Nevada
|
|
1311
|
|
87-0645378
|
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
|
(Primary
Standard Industrial
Classification
Code Number)
|
|
(I.R.S.
Employer Identification
No.)
|
Title
Of Each Class Of Securities To Be Registered
|
Amount
To Be Registered
|
Proposed
Maximum Offering Price Per Share
|
Proposed
Maximum Aggregate Offering Price
|
Amount
Of Registration Fee
|
|||||||||
Shares
of common stock , par value $0.001 per share,
issued
and outstanding
|
4,671,573
|
$
|
4.20
|
(1) |
$
|
19,620,607.00 |
$
|
602.35
|
|||||
Total
Registration Fee
|
$
|
602.35
|
(1)
|
Estimated
solely for the purpose of determining the amount of the registration
fee,
based on the average of the high and low sale price of the common
stock as
reported by the OTC Bulletin Board on June 5, 2007 in
accordance with Rule 457(c) under the Securities Act of
1933.
|
Page
|
|
SUMMARY
|
3
|
RISK
FACTORS
|
4
|
SPECIAL
NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
13
|
BUSINESS
|
13
|
SELLING
STOCKHOLDERS
|
24
|
USE
OF PROCEEDS
|
27
|
DETERMINATION
OF OFFERING PRICE
|
27
|
MARKET
FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
|
27
|
DIVIDEND
POLICY
|
28
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS AND PLAN OF OPERATION
|
29
|
DIRECTORS
AND EXECUTIVE OFFICERS
|
32
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
34
|
EXECUTIVE
COMPENSATION
|
36
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
38
|
PLAN
OF DISTRIBUTION
|
38
|
DESCRIPTION
OF SECURITIES
|
40
|
LEGAL
MATTERS
|
42
|
EXPERTS
|
42
|
WHERE
YOU CAN FIND MORE INFORMATION
|
42
|
CONSOLIDATED
FINANCIAL STATEMENTS
|
F-1
|
Common
Stock Offered (1)
|
4,671,573
shares
|
|
|
|
|
Offering
Price
|
Market
price or privately negotiated prices.
|
|
|
|
|
Common
Stock Outstanding
|
22,664,123
shares
|
Use
of Proceeds
|
We
will not receive any proceeds from the sale of the shares offered
by the
selling stockholders.
|
|
|
|
|
OTC
Bulletin Board Symbol
|
NOGS
|
|
|
|
|
Risk
Factors
|
An
investment in our common stock involves a high degree of risk. You
should
carefully consider the risk factors set forth under “Risk Factors”
beginning on page 4 and the other information contained in this prospectus
before making an investment decision regarding our common
stock.
|
(1)
|
These
shares of common stock will not be available to trade publicly until
the
registration statement of which this prospectus is a part is declared
effective by the SEC. This number does not include shares of common
stock
underlying options outstanding under our equity incentive plan.
|
|
·
|
meet
our capital needs;
|
|
·
|
expand
our systems effectively or efficiently or in a timely manner;
|
|
·
|
allocate
our human resources optimally;
|
|
·
|
identify
and hire qualified employees or retain valued employees; or
|
|
·
|
incorporate
effectively the components of any business that we may acquire in
our
effort to achieve growth.
|
|
·
|
our
production is less than expected;
|
|
·
|
there
is a widening of price differentials between delivery points for
our
production and the delivery point assumed in the hedge arrangement;
or
|
|
·
|
the
counterparties to our hedging agreements fail to perform under the
contracts.
|
|
·
|
dilution
caused by our issuance of additional shares of common stock and other
forms of equity securities, which we expect to make in connection
with
future capital financings to fund our operations and growth, to attract
and retain valuable personnel and in connection with future strategic
partnerships with other companies;
|
|
·
|
announcements
of new acquisitions, reserve discoveries or other business initiatives
by
our competitors;
|
|
·
|
our
ability to take advantage of new acquisitions, reserve discoveries
or
other business initiatives;
|
|
·
|
fluctuations
in revenue from our oil and gas business as new reserves come to
market;
|
|
·
|
changes
in the market for oil and natural gas commodities and/or in the capital
markets generally;
|
|
·
|
changes
in the demand for oil and natural gas, including changes resulting
from
the introduction or expansion of alternative fuels;
|
|
·
|
quarterly
variations in our revenues and operating
expenses;
|
|
·
|
changes
in the valuation of similarly situated companies, both in our industry
and
in other industries;
|
|
·
|
changes
in analysts’ estimates affecting our company, our competitors and/or our
industry;
|
|
·
|
changes
in the accounting methods used in or otherwise affecting our
industry;
|
|
·
|
additions
and departures of key personnel;
|
|
·
|
announcements
of technological innovations or new products available to the oil
and gas
industry;
|
|
·
|
announcements
by relevant governments pertaining to incentives for alternative
energy
development programs;
|
|
·
|
fluctuations
in interest rates and the availability of capital in the capital
markets;
and
|
|
·
|
significant
sales of our common stock, including sales by the selling stockholders
following registration of the shares under this prospectus.
|
|
•
|
Deliver
to the customer, and obtain a written receipt for, a disclosure
document;
|
|
•
|
Disclose
certain price information about the
stock;
|
|
•
|
Disclose
the amount of compensation received by the broker-dealer or any associated
person of the broker-dealer;
|
|
•
|
Send
monthly statements to customers with market and price information
about
the penny stock; and
|
|
•
|
In
some circumstances, approve the purchaser’s account under certain
standards and deliver written statements to the customer with information
specified in the rules.
|
Table
1. Sheridan County Production Statistics
|
||||
Fm
|
Ave
Cum
|
Best
EUR
|
||
Mcr
|
146
MBO
|
957
MBEO
|
Morken
#3
|
Divide
Field
|
Mmc
|
90
|
839
|
N.
F. Stringer #1
|
Katy
Lake
|
Dn
|
101
|
232
|
Murray
#1
|
Wakea
|
Dd
|
443
|
416
|
Benson
B-3
|
Medicine
Lake
|
Dw
|
280
|
1714
|
State
#1
|
Raymond
|
Og
|
167
|
465
|
Benson
B-6
|
Medicine
Lake
|
Orr
|
232
|
2280
|
Stringer
#1
|
Katy
Lake
|
•
|
require
the acquisition of a permit or other authorization before construction
or
drilling commences and for certain other activities;
|
•
|
limit
or prohibit construction, drilling and other activities on certain
lands
lying within wilderness and other protected areas; and
|
•
|
impose
substantial liabilities for pollution resulting from its
operations.
|
Beneficial
Owner
|
Shares
of Common Stock Owned Before the Offering
|
Shares
of Common Stock Being Offered
|
Shares
of
Common
Stock
Owned
Upon
Completion
of
the
Offering
|
Percentage
of Common Stock Outstanding Upon
Completion
of Offering
|
|||||||||
David
Newman
|
47,619
|
47,619
|
0
|
*
|
|||||||||
Gregory
Anthone
|
142,857
|
142,857
|
0
|
*
|
Beneficial
Owner
|
Shares
of Common Stock Owned Before the Offering
|
Shares
of Common Stock Being Offered
|
Shares
of
Common
Stock
Owned
Upon
Completion
of
the
Offering
|
Percentage
of Common Stock Outstanding Upon Completion of
Offering
|
|||||||||
Nick
Henkels
|
200,000
|
200,000
|
0
|
*
|
|||||||||
Ervin
Kramer
|
150,000
|
100,000
|
50,000
|
*
|
|||||||||
Harry
Youtsos
|
50,000
|
50,000
|
0
|
*
|
|||||||||
William
Hartzell
|
100,000
|
50,000
|
50,000
|
*
|
|||||||||
Suzanne
Clifford
|
25,000
|
25,000
|
0
|
*
|
|||||||||
Mark
Hemann
|
50,000
|
50,000
|
0
|
*
|
|||||||||
Dennis
Phenow
|
150,000
|
75,000
|
75,000
|
*
|
|||||||||
Pat
Vincelli
|
50,000
|
25,000
|
25,000
|
*
|
|||||||||
Travis
Welch
|
30,000
|
30,000
|
0
|
*
|
|||||||||
Paul
Cownie
|
25,000
|
25,000
|
0
|
*
|
|||||||||
Blue
Sky Investments LLC
|
25,000
|
25,000
|
0
|
*
|
|||||||||
Paul
Schreier
|
40,000
|
40,000
|
0
|
*
|
|||||||||
William
and Karen Frothinger
|
80,000
|
80,000
|
0
|
*
|
|||||||||
Gerald
Auchstetter
|
80,000
|
40,000
|
40,000
|
*
|
|||||||||
Joseph
Techar (1)
|
40,000
|
40,000
|
0
|
*
|
|||||||||
Darryl
Ekstrom (1)
|
40,000
|
40,000
|
0
|
*
|
|||||||||
Mark
Larson
|
50,000
|
50,000
|
0
|
*
|
|||||||||
Daniel
A. Deikel Trust Declaration
|
50,000
|
50,000
|
0
|
*
|
|||||||||
Amit
Sela
|
1,004,048
|
1,004,048
|
0
|
*
|
|||||||||
Bruce
and Colleen Lea
|
100,000
|
100,000
|
0
|
*
|
|||||||||
August
Stoffel
|
70,000
|
35,000
|
35,000
|
*
|
|||||||||
Scott
and Elizabeth Zbikowski
|
300,000
|
100,000
|
200,000
|
*
|
|||||||||
John
Jakway and Carol Jakway
|
28,572
|
28,572
|
0
|
*
|
|||||||||
Darin
Paulson
|
43,000
|
43,000
|
0
|
*
|
|||||||||
Brian
Manion
|
315,477
|
315,477
|
0
|
*
|
|||||||||
Tom
and Peggy Gerrits
|
50,000
|
25,000
|
25,000
|
*
|
|||||||||
David
Flod
|
300,000
|
100,000
|
200,000
|
*
|
Beneficial
Owner
|
Shares
of Common Stock Owned Before the Offering
|
Shares
of Common Stock Being Offered
|
Shares
of
Common
Stock
Owned
Upon
Completion
of
the
Offering
|
Percentage
of Common Stock Outstanding Upon Completion of
Offering
|
|||||||||
Ryan
Maurer
|
25,000
|
25,000
|
0
|
*
|
|||||||||
Patrick
Kinney
|
40,000
|
20,000
|
20,000
|
*
|
|||||||||
David
Valentini
|
25,000
|
25,000
|
0
|
*
|
|||||||||
Boosalis
Children Revocable Trust
|
100,000
|
100,000
|
0
|
*
|
|||||||||
Brian
Munderloh
|
10,000
|
10,000
|
0
|
*
|
|||||||||
Nicole
Neuman
|
10,000
|
10,000
|
0
|
*
|
|||||||||
Anthony
Hartman
|
30,000
|
30,000
|
0
|
*
|
|||||||||
Jacob
P. Schaffer
|
785,000
|
635,000
|
150,000
|
*
|
|||||||||
Renee
M. Brown (1)
|
28,000
|
28,000
|
0
|
*
|
|||||||||
Billy
D. Brown
|
8,000
|
8,000
|
0
|
*
|
|||||||||
James
D. Flannery
|
50,000
|
50,000
|
0
|
*
|
|||||||||
Stephen
H. Fischer (1)
|
10,000
|
10,000
|
0
|
*
|
|||||||||
Robert
D. Goodell
|
4,000
|
4,000
|
0
|
*
|
|||||||||
Barbara
A. Halper (1)
|
25,000
|
25,000
|
0
|
*
|
|||||||||
Brian
L. Larson
|
20,000
|
20,000
|
0
|
*
|
|||||||||
John
and Ann Laurent
|
10,000
|
10,000
|
0
|
*
|
|||||||||
Marcus
Thompson
|
350,000
|
350,000
|
0
|
*
|
|||||||||
Gerald
Gudmonson
|
50,000
|
50,000
|
0
|
*
|
|||||||||
Robert
Widuch
|
25,000
|
25,000
|
0
|
*
|
|||||||||
Insight
Capital Consultants Corporation (2)
|
100,000
|
50,000
|
50,000
|
*
|
SHARES
SUBJECT TO LOCK-UP / LEAK-OUT AGREEMENTS
|
|||||||||||||
Duane
S. Jenson (3)
|
98,441
|
20,000
|
78,441
|
*
|
|||||||||
Travis
T. Jenson (4)
|
442,984
|
85,000
|
357,984
|
1.6
|
%
|
||||||||
Thomas
J. Howells (5)
|
442,985
|
85,000
|
357,984
|
1.6
|
%
|
||||||||
Leonard
W. Burningham, Esq.
|
200,000
|
40,000
|
160,000
|
*
|
|||||||||
Alan
Reedy
|
59,524
|
10,000
|
49,524
|
*
|
|||||||||
John
Myung
|
58,500
|
10,000
|
48,500
|
*
|
(1)
|
Affiliated
with a broker-dealer, Capital Quest Securities, Inc. They have represented
to us that they acquired our stock in the ordinary course of business
and
without any agreements, directly or indirectly, with any person to
distribute the stock.
|
(2)
|
Acquired
from the Company pursuant to the terms of a consulting
agreement.
|
(3)
|
Duane
Jenson is the Chief Executive Officer of Jenson Services, Inc., which
was
a controlling shareholder of the Company until the merger on March
20,
2007.
|
(4)
|
Travis
Jenson is the spouse of Sarah Jenson, who was the Company’s President and
a Director until the merger on March 20,
2007.
|
(5)
|
Thomas
Howells is the spouse of Lisa Howells, who was the Company’s Secretary and
a Director until the merger on March 20,
2007
|
Closing
Bid
|
Closing
Asked
|
||||||||||||
Quarter
|
High
|
Low
|
High
|
Low
|
|||||||||
January
18, 2006 - March 31, 2006
|
NONE
|
NONE
|
NONE
|
NONE
|
|||||||||
April
3, 2006 - June 30, 2006
|
NONE
|
NONE
|
NONE
|
NONE
|
|||||||||
July
3, 2006 - September 20, 2006
|
.20
|
.20
|
NONE
|
NONE
|
|||||||||
October
2, 2006 - December 29, 2006
|
.20
|
.20
|
NONE
|
NONE
|
|||||||||
December
31, 2006 - March 31, 2007
|
$
|
5.00
|
$
|
1.10
|
NONE
|
NONE
|
Plan
Category
|
Number
of shares to be issued upon exercise of outstanding options and rights
(a)
|
Weighted-average
exercise price of outstanding options and rights
(b)
|
Number
of shares remaining available for future issuance under equity
compensation plans (excluding shares reflected in column (a))
(c)
|
|||||||
|
|
|
|
|||||||
Equity
compensation plans approved by stockholders
|
1,100,000
|
$
|
1.05
|
900,000
|
||||||
|
||||||||||
Equity
compensation plans not approved by stockholders
|
—
|
$
|
—
|
—
|
||||||
|
||||||||||
Total
|
1,100,000
|
$
|
1.05
|
900,000
|
|
•
|
our
financial condition;
|
|
•
|
earnings;
|
|
•
|
need
for funds;
|
|
•
|
capital
requirements;
|
|
•
|
prior
claims of preferred stock to the extent issued and outstanding;
and
|
|
•
|
other
factors, including any applicable
laws.
|
|
•
|
Raise
the necessary capital required to acquire, explore for and produce
oil,
conventional natural gas and unconventional natural
gas;
|
|
•
|
Assemble
a group of talented and experienced employees, partners and consultants
to
execute the strategic objectives;
|
|
•
|
Create
value by executing an ‘asset roll up’ business plan, subsequently
optimizing the value of each newly acquired property. Executing this
phase
of the strategy should in turn provide asset value for the acquisition
and
enhancement of additional properties, and create synergies among
these
assets, further improving their
value.
|
|
•
|
Identify
and utilize industry partners to mitigate risk and leverage resources
and
acreage through joint ventures, farmout agreements and strategic
pooling
of acreage.
|
|
March
31, 2007
(Unaudited)
|
|||
|
|
|||
Current
Assets
|
$
|
986,676
|
||
|
||||
Current
Liabilities
|
$
|
33,339
|
||
|
||||
Working
Capital
|
$
|
953,337
|
Name
and Age
|
Positions
|
|
Michael
L. Reger, 31
|
Director,
Chief Executive Officer and Secretary
|
|
Ryan
R. Gilbertson, 31
|
Director
and Chief Financial Officer
|
|
Loren
J. O’Toole, 76
|
Director
|
|
Carter
Stewart, 49
|
Director
|
|
Jack
King, 55
|
Director
|
|
Robert
Grabb, 55
|
Director
|
Security
Ownership of Certain Beneficial Owners
|
|||||||
Name
of Beneficial Owner (1)
|
Number
of Shares
|
Percent
of Outstanding Shares of Common Stock (2)
|
|||||
Joseph
A. Geraci, II
80
South 8th
Street, Suite 900
Minneapolis,
MN 55402
|
4,160,000
|
(3) |
18.2
|
%
|
|||
Douglas
M. Polinsky
130
Lake Street West, Suite 300
Wayzata,
MN 55391
|
4,432,500
|
(4) |
19.6
|
%
|
|||
Beneficial
Owners as a Group
|
7,687,500
|
(5) |
33.9
|
%
|
|||
Security
Ownership of Management
|
|||||||
Michael
L. Reger, Director, Chief Executive Officer and Secretary
|
4,320,000
|
(6) |
19.1
|
%
|
|||
Ryan
R. Gilbertson, Director and Chief Financial Officer
|
2,107,500
|
(7) |
9.3
|
%
|
|||
Loren
J. O’Toole, Director
|
-
|
*
|
|||||
Carter
Stewart, Director
|
-
|
*
|
|||||
Jack
King, Director
|
-
|
*
|
|||||
Robert
Grabb, Director
|
-
|
*
|
|||||
Directors
and Officers as a Group
|
6,427,500
|
28.4
|
%
|
|
1.
|
As
used in this table, “beneficial ownership” means the sole or shared power
to vote, or to direct the voting of, a security, or the sole or shared
investment power with respect to a security (i.e., the power to dispose
of, or to direct the disposition of, a security). The address of
each
member of management is care of the Company.
|
|
2.
|
Figures
are rounded to the nearest tenth of a percent.
|
|
3.
|
Includes
275,000 shares held directly and 3,885,000 shares held by entities
controlled by Mr. Geraci, and of which he may be deemed the beneficial
owner. This includes 905,000 shares held by Lantern Advisors, LLC,
which
is jointly controlled with Mr. Douglas Polinsky, which are also included
in his beneficial shareholdings listed above.
|
4.
|
Includes
2,000,000 shares held directly and 2,382,500 shares held by entities
owned
and/or controlled by Mr. Polinsky which may be deemed to be
beneficially owned by him. This includes 905,000 shares held by Lantern
Advisers, LLC, which is jointly controlled with Mr. Joseph Geraci,
II and
which are also included in his beneficial shareholdings listed above.
Further, on December 15, 2006, the Company granted 100,000 stock
options
to Mr. Polinsky in consideration of his services as Director of the
Company. 50,000 options vest on June 15, 2007, and the balance vest
on
December 15, 2007. The 100,000 options are exercisable at $1.05 per
share
for a period of ten (10) years expiring on December 15, 2016. The
50,000
of these option shares which vest June 15, 2007 are included in these
totals, but the 50,000 which vest on December 15, 2007 are not, as
those
options are not immediately exercisable. Mr. Polinsky was a director
of
the Company until May 3, 2007.
|
|
5.
|
The
905,000 shares held by Lantern Advisors, LLC are included in Mr.
Geraci’s
and Mr. Polinsky’s totals above, but they have only been included once in
this total, to avoid double-counting.
|
|
6.
|
Includes
4,069,000 shares held directly and 1,000 shares held by Mr. Reger’s
spouse, which may be deemed to be beneficially owned by him. Further,
on
December 15, 2006, the Company granted 500,000 stock options to Mr.
Reger
in consideration of his services as Chief Executive Officer of the
Company. 250,000 options vest on June 15, 2007, and the balance vest
on
December 15, 2007. The 500,000 options are exercisable at $1.05 per
share
for a period of ten (10) years expiring on December 15, 2016. The
250,000
of these option shares which vest on June 15, 2007 are included in
these
totals, but the 250,000 which vest on December 15, 2007 are not,
as those
options are not immediately
exercisable.
|
7.
|
Includes
407,500 shares held directly and 1,450,000 shares held by entities
owned
and/or controlled by Mr. Gilbertson, which may be deemed to be
beneficially owned by him. Further, on December 15, 2006, the Company
granted 500,000 stock options to Mr. Gilbertson in consideration
of his
services as Chief Financial Officer of the Company. 250,000 options
vest
on June 15, 2007, and the balance vest on December 15, 2007. The
500,000
options are exercisable at $1.05 per share for a period of ten (10)
years
expiring on December 15, 2016. The 250,000 of these option shares
which
vest on June 15, 2007 are included in these totals, but the 250,000
which
vest on December 15, 2007 are not, as those options are not immediately
exercisable.
|
Summary
Compensation Table
|
||||||||||||||||||||||||||||
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan Compensation
($)
|
Nonqualified
Deferred Compensation Earnings
($)
|
All
Other Compensation
($)
|
Total
($)
|
|||||||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
(i)
|
(j)
|
|||||||||||||||||||
Sarah
E. Jenson, Former President (1)
|
2006
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
|||||||||||||||||||
Michael
Reger, Chief Executive Officer
|
2006
|
-0-
|
-0-
|
-0-
|
$
|
400,000
|
(2) (4) |
-0-
|
-0-
|
-0-
|
$
|
400,000
|
||||||||||||||||
Ryan
Gilbertson, Chief Financial Officer
|
2006
|
-0-
|
-0-
|
-0-
|
$
|
400,000
|
(3) (4) |
-0-
|
-0-
|
-0-
|
$
|
400,000
|
|
(1)
|
Effective
as of the closing of the merger with NOG, Sarah E. Jenson was replaced
as
officer and director by the officers and directors of
NOG.
|
|
(2)
|
On
December 15, 2006, the Company granted 500,000 stock options to Mr.
Reger
in consideration of his services as Chief Executive Officer of the
Company. 250,000 options vest on June 15, 2007, and the balance vest
on
December 15, 2007. The 500,000 options are exercisable at $1.05 per
share
for a period of ten (10) years expiring on December 15,
2016.
|
|
(3)
|
On
December 15, 2006, the Company granted 500,000 stock options to Mr.
Gilbertson in consideration of his services as Chief Financial Officer
of
the Company. 250,000 options vest on June 15, 2007, and the balance
vest
on December 15, 2007. The 500,000 options are exercisable at $1.05
per
share for a period of ten (10) years expiring on December 15,
2016.
|
(4)
|
See
Note 6 to the Company’s December 31, 2006 Financial Statements (attached)
for a description of the valuation method and assumptions used in
determining the value of the
options..
|
Outstanding
Equity Awards at Fiscal Year-End
|
||||||||||||||||||||||||||||
Option
Awards
|
Stock
Awards
|
|||||||||||||||||||||||||||
Name
|
Number
of Securities Underlying Unexercised Options
(#)
Exercisable
|
Number
of Securities Underlying Unexercised Options
(#)
Unexerciseable
|
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised
Unearned Options
(#)
|
Option
Exercise Price
($)
|
Option
Expiration Date
|
Number
of Shares or Units of Stock That Have Not Vested
(#)
|
Market
Value of Shares or Units of Stock That Have Not Vested
(#)
|
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other
Rights
That Have Not Vested
(#)
|
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares,
Units or
Other Rights That Have Not Vested ($)
|
|||||||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
(i)
|
(j)
|
|||||||||||||||||||
Michael
Reger
|
0
|
500,000
|
0
|
$
|
1.05
|
12/15/16
|
0
|
0
|
0
|
0
|
||||||||||||||||||
Ryan
Gilbertson
|
0
|
500,000
|
0
|
$
|
1.05
|
12/15/16
|
0
|
0
|
0
|
0
|
Director
Compensation
|
||||||||||||||||||||||
Name
|
Fees
Earned or Paid in Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan Compensation
($)
|
Nonqualified
Deferred Compensation Earnings
($)
|
All
Other Compensation
($)
|
Total
($)
|
|||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
|||||||||||||||
Douglas
Polinsky
|
0
|
0
|
$
|
80,000
|
(1)(2)
|
0
|
0
|
0
|
$
|
80,000
|
(1)
|
On
December 15, 2006, the Company granted 100,000 stock options to Mr.
Polinsky in consideration of his services as director of the Company.
50,000 options vest on June 15, 2007, and the balance vest on December
15,
2007. The 100,000 options are exercisable at $1.05 per share for
a period
of ten (10) years expiring on December 15, 2016. Mr. Polinsky was
a
director of the Company until May 3,
2007.
|
(2)
|
See
Note 6 to the Company’s December 31, 2006 Financial Statements (attached)
for a description of the valuation method and assumptions used in
determining the value of the
options.
|
|
·
|
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits investors;
|
|
·
|
block
trades in which the broker-dealer will attempt to sell the shares
as agent
but may position and resell a portion of the block as principal to
facilitate the transaction;
|
|
·
|
purchases
by a broker-dealer as principal and resale by the broker-dealer for
its
account;
|
|
·
|
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
|
·
|
privately
negotiated transactions;
|
|
·
|
to
cover short sales made after the date that this registration statement
is
declared effective by the Securities and Exchange Commission;
|
|
·
|
broker-dealers
may agree with the selling stockholders to sell a specified number
of such
shares at a stipulated price per
share;
|
|
·
|
a
combination of any such methods of sale;
and
|
|
·
|
any
other method permitted pursuant to applicable
law.
|
|
1.
|
20
to 33 1/3%,
|
|
2.
|
33
1/3 to 50%, or
|
|
3.
|
more
than 50%.
|
|
1.
|
has
200 or more stockholders, with at least 100 of such stockholders
being
both stockholders of record and residents of Nevada; and
|
|
2.
|
does
business in Nevada directly or through an affiliated corporation.
|
|
1.
|
an
aggregate market value equal to 5 percent or more of the aggregate
market
value of the assets of the corporation;
|
|
2.
|
an
aggregate market value equal to 5 percent or more of the aggregate
market
value of all outstanding shares of the corporation; or
|
|
3.
|
representing
10 percent or more of the earning power or net income of the corporation.
|
|
1.
|
the
highest price per share paid by the interested stockholder within
the
three years immediately preceding the date of the announcement of
the
combination or in the transaction in which he became an interested
stockholder, whichever is higher;
|
|
2.
|
the
market value per common share on the date of announcement of the
combination or the date the interested stockholder acquired the shares,
whichever is higher; or
|
|
3.
|
if
higher for the holders of preferred stock, the highest liquidation
value
of the preferred stock.
|
|
Page
|
|
Consolidated
Financial Statements (Unaudited) for the three month period ended
March 31, 2007:
|
|
|
Consolidated
Balance Sheets
|
F2
|
|
Consolidated
Statements of Operations
|
F3
|
|
Consolidated
Statements of Cash Flows
|
F4
|
|
Consolidated
Statement of Shareholders’ Equity
(Deficit)
|
F5
|
|
Notes
to Consolidated Financial Statements
|
F6
|
|
|
||
Consolidated
Financial Statements (Audited) for the fiscal year ended December
31,
2006:
|
||
Report of
Independent Registered Public Accounting Firm
|
F10
|
|
Balance
Sheet as of December 31, 2006
|
F11
|
|
Statement
of Operations from Inception (October 5, 2006) through December 31,
2006
|
F12
|
|
Statement
of Cash Flows for the period from Inception (October 5, 2006) through
December 31, 2006
|
F13
|
|
Statement
of Stockholders’ Deficit for the period from Inception (October 5, 2006)
through December 31, 2006
|
F14
|
|
Notes
to Financial Statements
|
F15
|
|
|
||
Pro
Forma Financial Information
|
||
Unaudited
Pro Forma Condensed Statement of Operations for the period from January
1,
2007 through March 31, 2007
|
F22
|
|
Unaudited
Pro Forma Condensed Statement of Operations for the period from Inception
(October 5, 2006) through March 31, 2007
|
F23
|
|
Notes
to Unaudited Pro Forma Consolidated Statements of
Operations
|
F24
|
(A
DEVELOPMENT STAGE COMPANY)
|
||||||||||
CONDENSED
BALANCE SHEETS
|
||||||||||
MARCH
31, 2007 AND DECEMBER 31, 2006
|
||||||||||
ASSETS
|
March
31,
|
December
31,
|
||||||
2007
|
2006
|
||||||
(Unaudited)
|
(Audited)
|
||||||
CURRENT
ASSETS
|
|||||||
Cash
and Cash Equivalents
|
$
|
924,148
|
$
|
61,935
|
|||
Restricted
Cash
|
-
|
788,000
|
|||||
Prepaid
Expenses
|
62,528
|
1,000
|
|||||
Total
Current Assets
|
986,676
|
850,935
|
|||||
PROPERTY
AND EQUIPMENT
|
|||||||
Oil
and Natural Gas Properties - Unproved, Using Full Cost Accounting:
|
|||||||
Leasehold
Interest - Montana
|
1,245,000
|
-
|
|||||
Leasehold
Interest - North Dakota
|
556,493
|
-
|
|||||
Total
Oil and Natural Gas Properties - Unproved
|
1,801,493
|
-
|
|||||
Office
Equipment and Furniture, Net
|
8,412
|
-
|
|||||
Total
Property and Equipment, Net
|
1,809,905
|
-
|
|||||
OTHER
ASSETS
|
|||||||
Deposit
- MSP Leasehold
|
-
|
165,000
|
|||||
Deposit
- Southfork Leasehold
|
-
|
65,000
|
|||||
Deposit
- KNTX Shell
|
-
|
25,000
|
|||||
Total
Other Assets
|
-
|
255,000
|
|||||
Total
Assets
|
$
|
2,796,581
|
$
|
1,105,935
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
Payable
|
$
|
33,339
|
$
|
-
|
|||
Investor
Subscriptions Net of Issuance Costs
|
778,067
|
||||||
Convertible
Notes Payable
|
|
365,000
|
|||||
Total
Current Liabilities
|
33,339
|
1,143,067
|
|||||
LONG-TERM
LIABILITIES
|
-
|
-
|
|||||
Total
Liabilities
|
33,339
|
1,143,067
|
|||||
STOCKHOLDERS'
EQUITY (DEFICIT)
|
|||||||
Preferred
Stock, Par Value $.0001; 100,000 Authorized, 0 Outstanding
|
-
|
-
|
|||||
Common
Stock, Par Value $.001; 100,000,000 Authorized, 22,664,123
|
|||||||
Outstanding
(2006 - Par Value $.0001; 18,000,000 Shares Outstanding)
|
22,664
|
1,800
|
|||||
Additional
Paid-in Capital
|
3,104,271
|
38,575
|
|||||
Subscriptions
Receivable
|
-
|
(1,400
|
)
|
||||
Deficit
Accumulated during Development Stage
|
(363,693
|
)
|
(76,107
|
)
|
|||
Total
Stockholders' Equity (Deficit)
|
2,763,242
|
(37,132
|
)
|
||||
Total
Liabilities and Stockholders' Equity (Deficit)
|
$
|
2,796,581
|
$
|
1,105,935
|
NORTHERN
OIL AND GAS, INC.
|
|||||||||
(A
DEVELOPMENT STAGE COMPANY)
|
|||||||||
CONDENSED
STATEMENTS OF OPERATIONS
|
|||||||||
FOR
THE THREE MONTHS ENDED MARCH 31, 2007 AND
|
|||||||||
FOR
THE PERIOD FROM INCEPTION (OCTOBER 5, 2006) THROUGH MARCH 31, 2007
|
|||||||||
(UNAUDITED)
|
From
|
|||||||
Inception
on
|
|||||||
October
5,
|
|||||||
Three
Months
|
2006
|
||||||
Ended
|
Through
|
||||||
March
31,
|
March
31,
|
||||||
2007
|
2007
|
||||||
REVENUES
|
$
|
-
|
$
|
-
|
|||
EXPENSES
|
|||||||
Share
- Based Compensation Expense
|
216,986
|
255,561
|
|||||
General
and Administrative Expense
|
80,733
|
118,532
|
|||||
Total
Expenses
|
297,719
|
374,093
|
|||||
LOSS
FROM OPERATIONS
|
(297,719
|
)
|
(374,093
|
)
|
|||
OTHER
INCOME
|
10,133
|
10,400
|
|||||
LOSS
BEFORE INCOME TAXES
|
(287,586
|
)
|
(363,693
|
)
|
|||
INCOME
TAX PROVISION (BENEFIT)
|
-
|
-
|
|||||
NET
LOSS
|
$
|
(287,586
|
)
|
$
|
(363,693
|
)
|
|
Net
Loss Per Common Share - Basic and Diluted
|
$
|
(0.01
|
)
|
$
|
(0.02
|
)
|
|
Weighted
Average Shares Outstanding - Basic and Diluted
|
20,196,836
|
19,110,760
|
NORTHERN
OIL AND GAS, INC.
|
|||||||||||
(A
DEVELOPMENT STAGE COMPANY)
|
|||||||||||
CONDENSED
STATEMENTS OF CASH FLOWS
|
|||||||||||
FOR
THE THREE MONTHS ENDED MARCH 31, 2007 AND
|
|||||||||||
FOR
THE PERIOD FROM INCEPTION (OCTOBER 5, 2006) THROUGH MARCH 31, 2007
|
|||||||||||
(UNAUDITED)
|
From
|
|||||||
Inception
on
|
|||||||
October
5,
|
|||||||
Three
Months
|
2006
|
||||||
Ended
|
Through
|
||||||
March
31,
|
March
31,
|
||||||
2007
|
2007
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
Loss
|
$
|
(287,586
|
)
|
$
|
(363,693
|
)
|
|
Adjustments
to Reconcile Net Loss to Net Cash Used for Operating Activities:
|
|||||||
Depreciation
|
260
|
260
|
|||||
Share
- Based Compensation Expense
|
216,986
|
255,561
|
|||||
Increase
in Prepaid Expenses
|
(61,528
|
)
|
(62,528
|
)
|
|||
Increase
in Accounts Payable
|
33,339
|
33,339
|
|||||
Net
Cash Used For Operating Activities
|
(98,529
|
)
|
(137,061
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Purchases
of Office Equipment and Furniture
|
(8,672
|
)
|
(8,672
|
)
|
|||
Acquisition
of Leasehold Interests in Oil and Gas Properties
|
(841,481
|
)
|
(1,096,481
|
)
|
|||
Net
Cash Used For Investing Activities
|
(850,153
|
)
|
(1,105,153
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Repayments
of Convertible Notes Payable (Related Party)
|
(165,000
|
)
|
-
|
||||
Proceeds
from the Issuance of Common Stock - Net of Issuance Costs
|
1,187,895
|
2,166,362
|
|||||
Net
Cash Provided by Financing Activities
|
1,022,895
|
2,166,362
|
|||||
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
74,213
|
924,148
|
|||||
CASH
AND CASH EQUIVALENTS - BEGINNING
|
849,935
|
-
|
|||||
CASH
AND CASH EQUIVALENTS - ENDING
|
$
|
924,148
|
$
|
924,148
|
|||
Supplemental
Disclosure of Cash Flow Information
|
|||||||
Cash
paid during the period for interest
|
$
|
-
|
$
|
-
|
|||
Cash
paid during the period for income taxes
|
$
|
-
|
$
|
-
|
|||
Non-Cash
Financing and Investing Activities:
|
|||||||
Purchase
of Oil and Gas Properties through issuance of common stock
|
$
|
705,012
|
$
|
705,012
|
NORTHERN
OIL AND GAS, INC.
|
|||||||||||
(A
DEVELOPMENT STAGE COMPANY)
|
|||||||||||
CONDENSED
STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
|
|||||||||||
FOR
THE PERIOD FROM INCEPTION (OCTOBER 5, 2006) THROUGH MARCH 31,
2007
|
|||||||||||
(UNAUDITED)
|
Accumulated
|
|||||||||||||||||||
Deficit
|
Total
|
||||||||||||||||||
Additional
|
Stock
|
During
|
Stockholders'
|
||||||||||||||||
Common
Stock
|
Paid-in
|
Subscriptions
|
Development
|
Equity
|
|||||||||||||||
Shares
|
Amount
|
Capital
|
Receivable
|
Stage
|
(Deficit)
|
||||||||||||||
Balance
at Inception (October 5, 2006)
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Common
Stock Issued
|
18,000,000
|
1,800
|
-
|
(1,400
|
)
|
-
|
400
|
||||||||||||
Compensation
Related Stock Option Grants
|
-
|
-
|
38,575
|
-
|
-
|
38,575
|
|||||||||||||
Net
Income (Loss)
|
-
|
-
|
-
|
-
|
(76,107
|
)
|
(76,107
|
)
|
|||||||||||
Balance
- December 31, 2006
|
18,000,000
|
1,800
|
38,575
|
(1,400
|
)
|
(76,107
|
)
|
(37,132
|
)
|
||||||||||
Payment
on Stock Subscriptions Receivable
|
-
|
-
|
-
|
1,400
|
-
|
1,400
|
|||||||||||||
Sale
of 2,501,573 Common Shares for $1.05 Per Share
|
2,501,573
|
250
|
2,626,402
|
-
|
-
|
2,626,652
|
|||||||||||||
Private
Placement Costs
|
-
|
-
|
(9,933
|
)
|
-
|
-
|
(9,933
|
)
|
|||||||||||
Issued
400,000 Common Shares to Montana Oil and Gas,
Inc. for Leasehold Interest
|
400,000
|
40
|
419,960
|
-
|
-
|
420,000
|
|||||||||||||
Issued
271,440 Shares to Southfork Exploration, LLC for Leasehold
Interest
|
271,440
|
27
|
284,985
|
-
|
-
|
285,012
|
|||||||||||||
|
|||||||||||||||||||
Balance
Immediately Prior to Reverse Acquisition of
Kentex
|
21,173,013
|
2,117
|
3,359,989
|
-
|
(76,107
|
)
|
3,285,999
|
||||||||||||
Reverse
Acquisition of Kentex:
|
|||||||||||||||||||
Recapitalization
of NOG with Kentex Common Stock
Issued in the Acquisition (Par Value Changed to $.001 Per
Share)
|
-
|
19,056
|
(19,056
|
)
|
-
|
-
|
-
|
||||||||||||
|
|||||||||||||||||||
Acquisition
of Kentex
|
1,491,110
|
1,491
|
(1,491
|
)
|
-
|
-
|
-
|
||||||||||||
Legal
Fees
|
-
|
-
|
(25,000
|
)
|
-
|
-
|
(25,000
|
)
|
|||||||||||
Introduction
Fee
|
-
|
-
|
(12,500
|
)
|
-
|
-
|
(12,500
|
)
|
|||||||||||
Payment
to Kentex Stockholders
|
-
|
-
|
(377,500
|
)
|
-
|
-
|
(377,500
|
)
|
|||||||||||
Liabilities
Assumed
|
-
|
-
|
(1,095
|
)
|
-
|
-
|
(1,095
|
)
|
|||||||||||
Other
Professional Fees
|
-
|
-
|
(36,062
|
)
|
-
|
-
|
(36,062
|
)
|
|||||||||||
Totals
of Reverse Acquisition
|
1,491,110
|
20,547
|
(472,704
|
)
|
-
|
-
|
(452,157
|
)
|
|||||||||||
|
|||||||||||||||||||
Balance
Immediately After Reverse Acquisition of
Kentex
|
22,664,123
|
22,664
|
2,887,285
|
-
|
(76,107
|
)
|
2,833,842
|
||||||||||||
Compensation
Related Stock Option Grants
|
-
|
-
|
216,986
|
-
|
-
|
216,986
|
|||||||||||||
Net
Income (Loss)
|
-
|
-
|
-
|
-
|
(287,586
|
)
|
(287,586
|
)
|
|||||||||||
Balance
- March 31, 2007
|
22,664,123
|
$
|
22,664
|
$
|
3,104,271
|
$
|
-
|
$
|
(363,693
|
)
|
$
|
2,763,242
|
· |
1,100,000
with an Exercise price of $1.05 and a term of 10 years
|
· |
No
options were exercised or forfeited during the period from inception
to
3-31-07
|
· |
No
options are exercisable as of 3-31-07
|
· |
The
company recorded compensation expense related to these options of
$38,575
for the period from inception through December 31, 2006 and $216,986
for
the three months ended March 31,
2007.
|
· |
The
remaining cost of the options will be recognized in 2007 as a compensation
expense of $624,439
|
ASSETS
|
|
|||
|
|
|||
|
|
|||
CURRENT
ASSETS
|
|
|||
Cash
|
$
|
61,935
|
||
Restricted
Cash
|
788,000
|
|||
Prepaid
Rent
|
1,000
|
|||
Total
Current Assets
|
850,935
|
|||
|
||||
OTHER
ASSETS
|
||||
Deposit
- MOP Oil Lease
|
165,000
|
|||
Deposit
- South Fork Oil Lease
|
65,000
|
|||
Deposit
- KNTX Shell
|
25,000
|
|||
Total
Other Assets
|
255,000
|
|||
|
||||
Total
Assets
|
$
|
1,105,935
|
||
|
||||
|
||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||
|
||||
|
||||
CURRENT
LIABILITIES
|
||||
Investor
Subscriptions Net of Issuance Costs
|
$
|
778,067
|
||
Convertible
Notes Payable (Related Party)
|
365,000
|
|||
Total
Current Liabilities
|
1,143,067
|
|||
|
||||
LONG-TERM
LIABILITIES
|
—
|
|||
|
||||
Total
Liabilities
|
1,143,067
|
|||
|
||||
STOCKHOLDERS'
DEFICIT
|
||||
Preferred
Stock, Par Value $.0001; 100,000 Authorized, 0 Outstanding
|
—
|
|||
Common
Stock, Par Value $.0001; 100,000,000 Authorized, 18,000,000 Outstanding
|
1,800
|
|||
Additional
Paid-in Capital
|
38,575
|
|||
Stock
Subscriptions Receivable
|
(1,400
|
)
|
||
Deficit
Accumulated during Development Stage
|
(76,107
|
)
|
||
Total
Stockholders' Deficit
|
(37,132
|
)
|
||
|
||||
Total
Liabilities and Stockholders' Deficit
|
$
|
1,105,935
|
REVENUES
|
$
|
—
|
||
|
||||
EXPENSES
|
||||
Share
- Based Compensation Expense
|
38,575
|
|||
General
and Administrative Expense
|
37,799
|
|||
Total
Expenses
|
76,374
|
|||
|
||||
LOSS
FROM OPERATIONS
|
(76,374
|
)
|
||
|
||||
OTHER
INCOME
|
267
|
|||
|
||||
LOSS
BEFORE INCOME TAXES
|
(76,107
|
)
|
||
|
||||
INCOME
TAX PROVISION (BENEFIT)
|
—
|
|||
|
||||
NET
LOSS
|
$
|
(76,107
|
)
|
|
|
||||
Net
Loss Per Common Share - Basic and Diluted
|
$
|
(0.004
|
)
|
|
|
||||
Weighted
Average Shares Outstanding Basic and Diluted
|
18,000,000
|
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|||
Net
Loss
|
$
|
(76,107
|
)
|
|
Adjustments
to Reconcile Net Loss to Net Cash Used for Operating Activities:
|
||||
Increase
in Prepaid Rent
|
(1,000
|
)
|
||
Share
- Based Compensation Expense
|
38,575
|
|||
Net
Cash Used For Operating Activities
|
(38,532
|
)
|
||
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||
Deposits
|
(255,000
|
)
|
||
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||
Proceeds
from Investor Subscriptions - Net of Issuance Costs
|
778,067
|
|||
Proceeds
from Convertible Notes Payable (Related Party)
|
365,000
|
|||
Proceeds
From Issuance of Common Stock
|
400
|
|||
Net
Cash Provided by Financing Activities
|
1,143,467
|
|||
|
||||
NET
INCREASE IN CASH
|
849,935
|
|||
|
||||
CASH
- BEGINNING
|
—
|
|||
|
||||
CASH
- ENDING
|
$
|
849,935
|
||
|
||||
|
||||
Supplemental
Disclosure of Cash Flow Information
|
||||
Cash
paid during the year for interest
|
$
|
—
|
||
Cash
paid during the year for income taxes
|
$
|
—
|
|
|
|
|
|
Accumulated
|
|
|||||||||||||
|
|
|
|
|
Deficit
|
|
|||||||||||||
|
Common
|
Common
|
Additional
|
Stock
|
During
|
Total
|
|||||||||||||
|
Stock
|
Stock
|
Paid-in
|
Subscriptions
|
Development
|
Stockholders'
|
|||||||||||||
|
Shares
|
Amount
|
Capital
|
Receivable
|
Stage
|
Deficit
|
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Balance
at Inception (October 5, 2006)
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
|
|||||||||||||||||||
Common
Stock Issued
|
18,000,000
|
1,800
|
—
|
(1,400
|
)
|
—
|
400
|
||||||||||||
|
|||||||||||||||||||
Compensation
Related
|
|||||||||||||||||||
Stock
Option Grants
|
—
|
—
|
38,575
|
—
|
—
|
38,575
|
|||||||||||||
|
|||||||||||||||||||
Net
Income (Loss)
|
—
|
—
|
—
|
—
|
(76,107
|
)
|
$
|
(76,107
|
)
|
||||||||||
|
|||||||||||||||||||
Balance
- December 31, 2006
|
18,000,000
|
$
|
1,800
|
$
|
38,575
|
$
|
(1,400
|
)
|
$
|
(76,107
|
)
|
$
|
(37,132
|
)
|
|
December
31,
|
|||
|
2006
|
|||
Risk
free rates
|
4.75
|
%
|
||
Dividend
yield
|
0
|
%
|
||
Expected
volatility
|
64
|
%
|
||
Weighted
average expected stock option life
|
10
Years
|
Weighted
average fair value per share
|
$
|
1.05
|
||
Total
options granted
|
1,100,000
|
|||
Total
weighted average fair value of options granted
|
$
|
880,000
|
Operating
Loss
|
$
|
(76,107
|
)
|
|
Statutory
Rate
|
x
25
|
%
|
||
Expected
Tax Benefit
|
(19,027
|
)
|
||
Effects
of:
|
||||
Option
expense
|
9,644
|
|||
Non-Deductible
Meals and Entertainment
|
1,724
|
|||
Increase
in valuation allowance
|
7,659
|
|||
Reported
Provision/(Benefit)
|
$
|
—
|
|
•
|
1,100,000
with an Exercise price of $1.05 and a term of 10 years
|
|
•
|
No
options were exercised or forfeited during the period from inception
to
12-31-06
|
|
•
|
No
options are exercisable as of 12-31-06
|
|
•
|
The
remaining cost of the options will be recognized in 2007 as a compensation
expense of $841,425
|
(b)
|
Unaudited
Pro Forma Condensed Financial Statements
|
NORTHERN
OIL AND GAS, INC. AND KENTEX PETROLEUM, INC.
|
||||||||
UNAUDITED
PRO FORMA CONDENSED STATEMENT OF OPERATIONS
|
||||||||
NORTHERN
OIL AND GAS, INC. -
|
||||||||
FOR
THE PERIOD FROM JANUARY 1, 2007 THROUGH MARCH 31,
2007
|
||||||||
KENTEX
PETROLEUM, INC. -
|
||||||||
FOR
THE PERIOD FROM JANUARY 1, 2007 THROUGH MARCH 20, 2007 (MERGER
DATE)
|
Northern
|
Kentex
|
||||||||||||
Oil
and Gas,
|
Petroleum,
|
Pro
Forma
|
Pro
Forma
|
||||||||||
Inc.
|
Inc.
|
Adjustments
|
Results
|
||||||||||
Revenues
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||
Expenses
|
|||||||||||||
Share-Based
Compensation
|
216,986
|
-
|
-
|
216,986
|
|||||||||
General
and Administrative
|
80,733
|
2,644
|
-
|
83,377
|
|||||||||
Total
Expenses
|
297,719
|
2,644
|
-
|
300,363
|
|||||||||
Loss
from Operations
|
(297,719
|
)
|
(2,644
|
)
|
-
|
(300,363
|
)
|
||||||
Other
Income
|
10,133
|
-
|
-
|
10,133
|
|||||||||
Loss
Before Income Taxes
|
(287,586
|
)
|
(2,644
|
)
|
-
|
(290,230
|
)
|
||||||
Income
Tax Provision/(Benefit)
|
-
|
-
|
-
|
-
|
|||||||||
Net
Loss
|
$
|
(287,586
|
)
|
$
|
(2,644
|
)
|
$
|
-
|
$
|
(290,230
|
)
|
||
Net
Loss per Common Share - Basic and Diluted
|
$
|
(0.01
|
)
|
$
|
-
|
$
|
-
|
$
|
(0.01
|
)
|
|||
Weighted
Average Shares Outstanding
|
20,196,836
|
2,361,675
|
(207,727
|
)
|
22,350,784
|
NORTHERN
OIL AND GAS, INC. AND KENTEX PETROLEUM, INC.
|
||||||||
UNAUDITED
PRO FORMA CONDENSED STATEMENT OF OPERATIONS
|
||||||||
NORTHERN
OIL AND GAS, INC. -
|
||||||||
FOR
THE PERIOD FROM INCEPTION (OCTOBER 5, 2006) THROUGH MARCH 31,
2007
|
||||||||
KENTEX
PETROLEUM, INC. -
|
||||||||
FOR
THE PERIOD FROM JANUARY 1, 2006 THROUGH MARCH 20, 2007 (MERGER
DATE)
|
Northern
|
Kentex
|
||||||||||||
Oil
and Gas,
|
Petroleum,
|
Pro
Forma
|
Pro
Forma
|
||||||||||
Inc.
|
Inc.
|
Adjustments
|
Results
|
||||||||||
Revenues
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||
Expenses
|
|||||||||||||
Share-Based
Compensation
|
255,561
|
-
|
-
|
255,561
|
|||||||||
General
and Administrative
|
118,532
|
10,400
|
-
|
128,932
|
|||||||||
Total
Expenses
|
374,093
|
10,400
|
-
|
384,493
|
|||||||||
Loss
from Operations
|
(374,093
|
)
|
(10,400
|
)
|
-
|
(384,493
|
)
|
||||||
Other
Income
|
10,400
|
-
|
-
|
10,400
|
|||||||||
Loss
Before Income Taxes
|
(363,693
|
)
|
(10,400
|
)
|
-
|
(374,093
|
)
|
||||||
Income
Tax Provision/(Benefit)
|
-
|
-
|
-
|
-
|
|||||||||
Net
Loss
|
$
|
(363,693
|
)
|
$
|
(10,400
|
)
|
$
|
-
|
$
|
(374,093
|
)
|
||
Net
Loss per Common Share - Basic and Diluted
|
$
|
(0.02
|
)
|
$
|
-
|
$
|
-
|
$
|
(0.02
|
)
|
|||
Weighted
Average Shares Outstanding
|
19,110,760
|
2,361,675
|
701,310
|
22,173,745
|
· |
1,100,000
with an Exercise price of $1.05 and a term of 10 years.
|
· |
No
options have been exercised or forfeited.
|
· |
No
options are exercisable until vesting of 50% on June 15, 2007 and
50% on
December 15, 2007.
|
· |
The
company recorded compensation expense related to these options of
$255,561
for the period from inception through March 31, 2007 and $216,986
for the
three months ended March 31, 2007.
|
· |
The
remaining cost of the options will be recognized in 2007 as a compensation
expense of $624,439.
|
|
·
|
a
willful failure to deal fairly with the company or its stockholders
in
connection with a matter in which the director has a material conflict
of
interest;
|
|
·
|
a
violation of criminal law (unless the director had reasonable cause
to
believe that his or her conduct was lawful or no reasonable cause
to
believe that his or her conduct was
unlawful);
|
|
·
|
a
transaction from which the director derived an improper personal
profit;
and
|
|
·
|
willful
misconduct.
|
EXPENSE
|
AMOUNT
|
|||
Registration
Fees
|
$
|
603 | ||
Printing
and Engraving Costs
|
3,000
|
|||
Legal
Fees
|
30,000
|
|||
Accounting
Fees
|
10,000
|
|||
Listing
Fees
|
0
|
|||
Transfer
Agent Fees
|
0
|
|||
Miscellaneous
Fees and Expenses
|
2,000
|
|||
Total
|
$
|
45,603 |
Exhibit
No.
|
Description
|
Reference
|
2.1
|
Agreement
and Plan of Merger dated March 20, 2007, with exhibits
|
Incorporated
by reference to Exhibit 2 to the Current Report on Form 8-K filed
with the
Securities and Exchange Commission on March 22, 2007 (File No.
000-30955).
|
2.2
|
Written
Action of the Board of Directors of Kentex Petroleum, Inc., constituting
the plan and agreement of short-form merger with Northern Oil and
Gas,
Inc., dated March 20, 2007 *
|
|
3.1
|
Articles
of Incorporation of Northern Oil and Gas, Inc.
|
Incorporated
by reference to Exhibit 3.1 to the Registration Statement on Form
10-SB
filed with the Securities and Exchange Commission on July 6, 2000
(File
No. 000-30955).
|
3.2
|
Certificate
of Amendment of the Articles of Incorporation of Northern Oil and
Gas,
Inc. dated March 27, 1984
|
Incorporated
by reference to Exhibit 3.3(i) to the Registration Statement on Form
10-SB filed with the Securities and Exchange Commission on July 6,
2000
(File No. 000-30955).
|
3.3
|
Certificate
of Amendment of the Articles of Incorporation of Northern Oil and
Gas,
Inc. dated October 5, 1999
|
Incorporated
by reference to Exhibit 3.3(ii) to the Registration Statement on Form
10-SB filed with the Securities and Exchange Commission on July 6,
2000
(File No. 000-30955).
|
3.4
|
Bylaws
of Northern Oil and Gas, Inc., as amended *
|
|
4.1
|
Specimen
Stock Certificate of Northern Oil and Gas, Inc. *
|
5.1
|
Opinion
of Best & Flanagan LLP. *
|
|
10.1
|
Montana
Lease acquisition agreement with Montana Oil Properties dated October
5,
2007
|
Incorporated
by reference to Exhibit 10.1 to the Current Report on Form 8-K filed
with
the Securities and Exchange Commission on March 22, 2007 (File No.
000-30955).
|
10.2
|
North
Dakota lease acquisition agreement with Southfork Exploration, LLC,
dated
November 15, 2006
|
Incorporated
by reference to Exhibit 10.2 to the Current Report on Form 8-K filed
with
the Securities and Exchange Commission on March 22, 2007 (File No.
000-30955).
|
10.3
|
Incentive
Stock Option Plan of the Company adopted November 3, 2006
|
Incorporated
by reference to Exhibit 10.3 to the Current Report on Form 8-K filed
with
the Securities and Exchange Commission on March 22, 2007 (File No.
