CURRENT REPORT
|
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
Delaware
|
0-9494
|
84-0811316
|
State of
|
Commission File
|
IRS Employer
|
Incorporation
|
Number
|
Identification No.
|
Entity Name/Abbreviation
|
Explanation/Reference
|
“Aspen”
|
Aspen Exploration Corporation and activities it engaged in
prior
to the Effective Date of the Transaction
|
“Company” or “Enservco”
|
Aspen Exploration Corporation on a consolidated or company-wide basis
after
including Dillco and Heat Waves as Aspen intends to operate under the name “Enservco.”
|
“Dillco”
|
Dillco Fluid Service, Inc. without regard to any of its current or former parent or subsidiary entities.
|
“DHW”
|
DHW means Dillco and its subsidiary entities as a whole
without regard to Aspen.
|
“Heat Waves”
|
Heat Waves Hot Oil Service LLC, without regard to any related entities.
|
“ELLC”
|
Enservco LLC, the former holding company of Dillco, Heat Waves and other related entities, which as of July 26, 2010 merged with and into Dillco resulting in the cessation of ELLC’s separate existence.
|
“Real GC”
|
Real GC, LLC is a Colorado limited liability company that owns land in Garden City, Kansas. Real GC is a wholly owned subsidiary of Heat Waves.
|
“Trinidad Housing”
|
Trinidad Housing, LLC is a Colorado limited liability company that owns land and a building in Trinidad, Colorado that has been converted for use as rental housing for Heat Waves employees from out of town who were located at the Trinidad facility. Trinidad Housing is a wholly owned subsidiary of Dillco.
|
“HNR”
|
HNR LLC is a related entity formed as a Colorado limited liability company and owned by Mr. Herman and members of his family. Prior to December 31, 2009, HNR owned assets used by Dillco.
|
“HES”
|
HE Services LLC is a subsidiary of Heat Waves and is a Nevada limited liability company. HES owns construction equipment used by Heat Waves. Prior to March 1, 2010 HES was an affiliated company owned by Mr. Herman.
|
Name
|
State of Formation
|
Ownership
|
Business
|
Dillco Fluid Service, Inc.
|
Kansas
|
100% by Enservco
|
Oil and natural gas field services, including water hauling and well site construction primarily in the Hugoton Basin in western Kansas and northeastern Oklahoma.
|
Aspen Gold Mining Co.
|
Colorado
|
100% by Enservco
|
No active business operations or assets.
|
Heat Waves Hot Oil Services LLC
|
Colorado
|
100% by Dillco
|
Oil and natural gas field services, including pressure testing, hot oiling, acidizing, and frac heating.
|
HE Services, LLC
|
Nevada
|
100% by Heat Waves
|
No active business operations. Owns construction equipment used by Heat Waves.
|
Real GC, LLC
|
Colorado
|
100% by Heat Waves
|
No active business operations. Owns real property in Garden City, Kansas.
|
Trinidad Housing, LLC
|
Colorado
|
100% by Dillco.
|
No currently active business operations. Owns real property
in Trinidad, Colorado.
|
(1)
|
transport water to fill frac tanks on well locations,
|
(2)
|
transport contaminated water produced as a by-product of wells to disposal wells, including injection wells owned and operated by us,
|
(3)
|
transport drilling and completion fluids to and from well locations, and
|
(4)
|
following completion of fracturing operations, the trucks are used to transport the flow-back produced as a result of the fracturing process from the well site to disposal wells.
|
· |
increasing permeability throughout the formation,
|
· |
cleaning up formation damage near the wellbore caused by drilling , and
|
· |
for removing buildup of materials restricting the flow in the formation or through perforations in the well casing.
|
Location/Description
|
Approximate Size
|
Roosevelt, UT
·
Shop
·
Land - shop
|
5,000 sq. ft.
1.1 acres
|
Garden City, KS
·
Shop*
·
Land – shop*
·
Land – acid dock, truck storage, etc.
|
11,700 sq. ft.
1 acre
10 acres
|
Trinidad, CO
·
Shop*
·
Land – shop*
·
Employee rental housing – house
·
Employee rental housing - land
|
9,200 sq. ft.
5 acres
5,734 sq. ft.
0.4 acre
|
Hugoton, KS (Dillco)
·
Shop/Office/Storage
·
Land – shop/office/storage
·
Land - office
|
9,367 sq. ft.
3.3 acres
10 acres
|
Meade, KS (Dillco)
·
Shop
·
Land
|
7,000 sq. ft.
1.2 acres
|
Location/Description
|
Approximate Size
|
Monthly Rental
|
Lease Expiration
|
Roosevelt, UT
·
Shop
·
Land
|
6,000 sq. ft.
10 acres
|
Prepaid for 60 months @ $2,500 per month
|
November 2014
|
Cheyenne Wells, CO
·
Shop
·
Land
|
3,000 sq.ft.
0.44 acre
|
$1,000
|
Month to month
|
Platteville, CO
·
Shop
·
Land
|
3,200 sq. ft.
1.5 acres
|
3,000
|
May 2011
|
Medicine Lodge
·
Shop
·
Land
|
4,000 sq. ft.
20 acres
|
1,000
|
Month to month
|
Carmichaels, PA
·
Shop
·
Land
|
5,000 sq. ft.
12.1 acres
|
$8,600
|
April 2012
|
Roosevelt, UT
·
Employee housing
|
1,700 sq. ft.
|
$1,300
|
May 2011
|
Colorado Springs, CO
·
Corporate offices
|
2,067 sq. ft.
|
$2,000
|
May 2011
|
Denver, CO
·
Admin offices
|
1,108 sq. ft. plus 750 sq. ft. of basement storage
|
$1,261
|
June 2011 – terminable with 60 day notice
|
§
|
personal injury or loss of life,
|
§
|
damage to or destruction of property, equipment and the environment, and
|
§
|
suspension of operations.
|
§
|
impair our ability to make investments and obtain additional financing for working capital, capital expenditures, acquisitions or other general corporate purposes,
|
§
|
limit our ability to use operating cash flow in other areas of our business because we must dedicate a substantial portion of these funds to make principal and interest payments on our indebtedness,
|
§
|
make us more vulnerable to a downturn in our business, our industry or the economy in general as a substantial portion of our operating cash flow will be required to make principal and interest payments on our indebtedness, making it more difficult to react to changes in our business and in industry and market conditions,
|
§
|
put us at a competitive disadvantage to competitors that have less debt, and
|
§
|
increase our vulnerability to interest rate increases to the extent that we incur variable rate indebtedness.
|
·
|
Mr. Herman’s subordinated loan to Heat Waves
. In November 2009, Mr. Herman advanced $500,000 to Heat Waves to pay down long-term debt. Interest (at 3% per annum) is due annually in arrears. Heat Waves’ obligations to Mr. Herman are subordinated to Dillco’s obligations to Great Western Bank and accordingly, payment of interest is deferred.
|
·
|
Mr. Herman’s subordinated loan to Heat Waves
. In March 2010, Mr. Herman advanced $1,200,000 to Heat Waves to pay down long-term debt. This advance was documented by a promissory note due on December 31, 2018. Interest (at 3% per annum) is due annually in arrears. Heat Waves’ obligations to Mr. Herman are subordinated to Dillco’s obligations to Great Western Bank and accordingly, payment of interest is deferred.
|
·
|
Mr. Herman’s sales of assets to Heat Waves prior to the Merger.
In 2009, Mr. Herman sold assets from one of his companies, HNR, to Heat Waves for a value calculated based on an independent appraisal of a majority of the assets, but for no cash, only satisfaction of debt that HNR had owed to Heat Waves. In another transaction, Mr. Herman sold his interest in Real GC to Heat Waves, also in satisfaction of debt. In a third transaction, Mr. Herman sold a disposal well to HES for $100,000, payable to Mr. Herman in cash on or before September 15, 2010. These transactions occurred before the Merger took place (although payment for the disposal well sold to HES will be made after the Merger Transaction), but there can be no assurance that the transactions occurred at fair market value.
|
March 31
|
Years ended June 30
|
||||
2010
|
2009
|
2008
|
|||
Balance Sheet
(000’s omitted)
|
|||||
Total Assets
|
$3,695
|
$11,694
|
$18,427
|
||
Total Liabilities
|
$85
|
$2,324
|
$6,726
|
||
Working Capital
|
$3,610
|
$9,374
|
$1,318
|
||
Nine Months Ended March 31
|
Years Ended June 30
|
||||
2010
|
2009
|
2009
|
2008
|
||
Income Statement
(000’s omitted except per share data)
|
|||||
Operating Expenses
|
$653
|
$527
|
$688
|
$621
|
|
Operating Income (Loss)
|
$(653)
|
$(527)
|
$(688)
|
$(621)
|
|
Other Income (Expense)
|
$23
|
$(102)
|
$5
|
$59
|
|
Income (Loss) from Discontinued Operations (net of gain)
|
$(50)
|
$(3,195)
|
$(1,697)
|
$1,476
|
|
Net (loss)
|
$(471)
|
$(3,576)
|
$(2,093)
|
$803
|
|
Net (loss) per share
|
$(0.06)
|
$(0.49)
|
$(0.29)
|
$0.11
|
March 31
|
Years ended December 31
|
||||
2010
|
2009
|
2008
|
|||
Balance Sheet
(000’s omitted)
|
|||||
Total Assets
|
$20,698
|
$20,831
|
$26,987
|
||
Total Liabilities
|
$18,078
|
$17,750
|
$18,762
|
||
Working Capital (Deficit)
|
$129
|
$(1,161)
|
$(3,507)
|
||
Three Months Ended March 31
|
Years Ended December 31
|
||||
2010
|
2009
|
2010
|
2009
|
||
Income Statement
(000’s omitted except per share data)
|
|||||
Revenues
|
$5,875
|
$5,687
|
$15,389
|
$30,605
|
|
Gross Profit
|
$1,680
|
$1,258
|
$1,900
|
$9,189
|
|
Operating Expenses
|
$1,433
|
$1,290
|
$5,910
|
$4,769
|
|
Operating Income (Loss)
|
$247
|
$(33)
|
$(4,010)
|
$4,420
|
|
Other Income (Expense)
|
$65
|
$(147)
|
$(912)
|
$(1,086)
|
|
Net income (loss)
|
$109
|
$(83)
|
$(5,895)
|
$3,438
|
§
|
A $9.1M term loan (the "Term Loan"); and
|
§
|
A $2.0M line of credit (the “Line of Credit”) of which about $1.76 million was immediately drawn and used to pay off a similar line of credit with Dillco’s former primary lender, and the remaining $240,000 is available for future draws.
|
Year Ended December 31,
|
||||
2010
|
$ | 3,204,461 | ||
2011
|
2,397,729 | |||
2012
|
2,494,768 | |||
2013
|
2,029,977 | |||
2014
|
2,025,000 | |||
Thereafter
|
1,512,500 | |||
Total
|
$ | 13,664,435 |
Operating Leases: | ||||
2010
|
$ | 194,000 | ||
2011
|
92,000 | |||
2012
|
34,000 | |||
(1)
|
Calculated in accordance with rule 13d-3 under the Securities Exchange Act of 1934.
|
(2)
|
Consists of 277,400 shares of the Company’s common stock owned by an affiliate of Mr. Herman (Hermanco, LLC) prior to the completion of the Merger Transaction, 6,533,660 shares acquired by Mr. Herman at the closing of the Merger Transaction, and 6,533,660 shares held by Mr. Herman’s spouse and that were acquired at the closing of the Merger Transaction.
|
(3)
|
Consists of 1,241,776 shares of stock held of record in the name of R. V. Bailey, and 16,320 shares of record in the name of Mieko Nakamura Bailey, his spouse. Additionally, the number includes 32,000 shares of common stock the Company issued to the Aspen Exploration Profit Sharing Plan for the benefit of R. V. Bailey as a corporation contribution to Mr. Bailey’s 401(k) account. The number of shares beneficially owned also includes stock options to purchase 36,420 shares of common stock at $2.14 per share and options to purchase 100,000 shares of common stock at $0.4125 per share that vested upon the closing of the Merger Transaction. However, the number of shares does not include stock options to purchase 66,667 shares that have not yet vested and will not vest until on or after September 30, 2010, to the extent earned.
|
(4)
|
Consists of: (i) options to acquire 10,000 shares of the Company’s common stock at $3.70 per share that are exercisable through September 11, 2011; (ii) options to acquire 18,120 shares of the Company’s common stock that are exercisable at $2.14 per share; (iii) options to acquire 75,000 shares of the Company’s common stock at $0.415 per share that vested upon the closing of the Merger Transaction; and (iv) options to acquire 25,000 options that were granted after the closing of the Merger Transaction and are exercisable for a five year term. Does not include options to acquire 33,334 shares, which will not vest until on or after September 30, 2010, to the extent earned.
|
(5)
|
Consists of options to acquire 200,000 shares of the Company’s common stock that were granted after the closing of the Merger Transaction and are exercisable for a five-year term.
|
(6)
|
Consists of 1,451,924 shares acquired upon the closing of the Merger Transaction. Also includes options to acquire 100,000 shares of common stock granted to Mr. Kasch following the completion of the Merger Transaction, exercisable for a five-year term at the closing price of the Company’s common stock on the second business day following the filing of this Form 8-K. On the Effective Date of the Merger Transaction, the Board of Directors granted Mr. Kasch options to acquire 300,000 shares. Of those options, 100,000 vested on grant, 100,000 will vest on the first anniversary of the date of grant; the remaining 100,000 will vest on the second anniversary. The unvested portion of this stock option is not included in Mr. Kasch’s beneficial ownership reported in the beneficial ownership table.
