Delaware
|
13-3145265
|
(State
or other Jurisdiction of
|
I.R.S.
Employer Number
|
Incorporation
or Organization)
|
Page
|
||
PART
I - FINANCIAL INFORMATION:
|
||
Item
1.
|
Financial
Statements
|
|
Consolidated
Balance Sheets at March 31, 2008 and December 31, 2007
|
1
|
|
Consolidated
Statements of Operations for the three months ended March 31, 2008 and
2007
|
2
|
|
Consolidated
Statements of Cash Flows for the three months ended March 31, 2008 and
2007
|
3
|
|
Notes
to Consolidated Financial Statements
|
4
|
|
Item
2.
|
Management’s
discussion and analysis of Financial Condition and Results of
Operations
|
9
|
Item
4T.
|
Controls
and Procedures
|
12
|
PART
II. OTHER INFORMATION
|
||
Item
6.
|
Exhibits
|
13
|
Signatures
|
14
|
As
of March 31,
2008
|
As
of December 31,
2007
|
|||||||
Assets
|
||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$ | 3,391 | $ | 1,212 | ||||
Accounts
receivable
|
7,946 | 6,595 | ||||||
Restricted
and designated cash
|
1,503 | 1,501 | ||||||
Deferred
income taxes
|
3,009 | 1,047 | ||||||
Prepaid
expenses and other
|
5,375 | 748 | ||||||
Inventories
|
1,081 | — | ||||||
Total
current assets
|
22,305 | 11,103 | ||||||
Property
and equipment, at cost - successful efforts method:
|
||||||||
Proved
properties
|
191,350 | 93,626 | ||||||
Unproved
properties
|
16,006 | 15,314 | ||||||
Other
|
81 | 81 | ||||||
Total
property and equipment
|
207,437 | 109,021 | ||||||
Accumulated
depreciation, depletion and amortization
|
(17,643 | ) | (16,338 | ) | ||||
Net
property and equipment
|
189,794 | 92,683 | ||||||
Marketable
securities, at market
|
5,096 | 6,809 | ||||||
Deferred
income taxes
|
1,606 | — | ||||||
Other
|
874 | 113 | ||||||
Total
assets
|
$ | 219,675 | $ | 110,708 | ||||
Liabilities
and Shareholders’ Equity
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable and accrued expenses
|
$ | 6,654 | $ | 4,259 | ||||
Current
maturities of long-term debt and bank overdraft
|
18,640 | 3,706 | ||||||
Derivative
liability
|
8,851 | 3,081 | ||||||
Other
current liability
|
610 | 227 | ||||||
Total
current liabilities
|
34,755 | 11,273 | ||||||
Long-term
debt
|
61,700 | 24,000 | ||||||
Long-term
debt - related party
|
89,953 | 40,014 | ||||||
Other
Long-term Liabilities:
|
||||||||
Asset
retirement obligations
|
3,999 | 2,670 | ||||||
Derivative
liability - non-current
|
12,574 | 6,325 | ||||||
Deferred
income taxes
|
— | 955 | ||||||
Total
other long-term liabilities
|
16,573 | 9,950 | ||||||
Commitments
and contingencies
|
— | — | ||||||
Shareholders’
equity:
|
||||||||
Common
stock $0.0l par value; authorized 7,500,000 shares; issued 2,746,958
shares; outstanding 2,717,691 shares
|
27 | 27 | ||||||
Additional
paid-in capital
|
23,194 | 23,194 | ||||||
Retained
earnings
|
(8,658 | ) | (1,012 | ) | ||||
Accumulated
other comprehensive income
|
2,295 | 3,426 | ||||||
Treasury
stock, 29,267 shares at cost
|
(164 | ) | (164 | ) | ||||
Total
shareholders’ equity
|
16,694 | 25,471 | ||||||
Total
liabilities and shareholders’ equity
|
$ | 219,675 | $ | 110,708 |
Three
Months Ended March 31
|
2008
|
2007
|
||||||
Revenues
|
||||||||
Oil
and gas sales
|
$ | 7,507 | $ | 2,164 | ||||
Operator
fees from related party
|
— | 17 | ||||||
Office
services to affiliate and other
|
89 | 178 | ||||||
Other
|
134 | — | ||||||
Equity
in earnings of unconsolidated affiliates
|
— | 763 | ||||||
Total
revenues
|
7,730 | 3,122 | ||||||
Operating
Expenses
|
||||||||
Lease
operating expense, transportation and taxes
|
2,733 | 798 | ||||||
Depreciation,
depletion, amortization and impairment
|
1,305 | 891 | ||||||
Accretion
expense
|
41 | 41 | ||||||
General
and administrative
|
490 | 639 | ||||||
Total
operating expenses
|
4,569 | 2,369 | ||||||
Operating
Income
|
