||||||||||
Revenues
from external customers
|
$ | -- | $ | 966,855 | $ | -- | $ | 3,086,682 | $ | -- | $ | 4,053,537 | ||||||||||||
Revenues
from other operating segments
|
$ | -- | $ | 932 | $ | -- | $ | -- | $ | (932 | ) | $ | -- | |||||||||||
Depreciation,
amortization and depletion
|
$ | -- | $ | 39,461 | $ | 4,415 | $ | 7,182 | $ | -- | $ | 51,058 | ||||||||||||
Interest
expense
|
$ | -- | $ | 2,839 | $ | 183,287 | $ | 3,926 | $ | -- | $ | 190,052 | ||||||||||||
Segment
net income (loss)
|
$ | (12,054 | ) | $ | 195,667 | $ | 185,011 | $ | (1,317,233 | ) | $ | (28,663 | ) | $ | (977,272 | ) | ||||||||
Segment
assets
|
$ | 2,358,025 | $ | 1,792,474 | $ | 19,427,567 | $ | 4,380,029 | $ | (5,070,193 | ) | $ | 22,887,902 | |||||||||||
Goodwill
|
$ | -- | $ | -- | $ | 2,916,085 | $ | -- | $ | -- | $ | 2,916,085 | ||||||||||||
Expenditures
for segment assets
|
$ | -- | $ | 11,528 | $ | -- | $ | -- | $ | -- | $ | 11,528 |
Real
Estate
Operations
|
Energy
Management
Services
|
Other
and
Corporate
|
Discontinued
Operations
|
Inter-Company
Transaction
Eliminations
|
|
Consolidated
Total
|
||||||||||||||||||
Revenues
from external customers
|
$ | -- | $ | 2,386,458 | $ | -- | $ | 5,464,465 | $ | -- | $ | 7,850,923 | ||||||||||||
Revenues
from other operating segments
|
$ | -- | $ | 3,406 | $ | -- | $ | -- | $ | (3,406 | ) | $ | -- | |||||||||||
Depreciation,
amortization and depletion
|
$ | -- | $ | 83,751 | $ | 9,032 | $ | 13,784 | $ | -- | $ | 106,657 | ||||||||||||
Interest
expense
|
$ | -- | $ | 6,139 | $ | 394,838 | $ | 7,841 | $ | -- | $ | 408,818 | ||||||||||||
Segment
net income (loss)
|
$ | 8,873 | $ | 904,028 | $ | 372,695 | $ | (1,218,463 | ) | $ | (67,314 | ) | $ | (181 | ) | |||||||||
Segment
assets
|
$ | 2,358,025 | $ | 1,792,474 | $ | 19,427,567 | $ | 4,380,029 | $ | (5,070,193 | ) | $ | 22,887,902 | |||||||||||
Goodwill
|
$ | -- | $ | -- | $ | 2,916,085 | $ | -- | $ | -- | $ | 2,916,085 | ||||||||||||
Expenditures
for segment assets
|
$ | -- | $ | 18,376 | $ | 3,330 | $ | 32,423 | $ | -- | $ | 54,129 |
Real
Estate
Operations
|
Energy
Management
Services
|
Other
and
Corporate
|
Discontinued
Operations
|
Inter-Company
Transaction
Eliminations
|
Consolidated
Total
|
|||||||||||||||||||
Revenues
from external customers
|
$ | -- | $ | 999,284 | $ | -- | $ | 2,652,774 | $ | -- | $ | 3,652,058 | ||||||||||||
Revenues
from other operating segments
|
$ | -- | $ | 7,576 | $ | -- | $ | -- | $ | (7,576 | ) | $ | -- | |||||||||||
Depreciation,
amortization and depletion
|
$ | -- | $ | 6,742 | $ | 3,879 | $ | 4,790 | $ | -- | $ | 15,411 | ||||||||||||
Interest
expense
|
$ | -- | $ | -- | $ | 64,179 | $ | 3,865 | $ | -- | $ | 68,044 | ||||||||||||
Segment
net income (loss)
