CKX LANDS INC
For the period ended Dec 31, 2023. Filed Mar 27, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Mar 27, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 16. FORM 10-K SUMMARY
None.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized on March 27, 2024.
CKX LANDS, INC.
By:
/s/W. Gray Stream
W. Gray Stream
President
(Principal Executive Officer)
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities indicated on March 27, 2024.
| /s/ W. Gray Stream | |
|---|---|
| W. Gray Stream | President and Chairman of the Board of Directors (Principal Executive Officer) |
| /s/ Scott A. Stepp | |
| Scott A. Stepp | Chief Financial Officer |
| (Principal Financial Officer) | |
| /s/ Lee W. Boyer | |
| Lee W. Boyer | Secretary and Director |
| /s/ Keith Duplechin | |
| Keith Duplechin | Director |
| /s/ Daniel J. Englander | |
| Daniel J. Englander | Director |
| /s/ Max H. Hart | |
| Max H. Hart | Director |
| /s/ Lane LaMure | |
| Lane LaMure | Director |
| /s Eugene T. Minvielle, IV | |
| Eugene T. Minvielle | Director |
| /s/ Mary Leach Werner | |
| Mary Leach Werner | Director |
CONTENTS
| FINANCIAL STATEMENTS | Page |
|---|---|
| REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM (PCAOB ID: 206) | F-2 |
| BALANCE SHEETS | F-3 |
| STATEMENTS OF OPERATIONS | F-4 |
| STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY | F-5 |
| STATEMENTS OF CASH FLOWS | F-6 |
| NOTES TO FINANCIAL STATEMENTS | F-7 |
To the Shareholders and Board of Directors of
CKX Lands, Inc.
Opinion on the Financial Statements
We have audited the accompanying balance sheets of CKX Lands, Inc. (the “Company”) as of December 31, 2023 and 2022, and the related statements of operations, changes in stockholders’ equity, and cash flows for the years then ended, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
Critical audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. We determined that there are no critical audit matters.
*/s/*MaloneBailey, LLP
www.malonebailey.com
We have served as the Company's auditor since 2015.
Houston, Texas
March 27, 2024
BALANCE SHEETS
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| ASSETS | ||
| Current assets: | ||
| Cash and cash equivalents | $7,546,689 | $7,148,207 |
| Certificates of deposit | 1,525,173 | 1,004,603 |
| Accrued accounts receivable | 104,741 | 126,423 |
| Prepaid expense and other assets | 212,279 | 28,695 |
| Total current assets | 9,388,882 | 8,307,928 |
| Property and equipment, net | 9,095,403 | 9,079,612 |
| Deferred tax asset | 329,121 | 300,050 |
| Total assets | $18,813,406 | $17,687,590 |
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||
| Current liabilities: | ||
| Trade payables and accrued expenses | $159,159 | $37,626 |
| Income tax payable | 151,404 | - |
| Unearned revenue | 184,785 | 229,550 |
| Total current liabilities | 495,348 | 267,176 |
| Total liabilities | 495,348 | 267,176 |
| Stockholders' equity: | ||
| Common stock, 3,000,000 shares authorized, no par value, 2,014,283 and 1,991,337 shares issued and outstanding, respectively, as of December 31, 2023, and 1,988,701 and 1,974,427 shares issued and outstanding, respectively, as of December 31, 2022 | 59,335 | 59,335 |
