EXHIBIT 99.1

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

The following unaudited pro forma condensed combined financial information and related notes present the historical financial information of Camber Energy, Inc., a Nevada corporation (“Camber”) giving effect to the merger (the “Merger”) of Viking Merger Sub, Inc., a Nevada corporation and wholly owned subsidiary of Camber (“Merger Sub”), with and into Viking Energy Group, Inc., a Nevada corporation (“Viking”), with Viking surviving the Merger as a wholly-owned subsidiary of Camber. The Merger is accounted for as a reverse acquisition in accordance with accounting principles generally accepted in the United States (“US GAAP”). Although Camber acquired all of the outstanding equity interests of Viking, Viking is the acquiror for accounting and financial reporting purposes. Accordingly, the Merger is treated as if Viking acquired Camber. Under this method, Viking is the predecessor company and all historical financial information reflects the historical results of Viking and the net assets of Camber are marked to fair value. The fair value of the consideration transferred is determined based on the number of equity interests Viking would have had to issue to the owners of Camber in order to provide the same ratio of ownership of equity interests in the combined entity as a result of the reverse acquisition.

 

The unaudited pro forma condensed combined financial information set forth below has been presented for informational purposes only. The pro forma information is not necessarily indicative of what the combined company’s financial position or results of operations actually would have been had the Merger been completed on the dates indicated. In addition, the unaudited pro forma condensed combined financial information does not purport to project the future financial position or operating results of the combined company.

 

The unaudited pro forma condensed combined balance sheet gives effect to the Merger as if it had occurred on June 30, 2023. The unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2023 give effect to the Merger as if it had occurred on January 1, 2023.

 

The historical consolidated financial information has been adjusted in the unaudited pro forma condensed combined financial statements to give effect to pro forma events that are (i) directly attributable to the Merger, (ii) factually supportable, and (iii) with respect to the statements of earnings, expected to have a continuing impact on the combined results. The unaudited pro forma condensed combined financial information should be read in conjunction with the accompanying notes to the unaudited pro forma condensed combined financial statements previously filed in Camber’s Form S-4/A filed with the SEC on June 8, 2023 under the caption “Unaudited Pro Forma Combined Financial Information.” In addition, the unaudited pro forma condensed combined financial information is based on the unaudited financial statements and notes thereto of Camber for the six months ended June 30, 2023, as filed with the U.S. Securities and Exchange Commission on Form 10-Q on August 11, 2023, and should be read in conjunction with the historical consolidated financial statements for the years ended December 31, 2022 and 2021 and the three months ended March 31, 2023 and accompanying notes of Camber and Viking, which were previously filed in Camber’s Form S-4/A filed with the SEC on June 8, 2023 under the caption “Index to the Financial Statements.” Such financial statements of both Camber and Viking contain disclosures as to each company’s ability to continue as a going concern. There is no assurance that the combined entity will be able to continue as a going concern in the future.

 

Pursuant to the terms of the Agreement and Plan of Merger, dated as of February 15, 2021, as amended on April 18, 2023, by and between Camber and Viking (the “Merger Agreement”), Viking merged with and into Merger Sub pursuant to a reverse triangular merger structure, with Viking surviving the Merger as a wholly owned subsidiary of Camber. Following the Merger, Camber is to adopt the business plan and operations of Viking. The Merger is a reverse acquisition in accordance with the Financial Accounting Standards Board (ASC 805, Business Combinations). Management evaluated the guidance contained in ASC 805 with respect to the identification of the acquirer in the Merger and concluded, based on consideration of the pertinent facts and circumstances, that Viking is to be treated as the acquiror of Camber for financial accounting purposes.

 

The consideration transferred is allocated herein to the assets acquired and liabilities assumed of Camber based upon their estimated fair values as if the Merger closed on June 30, 2023, and any excess value of the consideration transferred over the net assets is recognized as goodwill. Differences between these preliminary estimates and the final acquisition accounting will occur and these differences could have a material impact on the accompanying unaudited pro forma condensed combined financial statements and the combined company’s future results of operations and financial position.

