NOTES TO FINANCIAL
STATEMENTS (UNAUDITED)
June 30, 2016 and 2015
1. Organization and Summary of Significant
Accounting Policies
Organization and business
West Texas Resources, Inc.
(the “Company”) was incorporated under the laws of Nevada on December 9, 2010 under the name Texas Resources Energy,
Inc., a Texas corporation. On June 30, 2011, the Company changed its name to West Texas Resources, Inc. The Company intends to
engage in the acquisition, exploration and development of oil and gas properties in North America. From its inception, the Company
has devoted its activities to developing a business plan, raising capital and acquiring operating assets.
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, 2015.
Going concern
The accompanying financial
statements have been prepared in conformity with accounting principles generally accepted in the United States (GAAP) that contemplate
continuation of the Company as a going concern. The Company has not earned any significant revenues since inception. During the
nine months ended June 30, 2016 and 2015, the Company incurred a net loss of $139,971 and $795,791, respectively. In addition,
the Company had an accumulative deficit of $2,520,303 and $2,380,332, as of June 30, 2016 and September 30, 2015, respectively.
These factors raise substantial doubt about the Company’s ability to continue as a going concern.
The Company will require
up to $1 million of additional capital in order to fund its proposed operations over the next 12 months. Management plans to continue
to seek sources of financing on favorable terms; however, there are no assurances that any such financing can be obtained on favorable
terms, if at all. Management expects to monitor and control the Company’s operating costs until cash is available through
financing or operating activities. There are no assurances that the Company will be successful in achieving these plans. The Company
anticipates that losses will continue until such time, if ever, as the Company is able to generate sufficient revenues to support
its operations.
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.
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL
STATEMENTS (UNAUDITED)
June 30, 2016 and 2015
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.
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.
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.
Except for the Eastland
County investment, the asset retirement obligations for the other properties are recognized by the operators of these properties
and deducted against the revenue interest of the Company.
Cash, cash equivalents,
and other cash flow statement supplemental information
Cash is commonly considered
to consist of currency and demand in deposits. 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 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.
Use of estimates
The preparation of financial
statements in conformity with accounting principles generally accepted in the United States of America 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
2012 to the present, generally for three years after they are filed.
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL
STATEMENTS (UNAUDITED)
June 30, 2016 and 2015
The Company has not filed
its income tax returns for fiscal years 2012 to 2015. The Company plans to file these tax returns in the fourth calendar quarter
of 2016. The Company believes that it should not have any material impact on the financials because the Company did not have any
tax liabilities due to net loss incurred for these years.
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 six months ended June 30, 2016 and 2015, 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.
Revenue recognition
In accordance with the
requirements ASC topic 605 “Revenue Recognition”, revenues are recognized at such time as (1) persuasive evidence of
an arrangement exists, (2) delivery has occurred or services have been rendered, (3) the seller’s price to the buyer is fixed
or determinable and (4) collectability is reasonably assured.
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 June 30, 2016 and
September 30, 2015, 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.
Certain reclassifications
have been made to the prior year financial statements in order for them to be in conformity with the current year presentation.
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL
STATEMENTS (UNAUDITED)
June 30, 2016 and 2015
Recent accounting pronouncement
In May 2014, the FASB issued
ASU No. 2014-09 " Revenue from Contracts with Customers " (Topic 606). Topic 606 supersedes the revenue recognition requirements
in Topic 605, “Revenue Recognition”, including most industry-specific revenue recognition guidance throughout the Industry
Topics of the Codification. In addition, the amendments create a new Subtopic 340-40, “Other Assets and Deferred Costs—Contracts
with Customers”. In summary, the core principle of Topic 606 is that an entity recognizes revenue to depict the transfer
of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled
in exchange for those goods or services. For a public entity, the amendments in this Update are effective for annual reporting
periods beginning after December 15, 2017, including interim periods within that reporting period. Early application is not permitted.
Management is currently evaluating the impact this guidance will have on Company’s financial position and statement of operations.
In June 2014, the FASB issued
ASU No. 2014-12, "Compensation - Stock Compensation (Topic 718)," which makes amendments to the codification topic 718,
"Accounting for Share-Based Payments.” when the terms of an award provide that a performance target could be achieved
after the requisite service period. The new guidance becomes effective for annual reporting periods beginning after December 15,
2015, early adoption is permitted. Management is currently evaluating the impact this guidance will have on our financial position
and results of operations.
