<PAGE> U. S. Securities and Exchange Commission
Washington, D. C. 20549
Form 10-QSB/A
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly period ended March 31, 1998
Commission File No. 0-20975
Tengasco, Inc.
- --------------------------------------------------------------------------------
(Exact name of small business issuer as specified in its charter)
Tennessee 87-0267438
------------------------------ -------------------
State or other jurisdiction of (IRS Employer
incorporation or organization) Identification No.)
603 Main Avenue, Suite 500, Knoxville, TN 37902
- --------------------------------------------------------------------------------
(Address of principal executive offices)
(423) 523-1124
- --------------------------------------------------------------------------------
(Issuer's telephone number, including area code)
Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has
been subject to such filing requirements for the past 90 days. Yes X No
State the number of shares outstanding of each of the issuer's classes of
common equity, as of the latest practicable date:
7,284,801 common shares at March 31, 1998.
Transitional Small Business Disclosure Format (check one): Yes No X
<PAGE>
TENGASCO, INC.
TABLE OF CONTENTS
PAGE
----
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
o Consolidated Balance Sheets as of March 31, 1998 and
December 31,1997...................................... 3
o Consolidated Statements of Loss for the three months
ended March 31, 1998 and 1997......................... 5
o Consolidated Statements of Cash Flows for the three
months ended March 31, 1998 and 1997.................. 6
o Notes to Consolidated Financial Statements............ 7
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS................... 8
PART II. OTHER INFORMATION
o Signatures............................................ 10
2
<PAGE>
TENGASCO, INC.
CONSOLIDATED BALANCE SHEETS
ASSETS
March 31, 1998 December 31, 1997
(Unaudited) (Audited)
----------- ---------
Current Assets:
Cash and cash equivalents (Note 3) $ 462,441 $ 4,451,274
Accounts Receivable
226,870 -
Other current assets 350,732 411,192
----------- -----------
Total current assets 1,040,043 4,862,466
Oil and gas properties, net (on the
basis of full cost accounting) 6,856,228 6,872,571
Pipeline facilities, at cost 3,420,269 2,596,967
Property and equipment, net 319,828 302,146
Other 10,272 10,661
----------- -----------
$11,646,640 $14,644,811
=========== ===========
See accompanying notes to consolidated financial statements.
3
<PAGE>
TENGASCO, INC.
CONSOLIDATED BALANCE SHEETS
LIABILITIES AND STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
March 31, 1998 December 31, 1997
(Unaudited) (Audited)
------------- -----------------
<S> <C> <C>
Current liabilities
Notes payable $1,500,000 $2,007,486
Loans payable to affiliates 252,398 252,398
Due to AFG Energy, Inc. (Note 3) 763,375 3,552,005
Current maturities of long-term debt 45,748 41,161
Accounts payable - trade 525,510 527,398
Accrued liabilities 296,149 256,589
----------- -----------
Total current liabilities 3,383,180 6,637,037
Due to AFG Energy, Inc.(Note 3) 1,667,125 1,865,078
Long term debt, less current maturities 159,825 141,215
----------- -----------
Total liabilities 5,210,130 8,643,330
----------- -----------
Stockholders' equity
Common stock , $.001 par value,
50,000,000 shares authorized 7,159 7,029
Additional paid-in capital 14,237,306 13,470,446
Unamortized stock award (46,047) (63,540)
Accumulated Deficit (7,761,908) (7,412,454)
----------- -----------
Total stockholders' equity 6,436,510 6,001,481
----------- -----------
$11,646,640 $14,644,811
=========== ===========
</TABLE>
See accompanying notes to consolidated financial statements.
4
<PAGE>
TENGASCO, INC.
CONSOLIDATED STATEMENTS OF LOSS
(Unaudited)
<TABLE>
<CAPTION>
For the Three For the Three
Months Ended Months Ended
March 31, 1998 March 31, 1997
(Unaudited) (Unaudited)
----------- -----------
<S> <C> <C>
Oil and gas revenues
$ 610,509 $ -
Costs and other deductions
Production Costs and Taxes 265,487 21,544
Depletion, depreciation and amortization 122,714 16,099
Interest expense 72,716 313,070
General and administrative costs 484,218 310,277
Realized loss on sale of investments 14,828 0
----------- ----------
Total costs and other deductions 959,963 660,990
----------- ----------
Net loss $ (349,454) $ (660,990)
- --------------------------------------- ----------- ----------
Basic and diluted loss per common share $ (0.05) $ (0.12)
- --------------------------------------- =========== ==========
</TABLE>
See accompanying notes to consolidated financial statements.