| Additional paid in capital | 3,150,376 | 2,308,537 |
| Treasury stock, 22,946 and 14,274 shares, at cost, respectively, as of December 31, 2023 and 2022 | (263,748) | (176,592) |
| Retained earnings | 15,372,095 | 15,229,134 |
| Total stockholders' equity | 18,318,058 | 17,420,414 |
| Total liabilities and stockholders' equity | $18,813,406 | $17,687,590 |
STATEMENTS OF OPERATIONS
| Years Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Revenues: | ||
| Oil and gas | $380,654 | $596,755 |
| Timber sales | 154,147 | 219,974 |
| Surface revenue | 950,804 | 250,432 |
| Surface revenue - related party | - | 38,333 |
| Total revenue | 1,485,605 | 1,105,494 |
| Costs, expenses and (gains): | ||
| Oil and gas costs | 41,677 | 50,312 |
| Timber costs | 12,601 | 28,664 |
| Surface costs | 4,926 | 7,273 |
| General and administrative expense | 1,450,308 | 2,875,718 |
| Depreciation expense | 4,261 | 5,039 |
| Gain on sale of land | (149,992) | (18,972) |
| Total costs, expenses and (gains) | 1,363,781 | 2,948,034 |
| Income (loss) from operations | 121,824 | (1,842,540) |
| Interest income | 160,303 | 35,340 |
| Miscellaneous income | 74 | 1,769 |
| Income (loss) before income taxes | 282,201 | (1,805,431) |
| Federal and state income tax expense (benefit): | ||
| Current | 110,169 | - |
| Deferred | 29,071 | (487,713) |
| Total income taxes | 139,240 | (487,713) |
| Net income (loss) | $142,961 | $(1,317,718) |
| Net income (loss) per share: | ||
| Basic | $0.07 | $(0.67) |
| Diluted | $0.07 | $(0.67) |
| Weighted-average shares used in per share calculation: | ||
| Basic | 1,974,473 | 1,958,865 |
| Diluted | 2,011,024 | 1,958,865 |
CKX LANDS, INC. STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
| Common Stock · Additional Paid-In · Retained · Total | ||||||
|---|---|---|---|---|---|---|
| Shares | Amount | Treasury Stock | Capital | Earnings | Equity | |
| Balances, December 31, 2022 | 1,988,701 | $59,335 | $(176,592) | $2,308,537 | $15,229,134 | $17,420,414 |
| Issuances under share-based compensation | 25,582 | - | - | - | - | - |
| Share-based compensation | - | - | - | 841,839 | - | 841,839 |
| Repurchases of common stock | - | - | (87,156) | - | - | (87,156) |
| Net income | - | - | - | - | 142,961 | 142,961 |
| Balances, December 31, 2023 | 2,014,283 | $59,335 | $(263,748) | $3,150,376 | $15,372,095 | $18,318,058 |
| Common Stock · Additional Paid-In · Retained · Total | ||||||||
|---|---|---|---|---|---|---|---|---|
| Shares · Amount · Treasury Stock · Capital · Earnings · Equity | ||||||||
| Balances, December 31, 2021 | 1,942,495 | $59,335 | $ | - | $ | - | $16,546,852 | $16,606,187 |
| Issuances under share-based compensation | 46,206 | - | - | - | - | - | ||
| Share-based compensation | - | - | - | 2,308,537 | - | 2,308,537 | ||
| Repurchases of common stock | - | - | (176,592) | - | - | (176,592) | ||
| Net loss | - | - | - | - | (1,317,718) | (1,317,718) | ||
| Balances, December 31, 2022 | 1,988,701 | $59,335 | $(176,592) | $2,308,537 | $15,229,134 | $17,420,414 | ||
The accompanying notes are an integral part of these financial statements.