In August 2014, the FASB
issued Accounting Standards Update ("ASU") No. 2014-15, “Presentation of Financial Statements – Going Concern”,
Subtopic 205-40, “Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern.” The
amendments in this ASU apply to all entities and require management to assess an entity’s ability to continue as a going
concern by incorporating and expanding upon certain principles that are currently in U.S. auditing standards. Specifically, the
amendments (1) provide a definition of the term substantial doubt, (2) require an evaluation every reporting period including interim
periods, (3) provide principles for considering the mitigating effect of management’s plans, (4) require certain disclosures
when substantial doubt is alleviated as a result of consideration of management’s plans, (5) require an express statement
and other disclosures when substantial doubt is not alleviated, and (6) require an assessment for a period of one year after the
date that the financial statements are issued (or available to be issued). The amendments in this Update are effective for the
annual period ending after December 15, 2016, and for annual periods and interim periods thereafter. Early application is permitted.
Management is currently evaluating the impact this guidance will have on Company’s financial position and results of operations.
2. Oil and Gas Properties
Eastland County
Field
In
September 2011, we acquired our initial property consisting of a 31.25% working interest in an explanatory oil and gas
drilling prospect covering 120 acres in Eastland County, Texas. After explanatory work was performed, we determined that, as
of the three months ended June 30, 2013, our investment in the Eastland County prospect was impaired due to an unsuccessful
fracture stimulation. The value of this property, subsequent the impairment, was $20,449. The operator has undertaken no
further activity on the Eastland County prospect as of the date of this report.
Port Hudson Field, Baton
Rouge Parish, Louisiana
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 Company’s working interest was subject to certain
overriding royalty interests, subject to which it had a 5.65158% net revenue interest in the Port Hudson Field.
On April 5, 2014,
the Company entered into an agreement with EnTek Partners, LLC for the sale of 44.1% of the Company’s working interest in
the Port Hudson field for the total consideration of $290,000, less any payments received by the Company for production from the
Port Hudson field occurring after January 1, 2014. Pursuant to the Company’s agreement with EnTek Partners, the Company
sold to EnTek an undivided 3.1956% of 8/8th working interest (2.4926% net revenue interest) out of the working interests in the
Port Hudson field owned by the Company at that time. The transactions under the Entek Partners agreement closed on April 16, 2014,
with an effective date of January 1, 2014. After giving effect to the sale, the Company continued to hold a 4.0506% working interest
(3.1595% net revenue interest) in Port Hudson field. During the year ended September 30, 2014, the Company recorded a loss on
sale of the working interest of $19,983.
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL
STATEMENTS (UNAUDITED)
June 30, 2016 and 2015
Pursuant to the same agreement,
EnTek Partners had also agreed to provide to the Company $275,000 in non-recourse financing to pay for its share of a dual recompletion
in the D-1 well at West Cam 225 property in exchange for its agreement to provide EnTek Partners with 75% of the net profits derived
by the Company from the West Cam 225 property until such time as EnTek Partners has recouped 100% of the recompletion costs advanced
on the Company’s behalf and 50% of the net profits thereafter.
West Cam 225, Louisiana
On August 16, 2013, the
Company entered into an agreement with Enovation Resources, LLC to purchase 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
as advance for costs for development.
Sunshine Prospect,
Landry Parish, Louisiana
On August 1, 2014, the
Company entered into an agreement with Restech Resources, LLC to purchase a 15% (14.25% net revenue interest) in an oil and gas
prospect located in Landry Parish, Louisiana. The working interest concerns 248 gross acres and net acres in the Sunshine Prospect.
Our purchase price for the working interest was $76,500.
Birnie Field, Motley
County, Texas
On September 17, 2014,
the Company entered into an agreement with Escopeta Oil and Gas Corporation to purchase a 10% working interest (7.5% net revenue
interest) in a natural gas prospect located in the Birnie field in Motley County, Texas. The working interest concerns 5,760 leased
acres in the Palo Duro Basin prospect. Our purchase price for the working interest was $70,000. In 2014, the operator drilled an
initial well on the prospect, however the drilling was unsuccessful and resulted in a dry hole. The operator agreed to provide
us, for no additional consideration, a 1% working interest in the Stansell field prospect described below.
