EnerNorth
Industries Inc. |
|||||||
Consolidated
Balance Sheets |
|||||||
(Expressed
in Canadian dollars) |
|||||||
|
March
31, 2005 |
June
30, 2004 |
|||||
|
(unaudited) |
(audited |
) | ||||
ASSETS |
|||||||
Current |
|||||||
Cash
and cash equivalents |
$ |
6,064,431 |
$ |
600,313 |
|||
Marketable
securities (Market value $2,308,111, |
|||||||
June
30, 2004 - $680,301) |
2,018,681
|
521,039
|
|||||
Receivables |
624,842
|
7,690,129
|
|||||
Inventories |
-
|
466,969
|
|||||
Unbilled
revenue |
-
|
1,941,548
|
|||||
Due
from co-venturer |
-
|
923,168
|
|||||
Prepaid
expenses |
-
|
700,851
|
|||||
Investment
|
3,281,950
|
3,365,000
|
|||||
Total
current assets |
11,989,904
|
16,209,017
|
|||||
Oil
and gas interests (net of accumulated |
|||||||
depletion) |
3,882,664
|
3,750,817
|
|||||
Capital
assets (net of accumulated |
|||||||
depreciation
and amortization) |
-
|
3,272,538
|
|||||
Future
income tax asset |
-
|
30,224
|
|||||
$ |
15,872,568 |
$ |
23,262,596 |
||||
LIABILITIES
AND SHAREHOLDERS' EQUITY |
|||||||
Current |
|||||||
Bank
indebtedness |
$ |
- |
$ |
2,213,010 |
|||
Accounts
payable and accrued liabilities |
350,398
|
4,368,412
|
|||||
Due
to shareholder |
-
|
42,000
|
|||||
Current
portion of long-term debt |
-
|
226,499
|
|||||
Deferred
revenue |
-
|
351,782
|
|||||
Future
income tax liability |
-
|
276,648
|
|||||
Oakwell
claim |
7,328,460
|
7,915,681
|
|||||
Total
current liabilities |
7,678,858
|
15,394,032
|
|||||
Long-term
debt |
-
|
542,109
|
|||||
Future
income tax liability |
-
|
25,617
|
|||||
Site
Restoration |
225,919
|
135,819
|
|||||
Total
liabilities |
7,904,777
|
16,097,577
|
|||||
Minority
interest |
-
|
75,141
|
|||||
Shareholders'
equity |
|||||||
Capital
stock (Note 6) |
43,488,578
|
43,339,132
|
|||||
Deficit |
(35,520,787 |
) |
(36,249,254 |
) | |||
Total
shareholders' equity |
$ |
7,967,791 |
$ |
7,089,878 |
|||
$ |
15,872,568 |
$ |
23,262,596 |
||||
The
accompanying notes to the financial statements are an integral part of
these financial statements |
EnerNorth
Industries Inc. |
|||||||||||||
Consolidated
Statements of Operations and Deficit |
|||||||||||||
(Unaudited) |
|||||||||||||
(Expressed
in Canadian dollars) |
|||||||||||||
For
the nine |
For
the three |
||||||||||||
|
|
months
ended |
months
ended |
||||||||||
|
|
March
31, |
March
31, |
||||||||||
2005 |
2004* |
2005 |
2004* |
||||||||||
|
|||||||||||||
Revenue |
|||||||||||||
Oil
and gas revenue |
$ |
753,987 |
$ |
433,108 |
$ |
271,878 |
$ |
119,422 |
|||||
Less:
royalties |
157,778
|
68,091
|
65,834
|
12,311
|
|||||||||
596,209
|
365,017
|
206,044
|
107,111
|
||||||||||
Expenses |
|||||||||||||
Operating
and transportation |
354,811
|
228,032
|
88,317
|
71,817
|
|||||||||
Depletion
and accretion |
546,448
|
319,746
|
184,835
|
83,534
|
|||||||||
Administrative
expenses |
1,873,946
|
1,372,839
|
749,972
|
755,275
|
|||||||||
Interest |
1,542
|
4,102
|
359
|
460
|
|||||||||
2,776,747
|
1,924,719
|
1,023,483
|
911,086
|
||||||||||
Loss
before the following |
(2,180,538 |
) |
(1,559,702 |
) |
(817,439 |
) |
(803,975 |
) | |||||
