Delaware
|
87-0267438
|
|
(state or other jurisdiction of Incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
8000 E. Maplewood Ave., Suite 130,
Greenwood Village, CO
|
80111
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Large Accelerated Filer
☐
|
Accelerated Filer
☐
|
Non-accelerated Filer ☐
|
Smaller Reporting Company
☒
|
(Do not check if a Smaller Reporting Company)
|
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act ☐
|
PART I
|
Page
|
||
Item 1.
|
6
|
||
Item 1A.
|
11
|
||
Item 1B.
|
18
|
||
Item 2.
|
18
|
||
Item 3.
|
21
|
||
Item 4.
|
22
|
||
PART II
|
|||
Item 5.
|
22
|
||
Item 6.
|
23
|
||
Item 7.
|
23
|
||
Item 7A.
|
28
|
||
Item 8.
|
28
|
||
Item 9.
|
28
|
||
Item 9A.
|
28
|
||
Item 9B.
|
29
|
||
PART III
|
|||
Item 10.
|
30
|
||
Item 11.
|
34
|
||
Item 12.
|
37
|
||
Item 13.
|
38
|
||
Item 14.
|
41
|
||
PART IV
|
Item 15.
|
42
|
|
44
|
A.
|
Kansas Production
|
B.
|
Kansas Ten Well Drilling Program
|
Barrels Attributable to
Party’s Interest
|
Undiscounted Future Net Cash
Flows Attributable to
Party’s Interest
|
Present Value of Future Net Cash
Flows Discounted at 10%
Attributable to Party’s Interest
|
||||||||||
MBbl
|
(in thousands)
|
(in thousands)
|
||||||||||
Tengasco
|
75.3
|
$
|
1,823
|
$
|
853
|
|||||||
Hoactzin
|
13.3
|
$
|
322
|
$
|
150
|
A.
|
Oil, Gas, and Pipeline Assets
|
B.
|
Manufactured Methane Facilities
|
Area
|
Gross
Production
MBOE
|
Average Net
Revenue
Interest
|
Percentage
of Total Oil
Production
|
|||||||||
Rooks County, KS
|
78.6
|
0.820490
|
64.6
|
%
|
||||||||
Trego County, KS
|
17.7
|
0.804843
|
14.5
|
%
|
||||||||
Ellis County, KS
|
6.3
|
0.799657
|
5.2
|
%
|
||||||||
Barton County, KS
|
5.9
|
0.816855
|
4.8
|
%
|
||||||||
Graham County, KS
|
3.8
|
0.858440
|
3.1
|
%
|
||||||||
Russell County, KS
|
3.1
|
0.856006
|
2.6
|
%
|
||||||||
Rush County, KS
|
2.2
|
0.860696
|
1.8
|
%
|
||||||||
Osborne County, KS
|
1.6
|
0.586787
|
1.3
|
%
|
||||||||
Pawnee County, KS
|
1.4
|
0.799977
|
1.2
|
%
|
||||||||
Stafford County, KS
|
1.1
|
0.716046
|
0.9
|
%
|
||||||||
Total
|
121.7
|
100.0
|
%
|
Area
|
Proved
Developed
|
Proved
Undeveloped
|
Proved
Reserves
|
% of
Total
|
||||||||||||
Rooks County, KS
|
$
|
5,510
|
$
|
23
|
$
|
5,533
|
67.7
|
%
|
||||||||
Trego County, KS
|
1,299
|
—
|
1,299
|
15.9
|
%
|
|||||||||||
Barton County, KS
|
527
|
—
|
527
|
6.5
|
%
|
|||||||||||
Graham County, KS
|
464
|
—
|
464
|
5.7
|
%
|
|||||||||||
Rush County, KS
|
144
|
—
|
144
|
1.8
|
%
|
|||||||||||
Ellis County, KS
|
105
|
—
|
105
|
1.3
|
%
|
|||||||||||
Russell County, KS
|
58
|
—
|
58
|
0.7
|
%
|
|||||||||||
Osborne County, KS
|
19
|
—
|
19
|
0.2
|
%
|
|||||||||||
Pawnee County, KS
|
17
|
—
|
17
|
0.2
|
%
|
|||||||||||
Stafford County, KS
|
4
|
—
|
4
|
—
|
%
|
|||||||||||
Ness County, KS
|
—
|
—
|
—
|
—
|
%
|
|||||||||||
Logan County, KS
|
—
|
—
|
—
|
—
|
%
|
|||||||||||
Total
|
$
|
8,147
|
$
|
23
|
$
|
8,170
|
100.0
|
%
|
Producing
|
Non Producing
|
Undeveloped
|
Total
|
|||||||||||||
Oil (MBbl)
|
774
|
58
|
38
|
870
|
||||||||||||
Future net cash flows before income taxes discounted at 10%
(in thousands)
|
$
|
7,065
|
$
|
1,082
|
$
|
23
|
$
|
8,170
|
Producing
|
Non-producing
|
Undeveloped
|
Total
|
|||||||||||||
Oil (MBbl)
|
690
|
40
|
—
|
730
|
||||||||||||
Future net cash flows before income taxes discounted at 10%
(in thousands)
|
$
|
5,397
|
$
|
418
|
$
|
—
|
$
|
5,815
|
Kansas
|
||||||||||||||||||||||||||||
Gross
Production
|
Net
Production
|
Cost of Net
Production
|
Average Sales Price
|
|||||||||||||||||||||||||
Years Ended
December 31,
|
Oil
(MBbl)
|
Gas
(MMcf)
|
Oil
(MBbl)
|
Gas
(MMcf)
|
(Per BOE)
|
Oil
(Bbl)
|
Gas
(Per Mcf)
|
|||||||||||||||||||||
2017
|
122
|
—
|
99
|
—
|
$
|
29.77
|
$
|
45.43
|
—
|
|||||||||||||||||||
2016
|
132
|
—
|
107
|
—
|
$
|
27.82
|
$
|
37.53
|
—
|
|||||||||||||||||||
2015
|
158
|
—
|
129
|
—
|
$
|
25.67
|
$
|
42.66
|
—
|
For Years Ending December 31,
|
||||||||||||||||||||||||
2017
|
2016
|
2015
|
||||||||||||||||||||||
Gross
|
Net
|
Gross
|
Net
|
Gross
|
Net
|
|||||||||||||||||||
Kansas
|
||||||||||||||||||||||||
Productive Wells
|
1
|
0.15
|
1
|
0.25
|
—
|
—
|
||||||||||||||||||
Dry Holes
|
—
|
—
|
—
|
—
|
1
|
1
|
Developed
|
Undeveloped
|
Total
|
||||||||||||||||||||||
Gross Acres
|
Net Acres
|
Gross Acres
|
Net Acres
|
Gross Acres
|
Net Acres
|
|||||||||||||||||||
Kansas
|
13,860
|
11,440
|
160
|
140
|
14,020
|
11,580
|
2018
|
Total
|
|||||||
Gross Acres
|
160
|
160
|
||||||
Net Acres
|
140
|
140
|
IT EM 5. |
MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
For the Quarters Ending
|
High
|
Low
|
||||||
March 31, 2017
|
$
|
0.76
|
$
|
0.37
|
||||
June 30, 2017
|
$
|
1.56
|
$
|
0.39
|
||||
September 30, 2017
|
$
|
0.83
|
$
|
0.55
|
||||
December 31, 2017
|
$
|
1.19
|
$
|
0.57
|
||||
March 31, 2016
|
$
|
1.60
|
$
|
1.00
|
||||
June 30, 2016
|
$
|
1.60
|
$
|
0.60
|
||||
September 30, 2016
|
$
|
1.59
|
$
|
0.67
|
||||
December 31, 2016
|
$
|
1.25
|
$
|
0.52
|
Contractual Obligations
|
Total
|
2018
|
2019
|
2020
|
||||||||||||
Long-Term Debt Obligations
1
|
$
|
90
|
$
|
41
|
$
|
49
|
$
|
—
|
||||||||
Operating Lease Obligations
|
129
|
48
|
48
|
33
|
||||||||||||
Estimated Interest on Long-Term Debt Obligations
|
14
|
9
|
4
|
1
|
||||||||||||
Total
|
$
|
233
|
$
|
98
|
$
|
101
|
$
|
34
|
(1) |
The credit facility with Prosperity Bank had a zero balance at December 31, 2017.
