1 | ||
| ||
2 | ||
| ||
EnerNorth Industries Inc. |
|
| |||||
Consolidated Balance Sheets |
|
| |||||
(Expressed in Canadian dollars) |
|
| |||||
|
December 31, 2003 |
June 30, 2003 | |||||
|
(unaudited) |
(audited) | |||||
|
|
| |||||
|
|
| |||||
|
|
| |||||
ASSETS |
|
| |||||
Current |
|
|
|||||
Cash and cash equivalents |
$ |
4,306,514 |
$ |
6,729,283 |
|||
Restricted cash |
1,218,070 |
|
1,218,070 |
||||
Marketable securities |
489,539 |
176,804 |
|||||
Receivables |
5,750,310 |
6,503,464 |
|||||
Inventories |
681,687 |
713,835 |
|||||
Unbilled revenue |
456,631 |
1,680,806 |
|||||
Due from co-venturer |
1,073,921 |
461,150 |
|||||
Prepaid expenses |
192,179 |
240,725 |
|||||
Investment |
3,365,000 |
- |
|||||
|
|
|
|||||
Future income tax asset |
- |
- |
|||||
|
|
||||||
Total current assets |
17,533,851 |
17,724,137 |
|||||
|
|
|
|||||
Oil and gas interests (net of accumulated |
|
|
|||||
depletion) |
4,998,047 |
4,444,038 |
|||||
Capital assets (net of accumulated |
|
|
|||||
depreciation and amortization) |
3,093,947 |
3,166,786 |
|||||
Investment |
- |
3,500,000 |
|||||
|
|
|
|||||
Future income tax asset |
- |
- |
|||||
|
|
|
|||||
|
|
|
|||||
$ |
25,625,845 |
$ |
28,834,961 |
||||
|
|
|
|||||
|
|
|
|||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
||||||
Current |
|
|
|||||
Bank indebtedness |
$ |
1,013,421 |
$ |
2,036,933 |
|||
Accounts payable and accrued liabilities |
3,844,369 |
5,747,414 |
|||||
Due to shareholder (Note 3b) |
- |
402,419 |
|||||
Current portion of long-term debt |
158,309 |
158,309 |
|||||
Deferred revenue |
2,162,645 |
2,399,086 |
|||||
Future income tax liability |
302,900 |
302,900 |
|||||
Oakwell claim (Note 4) |
7,503,000 |
5,900,000 |
|||||
Total current liabilities |
14,984,644 |
16,947,061 |
|||||
|
|
|
|||||
Long-term debt |
463,209 |
528,020 |
|||||
Site Restoration |
106,274 |
106,274 |
|||||
Future income tax liability |
- |
- |
|||||
|
|||||||
Total liabilities |
15,554,127 |
17,581,355 |
|||||
|
|
|
|||||
|
|
|
|||||
Shareholders' equity |
|
|
|||||
Capital stock (Note 5) |
43,339,132 |
43,339,132 |
|||||
Deficit |
(33,267,414 |
) |
(32,085,526 |
) | |||
Total shareholders' equity |
$ |
10,071,718 |
$ |
11,253,606 |
|||
|
|
|
|||||
|
|
|
|||||
$ |
25,625,845 |
$ |
28,834,961 |
||||
|
|
|
|||||
|
|
|
|||||
|
|
|
|||||
The accompanying notes to the financial statements are an integral part of these financial statements |
3 | ||
| ||
EnerNorth Industries Inc. |
|
|
| ||||||||||
Consolidated Statements of Loss and Deficit |
|
| |||||||||||
(Unaudited) |
|
|
|
| |||||||||
(Expressed in Canadian dollars) |
|
|
| ||||||||||
|
For the six |
For the three | |||||||||||
|
month period |
month period | |||||||||||
|
ending December 31 |
ending December 31 | |||||||||||
|
2003 |
2002 |
2003 |
2002 |
|||||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Sales |
$ |
16,822,513 |
$ |
15,023,874 |
$ |
9,870,251 |
$ |
4,561,000 |
|||||
Cost of sales (including |
|
|
|
|
|||||||||
depreciation and depletion of |
|
|
|
|
|||||||||
$335,156; 2002 - $208,189) |