3,161 | 753 | ||||||
Other
Expenses (Income)
|
||||||||
Interest
expenses, net
|
1,465 | 596 | ||||||
Unrealized
gain on marketable securities
|
— | (276 | ) | |||||
Realized
gain on sale of investment and other
|
— | (162 | ) | |||||
Net
loss on derivative contracts
|
13,282 | 3,402 | ||||||
Total
other expenses
|
14,747 | 3,560 | ||||||
Loss
Before Income Taxes
|
(11,586 | ) | (2,807 | ) | ||||
Income
Tax Benefit
|
3,940 | 1,041 | ||||||
Net
Loss
|
(7,646 | ) | (1,766 | ) | ||||
Loss
Per Share - Basic and Diluted
|
$ | (2.81 | ) | $ | (0.65 | ) | ||
Weighted
average number of shares outstanding-basic and diluted
|
2,717,691 | 2,717,691 |
Three
Months Ended March 31
|
2008
|
2007
|
||||||
Cash
flows from operating activities:
|
||||||||
Net
loss
|
$ | (7,646 | ) | $ | (1,766 | ) | ||
Adjustments
to reconcile net loss to net cash provided by operating
activities:
|
||||||||
Depreciation,
depletion, amortization and impairment
|
1,305 | 970 | ||||||
Accretion
expense
|
41 | 59 | ||||||
Unrealized
gain on marketable securities
|
— | (275 | ) | |||||
Equity
in earnings of unconsolidated affiliates
|
— | (763 | ) | |||||
Changes
in deferred taxes
|
(3,940 | ) | (1,291 | ) | ||||
Net
unrealized loss on derivative contracts
|
12,401 | 5,523 | ||||||
Changes
in components of working capital and other assets and
liabilities
|
||||||||
Accounts
receivable
|
(1,352 | ) | (1,374 | ) | ||||
Prepaid
expenses and other current assets
|
85 | 2,658 | ||||||
Accounts
payable and accrued liabilities
|
2,256 | (722 | ) | |||||
Inventories
|
(1,081 | ) | — | |||||
Net
cash provided by operating activities
|
2,069 | 3,019 | ||||||
Cash
flows from investing activities:
|
||||||||
Addition
to property and equipment, net
|
(101,449 | ) | (90,156 | ) | ||||
Proceeds
from restricted deposit, net
|
— | 16,000 | ||||||
Proceeds
from sale of subsidiary - Magic
|
— | 2,150 | ||||||
Net
changes in debt cost
|
(1,015 | ) | — | |||||
Proceeds
from sale of marketable securities
|
— | 1,210 | ||||||
Net
cash used in investing activities
|
(102,464 | ) | (70,796 | ) | ||||
Cash
Flows From Financing Activities:
|
||||||||
Net
proceeds from loans - related parties
|
49,939 | 32,739 | ||||||
Proceeds
from long-term debt
|
54,000 | 35,300 | ||||||
Repayment
of long-term debt
|
(1,300 | ) | — | |||||
Borrowings
(repayment) of short - term debt
|
(65 | ) | 1,957 | |||||
Net
cash provided by financing activities
|
102,574 | 69,996 | ||||||
Net
increase in cash and cash equivalents
|
2,179 | 2,219 | ||||||
Cash
and cash equivalents at beginning of period
|
1,212 | 573 | ||||||
Cash
and cash equivalents at end of period
|
$ | 3,391 | $ | 2,792 |
2008
|
2007
|
|||||||
Interest
|
$ | 129 | $ | 294 | ||||
Income
taxes
|
$ | — | $ | — |
●
|
Property
and equipment of $139 thousand included in accounts
payable
|
|
●
|
Other
receivables of $4.6 million offset against oil and gas
properties
|
|
●
|
Asset
retirement obligation from acquired properties of $1,288 thousand included
in the oil and gas properties
|
(in
thousands)
|
||||
Oil
and gas properties (after adjustments)
|
$
|
97,934
|
||
Asset
retirement obligation
|
(1,288
|
)
|
||
Net
asset acquired
|
$
|
96,646
|
(in
thousands, except for share data)
|
AS
REPORTED
|
PRO
FORMA
|
||||||
Three months ended
March 31, 2008:
|
||||||||
Revenues
|
$ | 7,730 | $ | 15,350 | ||||
Net
loss
|
(7,646 | ) | (6,230 | ) | ||||
Loss
per share - basic and diluted
|
||||||||
|
$ | (2.81 | ) | $ | (2.29 | ) | ||
Three months ended
March 31, 2007:
|
||||||||
Revenues
|
$ | 3,998 | $ | 12,783 | ||||
Net
loss
|
(1,766 | ) | (3,413 | ) | ||||
Loss
per share - basic and diluted
|
||||||||
|
$ | (0.65 | ) | $ | (1.26 | ) | ||
Swap
Contracts
|
||||||||||||
Natural
Gas
|
Crude
Oil
|