|
Name
|
Age
|
Position
|
Michael D. Herman
|
53
|
Chief Executive Officer, President & Chairman of the Board of Directors, Director
(1,2)
|
Rick D. Kasch
|
60
|
Chief Financial Officer, Executive Vice President, and Treasurer
|
R.V. Bailey
|
77
|
Class III Director
(3)
|
Kevan B. Hensman
|
53
|
Class II Director
(1,2)
|
Gerard Laheney
|
72
|
Director
(1,2)
|
(1)
|
The Company’s Certificate of Incorporation provides that its directors are to be divided into three separate classes that are to be as equal in number as is practical. Upon a person being appointed to the Board of Directors they are not to be assigned to a specific class until the next meeting of stockholders at which directors are elected.
|
(2)
|
The Company is planning to hold a meeting of its stockholders in November or December 2010. At that meeting, its newly appointed directors and Class II director will be subject to appointment to a Class and re-election.
|
(3)
|
The Company’s Class III director will be subject to re-election at any meeting held during the Company’s 2011 fiscal year.
|
§
|
Michael Herman: Mr. Herman has been actively involved with Dillco and Heat Waves and their business operations and strategy, for several years and has a significant amount of knowledge regarding their current and contemplated business operations. Further, he has been active in the oil and natural gas producing and servicing business since the mid-1980’s and has a broad range of experience in business outside of the oil and natural gas industry that the Board believes is valuable in forming the Company’s business strategy and identifying new business opportunities.
|
§
|
R.V. Bailey: Mr. Bailey founded Aspen and has served as an officer and director since its formation. He is familiar with its prior operations, corporate history, and historical shareholder base. Additionally, Mr. Bailey has a significant amount of experience in the natural resource exploration and development arena, including his experience in the oil and natural gas sectors.
|
§
|
Kevan B. Hensman: Mr. Hensman has experience not only in the oil and natural gas industry but also with regard to financial analysis and accounting. The Board believes that given his varied background and experiences that are relevant to a company operating in the Company’s industry, Mr. Hensman will make a valuable member of the Board of Directors.
|
§
|
Gerard P. Laheney: Mr. Laheney has a significant amount of experience within the asset management industry and with the capital markets. The Board believes Mr. Laheney’s experience and knowledge with the capital markets are valuable to the Board of Directors as a whole.
|
DHW SUMMARY COMPENSATION TABLE
|
|||||||||||||||||
All Other
|
|||||||||||||||||
Name and
|
Fiscal
|
Salary
|
Bonus
|
Compensation
|
Total
|
||||||||||||
Principal Position
|
Year
|
($)
|
($)
|
($)
|
($)
|
||||||||||||
Michael D. Herman -
ELLC Principal
Executive Officer
|
2009
|
$ | - | $ | - | $ | 11,542 | $ | 11,542 | ||||||||
2008
|
$ | - | $ | - | $ | 10,274 | $ | 10,274 | |||||||||
Rick D. Kasch -
ELLC Principal Financial
Officer
|
2009
|
$ | 160,884 | $ | - | $ | 29,722 | $ | 190,606 | ||||||||
2008
|
$ | 169,500 | $ | - | $ | 27,123 | $ | 196,624 |
ASPEN SUMMARY COMPENSATION TABLE
|
|||||||||||||||||||||||||||||||||
Non-Equity
|
Non-Qualified
|
||||||||||||||||||||||||||||||||
Stock
|
Option
|
Incentive Plan
|
Deferred Plan
|
All Other
|
|||||||||||||||||||||||||||||
Name and
|
Fiscal
|
Salary
|
Bonus
|
Awards
|
Awards
|
Compensation
|
Compensation
|
Compensation
|
Total
|
||||||||||||||||||||||||
Principal Position
|
Year
|
($)
|
($)
|
($)
|
($)
|
($)
|
($)
|
($)
|
($)
|
||||||||||||||||||||||||
R. V. Bailey, CEO
|
|||||||||||||||||||||||||||||||||
and President,
|
2010
|
$ | 120,000 | $ | - | $ | - | $ | 11,400 | (1) | $ | - | $ | - | $ | 32,471 | (2) | $ | 163,871 | ||||||||||||||
Chairman
|
2009
|
$ | 60,000 | $ | - | $ | - | $ | 50,957 | (1) | $ | - | $ | - | $ | 135,367 | (2) | $ | 246,324 |
1.
|
A termination without cause
- If Mr. Kasch is terminated without cause he will be entitled to all salary that would have been paid through the remaining term of the agreement, or if the agreement is terminated without cause during the final eighteen months of the agreement term Mr. Kasch will be entitled to receive a lump sum payment equal to eighteen months of his base salary. Additionally, if Mr. Kasch is terminated without cause, he will be entitled to health benefits for a period of eighteen months; and
|
2.
|
A termination upon a change of control event or a management change
- If Mr. Kasch resigns within ninety days following a change of control event or a management change (being the person to whom he directly reports) he will be entitled to a severance payment equal to eighteen months of his base salary with the amount being paid either in a lump sum payment or in accordance with the Company’s payroll practices. Further, Mr. Kasch will be entitled to health benefits for a period of eighteen months.
|
1.
|
the executive’s leadership and operational performance and potential to enhance long-term value to the Company’s shareholders;
|
2.
|
the Company’s financial resources, results of operations, and financial projections;
|
3.
|
performance compared to the financial, operational and strategic goals established for the Company;
|
4.
|
the nature, scope and level of the executive’s responsibilities;
|
5.
|
competitive market compensation paid by other companies for similar positions, experience and performance levels; and
|
6.
|
the executive’s current salary, the appropriate balance between incentives for long-term and short-term performance.
|
Equity Incentive
|
|||||||||||||||||||||||||
Market
|
Plan Awards:
|
||||||||||||||||||||||||
Number of
|
Value of
|
Number of
|
|||||||||||||||||||||||
Number of Securities
|
Shares or
|
Shares or
|
Unearned
|
||||||||||||||||||||||
Underlying Unexercised
|
Units of
|
Units of
|
Shares, Units,
|
||||||||||||||||||||||
Options(#)
|
Option
|
Option
|
Stock That
|
Stock That
|
Other Rights
|
||||||||||||||||||||
Exercise
|
Expiration
|
Have Not
|
Have Not
|
That Have Not
|
|||||||||||||||||||||
Name and Principal Position
|
Exercisable
|
Unexercisable
|
Price ($)
|
Date
|
Vested (#)
|
Vested ($)
|
Vested (#)
|
||||||||||||||||||
R. V. Bailey,
|
36,240 | (1) | - | 2.14 |
2/27/2013
|
- | - | - | |||||||||||||||||
Aspen CEO and Chairman during
Aspen’s fiscal 2010
|
- | 100,000 | (2) | 0.4125 |
2/15/2015
|
- | - | - | |||||||||||||||||
ASPEN FISCAL 2010 DIRECTOR COMPENSATION
|
|||||||||||||||||||||||||
Non-Equity
|
Non-Qualified
|
||||||||||||||||||||||||
Incentive
|
Deferred
|
||||||||||||||||||||||||
Fees Earned
|
Stock
|
Option
|
Plan
|
Compensation
|
|||||||||||||||||||||
Fiscal
|
or Paid
|
Nonqualifed
|
Awards
|
Compensation
|
on Earnings
|
Total
|
|||||||||||||||||||
Name
|
Year
|
in Cash
|
Awards ($)
|
($)
|
($)
|
($)
|
($)
|
||||||||||||||||||
Kevan B. Hensman (1)
|
2010
|
$ | 4,000 | $ | - | $ | 8,550 | (2) | $ | - | $ | - | $ | 12,550 | |||||||||||
Douglas P. Imperato (3)
|
2010
|
$ | 6,000 | $ | - | $ | 8,550 | (4) | $ | - | $ | - | $ | 14,550 | |||||||||||
Robert A. Cohan (5)
|
2010
|
$ | 6,000 | $ | - | $ | - | $ | 6,000 | ||||||||||||||||
2010
|
2009
|
|||||||||||||||
Sales Price Range
|
Sales Price Range
|
|||||||||||||||
High
|
Low
|
High
|
Low
|
|||||||||||||
First Quarter (Jul-Sep 2008 and 2009)
|
$ | 1.15 | $ | 0.87 | $ | 2.76 | $ | 1.50 | ||||||||
Second Quarter (Oct-Dec 2008 and 2009)
|
1.19 | 0.26 | 1.75 | 0.51 | ||||||||||||
Third Quarter (Jan-Mar 2009 and 2010)
|
0.34 | 0.29 | 0.88 | 0.35 | ||||||||||||
Fourth Quarter (Apr-Jun 2009 and 2010)
|
0.41 | 0.29 | 0.92 | 0.66 | ||||||||||||
(1)
|
Includes options granted to outside of a formally adopted equity compensation plan and options granted pursuant to the 2008 Equity Compensation Plan.
|
•
|
Through December 31, 2011, a maximum of 3,500,000 shares will be available for granting incentive stock options under the 2010 Plan, subject to the provisions of Section 422 or 424 of the Internal Revenue Code or any successor provision;
|
•
|
On January 1 of each subsequent year, a maximum of 15% of our issued and outstanding shares of common stock, calculated as of January 1 of the respective year, will be available for granting incentive stock options under the 2010 Plan, subject to the provisions of Section 422 or 424 of the Internal Revenue Code or any successor provision; and
|
||
•
|
The maximum number of shares that may be awarded under the 2010 Plan pursuant to grants of restricted stock, restricted stock units and stock awards will be 2,000,000.
|
•
|
stock options (including both incentive and non-qualified stock options);
|
•
|
stock appreciation rights (“SARs”);
|
•
|
restricted stock and restricted stock units;
|
•
|
performance awards of cash, stock, other securities or property;
|
||
•
|
other stock grants; and
|
•
|
other stock-based awards.
|
Recipient
|
Number of Options
|
Rick Kasch, Chief Financial Officer
|
300,000
|
Non-Executive Director Group
|
225,000
|
Non-Executive Officer Employees
|
450,000
|
§
|
Michael Herman – Chief Executive Officer, President, and Chairman of the Board of Directors;
|
§
|
Rick Kasch – Chief Financial Officer, Executive Vice President, and Treasurer; and
|
§
|
Gerard Laheney - Director
|
Exhibit No.
|
Title
|
|
2.01
|
Agreement and Plan of Merger and Reorganization dated June 24, 2010. (1)
|
|
3.01
|
Restated Certificate of Incorporation of Aspen Exploration Corporation. (2)
|
|
3.02
|
Amended and Restated Bylaws. Filed herewith
|
|
10.01
|
Purchase and Sale Agreement among Aspen Exploration Corporation, Venoco, Inc., and
certain other persons listed in the Annexes thereto dated February 18, 2009. (3)
|
|
10.02
|
Form of Joinder Agreements (Indirect) (3)
|
|
10.03
|
Form of Joinder Agreements (Joint Seller) (3)
|
|
10.04
|
Agreement of Purchase and Sale among Aspen Exploration Corporation, Nautilus Poplar, LLC and Hunter Energy LLC dated February 24, 2009. (4)
|
|
10.05
|
Employment Agreement between Aspen Exploration Corporation and Michael D. Herman. Filed herewith.
|
|
10.06
|
Employment Agreement between Aspen Exploration Corporation and Rick Kasch. Filed herewith
|
|
10.07
|
Option Agreement between Aspen Exploration Corporation and Kevan B.
