Item 1. Financial Statements
|
|
|
|
|
|
|
|
|
NEW CONCEPT ENERGY, INC. AND SUBSIDIARIES |
CONSOLIDATED BALANCE SHEETS |
(amounts in thousands) |
| |
| |
|
| |
September 30, 2022 | |
December 31, 2021 |
| |
| (Unaudited) | | |
| (Audited) | |
Assets | |
| | | |
| | |
| |
| | | |
| | |
Current assets | |
| | | |
| | |
Cash and cash equivalents | |
$ | 399 | | |
$ | 252 | |
Note receivable -related parties | |
| 3,542 | | |
| 3,560 | |
Other current assets | |
| 47 | | |
| — | |
Total current assets | |
| 3,988 | | |
| 3,812 | |
| |
| | | |
| | |
Property and equipment, net of depreciation | |
| | | |
| | |
Land, buildings and equipment | |
| 634 | | |
| 643 | |
| |
| | | |
| | |
| |
| | | |
| | |
Total assets | |
$ | 4,622 | | |
$ | 4,455 | |
| |
| | | |
| | |
| |
| | | |
| | |
The accompanying notes are an integral part of these consolidated financial statements. |
|
|
|
|
|
|
|
|
|
NEW CONCEPT ENERGY, INC. AND SUBSIDIARIES |
CONSOLIDATED BALANCE SHEETS - CONTINUED |
(dollars in thousands, except par value amount) |
| |
| |
|
| |
| September 30, 2022 | | |
| December 31, 2021 | |
| |
| (Unaudited) | | |
| (Audited) | |
Liabilities and stockholders' equity | |
| | | |
| | |
| |
| | | |
| | |
Current liabilities | |
| | | |
| | |
Accounts payable | |
$ | 21 | | |
$ | 28 | |
Accrued expenses | |
| 36 | | |
| 32 | |
Total current liabilities | |
| 57 | | |
| 60 | |
| |
| | | |
| | |
| |
| | | |
| | |
Stockholders' equity | |
| | | |
| | |
Preferred stock, Series B | |
| 1 | | |
| 1 | |
Common stock, $.01 par value; authorized, 100,000,000 shares;
issued and outstanding, 5,131,934 shares at September 30, 2022 and December 31, 2021 | |
| 51 | | |
| 51 | |
Additional paid-in capital | |
| 63,579 | | |
| 63,579 | |
Accumulated deficit | |
| (59,066 | ) | |
| (59,236 | ) |
| |
| | | |
| | |
Total shareholder equity | |
| 4,565 | | |
| 4,395 | |
| |
| | | |
| | |
Total liabilities & equity | |
$ | 4,622 | | |
$ | 4,455 | |
| |
| | | |
| | |
| |
| | | |
| | |
The accompanying notes are an integral part of these consolidated financial statements. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEW CONCEPT ENERGY, INC AND SUBSIDIARIES |
CONSOLIDATED STATEMENT OF OPERATIONS |
(unaudited) |
(amounts in thousands, except per share data) |
| |
| |
| |
| |
|
| |
For the Three Months ended September 30, | |
For the Nine Months ended September 30, |
| |
| |
| |
| |
|
| |
| 2022 | | |
| 2021 | | |
| 2022 | | |
| 2021 | |
Revenue | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Rent | |
$ | 25 | | |
$ | 25 | | |
$ | 76 | | |
$ | 76 | |
Management Fee | |
| 38 | | |
| — | | |
| 79 | | |
| — | |
| |
| 63 | | |
| 25 | | |
| 155 | | |
| 76 | |
| |
| | | |
| | | |
| | | |
| | |
Operating expenses | |
| | | |
| | | |
| | | |
| | |
Operating Expenses | |
| 18 | | |
| 34 | | |
| 43 | | |
| 71 | |
Corporate general and administrative | |
| 71 | | |
| 53 | | |
| 231 | | |
| 238 | |
Total operating expenses | |
| 89 | | |
| 87 | | |
| 274 | | |
| 309 | |
Operating earnings (loss) | |
| (26 | ) | |
| (62 | ) | |
| (119 | ) | |
| (233 | ) |
| |
| | | |
| | | |
| | | |
| | |
Other income (expense) | |
| | | |
| | | |
| | | |
| | |
Interest income from a related party | |
| 53 | | |
| 53 | | |
| 159 | | |
| 159 | |
Interest income from a third party | |
| — | | |
| 2 | | |
| — | | |
| 8 | |
Interest expense | |
| — | | |
| (1 | ) | |
| — | | |
| (5 | ) |