|
$ | 42,262 | $ | 622,816 | $ | (334,709 | ) | $ | 203,754 | $ | (25,692 | ) | $ | 508,431 | ||||||||||
Segment
assets
|
$ | 2,359,396 | $ | 1,490,965 | $ | 6,796,912 | $ | 5,117,852 | $ | 29,097 | $ | 15,794,222 | ||||||||||||
Goodwill
|
$ | -- | $ | -- | $ | 2,916,085 | $ | -- | $ | -- | $ | 2,916,085 | ||||||||||||
Expenditures
for segment assets
|
$ | -- | $ | 1,846 | $ | 1,552,466 | $ | 24,434 | $ | -- | $ | 1,578,746 |
Real
Estate
Operations
|
Energy
Management
Services
|
Other
and
Corporate
|
Discontinued
Operations
|
|
Inter-Company
Transaction
Eliminations
|
Consolidated
Total
|
||||||||||||||||||
Revenues
from external customers
|
$ | $ | 1,778,461 | $ | -- | $ | 4,974,230 | $ | -- | $ | 6,752,691 | |||||||||||||
Revenues
from other operating segments
|
$ | -- | $ | 13,660 | $ | -- | $ | -- | $ | (13,660 | ) | $ | -- | |||||||||||
Depreciation,
amortization and depletion
|
$ | -- | $ | 12,731 | $ | 8,038 | $ | 8,751 | $ | -- | $ | 29,520 | ||||||||||||
Interest
expense
|
$ | -- | $ | 0 | $ | 123,615 | $ | 7,815 | $ | -- | $ | 131,430 | ||||||||||||
Segment
net income (loss)
|
$ | 81,270 | $ | 1,025,696 | $ | (656,148 | ) | $ | 591,965 | $ | (25,429 | ) | $ | 1,017,354 | ||||||||||
Segment
assets
|
$ | 2,359,396 | $ | 1,490,965 | $ | 6,796,912 | $ | 5,117,852 | $ | 29,097 | $ | 15,794,222 | ||||||||||||
Goodwill
|
$ | -- | $ | -- | 2,916,085 | -- | $ | -- | $ | 2,916,085 | ||||||||||||||
Expenditures
for segment assets
|
$ | -- | $ | 16,297 | $ | 1,556,853 | $ | 24,434 | $ | -- | $ | 1,597,584 |
NEMA
Notes
|
$ | 2,541,478 | ||
Cogdill
Note
|
316,680 | |||
2,858,158 | ||||
Less:
Related Party Portion
|
(2,068,817 | ) | ||
Less:
Current Portion
|
(119,890 | ) | ||
$ | 669,451 |
NEMA
Notes
|
$ | 1,752,137 | ||
Cogdill
Note
|
316,680 | |||
2,068,817 | ||||
Less:
Current Portion
|
(376,382 | ) | ||
$ | 1,692,435 |
2008
|
$ | 119,890 | ||
2009
|
129,455 | |||
2010
|
139,783 | |||
2011
|
150,935 | |||
2012
|
162,977 | |||
2013
and thereafter
|
86,301 | |||
|
||||
$ | 789,341 |
2008
|
$ | 376,382 | ||
2009
|
365,364 | |||
2010
|
371,267 | |||
2011
|
382,680 | |||
2012
|
381,556 | |||
2013
and thereafter
|
191,568 | |||
|
||||
$ | 2,068,817 |
|
Number
of
Preferred
C
Shares
|
Common
Stock
Equivalent
|
Preferred
C
Voting
Equivalent
|
Purchase
Price
|
||||||||||||
|
||||||||||||||||
Eric
Oliver
|
14,063 | 56,252 | 52,877 | $ | 225,008 | |||||||||||
Jon
M. Morgan
|
14,062 | 56,248 | 52,873 | 224,992 | ||||||||||||
Bruce
Edgington
|
3,125 | 12,500 | 11,750 | 50,000 | ||||||||||||
Total
|
31,250 | 125,000 | 117,500 | $ | 500,000 |
Number
of
Warrants
|
Common Stock
Equivalent
|
|||||||
Eric
Oliver
|
28,126 | 28,126 | ||||||
Jon
M. Morgan
|
28,124 | 28,124 | ||||||