|
· |
Pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the Company’s assets;
|
· |
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures are being made only in accordance with authorizations of the Company’s management and directors; and
|
· |
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the Company’s financial statements.
|
NAME
|
POSITIONS HELD
|
DATE OF INITIAL
ELECTION OR
DESIGNATION
|
AGE
|
|||
Matthew K. Behrent
|
Director
|
3/27/2007
|
47
|
|||
Peter E. Salas
|
Director;
|
10/8/2002
|
63
|
|||
Chairman of the Board
|
10/21/2004
|
|||||
Richard M. Thon
|
Director
|
11/22/2013
|
62
|
|||
Michael J. Rugen
|
Chief Financial Officer;
|
9/28/2009
|
57
|
|||
Chief Executive Officer (interim)
|
6/24/2013
|
|||||
Cary V. Sorensen
|
Vice-President; General Counsel; Secretary
|
7/9/1999
|
69
|
(1) |
Filed a petition under the federal bankruptcy laws or any state insolvency law, nor had a receiver, fiscal agent or similar officer appointed by a court for the business or property of such person, or any partnership in which he or she was a general partner at or within two years before the time of such filing, or any corporation or business association of which he or she was an executive officer at or within two years before the time of such filing; provided however that the Company’s Chief Financial Officer Michael J. Rugen during 2007 through mid-2009 was Vice President of Accounting and Finance for Nighthawk Oilfield Services in Houston, Texas (Nighthawk); Nighthawk filed for bankruptcy protection under Chapter 7 of the bankruptcy laws on July 10, 2009 and such fact was affirmatively disclosed to the Company’s Board before Mr. Rugen was appointed to the position of Chief Financial Officer of the Company in September, 2009, and the Board determined that the circumstances surrounding bankruptcy filing did not disclose any reason to question the integrity or qualifications of Mr. Rugen for the position of Chief Financial Officer of the Company.
|
(2) |
Was convicted in a criminal proceeding or named the subject of a pending criminal proceeding (excluding traffic violations and other minor offenses);
|
(3) |
Was the subject of any order, judgment or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction, permanently or temporarily enjoining him or her from or otherwise limiting the following activities: (a) acting as a futures commission merchant, introducing broker, commodity trading advisor, commodity pool operator, floor broker, leverage transaction merchant, any other person regulated by the Commodity Futures Trading Commission (“CFTC”), or an associated person of any of the foregoing, or as an investment adviser, underwriter, broker or dealer in securities, or as an affiliated person, director or employee of any investment company, bank, savings and loan association or insurance company, or engaging in or continuing any conduct or practice in connection with such activity; (b) engaging in any type of business practice; or (c) engaging in any activity in connection with the purchase or sale of any security or commodity or in connection with any violation of federal or state securities laws or federal commodities laws;
|
(4) |
Was the subject of any order, judgment or decree, not subsequently reversed, suspended or vacated, of any Federal or State authority barring, suspending or otherwise limiting him or her for more than 60 days from engaging in any activity described in paragraph 3(a) above, or being associated with any persons engaging in any such activity;
|
(5) |
Was found by a court of competent jurisdiction in a civil action or by the SEC to have violated any federal or state securities law, and the judgment in such civil action or finding by the SEC has not been subsequently reversed, suspended, or vacated;
|
(6) |
Was found by a court of competent jurisdiction in a civil action or by the CFTC to have violated any federal commodities law, and the judgment in such civil action or finding by the CFTC has not been subsequently reversed, suspended, or vacated;
|
(7) |
Was the subject of, or a party to, any federal or state judicial or administrative order, judgment, decree, or finding, not subsequently reversed, suspended or vacated, relating to an alleged violation of: (i) any federal or state securities or commodities law or regulation; (ii) any law or regulation respecting financial institutions or insurance companies including but not limited to a temporary or permanent injunction, order of disgorgement or restitution, civil money penalty or temporary or permanent cease and desist order, or removal or prohibition order; or (iii) any law or regulation prohibiting mail or wire fraud or fraud in connection with any business entity; or
|
(8) |
Was the subject of, or a party to, any sanction or order, not subsequently reversed, suspended or vacated, of any self-regulatory organization (as defined in Section 3(a)(26) of the Exchange Act [15 U.S.C. 78c(a)(26)], any registered entity (as defined in Section 1(a)(29) of the Commodity Exchange Act [7 U.S.C. 1(a)(29)], or any equivalent exchange, association, entity or organization that has disciplinary authority over its members or persons associated with a member.
|
· |
To review with management and the Company’s independent auditors the scope of the annual audit and quarterly statements, significant financial reporting issues and judgments made in connection with the preparation of the Company’s financial statements;
|
· |
To review major changes to the Company’s auditing and accounting principles and practices suggested by the independent auditors;
|
· |
To monitor the independent auditor's relationship with the Company;
|
· |
To advise and assist the Board of Directors in evaluating the independent auditor's examination;
|
· |
To supervise the Company's financial and accounting organization and financial reporting;
|
· |
To nominate, for approval of the Board of Directors, a firm of certified public accountants whose duty it is to audit the financial records of the Company for the fiscal year for which it is appointed; and
|
· |
To review and consider fee arrangements with, and fees charged by, the Company’s independent auditors.
|
Name and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
All Other
Compensation
2
($)
|
Total
($)
|
|||||||||||||||
Michael J. Rugen,
|
2017
|
163,857
|
19,276
|
9,149
|
6,673
|
198,955
|
|||||||||||||||
Chief Financial Officer
|
2016
|
163,857
|
21,685
|
6,931
|
6,737
|
199,210
|
|||||||||||||||
Chief Executive Officer (interim)
3
|
|||||||||||||||||||||
Cary V. Sorensen,
|
2017
|
81,900
|
—
|
—
|
3,454
|
85,354
|
|||||||||||||||
General Counsel
|
2016
|
81,900
|
—
|
—
|
3,495
|
85,395
|
(2) |
The amounts in this column consist of the Company’s matching contributions to its 401 (k) plan and the portion of company-wide group term life insurance premiums allocable to these named executive officers.
|
(3) |
Mr. Rugen was appointed interim Chief Executive Officer on June 28, 2013. The bonus and stock award information for Mr. Rugen for 2017 and 2016 represents his compensation for his services as CEO.
|
OPTION AWARDS
|
|||||||||||||
Name |
Number of securities
underlying unexercised
options exercisable
|
Number of securities
underlying unexercised
options unexercisable
|
Option exercise
price
|
Option
expiration date
|
|||||||||
Michael J. Rugen
|
—
|
—
|
$
|
—
|
|||||||||
Cary V. Sorensen
|
—
|
—
|
$
|
—
|
Name |
Fees earned or
paid in cash
($)
|
Stock awards
compensation
4
($)
|
Total
($)
|
|||||||||
Matthew K. Behrent
|
$
|
7,500
|
$
|
1,235
|
$
|
8,735
|
||||||
Hughree F. Brooks
|
$
|
7,113
|
$
|
1,235
|
$
|
8,348
|
||||||
Richard M. Thon
|
$
|
7,500
|
$
|
1,235
|
$
|
8,735
|
||||||
Peter E. Salas
|
$
|
7,500
|
$
|
1,235
|
$
|
8,735
|
(4) |
The amounts represented in this column are equal to the aggregate grant date fair value of the award computed in accordance with FASB ASC Topic 718, Compensation-Stock Compensation, in connection with options granted under the Tengasco, Inc. Stock Incentive Plan. See Note 11 Stock and Stock Options in the Notes to Consolidated Financial Statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2017 for information on the relevant valuation assumptions.
|
IT EM 12. |
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDERS MATTERS
|
Name and Address |
Title
|
Number of Shares
Beneficially Owned
|
Percent of Class
|
||||||
Dolphin Offshore Partners, L.P.
c/o Dolphin Mgmt. Services, Inc.