Stansell Field, Floyd
County, Texas
We hold a 1% working
interest in an oil prospect located in Floyd County, Texas. The working interest comprises 15,000 leased acres in the southern
section of the Palo Duro basin. The initial project will be the re-entry of the Stansell #1-A well, an existing wellbore that
was drilled in 2006. The original drilling encountered oil shows in three separate reservoirs and the operator intends to re-enter
and recomplete the Stansell #1-A the Companying current fracture stimulation technology. We have a carried 1% working interest
in the Stansell #1-A well through the tanks. In April 2015, the operator has started the re-entry of the Stansell #1-A well.
Wolfcamp Field, Hale
County, Texas
In June and July
2014, the Company acquired non-operating leases covering approximately 1,070 gross mineral acre leases in the Wolfcamp field located
in Hale County, Texas. The leases were acquired for cash payments of $45,484. The leases have a primary term of five years with
the Company option to extend the term for another five years. The leased properties constitute the surface acreage comprising
a natural gas prospect, for which we hold 50% of the working interest and 40% net revenue interest. The leased properties are
subject to a 20% royalty interest held by the owners and a third party. The Company is currently evaluating the Company options
for the exploitation of the leased properties, including the Company sale of the leases or the Company farm-out of the leases
to a natural gas operator.
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL
STATEMENTS (UNAUDITED)
June 30, 2016 and 2015
Sale of Port Hudson Field and West Cam 225
During the quarter ended
March 31, 2015, the Company decided to sell 100% of its interest in Port Hudson field and West Cam 225. The net investment of $653,376
was reclassed as oil and gas properties held for sale and recorded at market value of $335,500. The Company recorded impairment
loss of $317,876 due to reduction of the market value comparing to the cost of these investments.
On April 6, 2015, the Company
entered into agreements with Hi-Tech exploration, LLC to sell its entire interests in the Port Hudson field and the West Cam 225
for a total consideration of $335,500. The Company completed the sale and paid $150,050 for outstanding costs and recorded it as
loss on sale of oil and gas interest.
Leased Properties
from Kiowa Oil Company
On September 30, 2015, the
Company entered into an agreement with Kiowa Oil Company to lease 100% of interests, for a period of five years, of properties
in North Dakota, Florida, Illinois, and Kentucky. The total price for the subject interests under this lease agreement is $5,000
and a 15% royalty interest in all the subject interests leased. The total price will be paid in the Company’s common shares
at the per share price of $0.50.
TW Lee Field, Gregg
County, Texas
On March 3, 2016, the Company
entered into an agreement with Two Eagle Resources, a Texas corporation, to purchase 25% working interest (18.75% net revenue interest)
in the properties located in Gregg County, Texas. The property is known as T.W. Lee. The purchase price for the subject interests
under this agreement is $25,000, which will be paid in the Company’s common shares at the per share price of $0.25.
T.A. Greer Lease
On May 10,
2016, the Company acquired a 25% working interest (19.5% net revenue interest) in an East Texas oil and gas property. The
property is known as the T.A. Greer lease and includes two tracts of land totaling approximately 407 acres in Panola County,
Texas.. We acquired the property from an unaffiliated party in consideration of our payment of $10,000 and issuance of 60,000
shares of our common stock at $0.25 per share for a total consideration of $25,000.
As of June 30, 2016 and
September 30, 2015, total oil and gas properties amounted to $267,433 and $217,433, respectively.
3. Notes Payable –
Related Parties
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 2 above. The
loan beared interest on the unpaid principal amount at the rate of 8% per annum. All principal and interest were 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 were secured by our working interest in the Port Hudson field.
On September 6,
2013, the Company entered into another loan agreement with Mr. Gary 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 2 above. The loan beared interest on the unpaid principal amount
at the rate of 6% per annum. All principal and interest were payable on December 6, 2013 and were convertible into shares of the
Company’s common stock, at the option of the holder, at the rate of $0.50 per share. In December 2013, Mr. Bryant and the
Company entered to an agreement to extend the due date of the loan to February 6, 2016. The Company’s obligations under
the loan were secured by its working interest in the Port Hudson field. The Company also 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 were convertible into shares of the Company’s common stock, at the option of the holder,
at the rate of $0.50 per share.
On April 3, 2015, Mr. Bryant
agreed to release the security interest in the Port Hudson field as the Company engaged in negotiations to sell the property.