5
<PAGE>
TENGASCO, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
<TABLE>
<CAPTION>
Three Months Ended March 31 1998 1997
---- ----
<S> <C> <C>
Operating activities
Net loss $ (349,454) $ (660,990)
Adjustments to reconcile net loss to net cash
used in operating activities:
Depletion, depreciation and amortization 122,714 16,099
Amortization of deferred loan costs - 113,750
Amortization of imputed value of stock warrants issued - 165,000
Compensation paid in stock options 45,921 64,169
Changes in assets and liabilities:
Accounts receivable (226,870) 2,097
Other current assets 60,410 (4,709)
Accounts payable (1,888) (71,156)
Accrued liabilities 39,560 (4,918)
Stockholder advances payable - 302,000
---------- ----------
Net cash used in operating activities (309,607) (78,658)
Investing activities
Additions to property and equipment (40,819) (39,156)
Additions to oil and gas properties (397,795) (45,789)
Additions to pipeline facilities (823,302) (37,626)
---------- ----------
Net cash used in investing activities (1,261,916) (122,571)
Financing activities
Proceeds from borrowings 35,485 36,668
Repayments of borrowings (3,506,357) (7,004)
Proceeds from issuance of common stock 973,562 28,852
Proceeds from sale of oil and gas properties 80,000 -
---------- ----------
Net cash provided by financing activities (2,417,310) 58,516
Net decrease in cash and cash
equivalents (3,988,833) (142,713)
Cash and cash equivalents, beginning of period 4,451,274 146,554
Cash and cash equivalents, end of period $ 462,441 $ 3,841
========== ==========
</TABLE>
See accompanying notes to consolidated financial statements.
6
<PAGE>
Tengasco, Inc.
Notes to Consolidated Financial Statements
1. The accompanying unaudited consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for
interim financial information and with the instructions to Form 10-QSB
and Item 310 (b) of Regulation S-B. Accordingly, they do not include all
of the information and footnotes required by generally accepted
accounting principles for complete financial statements. In the opinion
of management, all adjustments (consisting of only normal recurring
accruals) considered necessary for a fair presentation have been
included. Operating results for the three months ended March 31, 1998 are
not necessarily indicative of the results that may be expected for the
year ended December 31, 1998. For further information, refer to the
company's consolidated financial statements and footnotes thereto for the
year ended December 31, 1997, included in Form 10-KSB.
2. During the first quarter of 1998, the Company issued a fully paid 25%
working interest in three wells in the Swan Creek Field to a Director
which were paid for in part by crediting the Director for $235,000 in
placement fees for common stock private placements which occurred during
the fourth quarter of 1997 and the first quarter of 1998. If, however, it
is determined that a well(s) is no longer economically feasible and as
such is subsequently plugged and abandoned, the Director has the option
to convert amounts paid for that well(s) to restricted common shares of
Tengasco, Inc. at 70% of the then current market value.
3. On December 18, 1997, the Company entered into an asset purchase
agreement in which certain producing oil and gas properties located in
the state of Kansas were acquired from A.F.G. Energy, Inc.("AFG"). The
agreement, which was effective as of December 31, 1997, closed on March
5, 1998. The Company paid $2,990,253 in cash and entered into a note
payable agreement with AFG in the amount of $2,500,000. The note will
accrue interest at 9% per annum and is due in 23 monthly installments of
principal and interest of $79,500 with a balloon payment of $983,773 due
in February, 2000. The total note balance due at March 31, 1998 is
$2,430,500 with a current portion payable of $763,375 and a long term
amount of $1,667,125.
4. In accordance with ("SFAS") No. 128, "Earnings Per Share", basic and
diluted loss per share are based on 7,071,506 weighted average shares
outstanding for the quarter ended March 31, 1998 and 5,712,287 weighted
average shares outstanding for the quarter ended March 31, 1997. There
were 517,502 and 948,670 potential weighted common shares outstanding at
March 31, 1998 and March 31, 1997 respectively related to common stock
options and warrants. These shares were not included in the computation
of the diluted loss per share amount because the Company was in a net
loss position and, thus, any potential common shares were anti-dilutive.
7
<PAGE>
Tengasco, Inc.
