AMERICAN RIVERS OIL CO
10QSB, 1997-02-14
CRUDE PETROLEUM & NATURAL GAS
Previous: ICO INC, SC 13G, 1997-02-14
Next: UTAH RESOURCES INTERNATIONAL INC, SC 13E3, 1997-02-14



                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB


(Mark One)
[X]   Quarterly Report under Section 13 or 15(d) of the Securities  Exchange Act
      of 1934 for the Quarterly Period Ended December 31, 1996
[ ]   Transition  Report under Section 13 or 15(d) of the Securities  Exchange
      Act of 1934 for the Transition Period from __________ to _________

Commission file number  0-10006
                        -------

                           AMERICAN RIVERS OIL COMPANY
         ----------------------------------------------------------------
        (Exact name of small business issuer as specified in its charter)

             Wyoming                                        84-0839926
  ------------------------------                         ------------------
 (State or other jurisdiction of                          (I.R.S. Employer
  incorporation or organization)                         Identification No.)

 700 East Ninth Avenue, Suite 106, Denver, CO                  80203
 --------------------------------------------                 --------
  (Address of principal executive offices)                   (Zip Code)

                                 (303) 832-1117
                            -------------------------
                           (Issuer's telephone number)

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
                                                              -----      -----

The number of shares outstanding as of February 5, 1997 of the issuer's $.01 par
value Common Stock and $.01 par value Class B Common  Stock were  3,580,070  and
7,267,820, respectively.

Transitional Small Business Disclosure Format
(Check one):
Yes         No   X
    -----      -----




<PAGE>


                  AMERICAN RIVERS OIL COMPANY AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                                DECEMBER 31, 1996
                                   (Unaudited)

                                     ASSETS
Current Assets:
     Cash                                                      $   279,110
     Oil and gas sales receivable                                  127,477
                                                               -----------
       Total current assets                                        406,587

Oil and Gas Properties, at cost,
  using successful efforts method:
     Proved properties                                           3,986,303
     Less accumulated depreciation,
      depletion and amortization                                  (225,630)
                                                               -----------
       Net oil and gas properties                                3,760,673

Investment in Bishop Capital Corporation                         1,780,732
Other Assets                                                        14,560
                                                               -----------
                                                               $ 5,962,552
                                                               ===========


                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
     Note payable to bank                                      $   703,866
     Payable to Bishop Capital Corporation                           1,770
     Current maturities of long-term debt                            6,600
     Accounts payable and accrued expenses                          62,831
                                                               -----------
       Total current liabilities                                   775,067

Long-Term Debt, less current maturities                             70,584

Stockholders' Equity:
     Preferred stock, $.50 par value; 5,000,000 shares
          authorized; no shares issued                                  --
     Common stock, $.01 par value; 20,000,000 shares
          authorized; 4,681,304 issued                              46,813
     Class B common stock, $.01 par value; 8,000,000 shares
          authorized; 7,267,820 issued and outstanding              72,678
     Additional paid-in capital                                  7,773,097
     Accumulated deficit                                        (1,039,625)
     Less treasury stock, at cost,
      1,101,234 of common shares                                (1,736,062)
                                                               -----------
        Total stockholders' equity                               5,116,901     
                                                               -----------
                                                               $ 5,962,552
                                                               ===========
       See accompanying notes to these consolidated financial statements.


                                       -2-

<PAGE>
<TABLE>
<CAPTION>

                               AMERICAN RIVERS OIL COMPANY AND SUBSIDIARIES
                                   CONSOLIDATED STATEMENTS OF OPERATIONS
                                                (Unaudited)

                                                             For the Three Months         For the Nine Months
                                                              Ended December 31,           Ended December 31,
                                                          --------------------------    --------------------------
                                                             1996           1995           1996           1995
                                                          -----------    -----------    -----------    -----------
<S>                                                       <C>            <C>            <C>             <C>   
REVENUE:                                            
     Oil and gas sales                                    $   223,235    $    26,887    $   542,801    $    76,052
     Operator fees                                              1,500          1,850          4,500          5,600
                                                          -----------    -----------    -----------    -----------
       Total revenue                                          224,735         28,737        547,301         81,652