P.O. Box 16867
Fernandina Beach, FL 32035
|
Stockholder
|
5,292,241
|
49.8
|
%
|
(5) |
Unless otherwise stated, all shares of Common Stock are directly held with sole voting and dispositive power. The shares set forth in the table are as of March 26, 2018.
|
Name and Address |
Title
|
Number of Shares
Beneficially Owned
6
|
Percent of
Class
7
|
||||||
Matthew K. Behrent
(8)
|
Director
|
66,400
|
Less than 1
|
% | |||||
Michael J. Rugen
(9)
|
Chief Executive Officer (interim); Chief Financial Officer
|
38,098
|
Less than 1
|
% | |||||
Peter E. Salas
(10)
|
Director;
Chairman of the Board
|
5,299,741
|
49.8
|
%
|
|||||
Cary V. Sorensen
(11)
|
Vice President;
General Counsel;
Secretary
|
23,623
|
Less than 1
|
% | |||||
Richard M. Thon
(12)
|
Director
|
32,625
|
Less than 1
|
% | |||||
All Officers and Directors as a group
(13)
|
5,460,487
|
51.3
|
%
|
(6) |
Unless otherwise stated, all shares of common stock are directly held with sole voting and dispositive power. The shares set forth in the table are as of March 26, 2018.
|
(7) |
Calculated pursuant to Rule 13d-3(d) under the Securities Exchange Act of 1934 based upon 10,624,493 shares of common stock being outstanding as of March 26, 2018. Shares not outstanding that are subject to options or warrants exercisable by the holder thereof within 60 days of March 26, 2018 are deemed outstanding for the purposes of calculating the number and percentage owned by such stockholder, but not deemed outstanding for the purpose of calculating the percentage of any other person. Unless otherwise noted, all shares listed as beneficially owned by a stockholder are actually outstanding.
|
(8) |
Consists of 58,900 shares held directly and vested, fully exercisable options to purchase 7,500 shares.
|
(9) |
Consists of 38,098 shares held directly.
|
(10) |
Consists of directly, vested, fully exercisable options to purchase 7,500 shares, 4,000 shares held individually, and 5,288,241 shares held directly by Dolphin Offshore Partners, L.P. (“Dolphin”). Peter E. Salas is the sole shareholder of and controlling person of Dolphin Mgmt. Services, Inc. which is the general partner of Dolphin.
|
(11) |
Consists of 23,623 shares held directly.
|
(12) |
Consists of 27,000 shares held directly and vested, fully exercisable options to purchase 5,625 shares.
|
(13) |
Consists of 151,621 shares held directly by directors and management, 5,288,241 shares held by Dolphin and vested, and fully exercisable options to purchase 20,625 shares.
|
Plan Category
|
Number of securities to
be issued upon exercise
of outstanding options,
warrants and rights(a)
|
Weighted-average
exercise price of
outstanding, options,
warrants and rights(b)
|
Number of securities remaining
available for future issuance under
equity compensation plans
(excluding securities
reflected in column (a)) (c)
|
|||||||||
Equity compensation plans approve by security holders
14
|
30,000
|
$
|
3.73
|
3,647,724
|
||||||||
Equity compensation plans not approved by security holders
|
—
|
—
|
—
|
|||||||||
Total
|
30,000
|
$
|
3.73
|
3,647,724
|
(14) |
Refers to Tengasco, Inc. Stock Incentive Plan (the “Plan”) which was adopted to provide an incentive to key employees, officers, directors and consultants of the Company and its present and future subsidiary corporations, and to offer an additional inducement in obtaining the services of such individuals. The Plan provides for the grant to employees of the Company of “Incentive Stock Options” within the meaning of Section 422 of the Internal Revenue Code of 1986, as amended, nonqualified stock options to outside Directors and consultants the Company and stock appreciation rights. The Plan was approved by the Company’s shareholders on June 26, 2001. Initially, the Plan provided for the issuance of a maximum of 1,000,000 shares of the Company’s $.001 par value common stock. Thereafter, the Company’s Board of Directors adopted and the shareholders approved amendments to the Plan to increase the aggregate number of shares that may be issued under the Plan to 7,000,000 shares. The most recent amendment to the Plan increasing the number of shares that may be issued under the Plan by 3,500,000 shares and extending the Plan for another 10 years was approved by the Company Board of Directors on February 1, 2008 and approved by the Company’s shareholders at the Annual Meeting of Stockholders held June 2, 2008.
|
· |
The Director directly or indirectly accepts any consulting, advisory, or other compensatory fee from the Company or any of its subsidiaries; or
|
· |
The Director is an affiliated person
16
of the Company or any of its subsidiaries.
|
· |
The Director participated in the preparation of the Company’s financial statements at any time during the past three years.
|
(15) |
Under these categorical standards “immediate family member” includes a person’s spouse, parents, children, siblings, mother-in-law, father-in-law, brother-in-law, sister-in-law, son-in-law, daughter-in-law, and anyone who resides in such person’s home (other than a domestic employee).
|
(16) |
For purposes of this categorical standard, an “affiliated person of the Company” means a person that directly or indirectly through intermediaries’ controls, or is controlled by, or is under common control with the Company. A person will not be considered to be in control of the Company, and therefore not an affiliate of the Company, if he is not the beneficial owner, directly or indirectly of more than 10% of any class of voting securities of the Company and he is not an executive officer of the Company. Executive officers of an affiliate of the Company as well as a director who is also an employee of an affiliate of the Company will be deemed to be affiliates of the Company.
|
2017
Moss Adams
|
2017
Hein
|
2016
Hein
|
||||||||||
Audit Fees
|
$
|
73,500
|
$
|
37,800
|
$
|
111,300
|
||||||
Audit-Related Fees
|
—
|
—
|
18,322
|
|||||||||
Tax Fees
|
—
|
—
|
—
|
|||||||||
All Other Fees
|
—
|
—
|
—
|
|||||||||
Total Fees
|
$
|
73,500
|
$
|
37,800
|
$
|
129,622
|
A.
|
The following documents are filed as part of this Report:
|
1. |
Financial Statements:
|
2. |
Financial Schedules:
|
3. |
Exhibits.
|
Exhibit Number
|
Description
|
Amended and Restated Certificate of Incorporation as of March 23, 2016 (Incorporated by reference to Exhibit 3 to registrant’s Report on Form 10-Q for the period ended September 30, 2016 filed November 14, 2016).
|
|
Amended and Restated Bylaws as of November 13, 2014 (Incorporated by reference to Exhibit 3.2 to the registrant’s Annual Report on Form 10-K for the year ended December 31, 2014 filed on March 30, 2015).
