Utah
|
87-0233535
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
9903 Santa Monica
Blvd, Suite 287, Beverly Hills, California
|
90212
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
accelerated filer [_]
|
Accelerated
filer [_]
|
Non-accelerated
filer [_]
|
Smaller
reporting
company [X]
|
Page
Number
|
||||
PART
I - FINANCIAL INFORMATION
|
||||
Item 1. Financial
Statements.
|
3 –
8
|
|||
Item 2. Management’s Discussion
and Analysis of Financial Condition and Results of
Operations.
|
9
|
|||
Item 3. Quantitative and
Qualitative Disclosures About Market Risk.
|
11
|
|||
Item 4. Controls and
Procedures.
|
12
|
|||
PART
II - OTHER INFORMATION
|
||||
Item 6.
Exhibits.
|
12
|
|||
Signatures
|
12
|
|||
Certifications
|
Attached
|
September
30, 2008
(Unaudited)
|
December
31, 2007
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 63,866 | $ | 408,634 | ||||
Accounts
receivable
|
- | 86,730 | ||||||
TOTAL
CURRENT ASSETS
|
63,866 | 495,364 | ||||||
TOTAL
ASSETS
|
$ | 63,866 | $ | 495,364 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
LIABILITIES
|
||||||||
Accounts
payable
|
$ | 1,191 | $ | 7,159 | ||||
Dividends
payable
|
32,076 | - | ||||||
Accrued
liabilities
|
- | 70,667 | ||||||
TOTAL
LIABILITIES
|
33,267 | 77,826 | ||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Class
A Preferred stock; no par value
|
||||||||
Authorized
– 10,000,000 shares
|
||||||||
Issued
and outstanding – 0 shares
|
- | - | ||||||
Common
stock, par value $0.10 per share
|
||||||||
Authorized
– 50,000,000 shares
|
||||||||
Issued
and outstanding – 1,120,743 and 620,743, respectively
|
112,064 | 62,064 | ||||||
Additional
paid-in capital
|
639,615 | 439,615 | ||||||
Treasury
stock, at cost – 102,644 and 69,399 shares, respectively
|
(154,364 | ) | (107,794 | ) | ||||
Retained
(deficit) earnings
|
(566,716 | ) | 23,653 | |||||
TOTAL
STOCKHOLDERS’ EQUITY
|
30,599 | 417,538 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 63,866 | $ | 495,364 |
Three
Months Ended September 30, 2008
|
Three
Months Ended September 30, 2007
(as
restated)
|
Nine
Months Ended September 30, 2008
|
Nine
Months Ended September 30, 2007
(as
restated)
|
|||||||||||||
EXPENSES
|
||||||||||||||||
General
and administrative
|
$ | 46,505 | $ | 28,840 | $ | 137,080 | $ | 69,613 | ||||||||
Consulting
fees, non-cash compensation
|
- | - | 250,000 | - | ||||||||||||
TOTAL
EXPENSES
|
46,505 | 28,840 | 387,080 | 69,613 | ||||||||||||
(LOSS)
FROM OPERATIONS
|
(46,505 | ) | (28,840 | ) | (387,080 | ) | (69,613 | ) | ||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||
Interest
income
|
- | 11,065 | 3,429 | 33,397 | ||||||||||||
OTHER
INCOME (EXPENSE)
|
- | 11,065 | 3,429 | 33,397 | ||||||||||||
(LOSS)
FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
(46,505 | ) | (17,775 | ) | (383,651 | ) | (36,216 | ) | ||||||||
Provision
for income taxes
|
- | - | - | - | ||||||||||||
(LOSS)
FROM CONTINUING OPERATIONS
|
(46,505 | ) | (17,775 | ) | (383,651 | ) | (36,216 | ) | ||||||||
DISCONTINUED
OPERATIONS
|
||||||||||||||||
Income
discontinued operations
|
- | 132,711 | - | 322,970 | ||||||||||||
Provision
for income taxes
|
- | (22,000 | ) | - | (74,000) | |||||||||||
INCOME
FROM DISCONTINUED OPERATIONS
|
- | 110,711 | - | 248,970 | ||||||||||||
NET
(LOSS)
|
$ | (46,505 | ) | $ | 92,936 | $ | (383,651 | ) | $ | 212,754 | ||||||
NET
(LOSS) INCOME PER COMMON SHARE
|
||||||||||||||||
Basic
and diluted:
|
||||||||||||||||
Continuing
operations
|
$ | (0.04 | ) | $ | (0.03 | ) | $ | (0.47 | ) | $ | (0.07 | ) | ||||
Discontinued
operations