 

The unaudited pro forma condensed combined financial information does not reflect any cost savings, operating synergies, or revenue enhancements that the combined company may achieve as a result of the Merger, nor the costs that may be incurred to achieve such benefits.

 

 
1

 

 

CAMBER ENERGY INC.

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

AS OF JUNE 30, 2023

 

 

 

VIKING ENERGY GROUP INC.

 

 

CAMBER ENERGY INC.

 

 

PRO FORMA ADJUSTMENTS

 

 

PRO FORMA

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$ 1,118,564

 

 

$ 137,485

 

 

$ -

 

 

$ 1,256,049

 

Accounts receivable, net

 

 

5,694,079

 

 

 

-

 

 

 

-

 

 

 

5,694,079

 

Inventory

 

 

9,948,220

 

 

 

-

 

 

 

-

 

 

 

9,948,220

 

Prepaids and other current assets

 

 

402,762

 

 

 

283,333

 

 

 

-

 

 

 

686,095

 

Total current assets

 

 

17,163,625

 

 

 

420,818

 

 

 

-

 

 

 

17,584,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and gas properties, full cost method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved oil and gas properties, net

 

 

1,173,769

 

 

 

60,701

 

 

 

1,462,799

 

(1)

 

2,697,269

 

Total oil and gas properties, net

 

 

1,173,769

 

 

 

60,701

 

 

 

1,462,799

 

 

 

2,697,269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed assets, net

 

 

1,611,110

 

 

 

-

 

 

 

-

 

 

 

1,611,110

 

Right of use assets, net

 

 

3,714,948

 

 

 

-

 

 

 

-

 

 

 

3,714,948

 

ESG Clean Energy license, net

 

 

4,424,053

 

 

 

-

 

 

 

-

 

 

 

4,424,053

 

Other intangibles - Simson Maxwell, net

 

 

3,171,417

 

 

 

-

 

 

 

-

 

 

 

3,171,417

 

Other intangibles - Variable Interest Entities

 

 

15,433,340

 

 

 

-

 

 

 

-

 

 

 

15,433,340

 

Due from related parties

 

 

334,617

 

 

 

-

 

 

 

-

 

 

 

334,617

 

Due from Viking Energy Group Inc.

 

 

-

 

 

 

4,852,300

 

 

 

(4,852,300 )

(2)

 

-

 

Investment in Viking Energy Group Inc. (Equity method)

 

 

-

 

 

 

25,306,586

 

 

 

(25,306,586 )

(1)

 

-

 

Goodwill

 

 

-

 

 

 

-

 

 

 

41,055,139

 

(1)

 

41,055,139

 

Deposits and other assets

 

 

10,300

 

 

 

-

 

 

 

 

 

 

 

10,300

 

TOTAL ASSETS

 

$ 47,037,179

 

 

$ 30,640,405

 

 

$ 12,359,052

 

 

$ 90,036,636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$ 3,590,181

 

 

$ 1,487,924

 

 

 

 

 

 

$ 5,078,105

 

Accrued expenses and other current liabilities

 

 

1,075,237

 

 

 

4,511,940

 

 

 

-

 

 

 

5,587,177

 

Current taxes payable

 

 

-

 

 

 

3,000

 

 

 

-

 

 

 

3,000

 

Derivative liability

 

 

1,762,648

 

 

 

5,069,152

 

 

 

-

 

 

 

6,831,800

 

Customer deposits

 

 

5,471,899

 

 

 

-

 

 

 

-

 

 

 

5,471,899

 

Due to Camber Energy, Inc.