|
|
Agreement and Plan of Merger of Tengasco, Inc. (a Tennessee corporation with and into Tengasco, Inc., a Delaware corporation dated as of April 15, 2011 (Incorporated by reference to Exhibit B to registrant’s Definitive Proxy Statement pursuant to Schedule 14a filed May 2, 2011).
|
|
Tengasco, Inc. Incentive Stock Plan, as amended March 21, 2016 (Incorporated by reference to Appendix B, beginning page 26 in the registrant’s Definitive Proxy Statement pursuant to Schedule 14a filed February 10, 2016)
|
|
Loan and Security Agreement dated as of June 29, 2006 between Tengasco, Inc. and Citibank Texas, N.A. (Incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K dated June 29, 2006).
|
|
Subscription Agreement of Hoactzin Partners, L.P. for the Company’s ten well drilling program on its Kansas Properties dated August 3, 2007 (Incorporated by reference to Exhibit 10.15 to the registrant’s Annual Report on Form 10-K for the year ended December 31, 2007 filed March 31, 2008 [the “2007 Form 10-K”]).
|
|
Agreement and Conveyance of Net Profits Interest dated September 17, 2007 between Manufactured Methane Corporation as Grantor and Hoactzin Partners, LP as Grantee (Incorporated by reference to Exhibit 10.16 to the 2007 Form 10-K).
|
|
Agreement for Conditional Option for Exchange of Net Profits Interest for Convertible Preferred Stock dated September 17, 2007 between Tengasco, Inc., as Grantor and Hoactzin Partners, L.P., as Grantee (Incorporated by reference to Exhibit 10.17 to the 2007 Form 10-K).
|
|
Assignment of Notes and Liens Dated December 17, 2007 between Citibank, N.A., as Assignor, Sovereign Bank, as Assignee and Tengasco, Inc., Tengasco Land & Mineral Corporation and Tengasco Pipeline Corporation as Debtors (Incorporated by reference to Exhibit 10.18 to the 2007 Form 10-K).
|
Management Agreement dated December 18, 2007 between Tengasco, Inc. and Hoactzin Partners, L.P. (Incorporated by reference to Exhibit 10.20 to the 2007 Form 10-K).
|
|
Assignment of Credit Facility to F&M Bank and Trust Company (Incorporated by reference to Exhibit 10.15 to the registrant’s Annual Report on Form 10-K for the year ended December 31, 2010 filed on March 31, 2011).
|
|
Fourteenth Amendment to Loan and Security Agreement dated October 24, 2013 between Tengasco, Inc. as borrower and F&M Bank & Trust Company as Lender (Incorporated by reference to Exhibit 10.16 to the registrant’s Annual Report on Form 10-K for the year ended December 31, 2013 filed on March 31, 2014).
|
|
Fifteenth Amendment to Loan and Security Agreement dated March 17, 2014 between Tengasco, Inc. as borrower and F&M Bank & Trust Company as Lender (Incorporated by reference to Exhibit 10.17 to the registrant’s Annual Report on Form 10-K for the year ended December 31, 2013 filed on March 31, 2014).
|
|
Sixteenth Amendment to Loan and Security Agreement dated September 23, 2014 between Tengasco, Inc. as borrower and Prosperity Bank as Lender (Incorporated by reference to Exhibit 10.18 to the registrant’s Annual Report on Form 10-K for the year ended December 31, 2014 filed on March 30, 2015).
|
|
Seventeenth Amendment to Loan and Security Agreement dated March 16, 2015 between Tengasco, Inc. as borrower and Prosperity Bank as Lender (Incorporated by reference to Exhibit 10.19 to the registrant’s Annual Report on Form 10-K for the year ended December 31, 2014 filed on March 30, 2015).
|
|
Eighteenth Amendment to Loan and Security Agreement between Tengasco, Inc. as borrower and Prosperity Bank as Lender dated March 28, 2016 (Incorporated by reference to Exhibit 10.20 to the registrant’s Annual Report on Form 10-K for the year ended December 31, 2015 filed on March 30, 2016).
|
|
Amended and Restated Loan Agreement between Tengasco, Inc. and Prosperity Bank, effective March 16, 2017.
|
|
Code of Ethics (Incorporated by reference to Exhibit 14 to the registrant’s Annual Report on Form 10-K filed March 30, 2004).
|
|
Consent of LaRoche Petroleum Consultants, Ltd.
|
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
Report of LaRoche Petroleum Consultants, Ltd. has been added to the filing for the year ended December, 31, 2017
|
|
101.INS*
|
XBRL Instance Document
|
101.SCH*
|
XBRL Taxonomy Extension Schema Document
|
101.CAL*
|
XBRL Taxonomy Calculation Linkbase Document
|
101.DEF*
|
XBRL Taxonomy Definition Linkbase Document
|
101.LAB*
|
XBRL Taxonomy Label Linkbase Document
|
101.PRE*
|
XBRL Taxonomy Presentation Linkbase Document
|
Signature
|
Title
|
Date
|
s/ Matthew K. Behrent
|
Director
|
March 28, 2018
|
Matthew K. Behrent
|
||
s/ Peter E. Salas
|
Director
|
March 28, 2018
|
Peter E. Salas
|
||
s/ Richard M. Thon
|
Director
|
March 28, 2018
|
Richard M. Thon
|
||
s/ Michael J. Rugen
|
Chief Executive Officer and
|
March 28, 2018
|
Michael J. Rugen
|
Principal Financial Accounting Officer
|
Consolidated Financial Statements
Years Ended December 31, 2017, 2016, and 2015
|
Reports of Independent Registered Public Accounting Firms
|
F-2
|
Consolidated Financial Statements
|
|
Consolidated Balance Sheets
|
F-4
|
Consolidated Statements of Operations
|
F-6
|
Consolidated Statements of Stockholders’ Equity
|
F-7
|
Consolidated Statements of Cash Flows
|
F-8
|
Notes to Consolidated Financial Statements
|
F-9
|
December 31,
|
||||||||
2017
|
2016
|
|||||||
Assets
|
||||||||
Current
|
||||||||
Cash and cash equivalents
|
$
|
185
|
$
|
76
|
||||
Accounts receivable, less allowance for doubtful accounts of $14
|
608
|
490
|
||||||
