XML 16 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended 84 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2011
Cash flows from operating activities:      
Net loss $ (535,806) $ (1,050,802) $ (39,308,876)
Non-controlling interest     (3,679,096)
Adjustments to reconcile net loss to net cash used in operating activities:      
Accretion, depreciation and amortization 2,911 5,099 478,314
Write-off of property and equipment       4,984
Realized loss (gain) on sale of marketable securities 102,451 (305,128) (1,066,328)
Loss from redemption of preferred shares       105,376
Gain (loss) on sale of Peace Oil property and Peace Oil Corp., net of  liabilities       (1,525,105)
Share of affiliate loss     2,099,663
Impairment of oil and gas properties 75,000 615,741 10,085,117
Amortization/write-off of debt discount-beneficial conversion feature of convertible debenture       1,022,492
Impairment of marketable securities       1,786,498
Share-based compensation 95,990 102,720 6,958,540
Gain/loss on revaluation of warrant liabilities       431,261
Warrant expense       445,352
Interest on Gemini note       230,000
Amortization of deferred compensation costs       3,039,038
Amortization of discount attributable to note receivable     (137,500)
Amortization of discount attributable to warrants     629,192
Beneficial conversion feature in connection with issuance of convertible notes payable     1,076,575
Debt discount     1,010,679
Founders stock     4,265,640
Changes in operating assets and liabilities:      
Other receivable 10,000 (10,000) (132,384)
Prepaid expense and other assets (3,828) 53,194 (35,257)
Other assets       80,958
Accounts payable and accrued liabilities 156,512 (15,399) 954,629
Income taxes payable         
Net cash used in operating activities (96,770) (604,575) (11,180,238)
Cash flows from investing activities:      
Purchases of property and equipment (1,525) (845) (117,425)
Production payment advanced         
Proceeds from sale of marketable securities    399,873 589,506
Proceeds from sale of investment       600,000
Payment for note receivable       137,500
Proceeds from note receivable       (275,000)
Purchase of oil and gas properties    (5,000) (13,370,529)
Deposits       (9,913)
Proceeds from sale of oil leases       6,314,820
Consideration paid on sale of subsidiary       (1,533,395)
Asset Retirement Obligation       61,773
Proceeds from disposition of Peace Oil property       14,071,294
Purchase of marketable securities       (5,475,727)
Gemini note repayment     (1,380,000)
Deduct June 2006 Signet cash balance       (5,626,405)
Net cash provided by (used in) investing activities (1,525) 394,028 (6,013,501)
Cash flows from financing activities:      
Proceeds from sale of common stock, net of costs and fees 67,500 218,500 4,411,013
Repurchase of common stock       (33,933)
Principal payments on note payable    (65,357) (225,000)
Proceeds from exercise of options       97,717
Proceeds from equity to debt conversion       250,000
Net (payments for) proceeds from Joint Venture Partner cash call obligations       125,000
Proceeds from convertible debentures       1,710,000
Proceeds from note payable, gross 45,000   10,466,933
Proceeds from Signet stock, net of costs and fees       1,769,602
Deferred financing costs       (1,208,375)
Net cash (used in) provided by financing activities 112,500 153,143 17,362,957
Effect of exchange rates on cash and cash equivalents    1,102 (314,494)
Net  increase (decrease) in cash and cash equivalents 14,205 (56,302) (145,276)
Cash and cash equivalents at the beginning of the period 454 56,756 159,935
Cash and cash equivalents at the end of the period 14,659 454 14,659
Supplemental Disclosures of Cash Flow Information:      
Cash paid during the period for interest 5,480 171 519,012
Cash paid during the period for taxes         
Supplemental Disclosures of NonCash Transactions:      
Common stock issued in exchange for convertible notes payable       1,710,000
Cancellation of common shares     1,000
Unrealized (gain) loss on available for sale securities 381,402    381,402
Note payable issued for investment       225,000
Exchange of North Peace shares for common shares       35,000
Amortization of debt discount beneficial conversion feature of convertible debenture     2,099,067
Andora shares issued on settlement of litigation    570,780 645,780
Andora shares issued in lieu of cash compensation $ 67,500 $ 218,500 $ 23,975