Hensman. (5)
|
|
10.08
|
Aspen Exploration Corporation 2008 Equity Plan. (6)
|
|
10.09
|
Aspen Exploration Corporation 2010 Stock Incentive Plan. Filed herewith.
|
|
10.10
|
Business Loan Agreement (Asset Based) with Great Western Bank. Filed herewith.
|
|
10.11
|
Business Loan Agreement with Great Western Bank. Filed herewith.
|
|
10.12
|
Form of Indemnity Agreement. Filed herewith.
|
|
14.1
|
Aspen Exploration Code of Business Conduct and Ethics Whistleblower Policy. Filed herewith.
|
|
16.1
|
Letter of Gordon, Hughes, & Banks, LLP dated November 3, 2008, regarding the change in certifying accountant. (7)
|
|
16.2
|
Letter of Eide Bailey LLP dated July 27, 2010, regarding the change in certifying accountant. Filed herewith.
|
|
16.3
|
Letter of Stockman Kast Ryan & Co. dated July 20, 2010, regarding the change in certifying accountant. Filed herewith.
|
|
21.1
|
Subsidiaries of Aspen Exploration Corporation. Filed herewith.
|
|
99.1
|
Financial Statements of Enservco LLC and Subsidiaries. Filed herewith.
|
|
(1)
|
Incorporated by reference from Aspen’s Current Report on Form 8-K dated June 24, 2010 and filed on the same date.
|
(2)
|
Incorporated by reference from Aspen’s Annual Report on Form 10-KSB for the year ended June 30, 2007 and filed on September 28, 2007.
|
(3)
|
Incorporated by reference from Aspen Current Report on Form 8-K dated February 18, 2009 and filed on February 19, 2009.
|
(4)
|
Incorporated by reference from Aspen’s Current Report on Form 8-K dated February 25, 2009 and filed on March 3, 2009.
|
(5)
|
Incorporated by reference from Aspen’s Annual Report on Form 10-KSB dated June 30, 2006, filed on October 12, 2006.
|
(6)
|
Incorporated by reference from Aspen’s Current Report on Form 8-K dated February 27, 2008, filed on March 10, 2008.
|
(7)
|
Incorporated by reference from Aspen’s current report on Form 8-K dated November 3, 2008 and filed on July 25, 2009.
|
|
(a)
|
A special meeting of stockholders may be called at any time by the Board of Directors, its Chairman, the Executive Committee or the President.
|
|
(b)
|
The President or the Secretary shall call a special meeting upon receipt of a written request to do so specifying the matter or matters, appropriate for action at such a meeting, proposed to be presented at the meeting and signed by holders of record of at least 10% of the shares of stock
that would be entitled to be voted on such matter or matters if the meeting were held on the day such request is received and the record date for such meeting were the close of business on the preceding day. The shareholders requesting such action must also provide all of the information that would be required to be included in a proxy statement under Section 14(a) of the Securities Exchange Act of 1934, as amended.
|
|
(c)
|
Any such meeting shall be held at such time and at such place, within or without the State of Delaware, as shall be determined by the body or person calling such meeting and as shall be stated in the notice of such meeting.
|
|
(a)
|
For each meeting of stockholders written notice shall be given stating the place, date and hour and, in the case of a special meeting, the purpose or purposes for which the meeting is called and, if the list of stockholders required by Section 1.09 is to be at such place at least 10 days prior to the meeting, the place where such list will be.
|
|
(b)
|
Except as otherwise provided by Delaware law, the written notice of any meeting shall be given not less than 10 nor more than 60 days before the date of the meeting to each stockholder entitled to vote at such meeting.
|
|
(c)
|
If mailed, notice shall be deemed to be given when deposited in the United States mail, postage prepaid, directed to the stockholder at his address as it appears on the records of the Corporation.
|
|
(a)
|
The order of business at any meeting of stockholders shall be as follows:
|
(i)
|
Calling the meeting to order;
|
(ii)
|
Calling of roll;
|
(iii)
|
Proof of notice of meeting;
|
(iv)
|
Report of the Secretary of the shares of stock represented at the meeting and the existence or lack of a quorum;
|
(v)
|
Reading of minutes of last previous meetings and disposal of any unapproved minutes, or waiver thereof;
|
(vi)
|
Election of directors and consideration of other proposals to be presented to the shareholders for their consideration;
|
(vii)
|
Reports of officers and committees (if any);
|
(viii)
|
Unfinished business that may be properly presented to the meeting;
|
(ix)
|
New business that may be properly presented to the meeting;
|
(x)
|
Adjournment.
|
|
(b)
|
To the extent applicable law and these By-Laws do not provide otherwise,
Roberts’ Rules of Order
or other rules governing parliamentary procedure that the presiding officer may select shall apply.
|
|
(a)
|
Each stockholder shall at every meeting of the stockholders be entitled to one vote for each share of capital stock held by him.
|
|
(b)
|
Each stockholder entitled to vote at a meeting of stockholders or to express consent or dissent to corporate action in writing without a meeting may authorize another person or persons to act for him by proxy, but no such proxy shall be voted or acted upon after ten months from its date.
|
|
(c)
|
Directors shall be elected by a plurality vote.
|
|
(d)
|
Each matter, other than election of directors, properly presented to any meeting shall be decided by a majority of the votes cast on the matter.
|
|
(e)
|
Election of directors and the vote on any other matter presented to a meeting shall be by written ballot only if so ordered by the chairman of the meeting, or if so requested by any stockholder present, or represented by proxy, at the meeting entitled to vote in such election or on such matter, as the case may be.
|
|
(a)
|
The number of directors that shall constitute the whole Board shall be determined by action of the Board of Directors taken by the affirmative vote of a majority of the whole Board. Directors shall be elected at the annual meeting of stockholders to hold office, subject to Sections 2.02 and 2.03, until the next annual meeting of stockholders and until their respective successors are elected and qualified.
|
|
(b)
|
Vacancies and newly elected directorships resulting from any increase in the authorized number of directors may be filled by a majority of the directors then in office, though less than a quorum, or by the sole remaining director, and the directors so chosen shall hold office, subject to Sections 2.02 and 2.03, until the next annual meeting of stockholders and until their respective successors are elected and qualified.
|
|
(a)
|
by deposit of the notice in the United States mail first class, postage prepaid, at least five days before the day fixed for the meeting addressed to each director at his address as it appears on the Corporation's records or at such other address as the director may have furnished the Corporation for that purpose, or
|
|
(b)
|
by delivery of the notice similarly addressed for dispatch by telegraph, fax, courier, or by delivery of the notice by telephone or person, in each case at least 48 hours before the time fixed for the meeting.
|
|
(a)
|
Any such committee, to the extent provided in such resolution or resolutions, shall have and may exercise all the powers and authority of the Board of Directors in the management of the business and affairs of the Corporation except as provided in paragraph 2.10(b), and including the power to authorize the seal of the Corporation to be affixed to all papers that may require it.
|
|
(b)
|
No committee authorized by the Board of Directors or otherwise shall have such power or authority in reference to amending the Certificate of Incorporation, adopting an agreement of merger or consolidation, recommending to the stockholders the sale, lease, or exchange of all, or substantially all, of the Corporation’s property and assets, recommending to the stockholders a dissolution of the Corporation or a revocation of a dissolution, or amending the By-Laws; and unless the resolution shall expressly so provide, no such committee shall have the power or authority to declare a dividend or to authorize the issuance of stock.
|
|
(c)
|
In the absence or disqualification of a member of a committee, the number of members thereof present at any meeting and not disqualified from voting, whether or not he or they constitute a quorum, may unanimously appoint another member of the Board Directors to act at the meeting in the place of any such absent or disqualified member. Each such committee other than the Executive Committee shall have such name as may be determined from time to time by the Board of Directors.
|
|
(a)
|
The Corporation will consider all recommendations from any person (or group) who has (or collectively if a group have) held more than 5% of the Corporation’s voting securities for longer than one year. Any stockholder who desires to submit a nomination of a person to stand for election of directors at the next annual or special meeting of the stockholders at which directors are to be elected must submit a notification of the stockholder’s intention to make a nomination (“Notification”) to the Corporation by the date mentioned in the most recent proxy statement under the heading “
Proposal From Stockholders
” as such date may be amended in cases where the annual meeting has been changed as contemplated in SEC Rule 14a-8(e), Question 5, and in that notification must provide the following additional information to the Corporation:
|
(i)
|
Name, address, telephone number and other methods by which the Corporation can contact the stockholder submitting the Notification and the total number of shares beneficially owned by the stockholder (as the term “beneficial ownership” is defined in SEC Rule 13d-3);
|
(ii)
|
If the stockholder owns shares of the Corporation’s voting stock other than on the records of the Corporation, the stockholder must provide evidence that he or she owns such shares (which evidence may include a current statement from a brokerage house or other appropriate documentation);
|
(iii)
|
Information from the stockholder regarding any intentions that he or she may have to attempt to make a change of control or to influence the direction of the Corporation, and other information regarding the stockholder any other persons associated with the stockholder that would be required under Items 4 and 5 of SEC Schedule 14A were the stockholder or other persons associated with the stockholder making a solicitation subject to SEC Rule 14a-12(c);
|
(iv)
|
Name, address, telephone number and other contact information of the proposed nominee; and
|
(v)
|
All information required by Item 7 of SEC Schedule 14A with respect to the proposed nominee, in a form reasonably acceptable to the Corporation.
|
|
(a)
|
Shares of stock shall be transferable on the books of the Corporation pursuant to applicable law and such rules and regulations as the Board of Directors shall from time to time prescribe.
|
|
(b)
|
Notwithstanding the foregoing, the transfer of a share may only be registered in the Corporation’s securities register upon:
|
|
(i)
|
Presentation and surrender of the certificate representing such share with an endorsement, which complies with the Act, made on the certificate or delivered with the certificate, duly executed by an appropriate person as provided by the Act, together with reasonable assurance that the endorsement is genuine and effective, upon payment of all applicable taxes and in any reasonable fees prescribed by the Board; or
|
|
(ii)
|
In the case of shares electronically issued without a certificate, upon receipt of proper transfer instructions from the registered holder of the shares, a duly authorized attorney of the registered owner of the shares or an individual presenting proper evidence of succession, assignment or authority to the transfer of the shares.
|
|
(a)
|
requests replacement before the Corporation has notice that the stock certificate has been acquired by a bona fide purchaser;
|
|
(b)
|
filed with the Corporation a bond sufficient to indemnify the Corporation against any claim that may be made against it on account of the alleged loss or destruction of any such stock certificate; and
|
|
(c)
|
satisfies such other terms and conditions as the Board of Directors may from time to time prescribe.
|
|
(a)
|
The Corporation shall indemnify, subject to the requirements of subsection (d) of this Section, any person who was or is a party or who is threatened to be made a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative (other than an action by or in the right of the Corporation), by reason of the fact that he is or was a director, officer, employee or agent of the Corporation, or is or was serving at the request of the Corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, against expenses (including attorney's fees) judgments, fines and amounts paid in settlement actually and reasonably incurred by him in connection with such action, suit or proceeding, if he acted in good faith, and in manner he reasonably believed to be in, or not opposed to, the best interests of the Corporation and, with respect to any criminal action or proceeding, had no reasonable cause to believe his conduct was unlawful.
|
|
(b)
|
The Corporation shall indemnify, subject to the requirements of subsection (d) of this Section, any person who was or is a party or who is threatened to be made a party to any threatened, pending or completed action or suit by or in the right of the Corporation to procure a judgment in its favor by reason of the fact that he is or was a director, officer, employee or agent of the Corporation or is or was serving at the request of the Corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise against expenses (including attorney fees) actually and reasonably incurred by him in connection with the defense or settlement of such action or suit if he acted in good faith and in a manner he reasonably believed to be in or not opposed to the best interests of the Corporation, except that no indemnification shall be made in respect of any claim, issue or matter as to which such person shall have been adjudged to be liable for negligence or misconduct in the performance of his duties to the Corporation, unless and only to the extent, that the Court of Chancery of the State of Delaware or the court in which such action or suit was brought shall determine upon application, that despite the adjudication of liability, but in view of all the circumstances of the case, such person is fairly and reasonably entitled to indemnity for such expenses as the Court of Chancery of the State of Delaware or such other court shall deem proper.
|
|
(c)
|
To the extent that a director, officer, employee or agent of the Corporation, has been successful on the merits or otherwise in defense of any action, suit or proceeding referred to in subsections (a) and (b) of this Section, or in defense of any claim, issue or matter therein, the Corporation shall indemnify him against expenses (including attorneys’ fees) actually and reasonably incurred by him in connection therewith.
|
|
(d)
|
Any indemnification under subsections (a) and (b) of this Section (unless ordered by a court) shall be made by the Corporation only as authorized in the specific case upon a determination that indemnification of the director, officer, employee or agent is proper in the circumstances because he has met the applicable standard of conduct set forth in subsections (a) and (b) of this Section. Such determination shall be made
|
(i)
|
by the Board of Directors by a majority vote of a quorum consisting of directors who were not parties to such action, suit or proceeding, or
|
(ii)
|
if such a quorum is not obtainable, or, even if obtainable a quorum of disinterested directors so directs, by independent legal counsel in a written opinion, or
|
(iii)
|
by the stockholders.
|
|
(e)
|
Expenses (including attorneys’ fees) incurred by a director, officer, employee or agent in defending a civil or criminal action, suit or proceeding may be paid by the Corporation in advance of the final disposition of such action, suit or proceeding as authorized by the Board of Directors in the specific case upon receipt of an undertaking by or on behalf of the director, officer, employee or agent to repay such amount unless it shall ultimately be determined that he is entitled to be indemnified by the Corporation as authorized in this Section.
|
|
(f)
|
The indemnification provided by this Section shall not limit the Corporation from providing any other indemnification permitted by law nor shall it be deemed exclusive of any other rights to which those seeking indemnification may be entitled under any by-law, agreement, vote of stockholders or disinterested directors or otherwise, both as to action in their official capacity and as to action in any other capacity while holding such office, and shall continue as to a person who has ceased to be a director, officer, employee or agent and shall inure to the benefit of the heirs, executors and administrators of such a person.
|
|
(g)
|
The Corporation may purchase and maintain insurance on behalf of any person who is or was a director, officer, employee or agent of the Corporation, or is or was serving at the request of the Corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise against any liability asserted against him and incurred by him in any such capacity, or arising out of his status as such, whether or not the Corporation would have the power to indemnify him against such liability under the provisions of this Section.
|
|
(h)
|
For purposes of this Section, references to “the Corporation” include all constituent corporations the Corporation has absorbed in a consolidation or merger so that any person who is or was a director, officer, employee or agent of such a constituent corporation or is or was serving at the request of such constituent corporation as director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise shall stand in the same position under the provisions of this Section with respect to the Corporation as he would if he had served the Corporation in the same capacity.
|
A.
|
In order to induce Executive to serve as the Chairman and Chief Executive Officer and President, the Company desires to provide Executive with compensation and other benefits on the terms and conditions contained in this Agreement.
|
B.
|
Executive is willing to accept such employment and perform services for the Company on the terms and conditions contained in this Agreement.
|
1.
|
Employment.