Accounts receivable-related party, less allowance for doubtful accounts of $159
|
—
|
—
|
||||||
Inventory
|
541
|
627
|
||||||
Other current assets
|
164
|
421
|
||||||
Total current assets
|
1,498
|
1,614
|
||||||
Loan fees, net
|
13
|
24
|
||||||
Oil and gas properties, net (
full cost accounting method
)
|
4,720
|
5,225
|
||||||
Manufactured Methane facilities, net
|
1,497
|
1,559
|
||||||
Other property and equipment, net
|
135
|
140
|
||||||
Deferred tax asset
|
242
|
—
|
||||||
Total assets
|
$
|
8,105
|
$
|
8,562
|
December 31,
|
||||||||
2017
|
2016
|
|||||||
Liabilities and Stockholders’ Equity
|
||||||||
Current liabilities
|
||||||||
Accounts payable – trade
|
$
|
208
|
$
|
303
|
||||
Accounts payable – other
|
159
|
159
|
||||||
Accrued liabilities
|
203
|
274
|
||||||
Current maturities of long-term debt
|
41
|
55
|
||||||
Total current liabilities
|
611
|
791
|
||||||
Asset retirement obligation
|
2,270
|
2,046
|
||||||
Long term debt, less current maturities
|
49
|
2,447
|
||||||
Total liabilities
|
2,930
|
5,284
|
||||||
Commitments and contingencies (Note 9)
|
||||||||
Stockholders’ equity
|
||||||||
Preferred stock, 25,000,000 shares authorized:
|
||||||||
Series A Preferred stock, $0.0001 par value, 10,000 shares designated; 0 shares issued and outstanding
|
—
|
—
|
||||||
Common stock, $.001 par value: authorized 100,000,000 Shares; 10,619,924 and 6,097,723 shares issued and outstanding
|
11
|
6
|
||||||
Additional paid in capital
|
58,253
|
55,787
|
||||||
Accumulated deficit
|
(53,089
|
)
|
(52,515
|
)
|
||||
Total stockholders’ equity
|
5,175
|
3,278
|
||||||
Total liabilities and stockholders’ equity
|
$
|
8,105
|
$
|
8,562
|
Year ended December 31,
|
||||||||||||
2017
|
2016
|
2015
|
||||||||||
Revenues
|
||||||||||||
Oil and gas properties
|
$
|
4,683
|
$
|
4,113
|
$
|
5,631
|
||||||
Methane facility
|
580
|
559
|
533
|
|||||||||
Total revenues
|
5,263
|
4,672
|
6,164
|
|||||||||
Cost and expenses
|
||||||||||||
Production costs and taxes
|
3,444
|
3,064
|
3,731
|
|||||||||
Methane facility costs
|
489
|
357
|
493
|
|||||||||
Depreciation, depletion, and amortization
|
924
|
1,139
|
2,676
|
|||||||||
General and administrative
|
1,171
|
1,405
|
2,069
|
|||||||||
Impairment
|
—
|
2,805
|
14,526
|
|||||||||
Total cost and expenses
|
6,028
|
8,770
|
23,495
|
|||||||||
Net loss from operations
|
(765
|
)
|
(4,098
|
)
|
(17,331
|
)
|
||||||
Other income (expense)
|
||||||||||||
Net interest expense
|
(53
|
)
|
(102
|
)
|
(80
|
)
|
||||||
Gain on sale of assets
|
2
|
1
|
41
|
|||||||||
Total other (expense)
|
(51
|
)
|
(101
|
)
|
(39
|
)
|
||||||
Loss from operations before income tax
|
(816
|
)
|
(4,199
|
)
|
(17,370
|
)
|
||||||
Deferred income tax benefit (expense)
|
242
|
—
|
(7,351
|
)
|
||||||||
Net loss
|
$
|
(574
|
)
|
$
|
(4,199
|
)
|
$
|
(24,721
|
)
|
|||
Net loss per share
|
||||||||||||
Basic
|
$
|
(0.06
|
)
|
$
|
(0.69
|
)
|
$
|
(4.06
|
)
|
|||
Fully diluted
|
$
|
(0.06
|
)
|
$
|
(0.69
|
)
|
$
|
(4.06
|
)
|
|||
Shares used in computing earnings per share
|
||||||||||||
Basic
|
10,081,218
|
6,091,028
|
6,084,241
|
|||||||||
Diluted
|
10,081,218
|
6,091,028
|
6,084,241
|
Common Stock
|
Paid-in
|
Accumulated
|
||||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
Balance, December 31, 2014
|
6,084,241
|
$
|
6
|
$
|
55,758
|
$
|
(23,595
|
)
|
$
|
32,169
|
||||||||||
Net loss
|
—
|
—
|
—
|
(24,721
|
)
|
(24,721
|
)
|
|||||||||||||
Compensation expense related to options issued
|
—
|
—
|
12
|
—
|
12
|
|||||||||||||||
Balance, December 31, 2015
|
6,084,241
|
$
|
6
|
$
|
55,770
|
$
|
(48,316
|
)
|
$
|
7,460
|
||||||||||
Net loss
|
—
|
—
|
—
|
(4,199
|
)
|
(4,199
|
)
|
|||||||||||||
Compensation expense related to options issued
|
—
|
—
|
3
|
—
|
3
|
|||||||||||||||
Compensation expense related to stock issued
|
12,641
|
—
|
14
|
—
|
14
|
|||||||||||||||
True up shares due to reverse stock split
|
841
|
—
|
—
|
—
|
—
|
|||||||||||||||
Balance, December 31, 2016
|
6,097,723
|
$
|
6
|
$
|
55,787
|
$
|
(52,515
|
)
|
$
|
3,278
|
||||||||||
Net loss
|
—
|
—
|
—
|
(574
|
)
|
(574
|
)
|
|||||||||||||
Compensation expense related to stock issued
|
23,503
|
—
|
14
|
—
|
14
|
|||||||||||||||
Shares issued for rights offering
|
4,498,698
|
5
|
2,452
|
—
|
2,457
|
|||||||||||||||
Balance, December 31, 2017
|
10,619,924
|
$
|
11
|
$
|
58,253
|
$
|
(53,089
|
)
|
$
|
5,175
|
Year Ended December 31,
|
||||||||||||
2017
|
2016
|
2015
|
||||||||||
Operating activities
|
||||||||||||
Net loss from operations
|
$
|
(574
|
)
|
$
|
(4,199
|
)
|
$
|
(24,721
|
)
|
|||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities
|
||||||||||||
Depreciation, depletion, and amortization
|
924
|
1,139
|
2,676
|
|||||||||
Amortization of loan fees-interest expenses
|
20
|
11
|
10
|
|||||||||
Accretion of discount on asset retirement obligation
|
141
|
143
|
126
|
|||||||||
Impairment
|
—
|
2,805
|
14,526
|
|||||||||
Gain on sale of vehicles/equipment
|
(2
|
)
|
—
|
(41
|
)
|
|||||||
Compensation and services paid in stock / stock options
|
14
|
17
|
12
|
|||||||||
Deferred income tax expense (benefit)
|
(242
|
)
|
—
|
7,351
|
||||||||
Changes in assets and liabilities
|
||||||||||||
Restricted cash
|
—
|
—
|
386
|
|||||||||
Accounts receivable
|
(118
|
)
|
(46
|
)
|
432
|
|||||||
Inventory and other assets
|
203
|
(238
|
)
|
198
|
||||||||
Accounts payable
|
(95
|
)
|
(482
|
)
|
(58
|
)
|
||||||
Accrued liabilities
|
(64
|
)
|
(89
|
)
|
(398
|
)
|
||||||
Settlement on asset retirement obligations
|
(53
|
)
|
(73
|
)
|
(17
|
)
|
||||||
Net cash provided by (used in) operating activities