Other income (expense), net | |
| — | | |
| — | | |
| 130 | | |
| 191 | |
| |
| 53 | | |
| 54 | | |
| 289 | | |
| 353 | |
| |
| | | |
| | | |
| | | |
| | |
Net income (loss) applicable to common shares | |
$ | 27 | | |
$ | (8 | ) | |
$ | 170 | | |
$ | 120 | |
| |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Net income (loss) per common share-basic and diluted | |
$ | 0.01 | | |
$ | (0.01 | ) | |
$ | 0.03 | | |
$ | 0.02 | |
| |
| | | |
| | | |
| | | |
| | |
Weighted average common and equivalent shares outstanding - basic | |
| 5,132 | | |
| 5,132 | | |
| 5,132 | | |
| 5,132 | |
| |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
The accompanying notes are an integral part of these consolidated financial statements. |
|
|
|
|
|
|
|
|
|
NEW CONCEPT ENERGY, INC AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF CASH FLOWS |
(unaudited) |
(amounts in thousands) |
| |
For the Nine Months Ended |
| |
September 30, |
| |
2022 | |
2021 |
| |
| |
|
Cash flows from operating activities | |
| | | |
| | |
Net Income (loss) | |
| 170 | | |
| 120 | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities | |
| | | |
| | |
Depreciation and amortization | |
| 9 | | |
| 27 | |
Other current and non-current assets | |
| (29 | ) | |
| 141 | |
Accounts payable and other liabilities | |
| (3 | ) | |
| (27 | ) |
Net cash provided by operating activities | |
| 147 | | |
| 261 | |
| |
| | | |
| | |
| |
| | | |
| | |
Cash flows from financing activities | |
| | | |
| | |
Payment on note payable | |
| — | | |
| (192 | ) |
Net cash provided by (used in) financing activities | |
| — | | |
| (192 | ) |
| |
| | | |
| | |
Cash flows from investing activities | |
| | | |
| | |
Receipt on notes receivable | |
| — | | |
| 153 | |
Net cash provided by (used in) investing activities | |
| — | | |
| 153 | |
| |
| | | |
| | |
Net increase (decrease) in cash and cash equivalents | |
| 147 | | |
| 222 | |
Cash and cash equivalents at beginning of year | |
| 252 | | |
| 27 | |
| |
| | | |
| | |
Cash and cash equivalents at end of period | |
$ | 399 | | |
$ | 249 | |
| |
| | | |
| | |
Supplemental disclosures of cash flow information | |
| | | |
| | |
Cash paid for interest on notes payable | |
| — | | |
$ | 5 | |
| |
| | | |
| | |
| |
| | | |
| | |
The accompanying notes are an integral
part of these consolidated financial statements. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEW
CONCEPT ENERGY, INC AND SUBSIDIARIES |
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY |
For
the Three and Nine Months Ended September 30, 2022 and 2021 |
(Unaudited,
shares and dollars in thousands) |
| |
| |
| |
| |
| |
| |
| |
|
| |
Series B | |
| |
Additional | |
| |
|
For the three months ended | |
Preferred stock | |
Common Stock | |
Paid-in | |
Accumulated | |
|
September 30, 2022 | |
Shares | |
Amount | |
Shares | |
Amount | |
Capital | |
deficit | |
Total |
| |
| |
| |
| |
| |
| |
| |
|
Balance at June 30, 2022 | |
| 1 | | |
$ | 1 | | |
| 5,132 | | |
$ | 51 | | |
$ | 63,579 | | |
$ | (59,093 | ) | |
$ | 4,538 | |
Net Income | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 27 | | |
| 27 | |
Balance at September 30, 2022 | |
| 1 | | |
$ | 1 | | |
| 5,132 | | |
$ | 51 | | |
$ | 63,579 | | |
$ | (59,066 | ) | |
$ | 4,565 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| Series B | | |
| | | |
| | | |
| Additional | | |
| | | |
| | |
For the three months ended | |
