Delaware
|
1-5103
|
72-0496921
|
(State or other jurisdiction of Incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of each class
|
|
Trading Symbol(s)
|
|
Name of each exchange on which
registered
|
Common Stock, $0.50 Par Value
|
|
BRN
|
|
NYSE American
|
Common Stock Purchase Rights |
N/A |
NYSE American |
Item 1.01 |
Entry into a Material Definitive Agreement.
|
• |
all obligations relating to any litigation against WRI, its Business, its assets, or Sellers that was commenced prior to the Closing Date or that is commenced after the Closing Date but arises out
of actions or events (other than breach of warranty claims arising out of work performed by the WRI) before the Closing;
|
•
|
all breach of warranty claims arising out of work performed by WRI prior to the Closing Date, but excluding all breach of warranty or breach of contract claims under certain
specified contracts;
|
•
|
liquidated damages imposed on WRI for a certain specified pump contract in excess of the amount of the allowance already reserved to cover such damages, if any;
|
•
|
the cost, if any, in excess of $200,000, to drill a certain specified well;
|
• |
all liabilities and obligations of WRI to any current or former shareholder, director, or officer of WRI or to any of its affiliates; and
|
• |
all attorneys', brokers', consultants' or other advisors' fees and expenses, and other out-of-pocket costs incurred by BII and Barnwell Canada in connection with the
Transaction.
|
Item 2.01. |
Completion of Acquisition or Disposition of Assets.
|
Item 9.01. |
Financial Statements and Exhibits.
|
Exhibit
No.
|
Description
|
Barnwell Industries, Inc. Unaudited Pro Forma Condensed Consolidated Financial Information
|
|
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
Dated: March 20, 2025
|
|||
BARNWELL INDUSTRIES, INC.
|
|||
By:
|
/s/ Russell M. Gifford
|
||
Name:
|
Russell M. Gifford
|
||
Title:
|
Executive Vice President and Chief Financial Officer
|
Exhibit No.
|
Description
|
Barnwell Industries, Inc. Unaudited Pro Forma CondensedConsolidated Financial Information
|
|
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
Barnwell
Industries, Inc.
(Historical)
|
Pro Forma Adjustments
|
Barnwell
Industries, Inc.
Pro Forma as
Adjusted
|
||||||||||
ASSETS
|
||||||||||||
Current Assets:
|
||||||||||||
Cash and cash equivalents
|
$
|
4,505,000
|
30,000
|
$
|
4,535,000
|
|||||||
Accounts and other receivables
|
2,770,000
|
(580,000
|
)
|
2,190,000
|
||||||||
Assets held for sale
|
69,000
|
(69,000
|
)
|
|||||||||
Note receivable
|
800,000
|
800,000
|
||||||||||
Other current assets
|
1,539,000
|
(667,000
|
)
|
872,000
|
||||||||
Total current assets
|
8,883,000
|
(486,000
|
)
|
8,397,000
|
||||||||
Assets for retirement benefits
|
4,889,000
|
4,899,000
|
||||||||||
Operating lease right-of-use assets
|
39,000
|
39,0000
|
||||||||||
Property and equipment:
|
||||||||||||
Proved oil and natural gas properties, net
|
16,554,000
|
16,554,000
|
||||||||||
Drilling rigs and other property and equipment, net
|
294,000
|
(282,000
|
)
|
12,000
|
||||||||
Total property and equipment, net
|
16,848,000
|
(282,000
|
)
|
16,566,000
|
||||||||
Total assets
|
$
|
30,669,000
|
(768,000
|
)
|
$
|
29,901,000
|
||||||
LIABILITIES AND EQUITY
|
||||||||||||
Current liabilities:
|
||||||||||||
Accounts payable
|
$
|
1,822,000
|
(37,000
|
)
|
$
|
1,785,000
|
||||||
Accrued capital expenditures
|
2,407,000
|