|
154
|
(1,012
|
)
|
482
|
||||||||
Investing activities
|
||||||||||||
Additions to oil and gas properties
|
(169
|
)
|
(397
|
)
|
(570
|
)
|
||||||
Sale of oil and gas properties
|
7
|
44
|
—
|
|||||||||
Additions to Manufactured Methane facilities
|
—
|
(47
|
)
|
—
|
||||||||
Additions to other property & equipment
|
(17
|
)
|
(5
|
)
|
(1
|
)
|
||||||
Proceeds from sale of other property & equipment
|
—
|
4
|
30
|
|||||||||
Net cash used in investing activities
|
(179
|
)
|
(401
|
)
|
(541
|
)
|
||||||
Financing activities
|
||||||||||||
Proceeds from rights offering
|
2,699
|
—
|
—
|
|||||||||
Issuance cost of rights offering
|
(102
|
)
|
—
|
—
|
||||||||
Proceeds from borrowings
|
400
|
3,850
|
4,300
|
|||||||||
Repayment of borrowings
|
(2,854
|
)
|
(2,376
|
)
|
(4,234
|
)
|
||||||
Loan fees
|
(9
|
)
|
(25
|
)
|
(2
|
)
|
||||||
Net cash provided by financing activities
|
134
|
1,449
|
64
|
|||||||||
Net change in cash and cash equivalents
|
109
|
36
|
5
|
|||||||||
Cash and cash equivalents, beginning of period
|
76
|
40
|
35
|
|||||||||
Cash and cash equivalents, end of period
|
$
|
185
|
$
|
76
|
$
|
40
|
||||||
Supplemental cash flow information:
|
||||||||||||
Cash interest payments
|
$
|
33
|
$
|
91
|
$
|
70
|
||||||
Supplemental non-cash investing and financing activities:
|
||||||||||||
Financed company vehicles
|
$
|
81
|
$
|
23
|
$
|
140
|
||||||
Cost of stock issuance in rights offering
|
$
|
(140
|
)
|
$
|
—
|
$
|
—
|
|||||
Asset retirement obligations incurred
|
$
|
1
|
$
|
2
|
$
|
—
|
||||||
Revisions to asset retirement obligations
|
$
|
138
|
$
|
(210
|
)
|
$
|
112
|
|||||
Capital expenditures included in accounts payable and accrued liabilities
|
$
|
—
|
$
|
7
|
$
|
—
|
December 31,
|
||||||||
2017
|
2016
|
|||||||
Oil – carried at lower of cost or market
|
$
|
436
|
$
|
505
|
||||
Equipment and materials – carried at market
|
105
|
122
|
||||||
Total inventory
|
$
|
541
|
$
|
627
|
December 31,
|
||||||||
2017
|
2016
|
|||||||
Revenue
|
$
|
570
|
$
|
476
|
||||
Joint interest
|
23
|
21
|
||||||
Other
|
29
|
7
|
||||||
Allowance for doubtful accounts
|
(14
|
)
|
(14
|
)
|
||||
Total accounts receivable
|
$
|
608
|
$
|
490
|
For the years ended December 31,
|
||||||||||||
2017
|
2016
|
2015
|
||||||||||
Income (numerator):
|
||||||||||||
Net loss
|
$
|
(574
|
)
|
$
|
(4,199
|
)
|
$
|
(24,721
|
)
|
|||
Weighted average shares (denominator):
|
||||||||||||
Weighted average shares - basic
|
10,081,218
|
6,091,028
|
6,084,241
|
|||||||||
Dilution effect of share-based compensation, treasury method
|
—
|
—
|
—
|
|||||||||
Weighted average shares - dilutive
|
10,081,218
|
6,091,028
|
6,084,241
|
|||||||||
Loss per share – Basic and Dilutive:
|
||||||||||||
Basic
|
$
|
(0.06
|
)
|
$
|
(0.69
|
)
|
$
|
(4.06
|
)
|
|||
Dilutive
|
$
|
(0.06
|
)
|
$
|
(0.69
|
)
|
$
|
(4.06
|
)
|
December 31,
|
||||||||
2017
|
2016
|
|||||||
Oil and gas properties
|
$
|
5,704
|
$
|
5,315
|
||||
Unevaluated properties
|
—
|
106
|
||||||
Accumulated depreciation, depletion and amortization
|
(984
|
)
|
(196
|
)
|
||||
Oil and gas properties, net
|
$
|
4,720
|
$
|
5,225
|
December 31,
|
||||||||
2017
|
2016
|
|||||||
Manufactured Methane facilities, net of impairment
|
$
|
1,681
|
$
|
1,681
|
||||
Accumulated depreciation
|
(184
|
)
|
(122
|
)
|
||||
Manufactured Methane facilities, net
|
$
|
1,497
|
$
|
1,559
|
Type
|
Depreciable
Life
|
Gross Cost
|
Accumulated
Depreciation
|
Net Book
Value
|
|||||||||
Machinery and equipment
|
5-7 yrs
|
$
|
20
|
$
|
20
|
$
|
—
|
||||||
Vehicles
|
2-5 yrs
|
318
|
183
|
135
|
|||||||||
Other
|
5 yrs
|
63
|
63
|
—
|
|||||||||
Total
|
$
|
401
|
$
|
266
|
$
|
135
|
Type
|
Depreciable
Life
|
Gross Cost
|
Accumulated
Depreciation
|
Net Book
Value
|
|||||||||
Machinery and equipment
|
5-7 yrs
|
$
|
20
|
$
|
20
|
$
|
—
|
||||||
Vehicles
|
2-5 yrs
|
339
|
199
|
140
|
|||||||||
Other
|
5 yrs
|
63
|
63
|
—
|
|||||||||
Total
|
$
|
422
|
$
|
282
|
$
|
140
|
December 31,
|
||||||||
2017
|
2016
|
|||||||
Note payable to a bank, with interest only payment until maturity.
|
$
|
—
|
$
|
2,400
|
||||
Installment notes bearing interest at the rate of 4.16% to 4.6% per annum collateralized by vehicles with monthly payments including interest, insurance and maintenance of approximately $10
|
90
|
102
|
2018
|
2019
|
Total
|
||||||||||
Bank Credit Facility
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||
Company Vehicles
|
$
|
41
|
$
|
49
|
$
|
90
|
||||||
Total
|
$
|
41
|
$
|
49
|
$
|
90
|
Balance December 31, 2015
|
$
|
2,222
|
||
Accretion expense
|
143
|
|||
Liabilities incurred
|
2
|
|||
Liabilities settled
|
(86
|
)
|
||
Liabilities sold properties
|
(25
|
)
|
||
Revisions in estimated liabilities
|
(210
|
)
|
||
Balance December 31, 2016
|
$
|
2,046
|
||
Accretion expense
|
141
|
|||
Liabilities incurred
|
1
|
|||
Liabilities settled
|
(45
|
)
|
||
Liabilities sold properties
|
(11
|
)
|
||
Revisions in estimated liabilities
|
138
|
|||
Balance December 31, 2017
|
$
|
2,270
|
2017
|
2016
|
2015
|
||||||||||||||||||||||
Shares
|
Weighted
Average
Exercise
Price
|
Shares
|
Weighted
Average
Exercise
Price
|
Shares
|
Weighted
Average
Exercise
Price
|
|||||||||||||||||||
Outstanding, beginning of year
|
37,500
|
$
|
4.70
|
45,625
|
$
|
6.10
|
90,025
|
$
|
5.70
|
|||||||||||||||
Granted
|
—
|
$
|
—
|
2,500
|
$
|
1.20
|
10,000
|
$
|
2.40
|
|||||||||||||||
Exercised
|
—
|
$
|
—
|
—
|
$
|
—
|
—
|
$
|
—
|
|||||||||||||||
Expired/cancelled
|
(7,500
|
)
|
$
|
8.40
|
(10,625
|
)
|
$
|
9.88
|
(54,400
|
)
