Pyramid Oil Company
Statements of Operations
Three months ended Twelve months ended
December 31, December 31,
----------------------- -----------------------
2007 2006 2007 2006
----------- ---------- ----------- -----------
REVENUES:
Oil and gas sales 1,397,822 868,514 $ 4,502,855 $ 3,957,588
Gain on sale of fixed
assets 1,454 0 441,927 0
----------- ---------- ----------- -----------
1,399,276 868,514 4,944,782 3,957,588
----------- ---------- ----------- -----------
COSTS AND EXPENSES:
Operating expenses 422,055 425,117 1,611,269 1,538,227
Exploration Costs 0 348,132 6,687 348,132
General and
administrative 208,132 165,357 924,746 637,120
Taxes, other than
income and payroll
taxes 32,997 21,457 111,909 81,712
Provision for
depletion, depreciation
and amortization 131,575 111,659 464,128 322,909
Accretion expense 5,548 5,004 22,135 20,343
Other costs and
expenses 5,177 31,942 36,818 86,450
----------- ---------- ----------- -----------
805,484 1,108,668 3,177,692 3,034,893
----------- ---------- ----------- -----------
OPERATING INCOME 593,792 -240,154 1,767,090 922,695
----------- ---------- ----------- -----------
OTHER INCOME (EXPENSE):
Interest income 21,950 18,475 85,003 67,988
Other income 3,600 28,600 19,886 41,219
Interest expense 104 -434 -1,768 -7,205
----------- ---------- ----------- -----------
25,654 46,641 103,121 102,002
----------- ---------- ----------- -----------
INCOME BEFORE INCOME
TAX PROVISION 619,446 -193,513 1,870,211 1,024,697
Income tax provision 192,075 -160,200 375,150 75,825
----------- ---------- ----------- -----------
NET INCOME $ 427,371 $ -33,313 $ 1,495,061 $ 948,872
=========== ========== =========== ===========
BASIC INCOME
PER COMMON SHARE $ 0.11 $ -0.01 $ 0.40 $ 0.25
=========== ========== =========== ===========
DILUTED INCOME
PER COMMON SHARE $ 0.11 $ -0.01 $ 0.40 $ 0.25
=========== ========== =========== ===========
Weighted average number
of common shares
outstanding 3,741,721 3,741,721 3,741,721 3,741,721
=========== ========== =========== ===========
PYRAMID OIL COMPANY
BALANCE SHEETS
ASSETS
December 31, December 31,
2007 2006
(Unaudited) (Unaudited)
------------- -------------
CURRENT ASSETS:
Cash $ 618,448 $ 619,001
Short-term investments 1,478,979 1,450,910
Trade accounts receivable 643,340 324,495
Interest receivable 2,251 0
Crude oil inventory 71,298 56,539
Prepaid expenses 170,914 152,899
Income taxes receivable 0 193,130
------------- -------------
TOTAL CURRENT ASSETS 2,985,229 2,796,974
------------- -------------
PROPERTY AND EQUIPMENT, at cost
Oil and gas properties and equipment
(successful efforts method) 14,734,929 12,891,756
Capitalized asset retirement costs 310,579 304,199
Drilling and operating equipment 2,050,556 2,008,397
Land, buildings and improvements 1,010,847 978,702
Automotive, office and other
property and equipment 1,141,451 1,068,670
------------- -------------
19,248,362 17,251,724
Less: accumulated depletion, depreciation,
amortization and valuation allowance -14,040,610 -13,620,171
------------- -------------
5,207,752 3,631,553
------------- -------------
OTHER ASSETS
Deposits 250,000 250,000
Other Assets 7,380 7,380
Assets held for resale 9,633 9,633
------------- -------------
$ 8,459,994 $ 6,695,540
============= =============
PYRAMID OIL COMPANY
BALANCE SHEETS
LIABILITIES AND STOCKHOLDERS' EQUITY
December 31, December 31,
2007 2006
(Unaudited) (Unaudited)
------------- -------------
CURRENT LIABILITIES:
Accounts payable $ 108,500 $ 69,060
Accrued professional fees 54,165 50,114
Accrued taxes, other than income taxes 61,684 45,570
Accrued payroll and related costs 57,647 60,374
Accrued royalties payable 212,916 136,826
Accrued insurance 65,999 62,857
Accrued income taxes 145,815 0
Accrued termination costs 0 142,157
Current maturities of long-term debt 26,868 25,965
------------- -------------
TOTAL CURRENT LIABILITIES 733,594 592,923
------------- -------------
LONG-TERM DEBT, net of current maturities 44,542 11,334
------------- -------------
LIABILITY FOR SHARE BASED COMPENSATION 67,000 0
------------- -------------
LIABILITY FOR ASSET RETIREMENT OBLIGATION 1,010,903 982,389
------------- -------------
COMMITMENTS
STOCKHOLDERS' EQUITY:
Preferred stock-no par value; 10,000,000
authorized shares; no shares issued or
outstanding 0 0
Common stock-no par value; 50,000,000
authorized shares; 3,741,721 shares
issued and outstanding 1,071,610 1,071,610
Retained earnings 5,532,345 4,037,284
------------- -------------
6,603,955 5,108,894
------------- -------------
$ 8,459,994 $ 6,695,540
============= =============
Contact Information: CONTACTS: John H. Alexander President and CEO Pyramid Oil Company 661-325-1000 Geoff High Principal Pfeiffer High Investor Relations, Inc. 303-393-7044