NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
December 31, 2013 and 2012
1.
|
Organization and Summary of Significant Accounting Policies
|
Organization and business
West Texas Resources, Inc., a Nevada corporation
(the “Company”), was incorporated under the laws of Nevada on December 9, 2010 under the name Texas Resources Energy,
Inc. On June 30, 2011, the Company changed its name to West Texas Resources, Inc. The Company is engaged in the acquisition, exploration
and development of oil and gas properties in North America.
Basis of presentation
The accompanying unaudited financial statements
have been prepared in accordance with accounting principles generally accepted in the United States (U.S.) for interim financial
information and with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X promulgated by the Securities and
Exchange Commission (“SEC”) and reflect all adjustments, consisting of normal recurring adjustments and other adjustments,
which management believes are necessary to fairly present the financial position, results of operations and cash flows of the Company,
for the respective periods presented. The results of operations for an interim period are not necessarily indicative of the results
that may be expected for any other interim period or the year as a whole. The accompanying unaudited financial statements should
be read in conjunction with the financial statements and notes for the year ended September 30, 2013.
Oil and gas properties
The Company uses the successful efforts method
of accounting for oil and gas producing activities. Costs to acquire mineral interests in oil and gas properties, to drill and
equip exploratory wells that find proved reserves, to drill and equip development wells and related asset retirement costs are
capitalized. Costs to drill exploratory wells that do not find proved reserves, geological and geophysical costs, and costs of
carrying and retaining unproved properties are expensed.
Unproved oil and gas properties that are individually
significant are periodically assessed for impairment of value, and a loss is recognized at the time of impairment by providing
an impairment allowance. Other unproved properties are amortized based on the Company's experience of successful drilling and average
holding period. Capitalized costs of producing oil and gas properties, after considering estimated residual salvage values, are
depreciated and depleted by the unit-of-production method.
On the sale or retirement of a complete unit
of a proved property, the cost and related accumulated depreciation, depletion, and amortization are eliminated from the property
accounts, and the resultant gain or loss is recognized. On the retirement or sale of a partial unit of proved property, the cost
is charged to accumulated depreciation, depletion, and amortization with a resulting gain or loss recognized in income. On
the sale of an entire interest in an unproved property for cash or cash equivalent, gain or loss on the sale is recognized, taking
into consideration the amount of any recorded impairment if the property had been assessed individually. If a partial interest
in an unproved property is sold, the amount received is treated as a reduction of the cost of the interest retained.
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
December 31, 2013 and 2012
Impairment of long-lived assets
The Company accounts for the impairment and
disposition of long-lived assets in accordance with ASC 360-10-35,
Impairment or Disposal of Long-Lived Assets
. In accordance
with ASC 360-10-35, long-lived assets are reviewed for events of changes in circumstances, which indicate that their carrying value
may not be recoverable. During the year ended September 30, 2013, the Company determined that the investment in one of its oil
and gas properties was impaired due to an unsuccessful fracking process. Accordingly, the Company recorded impairment loss of $108,373
for the capitalized fracking costs.
Asset retirement obligations
ASC 410-20,
Asset Retirement Obligations
,
clarifies that a legal obligation to perform an asset retirement activity in which the timing and/or method of settlement are
conditional on a future event that may or may not be within the control of the entity. The obligation to perform the asset retirement
activity is unconditional even though uncertainty exists about the timing and/or method of settlement. ASC 410-20 requires a liability
to be recognized for the fair value of a conditional asset retirement obligation if the fair value of the liability can be reasonably
estimated.
Cash, cash equivalents, and other cash flow statement supplemental information
The Company considers all liquid investments
with an original maturity of three months or less that are readily convertible into cash to be cash equivalents. The
Company places its cash equivalents with high credit quality financial institutions. Accounts at these institutions
are insured by the Federal Deposit Insurance Corporation (FDIC) up to $250,000. The Company performs ongoing evaluations of
these institutions to limit its concentration of risk exposure. Management believes this risk is not significant due
to the financial strength of the financial institutions utilized by the Company.
Furniture, fixtures and equipment
Furniture, fixtures and equipment are carried
at cost depreciated using the straight-line method over their estimated useful lives. Gain or loss on retirement or sale or other
disposition of these assets is included in income in the period of disposition.
Use of estimates
The preparation of financial statements in
conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect certain
reported amounts and disclosures. Accordingly, actual results could differ from those estimates.
Income taxes
The Company reports certain expenses differently
for financial and tax reporting purposes and, accordingly, provides for the related deferred taxes. Income taxes are
accounted for under the liability method in accordance with ASC 740,
Income Taxes
.
