Jed Oil Inc

(AMEX:JDO)
  Mar 31, 2008 Dec 31, 2007 Sep 30, 2007
Assets
Current Assets
Cash & Equivalents 1,561 1,140 1,748
Restricted Cash — — —
Marketable Securities — — —
Accounts Receivable 10,873 11,272 10,468
Loans Receivable — — —
Other Receivable — — 32
Receivables 10,873 11,272 10,500
Raw Materials — — —
Work in Progress — — —
Purchased Components — — —
Finished Goods — — —
Other Inventories — — —
Inventories Adjustments and Allowances — — —
Inventories — — —
Prepaid Expenses 2,728 903 842
Current Deferred Income Taxes — — —
Other Current Assets 85 68 —
Total Current Assets 15,247 13,383 13,090
Land and Improvements 85,663 — 83,103
Building and Improvements — — —
Machinery Furniture and Equipment — — —
Construction in Progress — — —
Other Fixed Assets 13,278 — 1,310
Total Fixed Assets 98,941 — 84,413
Gross Fixed Assets 98,941 66,115 84,413
Accumulated Depreciation and Depletion 23,931 — 20,107
Net Fixed Assets 75,010 66,115 64,306
Intangibles — — —
Cost in Excess — — —
Non Current Deferred Income Taxes — — —
Other Non Current Assets 280 119 561
Total Non Current Assets 75,290 66,233 64,867
Total Assets 90,537 79,616 77,956
Liabilities
Current Liabilities
Accounts Payable 26,696 12,622 9,577
Notes Payable 40,235 — 40,176
Short Term Debt — 40,224 —
Accrued Expenses — — —
Accrued Liabilities 4,362 8,814 9,221
Deferred Revenues — — —
Current Deferred Income Tax Liabilities — — —
Other Current Liabilities 719 719 719
Total Current Liabilities 72,012 62,379 59,692
Non Current Liabilities
Long Term Debt — — —
Capital Lease Obligations — — —
Deferred Income Tax Liabilities — — —
Other Non Current Liabilities 4,415 4,793 5,465
Minority Interest Liabilities — — —
Preferred Securities of Subsidiary Trust Liabilities — — —
Preferred Equity Outside Stock Equity — — —
Total Non Current Liabilities 104,963 95,677 93,631
Total Liabilities 32,951 33,298 33,939
Shareholders' Equity
Preferred Stock Equity — — —
Common Stock Equity -14,426 -16,061 -15,675
Common Par — — —
Additional Paid in Capital 60,485 2,868 56,207
Cumulative Translation Adjustment — — —
Retained Earnings -76,229 -73,353 -75,918
Treasury Stock — — —
Other Equity Adjustments 1,318 549 4,036
Total Capitalization -14,426 -16,061 -15,675
Cash Flow — — 3,573
Working Capital -56,765 -48,996 -46,602
Free Cash Flow -9,481 — -12,346
Invested Capital -14,426 -16,061 -15,675
Total Equity -14,426 -16,061 -15,675
Total Liabilities and Stock Equity 90,537 79,616 77,956