STATEMENTS OF CASH FLOWS
| Years Ended | ||||
|---|---|---|---|---|
| December 31, | ||||
| 2023 · 2022 | ||||
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||
| Net income (loss) | $142,961 | $(1,317,718) | ||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||
| Depreciation expense | 4,261 | 5,039 | ||
| Depletion expense | 685 | 883 | ||
| Deferred income taxes | (29,071) | (300,050) | ||
| Gain on sale of land | (149,992) | (18,972) | ||
| Unrealized gain on equity investment in mutual funds | - | (8,727) | ||
| Share-based compensation | 841,839 | 2,308,537 | ||
| Changes in operating assets and liabilities: | ||||
| Increase in current assets | (161,902) | (73,577) | ||
| Increase (decrease) in current liabilities | 228,172 | (181,724) | ||
| Net cash provided by operating activities | 876,953 | 413,691 | ||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||
| Purchases of certificates of deposit | (1,525,173) | (1,000,000) | ||
| Maturity of certificates of deposit | 1,004,603 | - | ||
| Sales of mutual funds | - | 511,559 | ||
| Purchase of property and equipment | - | (12,271) | ||
| Costs of reforesting timber | (20,737) | (16,461) | ||
| Purchases of land | - | (564) | ||
| Proceeds from the sale of fixed assets | 149,992 | 18,972 | ||
| Net cash used in investing activities | (391,315) | (498,765) | ||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||
| Repurchases of common stock | (87,156) | (176,592) | ||
| Net cash used in financing activities | (87,156) | (176,592) | ||
| NET CHANGE IN CASH AND CASH EQUIVALENTS | 398,482 | (261,666) | ||
| Cash and cash equivalents, beginning of the period | 7,148,207 | 7,409,873 | ||
| Cash and cash equivalents, end of the period | $7,546,689 | $7,148,207 | ||
| SUPPLEMENTAL CASH FLOW INFORMATION | ||||
| Cash paid for interest | $ | - | $ | - |
| Cash paid for income taxes | $ | - | $ | - |
NOTES TO FINANCIAL STATEMENTS
Note 1: Nature of Business and Significant Accounting Policies
Nature of Business
The Company was incorporated in the State of Louisiana on June 27, 1930. The Company’s business is the ownership and management of land. The primary activities consist of leasing its properties for minerals (oil and gas), raising and harvesting timber, and surface use (agriculture, right of ways, hunting).
Significant Accounting Policies
Basis of Presentation and Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Concentration of Credit Risk
The Company maintains its cash balances in nine financial institutions. At times, cash balances may be in excess of the Federal Deposit Insurance Corporation’s insured limit of $250,000. The Company has not experienced any losses in such accounts and management believes the Company is not exposed to any significant credit risk on its cash balances.
Cash Equivalents
Cash equivalents are highly liquid debt instruments with original maturities of three months or less when purchased.
Certificate of Deposits
Certificates of deposit have maturities greater than three months when purchased, in amounts not greater than $250,000. All certificates of deposit are held until maturity and recorded at cost which approximates fair value. Certificates of deposit matured in February 2024. Certificates of deposit with a maturity of one year or less are classified as short-term. Certificates of deposit with a maturity of more than one year are classified as long-term.
Accrued Accounts Receivable
The Company’s accrued accounts receivable consist of incomes received after quarter-end for royalties produced prior to quarter-end. When there are royalties that have not been received at the time of the preparation of the financial statements for months in the prior quarter, the Company estimates the amount to be received based on the average of the most recent 12 month’s royalties that were received from that particular well. The Company does not maintain an allowance for doubtful accounts because other than the accrual for earned but not received royalties, it hasno accounts receivable.
Property, Building and Equipment
Property, building, and equipment is stated at cost. Major additions are capitalized. Maintenance and repairs are charged to income as incurred. Depreciation is computed on the straight-line and accelerated methods over the following estimated useful lives of the assets:
| Furniture and equipment (years) | 5 | - | 7 |
|---|---|---|---|
| Land improvements (years) | 15 |
Impairment of Long-lived Assets
Long-lived assets, such as land, timber and property, buildings, and equipment, are reviewed for impairment whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. If events or circumstances arise that require a long-lived asset to be tested for potential impairment, the Company first compares undiscounted cash flows expected to be generated by the asset to its carrying value. If the carrying amount of the long-lived asset is not recoverable on an undiscounted cash flow basis, an impairment charge is recognized to the extent that the carrying value exceeds the fair value. Fair value may be determined through various valuation techniques including quoted market prices, third-party independent appraisals and discounted cash flow models. During the year ended December 31, 2023, the Company performed a step zero impairment analysis on furniture and fixtures and land improvements and determined there were no qualitative factors that would indicate impairment. No impairment charges were recorded during the years ended December 31, 2023 and 2022. During the year ended December 31, 2023, no impairment triggering factors were noted and no quantitative analysis was performed.
Share-Based Compensation
We maintain one active incentive compensation plan: the 2021 Stock Incentive Plan (the Plan). The Plan provides for the issuance of restricted stock units (RSUs) and performance-based restricted stock units (PSUs) to certain of our employees, non-employee directors and consultants.