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL
STATEMENTS (UNAUDITED)
June 30, 2016 and 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:
|
·
|
Volatility: 160%
|
|
|
|
|
·
|
Risk
free rate of return: 0.01% to 0.875%
|
|
|
|
|
·
|
Expected
term: 0.25 to 4 years
|
On September 16, 2014, the
Company entered into a Note purchase agreement with Lake Oswego Oil Company, LLC, an Oregon limited liability company controlled
by one of the shareholders, pursuant to which the Company sold a secured promissory note in the principal amount of $50,000, for
a purchase price of $50,000. Interest accrues on the unpaid principal balance of the note at the rate of six percent per annum.
This note was fully paid off in the quarter ended December 31, 2014. As an inducement to the note holder to enter into this agreement,
the Company also granted the note holder a warrant to purchase 100,000 shares of the Company’s common stock, and exercisable
at $0.50 per share over a two year period expiring on September 16, 2019.
The Company determined
that the fair value of the warrants using Black–Scholes model with the variable listed below:
|
·
|
Volatility:
340%
|
|
|
|
|
·
|
Risk
free rate of return: 1.688%
|
|
|
|
|
·
|
Expected
term: 2 years
|
On September 30,
2015, Mr. Bryant agreed to convert the outstanding principal amounts of $325,146 and $130,000 and accrued interest to the Company’s
common stock at $0.5 and $0.5 per share respectively.
In connection with
the issuance of the above notes, the Company recorded a note discount of $50,000 and $647,762 for the years ended September 30,
2014 and 2013, respectively, which are to be amortized over the lives of the notes. On September 30, 2015, due to conversion of
the full outstanding principal amount owed to Mr. Bryant, the related note discount was fully amortized.
4. Shareholder Advances
During the year ended September
30, 2014 and 2013, a shareholder made advances to the Company to support its daily operations. These advances were due on demand
and do not bear any interest.
During the year ended September
30, 2015, a shareholder paid a total amount of $15,000 for payment of legal fees on behalf of the Company through his personal
credit line. The outstanding balance was due on demand and bears variable interest of 25.99%. As of September 30, 2015, the total
outstanding amount due to the shareholder was $45,000.
The Company repaid
$6,558 during the six months ended March 31, 2016. In January 2016, the Company issued 450,000 shares of its common stock upon
conversion of the outstanding amount of $45,000. In addition, the shareholder retired 30,000 shares in exchange for $3,000 overpayment
made to him. As of June 30, 2016, the Company had a receivable from shareholder of $3,558.
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL
STATEMENTS (UNAUDITED)
June 30, 2016 and 2015
5. Shareholders’
Equity
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.
In September 2015, the Company
entered into a subscription agreement with an accredited investor to sell 100,000 shares of the Company’s common stock at
$0.25 per share. The total amount of $25,000 was received and shares were issued in September 2015.
On September 30, 2015, Mr.
Bryant, a shareholder and convertible note holder, agreed to convert the outstanding principal amounts of $325,146 and $130,000
due to him to the Company’s common stock at $0.50 per share. The Company issued 1,003,508 shares in February 2016 as repayment
of the outstanding principal and accrued interest.
In January 2016,
the Company issued 450,000 shares of its common stock upon conversion of the outstanding amount of shareholder advances of $45,000.
In addition, the shareholder retired 30,000 shares in exchange for $3,000 overpayment made to him.
During the quarter ended
March 31, 2016, the Company entered into subscription agreements with various accredited investors to sell 191,000 shares of the
Company’s common stock at $0.25 per share. The total amount of $47,750 was received and recorded as common stock issuable.
On March 3,
2016, the Company entered into an agreement with Two Eagle Resources, a Texas corporation, to purchase 25% working interest /
18.75% net revenue interest in the properties known as T.W. Lee located in Gregg County, Texas. The purchase price for the
subject interests under this agreement is $25,000, which will be paid in the Company’s common shares at the per share
price of $0.25. As of June 30, 2016, the shares had not been issued and were recorded as common stock issuable.
During the
quarter ended June 30, 2016 the Company entered into subscription agreements with various accredited investors to sell
100,000 shares of the Company’s common stock at $0.25 per share. The total amount of $25,000 was received and $5,000
worth of the shares were issued as of June 30, 2016 with the remaining $20,000 recorded as common stock issuable.