14,140,325 |
13,079,915 |
8,184,128 |
3,904,089 |
|||||||||
|
|
|
|
|
|||||||||
Gross profit |
2,682,188 |
1,943,959 |
1,686,123 |
656,911 |
|||||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Administrative expenses |
2,354,490 |
2,006,852 |
1,469,826 |
1,110,135 |
|||||||||
Amortization of capital assets |
49,632 |
40,327 |
15,971 |
23,148 |
|||||||||
Interest |
59,904 |
79,639 |
36,909 |
39,431 |
|||||||||
Interest on long-term debt |
24,921 |
25,203 |
11,712 |
13,737 |
|||||||||
2,488,947 |
2,152,021 |
1,534,418 |
1,186,451 |
||||||||||
|
|
|
|
|
|||||||||
Income (loss) before the following |
193,241 |
(208,062 |
) |
151,705 |
(529,540 |
) | |||||||
|
|
|
|
|
|||||||||
Oakwell claim |
(1,603,000 |
) |
- |
(1,603,000 |
) |
- |
|||||||
Other income |
227,871 |
101,806 |
94,333 |
101,806 |
|||||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Net loss before tax |
($1,181,888 |
) |
($106,256 |
) |
($1,356,962 |
) |
($427,734 |
) | |||||
|
|
|
|
|
|||||||||
Income taxes |
|
|
|
|
|||||||||
Future |
301,083 |
- |
234,555 |
- |
|||||||||
Utilization of loss carryforwards |
(301,083 |
) |
- |
(234,555 |
) |
- |
|||||||
|
|
|
|
|
|||||||||
- |
- |
- |
- |
||||||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Net loss |
($1,181,888 |
) |
($106,256 |
) |
($1,356,962 |
) |
($427,734 |
) | |||||
|
|
|
|
|
|||||||||
Deficit, beginning of period |
(32,085,526 |
) |
(24,038,050 |
) |
(31,910,452 |
) |
(23,716,572 |
) | |||||
Deficit, end of period |
($33,267,414 |
) |
($24,144,306 |
) |
($33,267,414 |
) |
($24,144,306 |
) | |||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Net loss per Common Share |
|
|
|
|
|||||||||
Net loss per share |
($0.29 |
) |
($0.03 |
) |
($0.33 |
) |
($0.11 |
) | |||||
Weighted average common shares |
|
|
|
||||||||||
outstanding (thousands) |
4,059 |
4,059 |
4,059 |
4,028 |
|||||||||
|
|
|
|
|
|||||||||
Fully Diluted net loss per Common Share |
|
|
|
||||||||||
Net loss per share |
antidilutive |
antidilutive |
antidilutive |
antidilutive |
|||||||||
|
|
|
|
|
|||||||||
The accompanying notes to the financial statements are an integral part of these financial statements |
4 | ||
| ||
|
|
|
|
| |||||||||
|
|
|
|
| |||||||||
EnerNorth Industries Inc. |
|
|
|
| |||||||||
Consolidated Statements of Cash Flows |
|
| |||||||||||
(Unaudited) |
|
|
|
| |||||||||
(Expressed in Canadian dollars) |
|||||||||||||
|
|
|
| ||||||||||
|
For the six month period |
For the three month period | |||||||||||
|
ending December 31 |
ending December 31 | |||||||||||
2003 |
2002 |
2003 |
2002 |
||||||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Cash provided by (used in) |
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Operating activities |
|
|
|
|
|||||||||
Net loss |
($1,181,888 |
) |
($106,256 |
) |
($1,356,962 |
) |
($427,734 |
) | |||||
Adjustments to reconcile net loss to |
|
|
|
|
|||||||||
net cash provided by operating activities |
|
|
|
||||||||||
Amortization and depletion |
384,788 |
248,516 |
190,775 |
113,718 |
|||||||||