For awards that are subject to market conditions, we utilize a binomial-lattice model (i.e., Monte Carlo simulation model), to determine the fair value. The Monte Carlo simulation model utilizes multiple input variables to determine the share-based compensation expense. For grants with market conditions made during the twelve months ended December 31, 2022, we utilized an annualized volatility of 39.6%, a 0% dividend yield and an annual risk-free interest rate of 3.5% each determined over a period consistent with the performance period associated with the awards with market conditions. The volatility was based on the lasttwo-year period of our stock performance. The stock price projection for us assumes a 0% dividend yield. This is mathematically equivalent to reinvesting dividends in the issuing entity over the performance period. The risk-free interest rate is equal to the yield, as of the measurement date, of the zero-coupon U.S. Treasury bill that is commensurate with the remaining performance measurement period.
Share-based compensation expense related to RSUs are expensed over the grant date to the end of the requisite service period using the straight-line method. PSUs are expensed over the grant date to the end of the requisite service period using a model-driven derived service period based upon the median of the price projection scenarios for each performance trigger. The RSUs and PSUs do not have voting rights. We calculate the fair value of our share-based awards on the date of grant.
Revenue Recognition
The Company accounts for revenue under ASU 2014-09, Revenue from Contracts with Customers (ASC 606). In accordance with ASC 606, we recognize revenues when the following criteria are met: (i) persuasive evidence of a contract with a customer exists, (ii) identifiable performance obligations under the contract exist, (iii) the transaction price is determinable for each performance obligation, (iv) the transaction price is allocated to each performance obligation, and (v) the performance obligations are satisfied. We derive a majority of our revenues from oil and gas royalties, timber sales, and surface leases. Surface leases are not within the scope of ASC 606 and are accounted for under ASC 842. See Note 9 for more detailed information about the Company’s reportable segments.
Oil and Gas
Oil and gas revenue is generated through customer contracts, where we provide the customer access to a designated tract of land upon which the customer performs exploration, extraction, production and ultimate sale of the oil and gas. The Company receives royalties on all oil and gas produced by the customer. The performance obligation identified in oil and gas related contracts is the oil and gas produced on the designated tract of land. The performance obligation is satisfied at a point in time, which is when the customer produces oil and gas. The transaction price is comprised of fixed fees (royalties) on all oil and gas produced. The Company accrues monthly royalty revenues based upon estimates and adjusts to actual as the Company receives payments. Net accrued royalty income was $104,741 and $126,423 as of December 31, 2023 and 2022, respectively. There areno capitalized contract costs associated with oil and gas contracts.
Timber
Timber revenue is generated through customer contracts executed as a pay-as-cut arrangement, where the customer acquires the right to harvest specified timber on a designated tract for a set period of time at agreed-upon unit prices. The performance obligation identified in timber related contracts is the severing of a single tree.
We satisfy our performance obligation when timber is severed, at which time revenue is recognized. The transaction price for timber sales is determined using contractual rates applied to harvest volumes. The Company may receive a deposit at the time of entering into a stumpage agreement and this deposit is recorded in unearned revenue until earned. The Company held stumpage agreement deposits of $0 as of December 31, 2023 and 2022. There are no capitalized contract costs associated with timber contracts. No revenue has been recognized on the stumpage agreements held by the Company that are still open. The amount deposited by the customer is recognized as revenue against the first timber harvested. If no timber is harvested by the end of the contract the deposit is retained and recognized as income at contract end.
Surface
Surface revenue is earned through annual leases for agricultural and hunting activities and the Company records revenues evenly over the term of these leases. Surface revenues from these sources are recurring on an annual basis.
Surface revenue is also earned through right of way and related temporary work-space leases, both of which are not unusual in occurrence and are not recurring sources of revenue. Generally, a right of way lease relates to either a utility or pipeline right of way that is a permanent servitude or exists for fixed periods of time greater than thirty years. The Company retains ownership of the land and the servitude is limited to the use of the surface. Revenue is recorded at the time of the agreement’s execution date. For income tax purposes, these types of agreements are treated as sales of business assets.