Management has considered its tax positions
and believes that all of the positions taken by the Company in its Federal and State tax returns are more likely than not to be
sustained upon examination. The Company is subject to examination by U.S. Federal and State tax authorities from 2010 to the present,
generally for three years after they are filed.
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
December 31, 2013 and 2012
Revenue recognition
Substantially all of the Company’s
revenue is from sales of oil and gas production and is recognized based on sales or delivery date completed by the operating company.
Basic and diluted net income (loss) per
share
Basic net income (loss) per share is based
upon the weighted average number of common shares outstanding. Diluted net income (loss) per share is based on the assumption
that all dilutive convertible shares and stock options were converted or exercised. Dilution is computed by applying
the treasury stock method. Under this method, options and warrants are assumed to be exercised at the beginning of the
period (or at the time of issuance, if later), and as if funds obtained thereby were used to purchase common stock at the average
market price during the period. For the three months ended December 31, 2013 and 2012, all common stock equivalents
were anti-dilutive.
Stock-based payments
Compensation costs for all share-based awards
are measured based on the grant date fair value and are recognized over the vesting period. The Company has no awards with market
or performance conditions. Excess tax benefits will be recognized as an addition to additional paid-in-capital.
Fair value of financial instruments
The accounting standards regarding fair value
of financial instruments and related fair value measurements defines financial instruments and requires disclosure of the fair
value of financial instruments held by the Company. The Company considers the carrying amount of cash and other current assets
and liabilities to approximate their fair values because of the short period of time between the origination of such instruments
and their expected realization.
The Company has also adopted ASC 820-10 which defines fair value, establishes a three-level
valuation hierarchy for disclosures of fair value measurement and enhances disclosure requirements for fair value measures. The
three levels are defined as follows:
|
·
|
Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets
or liabilities in active markets.
|
|
·
|
Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities
in active markets, and inputs that are observable for the assets or liability, either directly or indirectly, for substantially
the full term of the financial instruments.
|
|
·
|
Level 3 inputs to the valuation methodology are unobservable and significant to the fair value.
|
As of December 31, 2013 and September 30, 2013, the Company did not identify any assets
or liabilities that are required to be presented on the balance sheet at fair value in accordance with ASC 820-10.
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
December 31, 2013 and 2012
Recent Accounting Pronouncements
In July 2013, the Financial Accounting Standards
Board (FASB) issued Accounting Standards Update (ASU) No. 2013-11: Presentation of an Unrecognized Tax Benefit When a Net Operating
Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists. The new guidance requires that unrecognized tax benefits
be presented on a net basis with the deferred tax assets for such carryforwards. This new guidance is effective for fiscal years
and interim periods within those years beginning after December 15, 2013. The Company does not expect the adoption of the new provisions
to have a material impact on its financial condition or results of operations.
In August 2011, the Company purchased a water
truck for $35,759 cash. In October 2011, the Company's water truck was placed in service pursuant to a lease arrangement with
an unaffiliated third party. The lease required the lessee to pay the Company $2,500 per month plus 10% of the revenue collected
by the lessee from its use or sublease of the truck. The lease was for a term of two years and the lessee had the option to
purchase the truck at the end of the lease term for 75% of the Company's purchase price. During the year ended September
30, 2012, the Company terminated the lease and wrote off the lease income receivable of $5,616 as bad debt expense due to the lessee’s
cash flow problems.
The Company calculated the depreciation of
the truck using straight-line method with a useful life of three years. For the three months ended December 31, 2012, the Company
recorded depreciation expense of $2,980.
On December 31, 2012, the Company entered into
an agreement with a third party to sell the water truck for a cash amount of $25,000 and recorded a receivable of $21,316, net
of a replacement cost of tires of $3,684. The Company received cash of $21,316 as full payment of the sale on January 3, 2013.
In addition, the Company paid $4,858 in title fees and commission for selling the water truck in January 2013. For the year ended
September 30, 2013, the Company recorded loss on the disposal of a fixed asset of $5,265.
3.
|
Oil and Gas Properties
|
In September 2011, the Company acquired a 31.25%
working interest in an exploratory oil and gas drilling prospect covering 120 acres in Eastland County, Texas, for $127,123 cash.
In October 2011, the operator of the Company's
Eastland County prospect began drilling and fracturing operations. As of September 30, 2013, no revenue has yet to be derived from
the wells.
During the year ended September 30, 2013, the
Company determined that the investment in the Eastland County oil and gas properties was impaired due to unsuccessful fracking
process. Accordingly, the Company recorded impairment loss of $108,373 to write off the capitalized fracking costs. In addition,
the Company determined and recorded its share of the asset retirement obligation of $10,000 for the year ended September 30, 2013.