Bruce
Edgington
|
6,250 | 6,250 | ||||||
Total
|
62,500 | 62,500 |
Total
|
||||
Eric
Oliver, Chairman of the Board
|
$ | 9,797 | ||
Jon
M. Morgan , CEO
|
437,623 | |||
Padraig
Ennis, VP of Priority Power
|
67,434 | |||
John
Bick, Managing Principal of Priority Power
|
174,724 | |||
Trenton
Cogdill, Priority Power
|
206,423 | |||
5%
Shareholders
|
796,434 | |||
Total
|
$ | 1,692,435 |
Director
|
#
Shares
Preferred
D
Purchased
|
Preferred
D
Purchase
Price
|
Promissory
Note
Amount
|
#
Warrants
Received
@$6.02
Strike
Price
|
||||||||||||
Eric
Oliver
|
164,376 | $ | 1,643,760 | $ | 1,037,741 | 172,382 | ||||||||||
Bruce
Edgington
|
6,130 | 61,300 | 38,700 | 6,429 |
2008
|
1,685,718 | |||
2009
|
693,424 | |||
|
$ | 2,379,142 |
Director
|
Issuance
Date
|
#
Options Issued
|
Strike
Price
|
|||||||
Bruce
Edgington
|
6/30/08
|
988 | $ | 9.00 | ||||||
Earl
Gjelde
|
6/30/08
|
769 | 9.00 | |||||||
Randy
Nicholson
|
6/30/08
|
875 | 9.00 | |||||||
Don
Blake
|
6/30/08
|
988 | 9.00 | |||||||
Total
|
3,620 |
Options
Outstanding
|
Options
Outstanding
|
Weighted
Average
Price
|
||||||
Outstanding
December 31, 2007
|
238,843 | $ | 10.57 | |||||
Options
exercised
|
(12,500 | ) | 4.376 | |||||
Options
forfeited
|
- | - | ||||||
Options
issued
|
3,620 | 9.00 | ||||||
Outstanding
June 30, 2008
|
229,963 | $ | 10.88 |
Series
|
Number
of
Shares
|
Purchase Price
|
Conversion Rate
|
Number
of
Common Shares
|
||||||||||||
A
|
80,000 | $ | 2,000,000 | $ | 3.2444 | 616,447 | ||||||||||
B
|
50,000 | 500,000 | 3.2444 | 154,111 | ||||||||||||
B
|
10,000 | 100,000 | 3.424 | 29,206 | ||||||||||||
B
|
20,000 | 200,000 | 4.000 | 50,000 | ||||||||||||
C
|
125,000 | 2,000,000 | 4.000 | 500,000 |
·
|
Pays
a coupon of 8.5% annually.
|
·
|
Has
limited voting rights.
|
·
|
Is
not convertible into common stock.
|
·
|
Is
redeemable upon demand by the
Company.
|
Acquired
from the Trust
|
Acquired
from Devon
|
||||||||||||
Acquiring Entity
|
Description
|
Purchase
Amount
|
Description
|
Purchase
Amount
|
Total
Purchase
|
||||||||
SFF
Royalty
|
Net
profits interests in royalty interests owned by Devon
|
$
|
21,077,688
|
Royalty
interests subject to Trust’s net profits interests
|
$
|
2,254,662
|
$
|
23,332,350
|
|||||
SFF
Production
|
Net
profits interests in working interests owned by Devon
|
6,072,125
|
Working
interests subject to Trust’s net profits interests
|
649,531
|
6,721,656
|
||||||||
Totals
|
$
|
27,149,813
|
$
|
2,904,193
|
$
|
30,054,006
|
·
|
Pays
a coupon of 8.5% annually.
|
·
|
Has
limited voting rights.
|
·
|
Is
not convertible into common stock.
|
·
|
Is
redeemable upon demand by the
Company.
|
·
|
Due
and payable on June 30, 2009.
|
·
|
Interest
rate of Prime plus 1%. (6.00% at June 30,
2008).