|
- | 0.20 | - | 0.44 | ||||||||||||
Net
(loss) income
|
$ | (0.04 | ) | $ | 0.17 | $ | (0.47 | ) | $ | 0.39 | ||||||
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
|
||||||||||||||||
Basic
and diluted
|
1,120,743 | 551,224 | 810,524 | 551,224 |
Common
Stock
|
Additional
Paid-in
|
Treasury
|
Retained
|
|||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Stock
|
Deficit
|
Total
|
|||||||||||||||||||
Balance,
December 31, 2007
|
620,743
|
$
|
62,064
|
$
|
439,615
|
$
|
(107,794)
|
|
$
|
23,653
|
$
|
417,538
|
||||||||||||
Issuance
of common stock for
|
||||||||||||||||||||||||
deferred
consulting fees
|
500,000
|
50,000
|
200,000
|
-
|
-
|
250,000
|
||||||||||||||||||
Purchase
of treasury stock
|
-
|
-
|
-
|
(46,570)
|
|
-
|
(46,570)
|
|
||||||||||||||||
Dividend
|
-
|
-
|
-
|
-
|
(206,718)
|
|
(206,718)
|
|
||||||||||||||||
Net
(loss) for the nine months
|
||||||||||||||||||||||||
Ended
September 30, 2008
|
-
|
-
|
-
|
-
|
(383,651)
|
|
(383,651)
|
|
||||||||||||||||
Balance,
September 30, 2008
|
1,120,743
|
$
|
112,064
|
$
|
639,615
|
$
|
(154,364)
|
|
$
|
(566,716)
|
|
$
|
30,599
|
Nine
Months Ended September 30, 2008
|
Nine
Months Ended September 30, 2007
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
(loss) from continuing operations
|
$ | (383,651 | ) | $ | (36,216 | ) | ||
Adjustments
to reconcile net (loss) to net cash (used) by operating
activities:
|
||||||||
Income
from discontinued operations
|
- | 248,970 | ||||||
Depletion,
depreciation and accretion
|
- | 42,341 | ||||||
Consulting
fees, non-cash compensation
|
250,000 | - | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
86,730 | 757 | ||||||
Accounts
payable
|
(5,968 | ) | (19,658 | ) | ||||
Accrued
liabilities
|
(70,667 | ) | (28,730 | ) | ||||
NET
CASH (USED) PROVIDED BY OPERATING ACTIVITIES
|
(123,556 | ) | 207,464 | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Acquisition
of property leases and improvements
|
- | (64,209 | ) | |||||
NET
CASH (USED) PROVIDED BY INVESTING ACTIVITIES
|
- | (64,209 | ) | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Dividends
paid
|
(174,642 | ) | - | |||||
Purchase
of treasury stock
|
(46,570 | ) | - | |||||
NET
CASH (USED) BY FINANCING ACTIVITIES
|
(221,212 | ) | - | |||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(344,768 | ) | 143,256 | |||||
CASH
AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD
|
408,634 | 985,729 | ||||||
CASH
AND CASH EQUIVALENTS AT THE END OF THE PERIOD
|
$ | 63,866 | $ | 1,128,984 |
Revenues:
|
||||
Oil
and natural gas sales
|
$
|
664,984
|
||
Other
income
|
2,760
|
|||
$
|
667,744
|
|||
Expenses:
|
||||
Lease
operating expense including production taxes
|
212,795
|
|||
General
and administrative
|
89,638
|
|||
Accretion
expense
|
4,841
|
|||
Depletion
and depreciation
|
37,500
|
|||
344,774
|
||||
Income
from discontinued operations
|
322,970
|
|||
Provision
for income taxes
|
74,000
|
|||
Net
income from discontinued operations
|
$
|
248,970
|
31
|
Rule
13a-14(a)/15d-14(a) Certification.
|
32
|
Section
1350 Certification.
|
Dated:
October
29, 2008
|
CROFF
ENTERPRISES, INC.
|
|
By: |
/s/ GREGORY R.
WOODHILL
|
|
Gregory
R. Woodhill, President and
|
||
Chief
Financial Officer
|
Exhibit
Number
|
Description
|
|
31
|
Rule
13a-14(a)/15d-14(a) Certification.
|
|
32
|
Section
1350 Certification.
|
Dated: October 29, 2008 | /s/ GREGORY R. WOODHILL |
Gregory R. Woodhill, President and | |
Chief Financial Officer |
Dated: October 29, 2008 | /s/ GREGORY R. WOODHILL |
Gregory R. Woodhill, President and | |
Chief Financial Officer |