(Gain) loss on sale of capital assets |
- |
- |
- |
- |
|||||||||
Write down of marketable securities |
- |
- |
- |
- |
|||||||||
Oakwell claim |
1,603,000 |
- |
1,617,628 |
- |
|||||||||
Unrealized foreign exchange |
|
|
|
|
|||||||||
loss on investment |
135,000 |
- |
135,000 |
- |
|||||||||
Gain on sale of marketable |
|
|
|
|
|||||||||
securities |
(14,628 |
) |
(60,195 |
) |
(14,628 |
) |
(60,195 |
) | |||||
|
|
|
|
|
|||||||||
|
926,272 |
82,065 |
571,813 |
(374,211 |
) | ||||||||
Net change in non-cash working capital |
|
|
|
||||||||||
Receivables |
753,154 |
(1,097,989 |
) |
(777,691 |
) |
5,482,254 |
|||||||
Inventories and unbilled revenue |
1,256,323 |
1,509,741 |
(468,102 |
) |
(161,696 |
) | |||||||
Prepaid expenses |
48,546 |
(53,945 |
) |
42,441 |
(60,450 |
) | |||||||
Accounts payable and |
|
|
|
|
|||||||||
accrued liabilities |
(1,903,045 |
) |
(625,328 |
) |
783,590 |
(4,528,679 |
) | ||||||
Restricted cash |
- |
- |
- |
- |
|||||||||
Deferred revenue |
(236,441 |
) |
- |
(178,471 |
) |
- |
|||||||
844,809 |
(185,456 |
) |
(26,420 |
) |
357,218 |
||||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Financing activities |
|
|
|
|
|||||||||
Bank indebtedness |
(1,023,512 |
) |
515,835 |
(276,498 |
) |
(247,837 |
) | ||||||
Repayment of Long term debt |
(86,297 |
) |
(95,374 |
) |
(40,085 |
) |
(47,797 |
) | |||||
Repayment to shareholders |
(402,419 |
) |
(313,346 |
) |
(154,676 |
) |
- |
||||||
Issue of common shares |
- |
1,243,145 |
- |
1,243,145 |
|||||||||
(1,512,228 |
) |
1,350,260 |
(471,259 |
) |
947,511 |
||||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Investing activities |
|
|
|
|
|||||||||
Purchase of capital assets |
(54,251 |
) |
(49,010 |
) |
(18,143 |
) |
(22,983 |
) | |||||
Proceeds from sale of capital assets |
- |
- |
- |
- |
|||||||||
Oil and gas interests |
(790,221 |
) |
(38,305 |
) |
(162,246 |
) |
48,817 |
||||||
Due from co-venturer |
(612,771 |
) |
(961,103 |
) |
(513,718 |
) |
(36,271 |
) | |||||
Marketable securities |
(298,107 |
) |
176,957 |
(95,000 |
) |
177,392 |
|||||||
(1,755,350 |
) |
(871,461 |
) |
(789,107 |
) |
166,955 |
|||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Increase (decrease) in cash |
(2,422,769 |
) |
293,343 |
(1,286,786 |
) |
1,471,684 |
|||||||
Cash, beginning of period |
6,729,283 |
5,610,621 |
5,593,300 |
4,432,280 |
|||||||||
Cash, end of period |
$ |
4,306,514 |
$ |
5,903,964 |
$ |
4,306,514 |
$ |
5,903,964 |
|||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Cash, end of period consists of: |
|
|
|
|
|||||||||
Cash |
$ |
1,942,218 |
$ |
3,177,573 |
$ |
1,942,218 |
$ |
3,177,573 |
|||||
Money market funds |
$ |
2,364,296 |
$ |
2,726,391 |
$ |
2,364,296 |
$ |
2,726,391 |
|||||
|
|
|
|
|
|||||||||
The accompanying notes to the financial statements are an integral part of these financial statements |
|
5 | ||
| ||
For the six months ending December 31, 2003 |
|||||||||||||
|
|
|
| ||||||||||
|
|
|
|
| |||||||||
|
|
|
|
| |||||||||
|
Industrial & Offshore |
Oil & Gas |
Corporate |
Total |