|
Oil
and Gas Investment in SFF Group
|
$ | 10,000,000 | ||
Equity
earnings
|
868,536 | |||
Distributions
|
(1,366,666 | ) | ||
$ | 9,501,870 |
SFF Royalty
|
||||
Total
Assets
|
$ | 20,775,064 | ||
Total
Liabilities
|
151,054 | |||
Net
Income (for the six months ended June 30, 2008)
|
371,202 |
SFF Production
|
||||
Total
Assets
|
$ | 8,930,076 | ||
Total
Liabilities
|
1,048,480 | |||
|
||||
Net
Income (for the six months ended June 30, 2008)
|
2,167,238 |
2008
|
2007
|
|||||||
Revenue
|
$ | 5,371,053 | 4,974,230 | |||||
Income
(Loss) before income taxes
|
(1,186,355 | ) | 705,104 | |||||
Income
taxes
|
- | - | ||||||
|
||||||||
Income
(Loss) from discontinued operations
|
$ | (1,186,355 | ) | 705,104 |
Assets
|
||||
Cash
and Cash Equivalents
|
$ | 916,368 | ||
Accounts
Receivable (net of allowance of $26,749)
|
1,121,964 | |||
Restricted
Cash Equivalents
|
2,197,000 | |||
Other
Current Assets
|
36,203 | |||
Total
Current Assets
|
4,271,535 | |||
|
||||
Property
and Equipment
|
69,624 | |||
Deposits
and Others Assets
|
38,870 | |||
Total
Non Current Assets
|
108,494 | |||
|
||||
Total
Assets
|
$ | 4,380,029 | ||
|
||||
|
||||
|
Liabilities
|
|||
|
||||
Accounts
Payable
|
$ | 868,321 |
Accrued
Liabilities
|
1,075,759 | |||
Total
Current Liabilities
|
1,944,080 | |||
|
||||
Total
Liabilities
|
$ | 1,944,080 |
|
2008
|
2007
|
||||||
|
||||||||
Revenue
|
$ | 92,962 | 72,783 | |||||
Loss
before income taxes
|
(32,108 | ) | (113,138 | ) | ||||
Income
taxes
|
- | - | ||||||
|
||||||||
Loss
from discontinued operations
|
$ | (32,108 | ) | (113,138 | ) |
·
|
AMEN
Delaware, LLC (“Delaware”) – real estate
investments
|
·
|
AMEN
Minerals, LLC (“Minerals”) – oil and gas royalties, other
investments
|
·
|
W
Power & Light, LLC (“W Power”) – retail electricity provider in the
State of Texas
|
·
|
Priority
Power Management, LLC. (“Priority Power”) – energy management, consulting
and aggregation
|
Three
Months Ended June 30,
|
Six
Months Ended June 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Income
from Continuing Operations
|
$ | 339,961 | $ | 304,677 | $ | 1,218,282 | $ | 425,389 | ||||||||
Per
Share Income from Continuing Operations
|
0.09 | 0.13 | 0.32 | 0.19 | ||||||||||||
Income
(Loss) from Discontinued Operations
|
(1,317,233 | ) | 203,754 | (1,218,463 | ) | 591,965 | ||||||||||
Per
Share Income (Loss) from Discontinued Ops
|
(0.35 | ) | 0.09 | (0.32 | ) | 0.26 | ||||||||||
Net
Income (Loss)
|
(977,272 | ) | 508,431 | (181 | ) | 1,017,354 | ||||||||||
Per
Share Net Income (Loss)
|
(0.26 | ) | 0.22 | 0.00 | 0.44 |
·
|
The
change in 2nd
quarter earnings from continuing operations from 2007 to 2008 was caused
primarily by increased investment income from the Company’s investment in
the SFF Group offset by a decrease in Priority Power’s income as discussed
below.
|
·
|
Priority
Power generated approximately $196 thousand in income for the quarter
ended June 30, 2008 as compared to approximately $623 thousand for the
same quarter in 2007. The reduction in income is primarily attributable to
increased payroll expenses resulting from the addition of sales
people.
|
·
|
W
Power incurred a loss of approximately $1.3 million for the quarter ended
June 30, 2008 as compared to income of approximately $204 thousand for the
same quarter in 2007. The sharp decrease in earnings at W Power was caused
primarily by an $800 thousand charge related to the discontinuation of
retail electric operations and adjustments in line loss estimates. (See
Note R).
