|
|
|
|||||||
EnerNorth Industries Inc. |
|||||||
Consolidated Balance Sheets |
|||||||
(Expressed in Canadian dollars) |
|||||||
December 31, 2004 |
June 30, 2004 |
||||||
|
(unaudited) |
(audited |
) | ||||
ASSETS |
|||||||
Current |
|||||||
Cash and cash equivalents |
$ |
406,899 |
$ |
600,313 |
|||
Marketable securities (Market value $997,531, |
|||||||
June 30, 2004 - 680,301) |
519,439 |
521,039 |
|||||
Receivables |
6,777,696 |
7,690,129 |
|||||
Inventories |
403,011 |
466,969 |
|||||
Unbilled revenue |
533,554 |
1,941,548 |
|||||
Due from co-venturer |
1,135,295 |
923,168 |
|||||
Prepaid expenses |
115,398 |
700,851 |
|||||
Investment |
3,293,000 |
3,365,000 |
|||||
Total current assets |
13,184,292 |
16,209,017 |
|||||
Oil and gas interests (net of accumulated |
|||||||
depletion) |
3,948,256 |
3,750,817 |
|||||
Capital assets (net of accumulated |
|||||||
depreciation and amortization) |
3,089,423 |
3,272,538 |
|||||
Future income tax asset |
30,224 |
30,224 |
|||||
$ |
20,252,195 |
$ |
23,262,596 |
||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||
Current |
|||||||
Bank indebtedness |
$ |
860,968 |
$ |
2,213,010 |
|||
Accounts payable and accrued liabilities |
4,156,781 |
4,368,412 |
|||||
Due to shareholder (Note 4a) |
42,000 |
42,000 |
|||||
Current portion of long-term debt |
226,499 |
226,499 |
|||||
Deferred revenue |
- |
351,782 |
|||||
Future income tax liability |
276,648 |
276,648 |
|||||
Oakwell claim |
7,328,460 |
7,915,681 |
|||||
Total current liabilities |
12,891,356 |
15,394,032 |
|||||
Long-term debt |
492,373 |
542,109 |
|||||
Future income tax liability |
25,617 |
25,617 |
|||||
Site Restoration |
222,580 |
135,819 |
|||||
Total liabilities |
13,631,926 |
16,097,577 |
|||||
Minority interest |
(9,953 |
) |
75,141 |
||||
Shareholders' equity |
|||||||
Capital stock (Note 7) |
43,339,132 |
43,339,132 |
|||||
Deficit |
(36,708,910 |
) |
(36,249,254 |
) | |||
Total shareholders' equity |
$ |
6,630,222 |
$ |
7,089,878 |
|||
$ |
20,252,195 |
$ |
23,262,596 |
||||
The accompanying notes to the financial statements are an integral part of these financial statements |
|
EnerNorth Industries Inc. |
|||||||||||||
Consolidated Statements of Loss and Deficit |
|||||||||||||
(Unaudited) |
|||||||||||||
(Expressed in Canadian dollars) |
|||||||||||||
For the six |
For the three |
||||||||||||
months ended |
months ended |
||||||||||||
December 31, |
December 31, |
||||||||||||
2004 |
2003* |
2004 |
2003* |
||||||||||
Revenue |
|||||||||||||
Oil and gas revenue |
$ |
482,109 |
$ |
313,686 |
$ |
261,352 |
$ |
155,530 |
|||||
Royalties |
91,944 |
55,780 |
34,597 |
29,862 |
|||||||||
390,165 |
257,906 |
226,755 |
125,668 |
||||||||||
Expenses |
|||||||||||||
Operating and transportation |
266,494 |
156,215 |
187,658 |
66,399 |
|||||||||
Administrative expenses |
1,123,974 |
617,564 |
632,738 |
446,850 |
|||||||||
Depletion and accretion |
361,613 |
236,212 |
218,029 |
125,247 |
|||||||||
Interest |
1,183 |
3,642 |
933 |
3,129 |
|||||||||
1,753,264 |