Subject to the terms and conditions of this Agreement, the Company and Executive agree to enter into an employment relationship whereby Executive will serve as the Company’s Chairman and Chief Executive Officer. Executive shall report to the Company’s Board of Directors. Executive shall have such responsibilities and authority as are consistent with the offices of Chairman and Chief Executive Officer and as may be determined from time to time by the Company’s Board of Directors. Executive is not required to devote all of his working time and efforts to the performance of services for the Company. However, all Company performance shall be to the best of Executive’s ability.
|
2.
|
Term of Employment.
Executive’s term of employment under this Agreement shall commence on July 27, 2010 and continue until June 30, 2013 (the “
End Date
”, and such period, the “
Term
”), unless otherwise terminated as described in
Section 5
below. There shall not be any automatic renewal of this Agreement. Should Executive continue to be employed following the expiration of the Term, unless Executive enters into another employment agreement, Executive acknowledges that he shall at such time be considered an at-will employee.
|
3.
|
Compensation.
|
a.
|
Base Salary
. Executive shall not receive any periodic salary from the Company.
|
b.
|
Bonus
. Executive shall be eligible each year for a discretionary bonus, which shall be awarded in such amounts as the Company’s Board of Directors shall determine and based upon Executive’s individual performance and the Company’s financial performance; provided, however, that with the approval of the Company’s board of directors, the Company may establish a formula-based bonus for Executive calculated from Company’s financial performance. Such bonus for any year, if any, will be paid during the 90-day period beginning February 1 of the year immediately after the year for which the bonus was earned.
|
c.
|
Withholding
. All payments to Executive under this Agreement shall be subject to withholding as required by law.
|
4.
|
Employee Benefits.
|
a.
|
Benefit Plans
. During the Term, the Company shall provide Executive with coverage under all employee benefit plans available to the Company’s senior executives to the extent permitted under any such employee benefit plan and in accordance with the terms thereof.
|
b.
|
Automobile
. At all times during the Term, Company shall provide Executive with an automobile allowance of not less than $1,000 per month.
|
c.
|
Expenses
. Executive is authorized to incur reasonable expenses in carrying out his duties and responsibilities under this Agreement. The Company will reimburse Executive for such expenses upon presentation by Executive from time to time of appropriately itemized and approved accounts of such expenditures consistent with the Company’s policies and practices.
|
5.
|
Termination of Employment.
|
a.
|
Termination Without Cause
. If Executive’s employment is terminated by the Company (other than for Cause), Executive shall be entitled to all accrued but unpaid bonus and accrued benefits through the date of termination. In addition, the Company shall provide Executive with the same or similar health care benefits (including life, dental and vision, if any) as provided to Executive at the time of termination, such health care benefits to be provided from and after termination for a period of 18 months from the date of termination. Upon termination of Executive’s employment without cause, except for the obligations set forth in this
subsection a.
, the obligations of the Company to make any further payments or to provide any further benefits to Executive under this Agreement shall cease and terminate.
|
b.
|
Termination By Resignation
. Except as set forth below, if Executive resigns for any reason, Executive shall be entitled to accrued but unpaid bonus and accrued benefits through the effective date of Executive’s resignation. Upon termination of Executive’s employment by resignation, except for the obligations set forth in this
subsection b.
, the obligations of the Company under this Agreement to make any further payments or to provide any further benefits to Executive shall cease and terminate.
|
c.
|
Termination For Cause
. The Company shall have the right to terminate the employment of Executive for Cause. In the event that Executive’s employment is terminated by the Company for Cause, Executive shall be entitled to receive only accrued but unpaid bonus and accrued benefits through the date of termination. Upon termination of Executive’s employment for Cause, except as set forth in this
subsection c.
, the obligations of the Company under this Agreement to make any further payments or to provide any further benefits to Executive shall cease and terminate. As used in this Agreement, the term “Cause” means as a result of (i) any breach of any written policy of the Company; (ii) conduct involving moral turpitude, including, but not limited to, misappropriation or conversion of assets of the Company (other than immaterial assets); (iii) Executive’s conviction of, or entry of a plea of nolo contendere to, a felony; and (iv) a material breach of this Agreement.
|
d.
|
Permanent Disability
. If Executive is unable to engage in the activities required by Executive’s job by reason of any medically determined physical or mental impairment which has lasted or can be expected to last for a continuous period of not less than three consecutive months (“
Permanent Disability
”), the Company or Executive may terminate Executive’s employment on written notice thereof, and Executive shall receive accrued but unpaid bonus and accrued benefits through the date of termination and/or any payments under applicable employee benefit plans or programs. Upon termination of Executive’s employment by Permanent Disability, except as set forth in this
subsection d.
, the obligations of the Company under this Agreement to make any further payments or to provide any further benefits to Executive shall cease and terminate.
|
e.
|
Death
. In the event of Executive’s death during the Term, Executive’s estate or designated beneficiaries shall receive or commence receiving, as soon as practicable, accrued but unpaid bonus through the date of death and any payments under applicable employee benefit plans or programs. Upon termination of Executive’s employment by death, except as set forth in this
subsection e.
, the obligations of the Company under this Agreement to make any further payments or to provide any further benefits to Executive shall cease and terminate.
|
6.
|
Nondisclosure of Confidential Information
. During Executive’s employment, and for a period of two years thereafter, Executive shall not, without the prior written consent of the Board of Directors, use, divulge, disclose or make accessible to any other person, firm, partnership, corporation or other entity any Confidential Information pertaining to the business of the Company or any of its affiliates, except (a) while employed by the Company, in the business of and for the benefit of the Company, or (b) as required by law. “
Confidential Information
” includes without limitation non-public information concerning the financial data, business plans, product development (or other proprietary product data), customer lists, marketing, acquisition and divestiture plans and other non-public, proprietary and confidential information of the Company. Executive or his legal representatives, heirs or designated beneficiaries must return all Confidential Information within 15 days of the termination of Executive’s employment for any reason. Executive acknowledges that this
Section 6
survives the termination of Executive’s employment and is enforceable by the Company at anytime, regardless of whether the Executive continues to be employed by the Company.
|
7.
|
Non-Competition and Non-Solicitation.
|
a.
|
From the date hereof through the End Date or, in the event Executive’s employment is terminated pursuant to
Section 5.c.
hereof, from the date hereof through the first anniversary of Executive’s termination of employment with the Company, Executive agrees that, without the prior written consent of the Board of Directors, he will not (i) engage in or have any direct interest in, as an employee, officer, director, agent, subcontractor, consultant, security holder, partner, creditor or otherwise, any business in competition with the Company; (ii) cause or attempt to cause any person who is, or was at any time during the six months immediately preceding the time of the solicitation or hiring of Executive, an employee of the Company to leave the employment of the Company; or (iii) solicit, divert or take away, or attempt to take away, the business or patronage of any client, customer or account, or prospective client, customer or account, of the Company.
|
b.
|
For purposes of this
Section 7
, a business will be deemed to be in competition with the Company if it is in the business of providing similar services to oil and/or gas production companies as the Company provides at the time.
|
c.
|
Executive acknowledges that this
Section 7
survives the termination of Executive’s employment and is enforceable by the Company at anytime, regardless of whether the Executive continues to be employed by the Company.
|
d.
|
Executive and the Company agree that this covenant not to compete is a reasonable covenant under the circumstances with respect to both scope and duration, and further agree that if in the opinion of any court of competent jurisdiction such restraint is not reasonable in any respect, such court will have the right, power and authority to excise or modify such provision or provisions of this covenant as to the court will appear not reasonable and to enforce the remainder of the covenant as so amended.
|
e.
|
Executive agrees that any breach of the covenants contained in this
Section 7
would irreparably injure the Company. Accordingly, Executive agrees that the Company may, in addition to pursuing any other remedies it may have in equity, obtain an injunction against Executive from any court having jurisdiction over the matter restraining any further violation of this Agreement by Executive and cease making any payments otherwise required by this Agreement.
|
8.
|
Ownership of Intellectual Property.
Executive acknowledges and agrees that all intellectual property created, acquired, adapted, modified or improved, in whole or in part, by or through the efforts of Executive during the course of his employment by the Company, including without limitation all copyrights, patents, trademarks, service marks, trade secrets, know-how or other work product in any way related to the Company’s operations and activities, are works for hire and are owned exclusively by the Company, and Executive hereby disclaims any right or interest in or to any such intellectual property.
|
9.
|
Miscellaneous.
|
a.
|
All notices and other communications required or to be given under this Agreement shall be in writing and given either (i) by personal delivery against a receipted copy, (ii) by certified or registered United States mail, return receipt requested, postage prepaid, (iii) by facsimile, or (iv) by attachment to electronic mail in PDF or similar file format, at the addresses and numbers set forth on the signature page hereto or such other addresses and numbers as a party hereto may provide in accordance with this
subsection a
. Notice shall be deemed delivered when received if by personal delivery; three days after placement with the United States Postal Service if mailed; upon receipt of a confirmation that the transmission has been successfully sent if by facsimile; and when sent if sent by electronic mail.
|
b.
|
This Agreement, along with any amendments from time to time made hereto, constitutes the full, entire and integrated agreement between the parties hereto with respect to the subject matter hereof.
|
c.
|
This contract shall be binding upon and inure to the benefit of the heirs and representatives of Executive and the assigns and successors of the Company, but neither this Agreement nor any rights or obligations hereunder shall be assignable by Executive (except by will or by operation of the laws of intestate succession) or by the Company, except that the Company may assign this Agreement to any successor (whether by merger, purchase or otherwise) to all or substantially all of the stock, assets or businesses of the Company, if such successor expressly agrees to assume the obligations of the Company hereunder.
|
d.
|
Whenever possible, each provision of this Agreement shall be interpreted in such manner as to be effective and valid under applicable law, but if any clause or provision of this Agreement is held illegal, invalid or unenforceable then it is the intention of the parties hereto that the remainder of this Agreement shall not be affected thereby. It is also the intention of the parties to this Agreement that in lieu of each clause or provision of this Agreement that is illegal, invalid or unenforceable, there be added, as a part of this Agreement, a clause or provision as similar in terms to such illegal, invalid or unenforceable clause or provision as may be legal, valid and enforceable.
|
e.
|
The respective rights and obligations of the parties hereunder shall survive any termination of this Agreement to the extent necessary to the intended preservation of such rights and obligations. The provisions of this
subsection e.
are in addition to the survivorship provisions of any other section of this Agreement.
|
f.
|
No provision of this Agreement may be amended, waived or otherwise modified without the prior written consent of all of the parties hereto.
|
g.
|
The waiver by any party hereto of a breach of any provision or condition contained in this Agreement shall not operate or be construed as a waiver of any subsequent breach or of any other conditions hereof.
|
h.
|
This Agreement may be executed in any number of counterparts, each of which shall be deemed to be an original and all of which together shall be deemed to be one and the same instrument.
|
i.
|
This Agreement was made in the state of Colorado, and shall be governed by, construed, interpreted and enforced in accordance with the laws of the state of Colorado.
|
A.
|
In order to induce Executive to serve as the Executive Vice President and Chief Financial Officer, the Company desires to provide Executive with compensation and other benefits on the terms and conditions contained in this Agreement.
|
B.
|
Executive is willing to accept such employment and perform services for the Company on the terms and conditions contained in this Agreement.
|
1.
|
Employment.
Subject to the terms and conditions of this Agreement, the Company and Executive agree to enter into an employment relationship whereby Executive will serve as the Company’s Executive Vice President and Chief Financial Officer. Executive will report to the Company’s Chief Executive Officer. Executive will have such responsibilities and authority as are consistent with the offices of Executive Vice President and Chief Financial Officer and as may be determined from time to time by the Company’s Chief Executive Officer. Executive is not required to devote all of his working time and efforts to the performance of services for the Company. However, all Company performance will be to the best of Executive’s ability.
|
2.
|
Term of Employment.