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
December 31, 2013 and 2012
Effective April 1, 2013, the Company acquired
a 7.24625% working interest in the oil and gas leases, wells and attendant production in the Port Hudson field, Baton Rouge Parish,
Louisiana, for a total consideration of $702,900. The Port Hudson field has three producing wells with estimated total remaining
recoverable proved developed producing reserves of 294,000 bbls and 229,000 bbls of proven developed behind pipes reserves. The
wells are currently producing approximately 290 bbls per day. The Company’s working interest is subject to certain overriding
royalty interests, subject to which it has a 5.65158% net revenue interest in the Port Hudson Field. The Company also assessed
the asset retirement obligation on the Port Hudson field. Because the total cost of abandonment for the producing wells and related
facilities will be substantially offset by the salvage value of the tangible equipment, the remaining costs will be insignificant.
As a result, the Company did not record asset retirement obligation.
On September 6, 2013, the Company acquired a 10.0167% working
interest (7.2120% net revenue interest) in an offshore oil and gas field, known as West Cam 225, located in the shallow waters
of the Gulf of Mexico near Cameron, Louisiana. The Company’s purchase price for the working interest was $50,000. In addition
to the purchase price, the Company paid $230,459 to the operator of the West Cam 225 field in payment of the Company’s allocable
share of the costs for development. Pursuant to the operating agreement, a fee of $0.31 per MCF is to be deducted from production
revenue as accrual of asset retirement fund. The Company did not record asset retirement obligation.
As of December 31, 2013 and September 30, 2013,
total oil and gas properties amounted to $1,002,109.
Related Party Notes Payable
On August 14, 2013, the Company entered into
a loan agreement with a shareholder, Gary Bryant, pursuant to which Mr. Bryant loaned the Company $417,762, the proceeds of which
were used to partially finance the acquisition of the Port Hudson interest described in Note 3 above. The loan bears interest on
the unpaid principal amount at the rate of 8% per annum. All principal and interest are payable over a four year period, commencing
November 1, 2013, at the amortized rate of $10,198 per month. The Company’s obligations under the loan are secured by its
working interest in the Port Hudson field.
On September 6, 2013, the Company entered into
another loan agreement with Mr. Bryant, pursuant to which Mr. Bryant loaned the Company $130,000, the proceeds of which were used
to partially finance the Company’s payment of its allocable expenses associated with its working interest in the West Cam
225 field, described in Note 3 above. The loan bears interest on the unpaid principal amount at the rate of 6% per annum. All principal
and interest were payable on December 6, 2013 and are convertible into shares of the Company’s common stock, at the option
of the holder, at the rate of $0.50 per share. The Company’s obligations under the loan are secured by its working interest
in the Port Hudson field. At the same time, the Company entered into an amendment to its loan agreement with Mr. Bryant dated August
14, 2013, in the original principal amount of $417,762, to provide that all principal and interest under that loan agreement are
convertible into shares of the Company’s common stock, at the option of the holder, at the rate of $0.50 per share.
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
December 31, 2013 and 2012
Other Notes Payable
On September 6, 2013, the Company entered into
a second loan agreement with an unrelated party pursuant to which the lender loaned the Company $100,000, the proceeds of which
were used to partially finance the Company’s payment of its allocable expenses associated with its working interest in the
West Cam 225 field, described in Note 3 above. The loan bears interest on the unpaid principal amount at the rate of 6% per annum.
All principal and interest were payable on November 5, 2013. The Company’s obligations under the loan are secured by its
working interest in the West Cam 225 field. In connection with the loan, the Company granted the lender a warrant to purchase 200,000
shares of its common stock, at an exercise price of $0.50 per share, over a two year period expiring on September 5, 2015.
The Company determined that the fair value
of the above conversion options and the warrants using the Black – Scholes model with the variables listed below:
|
·
|
Risk free rate of return: 0.01% to 0.875%
|
|
·
|
Expected term: 0.25 to 4 years
|
In connection with the issuance of the above
notes, the Company recorded a note discount of $647,762, which is to be amortized over the lives of the notes. For the three months
ended December 31, 2013, the Company recorded amortization of note discount of $162,777 as interest expense.
As of the date of this report, the $417,762
note due to Mr. Gary Bryant is current. The maturity date of the $130,000 note has been extended to January 6, 2015. For the $100,000
noted due to the unrelated party, the Company has repaid $70,000 and the maturity date of the outstanding balance of $30,000 has
been extended to March 5, 2014.
During the three months ended December 31, 2013, a shareholder advanced
a total amount of $20,000 as advances to the Company to support its daily operations. These advances are due on demand and do not
bear any interest. In the fiscal year 2013, $41,000 of shareholder advances were converted into 82,000 shares of the Company’s
common stock. As of December 31, 2013 and September 30, 2013, the total outstanding amount due to the shareholder was $35,000 and
$15,000, respectively.