Foreign
exchange gain (loss) |
492,781
|
(159,070 |
) |
(11,050 |
) |
(6,246 |
) | ||||||
Oakwell
claim |
-
|
(2,150,000 |
) |
-
|
(547,000 |
) | |||||||
Interest
income |
221,452
|
76,156
|
56,603
|
17,089
|
|||||||||
Gain
on sale of marketable securities |
9,775
|
14,628
|
-
|
-
|
|||||||||
Net
loss from continuing operations before tax |
(1,456,530 |
) |
(3,777,988 |
) |
(771,886 |
) |
(1,340,132 |
) | |||||
Income
taxes |
|||||||||||||
Future
(net of valuation provision) |
-
|
(160,018 |
) |
-
|
(461,101 |
) | |||||||
Utilization
of loss carryforwards |
-
|
160,018
|
-
|
461,101
|
|||||||||
-
|
-
|
-
|
-
|
||||||||||
Net
loss from continuing operations |
(1,456,530 |
) |
(3,777,988 |
) |
(771,886 |
) |
(1,340,132 |
) | |||||
Net
income (loss) from discontinued |
|||||||||||||
operations
(Note 5) |
337,355
|
835,677
|
112,367
|
(420,291 |
) | ||||||||
Gain
on disposition of discontinued operations |
1,847,642
|
-
|
1,847,642
|
-
|
|||||||||
Net
income (loss) |
728,467
|
(2,942,311 |
) |
1,188,123
|
(1,760,423 |
) | |||||||
Deficit,
beginning of period |
(36,249,254 |
) |
(32,085,526 |
) |
(36,708,910 |
) |
(33,267,414 |
) | |||||
Deficit,
end of period |
($35,520,787 |
) |
($35,027,837 |
) |
($35,520,787 |
) |
($35,027,837 |
) | |||||
Net
income (loss) per common share |
$ |
0.18 |
($0.72 |
) |
$ |
0.29 |
($0.43 |
) | |||||
Net
loss from continuing operations per |
|||||||||||||
common
share |
($0.36 |
) |
($0.93 |
) |
($0.19 |
) |
($0.33 |
) | |||||
Weighted
average common shares |
|||||||||||||
outstanding
(thousands) |
4,059 |
4,059 |
4,059 |
4,059 |
|||||||||
Fully
diluted net income per common share |
$ |
0.16 |
antidilutive |
$ |
0.26 |
antidilutive |
|||||||
*Comparative
figures have been reclassified to conform to the current periods financial
statement presentation
(See Notes 5 and 7). | |||||||||||||
|
|||||||||||||
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 nine months |
For
the three months |
||||||||||||
ended
March 31 |
ended
March 31 |
||||||||||||
2005 |
2004 |
2005 |
2004 |
||||||||||
Cash
provided by (used in) |
|||||||||||||
Operating
activities |
|||||||||||||
Net
income (loss) |
$ |
728,467 |
($2,942,311 |
) |
$ |
1,188,123 |
($1,760,423 |
) | |||||
Adjustments
to reconcile net income to |
|||||||||||||
net
cash provided by operating activities |
|||||||||||||
Amortization,
depletion and accretion |
735,414
|
564,480
|
218,339
|
179,692
|
|||||||||
(Gain)
loss on sale of capital assets |
(2,889 |
) |
-
|
(2,889 |
) |
-
|
|||||||
Oakwell
claim |
-
|
2,150,000
|
-
|
547,000
|
|||||||||
Unrealized
foreign exchange (gain) loss |
(370,646 |
) |
135,000
|
133,185
|
-
|
||||||||
Loss
on sale of capital assets |
(3,741,728 |
) |
-
|
(3,741,728 |
) |
-
|
|||||||
Fair
value of stock options |
149,446
|
-
|
149,446
|
-
|
|||||||||
Gain
on disposition of discontinued |
|||||||||||||
operations |
(1,847,642 |
) |
-
|
(1,847,642 |
) |
-
|
|||||||
Write
down of capital assets |
100,000
|
-
|
-
|
-
|
|||||||||
Minority
Interest |
10,569
|
-
|
95,663
|
-
|
|||||||||
Gain
on sale of marketable securities |