Management's Discussion and Analysis
Of Financial Condition and Results of Operations
The Company is in the business of exploring for and producing oil and gas in
the states of Tennessee and Kansas and marketing gas for others in the state
of Tennessee. The Company has 208 producing oil and gas wells in Kansas and
has nine natural gas and one oil well in Tennessee which are expected to
commence production in the second quarter of 1998.
Liquidity and Capital Resources
The Company's primary cash requirements are for capital expenditures and
operating expenses. The primary source of cash prior to the first quarter of
1998 has been from entering into notes payable, private placements of common
stock and loans from a majority stockholder.
Investing activities included additions of $397,795 to oil and gas properties
and $823,802 to complete the company's pipeline in Tennessee which has been
under construction since 1996. The additions to oil and gas properties were
primarily costs for drilling two wells in the Swan Creek Field in northeastern
Tennessee.
Cash and cash equivalents at March 31, 1998 decreased $3,988,833 from the
December 31, 1997 balance of $4,451,274 due primarily to the following:
o During the first quarter of 1998 the company closed the purchase of 208
producing oil and gas wells in Kansas from AFG Energy, Inc.(AFG)
effective December 31, 1997. The company paid $2,990,253 in cash and
entered into a note payable agreement with AFG for $2,500,000.
o The company paid $507,486 cash to reduce a note payable to an individual.
o Net cash used in Operating Activities was $309,307 shown in detail on the
Statement of Cash Flows.
Proceeds from private placements of 129,833 shares of common stock totaled
$973,562 during the first quarter of 1998. Placement fees for private
placements occurring during the fourth quarter of 1997 and first quarter of
1998 totaling $235,000 were paid to an individual in the form of 25% working
interests in three wells.
The Company's plan of operations for the next twelve months call for drilling
two wells per month in the Swan Creek Field at a cost of $250,000 per well.
The Company plans to extend its recently completed pipeline in Tennessee 10
miles at a cost of $2,500,000 to connect with the main gas transmission line
of East Tennessee Natural Gas. This will allow the Company to sell natural gas
throughout the southeastern and northeastern United States. At the present
time, the Company does not have sufficient funds available to complete the
well drilling program and pipeline extension. The company is currently seeking
additional equity funding or debt financing in order to complete the
additional wells and pipeline extension as described above.
8
<PAGE>
Results of Operations
The company recognized $610,500 in revenues from the Kansas oil and gas field
purchased from AFG as noted above. These are the first significant revenues
the company has recognized since its inception.
Production Costs and Taxes increased $243,943 from the first quarter of 1997
due to the inception of operating costs for the Kansas operation. The $101,170
increase in Depletion, Depreciation and Amortization for 1998 was mostly due
to a $99,000 charge for depletion of Oil and Gas Properties computed on the
units of production basis using first quarter 1998 Kansas production.
Interest Expense for the first quarter of 1998 decreased $240,354 from the
first quarter of 1997. The 1997 expense included a $165,000 charge for the
imputed value of common stock warrants issued and $113,750 for amortization of
deferred loan costs. The 1998 expense does not include a charge for either of
these items as they were fully amortized in during 1997. Interest Expense for
Notes Payable in the first quarter 1998 increased $38,000 over the first
quarter of 1997.
General and Administrative Expenses increased $173,491 for the first quarter
of 1998 as compared to the first quarter of 1997. A majority of this increases
were attributable to three areas:
o Personnel costs increased $37,000 due to higher staffing levels at the
corporate office.
o Legal and Accounting expenses increased $45,000.
o Public Relations costs increased $71,000 for expenses incurred to promote
the Company's common stock through several market makers.
The Company expects to earn a profit in 1998 as a result of the acquisition of
the Kansas properties and the commencing of sales of natural gas and oil from
the Swan Creek field in Northeastern Tennessee during the second quarter of
1998. The Company's pipeline was recently completed and connected to a natural
gas utility. Gas sales will begin upon completion of a gathering system from
the Company's nine wells to the pipeline during July, 1998. There is no
assurance the Company will earn a profit in 1998 due to many variables which
the Company has no control, such as the price of oil and gas, competition,
natural disasters, etc.
9
<PAGE>
PART II-OTHER INFORMATION
NONE.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned hereto duly authorized.
Dated: June 22, 1998 TENGASCO, INC.
By: /s/ Robert M. Carter
--------------------------------------------
Robert M. Carter, President
By: /s/ William F. Stenken
--------------------------------------------
William F. Stenken, Chief Accounting Officer
10