|
·
|
The
Company’s consolidated revenues, after reclassifying W Power to
discontinued operations, were approximately $967 thousand for the quarter
ended June 30, 2008, compared to $999 thousand for the same quarter in
2007. This slight reduction in revenue was caused by the
loss of one of Priority Power’s large
customers.
|
·
|
Total
operating expenses for the quarter ended June 30, 2008 and 2007 were $1.0
million and $725 thousand, respectively; this increase was primarily
attributable to growth in general & administrative expenses as
described below.
|
·
|
For
the quarter ended June 30, 2008 general and administrative costs increased
approximately $300 thousand versus the same quarter in
2007. This increase is primarily associated with growth in the
Priority Power sales force.
|
·
|
Earnings
from the Company’s investment in the SFF Group of approximately $567
thousand.
|
·
|
An
increase of approximately $122 thousand in interest expense, primarily
related to acquisition related
debt.
|
·
|
The
change in earnings from continuing operations from 2007 to 2008 was caused
primarily by earnings from the Company’s investment in the SFF Group as
well as recognition in 2008 of a $535 thousand gain from the final
distribution paid to the Company as a unit-holder in the Santa Fe Energy
Trust.
|
·
|
Priority
Power generated approximately $904 thousand in net income for the six
months ended June 30, 2008 as compared to a net income of approximately $1
million for the six months ended June 30, 2007. The reduction in income is
primarily attributable to increased payroll expenses resulting from the
addition of sales people.
|
·
|
W
Power incurred a loss of approximately $1.19 million for the six months
ended June 30, 2008 as compared to net income of approximately $705
thousand for the six months ended June 30, 2007. The sharp decrease in
earnings at W Power was caused primarily by an $800 thousand charge
related to the discontinuation of retail electric operations and
adjustments in line loss estimates. (See Note
R).
|
·
|
The
Company’s consolidated revenues, after reclassifying W Power to
discontinued operations, were approximately $2.4 million for the six
months ended June 30, 2008, compared to $1.8 million for the six months
ended June, 2007. This change is primarily due to an increase in
aggregation fee revenue and $300 thousand earned as part of a power plant
development contract recognized in the first
quarter.
|
·
|
Total
operating expenses for the six months ended June 30, 2008 and 2007 were
$2.1 million and $1.4 million, respectively; this increase was primarily
attributable to growth in general & administrative expenses as
described below.
|
·
|
For
the six months ended June 30, 2008 general and administrative costs
increased approximately $600 thousand versus the six months ended June 30,
2007. This increase is primarily associated with growth in the
Priority Power sales force and corporate governance costs such as Sarbanes
Oxley compliance.
|
·
|
The
final distribution made to the Company as a unit-holder in the Santa Fe
Energy Trust, which resulted in a gain of approximately $535
thousand.
|
·
|
Earnings
from the Company’s investment in the SFF Group of approximately $846
thousand.
|
·
|
The
Company also had an increase of approximately $277 thousand in interest
expense, primarily related to acquisition related
debt.
|
-
|
A
decrease of $432 thousand in accounts receivable and other receivables,
due to a decrease in unbilled power at W Power, a decrease in retail
electric billing, a write down of W Power receivable accounts, and
increased collections at Priority
Power.
|
-
|
Earnings
of $846 thousand from the Company’s investment in SFF
Group.
|
-
|
Liquidation
of the Company’s available-for-sale securities related to units held in
the Santa Fe Energy Trust.
|
-
|
Distributions
totaling $1.367 million from the SFF
Group.
|
•
|
The
design of controls over all relevant assertions related to all significant
accounts and disclosures in the financial
statements;
|
•
|
Information
about how significant transactions are initiated, authorized, recorded,
processed, and reported;
|
•
|
Sufficient
information about the flow of transactions to identify the points at which
material misstatements due to error of fraud could
occur;
|
•
|
Controls
designed to prevent or detect fraud, including who performs the controls
and the related segregation of
duties;
|
•
|
Controls
over the period-end financial reporting
process;
|
•
|
Controls
over the safeguarding of assets;
and
|
•
|
The
results of management's testing and
evaluation.
|
3.1+
|
Certificate
of Incorporation and Certificates of Amendments thereto of DIDAX
INC.