EXPENSES:
     Oil and gas production costs                             106,434         18,736        285,090         45,290
     General and administrative                               160,619         50,166        405,070        119,249
     Depreciation, depletion and amortization                  40,000          8,650        101,000         24,490
     Provision for impairment of oil property                    --          140,451           --          140,451
                                                          -----------    -----------    -----------    -----------
       Total expenses                                         307,053        218,003        791,160        329,480
                                                          -----------    -----------    -----------    -----------
LOSS FROM OPERATIONS                                          (82,318)      (189,266)      (243,859)      (247,828)

OTHER EXPENSE:
     Equity in loss of Bishop Capital Corporation             170,796         51,390        404,223         51,390
     Professional fees relating to Contributed
          Properties                                             --          145,129           --          145,129
     Nonemployee compensatory common stock
          option expense                                         --          200,000           --          200,000
     Interest expense                                          21,072          3,093         48,117         12,630
                                                          -----------    -----------    -----------    -----------
                                                              191,868        399,612        452,340        409,149
                                                           -----------    -----------    -----------    -----------

LOSS BEFORE INCOME TAXES                                     (274,186)      (588,878)      (696,199)      (656,977)
DEFERRED INCOME TAX BENEFIT                                    95,400        143,900        251,400        169,100
                                                          -----------    -----------    -----------    -----------

NET LOSS                                                  $  (178,786)   $  (444,978)   $  (444,799)   $  (487,877)
                                                          ===========    ===========    ===========    ===========

NET LOSS PER SHARE:
    Common stock                                          $      (.04)   $      (.06)   $      (.10)   $      (.07)
                                                          ===========    ===========    ===========    ===========
    Class B common stock                                  $      (.01)   $      (.04)   $      (.02)   $      (.05)
                                                          ===========    ===========    ===========    ===========

WEIGHTED AVERAGE NUMBER OF
    SHARES OUTSTANDING:
    Common stock                                            3,296,942      1,599,455      3,013,746      1,599,455
                                                          ===========    ===========    ===========    ===========
    Class B common stock                                    7,267,820      7,717,820      7,267,820      7,717,820
                                                          ===========    ===========    ===========    ===========

                            See accompanying notes to these consolidated financial statements.

                                                            -3- 

                                                    
</TABLE>
<PAGE>
<TABLE>
<CAPTION>


                  AMERICAN RIVERS OIL COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                                                                     Nine Months Ended
                                                                                       December 31,
                                                                            --------------------------------
                                                                                1996                 1995
                                                                            -----------          -----------
<S>                                                                         <C>                    <C>    
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss                                                                  $  (444,799)         $  (487,877)
    Adjustments to  reconcile  net loss to net cash  provided by 
      (used in) operating activities:
        Depreciation, depletion and amortization                                101,000               24,490
        Equity in loss of Bishop Capital Corporation                            404,223               51,390
        Deferred income tax benefit                                            (251,400)            (169,100)
        Nonemployee compensatory stock option expense                              --                200,000
        Provision for impairment of oil and gas properties                         --                140,451
        Issuance of common stock for services                                      --                 68,250
        Changes in operating assets and liabilities:
          (Increase) decrease in:
            Accounts receivable:
             Oil and gas sales                                                  (70,041)                 379
             Joint interest billings                                              7,337               13,820
            Prepaids                                                              9,137                 --
            Other assets                                                       (13,423)                 --
          Increase (decrease) in:
            Payable to Class B shareholder                                     (20,704)               86,529
            Payable to Bishop Capital Corporation                              (21,809)               11,681
            Accounts payable and accrued expenses                              (83,237)               94,893
                                                                           -----------           -----------
    Net cash provided by (used in) operating activities                       (383,716)               34,906

CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition and development costs for oil and gas properties                (649,393)             (727,118)
  Cash obtained in reverse acquisition                                           --                  700,000
                                                                           -----------           -----------
    Net cash used in investing activities                                     (649,393)              (27,118)

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from borrowings                                                    803,866                  --
   Principal payments on borrowings                                           (134,522)              (37,694)
   Proceeds from private placement of common stock                             680,000                  --
   Private placement offering costs                                            (37,400)               (2,480)
   Owners' capital contributions                                                 --                   60,042
                                                                           -----------           -----------
     Net cash provided by financing activities                               1,311,944                19,868
                                                                           -----------           -----------

Net increase in Cash                                                           278,835                27,656

Cash, beginning of period                                                          275                 --
                                                                           -----------           -----------

Cash, end of period                                                        $   279,110           $    27,656
                                                                           ===========           ===========

                           See accompanying notes to these consolidated financial statements.

                                                           -4-

</TABLE>


<PAGE>

                            AMERICAN RIVERS OIL COMPANY AND SUBSIDIARIES
                                CONSOLIDATED STATEMENTS OF CASH FLOWS
                                             (Unaudited)
                                             (Continued)

<TABLE>
<CAPTION>
                                                                         Nine Months Ended
                                                                           December 31,
                                                                  -----------------------------
                                                                      1996              1995
                                                                  -----------        ----------
<S>                                                               <C>                <C>    
Supplemental Cash Flow Information:
   Cash paid for interest                                         $    42,330        $   12,630
                                                                  ===========        ==========
   Cash paid for income taxes                                     $        --        $       --
                                                                  ===========        ==========

Supplemental Disclosure of Noncash Investing and
   Financial Activities:
     Issuance of Class B common stock for Option Properties       $        --        $  552,945
     Issuance of convertible Class B common stock for Option
       Properties                                                          --           675,000
     Production payment obligation incurred for Option Properties          --            77,184
     Issuance of common stock for property acquisition services        16,250            81,750
     Consummation of reverse acquisition:
       Investment in Bishop Capital Corporation                            --         2,296,581
       Oil property                                                        --           156,451








                     See accompanying notes to these consolidated financial statements.

                                                     -5-

</TABLE>
<PAGE>

                  AMERICAN RIVERS OIL COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.  Basis of Presentation

     In October 1995,  Metro Capital  Corporation  (Metro) and Karlton Terry Oil
Company (KTOC) entered into an Asset Purchase  Agreement  whereby KTOC agreed to
exchange  certain oil and gas properties ( the  "Contributed  Properties") for a
total of 7,717,820  shares of Class B common stock of Metro,  which  represented
80% of the issued and  outstanding  voting  securities of Metro. On November 29,
1995,  the  shareholders  of Metro  approved  this  transaction  and the closing
occurred on December 8, 1995. The shareholders  also approved  changing the name
of the Company from Metro to American Rivers Oil Company (AROC).  At the closing
date,  additional  working  interests  in the KTOC oil and gas  properties  (the
"Option  Properties")  were  acquired  for cash, a portion of the Class B common
shares issued in the transaction, and other consideration.

     The  unaudited  consolidated  balance  sheet at December 31, 1996  reflects
AROC's  investment  in  Bishop  using  the  equity  method  (See  Note  2).  The
accompanying  unaudited  financial  statements include the operating results and
cash flows of the  Contributed  Properties  for all periods  presented,  and the
Option  Properties  and equity method  operating  results of Bishop are included
beginning in December  1995 when the change of control  occurred.  Additionally,
the accompanying financial statements for periods prior to December 1995 include
an  allocation of KTOC's  general and  administrative  expenses  based on KTOC's
activities  related  to the  Contributed  Properties  compared  to  its  overall
activities.  The net amounts required to fund such activities are presented as a
capital contribution from KTOC.