Executive’s term of employment under this Agreement will commence on July 27, 2010 and continue until June 30, 2013 (the “
End Date
”, and such period, the “
Term
”), unless otherwise terminated as described in
Section 5
below. There will not be any automatic renewal of this Agreement. Should Executive continue to be employed following the expiration of the Term, unless Executive enters into another employment agreement, Executive acknowledges that he will at such time be considered an at-will employee.
|
3.
|
Compensation.
|
a.
|
Base Salary
. The Company will pay Executive during the Term an annual base salary in the amount of $180,000.00 (“
Base Salary
”). At each and every July 1 during the Term, the Base Salary will be increased by not less than 5% of the Base Salary as of June 30 immediately preceding. Base Salary will be payable in accordance with the ordinary payroll practices of the Company.
|
b.
|
Bonus
. Executive will be eligible each year for a discretionary bonus in addition to Executive’s Base Salary, which will be awarded in such amounts as the Company’s board of directors will determine and based upon Executive’s individual performance and the Company’s financial performance; provided, however, that with the approval of the Company’s board of directors, the Company may establish a formula-based bonus for Executive calculated from Company’s financial performance. Such bonus for any year, if any, will be paid during the 90-day period beginning February 1 of the year immediately after the year for which the bonus was earned.
|
c.
|
Options
. Subject to and in accordance with the Company’s 2010 Stock Incentive Plan, the Company will grant to Executive an option to acquire 300,000 shares of Company common stock. The exercise price will equal the closing price on the second business day following the filing of a Form 8-K that announces the completion of the transaction by which the Company acquired Dillco Fluid Service, Inc., which shall also be the grant date. The option will expire five years from the date of grant. The option will vest pursuant to the following schedule:
|
(i)
|
100,000 immediately at the time of the grant;
|
(ii)
|
100,000 on the first anniversary of the grant date; and
|
(iii)
|
100,000 on the second anniversary of the grant date.
|
d.
|
Withholding
. All payments to Executive under this Agreement will be subject to withholding as required by law.
|
4.
|
Employee Benefits.
|
a.
|
Benefit Plans
. During the Term, the Company will provide Executive with coverage under all employee benefit plans available to the Company’s senior executives to the extent permitted under any such employee benefit plan and in accordance with the terms thereof.
|
b.
|
Automobile
. From and after the date hereof, Executive will have the right to continue using the 2008 Chevrolet Avalanche, which is owned by and registered in the name of Heat Waves Hot Oil Service LLC, a Colorado limited liability company and indirect subsidiary of the Company (the “
Automobile
”), and currently used by Executive. At all times during the Term, Company will provide Executive with the Automobile or an automobile of similar quality and condition, or, in the alternative, an automobile allowance of not less than $1,000 per month.
|
c.
|
Vacation
. During the term of Executive’s employment under this Agreement, Executive will be entitled to take four weeks of paid vacation per calendar year as well as sick leave consistent with the Company’s policy in effect at the time. Vacation will be taken at times mutually satisfactory to the Chief Executive Officer and the Executive. Executive will not take vacations at times or in amounts that would materially affect Executive’s ability to perform his work duties. Up to 15 days of Executive’s paid vacation may be rolled-over each year. Executive will be entitled to payment for any unused vacation days upon termination of Executive’s employment with Company.
|
d.
|
Expenses
. Executive is authorized to incur reasonable expenses in carrying out his duties and responsibilities under this Agreement. The Company will reimburse Executive for such expenses upon presentation by Executive from time to time of appropriately itemized and approved accounts of such expenditures consistent with the Company’s policies and practices.
|
5.
|
Termination of Employment.
|
a.
|
Termination Without Cause
. If Executive’s employment is terminated by the Company (other than for Cause), Executive will be entitled to all accrued and unpaid Base Salary and accrued benefits through the date of termination plus he will be entitled to receive the following severance benefits:
|
(i)
|
Executive will be entitled to his remaining Base Salary through the Term, provided, however, if Executive is terminated without cause during the final 18 months of the Term, Executive will be entitled to a full 18 months of Base Salary from the date of termination, to be paid within 5 business days from the date of resignation; and
|
(ii)
|
Company will provide Executive with the same or similar health care benefits (including life, dental and vision, if any) as provided to Executive at the time of termination, such health care benefits to be provided for a period of 18 months from the date of termination; and
|
(iii)
|
All options as set forth in
section 3.c.
above will vest.
|
b.
|
Termination By Resignation
. Except as set forth below, if Executive resigns for any reason, Executive will be entitled to receive only accrued but unpaid Base Salary and accrued benefits (including vested options pursuant to subsection 3.c. above) through the effective date Executive’s resignation; provided, however, in the event that Executive resigns with an effective date not more than 90 days following a Management Change or Ownership Change, Executive will be entitled to the following severance benefits:
|
(i)
|
Executive will be entitled to a lump sum amount equal to 18 months of Executive’s Base Salary, to be paid within 5 business days from the date of resignation; and
|
(ii)
|
Company will provide Executive for a period of 18 months from the date of resignation with the same or similar health care benefits (including dental and vision, if any) as provided to Executive at the time of resignation; and
|
(iii)
|
All options as set forth in
section 3.c.
above will vest.
|
c.
|
Termination For Cause
. The Company will have the right to terminate the employment of Executive for Cause. In the event that Executive’s employment is terminated by the Company for Cause, Executive will be entitled to receive only accrued but unpaid Base Salary and accrued benefits (including vested options granted pursuant to subsection 3.c above) through the date of termination. Executive will not be entitled to any bonus payments or severance payments unless agreed to in writing by the Company. Upon termination of Executive’s employment for Cause, except as set forth in this
subsection c.
, the obligations of the Company under this Agreement to make any further payments or to provide any further benefits to Executive will cease and terminate. As used in this Agreement, the term “Cause” means as a result of (i) any breach of any written policy of the Company; (ii) conduct involving moral turpitude, including, but not limited to, misappropriation or conversion of assets of the Company (other than immaterial assets); (iii) Executive’s conviction of, or entry of a plea of nolo contendere to, a felony; and (iv) a material breach of this Agreement.
|
d.
|
Permanent Disability
. If Executive is unable to engage in the activities required by Executive’s job by reason of any medically determined physical or mental impairment which has lasted or can be expected to last for a continuous period of not less than three consecutive months (“
Permanent Disability
”), the Company or Executive may terminate Executive’s employment on written notice thereof, and Executive will receive accrued but unpaid Base Salary and accrued benefits (including vested options pursuant to subsection 3.c. above) through the date of termination and/or any payments under applicable employee benefit plans or programs. Upon termination of Executive’s employment by Permanent Disability, except as set forth in this
subsection d.
, the obligations of the Company under this Agreement to make any further payments or to provide any further benefits to Executive will cease and terminate.
|
e.
|
Death
. In the event of Executive’s death during the Term, Executive’s estate or designated beneficiaries will receive or commence receiving, as soon as practicable, accrued but unpaid Base Salary through the date of death and any payments under applicable employee benefit plans or programs (including vested options pursuant to subsection 3.c. above). Upon termination of Executive’s employment by death, except as set forth in this
subsection e.
, the obligations of the Company under this Agreement to make any further payments or to provide any further benefits to Executive will cease and terminate.
|
6.
|
Nondisclosure of Confidential Information
. During Executive’s employment, and for a period of two years thereafter, Executive will not, without the prior written consent of the Manager, use, divulge, disclose or make accessible to any other person, firm, partnership, corporation or other entity any Confidential Information pertaining to the business of the Company or any of its affiliates, except (a) while employed by the Company, in the business of and for the benefit of the Company, or (b) as required by law. “
Confidential Information
” includes without limitation non-public information concerning the financial data, business plans, product development (or other proprietary product data), customer lists, marketing, acquisition and divestiture plans and other non-public, proprietary and confidential information of the Company. Executive or his legal representatives, heirs or designated beneficiaries must return all Confidential Information within 15 days of the termination of Executive’s employment for any reason. Executive acknowledges that this
Section 6
survives the termination of Executive’s employment and is enforceable by the Company at anytime, regardless of whether the Executive continues to be employed by the Company.
|
7.
|
Non-Competition and Non-Solicitation.
|
a.
|
From the date hereof through the End Date or, in the event Executive’s employment is terminated pursuant to
Section 5.c.
hereof, from the date hereof through the first anniversary of Executive’s termination of employment with the Company, Executive agrees that, without the prior written consent of the Chief Executive Officer, he will not (i) engage in or have any direct interest in, as an employee, officer, director, agent, subcontractor, consultant, security holder, partner, creditor or otherwise, any business in competition with the Company; (ii) cause or attempt to cause any person who is, or was at any time during the six months immediately preceding the time of the solicitation or hiring of Executive, an employee of the Company to leave the employment of the Company; or (iii) solicit, divert or take away, or attempt to take away, the business or patronage of any client, customer or account, or prospective client, customer or account, of the Company.
|
b.
|
For purposes of this
Section 7
, a business will be deemed to be in competition with the Company if it is in the business of providing services to oil and/or gas production companies.
|
c.
|
Executive acknowledges that this
Section 7
survives the termination of Executive’s employment and is enforceable by the Company at anytime, regardless of whether the Executive continues to be employed by the Company.
|
d.
|
Executive and the Company agree that this covenant not to compete is a reasonable covenant under the circumstances with respect to both scope and duration, and further agree that if in the opinion of any court of competent jurisdiction such restraint is not reasonable in any respect, such court will have the right, power and authority to excise or modify such provision or provisions of this covenant as to the court will appear not reasonable and to enforce the remainder of the covenant as so amended.
|
e.
|
Executive agrees that any breach of the covenants contained in this
Section 7
would irreparably injure the Company. Accordingly, Executive agrees that the Company may, in addition to pursuing any other remedies it may have in equity, obtain an injunction against Executive from any court having jurisdiction over the matter restraining any further violation of this Agreement by Executive and cease making any payments otherwise required by this Agreement.
|
8.
|
Ownership of Intellectual Property.
Executive acknowledges and agrees that all intellectual property created, acquired, adapted, modified or improved, in whole or in part, by or through the efforts of Executive during the course of his employment by the Company, including without limitation all copyrights, patents, trademarks, service marks, trade secrets, know-how or other work product in any way related to the Company’s operations and activities, are works for hire and are owned exclusively by the Company, and Executive hereby disclaims any right or interest in or to any such intellectual property.
|
9.
|
Miscellaneous.
|
a.
|
All notices and other communications required or to be given under this Agreement will be in writing and given either (i) by personal delivery against a receipted copy, (ii) by certified or registered United States mail, return receipt requested, postage prepaid, (iii) by facsimile, or (iv) by attachment to electronic mail in PDF or similar file format, at the addresses and numbers set forth on the signature page hereto or such other addresses and numbers as a party hereto may provide in accordance with this
subsection a
. Notice will be deemed delivered when received if by personal delivery; three days after placement with the United States Postal Service if mailed; upon receipt of a confirmation that the transmission has been successfully sent if by facsimile; and when sent if sent by electronic mail.
|
b.
|
This Agreement, along with any amendments from time to time made hereto, constitutes the full, entire and integrated agreement between the parties hereto with respect to the subject matter hereof.
|
c.
|
This contract will be binding upon and inure to the benefit of the heirs and representatives of Executive and the assigns and successors of the Company, but neither this Agreement nor any rights or obligations hereunder will be assignable by Executive (except by will or by operation of the laws of intestate succession) or by the Company, except that the Company may assign this Agreement to any successor (whether by merger, purchase or otherwise) to all or substantially all of the stock, assets or businesses of the Company, if such successor expressly agrees to assume the obligations of the Company hereunder.
|
d.
|
Whenever possible, each provision of this Agreement will be interpreted in such manner as to be effective and valid under applicable law, but if any clause or provision of this Agreement is held illegal, invalid or unenforceable then it is the intention of the parties hereto that the remainder of this Agreement will not be affected thereby. It is also the intention of the parties to this Agreement that in lieu of each clause or provision of this Agreement that is illegal, invalid or unenforceable, there be added, as a part of this Agreement, a clause or provision as similar in terms to such illegal, invalid or unenforceable clause or provision as may be legal, valid and enforceable.
|
e.
|
The respective rights and obligations of the parties hereunder will survive any termination of this Agreement to the extent necessary to the intended preservation of such rights and obligations. The provisions of this
subsection e.
are in addition to the survivorship provisions of any other section of this Agreement.
|
f.
|
No provision of this Agreement may be amended, waived or otherwise modified without the prior written consent of all of the parties hereto.
|
g.
|
The waiver by any party hereto of a breach of any provision or condition contained in this Agreement will not operate or be construed as a waiver of any subsequent breach or of any other conditions hereof.
|
h.
|
This Agreement may be executed in any number of counterparts, each of which will be deemed to be an original and all of which together will be deemed to be one and the same instrument.
|
i.
|
This Agreement was made in the state of Colorado, and will be governed by, construed, interpreted and enforced in accordance with the laws of the state of Colorado.
|
ASPEN EXPLORATION CORPORATION
2010 STOCK INCENTIVE PLAN
|
Section 1.
|
Purpose
|
1 |
Section 2.
|
Definitions
|
1 |
Section 3
.
|
Administration
|
4 |
(a) |
Power and Authority of the Committee
|
4
|
(b) |
Delegation
|
5
|
(c) |
Power and Authority of the Board
|
5
|
(d) |
Previouisly Granted Options
|
5
|
Section 4.
|
Shares Available for Awards
|
5 |
(a) |
S
|
5
|
(b) |
Accounting for Awards
|
6
|
(c) |
Adjustments
|
6
|
(d) |
Code Section 162(m) Award Limitations Under the Plan
|
7
|
Section 5.
|
Eligibility
|
7 |
Section 6.
|
Awards
|
7 |
(a) |
Options
|
7
|
( b) |
Stock Appreciation Rights
|
8
|
(c) |
Restricted Stock and Restricted Stock Units
|
9
|
(d) |
Performance Awards
|
9
|
(e) |
Other Stock Grants
|
10
|
(f) |
Other Stock-Based Awards
|
10
|
(g) |
General
|
10
|
Section 7.
|
Amendment and Termination; Adjustments
|
12 |
( a) |
Amendments to the Plan
|
12
|
(b) |
Amendments to Awards
|
12
|
(c) |
Correction of Defects, Omissions and Inconsistencies
|
12
|
Section 8.
|
Income Tax Withholding
|
12 |
Section 9.