2,407.000
|
||||||||||
Accrued compensation
|
650,000
|
(124,000
|
)
|
526,000
|
||||||||
Accrued operating and other expenses
|
1,834,000
|
(369,000
|
)
|
1,465,000
|
||||||||
Current portion of asset retirement obligation
|
798,000
|
798,000
|
||||||||||
Other current liabilities
|
301,000
|
301,000
|
||||||||||
Total current liabilities
|
7,812,000
|
(530,000
|
)
|
7,282,000
|
||||||||
Operating lease liabilities
|
7,000
|
7,000
|
||||||||||
Liability for retirement benefits
|
1,898,000
|
1,898,000
|
||||||||||
Asset retirement obligation
|
7,790,000
|
7,790,000
|
||||||||||
Deferred income tax liabilities
|
100,000
|
100,000
|
||||||||||
Total liabilities
|
17,607,000
|
(530,000
|
)
|
17,077,000
|
||||||||
Commitments and contingencies
|
||||||||||||
Equity:
|
||||||||||||
Common stock, par value $0.50 per share;
authorized, 40,000,000 shares: 10,195,990 issued at
September 30, 2024
|
5,098,000
|
5,098,000
|
||||||||||
Additional paid-in capital
|
7,690,000
|
7,690,000
|
||||||||||
Retained earnings
|
595,000
|
(238,000
|
)
|
357,000
|
||||||||
Accumulated other comprehensive income, net
|
1,943,000
|
1,943,000
|
||||||||||
Treasury stock, at cost: 167,900 shares at
September 30, 2024
|
(2,286,000
|
)
|
(2,286,000
|
)
|
||||||||
Total stockholders’ equity
|
13,040,000
|
(238,000
|
)
|
12,802,000
|
||||||||
Non-controlling interests
|
22,000
|
22,000
|
||||||||||
Total equity
|
13,062,000
|
11,774,000
|
||||||||||
Total liabilities and equity
|
$
|
30,669,000
|
(768,000
|
)
|
$
|
29,901,000
|
Barnwell
Industries, Inc.
(Historical)
|
Pro Forma Adjustments
|
Barnwell
Industries, Inc.
Pro Forma as
Adjusted
|
||||||||||
Revenues:
|
||||||||||||
Oil and natural gas
|
$
|
17,396,000
|
$
|
17,396,000
|
||||||||
Contract drilling
|
3,612,000
|
(3,162,000
|
)
|
|||||||||
Sale of interest in leasehold land
|
500,000
|
500,000
|
||||||||||
Gas processing and other
|
216,000
|
(38,000
|
)
|
178,000
|
||||||||
21,724,000
|
(3,650,000
|
)
|
18,074,000
|
|||||||||
Costs and expenses:
|
||||||||||||
Oil and natural gas operating
|
9,849,000
|
9,849,000
|
||||||||||
Contract drilling operating
|
4,483,000
|
(4,483,000
|
)
|
|||||||||
General and administrative
|
5,598,000
|
(468,000
|
)
|
5,130,000
|
||||||||
Depletion, depreciation, and amortization
|
5,106,000
|
(156,000
|
)
|
4,950,000
|
||||||||
Impairment of assets
|
2,885,000
|
2,885,000
|
||||||||||
Foreign currency gain
|
(10,000
|
)
|
(10,000
|
)
|
||||||||
Interest expense
|
2,000
|
(2,000
|
)
|
|||||||||
27,913,000
|
(5,109,000
|
)
|
22,804,000
|
|||||||||
Loss before equity in income of affiliates and income taxes
|
(6,189,000
|
)
|
1,459,000
|
(4,730,000
|
)
|
|||||||
Equity in income of affiliates
|
1,071,000
|
1,071,000
|
||||||||||
Loss before income taxes
|
(5,118,000
|
)
|
1,459,000
|
(3,659,000
|
)
|
|||||||
Income tax provision
|
213,000
|
213,000
|
||||||||||
Net loss
|
(5,331,000
|
)
|
1,459,000
|
(3,872,000
|
)
|
|||||||
Less: Net earnings attributable to non-controlling interests
|
234,000
|
234,000
|
||||||||||
Net loss attributable to Barnwell Industries, Inc.
|
$
|
(5,565,000
|
)
|
1,459,000
|
$
|
(4,106,000
|
)
|
|||||
Basic and diluted net loss per common share attributable to Barnwell Industries, Inc. stockholders
|
$
|
(0.56
|
)
|
$
|
(0.41
|
)
|
||||||
Weighted-average number of common shares outstanding:
|
||||||||||||
Basic and diluted
|
10,017,997
|
10,017,997
|
Barnwell
Industries, Inc.