     In the  opinion  of  management,  all  adjustments,  consisting  of  normal
recurring  accruals,  have been made which are necessary for a fair presentation
of the financial position of the Company at December 31, 1996 and the results of
operations  and cash flows for the three and nine month periods  ended  December
31, 1996 and 1995. Quarterly results are not necessarily  indicative of expected
annual results  because of the impact of fluctuations in prices received for oil
and natural gas and other  factors.  For a more  complete  understanding  of the
Company's   operations  and  financial  position,   reference  is  made  to  the
consolidated  financial  statements of the Company,  and related notes  thereto,
filed with the  Company's  annual report on Form 10-KSB for the year ended March
31, 1996, previously filed with the Securities and Exchange Commission.

2.  Investment in Bishop Capital Corporation

     Bishop is being  operated  autonomously  by the prior  management  of Metro
pursuant to the terms of separate  Operating,  Management and Voting Agreements.
Since the Company  does not  exercise  control  over  Bishop's  operations,  the
investment is accounted for by the equity method.


                                       -6-

<PAGE>

                  AMERICAN RIVERS OIL COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     Following  is  a  summary  of  condensed  unaudited  financial  information
pertaining to Bishop.

                                                          December 31,
                                                             1996
                                                          -----------
      Balance sheet data:
          Current assets                                  $   791,000
          Noncurrent assets                                 1,235,000
          Current liabilities                                (245,000)
                                                          -----------
            Company's equity in Bishop's net assets       $ 1,781,000
                                                          ===========

<TABLE>
<CAPTION>

                                                                   Three Months Ended          Nine Months Ended
                                                                       December 31,               December 31,
                                                               -----------------------    -----------------------
                                                                  1996          1995         1996         1995
                                                               ----------    ---------    ----------    ----------
<S>                                                            <C>           <C>          <C>            <C>   
     Operations data:
          Revenue                                              $   19,000    $  19,000    $   49,000    $   49,000
          Costs and expenses                                     (208,000)    (404,000)     (512,000)     (761,000)
          Gain on sale of marketable securities                    26,000      631,000        51,000       686,000
          Other income (expense)                                   (8,000)       4,000         8,000        25,000
                                                               ----------    ---------    -----------   ----------
             Net income (loss)                                 $ (171,000)   $ 250,000    $ (404,000)   $   (1,000)
                                                               ==========    =========    ==========    ==========

     Company's equity in Bishop's income (loss)                $ (171,000)   $ (51,000)   $ (404,000)   $  (51,000)
                                                               ==========    =========    ==========    ==========
</TABLE>

     The  Company's  equity  in  Bishop's  operations  for the  periods  in 1995
represent  Bishop's  operating  results  for  December  1995 when the  change of
control occurred.

3.  Notes Payable

     The  note  payable  to  bank  is  a  secured  bank  credit  agreement  (the
"Agreement") in which the Company had an initial  borrowing limit of $1,000,000.
Under terms of the Agreement,  the outstanding  principal  balance cannot exceed
the bank's  commitment  amount which decreases each  succeeding  month until the
note  matures on  September  13,  1997.  As of  February 5, 1997,  $760,366  was
outstanding under the Agreement and the bank's commitment amount was $901,772.

     Interest  is payable  monthly at the prime  rate as  published  in the Wall
Street Journal plus 1% (9.25% at December 31, 1996).

     Borrowings  under the  Agreement are secured by a mortgage on the Company's
interests in its  Denver-Julesburg  Basin producing properties and is personally
guaranteed by two individuals who are officers and directors of the Company.

                                       -7-

<PAGE>

                  AMERICAN RIVERS OIL COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)





     The Agreement includes  restrictive  convenants which, among other matters,
include  debt  restrictions,  dividends  declared,  the sale of  assets  and the
creation of liens.

4.  Common Stock

     In  connection  with the private  placement  of 275,000  shares in November
1996,  the Company  agreed to issue a stock option to the  non-affiliated  third
party to acquire up to 275,000  shares of common  stock at $1.10 per share.  The
stock option will expire in November 1997.