1,013,633 |
1,039,358 |
641,625 |
||||||||||
Loss before the following |
(1,363,099 |
) |
(755,727 |
) |
(812,603 |
) |
(515,957 |
) | |||||
Foreign exchange gain (loss) |
503,831 |
(152,824 |
) |
264,712 |
(152,824 |
) | |||||||
Oakwell claim |
- |
(1,603,000 |
) |
(1,603,000 |
) | ||||||||
Interest income |
164,849 |
59,067 |
67,207 |
19,301 |
|||||||||
Gain on sale of marketable securities |
9,775 |
14,628 |
9,775 |
- |
|||||||||
Net loss from continuing operations before tax |
(684,644 |
) |
(2,437,856 |
) |
(470,909 |
) |
(2,252,480 |
) | |||||
Income taxes |
|||||||||||||
Future (net of valuation provision) |
- |
301,083 |
- |
234,555 |
|||||||||
Utilization of loss carryforwards |
- |
(301,083 |
) |
- |
(234,555 |
) | |||||||
- |
- |
- |
- |
||||||||||
Net loss from continuing operations |
(684,644 |
) |
(2,437,856 |
) |
(470,909 |
) |
(2,252,480 |
) | |||||
Net income (loss) from discontinued |
|||||||||||||
operations (Note 6) |
224,988 |
1,255,968 |
(77,945 |
) |
895,518 |
||||||||
Net loss |
($459,656 |
) |
($1,181,888 |
) |
($548,854 |
) |
($1,356,962 |
) | |||||
Deficit, beginning of period |
(36,249,254 |
) |
(32,085,526 |
) |
(36,160,056 |
) |
(31,910,452 |
) | |||||
Deficit, end of period |
($36,708,910 |
) |
($33,267,414 |
) |
($36,708,910 |
) |
($33,267,414 |
) | |||||
Net loss per Common Share |
|||||||||||||
Net loss per share |
($0.11 |
) |
($0.29 |
) |
($0.14 |
) |
($0.33 |
) | |||||
Net loss from continuing operations per share |
($0.17 |
) |
($0.60 |
) |
($0.12 |
) |
($0.55 |
) | |||||
Weighted average common shares |
|||||||||||||
outstanding (thousands) |
4,059 |
4,059 |
4,059 |
4,059 |
|||||||||
Fully Diluted net loss per Common Share |
|||||||||||||
Net loss per share |
antidilutive |
antidilutive |
antidilutive |
antidilutive |
|||||||||
*Comparative figures have been reclassified to conform to the current periods financial statement |
|||||||||||||
presentation (See Notes 6 and 8) . |
|||||||||||||
The accompanying notes to the financial statements are an integral part of these financial statements |
|
EnerNorth Industries Inc. |
|||||||||||||
Consolidated Statements of Cash Flows |
|||||||||||||
(Unaudited) |
|||||||||||||
(Expressed in Canadian dollars) |
|||||||||||||
For the six months |
For the three months |
||||||||||||
ended December 31 |
ended December 31 |
||||||||||||
2004 |
2003 |
2004 |
2003 |
||||||||||
|
|||||||||||||
Cash provided by (used in) |
|||||||||||||
Operating activities |
|||||||||||||
Net loss |
($459,656 |
) |
($1,181,888 |
) |
($548,854 |
) |
($1,356,962 |
) | |||||
Adjustments to reconcile net income to |
|||||||||||||
net cash provided by operating activities |
|||||||||||||
Amortization, depletion and accretion |
517,075 |
384,788 |
290,382 |
190,775 |
|||||||||
Oakwell claim |
- |
1,603,000 |
1,603,000 |
||||||||||
Unrealized foreign exchange (gain) loss |
(503,831 |
) |
135,000 |
(264,712 |
) |
135,000 |
|||||||
Write down of capital assets |
100,000 |
- |
100,000 |
- | |||||||||
Minority Interest |
(85,094 |
) |
- |