|
3.1(a)+
|
Certificate
of Correction regarding Certificate of
Incorporation
|
3.1(b)**
|
Certificate
of Amendment thereto of DIDAX INC.
|
3.2+++
|
Certificate
of Amendment thereto of Crosswalk.com,
Inc.
|
3.3+
|
Bylaws
and amendments thereto of the
Company
|
3.6***
|
Certificate
of Amendment of Certificate of Incorporation dated May 26,
2004
|
3.7
|
Certificate
of Designation of Rights and Preferences of the Series D Preferred Stock
of Amen Properties, Inc. (Incorporated by reference to the Company’s
Report on Form 8-K filed with the Securities and Exchange Commission on
December 17, 2007)
|
4.1
|
Form
of Warrant (Incorporated by reference to the Company’s Report on Form 8-K
filed with the Securities and Exchange Commission on December 17,
2007)
|
10.1+
|
Form
of Stock Option Agreement
|
10.2+
|
1997
Stock Option Plan
|
10.3*
|
1997
Stock Option Plan, as amended April 6,
1998
|
10.4*
|
1998
Stock Option Plan
|
10.5**
|
1998
Stock Option Plan, as amended February 26,
1999
|
10.6##
|
1998
Stock Option Plan, as amended March 3,
2000
|
10.7//
|
Lease
Agreement between TCTB Partners, Ltd. and Bank of America, N.A. dated
September 30, 2003.
|
10.8//
|
Lease
Agreement between TCTB Partners, Ltd. and Pioneer Natural Resources USA,
Inc. dated April 4, 2000.
|
10.9###
|
Employment
and Noncompetition Agreement between the Company and Kevin Yung dated as
of July 1, 2004
|
10.10@
|
Loan
Agreement between Amen Properties, Inc. and Western National
Bank
|
10.11@
|
Western
National Bank Revolving Line of Credit
Note
|
10.12
|
Employment
Agreement between Priority Power Management, Ltd and John Bick
(Incorporated by reference to the Company’s Report on Form 8-K filed with
the Securities and Exchange Commission on June 1,
2006).
|
10.13
|
Employment
Agreement between Priority Power Management, Ltd and Padraig Ennis
(Incorporated by reference to the Company’s Report on Form 8-K filed with
the Securities and Exchange Commission on June 1,
2006).
|
10.14
|
Securities
Purchase Agreement among Amen Properties, Inc. and NEMA Properties, LLC,
Priority Power Management, Ltd. and Priority Power Management Dallas, Ltd.
and their respective partners dated as of May 18, 2006, including the
forms of promissory note and assignment delivered at closing (incorporated
by reference to the Company’s Form 8-K Current Report filed on May 24,
2006).
|
10.15
|
Agreement
to Distribute Assets among TCTB Partners, Ltd and its partners dated as of
September 27, 2006 (Incorporated by reference to the Company’s Report on
Form 8-K filed with the Securities and Exchange Commission on October 5,
2006)
|
10.16
|
Purchase
Agreement between TCTB Partners, Ltd as nominee for certain partners of
TCTB Partners, Ltd and Hampshire Plaza Garage, LLC and S.E.S. Investments,
Ltd. dated as of September 29, 2006 (Incorporated by reference to the
Company’s Report on Form 8-K filed with the Securities and Exchange
Commission on October 5, 2006)
|
10.17
|
Management
Agreement between the Company and TCTB Management Group, LLC. dated as of
September 29, 2006 (Incorporated by reference to the Company’s Report on
Form 8-K filed with the Securities and Exchange Commission on October 5,
2006)
|
10.18
|
Amendment
to Employment Agreement of Kevin Yung dated December 5, 2006 (Incorporated
by reference to the Company’s Definitive Proxy Statement on Form 14A filed
with the Securities and Exchange Commission on April 20,
2007)
|
10.19
|
Amendment
to Employment Agreement of John Bick dated June 1, 2006 (Incorporated by
reference to the Company’s Definitive Proxy Statement on Form 14A filed
with the Securities and Exchange Commission on April 20,
2007)
|
10.20
|
Amendment
to Employment Agreement of Padraig Ennis dated June 1, 2006 (Incorporated
by reference to the Company’s Definitive Proxy Statement on Form 14A filed