5.  Net Loss Per Share

     The  computation of net loss per share is based on the rights of each class
of common stock.  The Class B common stock is not entitled to participate in any
distribution  of shares or assets of Bishop until such shares are converted into
common stock beginning June 1998. Accordingly,  the common shares were allocated
100% of Bishop's loss and a pro rata  percentage  of the remaining  consolidated
loss based on the ratio of common shares outstanding to total common and Class B
shares  outstanding.  The Class B common shares were allocated the remaining pro
rata percentage of the loss.




















                                       -8-

<PAGE>


                  AMERICAN RIVERS OIL COMPANY AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


The following  discussion and analysis  should be read in  conjunction  with the
Company's unaudited  consolidated  financial  statements and notes thereto.  The
information presented includes the operations of the Contributed  Properties for
all periods with the Option  Properties and equity method  operating  results of
Bishop included  beginning in December 1995 when the change of control occurred.
Additionally,  an allocation of Karlton Terry Oil Company's  (KTOC)  general and
administrative  expenses based on KTOC's  activities  related to the Contributed
Properties  compared to its overall  activities is included in the periods prior
to December 1995.

RESULTS OF OPERATIONS

              Three Months Ended December 31, 1996 Compared to 1995
Revenue

The  Company's  oil and gas sales  revenue  increased by $196,000 in the quarter
ended  December  31,  1996  compared  to  the  corresponding  quarter  in  1995.
Production  volumes for oil and natural gas also increased  significantly in the
current quarter compared to the  corresponding  quarter in 1995. The revenue and
production  volume  increases are primarily  attributable  to the acquisition of
producing oil and natural gas  properties  in the  Denver-Julesburg  Basin.  The
average  sales price of oil increased 41% and the average sales price of natural
gas  increased  9% for the  quarter  ended  December  31,  1996  compared to the
corresponding quarter in 1995.

The  production  volumes and average  sales  prices  during the periods  were as
follows:

                                                   Three Months Ended
                                                       December 31,
                                                  ---------------------
                                                    1996         1995
                                                  -------       -------

  Oil production (barrels)                          4,175         1,238
  Average sales price per barrel                   $23.34        $16.58

  Natural gas production (mcf)                     63,236         3,437
  Average sales price per mcf                      $ 1.99        $ 1.83

Expenses

Oil and gas production costs increased $88,000 in the quarter ended December 31,
1996 compared to the  corresponding  quarter in 1995 due primarily to production
expenses  associated with the  Denver-Julesburg  Basin properties.  The increase
included  approximately  $27,000 of costs related to the Company  complying with
new Environmental Protection Agency (EPA) regulations. On a BOE basis (BOE means
barrel of oil equivalent,  using a conversion ratio of six mcf of natural gas to
one barrel of oil), production costs per BOE were $7.23 (including $1.83 for the
EPA compliance  costs)for the quarter ended December 31, 1996 compared to $10.35
for the comparable quarter of 1995. The decrease,  without regard for EPA costs,
is due to fixed  components of oil and gas  production  expense being  allocated
over a larger production base.


                                       -9-

<PAGE>

General and administrative  expenses increased by $110,000 for the quarter ended
December 31, 1996 compared to the corresponding quarter in 1995. The increase is
due  to  legal,  consulting  and  other  expenses  associated  with  the  merger
negotiations  with Opon  Development  Company as well as  increases in salaries,
professional fees and other expenses associated with a public company.

Depreciation,  depletion and  amortization  expense  increased by $31,000 in the
current quarter compared to the  corresponding  quarter in 1995 due to increased
production volumes.

The equity in loss of Bishop Capital Corporation (an unconsolidated wholly-owned
subsidiary)  represents  the Company's  equity in Bishop's  operations.  For the
period ended  December 31, 1995, the amount  represents the Company's  equity in
Bishop's December 1995 operations when the change of control occurred.

Interest  expense  increased by $18,000 for the current quarter of 1996 over the
corresponding   quarter  of  1995  due  to  a  higher  average  amount  of  debt
outstanding.