|||||||||||
Volume
(MMBTU)
|
Price
range
($/MMBTU)
|
Weighted
Average
Price
($/MMBTU)
|
Volume
(Bbl)
|
Price
range
($/BBL)
|
Weighted
Average
Price
($/Bbl)
|
|||||||
2008
|
1,417,214
|
8.20-8.85
|
$
|
8.52
|
223,452
|
64.15-92.75
|
$
|
79.12
|
||||
2009
|
1,941,096
|
7.77-8.63
|
8.17
|
276,648
|
63.90-90.60
|
79.60
|
||||||
|
||||||||||||
2010
|
1,785,648
|
7.49-8.32
|
7.88
|
245,616
|
63.31
-88.75
|
78.75
|
||||||
2011
|
764,820
|
8.22
|
8.22
|
210,317
|
82.10-88.55
|
87.53
|
||||||
2012
|
174,222
|
8.65
|
8.65
|
31,953
|
88.20
|
88.20
|
Swap
Contracts
|
||||||||||||
Natural
Gas
|
Crude
Oil
|
|||||||||||
Volume
(MMBTU)
|
Price
range
($/MMBTU)
|
Weighted
Average
Price
($/MMBTU)
|
Volume
(Bbl)
|
Price
range
($/BBL)
|
Weighted
Average
Price
($/Bbl)
|
|||||||
2008
|
1,312,932
|
8.20-10.33
|
$
|
8.62
|
205,784
|
64.15-109.56
|
$
|
82.07
|
||||
2009
|
2,060,928
|
7.77-9.60
|
8.26
|
286,596
|
63.90-104.25
|
80.45
|
||||||
2010
|
1,785,648
|
7.49-8.32
|
7.88
|
254,868
|
63.31
-101.70
|
79.59
|
||||||
2011
|
764,820
|
8.22
|
8.22
|
210,317
|
82.10-88.55
|
87.53
|
||||||
2012
|
174,222
|
8.65
|
8.65
|
31,953
|
88.20
|
88.20
|
Three
Months Ended
March
31
|
||||||||
2008
|
2007
|
|||||||
Net
loss
|
$ | (7,646 | ) | $ | (1,766 | ) | ||
Other
comprehensive gain (loss)
|
||||||||
Available-for-sale
securities
|
(1,131 | ) | 304 | |||||
Foreign
currency translation adjustments
|
— | 500 | ||||||
Comprehensive
loss
|
$ | (8,777 | ) | $ | (962 | ) |
●
|
Level
1 — Quoted prices (unadjusted) for identical assets or liabilities in
active markets.
|
|
●
|
Level
2 — Quoted prices for similar assets or liabilities in active markets;
quoted prices for identical or similar assets or liabilities in markets
that are not active; and model-derived valuations whose inputs or
significant value drivers are observable.
|
|
●
|
Level
3 — Significant inputs to the valuation model are
unobservable.
|
Level
1
|
Level
2
|
Level
3
|
Total
|
|||||||||
Liabilities:
|
||||||||||||
Commodity derivatives
|
$
—
|
$
21,425
|
$
—
|
$
21,425
|
December
31, 2007
|
Isramco
Inc
|
GFB
Acquisition
|
Isramco
Inc Combined
With
GFB
|
|||||||||
RESERVES
|
||||||||||||
PROVED
(MMCFE)
|
50,353
|
37,694
|
88,047
|
|||||||||
Oil
(BBls)
|
2,003,081
|
3,258,447
|
5,261,528
|
|||||||||
Plant
Product (BBls)
|
2,163,661
|
—
|
2,163,661
|
|||||||||
Gas
(Mcf)
|
25,352,566
|
18,143,838
|
43,496,404
|
|||||||||
VOLUME
|
||||||||||||
Oil
(BBls)
|
96,793
|
220,487
|
317,280
|
|||||||||
Plant
Product (BBls)
|
100,534
|
—
|
100,534
|
|||||||||
Gas
(Mcf)
|
1,550,789
|
1,338,926
|
2,889,715
|
|||||||||
TOTAL PRODUCTION
(MMCFE)
|
2,735
|
2,662
|
5,397
|
|||||||||
Daily production
(MMfce/d)
|
7.5
|
7.3
|
14.8
|
PART
II - Other Information
|
ITEM
6.
|
Exhibits
|
Exhibits
|
|
10.1
|
Agreement
dated as of December 31, 2007 between Isramco Inc. and I.O.C. Israel Oil
Company Ltd and addendum dated January 1, 2008
|
10.2
|
Amended
and restated credit agreement dated on April 28, 2008 between Isramco
Resources, LLC and The Bank of Nova Scotia and Capital One,
N.A.
|
31.1
|
Certification
of Chief Executive Officer pursuant to Section 31 2 of Sarbanes-Oxley
Act
|
31.1
|
Certification
of Chief Financial Officer pursuant to Section 31 2 of Sarbanes-Oxley
Act
|
32.1
|
Certification
of Chief Executive and Principal Financial Officer pursuant to 18 U.S.C.
Section 1350, as adopted pursuant to Section 906 Of the Sarbanes-Oxley act
of 2002
|
32.1
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 Of the Sarbanes-Oxley act of
20023
|
DATE:
May 15, 2008
|
BY |
/S/
Haim Tsuff
|
|
Haim Tsuff, | |||
CHIEF EXECUTIVE OFFICER | |||
Principal
Financial and Accounting Officer
|
|||
DATE:
May 15, 2008
|
BY |
/S/
Edy Francis
|
|
Edy Francis, | |||
CHIEF FINANCIAL OFFICER |