(9,775 |
) |
(14,628 |
) |
-
|
-
|
|||||||
(4,248,784 |
) |
(107,459 |
) |
(3,807,503 |
) |
(1,033,731 |
) | ||||||
Net
change in non-cash working capital |
|||||||||||||
Receivables |
7,065,287
|
3,055,526
|
6,152,854
|
2,302,372
|
|||||||||
Inventories
and unbilled revenue |
2,408,517
|
1,153,675
|
936,565
|
(102,648 |
) | ||||||||
Prepaid
expenses |
700,851
|
90,294
|
115,398
|
41,748
|
|||||||||
Accounts
payable and accrued liabilities |
(4,018,014 |
) |
(1,973,177 |
) |
(3,806,383 |
) |
(70,132 |
) | |||||
Restricted
cash |
-
|
426,324
|
-
|
426,324
|
|||||||||
Deferred
revenue |
(351,782 |
) |
(2,002,102 |
) |
-
|
(1,765,661 |
) | ||||||
1,556,075
|
643,081
|
(409,069 |
) |
(201,728 |
) | ||||||||
Financing
activities |
|||||||||||||
Bank
indebtedness |
(2,213,010 |
) |
(1,606,402 |
) |
(860,968 |
) |
(582,890 |
) | |||||
Repayment
of long term debt |
(768,608 |
) |
(85,439 |
) |
(718,872 |
) |
858
|
||||||
Repayment
to shareholders |
(42,000 |
) |
(402,419 |
) |
(42,000 |
) |
-
|
||||||
(3,023,618 |
) |
(2,094,260 |
) |
(1,621,840 |
) |
(582,032 |
) | ||||||
|
|
||||||||||||
Investing
activities |
|||||||||||||
Purchase
of capital assets |
(61,027 |
) |
(136,867 |
) |
(61,027 |
) |
(136,867 |
) | |||||
Proceeds
from sale of capital assets |
34,668
|
-
|
34,668
|
-
|
|||||||||
Proceeds
from sale of discontinued |
|||||||||||||
operations |
8,111,989
|
-
|
8,111,989
|
-
|
|||||||||
Oil
and gas interests |
(589,270 |
) |
(1,253,926 |
) |
(112,565 |
) |
(463,705 |
) | |||||
Net
change in due from co-venturer |
923,168
|
(942,542 |
) |
1,214,618
|
(275,520 |
) | |||||||
Marketable
securities |
(1,487,867 |
) |
(329,607 |
) |
(1,499,242 |
) |
(31,500 |
) | |||||
6,931,661
|
(2,662,942 |
) |
7,688,441
|
(907,592 |
) | ||||||||
Increase
(decrease) in cash |
5,464,118
|
(4,114,121 |
) |
5,657,532
|
(1,691,352 |
) | |||||||
Cash,
beginning of period |
600,313
|
6,729,283
|
406,899
|
4,306,514
|
|||||||||
Cash,
end of period |
$ |
6,064,431 |
$ |
2,615,162 |
$ |
6,064,431 |
$ |
2,615,162 |
|||||
Cash,
end of period consists of: |
|||||||||||||
Cash |
$ |
264,855 |
$ |
1,359,989 |
$ |
264,855 |
$ |
1,359,989 |
|||||
Money
market funds |
$ |
5,799,576 |
$ |
1,255,173 |
$ |
5,799,576 |
$ |
1,255,173 |
|||||
The
accompanying notes to the financial statements are an integral part of
these financial statements |
2. |
Seasonality
and Trend Information |
3. |
Change
of Accounting Policy |
4. |
Segmented
information |
5. |
Discontinued
Operations |
6. |
Share
Capital |
(a) |
Authorized
and Issued: |
# Consideration |
Balance, as
at June 30, 2004 4,059,009 $43,339,132 |
Balance,
as at March 31, 2005 4,059,009 $43,488,578 |
(b) |
Common
share purchase warrants outstanding consist of the
following: |
Exercise
|
Expiry |
2005 |
2004 |
Price
|
Date |
# |
# |
US$
1.80 |
December
31, 2004 |
- |
533,332 |
-
|
533,332
|
(c) |
Common
share purchase options outstanding consist of the
following: |
Exercise |
Expiry |
2005 |
2004 |
Price
|
Date |
# |
# |
US$0.75 |
February
28, 2010 |
600,000 |
- |
600,000
|
- |
7. |
Comparative
Figures |