              Nine Months Ended December 31, 1996 Compared to 1995

Revenue

The  Company's  oil and gas sales  revenue  increased  by $467,000  for the nine
months ended  December 31, 1996  compared to the  corresponding  period in 1995.
Production  volumes for oil and natural gas also increased  significantly in the
current  period  compared to the  corresponding  period in 1995. The revenue and
production  volume  increases are primarily  attributable  to the acquisition of
producing oil and natural gas  properties  in the  Denver-Julesburg  Basin.  The
average  sales price of oil increased 25% and the average sales price of natural
gas increased by 6% in the nine month period ended December 31, 1996 compared to
the corresponding period in 1995.

The  production  volumes and average  sales  prices  during the periods  were as
follows:
                                                     Nine Months Ended
                                                       December 31,
                                                    --------------------  
                                                     1996         1995
                                                    -------      -------
     Oil production (barrels)                        12,487        3,551
     Average sales price per barrel                 $ 21.38       $17.09

     Natural gas production (mcf)                   157,172        9,336
     Average sales price per mcf                    $  1.75       $ 1.65



                                      -10-

<PAGE>


Expenses

Oil and gas  production  costs  increased  $240,000  in the  nine  months  ended
December 31, 1996 compared to the corresponding  period in 1995 due primarily to
production expenses associated with the Denver-Julesburg  Basin properties.  The
increase  included  approximately  $67,000  of  costs  related  to  the  Company
complying with new Environmental Protection Agency (EPA) regulations. Production
costs per BOE for the nine months ended December 31, 1996 were $7.37  (including
$1.73 for the EPA compliance  costs) compared to $8.87 for the comparable period
in 1995. The decrease,  without regard for EPA costs, is due to fixed components
of oil and gas production expense being allocated over a larger production base.

General and  administrative  expenses  increased by $286,000 for the nine months
ended  December  31, 1996  compared  to the  corresponding  period in 1995.  The
increase is due to legal,  consulting  and other  expenses  associated  with the
merger  negotiations  with Opon  Development  Company  as well as  increases  in
salaries, professional fees and other expenses associated with a public company.

Depreciation,  depletion and  amortization  expense  increased by $76,000 in the
current nine month period  compared to the  corresponding  period in 1995 due to
increased production volumes.

Interest  expense  increased by $35,000 for the nine months  ended  December 31,
1996 over the  corresponding  period in 1995 due to a higher  average  amount of
debt outstanding.

FINANCIAL CONDITION

At December 31, 1996, the Company had a working capital deficit of $368,000.

The  following  summary  table  reflects the  Company's  cash flows for the nine
months ended December 31, 1996 and 1995:

<TABLE>
<CAPTION>
                                                                        Nine Months Ended
                                                                           December 31,
                                                                    --------------------------
                                                                        1996           1995
                                                                    ----------      ----------
<S>                                                                 <C>             <C>       
     Net cash provided by (used in) operating activities            $ (384,000)     $   35,000
     Net cash used in investing activities                            (649,000)        (27,000)
     Net cash provided by financing activities                       1,312,000          20,000
</TABLE>

The Company had a net use of cash in  operating  activities  of $384,000 for the
nine months ended  December 31, 1996  compared to net cash provided by operating
activities of $35,000 for the nine months ended  December 31, 1995.  The net use
of cash in the current  period  primarily  resulted from the payment of accounts
payable, accrued expenses and overhead costs.

Net cash used in  investing  activities  of $649,000  for the nine months  ended
December 31, 1996 resulted from the acquisition of additional  working interests
in producing oil and gas properties in the Denver-Julesburg Basin from unrelated
third  parties  and a major  Class B  shareholder.  Net cash  used in  investing
activities of $27,000 for the nine months ended December 31, 1995


                                      -11-

<PAGE>



resulted  primarily from the acquisition of additional  working interests in the
Option Properties in connection with the Asset Purchase  Agreement funded by the
$700,000 cash obtained in the reverse acquisition.