 

 

4,852,300

 

 

 

-

 

 

 

(4,852,300 )

(2)

 

-

 

Undistributed revenues and royalties

 

 

2,265,506

 

 

 

-

 

 

 

-

 

 

 

2,265,506

 

Current portion of operating lease liability

 

 

1,195,608

 

 

 

-

 

 

 

-

 

 

 

1,195,608

 

Due to related parties

 

 

643,470

 

 

 

-

 

 

 

-

 

 

 

643,470

 

Current portion of notes payable - related parties

 

 

405,372

 

 

 

-

 

 

 

-

 

 

 

405,372

 

Bank indebtedness - credit facility

 

 

4,061,966

 

 

 

-

 

 

 

-

 

 

 

4,061,966

 

Current portion of long-term debt - net of discount

 

 

119,496

 

 

 

-

 

 

 

-

 

 

 

119,496

 

Total current liabilities

 

 

25,443,683

 

 

 

11,072,016

 

 

 

(4,852,300 )

 

 

31,663,399

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long term debt - net of current portion and debt discount

 

 

2,041,308

 

 

 

35,523,337

 

 

 

-

 

 

 

37,564,645

 

Notes payable - related parties - net of current portion

 

 

610,784

 

 

 

-

 

 

 

-

 

 

 

610,784

 

Operating lease liability, net of current portion

 

 

2,591,141

 

 

 

-

 

 

 

-

 

 

 

2,591,141

 

Contingent obligations

 

 

1,435,757

 

 

 

-

 

 

 

-

 

 

 

1,435,757

 

Asset retirement obligation

 

 

1,976,834

 

 

 

64,523

 

 

 

-

 

 

 

2,041,357

 

TOTAL LIABILITIES

 

 

34,099,507

 

 

 

46,659,876

 

 

 

(4,852,300 )

 

 

75,907,083

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 12)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock Series C - Viking

 

 

28

 

 

 

-

 

 

 

(28 )

(3)

 

-

 

Preferred stock Series E - Viking

 

 

5

 

 

 

-

 

 

 

(5 )

(3)

 

-

 

Preferred stock Series A - Camber

 

 

-

 

 

 

-

 

 

 

28

 

(3)

 

28

 

Preferred stock Series C - Camber

 

 

-

 

 

 

1

 

 

 

-

 

(3)

 

1

 

Preferred stock Series G - Camber

 

 

-

 

 

 

5

 

 

 

-

 

(3) 

 

5

 

Preferred stock Series H - Camber

 

 

-

 

 

 

-

 

 

 

5

 

(3)

 

5

 

Common stock

 

 

119,219

 

 

 

26,538

 

 

 

(69,929 )

(4)

 

75,828

 

Additional paid-in capital

 

 

128,053,492

 

 

 

573,409,360

 

 

 

(572,174,094 )

(3)

 

129,288,758

 

Accumulated other comprehensive loss

 

 

(315,570 )

 

 

-

 

 

 

-

 

 

 

(315,570 )

Accumulated deficit

 

 

(124,731,438 )

 

 

(589,455,375 )

 

 

589,455,375

 

 

 

(124,731,438 )

Parent’s stockholders’ equity in Viking

 

 

3,125,736

 

 

 

(16,019,471 )

 

 

17,211,352

 

 

 

4,317,617

 

Non-controlling interest

 

 

9,811,936

 

 

 

-

 

 

 

-

 

 

 

9,811,936

 

TOTAL STOCKHOLDERS’ EQUITY

 

 

12,937,672

 

 

 

(16,019,471 )

 

 

17,211,352

 

 

 

14,129,553

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$ 47,037,179

 

 

$ 30,640,405

 

 

$ 12,359,052

 

 

$ 90,036,636

 

 

 
2

 

 

BUSINESS NOTES AND ELIMINATIONS

 

 

(1)   

To record the pro forma acquisition date fair value of consideration and the purchase price allocation of the net assets acquired based on their respective fair values as follows:

 

Consideration transferred

 

 

 

Common Stock

 

$ 26,498,467

 

 

 

 

 

 

Net Assets Acquired and Liabilities Assumed (Camber):

 

 

 

 

Cash

 

 

137,485

 

Prepaids

 

 

283,333

 

Oil and Gas Properties - Subject to Amortization

 

 

1,523,500

 

Advances due from Viking

 

 

4,852,300

 

Investments in Viking

 

 

25,306,586

 

Goodwill

 

 

41,055,139

 

 

 

 

 

 

Total net assets acquired

 

 

73,158,343

 

 

 

 

 

 

Accounts payable

 

 

(1,487,924 )

Accrued expenses and other current liabilities

 

 