|||||||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Revenue |
16,564,607 |
257,906 |
- |
16,822,513 |
|||||||||
Interest expense |
81,183 |
- |
3,642 |
84,825 |
|||||||||
Amortization and depletion |
148,576 |
236,212 |
- |
384,788 |
|||||||||
Net earnings (loss) |
1,255,968 |
(134,521 |
) |
(2,303,335 |
) |
(1,181,888 |
) | ||||||
Capital assets and |
|
|
|
|
|||||||||
oil and gas interests |
3,093,947 |
4,998,047 |
- |
8,091,994 |
|||||||||
|
|
|
|
|
|||||||||
For the six months ending December 31, 2002 |
|||||||||||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
|
Industrial
&
Offshore |
Oil & Gas |
Corporate |
Total |
|||||||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Revenue |
14,759,060 |
264,814 |
- |
15,023,874 |
|||||||||
Interest expense |
101,949 |
- |
2,893 |
104,842 |
|||||||||
Amortization and depletion |
127,845 |
120,671 |
- |
248,516 |
|||||||||
Net earnings |
599,412 |
(26,657 |
) |
(679,011 |
) |
(106,256 |
) | ||||||
Capital assets and |
|
|
|
|
|||||||||
oil and gas interests |
2,815,436 |
4,317,712 |
- |
7,133,148 |
|||||||||
|
|
|
|
|
|||||||||
For the three months ending December 31, 2003 |
|||||||||||||
|
|
|
|||||||||||
|
|
|
|
|
|||||||||
|
Industrial & Offshore |
Oil & Gas |
Corporate |
Total |
|||||||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Revenue |
9,744,583 |
125,668 |
- |
9,870,251 |
|||||||||
Interest expense |
45,492 |
- |
3,129 |
48,621 |
|||||||||
Amortization and depletion |
65,528 |
125,247 |
- |
190,775 |
|||||||||
Net earnings (loss) |
895,518 |
(65,978 |
) |
(2,186,502 |
) |
(1,356,962 |
) | ||||||
|
|
|
|
|
|||||||||
For the three months ending December 31, 2002 |
|||||||||||||
|
|
|
|||||||||||
|
|
|
|
|
|||||||||
|
Industrial & Offshore |
Oil & Gas |
Corporate |
Total |
|||||||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Revenue |
4,452,743 |
108,257 |
- |
4,561,000 |
|||||||||
Interest expense |
52,048 |
- |
1,120 |
53,168 |
|||||||||
Amortization and depletion |
66,996 |
46,722 |
- |
113,718 |
|||||||||
Net earnings |
(90,091 |
) |
(4,896 |
) |
(332,747 |
) |
(427,734 |
) |
6 | ||
| ||
(a) Authorized and Issued:
Authorized: |
|
| |||||
|
|||||||
Unlimited number of Common Shares, without par value |
|
|
|||||
Unlimited number of Class A Preference Shares, Series I |
|
|
|||||
Unlimited number of Class A Preference Shares, Series II |
|
|
|||||
|
|
|
|||||
Issued |
|
|
|||||
|
|||||||
Common shares |
|
|
|||||
|
# |
Consideration |
|||||
|
|
|
|||||
Balance, as at June 30, 2003 |
4,059,009 |
$ |
43,339,132 |
||||
|
|
|
|||||
Balance, as at December 31, 2003 |
4,059,009 |
$ |
43,339,132 |
||||
|
|
|
Exercise |
Expiry |
2003 |
2002 |
Price |
Date |
# |
# |
|
|
|
|
US$ 13.35 |
March 13, 2003 |
- |
13,333 |
US$ 1.80 |
December 31, 2004 |
533,332 |
- |
|
|
|
|
|
|
533,332 |
13,333 |
|
|
|
|
Exercise |
Expiry |
|
2003 |
2002 |
Price |
Date |
Holder |
# |
# |
|
|
|
|
|
$12.00 |
June 14, 2005 |
Consultant |
- |
7,000 |
$18.90 |
January 8, 2006 |
Directors and employees |
- |
91,333 |
|
|
|
|
|
|
|
|
- |
98,333 |
|
|
|
|
|
| ||
| ||