(111,859 |
) |
- | |||||||
Gain on sale of marketable securities |
(9,775 |
) |
(14,628 |
) |
(9,775 |
) |
- |
||||||
(441,281 |
) |
926,272 |
($544,818 |
) |
571,813 |
||||||||
Net change in non-cash working capital |
|||||||||||||
Receivables |
912,433 |
753,154 |
($91,737 |
) |
(777,691 |
) | |||||||
Inventories and unbilled revenue |
1,471,952 |
1,256,323 |
|
928,663 |
(468,102 |
) | |||||||
Prepaid expenses |
585,453 |
48,546 |
($52,958 |
) |
42,441 |
||||||||
Accounts payable and accrued liabilities |
(211,631 |
) |
(1,903,045 |
) |
($22,176 |
) |
783,590 |
||||||
Deferred revenue |
(351,782 |
) |
(236,441 |
) |
($7,919 |
) |
(178,471 |
) | |||||
1,965,144 |
844,809 |
|
209,055 |
(26,420 |
) | ||||||||
Financing activities |
|||||||||||||
Bank indebtedness |
(1,352,042 |
) |
(1,023,512 |
) |
($378,863 |
) |
(276,498 |
) | |||||
Repayment of long term debt |
(49,736 |
) |
(86,297 |
) |
($1,196 |
) |
(40,085 |
) | |||||
Repayment to shareholders |
- |
(402,419 |
) |
|
0 |
(154,676 |
) | ||||||
(1,401,778 |
) |
(1,512,228 |
) |
($380,059 |
) |
(471,259 |
) | ||||||
|
|
||||||||||||
Investing activities |
|||||||||||||
Purchase of capital assets |
(79,323 |
) |
(54,251 |
) |
($57,247 |
) |
(18,143 |
) | |||||
Oil and gas interests |
(476,705 |
) |
(790,221 |
) |
($315,960 |
) |
(162,246 |
) | |||||
Net change in due from co-venturer |
(212,127 |
) |
(612,771 |
) |
|
194,952 |
(513,718 |
) | |||||
Marketable securities |
11,375 |
(298,107 |
) |
|
11,375 |
(95,000 |
) | ||||||
(756,780 |
) |
(1,755,350 |
) |
($166,880 |
) |
(789,107 |
) | ||||||
Decrease in cash |
(193,414 |
) |
(2,422,769 |
) |
($337,884 |
) |
(1,286,786 |
) | |||||
Cash, beginning of period |
600,313 |
6,729,283 |
|
744,783 |
5,593,300 |
||||||||
Cash, end of period |
$ |
406,899 |
$ |
4,306,514 |
$ |
406,899 |
$ |
4,306,514 |
|||||
Cash, end of period consists of: |
|||||||||||||
Cash |
$ |
406,899 |
$ |
1,942,218 |
$ |
406,899 |
$ |
1,942,218 |
|||||
Money market funds |
$ |
- |
$ |
2,364,296 |
$ |
- |
$ |
2,364,296 |
|||||
The accompanying notes to the financial statements are an integral part of these financial statements |
|
2. | Seasonality and Trend Information |
3. | Segmented information |
4. | Related Party Transactions |
5. | Subsequent Events |
a) | On February 1, 2005 the Company divested its interests in M&M (See Note 6). |
b) | In January 2005, M&M formally withdrew from the North Eastern Constructors Limited ("NECL") joint venture. |
6. | Discontinued Operations |
7. | Share Capital |
(a) | Authorized and Issued: |
# |
Consideration |
||||||
Balance, as at June 30, 2004 |
4,059,009 |
$ |
43,339,132 |
||||
Balance, as at December 31, 2004 |
4,059,009 |
$ |
43,339,132 |
(b) | Common share purchase warrants outstanding consist of the following: |
2004 |
2003 | ||
Exercise Price |
Expiry Date |
# |
# |
US$ 1.80 |
December 31, 2004 |
533,332 |
533,332 |
533,332 |
533,332 |
(c) | There were no Common share purchase options outstanding at December 31, 2004 and 2003. |
8. | Comparative Figures |