Other sources of surface revenue can be commercial activities leases and sales of surface minerals, such as dirt.
Basic and Diluted Earnings per share
Net earnings per share is provided in accordance with FASB ASC 260-10, "Earnings per Share". Basic earnings per share is computed by dividing earnings available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted income per share gives effect to all dilutive potential common shares outstanding during the period. Dilutive income per share excludes all potential common shares if their effect is anti-dilutive. For the year ended December 31, 2023, dilutive shares attributable to 36,551 restricted stock units were included in the calculation of earnings per share. For the year ended December 31, 2022, potentially dilutive shares attributable to 310,794 restricted stock units and performance shares were excluded in the calculation of earnings per share as their effect is anti-dilutive due to the Company's net loss for such period.
Dividends
The Company does not currently pay dividends on a regular basis. In determining whether to declare a dividend, the Board of Directors takes into account the Company’s prior fiscal year’s cash flows from operations and the current economic conditions, among other information deemed relevant. Dividends paid per common stock are based on the weighted average number of common stock shares outstanding during the period. No dividends were declared during the years ended December 31, 2023 and 2022.
Pursuant to a dividend reversion clause in the Company’s Articles of Incorporation, dividends not claimed within one year after the dividend becomes payable will expire and revert in full ownership to the Company and the Company’s obligation to pay such dividend will cease. Any dividend reversions are recorded in equity upon receipt.
Income Taxes
The Company accounts for income taxes in accordance with ASC Topic 740, Income Taxes, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the financial statement carrying amounts and the tax bases of assets and liabilities.
Deferred income tax assets and liabilities are determined using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is determined based on the tax effects of the temporary differences between the book and tax bases of the various balance sheet assets and liabilities and gives current recognition to changes in tax rates and laws.
In accordance with generally accepted accounting principles, the Company has analyzed its filing positions in federal and state income tax returns for the tax returns that remain subject to examination. Generally, returns are subject to examination for three years after filing. The Company believes that all filing positions are highly certain and that all income tax filing positions and deductions would be sustained upon a taxing jurisdiction’s audit. Therefore, no reserve for uncertain tax positions is required. No interest or penalties have been levied against the Company and none are anticipated.
Other Taxes
Taxes, other than income taxes, which consisted of property, franchise and oil and gas production taxes were $138,245 and $140,840 , for the years ended December 31, 2023 and 2022, respectively.
Leases
The Company leases its lands to individuals and entities for various purposes. The Company accounts for these types of leases in accordance with ASC 842*, Leases,* and subsequent amendments, which require that leases be evaluated and classified as operating or capital leases for financial reporting purposes. For leases classified as operating, the Company calculates rent expense on a straight-line basis over the lesser of the lease term including renewal options, if reasonably assured, or the economic life of the leased premises, taking into consideration rent escalation clauses and other lease concessions, if applicable. The Company has no capital leases as of December 31, 2023, or 2022.
Recent Accounting Pronouncements
In June 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2016 - 13, “Financial Instruments - Credit Losses,” which introduced new guidance for an approach based on expected losses to estimate credit losses on certain types of financial instruments. This standard was effective for the Company as of January 1, 2023. There was no impact on our financial statements at adoption.
There are various updates recently issued to the accounting literature and these are not expected to have a material impact on the Company’s financial position, results of operations or cash flows.
Note 2: Fair Value of Financial Instruments
ASC 820 Fair Value Measurements and Disclosures (“ASC 820”), defines fair value, establishes a framework for measuring fair value and enhances disclosures about fair value measurements. It defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities that are not active; and model-driven valuations whose inputs are observable or whose significant value drivers are observable. Valuations may be obtained from, or corroborated by, third-party pricing services.
Level 3: Unobservable inputs to measure fair value of assets and liabilities for which there is little, if any market activity at the measurement date, using reasonable inputs and assumptions based upon the best information at the time, to the extent that inputs are available without undue cost and effort.
The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it was practical to estimate that value:
Class and Methods and/or Assumptions
Cash and cash equivalents: Carrying value approximates fair value due to its readily convertible characteristic.