| Preferred stock | | |
| Common Stock | | |
| Paid-in | | |
| Accumulated | | |
| | |
September 30, 2021 | |
| Shares | | |
| Amount | | |
| Shares | | |
| Amount | | |
| Capital | | |
| deficit | | |
| Total | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at June 30, 2021 | |
| 1 | | |
$ | 1 | | |
| 5,132 | | |
$ | 51 | | |
$ | 63,579 | | |
$ | (59,178 | ) | |
$ | 4,453 | |
Net Income | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (8 | ) | |
| (8 | ) |
Balance at September 30, 2021 | |
| 1 | | |
$ | 1 | | |
| 5,132 | | |
$ | 51 | | |
$ | 63,579 | | |
$ | (59,186 | ) | |
$ | 4,445 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| Series B | | |
| | | |
| | | |
| Additional | | |
| | | |
| | |
For the nine months ended | |
| Preferred stock | | |
| Common Stock | | |
| Paid-in | | |
| Accumulated | | |
| | |
September 30, 2022 | |
| Shares | | |
| Amount | | |
| Shares | | |
| Amount | | |
| Capital | | |
| deficit | | |
| Total | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at December 31, 2021 | |
| 1 | | |
$ | 1 | | |
| 5,132 | | |
$ | 51 | | |
$ | 63,579 | | |
$ | (59,236 | ) | |
$ | 4,395 | |
Net Income | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 170 | | |
| 170 | |
Balance at September 30, 2022 | |
| 1 | | |
$ | 1 | | |
| 5,132 | | |
$ | 51 | | |
$ | 63,579 | | |
$ | (59,066 | ) | |
$ | 4,565 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| Series B | | |
| | | |
| | | |
| Additional | | |
| | | |
| | |
For the nine months ended | |
| Preferred stock | | |
| Common Stock | | |
| Paid-in | | |
| Accumulated | | |
| | |
September 30, 2021 | |
| Shares | | |
| Amount | | |
| Shares | | |
| Amount | | |
| Capital | | |
| deficit | | |
| Total | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at December 31, 2020 | |
| 1 | | |
$ | 1 | | |
| 5,132 | | |
$ | 51 | | |
$ | 63,579 | | |
$ | (59,306 | ) | |
$ | 4,325 | |
Net Income | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 120 | | |
| 120 | |
Balance at September 30, 2021 | |
| 1 | | |
$ | 1 | | |
| 5,132 | | |
$ | 51 | | |
$ | 63,579 | | |
$ | (59,186 | ) | |
$ | 4,445 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
The accompanying notes are an integral part of these consolidated financial statements. |
NEW CONCEPT ENERGY, INC. AND SUBSIDIARIES
Notes To Consolidated Financial Statements
NOTE A: BASIS OF PRESENTATION
The accompanying unaudited consolidated financial statements include the
accounts of New Concept Energy, Inc. and its majority-owned subsidiaries (collectively, “NCE” or the “Company”). All
significant intercompany transactions and accounts have been eliminated.
The unaudited financial statements included herein have been prepared by
the Company without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. The financial statements
reflect all adjustments that are, in the opinion of management, necessary to fairly present such information. All such adjustments
are of a normal recurring nature. Although the Company believes that the disclosures are adequate to make the information presented
not misleading, certain information and footnote disclosures, including a description of significant accounting policies normally included
in financial statements prepared in accordance with accounting principles generally accepted in the United States of America, have been
condensed or omitted pursuant to such rules and regulations.