(4,511,940 )

Current taxes payable

 

 

(3,000 )

Derivative liability

 

 

(5,069,152 )

Long term debt

 

 

(35,523,337 )

Asset retirement obligation

 

 

(64,523 )

 

 

 

 

 

Total net liabilities assumed

 

 

(46,659,876 )

 

 

 

 

 

Total Net Assets Acquired and Liabilities Assumed:

 

$ 26,498,467

 

 

 
3

 

 

The allocation of the preliminary purchase price to the net assets and liabilities acquired from the Merger is based on the estimated current fair values of the assets and liabilities of Camber as of June 30, 2023. The fair value of the consideration paid is based on the value of Viking shares deemed issued to Camber’s common shareholders as follows:

 

Camber Share Data Assumptions at June 30, 2023 as if Merger Closed on Such Date

 

 

 

 

 

 

Common shares outstanding

 

 

26,538,285

 

 

 

 

Shares issuable on conversion of remaining Series C Preferred Stock

 

 

5,437,136

 

 

 

 

Shares outstanding at June 30, 2023 as if Merger closed on such date

 

 

31,975,421

 

 

 

 

 

 

 

 

 

 

 

 

Viking Share Data Assumptions at June 30, 2023 as if Merger closed on such date

 

 

 

 

 

 

 

Common shares outstanding - held by Camber

 

 

69,928,356

 

 

 

 

Common shares outstanding - not held by Camber

 

 

 

 

 

 

 

Common shares outstanding - held by others

 

 

49,290,152

 

 

 

 

Warrants deemed exercised at June 30, 2023 as if Merger closed on such date

 

 

2,331,112

 

 

 

 

Maximum convertible to common shares for preferred

 

 

8,929,292

 

 

 

 

Shares not held by Camber deemed outstanding at June 30, 2023 as if Merger closed on such date

 

 

60,550,556

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deemed Ownership

 

 

Camber Shares Deemed Issued at June 30, 2023 as if Merger closed on such date

 

# of shares

 

 

%

 

 

 

 

 

 

 

 

 

Camber shareholders

 

 

31,975,421

 

 

 

34.6 %

Viking shareholders

 

 

60,550,556

 

 

 

65.4 %

 

 

 

92,525,977

 

 

 

100.0 %

 

 

 

 

 

 

 

 

 

Reverse merger accounting requires an estimate of the number of shares to be issued by Viking as the "Accounting Acquirer" to arrive at a purchase price to be allocated to the net assets acquired and liabilities assumed, as follows:

 

Total number of Viking shares outstanding

 

 

119,218,508

 

Viking shareholder ownership interest

 

 

65.4 %

Assumed gross number of shares

 

 

182,175,188

 

Number of shares assumed issuable to Camber shareholders

 

 

62,956,680

 

Viking share price at June 30, 2023

 

$ 0.42

 

 

 

 

 

 

Deemed Transaction Consideration

 

$ 26,498,467

 

 

The Merger had not closed as of June 30, 2023 and the related fair values of the consideration paid, net assets and liabilities acquired, and the implied goodwill had not yet been finalized; therefore, there may be significant changes to these tentative fair values at June 30, 2023 and the completion of the Merger. As a result, any impairment of the implied goodwill related to the Merger is not determinable at this time (though there do appear to be current indicators of potential impairment primarily related to Camber's ability to continue to operate as a going concern). Camber will test the acquired goodwill for impairment if impairment indicators exist at the time of completion of the Merger.

 

 

(2)

    Elimination of intercompany balances resulting from Merger as follows:

 

Advances due from Viking

 

$ (4,852,300 )

Advances payable to Camber

 

 

4,852,300

 

 

 

 

 

 

 

 

$

 - 

 

 

Camber has made various advances to Viking with a remaining balance on June 30, 2023, of $4,852,300. Upon completion of the Merger, the related advances receivable/payable will be eliminated upon combination of the companies.  

 

 

(3)

To adjust all equity accounts for the effects of the Merger, Camber and Viking have determined that the transaction meets the definition of a reverse merger under the applicable rules. As a result, Viking is considered the accounting acquirer in the Merger, which results in Viking’s equity being eliminated upon consolidation and Camber’s equity being recapitalized upon combination of the companies.