Certificates of deposit: Carrying value adjusted to and presented at fair market value.
The estimated fair values of the Company's financial instruments are as follows:
| December 31, 2023 · December 31, 2022 | |||||
|---|---|---|---|---|---|
| Financial Assets: | Level | Carrying Value | Fair Value | Carrying Value | Fair Value |
| Cash and cash equivalents | 2 | $7,546,689 | $7,546,689 | $7,148,207 | $7,148,207 |
| Certificates of deposit | 2 | 1,525,173 | 1,499,675 | 1,004,603 | 999,919 |
| Total | $9,071,862 | $9,046,364 | $8,152,810 | $8,148,126 | |
Note 3: ** ** ** ** ** Property and Equipment**
Property and equipment consisted of the following:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Land | $6,815,711 | $6,815,711 |
| Timber | 2,250,616 | 2,230,564 |
| Equipment | 120,873 | 120,873 |
| 9,187,200 | 9,167,148 | |
| Accumulated depreciation | (91,797) | (87,536) |
| Total | $9,095,403 | $9,079,612 |
Depreciation expense was $4,261 and $5,039 for the years ended December 31, 2023 and 2022, respectively. Depletion expense was $685 and $883 for the years ended December 31, 2023 and 2022, respectively.
Note 4: ** ** ** ** ** Land Purchases and Sales**
Land Purchases
No land purchases were made during the year ended December 31, 2023. During the year ended December 31, 2022, the Company purchased the following lands:
| +/- · Louisiana · Mineral | |||||
|---|---|---|---|---|---|
| Quarter | Acres | Parish | Ownership | Land | Rights % |
| 2nd | 1.81 | Jefferson Davis | 16.67% | $564 | 0% |
Land Sales
During the year ended December 31, 2023, the Company sold the following lands:
| +/- · Louisiana · Mineral | |||||
|---|---|---|---|---|---|
| Quarter | Acres | Parish | Ownership | Land | Rights % |
| 1st | 80.00 | Jefferson Davis | 16.67% | $149,992 | 0% |
During the year ended December 31, 2022, the Company sold the following lands:
| +/- · Louisiana · Mineral | |||||
|---|---|---|---|---|---|
| Quarter | Acres | Parish | Ownership | Land | Rights % |
| 3rd | 6.67 | Calcasieu | 16.67% | $5,667 | 0% |
| 4th | 6.67 | Allen | 16.67% | $13,305 | 0% |
For the years ended December 31, 2023 and 2022, gains on sales of land were $149,992 and $18,972, respectively.
Note 5: ** ** ** ** ** Oil and Gas Leases**
Results of oil and gas leasing activities for the years ended December 31, 2023 and 2022 are as follows:
| 2023 | 2022 | |
|---|---|---|
| Gross revenues | ||
| Royalty interests | $380,654 | $596,755 |
| Lease fees | - | - |
| 380,654 | 596,755 | |
| Production costs | (41,677) | (50,312) |
| Results before income tax expense | 338,977 | 546,443 |
| Estimated income tax expense | (86,917) | (140,155) |
| Results of operations from producing activities excluding corporate overhead | $252,060 | $406,288 |
Reserve information relating to estimated quantities of the Company's interest in proved reserves of natural gas and crude including condensate and natural gas liquids is not available. A schedule indicating such reserve quantities is, therefore, not presented. Such reserves are located entirely within the United States. All oil and gas royalties come from Company owned properties that were developed and produced by producers, unrelated to Company, under oil and gas mineral lease agreements.
The Company’s royalty and working interests share of oil and gas, exclusive of plant products, produced from leased properties were:
| 2023 | 2022 | |
|---|---|---|
| Net gas produced (MCF) | 8,976 | 14,891 |
| Net oil produced (Bbl) | 3,826 | 4,719 |
Note 6: ** ** ** ** ** Segment Reporting**
The Company’s operations are classified into three principal operating segments that are all located in the United States: oil and gas, surface and timber. The Company’s reportable business segments are strategic business units that offer income from different products. They are managed separately due to the unique aspects of each area.