The Company is authorized to issue 200,000,000
shares of common stock, par value of $0.001, and 10,000,000 shares of preferred stock, par value of $0.001.
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
December 31, 2013 and 2012
Between January 2011 and October 2012, the
Company conducted the private placement sale of 962,000 shares of its common stock at $.25 per share for the gross proceeds of
$240,500. No commissions were incurred with respect to the sale of those shares.
In November 2012, the Company commenced the
private placement sale of up to 5,000,000 shares of its common stock at $0.50 per share. The shares are being offered by the Company’s
executive officers on a straight best-efforts basis and no commissions will be paid to the Company’s executive officers.
However, in the event the Company engages finders or FINRA member firms, the Company expects to pay finders’ fees or sales
commissions of up to 10% of the gross offering proceeds. During the year ended September 30, 2013, the Company entered into various
subscription agreements with accredited investors to sell 972,900 shares of the Company’s common stock at $0.50 per share,
including 82,000 share of common stock that were issued in conversion of $41,000 of shareholder advances referred to in Note 5
above. The total amount of $445,450 of cash proceeds was received upon signing of the subscription agreements.
During the three months ended December 31,
2013, the Company entered into a subscription agreement with an accredited investor to sell 50,000 shares of the Company’s
common stock at $0.50 per share. The shares had not been issued but the total amount of $25,000 was received and recorded as common
stock subscribed.
As of December 31, 2013 and September 30, 2013,
the Company had 14,079,400 shares of common stock issued and outstanding and has not issued any of its preferred stock.
On September 15, 2011, the Company adopted
the West Texas Resources, Inc. 2011 Stock Incentive Plan (the “Plan”) providing for the grant of non-qualified stock
options and incentive stock options to purchase its common stock and for grant of restricted and unrestricted grants. The Company
has reserved 3,000,000 shares of its common stock under the Plan. All officers, directors, employees and consultants to the Company
are eligible to participate under the Plan. The purpose of the Plan is to provide eligible participants with an opportunity to
acquire an ownership interest in the Company.
The Company granted options to certain consultants
to purchase 400,000 shares of the Company’s common stock. The options vest immediately and expire on September 15, 2016.
The fair value of each share-based award was estimated using the Black-Scholes option pricing model or a lattice model. The fair
value of these options, determined to be $65,402, was included in general and administrative expenses for the year ended September
30, 2011.
The following assumptions were used in the fair value method calculation:
|
·
|
Risk free rate of return: 1%
|
The following information applies to all options outstanding at
September 30, 2013:
|
·
|
Weighted average exercise price: $0.25
|
|
·
|
Options outstanding and exercisable: 400,000
|
|
·
|
Average remaining life: 3.0 years
|
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
December 31, 2013 and 2012
7.
|
Supplementary Oil and Gas Information
|
Proved oil and gas reserve quantities are based
on estimates prepared by management on behalf of West Texas Resources in accordance with guidelines established by the Securities
and Exchange Commission (SEC).
There are numerous uncertainties inherent in
estimating quantities of proved reserves and projecting future rates of production and timing of development expenditures. The
following reserve data represents those estimates only and should not be construed as being exact.
All of the reserves are located in the United
States.
The information for the Company’s interests
of reserves as of December 31, 2013 is as follows:
Net Remaining
reserves
|
|
|
Oil (bbls)
|
|
|
|
Gas (MMcf)
|
|
|
|
Cond (bbls)
|
|
|
|
BOE (bbls)
|
|
Proved developed reserves
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WC225
|
|
|
|
|
|
|
775,002
|
|
|
|
1,178
|
|
|
|
130,345
|
|
Port Hudson
|
|
|
25,124
|
|
|
|
|
|
|
|
|
|
|
|
25,124
|
|
Subtotal
|
|
|
25,124
|
|
|
|
775,002
|
|
|
|
1,178
|
|
|
|
155,469
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved undeveloped reserves
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WC225
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Port Hudson
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total proved reserves
|
|
|
25,124
|
|
|
|
775,002
|
|
|
|
1,178
|
|
|
|
155,469
|
|
Total Proved Net Developed Reserves
|
|
|
|
Proved NBOE
|
|
Reserves as of September 30, 2013
|
|
|
|
156,781
|
|
Production during the quarter
|
|
|
|
1,312
|
|
Reserves as of December, 31, 2013
|
|
|
|
155,469
|
|
Events subsequent to December 31, 2013 have
been evaluated through the date these financial statements were issued to determine whether they should be disclosed to keep the
financial statements from being misleading. Management found no other subsequent events that should be disclosed.