These financial statements should be read in conjunction with the consolidated
financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ending December
31, 2021. Operating results for the three and nine month periods ended September 30, 2022 are not necessarily indicative of
the results that may be expected for any subsequent quarter or for the fiscal year ending December 31, 2022.
NOTE B: NATURE OF OPERATIONS
The Company owns approximately 190 acres of land located in Parkersburg
West Virginia. Located on the land are four structures totaling approximately 53,000 square feet. Of this total area the main industrial/office
building contains approximately 24,800 square feet of which approximately 16,000 square feet is leased at a rate of $101,000 per annum.
In August 2020, the Company sold its oil and gas operations to a third
party. On January 1, 2022, the Company entered into a Consulting Management Agreement with respect to such oil and gas operations; whereby,
the Company would provide management, supervisory and administrative services for a fee of 10% of the gross revenue of such oil and gas
operations. The agreement is effective January 1, 2022 and may be terminated by either party upon sixty days’ notice.
NOTE C: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
We consider accounting policies related to our estimates of depreciation
and amortization revenue recognition for real estate operations, impairment, and sales of real estate as significant accounting policies. The
policies include significant estimates made by management using information available at the time the estimates are made. However,
these estimates could change materially if different information or assumptions were used. These policies are summarized in
our Annual Report on Form 10-K for the year ended December 31, 2021.
NOTE D: LIQUIDITY
The Company’s ability to meet current cash obligations relies on
cash received from current operations and the collection of notes receivable. The Company is evaluating business opportunities to provide
both additional income and cash flow.
NOTE E: CONTINGENCIES
Both the COVID-19 pandemic and attempts at containment have
resulted in decreased economic activity which has adversely affected the broader global economy. At this time, the full extent to which
COVID-19 pandemic will negatively impact the global economy and our business is uncertain.
NOTE F: SUBSEQUENT EVENTS
The Company has evaluated subsequent events through November 9, 2022, the
date the financial statements were available to be issued and determined that there are none to be reported.
Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations
Critical Accounting Policies and Estimates
The Company’s discussion and analysis of its financial condition
and results of operations are based upon the Company’s consolidated financial statements, which have been prepared in accordance
with accounting principles generally accepted in the United States. Certain of the Company’s accounting policies require
the application of judgment in selecting the appropriate assumptions for calculating financial estimates. By their nature,
these judgments are subject to an inherent degree of uncertainty. These judgments and estimates are based upon the Company’s
historical experience, current trends and information available from other sources that are believed to be reasonable under the circumstances,
the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent
from other sources. Actual results may differ from these estimates under different assumptions or conditions.
The Company’s significant accounting policies are summarized in Note
B to our consolidated financial statements in our annual report on Form 10-K. The Company believes the following critical accounting
policies are more significant to the judgments and estimates used in the preparation of its consolidated financial statements. Revisions
in such estimates are recorded in the period in which the facts that give rise to the revisions become known.
Doubtful Accounts
The Company’s allowance for doubtful accounts receivable and notes
receivable is based on an analysis of the risk of loss on specific accounts. The analysis places particular emphasis on past
due accounts. Management considers such information as the nature and age of the receivable, the payment history of the tenant,
customer or other debtor and the financial condition of the tenant or other debtor. Management’s estimate of the required
allowance, which is reviewed on a quarterly basis, is subject to revision as these factors change.
Deferred Tax Assets
Significant management judgment is required in determining the provision
for income taxes, deferred tax assets and liabilities and any valuation allowance recorded against net deferred tax assets. The
future recoverability of the Company’s net deferred tax assets is dependent upon the generation of future taxable income prior to
the expiration of the loss carry forwards. At September 30, 2022, the Company had a deferred tax asset due to tax deductions
available to it in future years. However, as management could not determine that it was more likely than not that the benefit
of the deferred tax asset would be realized, a 100% valuation allowance was established.
Liquidity and Capital Resources
At September 30, 2022, the Company had current assets of $3,988,000 and
current liabilities of $57,000.