The tables below present financial information for the Company’s three operating business segments:
| Years Ended December 31, | ||||
|---|---|---|---|---|
| 2023 · 2022 | ||||
| Identifiable Assets, net of accumulated depreciation | ||||
| Timber | $2,250,616 | $2,230,564 | ||
| General corporate assets | 16,562,790 | 15,457,026 | ||
| Total | $18,813,406 | $17,687,590 | ||
| Capital expenditures: | ||||
| Timber | $20,737 | $16,461 | ||
| Surface | - | 564 | ||
| General corporate assets | - | 12,271 | ||
| Total segment costs and expenses | $20,737 | $29,296 | ||
| Depreciation and depletion | ||||
| Oil and gas | $ | - | $ | - |
| Timber | 685 | 883 | ||
| General corporate assets | 4,261 | 5,039 | ||
| Total | $4,946 | $5,922 | ||
| Years Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Revenues: | ||
| Oil and gas | $380,654 | $596,755 |
| Timber sales | 154,147 | 219,974 |
| Surface revenue | 950,804 | 288,765 |
| Total segment revenues | 1,485,605 | 1,105,494 |
| Cost and expenses: | ||
| Oil and gas costs | $41,677 | $50,312 |
| Timber costs | 12,601 | 28,664 |
| Surface costs | 4,926 | 7,273 |
| Total segment costs and expenses | 59,204 | 86,249 |
| Net income (loss) from operations: | ||
| Oil and gas | $338,977 | $546,443 |
| Timber | 141,546 | 191,310 |
| Surface | 945,878 | 281,492 |
| Total segment net income from operations | 1,426,401 | 1,019,245 |
| Unallocated other expense before income taxes | (1,144,200) | (2,824,676) |
| Income (loss) before income taxes | $282,201 | $(1,805,431) |
There areno intersegment sales reported in the accompanying statements of operations. The accounting policies of the segments are the same as those described in the summary of significant accounting policies. The Company evaluates performance based on income or loss from operations before income taxes excluding nonrecurring gains and losses on equity investment. Income before income tax represents net revenues less costs and expenses less other income and expenses of a general corporate nature. Identifiable assets by segment are those assets used solely in the Company's operations within that segment.
Note 7: Concentrations
Revenues from customers representing 5% or more of total revenue for the years ended December 31, 2023 and 2022, respectively were:
| Years Ended December 31, | ||
|---|---|---|
| Count | 2023 | 2022 |
| 1 | $404,097 | $158,336 |
| 2 | 175,020 | 109,000 |
| 3 | 141,519 | 92,720 |
| 4 | 78,575 | 86,853 |
| 5 | 75,999 | 85,360 |
| 6 | - | 68,290 |
| 7 | - | 67,532 |
| 8 | - | 63,302 |
Note 8: ** ** ** ** ** Income Taxes**
The Company files federal and state income tax returns on a calendar year basis. The net deferred tax asset in the accompanying balance sheets includes the following components at December 31, 2023 and 2022:
| 2023 | 2022 | |
|---|---|---|
| Deferred tax assets | $329,121 | $300,050 |
| Deferred tax liabilities | - | |
| $329,121 | $300,050 |
Reconciliations between the United States federal statutory income tax provision, using the statutory rate of 26%, and the Company’s provision for income taxes at December 31, 2023 and 2022 are as follows:
| 2023 | 2022 | |
|---|---|---|
| Income tax on income before extraordinary item: | ||
| Tax at statutory rates | $72,357 | $(464,762) |
| Tax effect of the following: | ||
| Federal statutory depletion | (9,516) | (18,798) |
| State statutory depletion | (5,124) | (4,153) |
| Stock-based compensation | 79,109 | - |
| Other | 2,414 | - |
| Income tax on income | $139,240 | $(487,713) |
Deferred tax assets and liabilities result from timing differences in the recognition of revenue and expenses for tax and financial statement purposes. The effect of these timing differences at December 31, 2023 and 2022 is as follows:
| 2023 · 2022 | |||
|---|---|---|---|
| Net operating loss carryover | $ | - | $6,487 |
| Percentage depletion carryover | - | 22,951 | |
| Stock-based compensation | 516,785 | 458,276 | |
| Casualty loss | (77,714) | (77,714) | |
| Deferred gain | (109,950) | (109,950) | |
| $329,121 | $300,050 | ||
The Company files income tax returns for federal and state purposes. Generally, the Company’s tax returns remain open for three years for tax examination purposes. Tax positions are recognized when they are more likely than not to be sustained upon examination. The amount recognized is measured as the largest amount of benefit that is more likely than not to be realized upon settlement. The Company is subject to periodic audits by the Internal Revenue Service and other state and local taxing authorities. These audits may challenge certain of the Company’s tax positions such as timing and amount of income and deductions and the allocation of taxable income to various tax jurisdictions. The Company evaluates its tax positions and establishes liabilities if significant in accordance with the applicable accounting guidance on uncertainty in income taxes. With few exceptions, the Company is no longer subject to U.S. Federal and state income tax examinations by the tax authorities for calendar years ending before December 31, 2020.