(Historical)
|
Pro Forma Adjustments
|
Barnwell
Industries, Inc.
Pro Forma as
Adjusted |
||||||||||
ASSETS
|
||||||||||||
Current Assets:
|
||||||||||||
Cash and cash equivalents
|
$
|
1,957,000
|
(98,000
|
)
|
$
|
1,859,000
|
||||||
Accounts and other receivables
|
2,403,000
|
(428,000
|
)
|
1,975,000
|
||||||||
Assets held for sale
|
69,000
|
(69,000
|
)
|
|||||||||
Note receivable
|
800,000
|
800,000
|
||||||||||
Other current assets
|
1,547,000
|
(608,000
|
)
|
939,000
|
||||||||
Total current assets
|
5,976,000
|
(403,000
|
)
|
5,573,000
|
||||||||
Assets for retirement benefits
|
5,002,000
|
5,002,000
|
||||||||||
Operating lease right-of-use assets
|
153,000
|
153,0000
|
||||||||||
Property and equipment:
|
||||||||||||
Proved oil and natural gas properties, net
|
14,610,000
|
14,610,000
|
||||||||||
Drilling rigs and other property and equipment, net
|
269,000
|
(258,000
|
)
|
11,000
|
||||||||
Total property and equipment, net
|
14,879,000
|
(258,000
|
)
|
14,621,000
|
||||||||
Total assets
|
$
|
26,010,000
|
(661,000
|
)
|
$
|
25,349,000
|
||||||
LIABILITIES AND EQUITY
|
||||||||||||
Current liabilities:
|
||||||||||||
Accounts payable
|
$
|
1,319,000
|
(25,000
|
)
|
$
|
1,294,000
|
||||||
Accrued capital expenditures
|
105,000
|
105,000
|
||||||||||
Accrued compensation
|
609,000
|
(77,000
|
)
|
532,000
|
||||||||
Accrued operating and other expenses
|
1,575,000
|
(307,000
|
)
|
1,268,000
|
||||||||
Current portion of asset retirement obligation
|
938,000
|
938,000
|
||||||||||
Other current liabilities
|
788,000
|
(585,000
|
)
|
203,000
|
||||||||
Total current liabilities
|
5,334,000
|
(994,000
|
)
|
4,340,000
|
||||||||
Operating lease liabilities
|
122,000
|
122,000
|
||||||||||
Liability for retirement benefits
|
1,921,000
|
1,921,000
|
||||||||||
Asset retirement obligation
|
7,237,000
|
7,237,000
|
||||||||||
Deferred income tax liabilities
|
91,000
|
91,000
|
||||||||||
Total liabilities
|
14,705,000
|
(994,000
|
)
|
13,711,000
|
||||||||
Commitments and contingencies
|
||||||||||||
Equity:
|
||||||||||||
Common stock, par value $0.50 per share;
authorized, 40,000,000 shares: 10,221,434 issued at
December 31, 2024
|
5,111,000
|
5,111,000
|
||||||||||
Additional paid-in capital
|
7,746,000
|
7,746,000
|
||||||||||
(Accumulated deficit) retained earnings
|
(1,322,000
|
)
|
333,000
|
(989,000
|
)
|
|||||||
Accumulated other comprehensive income, net
|
2,036,000
|
2,036,000
|
||||||||||
Treasury stock, at cost: 167,900 shares at
September 30, 2024
|
(2,286,000
|
)
|
(2,286,000
|
)
|
||||||||
Total stockholders’ equity
|
11,285,000
|
333,000
|
11,618,000
|
|||||||||
Non-controlling interests
|
20,000
|
20,000
|
||||||||||
Total equity
|
11,305,000
|
333,000
|
11,638,000
|
|||||||||
Total liabilities and equity
|
$
|
26,010,000
|
(661,000
|
)
|
$
|
25,349,000
|
Barnwell
Industries, Inc.