Net cash  provided by financing  activities  of  $1,312,000  for the nine months
ended  December 31, 1996  resulted  from  borrowings of $704,000 from a bank and
$100,000  from  Bishop  Capital  Corporation  offset by  principal  payments  on
borrowings  of  $135,000.  In  addition,  the Company  received  net proceeds of
$643,000  from the  private  placement  of common  stock.  Net cash  provided by
financing  activities  of $20,000 for the nine months  ended  December  31, 1995
resulted from owners'  contributions of $60,000 offset by principal  payments on
borrowings of $38,000 and $2,000 of private placement offering costs.

The Company's oil and gas strategy  includes the  acquisition and development of
leases underlying large rivers and lakes in known oil and gas fields (the "River
Leases").  The  Company  used bank  financing  to  acquire  producing  cash flow
properties in the  Denver-Julesburg  Basin to augment and diversify its strategy
on the River  Leases.  The Company  will also review and  consider  acquiring or
participating  in other oil and gas projects  which  management  may expect will
increase the cash flow and/or add to the  long-term  financial  stability of the
Company.

A  substantial  portion  of the  Company's  oil  and  gas  reserves  are  Proved
Undeveloped Reserves and the estimated  expenditures to develop these properties
amount to  $1,321,000.  Successful  development  and production of such reserves
cannot be assured.  Additional drilling and/or acquisitions will be necessary in
future  years both to  maintain  production  levels and to define the extent and
recoverability of existing reserves.  There is no assurance that present oil and
gas wells of the  Company  will  continue  to produce at current or  anticipated
rates  of  production,  that  development  drilling  will  be  successful,  that
production  of oil and gas will commence  when  expected,  or that there will be
favorable markets for oil and gas which may be produced in the future.

The Company's  development plans include the drilling of offsets to the existing
productive  river wells as a preliminary  priority while gradually  drilling new
wells under  previously  undrilled  river  projects at the rate of three to five
wells per year. It is estimated that capital of $1,700,000  will be required to:
(i) meet operating capital  requirements;  (ii) carry out management's  plans to
drill in fiscal 1997 its best location  with the best  potential to increase the
cash flow of the Company which may provide operating capital to drill subsequent
river wells; (iii) purchase existing producing oil and gas wells; and (iv) repay
outstanding debt. The assets  transferred to Bishop Capital  Corporation as part
of the  acquisition  are not  available  for use by the  Company.  To meet these
requirements, management conducted a private placement of up to 1,800,000 shares
of the  Company's  common stock for gross  proceeds of  $1,800,000.  The Company
closed  this  private  placement  of 942,500  shares and  received  proceeds  of
$862,144 (net of  commissions  and other offering  expenses).  Subsequent to the
closing of this first private  placement,  the Company  closed  another  private
placement in November 1996 of 275,000  shares and received  proceeds of $253,000
(net of commissions).  Since the maximum proceeds were not raised, managment may
seek alternative  financing  arrangements,  including  additional bank financing
and/or the promotion of drilling arrangements to oil industry partners and other
investors.  There is no assurance  that the bank  financing or the  promotion of
drilling  arrangements  to industry  partners and other investors will occur. No
commitments have been received for any such financing or drilling  arrangements.
If such financing is not obtained or alternate drilling arrangements  completed,
the Company could experience  significant cash flow problems.  In such case, the
Company may have to promote a

                                      -12-

<PAGE>



well by selling a portion of its leasehold  acreage.  While management  believes
obtaining financing through industry partner promotion is a viable means to fund
development,  it is not the  preferred  alternative  since it results in a lower
share of the related proved reserves and cash flows.