Note 9: Related Party Transactions
The Company and Stream Wetlands Services, LLC (“Stream Wetlands”) were parties to an option to lease agreement dated April 17, 2017 (the “OTL”). The OTL provided Stream Wetlands an option to lease certain lands from the Company, subject to the negotiation and execution of a mutually acceptable lease form. On February 28, 2022, Stream Wetlands exercised the OTL and entered into a 25-year lease in exchange for a one-time payment by Stream Wetlands of $38,333. The terms of the lease provide for formulaic contingent payments to the Company based on the amount of revenue generated from activities on the subject property by a third party, with a guaranteed minimum payment of $500,000 in the event that revenue does not meet a minimum threshold. No minimum payment is due unless and until the third party engages in activity on the subject lands, and neither the Company nor Stream Wetlands is able to determine whether that will occur. William Gray Stream, the President and a director of the Company, is the president of Stream Wetlands.
The Company’s President is also the President of Matilda Stream Management Inc. (“MSM”) and the Chief Financial Officer is the Chief Investment Officer of MSM. MSM provides administrative services to the Company for no compensation.
Surface revenue-related party was $0 and $38,333 for the years ended December 31, 2023 and 2022, respectively. The latter amount was attributable to the OTL with Stream Wetlands described above.
Note 10: Share-Based Compensation
During the year ended December 31, 2022, the Company granted to certain employees an aggregate of 76,755 restricted stock units that vest over athree-year period through July 15, 2024 and 280,245 performance shares that vest upon achievement of certain stock price hurdles as measured during the period from July 15, 2020 through July 15, 2024. Each of the time-based and market-condition awards are subject to the recipient’s continued service with us, the terms and conditions of our stock incentive plan and the applicable award agreement. As of December 31, 2023,40,204 restricted stock units and 31,584 performance shares had vested, representing a total of 71,788 issuable shares under the Plan. As of December 31, 2023, a total of 71,788 of the issuable shares had been issued to employees, with 25,582 shares associated with underlying vested restricted stock units that vested during the quarter ended September 30, 2023, issued to employees during the quarter ended December 31, 2023.
The share-based compensation expense recognized is included in general and administrative expense in the statements of operations. The total fair value of the awards was $3,374,002 of which $223,626 was unrecognized stock-based compensation expense as of December 31, 2023.
The plan participants elected to have the Company withhold 8,672 shares of the 25,582 shares earned to cover the employee payroll tax withholdings for the vested shares earned during the twelve-month period ended December 31, 2023. The plan participants elected to have the Company withhold 14,274 shares of the 46,206 shares earned to cover the employee payroll tax withholdings for the vested shares earned during the twelve-month period ended December 31, 2022. These shares are reported as treasury stock on the balance sheet.
The share-based compensation expense recognized by award type was $420,874 and $420,965 for restricted stock units and performance shares, respectively, for the year ended December 31, 2023. The share-based compensation expense recognized by award type was $230,506 and $2,078,031 for restricted stock units and performance shares, respectively, for the year ended December 31, 2022.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.