On May 10, 2016,
the Company entered into an agreement with Two Eagle Resources, a Texas corporation, to purchase 25% working interest in the
properties know as T.A. Greer located in Panola County, Texas. The purchase price for the subject interests under this
agreement is $10,000 in cash and $15,000, which will be paid in the Company’s common shares at the per share price of
$0.25. As of June 30, 2016, the shares had not been issued and were recorded as common stock issuable. The cash portion was
paid May 12, 2016.
As of June 30, 2016 and
September 30, 2015, the Company had 16,149,908 and 14,515,400 shares of common stock issued and outstanding and had 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.
In 2011, 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.
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL
STATEMENTS (UNAUDITED)
June 30, 2016 and 2015
The following assumptions
were used in the fair value method calculation:
|
·
|
Volatility:
83%
|
|
|
|
|
·
|
Risk
free rate of return: 1%
|
|
|
|
|
·
|
Expected
term: 5 years
|
On March 7, 2014,
the Company granted options to certain consultants to purchase 1,500,000 shares of the Company’s common stock, of which
200,000 options vested upon the date of grant and the balance of 1,300,000 options expired in October 2014 in connection with
the termination of the consulting arrangement. The 200,000 vested options expire on March 7, 2019. The fair value of the vested
options for 200,000 shares, determined to be $116,137, was recorded in general and administrative expenses for the year ended
September 30, 2014.
On March 11, 2014, the Company
granted options to its officers to purchase a total of 200,000 shares of the Company’s common stock. The options expire on
March 11, 2019 and vest immediately. The fair value of these options determined to be $116,119 and was included in general and
administrative expenses for the year ended September 30, 2014.
The following assumptions
were used in the fair value method calculation:
|
·
|
Volatility:
190%
|
|
|
|
|
·
|
Risk
free rate of return: 1.5%
|
|
|
|
|
·
|
Expected
term: 5 years
|
On April 16,
2015, the Company granted options to Mr. Paul Brogan, the Company’s director, to purchase a total of 200,000 shares of
the Company’s common stock. The options have an exercise price of $0.5 per share and expire on April 16, 2020 and
66,667 shares vest immediately with the rest vest equally on April 16, 2016 and 2017. The fair value of these options was
determined to be $99,712, of which $26,357 was amortized and included in general and administrative expenses for the nine
months ended June 30, 2016. As of June 30, 2016, the unrecognized compensation expense related the non-vested stock options
was $26,313 to be amortized over the vesting period.
The following assumptions
were used in the fair value method calculation:
|
·
|
Volatility:
266%
|
|
|
|
|
·
|
Risk
free rate of return: 1.375%
|
|
|
|
|
·
|
Expected
term: 5 years
|
The following information
applies to all options outstanding at June 30, 2016:
|
·
|
Weighted
average exercise price: $0.44
|
|
|
|
|
·
|
Options
outstanding and exercisable: 947,223
|
|
|
|
|
·
|
Average
remaining life: 1.81 years
|
6. Income Taxes
Based on the available
information and other factors, management believes it is more likely than not that the net deferred tax assets at September 30,
2015 and 2014 will not be fully realizable. Accordingly, management has recorded a full valuation allowance against its net deferred
tax assets at September 30, 2015 and 2014. As of September 30, 2015 and 2014, the Company had federal net operating loss carry-forwards
of approximately $2,400,000 and $1,300,000, respectively, expiring beginning in 2032.
WEST TEXAS RESOURCES, INC.
NOTES TO FINANCIAL
STATEMENTS (UNAUDITED)
June 30, 2016 and 2015
Deferred
tax assets consist of the following components:
|
|
September 30, 2015
|
|
|
September 30, 2014
|
|
Net loss carryforward
|
|
$
|
840,000
|
|
|
$
|
455,000
|
|
Valuation allowance
|
|
|
(840,000
|
)
|
|
|
(455,000
|
)
|
Total deferred tax assets
|
|
$
|
–
|
|
|
$
|
–
|
|
7. Subsequent Event
Events subsequent to June 30, 2016 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 noted the following subsequent event that should be disclosed:
|
·
|
On August 9, 2016,
the Company issued 60,000 shares of the Company’s common stock at $0.25 per share to a shareholder in exchange for additional
investment in the Greer property.
|