|
General Provisions
|
13 |
(a) |
No Rights to Awards
|
13
|
(b) |
Award Agreements
|
13
|
(c) |
Plan Provisions Control
|
13
|
(d) |
No Rights of Stockholders
|
13
|
(e) |
No Limit on Other Compensation Agreements
|
13
|
(f) |
No Right to Employment
|
13
|
(g) |
Governing Law
|
14
|
(h) | Severability | 14 |
(i) |
No Trust or Fund Created
|
14
|
(j) |
Other Benefits
|
14
|
(k) |
No Fractional Shares
|
14
|
(l) |
Headings
|
14
|
(m) |
Section 16 Compliance; Section 162(m) Administration
|
14
|
(n) |
Conditions Precedent to Issuance of Shares
|
15
|
(o) |
Agreement by Recipient Regarding Taxes
|
15
|
Section 10.
|
Effective Date of the Plan
|
15 |
Section 11.
|
Term of the Plan
|
16 |
Section 12.
|
Section 409A
|
16 |
(a) |
Time and Form of Payment
|
16 |
(b) |
Delay in Payment
|
16 |
(c) |
Key Definitions
|
17 |
(d) |
Amendments
|
17 |
Section 13.
|
Exhibits
|
17 |
Principal
|
Loan Date
|
Maturity
|
Loan No
|
Officer
|
Initials
|
|
$2,000,000.00
|
05-25-2010
|
05-25-2015
|
15525150328
|
4A/599
|
GARDD
|
Borrower:
|
Dillco Fluid Service, Inc., a Kansas
|
Lender:
|
GREAT WESTERN BANK
|
|
corporation
|
Colorado Springs Tejon
|
|||
PO Box 60460
|
121 S. Tejon St
|
|||
Colorado Springs, CO 80960
|
Suite 110
|
|||
Colorado Springs, CO 80903
|
BORROWER:
|
||
DILLCO FLUID SERVICE, INC., A KANSAS CORPORATION
|
||
By: _________________________
|
By:_____________________________
|
|
Michael D Herman, President & CEO of Dillco Fluid Service,
|
|
Rick Kasch, Secretary of Dillco Fluid Service, |
Inc., a Kansas corporation
|
|
Inc., a Kansas corporation
|
LENDER:
|
||
GREAT WESTERN BANK
|
||
By: _____________________________________
|
||
Authorized Signer
|
Principal
|
Loan Date
|
Maturity
|
Loan No
|
Officer
|
Initials
|
|
$9,100,000.00
|
05-25-2010
|
05-25-2015
|
15525150336
|
4A/599
|
GARDD
|
Borrower:
|
Dillco Fluid Service, Inc., a Kansas
|
Lender:
|
GREAT WESTERN BANK
|
|
corporation
|
Colorado Springs Tejon
|
|||
PO Box 60460
|
121 S. Tejon St
|
|||
Colorado Springs, CO 80960
|
Suite 110
|
|||
Colorado Springs, CO 80903
|
Names of Guarantors
|
Amounts
|
|
Enservco LLC, a Nevada limited liability company
|
Unlimited
|
|
Heat Waves Hot Oil Service LLC, a Colorado
|
Unlimited
|
|
limited liability company
|
||
Herman Energy Services, LLC, a Nevada
|
Unlimited
|
|
limited liability company
|
||
Michael D. Herman
|
Unlimited
|
BORROWER:
|
|
DILLCO FLUID SERVICE, INC., A KANSAS CORPORATION
|
|
By:________________________________
|
By:_______________________________
|
Michael D. Herman, President & CEO of
|
Rick Kasch, Secretary of Dillco
|
Dillco Fluid Service, Inc.
|
Fluid Service, Inc., a
|
A Kansas corporation
|
Kansas corporation
|
By:____________________________________
|
|
|
|
INDEMNITEE:
|
|
Signature: ______________________________
|
|
Name:
|
|
Address
|
|
|
|
Phone
|
1.
|
Act honestly and ethically in the performance of their duties at Aspen, avoiding actual or apparent conflicts of interest in personal and professional relationships.
|
2.
|
Provide information that is accurate, complete, objective, relevant, timely and understandable to ensure full, fair, accurate, timely, and understandable disclosure in reports and documents filed with or submitted to the SEC or used in other public communications by Aspen.
|
3.
|
Comply with applicable rules and regulations of federal, state, provincial, local and overseas governments, as well as those of other appropriate private and public regulatory agencies that affect the conduct of Aspen’s business and Aspen’s financial reporting.
|
4.
|
Act in good faith, responsibly, with due care, competence and diligence, without misrepresenting material facts or allowing one’s independent judgment to be subordinated.
|
5.
|
Respect the confidentiality of information acquired in the course of one’s work, except when authorized or otherwise legally obligated to disclose such information. Further, confidential information acquired in the course of performing one’s duties for Aspen will not be used for personal advantage.
|
6.
|
Share knowledge and maintain skills relevant to carrying out the member’s duties within Aspen.
|
7.
|
Proactively promote and set an example of ethical behavior as a responsible partner among peers and colleagues in the work environment and community.
|
8.
|
Achieve responsible use of and control over all assets and resources of Aspen to which they are entrusted.
|
9.
|
Promptly bring to the attention of our Compliance Officer any information concerning (a) any conduct believed to be a violation of law or business ethics, or this Code, including any transaction or relationship that reasonably could be expected to give rise to such a conflict, (b) significant deficiencies in the design or operation of internal controls which could adversely affect Aspen’s ability to record, process, summarize and report financial data or (c) any fraud, whether or not material, that involves management or other employees who have a significant role in Aspen Exploration’s financial reporting, disclosures, or internal controls.
|
1.
|
Gather Facts
. In the event some behavior or action raises a question as to your own or someone else’s compliance with this Code, the first step is to collect all available facts, as time permits.
|
2.
|
Clarify the Circumstances at Issue
. In most situations, there is shared responsibility. It may help to get others involved to discuss a perceived problem.
|
3.
|
Discuss the Problem with Management
. This is your most basic responsibility. If you have a concern, discuss it with our Compliance Officer
.
|
4.
|
You May Report Violations in Confidence without Fear of Retaliation
. If the situation requires that your identity be kept secret, your anonymity will be protected to the extent permitted by law.
|
5.
|
Ask First, then Act
. If you are unsure of what to do in any situation, seek guidance
before
you act.
|
|
1.
|
Discuss confidential information with or in the presence of any unauthorized persons,
including family members and friends.
|
|
|
2.
|
Use confidential information for illegitimate business purposes or for personal gain.
|
|
3.
|
Disclose confidential information to unauthorized third parties.
|
|
4.
|
Use Aspen property or resources for any personal benefit or the personal benefit of anyone else. Aspen's property includes, without limitation, Aspen's internet, email, and voicemail services, which should be used only for business related activities, and which may be monitored by Aspen at any time without notice.
|
|
Very Truly Yours,
|
|
/s/ Stockman Kast Ryan & Co.
|
|
Stockman Kast Ryan & Co.
|
Name
|
Jurisdiction of Incorporation
or Organization
|
Ownership Percentage
|
Dillco Fluid Service, Inc. (“Dillco”)
|
Kansas, USA
|
100% By Aspen
|
Aspen Gold Mining Co.
|
Colorado, USA
|
100% by Aspen
|
Heat Waves Hot Oil Service LLC (“Heat Waves”)
|
Colorado, USA
|
100% by Dillco
|
Trinidad Housing LLC
|
Colorado, USA
|
100% by Dillco
|
Real GC, LLC
|
Colorado, USA
|
100% by Heat Waves
|
HE Services LLC
|
Nevada, USA
|
100% by Heat Waves
|
|
Filed herewith is the unaudited pro forma financial information of Enservco LLC, and Subsidiaries.
|
Page | |
Independent Auditors’ Report
|
F-3 |
Consolidated Financial Statements
|
|
Consolidated Balance Sheets
|
F-4
|
Consolidated Statements of Operations
|
F-5
|
Consolidated Statements of Members’ Equity
|
F-6
|
Consolidated Statements of Cash Flows
|
F-7
|
Notes to Consolidated Financial Statements
|
F-9
|
March 31,
|
December 31,
|
|||||||||||
2010
|
2009
|
2008
|
||||||||||
(Unaudited)
|
||||||||||||
ASSETS
|
||||||||||||
Current Assets
|
||||||||||||
Cash and cash equivalents
|
$ | 365,956 | $ | 148,486 | $ | 915,985 | ||||||
Accounts receivable, net
|
3,092,495 | 2,131,592 | 4,282,743 | |||||||||
Prepaid expenses and other current assets
|
676,091 | 262,076 | 878,037 | |||||||||
Inventories
|
206,298 | 309,927 | 339,697 | |||||||||
Income taxes receivable
|
162,679 | 385,192 | 286,406 | |||||||||
Deferred tax asset
|
82,435 | 82,435 | - | |||||||||
Total current assets
|
4,585,954 | 3,319,708 | 6,702,868 | |||||||||
Related Party Receivables
|
- | - | 162,750 | |||||||||
Property and Equipment, net
|
15,211,166 | 16,452,812 | 18,089,007 | |||||||||
Non-Competition Agreements, net
|
600,000 | 660,000 | 1,621,673 | |||||||||
Goodwill
|
301,087 | 301,087 | 301,087 | |||||||||
Other Assets
|
- | 97,034 | 110,000 | |||||||||
TOTAL ASSETS
|
$ | 20,698,207 | $ | 20,830,641 | $ | 26,987,385 | ||||||
LIABILITIES AND MEMBERS’ EQUITY
|
||||||||||||
Current Liabilities
|
||||||||||||
Accounts payable and accrued liabilities
|
$ | 1,249,860 | $ | 1,276,071 | $ | 1,667,635 | ||||||
Line of credit borrowings
|
1,996,121 | 1,339,507 | 5,337,161 | |||||||||
Related party payables
|
135,000 | - | - | |||||||||
Current portion of long-term debt
|
1,075,683 | 1,864,954 | 3,205,118 | |||||||||
Total current liabilities
|
4,456,664 | 4,480,532 | 10,209,914 | |||||||||
Long-Term Liabilities
|
||||||||||||
Related party payables
|
- | 199,995 | - | |||||||||
Subordinated debt – related party
|
1,700,000 | 500,000 | - | |||||||||
Long-term debt, less current portion
|
9,344,223 | 9,959,974 | 7,307,828 | |||||||||
Interest rate swaps
|
127,655 | 140,733 | 200,574 | |||||||||
Deferred income taxes, net
|
2,449,592 | 2,468,984 | 1,044,087 | |||||||||
Total long-term liabilities
|
13,621,470 | 13,269,686 | 8,552,489 | |||||||||
Total liabilities
|
18,078,134 | 17,750,218 | 18,762,403 | |||||||||
Commitments and Contingencies
|
||||||||||||
Members’ Equity
|
||||||||||||
Members’ equity
|
2,620,073 | 3,080,423 | 8,425,556 | |||||||||
Accumulated other comprehensive loss – interest rate swaps
|
- | - | (200,574 | ) | ||||||||
Total members’ equity
|
2,620,073 | 3,080,423 | 8,224,982 | |||||||||
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
$ | 20,698,207 | $ | 20,830,641 | $ | 26,987,385 |
For the Three Months Ended
|
For the Years Ended
|
|||||||||||||||
March 31,
|
December 31,
|
|||||||||||||||
2010
|
2009
|
2009
|
2008
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Revenues
|
$ | 5,874,570 | $ | 5,686,714 | $ | 15,388,746 | $ | 30,605,392 | ||||||||
Cost of Revenue
|
4,195,013 | 4,429,214 | 13,489,099 | 21,416,089 | ||||||||||||
Gross Profit
|
1,679,557 | 1,257,500 | 1,899,647 | 9,189,303 | ||||||||||||
Operating Expenses
|
||||||||||||||||
General and administrative expenses
|
485,205 | 385,154 | 1,486,124 | 1,781,075 | ||||||||||||
Depreciation and amortization
|
947,781 | 905,112 | 4,423,934 | 2,988,057 | ||||||||||||
Total operating expenses
|
1,432,986 | 1,290,266 | 5,910,058 | 4,769,132 | ||||||||||||
Income (Loss) from Operations
|
246,571 | (32,766 | ) | (4,010,411 | ) | 4,420,171 | ||||||||||
Other (Expense) Income
|
||||||||||||||||
Interest expense
|
(190,181 | ) | (179,731 | ) | (699,125 | ) | (703,714 | ) | ||||||||
Gain (loss) on disposals of equipment
|
7,125 | 31,103 | (79,785 | ) | (405,041 | ) | ||||||||||
Unrealized derivative gain (loss)
|
13,078 | - | (140,733 | ) | - | |||||||||||
Interest and other income
|
235,421 | 1,257 | 7,472 | 23,098 | ||||||||||||
Total other (expense)
|
65,443 | (147,371 | ) | (912,171 | ) | (1,085,657 | ) | |||||||||