On November 12, 1996, the Company announced that it signed a letter of intent to
merge with Opon Development  Company ("ODC") subject to, among other conditions,
negotiation  and  execution  of a  definitive  agreement,  obtaining  of project
financing  for  ODC's  Colombian  project  and  shareholder   approval  of  both
companies.  ODC's only asset is a 4.55% working  interest in and to the prolific
Opon oil and gas field in  Colombia,  South  America  which is operated by Amoco
Colombia Petroleum Corp., with Hondo Magdalena Oil & Gas Company being the other
partner.  Upon  conclusion  of the  merger,  American  Rivers  and ODC  would be
wholly-owned  subsidiaries  of a new public holding  company.  ODC  shareholders
would own 90 - 95% of the new company which would be operated by ODC management.
ODC  and  the  Company  are in  discussion  with NM  Rothschild  & Sons  Limited
regarding  project finance.  The merger is expected to be completed in the first
quarter  of  1997  but  there  is no  assurance  that  the  transaction  will be
completed.

In addition,  the Company  will  spin-off its  wholly-owned  subsidiary,  Bishop
Capital Corporation ("Bishop Capital"), to holders of its common stock of record
as of November  18, 1996 by issuing a pro-rata  dividend of all shares of Bishop
Capital's common stock, $.01 par value. One share of Bishop Capital common stock
will be  distributed  for every four shares of the Company's  common  stock.  No
fractional shares of Bishop Capital will be issued. The holders of the Company's
Class B common stock will not  participate  in the dividend.  Bishop Capital has
filed a Form 10-SB with the Securities and Exchange  Commission  with respect to
the  shares to be  dividended.  The  Company  intends to  distribute  the Bishop
Capital common stock dividend after the Form 10-SB is declared  effective.  This
is expected to occur in the first quarter of 1997.














                                      -13-

<PAGE>



                                     PART II

                                OTHER INFORMATION

Item 1.  Legal Proceedings

             None

Item 2.  Changes in Securities

             None

Item 3.  Default Upon Senior Securities

             None

Item 4.  Submission of Matters to a Vote of Security Holders

             None

Item 5.  Other Information

             None

Item 6.  Exhibits and Reports on Form 8-K

             a. Exhibits

                 Exhibit 27.  Financial Data Schedule (submitted only in
                              electronic format)

             b. Reports on Form 8-K

                Date of Report      Item Reported     Financial Statements Filed
                --------------      -------------     --------------------------
                November 12, 1996      Item 5                  None








                                      -14-

<PAGE>

                                   SIGNATURES



In accordance with the  requirements of the Exchange Act, the Registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.


                                        AMERICAN RIVERS OIL COMPANY
                                       (Registrant)


Date:  February 5, 1997                 By:  /s/ Karlton Terry
                                            -----------------------------------
                                            Karlton Terry
                                            President
                                            (Principal Executive Officer)


Date:  February 5, 1997                By:  /s/ Jubal Terry
                                           ------------------------------------
                                           Jubal Terry
                                           Vice President and Acting
                                           Chief Financial Officer
                                          (Principal Financial Officer)












                                      -15-




<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                                          <C>
<PERIOD-TYPE>                               9-MOS
<FISCAL-YEAR-END>                          MAR-31-1997
<PERIOD-END>                               DEC-31-1996
<CASH>                                         279,110
<SECURITIES>                                         0
<RECEIVABLES>                                  127,477
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                               406,587
<PP&E>                                       3,986,303
<DEPRECIATION>                                 225,630
<TOTAL-ASSETS>                               5,962,552
<CURRENT-LIABILITIES>                          775,067
<BONDS>                                              0
                                0
                                          0
<COMMON>                                       119,491
<OTHER-SE>                                   4,997,410
<TOTAL-LIABILITY-AND-EQUITY>                 5,962,552
<SALES>                                        542,801
<TOTAL-REVENUES>                               547,301
<CGS>                                          285,090
<TOTAL-COSTS>                                  791,160
<OTHER-EXPENSES>                               404,223
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              48,117
<INCOME-PRETAX>                              (696,199)
<INCOME-TAX>                                   251,400
<INCOME-CONTINUING>                          (444,799)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 (444,799)
<EPS-PRIMARY>                                    (.10)
<EPS-DILUTED>                                    (.10)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission