
|
NEVADA
|
26-2590455
|
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
|
incorporation
or organization)
|
Identification
Number)
|
|
Large
accelerated filer |_|
|
Accelerated
filer |_|
|
|
Non-accelerated
filer |_|
|
Smaller
reporting company |X|
|
|
Consolidated
Balance Sheets (Unaudited)
|
3
|
|
Consolidated
Statements of Operations (Unaudited)
|
4
|
|
Consolidated
Statements of Cash Flows (Unaudited)
|
5
|
|
NOTES
TO UNAUDITED FINANCIAL STATEMENTS
|
6
|
|
DECEMBER
31,
|
MARCH
31,
|
|||||||
|
2009
|
2009
|
|||||||
| - | - | |||||||
|
ASSETS
|
||||||||
|
CURRENT
ASSETS:
|
||||||||
|
Cash
|
$ | 1,556,959 | $ | 12,565 | ||||
|
Restricted
cash
|
125,884 | 500,260 | ||||||
|
Receivables-trade
(net of allowance of $0 and $20,680 as of December 31, 2009 and March 31,
2009, respectively)
|
6,698 | 21,609 | ||||||
|
Receivables-other
|
- | 181,585 | ||||||
|
Deferred
financing charges
|
445,756 | - | ||||||
|
Prepaid
expenses and other current assets
|
80,161 | 68,775 | ||||||
|
Total
current assets
|
2,215,458 | 784,794 | ||||||
|
Investment
in Safeland Storage, LLC
|
- | 407,400 | ||||||
|
Property,
plant, equipment, net
|
7,249,070 | 5,362,702 | ||||||
|
TOTAL
ASSETS
|
$ | 9,464,528 | $ | 6,554,896 | ||||
|
LIABILITIES
|
||||||||
|
CURRENT
LIABILITIES:
|
||||||||
|
Accounts
payable
|
$ | 934,828 | $ | 644,919 | ||||
|
Accounts
payable-related parties
|
13,810 | 27,222 | ||||||
|
Accrued
liabilities
|
275,172 | 51,652 | ||||||
|
Deferred
revenue
|
626,684 | 72,834 | ||||||
|
Liabilities-disposal
of asset
|
965,485 | 1,215,437 | ||||||
|
Current
portion of long-term liabilities
|
500,000 | 500,000 | ||||||
|
Current
portion of long-term liabilities-related party loans
|
- | 236,365 | ||||||
|
Total
current liabilities
|
$ | 3,315,979 | 2,748,429 | |||||
|
Long-term
liabilities
|
||||||||
|
Bank
loan
|
1,625,000 | 2,000,000 | ||||||
|
Related
party loans
|
- | 63,635 | ||||||
|
Related
party convertible debt subscriptions
|
180,000 | - | ||||||
|
Convertible
debt
|
2,821,033 | - | ||||||
|
Total
long-term liabilities
|
4,626,033 | 2,063,635 | ||||||
|
TOTAL
LIABILITIES
|
7,942,012 | 4,812,064 | ||||||
|
STOCKHOLDERS'
EQUITY
|
||||||||
|
Preferred
stock - 20,000,000 "blank check" preferred shares,
|
||||||||
|
issuable
in one or more series, no shares issued and outstanding
|
-- | -- | ||||||
|
Common
stock - 200,000,000 shares authorized, $0.001 par value:
|
||||||||
|
53,563,557
and 51,993,024 issued, outstanding at December 31, 2009 and March 31,
2009, respectively
|
53,564 | 51,993 | ||||||
|
Additional
paid-in capital
|
8,930,550 | 7,237,576 | ||||||
|
Accumulated
deficit
|
(7,461,598 | ) | (5,546,737 | ) | ||||
|
TOTAL
STOCKHOLDERS' EQUITY
|
1,522,516 | 1,742,832 | ||||||
|
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
9,464,528 | $ | 6,554,896 | |||||
|
Successor
|
Predecessor
|
Successor
|
Predecessor
|
|||||||||||||
|
Three
Months
Ended
|
Three
Months
Ended
|
Nine
Months
Ended
|
Nine
Months
Ended
|
|||||||||||||
|
December
31,
2009
|
December
31,
2008
|
December
31,
2009
|
December
31,
2008
|
|||||||||||||
|
Revenue
|
||||||||||||||||
|
Storage
|
$ | 973,758 | $ | 476,697 | $ | 2,581,652 | $ | 1,527,030 | ||||||||
|
Other
Services
|
11,542 | 77,024 | 173,163 | 190,267 | ||||||||||||
|
Total
Revenue
|
985,300 | 553,721 | 2,754,815 | 1,717,297 | ||||||||||||
|
Cost
of Revenue
|
225,369 | 104,778 | 756,140 | 911,680 | ||||||||||||
|
GROSS
PROFIT
|
759,931 | 448,943 | 1,998,675 | 805,617 | ||||||||||||
|
OTHER
OPERATING EXPENSES:
|
||||||||||||||||
|
Selling,
general and administrative
|
1,292,059 | 186,044 | 3,776,482 | 347,220 | ||||||||||||
|
Depreciation
|
87,185 | 24,725 | 253,616 | 79,690 | ||||||||||||
|
Total
other operating expenses
|
1,379,244 | 210,769 | 4,030,098 | 426,910 | ||||||||||||
|
Income
(loss) from operations
|
(619,313 | ) | 238,174 | (2,031,423 | ) | 378,707 | ||||||||||
|
Gain
on insurance settlement
|
131,497 | - | 261,991 | - | ||||||||||||
|
Interest
income
|
130 | - | 624 | - | ||||||||||||
|
Interest
expenses
|
(79,715 | ) | - | (146,052 | ) | - | ||||||||||
|
Income
(loss)
|
$ | (567,401 | ) | $ | 238,174 | $ | (1,914,860 | ) | $ | 378,707 | ||||||
|
NET
LOSS PER COMMON SHARE,
|
||||||||||||||||
|
BASIC
AND DILUTED
|
$ | (0.01 | ) | $ | (0.04 | ) | ||||||||||
|
Weighted
average number of shares
|
||||||||||||||||
|
outstanding:
basic and diluted
|
52,765,223 | 52,374,549 | ||||||||||||||
|
Successor
|
Predecessor
|
|||||||
|
Nine
Months Ended
|
Nine
Months Ended
|
|||||||
|
December
31, 2009
|
December
31, 2008
|
|||||||
|
|
|
|||||||
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net
Income (loss)
|
$ | (1,914,860 | ) | $ | 378,707 | |||
|
Adjustments
to reconcile net income (loss) to
|
||||||||
|
net
cash provided by operating activities:
|
||||||||
|
Depreciation
|
253,616 | 79,690 | ||||||
|
Impairment
of investment
|
82,400 | - | ||||||
|
Stock
based compensation
|
1,371,543 | - | ||||||
|
Stock
issued with debt
|
120,000 | |||||||
|
Changes
in operating assets and liabilities:
|
||||||||
|
Accounts
receivable
|
196,497 | - | ||||||
|
Prepaid
expenses
|
(11,385 | ) | - | |||||
|
Deferred
revenue
|
553,850 | - | ||||||
|
Accounts
payable and accruals
|
(149,984 | ) | - | |||||
|
Net
cash provided by operating activities
|
501,677 | 458,397 | ||||||
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Net
increase in cash from restricted cash
|
374,376 | - | ||||||
|
Proceeds
from investments
|
325,000 | - | ||||||
|
Purchase
of property, plant and equipment
|
(1,739,936 | ) | - | |||||
|
Net
cash used in investing activities
|
(1,040,560 | ) | - | |||||
|
CASH
FLOWS FROM FINANCING ACTIVITES:
|
||||||||
|
Financing
Fees
|
(242,756 | ) | ||||||
|
Cash
repayments to parent
|
- | (458,397 | ) | |||||
|
Cash
proceeds from convertible debt investors
|
2,821,033 | - | ||||||
|
Cash
proceeds from convertible debt related party investors
|
180,000 | |||||||
|
Net
cash payments to related party debt
|
(300,000 | ) | - | |||||
|
Cash
payments to bank note
|
(375,000 | ) | - | |||||
|
Net
cash provided by (used in) financing activities
|
2,083,277 | (458,397 | ) | |||||
|
NET
CHANGE IN CASH FOR THE PERIOD
|
1,544,394 | - | ||||||
|
CASH
AT BEGINNING OF PERIOD
|
12,565 | - | ||||||
|
CASH
AT END OF PERIOD
|
$ | 1,556,959 | $ | - | ||||
|
1.
|
ORGANIZATION,
AND SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
|
|
Grant-Date
Fair Value
|
$0.17
|
|
Expected
Term
|
5
|
|
Expected
Volatility
|
149%
|
|
Risk-Free
Interest rate
|
1.79
|
|
Expected
Dividend Distributions
|
N/A
|
|
Grant-Date
Fair Value
|
$0.35
|
|
Expected
Term
|
5
|
|
Expected
Volatility
|
148%
|
|
Risk-Free
Interest rate
|
2.19
|
|
Expected
Dividend Distributions
|
N/A
|
|
3.
|
COMMITMENTS
AND CONTRACTUAL OBLIGATIONS.
|
|
4.
|
PRIVATE
OFFERING OF CONVERTIBLE DEBT
|
|
5.
|
GAIN
AND LOSS ON DISPOSAL OF ASSETS
|
|
Successor
|
||||
|
For the
nine-month Period
|
||||
|
Ended
Dec. 31,
|
||||
|
2009
|
||||
|
Insurance
proceeds: clean up & mitigation reimbursement
|
$
|
445,675
|
||
|
Cost
incurred: clean up, mitigation & legal expenses
|
(185,462
|
)
|
||
|
Property:
tank disposal
|
--
|
|||
|
Gain
on disposal of asset
|
$
|
260,213
|
||
|
6.
|
REDEMPTION
OF SAFELAND STORAGE, L.L.C.
INVESTMENT
|
|
7.
|
SUBSEQUENT
EVENTS
|
|
For the
Three-Month
Period
Ended
December 31, |
For the
Nine-Month
Period
Ended
December
31,
|
|||||||
|
2009
|
2009
|
|||||||
|
Successor
|
Successor
|
|||||||
|
Selling, General & Administrative
Expenses:
|
||||||||
|
Management
Salaries
|
$
|
379,969
|
$
|
875,906
|
||||
|
Management
& Director Share-based Compensation
|
291,279
|
1,250,836
|
||||||
|
Professional
Fees
|
181,132
|
698,506
|
||||||
|
Insurance-Business
|
121,405
|
285,543
|
||||||
|
Other
SG&A Expenses
|
318,274
|
665,691
|
||||||
|
Total
SG&A Expenses
|
$
|
1,292,059
|
$
|
3,776,482
|
||||
|
ü
|
Management
salaries (including payroll burden), excluding a bonus accrual of $132,000
in the 3rd quarter, averaged approximately $83,000 per
month.
|
|
ü
|
Management
and director non-cash, share-based compensation, excluding $435,274 for
director options expensed in the 1st
quarter, and excluding $65,838 for director options and $19,201 for
director restricted shares expensed in the 3rd quarter, averaged
approximately $81,000 per month.
|
|
ü
|
Professional
fees, excluding $100,000 for annual director fees expensed in August 2009,
averaged approximately $66,500 per
month.
|
|
ü
|
Business
insurance averaged approximately $32,000 per
month.
|
|
ü
|
Other
SG&A expenses, excluding an investment impairment expense in September
2009 of $82,400 and a non-cash restricted stock grant to related parties
of $120,000 in December 2009, averaged approximately $51,000 per
month.
|
|
·
|
During
the period ended June 30, 2009, the Company expensed the August 2008
director stock option share-based compensation of $435,274; which the
Company’s Board of Directors approved in January 2009 as per the Company’s
2008 Incentive Plan.
|
|
·
|
During
the period ended December 31, 2009, the Company expensed the August 2009
director stock option share-based compensation of $65,838; which the
Company’s Board of Directors approved in December 2009 as per the
Company’s 2009 Non-Employee Directors Incentive
Plan.
|
|
·
|
During
the period ended December 31, 2009, the Company expensed the additional
director restricted share-based compensation of $19,200; which the
Company’s Board of Directors approved in December 2009 as per the
Company’s 2008 Incentive Plan.
|
|
·
|
During
the period April 2009 through December 31, 2009, the Company expensed
approximately $730,526 for non-vested restricted stock granted to
management.
|
|
For
the Three-Month Period Ended
December
31,
2009
Successor
|
For
the Nine-Month Period Ended
December
31, 2009
Successor
|
|||||||
|
Bank
Loan Interest
|
$ | 26,801 | $ | 84,637 | ||||
|
Convertible
Debt Loan Interest
|
$ | 75,223 | $ | 75,223 | ||||
|
Related
Party Loan Interest
|
$ | 4,537 | $ | 21,343 | ||||
|
Other
Interest
|
$ | 1,660 | $ | 7,172 | ||||
|
Total
Interest incurred
|
$ | 108,221 | $ | 188,375 | ||||
|
Less
Interest Capitalized to Construction in Process Projects
|
$ | (28,506 | ) | $ | (42,323 | ) | ||
|
Net
Interest Expense
|
$ | 79,715 | $ | 146,052 | ||||
|
Successor
For the
Nine-Month Period
|
Successor
For the period
|
Predecessor
For
the period
|
||||||||||
|
Ended
Dec. 31,
|
Ended March
31,
|
Ended
Dec. 31,
|
||||||||||
|
2009
|
2009
|
2008
|
||||||||||
|
Pollution
& Property Insurance: Clean up & mitigation
reimbursement, excluding deductibles equaling
$275,000
|
$
|
445,675
|
$
|
181,585
|
$
|
--
|
||||||
|
Pollution:
Clean up, mitigation & legal expenses
|
(185,462
|
)
|
(1,000,668
|
)
|
--
|
|||||||
|
Property:
Tank disposal
|
--
|
(83,678
|
)
|
--
|
||||||||
|
Gain
(Loss) on Disposal of Asset
|
$
|
260,213
|
$
|
(902,761
|
)
|
$
|
--
|
|||||
|
PERIOD
ENDING
|
RATIO
|
ADJUSTED
RATIO
|
|
|
December
31, 2009
|
67%
|
94%
|
|
|
September
30, 2009
|
69%
|
101%
|
|
|
June
30, 2009
|
17%
|
24%
|
|
|
March
31, 2009
|
29%
|
51%
|
|
|
EXHIBIT
NO.
|
DOCUMENT
DESCRIPTION
|
|
5.1
|
Amendment
to Credit Agreement with JP Morgan Chase Bank, N.A.
|
|
5.2
|
Credit
Agreement with JP Morgan Chase Bank, N.A. (1)
|
|
5.3
|
$2,500,000
term loan with JP Morgan Chase Bank, N.A.(1)
|
|
5.4
|
Collateral
Mortgage in favor of JP Morgan Chase Bank, N.A. (1)
|
|
5.5
|
Assignment
of Deposit Account to JP Morgan Chase Bank, N.A. (1)
|
|
6.1
|
Redemption
Agreement with Safeland Storage, L.L.C. (2)
|
|
7.1
|
Private
Offering of Convertible Debt-September 2009 Offering
(3)
|
|
7.2
|
Private
Offering of Convertible Debt Amendment-September 2009 Offering
(4)
|
|
8.1
|
Press
Release pursuant to LOI, dated January 28, 2010 (5)
|
|
31.1
|
Certification
of Principal Executive Officer pursuant to Rule 13a-15(e) and 15d-15(e),
promulgated under the Securities and Exchange Act of 1934, as
amended.
|
|
31.2
|
Certification
of Principal Financial Officer pursuant to Rule 13a-15(e) and 15d-15(e),
promulgated under the Securities and Exchange Act of 1934, as
amended.
|
|
32.1
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 (Chief Executive
Officer).
|
|
32.2
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 (Chief Financial
Officer).
|
|
(1)
(2)
(3)
(4)
(5)
|
Incorporated
herein by reference to the Current Report on Form 8-K filed with the
Commission on December 31, 2008.
Incorporated
herein by reference to the Current Report on Form 8-K filed with the
Commission on September 8, 2009.
Incorporated
herein by reference to the Current Report on Form 8-K filed with the
Commission on October 21, 2009.
Incorporated
herein by reference to the Current Report on Form 8-K filed with the
Commission on November 18, 2009.
Incorporated
herein by reference to the Current Report on Form 8-K filed with the
Commission on February 2, 2010.
|
|
BLACKWATER
MIDSTREAM CORP.
BY:
/s/ Michael D.
Suder
Michael
D. Suder
Chief
Executive Officer
BY:
/s/ Donald St.
Pierre
Donald
St. Pierre
Chief
Financial Officer
|
|
EXHIBIT
NO.
|
DOCUMENT
DESCRIPTION
|
|
5.1
|
Amendment
to Credit Agreement with JP Morgan Chase Bank, N.A.
|
|
5.2
|
Credit
Agreement with JP Morgan Chase Bank, N.A. (1)
|
|
5.3
|
$2,500,000
term loan with JP Morgan Chase Bank, N.A.(1)
|
|
5.4
|
Collateral
Mortgage in favor of JP Morgan Chase Bank, N.A. (1)
|
|
5.5
|
Assignment
of Deposit Account to JP Morgan Chase Bank, N.A. (1)
|
|
6.1
|
Redemption
Agreement with Safeland Storage, L.C.C. (2)
|
|
7.1
|
Private
Offering of Convertible Debt-September 2009 Offering
(3)
|
|
7.2
|
Private
Offering of Convertible Debt Amendment-September 2009 Offering
(4)
|
|
8.1
|
Press
Release pursuant to LOI, dated January 28, 2010 (5)
|
|
31.1
|
Certification
of Principal Executive Officer pursuant to Rule 13a-15(e) and 15d-15(e),
promulgated under the Securities and Exchange Act of 1934, as
amended.
|
|
31.2
|
Certification
of Principal Financial Officer pursuant to Rule 13a-15(e) and 15d-15(e),
promulgated under the Securities and Exchange Act of 1934, as
amended.
|
|
32.1
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 (Chief Executive
Officer).
|
|
32.2
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 (Chief Financial
Officer).
|
|
(1)
(2)
(3)
(4)
(5)
|
Incorporated
herein by reference to the Current Report on Form 8-K filed with the
Commission on December 31, 2008.
Incorporated
herein by reference to the Current Report on Form 8-K filed with the
Commission on September 8, 2009.
Incorporated
herein by reference to the Current Report on Form 8-K filed with the
Commission on October 21, 2009.
Incorporated
herein by reference to the Current Report on Form 8-K filed with the
Commission on November 18, 2009.
Incorporated
herein by reference to the Current Report on Form 8-K filed with the
Commission on February 2, 2010.
|