Cash and cash equivalents at September 30, 2022 were $399,000 as compared
to $252,000 at December 31, 2021.
Net cash provided in operating activities was $147,000 for the nine months
ended September 30, 2022.
Results of Operations
Comparison of the three months ended September 30, 2022 to the same
period in 2021
The Company reported net income of $27,000 for three months ended September
30, 2022, as compared to net a net loss of $8,000 for the similar period in 2021.
For the three months ended September 30, 2022 the Company had revenue of
$63,000 including $25,000 for rental revenue and $38,000 for management fees as compared to $25,000 for rental revenue for the comparative
period in 2021.
For the three months ended September 30, 2022, corporate general &
administrative expenses were $71,000 as compared to $53,000 for the comparable periods in 2021.
Comparison of the nine months ended September 30, 2022 to the same
period in 2021
The Company reported net income from continuing operations of $170,000
for nine months ended September 30, 2021, as compared to net income of $120,000 for the similar period in 2021.
For the nine months ended September 30, 2022 the Company had revenue of
$155,000 including $76,000 for rental revenue and $79,000 for management fees as compared to $76,000 for rental revenue for the comparative
period in 2021.
For the nine months ended September 30, 2022, corporate general & administrative
expenses were $231,000 as compared to $238,000 for the comparable periods in 2021.
For the nine months ended September 30, 2022 the Company reported other
income of $130,000 as compared to $191,000 for the comparable period in 2021. Included in other income for 2022 is $62,000 which represents
the collection of an investment that had previously been fully reserved. Further during the nine months ended September 30, 2022 the Company
sold equipment and recorded a gain of $68,000. In the nine months ended September 30, 2021 the Company collected $100,000 receivable that
had been previously fully reserved and a $91,000 tax refund for taxes paid in prior years.
Forward Looking Statements
“Safe Harbor” Statement under the Private Securities Litigation
Reform Act of 1995: A number of the matters and subject areas discussed in this filing that are not historical or current facts
deal with potential future circumstances, operations and prospects. The discussion of such matters and subject areas is qualified
by the inherent risks and uncertainties surrounding future expectations generally, and also may materially differ from the Company’s
actual future experience involving any one or more of such matters and subject areas relating to interest rate fluctuations, the ability
to obtain adequate debt and equity financing, demand, pricing, competition, construction, licensing, permitting, construction delays on
new developments, contractual and licensure, and other delays on the disposition, transition, or restructuring of currently or previously
owned, leased or managed properties in the Company’s portfolio, and the ability of the Company to continue managing its costs and
cash flow while maintaining high occupancy rates and market rate charges in its retirement community. The Company has attempted
to identify, in context, certain of the factors that it currently believes may cause actual future experience and results to differ from
the Company’s current expectations regarding the relevant matter of subject area. These and other risks and uncertainties
are detailed in the Company’s reports filed with the Securities and Exchange Commission (“SEC”), including the Company’s
Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q.
Inflation
The Company’s principal source of revenue is rents and fees for services
rendered. The real estate operation is affected by rental rates that are highly dependent upon market conditions and the competitive
environment in the areas where the property is located. Compensation to employees and maintenance are the principal cost elements
relative to the operation of this property. Although the Company has not historically experienced any adverse effects of inflation
on salaries or other operating expenses, there can be no assurance that such trends will continue or that, should inflationary pressures
arise, the Company will be able to offset such costs by increasing rental rates in its real estate operation.
Environmental Matters
The Company has conducted environmental assessments on most of its existing
owned or leased properties. These assessments have not revealed any environmental liability that the Company believes would
have a material adverse effect on the Company’s business, assets or results of operations. The Company is not aware of
any such environmental liability. The Company believes that all of its property is in compliance in all material respects with
all federal, state and local laws, ordinances and regulations regarding hazardous or toxic substances or petroleum products. The
Company has not been notified by any governmental authority and is not otherwise aware of any material non-compliance, liability or claim
relating to hazardous or toxic substances or petroleum products in connection with any of its communities.