Income (Loss) Before Income Tax (Expense) Benefit
|
312,014 | (180,137 | ) | (4,922,582 | ) | 3,334,514 | ||||||||||
Income Tax (Expense) Benefit
|
(203,120 | ) | 97,365 | (972,882 | ) | 103,381 | ||||||||||
Net Income (Loss)
|
$ | 108,894 | $ | (82,772 | ) | $ | (5,895,464 | ) | $ | 3,437,895 |
Members’ Equity
|
Accumulated Other Comprehensive Loss – Interest Rate Swaps
|
Total
|
||||||||||
Balance, January 1, 2008
|
$ | 6,093,005 | $ | - | $ | 6,093,005 | ||||||
Net Income
|
3,437,895 | - | 3,437,895 | |||||||||
Distributions
|
(1,105,344 | ) | - | (1,105,344 | ) | |||||||
Other Comprehensive Loss – interest rate risk hedge
|
- | (200,574 | ) | (200,574 | ) | |||||||
Balance, December 31, 2008
|
8,425,556 | (200,574 | ) | 8,224,982 | ||||||||
Net Loss
|
(5,895,464 | ) | - | (5,895,464 | ) | |||||||
Contributions
|
2,070,552 | - | 2,070,552 | |||||||||
Distributions
|
(678,722 | ) | - | (678,722 | ) | |||||||
Deconsolidation of HNR (Note 1)
|
(841,499 | ) | - | (841,499 | ) | |||||||
Other Comprehensive Gain – interest rate risk hedge
|
- | 200,574 | 200,574 | |||||||||
Balance, December 31, 2009
|
3,080,423 | - | 3,080,423 | |||||||||
Net Income
|
108,894 | - | 108,894 | |||||||||
Distributions
|
(569,244 | ) | - | (569,244 | ) | |||||||
Balances, March 31, 2010 (unaudited)
|
$ | 2,620,073 | $ | - | $ | 2,620,073 |
For the Three Months Ended
|
For the Years Ended
|
|||||||||||||||
March 31,
|
December 31,
|
|||||||||||||||
2010
|
2009
|
2009
|
2008
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
OPERATING ACTIVITIES
|
||||||||||||||||
Net income (loss)
|
$ | 108,894 | $ | (82,772 | ) | $ | (5,895,464 | ) | $ | 3,437,895 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities
|
||||||||||||||||
Depreciation and amortization
|
947,781 | 905,112 | 4,423,934 | 2,988,057 | ||||||||||||
(Gain) loss on disposal of equipment
|
(7,125 | ) | (31,103 | ) | 79,785 | 405,041 | ||||||||||
Deferred income taxes
|
(19,392 | ) | (41,819 | ) | 1,342,463 | (24,315 | ) | |||||||||
Unrealized (gain) loss on derivatives
|
(13,078 | ) | - | 140,733 | - | |||||||||||
Changes in operating assets and liabilities
|
||||||||||||||||
Accounts receivable
|
(960,903 | ) | 1,663,809 | 2,148,651 | (1,604,434 | ) | ||||||||||
Income taxes receivable
|
222,513 | (55,546 | ) | (98,786 | ) | (286,406 | ) | |||||||||
Inventories
|
103,629 | 101,743 | 29,770 | (134,987 | ) | |||||||||||
Other current assets
|
(414,015 | ) | (78,805 | ) | 523,642 | (507,627 | ) | |||||||||
Accounts payable and accrued expenses
|
(26,210 | ) | (102,664 | ) | (390,734 | ) | 301,174 | |||||||||
Net cash (used) provided in operating activities
|
(57,906 | ) | 2,277,955 | 2,303,994 | 4,574,398 | |||||||||||
INVESTING ACTIVITIES
|
||||||||||||||||
Purchases of property and equipment
|
(194,135 | ) | (732,232 | ) | (2,014,415 | ) | (7,780,126 | ) | ||||||||
Proceeds from sales of equipment
|
555,125 | 31,103 | 31,103 | 1,318,000 | ||||||||||||
Decrease (increase) in related party receivables
|
(64,995 | ) | - | 162,750 | (155,560 | ) | ||||||||||
Decrease (increase) in other assets
|
97,034 | (30,891 | ) | (412,554 | ) | - | ||||||||||
Purchases of investments
|
- | - | (4,714 | ) | (110,000 | ) | ||||||||||
Net cash provided (used) in investing activities
|
393,029 | (732,020 | ) | (2,237,830 | ) | (6,727,686 | ) | |||||||||
FINANCING ACTIVITIES
|
||||||||||||||||
Net line of credit borrowings
|
656,614 | (222,500 | ) | 1,202,500 | 3,847,161 | |||||||||||
Proceeds from issuance of long-term debt
|
1,200,000 | - | 4,475,153 | 2,850,000 | ||||||||||||
Distributions to members
|
(569,244 | ) | (100,778 | ) | (640,722 | ) | (957,746 | ) | ||||||||
Cash distributed to member through deconsolidation of HNR
|
- | - | (77,821 | ) | - | |||||||||||
Contributions from members
|
- | 87,000 | 2,070,552 | - | ||||||||||||
Repayment of long-term debt
|
(1,405,023 | ) | (789,245 | ) | (7,863,325 | ) | (3,782,572 | ) | ||||||||
Net cash (used) provided in financing activities
|
(117,653 | ) | (1,025,523 | ) | (833,663 | ) | 1,956,843 | |||||||||
Net Increase (Decrease) in Cash and Cash Equivalents
|
217,470 | 520,412 | (767,499 | ) | (196,445 | ) | ||||||||||
Cash and Cash Equivalents, Beginning of Year
|
148,486 | 915,985 | 915,985 | 1,112,430 | ||||||||||||
Cash and Cash Equivalents, End of Year
|
$ | 365,956 | $ | 1,436,397 | $ | 148,486 | $ | 915,985 |
For the Three Months Ended
|
For the Years Ended
|
|||||||||||||||
March 31,
|
December 31,
|
|||||||||||||||
2010
|
2009
|
2009
|
2008
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Non-cash impact of deconsolidation of HNR
|
$ | - | $ | - | $ | 763,678 | $ | - | ||||||||
Non-cash distribution of property and equipment to member
|
$ | - | $ | - | $ | 38,000 | $ | - | ||||||||
Acquisition of property and equipment through issuance of long-term debt
|
$ | - | $ | - | $ | - | $ | 2,589,635 | ||||||||
Acquisition of Hot Oil Express non-competition agreement through issuance of long-term debt
|
$ | - | $ | - | $ | - | $ | 300,000 |
Cash paid for interest
|
$ | 161,196 | $ | 205,462 | $ | 690,463 | $ | 677,983 | ||||||||
Cash paid for income taxes
|
$ | - | $ | - | $ | 1,055,317 | $ | 207,340 |
|
Level 1:
|
Quoted prices are available in active markets for identical assets or liabilities;
|
|
Level 2:
|
Quoted prices in active markets for similar assets and liabilities that are observable for the asset or liability; or
|
|
Level 3:
|
Unobservable pricing inputs that are generally less observable from objective sources, such as discounted cash flow models or valuations.
|
Heat Waves
|
Dillco
|
Hot Oil Express
|
Total
|
|||||||||||||
Non-competition agreements - net, at January 1, 2008
|
$ | 810,000 | $ | 902,091 | $ | 300,000 | $ | 2,012,091 | ||||||||
Amortization for the year ended December 31, 2008
|
(180,000 | ) | (180,418 | ) | (30,000 | ) | (390,418 | ) | ||||||||
Non-competition agreements - net, at December 31, 2008
|
630,000 | 721,673 | 270,000 | 1,621,673 | ||||||||||||
Amortization for the year ended December 31, 2009
|
(180,000 | ) | (721,673 | ) | (60,000 | ) | (961,673 | ) | ||||||||
Non-competition agreements - net, at December 31, 2009
|
$ | 450,000 | $ | - | $ | 210,000 | $ | 660,000 |
December 31,
|
||||||||
2009
|
2008
|
|||||||
Trucks and vehicles
|
$ | 15,775,425 | $ | 15,985,322 | ||||
Other equipment
|
3,982,089 | 3,452,583 | ||||||
Buildings and improvements
|
1,705,313 | 1,673,528 | ||||||
Trucks in process
|
1,164,161 | - | ||||||
Land
|
516,420 | 442,420 | ||||||
Disposal wells
|
476,496 | 310,000 | ||||||
Total property and equipment
|
23,619,904 | 21,863,853 | ||||||
Accumulated depreciation
|
(7,167,092 | ) | (3,774,846 | ) | ||||
Property and equipment - net
|
$ | 16,452,812 | $ | 18,089,007 |
December 31,
|
||||||||
2009
|
2008
|
|||||||
Note payable to a bank, original principal of $3,975,154, payable in interest only installments through June 2010 and monthly principal and interest installments through December 2014, variable rate interest of LIBOR plus 4%, collateralized by substantially all assets of the Company, guaranteed by the members of the Company, and was subject to financial covenants. Subsequent to the year ended December 31, 2009, the Company refinanced the terms of the note payable (Note 13).
|
$ | 3,975,154 | $ | - | ||||
Note payable to a bank, original principal of $4,525,000, payable in monthly principal and interest installments through December 2012, variable rate interest of LIBOR plus 4% swapped for fixed (see interest rate swaps below), collateralized by substantially all assets of the Company, guaranteed by the members of the Company, and was subject to financial covenants. Subsequent to the year ended December 31, 2009, the Company refinanced the terms of the note payable (Note 13).
|
2,510,859 | 3,648,499 |
December 31,
|
||||||||
2009
|
2008
|
|||||||
Note payable to a bank, original principal of $2,450,000, payable in monthly principal and interest installments through May 2012, variable rate interest of LIBOR plus 4% swapped for fixed (see interest rate swaps below), collateralized by substantially all assets of the Company, guaranteed by the members of the Company, and was subject to financial covenants. Subsequent to the year ended December 31, 2009, the Company refinanced the terms of the note payable (Note 13).
|
1,686,236 | 2,115,759 | ||||||
Note payable to a bank, original principal of $1,736,000, payable in monthly principal and interest installments through July 2012, variable rate interest of LIBOR plus 4% swapped for fixed (see interest rate swaps below), collateralized by substantially all assets of the Company, guaranteed by the members of the Company, and was subject to financial covenants. Subsequent to the year ended December 31, 2009, the Company refinanced the terms of the note payable (Note 13).
|
1,295,115 | 1,603,767 | ||||||
Note payable to member, subordinated to all bank debt, fixed interest at 3% compounding annually, interest paid in arrears December 31 of each year, due in December 2018.
|
500,000 | - | ||||||
Notes payable to equipment finance companies, interest at 2.97% to 4.74%, due in monthly principal and interest installments through January 2012, secured by equipment.
|
459,180 | 684,978 | ||||||
Note payable to the seller of Heat Waves, interest at 8%, due in installments in January and May 2009, secured by land. The note was garnished by the Internal Revenue Service (“IRS”) in 2009 and is due on demand.
|
422,000 | 612,452 | ||||||
Note payable to a bank, original principal of $400,000, payable in monthly interest only installments through June 2010 and principal and interest installments through July 2013, interest at LIBOR plus 4% with a 5% floor, collateralized by substantially all assets of the Company, guaranteed by the members of the Company, subject to financial covenants. Subsequent to the year ended December 31, 2009, the Company refinanced the terms of the note payable (Note 13).
|
365,178 | 387,879 |
December 31,
|
||||||||
2009
|
2008
|
|||||||
Mortgage payable to a bank, interest at 8%, due in monthly payments through May 2012 with a balloon payment of $229,198 on June 15, 2012, secured by land, guaranteed by one of the members.
|
307,520 | 336,235 | ||||||
Holdback payable to the seller of Dillco, interest at 6%, due in bi-monthly installments of $50,000 in February 2010 and $66,667 every two months thereafter, maturing August 2010, unsecured.
|
250,000 | 250,000 | ||||||
Note payable to the seller of Hot Oil Express, non-interest bearing, due in annual installments of $100,000 through March 2011, unsecured. Imputed interest is not significant.
|
200,000 | 300,000 | ||||||
Mortgage payable to a bank, interest at 8%, payable in monthly payments through August 2012 with a balloon payment of $141,707 on September 1, 2012, secured by land.
|
163,689 | 170,775 | ||||||
Notes payable to a vehicle finance company, interest at fixed rates from 6.19% to 10.25%, due in monthly installments through May 2013, secured by vehicles, guaranteed by one of the members.
|
155,949 | 205,798 | ||||||
Other notes payable, interest at 6% to 8%, due in monthly installments through August 2010, secured by equipment.