(Historical)
|
Pro Forma Adjustments
|
Barnwell
Industries, Inc.
Pro Forma as
Adjusted
|
||||||||||
Revenues:
|
||||||||||||
Oil and natural gas
|
$
|
3,897,000
|
$
|
3,897,000
|
||||||||
Contract drilling
|
543,000
|
(543,000
|
)
|
|||||||||
Gas processing and other
|
37,000
|
37,000
|
||||||||||
4,477,000
|
(543,000
|
)
|
3,934,000
|
|||||||||
Costs and expenses:
|
||||||||||||
Oil and natural gas operating
|
2,496,000
|
2,496,000
|
||||||||||
Contract drilling operating
|
720,000
|
(720,000
|
)
|
|||||||||
General and administrative
|
1,281,000
|
(118,000
|
)
|
1,163,000
|
||||||||
Depletion, depreciation, and amortization
|
928,000
|
(24,000
|
)
|
904,000
|
||||||||
Impairment of assets
|
613,000
|
613,000
|
||||||||||
Foreign currency loss
|
351,000
|
351,000
|
||||||||||
6,389,000
|
(862,000
|
)
|
5,527,000
|
|||||||||
Loss before equity in income of affiliates and income taxes
|
(1,912,000
|
)
|
319,000
|
(1,593,000
|
)
|
|||||||
Equity in income of affiliates
|
-
|
-
|
||||||||||
Loss before income taxes
|
(1,912,000
|
)
|
319,000
|
(1,593,000
|
)
|
|||||||
Income tax provision
|
7,000
|
7,000
|
||||||||||
Net loss
|
(1,919,000
|
)
|
319,000
|
(1,600,000
|
)
|
|||||||
Less: Net earnings attributable to non-controlling interests
|
(2,000
|
)
|
(2,000
|
)
|
||||||||
Net loss attributable to Barnwell Industries, Inc.
|
$
|
(1,917,000
|
)
|
319,000
|
$
|
(1,598,000
|
)
|
|||||
Basic and diluted net loss per common share
attributable to Barnwell Industries, Inc.
stockholders
|
$
|
(0.19
|
)
|
$
|
(0.16
|
)
|
||||||
Weighted-average number of common shares outstanding:
|
||||||||||||
Basic and diluted
|
10,047,173
|
10,047,173
|
Pro forma Disposition Adjustments Assuming at September 30, 2024
|
||||
Net cash proceeds from the Transaction
|
$
|
250,000
|
||
Note receivable from the Transaction
|
800,000
|
|||
Total proceeds from the Transaction
|
1,050,000
|
|||
Net assets of the Divested Business
|
(1,288,000
|
)
|
||
Pre-tax loss on sale
|
(238,000
|
)
|
||
Estimated income tax expense/benefit
|
-
|
|||
Estimated after-tax loss on sale and adjustment to retained earnings
|
$
|
(238,000
|
)
|
Pro forma Disposition Adjustments Assuming at December 31, 2024
|
||||
Net cash proceeds from the Transaction
|
$
|
250,000
|
||
Note receivable from the Transaction
|
800,000
|
|||
Total proceeds from the Transaction
|
1,050,000
|
|||
Net assets of the Divested Business *
|
(1,303,000
|
)
|
||
Pre-tax loss on sale
|
(252,000
|
)
|
||
Estimated income tax expense/benefit
|
-
|
|||
Estimated after-tax loss on sale
|
(252,000
|
)
|
||
Adjustment to reflect $585,000 deposit on sale of drilling rig as gain on sale at time of Disposition*
|
585,000
|
|||
Adjustment to accumulated deficit
|
$
|
333,000
|