000-30955).
|
10.4
|
Form
of Stock Option Agreement under the Company’s Incentive Stock Option
Plan
|
Incorporated
by reference to Exhibit 10.4 to the Current Report on Form 8-K filed
with
the Securities and Exchange Commission on March 22, 2007 (File No.
000-30955).
|
10.5
|
Form
of Convertible Promissory Note between the Company and Messrs. Reger,
Gilbertson and Polinsky
|
Incorporated
by reference to Exhibit 10.5 to the Current Report on Form 8-K filed
with
the Securities and Exchange Commission on March 22, 2007 (File No.
000-30955).
|
10.6
|
Form
of Principal Shareholders Agreement, with exhibits
|
Incorporated
by reference to Exhibit 10.6 to the Current Report on Form 8-K filed
with
the Securities and Exchange Commission on March 22, 2007 (File No.
000-30955).
|
23.1
|
Consent
of Best & Flanagan LLP (included in Exhibit 5.1). *
|
|
23.2
|
Consent
of Mantyla McReynolds LLC. *
|
|
24.1
|
Powers
of Attorney *
|
Included
on the signature page hereto.
|
*
|
Filed
herewith
|
(1)
|
To
file, during any period in which offers or sales are being made,
a
post-effective amendment to this registration statement
to:
|
|
(i)
|
Include
any prospectus required by Section 10(a)(3) of the Securities
Act;
|
|
(ii)
|
Reflect
in the prospectus any facts or events which, individually or together,
represent a fundamental change in the information in the registration
statement. Notwithstanding the foregoing, any increase or decrease
in
volume of securities offered (if the total dollar value of securities
offered would not exceed that which was registered) and any deviation
from
the low or high end of the estimated maximum offering range may be
reflected in the form of prospectus filed with the Commission pursuant
to
Rule 424(b) if, in the aggregate, the changes in volume and price
represent no more than a 20 percent change in the maximum aggregate
offering price set forth in the “Calculation of Registration Fee” table in
the effective registration statement;
and
|
|
(iii)
|
Include
any additional or changed material information on the plan of
distribution.
|
(2)
|
For
determining liability under the Securities Act, to treat each
post-effective amendment as a new registration statement of the securities
offered, and the offering of the securities at that time to be the
initial
bona fide offering.
|
(3)
|
To
file a post-effective amendment to remove from registration any of
the
securities that remain unsold at the end of the offering.
|
(4)
|
For
determining liability of the undersigned small business issuer under
the
Securities Act to any purchaser in the initial distribution of the
securities, the undersigned small business issuer undertakes that
in a
primary offering of securities of the undersigned small business
issuer
pursuant to this registration statement, regardless of the underwriting
method used to sell the securities to the purchaser, if the securities
are
offered or sold to such purchaser by means of any of the following
communications, the undersigned small business issuer will be a seller
to
the purchaser and will be considered to offer or sell such securities
to
such purchaser:
|
|
(i)
|
Any
preliminary prospectus or prospectus of the undersigned small business
issuer relating to the offering required to be filed pursuant to
Rule 424
(§ 230.424 of this chapter);
|
|
(ii)
|
Any
free writing prospectus relating to the offering prepared by or on
behalf
of the undersigned small business issuer or used or referred to by
the
undersigned small business issuer;
|
|
(iii)
|
The
portion of any other free writing prospectus relating to the offering
containing material information about the undersigned small business
issuer or its securities provided by or on behalf of the undersigned
small
business issuer; and
|
|
(iv)
|
Any
other communication that is an offer in the offering made by the
undersigned small business issuer to the purchaser.
|
Signature
|
Title
|
Date
|
||
/s/ Michael L. Reger |
Chief
Executive Officer, Director and Secretary
|
June
11, 2007
|
||
Michael
L. Reger
|
||||
/s/Ryan R. Gilbertson |
Chief
Financial Officer, Principal Financial Officer, Principal Accounting
Officer, Director
|
June
11, 2007
|
||
Ryan
R. Gilbertson
|
||||
/s/ Loren J. O’Toole |
Director
|
June
11, 2007
|
||
Loren
J. O’Toole
|
||||
/s/ Carter Stewart |
Director
|
June
11, 2007
|
||
Carter
Stewart
|
||||
/s/ Jack King |
Director
|
June
11, 2007
|
||
Jack
King
|
||||
/s/ Robert Grabb |
Director
|
June
11, 2007
|
||
Robert
Grabb
|
Exhibit
No.
|
Description
|
Reference
|
2.1
|
Agreement
and Plan of Merger dated March 20, 2007, with exhibits
|
Incorporated
by reference to Exhibit 2 to the Current Report on Form 8-K filed
with the
Securities and Exchange Commission on March 22, 2007 (File No.
000-30955).
|
2.2
|
Written
Action of the Board of Directors of Kentex Petroleum, Inc., constituting
the plan and agreement of short-form merger with Northern Oil and
Gas,
Inc., dated March 20, 2007 *
|
|
3.1
|
Articles
of Incorporation of Northern Oil and Gas, Inc.
|
Incorporated
by reference to Exhibit 3.1 to the Registration Statement on Form
10-SB
filed with the Securities and Exchange Commission on July 6, 2000
(File
No. 000-30955).
|
3.2
|
Certificate
of Amendment of the Articles of Incorporation of Northern Oil and
Gas,
Inc. dated March 27, 1984
|
Incorporated
by reference to Exhibit 3.3(i) to the Registration Statement on Form
10-SB filed with the Securities and Exchange Commission on July 6,
2000
(File No. 000-30955).
|
3.3
|
Certificate
of Amendment of the Articles of Incorporation of Northern Oil and
Gas,
Inc. dated October 5, 1999
|
Incorporated
by reference to Exhibit 3.3(ii) to the Registration Statement on Form
10-SB filed with the Securities and Exchange Commission on July 6,
2000
(File No. 000-30955).
|
3.4
|
Bylaws
of Northern Oil and Gas, Inc., as amended *
|
|
4.1
|
Specimen
Stock Certificate of Northern Oil and Gas, Inc. *
|
|
5.1
|
Opinion of
Best & Flanagan LLP.*
|
|
10.1
|
Montana
Lease acquisition agreement with Montana Oil Properties dated October
5,
2007
|
Incorporated
by reference to Exhibit 10.1 to the Current Report on Form 8-K filed
with
the Securities and Exchange Commission on March 22, 2007 (File No.
000-30955).
|
10.2
|
North
Dakota lease acquisition agreement with Southfork Exploration, LLC,
dated
November 15, 2006
|
Incorporated
by reference to Exhibit 10.2 to the Current Report on Form 8-K filed
with
the Securities and Exchange Commission on March 22, 2007 (File No.
000-30955).
|
10.3
|
Incentive
Stock Option Plan of the Company adopted November 3, 2006
|
Incorporated
by reference to Exhibit 10.3 to the Current Report on Form 8-K filed
with
the Securities and Exchange Commission on March 22, 2007 (File No.
000-30955).
|
10.4
|
Form
of Stock Option Agreement under the Company’s Incentive Stock Option
Plan
|
Incorporated
by reference to Exhibit 10.4 to the Current Report on Form 8-K filed
with
the Securities and Exchange Commission on March 22, 2007 (File No.
000-30955).
|
10.5
|
Form
of Convertible Promissory Note between the Company and Messrs. Reger,
Gilbertson and Polinsky
|
Incorporated
by reference to Exhibit 10.5 to the Current Report on Form 8-K filed
with
the Securities and Exchange Commission on March 22, 2007 (File No.
000-30955).
|
10.6
|
Form
of Principal Shareholders Agreement, with exhibits
|
Incorporated
by reference to Exhibit 10.6 to the Current Report on Form 8-K filed
with
the Securities and Exchange Commission on March 22, 2007 (File No.
000-30955).
|
23.1
|
Consent
of Best & Flanagan LLP (included in Exhibit 5.1)*
|
|
23.2
|
Consent
of Mantyla McReynolds LLC*
|
|
24.1
|
Powers
of Attorney *
|
Included
on the signature page hereto
|