|
$
|
4.80
|
||||||||||||
Outstanding, end of year
|
30,000
|
$
|
3.73
|
37,500
|
$
|
4.70
|
45,625
|
$
|
6.10
|
|||||||||||||||
Exercisable, end of year
|
30,000
|
$
|
3.73
|
37,500
|
$
|
4.70
|
45,625
|
$
|
6.10
|
Weighted Average
Exercise Price
|
Options Outstanding
(shares)
|
Weighted Average
Remaining Contractual Life
(years)
|
Options Exercisable
(shares)
|
|||||||||||
$
|
6.40
|
1,875
|
—
|
1,875
|
||||||||||
$
|
6.20
|
1,875
|
0.3
|
1,875
|
||||||||||
$
|
4.80
|
1,875
|
0.5
|
1,875
|
||||||||||
$
|
4.10
|
1,875
|
0.8
|
1,875
|
||||||||||
$
|
4.10
|
2,500
|
1.0
|
2,500
|
||||||||||
$
|
4.80
|
2,500
|
1.2
|
2,500
|
||||||||||
$
|
4.40
|
2,500
|
1.5
|
2,500
|
||||||||||
$
|
4.40
|
2,500
|
1.8
|
2,500
|
||||||||||
$
|
2.50
|
2,500
|
2.0
|
2,500
|
||||||||||
$
|
2.30
|
2,500
|
2.2
|
2,500
|
||||||||||
$
|
2.70
|
2,500
|
2.5
|
2,500
|
||||||||||
$
|
2.20
|
2,500
|
2.8
|
2,500
|
||||||||||
$
|
1.20
|
2,500
|
3.0
|
2,500
|
||||||||||
30,000
|
30,000
|
Year Ended December 31, 2017
|
Total
|
|||
Statutory rate
|
34
|
%
|
||
Tax (benefit) expense at statutory rate
|
$
|
(278
|
)
|
|
State income tax (benefit) expense
|
(42
|
)
|
||
Permanent difference
|
1
|
|||
Impact of 2017 Tax Act
|
5,319
|
|||
Other
|
14
|
|||
Net change in deferred tax asset valuation allowance
|
(5,256
|
)
|
||
Total income tax provision (benefit)
|
$
|
(242
|
)
|
Year Ended December 31, 2016
|
Total
|
|||
Statutory rate
|
34
|
%
|
||
Tax (benefit) expense at statutory rate
|
$
|
(1,428
|
)
|
|
State income tax (benefit) expense
|
(216
|
)
|
||
Permanent difference
|
1
|
|||
Other
|
—
|
|||
Net change in deferred tax asset valuation allowance
|
1,643
|
|||
Total income tax provision (benefit)
|
$
|
—
|
Year Ended December 31, 2015
|
Total
|
|||
Statutory rate
|
34
|
%
|
||
Tax (benefit) expense at statutory rate
|
$
|
(5,906
|
)
|
|
State income tax (benefit) expense
|
(893
|
)
|
||
Permanent difference
|
3
|
|||
Other
|
—
|
|||
Net change in deferred tax asset valuation allowance
|
14,147
|
|||
Total income tax provision (benefit)
|
$
|
7,351
|
Year Ended December 31,
|
||||||||
2017
|
2016
|
|||||||
Net deferred tax assets – current
:
|
||||||||
Bad debt
|
$
|
—
|
$
|
68
|
||||
Valuation allowance
|
—
|
(68
|
)
|
|||||
Total deferred tax assets – current
|
$
|
—
|
$
|
—
|
||||
Net deferred tax assets (liabilities) – noncurrent:
|
||||||||
Net operating loss carryforwards
|
$
|
8,187
|
$
|
10,339
|
||||
Oil and gas properties
|
2,735
|
4,445
|
||||||
Property, Plant and Equipment
|
419
|
646
|
||||||
Asset retirement obligation
|
616
|
801
|
||||||
Tax credits
|
260
|
260
|
||||||
Miscellaneous
|
92
|
78
|
||||||
Valuation allowance
|
(12,067
|
)
|
(16,569
|
)
|
||||
Total deferred tax assets – noncurrent
|
$
|
242
|
$
|
—
|
||||
Net deferred tax asset
|
$
|
242
|
$
|
—
|
Fiscal Year Ended 2017
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
||||||||||||
Revenues
|
$
|
1,344
|
$
|
1,318
|
$
|
1,179
|
$
|
1,422
|
||||||||
Net income (loss) from continuing operations
|
(213
|
)
|
(178
|
)
|
(315
|
)
|
132
|
|||||||||
Loss per common share from continuing operations
|
$
|
(0.03
|
)
|
$
|
(0.02
|
)
|
$
|
(0.03
|
)
|
$
|
0.02
|
Fiscal Year Ended 2016
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
||||||||||||
Revenues
|
$
|
932
|
$
|
1,282
|
$
|
1,242
|
$
|
1,216
|
||||||||
Net loss from continuing operations
|
(1,404
|
)
|
(1,627
|
)
|
(908
|
)
|
(260
|
)
|
||||||||
Loss per common share from continuing operations
|
$
|
(0.23
|
)
|
$
|
(0.27
|
)
|
$
|
(0.15
|
)
|
$
|
(0.04
|
)
|
Years Ended December 31,
|
||||||||
2017
|
2016
|
|||||||
Proved oil and gas properties
|
$
|
5,704
|
$
|
5,315
|
||||
Unproved properties
|
—
|
106
|
||||||
Total proved and unproved oil and gas properties
|
$
|
5,704
|
$
|
5,421
|
||||
Less accumulated depreciation, depletion and amortization
|
(984
|
)
|
(196
|
)
|
||||
Net oil and gas properties
|
$
|
4,720
|
$
|
5,225
|
Years Ended December 31,
|
||||||||||||
2017
|
2016
|
2015
|
||||||||||
Property acquisitions proved
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||
Property acquisitions unproved
|
93
|
8
|
90
|
|||||||||
Exploration cost
|
69
|
396
|
22
|
|||||||||
Development cost
|
—
|
—
|
252
|
|||||||||
Total
|
$
|
162
|
$
|
404
|
$
|
364
|
Years Ended December 31,
|
||||||||||||
2017
|
2016
|
2015
|
||||||||||
Revenues
|
$
|
4,683
|
$
|
4,113
|
$
|
5,631
|
||||||
Production costs and taxes
|
(3,444
|
)
|
(3,064
|
)
|
(3,731
|
)
|
||||||
Depreciation, depletion and amortization
|
(796
|
)
|
(1,009
|
)
|
(2,538
|
)
|
||||||
Impairment
|
—
|
(2,805
|
)
|
(14,526
|
)
|
|||||||
Income (loss) from oil and gas producing activities
|
$
|
443
|
$
|
(2,765
|
)
|
$
|
(15,164
|
)
|
Oil (MBbl)
|
Gas (MMcf)
|
MBOE
|
||||||||||
Proved reserves at December 31, 2014
|
1,797
|
—
|
1,797
|
|||||||||
Revisions of previous estimates
|
(790
|
)
|
—
|
(790
|
)
|
|||||||
Improved recovery
|
—
|
—
|
—
|
|||||||||
Purchase of reserves in place
|
—
|
—
|
—
|
|||||||||
Extensions and discoveries
|
1
|
—
|
1
|
|||||||||
Production
|
(131
|
)
|
—
|
(131
|
)
|
|||||||
Sales of reserves in place
|
—
|
—
|
—
|
|||||||||
Proved reserves at December 31, 2015
|
877
|
—
|
877
|
|||||||||
Revisions of previous estimates
|
(36
|
)
|
—
|
(36
|
)
|
|||||||
Improved recovery
|
—
|
—
|
—
|
|||||||||
Purchase of reserves in place
|
—
|
—
|
—
|
|||||||||
Extensions and discoveries
|
3
|
—
|
3
|
|||||||||
Production
|
(108
|
)
|
—
|
(108
|
)
|
|||||||
Sales of reserves in place
|
(6
|
)
|
—
|
(6
|
)
|
|||||||
Proved reserves at December 31, 2016
|
730
|
—
|
730
|
|||||||||
Revisions of previous estimates
|
195
|
—
|
195
|
|||||||||
Improved recovery
|
—
|
—
|
—
|
|||||||||
Purchase of reserves in place
|
—
|
—
|
—
|
|||||||||
Extensions and discoveries
|
47
|
—
|
47
|
|||||||||
Production
|
(102
|
)
|
—
|
(102
|
)
|
|||||||
Sales of reserves in place
|
—
|
—
|
—
|
|||||||||
Proved reserves at December 31, 2017
|
870
|
—
|
870
|
|||||||||
Proved developed reserves at:
|
||||||||||||
December 31, 2014
|
1,438
|
—
|
1,438
|
|||||||||
December 31, 2015
|
877
|
—
|
877
|
|||||||||
December 31, 2016
|
730
|
—
|
730
|
|||||||||
December 31, 2017
|
832
|
—
|
832
|
|||||||||
Proved undeveloped reserves at:
|
||||||||||||
December 31, 2014
|
359
|
—
|
359
|
|||||||||
December 31, 2015
|
—
|
—
|
—
|
|||||||||
December 31, 2016
|
—
|
—
|
—
|
|||||||||
December 31, 2017
|
38
|
—
|
38
|
Year Ended 12/31/2017
|
Year Ended 12/31/2016
|
Year Ended 12/31/2015
|
||||||||||||||||||||||||||||||||||
Oil
|
Gas
|
Total
|
Oil
|
Gas
|
Total
|
Oil
|
Gas
|
Total
|
||||||||||||||||||||||||||||
Total proved reserves year-end reserve report
|
$
|
8,170
|
—
|
$
|
8,170
|
$
|
5,815
|
—
|
$
|
5,815
|
$
|
8,287
|
—
|
$
|
8,287
|
|||||||||||||||||||||
Proved developed producing reserves (PDP)
|
$
|
7,065
|
—
|
$
|
7,065
|
$
|
5,397
|
—
|
$
|
5,397
|
$
|
7,686
|
—
|
$
|
7,686
|
|||||||||||||||||||||
% of PDP reserves to total proved reserves
|
87
|
%
|
—
|
87
|
%
|
93
|
%
|
—
|
93
|
%
|
93
|
%
|
—
|
93
|
%
|
|||||||||||||||||||||
Proved developed non- producing reserves
|
$
|
1,082
|
—
|
$
|
1,082
|
$
|
418
|
—
|
$
|
418
|
$
|
601
|
—
|
$
|
601
|
|||||||||||||||||||||
% of PDNP reserves to total proved reserves
|
13
|
%
|
—
|
13
|
%
|
7
|
%
|
—
|
7
|
%
|
7
|
%
|
—
|
7
|
%
|
|||||||||||||||||||||
Proved undeveloped reserves (PUD)
|
$
|
23
|
—
|
$
|
23
|
$
|
—
|
—
|
$
|
—
|
$
|
—
|
—
|
$
|
—
|
|||||||||||||||||||||
% of PUD reserves to total proved reserves
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
Years Ended December 31,
|
||||||||||||
2017
|
2016
|
2015
|
||||||||||
Future cash inflows
|
$
|
39,889
|
$
|
27,253
|
$
|
38,566
|
||||||
Future production costs and taxes
|
(23,343
|
)
|
(16,270
|
)
|
(23,500
|
)
|
||||||
Future development costs
|
(1,586
|
)
|
(553
|
)
|
(951
|
)
|
||||||
Future income tax expenses
|
—
|
—
|
—
|
|||||||||
Future net cash flows
|
14,960
|
10,430
|
14,115
|
|||||||||
Discount at 10% for timing of cash flows
|
(6,790
|
)
|
(4,615
|
)
|
(5,828
|
)
|
||||||
Standardized measure of discounted future net cash flows
|
$
|
8,170
|
$
|
5,815
|
$
|
8,287
|
Years Ended December 31,
|
||||||||||||
2017
|
2016
|
2015
|
||||||||||
Balance, beginning of year
|
$
|
5,815
|
$
|
8,287
|
$
|
34,531
|
||||||
Sales, net of production costs and taxes
|
(1,239
|
)
|
(2,037
|
)
|
(1,901
|
)
|
||||||
Discoveries and extensions, net of costs
|
123
|
35
|
5
|
|||||||||
Purchase of reserves in place
|
—
|
—
|
—
|
|||||||||
Sale of reserves in place
|
—
|
(10
|
)
|
—
|
||||||||
Net changes in prices and production costs
|
1,780
|
(863
|
)
|
(16,009
|
)
|
|||||||
Revisions of quantity estimates
|
1,611
|
(412
|
)
|
(22,431
|
)
|
|||||||
Previously estimated development cost incurred during the year
|
—
|
—
|
—
|
|||||||||
Changes in future development costs
|
(228
|
)
|
196
|
4,890
|
||||||||
Changes in timing and other
|
(164
|
)
|
(20
|
)
|
(56
|
)
|
||||||
Accretion of discount
|
472
|
639
|
3,373
|
|||||||||
Net change in income taxes
|
—
|
—
|
5,885
|
|||||||||
Balance, end of year
|
$
|
8,170
|
$
|
5,815
|
$
|
8,287
|
|
Lender:
|
P
ROSPERITY
B
ANK
|
|
|
Attention: Alan Greenfield
|
|
|
1330 S. Harvard
|
|
|
Tulsa, Oklahoma 74112
|
|
|
|
|
With a copy
|
|
|
to counsel
|
|
|
for Lender:
|
Merrill E. Jones
|
|
|
H
ARRIS
, F
INLEY
& B
OGLE
, P.C.
|
|
|
777 Main Street, Suite 1800
|
|
|
Fort Worth, Texas 76102-5341
|
|
|
|
Borrower and
|
||
Guarantors: | T ENGASCO , I NC . | |
Attention: Michael J. Rugen | ||
8000 E. Maplewood Ave, Suite 130
|
||
Greenwood Village, Colorado 80111
|
Yours very truly, | ||||
P ROSPERITY B ANK | ||||
By:
|
/s/ Allen Greenfield
|
|||
Alan Greenfield,
|
||||
Senior Vice President |
By:
|
/s/ Michael J. Rugen
|
|
|
|
|
|
|
|
Michael J. Rugen,
|
|
|
|
Chief Executive Officer
|
|
By:
|
/s/ Michael J. Rugen
|
|
|
|
Michael
J. Rugen, President
|
|
By:
|
/s/ Michael J. Rugen
|
|
|
|
Michael
J. Rugen, President
|
|
By:
|
/s/ Michael J. Rugen
|
|
|
|
Michael J. Rugen,
|
|
|
|
Vice-President
|
|
LAROCHE PETROLEUM CONSULTANTS, LTD.
|
||
By LPC, Inc. General Partner
|
||
By:
|
/s Stephen W. Daniel
|
|
Name: Stephen W. Daniel
|
||
Title: Vice President
|
||
Dallas, Texas
|
||
March 20, 2018
|
Net Reserves
|
Future Net Cash Flow ($)
|
|||||||||||||||
Category
|
Oil
(barrels)
|
Gas
(Mcf)
|
Total
|
Present Worth
at 10%
|
||||||||||||
Proved Developed
|
||||||||||||||||
Producing
|
774,467
|
0
|
$
|
12,850,871
|
$
|
7,065,215
|
||||||||||
Non-Producing
|
57,544
|
0
|
1,933,470
|
1,082,075
|
||||||||||||
Proved Undeveloped
|
38,354
|
0
|
175,669
|
22,472
|
||||||||||||
Total Proved
(1)
|
870,365
|
0
|
$
|
14,960,010
|
$
|
8,169,762
|
(1)
|
The total proved values above may or may not match those values on the total proved summary page that follows this letter due to rounding by the economics program.
|
Very truly yours,
|
|
LaRoche Petroleum Consultants, Ltd.
|
|
State of Texas Registration Number F-1360
|
|
By LPC, Inc. General Partner
|
|
/s Stephen W. Daniel
|
|
Stephen W. Daniel
|
|
Licensed Professional Engineer
|
|
State of Texas No. 58581
|
|
SWD:ss
|
|
Job 17-908 SEC
|