|
34,048 | 196,804 | ||||||
Total
|
12,324,928 | 10,512,946 | ||||||
Less current portion
|
(1,132,412 | ) | (3,205,118 | ) | ||||
Long-term debt, net of current portion
|
$ | 11,192,516 | $ | 7,307,828 |
Year Ended December 31,
|
||||
2010
|
$ | 3,204,461 | ||
2011
|
2,397,729 | |||
2012
|
2,494,768 | |||
2013
|
2,029,977 | |||
2014
|
2,025,000 | |||
Thereafter
|
1,512,500 | |||
Total
|
$ | 13,664,435 |
December 31, 2009
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Interest rate swap liability
|
$ | - | $ | - | $ | 140,733 | $ | 140,733 |
December 31, 2008
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Interest rate swap liability
|
$ | - | $ | - | $ | 200,574 | $ | 200,574 |
Balance, January 1, 2008
|
$ | - | ||
Change in value
|
200,574 | |||
Balance, December 31, 2008
|
200,574 | |||
Change in value
|
(59,841 | ) | ||
Balance, December 31, 2009
|
$ | 140,733 |
December 31,
|
||||||||
2009
|
2008
|
|||||||
Current
|
||||||||
Federal
|
$ | (383,049 | ) | $ | (65,598 | ) | ||
State
|
13,468 | (13,468 | ) | |||||
(369,581 | ) | (79,066 | ) | |||||
Deferred
|
||||||||
Federal
|
1,227,924 | 46,048 | ||||||
State
|
114,539 | (70,363 | ) | |||||
1,342,463 | (24,315 | ) | ||||||
Provision for (benefit from) income taxes
|
$ | 972,882 | $ | (103,381 | ) |
December 31,
|
||||||||
2009
|
2008
|
|||||||
Tax expense at federal statutory rate of 34%
|
$ | (1,673,678 | ) | $ | 1,133,735 | |||
State income taxes
|
(107,968 | ) | (12,738 | ) | ||||
Change in tax status of subsidiary
|
1,807,600 | - | ||||||
Income tax at owner level (pass-through)
|
939,497 | (1,220,350 | ) | |||||
Penalties
|
9,536 | - | ||||||
Other
|
(2,105 | ) | (4,028 | ) | ||||
$ | 972,882 | $ | (103,381 | ) |
December 31, 2009
|
December 31, 2008
|
|||||||||||||||
Current
|
Long-Term
|
Current
|
Long-Term
|
|||||||||||||
Deferred tax assets
|
||||||||||||||||
Reserves and accruals
|
$ | 82,435 | $ | - | $ | - | $ | - | ||||||||
Amortization
|
- | 120,830 | - | - | ||||||||||||
Capital losses
|
- | 8,324 | - | - | ||||||||||||
Net operating losses
|
- | 66,038 | - | - | ||||||||||||
Total deferred tax assets
|
82,435 | 195,192 | - | - | ||||||||||||
Deferred tax liabilities
|
||||||||||||||||
Depreciation
|
- | (2,664,176 | ) | - | (762,634 | ) | ||||||||||
Acquired intangible assets
|
- | - | - | (281,452 | ) | |||||||||||
Total deferred tax liabilities
|
- | (2,664,176 | ) | - | (1,044,086 | ) | ||||||||||
Net deferred tax assets
|
$ | 82,435 | $ | (2,468,984 | ) | $ | - | $ | (1,044,086 | ) |
Year Ending December 31,
|
||||
2010
|
$ | 195,000 | ||
2011
|
145,000 | |||
2012
|
25,000 | |||
Total
|
$ | 365,000 |
Aspen Quarter Ended March 31, 2010
|
Enservco Quarter Ended March 31, 2010
|
Total Before Pro Forma Adjustments
|
Pro Forma Adjustments
|
Pro Forma Combined
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||||||
Revenues
|
$ | - | $ | 5,874,570 | $ | 5,874,570 | $ | - | $ | 5,874,570 | ||||||||||
Cost of revenue
|
- | 4,195,013 | 4,195,013 | - | 4,195,013 | |||||||||||||||
Gross profit
|
- | 1,679,557 | 1,679,557 | - | 1,679,557 | |||||||||||||||
Expenses
|
||||||||||||||||||||
Selling, general, and administrative
|
187,737 | 485,205 | 672,942 | - | 672,942 | |||||||||||||||
Depreciation and amortization
|
207 | 947,781 | 947,988 | - | 947,988 | |||||||||||||||
Operating loss
|
(187,944 | ) | 246,571 | 58,627 | - | 58,627 | ||||||||||||||
Other income (expenses)
|
||||||||||||||||||||
Interest and other income
|
4,009 | 235,421 | 239,430 | - | 239,430 | |||||||||||||||
Interest and other expenses
|
- | (190,181 | ) | (190,181 | ) | - | (190,181 | ) | ||||||||||||
Gain (loss) on sale of equipment
|
- | 7,125 | 7,125 | - | 7,125 | |||||||||||||||
Unrealized derivative loss
|
- | 13,078 | 13,078 | - | 13,078 | |||||||||||||||
Total other income (expenses)
|
4,009 | 65,443 | 69,452 | - | 69,452 | |||||||||||||||
Loss from continuing operations before income taxes
|
(183,935 | ) | 312,014 | 128,079 | - | 128,079 | ||||||||||||||
Income tax benefit (expense)
|
60,362 | (203,120 | ) | (142,758 | ) | - | (142,758 | ) | ||||||||||||
Loss from continuing operations
|
(123,573 | ) | 108,894 | (14,679 | ) | - | (14,679 | ) | ||||||||||||
Discontinued operations
|
||||||||||||||||||||
Loss on disposal of oil and gas operations
|
(5,070 | ) | - | (5,070 | ) | - | (5,070 | ) | ||||||||||||
Net loss
|
$ | (128,643 | ) | $ | 108,894 | $ | (19,749 | ) | $ | - | $ | (19,749 | ) | |||||||
Basic net (loss) per share
|
$ | (0.02 | ) | $ | 0.01 | $ | - | $ | - | $ | - | |||||||||
Weighted average number of common shares outstanding used to calculate basic net (loss) per share
|
7,259,622 | 14,519,244 | 21,778,866 | - | 21,778,866 |
Aspen
|
Enservco
|
Total Before Pro Forma Adjustments
|
Pro Forma Adjustments
|
Pro Forma Combined
|
||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||
Revenues
|
$ | - | $ | 15,388,746 | $ | 15,388,746 | $ | - | $ | 15,388,746 | ||||||||||||
Cost of revenue
|
- | 13,489,099 | 13,489,099 | - | 13,489,099 | |||||||||||||||||
Gross profit
|
- | 1,899,647 | 1,899,647 | - | 1,899,647 | |||||||||||||||||
Expenses
|
||||||||||||||||||||||
Selling, general, and administrative
|
785,601 | 1,486,124 | 2,271,725 | - | 2,271,725 | |||||||||||||||||
Depreciation and amortization
|
(9,052 | ) | 4,423,934 | 4,414,882 | - | 4,414,882 | ||||||||||||||||
Operating loss
|
(776,549 | ) | (4,010,411 | ) | (4,786,960 | ) | - | (4,786,960 | ) | |||||||||||||
Other income (expenses)
|
||||||||||||||||||||||
Interest and other income
|
35,670 | 7,472 | 43,142 | - | 43,142 | |||||||||||||||||
Interest and other expenses
|
(11,121 | ) | (699,125 | ) | (710,246 | ) | - | (710,246 | ) | |||||||||||||
Gain on sale of marketable securities
|
(1 | ) | - | (1 | ) | - | (1 | ) | ||||||||||||||
Gain (loss) on sale of equipment
|
(459 | ) | (79,785 | ) | (80,244 | ) | - | (80,244 | ) | |||||||||||||
Unrealized derivative loss
|
- | (140,733 | ) | (140,733 | ) | - | (140,733 | ) | ||||||||||||||
Total other income (expenses)
|
24,089 | (912,171 | ) | (888,082 | ) | - | (888,082 | ) | ||||||||||||||
Loss from continuing operations before income taxes
|
(752,460 | ) | (4,922,582 | ) | (5,675,042 | ) | - | (5,675,042 | ) | |||||||||||||
Income tax benefit (expense)
|
281,254 | (972,882 | ) | (691,628 | ) | (92,268 | ) | (1 | ) | (783,896 | ) | |||||||||||
Loss from continuing operations
|
(471,206 | ) | (5,895,464 | ) | (6,366,670 | ) | (92,268 | ) | (6,458,938 | ) | ||||||||||||
Discontinued operations
|
||||||||||||||||||||||
Income (loss) from discontinued operations
|
(1,163,572 | ) | - | (1,163,572 | ) | - | (1,163,572 | ) | ||||||||||||||
Loss on disposal of oil and gas operations
|
438,372 | - | 438,372 | - | 438,372 | |||||||||||||||||
Net loss
|
$ | (1,196,406 | ) | $ | (5,895,464 | ) | $ | (7,091,870 | ) | $ | (92,268 | ) | $ | (7,184,138 | ) | |||||||
Basic net (loss) per share
|
$ | (0.16 | ) | $ | (0.41 | ) | $ | (0.57 | ) | $ | (0.01 | ) | $ | (0.58 | ) | |||||||
Weighted average number of common shares outstanding used to calculate basic net (loss) per share
|
7,259,622 | 14,519,244 | 21,778,866 | 14,519,244 | 36,298,110 |
(1)
|
To reflect the deferred tax liability of Enservco entities previously not subject to income taxes.
|
Aspen
|
Enservco
|
Total Before
Pro Forma Adjustments
|
Pro Forma Adjustments
|
Pro Forma Combined
|
||||||||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||||||||
Current assets
|
||||||||||||||||||||||
Cash and cash equivalents
|
$ | 3,147,950 | $ | 365,956 | $ | 3,513,906 | $ | - | $ | 3,513,906 | ||||||||||||
Marketable securities
|
244,831 | - | 244,831 | - | 244,831 | |||||||||||||||||
Account and trade receivables
|
532 | 3,092,496 | 3,093,028 | - | 3,093,028 | |||||||||||||||||
Inventories
|
- | 206,298 | 206,298 | - | 206,298 | |||||||||||||||||
Income tax receivable
|
- | 162,679 | 162,679 | - | 162,679 | |||||||||||||||||
Deferred income tax
|
255,000 | 82,435 | 337,435 | - | 337,435 | |||||||||||||||||
Other current assets
|
46,219 | 676,091 | 722,310 | - | 722,310 | |||||||||||||||||
Total current assets
|
3,694,532 | 4,585,955 | 8,280,487 | - | 8,280,487 | |||||||||||||||||
Property and equipment, net
|
1,439 | 15,211,166 | 15,212,605 | - | 15,212,605 | |||||||||||||||||
Goodwill and intangibles, net
|
- | 901,087 | 901,087 | - | 901,087 | |||||||||||||||||
Total assets
|
$ | 3,695,971 | $ | 20,698,208 | $ | 24,394,179 | $ | - | $ | 24,394,179 | ||||||||||||
Current liabilities
|
||||||||||||||||||||||
Accounts payable
|
$ | 85,286 | $ | 866,900 | $ | 952,186 | $ | - | $ | 952,186 | ||||||||||||
Accounts payable – related parties
|
- | 135,000 | 135,000 | - | 135,000 | |||||||||||||||||
Accrued expenses
|
- | 382,960 | 382,960 | - | 382,960 | |||||||||||||||||
Line of credit borrowings
|
- | 1,996,121 | 1,996,121 | - | 1,996,121 | |||||||||||||||||
Current portion of long-term debt
|
- | 1,075,683 | 1,075,683 | - | 1,075,683 | |||||||||||||||||
Total current liabilities
|
85,286 | 4,456,664 | 4,541,950 | - | 4,541,950 | |||||||||||||||||
Long-term liabilities
|
||||||||||||||||||||||
Subordinated debt
|
- | 1,700,000 | 1,700,000 | - | 1,700,000 | |||||||||||||||||
Long-term debt, less current portion
|
- | 9,344,223 | 9,344,223 | - | 9,344,223 | |||||||||||||||||
Interest rate swaps
|
- | 127,655 | 127,655 | - | 127,655 | |||||||||||||||||
Deferred income taxes, net
|
- | 2,449,592 | 2,449,592 | - | 2,449,592 | |||||||||||||||||
Total long-term liabilities
|
- | 13,621,470 | 13,621,470 | - | 13,621,470 | |||||||||||||||||
Total liabilities
|
85,286 | 18,078,134 | 18,163,420 | - | 18,163,420 | |||||||||||||||||
Stockholders’ equity
|
||||||||||||||||||||||
Common stock, $0.005 par value
|
36,298 | - | 36,298 | (36,298 | ) | (1 | ) | 108,894 | ||||||||||||||
72,596 | (2 | ) | ||||||||||||||||||||
36,298 | (3 | ) | ||||||||||||||||||||
Capital in excess of par value
|
4,554,934 | - | 4,554,934 | (4,554,934 | ) | (1 | ) | 8,198,206 | ||||||||||||||
3,610,685 | (1 | ) | ||||||||||||||||||||
4,660,117 | (3 | ) | ||||||||||||||||||||
144,446,648 | (2 | ) | ||||||||||||||||||||
(14,519,244 | ) | (2 | ) | |||||||||||||||||||
Members’ equity
|
- | 4,696,415 | 4,696,415 | (4,696,415 | ) | (3 | ) | - | ||||||||||||||
Accumulated other comprehensive loss
|
(509,787 | ) | - | (509,787 | ) | 509,787 | (1 | ) | - | |||||||||||||
Retained earnings (deficit)
|
||||||||||||||||||||||
Deficit accumulated during the development stage
|
(470,760 | ) | (2,076,341 | ) | (2,547,101 | ) | 470,760 | (1 | ) | (2,076,341 | ) | |||||||||||
Total stockholders’ equity
|
3,610,685 | 2,620,074 | 6,230,759 | - | 6,230,759 | |||||||||||||||||
Total liabilities and stockholders’ equity
|
$ | 3,695,971 | $ | 20,698,208 | $ | 24,394,179 | $ | - | $ | 24,394,179 |
(1)
|
To remove the equity not assumed in the merger
|
(2)
|
Aspen issued 14,519,244 shares of Aspen’s common stock to acquire Dillco Fluid Service, Inc., which resulted in the stockholders of Dillco owning approximately 67% of our outstanding common stock after the consummation of the Merger
|
(3)
|
To reflect for accounting purposes the 7,259,622 shares of stock currently outstanding with Aspen as issued shares of Enservco pursuant to the reverse merger
|