with the Securities and Exchange Commission on April 20,
2007)
|
10.21
|
Employment
Agreement of Kris Oliver, dated July 30, 2007 (Incorporated by reference
to the Company’s Report on Form 8-K filed with the Securities and Exchange
Commission on July 30, 2007)
|
10.22
|
Purchase
Agreement between Amen Properties, Inc. and Bank of New York
Trust Company, N. A., the trustee of
Santa Fe Energy Trust, dated as of November 8, 2007 (Incorporated by
reference to the Company’s Report on Form 8-K filed with the Securities
and Exchange Commission on November 8,
2007)
|
10.23
|
Purchase
Agreement between Amen Properties, Inc. and Devon Energy Production
Company, L.P. dated as of November 8, 2007 (Incorporated by reference to
the Company’s Report on Form 8-K filed with the Securities and Exchange
Commission on November 8, 2007)
|
10.24
|
Amendment
to Purchase Agreement between Amen Properties, Inc. and Bank of New York
Trust Company, N. A., the trustee of
Santa Fe Energy Trust, dated as of November 8, 2007 (Incorporated by
reference to the Company’s Report on Form 8-K filed with the Securities
and Exchange Commission on December 178,
2007)
|
10.25
|
Amendment
to Purchase Agreement between Amen Properties, Inc. and Devon Energy
Production Company, L.P. dated as of November 8, 2007 (Incorporated by
reference to the Company’s Report on Form 8-K filed with the Securities
and Exchange Commission on December 17,
2007)
|
10.26
|
SFF
Royalty, LLC Operating Agreement (Incorporated by reference to the
Company’s Report on Form 8-K filed with the Securities and Exchange
Commission on December 17, 2007)
|
10.27
|
SFF
Production, LLC Operating Agreement (Incorporated by reference to the
Company’s Report on Form 8-K filed with the Securities and Exchange
Commission on December 17, 2007)
|
10.28
|
Securities
Purchase and Note Agreement (Incorporated by reference to the Company’s
Report on Form 8-K filed with the Securities and Exchange Commission on
December 17, 2007)
|
10.29
|
Amen
Properties Promissory Note to SoftVest, LP (Incorporated by reference to
the Company’s Report on Form 8-K filed with the Securities and Exchange
Commission on December 17, 2007)
|
11
|
Statement
of computation of earnings per
share
|
21.1
|
Subsidiaries
of the Company
|
23.1
|
Consent
of Independent Registered Public Accounting Firm (filed
herewith)
|
31.1
|
Certification
of Chief Executive Officer.
|
31.2
|
Certification
of Chief Financial Officer.
|
32.1
|
Certification
of Chief Executive Officer Pursuant to 18 USC
§1350.
|
32.2
|
Certification
of Chief Financial Officer Pursuant to 18 USC
§1350.
|
+++
|
Filed
as an Appendix to the Company’s Proxy Statement on Schedule 14-A filed
with the Securities and Exchange Commission on January 13,
2003.
|
*
|
Incorporated
by reference to the Company’s Registration Statement Post Effective
Amendment No. 1 to Form SB-2 declared effective by the Securities and
Exchange Commission on July 2, 1998, SEC File No.
333-25937
|
**
|
Incorporated
by reference to the Company’s Annual Report on Form 10-K filed with the
Securities and Exchange Commission on March 30,
2000.
|
***
|
Incorporated
by reference to the Company’s Report on Form 8-K filed with the Securities
and Exchange Commission on June 10,
2004.
|
###
|
Incorporated
by reference to the Company's Report on Form 8-K filed with the Securities
and Exchange Commission on August 13,
2004
|
//
|
Incorporated
by reference to the Company’s Annual Report on Form 10-K filed with the
Securities and Exchange Commission on March 24,
2003.
|
@
|
Incorporated
by reference to the Company's Report on Form 8-K filed with the Securities
and Exchange Commission on March 4,
2005.
|
AMEN
Properties, Inc.
|
|
August
14, 2008
|
By:
/s/ Jon
Morgan
Jon
Morgan,
Chief
Executive Officer
|
August
14, 2008
|
By:
/s/ Kris
Oliver
Kris
Oliver,
Chief
Financial Officer and Secretary
|