 

(4)

Represents as of June 30, 2023, the par value of 26.5 million common shares retained by the original Camber common shareholders in the post-Merger consolidated entity based on the terms of the Merger Agreement. The Viking shareholders held 49.3 million common shares of the post-Merger consolidated entity based on the terms of the Merger Agreement.

 

 
4

 

 

CAMBER ENERGY INC.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE SIX MONTH ENDED JUNE 30, 2023

 

 

 

VIKING ENERGY GROUP INC.

 

 

CAMBER ENERGY INC.

 

 

PRO FORMA ADJUSTMENTS

 

 

PRO FORMA

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Power generation units and parts

 

$ 7,760,206

 

 

$ -

 

 

$ -

 

 

$ 7,760,206

 

Service and repairs

 

 

6,044,901

 

 

 

-

 

 

 

-

 

 

 

6,044,901

 

Oil and gas

 

 

471,406

 

 

 

177,119

 

 

 

-

 

 

 

648,525

 

Total revenue

 

 

14,276,513

 

 

 

177,119

 

 

 

-

 

 

 

14,453,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

9,602,970

 

 

 

-

 

 

 

-

 

 

 

9,602,970

 

Lease operating costs

 

 

326,192

 

 

 

75,100

 

 

 

-

 

 

 

401,292

 

General and administrative

 

 

6,507,221

 

 

 

3,544,844

 

 

 

-

 

 

 

10,052,065

 

Stock based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Impairment of intangible assets

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Depreciation, depletion & amortization

 

 

460,701

 

 

 

5,544

 

 

 

-

 

 

 

466,245

 

Accretion - asset retirement obligation

 

 

49,638

 

 

 

-

 

 

 

-

 

 

 

49,638

 

Total operating expenses

 

 

16,946,722

 

 

 

3,625,488

 

 

 

-

 

 

 

20,572,210

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

 

(2,670,209 )

 

 

(3,448,369 )

 

 

-

 

 

 

(6,118,578 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(338,412 )

 

 

(2,334,107 )

 

 

-

 

 

 

(2,672,519 )

Amortization of debt discount

 

 

(265,774 )

 

 

-

 

 

 

-

 

 

 

(265,774 )

Change in fair value of derivatives

 

 

182,745

 

 

 

-

 

 

 

-

 

 

 

182,745

 

Loss on extinguishment of debt

 

 

(163,304 )

 

 

 

 

 

 

 

 

 

 

 

 

Equity (deficit) in earnings of unconsolidated subsidiary

 

 

-

 

 

 

(1,531,132 )

 

 

 

 

 

 

(1,531,132 )

Gain (loss) on derivative liability

 

 

-

 

 

 

6,888,313

 

 

 

-

 

 

 

6,888,313

 

(Loss) gain on disposal of membership interests and assets

 

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

Interest and other income

 

 

346,615

 

 

 

-

 

 

 

-

 

 

 

346,615

 

Total other expense, net

 

 

(238,130 )

 

 

3,023,074

 

 

 

-

 

 

 

2,948,248

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss before income taxes

 

 

(2,908,339 )

 

 

(425,295 )

 

 

-

 

 

 

(3,170,330 )

Income tax benefit (expense)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Net loss

 

 

(2,908,339 )

 

 

(425,295 )

 

 

-

 

 

 

(3,170,330 )

Net loss attributable to non-controlling interest

 

 

(364,574 )

 

 

-

 

 

 

-

 

 

 

(364,574 )

Net loss attributable to Viking Energy Group, Inc.

 

$ (2,543,765 )

 

$ (425,295 )

 

$ -

 

 

$ (2,805,756 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss per common share, basic and diluted

 

$ (0.02 )

 

$ (0.02 )

 

 

 

 

 

$ (0.04 )

Weighted average number of common shares outstanding, basic and diluted

 

 

116,261,725

 

 

 

21,177,232

 

 

 

 

 

 

 

75,828,437

 

 

 
5